Close

Form 10-D COMM 2018-COR3 Mortgage For: Sep 13

September 24, 2021 5:13 PM EDT

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

FORM 10-D

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

For the monthly distribution period from:   August 13, 2021 to September 13, 2021

Commission File Number of issuing entity:  333-206705-13

Central Index Key Number of issuing entity:  0001735733

COMM 2018-COR3 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206705

Central Index Key Number of depositor:  0001013454

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

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

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

Central Index Key Number of sponsor (if applicable):  0001555524

LoanCore Capital Markets LLC
(Exact name of sponsor as specified in its charter)

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

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

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

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

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

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

38-4060007
38-4060008
38-7196278
(I.R.S. Employer Identification No.)

c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-SB

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

X-A

     

     

  X  

     

A-M

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 13, 2021 a distribution was made to holders of the certificates issued by COMM 2018-COR3 Mortgage Trust.

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

The following table presents the loss information for the trust assets for the COMM 2018-COR3 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on September 13, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

5

11.52%

0

N/A

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by COMM 2018-COR3 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from August 13, 2021 to September 13, 2021.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 16, 2021. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of GACC is 0001541294.

LoanCore Capital Markets LLC ("LCM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 8, 2021. The CIK number of LCM is 0001555524.

Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 9, 2021. The CIK number of CREF is 0001701238.

JPMorgan Chase Bank, National Association ("JPM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2021. The CIK number of JPM is 0000835271.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 24, 2021 under Commission File No. 333-206705-13 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 24, 2021 under Commission File No. 333-206705-13 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by COMM 2018-COR3 Mortgage Trust, relating to the September 13, 2021 distribution.

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

 

SIGNATURES

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

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Helaine M. Kaplan
Helaine M. Kaplan, President

Date: September 24, 2021

 

/s/ Natalie Grainger
Natalie Grainger, Director

Date: September 24, 2021

 

 

 

     

Distribution Date:

09/13/21

COMM 2018-COR3 Mortgage Trust

Determination Date:

09/07/21

 

Next Distribution Date:

10/13/21

 

Record Date:

08/31/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-COR3

 

           

Table of Contents

 

 

 

                      Contacts

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

3

 

Helaine M. Kaplan

(212) 250-5270

 

Certificate Interest Reconciliation Detail

4

 

60 Wall Street, | New York, NY 10005

 

 

 

 

Master Servicer

Midland Loan Services

 

 

Additional Information

5

 

 

 

 

 

 

 

askmidlandls.com

(913) 253-9000

 

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

A Division of PNC Bank, N.A.,10851 Mastin Street, Suite 700 | Overland Park, KS 66210

 

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Midland Loan Services

 

 

Current Mortgage Loan and Property Stratification

8-12

 

askmidlandls.com

(913) 253-9000

 

Mortgage Loan Detail (Part 1)

13-14

 

A Division of PNC Bank, N.A.,10851 Mastin Street, Suite 700 | Overland Park, KS 66210

 

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Historical Detail

18

 

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

 

 

Delinquency Loan Detail

19

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

Collateral Stratification and Historical Detail

20

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 1

21

 

 

 

[email protected]

 

 

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Specially Serviced Loan Detail - Part 2

22

 

 

 

 

 

 

Directing Certificateholder

LoanCore Capital Markets LLC

 

 

Modified Loan Detail

23

 

-

 

 

Historical Liquidated Loan Detail

24

 

, | ,

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, 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.

   

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

12595VAA5

3.098000%

11,703,000.00

5,182,520.86

216,534.66

13,379.54

0.00

0.00

229,914.20

4,965,986.20

30.20%

30.00%

A-SB

12595VAB3

4.181000%

17,303,000.00

17,303,000.00

0.00

60,286.54

0.00

0.00

60,286.54

17,303,000.00

30.20%

30.00%

A-2

12595VAC1

3.961000%

303,000,000.00

303,000,000.00

0.00

1,000,152.50

0.00

0.00

1,000,152.50

303,000,000.00

30.20%

30.00%

A-3

12595VAD9

4.228000%

372,251,000.00

372,251,000.00

0.00

1,311,564.36

0.00

0.00

1,311,564.36

372,251,000.00

30.20%

30.00%

A-M

12595VAF4

4.493604%

56,593,000.00

56,593,000.00

0.00

211,922.12

0.00

0.00

211,922.12

56,593,000.00

24.54%

24.38%

B

12595VAG2

4.664854%

51,561,000.00

51,561,000.00

0.00

200,437.12

0.00

0.00

200,437.12

51,561,000.00

19.38%

19.25%

C

12595VAH0

4.712354%

49,047,000.00

49,047,000.00

0.00

192,605.70

0.00

0.00

192,605.70

49,047,000.00

14.47%

14.38%

D

12595VAN7

2.962354%

47,300,000.00

47,300,000.00

0.00

116,766.13

0.00

0.00

116,766.13

47,300,000.00

9.74%

9.67%

E-RR

12595VAQ0

4.712354%

11,807,000.00

11,807,000.00

0.00

46,365.64

0.00

0.00

46,365.64

11,807,000.00

8.56%

8.50%

F-RR

12595VAS6

4.712354%

20,122,000.00

20,122,000.00

0.00

79,018.33

0.00

0.00

79,018.33

20,122,000.00

6.54%

6.50%

G-RR

12595VAU1

4.712354%

18,864,000.00

18,864,000.00

0.00

74,078.21

0.00

0.00

74,078.21

18,864,000.00

4.66%

4.63%

H-RR

12595VAW7

4.712354%

46,531,811.00

46,531,811.00

0.00

127,917.46

0.00

0.00

127,917.46

46,531,811.00

0.00%

0.00%

S

12595VAY3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12595VBA4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,006,082,811.00

999,562,331.86

216,534.66

3,434,493.65

0.00

0.00

3,651,028.31

999,345,797.20

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

12595VAE7

0.580518%

760,850,000.00

754,329,520.86

0.00

364,918.17

0.00

0.00

364,918.17

754,112,986.20

 

 

X-B

12595VAJ6

0.047500%

51,561,000.00

51,561,000.00

0.00

2,040.96

0.00

0.00

2,040.96

51,561,000.00

 

 

X-D

12595VAL1

1.750000%

47,300,000.00

47,300,000.00

0.00

68,979.17

0.00

0.00

68,979.17

47,300,000.00

 

 

Notional SubTotal

 

859,711,000.00

853,190,520.86

0.00

435,938.30

0.00

0.00

435,938.30

852,973,986.20

 

 

 

Deal Distribution Total

 

 

 

216,534.66

3,870,431.95

0.00

0.00

4,086,966.61

 

 

 

 

*

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.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution                             Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

12595VAA5

442.83695292

18.50249167

1.14325728

0.00000000

0.00000000

0.00000000

0.00000000

19.64574895

424.33446125

A-SB

12595VAB3

1,000.00000000

0.00000000

3.48416691

0.00000000

0.00000000

0.00000000

0.00000000

3.48416691

1,000.00000000

A-2

12595VAC1

1,000.00000000

0.00000000

3.30083333

0.00000000

0.00000000

0.00000000

0.00000000

3.30083333

1,000.00000000

A-3

12595VAD9

1,000.00000000

0.00000000

3.52333334

0.00000000

0.00000000

0.00000000

0.00000000

3.52333334

1,000.00000000

A-M

12595VAF4

1,000.00000000

0.00000000

3.74467019

0.00000000

0.00000000

0.00000000

0.00000000

3.74467019

1,000.00000000

B

12595VAG2

1,000.00000000

0.00000000

3.88737844

0.00000000

0.00000000

0.00000000

0.00000000

3.88737844

1,000.00000000

C

12595VAH0

1,000.00000000

0.00000000

3.92696189

0.00000000

0.00000000

0.00000000

0.00000000

3.92696189

1,000.00000000

D

12595VAN7

1,000.00000000

0.00000000

2.46862854

0.00000000

0.00000000

0.00000000

0.00000000

2.46862854

1,000.00000000

E-RR

12595VAQ0

1,000.00000000

0.00000000

3.92696197

0.00000000

0.00000000

0.00000000

0.00000000

3.92696197

1,000.00000000

F-RR

12595VAS6

1,000.00000000

0.00000000

3.92696203

0.00000000

0.00000000

0.00000000

0.00000000

3.92696203

1,000.00000000

G-RR

12595VAU1

1,000.00000000

0.00000000

3.92696194

0.00000000

0.00000000

0.00000000

0.00000000

3.92696194

1,000.00000000

H-RR

12595VAW7

1,000.00000000

0.00000000

2.74903248

1.17792944

21.33739003

0.00000000

0.00000000

2.74903248

1,000.00000000

S

12595VAY3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12595VBA4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

12595VAE7

991.43000704

0.00000000

0.47961907

0.00000000

0.00000000

0.00000000

0.00000000

0.47961907

991.14541132

X-B

12595VAJ6

1,000.00000000

0.00000000

0.03958341

0.00000000

0.00000000

0.00000000

0.00000000

0.03958341

1,000.00000000

X-D

12595VAL1

1,000.00000000

0.00000000

1.45833340

0.00000000

0.00000000

0.00000000

0.00000000

1.45833340

1,000.00000000

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

08/01/21 - 08/30/21

30

0.00

13,379.54

0.00

13,379.54

0.00

0.00

0.00

13,379.54

0.00

 

A-SB

08/01/21 - 08/30/21

30

0.00

60,286.54

0.00

60,286.54

0.00

0.00

0.00

60,286.54

0.00

 

A-2

08/01/21 - 08/30/21

30

0.00

1,000,152.50

0.00

1,000,152.50

0.00

0.00

0.00

1,000,152.50

0.00

 

A-3

08/01/21 - 08/30/21

30

0.00

1,311,564.36

0.00

1,311,564.36

0.00

0.00

0.00

1,311,564.36

0.00

 

X-A

08/01/21 - 08/30/21

30

0.00

364,918.17

0.00

364,918.17

0.00

0.00

0.00

364,918.17

0.00

 

X-B

08/01/21 - 08/30/21

30

0.00

2,040.96

0.00

2,040.96

0.00

0.00

0.00

2,040.96

0.00

 

X-D

08/01/21 - 08/30/21

30

0.00

68,979.17

0.00

68,979.17

0.00

0.00

0.00

68,979.17

0.00

 

A-M

08/01/21 - 08/30/21

30

0.00

211,922.12

0.00

211,922.12

0.00

0.00

0.00

211,922.12

0.00

 

B

08/01/21 - 08/30/21

30

0.00

200,437.12

0.00

200,437.12

0.00

0.00

0.00

200,437.12

0.00

 

C

08/01/21 - 08/30/21

30

0.00

192,605.70

0.00

192,605.70

0.00

0.00

0.00

192,605.70

0.00

 

D

08/01/21 - 08/30/21

30

0.00

116,766.13

0.00

116,766.13

0.00

0.00

0.00

116,766.13

0.00

 

E-RR

08/01/21 - 08/30/21

30

0.00

46,365.64

0.00

46,365.64

0.00

0.00

0.00

46,365.64

0.00

 

F-RR

08/01/21 - 08/30/21

30

0.00

79,018.33

0.00

79,018.33

0.00

0.00

0.00

79,018.33

0.00

 

G-RR

08/01/21 - 08/30/21

30

0.00

74,078.21

0.00

74,078.21

0.00

0.00

0.00

74,078.21

0.00

 

H-RR

08/01/21 - 08/30/21

30

938,056.21

182,728.64

0.00

182,728.64

54,811.19

0.00

0.00

127,917.46

992,867.40

 

Totals

 

 

938,056.21

3,925,243.13

0.00

3,925,243.13

54,811.19

0.00

0.00

3,870,431.95

992,867.40

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

Additional Information

 

Total Available Distribution Amount (1)

4,086,966.61

 

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,938,405.58

Master Servicing Fee

4,890.54

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,025.14

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

430.37

ARD Interest

0.00

Operating Advisor Fee

1,816.41

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,938,405.58

Total Fees

13,162.46

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

216,534.66

Reimbursement for Interest on Advances

7,848.27

Unscheduled Principal Collections

 

ASER Amount

38,229.25

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

8,733.67

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

216,534.66

Total Expenses/Reimbursements

54,811.19

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,870,431.95

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

216,534.66

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,086,966.61

Total Funds Collected

4,154,940.24

Total Funds Distributed

4,154,940.26

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

999,562,332.26

999,562,332.26

Beginning Certificate Balance

999,562,331.86

(-) Scheduled Principal Collections

216,534.66

216,534.66

(-) Principal Distributions

216,534.66

(-) 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

999,345,797.60

999,345,797.60

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

999,792,561.14

999,792,561.14

Ending Certificate Balance

999,345,797.20

Ending Actual Collateral Balance

999,611,761.60

999,611,761.60

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.40)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.40)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.71

 

 

 

 

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.

