0001888524-26-007821.txt : 20260428 0001888524-26-007821.hdr.sgml : 20260428 20260428134106 ACCESSION NUMBER: 0001888524-26-007821 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0001005007 0001102113 FILED AS OF DATE: 20260428 DATE AS OF CHANGE: 20260428 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: BANK 2018-BNK12 CENTRAL INDEX KEY: 0001739423 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: 333-206847-09 FILM NUMBER: 26906191 BUSINESS ADDRESS: STREET 1: BANK OF AMERICA CORPORATE CENTER STREET 2: 100 NORTH TYRON ST CITY: CHARLOTTE STATE: NC ZIP: 28255 BUSINESS PHONE: 7043862400 MAIL ADDRESS: STREET 1: BANK OF AMERICA CORPORATE CENTER STREET 2: 100 NORTH TRYON STREET CITY: CHARLOTTE STATE: NC ZIP: 28255 10-D 1 bal18b12_10d-202604.htm bal18b12_10d-202604.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: March 18, 2026 to April 17, 2026

Commission File Number of issuing entity: 333-206847-09

Central Index Key Number of issuing entity: 0001739423

BANK 2018-BNK12
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-206847

Central Index Key Number of depositor: 0001005007

Banc of America Merrill Lynch Commercial Mortgage Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0000740906

Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001102113

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

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

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

Central Index Key Number of sponsor (if applicable): 0001577313

National Cooperative Bank, N.A.
(Exact name of sponsor as specified in its charter)

Paul E. Kurzeja (980) 386-8509
(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)

38-4083173
38-4083174
38-7196293
(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-SB			X
A-3			X
A-4			X
X-A			X
X-B			X
A-S			X
B			X
C			X

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On April 17, 2026 a distribution was made to holders of the certificates issued by BANK 2018-BNK12.

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

The following table presents the loss information for the trust assets for the BANK 2018-BNK12 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on April 17, 2026

Number of Delinquencies 30+ days	% of Delinquencies 30+ days by Pool Balance	Number of Loans/REOs with Losses	Average Net Loss
0	N/A	1	$0.00

No assets securitized by Banc of America Merrill Lynch Commercial Mortgage Inc. (the "Depositor") and held by BANK 2018-BNK12 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from March 18, 2026 to April 17, 2026.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on January 21, 2026. The CIK number for the Depositor is 0001005007.

Wells Fargo Bank, National Association ("Wells Fargo") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 5, 2026. The Central Index Key number for Wells Fargo is 0000740906.

Bank of America, National Association ("Bank of America") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on January 21, 2026. The Central Index Key number for Bank of America is 0001102113.

Morgan Stanley Mortgage Capital Holdings LLC ("Morgan Stanley") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 17, 2026. The Central Index Key number for Morgan Stanley is 0001541557.

National Cooperative Bank, N.A. ("NCB ") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 26, 2026. The Central Index Key number for NCB is 0001577313.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 28, 2026 under Commission File No. 333-206847-09 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 28, 2026 under Commission File No. 333-206847-09 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Trimont LLC, in its capacity as Master Servicer for BANK 2018-BNK12, affirms the following amounts in the respective accounts:

Collection Account
Prior Distribution Date	03/17/2026	$0.00
Current Distribution Date	04/17/2026	$0.00

*REO Account
Prior Distribution Date	03/17/2026	$0.00
Current Distribution Date	04/17/2026	$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 BANK 2018-BNK12, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	03/17/2026	$4,898.61
Current Distribution Date	04/17/2026	$5,295.43

Interest Reserve Account
Prior Distribution Date	03/17/2026	$0.00
Current Distribution Date	04/17/2026	$0.00

Gain-on-Sale Reserve Account
Prior Distribution Date	03/17/2026	$0.00
Current Distribution Date	04/17/2026	$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 BANK 2018-BNK12, relating to the April 17, 2026 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 28, 2026 under Commission File No. 333-206847-09 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 28, 2026 under Commission File No. 333-206847-09 and incorporated by reference herein).

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

SIGNATURES

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

Banc of America Merrill Lynch Commercial Mortgage Inc.
(Depositor)

/s/ Leland F. Bunch III
Leland F. Bunch III, President and Chief Executive Officer

Date: April 28, 2026

EX-99.1 2 bal18b12_ex991-202604.htm bal18b12_ex991-202604.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	04/17/26	BANK 2018-BNK12
Determination Date:	04/13/26
Next Distribution Date:	05/15/26
Record Date:	03/31/26	Commercial Mortgage Pass-Through Certificates
		Series 2018-BNK12


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.
Certificate Factor Detail	3		Leland F. Bunch, III	(646) 855-3953
Certificate Interest Reconciliation Detail	4		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		commercial.servicing@trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Bond / Collateral Reconciliation - Balances	7	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	8-12		Tom Klump	(703) 302-8080	tklump@ncb.coop
Mortgage Loan Detail (Part 1)	13-15		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	16-18	Special Servicer	Argentic Services Company LP
Principal Prepayment Detail	19		Andrew Hundertmark		ahundertmark@argenticservices.com
Historical Detail	20		740 East Campbell Road, Suite 600 \| Richardson, TX 75081 \| United States
Delinquency Loan Detail	21	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	22		David Rodgers	(212) 230-9025
Specially Serviced Loan Detail - Part 1	23		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 2	24	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	25		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Liquidated Loan Detail	26				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27
		Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	28
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Supplemental Notes	29
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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 29


				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	06541KAW8	3.086000%	33,530,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	06541KAX6	4.074000%	76,220,000.00	42,507,834.80	68,984.55	144,314.10	0.00	0.00	213,298.65	42,438,850.25	33.49%	30.00%
A-SB	06541KAY4	4.165000%	36,500,000.00	15,265,714.40	651,213.27	52,984.75	0.00	0.00	704,198.02	14,614,501.13	33.49%	30.00%
A-3	06541KAZ1	3.990000%	210,000,000.00	210,000,000.00	0.00	698,250.00	0.00	0.00	698,250.00	210,000,000.00	33.49%	30.00%
A-4	06541KBA5	4.255000%	243,028,000.00	243,028,000.00	0.00	861,736.78	0.00	0.00	861,736.78	243,028,000.00	33.49%	30.00%
A-S	06541KBD9	4.450340%	83,470,000.00	83,470,000.00	0.00	309,558.22	0.00	0.00	309,558.22	83,470,000.00	22.61%	20.25%
B	06541KBE7	4.511340%	39,596,000.00	39,596,000.00	0.00	148,859.18	0.00	0.00	148,859.18	39,596,000.00	17.44%	15.63%
C	06541KBF4	4.511340%	40,665,000.00	40,665,000.00	0.00	152,878.03	0.00	0.00	152,878.03	40,665,000.00	12.14%	10.88%
D	06541KAJ7	3.000000%	37,455,000.00	37,455,000.00	0.00	93,637.50	0.00	0.00	93,637.50	37,455,000.00	7.26%	6.50%
E	06541KAL2	3.011340%	22,473,000.00	22,473,000.00	0.00	56,394.87	0.00	0.00	56,394.87	22,473,000.00	4.33%	3.88%
F	06541KAN8	3.011340%	8,561,000.00	8,561,000.00	0.00	21,483.40	0.00	0.00	21,483.40	8,561,000.00	3.21%	2.88%
G*	06541KAQ1	3.011340%	24,613,456.00	24,613,456.00	0.00	56,274.06	0.00	0.00	56,274.06	24,613,456.00	0.00%	0.00%
R	06541KAU2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	06541KAS7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2GEUK1	4.511340%	45,058,497.70	40,401,842.40	37,905.15	151,599.64	0.00	0.00	189,504.79	40,363,937.25	0.00%	0.00%
Regular SubTotal			901,169,953.70	808,036,847.60	758,102.97	2,747,970.53	0.00	0.00	3,506,073.50	807,278,744.63


X-A	06541KBB3	0.383038%	599,278,000.00	510,801,549.21	0.00	163,047.18	0.00	0.00	163,047.18	510,081,351.38
X-B	06541KBC1	0.041373%	123,066,000.00	123,066,000.00	0.00	4,243.06	0.00	0.00	4,243.06	123,066,000.00
X-D	06541KAA6	1.511340%	37,455,000.00	37,455,000.00	0.00	47,172.69	0.00	0.00	47,172.69	37,455,000.00
X-E	06541KAC2	1.500000%	22,473,000.00	22,473,000.00	0.00	28,091.25	0.00	0.00	28,091.25	22,473,000.00
X-F	06541KAE8	1.500000%	8,561,000.00	8,561,000.00	0.00	10,701.25	0.00	0.00	10,701.25	8,561,000.00
X-G	06541KAG3	1.500000%	24,613,456.00	24,613,456.00	0.00	30,766.82	0.00	0.00	30,766.82	24,613,456.00
Notional SubTotal			815,446,456.00	726,970,005.21	0.00	284,022.25	0.00	0.00	284,022.25	726,249,807.38

Deal Distribution Total					758,102.97	3,031,992.78	0.00	0.00	3,790,095.75

*	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 29


				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	06541KAW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	06541KAX6	557.69922330	0.90507150	1.89338887	0.00000000	0.00000000	0.00000000	0.00000000	2.79846038	556.79415180
A-SB	06541KAY4	418.23875068	17.84145945	1.45163699	0.00000000	0.00000000	0.00000000	0.00000000	19.29309644	400.39729123
A-3	06541KAZ1	1,000.00000000	0.00000000	3.32500000	0.00000000	0.00000000	0.00000000	0.00000000	3.32500000	1,000.00000000
A-4	06541KBA5	1,000.00000000	0.00000000	3.54583332	0.00000000	0.00000000	0.00000000	0.00000000	3.54583332	1,000.00000000
A-S	06541KBD9	1,000.00000000	0.00000000	3.70861651	0.00000000	0.00000000	0.00000000	0.00000000	3.70861651	1,000.00000000
B	06541KBE7	1,000.00000000	0.00000000	3.75944994	0.00000000	0.00000000	0.00000000	0.00000000	3.75944994	1,000.00000000
C	06541KBF4	1,000.00000000	0.00000000	3.75944990	0.00000000	0.00000000	0.00000000	0.00000000	3.75944990	1,000.00000000
D	06541KAJ7	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E	06541KAL2	1,000.00000000	0.00000000	2.50945001	0.00000000	0.00000000	0.00000000	0.00000000	2.50945001	1,000.00000000
F	06541KAN8	1,000.00000000	0.00000000	2.50944983	0.00000000	0.00000000	0.00000000	0.00000000	2.50944983	1,000.00000000
G	06541KAQ1	1,000.00000000	0.00000000	2.28631282	0.22313730	16.02918826	0.00000000	0.00000000	2.28631282	1,000.00000000
R	06541KAU2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	06541KAS7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2GEUK1	896.65311678	0.84124309	3.36450720	0.00641522	0.48192929	0.00000000	0.00000000	4.20575030	895.81187368

Notional Certificates
X-A	06541KBB3	852.36159046	0.00000000	0.27207269	0.00000000	0.00000000	0.00000000	0.00000000	0.27207269	851.15981461
X-B	06541KBC1	1,000.00000000	0.00000000	0.03447792	0.00000000	0.00000000	0.00000000	0.00000000	0.03447792	1,000.00000000
X-D	06541KAA6	1,000.00000000	0.00000000	1.25944974	0.00000000	0.00000000	0.00000000	0.00000000	1.25944974	1,000.00000000
X-E	06541KAC2	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-F	06541KAE8	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-G	06541KAG3	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 29


				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	03/01/26 - 03/30/26	30	0.00	144,314.10	0.00	144,314.10	0.00	0.00	0.00	144,314.10	0.00
A-SB	03/01/26 - 03/30/26	30	0.00	52,984.75	0.00	52,984.75	0.00	0.00	0.00	52,984.75	0.00
A-3	03/01/26 - 03/30/26	30	0.00	698,250.00	0.00	698,250.00	0.00	0.00	0.00	698,250.00	0.00
A-4	03/01/26 - 03/30/26	30	0.00	861,736.78	0.00	861,736.78	0.00	0.00	0.00	861,736.78	0.00
X-A	03/01/26 - 03/30/26	30	0.00	163,047.18	0.00	163,047.18	0.00	0.00	0.00	163,047.18	0.00
X-B	03/01/26 - 03/30/26	30	0.00	4,243.06	0.00	4,243.06	0.00	0.00	0.00	4,243.06	0.00
X-D	03/01/26 - 03/30/26	30	0.00	47,172.69	0.00	47,172.69	0.00	0.00	0.00	47,172.69	0.00
X-E	03/01/26 - 03/30/26	30	0.00	28,091.25	0.00	28,091.25	0.00	0.00	0.00	28,091.25	0.00
X-F	03/01/26 - 03/30/26	30	0.00	10,701.25	0.00	10,701.25	0.00	0.00	0.00	10,701.25	0.00
X-G	03/01/26 - 03/30/26	30	0.00	30,766.82	0.00	30,766.82	0.00	0.00	0.00	30,766.82	0.00
A-S	03/01/26 - 03/30/26	30	0.00	309,558.22	0.00	309,558.22	0.00	0.00	0.00	309,558.22	0.00
B	03/01/26 - 03/30/26	30	0.00	148,859.18	0.00	148,859.18	0.00	0.00	0.00	148,859.18	0.00
C	03/01/26 - 03/30/26	30	0.00	152,878.03	0.00	152,878.03	0.00	0.00	0.00	152,878.03	0.00
D	03/01/26 - 03/30/26	30	0.00	93,637.50	0.00	93,637.50	0.00	0.00	0.00	93,637.50	0.00
E	03/01/26 - 03/30/26	30	0.00	56,394.87	0.00	56,394.87	0.00	0.00	0.00	56,394.87	0.00
F	03/01/26 - 03/30/26	30	0.00	21,483.40	0.00	21,483.40	0.00	0.00	0.00	21,483.40	0.00
G	03/01/26 - 03/30/26	30	388,067.71	61,766.23	0.00	61,766.23	5,492.18	0.00	0.00	56,274.06	394,533.72
RR Interest	03/01/26 - 03/30/26	30	21,345.70	151,888.70	0.00	151,888.70	289.06	0.00	0.00	151,599.64	21,715.01
Totals			409,413.41	3,037,774.01	0.00	3,037,774.01	5,781.24	0.00	0.00	3,031,992.78	416,248.73




