Close

Form 10-D CSAIL 2018-C14 Commercia For: Jun 17

June 30, 2022 12:12 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:   May 18, 2022 to June 17, 2022

Commission File Number of issuing entity:  333-207361-10

Central Index Key Number of issuing entity:  0001752594

CSAIL 2018-C14 Commercial Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-207361

Central Index Key Number of depositor:  0001654060

Credit Suisse Commercial Mortgage Securities Corp.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001628601

Column Financial, Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001542256

Natixis Real Estate Capital LLC
(Exact name of sponsor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable):  0001654834

Rialto Real Estate Fund III – Debt, LP
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541468

Ladder Capital Finance LLC
(Exact name of sponsor as specified in its charter)

Julia C. Powell (212) 538-1807
(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)

38-4096484
38-4096485
38-7206262
(I.R.S. Employer Identification No.)

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

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

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



 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-SB

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     



 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2022 a distribution was made to holders of the certificates issued by CSAIL 2018-C14 Commercial 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 CSAIL 2018-C14 Commercial Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on June 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

3

5.54%

0

N/A

No assets securitized by Credit Suisse Commercial Mortgage Securities Corp. (the "Depositor") and held by CSAIL 2018-C14 Commercial 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 May 18, 2022 to June 17, 2022.

The Depositor has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of the Depositor is 0001654060.

Column Financial, Inc. ("Column"), 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, 2022. The CIK number of Column is 0001628601.

Natixis Real Estate Capital LLC ("NREC"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of NREC is 0001542256.

Argentic Real Estate Finance LLC ("Argentic"), 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, 2022. The CIK number of Argentic is 0001624053.

Rialto Real Estate Fund III – Debt, LP ("RREFIII"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 7, 2022The CIK number of RREFIII is 0001654834.

Ladder Capital Finance LLC ("LCF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of LCF is 0001541468.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-207361-10 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-207361-10 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for CSAIL 2018-C14 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

*REO Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for CSAIL 2018-C14 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

05/17/2022

$4,949.27

  Current Distribution Date

06/17/2022

$5,120.54

 

Interest Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by CSAIL 2018-C14 Commercial Mortgage Trust, relating to the June 17, 2022 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.

Credit Suisse Commercial Mortgage Securities Corp.
(Depositor)

 

/s/ Julia C. Powell
Julia C. Powell, President and CEO

Date: June 30, 2022

 

 

 

     

Distribution Date:

06/17/22

CSAIL 2018-C14 Commercial Mortgage Trust

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-C14

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Credit Suisse Commercial Mortgage Securities Corp.

 

 

Certificate Factor Detail

3

 

General Information Number

(212) 325-2000

 

Certificate Interest Reconciliation Detail

4

 

11 Madison Avenue, 4th Floor | New York, NY 10010 | United States

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

General

(305) 229-6465

 

Mortgage Loan Detail (Part 1)

13-14

 

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States

 

 

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

Historical Detail

18

 

375 North French Road, Suite 100 | Amherst, NY 14228 | United States

 

Delinquency Loan Detail

19

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 1

21

 

 

 

[email protected]

Specially Serviced Loan Detail - Part 2

22

 

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

 

 

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

24

 

Attention: CMBS Trustee

(302) 636-4140

[email protected]

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                        Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                      Total Distribution           Ending Balance

Support¹         Support¹

 

A-1

12596GAW9

3.275200%

14,923,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12596GAX7

4.261100%

95,533,000.00

30,658,289.41

390,889.46

108,865.03

0.00

0.00

499,754.49

30,267,399.95

33.49%

30.00%

A-3

12596GAY5

4.151100%

175,000,000.00

175,000,000.00

0.00

605,368.75

0.00

0.00

605,368.75

175,000,000.00

33.49%

30.00%

A-4

12596GAZ2

4.421600%

230,612,000.00

230,612,000.00

0.00

849,728.35

0.00

0.00

849,728.35

230,612,000.00

33.49%

30.00%

A-SB

12596GBA6

4.359300%

23,092,000.00

23,092,000.00

0.00

83,887.46

0.00

0.00

83,887.46

23,092,000.00

33.49%

30.00%

A-S

12596GBD0

4.722400%

69,320,000.00

69,320,000.00

0.00

272,797.31

0.00

0.00

272,797.31

69,320,000.00

23.44%

21.00%

B

12596GBE8

5.087160%

35,623,000.00

35,623,000.00

0.00

151,016.58

0.00

0.00

151,016.58

35,623,000.00

18.28%

16.38%

C

12596GBF5

5.087160%

34,661,000.00

34,661,000.00

0.00

146,938.38

0.00

0.00

146,938.38

34,661,000.00

13.25%

11.88%

D

12596GAG4

5.087160%

21,181,000.00

21,181,000.00

0.00

89,792.61

0.00

0.00

89,792.61

21,181,000.00

10.19%

9.13%

E

12596GAJ8

5.087160%

16,367,000.00

16,367,000.00

0.00

69,384.62

0.00

0.00

69,384.62

16,367,000.00

7.81%

7.00%

F

12596GAL3

3.954000%

18,293,000.00

18,293,000.00

0.00

60,275.44

0.00

0.00

60,275.44

18,293,000.00

5.16%

4.63%

G

12596GAN9

3.954000%

7,702,000.00

7,702,000.00

0.00

25,378.09

0.00

0.00

25,378.09

7,702,000.00

4.05%

3.63%

NR*

12596GAQ2

3.954000%

27,921,731.00

27,921,731.00

0.00

74,320.43

0.00

0.00

74,320.43

27,921,731.00

0.00%

0.00%

Z

12596GAU3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12596GAS8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

21.00%

Regular SubTotal

 

770,228,731.00

690,431,020.41

390,889.46

2,537,753.05

0.00

0.00

2,928,642.51

690,040,130.95

 

 

 

 

X-A

12596GBB4

0.727687%

608,480,000.00

528,682,289.41

0.00

320,595.91

0.00

0.00

320,595.91

528,291,399.95

 

 

X-B

12596GBC2

0.000000%

70,284,000.00

70,284,000.00

0.00

0.00

0.00

0.00

0.00

70,284,000.00

 

 

X-F

12596GAA7

1.133160%

18,293,000.00

18,293,000.00

0.00

17,274.08

0.00

0.00

17,274.08

18,293,000.00

 

 

X-G

12596GAC3

1.133160%

7,702,000.00

7,702,000.00

0.00

7,273.00

0.00

0.00

7,273.00

7,702,000.00

 

 

X-NR

12596GAE9

1.133160%

27,921,731.00

27,921,731.00

0.00

26,366.49

0.00

0.00

26,366.49

27,921,731.00

 

 

Notional SubTotal

 

732,680,731.00

652,883,020.41

0.00

371,509.48

0.00

0.00

371,509.48

652,492,130.95

 

 

 

Deal Distribution Total

 

 

 

390,889.46

2,909,262.53

0.00

0.00

3,300,151.99

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

    Beginning Balance

    Principal Distribution

   Interest Distribution

/ (Paybacks)

Shortfalls

   Prepayment Penalties

    Losses

    Total Distribution

   Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

12596GAW9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12596GAX7

320.91831524

4.09166948

1.13955419

0.00000000

0.00000000

0.00000000

0.00000000

5.23122366

316.82664577

A-3

12596GAY5

1,000.00000000

0.00000000

3.45925000

0.00000000

0.00000000

0.00000000

0.00000000

3.45925000

1,000.00000000

A-4

12596GAZ2

1,000.00000000

0.00000000

3.68466667

0.00000000

0.00000000

0.00000000

0.00000000

3.68466667

1,000.00000000

A-SB

12596GBA6

1,000.00000000

0.00000000

3.63274987

0.00000000

0.00000000

0.00000000

0.00000000

3.63274987

1,000.00000000

A-S

12596GBD0

1,000.00000000

0.00000000

3.93533338

0.00000000

0.00000000

0.00000000

0.00000000

3.93533338

1,000.00000000

B

12596GBE8

1,000.00000000

0.00000000

4.23929989

0.00000000

0.00000000

0.00000000

0.00000000

4.23929989

1,000.00000000

C

12596GBF5

1,000.00000000

0.00000000

4.23930008

0.00000000

0.00000000

0.00000000

0.00000000

4.23930008

1,000.00000000

D

12596GAG4

1,000.00000000

0.00000000

4.23929984

0.00000000

0.00000000

0.00000000

0.00000000

4.23929984

1,000.00000000

E

12596GAJ8

1,000.00000000

0.00000000

4.23929981

0.00000000

0.00000000

0.00000000

0.00000000

4.23929981

1,000.00000000

F

12596GAL3

1,000.00000000

0.00000000

3.29500027

0.00000000

0.00000000

0.00000000

0.00000000

3.29500027

1,000.00000000

G

12596GAN9

1,000.00000000

0.00000000

3.29500000

0.00000000

0.00000000

0.00000000

0.00000000

3.29500000

1,000.00000000

NR

12596GAQ2

1,000.00000000

0.00000000

2.66174149

0.63325873

11.72589192

0.00000000

0.00000000

2.66174149

1,000.00000000

Z

12596GAU3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12596GAS8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

12596GBB4

868.85729919

0.00000000

0.52687995

0.00000000

0.00000000

0.00000000

0.00000000

0.52687995

868.21489605

X-B

12596GBC2

1,000.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

1,000.00000000

X-F

12596GAA7

1,000.00000000

0.00000000

0.94430001

0.00000000

0.00000000

0.00000000

0.00000000

0.94430001

1,000.00000000

X-G

12596GAC3

1,000.00000000

0.00000000

0.94430018

0.00000000

0.00000000

0.00000000

0.00000000

0.94430018

1,000.00000000

X-NR

12596GAE9

1,000.00000000

0.00000000

0.94429998

0.00000000

0.00000000

0.00000000

0.00000000

0.94429998

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

05/01/22 - 05/30/22

30

0.00

108,865.03

0.00

108,865.03

0.00

0.00

0.00

108,865.03

0.00

 

A-3

05/01/22 - 05/30/22

30

0.00

605,368.75

0.00

605,368.75

0.00

0.00

0.00

605,368.75

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

849,728.35

0.00

849,728.35

0.00

0.00

0.00

849,728.35

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

83,887.46

0.00

83,887.46

0.00

0.00

0.00

83,887.46

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

320,595.91

0.00

320,595.91

0.00

0.00

0.00

320,595.91

0.00

 

X-B

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

272,797.31

0.00

272,797.31

0.00

0.00

0.00

272,797.31

0.00

 

B

05/01/22 - 05/30/22

30

0.00

151,016.58

0.00

151,016.58

0.00

0.00

0.00

151,016.58

0.00

 

C

05/01/22 - 05/30/22

30

0.00

146,938.38

0.00

146,938.38

0.00

0.00

0.00

146,938.38

0.00

 

X-F

05/01/22 - 05/30/22

30

0.00

17,274.08

0.00

17,274.08

0.00

0.00

0.00

17,274.08

0.00

 

X-G

05/01/22 - 05/30/22

30

0.00

7,273.00

0.00

7,273.00

0.00

0.00

0.00

7,273.00

0.00

 

X-NR

05/01/22 - 05/30/22

30

0.00

26,366.49

0.00

26,366.49

0.00

0.00

0.00

26,366.49

0.00

 

D

05/01/22 - 05/30/22

30

0.00

89,792.61

0.00

89,792.61

0.00

0.00

0.00

89,792.61

0.00

 

E

05/01/22 - 05/30/22

30

0.00

69,384.62

0.00

69,384.62

0.00

0.00

0.00

69,384.62

0.00

 

F

05/01/22 - 05/30/22

30

0.00

60,275.44

0.00

60,275.44

0.00

0.00

0.00

60,275.44

0.00

 

G

05/01/22 - 05/30/22

30

0.00

25,378.09

0.00

25,378.09

0.00

0.00

0.00

25,378.09

0.00

 

NR

05/01/22 - 05/30/22

30

308,708.33

92,002.10

0.00

92,002.10

17,681.68

0.00

0.00

74,320.43

327,407.20

 

Totals

 

 

308,708.33

2,926,944.20

0.00

2,926,944.20

17,681.68

0.00

0.00

2,909,262.53

327,407.20

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,300,151.99

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,938,050.44

Master Servicing Fee

3,971.79

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,120.29

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

297.27

ARD Interest

0.00

Operating Advisor Fee

1,218.80

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

208.09

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,938,050.44

Total Fees

11,106.25

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

390,889.46

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

15,881.94

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

1,799.74

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

390,889.46

Total Expenses/Reimbursements

17,681.68

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,909,262.53

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

390,889.46

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,300,151.99

Total Funds Collected

3,328,939.90

Total Funds Distributed

3,328,939.92

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

690,431,021.19

690,431,021.19

Beginning Certificate Balance

690,431,020.41

(-) Scheduled Principal Collections

390,889.46

390,889.46

(-) Principal Distributions

390,889.46

(-) 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

690,040,131.73

690,040,131.73

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

690,549,605.38

690,549,605.38

Ending Certificate Balance

690,040,130.95

Ending Actual Collateral Balance

690,165,899.91

690,165,899.91

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.78)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.78)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.09%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