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

          Scheduled Balance

 

 

 

 

 

                Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

7,499,999 or less

9

48,004,566.03

4.80%

78

4.6286

1.685609

1.44 or less

19

497,892,593.49

49.82%

75

4.7715

0.079164

7,500,000 to 14,999,999

15

161,832,757.12

16.19%

77

4.8333

1.409133

1.45 to 1.49

1

8,501,588.66

0.85%

72

4.5500

1.470000

15,000,000 to 24,999,999

9

183,697,304.31

18.38%

75

4.4953

1.038227

1.50 to 1.74

10

168,877,401.52

16.90%

75

4.6463

1.589055

25,000,000 to 49,999,999

7

262,861,170.14

26.30%

75

4.7241

0.723120

1.75 to 1.99

4

39,466,950.41

3.95%

78

4.6388

1.869172

 

50,000,000 or greater

6

342,950,000.00

34.32%

77

4.3757

1.463318

2.00 to 2.49

5

41,807,263.52

4.18%

77

4.7805

2.183340

 

Totals

46

999,345,797.60

100.00%

76

4.5756

1.192386

2.50 to 3.49

6

232,800,000.00

23.30%

79

4.0569

2.875376

 

 

 

 

 

 

 

 

3.50 or greater

1

10,000,000.00

1.00%

76

4.6160

3.690000

 

 

 

 

 

 

 

 

Totals

46

999,345,797.60

100.00%

76

4.5756

1.192386

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Arizona

1

5,691,729.56

0.57%

79

4.9400

1.510000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

3

137,736,161.17

13.78%

78

4.3134

2.353281

California

6

217,850,000.00

21.80%

78

4.3693

1.888786

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

6

191,402,749.86

19.15%

72

4.8615

(0.516014)

Florida

5

49,399,991.03

4.94%

76

4.5288

1.051710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

8

189,480,000.00

18.96%

78

4.8496

1.160613

Georgia

1

10,367,818.71

1.04%

77

5.3180

1.630000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

2

67,178,760.31

6.72%

79

4.6597

(0.047939)

Illinois

2

33,317,500.00

3.33%

77

4.7907

1.798995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

8

197,111,093.71

19.72%

78

4.2348

2.443191

Kentucky

1

8,157,263.52

0.82%

79

5.3680

2.210000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

3

21,675,000.00

2.17%

73

4.4382

1.660000

Michigan

3

19,324,156.58

1.93%

78

5.0792

1.648541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

14

194,762,032.07

19.49%

75

4.5446

1.191132

Minnesota

2

22,701,588.66

2.27%

76

4.3874

1.695182

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

44

999,345,797.60

100.00%

76

4.5756

1.192386

Nevada

1

12,800,000.00

1.28%

76

4.9010

2.580000

 

 

 

 

 

 

 

 

New Jersey

1

6,150,000.00

0.62%

72

4.5540

2.160000

 

 

 

 

 

 

 

 

New York

13

385,909,660.96

38.62%

78

4.5241

1.242108

 

 

 

 

 

 

 

 

North Carolina

1

4,030,000.00

0.40%

79

4.6800

2.480000

 

 

 

 

 

 

 

 

Ohio

1

15,567,985.47

1.56%

80

4.9300

1.220000

 

 

 

 

 

 

 

 

Pennsylvania

1

27,944,182.63

2.80%

74

4.0560

1.620000

 

 

 

 

 

 

 

 

South Carolina

1

11,902,749.86

1.19%

79

5.3200

0.170000

 

 

 

 

 

 

 

 

Texas

1

33,061,170.14

3.31%

74

4.7300

1.540000

 

 

 

 

 

 

 

 

Washington

3

135,170,000.00

13.53%

70

4.7891

(0.728449)

 

 

 

 

 

 

 

 

Totals

44

999,345,797.60

100.00%

76

4.5756

1.192386

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.9999% or less

1

64,450,000.00

6.45%

79

3.4649

3.400000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.000% to 4.2499%

6

169,944,183.11

17.01%

77

4.1346

1.736156

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.250% to 4.4999%

5

98,900,000.00

9.90%

76

4.3672

2.283916

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.500% to 4.7499%

15

290,529,135.79

29.07%

76

4.6383

0.657671

37 to 48 months

42

808,345,797.60

80.89%

77

4.5354

1.625920

 

4.750% to 4.9999%

11

228,770,490.03

22.89%

75

4.8708

0.441674

49 months or greater

4

191,000,000.00

19.11%

72

4.7457

(0.642408)

 

5.000% or greater

8

146,751,988.67

14.68%

78

5.1302

1.086406

Totals

46

999,345,797.60

100.00%

76

4.5756

1.192386

 

Totals

46

999,345,797.60

100.00%

76

4.5756

1.192386

 

 

 

 

 

 

 

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

114 months or less

46

999,345,797.60

100.00%

76

4.5756

1.192386

Interest Only

3

110,000,000.00

11.01%

80

4.2042

1.964545

 

115 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

26

698,087,500.00

69.85%

76

4.5817

0.947297

 

Totals

46

999,345,797.60

100.00%

76

4.5756

1.192386

300 months or greater

17

191,258,297.60

19.14%

76

4.7668

1.642856

 

 

 

 

 

 

 

 

Totals

46

999,345,797.60

100.00%

76

4.5756

1.192386

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

1

9,450,000.00

0.95%

72

4.5540

2.160000

 

 

 

None

 

 

12 months or less

45

989,895,797.60

99.05%

76

4.5758

1.183148

 

 

 

 

 

 

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

46

999,345,797.60

100.00%

76

4.5756

1.192386

 

 

 

 

 

(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.

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

   Original           Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

      Interest

 

Scheduled

Scheduled

Principal

Anticipated       Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                 Accrual Type             Gross Rate

Interest

Principal

Adjustments               Repay Date        Date

Date

Balance

Balance

Date

 

1

30299836

IN

Brooklyn

NY

Actual/360

4.16625%

179,369.44

0.00

0.00

N/A

05/06/28

--

50,000,000.00

50,000,000.00

09/06/21

 

1A2

30299864

 

 

 

Actual/360

4.16625%

179,369.44

0.00

0.00

N/A

05/06/28

--

50,000,000.00

50,000,000.00

09/06/21

 

2

30314477

LO

Seattle

WA

Actual/360

4.84025%

166,711.11

0.00

0.00

N/A

06/06/27

--

40,000,000.00

40,000,000.00

09/06/21

 

2A

30314504

 

 

 

Actual/360

4.84025%

158,375.56

0.00

0.00

N/A

06/06/27

--

38,000,000.00

38,000,000.00

09/06/21

 

3

30314478

MU

Brooklyn

NY

Actual/360

5.06625%

285,736.47

0.00

0.00

N/A

02/06/28

--

65,500,000.00

65,500,000.00

09/06/21

 

4

30314479

OF

Mountain View

CA

Actual/360

3.46525%

192,296.03

0.00

0.00

04/06/28

04/06/30

--

64,450,000.00

64,450,000.00

09/06/21

 

5

30314481

MF

New York

NY

Actual/360

4.63325%

251,367.38

0.00

0.00

N/A

04/06/28

--

63,000,000.00

63,000,000.00

09/06/21

 

6

30312998

LO

Seattle

WA

Actual/360

4.74025%

204,083.33

0.00

0.00

N/A

06/06/27

--

50,000,000.00

50,000,000.00

09/06/21

 

7

30299555

OF

New York

NY

Actual/360

4.50525%

162,930.83

0.00

0.00

N/A

03/06/28

--

42,000,000.00

42,000,000.00

09/06/21

 

7A3

30299557

 

 

 

Actual/360

4.50525%

19,396.53

0.00

0.00

N/A

03/06/28

--

5,000,000.00

5,000,000.00

09/06/21

 

8

30314482

RT

New York

NY

Actual/360

4.11225%

74,358.67

0.00

0.00

N/A

10/06/27

--

21,000,000.00

21,000,000.00

03/06/20

 

8A

30314518

 

 

 

Actual/360

4.11225%

74,358.67

0.00

0.00

N/A

10/06/27

--

21,000,000.00

21,000,000.00

03/06/20

 

9

30314484

MU

Monterey Park

CA

Actual/360

4.84525%

166,883.33

0.00

0.00

N/A

04/01/28

--

40,000,000.00

40,000,000.00

09/01/20

 

10

30314486

OF

Redwood City

CA

Actual/360

4.28825%

141,420.62

0.00

0.00

N/A

02/06/28

--

38,300,000.00

38,300,000.00

09/06/21

 

11

30314487

IN

San Antonio

TX

Actual/360

4.73025%

134,831.54

42,118.91

0.00

N/A

11/06/27

--

33,103,289.05

33,061,170.14

09/06/21

 

12

30299721

LO

San Diego

CA

Actual/360

5.10025%

138,337.50

0.00

0.00

N/A

04/06/28

--

31,500,000.00

31,500,000.00

08/06/21

 

13

30314488

RT

Whitehall

PA

Actual/360

4.05625%

81,468.24

38,694.11

0.00

N/A

11/01/27

--

23,325,512.95

23,286,818.84

09/01/21

 

13A2C2

30314489

 

 

 

Actual/360

4.05625%

16,293.65

7,738.81

0.00

N/A

11/01/27

--

4,665,103.08

4,657,364.27

09/01/21

 

14

30314490

RT

Sherman Oaks

CA

Actual/360

4.63925%

89,481.16

0.00

0.00

N/A

01/06/28

--

22,400,000.00

22,400,000.00

09/06/21

 

15

30314491

98

New York

NY

Actual/360

4.43825%

82,837.53

0.00

0.00

N/A

10/06/27

--

21,675,000.00

21,675,000.00

09/06/21

 

16

30314492

MU

San Francisco

CA

Actual/360

4.99725%

91,223.01

0.00

0.00

N/A

04/06/28

--

21,200,000.00

21,200,000.00

04/06/20

 

17

30314493

RT

Palatine

IL

Actual/360

4.83625%

84,608.84

0.00

0.00

N/A

12/06/27

--

20,317,500.00

20,317,500.00

09/06/21

 

18

30314494

MU

Miramar

FL

Actual/360

4.49725%

66,799.19

0.00

0.00

N/A

12/06/27

--

17,250,000.00

17,250,000.00

09/06/21

 

19

30314495

RT

Columbus

OH

Actual/360

4.93025%

66,179.98

21,094.59

0.00

N/A

05/06/28

--

15,589,080.06

15,567,985.47

09/06/21

 

20

30314496

MU

Brooklyn

NY

Actual/360

4.80025%

59,106.67

0.00

0.00

N/A

04/06/28

--

14,300,000.00

14,300,000.00

09/06/21

 

21

30314497

MU

Minneapolis

MN

Actual/360

4.29025%

52,457.17

0.00

0.00

N/A

04/06/28

--

14,200,000.00

14,200,000.00

09/06/21

 

22

30314498

OF

Brooklyn

NY

Actual/360

4.93025%

55,698.04

0.00

0.00

N/A

04/06/28

--

13,120,000.00

13,120,000.00

09/06/21

 