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


	Additional Information
Total Available Distribution Amount (1)	3,790,095.75
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,056,495.33	Master Servicing Fee	10,627.16
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,293.98
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	346.83
ARD Interest	0.00	Operating Advisor Fee	1,934.46
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	228.91
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,056,495.33	Total Fees	18,721.34

Principal		Expenses/Reimbursements
Scheduled Principal	758,102.97	Reimbursement for Interest on Advances	31.60
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)	5,749.64
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	758,102.97	Total Expenses/Reimbursements	5,781.24

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,031,992.78
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	758,102.97
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,790,095.75
Total Funds Collected	3,814,598.30	Total Funds Distributed	3,814,598.33

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		808,036,847.96	808,036,847.96	Beginning Certificate Balance	808,036,847.60
(-) Scheduled Principal Collections		758,102.97	758,102.97	(-) Principal Distributions	758,102.97
(-) 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		807,278,744.99	807,278,744.99	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		808,036,847.93	808,036,847.93	Ending Certificate Balance	807,278,744.63
Ending Actual Collateral Balance		807,278,744.97	807,278,744.97



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.36)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.36)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.51%
				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 29


				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	6	32,154,994.44	3.98%	25	4.8237	NAP	Defeased	6	32,154,994.44	3.98%	25	4.8237	NAP
	5,000,000 or less	22	58,452,624.79	7.24%	25	4.4818	1.414148	1.40 or less	20	172,626,322.64	21.38%	0	4.4262	1.268671
5,000,001 to 10,000,000		16	114,062,912.30	14.13%	25	4.8772	1.856172	1.41 to 1.50	2	71,681,690.77	8.88%	25	4.7535	1.474937
10,000,001 to 15,000,000		5	64,929,834.48	8.04%	25	4.3397	1.805980	1.51 to 1.60	4	27,336,728.03	3.39%	24	4.4562	1.568783
15,000,001 to 25,000,000		3	53,978,241.94	6.69%	23	4.1981	2.516280	1.61 to 1.70	4	21,554,792.10	2.67%	25	4.9793	1.660907
25,000,001 to 50,000,000		1	26,701,886.15	3.31%	24	5.0180	1.258500	1.71 to 1.80	3	18,769,302.80	2.33%	25	4.9094	1.786969
	50,000,001 or greater	7	456,998,250.89	56.61%	15	4.2500	2.198838	1.81 to 1.90	1	5,400,000.00	0.67%	25	4.8800	1.826000
	Totals	60	807,278,744.99	100.00%	19	4.4074	2.032675	1.91 to 2.50	13	297,517,340.88	36.85%	24	4.3151	2.184309
								2.51 to 3.00	4	84,208,204.45	10.43%	23	4.6270	2.741888
								3.01 or greater	3	76,029,368.88	9.42%	23	3.6436	3.398147
								Totals	60	807,278,744.99	100.00%	19	4.4074	2.032675
(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 29


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	6	32,154,994.44	3.98%	25	4.8237	NAP	Totals	90	807,278,744.99	100.00%	19	4.4074	2.032675
Alabama	1	1,822,314.41	0.23%	23	4.5325	2.774500
									Property Type³
Arizona	1	783,886.46	0.10%	23	4.5325	2.774500
California	18	207,906,423.13	25.75%	24	4.0300	2.707135		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Colorado	2	14,749,543.25	1.83%	25	5.0527	2.482727		Properties	Balance	Agg. Bal.			DSCR¹
Connecticut	1	1,243,834.06	0.15%	23	4.5325	2.774500	Defeased	6	32,154,994.44	3.98%	25	4.8237	NAP
Delaware	1	2,075,082.97	0.26%	23	4.5325	2.774500	Industrial	3	15,353,843.34	1.90%	24	4.6033	1.618940
Florida	5	29,571,969.65	3.66%	24	4.6938	2.306327	Lodging	12	67,034,700.64	8.30%	24	5.0276	1.551687
Idaho	4	12,881,543.99	1.60%	24	5.0180	1.258500	Multi-Family	24	209,624,836.53	25.97%	25	4.2287	1.701187
Illinois	1	4,140,000.00	0.51%	25	4.9300	1.968700	Office	6	182,382,550.84	22.59%	23	3.9116	2.645955
Kansas	2	1,808,384.28	0.22%	23	4.5325	2.774500	Other	1	2,300,000.00	0.28%	25	5.8190	1.346000
Louisiana	1	2,300,000.00	0.28%	25	5.8190	1.346000	Retail	12	222,927,157.79	27.61%	6	4.6533	1.832320
Maryland	3	12,350,912.85	1.53%	24	4.8358	1.860350	Self Storage	26	75,500,661.20	9.35%	23	4.5645	2.740837
Massachusetts	3	5,215,694.33	0.65%	23	4.5325	2.774500	Totals	90	807,278,744.99	100.00%	19	4.4074	2.032675
New Hampshire	1	5,400,000.00	0.67%	25	4.8800	1.826000
New York	20	82,234,972.94	10.19%	25	4.1532	1.417956
Oregon	2	9,326,422.37	1.16%	24	5.0180	1.258500
Pennsylvania	2	65,357,991.27	8.10%	25	4.7063	1.518413
Tennessee	1	77,135,683.19	9.56%	25	4.8390	1.958900
Texas	4	17,901,310.52	2.22%	24	4.8799	1.880619
Utah	1	4,493,919.79	0.56%	24	5.0180	1.258500
Virginia	4	173,476,617.02	21.49%	0	4.1885	1.860055
Washington	4	26,454,295.45	3.28%	25	4.6715	1.788319
Washington, DC	1	7,811,257.64	0.97%	23	4.5325	2.774500
Wisconsin	1	8,681,690.77	1.08%	25	5.0490	1.500600

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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				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	6	32,154,994.44	3.98%	25	4.8237	NAP	Defeased	6	32,154,994.44	3.98%	25	4.8237	NAP
	4.000% or less	5	233,271,249.86	28.90%	23	3.8048	2.663638	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.0001% to 4.4999%	21	147,974,203.40	18.33%	(4)	4.2385	1.329918	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.9999%	20	321,184,787.21	39.79%	25	4.7264	2.019427	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	8	72,693,510.08	9.00%	24	5.0913	1.639541	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	60	807,278,744.99	100.00%	19	4.4074	2.032675	49 months or greater	54	775,123,750.55	96.02%	19	4.3902	2.046043
								Totals	60	807,278,744.99	100.00%	19	4.4074	2.032675
(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 29


				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	6	32,154,994.44	3.98%	25	4.8237	NAP	Defeased	6	32,154,994.44	3.98%	25	4.8237	NAP
	110 months or less	54	775,123,750.55	96.02%	19	4.3902	2.046043	Interest Only	19	419,416,000.00	51.95%	24	4.2018	2.389724
	111 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or less	32	335,714,490.61	41.59%	12	4.6479	1.628929
	Totals	60	807,278,744.99	100.00%	19	4.4074	2.032675	300 months to 360 months	0	0.00	0.00%	0	0.0000	0.000000
								360 months or greater	3	19,993,259.94	2.48%	25	4.0139	1.840277
								Totals	60	807,278,744.99	100.00%	19	4.4074	2.032675
(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 29


				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	6	32,154,994.44	3.98%	25	4.8237	NAP			No outstanding loans in this group
Underwriter's Information		1	12,855,947.41	1.59%	25	4.8390	1.910000
	12 months or less	34	674,043,737.93	83.50%	18	4.3875	2.122747
	13 months to 24 months	19	88,224,065.21	10.93%	25	4.3447	1.479839
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	60	807,278,744.99	100.00%	19	4.4074	2.032675
(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 29


						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	310944093	RT	Franklin	TN	30/360	4.839%	259,754.50	135,514.46	0.00	N/A	05/11/28	--	64,415,250.45	64,279,735.99	04/11/26
1A	310945339				30/360	4.839%	51,950.90	27,102.89	0.00	N/A	05/11/28	--	12,883,050.30	12,855,947.41	04/11/26
2	610944222	OF	Herndon	VA	Actual/360	3.986%	305,482.61	0.00	0.00	03/11/28	09/30/29	--	89,000,000.00	89,000,000.00	04/11/26
3	300801773	RT	Fairfax	VA	Actual/360	4.258%	256,086.83	124,406.69	0.00	N/A	05/10/23	11/10/26	69,842,921.59	69,718,514.90	04/10/26
4	1750338	MF	Philadelphia	PA	Actual/360	4.713%	255,669.40	0.00	0.00	N/A	05/01/28	--	63,000,000.00	63,000,000.00	04/01/26
5	656120810	OF	San Francisco	CA	Actual/360	3.709%	185,223.97	0.00	0.00	04/06/28	04/06/31	--	58,000,000.00	58,000,000.00	04/06/26
6	310401006	SS	Various	Various	Actual/360	4.532%	226,373.19	0.00	0.00	N/A	03/01/28	--	58,000,000.00	58,000,000.00	04/01/26
7	300801757	MF	San Francisco	CA	Actual/360	3.722%	176,269.44	0.00	0.00	N/A	04/06/28	--	55,000,000.00	55,000,000.00	04/06/26
8	310945284	LO	Various	Various	Actual/360	5.018%	115,715.24	77,506.60	0.00	N/A	04/11/28	--	26,779,392.75	26,701,886.15	04/11/26
9	1852051	OF	Centerville	UT	Actual/360	4.815%	70,954.07	33,056.71	0.00	N/A	05/01/28	--	17,112,830.67	17,079,773.96	04/01/26
10	300801753	Various Petaluma		CA	Actual/360	4.504%	70,216.68	26,098.69	0.00	N/A	04/01/28	--	18,104,340.63	18,078,241.94	04/01/26
11	300801776	RT	Pico Rivera	CA	Actual/360	4.655%	75,760.12	0.00	0.00	N/A	05/01/28	--	18,900,000.00	18,900,000.00	04/01/26
12	310945503	OF	Sunnyvale	CA	Actual/360	3.365%	49,259.54	0.00	0.00	01/06/28	04/06/31	--	17,000,000.00	17,000,000.00	04/06/26
13	470108980	MF	Hartsdale	NY	Actual/360	4.140%	51,486.38	31,052.30	0.00	N/A	05/01/28	--	14,442,181.31	14,411,129.01	04/01/26
15	470108080	MF	New York	NY	Actual/360	3.910%	48,106.51	16,633.78	0.00	N/A	05/01/28	--	14,287,883.64	14,271,249.86	04/01/26
16	470109160	MF	Bayside	NY	Actual/360	4.170%	39,233.98	34,640.45	0.00	N/A	05/01/28	--	10,926,148.65	10,891,508.20	04/01/26
17	300801763	SS	Pompano Beach	FL	Actual/360	4.695%	50,536.46	0.00	0.00	N/A	04/01/28	--	12,500,000.00	12,500,000.00	04/01/26
18	310943990	LO	Woodinville	WA	Actual/360	4.920%	40,405.38	18,108.35	0.00	N/A	05/11/28	--	9,537,069.50	9,518,961.15	04/11/26
19	300801766	RT	Aurora	CO	Actual/360	5.169%	38,828.73	15,891.01	0.00	N/A	05/01/28	--	8,723,434.26	8,707,543.25	04/01/26
20	300801764	LO	Pleasant Prairie	WI	Actual/360	5.049%	37,816.11	16,165.92	0.00	N/A	05/01/28	--	8,697,856.69	8,681,690.77	04/01/26
21	1751631	OF	Purcellville	VA	Actual/360	4.980%	37,235.72	16,324.28	0.00	N/A	05/01/28	--	8,683,028.53	8,666,704.25	04/01/26
22	1751313	RT	Van Nuys	CA	Actual/360	4.870%	36,562.71	14,476.60	0.00	N/A	04/01/28	--	8,718,668.81	8,704,192.21	04/01/26
23	1852573	LO	Baltimore	MD	Actual/360	5.000%	34,561.12	15,041.20	0.00	N/A	05/01/28	--	8,027,098.15	8,012,056.95	04/01/26
24	300801761	LO	El Paso	TX	Actual/360	5.042%	34,910.59	12,016.46	0.00	N/A	04/01/28	--	8,040,724.21	8,028,707.75	04/01/26
25	410944622	RT	Everett	WA	Actual/360	4.360%	29,096.94	0.00	0.00	N/A	04/11/28	--	7,750,000.00	7,750,000.00	04/11/26
26	1751767	RT	Palm Coast	FL	Actual/360	4.940%	28,320.67	12,599.41	0.00	N/A	05/01/28	--	6,657,596.31	6,644,996.90	04/01/26
27	1852076	LO	Newport News	VA	Actual/360	5.225%	27,456.95	11,088.99	0.00	N/A	04/01/28	--	6,102,486.86	6,091,397.87	04/01/26
30	470108340	MF	New York	NY	Actual/360	4.250%	22,324.31	0.00	0.00	N/A	04/01/28	--	6,100,000.00	6,100,000.00	04/01/26