5,251,269.78

0.76%

59

5.4300

NAP

Defeased

1

5,251,269.78

0.76%

59

5.4300

NAP

$9,999,999.99 and less

19

120,428,988.51

17.45%

62

5.1379

2.029485

1.24 or less

10

192,688,902.46

27.92%

76

5.0683

0.602909

$10,000,000 to $19,999,999

16

216,406,993.38

31.36%

76

5.1019

1.677980

1.25 to 1.49

5

80,884,980.61

11.72%

70

4.7417

1.437434

$20,000,000 to $29,999,999

4

94,490,455.75

13.69%

75

4.7553

1.690971

1.5 to 1.749

9

137,939,112.10

19.99%

74

4.9807

1.584651

 

$30,000,000 to

 

 

 

 

 

 

1.75 to 1.99

7

80,247,126.72

11.63%

70

5.2585

1.858178

 

 

7

253,462,424.31

36.73%

75

4.7708

1.839077

 

 

 

 

 

 

 

 

$49,999,999.99

 

 

 

 

 

 

2.0 to 2.49

5

52,560,343.14

7.62%

76

5.0076

2.138747

 

$50,000,000 or more

0

0.00

0.00%

0

0.0000

0.000000

2.5 or more

10

140,468,396.92

20.36%

70

4.6204

3.708308

 

Totals

47

690,040,131.73

100.00%

73

4.9416

1.798772

Totals

47

690,040,131.73

100.00%

73

4.9416

1.798772

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

2

5,251,269.78

0.76%

59

5.4300

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

2

5,251,269.78

0.76%

59

5.4300

NAP

Alabama

1

25,000,000.00

3.62%

76

4.7450

2.882600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

15

149,354,535.00

21.64%

75

5.2287

1.448947

California

2

20,128,106.30

2.92%

76

5.3034

1.325817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

4

92,174,709.78

13.36%

75

5.0771

1.598358

Colorado

1

11,864,269.55

1.72%

76

5.4200

0.886300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

6

117,792,529.96

17.07%

75

4.8010

1.549168

Florida

8

82,239,506.38

11.92%

75

5.1520

1.682137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

8

121,700,000.00

17.64%

76

4.7649

2.256719

Georgia

1

7,672,014.47

1.11%

75

5.2500

1.837100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

2

35,000,000.00

5.07%

55

3.8993

3.411889

Illinois

1

59,500,000.00

8.62%

75

4.7500

0.663300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

17

149,801,744.02

21.71%

69

5.0513

1.577770

Iowa

1

854,000.00

0.12%

77

5.9200

1.570600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

2

18,965,343.14

2.75%

76

4.9507

2.810859

Louisiana

1

2,100,000.00

0.30%

76

5.4400

1.896100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

56

690,040,131.73

100.00%

73

4.9416

1.798772

Michigan

2

6,529,386.97

0.95%

76

6.0150

2.629100

 

 

 

 

 

 

 

 

Minnesota

5

58,490,455.75

8.48%

75

4.7846

4.050936

 

 

 

 

 

 

 

 

New Jersey

3

36,766,664.95

5.33%

71

4.7603

1.570144

 

 

 

 

 

 

 

 

New Mexico

2

18,495,052.63

2.68%

75

5.1500

1.934400

 

 

 

 

 

 

 

 

New York

5

95,225,000.00

13.80%

68

4.4773

0.944799

 

 

 

 

 

 

 

 

North Carolina

2

10,826,487.48

1.57%

39

5.5297

1.413803

 

 

 

 

 

 

 

 

Ohio

2

39,850,000.00

5.78%

75

5.0378

1.622219

 

 

 

 

 

 

 

 

Pennsylvania

3

19,680,411.11

2.85%

74

5.4019

1.560480

 

 

 

 

 

 

 

 

South Carolina

3

6,793,352.70

0.98%

12

5.7100

1.753800

 

 

 

 

 

 

 

 

Tennessee

1

30,000,000.00

4.35%

76

5.0350

1.229600

 

 

 

 

 

 

 

 

Texas

2

27,357,143.13

3.96%

77

4.9807

1.865150

 

 

 

 

 

 

 

 

Utah

4

14,196,251.17

2.06%

77

6.0330

1.926900

 

 

 

 

 

 

 

 

Virginia

2

22,900,000.00

3.32%

76

4.6477

2.946450

 

 

 

 

 

 

 

 

Washington

2

88,320,759.31

12.80%

75

4.8432

2.044221

 

 

 

 

 

 

 

 

Totals

56

690,040,131.73

100.00%

73

4.9416

1.798772

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

5,251,269.78

0.76%

59

5.4300

NAP

Defeased

1

5,251,269.78

0.76%

59

5.4300

NAP

 

4.4999% or less

4

77,000,000.00

11.16%

65

4.0798

2.361550

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5% to 4.749%

6

130,317,964.06

18.89%

74

4.7134

3.143184

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.75% to 4.99%

7

131,064,406.22

18.99%

75

4.8363

1.362256

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0% to 5.249%

14

240,414,023.52

34.84%

75

5.1018

1.261056

37 months to 48 months

41

626,108,187.05

90.74%

74

4.9739

1.747376

 

5.25% or more

15

105,992,468.15

15.36%

68

5.5907

1.512195

49 months or greater

5

58,680,674.90

8.50%

59

4.5526

2.375680

 

Totals

47

690,040,131.73

100.00%

73

4.9416

1.798772

Totals

47

690,040,131.73

100.00%

73

4.9416

1.798772

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

5,251,269.78

0.76%

59

5.4300

NAP

Defeased

1

5,251,269.78

0.76%

59

5.4300

NAP

 

83 months or less

46

684,788,861.95

99.24%

73

4.9378

1.801216

Interest Only

20

357,830,054.44

51.86%

75

4.7749

1.937606

 

84 to 119 months

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

7

49,946,111.44

7.24%

50

5.4489

2.052625

 

120 months or more

0

0.00

0.00%

0

0.0000

0.000000

301 to 359 months

19

277,012,696.07

40.14%

74

5.0562

1.579706

 

Totals

47

690,040,131.73

100.00%

73

4.9416

1.798772

360 months or more

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

47

690,040,131.73

100.00%

73

4.9416

1.798772

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

1

5,251,269.78

0.76%

59

5.4300

NAP

 

 

 

None

 

Underwriter's Information

4

63,294,704.92

9.17%

71

4.8861

1.542142

 

 

 

 

 

 

12 months or less

42

621,494,157.03

90.07%

73

4.9431

1.827601

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

47

690,040,131.73

100.00%

73

4.9416

1.798772

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original               Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity              Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State               Accrual Type              Gross Rate

Interest

Principal

Adjustments               Repay Date     Date

Date

Balance

Balance

Date

 

2

320891002

MU

Seattle

WA

Actual/360

5.060%

133,809.42

33,743.89

0.00

N/A

09/06/28

--

30,709,798.33

30,676,054.44

06/06/22

 

2A

320891102

 

 

 

Actual/360

5.060%

146,758.71

37,009.43

0.00

N/A

09/06/28

--

33,681,714.35

33,644,704.92

06/06/22

 

3

320891003

OF

Rolling Meadows

IL

Actual/360

4.750%

182,017.36

0.00

0.00

N/A

09/06/28

--

44,500,000.00

44,500,000.00

06/06/22

 

3A

320891103

 

 

 

Actual/360

4.750%

61,354.17

0.00

0.00

N/A

09/06/28

--

15,000,000.00

15,000,000.00

06/06/22

 

4

333100157

MF

New York

NY

Actual/360

4.230%

152,993.35

0.00

0.00

N/A

08/05/28

--

42,000,000.00

42,000,000.00

06/05/22

 

5

333100172

OF

St Paul

MN

Actual/360

4.722%

154,524.15

0.00

0.00

N/A

10/05/28

--

38,000,000.00

38,000,000.00

06/05/22

 

6

333100132

RT

Edison

NJ

Actual/360

4.740%

141,578.58

44,799.13

0.00

N/A

05/05/28

--

34,686,464.08

34,641,664.95

06/05/22

 

7

301741334

LO

Nashville

TN

Actual/360

5.035%

130,070.83

0.00

0.00

N/A

10/06/28

--

30,000,000.00

30,000,000.00

06/06/22

 

8

28002130

MF

Euclid

OH

Actual/360

5.130%

81,061.12

0.00

0.00

N/A

09/06/28

--

18,350,000.00

18,350,000.00

06/06/22

 

8A

28202130

 

 

 

Actual/360

5.130%

48,592.50

0.00

0.00

N/A

09/06/28

--

11,000,000.00

11,000,000.00

06/06/22

 

9

28302149

LO

New York

NY

Actual/360

5.120%

110,232.99

0.00

0.00

N/A

10/06/28

--

25,000,000.00

25,000,000.00

02/06/22

 

10

301741332

LO

Huntsville

AL

Actual/360

4.745%

102,149.31

0.00

0.00

N/A

10/06/28

--

25,000,000.00

25,000,000.00

06/06/22

 

11

320891011

98

Seattle

WA

Actual/360

4.262%

88,081.33

0.00

0.00

N/A

09/06/28

--

24,000,000.00

24,000,000.00

06/06/22

 

12

301741320

RT

Crystal

MN

Actual/360

4.900%

86,557.50

23,501.95

0.00

N/A

08/06/28

--

20,513,957.70

20,490,455.75

06/06/22

 

13

307331084

LO

Albuquerque

NM

Actual/360

5.150%

82,122.36

22,987.69

0.00

N/A

09/06/28

--

18,518,040.32

18,495,052.63

06/06/22

 

14

301741353

RT

Harlingen

TX

Actual/360

4.947%

76,444.20

0.00

0.00

N/A

11/06/28

--

17,945,000.00

17,945,000.00

06/06/22

 

15

301741329

MF

Miami

FL

Actual/360

5.207%

76,000.50

0.00

0.00

N/A

10/06/28

--

16,950,000.00

16,950,000.00

06/06/22

 

16

333100175

LO

Various

UT

Actual/360

6.033%

73,851.38

19,377.96

0.00

N/A

11/05/28

--

14,215,629.13

14,196,251.17

05/05/22

 

17

307331085

RT

Various

SC

Actual/360

5.710%

33,499.33

19,685.61

0.00

N/A

06/06/23

--

6,813,038.31

6,793,352.70

06/06/22

 

18

307331072

RT

Mount Airy

NC

Actual/360

5.650%

30,140.85

18,606.22

0.00

N/A

06/06/23

--

6,195,093.70

6,176,487.48

06/06/22

 

19

307331082

RT

Palm Desert

CA

Actual/360

5.210%

54,483.27

16,019.45

0.00

N/A

09/06/28

--

12,144,125.75

12,128,106.30

06/06/22

 

20

28002137

MU

Miramar Beach

FL

Actual/360

4.923%

53,598.04

14,333.11

0.00

N/A

09/06/28

--

12,643,283.58

12,628,950.47

06/06/22

 

21

307331086

RT

Kissimmee

FL

Actual/360

5.080%

53,601.84

14,384.21

0.00

N/A

09/06/28

--

12,253,404.75

12,239,020.54

06/06/22

 

22

307331087

SS

Arlington

VA

Actual/360

4.620%

49,729.17

0.00

0.00

N/A

10/06/28

--

12,500,000.00

12,500,000.00

06/06/22

 

23

333100168

RT

Philadelphia

PA

Actual/360

5.420%

57,050.44

13,297.04

0.00

N/A

09/10/28

--

12,223,639.76

12,210,342.72

06/10/22

 

24

301741326

LO

Aurora

CO

Actual/360

5.420%

55,442.75

14,904.73

0.00

N/A

10/06/28

--

11,879,174.28

11,864,269.55

06/06/22

 

25

333100135

98

New York

NY

Actual/360

3.108%

19,671.05

0.00

0.00

N/A

05/05/23

--

7,350,000.00

7,350,000.00

06/05/22

 

25A

333100136

 

 

 

Actual/360

3.108%

9,768.62

0.00

0.00

N/A

05/05/23

--

3,650,000.00

3,650,000.00

06/05/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

 Original           Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated      Maturity         Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State               Accrual Type          Gross Rate

Interest

Principal

Adjustments                 Repay Date    Date

  Date

Balance

Balance

Date

 

26

307331083

MF

Louisville

OH

Actual/360

4.780%

43,219.17

0.00

0.00

N/A

09/06/28

--

10,500,000.00

10,500,000.00

06/06/22

 