23

30314499

MU

Vernon Hills

IL

Actual/360

4.72025%

52,837.78

0.00

0.00

N/A

04/06/28

--

13,000,000.00

13,000,000.00

09/06/21

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original              Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

    Interest

 

Scheduled

Scheduled

Principal

Anticipated     Maturity         Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State          Accrual Type       Gross Rate

Interest

Principal

Adjustments          Repay Date       Date

Date

Balance

Balance

Date

 

24

30314500

OF

Las Vegas

NV

Actual/360

4.90125%

54,019.91

0.00

0.00

N/A

01/06/28

--

12,800,000.00

12,800,000.00

09/06/21

 

25

30314501

LO

North Charleston

SC

Actual/360

5.32025%

54,596.41

14,972.00

0.00

N/A

04/06/28

--

11,917,721.86

11,902,749.86

05/06/20

 

26

30314502

OF

Atlanta

GA

Actual/360

5.31825%

47,534.51

12,280.96

0.00

N/A

02/06/28

--

10,380,099.67

10,367,818.71

09/06/21

 

27

30314503

RT

Westland

MI

Actual/360

5.12025%

44,218.59

10,743.53

0.00

N/A

03/06/28

--

10,029,418.94

10,018,675.41

09/06/21

 

28

30299858

LO

Miami Beach

FL

Actual/360

4.58625%

39,490.56

0.00

0.00

N/A

05/06/28

--

10,000,000.00

10,000,000.00

09/06/21

 

29

30314505

LO

Miami Beach

FL

Actual/360

4.61625%

39,748.89

0.00

0.00

N/A

01/06/28

--

10,000,000.00

10,000,000.00

09/06/21

 

30

30314506

Various Various

Various

Actual/360

4.55425%

37,058.18

0.00

0.00

N/A

09/06/27

--

9,450,000.00

9,450,000.00

09/06/21

 

31

30314507

RT

Apple Valley

MN

Actual/360

4.55025%

33,360.70

13,018.41

0.00

N/A

09/06/27

--

8,514,607.07

8,501,588.66

08/06/21

 

32

30314508

RT

Amherst

NY

Actual/360

4.69725%

33,376.68

10,692.21

0.00

N/A

09/06/27

--

8,252,078.17

8,241,385.96

09/06/21

 

33

30314509

RT

Louisville

KY

Actual/360

5.36825%

37,744.11

8,137.75

0.00

N/A

04/06/28

--

8,165,401.27

8,157,263.52

09/06/21

 

34

30314510

OF

Buffalo

NY

Actual/360

4.87225%

32,656.47

10,723.67

0.00

N/A

04/01/28

--

7,783,998.67

7,773,275.00

09/01/21

 

35

30314511

RT

Gainesville

FL

Actual/360

4.41425%

28,412.06

0.00

0.00

N/A

01/06/28

--

7,475,000.00

7,475,000.00

09/06/21

 

36

30314512

RT

Graham

WA

Actual/360

4.57725%

28,259.16

0.00

0.00

N/A

04/01/28

--

7,170,000.00

7,170,000.00

09/01/21

 

37

30314513

RT

Mesa

AZ

Actual/360

4.94025%

24,244.93

7,744.71

0.00

N/A

04/06/28

--

5,699,474.27

5,691,729.56

08/06/21

 

38

30314514

RT

White Lake

MI

Actual/360

5.02025%

22,191.34

6,863.07

0.00

N/A

04/06/28

--

5,133,583.93

5,126,720.86

09/06/21

 

39

30314515

IN

Tampa

FL

Actual/360

4.52125%

18,224.10

6,156.72

0.00

N/A

01/06/28

--

4,681,147.75

4,674,991.03

09/06/21

 

40

30314516

MF

Kalamazoo

MI

Actual/360

5.05425%

18,210.37

5,555.21

0.00

N/A

04/06/28

--

4,184,315.52

4,178,760.31

09/06/21

 

41

30314517

MU

Cary

NC

Actual/360

4.68025%

16,240.90

0.00

0.00

N/A

04/06/28

--

4,030,000.00

4,030,000.00

09/06/21

 

Totals

 

 

 

 

 

 

3,938,405.58

216,534.66

0.00

 

 

 

999,562,332.26

999,345,797.60

 

 

(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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent Most Recent Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

11,652,600.43

0.00

--

--

--

0.00

0.00

0.00

0.00

112,846.73

0.00

 

 

1A2

11,652,600.43

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

(4,029,161.52)

(3,590,289.36)

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A

(4,029,161.52)

(3,590,289.36)

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

3,336,807.61

3,477,553.92

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

7,291,604.00

7,706,378.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

1,589,360.96

(86,030.98)

01/01/21

03/31/21

--

0.00

0.00

494,092.37

494,092.37

0.00

0.00

 

 

6

(3,952,795.36)

(1,204,953.28)

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

5,250,007.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A3

5,250,007.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

143,665.58

(705,078.38)

01/01/21

06/30/21

06/07/21

0.00

144,942.88

74,098.09

1,170,323.87

771,062.51

0.00

 

 

8A

143,665.58

(705,078.38)

01/01/21

06/30/21

06/07/21

0.00

144,942.88

74,098.09

1,170,323.87

0.00

0.00

 

 

9

3,303,700.72

0.00

--

--

07/06/21

0.00

161,333.33

166,386.99

1,843,233.35

0.00

0.00

 

 

10

4,719,010.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

3,583,573.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

74,469.17

1,611,555.08

01/01/21

06/30/21

--

0.00

0.00

138,201.87

138,201.87

0.00

0.00

 

 

13

19,682,731.93

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13A2C2

19,682,731.93

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,726,474.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,701,062.81

1,633,266.19

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

138,311.24

0.00

--

--

08/06/21

8,893,281.01

328,091.03

52,730.70

1,216,738.81

333,899.78

0.00

 

 

17

1,636,940.58

1,604,275.20

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,838,891.01

2,315,704.32

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,601,957.77

1,414,908.14

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

664,747.30

1,115,066.68

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,321,423.17

1,137,835.71

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,133,350.32

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,323,619.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent Most Recent Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

24

1,723,435.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

(128,547.69)

208,221.93

07/01/20

06/30/21

02/08/21

0.00

54,441.49

69,420.53

1,071,224.61

224,121.22

0.00

 

 

26

1,083,867.73

1,265,288.98

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,042,868.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

(1,491,214.46)

(580,242.79)

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

(356,807.19)

516,039.60

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

892,010.68

877,458.02

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

724,176.00

827,808.48

01/01/21

06/30/21

--

0.00

0.00

46,342.45

46,342.45

0.00

0.00

 

 

32

679,136.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

743,180.15

1,130,047.52

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,139,063.41

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

617,050.38

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

724,927.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

599,499.98

616,201.28

01/01/21

06/30/21

--

0.00

0.00

31,965.10

31,965.10

0.00

0.00

 

 

38

496,357.06

501,083.32

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

415,879.92

416,747.42

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

314,438.39

98,048.64

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

531,050.49

522,232.69

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

108,182,571.59

18,533,758.59

 

 

 

8,893,281.01

833,751.61

1,147,336.18

7,182,446.30

1,441,930.24

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 17 of 27

 


 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                     Delinquencies¹

 

 

 

 

 

                    Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

         Curtailments

 

Payoff

 

      Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/13/21

0

0.00

0

0.00

5

115,102,749.86

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.575600%

4.560309%

76

08/12/21

0

0.00

1

31,500,000.00

5

115,117,721.86

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.575635%

4.560343%

77

07/12/21

0

0.00

0

0.00

6

146,632,625.59

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.575669%

4.560377%

78

06/11/21

0

0.00

1

31,500,000.00

5

115,149,219.13

0

0.00

0

0.00

2

78,000,000.00

0

0.00

0

0.00

 

4.575709%

4.560415%

79

05/12/21

0

0.00

0

0.00

5

115,163,979.22

0

0.00

0

0.00

1

50,000,000.00

0

0.00

0

0.00

 

4.575743%

4.560449%

80

04/12/21

1

31,500,000.00

0

0.00

5

115,180,434.37

0

0.00

0

0.00

1

10,000,000.00

0

0.00

0

0.00

 

4.575782%

4.560487%

81

03/12/21

0

0.00

0

0.00

6

146,695,052.11

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.575810%

4.560514%

82

02/12/21

0

0.00

1

31,500,000.00

5

115,214,905.51

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.575850%

4.560553%

83

01/12/21

1

31,500,000.00

0

0.00

5

115,229,366.06

0

0.00

0

0.00

1

63,000,000.00

0

0.00

0

0.00

 

4.575872%

4.560574%

84

12/11/20

1

31,500,000.00

0

0.00

6

178,243,760.66

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.575893%

4.560595%

85

11/13/20

0

0.00

1

40,000,000.00

6

169,759,863.67

0

0.00

0

0.00

2

41,500,000.00

0

0.00

0

0.00

 

4.575918%

4.560619%

86

10/13/20

1

40,000,000.00

2

41,500,000.00

5

138,274,119.20

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.575939%

4.560639%

87

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                             

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹                      Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

8

30314482

03/06/20

17

6

74,098.09

1,170,323.87

790,229.71

21,000,000.00

06/18/20

2

 

 

 

 

8A

30314518

03/06/20

17

6

74,098.09

1,170,323.87

0.00

21,000,000.00

06/18/20

2

 

 

 

 

9

30314484

09/01/20

11

6

166,386.99

1,843,233.35

0.00

40,000,000.00

01/20/21

98

 

 

 

 

12

30299721

08/06/21

0

B

138,201.87

138,201.87

0.00

31,500,000.00

05/28/21

98

 

 

 

 

16

30314492

04/06/20

16

6

52,730.70

1,216,738.81

359,764.14

21,200,000.00

07/07/20

1

 

 

 

 

25

30314501

05/06/20

15

6

69,420.53

1,071,224.61

237,096.09

12,147,950.74

06/09/20

1

 

 

 

 

31

30314507

08/06/21

0

B

46,342.45

46,342.45

0.00

8,514,607.07

 

 

 

 

 

 

37

30314513

08/06/21

0

B

31,965.10

31,965.10

0.00

5,699,474.27

 

 

 

 

 

 

Totals

 

 

 

 

653,243.81

6,688,353.93

1,387,089.94

161,062,032.08

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

                  REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

0

0

0

 

 

0

 

25 - 36 Months

0

0

0

 

 

0

 

37 - 48 Months

0

0

0

 

 

0

 

49 - 60 Months

0

0

0

 

 

0

 

> 60 Months

 

999,345,798

884,243,048

        115,102,750

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Sep-21

999,345,798

884,243,048

0

0

115,102,750

0

 

Aug-21

999,562,332

852,944,610

0

31,500,000

115,117,722

0

 

Jul-21

999,777,987

853,145,362

0

0

146,632,626

0

 

Jun-21

1,000,014,193

853,364,974

0

31,500,000

115,149,219

0

 

May-21

1,000,228,012

885,064,032

0

0

115,163,979

0

 

Apr-21

1,000,462,447

853,782,013

31,500,000

0

115,180,434

0

 

Mar-21

1,000,666,502

853,971,450

0

0

146,695,052

0

 

Feb-21

1,000,930,721

854,215,816

0

31,500,000

115,214,906

0

 

Jan-21

1,001,122,494

854,393,128

31,500,000

0

115,229,366

0

 

Dec-20

1,001,313,496

791,569,736

31,500,000

0

178,243,761

0

 

Nov-20

1,001,522,707

791,762,843

0

40,000,000

169,759,864

0

 

Oct-20

1,001,712,099

781,937,979

40,000,000

41,500,000

138,274,119

0

 

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

8

30314482

21,000,000.00

21,000,000.00

45,000,000.00

04/07/21

(721,551.38)

(0.41000)

06/30/21

10/06/27

(41)

8A

30314518

21,000,000.00

21,000,000.00

45,000,000.00

04/07/21

(721,551.38)

(0.41000)

06/30/21

10/06/27

(41)

9

30314484

40,000,000.00

40,000,000.00

103,200,000.00

02/10/21

2,933,925.72

0.61000

09/30/20

04/01/28

(41)

12

30299721

31,500,000.00

31,500,000.00

58,100,000.00

09/13/17

1,393,230.60

0.86000

06/30/21

04/06/28

(41)

16

30314492

21,200,000.00

21,200,000.00

15,450,000.00

03/08/21

52,601.24

0.05000

12/31/20

04/06/28

(41)

25

30314501

11,902,749.86

12,147,950.74

14,400,000.00

09/30/20

140,250.24

0.17000

06/30/21

04/06/28

318

Totals

 

146,602,749.86

146,847,950.74

281,150,000.00

 

3,076,905.04

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 21 of 27

 


 

 

                     

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

 

Special Servicing Comments

 

 

8

30314482

RT

NY

06/18/20

2

 

 

 

 

 

 

09/03/2021: Loan transferred to Special Servicing on 06/22/2020 due being over 60 days delinquent.