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						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
31	1852393	RT	Fraser	CO	Actual/360	4.885%	25,415.84	0.00	0.00	N/A	05/01/28	--	6,042,000.00	6,042,000.00	04/01/26
32	410944931	SS	Sacramento	CA	Actual/360	4.610%	19,890.95	10,005.41	0.00	N/A	05/11/28	--	5,010,666.61	5,000,661.20	04/11/26
33	470108700	MF	Bronx	NY	Actual/360	4.260%	17,780.87	10,293.08	0.00	N/A	04/01/28	--	4,847,125.18	4,836,832.10	04/01/26
34	1852374	RT	Duvall	WA	Actual/360	4.888%	23,628.50	0.00	0.00	N/A	05/01/28	--	5,614,000.00	5,614,000.00	04/01/26
35	310401035	RT	Concord	NH	Actual/360	4.880%	22,692.00	0.00	0.00	N/A	05/01/28	--	5,400,000.00	5,400,000.00	04/01/26
36	1750068	MF	Galveston	TX	Actual/360	4.670%	20,509.08	0.00	0.00	N/A	05/01/28	--	5,100,000.00	5,100,000.00	04/01/26
38	610943037	RT	Bakersfield	CA	Actual/360	5.160%	18,563.81	7,675.03	0.00	N/A	04/11/28	--	4,177,902.37	4,170,227.34	04/11/26
39	1750437	MF	Punta Gorda	FL	Actual/360	4.540%	16,794.88	6,113.04	0.00	N/A	05/01/28	--	4,295,976.63	4,289,863.59	04/01/26
40	1851946	OF	Seattle	WA	Actual/360	4.345%	13,404.20	11,214.01	0.00	N/A	04/01/28	--	3,582,548.31	3,571,334.30	04/01/26
41	470109010	MF	Suffern	NY	Actual/360	4.220%	13,458.17	7,864.89	0.00	N/A	05/01/28	--	3,703,518.50	3,695,653.61	04/01/26
42	410943320	MF	Louisville	KY	Actual/360	4.820%	14,321.76	10,223.19	0.00	N/A	04/11/28	01/11/28	3,450,563.64	3,440,340.45	04/11/26
43	310401043	IN	Emporia	VA	Actual/360	4.515%	16,348.69	0.00	0.00	N/A	05/01/28	02/01/28	4,205,000.00	4,205,000.00	04/01/26
44	1852283	RT	Bloomington	IL	Actual/360	4.930%	17,575.45	0.00	0.00	N/A	05/01/28	--	4,140,000.00	4,140,000.00	04/01/26
45	470108470	MF	North Babylon	NY	Actual/360	4.240%	13,207.90	3,895.12	0.00	N/A	04/01/28	--	3,617,501.21	3,613,606.09	04/01/26
46	310401046	IN	Houston	TX	Actual/360	4.950%	14,600.30	5,175.88	0.00	N/A	05/01/28	--	3,425,289.57	3,420,113.69	04/01/26
			Township of West
47	410944795	OF		NJ	Actual/360	5.230%	13,278.95	5,316.14	0.00	N/A	05/11/28	--	2,948,512.28	2,943,196.14	04/11/26
			Dept
48	470109120	MF	Yonkers	NY	Actual/360	4.120%	9,338.25	5,676.89	0.00	N/A	05/01/28	--	2,632,139.53	2,626,462.64	04/01/26
49	470108510	MF	Bronx	NY	Actual/360	4.190%	9,208.05	5,444.96	0.00	N/A	05/01/28	--	2,552,081.23	2,546,636.27	04/01/26
50	300801762	MH	Clearwater	FL	Actual/360	5.115%	11,105.50	4,666.78	0.00	N/A	01/01/28	--	2,521,350.67	2,516,683.89	04/01/26
51	470108740	MF	Great Neck	NY	Actual/360	4.200%	8,597.38	5,095.10	0.00	N/A	04/01/28	--	2,377,155.38	2,372,060.28	04/01/26
52	470108540	MF	Bronx	NY	Actual/360	4.180%	7,635.50	4,560.76	0.00	N/A	04/01/28	--	2,121,299.48	2,116,738.72	04/01/26
53	300801770	98	Metairie	LA	Actual/360	5.819%	11,524.85	0.00	0.00	N/A	05/01/28	--	2,300,000.00	2,300,000.00	04/01/26
54	470108170	MF	New York	NY	Actual/360	4.210%	8,338.14	0.00	0.00	N/A	05/01/28	--	2,300,000.00	2,300,000.00	04/01/26
55	470108190	MF	New York	NY	Actual/360	4.320%	7,304.01	4,105.06	0.00	N/A	05/01/28	--	1,963,444.10	1,959,339.04	04/01/26
56	470107690	MF	Bellrose	NY	Actual/360	4.330%	7,869.70	2,220.26	0.00	N/A	04/01/28	--	2,110,624.25	2,108,403.99	04/01/26
57	310401057	MH	Yucaipa	CA	Actual/360	4.585%	7,777.94	0.00	0.00	N/A	04/01/28	--	1,970,000.00	1,970,000.00	04/01/26
58	470108410	MF	Great Neck	NY	Actual/360	4.220%	5,309.29	3,121.90	0.00	N/A	04/01/28	--	1,461,049.51	1,457,927.61	04/01/26
59	470108050	MF	East Elmhurst	NY	Actual/360	4.230%	6,192.25	0.00	0.00	N/A	05/01/28	--	1,700,000.00	1,700,000.00	04/01/26




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

470108660

New York

Actual/360

4.190%

4,899.75

2,915.19

0.00

N/A

04/01/28

1,358,002.94

1,355,087.75

04/01/26

470108800

New York

Actual/360

4.190%

5,664.65

0.00

N/A

05/01/28

1,570,000.00

04/01/26

470108450

New York

Actual/360

4.180%

4,591.79

2,725.97

0.00

N/A

05/01/28

1,275,694.86

1,272,968.89

04/01/26

470107130

Brooklyn

Actual/360

4.580%

4,067.88

2,069.52

0.00

N/A

05/01/28

1,031,438.40

1,029,368.88

04/01/26

Totals

3,056,495.33

758,102.97

0.00

808,036,847.96

807,278,744.99

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

Page 15 of 29


					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	20,199,184.31	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	14,037,316.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	15,290,052.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	8,107,622.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	31,379,062.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	29,439,933.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	28,281,189.37	22,973,665.72	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	11,581,772.63	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
10	5,775,886.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,264,960.96	1,703,387.73	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	42,429,931.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,163,922.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,653,281.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,068,692.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,563,906.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,018,718.08	1,604,826.72	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,919,350.29	1,439,713.65	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	973,506.81	1,210,513.69	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,123,091.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,119,040.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	918,021.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,348,103.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	744,568.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	968,174.14	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	913,150.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	286,083.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 29


					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
31	666,112.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	978,955.42	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	414,326.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	567,826.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	489,600.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	371,585.69	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	415,354.56	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	443,770.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	355,173.00	182,894.74	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	395,076.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
43	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	407,400.00	407,400.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	251,847.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	451,097.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
48	304,812.74	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	246,531.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
51	210,811.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	281,787.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	182,659.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	125,345.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	151,913.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	122,783.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	132,397.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	71,637.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					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
60	85,832.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	58,382.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	280,370.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	334,487.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	234,951,038.23	29,937,756.81				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


			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 19 of 29


								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
04/17/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.407426%	4.380471%	19
03/17/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	13,990,473.78	4.407651%	4.380692%	20
02/18/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.427880%	4.396837%	21
01/16/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.428120%	4.397069%	22
12/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	14,082,379.48	0	0.00	0	0.00	4.428359%	4.397299%	23
11/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.428608%	4.397538%	24
10/20/25	1	14,140,790.27	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.428844%	4.397765%	25
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.429089%	4.398001%	26
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.429322%	4.402513%	27
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.429554%	4.402740%	28
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.429795%	4.402977%	29
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	5,653,021.12	4.430023%	4.403201%	30
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

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

Balance

Date

Code²

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

Page 21 of 29


				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		69,718,515	69,718,515		0		0
13 - 24 Months		244,688,668	244,688,668		0		0
25 - 36 Months		328,871,562	328,871,562		0		0
37 - 48 Months		89,000,000	89,000,000		0		0
49 - 60 Months		75,000,000	75,000,000		0		0
> 60 Months		0	0		0		0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Apr-26	807,278,745	807,278,745	0	0	0		0
Mar-26	808,036,848	808,036,848	0	0	0		0
Feb-26	822,939,893	822,939,893	0	0	0		0
Jan-26	823,719,734	823,719,734	0	0	0		0
Dec-25	824,496,353	824,496,353	0	0	0		0
Nov-25	825,313,002	825,313,002	0	0	0		0
Oct-25	826,083,038	811,942,247	14,140,790	0	0		0
Sep-25	826,893,300	826,893,300	0	0	0		0
Aug-25	827,656,805	827,656,805	0	0	0		0
Jul-25	828,417,158	828,417,158	0	0	0		0
Jun-25	829,218,026	829,218,026	0	0	0		0
May-25	829,971,927	829,971,927	0	0	0		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 22 of 29


			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 23 of 29


					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 24 of 29


				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
1	310944093	72,460,703.19	4.83900%	72,460,703.19	4.83900%	10	07/08/20	06/11/20	08/11/20
1	310944093	0.00	4.83900%	0.00	4.83900%	10	12/29/21	12/29/21	01/11/22
1	310944093	0.00	4.83900%	0.00	4.83900%	10	01/11/22	12/29/21	12/29/21
1A	310945339	14,492,140.70	4.83900%	14,492,140.70	4.83900%	10	07/08/20	06/11/20	08/11/20
1A	310945339	0.00	4.83900%	0.00	4.83900%	10	12/29/21	12/29/21	01/11/22
1A	310945339	0.00	4.83900%	0.00	4.83900%	10	01/11/22	12/29/21	12/29/21
14	1750441	0.00	5.58000%	0.00	5.58000%	10	11/25/25	11/25/25	--
23	1852573	8,964,118.13	5.00000%	8,998,093.79	5.00000%	10	05/12/21	05/12/21	--
23	1852573	0.00	5.00000%	0.00	5.00000%	10	06/11/21	05/12/21	05/12/21
Totals		0.00		0.00
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 25 of 29

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

410943782 04/17/23

4,695,891.69

7,230,000.00

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

4,695,891.69

7,230,000.00

0.00

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

Page 26 of 29


				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
37	410943782	04/25/23	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.											Page 27 of 29


			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)
1	0.00	0.00	0.00	0.00	3,952.69	0.00	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	0.00	0.00	790.54	0.00	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	23.32	0.00	0.00	0.00
22	0.00	0.00	0.00	0.00	510.39	0.00	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	0.00	0.00	496.02	0.00	0.00	0.00	8.28	0.00	0.00	0.00
Total	0.00	0.00	0.00	0.00	5,749.64	0.00	0.00	0.00	31.60	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		5,781.24




© 2021 Computershare. All rights reserved. Confidential.												Page 28 of 29