27

320891027

OF

Chantilly

VA

Actual/360

4.681%

41,920.96

0.00

0.00

N/A

09/05/28

--

10,400,000.00

10,400,000.00

06/05/22

 

28

307331088

MF

Kissimmee

FL

Actual/360

5.360%

44,275.06

12,187.62

0.00

N/A

10/06/28

--

9,592,574.45

9,580,386.83

06/06/22

 

29

28002159

OF

New York

NY

Actual/360

4.970%

42,797.22

0.00

0.00

N/A

11/06/28

--

10,000,000.00

10,000,000.00

06/06/22

 

30

320891030

LO

Clearwater Beach

FL

Actual/360

5.130%

41,444.88

13,034.59

0.00

N/A

03/06/28

--

9,381,976.15

9,368,941.56

06/06/22

 

31

301741307

RT

Tarpon Springs

FL

Actual/360

4.658%

39,260.75

11,834.77

0.00

N/A

07/06/28

--

9,788,133.88

9,776,299.11

06/06/22

 

32

301741330

MF

South Houston

TX

Actual/360

5.045%

40,934.08

10,325.56

0.00

N/A

10/06/28

--

9,422,468.69

9,412,143.13

06/06/22

 

33

333100167

Various       Various

Various

Actual/360

5.091%

40,989.62

0.00

0.00

N/A

09/07/28

--

9,350,000.00

9,350,000.00

06/07/22

 

34

301741345

MU

San Francisco

CA

Actual/360

5.445%

37,510.00

0.00

0.00

N/A

11/06/28

--

8,000,000.00

8,000,000.00

02/06/22

 

35

28002142

RT

Lake City

GA

Actual/360

5.250%

34,720.41

8,075.38

0.00

N/A

09/06/28

--

7,680,089.85

7,672,014.47

06/06/22

 

36

333100174

LO

Canton

MI

Actual/360

6.015%

33,877.97

11,287.33

0.00

N/A

10/05/28

--

6,540,674.30

6,529,386.97

06/05/22

 

37

307331090

SS

Jacksonville

FL

Actual/360

5.590%

31,159.36

7,835.14

0.00

N/A

10/06/28

--

6,473,178.28

6,465,343.14

06/06/22

 

38

28002151

LO

Jacksonville

FL

Actual/360

5.736%

25,882.22

9,457.44

0.00

N/A

10/06/28

--

5,240,022.17

5,230,564.73

07/06/21

 

39

625100283

MF

Various

AZ

Actual/360

5.430%

24,581.38

5,842.48

0.00

N/A

05/05/27

--

5,257,112.26

5,251,269.78

06/05/22

 

40

307331091

RT

Charlotte

NC

Actual/360

5.370%

21,502.38

0.00

0.00

N/A

10/06/28

--

4,650,000.00

4,650,000.00

06/06/22

 

41

307331063

LO

Montgomeryville

PA

Actual/360

5.640%

17,864.89

8,358.73

0.00

N/A

05/06/28

--

3,678,427.12

3,670,068.39

06/06/22

 

42

301741328

OF

Pittsburgh

PA

Actual/360

5.114%

16,734.14

0.00

0.00

N/A

10/06/28

--

3,800,000.00

3,800,000.00

06/06/22

 

43

307331089

RT

Lafayette

LA

Actual/360

5.440%

9,837.33

0.00

0.00

N/A

10/06/28

--

2,100,000.00

2,100,000.00

06/06/22

 

44

28002170

RT

Ogden

IA

Actual/360

5.920%

4,353.50

0.00

0.00

11/06/28

08/06/33

--

854,000.00

854,000.00

06/06/22

 

Totals

 

 

 

 

 

 

2,938,050.44

390,889.46

0.00

 

 

 

690,431,021.19

690,040,131.73

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent               Most Recent        Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

2

8,492,926.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

5,514,130.00

1,052,678.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

4,331,283.35

1,440,598.04

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

0.00

2,389,487.45

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

4,007,862.72

895,042.18

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

7,214,080.32

11,322,526.98

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

4,935,993.67

1,128,752.32

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

(5,285,697.00)

(4,920,473.84)

07/01/20

06/30/21

03/11/22

0.00

0.00

109,867.02

426,291.67

2,412.56

0.00

 

 

10

4,148,803.53

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

7,036,532.96

1,745,695.12

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,432,369.30

664,786.82

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,729,041.85

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,107,477.47

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,469,253.14

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

2,411,372.10

0.00

--

--

--

0.00

0.00

93,168.13

93,168.13

0.00

0.00

 

 

17

1,163,792.31

310,216.59

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

871,691.97

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,206,385.06

320,090.17

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,158,264.46

355,645.90

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,205,416.37

220,677.04

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,854,161.56

471,945.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,099,610.39

229,471.21

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

880,080.92

886,650.10

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

33,474,871.00

7,760,084.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent              Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

26

960,841.47

228,129.85

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,325,549.77

988,010.66

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

0.00

262,456.36

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

307,328.76

5,748.26

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

12,927.77

0.00

 

 

30

26,555,537.00

8,591,952.41

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,041,004.35

294,704.22

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

868,181.49

245,889.39

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

1,022,799.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

443,638.00

404,811.31

01/01/21

09/30/21

--

0.00

0.00

37,392.89

145,066.68

5,131.80

0.00

 

 

35

913,442.05

224,070.63

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

1,574,105.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

657,712.60

244,196.12

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

(40,368.00)

0.00

--

--

12/13/21

0.00

0.00

35,262.95

388,490.13

55,311.90

0.00

 

 

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

40

392,454.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

1,024,894.06

1,045,037.85

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

439,358.28

106,486.28

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

220,435.41

55,108.61

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

79,882.41

40,487.32

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

132,246,501.14

39,010,962.35

 

 

 

0.00

0.00

275,690.99

1,053,016.61

75,784.03

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/22

0

0.00

0

0.00

3

38,230,564.73

0

0.00

1

5,230,564.73

0

0.00

0

0.00

0

0.00

4.941574%

4.903899%

73

05/17/22

0

0.00

2

33,000,000.00

1

5,240,022.17

0

0.00

1

5,240,022.17

0

0.00

0

0.00

0

0.00

4.941739%

4.904064%

74

04/18/22

3

47,237,280.54

0

0.00

1

5,250,265.56

0

0.00

1

5,250,265.56

0

0.00

0

0.00

0

0.00

4.941918%

4.904245%

75

03/17/22

0

0.00

1

14,256,446.45

1

5,259,626.17

0

0.00

1

5,259,626.17

0

0.00

0

0.00

0

0.00

4.942080%

4.904408%

76

02/17/22

0

0.00

1

14,282,656.80

1

5,271,448.14

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.942290%

4.907511%

77

01/18/22

1

14,301,588.20

0

0.00

2

30,280,704.64

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.942450%

4.907671%

78

12/17/21

1

14,320,421.76

0

0.00

2

30,289,915.64

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.942609%

4.907829%

79

11/18/21

1

14,341,548.96

0

0.00

2

30,299,921.67

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.942783%

4.908003%

80

10/18/21

0

0.00

2

19,669,214.21

1

25,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

1

70,000,000.00

4.942940%

4.908160%

81

09/17/21

1

14,381,104.33

1

5,318,953.28

1

25,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.907768%

4.864797%

76

08/17/21

2

19,727,503.22

0

0.00

1

25,000,000.00

0

0.00

0

0.00

1

30,000,000.00

0

0.00

0

0.00

4.907907%

4.864936%

77

07/16/21

0

0.00

2

19,754,809.27

1

25,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.908049%

4.865077%

78

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

9

28302149

02/06/22

3

3

 

109,867.02

426,291.67

2,412.56

25,000,000.00

05/20/20

2

 

 

 

 

16

333100175

05/05/22

0

B

 

93,168.13

93,168.13

28,949.00

14,215,629.13

07/06/20

2

 

 

 

 

34

301741345

02/06/22

3

3

 

37,392.89

145,066.68

5,131.80

8,000,000.00

03/02/22

13

 

 

 

 

38

28002151

07/06/21

10

6

 

35,262.95

388,490.13

64,925.99

5,336,954.95

12/10/20

7

 

 

 

03/03/22

Totals

 

 

 

 

 

275,690.99

1,053,016.61

101,419.35

52,552,584.08

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

        Total

         Performing

Non-Performing

               REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

23,969,840

23,969,840

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

 

5,251,270

5,251,270

0

 

 

0

 

> 60 Months

 

660,819,022

622,588,457

33,000,000

5,230,565

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

    Total

Current

30-59 Days

    60-89 Days

   90+ Days

    REO/Foreclosure

 

 

Jun-22

690,040,132

651,809,567

0

0

33,000,000

5,230,565

 

May-22

690,431,021

652,190,999

0

33,000,000

0

 

5,240,022

 

Apr-22

690,863,141

638,375,594

47,237,281

0

0

 

5,250,266

 

Mar-22

691,250,340

671,734,268

0

14,256,446

0

 

5,259,626

 

Feb-22

691,765,143

672,211,038

0

14,282,657

5,271,448

0

 

Jan-22

692,148,301

647,566,008

14,301,588

0

30,280,705

0

 

Dec-21

692,529,740

647,919,403

14,320,422

0

30,289,916

0

 

Nov-21

692,952,754

648,311,284

14,341,549

0

30,299,922

0

 

Oct-21

693,330,588

648,661,374

0

19,669,214

25,000,000

0

 

Sep-21

763,738,855

719,038,797

14,381,104

5,318,953

25,000,000

0

 

Aug-21

764,013,931

719,286,428

19,727,503

0

25,000,000

0

 

Jul-21

764,253,955

719,499,146

0

19,754,809

25,000,000

0

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 27

 


 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

9

28302149

25,000,000.00

25,000,000.00

146,900,000.00

08/24/21

(5,075,497.68)

(1.12330)

06/30/21

10/06/28

I/O

16

333100175

14,196,251.17

14,215,629.13

35,240,000.00

05/17/18

2,155,763.10

1.92690

12/31/21

11/05/28

286

34

301741345

8,000,000.00

8,000,000.00

12,500,000.00

10/17/18

384,903.31

1.16090

09/30/21

11/06/28

I/O

38

28002151

5,230,564.73

5,336,954.95

7,200,000.00

11/05/21

(51,095.00)

(0.12040)

12/31/21

10/06/28

255

Totals

 

52,426,815.90

52,552,584.08

201,840,000.00

 

(2,585,926.27)

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

Servicing

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

9

28302149

LO

NY

05/20/20

2

 

 

 

 

5/5/2022 - Loan transferred to special servicing for imminent default at the borrower's request. Collateral is a 495 key Holiday in Express in the financial district of New York City. Per the Borrower, the hotel was closed for reservations due to COV

 

ID-19, but reopened on July 15. The hotel then closed again in early February 2021. The property reopened on April 15, 2021. Loan is currently delinquent for the September 2020 - December 2021 payments. Borrower has signed a pre-

 

negotiation agreement, and discussions have begun regarding a modification. Borrower has requested a forbearance, but their most recent proposal has been rejected by the lender. The New York foreclosure moratorium has expired. The

 

Lender filed for foreclosure in March 2 22

 

 

 

 

 

 

16

333100175

LO

UT

07/06/20

2

 

 

 

 

Lender has filed a foreclosure complaint. Litigation remains ongoing.

 

 

 

 

 

34

301741345

MU

CA

03/02/22

13

 

 

 

 

Loan recently transferred for Imminent Monetary Default at borrowers request as a result of the COVID-19 pandemic. Special Servicer in discussions with Borrower.

 

 

 

38

28002151

LO

FL

12/10/20

7

 

 

 

 

Lender took title at the end of Feb. 2022. Management company engaged and continue to operate as a Country Inn & Suites hotel.

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 27

 


 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

7

301741334

30,000,000.00

5.03500%

30,000,000.00                5.03500%

10

02/09/21

02/01/21

04/12/21

7

301741334

0.00

5.03500%

0.00

           5.03500%

8

06/17/21

06/17/21

08/11/21

38

28002151

5,438,668.76

5.73600%

5,438,668.76                 5.73600%

10

08/04/20

05/06/20

09/11/20

Totals

 

5,438,668.76

 

5,438,668.76

 

 

 

 

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.