Loan is due for the April 2020 debt service payment. The loan is secured by a 30,000sf retail property in Midtown Manhattan, which is 100%

 

occupied by a m ix of health and fitness tenants.

A pre-negotiation letter has been executed, however, borrower and Lender have not been able to come to acceptable terms for a modification.

Lender is moving forward with enforcement options

 

and will file for foreclosure once NY moratorium is lifted.

 

 

 

 

 

 

 

8A

30314518

Various

Various

06/18/20

2

 

 

 

 

 

 

09/03/2021: Loan transferred to Special Servicing on 06/22/2020 due being over 60 days delinquent.

Loan is due for the April 2020 debt service payment. The loan is secured by a 30,000sf retail property in Midtown Manhattan, which is 100%

 

occupied by a m ix of health and fitness tenants.

A pre-negotiation letter has been executed, however, borrower and Lender have not been able to come to acceptable terms for a modification.

Lender is moving forward with enforcement options

 

and will file for foreclosure once NY moratorium is lifted.

 

 

 

 

 

 

 

9

30314484

MU

CA

01/20/21

98

 

 

 

 

 

 

9/7/2021- The loan transferred to the Special Servicer in November 2020. The performance of the property declined following impacts of COVID. Many of the retail tenants, including AMC and 24 Hour Fitness closed, but have since reopened. 24

 

Hour Fitness di d not reject this lease in bankruptcy. Collections on the residential component have also been impacted. A COVID related modification closed in August 2021. Lender agreed to retroactively defer 50% of the interest payment for 6

 

months as well as reserves for 6 months, with the deferrals to be repaid from cash flow, but no later than 18 months following the deferral period, or by the October 2022 payment date. The deferred amounts are backed by a personal guaranty.

 

The loan will return to the Master Servic er following the rehab period.

 

 

 

 

 

 

12

30299721

LO

CA

05/28/21

98

 

 

 

 

 

 

09/03/2021: The loan transferred to Special Servicing on 05/28/2021 for imminent default. The loan is secured by a 200-room hotel operating as a Best Western in the Old Town section of San Diego, CA. A PNL was executed on 06/07/2021 and

 

borrower is requ esting a loan modification. Modification has been denied and reinstatement terms are being discussed.

 

 

 

 

 

16

30314492

MU

CA

07/07/20

1

 

 

 

 

 

 

8/31/2021. Loan transferred to Special Servicing on 7/7/2020 due to payment default. The property is about 50k sf, of which approximately 30k sf is occupied by China Live. The owner of the China Live tenant has withheld rent to negotiate a

 

lower rent long term lease. Tenant and Borrower have been unable to agree to new lease terms. The Borrower has hired a litigator to enforce the lease. Borrower and Lender continue to negotiate a modification but Lender is reviewing alternate

 

strategies such as a note sa le or foreclosure.

 

 

 

 

 

 

 

 

25

30314501

LO

SC

06/09/20

1

 

 

 

 

 

 

9/7/21 - Loan transferred to Midland Special Servicing on 6/9/2020 due to payment default. The Borrower owes for June 2020 through August 2021 debt service payments. The loan is secured by a four-story, 102 key limited-service hotel

 

located nearby to th e newly renovated Charleston International Airport . The hotel was originally built in 2000 as a Wingate and then completed a conversion into a Fairfield Inn & Suites in 2011. Borrower and Special Servicer are working on

 

long term modification. We are d ual tracking the asset with counsel.

 

 

 

 

 

 

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

   Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

2

30314477

40,000,000.00

4.84003%

40,000,000.00

4.84003%

8

04/30/20

05/06/20

05/14/20

2

30314477

40,000,000.00

4.84003%

40,000,000.00

4.84003%

8

07/29/20

07/06/20

08/05/20

2

30314477

0.00

4.84003%

0.00

4.84003%

8

05/11/21

04/15/21

05/11/21

2A

30314504

38,000,000.00

4.84003%

38,000,000.00

4.84003%

8

07/29/20

07/06/20

08/05/20

2A

30314504

0.00

4.84003%

0.00

4.84003%

8

05/11/21

04/01/21

05/11/21

5

30314481

63,000,000.00

4.63353%

63,000,000.00

4.63353%

10

12/03/20

05/06/20

12/14/20

6

30312998

50,000,000.00

4.74003%

50,000,000.00

4.74003%

8

04/29/20

05/06/20

05/14/20

6

30312998

50,000,000.00

4.74003%

50,000,000.00

4.74003%

8

07/29/20

07/06/20

08/05/20

6

30312998

0.00

4.74003%

0.00

4.74003%

8

05/06/21

04/01/21

05/06/21

12

30299721

31,500,000.00

5.10003%

31,500,000.00

5.10003%

8

10/02/20

08/06/20

10/07/20

28

30299858

10,000,000.00

4.58603%

10,000,000.00

4.58603%

8

07/10/20

07/10/20

07/16/20

29

30314505

10,000,000.00

4.61603%

10,000,000.00

4.61603%

8

05/14/20

05/06/20

05/19/20

29

30314505

10,000,000.00

4.61603%

10,000,000.00

4.61603%

8

07/06/20

10/19/20

10/27/20

29

30314505

0.00

4.61603%

0.00

4.61603%

8

03/22/21

03/08/21

03/22/21

Totals

 

342,500,000.00

 

342,500,000.00

 

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 23 of 27

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

              Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹              Number                       Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 24 of 27

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

         Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID           Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

8

0.00

0.00

4,520.83

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

8A

0.00

0.00

4,520.83

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

12

0.00

0.00

(7,437.50)

0.00

0.00

0.00

0.00

0.00

7,848.27

0.00

0.00

0.00

16

0.00

0.00

4,563.89

0.00

0.00

38,229.25

0.00

0.00

0.00

0.00

0.00

0.00

25

0.00

0.00

2,565.62

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

8,733.67

0.00

0.00

38,229.25

0.00

0.00

7,848.27

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

54,811.19

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

          None

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 27 of 27

 



	
		Prospectus Loan ID
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		04-13-2018
		100000000.00000000
		120
		05-06-2028
		0
		.04166000
		.04166000
		3
		1
		120
		06-06-2018
		true
		1
		WL
		3
		347166.67000000
		100000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2028
		.00000000
		.00000000
		
			930 Flushing Avenue
			930 Flushing Avenue
			Brooklyn
			NY
			11206
			Kings
			OF
			299644
			315644
			1988
			2009
			195000000.00000000
			MAI
			03-28-2018
			195000000.00000000
			03-28-2018
			MAI
			1.00000000
			6
			06-06-2020
			N
			New York City Emergency Management
			299644
			10-31-2036
			13779709.00000000
			1446643.00000000
			12333066.00000000
			11973231.00000000
			UW
			CREFC
			2.92000000
			2.83000000
			N
			F
			12-31-2020
		
		false
		false
		100000000.00000000
		358738.88000000
		.04166000
		.00014410
		358738.88000000
		.00000000
		.00000000
		100000000.00000000
		100000000.00000000
		09-06-2021
		2
		false
		.00000000
		112846.73000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		05-05-2017
		78000000.00000000
		131
		04-06-2028
		0
		.04840000
		.04840000
		3
		1
		131
		06-06-2017
		true
		1
		WL
		3
		314600.00000000
		78000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		01-05-2028
		.00000000
		.00000000
		
			Hyatt at Olive 8
			1635 8th Avenue
			Seattle
			WA
			98101
			King
			LO
			346
			346
			2009
			148700000.00000000
			MAI
			03-08-2017
			148700000.00000000
			03-08-2018
			MAI
			.86800000
			.04700000
			6
			06-06-2020
			N
			12-31-2017
			01-01-2021
			06-30-2021
			35851376.00000000
			1874484.00000000
			25450025.00000000
			5464773.36000000
			10401352.00000000
			-3590289.36000000
			8608783.00000000
			-3684013.56000000
			UW
			CREFC
			3827633.38000000
			2.72000000
			-.93800000
			2.25000000
			-.96250000
			F
			F
		
		false
		false
		78000000.00000000
		325086.67000000
		.04840000
		.00014410
		325086.67000000
		.00000000
		.00000000
		78000000.00000000
		78000000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
		04-15-2021
		98
		.00000000
		.00000000
		06-06-2027
		.00000000
	
	
		Prospectus Loan ID
		3
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		01-18-2018
		65500000.00000000
		120
		02-06-2028
		0
		.05066000
		.05066000
		3
		1
		120
		03-06-2018
		true
		1
		WL
		3
		276519.17000000
		65500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2027
		.00000000
		.00000000
		
			Kingswood Center
			1630 East 15th Street
			Brooklyn
			NY
			11229
			Kings
			MU
			129028
			130218
			2007
			95000000.00000000
			MAI
			10-12-2017
			95000000.00000000
			10-12-2017
			MAI
			1.00000000
			.84310000
			6
			06-06-2020
			N
			Visiting Nurse Service of NY
			58387
			06-30-2022
			TJ Maxx (TJ Companies Inc)
			26644
			10-31-2030
			ElderService Health, Inc.
			14551
			11-30-2024
			11-30-2017
			01-01-2021
			06-30-2021
			6323651.00000000
			5917012.00000000
			1801293.00000000
			2439458.08000000
			4522357.00000000
			3477553.92000000
			4324426.00000000
			3279621.92000000
			UW
			CREFC
			3364316.50000000
			1.34000000
			1.03370000
			1.29000000
			.97480000
			F
			F
			06-30-2021
		
		false
		false
		65500000.00000000
		285736.47000000
		.05066000
		.00014410
		285736.47000000
		.00000000
		.00000000
		65500000.00000000
		65500000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		03-15-2018
		64450000.00000000
		120
		04-06-2030
		0
		.03464880
		.03464880
		3
		1
		120
		05-06-2018
		false
		1
		A1
		7
		186092.93000000
		64450000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2027
		.00000000
		.00000000
		
			1001 North Shoreline Boulevard
			1001 North Shoreline Boulevard
			Mountain View
			CA
			95051
			Santa Clara
			OF
			123374
			123374
			2017
			171000000.00000000
			MAI
			04-01-2018
			171000000.00000000
			04-01-2018
			MAI
			1.00000000
			1.00000000
			6
			06-06-2020
			N
			Google LLC
			123374
			03-31-2030
			01-01-2021
			06-30-2021
			10644159.02000000
			10496912.00000000
			2677052.77000000
			2790534.00000000
			7967106.25000000
			7706378.00000000
			7967106.25000000
			7706378.00000000
			UW
			CREFC
			2264130.68000000
			3.52000000
			3.40370000
			3.52000000
			3.40370000
			N
			F
			06-30-2021
		
		false
		false
		64450000.00000000
		192296.03000000
		.03464880
		.00014410
		192296.03000000
		.00000000
		.00000000
		64450000.00000000
		64450000.00000000
		09-06-2021
		04-06-2028
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		06-16-2017
		63000000.00000000
		129
		04-06-2028
		0
		.04633500
		.04633500
		3
		1
		129
		08-06-2017
		true
		1
		WL
		3
		243258.75000000
		63000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		02-05-2028
		.00000000
		.00000000
		