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 29 of 29

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 04-30-2018 75000000 120 05-11-2028 360 0.04839 0.04839 1 1 06-11-2018 false 1 PP 2 0 75000000 1 1 1 5 false true true false true 06-10-2020 02-10-2028 02-10-2028 COOLSPRINGS GALLERIA 1800, 1910, 1914 AND 1916 GALLERIA BOULEVARD Franklin TN 37067 Williamson RT 640176 640176 1991 2017 322000000 MAI 03-23-2018 0.96 0.94 6 06-11-2020 N Belk 132621 01-31-2030 Primark 50704 01-31-2036 H & M Int'l Transportation 23644 01-31-2031 12-31-2017 12-31-2024 12-31-2025 30554183.09 29203830 10828664.61 9004645.69 19725518.49 20199184.31 18729081.45 19202747.31 UW CREFC 9802670.16 2.01 2.0605 1.91 1.9589 F F 12-31-2025 false true 64415250.45 395268.96 0.04839 0.0001732 259754.5 135514.46 0 64279735.99 64279735.99 04-11-2026 1 false 0 0 0 0 0 Trimont LLC 10-15-2021 01-11-2022 false 8 12-29-2021 10 05-11-2028 Prospectus Loan ID 1A 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 04-30-2018 15000000 120 05-11-2028 360 0.04839 0.04839 1 1 06-11-2018 1 PP 2 15000000 1 5 false true false false true NA NA 322000000 03-23-2018 MAI N false true 12883050.3 79053.79 0.04839 0.0001732 51950.9 27102.89 0 12855947.41 12855947.41 04-11-2026 1 false 0 0 0 0 0 Trimont LLC 10-15-2021 01-11-2022 false 8 12-29-2021 10 05-11-2028 Prospectus Loan ID 2 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 02-28-2018 89000000 120 09-30-2029 0.03986 0.03986 3 1 120 04-11-2018 true 1 PP 3 295628.33 89000000 1 1 1 0 true true false false false 12-10-2027 ONE DULLES TOWER 13200 WOODLAND PARK ROAD Herndon VA 20171 Fairfax OF 403622 403622 2002 2018 212500000 MAI 01-18-2018 1 1 6 06-11-2020 N Amazon Corporate LLC 403622 09-30-2029 12-31-2024 12-31-2025 16777561 17954683 3364828.78 3917366.42 13412732.22 14037316.58 13332007.22 13956591.58 UW CREFC 6142868.87 2.18 2.2851 2.17 2.2719 F F 12-23-2025 false false 89000000 305482.61 0.03986 0.0002233 305482.61 0 0 89000000 89000000 04-11-2026 03-11-2028 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 3 03-12-2026 04-13-2026 Bank of America, N.A. 04-27-2018 80000000 60 11-10-2026 360 0.04258 0.04258 3 1 06-10-2018 true 1 A1 2 0 80000000 1 1 1 0 false true false false true 02-09-2023 FAIR OAKS MALL 11750 FAIR OAKS MALL Fairfax VA 22033 Fairfax RT 779949 779949 1980 2014 545600000 MAI 02-03-2018 0.92 0.9 6 06-10-2020 N Macy's 215000 01-31-2036 Spirit Halloween 23893 11-15-2025 H&M Clothing Stores 20265 01-31-2029 12-31-2017 12-31-2024 12-31-2025 45095361.96 26501904 15187457.2 11211851.77 29907904.76 15290052.23 28398064.42 13780212.23 UW CREFC 9991290.39 3.05 1.5303 2.89 1.3792 F F 09-30-2025 false false 69842921.59 380493.52 0.04258 0.0001746 256086.83 124406.69 0 69718514.86 69718514.9 04-10-2026 1 false 0 0 0 0 0 Trimont LLC 02-28-2023 05-24-2024 false 8 02-23-2024 1 11-10-2026 Prospectus Loan ID 4 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 04-26-2018 63000000 120 05-01-2028 0.047128 0.047128 3 1 120 06-01-2018 true 1 PP 3 0 63000000 1 1 1 5 true true false false false 01-31-2028 RITTENHOUSE HILL 633 WEST RITTENHOUSE STREET Philadelphia PA 19144 Philadelphia MF 625 625 1952 2013 177675000 MAI 12-04-2017 0.94 0.93 6 06-01-2020 N 04-30-2018 12-31-2024 12-31-2025 12409195.76 13263105 3337188.29 5155482.44 9072007.47 8107622.56 8909184.02 7944799.56 UW CREFC 5399428.85 1.68 1.5015 1.65 1.4714 F F false false 63000000 255669.4 0.047128 0.0001779 255669.4 0 0 63000000 63000000 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 5 03-12-2026 04-13-2026 Deutsche Bank AG, New York Branch 03-29-2018 58000000 120 04-06-2031 0.037086 0.037086 3 1 120 05-06-2018 false 1 PP 3 179249 58000000 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 MAI 03-01-2021 1 1 6 04-06-2020 N Meta Platforms Inc. 436332 03-01-2031 12-31-2024 12-31-2025 43664053.01 51459748 14094389.8 20080685.7 29569663.21 31379062.3 29482396.81 31291796.3 UW CREFC 9400272 3.15 3.3381 3.14 3.3288 F F 12-31-2025 false false 58000000 185223.97 0.037086 0.0001621 185223.97 0 0 58000000 58000000 04-06-2026 04-06-2028 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 6 03-12-2026 04-13-2026 Bank of America, N.A. 02-02-2018 58000000 120 03-01-2028 0.045325 0.045325 3 1 120 04-01-2018 true 1 PP 3 219070.83 58000000 1 24 24 0 true true false false false 08-31-2027 Extra Space - TIAA SS Portfolio SS 1614702 15768 15768 394160000 357990000 MAI 0.92 0.89 06-01-2020 N 12-31-2017 12-31-2024 12-31-2025 29418170 41619917 8461563 12179984 20956607 29439933 20714398 29197724 UW 10523584 1.99 2.7975 1.97 2.7745 F F false false 58000000 226373.19 0.045325 0.0001621 226373.19 0 0 58000000 58000000 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 6-001 03-12-2026 04-13-2026 EXTRA SPACE WASHINGTON 1420 U STREET NORTHWEST Washington DC 20009 District Of Columbia SS 104382 104382 1689 1689 1910 47490000 MAI 11-30-2017 0.92 0.97 6 12-31-2017 07-01-2024 06-30-2025 3819785 41798186 1051654 12008951.35 2768131 29789234.65 2752474 29547025.65 UW CREFC 10523584 2.8307 2.8076 F 12-31-2017 false Prospectus Loan ID 6-002 03-12-2026 04-13-2026 EXTRA SPACE SAN JOSE 895 THORNTON WAY San Jose CA 95128 Santa Clara SS 66854 66854 795 795 1985 24750000 MAI 11-27-2017 0.9 0.97 6 12-31-2017 07-01-2024 06-30-2025 1819282 0 454150 0 1365132 0 1355104 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-003 03-12-2026 04-13-2026 EXTRA SPACE SAN DIEGO 8038 ARJONS DRIVE San Diego CA 92126 San Diego SS 119335 119335 898 898 1986 21760000 MAI 12-01-2017 0.88 0.97 6 12-31-2017 07-01-2024 06-30-2025 1789807 0 446056 0 1343751 0 1325851 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-004 03-12-2026 04-13-2026 EXTRA SPACE PANORAMA CITY 8540 CEDROS AVENUE Panorama City CA 91402 Los Angeles SS 77395 77395 900 900 1987 21550000 MAI 11-30-2017 0.93 0.97 6 12-31-2017 07-01-2024 06-30-2025 1685150 0 490844 0 1194306 0 1182697 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-005 03-12-2026 04-13-2026 EXTRA SPACE NORWALK 10950 FIRESTONE BOULEVARD Norwalk CA 90650 Los Angeles SS 79529 79529 893 893 1977 22150000 MAI 11-30-2017 0.93 0.97 6 12-31-2017 07-01-2024 06-30-2025 1627801 0 441411 0 1186390 0 1174461 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-006 03-12-2026 04-13-2026 EXTRA SPACE MIAMI EAST 13800 SOUTHWEST 84TH STREET Miami FL 33183 Miami-Dade SS 80390 80390 831 831 1987 2009 19600000 MAI 11-28-2017 0.92 0.97 6 12-31-2017 07-01-2024 06-30-2025 1495000 0 371759 0 1123241 0 1111182 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-007 03-12-2026 04-13-2026 EXTRA SPACE MIAMI WEST 20625 NORTHEAST 16TH AVENUE Miami FL 33179 Miami-Dade SS 75564 75564 684 684 1987 2009 19000000 MAI 11-28-2017 0.96 0.97 6 12-31-2017 07-01-2024 06-30-2025 1499016 0 380374 0 1118642 0 1107307 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-008 03-12-2026 04-13-2026 EXTRA SPACE PALO ALTO 999 EAST BAYSHORE ROAD East Palo Alto CA 94303 San Mateo SS 45836 45836 592 592 1989 18230000 MAI 11-27-2017 0.92 0.97 6 12-31-2017 07-01-2024 06-30-2025 1365114 0 380067 0 985047 0 978172 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-009 03-12-2026 04-13-2026 EXTRA SPACE COVINA 318 NORTH VINCENT AVENUE Covina CA 91722 Los Angeles SS 74537 74537 729 729 1973 17450000 MAI 11-30-2017 0.92 0.97 6 12-31-2017 07-01-2024 06-30-2025 1347885 0 370523 0 977362 0 966181 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-010 03-12-2026 04-13-2026 EXTRA SPACE GAITHERSBURG 18920 EARHART COURT Gaithersburg MD 20879 Montgomery SS 74341 74341 642 642 1988 14350000 MAI 12-01-2017 0.92 0.97 6 12-31-2017 07-01-2024 06-30-2025 1217315 0 330665 0 886650 0 875499 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-011 03-12-2026 04-13-2026 EXTRA SPACE PHILADELPHIA 1553 GRANT AVENUE Philadelphia PA 19115 Philadelphia SS 68425 68425 593 593 1970 13860000 MAI 11-27-2017 0.94 0.97 6 12-31-2017 07-01-2024 06-30-2025 1163778 0 310801 0 852977 0 842713 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-012 03-12-2026 04-13-2026 EXTRA SPACE WESTMINSTER 6942 GARDEN GROVE BOULEVARD Westminster CA 92683 Orange SS 65997 65997 685 685 1988 15680000 MAI 11-29-2017 0.95 0.97 6 12-31-2017 07-01-2024 06-30-2025 1200845 0 350224 0 850621 0 840721 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-013 03-12-2026 04-13-2026 EXTRA SPACE NEWARK 121 RUTHAR DRIVE Newark DE 19711 New Castle SS 64300 64300 519 519 1988 12590000 MAI 11-27-2017 0.91 0.97 6 12-31-2017 07-01-2024 06-30-2025 1021666 0 273202 0 748464 0 738819 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-014 03-12-2026 04-13-2026 EXTRA SPACE ESSEX 6100 ROSSVILLE BOULEVARD Essex MD 21221 Baltimore SS 60425 60425 522 522 1991 11340000 MAI 11-30-2017 0.94 0.97 6 12-31-2017 07-01-2024 06-30-2025 974745 0 286530 0 688215 0 679151 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-015 03-12-2026 04-13-2026 EXTRA SPACE NEW BEDFORD 3131 ACUSHNET AVENUE New Bedford MA 02745 Bristol SS 65350 65350 535 535 1989 10300000 MAI 11-28-2017 0.94 0.97 6 12-31-2017 07-01-2024 06-30-2025 976485 0 312439 0 664046 0 654243 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-016 03-12-2026 04-13-2026 EXTRA SPACE BIRMINGHAM 2135 COLUMBIANA ROAD Birmingham AL 35216 Jefferson SS 73366 73366 604 604 1988 9250000 MAI 11-27-2017 0.95 0.97 6 12-31-2017 07-01-2024 06-30-2025 892834 0 226080 0 666754 0 655749 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-017 03-12-2026 04-13-2026 EXTRA SPACE HAVERHILL 50 FERRY ROAD Haverhill MA 01835 Essex SS 53490 53490 553 553 1989 11680000 MAI 11-29-2017 0.87 0.97 6 12-31-2017 07-01-2024 06-30-2025 925538 0 300665 0 624873 0 616849 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-018 03-12-2026 04-13-2026 EXTRA SPACE SHREWSBURY 53 CLINTON STREET Shrewsbury MA 01545 Worcester SS 65300 65300 417 417 1982 9020000 MAI 11-28-2017 0.92 0.97 6 12-31-2017 07-01-2024 06-30-2025 870987 0 276024 0 594963 0 585168 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-019 03-12-2026 04-13-2026 EXTRA SPACE DALLAS 1931 FORT WORTH AVENUE Dallas TX 75208 Dallas SS 47472 47472 478 478 1973 7650000 MAI 11-28-2017 0.9 0.97 6 12-31-2017 07-01-2024 06-30-2025 709317 0 221428 0 487889 0 480768 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-020 03-12-2026 04-13-2026 EXTRA SPACE ENFIELD 163 SOUTH ROAD Enfield CT 06082 Hartford SS 65650 65650 511 511 1982 7680000 MAI 11-25-2017 0.93 0.97 6 12-31-2017 07-01-2024 06-30-2025 710804 0 273073 0 437731 0 427883 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-021 03-12-2026 04-13-2026 EXTRA SPACE SAN DIEGO MIRAMAR 8192 MIRAMAR ROAD San Diego CA 92126 San Diego SS 36384 36384 455 455 1986 7050000 MAI 12-01-2017 0.92 0.97 6 12-31-2017 07-01-2024 06-30-2025 665112 0 226926 0 438186 0 432728 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-022 03-12-2026 04-13-2026 EXTRA SPACE SHAWNEE 12977 WEST 63RD STREET Shawnee KS 66216 Johnson SS 56240 56240 472 472 1987 5670000 MAI 12-01-2017 0.95 0.97 6 12-31-2017 07-01-2024 06-30-2025 597398 0 257975 0 339423 0 330987 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-023 