 

 

 

 

 

 

 

ontro 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 27

 


 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

             Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹           Number                           Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

          Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID             Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

7

0.00

0.00

0.00

0.00

780.42

0.00

0.00

0.00

0.00

0.00

0.00

0.00

9

0.00

0.00

5,381.94

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

16

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

0.00

0.00

531.85

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

0.00

0.00

487.47

0.00

0.00

0.00

0.00

0.00

0.00

0.00

34

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

38

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

15,881.94

0.00

1,799.74

0.00

0.00

0.00

0.00

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

17,681.68

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 



  
    Prospectus Loan ID
    1
    05-12-2022
    06-13-2022
    Column Financial, Inc.; Wells Fargo Bank, National Association
    09-07-2018
    70000000.00
    60
    0.045575
    0.045575
    3
    1
    60
    11-06-2018
    1
    PP
    3
    274715.97
    70000000.00
    1
    8
    0
    true
    true
    true
    false
    12-05-2020
    04-05-2023
    04-05-2023
    
      Prudential - Digital Realty Portfolio
      387600000.00
      06-30-2018
      F
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    9
    09-16-2021
  
  
    Prospectus Loan ID
    1-001
    05-12-2022
    06-13-2022
    
      14901 FAA BOULEVARD
      2000
      78300000.00
      0
      6
      CYXTERA
      263700
      02-02-2022
      06-30-2018
      09-06-2018
    
    false
  
  
    Prospectus Loan ID
    1-002
    05-12-2022
    06-13-2022
    
      4650 OLD IRONSIDES DRIVE
      1977
      2012
      68400000.00
      0
      6
      CYXTERA
      124383
      04-30-2027
      06-30-2018
      09-06-2018
    
    false
  
  
    Prospectus Loan ID
    1-003
    05-12-2022
    06-13-2022
    
      43790 DEVIN SHAFRON DRIVE
      2011
      55300000.00
      0
      6
      VADATA, INC.
      152138
      05-31-2021
      06-30-2018
      09-06-2018
    
    false
  
  
    Prospectus Loan ID
    1-004
    05-12-2022
    06-13-2022
    
      636 PIERCE STREET
      2001
      2003
      45800000.00
      0
      6
      THE BANK OF NEW YORK MELLON
      108336
      04-30-2023
      06-30-2018
      09-06-2018
    
    false
  
  
    Prospectus Loan ID
    1-005
    05-12-2022
    06-13-2022
    
      21551 BEAUMEADE CIRCLE
      2012
      41300000.00
      0
      6
      EQUINIX, LLC
      152504
      12-31-2023
      06-30-2018
      09-06-2018
    
    false
  
  
    Prospectus Loan ID
    1-006
    05-12-2022
    06-13-2022
    
      7505 MASON KING COURT
      2003
      35900000.00
      0
      6
      VADATA, INC.
      109650
      12-31-2023
      06-30-2018
      09-06-2018
    
    false
  
  
    Prospectus Loan ID
    1-007
    05-12-2022
    06-13-2022
    
      4700 OLD IRONSIDES DRIVE
      1993
      1997
      34900000.00
      0
      6
      CYXTERA
      90139
      04-30-2027
      06-30-2018
      09-06-2018
    
    false
  
  
    Prospectus Loan ID
    1-008
    05-12-2022
    06-13-2022
    
      444 TOYAMA DRIVE
      1999
      27700000.00
      0
      6
      EQUINIX, LLC
      42083
      07-31-2022
      06-30-2018
      09-06-2018
    
    false
  
  
    Prospectus Loan ID
    2
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    09-05-2018
    31000000.00
    120
    09-06-2028
    360
    0.0506
    0.0506
    3
    1
    36
    10-06-2018
    true
    1
    PP
    5
    283219.44
    31000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      GEORGETOWN SQUARED & SEATTLE DESIGN CENTER
      5701 & 5601 SIXTH AVENUE SOUTH, 406, 412 AND 416 SOUTH ORCAS STREET AND 5616 4TH AVENUE SOUTH
      Seattle
      WA
      98108
      King
      MU
      430728
      430728
      1973
      2018
      130300000.00
      MAI
      06-26-2018
      0.8220
      0.89
      6
      12-06-2020
      N
      Darigold Inc.
      43628
      10-31-2029
      R. R. Donnelley & Sons Company
      33469
      10-31-2025
      Association Services of Washington
      28960
      06-30-2029
      07-31-2018
      12-31-2020
      12-31-2021
      10383365.54
      12409961.00
      3602496.39
      3917035.00
      6780869.14
      8492926.00
      6187073.31
      7899130.00
      UW
      CREFC
      4980162.30
      1.15
      1.7053
      1.05
      1.5861
      F
      F
      03-31-2022
    
    false
    false
    30709798.33
    167553.31
    0.0506
    0.00017
    133809.42
    33743.89
    0.00
    30676054.44
    30676054.44
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2A
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    09-05-2018
    34000000.00
    120
    09-06-2028
    360
    0.0506
    0.0506
    3
    1
    36
    10-06-2018
    1
    PP
    5
    34000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    33681714.35
    183768.14
    0.0506
    0.00017
    146758.71
    37009.43
    0.00
    33644704.92
    33644704.92
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    08-09-2018
    44500000.00
    120
    09-06-2028
    0.0475
    0.0475
    3
    1
    120
    10-06-2018
    true
    1
    PP
    3
    243371.53
    44500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      CONTINENTAL TOWERS
      1701 WEST GOLF ROAD
      Rolling Meadows
      IL
      60008
      Cook
      OF
      910717
      910717
      1978
      2018
      121700000.00
      MAI
      07-15-2018
      0.8910
      0.64
      6
      12-06-2020
      N
      Cellco Partnership d/b/a Verizon Wireless
      159824
      04-30-2028
      Panasonic Corp of North America
      47364
      12-31-2022
      Advocate Health Plan
      47364
      12-31-2025
      05-31-2018
      01-01-2022
      03-31-2022
      22170532.36
      4641423.00
      11116358.57
      3588745.00
      11054173.79
      1052678.00
      9505954.89
      665623.25
      UW
      CREFC
      1003437.50
      2.72
      1.049
      2.34
      0.6633
      F
      F
      03-31-2022
    
    false
    false
    44500000.00
    182017.36
    0.0475
    0.00017
    182017.36
    0.00
    0.00
    44500000.00
    44500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3A
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    08-09-2018
    15000000.00
    120
    09-06-2028
    0.0475
    0.0475
    3
    1
    120
    10-06-2018
    1
    PP
    3
    15000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    15000000.00
    61354.17
    0.0475
    0.00017
    61354.17
    0.00
    0.00
    15000000.00
    15000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    07-30-2018
    42000000.00
    120
    08-05-2028
    0.0423023
    0.0423023
    3
    1
    120
    09-05-2018
    true
    1
    A1
    3
    152993.35
    42000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-04-2020
    
      THE GREYSTONE
      212 WEST 91ST STREET
      New York
      NY
      10024
      New York
      MF
      363
      363
      1923
      2013
      195000000.00
      MAI
      07-06-2018
      0.9750
      0.98
      6
      12-05-2020
      N
      07-31-2018
      01-01-2022
      03-31-2022
      12032424.51
      2660832.00
      5109401.45
      1220233.96
      6923023.06
      1440598.04
      6850423.06
      1422448.04
      UW
      CREFC
      953294.25
      3.10
      1.5111
      3.07
      1.4921
      F
      F
    
    false
    false
    42000000.00
    152993.35
    0.04230231
    0.00017
    152993.35
    0.00
    0.00
    42000000.00
    42000000.00
    06-05-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    09-27-2018
    38000000.00
    120
    10-05-2028
    0.047223
    0.047223
    3
    1
    120
    11-05-2018
    true
    1
    PP
    3
    154524.15
    38000000.00
    1
    4
    4
    0
    true
    true
    false
    false
    false
    12-04-2020
    
      Lafayette Park
      MN
      OF
      677514
      115500000.00
      MAI
      07-09-2018
      1
      1
      12-05-2020
      N
      07-31-2018
      01-01-2022
      03-31-2022
      14023430.02
      3850871.00
      5711065.97
      1461383.55
      8312364.05
      2389487.45
      8183636.39
      2357305.45
      UW
      448618.50
      2.31
      5.3263
      2.27
      5.2545
      F
      F
    
    false
    false
    38000000.00
    154524.15
    0.047223
    0.00017
    154524.15
    0.00
    0.00
    38000000.00
    38000000.00
    06-05-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5-001
    05-12-2022
    06-13-2022
    
      444 LAFAYETTE ROAD
      444 LAFAYETTE ROAD
      St. Paul
      MN
      55155
      Ramsey
      OF
      280172
      280172
      1919
      2018
      51460000.00
      MAI
      07-09-2018
      1
      1
      6
      Department of Human Services
      280172
      06-30-2026
      07-31-2018
      01-01-2021
      09-30-2021
      5847713.55
      11596864.00
      2243928.27
      3990874.75
      3603785.28
      7605989.25
      3550552.60
      7509443.25
      UW
      CREFC
      1360809.00
      5.5893
      5.5183
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-002
    05-12-2022
    06-13-2022
    
      500 LAFAYETTE ROAD
      500 LAFAYETTE ROAD
      St. Paul
      MN
      55155
      Ramsey
      OF
      140440
      140440
      1900
      2018
      26720000.00
      MAI
      07-09-2018
      1
      1
      6
      Department of Natural Resources
      140440
      06-30-2026
      07-31-2018
      01-01-2021
      09-30-2021
      3009540.76
      0.00
      1199583.21
      0.00
      1809957.55
      0.00
      1783273.95
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-003
    05-12-2022
    06-13-2022
    
      520 LAFAYETTE ROAD
      520 LAFAYETTE ROAD
      St. Paul
      MN
      55155
      Ramsey
      OF
      152944
      152944
      1923
      2018
      24210000.00
      MAI
      07-09-2018
      1
      1
      6
      MN Pollution Control Agency
      152944
      12-31-2028
      07-31-2018
      01-01-2021
      09-30-2021
      3221925.59
      0.00
      1399494.83
      0.00
      1822430.76
      0.00
      1793371.40
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-004
    05-12-2022
    06-13-2022
    
      443 LAFAYETTE ROAD
      443 LAFAYETTE ROAD
      St. Paul
      MN
      55155
      Ramsey
      OF
      103958
      103958
      1919
      2018
      13110000.00
      MAI
      07-09-2018
      1
      1
      6
      Dept of Labor
      103958
      09-30-2028
      07-31-2018
      01-01-2021
      09-30-2021
      1944250.12
      0.00
      868059.66
      0.00
      1076190.46
      0.00
      1056438.44
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    05-02-2018
    35770000.00
    120
    05-05-2028
    360
    0.0474
    0.0474
    3
    1
    24
    06-05-2018
    true
    1
    WL
    5
    146001.22
    35770000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-04-2020
    
      FESTIVAL PLAZA
      1711-1783 ROUTE 27
      Edison
      NJ
      08817
      Middlesex
      RT
      151403
      151403
      1962
      2009
      53900000.00
      MAI
      02-12-2018
      0.9910
      0.94
      6
      12-05-2020
      N
      H Mart
      56572
      03-31-2030
      Edison Spa & Fitness
      27872
      04-30-2042
      Chung Lee(Picnic Garden)
      9170
      01-31-2030
      03-31-2018
      01-01-2022
      03-31-2022
      5040169.98
      1402240.00
      1405289.10
      507197.82
      3634880.88
      895042.18
      3503160.27
      862111.93
      UW
      CREFC
      559133.13
      1.63
      1.6007
      1.57
      1.5418
      F
      F
      03-31-2022
    
    false
    false
    34686464.08
    186377.71
    0.0474
    0.00017
    141578.58
    44799.13
    0.00
    34641664.95
    34641664.95
    06-05-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    10-04-2018
    30000000.00
    120
    10-06-2028
    0.05035
    0.05035
    3
    1
    120
    11-06-2018
    true
    1
    PP
    3
    130070.83
    30000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    12-05-2020
    
      SHERATON GRAND NASHVILLE DOWNTOWN
      623 UNION STREET
      Nashville
      TN
      37219
      Davidson
      LO
      482
      482
      1975
      2017
      276500000.00
      MAI
      09-13-2018
      189300000.00
      05-01-2021
      MAI
      0.7980
      0.60
      6
      12-06-2020
      N
      08-31-2018
      04-01-2021
      03-31-2022
      49212570.73
      31975772.00
      27006315.42
      20653245.02
      22206255.31
      11322526.98
      20237752.48
      10043496.10
      UW
      CREFC
      8167888.51
      2.72
      1.3862
      2.48
      1.2296
      F
      F
    
    false
    true
    30000000.00
    130070.83
    0.05035
    0.00017
    130070.83
    0.00
    0.00
    30000000.00
    30000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    06-12-2020
    09-06-2021
    false
    8
    06-17-2021
    98
    10-06-2028
  