			Beekman Tower
			3 Mitchell Place
			New York
			NY
			10017
			New York
			MF
			178
			178
			1928
			2014
			146000000.00000000
			MAI
			03-20-2018
			79900000.00000000
			10-14-2020
			MAI
			.84800000
			.71350000
			6
			06-06-2020
			N
			12-31-2017
			01-01-2021
			03-31-2021
			10105712.00000000
			1369629.50000000
			5309972.00000000
			1455660.48000000
			4795740.00000000
			-86030.98000000
			4724540.00000000
			-103830.98000000
			UW
			CREFC
			739912.04500000
			1.62000000
			-.11630000
			1.60000000
			-.14030000
			F
			F
		
		false
		false
		63000000.00000000
		251367.38000000
		.04633500
		.00014410
		251367.38000000
		.00000000
		.00000000
		63000000.00000000
		63000000.00000000
		09-06-2021
		2
		false
		494092.37000000
		.00000000
		.00000000
		0
		Midland
		06-22-2020
		02-26-2021
		false
		.00000000
		8
		05-06-2020
		98
		.00000000
		.00000000
		04-06-2028
		.00000000
	
	
		Prospectus Loan ID
		6
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		05-05-2017
		50000000.00000000
		121
		06-06-2027
		0
		.04740000
		.04740000
		3
		1
		121
		06-06-2017
		true
		1
		PP
		3
		197500.00000000
		50000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		03-05-2027
		.00000000
		.00000000
		
			Grand Hyatt Seattle
			721 Pine Street
			Seattle
			WA
			98101
			King
			LO
			457
			457
			2001
			2016
			242300000.00000000
			MAI
			03-08-2017
			242300000.00000000
			03-08-2017
			MAI
			.87400000
			.13300000
			6
			06-06-2020
			N
			12-31-2017
			01-01-2021
			03-31-2021
			42797616.00000000
			691257.00000000
			27106761.00000000
			1896210.28000000
			15690855.00000000
			-1204953.28000000
			13550974.00000000
			-1239516.13000000
			UW
			CREFC
			1597939.56400000
			2.45000000
			-.75410000
			2.12000000
			-.77570000
			F
			F
		
		false
		false
		50000000.00000000
		204083.33000000
		.04740000
		.00014410
		204083.33000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
		04-01-2021
		98
		.00000000
		.00000000
		06-06-2027
		.00000000
	
	
		Prospectus Loan ID
		7
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		02-09-2018
		47000000.00000000
		120
		03-06-2028
		0
		.04505000
		.04505000
		3
		1
		120
		04-06-2018
		true
		1
		PP
		3
		176445.83000000
		47000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			315-325 W 36th Street
			315-325 W 36th Street
			New York
			NY
			10018
			New York
			OF
			142762
			143479
			1926
			2015
			127000000.00000000
			MAI
			01-22-2018
			127000000.00000000
			01-22-2018
			MAI
			.97000000
			6
			06-06-2020
			N
			WeWork
			133208
			05-31-2031
			TABERNACLE LLC
			2946
			04-30-2030
			12-31-2017
			7347271.44000000
			2090862.64000000
			5256408.80000000
			4895684.64000000
			UW
			CREFC
			1.49000000
			1.39000000
			F
			F
			01-31-2021
		
		false
		false
		47000000.00000000
		182327.36000000
		.04505000
		.00018670
		182327.36000000
		.00000000
		.00000000
		47000000.00000000
		47000000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		09-25-2017
		42000000.00000000
		120
		10-06-2027
		0
		.04112000
		.04112000
		3
		1
		120
		11-06-2017
		true
		1
		WL
		3
		143920.00000000
		42000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2027
		.00000000
		.00000000
		
			240 East 54th Street
			240 East 54th Street
			New York
			NY
			10022
			New York
			RT
			30000
			29950
			1925
			2015
			73000000.00000000
			MAI
			08-24-2017
			45000000.00000000
			04-07-2021
			MAI
			1.00000000
			1.00000000
			6
			06-06-2020
			N
			Blink Fitness
			20500
			01-31-2035
			Soul Cycle
			3850
			01-31-2035
			Clean Market
			3800
			01-31-2035
			08-31-2017
			01-01-2021
			06-30-2021
			3551939.00000000
			688715.00000000
			705078.38000000
			2863224.00000000
			-705078.38000000
			2846752.00000000
			-721551.38000000
			UW
			CREFC
			1751026.76000000
			1.64000000
			-.40270000
			1.63000000
			-.41210000
			F
			F
			06-30-2021
		
		false
		false
		42000000.00000000
		148717.34000000
		.04112000
		.00014410
		148717.34000000
		.00000000
		.00000000
		42000000.00000000
		42000000.00000000
		03-06-2020
		2
		false
		2340647.74000000
		771062.51000000
		19167.20000000
		3
		Midland
		06-18-2020
		false
		.00000000
		2
	
	
		Prospectus Loan ID
		9
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		03-20-2018
		40000000.00000000
		120
		04-01-2028
		0
		.04845000
		.04845000
		3
		1
		120
		05-01-2018
		true
		1
		PP
		3
		161500.00000000
		40000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-31-2027
		.00000000
		.00000000
		
			Atlantic Times Square
			500 North Atlantic Boulevard
			Monterey Park
			CA
			91754
			Los Angeles
			MU
			379376
			379376
			2010
			163800000.00000000
			MAI
			02-01-2018
			103200000.00000000
			02-10-2021
			MAI
			.96900000
			6
			06-01-2020
			N
			AMC
			75000
			08-31-2030
			24 HOUR FITNESS
			30842
			08-31-2025
			ATLANTIC SEAFOOD & DIM SUM RESTAURANT
			12000
			03-20-2022
			02-28-2018
			14250505.00000000
			4913494.00000000
			9337011.00000000
			8967236.00000000
			UW
			CREFC
			1.94000000
			1.86000000
			F
			F
			09-30-2020
		
		false
		false
		40000000.00000000
		166883.33000000
		.04845000
		.00014410
		166883.33000000
		.00000000
		.00000000
		40000000.00000000
		40000000.00000000
		09-01-2020
		2
		false
		1843233.35000000
		3
		Midland
		01-20-2021
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		10
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		01-10-2018
		38300000.00000000
		120
		02-06-2028
		0
		.04288000
		.04288000
		3
		1
		120
		03-06-2018
		true
		1
		WL
		3
		136858.67000000
		38300000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2027
		.00000000
		.00000000
		
			Shoreline Center
			130 -150 Shoreline Drive
			Redwood City
			CA
			94065
			San Mateo
			OF
			81569
			81569
			1985
			2017
			60000000.00000000
			MAI
			03-01-2018
			60000000.00000000
			03-01-2018
			MAI
			1.00000000
			6
			06-06-2020
			N
			Auris Surgical Robotics, Inc.
			81569
			04-30-2025
			5256973.00000000
			1202258.00000000
			4054715.00000000
			3866290.00000000
			UW
			CREFC
			2.44000000
			2.32000000
			N
			F
			12-31-2020
		
		false
		false
		38300000.00000000
		141420.62000000
		.04288000
		.00014410
		141420.62000000
		.00000000
		.00000000
		38300000.00000000
		38300000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		10-11-2017
		34000000.00000000
		120
		11-06-2027
		360
		.04730000
		.04730000
		3
		1
		24
		12-06-2017
		true
		1
		WL
		5
		134016.67000000
		34000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2027
		.00000000
		.00000000
		
			San Antonio Business Park
			1006-1046 Central Parkway South 121 Interpark Boulevard
			San Antonio
			TX
			78232
			Bexar
			IN
			411631
			411631
			1982
			45600000.00000000
			MAI
			09-14-2017
			45600000.00000000
			09-14-2017
			MAI
			.91500000
			6
			06-06-2020
			N
			Clear Visions Inc
			48560
			07-31-2023
			Knight Office Solutions, Inc
			26290
			12-31-2024
			PC Specialists, Inc.
			22617
			07-31-2025
			08-31-2017
			5379700.00000000
			2004299.00000000
			3375401.00000000
			3066678.00000000
			UW
			CREFC
			1.59000000
			1.44000000
			F
			F
			12-31-2020
		
		false
		false
		33103289.05000000
		176950.45000000
		.04730000
		.00014410
		134831.54000000
		42118.91000000
		.00000000
		33061170.14000000
		33061170.14000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		03-08-2018
		31500000.00000000
		120
		04-06-2028
		0
		.05100000
		.05100000
		3
		1
		120
		05-06-2018
		true
		1
		WL
		3
		133875.00000000
		31500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		01-05-2028
		.00000000
		.00000000
		
			Best Western Plus Hacienda Hotel
			4041, 4049, 4045 Harney Street 2423,2429,2467 Juan St and 4065,4058-4059 Conde St
			San Diego
			CA
			92110
			San Diego
			LO
			200
			200
			1988
			1997
			58100000.00000000
			MAI
			09-13-2017
			58100000.00000000
			09-13-2017
			MAI
			.83700000
			.46200000
			6
			06-06-2020
			N
			12-31-2017
			01-01-2021
			06-30-2021
			9176070.00000000
			5458112.00000000
			5676951.00000000
			3846556.92000000
			3499120.00000000
			1611555.08000000
			3132077.00000000
			1393230.60000000
			UW
			CREFC
			1628812.50000000
			2.15000000
			.98940000
			1.92000000
			.85540000
			F
			F
		
		false
		false
		31500000.00000000
		138337.50000000
		.05100000
		.00014410
		138337.50000000
		.00000000
		.00000000
		31500000.00000000
		31500000.00000000
		08-06-2021
		2
		false
		138201.87000000
		.00000000
		.00000000
		B
		Midland
		05-28-2021
		false
		.00000000
		98
		08-06-2020
		98
		.00000000
		04-06-2028
		.00000000
	
	
		Prospectus Loan ID
		13
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association/Column Financial, Inc./Cantor Commercial Real Estate Lending, L.P.
		10-13-2017
		30000000.00000000
		120
		11-01-2027
		360
		.04056000
		.04056000
		3
		1
		0
		12-01-2017
		true
		1
		PP
		2
		144194.82000000
		29744471.54000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			Lehigh Valley Mall
			250 Lehigh Valley Mall
			Whitehall
			PA
			18052
			Lehigh
			RT
			545233
			545233
			1976
			2006
			445000000.00000000
			MAI
			09-04-2017
			445000000.00000000
			09-04-2017
			MAI
			.83900000
			6
			06-01-2020
			N
			MACY'S
			212000
			07-28-2022
			JC PENNEY
			207292
			10-05-2026
			BOB'S DISCOUNT FURNITURE
			30204
			02-29-2028
			08-31-2017
			33855087.00000000
			8922902.00000000
			24932185.00000000
			23926829.00000000
			UW
			CREFC
			2.16000000
			2.07000000
			F
			F
			09-30-2020
		
		false
		false
		27990616.03000000
		144194.81000000
		.04056000
		.00014410
		97761.89000000
		46432.92000000
		.00000000
		27944183.11000000
		27944183.11000000
		09-01-2021
		2
		false
		.00000000
		0
		Wells Fargo Bank
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		12-28-2017
		22400000.00000000
		120
		01-06-2028
		0
		.04639000
		.04639000
		3
		1
		120
		02-06-2018
		true
		1
		WL
		3
		86594.67000000
		22400000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2027
		.00000000
		.00000000
		
			Sherman Oaks Collection
			4550-4578 Van Nuys Boulevard
			Sherman Oaks
			CA
			91403
			Los Angeles
			RT
			31285
			31285
			1960
			2017
			35200000.00000000
			MAI
			11-20-2017
			35200000.00000000
			11-20-2017
			MAI
			.91900000
			6
			06-06-2020
			N
			Ulta Salon,Cosmetics & Fragran
			10660
			04-30-2027
			Fedex Office and Print Services, Inc.
			3375
			03-31-2027
			Luna Grill aka Premier Food Co
			2567
			05-31-2027
			2213985.00000000
			543668.00000000
			1670317.00000000
			1615881.00000000
			UW
			CREFC
			1.59000000
			1.53000000
			N
			F
			12-31-2020
		
		false
		false
		22400000.00000000
		89481.16000000
		.04639000
		.00014410
		89481.16000000
		.00000000
		.00000000
		22400000.00000000
		22400000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		09-20-2017
		21675000.00000000
		120
		10-06-2027
		0
		.04438220
		.04438220
		3
		1
		120
		11-06-2017
		true
		1
		A1
		3
		80165.35000000
		21675000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		08-05-2027
		.00000000
		.00000000
		