03-12-2026 04-13-2026 EXTRA SPACE OVERLAND PARK 7880 MASTIN DRIVE Overland Park KS 66204 Johnson SS 46890 46890 346 346 1990 5620000 MAI 12-04-2017 0.94 0.97 6 12-31-2017 07-01-2024 06-30-2025 571518 0 240089 0 331429 0 324395 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 6-024 03-12-2026 04-13-2026 EXTRA SPACE TUCSON 8100 EAST 22ND STREET Tucson AZ 85710 Pima SS 47250 47250 425 425 1984 4270000 MAI 11-28-2017 0.91 0.97 6 12-31-2017 07-01-2024 06-30-2025 470988 0 188604 0 282384 0 275296 0 UW CREFC 0 0 C 12-31-2017 false Prospectus Loan ID 7 03-12-2026 04-13-2026 Bank of America, N.A. 03-16-2018 55000000 120 04-06-2028 0.03721818 0.03721818 3 1 120 05-06-2018 true 1 A1 3 170583.33 55000000 1 1 1 0 true true true false false 04-05-2019 10-05-2027 10-05-2027 THE GATEWAY 550/560 BATTERY STREET, 440 DAVIS COURT/100 WASHINGTON STREET, 155 JACKSON STREET, 405 DAVIS COURT, 200 WASHINGTON STREET, 99 JACKSON STREET, 1-9 BOSTON SHIP PLAZA, 10-13 & 25-38 HINCKLEY WALK, 14-24 San Francisco CA 94111 San Francisco MF 1254 1254 1965 2018 868800000 MAI 02-01-2018 0.97 0.95 6 04-06-2019 N SAFEWAY STORES, INC. 17630 05-31-2020 BAY CLUB GOLDEN GATEWAY, INC. 7355 11-30-2032 BANK OF AMERICA NT & SA 6564 04-30-2022 12-31-2017 01-01-2025 09-30-2025 48863999.15 36894343 11209094.42 13920677.28 37654904.73 22973665.72 37341404.73 22738540.72 UW CREFC 9339437.25 3.02 2.4598 3 2.4346 F F false false 55000000 176269.44 0.03721818 0.0001496 176269.44 0 0 55000000 55000000 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 8 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 03-22-2018 32993322 120 04-11-2028 300 0.05018 0.05018 3 1 05-11-2018 true 1 PP 2 193221.84 32938067.23 1 7 7 0 false true false false false 01-10-2028 Northwest Hotel Portfolio LO 818 818 173500000 0.79 0.69 06-11-2020 N 12-31-2017 12-31-2024 12-31-2025 35830406 39202130 20267527 27620357.37 15562879 11581772.63 14129663 10013687.43 UW 7956747 1.96 1.4555 1.78 1.2585 F F false false 26779392.75 193221.84 0.05018 0.0001621 115715.24 77506.6 0 26701886.15 26701886.15 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 8-001 03-12-2026 04-13-2026 HILTON GARDEN INN BEND 425 SOUTHWEST BLUFF DRIVE Bend OR 97702 Deschutes LO 96 96 2004 2012 30400000 MAI 10-01-2018 0.85 0.74 6 12-31-2017 12-31-2024 12-31-2025 5917013 6201636 3292596 4400685.02 2624417 1800950.98 2387736 1552885.54 UW CREFC 1394150 1.2917 1.1138 F 12-31-2017 false Prospectus Loan ID 8-002 03-12-2026 04-13-2026 HAMPTON INN & SUITES BEND 730 SOUTHWEST COLUMBIA STREET Bend OR 97702 Deschutes LO 114 114 2014 30200000 MAI 10-01-2017 0.8 0.68 6 12-31-2017 12-31-2024 12-31-2025 5563015 5996952 2972849 4156798.6 2590166 1840153.4 2367646 1600275.32 UW CREFC 1384979 1.3286 1.1554 F 12-31-2017 false Prospectus Loan ID 8-003 03-12-2026 04-13-2026 HILTON GARDEN INN SALT LAKE CITY DOWNTOWN 250 WEST 600 SOUTH Salt Lake City UT 84101 Salt Lake LO 132 132 2006 29200000 MAI 10-01-2018 0.82 0.74 6 12-31-2017 12-31-2024 12-31-2025 6494727 6705520 3861318 4840797.01 2633409 1864722.99 2373620 1596502.19 UW CREFC 1339118 1.3925 1.1922 F 12-31-2017 false Prospectus Loan ID 8-004 03-12-2026 04-13-2026 HAMPTON INN & SUITES COEUR DALENE 1500 WEST RIVERSTONE DRIVE Coeur D'Alene ID 83814 Kootenai LO 124 124 2007 29000000 MAI 10-01-2018 0.8 0.75 6 12-31-2017 12-31-2024 12-31-2025 5370398 6887465 2811954 4504924.52 2558444 2382540.48 2343628 2107041.88 UW CREFC 1329946 1.7914 1.5843 F 12-31-2017 false Prospectus Loan ID 8-005 03-12-2026 04-13-2026 HAMPTON INN & SUITES BOISE SPECTRUM 7499 WEST OVERLAND ROAD Boise ID 83709 Ada LO 133 133 1998 2011 27700000 MAI 10-01-2018 0.81 0.74 6 12-31-2017 12-31-2024 12-31-2025 5564556 6008606 3216483 4343511 2348073 1665095 2125491 1424750.76 UW CREFC 1270328 1.3107 1.1215 F 12-31-2017 false Prospectus Loan ID 8-006 03-12-2026 04-13-2026 LA QUINTA INNS & SUITES COEUR DALENE 333 WEST IRONWOOD AVENUE Coeur D'Alene ID 83814 Kootenai LO 118 118 1997 2014 14000000 MAI 10-01-2017 0.67 0.56 6 12-31-2017 12-31-2024 12-31-2025 3644323 3866966 2101071 2820076.17 1543253 1046889.83 1397480 892211.19 UW CREFC 642043 1.6305 1.3896 F 12-31-2017 false Prospectus Loan ID 8-007 03-12-2026 04-13-2026 LA QUINTA INNS & SUITES TWIN FALLS 539 POLE LINE ROAD Twin Falls ID 83301 Twin Falls LO 101 101 2008 13000000 MAI 10-01-2018 0.77 0.66 6 12-31-2017 12-31-2024 12-31-2025 3276373 3534985 2011256 2553565.06 1265117 981419.94 1134062 840020.54 UW CREFC 596183 1.6461 1.4089 F 12-31-2017 false Prospectus Loan ID 9 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 04-06-2018 19790000 120 05-01-2028 360 0.04815 0.04815 3 1 06-01-2018 true 1 WL 2 0 19790000 1 1 0 false true false false false 01-31-2028 Defeased 131184 2000 27100000 MAI 02-14-2018 0.99 3 06-01-2020 F 12-31-2017 2855595.25 804769.86 2050825.39 1730736.43 UW F false false 17112830.67 104010.78 0.04815 0.0001621 70954.07 33056.71 0 17079773.96 17079773.96 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 10 03-12-2026 04-13-2026 Bank of America, N.A. 03-08-2018 19000000 120 04-01-2028 360 0.04504 0.04504 3 1 60 05-01-2018 true 1 PP 5 71313.33 19000000 1 3 3 5 true true true false false 04-30-2020 11-30-2027 11-30-2027 North Bay Portfolio CA 512165 86500000 0.92 0.83 X 12-31-2017 12-31-2024 12-31-2025 9001654.16 9192695 2935922.63 3416808.87 6065731.53 5775886.13 5461475.53 5171630.13 UW 3284861.04 1.85 1.7583 1.66 1.5743 F F false false 18104340.63 96315.37 0.04504 0.0002621 70216.68 26098.69 0 18078241.94 18078241.94 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 10-001 03-12-2026 04-13-2026 PETALUMA BUSINESS CENTER 1031, 1035, 1039, 1125-1137 NORTH MCDOWELL BOULEVARD Petaluma CA 94954 Sonoma IN 213210 213210 1990 2004 34800000 MAI 01-30-2018 0.9 0.98 6 AEROVIRONMENT INC 80082 12-31-2029 AEROVIRONMENT INC 45133 05-31-2030 SYMBIO LLC 22698 04-30-2028 12-31-2017 12-31-2024 12-31-2025 2701942.21 9192695 715842.27 3416808.87 1986099.94 5775886.13 1738092.94 5171630.13 UW CREFC 3284861.04 1.7583 1.5743 F 12-31-2025 false Prospectus Loan ID 10-002 03-12-2026 04-13-2026 SOUTH PETALUMA BUSINESS CENTER 1800 AND 2000 SOUTH MCDOWELL BOULEVARD Petaluma CA 94954 Sonoma OF 149634 149634 2007 29400000 MAI 01-30-2018 1 0.59 6 CAMELBAK PRODUCTS INC. 29395 09-30-2029 Kaiser Foundation Health 19046 02-28-2028 MERITAGE MEDICAL NETWORK 18490 12-31-2029 12-31-2017 12-31-2024 12-31-2025 4008756.6 0 1371378.7 0 2637377.9 0 2461690.1 0 UW CREFC 0 0 C 12-31-2025 false Prospectus Loan ID 10-003 03-12-2026 04-13-2026 LAKEVILLE BUSINESS CENTER 1600-1622, 1670, 1690-1740, & 1758-1774 CORPORATE CIRCLE Petaluma CA 94954 Sonoma IN 149321 149321 1997 22300000 MAI 01-31-2018 0.87 0.85 6 HYDROPOINT DATA SYSTEMS INC 26522 03-31-2028 BOXLIGHT CORPORATION 22599 09-30-2026 SIMPLY SOLAR 15746 02-29-2032 12-31-2017 12-31-2024 12-31-2025 2290955.35 0 848701.66 0 1442253.69 0 1261692.49 0 UW CREFC 0 0 C 12-31-2025 false Prospectus Loan ID 11 03-12-2026 04-13-2026 Bank of America, N.A. 04-26-2018 18900000 120 05-01-2028 0.04655 0.04655 3 1 120 06-01-2018 true 1 WL 3 0 18900000 1 1 1 0 true true false false false 01-31-2028 PICO RIVERA MARKETPLACE 8913, 8921, 8937, 8941 AND 8961 WASHINGTON BOULEVARD Pico Rivera CA 90660 Los Angeles RT 89189 89189 2001 36200000 MAI 01-29-2018 0.84 1 6 06-01-2020 N Fitness International LLC 50000 05-31-2028 Spirit Halloween Superstores LLC 9000 11-12-2025 SHOE PALACE 4625 09-30-2026 03-31-2018 01-01-2025 09-30-2025 2646700 2607206 781694 903818.27 1865006 1703387.73 1740503 1610010.48 UW CREFC 669621.78 2.09 2.5438 1.95 2.4043 F F 11-04-2025 false false 18900000 75760.12 0.04655 0.0001621 75760.12 0 0 18900000 18900000 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 12 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 12-14-2017 17000000 120 04-06-2031 0.03364978 0.03364978 3 1 120 02-06-2018 false 1 PP 3 47670.52 17000000 1 1 1 0 true true false false false 07-05-2027 APPLE CAMPUS 3 222 NORTH WOLFE ROAD Sunnyvale CA 94085 Santa Clara OF 882657 882657 2017 773600000 MAI 06-01-2019 1 1 6 06-06-2020 N Apple 882657 02-28-2031 12-31-2024 12-31-2025 46190546 56502720 4804932 14072788.5 41385613 42429931.5 41209082 42253400.5 UW CREFC 11599827.03 3.57 3.6578 3.55 3.6425 F F 12-31-2025 false false 17000000 49259.54 0.03364978 0.0001621 49259.54 0 0 17000000 17000000 04-06-2026 01-06-2028 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 14 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 02-22-2018 16300000 120 336 0.0558 0.0558 3 1 04-01-2018 1 WL 2 95990.78 16262052.78 1 2 0 false true false false 11-30-2027 Hampton & Homewood Memphis 26200000 01-31-2018 F false false 0 0 0 0 1 0 0 9 02-27-2026 Prospectus Loan ID 14-001 03-12-2026 04-13-2026 HOMEWOOD SUITES MEMPHIS SOUTHWIND 2002 2015 13800000 0 6 01-31-2018 01-31-2018 false Prospectus Loan ID 14-002 03-12-2026 04-13-2026 HAMPTON INN MEMPHIS SOUTHWIND 1999 2015 12400000 0 6 01-31-2018 01-31-2018 false Prospectus Loan ID 17 03-12-2026 04-13-2026 Bank of America, N.A. 03-29-2018 12500000 120 04-01-2028 0.04695 0.04695 3 1 120 05-01-2018 true 1 WL 3 48906.25 12500000 1 1 1 5 true true false false false 12-31-2027 VALUE STORE IT - POMPANO BEACH 500 SOUTH ANDREWS AVENUE Pompano Beach FL 33069 Broward SS 105952 105952 974 974 2001 20590000 MAI 03-02-2018 0.91 0.84 6 06-01-2020 N 02-28-2018 12-31-2024 12-31-2025 1860321 2438268 604452 874361.74 1255869 1563906.26 1240081 1548118.26 UW CREFC 595026.05 2.11 2.6282 2.08 2.6017 F F false false 12500000 50536.46 0.04695 0.0001621 50536.46 0 0 12500000 12500000 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 18 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 04-16-2018 11000000 120 05-11-2028 360 0.0492 0.0492 3 1 06-11-2018 true 1 WL 2 0 11000000 1 1 1 5 false true false false false 02-10-2028 HAMPTON INN & SUITES - WOODINVILLE 19211 AND 19255 WOODINVILLE SNOHOMISH ROAD NE Woodinville WA 98072 King LO 102 102 2016 17900000 MAI 02-13-2018 0.62 0.72 6 06-11-2020 N 03-31-2018 10-01-2024 09-30-2025 3747669 5222262 2439580 3617435.28 1308089 1604826.72 1158182 1395936.24 UW CREFC 702164.76 1.86 2.2855 1.65 1.988 F F false false 9537069.5 58513.73 0.0492 0.0001621 40405.38 18108.35 0 9518961.15 9518961.15 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 19 03-12-2026 04-13-2026 Bank of America, N.A. 04-09-2018 10000000 120 05-01-2028 360 0.05169 0.05169 3 1 06-01-2018 true 1 WL 2 0 10000000 1 1 1 5 false true false false false 10-31-2027 6TH & SABLE RETAIL 401, 411 AND 501 SABLE BOULEVARD Aurora CO 80011 Arapahoe RT 146167 146167 1987 21500000 MAI 02-15-2018 0.97 0.97 6 06-01-2020 N Third Future School 52150 06-30-2032 The Sunshine Universa4l 16420 05-31-2029 Compare Food Corpora 11400 05-31-2039 02-28-2018 01-01-2025 09-30-2025 2223927 2472927 695732 1033213.35 1528195 1439713.65 1415036 1354844.4 UW CREFC 492477.75 2.33 2.9234 2.15 2.751 F F 09-30-2025 false false 8723434.26 54719.74 0.05169 0.0001621 38828.73 15891.01 0 8707543.25 8707543.25 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 20 03-12-2026 04-13-2026 Bank of America, N.A. 