  
    Prospectus Loan ID
    8
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    08-16-2018
    18350000.00
    120
    09-06-2028
    360
    0.0513
    0.0513
    3
    1
    60
    10-06-2018
    true
    1
    PP
    5
    129653.63
    18350000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      INDIAN HILLS SENIOR COMMUNITY
      19101 EUCLID AVENUE
      Euclid
      OH
      44117
      Cuyahoga
      MF
      1572
      1572
      1964
      2006
      80000000.00
      MAI
      06-01-2018
      0.9310
      0.92
      6
      12-06-2020
      N
      06-30-2018
      01-01-2022
      03-31-2022
      10566417.30
      2762858.04
      5944870.01
      1634105.72
      4621547.29
      1128752.32
      4228547.29
      1030502.32
      UW
      CREFC
      658563.76
      1.38
      1.7139
      1.26
      1.5647
      F
      F
    
    false
    false
    18350000.00
    81061.12
    0.0513
    0.00057
    81061.12
    0.00
    0.00
    18350000.00
    18350000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8A
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    08-16-2018
    11000000.00
    120
    09-06-2028
    360
    0.0513
    0.0513
    3
    1
    60
    10-06-2018
    1
    PP
    5
    11000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    11000000.00
    48592.50
    0.0513
    0.00057
    48592.50
    0.00
    0.00
    11000000.00
    11000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    09-18-2018
    25000000.00
    120
    10-06-2028
    0.051205
    0.051205
    3
    1
    120
    11-06-2018
    true
    1
    A1
    3
    110232.99
    25000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      HOLIDAY INN FIDI
      99 AND 103 WASHINGTON STREET
      New York
      NY
      10006
      New York
      LO
      492
      492
      2014
      233000000.00
      MAI
      07-26-2018
      146900000.00
      08-24-2021
      MAI
      0.9250
      0.31
      6
      12-06-2020
      N
      06-30-2018
      07-01-2020
      06-30-2021
      30047207.00
      3875596.00
      17696201.28
      8796069.84
      12351005.72
      -4920473.84
      11149117.44
      -5075497.68
      UW
      CREFC
      4518006.00
      2.73
      -1.089
      2.47
      -1.1233
      F
      F
    
    false
    false
    25000000.00
    110232.99
    0.051205
    0.00017
    110232.99
    0.00
    0.00
    25000000.00
    25000000.00
    02-06-2022
    1
    false
    426291.67
    2412.56
    0
    3
    0
    Wells Fargo Bank, NA
    05-20-2020
    false
    0.00
    2
    0
  
  
    Prospectus Loan ID
    10
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    09-28-2018
    25000000.00
    120
    10-06-2028
    0.04745
    0.04745
    3
    1
    120
    11-06-2018
    true
    1
    WL
    3
    102149.31
    25000000.00
    1
    2
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      WESTIN & ELEMENT - HUNTSVILLE
      6800 GOVERNORS ROW WEST
      Huntsville
      AL
      35806
      Madison
      LO
      382
      382
      58300000.00
      MAI
      08-14-2018
      0.7090
      0.73
      6
      12-06-2020
      N
      06-30-2018
      12-31-2020
      12-31-2021
      17260507.10
      17044067.00
      13196675.92
      12895263.47
      4063831.18
      4148803.53
      3373410.90
      3467040.85
      UW
      CREFC
      1202726.00
      3.38
      3.4495
      2.80
      2.8826
      F
      F
    
    false
    false
    25000000.00
    102149.31
    0.04745
    0.00017
    102149.31
    0.00
    0.00
    25000000.00
    25000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    05-12-2022
    06-13-2022
    Column Financial, Inc.; Wells Fargo Bank, National Association
    08-22-2018
    24000000.00
    120
    09-06-2028
    0.04262
    0.04262
    3
    1
    120
    10-06-2018
    true
    1
    PP
    3
    88081.33
    24000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      2020 FIFTH AVENUE
      2020 FIFTH AVENUE
      Seattle
      WA
      98121
      King
      98
      126000
      126000
      1974
      2013
      103400000.00
      MAI
      07-23-2018
      1
      1
      6
      12-06-2020
      N
      Switch & Data AZ One  LLC
      125367
      01-31-2028
      2001 Sixth LLC
      633
      11-18-2038
      06-30-2018
      01-01-2022
      03-31-2022
      8886774.64
      2674300.00
      2053983.33
      928604.88
      6832791.31
      1745695.12
      6636883.48
      1696718.12
      UW
      CREFC
      518543.32
      3.29
      3.3665
      3.20
      3.272
      F
      F
      03-31-2022
    
    false
    false
    24000000.00
    88081.33
    0.04262
    0.00017
    88081.33
    0.00
    0.00
    24000000.00
    24000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    07-30-2018
    20737500.00
    120
    08-06-2028
    360
    0.049
    0.049
    3
    1
    36
    09-06-2018
    true
    1
    WL
    5
    87500.73
    20737500.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      CRYSTAL CENTER
      99 WILLOW BEND
      Crystal
      MN
      55428
      Hennepin
      RT
      214062
      214062
      1954
      2004
      28500000.00
      MAI
      06-29-2018
      0.9480
      0.93
      6
      12-06-2020
      N
      ROBBINSDALE AREA SCHOOL DISTRICT ( )
      43379
      09-30-2031
      Marshalls
      33026
      01-31-2023
      Planet Fitness
      23885
      12-31-2026
      05-31-2018
      01-01-2022
      03-31-2022
      4049137.12
      1092854.00
      1585781.21
      428067.18
      2463355.91
      664786.82
      2206481.51
      600568.32
      UW
      CREFC
      330177.35
      1.87
      2.0134
      1.67
      1.8189
      F
      F
      03-28-2022
    
    false
    false
    20513957.70
    110059.45
    0.049
    0.00017
    86557.50
    23501.95
    0.00
    20490455.75
    20490455.75
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    05-12-2022
    06-13-2022
    BSPRT CMBS Finance, LLC
    08-21-2018
    19250000.00
    120
    09-06-2028
    360
    0.0515
    0.0515
    3
    1
    12
    10-06-2018
    true
    1
    WL
    5
    85368.40
    19250000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      Albuquerque Hotel Portfolio
      NM
      LO
      200
      200
      24000000.00
      MAI
      06-27-2018
      0.8220
      0.85
      12-06-2020
      N
      06-30-2018
      12-31-2020
      12-31-2021
      7032215.00
      7226425.00
      4600788.16
      4497383.15
      2431426.84
      2729041.85
      2150138.24
      2439984.85
      UW
      1261320.00
      1.93
      2.1636
      1.70
      1.9344
      F
      F
    
    false
    false
    18518040.32
    105110.05
    0.0515
    0.00017
    82122.36
    22987.69
    0.00
    18495052.63
    18495052.63
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13-001
    05-12-2022
    06-13-2022
    
      HILTON GARDEN INN ALBUQUERQUE AIRPORT
      2601 YALE BOULEVARD SOUTHEAST
      Albuquerque
      NM
      87106
      Bernalillo
      LO
      107
      107
      2002
      2016
      13500000.00
      MAI
      06-27-2018
      0.7980
      0.78
      6
      06-30-2018
      12-31-2020
      12-31-2021
      3944966.00
      3534479.00
      2608937.73
      2302790.15
      1336028.27
      1231688.85
      1178229.63
      1090309.69
      UW
      CREFC
      681113.00
      1.8083
      1.6007
      F
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    13-002
    05-12-2022
    06-13-2022
    
      HOMEWOOD SUITES ALBUQUERQUE AIRPORT
      1520 SUNPORT PLACE SOUTHEAST
      Albuquerque
      NM
      87106
      Bernalillo
      LO
      93
      93
      2006
      2017
      10500000.00
      MAI
      06-27-2018
      0.8490
      0.92
      6
      06-30-2018
      12-31-2020
      12-31-2021
      3087249.00
      3691946.00
      1991850.43
      2194593.00
      1095398.57
      1497353.00
      971908.61
      1349675.16
      UW
      CREFC
      580207.00
      2.5807
      2.3261
      F
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    14
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    10-18-2018
    17945000.00
    120
    11-06-2028
    360
    0.04947
    0.04947
    3
    1
    60
    12-06-2018
    true
    1
    WL
    5
    0.00
    17945000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      HARLINGEN CORNERS
      2825 WEST EXPRESSWAY 83
      Harlingen
      TX
      78552
      Cameron
      RT
      228208
      228208
      2008
      2012
      33100000.00
      MAI
      08-24-2018
      0.9670
      0.84
      6
      12-06-2020
      N
      Burlington Coat Factory
      70000
      02-29-2024
      Marshalls
      30000
      02-28-2029
      Chuck E. Cheese
      13800
      09-30-2026
      06-30-2018
      12-31-2020
      12-31-2021
      3317026.56
      3306823.00
      898605.14
      1199345.53
      2418421.42
      2107477.47
      2155982.22
      1845038.47
      UW
      CREFC
      900068.82
      2.10
      2.3414
      1.88
      2.0498
      F
      F
      12-31-2021
    
    false
    false
    17945000.00
    76444.20
    0.04947
    0.00017
    76444.20
    0.00
    0.00
    17945000.00
    17945000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    09-13-2018
    16950000.00
    120
    10-06-2028
    360
    0.05207
    0.05207
    3
    1
    60
    11-06-2018
    true
    1
    WL
    5
    76000.50
    16950000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      PINNACLE LAKES
      18821 NORTHEAST 3RD COURT
      Miami
      FL
      33179
      Miami-Dade
      MF
      226
      226
      1971
      2002
      25200000.00
      MAI
      07-20-2018
      0.9780
      0.98
      6
      12-06-2020
      N
      06-30-2018
      12-31-2020
      12-31-2021
      2705059.92
      2737286.00
      1269950.61
      1268032.86
      1435109.31
      1469253.14
      1377479.31
      1411623.14
      UW
      CREFC
      894844.64
      1.28
      1.6419
      1.23
      1.5775
      F
      F
    
    false
    false
    16950000.00
    76000.50
    0.05207
    0.00017
    76000.50
    0.00
    0.00
    16950000.00
    16950000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    11-02-2018
    15000000.00
    120
    11-05-2028
    330
    0.06033
    0.06033
    3
    1
    12-05-2018
    true
    1
    WL
    2
    0.00
    15000000.00
    1
    4
    4
    0
    false
    true
    false
    false
    false
    12-04-2020
    
      Utah Hotel Portfolio
      UT
      LO
      251
      251
      35240000.00
      MAI
      0.6290
      0.47
      12-05-2020
      N
      06-30-2018
      12-31-2020
      12-31-2021
      6390238.00
      5337852.00
      3704424.27
      2926479.90
      2685813.73
      2411372.10
      2430204.65
      2155763.10
      UW
      1118752.00
      2.40
      2.1554
      2.17
      1.9269
      F
      F
    
    false
    false
    14215629.13
    93229.34
    0.06033
    0.00017
    73851.38
    19377.96
    0.00
    14215629.13
    14196251.17
    05-05-2022
    1
    false
    93168.13
    0
    28949
    B
    0
    Wells Fargo Bank, NA
    07-06-2020
    false
    0.00
    2
    0
  
  
    Prospectus Loan ID
    16-001
    05-12-2022
    06-13-2022
    
      DAYS INN & SUITES KANAB
      296 WEST 100 NORTH
      Kanab
      UT
      84741
      Kane
      LO
      118
      118
      1987
      2013
      12600000.00
      MAI
      05-17-2018
      0.5670
      0.47
      6
      06-30-2018
      12-31-2020
      12-31-2021
      2215111.00
      5337852.00
      1294766.58
      2926479.90
      920344.42
      2411372.10
      831740.42
      2155763.10
      UW
      CREFC
      1118752.00
      2.1554
      1.9269
      F
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    16-002
    05-12-2022
    06-13-2022
    
      PIONEER LODGE
      838 ZION PARK BOULEVARD
      Springdale
      UT
      84767
      Washington
      LO
      43
      43
      1964
      2008
      10300000.00
      MAI
      05-17-2018
      0.7970
      0.47
      6
      06-30-2018
      12-31-2020
      12-31-2021
      1862470.00
      0.00
      1003882.44
      0.00
      858587.56
      0.00
      784088.76
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    16-003
    05-12-2022
    06-13-2022
    
      DAYS INN MOAB
      426 NORTH MAIN STREET
      Moab
      UT
      84532
      Grand
      LO
      50
      50
      1992
      2017
      9600000.00
      MAI
      05-18-2018
      0.7190
      0.47
      6
      06-30-2018
      12-31-2020
      12-31-2021
      1664259.00
      0.00
      1013083.86
      0.00
      651175.14
      0.00
      584604.78
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    16-004
    05-12-2022
    06-13-2022
    
      RODEWAY INN & SUITES
      649 NORTH MAIN STREET
      Monticello
      UT
      84535
      San Juan
      LO
      40
      40
      1996
      2017
      2740000.00
      MAI
      05-18-2018
      0.5180
      0.47
      6
      06-30-2018
      12-31-2020
      12-31-2021
      648398.00
      0.00
      392691.39
      0.00
      255706.61
      0.00
      229770.69
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    17
    05-12-2022
    06-13-2022
    BSPRT CMBS Finance, LLC
    09-07-2018
    7600000.00
    56
    06-06-2023
    240
    0.0571
    0.0571
    3
    1
    11-06-2018
    true
    1
    WL
    2
    53184.94
    7584183.84
    1
    3
    3
    0
    false
    true
    false
    false
    false
    12-05-2020
    