			The Corinthian Parking Garage
			345 East 37th Street
			New York
			NY
			10016
			New York
			98
			186
			186
			1989
			23500000.00000000
			MAI
			08-10-2017
			23500000.00000000
			08-10-2017
			MAI
			1.00000000
			6
			06-06-2020
			N
			Park-It Management Corinthian
			186
			09-30-2029
			07-31-2017
			01-01-2021
			06-30-2021
			1479743.00000000
			1513200.00000000
			357624.00000000
			428953.95000000
			1122119.00000000
			1084246.05000000
			1112819.00000000
			1074946.05000000
			UW
			CREFC
			672651.83000000
			1.61190000
			1.59810000
			F
		
		
			Rector Place Parking Garage
			333 Rector Place
			New York
			NY
			10280
			New York
			98
			46
			46
			1985
			5900000.00000000
			MAI
			08-10-2017
			5900000.00000000
			08-10-2017
			MAI
			1.00000000
			6
			06-06-2020
			N
			Park-It Management Rector
			46
			09-30-2029
			07-31-2017
			01-01-2021
			06-30-2021
			437753.00000000
			460860.00000000
			160792.00000000
			135254.58000000
			276960.00000000
			325605.42000000
			274660.00000000
			323305.42000000
			UW
			CREFC
			168162.96000000
			1.93620000
			1.92260000
			F
		
		
			Riverside Drive Parking Garage
			222 Riverside Drive
			New York
			NY
			10025
			New York
			98
			36
			36
			1989
			4700000.00000000
			MAI
			08-09-2017
			4700000.00000000
			08-09-2017
			MAI
			1.00000000
			6
			06-06-2020
			N
			Park-It Management Riverside
			36
			09-30-2029
			07-31-2017
			01-01-2021
			06-30-2021
			308482.00000000
			315300.00000000
			84718.00000000
			91885.28000000
			223764.00000000
			223414.72000000
			221964.00000000
			221614.72000000
			UW
			CREFC
			134530.33000000
			1.66070000
			1.64730000
			F
		
		false
		false
		21675000.00000000
		82837.53000000
		.04438220
		.00014410
		82837.53000000
		.00000000
		.00000000
		21675000.00000000
		21675000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		03-30-2018
		21200000.00000000
		120
		04-06-2028
		0
		.04997000
		.04997000
		3
		1
		120
		05-06-2018
		true
		1
		WL
		3
		88280.33000000
		21200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2028
		.00000000
		.00000000
		
			644 Broadway
			644-660 Broadway
			San Francisco
			CA
			94133
			San Francisco
			MU
			47436
			50718
			1963
			2017
			33800000.00000000
			MAI
			03-08-2018
			15450000.00000000
			03-08-2021
			MAI
			1.00000000
			6
			06-06-2020
			N
			12-31-2017
			2706942.00000000
			927377.00000000
			1779566.00000000
			1693856.00000000
			UW
			CREFC
			1.66000000
			1.58000000
			F
			F
			06-30-2021
		
		false
		false
		21200000.00000000
		91223.01000000
		.04997000
		.00014410
		91223.01000000
		.00000000
		.00000000
		21200000.00000000
		21200000.00000000
		04-06-2020
		2
		false
		1216738.81000000
		333899.78000000
		25864.36000000
		3
		Midland
		07-07-2020
		false
		.00000000
		1
	
	
		Prospectus Loan ID
		17
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		11-28-2017
		20317500.00000000
		120
		12-06-2027
		0
		.04836000
		.04836000
		3
		1
		120
		01-06-2018
		true
		1
		WL
		3
		81879.53000000
		20317500.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2027
		.00000000
		.00000000
		
			Mariano's Palatine
			545 North Hicks Road
			Palatine
			IL
			60067
			Cook
			RT
			71324
			71324
			2012
			29850000.00000000
			MAI
			10-08-2017
			29850000.00000000
			10-08-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2020
			N
			Mariano's Fresh Market
			71324
			05-01-2029
			06-30-2017
			01-01-2021
			06-30-2021
			1747195.00000000
			1671120.00000000
			52416.00000000
			66844.80000000
			1694779.00000000
			1604275.20000000
			1680515.00000000
			1590010.20000000
			UW
			CREFC
			996200.86000000
			1.70000000
			1.61040000
			1.69000000
			1.59610000
			F
			F
			06-30-2021
		
		false
		false
		20317500.00000000
		84608.84000000
		.04836000
		.00014410
		84608.84000000
		.00000000
		.00000000
		20317500.00000000
		20317500.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		11-21-2017
		17250000.00000000
		120
		12-06-2027
		360
		.04497000
		.04497000
		3
		1
		60
		01-06-2018
		true
		1
		WL
		5
		64644.38000000
		17250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2027
		.00000000
		.00000000
		
			Miramar Town Center
			11645 Red Road 2401-2403 Main Street; 11606-11611 City Hall Prom.
			Miramar
			FL
			33025
			Broward
			MU
			153569
			153569
			2008
			25100000.00000000
			MAI
			08-21-2017
			25100000.00000000
			08-21-2017
			MAI
			.86000000
			.96350000
			6
			06-06-2020
			N
			24 Hour Fitness USA, LLC
			36025
			12-31-2023
			General Services Adm
			15319
			Comcast
			14218
			02-28-2022
			12-31-2016
			01-01-2021
			06-30-2021
			3844979.00000000
			4010668.04000000
			1690114.00000000
			1694963.72000000
			2154865.00000000
			2315704.32000000
			1939869.00000000
			2100708.32000000
			UW
			CREFC
			786506.60000000
			2.06000000
			2.94430000
			1.85000000
			2.67090000
			F
			F
			07-20-2021
		
		false
		false
		17250000.00000000
		66799.19000000
		.04497000
		.00014410
		66799.19000000
		.00000000
		.00000000
		17250000.00000000
		17250000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		04-11-2018
		16388000.00000000
		120
		05-06-2028
		360
		.04930000
		.04930000
		3
		1
		0
		06-06-2018
		true
		1
		WL
		2
		87274.57000000
		16388000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2028
		.00000000
		.00000000
		
			North West Square
			6600-6700 Sawmill Road
			Columbus
			OH
			43235
			Franklin
			RT
			112862
			112862
			1984
			1996
			23400000.00000000
			MAI
			03-26-2018
			23400000.00000000
			03-26-2018
			MAI
			.94800000
			.81140000
			6
			06-06-2020
			N
			Fresh Thyme Farmers
			27500
			08-31-2029
			Patel Brothers Indian
			11060
			09-30-2022
			Salon Lofts
			7995
			02-29-2024
			02-28-2018
			01-01-2021
			06-30-2021
			2665338.00000000
			2339051.16000000
			1016902.00000000
			924143.02000000
			1648437.00000000
			1414908.14000000
			1509695.70000000
			1276167.14000000
			UW
			CREFC
			1047294.84000000
			1.57000000
			1.35100000
			1.44000000
			1.21850000
			F
			F
			08-06-2021
		
		false
		false
		15589080.06000000
		87274.57000000
		.04930000
		.00034410
		66179.98000000
		21094.59000000
		.00000000
		15567985.47000000
		15567985.47000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		03-29-2018
		14300000.00000000
		120
		04-06-2028
		0
		.04800000
		.04800000
		3
		1
		120
		05-06-2018
		true
		1
		WL
		3
		57200.00000000
		14300000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2028
		.00000000
		.00000000
		
			2857 West 8th Street
			2857 West 8th Street
			Brooklyn
			NY
			11224
			Kings
			MU
			52302
			52302
			1931
			2016
			24500000.00000000
			MAI
			02-06-2018
			24500000.00000000
			02-06-2018
			MAI
			1.00000000
			1.00000000
			6
			06-06-2020
			N
			The city of new york department of citywide administrative services
			21651
			11-30-2028
			Blink west 8th st,inc
			14733
			05-01-2030
			Dollar Tree stores inc
			9418
			10-16-2024
			12-31-2017
			01-01-2021
			06-30-2021
			1823667.25000000
			1944905.98000000
			610327.00000000
			829839.30000000
			1213341.25000000
			1115066.68000000
			1141807.80000000
			1043532.68000000
			UW
			CREFC
			695933.38000000
			1.74000000
			1.60230000
			1.64000000
			1.49950000
			F
			F
			08-11-2021
		
		false
		false
		14300000.00000000
		59106.67000000
		.04800000
		.00014410
		59106.67000000
		.00000000
		.00000000
		14300000.00000000
		14300000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		03-12-2018
		14200000.00000000
		120
		04-06-2028
		0
		.04290000
		.04290000
		3
		1
		120
		05-06-2018
		true
		1
		WL
		3
		50765.00000000
		14200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2028
		.00000000
		.00000000
		
			Gaviidae Common
			655 Nicolet Mall
			Minneapolis
			MN
			55402
			Hennepin
			MU
			48256
			48256
			1988
			2015
			26350000.00000000
			MAI
			01-29-2018
			26350000.00000000
			01-29-2018
			MAI
			1.00000000
			.93890000
			6
			06-06-2020
			N
			Walgreens
			37220
			08-31-2065
			North Memorial Health
			8086
			11-30-2025
			12-31-2017
			01-01-2021
			06-30-2021
			2557575.00000000
			2374076.64000000
			1161722.00000000
			1236240.93000000
			1395853.00000000
			1137835.71000000
			1391000.00000000
			1132982.71000000
			UW
			CREFC
			617640.87000000
			2.26000000
			1.84220000
			2.25000000
			1.83440000
			F
			F
			06-30-2021
		
		false
		false
		14200000.00000000
		52457.17000000
		.04290000
		.00014410
		52457.17000000
		.00000000
		.00000000
		14200000.00000000
		14200000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		03-21-2018
		13120000.00000000
		120
		04-06-2028
		0
		.04930000
		.04930000
		3
		1
		120
		05-06-2018
		true
		1
		WL
		3
		53901.33000000
		13120000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2028
		.00000000
		.00000000
		
			266 Broadway
			266 Broadway
			Brooklyn
			NY
			11211
			Kings
			OF
			30086
			30086
			1910
			2006
			20500000.00000000
			MAI
			02-16-2018
			20500000.00000000
			02-16-2018
			MAI
			.88400000
			6
			06-06-2020
			N
			BANK OF AMERICA
			4537
			07-31-2031
			JEFFREY ZWICK & ASSOC
			4467
			12-31-2022
			CONGRESSWOMAN
			2715
			01-02-2023
			12-31-2017
			1359660.00000000
			172663.00000000
			1186996.00000000
			1110277.00000000
			UW
			CREFC
			1.81000000
			1.69000000
			F
			F
			12-31-2020
		
		false
		false
		13120000.00000000
		55698.04000000
		.04930000
		.00014410
		55698.04000000
		.00000000
		.00000000
		13120000.00000000
		13120000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		03-09-2018
		13000000.00000000
		120
		04-06-2028
		0
		.04720000
		.04720000
		3
		1
		120
		05-06-2018
		true
		1
		WL
		3
		51133.33000000
		13000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			Hawthorn Commons
			850-870 North Milwaukee Avenue
			Vernon Hills
			IL
			60061
			Lake
			MU
			52779
			47381
			1988
			2016
			20600000.00000000
			MAI
			02-05-2018
			20600000.00000000
			02-05-2018
			MAI
			.87300000
			6
			06-06-2020
			N
			Northwestern Memorial Hospital
			20997
			05-31-2031
			Uncle Julio's
			8303
			04-30-2026
			Northwestern Medical Hospital
			2901
			05-31-2031
			12-31-2017
			1718067.18000000
			472276.02000000
			1245791.17000000
			1245791.17000000
			UW
			CREFC
			2.00000000
			2.00000000
			F
			F
			01-31-2021
		
		false
		false
		13000000.00000000
		52837.78000000
		.04720000
		.00014410
		52837.78000000
		.00000000
		.00000000
		13000000.00000000
		13000000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		12-28-2017
		12800000.00000000
		120
		01-06-2028
		360
		.04901000
		.04901000
		3
		1
		60
		02-06-2018
		true
		1
		WL
		5
		52277.33000000
		12800000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2027
		.00000000
		.00000000
		