04-05-2018 10000000 120 05-01-2028 360 0.05049 0.05049 3 1 06-01-2018 true 1 WL 2 0 10000000 1 1 1 5 false true true false false 05-31-2020 10-31-2027 10-31-2027 DOUBLETREE KENOSHA 11800 108TH STREET Pleasant Prairie WI 53158 Kenosha LO 120 120 1998 2017 15200000 MAI 03-06-2018 0.73 0.72 6 X 03-31-2018 10-01-2024 09-30-2025 4369907 5960318 3053459 4749804.31 1316448 1210513.69 1141652 972100.97 UW CREFC 647784.36 2.03 1.8686 1.76 1.5006 F F false false 8697856.69 53982.03 0.05049 0.0001621 37816.11 16165.92 0 8681690.77 8681690.77 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 21 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 04-30-2018 10000000 120 05-01-2028 360 0.0498 0.0498 3 1 06-01-2018 true 1 WL 2 0 10000000 1 1 1 5 false true false false false 12-31-2027 VALLEY MEDICAL CENTER 205 HIRST ROAD Purcellville VA 20132 Loudoun OF 44375 44375 2007 14750000 MAI 02-14-2018 0.94 0.94 6 06-01-2020 N LSFP Leasing LLC 7120 08-31-2029 Loudoun Pediatrics & Associates 6106 08-31-2032 CaseCo LLC 4819 06-30-2028 03-31-2018 12-31-2023 12-31-2024 1320459.7 1470416 344381.11 347324.08 976078.6 1123091.92 888290.35 1035302.92 UW CREFC 642720 1.52 1.7474 1.38 1.6108 F F 12-31-2024 false false 8683028.53 53560 0.0498 0.0001621 37235.72 16324.28 0 8666704.25 8666704.25 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 22 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 03-23-2018 9650000 120 04-01-2028 360 0.0487 0.0487 3 1 24 05-01-2018 true 1 WL 5 39162.92 9650000 1 1 1 5 true true false false false 12-31-2027 SHERMAN SQUARE 7203-7219 NORTH VAN NUYS BOULEVARD / 14503-14523 SHERMAN WAY Van Nuys CA 91405 Los Angeles RT 31501 31501 1983 2013 16200000 MAI 02-12-2018 14800000 08-03-2020 MAI 0.81 0.91 6 06-01-2020 N Mandy's Laundry LLC 4416 11-30-2030 Van Nuys Urgent Care Family Medicine Inc 2916 10-31-2030 Mey Fung Bakery Inc 2552 09-30-2030 12-31-2017 12-31-2024 12-31-2025 1039877 1547119 267777.31 428078.48 772099.69 1119040.52 746467.67 1093408.52 UW CREFC 612471.72 1.26 1.827 1.22 1.7852 F F 12-31-2025 false false 8718668.81 51039.31 0.0487 0.0001621 36562.71 14476.6 0 8704192.21 8704192.21 04-01-2026 1 false 0 0 0 0 0 Trimont LLC 07-03-2020 01-08-2021 false 8 Prospectus Loan ID 23 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 05-01-2018 9240000 120 05-01-2028 360 0.05 0.05 3 1 06-01-2018 true 1 WL 2 0 9240000 1 1 1 5 false true false false true 01-31-2028 HOLIDAY INN EXPRESS AT THE STADIUMS 1701 RUSSELL STREET Baltimore MD 21230 Baltimore City LO 123 123 1960 2015 13200000 MAI 04-01-2018 9300000 07-29-2021 MAI 0.74 0.44 6 06-01-2020 N 02-28-2018 12-31-2024 12-31-2025 3671613 2633004 2420060 1714982.08 1251553 918021.92 1104688 812701.76 UW CREFC 595227.84 2.1 1.5423 1.86 1.3653 F F false true 8027098.15 49602.32 0.05 0.0001621 34561.12 15041.2 0 8012056.95 8012056.95 04-01-2026 1 false 0 0 0 0 0 Trimont LLC 06-10-2020 02-01-2022 false 8 05-12-2021 10 05-01-2028 Prospectus Loan ID 24 03-12-2026 04-13-2026 Bank of America, N.A. 03-22-2018 8700000 120 04-01-2028 360 0.05042 0.05042 3 1 36 05-01-2018 true 1 WL 5 36554.5 8700000 1 1 1 5 true true false false false 12-31-2027 COURTYARD MARRIOTT - EL PASO 12065 GATEWAY WEST BOULEVARD El Paso TX 79936 El Paso LO 104 104 2017 15500000 MAI 02-01-2018 0.63 0.66 6 06-01-2020 N 02-28-2018 12-31-2024 12-31-2025 3002128 3610095 1802142 2261991.56 1199986 1348103.44 1079901 1203699.64 UW CREFC 563125 2.13 2.3939 1.92 2.1375 F F false false 8040724.21 46927.05 0.05042 0.0001621 34910.59 12016.46 0 8028707.75 8028707.75 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 25 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 03-28-2018 7750000 120 04-11-2028 0.0436 0.0436 3 1 120 05-11-2018 true 1 WL 3 28158.33 7750000 1 1 1 0 true true false false false 01-10-2028 SAFEWAY - EVERETT 4128 RUCKER AVENUE Everett WA 98203 Snohomish RT 46235 46235 2002 13330000 MAI 03-12-2018 1 1 6 06-11-2020 N Safeway Express LLC 45235 10-31-2037 12-31-2024 12-31-2025 974348 767596 293450 23027.88 680898 744568.12 639333 703003.12 UW CREFC 342593.01 1.99 2.1733 1.87 2.052 F F 12-31-2025 false false 7750000 29096.94 0.0436 0.0001621 29096.94 0 0 7750000 7750000 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 26 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 04-06-2018 7675000 120 05-01-2028 360 0.0494 0.0494 3 1 06-01-2018 true 1 WL 2 0 7675000 1 1 1 5 false true false false false 12-31-2027 OLD KINGS COMMONS 7 AND 9 OLD KINGS ROAD NORTH Palm Coast FL 32137 Flagler RT 84759 84759 1988 10800000 MAI 01-02-2018 1 0.99 6 06-01-2020 N Bealls 27828 01-31-2028 Staples 24197 02-26-2028 Planet Fitness 13400 11-30-2028 12-31-2017 12-31-2024 12-31-2025 1184426 1412854 321537.04 444679.86 862888.96 968174.14 776434.78 881720.14 UW CREFC 491040.96 1.76 1.9716 1.58 1.7956 F F 12-31-2025 false false 6657596.31 40920.08 0.0494 0.0001621 28320.67 12599.41 0 6644996.92 6644996.9 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 27 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 03-29-2018 7000000 120 04-01-2028 360 0.05225 0.05225 3 1 05-01-2018 true 1 WL 2 38545.94 6991933.23 1 1 1 0 false true false false false 12-31-2027 HOLIDAY INN EXPRESS NEWPORT NEWS 941 J. CLYDE MORRIS BOULEVARD Newport News VA 23601 Newport News city LO 122 122 2003 2016 11200000 MAI 02-22-2018 0.67 0.67 6 06-01-2020 N 01-31-2018 12-31-2023 12-31-2024 2769596 3159807 1864748 2246656.56 904848 913150.44 794064 786758.16 UW CREFC 462551 1.96 1.9741 1.72 1.7009 F F false false 6102486.86 38545.94 0.05225 0.0001621 27456.95 11088.99 0 6091397.87 6091397.87 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 31 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 04-06-2018 6042000 120 05-01-2028 0.04885 0.04885 3 1 120 06-01-2018 true 1 WL 3 0 6042000 1 1 1 5 true true false false false 12-31-2027 SAFEWAY FRASER 40 COUNTY ROAD 804 Fraser CO 80442 Grand RT 52300 52300 1998 10460000 MAI 02-18-2018 1 1 6 06-01-2020 N Safeway 52300 01-31-2033 12-31-2024 12-31-2025 771920.75 666112 175547.51 0 596373.24 666112 559240.24 628979 UW CREFC 300071 1.99 2.2198 1.87 2.0961 F F 12-31-2025 false false 6042000 25415.84 0.04885 0.0001621 25415.84 0 0 6042000 6042000 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 32 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 04-24-2018 5825000 120 05-11-2028 360 0.0461 0.0461 3 1 06-11-2018 true 1 WL 2 0 5825000 1 1 1 0 false true true false false 06-10-2020 11-10-2027 11-10-2027 SPS-SACRAMENTO IV 7301 FRANKLIN BOULEVARD Sacramento CA 95823 Sacramento SS 68475 68475 595 595 1985 2006 10130000 MAI 03-22-2018 0.99 0.81 6 06-11-2020 N 02-28-2018 12-31-2024 12-31-2025 1011771 1671855 415941 692899.58 595830 978955.42 584873 967998.42 UW CREFC 358756 1.66 2.7287 1.63 2.6982 F F false false 5010666.61 29896.36 0.0461 0.0001621 19890.95 10005.41 0 5000661.2 5000661.2 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 34 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 04-13-2018 5614000 120 05-01-2028 0.048877 0.048877 3 1 120 06-01-2018 true 1 WL 3 0 5614000 1 1 1 5 true true false false false 12-31-2027 SAFEWAY DUVALL 14020 MAIN STREET NORTHEAST Duvall WA 98019 King RT 44816 44816 2001 2010 9400000 MAI 02-26-2018 1 1 6 06-01-2020 N Safeway 44839 10-31-2032 12-31-2024 12-31-2025 706457.07 571086 201983.71 3260 504473.36 567826 468470.73 531823 UW CREFC 278206.53 1.81 2.041 1.68 1.9116 F F 12-31-2025 false false 5614000 23628.5 0.048877 0.0001621 23628.5 0 0 5614000 5614000 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 35 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 04-26-2018 5400000 120 05-01-2028 0.0488 0.0488 3 1 120 06-01-2018 true 1 WL 3 0 5400000 1 1 1 5 true true false false false 01-31-2028 WALGREENS CONCORD 142 LOUDON ROAD Concord NH 03301 Merrimack RT 11446 11446 2008 9550000 MAI 03-14-2018 1 1 6 06-01-2020 N Walgreens 11446 08-31-2033 12-31-2024 12-31-2025 514995 510000 4995.45 20400 509999.55 489600 508282.65 487883 UW CREFC 267180 1.91 1.8324 1.9 1.826 F F 12-31-2025 false false 5400000 22692 0.0488 0.0007371 22692 0 0 5400000 5400000 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 36 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 04-27-2018 5100000 120 05-01-2028 0.0467 0.0467 3 1 120 06-01-2018 true 1 WL 3 0 5100000 1 1 1 5 true true false false false 01-31-2028 VILLA MARINA 300 & 320 FERRY ROAD, 300 HARBORSIDE DRIVE Galveston TX 77550 Galveston MF 184 184 1971 2009 9490000 MAI 02-28-2018 0.91 0.95 6 06-01-2020 N 02-28-2018 12-31-2024 12-31-2025 2004963.97 2181218 1381058.37 1809632.31 623905.6 371585.69 568705.6 316385.69 UW CREFC 241477.89 2.58 1.5387 2.36 1.3102 F F false false 5100000 20509.08 0.0467 0.0001621 20509.08 0 0 5100000 5100000 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 37 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 02-28-2018 5050000 60 360 0.0556 0.0556 3 1 04-11-2018 1 WL 2 28863.74 5039827.42 1 1 0 false true true false 06-10-2020 12-10-2022 12-10-2022 BELL PARK PLAZA 1986 2002 7230000 12-21-2017 6 HOBBY BENCH 8000 05-31-2024 BANNER HEALTH (URGENT CARE) 3600 11-30-2022 YEN SUSHI AND SHAKE BAR 2940 09-30-2021 12-31-2017 F false false 0 0 0 0 1 0 5 03-16-2023 Prospectus Loan ID 38 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 03-13-2018 4800000 120 04-11-2028 360 0.0516 0.0516 3 1 05-11-2018 true 1 WL 2 26238.84 4794401.16 1 1 1 0 false true false false false 01-10-2028 THE CENTER ON CALLOWAY 1098-1120 CALLOWAY DRIVE Bakersfield CA 93312 Kern RT 23121 23121 2007 6600000 MAI 01-16-2018 1 1 6 06-11-2020 N El Portal Luggage 5000 03-04-2028 Shoyu Sushi 4045 02-28-2028 Royal Nails 2477 05-10-2026 02-28-2018 01-01-2024 09-30-2024 666604 599327 196682 183972.44 469922 415354.56 447720 398703.06 UW CREFC 236149.5 1.49 1.7588 1.42 1.6883 F F 12-31-2024 false false 4177902.37 26238.84 0.0516 0.0006621 18563.81 7675.03 0 4170227.34 4170227.34 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 39 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 04-27-2018 4500000 120 05-01-2028 360 0.0454 0.0454 3 1 60 06-01-2018 true 1 WL 5 0 4500000 1 1 1 5 true true false false false 01-31-2028 OAKS ON HENRY 301 WEST HENRY STREET Punta Gorda FL 33950 Charlotte MF 52 52 2016 7500000 MAI 03-28-2018 0.94 0.79 6 06-01-2020 N 02-28-2018 12-31-2024 12-31-2025 676390 985034 231345.53 541263.39 445044.47 443770.61 432044.47 430770.61 UW CREFC 274895.04 1.62 1.6143 1.57 1.567 F F false false 4295976.63 22907.92 0.0454 0.0001621 16794.88 6113.04 0 4289863.59 4289863.59 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 40 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 03-29-2018 4500000 120 04-01-2028 300 0.04345 0.04345 3 1 05-01-2018 true 1 WL 2 24618.21 4491675.54 1 1 1 0 false true false false false 12-31-2027 WELLER BUILDING 1225 S WELLER STREET Seattle WA 98144 King OF 44417 44417 2001 10850000 MAI 02-15-2018 0.98 0.67 6 06-01-2020 N Marpac Construction 7662 10-31-2032 One America 5932 09-30-2026 Neighborhood House 5021 01-31-2027 12-31-2017 01-01-2025 09-30-2025 945255.04 568819 374700.69 385924.26 570554.35 182894.74 471504.44 108607.24 UW CREFC 221563.89 1.93 0.8254 1.6 0.4901 F F 12-31-2025 false false 3582548.31 24618.21 0.04345 0.0001621 13404.2 11214.01 0 3571334.3 3571334.3 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 42 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 03-15-2018 4275000 120 01-11-2028 300 0.0482 0.0482 3 1 05-11-2018 true 1 WL 2 24544.95 4267626.3 1 1 0 false true false false false 01-10-2028 Defeased 168 168 1973 2012 7000000 MAI 02-16-2018 0.92 3 06-11-2020 F 03-31-2018 1303078 781125 521953 479953 UW F false false 3450563.64 24544.95 0.0482 0.0001621 14321.76 10223.19 0 3440340.45 3440340.45 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 43 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 04-13-2018 4205000 120 02-01-2028 0.04515 0.04515 3 1 120 06-01-2018 true 1 WL 3 0 4205000 1 1 5 true true false false false 01-31-2028 Defeased 50678 2008 2015 8500000 MAI 03-01-2018 1 3 06-01-2020 F 654664 67481.92 587182.08 551707.48 UW F false false 4205000 16348.69 0.04515 0.0008371 16348.69 0 0 4205000 4205000 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 44 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 04-30-2018 4140000 120 05-01-2028 0.0493 0.0493 3 1 120 06-01-2018 true 1 WL 3 0 4140000 1 1 1 5 true true false false false 10-31-2027 WALGREENS BLOOMINGTON 909 SOUTH MAIN STREET Bloomington IL 61701 McLean RT 14820 14820 2008 6800000 MAI 02-22-2018 1 1 6 06-01-2020 N Walgreens 14820 10-31-2033 10-01-2024 09-30-2025 420000 420000 12600 12600 407400 407400 407400 407400 UW CREFC 206936.75 1.97 1.9687 1.97 1.9687 F F 09-30-2025 false false 4140000 17575.45 0.0493 0.0007621 17575.45 0 0 4140000 4140000 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 46 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 04-19-2018 3705000 120 05-01-2028 360 0.0495 0.0495 3 1 36 06-01-2018 true 1 WL 5 0 3705000 1 1 1 5 true true false false false 01-31-2028 AFGLOBAL 13302 AND 13312 EAST HARDY ROAD Houston TX 77039 Harris IN 57559 57559 1976 2012 6800000 MAI 03-01-2018 1 1 6 06-01-2020 N Texfin Metal Holding Inc 57559 03-28-2036 12-31-2024 12-31-2025 651289.43 475000 198671.68 23902.79 452617.75 451097.21 422687.07 421166.21 UW CREFC 237314 1.91 1.9008 1.78 1.7747 F F 12-31-2025 false false 3425289.57 19776.18 0.0495 0.0008371 14600.3 5175.88 0 3420113.69 3420113.69 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 47 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 04-27-2018 3375000 120 05-11-2028 360 0.0523 0.0523 3 1 06-11-2018 true 1 WL 2 0 3375000 1 1 0 false true false false false 02-10-2028 Defeased 23525 2004 4500000 MAI 03-22-2018 1 3 06-11-2020 F 12-31-2017 490976.12 143277.24 347698.88 319468.88 UW F false false 2948512.28 18595.09 0.0523 0.0001621 13278.95 5316.14 0 2943196.14 2943196.14 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 50 03-12-2026 04-13-2026 Bank of America, N.A. 03-27-2018 2900000 120 01-01-2028 360 0.05115 0.05115 3 1 05-01-2018 true 1 WL 2 15772.28 2896588.97 1 1 5 false true false false false 12-31-2027 Defeased 93 93 1962 5630000 MAI 10-09-2017 0.98 3 06-01-2020 F 01-31-2018 562556 245586 316970 312320 UW F false false 2521350.67 15772.28 0.05115 0.0001621 11105.5 4666.78 0 2516683.89 2516683.89 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 53 03-12-2026 04-13-2026 Bank of America, N.A. 04-25-2018 2300000 120 05-01-2028 0.05819 0.05819 3 1 120 06-01-2018 true 1 WL 3 0 2300000 1 1 1 0 true true false false false 12-31-2027 111 VETERANS 111 VETERANS MEMORIAL BOULEVARD Metairie LA 70005 Jefferson 98 154202 154202 1982 4200000 MAI 02-03-2018 1 1 6 06-01-2020 N Stewart Development LLC 154335 12-31-2050 12-31-2024 12-31-2025 169200 193160 2580 10500.6 166620 182659.4 166620 182659.4 UW CREFC 135695.81 1.23 1.346 1.23 1.346 F F 01-01-2026 false false 2300000 11524.85 0.05819 0.0001621 11524.85 0 0 2300000 2300000 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 57 03-12-2026 04-13-2026 Bank of America, N.A. 03-29-2018 1970000 120 04-01-2028 0.04585 0.04585 3 1 120 05-01-2018 true 1 WL 3 7527.04 1970000 1 1 5 true true false false false 12-31-2027 Defeased 70 70 1960 3400000 MAI 02-05-2018 0.97 3 06-01-2020 F 12-31-2017 491029 244538 246491 242470 UW F false false 1970000 7777.94 0.04585 0.0016599 7777.94 0 0 1970000 1970000 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 63 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 04-25-2018 1200000 120 05-01-2028 360 4.58 4.58 3 1 0 06-01-2018 true 1 WL 2 6137.4 1031438.4 1 1 1 10 false true true false false 10-30-2027 05-01-2028 0 0 0 0 0 HAMILTON COOPERATIVE APARTMENTS, INC. 221 MCDONALD AVE BROOKLYN NY 11218 KINGS CH 0 0 160 160 1953 2015 82300000 MAI 11-01-2017 82300000 12-19-2017 MAI 94.9 0 6 N 0 0 0 11-01-2017 4496113 0 1581702 0 2914411 0 2875411 0 CREFC CREFC 0 39.57173776 0 39.04219756 0 F N false false 1031438.4 6137.4 4.58 0.09 4067.88 0 2069.52 0 0 1029368.88 1029368.88 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 56 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 03-28-2018 2300000 120 04-01-2028 480 4.33 4.33 3 1 0 05-01-2018 true 1 WL 2 10089.96 2110624.25 1 1 1 10 false true true false false 09-29-2027 04-01-2028 0 0 0 0 0 BRADDOCK AVENUE OWNERS, INC. 222-89 BRADDOCK AVE BELLEROSE NY 11428 QUEENS CH 0 0 47 47 1964 2008 7400000 12-21-2017 7400000 01-16-2018 MAI 94.3 0 6 N 0 0 0 12-21-2017 855638 0 435758 0 419880 0 410280 0 CREFC CREFC 0 3.46780364 0 3.3885169 0 F N false false 2110624.25 10089.96 4.33 0.09 7869.7 0 2220.26 0 0 2108403.99 2108403.99 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 29 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 03-29-2018 6500000 120 04-01-2028 360 4.57 0 3 1 0 05-01-2018 true 1 WL 2 0 0 1 1 1 10 false true true false false 09-29-2027 04-01-2028 0 0 0 0 0 HUDSON COURTS OWNERS, INC. 679 WARBURTON AVE YONKERS NY 10701 WESTCHESTER CH 0 0 117 117 1965 1993 18100000 MAI 01-16-2018 28900000 08-05-2024 MAI 97 0 6 N 0 0 0 07-16-2024 3353588 0 1212454 0 2141134 0 2111634 0 CREFC CREFC 0 3.654 0 3.60365 0 F N false false 0 0 0 0.09 0 0 0 0 0 0 0 09-01-2024 1 false 0 0 0 0 NCB false 0 0 9 09-06-2024 0 0 0 Prospectus Loan ID 59 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 04-16-2018 1700000 120 05-01-2028 0 4.23 4.23 3 1 0 06-01-2018 true 1 WL 3 6192.25 1700000 1 1 1 10 true true true false false 10-30-2027 05-01-2028 0 0 0 0 0 SYLDOR APARTMENT CORP. 108-05 ASTORIA BLVD EAST ELMHURST NY 11369 QUEENS CH 0 0 42 42 1965 2002 7100000 MAI 01-11-2018 7100000 02-02-2018 MAI 94.8 0 6 N 0 0 0 01-11-2018 853119 0 422800 0 430319 0 419569 0 CREFC CREFC 0 5.90215852 0 5.75471394 0 F N false false 1700000 6192.25 4.23 0.09 6192.25 0 0 0 0 1700000 1700000 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 15 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 04-02-2018 15700000 120 05-01-2028 480 3.91 3.91 3 1 0 06-01-2018 true 1 WL 2 64740.29 14287883.64 1 1 1 10 false true true false false 10-30-2027 05-01-2028 0 0 0 0 0 444 EAST 86TH OWNERS CORP. 444 EAST 86TH ST NEW YORK NY 10028 NEW YORK CH 0 0 289 289 1960 1998 341000000 MAI 01-15-2018 341000000 02-07-2018 MAI 95.9 0 6 N 0 0 0 01-15-2018 13638434 0 7136880 0 6501554 0 6385154 0 CREFC CREFC 0 8.36876336 0 8.21893394 0 F N false false 14287883.64 64740.29 3.91 0.09 48106.51 0 16633.78 0 0 14271249.86 14271249.86 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 54 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 04-02-2018 2300000 120 05-01-2028 0 4.21 4.21 3 1 0 06-01-2018 true 1 WL 3 8338.14 2300000 1 1 1 10 true true true false false 10-30-2027 05-01-2028 0 0 0 0 0 TOP OF THE LOFTS, INC. 129 WEST 22ND ST NEW YORK NY 10011 NEW YORK CH 0 0 16 16 1909 2011 45475000 MAI 01-25-2018 45475000 02-16-2018 MAI 94.4 0 6 N 0 0 0 01-25-2018 2049550 0 706000 0 1343550 0 1321450 0 CREFC CREFC 0 13.68527 0 13.46016 0 F N false false 2300000 8338.14 4.21 0.09 8338.14 0 0 0 0 2300000 2300000 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 55 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 04-13-2018 2300000 120 05-01-2028 360 4.32 4.32 3 1 0 06-01-2018 true 1 WL 2 11409.07 1963444.1 1 1 1 10 false true true false false 10-30-2027 05-01-2028 0 0 0 0 0 208-216 EAST 82ND ST. OWNERS CORP. 208 EAST 82ND ST NEW YORK NY 10028 NEW YORK CH 0 0 69 69 1910 2013 34700000 01-24-2018 34700000 04-24-2018 MAI 97.1 0 6 N 0 0 0 01-24-2018 1983948 0 832580 0 1151368 0 1132618 0 CREFC CREFC 0 8.40974184 0 8.2727894 0 F N false false 1963444.1 11409.07 4.32 0.09 7304.01 0 4105.06 0 0 1959339.04 1959339.04 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 30 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 03-28-2018 6100000 120 04-01-2028 0 4.25 4.25 3 1 0 05-01-2018 true 1 WL 3 22324.31 6100000 1 1 1 10 true true true false false 09-29-2027 04-01-2028 0 0 0 0 0 229 EAST 79 LIMITED 229 EAST 79TH ST NEW YORK NY 10075 NEW YORK CH 0 0 72 72 1926 2003 109700000 02-08-2018 109700000 03-02-2018 MAI 95.1 0 6 N 0 0 0 02-08-2018 5118963 0 2388228 0 2730735 0 2704035 0 CREFC CREFC 0 10.38891882 0 10.28734026 0 F N false false 6100000 22324.31 4.25 0.09 22324.31 0 0 0 0 6100000 6100000 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 58 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 03-29-2018 1720000 120 04-01-2028 360 4.22 4.22 3 1 0 05-01-2018 true 1 WL 2 8431.19 1461049.51 1 1 1 10 false true true false false 09-29-2027 04-01-2028 0 0 0 0 0 HILLPARK PLAZA INC. 15 HILLPARK AVE GREAT NECK NY 11021 NASSAU CH 0 0 42 42 1960 2003 11200000 02-12-2018 15500000 07-10-2025 MAI 93.9 0 6 N 0 0 0 02-12-2018 1116551 0 433134 0 683417 0 651167 0 CREFC CREFC 0 6.75484916 0 6.43609226 0 F N false false 1461049.51 8431.19 4.22 0.09 5309.29 0 3121.9 0 0 1457927.61 1457927.61 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 62 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 04-02-2018 1500000 120 05-01-2028 360 4.18 4.18 3 1 0 06-01-2018 true 1 WL 2 7317.76 1275694.86 1 1 1 10 false true true false false 10-30-2027 05-01-2028 0 0 0 0 0 57-65 WEST 93 CORP. 57-65 WEST 93RD ST NEW YORK NY 10025 NEW YORK CH 0 0 36 36 1925 1998 25300000 02-21-2018 26320000 05-12-2020 MAI 94.8 0 6 N 0 0 0 02-21-2018 1359214 0 498644 0 860570 0 842070 0 CREFC CREFC 0 9.80001622 0 9.58934155 0 F N false false 1275694.86 7317.76 4.18 0.09 4591.79 0 2725.97 0 0 1272968.89 1272968.89 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 45 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 03-30-2018 3950000 120 04-01-2028 480 4.24 4.24 3 1 0 05-01-2018 true 1 WL 2 17103.02 3617501.21 1 1 1 10 false true true false false 09-29-2027 04-01-2028 0 0 0 0 0 FAIRFIELD GREENS OWNERS, INC. 748 DEER PARK AVE NORTH BABYLON NY 11703 SUFFOLK CH 0 0 60 60 1961 1998 12584000 MAI 02-20-2018 12584000 03-02-2018 MAI 95 0 6 N 0 0 0 02-20-2018 1067610 0 424782 0 642828 0 628928 0 CREFC CREFC 0 3.1321369 0 3.06441007 0 F N false false 3617501.21 17103.02 4.24 0.09 13207.9 0 3895.12 0 0 3613606.09 3613606.09 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 49 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 04-30-2018 3000000 120 05-01-2028 360 4.19 4.19 3 1 0 06-01-2018 true 1 WL 2 14653.01 2552081.23 1 1 1 10 false true true false false 10-30-2027 05-01-2028 0 0 0 0 0 6200 RIVERDALE AVENUE CORP. 6200 RIVERDALE AVE RIVERDALE NY 10471 BRONX CH 0 0 60 60 1958 2006 11320000 98 02-22-2018 11320000 03-09-2018 MAI 95.1 0 6 N 0 0 0 02-22-2018 1198127 0 557225 0 640902 0 625202 0 CREFC CREFC 0 3.64488252 0 3.55559483 0 F N false false 2552081.23 14653.01 4.19 0.09 9208.05 0 5444.96 0 0 2546636.27 2546636.27 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 52 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 03-22-2018 2500000 120 04-01-2028 360 4.18 4.18 3 1 0 05-01-2018 true 1 WL 2 12196.26 2121299.48 1 1 1 10 false true true false false 09-29-2027 04-01-2028 0 0 0 0 0 3215 ARLINGTON AVENUE OWNERS CORP. 3215 ARLINGTON AVE RIVERDALE NY 10463 BRONX CH 0 0 68 68 1958 2011 17400000 02-22-2018 17400000 03-05-2018 MAI 96.2 95 6 N 0 0 0 02-22-2018 01-01-2017 09-30-2017 1516686 546468 603054 355761 913632 190707 896382 190707 CREFC CREFC 104929 6.24256944 1.81 6.12470544 1.81 F F false false 2121299.48 12196.26 4.18 0.09 7635.5 0 4560.76 0 0 2116738.72 2116738.72 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 60 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 03-30-2018 1600000 120 04-01-2028 360 4.19 4.19 3 1 0 05-01-2018 true 1 WL 2 7814.94 1358002.94 1 1 1 10 false true true false false 09-29-2027 04-01-2028 0 0 0 0 0 250 CABRINI BOULEVARD, INC. 250 CABRINI BLVD NEW YORK NY 10033 NEW YORK CH 0 0 73 73 1936 2003 46760000 MAI 03-06-2018 46760000 03-26-2018 MAI 95.2 0 6 N 0 0 0 03-06-2018 2151362 0 1021340 0 1130022 0 1109622 0 CREFC CREFC 0 12.04980461 0 11.83227254 0 F N false false 1358002.94 7814.94 4.19 0.09 4899.75 0 2915.19 0 0 1355087.75 1355087.75 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 33 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 03-27-2018 5700000 120 04-01-2028 360 4.26 4.26 3 1 0 05-01-2018 true 1 WL 2 28073.95 4847125.18 1 1 1 10 false true true false false 09-29-2027 04-01-2028 0 0 0 0 0 3755 OWNERS LTD. 3755 HENRY HUDSON PKWY RIVERDALE NY 10463 BRONX CH 0 0 91 91 1961 1998 45160000 03-01-2018 45160000 03-27-2018 MAI 95.9 0 6 N 0 0 0 03-01-2018 3690508 0 1498850 0 2191658 0 2164058 0 CREFC CREFC 0 6.50560989 0 6.4236834 0 F N false false 4847125.18 28073.95 4.26 0.09 17780.87 0 10293.08 0 0 4836832.1 4836832.1 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 51 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 03-30-2018 2800000 120 04-01-2028 360 4.2 4.2 3 1 0 05-01-2018 true 1 WL 2 13692.48 2377155.38 1 1 1 10 false true true false false 09-29-2027 04-01-2028 0 0 0 0 0 180 SOUTH MIDDLE NECK ROAD CORP. 180 SOUTH MIDDLE NECK RD GREAT NECK NY 11021 NASSAU CH 0 0 51 51 1965 1998 22400000 MAI 03-05-2018 22400000 03-27-2018 MAI 94.9 0 6 N 0 0 0 03-05-2018 1664714 0 700437 0 964277 0 946077 0 CREFC CREFC 0 5.86865321 0 5.75788681 0 F N false false 2377155.38 13692.48 4.2 0.09 8597.38 0 5095.1 0 0 2372060.28 2372060.28 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 61 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 04-30-2018 1570000 120 05-01-2028 0 4.19 4.19 3 1 0 06-01-2018 true 1 WL 3 5664.65 1570000 1 1 1 10 true true true false false 10-30-2027 05-01-2028 0 0 0 0 0 49 WEST 12 TENANTS CORP. 49 WEST 12TH ST NEW YORK NY 10011 NEW YORK CH 0 0 68 68 1950 2017 93000000 02-28-2018 93000000 03-28-2018 MAI 94.8 0 6 N 0 0 0 02-28-2018 4069100 0 1703920 0 2365180 0 2347180 0 CREFC CREFC 0 35.46172981 0 35.19185135 0 F N false false 1570000 5664.65 4.19 0.09 5664.65 0 0 0 0 1570000 1570000 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 28 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 04-24-2018 6500000 120 05-01-2028 360 4.22 0 3 1 0 06-01-2018 true 1 WL 2 0 0 1 1 1 10 false true true false false 10-30-2027 05-01-2028 0 0 0 0 0 CARLSHIRE TENANTS, INC. 1-3 WASHINGTON SQ LARCHMONT NY 10538 WESTCHESTER CH 0 0 108 109 1954 2003 48800000 MAI 03-15-2018 48200000 03-07-2025 MAI 94.8 0 6 N 0 0 0 03-15-2018 3503576 0 1568256 0 1935320 0 1896320 0 CREFC CREFC 0 5.06171817 0 4.95971591 0 F N false false 0 0 0 0.09 0 0 0 0 0 0 0 04-01-2025 1 false 0 0 0 0 NCB false 0 0 2 04-28-2025 0 0 0 Prospectus Loan ID 13 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 04-24-2018 17000000 120 05-01-2028 360 4.14 4.14 3 1 0 06-01-2018 true 1 WL 2 82538.68 14442181.31 1 1 1 10 false true true false false 10-30-2027 05-01-2028 0 0 0 0 0 REX RIDGE APARTMENT CORPORATION F/K/A DALEWOOD GARDENS APARTMENT CORP. 23 FIELDSTONE DR HARTSDALE NY 10530 WESTCHESTER CH 0 0 372 372 1955 1998 80900000 03-27-2018 80900000 04-16-2018 MAI 94.8 0 6 N 0 0 0 03-27-2018 8082114 0 3647411 0 4434703 0 4352703 0 CREFC CREFC 0 4.47739876 0 4.39460929 0 F N false false 14442181.31 82538.68 4.14 0.09 51486.38 0 31052.3 0 0 14411129.01 14411129.01 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 41 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 04-17-2018 4350000 120 05-01-2028 360 4.22 4.22 3 1 0 06-01-2018 true 1 WL 2 21323.06 3703518.5 1 1 1 10 false true true false false 10-30-2027 05-01-2028 0 0 0 0 0 STONEGATE X APARTMENT OWNERS CORP. 30-220 PARKSIDE DR SUFFERN NY 10901 ROCKLAND CH 0 0 96 96 1966 2005 12710000 MAI 03-19-2018 17200000 04-13-2018 MAI 95 0 6 N 0 0 0 03-19-2018 1767760 0 894053 0 873707 0 847707 0 CREFC CREFC 0 3.41456229 0 3.31295086 0 F N false false 3703518.5 21323.06 4.22 0.09 13458.17 0 7864.89 0 0 3695653.61 3695653.61 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 48 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 05-01-2018 3100000 120 05-01-2028 360 4.12 4.12 3 1 0 06-01-2018 true 1 WL 2 15015.14 2632139.53 1 1 1 10 false true true false false 10-30-2027 05-01-2028 0 0 0 0 0 GREYSTONE IN WESTCHESTER COOPERATIVE 1, INC. 830 NORTH BROADWAY YONKERS NY 10703 WESTCHESTER CH 0 0 112 112 1953 2003 19320000 04-04-2018 19320000 04-30-2018 MAI 94.9 0 6 N 0 COOPERATIVE 0 12-31-2052 0 04-04-2018 2422671 0 1187224 0 1235447 0 1206847 0 CREFC CREFC 0 6.85667378 0 6.6979451 0 F N 11-19-2024 false false 2632139.53 15015.14 4.12 0.09 9338.25 0 5676.89 0 0 2626462.64 2626462.64 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 16 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 04-27-2018 13750000 120 05-01-2028 300 4.17 4.17 3 1 0 06-01-2018 true 1 WL 2 73874.43 10926148.65 1 1 1 10 false true true false false 10-30-2027 05-01-2028 0 0 0 0 0 17-85 215TH STREET OWNERS, INC. 17-85 215TH ST BAYSIDE NY 11360 QUEENS CH 0 0 284 284 1969 2008 133200000 04-05-2018 133200000 04-25-2018 MAI 95 0 6 N 0 0 0 04-05-2018 9084172 0 4057908 0 5026264 0 4945164 0 CREFC CREFC 0 5.66982829 0 5.57834423 0 F N false false 10926148.65 73874.43 4.17 0.09 39233.98 0 34640.45 0 0 10891508.2 10891508.2 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 EX-103 4 exh_103.xml Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 70000000 however this is now split into Asset Number 7 and 7A reflecting Pari Passu Notes with Original Loan Amounts of 75000000 and 15000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 7. Item 2(c)(15) Loan Structure Code With respect to Asset Nos. 3 and 7, the related mortgage loans are part of the senior portion of a mortgage loan structure evidenced by multiple senior pari-passu notes and multiple subordinate pari-passu notes. In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(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. With respect to Asset Number 7, the property addresses are 550/560 Battery Street, 440 Davis Court/100 Washington Street, 155 Jackson Street, 405 Davis Court, 200 Washington Street, 99 Jackson Street, 1-9 Boston Ship Plaza, 10-13 & 25-38 Hinckley Walk, 14-24 Whaleship Plaza and 39-58 Ironship Plaza. Due to character limitations, this field displays an abridged address. Item 2(d)(14) Valuation Amount at Securitization With respect to the residential cooperative properties, the value shown is determined as if such residential cooperative property is operated as a residential cooperative and, in general, equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent-regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus (ii) the amount of the underlying debt encumbering such residential cooperative property. Item 2(d)(20) Physical Occupancy at Securitization With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. In the case of a residential cooperative property, the occupancy percent shown is indicative of the property vacancy assumption in the related appraisal for purposes of determining the appraised value of the related mortgaged property determined as a multifamily rental property. Item 2(d)(23) Defeasance Option Start Date With respect to Asset Nos. 1, 2, 3, 4, 5, 6, 7, 8, 10 and 12 the defeasance or yield maintenance, as applicable, option start date specified assumes that no other companion loans forming part of the related whole loan that remain to be securitized are actually securitized. If any such remaining companion loans are securitized, the defeasance option start date will generally be two years following the securitization date of the last-securitized such companion loan in the related whole loan, subject to an outside date that occurs a fixed period of time from the loan origination date, typically 3 years. Item 2(d)(28)(i) Date of Financials as of Securitization For the residential cooperative properties the Date of Financials as of Securitization has been left blank as it was not applicable Item 2(d)(28)(iv) Revenue at Securitization For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants). Item 2(d)(28)(vi) Operating Expenses at Securitization For a residential cooperative property, this value is determined by appraisal and, in general, equals the projected operating expenses at the property assuming such property is operated as a rental property. Item 2(d)(28)(viii) Net Operating Income at Securitization For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses and a market-rate vacancy assumption. Item 2(d)(28)(x) Net Cash Flow at Securitization For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves. Item 2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any Interest Only/Balloon mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any Interest Only/Amortizing/Balloon mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Net Operating Income Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(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 portion, the entirety of the senior portion of such mortgage loan structure). Item 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. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association and the full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association.

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

Registered/reporting pursuant to (check one)

Loss Information as reported on April 17, 2026

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

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