      South Carolina Grocery Portfolio
      SC
      RT
      156159
      15700000.00
      MAI
      06-21-2018
      0.8940
      0.99
      12-06-2020
      N
      06-30-2018
      01-01-2022
      03-31-2022
      1594806.41
      495014.00
      610307.19
      184797.41
      984499.00
      310216.59
      851764.00
      277032.09
      UW
      157959.27
      1.53
      1.9639
      1.34
      1.7538
      F
      F
    
    false
    false
    6813038.31
    53184.94
    0.0571
    0.00017
    33499.33
    19685.61
    0.00
    6793352.70
    6793352.70
    06-06-2022
    1
    false
    0
    0
    1000
    0
    0
    Wells Fargo Bank, NA
    05-05-2020
    12-09-2020
    false
    0.00
    8
    0
  
  
    Prospectus Loan ID
    17-001
    05-12-2022
    06-13-2022
    
      LADSON CROSSING
      9616 HIGHWAY-78
      Ladson
      SC
      29456
      Berkeley
      RT
      52607
      52607
      2000
      6100000.00
      MAI
      06-21-2018
      0.9260
      1
      6
      Piggly Wiggly
      33407
      06-30-2028
      Nigel's Good Food
      2400
      03-31-2026
      SUNNYS BEAUTY SUPPLY
      2400
      12-31-2027
      06-30-2018
      01-01-2022
      03-31-2022
      705876.87
      207412.00
      300303.31
      75618.07
      405573.56
      131793.93
      360856.76
      120614.68
      UW
      CREFC
      67013.02
      1.9666
      1.7998
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    17-002
    05-12-2022
    06-13-2022
    
      LAKE GREENWOOD CROSSING
      3353 HIGHWAY 72/221 EAST
      Greenwood
      SC
      29646
      Greenwood
      RT
      42818
      42818
      2004
      4900000.00
      MAI
      06-21-2018
      0.9440
      1
      6
      KJ'S STORES (LOWES)
      33218
      09-30-2023
      JABINE DIALYSIS  LLC DAVITA
      3600
      07-31-2028
      WILEY REAL ESTATE LLC
      1200
      09-30-2023
      06-30-2018
      01-01-2022
      03-31-2022
      434172.38
      146060.00
      148416.17
      50946.19
      285756.21
      95113.81
      249360.06
      86014.56
      UW
      CREFC
      46270.90
      2.0555
      1.8589
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    17-003
    05-12-2022
    06-13-2022
    
      SOUTH PARK CENTER
      206-208 MCINTYRE STREET EAST
      Mullins
      SC
      29574
      Marion
      RT
      60734
      60734
      1972
      2005
      4700000.00
      MAI
      06-21-2018
      0.8320
      0.97
      6
      Piggly Wiggly
      33218
      06-30-2028
      Family Dollar
      10000
      12-31-2025
      NEAR PERFECT/CHERYL GANDY
      8325
      07-31-2026
      06-30-2018
      01-01-2022
      03-31-2022
      454757.16
      141542.00
      161587.71
      58233.15
      293169.44
      83308.85
      241545.54
      70402.85
      UW
      CREFC
      44675.35
      1.8647
      1.5758
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    18
    05-12-2022
    06-13-2022
    BSPRT Finance, LLC
    05-23-2018
    7000000.00
    60
    06-06-2023
    240
    0.0565
    0.0565
    3
    1
    07-06-2018
    true
    1
    WL
    2
    48747.07
    6923614.22
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2020
    
      NEW MARKET CROSSING
      631-715 WEST INDEPENDENCE BOULEVARD
      Mount Airy
      NC
      27030
      Surry
      RT
      117076
      117076
      1998
      2004
      10300000.00
      MAI
      04-17-2018
      0.96
      0.90
      6
      12-06-2020
      N
      Lowes
      54838
      10-04-2025
      Variety LLC
      32000
      08-31-2024
      MT. AIRY DRUG  INC.
      4800
      05-31-2026
      03-31-2018
      12-31-2020
      12-31-2021
      1174984.00
      1218852.00
      287652.75
      347160.03
      887332.00
      871691.97
      787817.00
      772176.97
      UW
      CREFC
      584964.84
      1.53
      1.4901
      1.34
      1.32
      F
      F
      12-31-2021
    
    false
    false
    6195093.70
    48747.07
    0.0565
    0.00017
    30140.85
    18606.22
    0.00
    6176487.48
    6176487.48
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    05-05-2020
    12-09-2020
    false
    0.00
    8
    0
  
  
    Prospectus Loan ID
    19
    05-12-2022
    06-13-2022
    BSPRT CMBS Finance, LLC
    08-09-2018
    12825000.00
    120
    09-06-2028
    360
    0.0521
    0.0521
    3
    1
    10-06-2018
    true
    1
    WL
    2
    70502.72
    12797147.89
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2020
    
      DESERT COUNTRY PLAZA
      77880-77952 COUNTRY CLUB DRIVE
      Palm Desert
      CA
      92211
      Riverside
      RT
      78370
      78370
      2003
      17700000.00
      MAI
      06-28-2018
      0.8560
      0.88
      6
      12-06-2020
      N
      Fitness Alliance
      28000
      12-31-2025
      Angel View
      6074
      05-31-2023
      Wells Fargo Bank
      5731
      07-06-2023
      05-31-2018
      01-01-2022
      03-31-2022
      1786981.88
      481716.00
      482807.17
      161625.83
      1304174.72
      320090.17
      1237560.22
      303436.17
      UW
      CREFC
      211507.16
      1.54
      1.5133
      1.46
      1.4346
      F
      F
      03-31-2022
    
    false
    false
    12144125.75
    70502.72
    0.0521
    0.00017
    54483.27
    16019.45
    0.00
    12128106.30
    12128106.30
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    08-21-2018
    12766000.00
    120
    09-06-2028
    360
    0.04923
    0.04923
    3
    1
    36
    10-06-2018
    true
    1
    WL
    5
    54118.27
    12766000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      MARKET SHOPS AT SANDESTIN
      9375 US HIGHWAY 98 EAST
      Miramar Beach
      FL
      32550
      Walton
      MU
      52838
      52838
      1986
      2014
      17100000.00
      MAI
      07-19-2018
      0.9330
      0.96
      6
      12-06-2020
      N
      SACRED HEART HEALTH SYSTE
      13571
      06-30-2026
      MOUNTAIN HIGH OUTFITTERS
      4795
      12-31-2026
      RLB UNLIMITED  INC.
      4325
      11-30-2024
      06-30-2018
      01-01-2022
      03-31-2022
      1906548.23
      475695.00
      547725.30
      120049.10
      1358822.93
      355645.90
      1313675.41
      344358.90
      UW
      CREFC
      203793.45
      1.67
      1.7451
      1.61
      1.6897
      F
      F
      03-31-2022
    
    false
    false
    12643283.58
    67931.15
    0.04923
    0.00017
    53598.04
    14333.11
    0.00
    12628950.47
    12628950.47
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    05-12-2022
    06-13-2022
    BSPRT CMBS Finance, LLC
    09-06-2018
    12550000.00
    120
    09-06-2028
    360
    0.0508
    0.0508
    3
    1
    24
    10-06-2018
    true
    1
    WL
    5
    54899.28
    12550000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      VINE STREET SQUARE
      3183 WEST VINE STREET
      Kissimmee
      FL
      34741
      Osceola
      RT
      114899
      114899
      1986
      17110000.00
      MAI
      05-27-2018
      0.9890
      0.97
      6
      12-06-2020
      N
      Walmart Stores east  LP
      31979
      10-31-2031
      Planet Fitness
      23500
      12-31-2031
      Dollar Tree
      10500
      04-30-2023
      06-30-2018
      01-01-2022
      03-31-2022
      1672610.00
      341554.00
      473214.00
      120876.96
      1199396.00
      220677.04
      1137207.00
      205129.79
      UW
      CREFC
      203958.00
      1.47
      1.0819
      1.39
      1.0057
      F
      F
      03-31-2022
    
    false
    false
    12253404.75
    67986.05
    0.0508
    0.00017
    53601.84
    14384.21
    0.00
    12239020.54
    12239020.54
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    05-12-2022
    06-13-2022
    BSPRT CMBS Finance, LLC
    09-12-2018
    12500000.00
    120
    10-06-2028
    0.0462
    0.0462
    3
    1
    120
    11-06-2018
    true
    1
    WL
    3
    49729.17
    12500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      ARLINGTON CUBESMART
      6875 LEE HIGHWAY
      Arlington
      VA
      22213
      Arlington
      SS
      88125
      88125
      1232
      1232
      2015
      29100000.00
      MAI
      08-17-2018
      0.9320
      0.95
      6
      12-06-2020
      N
      07-31-2018
      01-01-2022
      03-31-2022
      2270182.00
      678359.00
      731279.00
      206414.00
      1538904.00
      471945.00
      1525685.00
      468640.25
      UW
      CREFC
      146380.21
      2.63
      3.2241
      2.61
      3.2015
      F
      F
    
    false
    false
    12500000.00
    49729.17
    0.0462
    0.00017
    49729.17
    0.00
    0.00
    12500000.00
    12500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    09-10-2018
    12500000.00
    120
    09-10-2028
    360
    0.0542
    0.0542
    3
    1
    24
    10-10-2018
    true
    1
    WL
    5
    58340.28
    12500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-09-2020
    
      SHOPPES AT BROAD & OLNEY
      5601-5701 NORTH BROAD STREET & 5706 NORTH 13TH STREET
      Philadelphia
      PA
      19141
      Philadelphia
      RT
      121862
      121862
      1960
      2018
      18500000.00
      MAI
      04-11-2018
      0.8830
      0.93
      6
      12-10-2020
      N
      Super Dollar City
      14400
      11-30-2029
      Dollar Tree
      10043
      07-31-2028
      DTLR
      5846
      08-31-2031
      05-31-2018
      01-01-2022
      03-31-2022
      1670778.67
      391043.00
      428316.76
      161571.79
      1242461.91
      229471.21
      1101099.67
      194130.71
      UW
      CREFC
      211042.44
      1.47
      1.0873
      1.30
      0.9198
      F
      F
      03-31-2022
    
    false
    false
    12223639.76
    70347.48
    0.0542
    0.00017
    57050.44
    13297.04
    0.00
    12210342.72
    12210342.72
    06-10-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    09-13-2018
    12500000.00
    120
    10-06-2028
    360
    0.0542
    0.0542
    3
    1
    11-06-2018
    true
    1
    WL
    2
    70347.48
    12487992.80
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2020
    
      FAIRFIELD INN & SUITES DENVER/AURORA
      24192 EAST PROSPECT AVENUE
      Aurora
      CO
      80016
      Arapahoe
      LO
      131
      131
      2011
      18900000.00
      MAI
      07-09-2018
      0.7010
      0.66
      6
      12-06-2020
      N
      06-30-2018
      04-01-2021
      03-31-2022
      3901713.68
      3460217.14
      2226722.01
      2573567.04
      1674991.67
      886650.10
      1518923.12
      748241.41
      UW
      CREFC
      844169.76
      1.98
      1.0503
      1.80
      0.8863
      F
      F
    
    false
    false
    11879174.28
    70347.48
    0.0542
    0.00017
    55442.75
    14904.73
    0.00
    11864269.55
    11864269.55
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    04-27-2018
    7350000.00
    60
    05-05-2023
    0.03108
    0.03108
    3
    1
    60
    06-05-2018
    true
    1
    A1
    3
    29439.67
    7350000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-04-2020
    