			The Plazas at Summerlin
			1635-1645 Village Center Circle
			Las Vegas
			NV
			89134
			Clark
			OF
			87950
			88019
			1995
			2014
			21770000.00000000
			MAI
			10-25-2017
			21770000.00000000
			10-25-2017
			MAI
			.95900000
			6
			06-06-2020
			N
			Akerman, LLP
			15055
			10-31-2028
			Morgan Stanley
			10785
			01-31-2022
			Kingsbarn Realty Capital
			8728
			12-31-2025
			10-31-2017
			2396326.66000000
			825115.81000000
			1571210.85000000
			1491113.56000000
			UW
			CREFC
			1.93000000
			1.83000000
			F
			F
			06-30-2021
		
		false
		false
		12800000.00000000
		54019.91000000
		.04901000
		.00014410
		54019.91000000
		.00000000
		.00000000
		12800000.00000000
		12800000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		03-16-2018
		12500000.00000000
		120
		04-06-2028
		360
		.05320000
		.05320000
		3
		1
		0
		05-06-2018
		true
		1
		WL
		2
		69568.41000000
		12485848.26000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2028
		.00000000
		.00000000
		
			Fairfield Inn Charleston Airport
			4841 Tanger Outlet Blvd
			North Charleston
			SC
			29418
			Charleston
			LO
			102
			102
			2000
			2010
			18800000.00000000
			MAI
			02-01-2019
			14400000.00000000
			09-30-2020
			MAI
			.78100000
			.42900000
			6
			06-06-2020
			N
			01-31-2018
			07-01-2020
			06-30-2021
			3713022.00000000
			1699291.13000000
			2223491.00000000
			1491069.20000000
			1489531.00000000
			208221.93000000
			1341010.00000000
			140250.24000000
			UW
			CREFC
			834820.92000000
			1.78000000
			.24940000
			1.61000000
			.16800000
			F
			F
		
		false
		false
		11917721.86000000
		69568.41000000
		.05320000
		.00014410
		54596.41000000
		14972.00000000
		.00000000
		12147950.74000000
		11902749.86000000
		05-06-2020
		2
		false
		1071224.61000000
		224121.22000000
		12974.87000000
		3
		Midland
		06-09-2020
		false
		.00000000
		1
	
	
		Prospectus Loan ID
		26
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		01-18-2018
		10750000.00000000
		120
		02-06-2028
		360
		.05318000
		.05318000
		3
		1
		12
		03-06-2018
		true
		1
		WL
		5
		47640.42000000
		10750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			Perimeter Place
			800 Mount Vernon Highway
			Atlanta
			GA
			30328
			Fulton
			OF
			81654
			81654
			1996
			14650000.00000000
			MAI
			12-05-2017
			14650000.00000000
			12-05-2017
			MAI
			.96800000
			1.00000000
			6
			06-06-2020
			N
			Vulcan Construction Materi
			23344
			04-30-2026
			Woolfson Eye Institute
			19150
			12-31-2027
			Skyline Seven Real Estate
			7504
			12-31-2022
			11-30-2017
			01-01-2021
			06-30-2021
			1721427.00000000
			1987626.30000000
			727432.00000000
			722337.32000000
			993995.00000000
			1265288.98000000
			900093.00000000
			1171386.98000000
			UW
			CREFC
			717785.64000000
			1.38000000
			1.76280000
			1.25000000
			1.63190000
			F
			F
			06-30-2021
		
		false
		false
		10380099.67000000
		59815.47000000
		.05318000
		.00014410
		47534.51000000
		12280.96000000
		.00000000
		10367818.71000000
		10367818.71000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-20-2018
		10100000.00000000
		120
		03-06-2028
		360
		.05120000
		.05120000
		3
		1
		36
		04-06-2018
		true
		1
		WL
		5
		43093.33000000
		10100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2028
		.00000000
		.00000000
		
			Kohl's Westland
			35000 Warren Road
			Westland
			MI
			48185
			Wayne
			RT
			90860
			90860
			1987
			1996
			14700000.00000000
			MAI
			01-26-2018
			14700000.00000000
			01-26-2018
			MAI
			1.00000000
			6
			06-06-2020
			N
			Kohl's
			90860
			02-28-2033
			1122947.57000000
			42774.00000000
			1080172.57000000
			1046795.57000000
			UW
			CREFC
			1.64000000
			1.59000000
			N
			F
			06-30-2021
		
		false
		false
		10029418.94000000
		54962.12000000
		.05120000
		.00014410
		44218.59000000
		10743.53000000
		.00000000
		10018675.41000000
		10018675.41000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		04-16-2018
		10000000.00000000
		120
		05-06-2028
		0
		.04586000
		.04586000
		3
		1
		120
		06-06-2018
		true
		1
		WL
		3
		38216.67000000
		10000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		02-05-2028
		.00000000
		.00000000
		
			Four Points by Sheraton
			4343 Collins Avenue
			Miami Beach
			FL
			33140
			Miami-Dade
			LO
			159092
			216
			216
			1938
			2011
			60000000.00000000
			MAI
			03-01-2018
			55000000.00000000
			04-01-2021
			MAI
			.82100000
			.56180000
			6
			06-06-2020
			N
			02-01-2018
			01-01-2021
			03-31-2021
			8174367.00000000
			220243.00000000
			9875812.41000000
			800485.79000000
			3489194.59000000
			-580242.79000000
			2820944.24000000
			-591254.93000000
			UW
			CREFC
			116242.37000000
			7.50000000
			-4.99170000
			6.07000000
			-5.08640000
			F
			F
		
		false
		false
		10000000.00000000
		39490.56000000
		.04586000
		.00014410
		39490.56000000
		.00000000
		.00000000
		10000000.00000000
		10000000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		10-08-2019
		05-24-2021
		false
		.00000000
		8
		07-10-2020
		98
		.00000000
		05-06-2028
		.00000000
	
	
		Prospectus Loan ID
		29
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		12-28-2017
		10000000.00000000
		120
		01-06-2028
		0
		.04616000
		.04616000
		3
		1
		120
		02-06-2018
		true
		1
		WL
		3
		38466.67000000
		10000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		10-05-2027
		.00000000
		.00000000
		
			Best Western Plus Atlantic Beach Resort
			4101 Collins Avenue
			Miami Beach
			FL
			33140
			Miami-Dade
			LO
			186
			186
			1955
			2017
			44000000.00000000
			MAI
			11-01-2017
			44000000.00000000
			11-01-2017
			MAI
			.80500000
			.70320000
			6
			06-06-2020
			N
			02-28-2018
			01-01-2021
			03-31-2021
			8665066.00000000
			1688941.78000000
			6118934.00000000
			1172902.18000000
			2546132.00000000
			516039.60000000
			2112879.00000000
			431592.52000000
			UW
			CREFC
			117002.75000000
			5.44000000
			4.41050000
			4.51000000
			3.68870000
			F
			F
		
		false
		false
		10000000.00000000
		39748.89000000
		.04616000
		.00014410
		39748.89000000
		.00000000
		.00000000
		10000000.00000000
		10000000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
		03-08-2021
		98
		.00000000
		01-06-2028
		.00000000
	
	
		Prospectus Loan ID
		30
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		08-18-2017
		9450000.00000000
		120
		09-06-2027
		0
		.04554000
		.04554000
		3
		1
		120
		10-06-2017
		true
		1
		WL
		3
		35862.75000000
		9450000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		07-05-2027
		.00000000
		.00000000
		
			Walgreens
			350 Preakness Avenue
			Paterson
			NJ
			07502
			Passaic
			RT
			25032
			14820
			2011
			11000000.00000000
			MAI
			07-19-2017
			11000000.00000000
			07-19-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2020
			N
			Walgreens
			14820
			03-01-2036
			FRESENIUS MEDICAL CARE
			10212
			05-31-2032
			01-01-2021
			06-30-2021
			593814.00000000
			1022397.38000000
			17814.00000000
			144939.36000000
			576000.00000000
			877458.02000000
			573036.00000000
			872452.02000000
			UW
			CREFC
			436330.18000000
			2.01100000
			1.99950000
			F
			06-30-2021
		
		
			Fresenius Kidney Care
			1208 Scottsville Road
			Chili
			NY
			14624
			Monroe
			HC
			10212
			10212
			2017
			6050000.00000000
			MAI
			07-24-2017
			6050000.00000000
			07-19-2017
			MAI
			1.00000000
			6
			06-06-2020
			N
			Fresenius
			10212
			05-31-2032
			384059.00000000
			11522.00000000
			372537.00000000
			370495.00000000
			UW
			CREFC
			F
		
		false
		false
		9450000.00000000
		37058.18000000
		.04554000
		.00014410
		37058.18000000
		.00000000
		.00000000
		9450000.00000000
		9450000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		08-31-2017
		9100000.00000000
		120
		09-06-2027
		360
		.04550000
		.04550000
		3
		1
		0
		10-06-2017
		true
		1
		WL
		2
		46379.11000000
		9006067.97000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		06-05-2020
		06-05-2027
		06-05-2027
		.00000000
		.00000000
		
			LA Fitness Apple Valley
			15135 Galaxie Avenue
			Apple Valley
			MN
			55124
			Dakota
			RT
			45050
			45050
			2007
			13200000.00000000
			MAI
			07-27-2017
			13200000.00000000
			07-27-2017
			MAI
			1.00000000
			1.00000000
			6
			X
			LA Fitness
			45050
			10-31-2032
			12-31-2017
			01-01-2021
			06-30-2021
			844879.00000000
			864000.00000000
			25346.00000000
			36191.52000000
			819533.00000000
			827808.48000000
			808270.00000000
			816545.48000000
			UW
			CREFC
			556549.32000000
			1.47000000
			1.48740000
			1.45000000
			1.46720000
			F
			F
			06-30-2021
		
		false
		false
		8514607.07000000
		46379.11000000
		.04550000
		.00014410
		33360.70000000
		13018.41000000
		.00000000
		8514607.07000000
		8501588.66000000
		08-06-2021
		2
		false
		46342.45000000
		.00000000
		B
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		08-29-2017
		8500000.00000000
		120
		09-06-2027
		360
		.04697000
		.04697000
		3
		1
		24
		10-06-2017
		true
		1
		WL
		5
		33270.42000000
		8500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2027
		.00000000
		.00000000
		
			Maple Ridge Plaza
			4220-4224 Maple Road 4258 Maple Road
			Amherst
			NY
			14226
			Erie
			RT
			103227
			103356
			1986
			1998
			12150000.00000000
			MAI
			02-01-2018
			12150000.00000000
			02-01-2018
			MAI
			.93700000
			6
			06-06-2020
			N
			American Signature
			50858
			03-31-2026
			Price Rite
			27057
			04-30-2028
			Lenscrafters
			6601
			06-30-2022
			06-30-2017
			1299057.00000000
			458924.00000000
			840133.00000000
			745047.00000000
			UW
			CREFC
			1.59000000
			1.41000000
			F
			F
			12-31-2020
		
		false
		false
		8252078.17000000
		44068.89000000
		.04697000
		.00014410
		33376.68000000
		10692.21000000
		.00000000
		8241385.96000000
		8241385.96000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		03-14-2018
		8200000.00000000
		120
		04-06-2028
		360
		.05368000
		.05368000
		3
		1
		36
		05-06-2018
		true
		1
		WL
		5
		36681.33000000
		8200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2027
		.00000000
		.00000000
		