      20 TIMES SQUARE
      20 TIMES SQUARE
      New York
      NY
      10036
      New York
      98
      16066
      16066
      1636000000.00
      MAI
      01-31-2018
      0.11
      6
      12-05-2020
      N
      THE HERSHEY COMPANY
      8440
      03-31-2037
      01-01-2022
      03-31-2022
      30443635.00
      7760084.00
      0.00
      0.00
      30443635.00
      7760084.00
      30443635.00
      7760084.00
      UW
      CREFC
      2087647.50
      3.65
      3.7171
      3.65
      3.7171
      F
      F
      12-31-2020
    
    false
    false
    7350000.00
    19671.05
    0.03108
    0.0001575
    19671.05
    0.00
    0.00
    7350000.00
    7350000.00
    06-05-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25A
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    04-27-2018
    3650000.00
    60
    05-05-2023
    0.03108
    0.03108
    3
    1
    60
    06-05-2018
    1
    A1
    3
    3650000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    3650000.00
    9768.62
    0.03108
    0.0001575
    9768.62
    0.00
    0.00
    3650000.00
    3650000.00
    06-05-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    05-12-2022
    06-13-2022
    BSPRT CMBS Finance, LLC
    08-21-2018
    10500000.00
    120
    09-06-2028
    360
    0.0478
    0.0478
    3
    1
    60
    10-06-2018
    true
    1
    WL
    5
    43219.17
    10500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      COVINGTON RIDGE
      713 MOSBY LANE
      Louisville
      OH
      44641
      Stark
      MF
      88
      88
      2016
      16010000.00
      MAI
      08-01-2018
      0.9770
      0.95
      6
      12-06-2020
      N
      07-31-2018
      01-01-2022
      03-31-2022
      1427307.00
      391587.78
      490587.00
      163457.93
      936720.00
      228129.85
      919120.00
      223729.85
      UW
      CREFC
      125475.01
      1.42
      1.8181
      1.39
      1.783
      F
      F
    
    false
    false
    10500000.00
    43219.17
    0.0478
    0.00017
    43219.17
    0.00
    0.00
    10500000.00
    10500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    08-27-2018
    10400000.00
    120
    09-05-2028
    0.04681
    0.04681
    3
    1
    120
    10-05-2018
    true
    1
    WL
    3
    41920.96
    10400000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-04-2020
    
      14550 AVION PARKWAY
      14550 AVION PARKWAY
      Chantilly
      VA
      20151
      Fairfax
      OF
      71507
      71507
      2003
      16000000.00
      MAI
      08-07-2018
      1
      1
      6
      12-05-2020
      N
      Leidos Innovations Corporation
      71507
      09-30-2028
      07-31-2018
      01-01-2021
      09-30-2021
      1897362.27
      1383739.00
      501370.16
      395728.34
      1395992.11
      988010.66
      1385266.06
      979966.16
      UW
      CREFC
      371203.34
      2.83
      2.6616
      2.81
      2.6399
      F
      F
      12-31-2021
    
    false
    false
    10400000.00
    41920.96
    0.04681
    0.00017
    41920.96
    0.00
    0.00
    10400000.00
    10400000.00
    06-05-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    05-12-2022
    06-13-2022
    BSPRT CMBS Finance, LLC
    09-21-2018
    10100000.00
    120
    10-06-2028
    360
    0.0536
    0.0536
    3
    1
    11-06-2018
    true
    1
    WL
    2
    56462.68
    10090154.43
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2020
    
      THE REMINGTON APARTMENTS
      201 SIMPSON ROAD
      Kissimmee
      FL
      34744
      Osceola
      MF
      186
      186
      1973
      2017
      15000000.00
      MAI
      07-30-2018
      0.9460
      0.99
      6
      12-06-2020
      N
      07-31-2018
      01-01-2022
      03-31-2022
      1633568.60
      429588.60
      695822.41
      167132.24
      937746.00
      262456.36
      891246.00
      250831.36
      UW
      CREFC
      169388.04
      1.38
      1.5494
      1.32
      1.4808
      F
      F
    
    false
    false
    9592574.45
    56462.68
    0.0536
    0.00017
    44275.06
    12187.62
    0.00
    9580386.83
    9580386.83
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    10-17-2018
    10000000.00
    120
    11-06-2028
    0.0497
    0.0497
    3
    1
    120
    12-06-2018
    true
    1
    WL
    3
    0.00
    10000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-05-2019
    08-05-2028
    08-05-2028
    
      8713 5TH AVENUE
      8713 5TH AVENUE
      New York
      NY
      11209
      Kings
      OF
      17500
      17500
      1958
      2011
      16000000.00
      MAI
      08-28-2018
      1
      0.69
      6
      X
      NYU
      5000
      05-31-2023
      New York Methodist Hospital
      5000
      03-31-2025
      Four Asteria Realty  LLC
      2000
      10-31-2022
      08-31-2018
      01-01-2022
      03-31-2022
      1055369.67
      171495.00
      194857.69
      165746.74
      860511.98
      5748.26
      828167.60
      -2337.74
      UW
      CREFC
      124250.00
      1.71
      0.0462
      1.64
      -0.0188
      F
      F
      03-31-2022
    
    false
    false
    10000000.00
    42797.22
    0.0497
    0.00017
    42797.22
    0.00
    0.00
    10000000.00
    10000000.00
    06-06-2022
    1
    false
    0
    12927.77
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    02-09-2018
    10000000.00
    120
    03-06-2028
    360
    0.0513
    0.0513
    3
    1
    04-06-2018
    true
    1
    PP
    2
    54479.47
    9911949.14
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2020
    
      HILTON CLEARWATER BEACH RESORT & SPA
      400 MANDALAY AVENUE
      Clearwater Beach
      FL
      33767
      Pinellas
      LO
      416
      416
      1981
      2018
      199000000.00
      MAI
      12-21-2017
      0.6970
      0.79
      6
      12-06-2020
      N
      07-31-2018
      01-01-2022
      03-31-2022
      40721627.87
      16940214.00
      24549802.79
      8348261.59
      16171825.08
      8591952.41
      14542959.97
      7914343.85
      UW
      CREFC
      2173731.00
      1.86
      3.9526
      1.67
      3.6409
      F
      F
    
    false
    false
    9381976.15
    54479.47
    0.0513
    0.00017
    41444.88
    13034.59
    0.00
    9368941.56
    9368941.56
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    06-28-2018
    9900000.00
    120
    07-06-2028
    360
    0.04658
    0.04658
    3
    1
    36
    08-06-2018
    true
    1
    WL
    5
    39709.45
    9900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      TARPON SQUARE
      41252-41334 US HIGHWAY 19 NORTH AND 905 EAST TARPON AVENUE
      Tarpon Springs
      FL
      34689
      Pinellas
      RT
      115091
      115091
      1974
      1998
      14000000.00
      MAI
      06-01-2018
      0.9460
      0.95
      6
      12-06-2020
      N
      Big Lots
      25729
      01-31-2031
      Staples
      24050
      07-31-2023
      Bealls
      19525
      04-30-2023
      03-31-2018
      01-01-2022
      03-31-2022
      1675985.44
      422976.00
      506455.42
      128271.78
      1169530.02
      294704.22
      1056511.82
      266449.72
      UW
      CREFC
      153286.56
      1.91
      1.9225
      1.72
      1.7382
      F
      F
      03-07-2022
    
    false
    false
    9788133.88
    51095.52
    0.04658
    0.00017
    39260.75
    11834.77
    0.00
    9776299.11
    9776299.11
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    09-25-2018
    9500000.00
    120
    10-06-2028
    360
    0.05045
    0.05045
    3
    1
    36
    11-06-2018
    true
    1
    WL
    5
    41270.90
    9500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      TERRACITA APARTMENTS
      801 SOUTH ALLEN GENOA ROAD
      South Houston
      TX
      77587
      Harris
      MF
      176
      176
      1962
      2017
      12700000.00
      MAI
      08-23-2018
      0.9550
      0.91
      6
      12-06-2020
      N
      07-31-2018
      01-01-2022
      03-31-2022
      1681504.73
      492170.00
      756825.40
      246280.61
      924679.33
      245889.39
      871879.33
      232689.39
      UW
      CREFC
      153778.92
      1.50
      1.5989
      1.42
      1.5131
      F
      F
    
    false
    false
    9422468.69
    51259.64
    0.05045
    0.00017
    40934.08
    10325.56
    0.00
    9412143.13
    9412143.13
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    09-06-2018
    9350000.00
    120
    09-07-2028
    0.05091
    0.05091
    3
    1
    120
    10-07-2018
    true
    1
    WL
    3
    40989.62
    9350000.00
    1
    3
    3
    0
    true
    true
    true
    false
    false
    12-06-2020
    06-06-2028
    06-06-2028
    
      2918 Third Avenue and 634 & 638 Main
      40135
      20900000.00
      MAI
      0.6260
      0.75
      12-07-2020
      N
      02-28-2018
      12-31-2020
      12-31-2021
      1624533.92
      1543131.00
      403476.46
      520331.18
      1221057.46
      1022799.82
      1179069.02
      980810.82
      UW
      482619.70
      2.53
      2.1192
      2.44
      2.0322
      F
      F
    
    false
    false
    9350000.00
    40989.62
    0.05091
    0.00017
    40989.62
    0.00
    0.00
    9350000.00
    9350000.00
    06-07-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33-001
    05-12-2022
    06-13-2022
    
      2918 THIRD AVENUE
      2918 THIRD AVENUE
      Bronx
      NY
      10455
      Bronx
      MU
      27135
      27135
      1925
      2017
      16500000.00
      MAI
      09-13-2018
      0.4470
      0.63
      6
      The Children Place
      7000
      01-31-2025
      The Door - A  Center
      5000
      07-31-2022
      CARING PROFESSIONALS  INC.
      5000
      09-30-2027
      02-28-2018
      12-31-2020
      12-31-2021
      1194391.82
      1065982.00
      292116.56
      422351.90
      902275.26
      643630.10
      875236.82
      616591.10
      UW
      CREFC
      371617.17
      1.7319
      1.6592
      F
      05-31-2022
    
    false
  
  
    Prospectus Loan ID
    33-002
    05-12-2022
    06-13-2022
    
      638 MAIN AVENUE
      638 MAIN AVENUE
      Passaic
      NJ
      07055
      Passaic
      RT
      8000
      8000
      1940
      2600000.00
      MAI
      09-14-2018
      1
      1
      6
      Easy Pickins
      8000
      01-31-2023
      02-28-2018
      12-31-2020
      12-31-2021
      261758.73
      272929.00
      63051.12
      59264.02
      198707.61
      213664.98
      189507.61
      204464.98
      UW
      CREFC
      67566.76
      3.1622
      3.0261
      F
      05-31-2022
    
    false
  
  
    Prospectus Loan ID
    33-003
    05-12-2022
    06-13-2022
    
      634 MAIN AVENUE
      634 MAIN AVENUE
      Passaic
      NJ
      07055
      Passaic
      RT
      5000
      5000
      1940
      1800000.00
      MAI
      09-14-2018
      1
      1
      6
      SNIPES
      5000
      05-31-2024
      02-28-2018
      12-31-2020
      12-31-2021
      168383.37
      204220.00
      48308.78
      38715.26
      120074.59
      165504.74
      114324.59
      159754.74
      UW
      CREFC
      43435.77
      3.8103
      3.6779
      F
      05-31-2022
    
    false
  
  
    Prospectus Loan ID
    34
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    10-19-2018
    8000000.00
    120
    11-06-2028
    0.05445
    0.05445
    3
    1
    120
    12-06-2018
    true
    1
    WL
    3
    0.00
    8000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      1010 BUSH
      1010 BUSH STREET
      San Francisco
      CA
      94109
      San Francisco
      MU
      20586
      20586
      1907
      12500000.00
      MAI
      07-26-2018
      1
      0.97
      6
      12-06-2020
      N
      BALMORAL RESIDENCES LLC
      18800
      02-28-2026
      GUSTO PINZA PIZZA
      1003
      08-31-2022
      MEYLIANAH MULIA MORNING FIX CAFÉ
      421
      07-31-2023
      09-30-2018
      01-01-2021
      09-30-2021
      838152.30
      605923.94
      140830.74
      201112.63
      697321.56
      404811.31
      670778.56
      384903.31
      UW
      CREFC
      331540.00
      1.58
      1.221
      1.52
      1.1609
      F
      F
    
    false
    false
    8000000.00
    37510.00
    0.05445
    0.00017
    37510.00
    0.00
    0.00
    8000000.00
    8000000.00
    02-06-2022
    1
    false
    145066.68
    5131.80
    0
    3
    0
    Wells Fargo Bank, NA
    03-02-2022
    false
    0.00
    13
    0
  
  
    Prospectus Loan ID
    35
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    08-31-2018
    7750000.00
    120
    09-06-2028
    360
    0.0525
    0.0525
    3
    1
    36
    10-06-2018
    true
    1
    WL
    5
    35036.46
    7750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      LAKE CITY COMMONS
      5656 JONESBORO ROAD
      Lake City
      GA
      30260
      Clayton
      RT
      91494
      91494
      1998
      12500000.00
      MAI
      08-14-2018
      0.98
      0.96
      6
      12-06-2020
      N
      Kroger
      63419
      01-31-2031
      CATO
      4500
      01-31-2024
      Koko Beauty Supply
      3000
      10-31-2026
      06-30-2018
      01-01-2022
      03-31-2022
      1230032.54
      319536.60
      371303.61
      95465.97
      858728.93
      224070.63
      767234.93
      201197.13
      UW
      CREFC
      109516.11
      1.67
      2.046
      1.49
      1.8371
      F
      F
      03-31-2022
    
    false
    false
    7680089.85
    42795.79
    0.0525
    0.00017
    34720.41
    8075.38
    0.00
    7672014.47
    7672014.47
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    10-01-2018
    7000000.00
    120
    10-05-2028
    300
    0.06015
    0.06015
    3
    1
    11-05-2018
    true
    1
    WL
    2
    45165.30
    6991091.78
    1
    2
    2
    0
    false
    true
    false
    false
    false
    12-04-2020
    
      Canton Fields Hotel Portfolio
      MI
      LO
      183
      183
      10800000.00
      MAI
      08-01-2018
      0.6710
      0.59
      12-05-2020
      N
      08-31-2018
      12-31-2020
      12-31-2021
      3332046.00
      3728363.00
      2349227.38
      2154257.02
      982818.62
      1574105.98
      849536.78
      1424971.46
      UW
      541984.00
      1.81
      2.9043
      1.57
      2.6291
      F
      F
    
    false
    false
    6540674.30
    45165.30
    0.06015
    0.00017
    33877.97
    11287.33
    0.00
    6529386.97
    6529386.97
    06-05-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36-001
    05-12-2022
    06-13-2022
    
      COMFORT SUITES CANTON
      5730 NORTH HAGGERTY ROAD
      Canton
      MI
      48187
      Wayne
      LO
      66
      66
      2008
      2017
      6300000.00
      MAI
      08-01-2018
      0.7630
      0.72
      6
      08-31-2018
      12-31-2020
      12-31-2021
      1805353.00
      3728363.00
      1216972.59
      2154257.02
      588380.41
      1574105.98
      516166.29
      1424971.46
      UW
      CREFC
      541984.00
      2.9043
      2.6291
      F
      08-31-2018
    
    false
  
  
    Prospectus Loan ID
    36-002
    05-12-2022
    06-13-2022
    
      BAYMONT INN & SUITES CANTON
      5700 NORTH HAGGERTY ROAD
      Canton
      MI
      48187
      Wayne
      LO
      117
      117
      1988
      2015
      4500000.00
      MAI
      08-01-2018
      0.5890
      0.51
      6
      08-31-2018
      12-31-2020
      12-31-2021
      1526693.00
      0.00
      1132254.79
      0.00
      394438.21
      0.00
      333370.49
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      08-31-2018
    
    false
  
  
    Prospectus Loan ID
    37
    05-12-2022
    06-13-2022
    BSPRT CMBS Finance, LLC
    10-04-2018
    6800000.00
    120
    10-06-2028
    360
    0.0559
    0.0559
    3
    1
    11-06-2018
    true
    1
    WL
    2
    38994.50
    6793738.06
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2020
    
      JACKSONVILLE SELF STORAGE
      10724 & 10874 LEM TURNER ROAD
      Jacksonville
      FL
      32218
      Duval
      SS
      99242
      99242
      984
      984
      2004
      2015
      9950000.00
      MAI
      07-23-2018
      0.9040
      0.94
      6
      12-06-2020
      N
      08-31-2018
      01-01-2022
      03-31-2022
      1095762.00
      364761.00
      449376.84
      120564.88
      646385.16
      244196.12
      631499.86
      240474.62
      UW
      CREFC
      116983.50
      1.38
      2.0874
      1.35
      2.0556
      F
      F
    
    false
    false
    6473178.28
    38994.50
    0.0559
    0.00017
    31159.36
    7835.14
    0.00
    6465343.14
    6465343.14
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    09-26-2018
    5625000.00
    120
    10-06-2028
    300
    0.05736
    0.05736
    3
    1
    11-06-2018
    true
    1
    WL
    2
    35339.66
    5617444.09
    1
    1
    1
    0
    false
    true
    false
    false
    true
    12-05-2020
    
      COUNTRY INN & SUITES JACKSONVILLE
      4690 SALISBURY ROAD
      Jacksonville
      FL
      32256
      Duval
      LO
      118
      118
      1988
      2017
      8300000.00
      MAI
      07-09-2018
      7200000.00
      11-05-2021
      MAI
      0.7940
      0.35
      2
      12-06-2020
      N
      08-31-2018
      12-31-2020
      12-31-2021
      2903653.00
      1092330.00
      1913146.71
      1132698.00
      990506.30
      -40368.00
      845323.65
      -51095.00
      UW
      CREFC
      424076.00
      2.34
      -0.0951
      1.99
      -0.1204
      F
      F
    
    false
    true
    5240022.17
    35339.66
    0.05736
    0.00017
    25882.22
    9457.44
    0.00
    5336954.95
    5230564.73
    07-06-2021
    1
    false
    388490.13
    55311.90
    9614.09
    3
    0
    Wells Fargo Bank, NA
    12-10-2020
    false
    0.00
    7
    05-06-2020
    98
    10-06-2028
    0
  
  
    Prospectus Loan ID
    39
    05-12-2022
    06-13-2022
    The Bancorp Bank
    04-25-2017
    5400000.00
    120
    05-05-2027
    360
    0.0543
    0.0543
    3
    1
    36
    06-05-2017
    true
    1
    WL
    5
    25249.50
    5400000.00
    1
    2
    0
    true
    true
    false
    false
    false
    12-04-2020
    
      Rio & Roosevelt
      AZ
      MF
      64
      64
      8550000.00
      MAI
      09-04-2018
      1
      12-05-2020
      F
      07-31-2018
      773100.73
      214017.01
      559083.72
      540375.72
      UW
      1.53
      1.48
      F
    
    false
    false
    5257112.26
    30423.86
    0.0543
    0.00017
    24581.38
    5842.48
    0.00
    5251269.78
    5251269.78
    06-05-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39-001
    05-12-2022
    06-13-2022
    
      Defeased
      NA
      Maricopa
      SE
      44
      44
      1986
      2016
      5300000.00
      MAI
      1
      0
      3
      07-31-2018
      471810.01
      133552.10
      338257.91
      326729.91
      UW
    
    false
  
  
    Prospectus Loan ID
    39-002
    05-12-2022
    06-13-2022
    
      Defeased
      NA
      Maricopa
      SE
      20
      20
      1988
      2016
      3250000.00
      MAI
      1
      0
      3
      07-31-2018
      301290.72
      80464.91
      220825.81
      213645.81
      UW
    
    false
  
  
    Prospectus Loan ID
    40
    05-12-2022
    06-13-2022
    BSPRT CMBS Finance, LLC
    10-05-2018
    4650000.00
    120
    10-06-2028
    0.0537
    0.0537
    3
    1
    120
    11-06-2018
    true
    1
    WL
    3
    21502.38
    4650000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      WALGREENS - CHARLOTTE, NC
      2200 WEST SUGAR CREEK ROAD
      Charlotte
      NC
      28262
      Mecklenburg
      RT
      14820
      14820
      2010
      7160000.00
      MAI
      08-03-2018
      1
      1
      6
      12-06-2020
      N
      WALGREENS
      14820
      12-31-2050
      12-31-2020
      12-31-2021
      407186.00
      404592.00
      12215.58
      12137.76
      394970.53
      392454.24
      392006.53
      389490.24
      UW
      CREFC
      253173.16
      1.56
      1.5501
      1.55
      1.5384
      F
      F
    
    false
    false
    4650000.00
    21502.38
    0.0537
    0.00017
    21502.38
    0.00
    0.00
    4650000.00
    4650000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    05-12-2022
    06-13-2022
    BSPRT Finance, LLC
    04-10-2018
    4050000.00
    120
    05-06-2028
    276
    0.0564
    0.0564
    3
    1
    06-06-2018
    true
    1
    WL
    2
    26223.62
    4008915.53
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2020
    
      QUALITY INN MONTGOMERYVILLE
      678 BETHLEHEM PIKE
      Montgomeryville
      PA
      18936
      Montgomery
      LO
      84
      84
      1991
      2013
      7400000.00
      MAI
      02-26-2018
      0.6140
      0.70
      6
      12-06-2020
      N
      07-31-2018
      04-01-2021
      03-31-2022
      1659074.00
      2028758.00
      1001533.00
      983720.16
      657541.00
      1045037.85
      591178.00
      963887.53
      UW
      CREFC
      314683.44
      2.09
      3.3209
      1.88
      3.063
      F
      F
    
    false
    false
    3678427.12
    26223.62
    0.0564
    0.00017
    17864.89
    8358.73
    0.00
    3670068.39
    3670068.39
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    09-14-2018
    3800000.00
    120
    10-06-2028
    0.05114
    0.05114
    3
    1
    120
    11-06-2018
    true
    1
    WL
    3
    16734.14
    3800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      2201 PARK MANOR BOULEVARD
      2201 PARK MANOR BOULEVARD
      Pittsburgh
      PA
      15205
      Allegheny
      OF
      23147
      23147
      1993
      2018
      6450000.00
      MAI
      10-15-2018
      1
      1
      6
      12-06-2020
      N
      Valley Medical Facilities  Inc.
      23147
      03-31-2033
      01-01-2022
      03-31-2022
      570319.83
      164357.00
      155686.02
      57870.72
      414633.81
      106486.28
      410004.41
      105329.03
      UW
      CREFC
      48581.99
      2.10
      2.1918
      2.08
      2.168
      F
      F
      03-31-2022
    
    false
    false
    3800000.00
    16734.14
    0.05114
    0.00017
    16734.14
    0.00
    0.00
    3800000.00
    3800000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    05-12-2022
    06-13-2022
    BSPRT CMBS Finance, LLC
    09-21-2018
    2100000.00
    120
    10-06-2028
    0.0544
    0.0544
    3
    1
    120
    11-06-2018
    true
    1
    WL
    3
    9837.33
    2100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2020
    
      CVS - LAFAYETTE, LA
      3754 MOSS STREET
      Lafayette
      LA
      70507
      Lafayette
      RT
      10908
      10908
      1998
      3950000.00
      MAI
      08-27-2018
      1
      1
      6
      12-06-2020
      N
      CVS
      10908
      01-26-2034
      01-01-2022
      03-31-2022
      230856.50
      56813.00
      6925.70
      1704.39
      223931.00
      55108.61
      220113.00
      54154.11
      UW
      CREFC
      28559.99
      1.93
      1.9295
      1.90
      1.8961
      F
      F
      03-31-2022
    
    false
    false
    2100000.00
    9837.33
    0.0544
    0.00017
    9837.33
    0.00
    0.00
    2100000.00
    2100000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    10-24-2018
    854000.00
    120
    08-06-2033
    0.0592
    0.0592
    3
    1
    120
    12-06-2018
    true
    1
    WL
    7
    0.00
    854000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-05-2020
    05-05-2028
    05-05-2028
    
      DOLLAR GENERAL OGDEN
      625 EAST WALNUT STREET
      Ogden
      IA
      50212
      Boone
      RT
      7489
      7489
      2018
      1220000.00
      MAI
      08-01-2018
      1
      1
      6
      12-06-2020
      N
      Dollar General
      7489
      07-31-2033
      01-01-2021
      06-30-2021
      79304.10
      41739.50
      2379.12
      1252.19
      76924.98
      40487.32
      75799.98
      39924.82
      UW
      CREFC
      25419.00
      1.50
      1.5927
      1.48
      1.5706
      F
      F
      12-31-2021
    
    false
    false
    854000.00
    4353.50
    0.0592
    0.00017
    4353.50
    0.00
    0.00
    854000.00
    854000.00
    06-06-2022
    11-06-2028
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  





	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 2, original file reflected one loan with Original Loan Amount of 65000000 however this is now split into Asset Number 2 and 2A with Original Loan Amounts of 31000000 and 34000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 2.   Similar splits are reported for assets 3 (adding 3A), 8 (adding 8A), and 25 (adding 25A).
	
	
		Item 2(c)(15)
		Loan Structure Code
		With respect to Asset Numbers 1, 2, 3, 4, 5, 7, 8, 9, 11, 25 and 30, the related mortgage loan is comprised of one or more senior A notes and one or more subordinate notes.
	
	
		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(c)(21)
		Number of Properties
		With respect to Asset Number 10, original file reflected 2 properties however properties share same address and will be treated as 1 property going forward.  All financial information will be consolidated.  Per Annex footnotes, The mortgage loan documents do not contain provisions permitting the release of individual mortgaged properties, and therefore no allocated loan amounts were established for such mortgaged properties.
	
	
		Item 2(d)(2)
		Property Address
		For mortgage loans secured by multiple properties, the individual property level information is provided for that particular item for each related property, but the response for the mortgage loan will be blank.
	
	
		Item 2(d)(12)
		Year Built Number
		With respect to Asset Number 25, this field has been left blank as the loan has a property type as leased fee and does not have a year built date.
	
	
		Item 2(d)(20)
		Physical Occupancy Securitization Percentage
		With respect to Asset Number 25, this field has been left blank as the loan has a property type as leased fee.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received
	
	
		Item 2(e)(13)
		Report Period End Scheduled 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
		With respect to the Primary Servicer the full name for "Wells Fargo Bank, NA" 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