			Preston Place
			3430 Preston Highway
			Louisville
			KY
			40213
			Jefferson
			RT
			134019
			134019
			1968
			2011
			12000000.00000000
			MAI
			10-23-2017
			12000000.00000000
			10-23-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2020
			N
			Floor & Decor
			96184
			09-30-2027
			American Signature
			37835
			04-30-2030
			11-30-2017
			01-01-2021
			06-30-2021
			1188825.00000000
			1511586.02000000
			344141.00000000
			381538.50000000
			844684.00000000
			1130047.52000000
			773654.00000000
			1059017.52000000
			UW
			CREFC
			479423.50000000
			1.53000000
			2.35710000
			1.41000000
			2.20890000
			F
			F
			06-30-2021
		
		false
		false
		8165401.27000000
		45881.86000000
		.05368000
		.00014410
		37744.11000000
		8137.75000000
		.00000000
		8157263.52000000
		8157263.52000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		03-09-2018
		8200000.00000000
		120
		04-01-2028
		360
		.04872000
		.04872000
		3
		1
		0
		05-01-2018
		true
		1
		WL
		2
		43380.14000000
		8189911.86000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-31-2027
		.00000000
		.00000000
		
			Waterfront Village
			50-60 Lakefront Boulevard
			Buffalo
			NY
			14202
			Erie
			OF
			132098
			132098
			1981
			2014
			13000000.00000000
			MAI
			02-15-2018
			13000000.00000000
			02-15-2018
			MAI
			.95000000
			6
			06-01-2020
			N
			Travelers Insurance
			70012
			03-31-2023
			M/E Engineering
			19017
			08-31-2020
			WSP
			6847
			10-31-2024
			01-31-2018
			2341649.00000000
			1142893.00000000
			1198756.00000000
			1047966.00000000
			UW
			CREFC
			2.30000000
			2.01000000
			F
			F
			12-31-2020
		
		false
		false
		7783998.67000000
		43380.14000000
		.04872000
		.00061910
		32656.47000000
		10723.67000000
		.00000000
		7773275.00000000
		7773275.00000000
		09-01-2021
		2
		false
		.00000000
		0
		Newmark Realty Capital, Inc.
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		12-07-2017
		7475000.00000000
		120
		01-06-2028
		0
		.04414000
		.04414000
		3
		1
		120
		02-06-2018
		true
		1
		WL
		3
		27495.54000000
		7475000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2027
		.00000000
		.00000000
		
			CVS Gainesville
			1621 SW 13th Street
			Gainesville
			FL
			32608
			Alachua
			RT
			20041
			27958
			2011
			10900000.00000000
			MAI
			09-13-2017
			10900000.00000000
			09-13-2017
			MAI
			1.00000000
			6
			06-06-2020
			N
			CVS
			20041
			01-31-2037
			09-30-2017
			667779.00000000
			20033.00000000
			647746.00000000
			642154.00000000
			UW
			CREFC
			1.94000000
			1.92000000
			F
			F
			12-31-2020
		
		false
		false
		7475000.00000000
		28412.06000000
		.04414000
		.00014410
		28412.06000000
		.00000000
		.00000000
		7475000.00000000
		7475000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		03-27-2018
		7170000.00000000
		120
		04-01-2028
		0
		.04577000
		.04577000
		3
		1
		120
		05-01-2018
		true
		1
		WL
		3
		27347.58000000
		7170000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-31-2027
		.00000000
		.00000000
		
			Safeway
			10105 224th Street E
			Graham
			WA
			98338
			Pierce
			RT
			46779
			46779
			1987
			2007
			13500000.00000000
			MAI
			03-02-2018
			13500000.00000000
			03-02-2018
			MAI
			1.00000000
			6
			06-01-2020
			N
			Safeway
			46779
			01-31-2038
			923035.00000000
			237457.00000000
			685578.00000000
			676223.00000000
			UW
			CREFC
			2.06000000
			2.03000000
			N
			F
			12-31-2020
		
		false
		false
		7170000.00000000
		28259.16000000
		.04577000
		.00014410
		28259.16000000
		.00000000
		.00000000
		7170000.00000000
		7170000.00000000
		09-01-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		03-16-2018
		6000000.00000000
		120
		04-06-2028
		360
		.04940000
		.04940000
		3
		1
		0
		05-06-2018
		true
		1
		WL
		2
		31989.64000000
		5992710.36000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2028
		.00000000
		.00000000
		
			Gateway Airport Crossing
			5221-5229 South Power Road
			Mesa
			AZ
			85212
			Maricopa
			RT
			32346
			29650
			11
			2007
			8340000.00000000
			MAI
			01-25-2018
			8340000.00000000
			01-25-2018
			MAI
			.91000000
			.99190000
			6
			06-06-2020
			N
			Gateway Fit
			5497
			08-31-2028
			Comerica Bank
			5270
			09-30-2022
			Big Wings II, Inc
			4425
			10-31-2026
			12-31-2017
			01-01-2021
			06-30-2021
			753505.00000000
			786259.02000000
			172427.00000000
			170057.74000000
			581077.00000000
			616201.28000000
			545590.00000000
			580714.28000000
			UW
			CREFC
			383875.68000000
			1.51000000
			1.60520000
			1.42000000
			1.51280000
			F
			F
			06-30-2021
		
		false
		false
		5699474.27000000
		31989.64000000
		.04940000
		.00014410
		24244.93000000
		7744.71000000
		.00000000
		5699474.27000000
		5691729.56000000
		08-06-2021
		2
		false
		31965.10000000
		B
		Midland
		05-01-2020
		10-01-2020
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		38
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		03-14-2018
		5400000.00000000
		120
		04-06-2028
		360
		.05020000
		.05020000
		3
		1
		0
		05-06-2018
		true
		1
		WL
		2
		29054.41000000
		5393535.59000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-05-2028
		.00000000
		.00000000
		
			White Lake Commons
			10805 & 10815  Highland Road
			White Lake
			MI
			48386
			Oakland
			RT
			65889
			64291
			1993
			2017
			7610000.00000000
			MAI
			02-14-2018
			7610000.00000000
			02-14-2018
			MAI
			1.00000000
			.97570000
			6
			06-06-2020
			N
			Hobby Lobby Stores, Inc.
			53798
			08-31-2027
			Ulta Salon, Cosmetics
			10493
			11-30-2027
			01-01-2021
			06-30-2021
			774628.00000000
			699451.56000000
			291790.00000000
			198368.24000000
			482838.00000000
			501083.32000000
			450904.94000000
			469150.32000000
			UW
			CREFC
			348652.92000000
			1.38000000
			1.43720000
			1.29000000
			1.34560000
			N
			F
			06-30-2021
		
		false
		false
		5133583.93000000
		29054.41000000
		.05020000
		.00014410
		22191.34000000
		6863.07000000
		.00000000
		5126720.86000000
		5126720.86000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		12-19-2017
		4800000.00000000
		120
		01-06-2028
		360
		.04521000
		.04521000
		3
		1
		24
		02-06-2018
		true
		1
		WL
		5
		18084.00000000
		4800000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2027
		.00000000
		.00000000
		
			Xcelience-Lonza Tampa HQ Building
			4910 Savarese Circle
			Tampa
			FL
			33634
			Hillsborough
			IN
			71150
			71150
			1982
			2015
			7500000.00000000
			MAI
			11-07-2017
			7500000.00000000
			11-07-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2020
			N
			Xcelience
			71150
			10-15-2027
			03-28-2018
			01-01-2021
			06-30-2021
			595619.00000000
			581203.94000000
			93273.00000000
			164456.52000000
			502346.00000000
			416747.42000000
			473599.00000000
			387999.42000000
			UW
			CREFC
			292569.84000000
			1.72000000
			1.42440000
			1.62000000
			1.32620000
			F
			F
			06-30-2021
		
		false
		false
		4681147.75000000
		24380.82000000
		.04521000
		.00014410
		18224.10000000
		6156.72000000
		.00000000
		4674991.03000000
		4674991.03000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		03-15-2018
		4400000.00000000
		120
		04-06-2028
		360
		.05054000
		.05054000
		3
		1
		0
		05-06-2018
		true
		1
		WL
		2
		23765.58000000
		4394765.75000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2028
		.00000000
		.00000000
		
			Mall Plaza Apartments
			157 South Kalamazoo Mall
			Kalamazoo
			MI
			49007
			Kalamazoo
			MF
			21
			21
			1980
			2015
			6350000.00000000
			MAI
			02-21-2018
			6350000.00000000
			02-21-2018
			MAI
			1.00000000
			.90480000
			6
			06-06-2020
			N
			12-31-2017
			01-01-2021
			03-31-2021
			618565.00000000
			136430.00000000
			208167.00000000
			38381.36000000
			410398.00000000
			98048.64000000
			400528.00000000
			95581.14000000
			UW
			CREFC
			71296.74000000
			1.44000000
			1.37520000
			1.40000000
			1.34060000
			F
			F
		
		false
		false
		4184315.52000000
		23765.58000000
		.05054000
		.00014410
		18210.37000000
		5555.21000000
		.00000000
		4178760.31000000
		4178760.31000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		41
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		03-16-2018
		4030000.00000000
		120
		04-06-2028
		0
		.04680000
		.04680000
		3
		1
		120
		05-06-2018
		true
		1
		WL
		3
		15717.00000000
		4030000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2028
		.00000000
		.00000000
		
			Arkema
			410 Gregson Drive
			Cary
			NC
			27511
			Wake
			MU
			39223
			39223
			1984
			2017
			7900000.00000000
			MAI
			02-06-2018
			7900000.00000000
			02-06-2018
			MAI
			1.00000000
			1.00000000
			6
			06-06-2020
			N
			Arkema
			39223
			05-31-2032
			12-31-2017
			01-01-2021
			06-30-2021
			559078.27000000
			578897.72000000
			28346.00000000
			56665.03000000
			530732.27000000
			522232.69000000
			483071.27000000
			474570.69000000
			UW
			CREFC
			191223.50000000
			2.78000000
			2.73100000
			2.53000000
			2.48180000
			F
			F
			08-11-2021
		
		false
		false
		4030000.00000000
		16240.90000000
		.04680000
		.00014410
		16240.90000000
		.00000000
		.00000000
		4030000.00000000
		4030000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland
		false
		.00000000
	





	
		2(c)(1)
		Originator Name
		For Asset number 13, the originator name field has been truncated due to EDGAR constraints. The full names for the respective originators are JPMorgan Chase Bank, National Association, Column Financial, Inc., and Cantor Commercial Real Estate Lending, L.P.
	
	
		Item 2(c)(4)
		Original Term Loan Number
		For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date.
	
	
		Item 2(c)(15)
		Loan Structure Code
		For each of the mortgage loans identified as Asset Numbers 4, 6, 7, 9 and 13, the mortgage loan is evidenced by one or more senior pari passu notes that are part of a loan combination that consists of two or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(d)(1)
		Property Name
		For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		Item 2(d)(8)
		Net Rentable Square Feet Number
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(9)
		Net Rentable Square Feet Securitization Number
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(10)
		Units Beds Rooms Number
		For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(11)
		Units Beds Rooms Securitization Number
		For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units beds rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(14)
		Valuation Securitization Amount
		For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(21)
		Most Recent Physical Occupancy Percentage
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(8) or 2(d)(10).
	
	
		Item 2(d)(28)(iv)
		Revenue Securitization Amount
		For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vi)
		Operating Expenses Securitization Amount
		For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income Securitization Amount
		For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow Securitization Amount
		For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(e)(3)
		Report Period Beginning Schedule Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in April 2017 (or for mortgage loans having an initial payment due date subsequent to April 2017, the principal balance as of the mortgage loan origination date).
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate and (iv) the CREFC intellectual property royalty license fee rate.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland is Midland Loan Services, a Division of PNC Bank, National Association and the full name for Wells Fargo Bank is Wells Fargo Bank, National Association.
	





Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings