Close

Form 10-D DBGS 2018-C1 Mortgage For: Sep 17

September 28, 2021 12:38 PM EDT

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

FORM 10-D

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

For the monthly distribution period from:   August 18, 2021 to September 17, 2021

Commission File Number of issuing entity:  333-206705-16

Central Index Key Number of issuing entity:  0001752363

DBGS 2018-C1 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206705

Central Index Key Number of depositor:  0001013454

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

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

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

Central Index Key Number of sponsor (if applicable):  0001541502

Goldman Sachs Mortgage Company
(Exact name of sponsor as specified in its charter)

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

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

38-4088387
38-4088388
38-4088389
38-7206241
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

A-M

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 17, 2021 a distribution was made to holders of the certificates issued by DBGS 2018-C1 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 DBGS 2018-C1 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on September 17, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

1.89%

0

N/A

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by DBGS 2018-C1 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from August 18, 2021 to September 17, 2021.

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

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

Goldman Sachs Mortgage Company ("GSMC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on August 13, 2021. The CIK number of GSMC is 0001541502.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 28, 2021 under Commission File No. 333-206705-16 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 28, 2021 under Commission File No. 333-206705-16 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by DBGS 2018-C1 Mortgage Trust, relating to the September 17, 2021 distribution.

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

 

SIGNATURES

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

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

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

Date: September 28, 2021

 

/s/ Natalie Grainger
Natalie Grainger, Director

Date: September 28, 2021

 

 

 

     

Distribution Date:

09/17/21

DBGS 2018-C1 Mortgage Trust

Determination Date:

09/13/21

 

Next Distribution Date:

10/18/21

 

Record Date:

08/31/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-C1

 

           

Table of Contents

 

 

 

Contacts

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

4

 

Lainie Kaye

(212) 250-5270

 

Certificate Interest Reconciliation Detail

5

 

60 Wall Street, | New York, NY 10005

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Exchangeable Certificate Detail

6

 

 

 

 

 

 

 

Investor Relations

 

[email protected]

Additional Information

7

 

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

 

Bond / Collateral Reconciliation - Cash Flows

8

Special Servicer

Rialto Capital Advisors, LLC

 

 

Bond / Collateral Reconciliation - Balances

9

 

General

(305) 229-6465

 

Current Mortgage Loan and Property Stratification

10-14

 

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

 

 

Mortgage Loan Detail (Part 1)

15-16

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Mortgage Loan Detail (Part 2)

17-18

 

David Rodgers

(212) 230-9090

 

Principal Prepayment Detail

19

 

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

 

 

Historical Detail

20

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

Delinquency Loan Detail

21

 

Corporate Trust Services (CMBS)

 

[email protected];

Collateral Stratification and Historical Detail

22

 

 

 

[email protected]

 

 

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Specially Serviced Loan Detail - Part 1

23

Trustee

Wilmington Trust, National Association

 

 

Specially Serviced Loan Detail - Part 2

24

 

General Contact

(302) 636-4140

 

Modified Loan Detail

25

 

1100 North Market St., | Wilmington, DE 19890

 

 

Historical Liquidated Loan Detail

26

Directing Holder

RREF III-D AIV RR, LLC

 

 

Historical Bond / Collateral Loss Reconciliation Detail

27

 

-

 

 

Interest Shortfall Detail - Collateral Level

28

 

, | ,

 

 

Supplemental Notes

29

Loan-Specific Directing

Waterfall Eden Master Fund, Ltd.

 

 

 

 

Holder

 

 

 

 

 

 

-

 

 

 

 

 

, | ,

 

 

 

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.

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

 

   

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

Page 1 of 29


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

23307DAW3

3.409000%

14,440,000.00

7,131,223.31

272,132.59

20,258.62

0.00

0.00

292,391.21

6,859,090.72

32.78%

32.57%

A-2

23307DAX1

4.358000%

87,090,000.00

87,090,000.00

0.00

316,281.85

0.00

0.00

316,281.85

87,090,000.00

32.78%

32.57%

A-SB

23307DAY9

4.302000%

29,104,000.00

29,104,000.00

0.00

104,337.84

0.00

0.00

104,337.84

29,104,000.00

32.78%

32.57%

A-3

23307DAZ6

4.197000%

83,000,000.00

83,000,000.00

0.00

290,292.50

0.00

0.00

290,292.50

83,000,000.00

32.78%

32.57%

A-4

23307DBA0

4.466000%

504,969,000.00

504,969,000.00

0.00

1,879,326.29

0.00

0.00

1,879,326.29

504,969,000.00

32.78%

32.57%

A-M

23307DBC6

4.761663%

118,056,000.00

118,056,000.00

0.00

468,452.38

0.00

0.00

468,452.38

118,056,000.00

21.62%

21.49%

B

23307DBD4

4.782913%

41,063,000.00

41,063,000.00

0.00

163,667.29

0.00

0.00

163,667.29

41,063,000.00

17.74%

17.64%

C

23307DBE2

4.782913%

41,063,000.00

41,063,000.00

0.00

163,667.29

0.00

0.00

163,667.29

41,063,000.00

13.86%

13.78%

D

23307DAG8

3.032913%

26,948,000.00

26,948,000.00

0.00

68,109.11

0.00

0.00

68,109.11

26,948,000.00

11.31%

11.26%

E

23307DAJ2

3.032913%

20,531,000.00

20,531,000.00

0.00

51,890.61

0.00

0.00

51,890.61

20,531,000.00

9.37%

9.33%

F

23307DAL7

3.282913%

19,249,000.00

19,249,000.00

0.00

52,660.66

0.00

0.00

52,660.66

19,249,000.00

7.55%

7.52%

G-RR

23307DAP8

4.782913%

10,265,000.00

10,265,000.00

0.00

40,913.83

0.00

0.00

40,913.83

10,265,000.00

6.58%

6.56%

H-RR

23307DAR4

4.782913%

30,798,079.00

30,798,079.00

0.00

105,380.97

0.00

0.00

105,380.97

30,798,079.00

3.67%

3.67%

S

23307DAT0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

23307DAU7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

7E-A

23307DBF9

4.637000%

5,486,000.00

5,486,000.00

0.00

21,198.82

0.00

0.00

21,198.82

5,486,000.00

84.33%

84.33%

7E-B

23307DBH5

5.237000%

8,216,000.00

8,216,000.00

0.00

35,855.99

0.00

0.00

35,855.99

8,216,000.00

60.85%

60.85%

7E-C

23307DBK8

5.737002%

7,954,000.00

7,954,000.00

0.00

38,026.76

0.00

0.00

38,026.76

7,954,000.00

38.13%

38.13%

7E-D

23307DBM4

5.798472%

11,594,000.00

11,594,000.00

0.00

59,457.22

0.00

0.00

59,457.22

11,594,000.00

5.00%

5.00%

7E-RR

23307DBQ5

5.798472%

1,750,000.00

1,750,000.00

0.00

14,583.30

0.00

0.00

14,583.30

1,750,000.00

0.00%

0.00%

RR

N/A

4.782913%

15,635,211.50

15,523,895.57

4,144.70

61,609.94

0.00

0.00

65,754.64

15,519,750.87

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

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

 

 

 

 

 

 

 

Page 2 of 29

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

RR

23307DBS1

4.782913%

23,471,068.35

23,303,964.52

6,221.89

92,486.82

0.00

0.00

98,708.71

23,297,742.63

0.00%

0.00%

Regular SubTotal

 

1,100,682,358.85

1,093,095,162.40

282,499.18

4,048,458.09

0.00

0.00

4,330,957.27

1,092,812,663.22

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

23307DBB8

0.327932%

836,659,000.00

829,350,223.31

0.00

226,641.95

0.00

0.00

226,641.95

829,078,090.72

 

 

X-B

23307DAA1

0.000000%

82,126,000.00

82,126,000.00

0.00

0.00

0.00

0.00

0.00

82,126,000.00

 

 

X-D

23307DAC7

1.750000%

47,479,000.00

47,479,000.00

0.00

69,240.21

0.00

0.00

69,240.21

47,479,000.00

 

 

X-F

23307DAE3

1.500000%

19,249,000.00

19,249,000.00

0.00

24,061.25

0.00

0.00

24,061.25

19,249,000.00

 

 

Notional SubTotal

 

985,513,000.00

978,204,223.31

0.00

319,943.41

0.00

0.00

319,943.41

977,932,090.72

 

 

 

Deal Distribution Total

 

 

 

282,499.18

4,368,401.50

0.00

0.00

4,650,900.68

 

 

 

 

* Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

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

             the result by (A).

 

 

 

 

 

 

 

 

 

 

 

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

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

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 3 of 29

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

23307DAW3

493.85202978

18.84574723

1.40295152

0.00000000

0.00000000

0.00000000

0.00000000

20.24869875

475.00628255

A-2

23307DAX1

1,000.00000000

0.00000000

3.63166667

0.00000000

0.00000000

0.00000000

0.00000000

3.63166667

1,000.00000000

A-SB

23307DAY9

1,000.00000000

0.00000000

3.58500000

0.00000000

0.00000000

0.00000000

0.00000000

3.58500000

1,000.00000000

A-3

23307DAZ6

1,000.00000000

0.00000000

3.49750000

0.00000000

0.00000000

0.00000000

0.00000000

3.49750000

1,000.00000000

A-4

23307DBA0

1,000.00000000

0.00000000

3.72166666

0.00000000

0.00000000

0.00000000

0.00000000

3.72166666

1,000.00000000

A-M

23307DBC6

1,000.00000000

0.00000000

3.96805228

0.00000000

0.00000000

0.00000000

0.00000000

3.96805228

1,000.00000000

B

23307DBD4

1,000.00000000

0.00000000

3.98576066

0.00000000

0.00000000

0.00000000

0.00000000

3.98576066

1,000.00000000

C

23307DBE2

1,000.00000000

0.00000000

3.98576066

0.00000000

0.00000000

0.00000000

0.00000000

3.98576066

1,000.00000000

D

23307DAG8

1,000.00000000

0.00000000

2.52742727

0.00000000

0.00000000

0.00000000

0.00000000

2.52742727

1,000.00000000

E

23307DAJ2

1,000.00000000

0.00000000

2.52742731

0.00000000

0.00000000

0.00000000

0.00000000

2.52742731

1,000.00000000

F

23307DAL7

1,000.00000000

0.00000000

2.73576082

0.00000000

0.00000000

0.00000000

0.00000000

2.73576082

1,000.00000000

G-RR

23307DAP8

1,000.00000000

0.00000000

3.98576035

0.00000000

0.00000000

0.00000000

0.00000000

3.98576035

1,000.00000000

H-RR

23307DAR4

1,000.00000000

0.00000000

3.42167348

0.56408713

5.97489214

0.00000000

0.00000000

3.42167348

1,000.00000000

S

23307DAT0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

23307DAU7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

7E-A

23307DBF9

1,000.00000000

0.00000000

3.86416697

0.00000000

0.00000000

0.00000000

0.00000000

3.86416697

1,000.00000000

7E-B

23307DBH5

1,000.00000000

0.00000000

4.36416626

0.00000000

0.00000000

0.00000000

0.00000000

4.36416626

1,000.00000000

7E-C

23307DBK8

1,000.00000000

0.00000000

4.78083480

0.00000000

0.00000000

0.00000000

0.00000000

4.78083480

1,000.00000000

7E-D

23307DBM4

1,000.00000000

0.00000000

5.12827497

0.00000000

0.00000000

0.00000000

0.00000000

5.12827497

1,000.00000000

7E-RR

23307DBQ5

1,000.00000000

0.00000000

8.33331429

0.00000000

0.00000000

0.00000000

0.00000000

8.33331429

1,000.00000000

RR Interest

N/A

992.88043337

0.26508756

3.94046093

0.01692334

0.17925181

0.00000000

0.00000000

4.20554848

992.61534582

RR

23307DBS1

992.88043358

0.26508764

3.94046060

0.01692296

0.17925132

0.00000000

0.00000000

4.20554823

992.61534595

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

23307DBB8

991.26433028

0.00000000

0.27088928

0.00000000

0.00000000

0.00000000

0.00000000

0.27088928

990.93906923

X-B

23307DAA1

1,000.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

1,000.00000000

X-D

23307DAC7

1,000.00000000

0.00000000

1.45833337

0.00000000

0.00000000

0.00000000

0.00000000

1.45833337

1,000.00000000

X-F

23307DAE3

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

 

 

 

 

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

 

 

 

 

 

Page 4 of 29

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

Prior

 

 

 

 

 

Additional

 

 

 

 

 

 

Cumulative

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

08/01/21 - 08/30/21

30

0.00

20,258.62

0.00

20,258.62

0.00

0.00

0.00

20,258.62

0.00

 

A-2

08/01/21 - 08/30/21

30

0.00

316,281.85

0.00

316,281.85

0.00

0.00

0.00

316,281.85

0.00

 

A-SB

08/01/21 - 08/30/21

30

0.00

104,337.84

0.00

104,337.84

0.00

0.00

0.00

104,337.84

0.00

 

A-3

08/01/21 - 08/30/21

30

0.00

290,292.50

0.00

290,292.50

0.00

0.00

0.00

290,292.50

0.00

 

A-4

08/01/21 - 08/30/21

30

0.00

1,879,326.29

0.00

1,879,326.29

0.00

0.00

0.00

1,879,326.29

0.00

 

X-A

08/01/21 - 08/30/21

30

0.00

226,641.95

0.00

226,641.95

0.00

0.00

0.00

226,641.95

0.00

 

A-M

08/01/21 - 08/30/21

30

0.00

468,452.38

0.00

468,452.38

0.00

0.00

0.00

468,452.38

0.00

 

B

08/01/21 - 08/30/21

30

0.00

163,667.29

0.00

163,667.29

0.00

0.00

0.00

163,667.29

0.00

 

C

08/01/21 - 08/30/21

30

0.00

163,667.29

0.00

163,667.29

0.00

0.00

0.00

163,667.29

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

 

X-D

08/01/21 - 08/30/21

30

0.00

69,240.21

0.00

69,240.21

0.00

0.00

0.00

69,240.21

0.00

 

X-F

08/01/21 - 08/30/21

30

0.00

24,061.25

0.00

24,061.25

0.00

0.00

0.00

24,061.25

0.00

 

D

08/01/21 - 08/30/21

30

0.00

68,109.11

0.00

68,109.11

0.00

0.00

0.00

68,109.11

0.00

 

E

08/01/21 - 08/30/21

30

0.00

51,890.61

0.00

51,890.61

0.00

0.00

0.00

51,890.61

0.00

 

F

08/01/21 - 08/30/21

30

0.00

52,660.66

0.00

52,660.66

0.00

0.00

0.00

52,660.66

0.00

 

G-RR

08/01/21 - 08/30/21

30

0.00

40,913.83

0.00

40,913.83

0.00

0.00

0.00

40,913.83

0.00

 

H-RR

08/01/21 - 08/30/21

30

166,642.40

122,753.77

0.00

122,753.77

17,372.80

0.00

0.00

105,380.97

184,015.20

 

7E-A

08/01/21 - 08/30/21

30

0.00

21,198.82

0.00

21,198.82

0.00

0.00

0.00

21,198.82

0.00

 

7E-B

08/01/21 - 08/30/21

30

0.00

35,855.99

0.00

35,855.99

0.00

0.00

0.00

35,855.99

0.00

 

7E-C

08/01/21 - 08/30/21

30

0.00

38,026.76

0.00

38,026.76

0.00

0.00

0.00

38,026.76

0.00

 

7E-D

08/01/21 - 08/30/21

30

0.00

56,022.90

0.00

56,022.90

0.00

0.00

3,434.32

59,457.22

0.00

 

7E-RR

08/01/21 - 08/30/21

30

0.00

8,456.10

0.00

8,456.10

0.00

0.00

6,127.20

14,583.30

0.00

 

RR Interest

08/01/21 - 08/30/21

30

2,538.04

61,874.53

0.00

61,874.53

264.60

0.00

0.00

61,609.94

2,802.64

 

RR

08/01/21 - 08/30/21

30

3,810.02

92,884.02

0.00

92,884.02

397.20

0.00

0.00

92,486.82

4,207.22

 

Totals

 

 

172,990.46

4,376,874.57

0.00

4,376,874.57

18,034.60

0.00

9,561.52

4,368,401.50

191,025.06

 

 

 

 

 

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

 

 

 

 

 

 

Page 5 of 29

 


 

 

                       

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

Prepayment

 

 

 

 

Class

CUSIP

Rate

Original Balance

Beginning Balance

Principal Distribution

Interest Distribution

Penalties

 

Realized Losses

Total Distribution

Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

V-A-1 (V1)

N/A

N/A

330,148.18

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-1 (V2)

N/A

4.782913%

330,148.18

163,044.35

6,221.89

649.86

0.00

 

0.00

6,871.75

156,822.46

V-A-2 (V1)

N/A

N/A

1,991,177.65

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-2 (V2)

N/A

4.782913%

1,991,177.65

1,991,177.65

0.00

7,936.36

0.00

 

0.00

7,936.36

1,991,177.65

V-A-3 (V1)

N/A

N/A

1,897,666.15

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-3 (V2)

N/A

4.782913%

1,897,666.15

1,897,666.15

0.00

7,563.64

0.00

 

0.00

7,563.64

1,897,666.15

V-A-4 (V1)

N/A

N/A

11,545,332.25

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-4 (V2)

N/A

4.782913%

11,545,332.25

11,545,332.25

0.00

46,016.93

0.00

 

0.00

46,016.93

11,545,332.25

V-A-SB (V1)

N/A

N/A

665,417.78

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-SB (V2)

N/A

4.782913%

665,417.78

665,417.78

0.00

2,652.20

0.00

 

0.00

2,652.20

665,417.78

V-AM (V1)

N/A

N/A

2,699,167.17

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-AM (V2)

N/A

4.782913%

2,699,167.17

2,699,167.17

0.00

10,758.23

0.00

 

0.00

10,758.23

2,699,167.17

V-B (V1)

N/A

N/A

938,841.75

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-B (V2)

N/A

4.782913%

938,841.75

938,841.75

0.00

3,742.00

0.00

 

0.00

3,742.00

938,841.75

V-C (V1)

N/A

N/A

938,841.75

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-C (V2)

N/A

4.782913%

938,841.75

938,841.75

0.00

3,742.00

0.00

 

0.00

3,742.00

938,841.75

V-D (V1)

N/A

N/A

616,124.18

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-D (V2)

N/A

4.782913%

616,124.18

616,124.18

0.00

2,455.72

0.00

 

0.00

2,455.72

616,124.18

V-E (V1)

N/A

N/A

469,409.44

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-E (V2)

N/A

4.782913%

469,409.44

469,409.44

0.00

1,870.95

0.00

 

0.00

1,870.95

469,409.44

V-F (V1)

N/A

N/A

440,098.50

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-F (V2)

N/A

4.782913%

440,098.50

440,098.50

0.00

1,754.13

0.00

 

0.00

1,754.13

440,098.50

V-G (V1)

N/A

N/A

234,693.29

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-G (V2)

N/A

4.782913%

234,693.29

234,693.29

0.00

935.43

0.00

 

0.00

935.43

234,693.29

V-H (V1)

N/A

N/A

704,150.26

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-H (V2)

N/A

4.782913%

704,150.26

704,150.26

0.00

2,409.37

0.00

 

0.00

2,409.37

704,150.26

Regular Interest Total

 

 

46,942,136.70

23,303,964.52

6,221.89

92,486.82

0.00

 

0.00

98,708.71

23,297,742.63

 

 

 

 

 

 

 

 

 

Exchangeable Certificate Detail continued to next page

 

 

 

 

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

 

 

 

 

 

 

Page 6 of 29

 


 

 

     

Additional Information 

Total Available Distribution Amount (1)

4,650,900.68

 

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

 

 

 

 

 

 

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

 

Page 7 of 29

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

4,405,313.16

Master Servicing Fee

10,288.88

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,747.64

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

470.57

ARD Interest

0.00

Operating Advisor Fee

2,079.98

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

4,405,313.16

Total Fees

18,877.07

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

282,499.18

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

18,034.60

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

282,499.18

Total Expenses/Reimbursements

18,034.60

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

4,368,401.50

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

282,499.18

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,650,900.68

Total Funds Collected

4,687,812.34

Total Funds Distributed

4,687,812.35

 

 

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

 

 

Page 8 of 29

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,058,095,162.58

1,058,095,162.58

Beginning Certificate Balance

1,093,095,162.40

(-) Scheduled Principal Collections

282,499.18

282,499.18

(-) Principal Distributions

282,499.18

(-) 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

1,057,812,663.40

1,057,812,663.40

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,058,110,686.56

1,058,110,686.56

Ending Certificate Balance

1,092,812,663.22

Ending Actual Collateral Balance

1,057,812,663.40

1,057,812,663.40

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

0.00

 

 

 

 

UC / (OC) Interest

0.00

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

 

 

 

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

 

 

 

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

 

 

 

 

 

 

 

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

 

 

Page 9 of 29

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

10,000,000 or less

10

73,681,253.21

6.97%

46

4.4612

2.049344

1.49x or less

9

190,702,463.00

18.03%

73

4.9941

1.189966

10,000,001 to 20,000,000

12

204,402,522.13

19.32%

66

4.9792

1.515488

1.50x to 1.59x

7

207,953,257.06

19.66%

80

4.8364

1.540395

20,000,001 to 30,000,000

10

254,039,035.67

24.02%

83

4.5506

2.481846

1.60x to 1.74x

3

50,359,690.03

4.76%

71

5.3212

1.632133

30,000,001 to 40,000,000

6

215,889,852.39

20.41%

73

4.4695

2.753499

1.75x to 1.99x

6

113,231,253.31

10.70%

68

4.9039

1.843142

40,000,001 to 50,000,000

1

42,000,000.00

3.97%

85

4.3879

1.485600

2.00x to 2.49x

4

131,210,000.00

12.40%

77

4.6401

2.256902

50,000,001 to 70,000,000

2

112,800,000.00

10.66%

85

4.5634

2.418340

2.5x to 3.49x

11

264,696,000.00

25.02%

83

4.2356

2.826043

 

70,000,001 or greater

2

155,000,000.00

14.65%

84

4.8805

1.918165

3.5x or greater

1

40,000,000.00

3.78%

24

4.1575

4.067700

 

Totals

43

1,057,812,663.40

100.00%

75

4.6539

2.191509

Totals

43

1,057,812,663.40

100.00%

75

4.6539

2.191509

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

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

 

 

 

 

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

 

 

 

 

 

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

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

     loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 10 of 29

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

Property Type³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Arizona

1

8,237,234.04

0.78%

84

4.0473

4.844000

Industrial

20

100,977,430.73

9.55%

80

4.4612

3.183149

California

9

324,672,765.96

30.69%

81

4.3532

2.565856

Mixed Use

3

139,000,000.00

13.14%

85

4.7777

1.444806

Colorado

2

26,338,533.63

2.49%

69

4.8635

1.433870

Mobile Home Park

10

62,170,929.50

5.88%

83

4.8837

1.784111

Delaware

1

53,136,000.00

5.02%

83

4.2775

1.584700

Multi-Family

1

37,500,000.00

3.55%

79

3.7218

2.122200

Florida

11

63,549,572.79

6.01%

67

4.5545

1.686297

Office

20

400,072,303.05

37.82%

77

4.6784

2.330099

Indiana

3

13,262,138.13

1.25%

60

5.0022

2.119424

Retail

48

318,092,000.10

30.07%

67

4.6951

1.912922

Iowa

1

20,000,000.00

1.89%

82

5.0930

1.569600

Totals

102

1,057,812,663.40

100.00%

75

4.6539

2.191509

Louisiana

1

16,200,000.00

1.53%

24

5.1935

1.842700

 

 

 

 

 

 

 

Massachusetts

1

75,000,000.00

7.09%

83

4.8833

2.352900

 

 

 

 

 

 

 

Mexico

1

2,793,739.52

0.26%

82

4.9405

2.503100

 

 

 

 

 

 

 

Michigan

1

11,140,252.56

1.05%

24

5.2950

1.602100

 

 

 

 

 

 

 

Mississippi

1

4,046,931.25

0.38%

82

4.9405

2.503100

 

 

 

 

 

 

 

Nevada

2

35,960,929.51

3.40%

83

4.9100

1.581500

 

 

 

 

 

 

 

New Mexico

1

4,541,822.24

0.43%

82

4.9405

2.503100

 

 

 

 

 

 

 

New York

1

42,000,000.00

3.97%

85

4.3879

1.485600

 

 

 

 

 

 

 

North Carolina

32

38,312,000.00

3.62%

24

4.1575

4.067700

 

 

 

 

 

 

 

Ohio

2

45,091,541.53

4.26%

83

4.8017

1.623146

 

 

 

 

 

 

 

Oregon

1

5,830,933.48

0.55%

82

4.9405

2.503100

 

 

 

 

 

 

 

Pennsylvania

3

19,630,231.19

1.86%

32

4.5483

2.210855

 

 

 

 

 

 

 

South Carolina

1

1,688,000.00

0.16%

24

4.1575

4.067700

 

 

 

 

 

 

 

Texas

22

157,768,794.04

14.91%

84

5.0489

1.790065

 

 

 

 

 

 

 

Washington

3

81,405,000.00

7.70%

78

4.9582

1.604753

 

 

 

 

 

 

 

Wisconsin

1

7,206,243.51

0.68%

24

4.9500

1.801300

 

 

 

 

 

 

 

Totals

102

1,057,812,663.40

100.00%

75

4.6539

2.191509

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 11 of 29

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.9999% or less

4

62,500,000.00

5.91%

79

3.7907

2.596984

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.000% to 4.2499%

9

236,660,000.00

22.37%

71

4.1278

3.449659

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.2500% to 4.4999%

4

132,136,000.00

12.49%

84

4.3234

2.119692

25 months to 36 months

18

589,741,649.06

55.75%

77

4.7076

2.250953

 

4.5000% to 4.7499%

3

50,132,579.06

4.74%

83

4.6548

1.814040

37 months to 48 months

19

414,748,722.45

39.21%

80

4.5236

2.183965

 

4.7500% to 4.999%

11

341,209,669.12

32.26%

79

4.8870

1.749897

49 months or greater

6

53,322,291.89

5.04%

24

5.0732

1.592730

 

5.0000% or greater

11

216,044,297.50

20.42%

66

5.2081

1.571577

Totals

43

1,057,812,663.40

100.00%

75

4.6539

2.191509

 

Totals

43

1,057,812,663.40

100.00%

75

4.6539

2.191509

 

 

 

 

 

 

 

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

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

 

 

 

 

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

 

 

 

 

 

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

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

     loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 12 of 29

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

60 months or less

11

142,321,078.56

13.45%

24

4.8394

2.309750

Interest Only

23

640,590,825.35

60.56%

75

4.4761

2.487784

61 months to 114 months

32

915,491,584.84

86.55%

84

4.6251

2.173127

270 months or less

5

77,750,000.00

7.35%

65

4.8158

1.452736

 

115 months or greater

0

0.00

0.00%

0

0.0000

0.000000

271 months to 300 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

43

1,057,812,663.40

100.00%

75

4.6539

2.191509

301 months or greater

15

339,471,838.05

32.09%

79

4.9524

1.801632

 

 

 

 

 

 

 

 

Totals

43

1,057,812,663.40

100.00%

75

4.6539

2.191509

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

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

 

 

 

 

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

 

 

 

 

 

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

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

     loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 13 of 29

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

6

134,436,000.00

12.71%

83

4.1003

2.894942

 

 

 

None

 

 

12 months or less

34

857,827,090.61

81.09%

75

4.7332

2.052257

 

 

 

 

 

 

13 months to 24 months

3

65,549,572.79

6.20%

69

4.7517

2.571180

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

43

1,057,812,663.40

100.00%

75

4.6539

2.191509

 

 

 

 

 

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

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

 

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

 

 

 

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

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

    loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

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

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 14 of 29

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

   Original        Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity       Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State

Accrual Type

Gross Rate

Interest

Principal

Adjustments     Repay Date      Date

      Date

Balance

Balance

Date

 

1

656120860

OF

Sunnyvale

CA

Actual/360

4.13125%

82,527.92

0.00

0.00

N/A

10/06/28

--

23,200,000.00

23,200,000.00

09/06/21

 

1A

301271681

 

 

 

Actual/360

4.13125%

202,051.11

0.00

0.00

N/A

10/06/28

--

56,800,000.00

56,800,000.00

09/06/21

 

2

301271688

MU

San Francisco

CA

Actual/360

4.87825%

336,040.00

0.00

0.00

N/A

10/06/28

--

80,000,000.00

80,000,000.00

09/06/21

 

3

301271661

OF

Needham

MA

Actual/360

4.88325%

315,376.56

0.00

0.00

08/06/28

12/06/30

--

75,000,000.00

75,000,000.00

09/06/21

 

4

320611004

OF

Renton

WA

Actual/360

5.00225%

241,207.56

0.00

0.00

N/A

10/06/28

--

56,000,000.00

56,000,000.00

09/06/21

 

5

656120845

RT

Newark

DE

Actual/360

4.27725%

110,502.08

0.00

0.00

N/A

08/01/28

--

30,000,000.00

30,000,000.00

09/01/21

 

5A

320211001

 

 

 

Actual/360

4.27725%

85,219.21

0.00

0.00

N/A

08/01/28

--

23,136,000.00

23,136,000.00

09/01/21

 

6

310731016

RT

Aventura

FL

Actual/360

4.12125%

35,488.54

0.00

0.00

N/A

07/01/28

--

10,000,000.00

10,000,000.00

09/01/21

 

6A

310731017

 

 

 

Actual/360

4.12125%

7,097.71

0.00

0.00

N/A

07/01/28

--

2,000,000.00

2,000,000.00

09/01/21

 

6B

310731010

 

 

 

Actual/360

4.12125%

124,209.90

0.00

0.00

N/A

07/01/28

--

35,000,000.00

35,000,000.00

09/01/21

 

7

656120866

MU

New York

NY

Actual/360

4.38825%

158,694.17

0.00

0.00

N/A

10/06/28

--

42,000,000.00

42,000,000.00

09/06/21

 

8

320611008

RT

Various

Various

Actual/360

4.15725%

143,202.78

0.00

0.00

N/A

09/06/23

--

40,000,000.00

40,000,000.00

09/06/21

 

9

320611009

RT

Canutillo

TX

30/360

5.10325%

158,711.95

53,110.36

0.00

N/A

10/06/28

--

37,322,033.24

37,268,922.88

09/06/21

 

10

656120831

MF

San Francisco

CA

Actual/360

3.72225%

64,097.98

0.00

0.00

N/A

04/06/28

--

20,000,000.00

20,000,000.00

09/06/21

 

10A

656120834

 

 

 

Actual/360

3.72225%

32,048.99

0.00

0.00

N/A

04/06/28

--

10,000,000.00

10,000,000.00

09/06/21

 

10B

656120835

 

 

 

Actual/360

3.72225%

24,036.74

0.00

0.00

N/A

04/06/28

--

7,500,000.00

7,500,000.00

09/06/21

 

11

320611011

IN

El Paso

TX

Actual/360

4.31625%

137,512.56

0.00

0.00

N/A

09/06/28

--

37,000,000.00

37,000,000.00

09/06/21

 

12

320611012

MH

Las Vegas

NV

Actual/360

4.91025%

152,210.00

39,070.49

0.00

N/A

08/06/28

--

36,000,000.00

35,960,929.51

09/06/21

 

13

301271673

OF

Milpitas

CA

Actual/360

4.17325%

110,160.95

0.00

0.00

N/A

09/06/28

--

30,660,000.00

30,660,000.00

09/06/21

 

14

320611014

IN

Various

Various

Actual/360

4.04725%

101,071.08

0.00

0.00

09/06/28

09/06/33

--

29,000,000.00

29,000,000.00

09/06/21

 

15

656120859

OF

Independence

OH

Actual/360

4.86525%

116,132.26

37,162.15

0.00

N/A

09/06/28

--

27,721,124.62

27,683,962.47

09/06/21

 

16

307001008

IN

Various

Various

Actual/360

4.94125%

121,503.36

0.00

0.00

N/A

07/06/28

--

28,560,000.00

28,560,000.00

09/06/21

 

17

301271659

MH

Various

TX

Actual/360

4.84825%

109,406.73

0.00

0.00

N/A

07/06/28

--

26,210,000.00

26,210,000.00

09/06/21

 

18

320611018

OF

Sunnyvale

CA

Actual/360

3.89425%

83,828.45

0.00

0.00

N/A

04/06/28

--

25,000,000.00

25,000,000.00

09/06/21

 

19

301271687

OF

McAllen

TX

Actual/360

5.58725%

101,916.59

24,200.50

0.00

N/A

10/06/28

--

21,183,953.95

21,159,753.45

09/06/21

 

20

320611020

OF

Denver

CO

Actual/360

4.83525%

83,754.29

27,133.53

0.00

N/A

09/06/28

--

20,116,453.28

20,089,319.75

09/06/21

 

21

656120858

RT

West Hollywood

CA

Actual/360

4.91825%

84,698.89

0.00

0.00

N/A

09/06/28

--

20,000,000.00

20,000,000.00

05/06/20

 

22

301271657

RT

Davenport

IA

Actual/360

5.09325%

87,712.78

0.00

0.00

N/A

07/06/28

--

20,000,000.00

20,000,000.00

09/06/21

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Page 15 of 29

 


 

 

                                 

 

 

 

 

 

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

 

23

656120869

RT

Temple

TX

Actual/360

5.84725%

96,394.07

15,250.63

0.00

N/A

10/06/28

--

19,145,368.35

19,130,117.72

09/06/21

 

24

301271655

RT

Grove City

OH

Actual/360

4.70125%

70,559.65

22,805.97

0.00

N/A

07/06/28

--

17,430,385.03

17,407,579.06

09/06/21

 

25

301271671

MU

Fort Worth

TX

Actual/360

5.26925%

77,124.99

0.00

0.00

N/A

09/06/28

--

17,000,000.00

17,000,000.00

09/06/21

 

26

656120856

Various

Various

FL

Actual/360

5.78525%

82,519.87

15,601.32

0.00

N/A

09/06/23

--

16,565,174.11

16,549,572.79

09/06/21

 

27

301271662

RT

Ontario

CA

Actual/360

4.60225%

65,386.75

0.00

0.00

N/A

08/06/28

--

16,500,000.00

16,500,000.00

09/06/21

 

28

320611028

OF

Redmond

WA

Actual/360

4.65925%

65,093.35

0.00

0.00

N/A

08/06/28

--

16,225,000.00

16,225,000.00

09/06/21

 

29

301271680

RT

Houma

LA

Actual/360

5.19425%

72,449.32

0.00

0.00

N/A

09/06/23

--

16,200,000.00

16,200,000.00

09/06/21

 

30

320611030

OF

Los Angeles

CA

Actual/360

4.87525%

59,820.31

0.00

0.00

09/07/23

09/06/28

--

14,250,000.00

14,250,000.00

09/06/21

 

31

301271679

OF

Traverse City

MI

Actual/360

5.29525%

50,852.79

12,694.05

0.00

09/08/23

09/06/28

--

11,152,946.61

11,140,252.56

09/06/21

 

32

307001009

OF

Philadelphia

PA

Actual/360

4.11025%

35,391.67

0.00

0.00

N/A

06/06/23

--

10,000,000.00

10,000,000.00

09/06/21

 

33

320611033

RT

Puyallup

WA

Actual/360

5.22025%

41,264.10

0.00

0.00

09/10/23

09/06/28

--

9,180,000.00

9,180,000.00

09/06/21

 

34

301271647

RT

Littleton

CO

Actual/360

4.95525%

26,720.62

13,228.17

0.00

N/A

07/06/23

--

6,262,442.05

6,249,213.88

09/06/21

 

35

301271660

RT

Oshkosh

WI

Actual/360

4.95025%

30,749.68

7,756.49

0.00

09/12/23

08/06/28

--

7,214,000.00

7,206,243.51

09/06/21

 

36

320611036

IN

Bristol

PA

Actual/360

5.03525%

27,855.14

7,177.44

0.00

09/13/23

10/06/28

--

6,424,608.18

6,417,430.74

09/06/21

 

37

320611037

RT

Indianapolis

IN

Actual/360

5.10025%

22,554.16

7,308.08

0.00

09/14/23

03/06/27

--

5,135,673.16

5,128,365.08

09/06/21

 

Totals

 

 

 

 

 

 

4,235,157.61

282,499.18

0.00

 

 

 

1,058,095,162.58

1,057,812,663.40

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Page 16 of 29

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent               Most Recent           Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

34,935,304.24

18,127,680.14

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

8,846,992.55

4,369,924.27

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

7,848,180.02

4,462,207.64

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

5,451,448.63

2,907,518.66

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

41,249,183.40

19,169,268.30

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

115,600,112.20

66,737,901.60

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

4,184,633.20

708,586.79

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

6,302,771.91

3,419,929.97

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

7,161,871.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

32,600,206.82

6,685,323.03

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

4,623,024.00

1,113,998.25

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,779,767.58

1,425,495.23

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

5,758,380.75

2,953,129.23

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

19,544,214.00

9,772,104.00

01/01/20

06/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

2,908,709.02

1,690,974.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

9,669,399.41

4,834,701.16

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

6,148,620.56

3,114,253.54

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

18,233,106.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

2,148,021.32

1,028,086.69

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

0.00

1,175,190.34

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

0.00

138,079.00

01/01/20

06/30/20

--

0.00

0.00

84,452.78

1,331,968.94

10,040.17

0.00

 

 

22

3,426,108.68

760,291.99

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 17 of 29

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent               Most Recent          Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

23

2,503,457.21

1,166,433.52

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

2,233,081.52

1,097,254.34

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,147,806.80

239,758.02

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,598,409.00

766,837.00

01/01/20

06/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

2,580,750.32

1,144,343.81

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

3,552,315.97

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,658,172.90

852,422.61

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

779,545.77

516,374.81

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,242,585.69

640,755.25

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

8,465,197.00

4,185,088.21

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

802,044.82

407,121.08

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

626,912.44

122,359.11

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

787,655.68

350,506.44

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

872,000.51

440,694.16

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

520,474.40

284,358.92

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

368,790,465.77

166,808,951.11

 

 

 

0.00

0.00

84,452.78

1,331,968.94

10,040.17

0.00

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 18 of 29

 


 

 

           

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

(1) Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

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

 

 

Page 19 of 29

 


 

 

                                           

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

09/17/21

0

0.00

0

0.00

1

20,000,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.653896%

4.616347%

75

08/17/21

0

0.00

0

0.00

1

20,000,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.654015%

4.616455%

76

07/16/21

0

0.00

0

0.00

1

20,000,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.654123%

4.616549%

77

06/17/21

0

0.00

1

16,598,799.24

1

20,000,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.654243%

4.616656%

78

05/17/21

1

16,614,156.55

0

0.00

1

20,000,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.654349%

4.616749%

79

04/16/21

0

0.00

0

0.00

2

36,632,097.17

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.654467%

4.616854%

80

03/17/21

0

0.00

0

0.00

2

36,647,289.43

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

0.000000%

-0.037626%

81

02/18/21

0

0.00

1

16,670,403.07

1

20,000,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.654716%

4.617076%

82

01/15/21

0

0.00

1

16,685,405.45

1

20,000,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.654820%

4.617167%

83

12/17/20

1

16,700,333.46

0

0.00

1

20,000,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.654923%

4.617258%

84

11/18/20

1

16,717,860.63

1

14,250,000.00

1

20,000,000.00

0

0.00

0

0.00

0

0.00

 

1

1,062,500.00

0

0.00

 

0.000000%

-0.024826%

85

10/19/20

1

16,732,627.77

1

14,250,000.00

1

20,000,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.655439%

4.635334%

86

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 

 

                             

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹                           Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

21

656120858

05/06/20

15

6

84,452.78

1,331,968.94

86,597.78

20,000,000.00

07/09/20

1

 

 

 

 

Totals

 

 

 

 

84,452.78

1,331,968.94

86,597.78

20,000,000.00

 

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Page 21 of 29

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

 

 

REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

88,998,787

88,998,787

0

 

 

0

 

25 - 36 Months

0

0

0

 

 

0

 

37 - 48 Months

0

0

0

 

 

0

 

49 - 60 Months

0

0

0

 

 

0

 

> 60 Months

 

968,813,877

948,813,877

20,000,000

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Sep-21

1,057,812,663

1,037,812,663

0

0

20,000,000

0

 

Aug-21

1,058,095,163

1,038,095,163

0

0

20,000,000

0

 

Jul-21

1,058,329,793

1,038,329,793

0

0

20,000,000

0

 

Jun-21

1,058,585,720

1,021,986,921

0

16,598,799

20,000,000

0

 

May-21

1,058,818,176

1,022,204,019

16,614,157

0

20,000,000

0

 

Apr-21

1,059,071,994

1,022,439,897

0

0

36,632,097

0

 

Mar-21

1,059,302,295

1,022,655,006

0

0

36,647,289

0

 

Feb-21

1,059,598,934

1,022,928,531

0

16,670,403

20,000,000

0

 

Jan-21

1,059,826,891

1,023,141,485

0

16,685,405

20,000,000

0

 

Dec-20

1,060,053,840

1,023,353,506

16,700,333

0

20,000,000

0

 

Nov-20

1,060,302,317

1,009,334,456

16,717,861

14,250,000

20,000,000

0

 

Oct-20

1,061,585,146

1,010,602,518

16,732,628

14,250,000

20,000,000

0

 

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

 

 

 

 

 

 

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

 

Page 22 of 29

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

        Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

       Balance

        Actual Balance

    Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

9

320611009

37,268,922.88

37,268,922.88

127,375,000.00

07/27/18

7,161,871.00

1.46510

12/31/20

10/06/28

324

21

656120858

20,000,000.00

20,000,000.00

22,360,000.00

03/29/21

131,039.00

0.26350

06/30/20

09/06/28

(36)

26

656120856

16,549,572.79

16,549,572.79

23,350,000.00

05/30/18

678,452.00

1.37730

06/30/20

09/06/23

I/O

Totals

 

73,818,495.67

73,818,495.67

173,085,000.00

 

7,971,362.00

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 23 of 29

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

 

9

320611009

RT

TX

11/17/20

3

 

 

 

 

Loan transferred due to Parent Co of Borrower recently filing BNK. Reviewing options with counsel and Borrower.

 

 

 

 

 

21

656120858

RT

CA

07/09/20

1

 

 

 

 

Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. We are in discussions with Borrower to modify loan.

 

 

 

 

26

656120856

Various

FL

12/09/20

13

 

 

 

 

The Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. Borrower is working to bring the loan current.

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

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

 

 

Page 24 of 29

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

    Balance

Rate

Balance

Rate

Modification

Modification Booking

Closing

Effective

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

26

656120856

0.00

5.78503%

0.00

5.78503%

10

07/31/20

09/06/20

09/11/20

26

656120856

16,732,627.77

5.78503%

16,732,627.77

5.78503%

10

09/11/20

09/06/20

07/31/20

Totals

 

16,732,627.77

 

16,732,627.77

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 25 of 29

 


 

 

                       

 

 

 

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

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 26 of 29

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID                Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 27 of 29

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

   

Special Servicing Fees

           

Modified

 

 

Deferred

         

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

         

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

9

0.00

0.00

8,034.60

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

21

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

26

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

18,034.60

0.00

0.00

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                   18,034.60

 

 

 

 

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

 

 

 

 

 

 

Page 28 of 29

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

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

 

Page 29 of 29

 



  
    Prospectus Loan ID
    1
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch; Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association
    09-07-2018
    23200000.00
    120
    10-06-2028
    0.0413099
    0.0413099
    3
    1
    120
    11-06-2018
    true
    1
    PP
    3
    0.00
    23200000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    11-05-2020
    04-05-2028
    04-05-2028
    
      MOFFETT TOWERS - BUILDINGS E,F,G
      1120, 1140 & 1160 ENTERPRISE WAY
      Sunnyvale
      CA
      94089
      Santa Clara
      OF
      676598
      676598
      2009
      705800000.00
      MAI
      11-15-2019
      1
      1
      6
      11-06-2020
      N
      Amazon.com
      452106
      06-16-2030
      Amazon.com
      224492
      02-29-2024
      01-01-2021
      06-30-2021
      44603641.00
      23034656.00
      8747532.00
      4906975.86
      35856109.00
      18127680.14
      35309093.00
      17854172.14
      UW
      CREFC
      5505135.57
      3.01
      3.2928
      2.97
      3.2431
      F
      F
      06-30-2021
    
    false
    false
    23200000.00
    82527.92
    0.04130986
    0.0001604
    82527.92
    0.00
    0.00
    23200000.00
    23200000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    1A
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch; Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association
    09-07-2018
    56800000.00
    120
    10-06-2028
    0.0413099
    0.0413099
    3
    1
    120
    11-06-2018
    1
    PP
    3
    56800000.00
    1
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    56800000.00
    202051.11
    0.04130986
    0.0001604
    202051.11
    0.00
    0.00
    56800000.00
    56800000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    09-26-2018
    80000000.00
    120
    10-06-2028
    0.04878
    0.04878
    3
    1
    120
    11-06-2018
    true
    1
    PP
    3
    0.00
    80000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-05-2028
    
      PIER 70
      400-600 20TH STREET
      San Francisco
      CA
      94107
      San Francisco
      MU
      322814
      322814
      1885
      2018
      217300000.00
      MAI
      07-12-2018
      0.9980
      1
      6
      11-06-2020
      N
      Uber Technologies  Inc
      131070
      04-30-2028
      Restoration Hardware
      55950
      12-31-2050
      Zenpayroll inc dba gusto
      50757
      09-30-2028
      01-01-2021
      06-30-2021
      16362203.11
      7112500.00
      3732653.18
      2742575.73
      12629549.93
      4369924.27
      12458313.83
      4284305.77
      UW
      CREFC
      2836015.00
      2.22
      1.5408
      2.19
      1.5106
      F
      F
      06-30-2021
    
    false
    false
    80000000.00
    336040.00
    0.04878
    0.0002604
    336040.00
    0.00
    0.00
    80000000.00
    80000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    07-24-2018
    75000000.00
    120
    12-06-2030
    0.0488325
    0.0488325
    3
    1
    120
    09-06-2018
    true
    1
    PP
    3
    305203.13
    75000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    08-05-2019
    05-05-2028
    05-05-2028
    
      TRIPADVISOR HQ
      400 FIRST AVENUE
      Needham
      MA
      02494
      Norfolk
      OF
      280892
      280892
      2015
      152000000.00
      MAI
      05-16-2018
      1
      1
      6
      X
      TripAdvisor
      280892
      12-31-2030
      01-01-2021
      06-30-2021
      11663265.57
      5222372.00
      2628206.90
      760164.36
      9035058.67
      4462207.64
      8824003.44
      4356680.14
      UW
      CREFC
      1851565.62
      1.86
      2.4099
      1.82
      2.3529
      F
      F
      06-30-2021
    
    false
    false
    75000000.00
    315376.56
    0.0488325
    0.0001612
    315376.56
    0.00
    0.00
    75000000.00
    75000000.00
    09-06-2021
    08-06-2028
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    09-28-2018
    56000000.00
    120
    10-06-2028
    360
    0.05002
    0.05002
    3
    1
    36
    11-06-2018
    true
    1
    WL
    5
    0.00
    56000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2028
    
      TIME SQUARE OFFICE RENTON
      500-800 SOUTHWEST 39TH STREET
      Renton
      WA
      98057
      King
      OF
      323737
      323737
      1984
      2017
      72900000.00
      MAI
      11-01-2018
      0.9060
      0.97
      6
      11-06-2020
      N
      GEICO
      57186
      04-30-2028
      Integra Telecom Holdings  Inc.
      45492
      06-30-2021
      Microscan Systems
      40942
      05-31-2024
      01-01-2021
      06-30-2021
      8141700.00
      4202920.00
      3186431.00
      1295401.34
      4955270.00
      2907518.66
      4404917.00
      2632342.16
      UW
      CREFC
      1416121.80
      1.37
      2.0531
      1.22
      1.8588
      F
      F
      06-30-2021
    
    false
    false
    56000000.00
    241207.56
    0.05002
    0.0001479
    241207.56
    0.00
    0.00
    56000000.00
    56000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    08-12-2021
    09-13-2021
    Barclays Bank PLC; Deutsche Bank AG, acting through its New York Branch; Société Générale
    07-12-2018
    30000000.00
    120
    08-01-2028
    0.042775
    0.042775
    3
    1
    120
    09-01-2018
    true
    1
    PP
    3
    189407.70
    30000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-31-2028
    
      CHRISTIANA MALL
      132 CHRISTIANA MALL
      Newark
      DE
      19702
      New Castle
      RT
      779084
      779084
      1978
      2007
      1040000000.00
      MAI
      06-05-2018
      0.9830
      0.96
      6
      11-01-2020
      N
      Target
      145312
      12-31-2036
      CABELA'S
      100000
      01-31-2035
      Cinemark Theater
      50643
      11-30-2029
      01-01-2021
      06-30-2021
      56260022.00
      23662045.00
      9514932.00
      4492776.70
      46745090.00
      19169268.30
      46104564.00
      18849005.30
      UW
      CREFC
      11893826.37
      3.19
      1.6116
      3.15
      1.5847
      F
      F
      06-30-2021
    
    false
    false
    30000000.00
    110502.08
    0.042775
    0.0001111
    110502.08
    0.00
    0.00
    30000000.00
    30000000.00
    09-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5A
    08-12-2021
    09-13-2021
    Barclays Bank PLC; Deutsche Bank AG, acting through its New York Branch; Societe Generale
    07-12-2018
    23136000.00
    120
    08-01-2028
    0.042775
    0.042775
    3
    1
    120
    09-01-2018
    1
    PP
    3
    23136000.00
    1
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    23136000.00
    85219.21
    0.042775
    0.0001111
    85219.21
    0.00
    0.00
    23136000.00
    23136000.00
    09-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    08-12-2021
    09-13-2021
    DBNY/JPMCB/WFBNA/MSBNA
    06-07-2018
    10000000.00
    120
    07-01-2028
    0.0412125
    0.0412125
    3
    1
    120
    08-01-2018
    true
    1
    PP
    3
    161415.63
    10000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-31-2027
    
      AVENTURA MALL
      19501 BISCAYNE BOULEVARD
      Aventura
      FL
      33180
      Miami-Dade
      RT
      1217508
      1217508
      1983
      2017
      3450000000.00
      MAI
      04-16-2018
      0.9280
      0.95
      6
      11-01-2020
      N
      JC Penney Company
      193759
      04-30-2023
      AMC Theatres
      78738
      08-31-2023
      ZaraUSA INC.
      34454
      11-30-2029
      01-01-2021
      06-30-2021
      185479647.00
      84104816.00
      30620668.00
      17366914.40
      154858979.00
      66737901.60
      151571708.00
      65094265.60
      UW
      CREFC
      36261276.00
      2.63
      1.8404
      2.58
      1.7951
      F
      F
      06-30-2021
    
    false
    false
    10000000.00
    35488.54
    0.0412125
    0.0001111
    35488.54
    0.00
    0.00
    10000000.00
    10000000.00
    09-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6A
    08-12-2021
    09-13-2021
    DBNY/JPMCB/WFBNA/MSBNA
    06-07-2018
    2000000.00
    120
    07-01-2028
    0.0412125
    0.0412125
    3
    1
    120
    08-01-2018
    1
    PP
    3
    2000000.00
    1
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    2000000.00
    7097.71
    0.0412125
    0.0001111
    7097.71
    0.00
    0.00
    2000000.00
    2000000.00
    09-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6B
    08-12-2021
    09-13-2021
    DBNY/JPMCB/WFBNA/MSBNA
    06-07-2018
    35000000.00
    120
    07-01-2028
    0.0412125
    0.0412125
    3
    1
    120
    08-01-2018
    1
    PP
    3
    35000000.00
    1
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    35000000.00
    124209.90
    0.0412125
    0.0001111
    124209.90
    0.00
    0.00
    35000000.00
    35000000.00
    09-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    09-13-2018
    42000000.00
    120
    10-06-2028
    0.0438786
    0.0438786
    3
    1
    120
    11-06-2018
    true
    1
    WL
    3
    0.00
    42000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2028
    
      90-100 JOHN STREET
      90-100 JOHN STREET
      New York
      NY
      10038
      New York
      MU
      221
      221
      1931
      2018
      189000000.00
      MAI
      06-22-2018
      0.95
      0.62
      6
      11-06-2020
      N
      THE TITUS SCHOOL  LLC.
      24137
      07-31-2035
      UNIVERSAL BUSINESS
      8000
      05-15-2024
      Appcard  Inc.
      5806
      08-31-2023
      01-01-2021
      03-31-2021
      12741751.00
      2654861.00
      7240616.00
      1946274.21
      5501134.00
      708586.79
      5404723.00
      684483.79
      UW
      CREFC
      460725.10
      2.94
      1.5379
      2.89
      1.4856
      F
      F
      03-31-2021
    
    false
    false
    42000000.00
    158694.17
    0.04387857
    0.0001479
    158694.17
    0.00
    0.00
    42000000.00
    42000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    08-09-2018
    40000000.00
    60
    09-06-2023
    0.041575
    0.041575
    3
    1
    60
    10-06-2018
    true
    1
    PP
    3
    138583.33
    40000000.00
    1
    33
    33
    0
    true
    true
    false
    false
    false
    05-05-2023
    
      Carolinas 7-Eleven Portfolio(33)(38)
      RT
      105768
      122205000.00
      MAI
      1
      1
      11-06-2020
      N
      01-01-2021
      06-30-2021
      6974663.00
      3525701.00
      209240.00
      105771.03
      6765423.00
      3419929.97
      6765423.00
      3419929.97
      UW
      840738.89
      4.01
      4.0677
      4.01
      4.0677
      F
      F
    
    false
    false
    40000000.00
    143202.78
    0.041575
    0.0003479
    143202.78
    0.00
    0.00
    40000000.00
    40000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8-001
    08-12-2021
    09-13-2021
    
      5200 PIPER STATION DRIVE
      5200 PIPER STATION DRIVE
      Charlotte
      NC
      28277
      Mecklenburg
      RT
      4111
      4111
      1997
      6650000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      4111
      02-29-2032
      01-01-2021
      06-30-2021
      3525701.00
      105771.03
      3419929.97
      3419929.97
      UW
      CREFC
      840738.89
      4.0677
      4.0677
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-002
    08-12-2021
    09-13-2021
    
      9502 MOUNT HOLLY HUNTERSVILLE ROAD
      9502 MOUNT HOLLY HUNTERSVILLE ROAD
      Charlotte
      NC
      28216
      Mecklenburg
      RT
      3638
      3638
      2001
      5500000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      3638
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-003
    08-12-2021
    09-13-2021
    
      8315 STEELE CREEK ROAD
      8315 STEELE CREEK ROAD
      Charlotte
      NC
      28217
      Mecklenburg
      RT
      4084
      4084
      2007
      5225000.00
      MAI
      05-14-2018
      1
      1
      6
      7-ELEVEN  Inc.
      4100
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-004
    08-12-2021
    09-13-2021
    
      4401 PARK ROAD
      4401 PARK ROAD
      Charlotte
      NC
      28209
      Mecklenburg
      RT
      3550
      3550
      2000
      5225000.00
      MAI
      05-15-2018
      1
      1
      6
      7-ELEVEN  Inc.
      3200
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-005
    08-12-2021
    09-13-2021
    
      240 CAROWINDS BOULEVARD
      240 CAROWINDS BOULEVARD
      Fort Mill
      SC
      29708
      York
      RT
      3312
      3312
      1997
      5675000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      3312
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-006
    08-12-2021
    09-13-2021
    
      9701 SAM FURR ROAD
      9701 SAM FURR ROAD
      Huntersville
      NC
      28078
      Mecklenburg
      RT
      3578
      3578
      2002
      4925000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      3536
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-007
    08-12-2021
    09-13-2021
    
      8010 SOUTH TRYON STREET
      8010 SOUTH TRYON STREET
      Charlotte
      NC
      28273
      Mecklenburg
      RT
      5412
      5412
      1999
      4750000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      5412
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-008
    08-12-2021
    09-13-2021
    
      10806 PROVIDENCE ROAD
      10806 PROVIDENCE ROAD
      Charlotte
      NC
      28277
      Mecklenburg
      RT
      4137
      4137
      2003
      4675000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      3900
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-009
    08-12-2021
    09-13-2021
    
      9608 UNIVERSITY CITY BOULEVARD
      9608 UNIVERSITY CITY BOULEVARD
      Charlotte
      NC
      28213
      Mecklenburg
      RT
      3487
      3487
      1997
      4555000.00
      MAI
      05-15-2018
      1
      1
      6
      7-Eleven
      3575
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8A
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch/Bank of America, N.A.
    08-09-2018
    35000000.00
    60
    09-06-2023
    0.0564571
    0.0564571
    3
    1
    60
    10-06-2018
    1
    PP
    3
    35000000.00
    1
    33
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    35000000.00
    170155.56
    0.05645714
    0.0003479
    170155.56
    0.00
    0.00
    35000000.00
    35000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8-010
    08-12-2021
    09-13-2021
    
      1120 WEST SUGAR CREEK ROAD
      1120 WEST SUGAR CREEK ROAD
      Charlotte
      NC
      28213
      Mecklenburg
      RT
      5533
      5533
      2014
      4325000.00
      MAI
      05-15-2018
      1
      1
      6
      7-Eleven
      5533
      11-30-2036
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-011
    08-12-2021
    09-13-2021
    
      2825 LITTLE ROCK ROAD
      2825 LITTLE ROCK ROAD
      Charlotte
      NC
      28214
      Mecklenburg
      RT
      3722
      3722
      1999
      4325000.00
      MAI
      05-14-2018
      1
      1
      6
      7-ELEVEN  Inc.
      3500
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-012
    08-12-2021
    09-13-2021
    
      12710 SOUTH TRYON STREET
      12710 SOUTH TRYON STREET
      Charlotte
      NC
      28273
      Mecklenburg
      RT
      4263
      4263
      2006
      4250000.00
      MAI
      05-14-2018
      1
      1
      6
      7-ELEVEN  Inc.
      4100
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-013
    08-12-2021
    09-13-2021
    
      3301 MONROE ROAD
      3301 MONROE ROAD
      Charlotte
      NC
      28205
      Mecklenburg
      RT
      3300
      3300
      1999
      4150000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      3200
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-014
    08-12-2021
    09-13-2021
    
      10023 NORTH TRYON STREET
      10023 NORTH TRYON STREET
      Charlotte
      NC
      28212
      Mecklenburg
      RT
      4134
      4134
      2005
      4075000.00
      MAI
      05-15-2018
      1
      1
      6
      7-Eleven
      3900
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-015
    08-12-2021
    09-13-2021
    
      3800 CENTRAL AVENUE
      3800 CENTRAL AVENUE
      Charlotte
      NC
      28205
      Mecklenburg
      RT
      3705
      3705
      1999
      3950000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      3500
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-016
    08-12-2021
    09-13-2021
    
      1901 PAVILION BOULEVARD
      1901 PAVILION BOULEVARD
      Charlotte
      NC
      28262
      Mecklenburg
      RT
      3631
      3631
      2001
      3850000.00
      MAI
      05-15-2018
      1
      1
      6
      7-Eleven
      3631
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-017
    08-12-2021
    09-13-2021
    
      5701 OLD PROVIDENCE ROAD
      5701 OLD PROVIDENCE ROAD
      Charlotte
      NC
      28226
      Mecklenburg
      RT
      1545
      1545
      1995
      3825000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      1545
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-018
    08-12-2021
    09-13-2021
    
      7740 BRUTON SMITH BOULEVARD
      7740 BRUTON SMITH BOULEVARD
      Concord
      NC
      28027
      Cabarrus
      RT
      3685
      3685
      2000
      3700000.00
      MAI
      05-15-2018
      1
      1
      6
      7-Eleven
      3685
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-019
    08-12-2021
    09-13-2021
    
      5455 BROOKSHIRE BOULEVARD
      5455 BROOKSHIRE BOULEVARD
      Charlotte
      NC
      28216
      Mecklenburg
      RT
      1475
      1475
      1999
      3700000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      1475
      03-31-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-020
    08-12-2021
    09-13-2021
    
      11208 EAST INDEPENDENCE BOULEVARD
      11208 EAST INDEPENDENCE BOULEVARD
      Matthews
      NC
      28105
      Mecklenburg
      RT
      3562
      3562
      2000
      3575000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      3562
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-021
    08-12-2021
    09-13-2021
    
      9025 MALLARD CREEK ROAD
      9025 MALLARD CREEK ROAD
      Charlotte
      NC
      28262
      Mecklenburg
      RT
      3495
      3495
      1999
      3375000.00
      MAI
      05-15-2018
      1
      1
      6
      7-ELEVEN  Inc.
      3575
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-022
    08-12-2021
    09-13-2021
    
      10700 REAMES ROAD
      10700 REAMES ROAD
      Charlotte
      NC
      28269
      Mecklenburg
      RT
      3484
      3484
      1997
      3375000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      3484
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-023
    08-12-2021
    09-13-2021
    
      5115 OLD DOWD ROAD
      5115 OLD DOWD ROAD
      Charlotte
      NC
      28208
      Mecklenburg
      RT
      1478
      1478
      1999
      2925000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      1478
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-024
    08-12-2021
    09-13-2021
    
      304 UNIONVILLE-INDIAN TRAIL ROAD WEST
      304 UNIONVILLE-INDIAN TRAIL ROAD WEST
      Indian Trail
      NC
      28079
      Union
      RT
      3970
      3970
      1999
      2400000.00
      MAI
      05-14-2018
      1
      1
      6
      7-ELEVEN  Inc.
      3970
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-025
    08-12-2021
    09-13-2021
    
      8925 NATIONS FORD ROAD
      8925 NATIONS FORD ROAD
      Charlotte
      NC
      28217
      Mecklenburg
      RT
      2267
      2267
      1989
      2400000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      2400
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-026
    08-12-2021
    09-13-2021
    
      4808 BROOKSHIRE BOULEVARD
      4808 BROOKSHIRE BOULEVARD
      Charlotte
      NC
      28216
      Mecklenburg
      RT
      2721
      2721
      1989
      2300000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      2700
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-027
    08-12-2021
    09-13-2021
    
      1700 WINDSOR SQUARE DRIVE
      1700 WINDSOR SQUARE DRIVE
      Matthews
      NC
      28105
      Mecklenburg
      RT
      1245
      1245
      1988
      2325000.00
      MAI
      05-14-2018
      1
      1
      6
      7-ELEVEN  Inc.
      1245
      05-31-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-028
    08-12-2021
    09-13-2021
    
      2840 EASTWAY DRIVE
      2840 EASTWAY DRIVE
      Charlotte
      NC
      28205
      Mecklenburg
      RT
      2345
      2345
      1989
      2125000.00
      MAI
      05-14-2018
      1
      1
      6
      7-ELEVEN  Inc.
      2400
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-029
    08-12-2021
    09-13-2021
    
      105 SOUTH POLK STREET
      105 SOUTH POLK STREET
      Pineville
      NC
      28134
      Mecklenburg
      RT
      2034
      2034
      1980
      2125000.00
      MAI
      05-14-2018
      1
      1
      6
      7-ELEVEN  Inc.
      2016
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-030
    08-12-2021
    09-13-2021
    
      6886 POPLAR TENT ROAD
      6886 POPLAR TENT ROAD
      Concord
      NC
      28027
      Cabarrus
      RT
      3688
      3688
      1999
      2000000.00
      MAI
      05-15-2018
      1
      1
      6
      7-Eleven
      3840
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-031
    08-12-2021
    09-13-2021
    
      5124 CENTRAL AVENUE
      5124 CENTRAL AVENUE
      Charlotte
      NC
      28205
      Mecklenburg
      RT
      2288
      2288
      1997
      2000000.00
      MAI
      05-14-2018
      1
      1
      6
      7-ELEVEN  Inc.
      2100
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-032
    08-12-2021
    09-13-2021
    
      6401 OLD STATESVILLE ROAD
      6401 OLD STATESVILLE ROAD
      Charlotte
      NC
      28269
      Mecklenburg
      RT
      1824
      1824
      1988
      2000000.00
      MAI
      05-14-2018
      1
      1
      6
      7-ELEVEN  Inc.
      1750
      02-28-2027
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8-033
    08-12-2021
    09-13-2021
    
      6233 ALBEMARLE ROAD
      6233 ALBEMARLE ROAD
      Charlotte
      NC
      28212
      Mecklenburg
      RT
      1065
      1065
      1996
      1950000.00
      MAI
      05-14-2018
      1
      1
      6
      7-Eleven
      1065
      02-29-2032
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    9
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    09-10-2018
    39000000.00
    120
    10-06-2028
    360
    0.05103
    0.05103
    1
    1
    11-06-2018
    true
    1
    PP
    2
    0.00
    39000000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2028
    
      OUTLET SHOPPES AT EL PASO
      7051 SOUTH DESERT BOULEVARD
      Canutillo
      TX
      79835
      El Paso
      RT
      433849
      433849
      2007
      2014
      127375000.00
      MAI
      07-27-2018
      0.9260
      0.93
      6
      11-06-2020
      N
      H & M shoes
      22039
      01-31-2025
      Old Navy Clothing Co.
      16872
      01-31-2023
      Nike
      15969
      10-31-2022
      12-31-2019
      12-31-2020
      15018727.00
      13675029.00
      6992184.00
      6513158.00
      8026543.00
      7161871.00
      7397462.00
      7161871.00
      UW
      CREFC
      4888207.00
      1.64
      1.4651
      1.51
      1.4651
      F
      F
      06-01-2021
    
    false
    false
    37322033.24
    211822.31
    0.05103
    0.0001735
    158711.95
    53110.36
    0.00
    37268922.88
    37268922.88
    09-06-2021
    1
    false
    0
    0
    6599.55
    0
    0
    Wells Fargo Bank, NA
    11-17-2020
    false
    0.00
    3
    0
  
  
    Prospectus Loan ID
    10
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch/Bank of America, N.A.
    03-16-2018
    20000000.00
    120
    04-06-2028
    0.0372182
    0.0372182
    3
    1
    120
    05-06-2018
    true
    1
    PP
    3
    116306.82
    20000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    04-05-2019
    10-05-2027
    10-05-2027
    
      THE GATEWAY
      550 & 560 BATTERY STREET, 440 DAVIS COURT, 100 WASHINGTON STREET, 155 JACKSON STREET, 405 DAVIS COURT, 200 WASHINGTON STREET, 99 JACKSON STREET, 1-9 BOSTON SHIP PLAZA, 10-13 & 25-38 HINCKLEY WALK, 14-
      San Francisco
      CA
      94111
      San Francisco
      MF
      1254
      1254
      1965
      2018
      868800000.00
      MAI
      02-01-2018
      0.9390
      0.91
      6
      04-06-2019
      N
      01-01-2021
      03-31-2021
      48749375.00
      10502692.00
      11332325.00
      3817368.97
      37417049.00
      6685323.03
      37103549.00
      6606948.03
      UW
      CREFC
      3113145.75
      3.00
      2.1474
      2.98
      2.1222
      F
      F
    
    false
    false
    20000000.00
    64097.98
    0.03721818
    0.0001111
    64097.98
    0.00
    0.00
    20000000.00
    20000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10B
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch/Bank of America, N.A.
    03-16-2018
    7500000.00
    120
    04-06-2028
    0.0372182
    0.0372182
    3
    1
    120
    05-06-2018
    1
    PP
    3
    7500000.00
    1
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    7500000.00
    24036.74
    0.03721818
    0.0001111
    24036.74
    0.00
    0.00
    7500000.00
    7500000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10A
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch/Bank of America, N.A.
    03-16-2018
    10000000.00
    120
    04-06-2028
    0.0372182
    0.0372182
    3
    1
    120
    05-06-2018
    1
    PP
    3
    10000000.00
    1
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    10000000.00
    32048.99
    0.03721818
    0.0001111
    32048.99
    0.00
    0.00
    10000000.00
    10000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    08-31-2018
    37000000.00
    120
    09-06-2028
    0.04316
    0.04316
    3
    1
    120
    10-06-2018
    true
    1
    WL
    3
    133076.67
    37000000.00
    1
    10
    10
    0
    true
    true
    false
    false
    false
    05-05-2028
    
      SL4 El Paso Industrial
      El Paso
      TX
      El Paso
      IN
      1030537
      59920000.00
      MAI
      08-16-2018
      0.9050
      0.88
      11-06-2020
      N
      01-01-2021
      03-31-2021
      5760133.00
      1475492.00
      1616809.00
      361493.75
      4143324.00
      1113998.25
      3885690.00
      1049589.50
      UW
      399230.00
      2.56
      2.7903
      2.40
      2.629
      C
      F
    
    false
    false
    37000000.00
    137512.56
    0.04316
    0.0003479
    137512.56
    0.00
    0.00
    37000000.00
    37000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11-001
    08-12-2021
    09-13-2021
    
      SL 1
      12120 ROJAS DRIVE
      El Paso
      TX
      79936
      El Paso
      IN
      97200
      97200
      2001
      10700000.00
      MAI
      08-16-2018
      1
      1
      6
      VISTEON CORPORATION
      54000
      01-31-2023
      HGS (USA)  LLC
      43200
      11-30-2024
      01-01-2021
      03-31-2021
      1475492.00
      361493.75
      1113998.25
      1049589.50
      UW
      CREFC
      399230.00
      2.7903
      2.629
      F
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-002
    08-12-2021
    09-13-2021
    
      SL 2
      12150 ROJAS DRIVE
      El Paso
      TX
      79936
      El Paso
      IN
      171051
      171051
      1995
      10300000.00
      MAI
      08-16-2018
      0.8860
      1
      6
      Larsen Manufacturing
      79376
      03-11-2023
      Avanza Loop
      52000
      08-31-2025
      Avanza Loop
      40000
      01-31-2028
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-003
    08-12-2021
    09-13-2021
    
      SL 3
      12160 ROJAS DRIVE
      El Paso
      TX
      79936
      El Paso
      IN
      164988
      164988
      1989
      9000000.00
      MAI
      08-16-2018
      0.9080
      1
      6
      Since Customs Services  Inc
      68454
      12-31-2022
      Olarte Transport Services Inc
      45945
      09-30-2021
      Longhorn Warehouses  Inc
      35377
      10-31-2024
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-004
    08-12-2021
    09-13-2021
    
      SL 4
      12170 ROJAS DRIVE
      El Paso
      TX
      79936
      El Paso
      IN
      134900
      134900
      1990
      7300000.00
      MAI
      08-16-2018
      1
      1
      6
      Strattec Security Corporation
      114715
      12-12-2023
      Ben E. Keith Company
      20185
      08-31-2024
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-005
    08-12-2021
    09-13-2021
    
      SL 6
      300 REVERE STREET
      El Paso
      TX
      79905
      El Paso
      IN
      151835
      151835
      1987
      6770000.00
      MAI
      08-16-2018
      0.5820
      0.62
      6
      VRP Transportation  Inc.
      94439
      12-31-2024
      PROVIDENCE MEDICAL HOSPITAL
      31553
      11-30-2018
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-006
    08-12-2021
    09-13-2021
    
      SL 10
      7189 MERCHANT AVENUE
      El Paso
      TX
      79915
      El Paso
      IN
      82864
      82864
      1969
      4010000.00
      MAI
      08-16-2018
      1
      1
      6
      PSC Industries Inc.
      41708
      04-30-2024
      Jichasa LLC
      41156
      08-07-2022
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-007
    08-12-2021
    09-13-2021
    
      SL 8
      7157 MERCHANT AVENUE
      El Paso
      TX
      79915
      El Paso
      IN
      81809
      81809
      1970
      3930000.00
      MAI
      08-16-2018
      1
      1
      6
      Built74 LLC
      21809
      01-31-2022
      ISAAC HOLDINGS
      20000
      03-31-2021
      Superior Transport LLC
      20000
      05-31-2021
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-008
    08-12-2021
    09-13-2021
    
      SL 5
      1305 HENRY BRENNAN
      El Paso
      TX
      79936
      El Paso
      IN
      65290
      65290
      1985
      3910000.00
      MAI
      08-16-2018
      1
      0
      6
      OLA LOGISITCS
      65290
      05-31-2021
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      10-06-2018
    
    false
  
  
    Prospectus Loan ID
    11-009
    08-12-2021
    09-13-2021
    
      SL 7
      7155 MERCHANT AVENUE
      El Paso
      TX
      79915
      El Paso
      IN
      40200
      40200
      1970
      2010000.00
      MAI
      08-16-2018
      1
      1
      6
      Roane Transportation Services  LLC
      40193
      08-31-2021
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-010
    08-12-2021
    09-13-2021
    
      SL 9
      7177 MERCHANT AVENUE
      El Paso
      TX
      79915
      El Paso
      IN
      40400
      40400
      1970
      1990000.00
      MAI
      08-16-2018
      1
      1
      6
      Jichasa  LLC
      40400
      08-07-2022
      01-01-2021
      03-31-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    12
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    08-03-2018
    36000000.00
    120
    08-06-2028
    360
    0.0491
    0.0491
    3
    1
    36
    09-06-2018
    false
    1
    WL
    5
    147300.00
    36000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    05-05-2028
    
      River Valley MHC Portfolio(37)
      Las Vegas
      NV
      Clark
      MH
      609
      609
      1992
      52560000.00
      MAI
      07-13-2018
      0.8820
      0.86
      11-06-2020
      N
      01-01-2021
      06-30-2021
      4134596.00
      2201270.00
      1325393.00
      775774.77
      2809203.00
      1425495.23
      2784843.00
      1413315.23
      UW
      893620.00
      1.22
      1.5951
      1.21
      1.5815
      C
      F
    
    false
    false
    36000000.00
    191280.49
    0.0491
    0.0001479
    152210.00
    39070.49
    0.00
    35960929.51
    35960929.51
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12-001
    08-12-2021
    09-13-2021
    
      VALLEY VISTA
      3001 CABANA DRIVE
      Las Vegas
      NV
      89122
      Clark
      MH
      303
      303
      1992
      28540000.00
      MAI
      07-13-2018
      0.9670
      0.95
      6
      01-01-2021
      06-30-2021
      1241782.00
      431803.07
      809978.93
      803401.93
      UW
      CREFC
      482555.00
      1.6785
      1.6648
      F
      07-31-2018
    
    false
  
  
    Prospectus Loan ID
    12-002
    08-12-2021
    09-13-2021
    
      RIVER OAKS
      5300 EAST DESERT INN ROAD
      Las Vegas
      NV
      89122
      Clark
      MH
      306
      306
      1992
      24020000.00
      MAI
      07-13-2018
      0.7970
      0.77
      6
      01-01-2021
      06-30-2021
      959488.00
      343971.70
      615516.30
      609913.30
      UW
      CREFC
      411065.00
      1.4973
      1.4837
      F
      07-31-2018
    
    false
  
  
    Prospectus Loan ID
    13
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    08-14-2018
    30660000.00
    120
    09-06-2028
    0.041725
    0.041725
    3
    1
    120
    10-06-2018
    true
    1
    WL
    3
    106607.38
    30660000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2028
    
      601 MCCARTHY
      601 MCCARTHY BOULEVARD
      Milpitas
      CA
      95035
      Santa Clara
      OF
      189481
      189481
      1998
      2017
      77000000.00
      MAI
      06-08-2018
      1
      1
      6
      11-06-2020
      N
      FireEye  Inc.
      189481
      05-31-2027
      01-01-2021
      06-30-2021
      6653162.76
      4006644.00
      1341636.94
      1053514.77
      5311525.82
      2953129.23
      5003619.19
      2799176.23
      UW
      CREFC
      646751.00
      4.10
      4.566
      3.86
      4.328
      F
      F
      06-30-2021
    
    false
    false
    30660000.00
    110160.95
    0.041725
    0.0003479
    110160.95
    0.00
    0.00
    30660000.00
    30660000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    08-16-2018
    29000000.00
    120
    09-06-2033
    0.0404734
    0.0404734
    3
    1
    120
    10-06-2018
    false
    1
    PP
    3
    97810.73
    29000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    06-05-2028
    
      West Coast Albertsons Portfolio(36)
      IN
      2798877
      296300000.00
      MAI
      1
      1
      11-06-2020
      N
      01-01-2020
      06-30-2020
      17428955.00
      10133359.00
      543069.00
      361255.00
      16885887.00
      9772104.00
      16078025.00
      9368173.00
      UW
      1933954.00
      4.38
      5.0529
      4.17
      4.844
      C
      F
    
    false
    false
    29000000.00
    101071.08
    0.0404734
    0.0001111
    101071.08
    0.00
    0.00
    29000000.00
    29000000.00
    09-06-2021
    09-06-2028
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14-001
    08-12-2021
    09-13-2021
    
      SCHULTE ROAD
      16900 WEST SCHULTE ROAD
      Tracy
      CA
      95376
      San Joaquin
      IN
      1888627
      1888627
      1992
      2015
      213000000.00
      MAI
      07-16-2018
      1
      1
      6
      Safeway  Inc.
      1877363
      08-16-2038
      01-01-2020
      06-30-2020
      10133359.00
      361255.00
      9772104.00
      9368173.00
      UW
      CREFC
      1933954.00
      5.0529
      4.844
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    14-002
    08-12-2021
    09-13-2021
    
      99TH AVENUE
      400 SOUTH 99TH AVENUE
      Tolleson
      AZ
      85353
      Maricopa
      IN
      910250
      910250
      1993
      83300000.00
      MAI
      07-11-2018
      1
      1
      6
      Albertsons
      909980
      08-16-2038
      01-01-2020
      06-30-2020
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2020
    
    false
  
  
    Prospectus Loan ID
    15
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    08-31-2018
    29000000.00
    120
    09-06-2028
    360
    0.04865
    0.04865
    3
    1
    10-06-2018
    true
    1
    WL
    2
    153294.41
    28964276.42
    1
    1
    1
    5
    false
    true
    false
    false
    false
    05-05-2028
    
      SUMMIT OFFICE PARK
      4700 ROCKSIDE ROAD & 2-4 SUMMIT PARK DRIVE
      Independence
      OH
      44131
      Cuyahoga
      OF
      493461
      493461
      1984
      41250000.00
      MAI
      07-30-2018
      0.8190
      0.76
      6
      11-06-2020
      N
      ReliabilityFirst Corporation
      31982
      02-28-2027
      National Cable Communications
      28158
      06-30-2022
      Fairmount Santrol Inc.
      27377
      12-31-2028
      01-01-2021
      06-30-2021
      7429549.00
      3819040.00
      3925488.00
      2128066.00
      3504060.00
      1690974.00
      2883346.00
      1380617.00
      UW
      CREFC
      919766.50
      1.90
      1.8384
      1.57
      1.501
      F
      F
      06-30-2021
    
    false
    false
    27721124.62
    153294.41
    0.04865
    0.0001479
    116132.26
    37162.15
    0.00
    27683962.47
    27683962.47
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    06-20-2018
    28560000.00
    120
    07-06-2028
    360
    0.049405
    0.049405
    3
    1
    60
    08-06-2018
    true
    1
    PP
    5
    117583.90
    28560000.00
    1
    7
    7
    0
    true
    true
    false
    false
    false
    04-05-2028
    
      FXI Portfolio
      IN
      2121643
      107703000.00
      MAI
      1
      1
      11-06-2020
      N
      01-01-2021
      06-30-2021
      8178898.61
      4984228.00
      245366.96
      149526.84
      7933531.65
      4834701.16
      7212173.03
      4474022.16
      UW
      1787352.00
      1.73
      2.7049
      1.58
      2.5031
      C
      F
    
    false
    false
    28560000.00
    121503.36
    0.049405
    0.0001236
    121503.36
    0.00
    0.00
    28560000.00
    28560000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16-001
    08-12-2021
    09-13-2021
    
      FXI PORTLAND OR
      3900 NORTHEAST 158TH AVENUE
      Portland
      OR
      97230
      Multnomah
      IN
      186116
      186116
      1972
      21070000.00
      MAI
      04-04-2018
      1
      1
      6
      FXI  Inc
      186116
      06-30-2038
      01-01-2021
      06-30-2021
      4984228.00
      149526.84
      1450305.84
      4834701.16
      1387026.40
      4474022.16
      UW
      CREFC
      1787352.00
      2.7049
      2.5031
      F
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    16-002
    08-12-2021
    09-13-2021
    
      FXI AUBURN IN
      2211 WAYNE STREET
      Auburn
      IN
      46706
      DeKalb
      IN
      434174
      434174
      1974
      2002
      18600000.00
      MAI
      03-29-2018
      1
      1
      6
      FXI  Inc. & FXI de Cuautitlan  S.A. DE C.V.
      434174
      06-30-2038
      01-01-2021
      06-30-2021
      0.00
      0.00
      1403017.15
      0.00
      1255397.99
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    16-003
    08-12-2021
    09-13-2021
    
      FXI SANTA TERESA NM
      2500 AIRPORT ROAD
      Santa Teresa
      NM
      88008
      Dona Ana
      IN
      297812
      297812
      1987
      16800000.00
      MAI
      03-28-2018
      1
      1
      6
      FXI  Inc. & FXI de Cuautitlan  S.A. DE C.V.
      297812
      06-30-2038
      01-01-2021
      06-30-2021
      0.00
      0.00
      1181350.41
      0.00
      1080094.33
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    16-004
    08-12-2021
    09-13-2021
    
      FXI VERONA MS
      154 LIPFORD ROAD
      Verona
      MS
      38879
      Lee
      IN
      323300
      323300
      1972
      14800000.00
      MAI
      05-22-2018
      1
      1
      6
      FXI  Inc.
      323300
      06-30-2038
      01-01-2021
      06-30-2021
      0.00
      0.00
      959424.37
      0.00
      849502.37
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    16-005
    08-12-2021
    09-13-2021
    
      FXI CORRY PA
      466 SOUTH SHADY AVENUE
      Corry
      PA
      16407
      Erie
      IN
      277805
      277805
      1970
      1986
      12100000.00
      MAI
      03-29-2018
      1
      1
      6
      FXI  Inc
      277805
      06-30-2038
      01-01-2021
      06-30-2021
      0.00
      0.00
      832875.84
      0.00
      738422.14
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    16-006
    08-12-2021
    09-13-2021
    
      FXI FORT WAYNE IN
      3005 COMMERCIAL ROAD
      Fort Wayne
      IN
      46809
      Allen
      IN
      271380
      271380
      1974
      11900000.00
      MAI
      03-29-2018
      1
      1
      6
      FXI  Inc
      271380
      06-30-2038
      01-01-2021
      06-30-2021
      0.00
      0.00
      973699.89
      0.00
      881430.69
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    16-007
    08-12-2021
    09-13-2021
    
      FXI CUAUTITLAN MX
      CANAL NO. 4
      Cuautitlan Izcalli
      MX
      54713
      NAP
      IN
      331056
      331056
      1997
      12433000.00
      MAI
      04-10-2018
      1
      1
      6
      FXI  Inc
      331056
      06-30-2038
      01-01-2021
      06-30-2021
      0.00
      0.00
      1132858.15
      0.00
      1020299.11
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    17
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    06-25-2018
    26210000.00
    120
    07-06-2028
    360
    0.048475
    0.048475
    3
    1
    60
    08-06-2018
    true
    1
    PP
    5
    105877.48
    26210000.00
    1
    8
    8
    0
    true
    true
    true
    false
    false
    11-05-2020
    01-05-2028
    01-05-2028
    
      Quality RV Resorts
      TX
      MH
      1671
      1671
      102600000.00
      MAI
      03-12-2018
      0.8630
      0.71
      X
      01-01-2021
      06-30-2021
      12308195.45
      6261274.00
      5711482.51
      3147020.46
      6596712.94
      3114253.54
      6554937.94
      3093366.04
      UW
      1500061.56
      1.70
      2.076
      1.69
      2.0621
      C
      F
    
    false
    false
    26210000.00
    109406.73
    0.048475
    0.0001236
    109406.73
    0.00
    0.00
    26210000.00
    26210000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17-001
    08-12-2021
    09-13-2021
    
      QUALITY RV RESORTS LAKEVIEW
      11991 MAIN STREET
      Houston
      TX
      77035
      Harris
      MH
      282
      282
      2005
      24900000.00
      MAI
      03-12-2018
      0.9330
      0.82
      6
      01-01-2021
      06-30-2021
      6261274.00
      3147020.46
      1596417.03
      3114253.54
      1586307.40
      3093366.04
      UW
      CREFC
      1500061.56
      2.076
      2.0621
      F
      02-07-2018
    
    false
  
  
    Prospectus Loan ID
    17-002
    08-12-2021
    09-13-2021
    
      QUALITY RV RESORTS BRAZORIA
      109 STEPHEN F. AUSTIN TRAIL
      Brazoria
      TX
      77422
      Brazoria
      MH
      266
      266
      2016
      18000000.00
      MAI
      03-12-2018
      0.91
      0.32
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      1245031.87
      0.00
      1237147.46
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      02-07-2018
    
    false
  
  
    Prospectus Loan ID
    17-003
    08-12-2021
    09-13-2021
    
      QUALITY RV RESORTS HIGHWAY SIX
      14350 SCHILLER ROAD
      Houston
      TX
      77082
      Harris
      MH
      218
      218
      2016
      14500000.00
      MAI
      03-12-2018
      0.8530
      0.74
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      904969.22
      0.00
      899238.32
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      02-07-2018
    
    false
  
  
    Prospectus Loan ID
    17-004
    08-12-2021
    09-13-2021
    
      QUALITY RV RESORTS MONT BELVIEU
      6103 SOUTH FM 565 ROAD
      Baytown
      TX
      77523
      Chambers
      MH
      243
      243
      2015
      12400000.00
      MAI
      03-12-2018
      0.6910
      0.52
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      743948.21
      0.00
      739237.01
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      02-07-2018
    
    false
  
  
    Prospectus Loan ID
    17-005
    08-12-2021
    09-13-2021
    
      QUALITY RV RESORTS GREENLAKE
      10842 GREEN LAKE STREET
      San Antonio
      TX
      78223
      Bexar
      MH
      231
      231
      2016
      11500000.00
      MAI
      03-12-2018
      0.8740
      0.92
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      652092.35
      0.00
      647962.84
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      02-07-2018
    
    false
  
  
    Prospectus Loan ID
    17-006
    08-12-2021
    09-13-2021
    
      QUALITY RV RESORTS FALLBROOK
      3102 FALLBROOK DRIVE
      Houston
      TX
      77038
      Harris
      MH
      186
      186
      2014
      9800000.00
      MAI
      03-12-2018
      0.8760
      0.85
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      632733.41
      0.00
      628726.49
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      02-07-2018
    
    false
  
  
    Prospectus Loan ID
    17-007
    08-12-2021
    09-13-2021
    
      QUALITY RV RESORTS SOUTHLAKE
      13701 HYCOHEN ROAD
      Houston
      TX
      77047
      Harris
      MH
      121
      121
      2014
      5800000.00
      MAI
      03-12-2018
      0.8930
      0.72
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      420388.55
      0.00
      417726.35
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      02-07-2018
    
    false
  
  
    Prospectus Loan ID
    17-008
    08-12-2021
    09-13-2021
    
      QUALITY RV RESORTS ALLSTAR
      10650 SOUTHWEST PLAZA COURT
      Houston
      TX
      77074
      Harris
      MH
      124
      124
      1992
      5700000.00
      MAI
      03-12-2018
      0.8870
      0.72
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      401132.31
      0.00
      398592.06
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      02-07-2018
    
    false
  
  
    Prospectus Loan ID
    18
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    07-13-2018
    25000000.00
    116
    04-06-2028
    360
    0.0389397
    0.0389397
    3
    1
    60
    09-06-2018
    true
    1
    PP
    5
    81124.31
    25000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    09-05-2020
    01-05-2028
    01-05-2028
    
      MOFFETT TOWERS II - BUILDING 1
      1100 DISCOVERY WAY
      Sunnyvale
      CA
      94089
      Santa Clara
      OF
      350633
      350633
      2018
      358600000.00
      MAI
      12-01-2018
      1
      1
      6
      09-06-2020
      N
      Amazon.com
      350633
      04-30-2028
      12-31-2019
      12-31-2020
      22533789.00
      23709285.00
      3284899.00
      5476178.55
      19248890.00
      18233106.45
      19031569.00
      18015785.45
      UW
      CREFC
      6650895.00
      2.03
      2.7414
      2.00
      2.7087
      N
      F
      12-31-2020
    
    false
    false
    25000000.00
    83828.45
    0.03893967
    0.0001111
    83828.45
    0.00
    0.00
    25000000.00
    25000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    09-19-2018
    22000000.00
    120
    10-06-2028
    360
    0.05587
    0.05587
    3
    1
    11-06-2018
    true
    1
    WL
    2
    0.00
    22000000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2028
    
      CHASE BANK TOWER
      200 SOUTH 10TH STREET
      McAllen
      TX
      78501
      Hidalgo
      OF
      203480
      203480
      1980
      2014
      31500000.00
      MAI
      08-06-2018
      0.9510
      0.86
      6
      11-06-2020
      N
      JPMorgan Chase Bank  N.A.
      36359
      09-30-2021
      Telemundo Rio Grande Valley  LLC
      23040
      08-31-2026
      Rhodes Enterprises  Inc.
      13593
      08-31-2030
      01-01-2021
      06-30-2021
      4691575.88
      2323461.00
      2224228.28
      1295374.31
      2467347.60
      1028086.69
      2346198.44
      967511.69
      UW
      CREFC
      756702.50
      1.63
      1.3586
      1.55
      1.2785
      F
      F
      06-30-2021
    
    false
    false
    21183953.95
    126117.09
    0.05587
    0.0004479
    101916.59
    24200.50
    0.00
    21159753.45
    21159753.45
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    08-29-2018
    21050000.00
    120
    09-06-2028
    360
    0.04835
    0.04835
    3
    1
    10-06-2018
    true
    1
    WL
    2
    110887.82
    21023926.14
    1
    1
    1
    0
    false
    true
    false
    false
    false
    05-05-2028
    
      CHERRY TOWER
      950 SOUTH CHERRY STREET
      Denver
      CO
      80246
      Denver
      OF
      226195
      226195
      1982
      2016
      32400000.00
      MAI
      06-28-2018
      0.8350
      0.74
      6
      11-06-2020
      N
      Traveler's Haven
      15648
      10-31-2024
      Levanthal & Puga  PC
      15260
      10-31-2023
      TERIYAKI MADNESS
      10519
      12-31-2023
      01-01-2021
      06-30-2021
      4305784.00
      2194441.00
      1917546.00
      1019250.66
      2388238.00
      1175190.34
      2190016.00
      1076079.34
      UW
      CREFC
      665326.92
      1.79
      1.7663
      1.65
      1.6173
      F
      F
      06-30-2021
    
    false
    false
    20116453.28
    110887.82
    0.04835
    0.0001479
    83754.29
    27133.53
    0.00
    20089319.75
    20089319.75
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    08-31-2018
    20000000.00
    120
    09-06-2028
    0.04918
    0.04918
    3
    1
    120
    10-06-2018
    true
    1
    WL
    3
    81966.67
    20000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2028
    
      9039 SUNSET
      9039 WEST SUNSET BOULEVARD
      West Hollywood
      CA
      90069
      Los Angeles
      RT
      11735
      11735
      1996
      2013
      31200000.00
      MAI
      06-28-2018
      22360000.00
      03-29-2021
      MAI
      1
      1
      6
      11-06-2020
      N
      1OAK
      11735
      09-14-2023
      01-01-2020
      06-30-2020
      2159341.00
      354712.00
      276502.00
      216633.00
      1882839.00
      138079.00
      1868757.00
      131039.00
      UW
      CREFC
      497264.00
      1.89
      0.2776
      1.87
      0.2635
      F
      F
      06-30-2020
    
    false
    false
    20000000.00
    84698.89
    0.04918
    0.0001479
    84698.89
    0.00
    0.00
    20000000.00
    20000000.00
    05-06-2020
    1
    false
    1331968.94
    10040.17
    76557.61
    3
    0
    Wells Fargo Bank, NA
    07-09-2020
    false
    0.00
    1
    0
  
  
    Prospectus Loan ID
    22
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    07-03-2018
    20000000.00
    120
    07-06-2028
    360
    0.05093
    0.05093
    3
    1
    60
    08-06-2018
    true
    1
    PP
    5
    84883.33
    20000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    11-05-2020
    04-05-2028
    04-05-2028
    
      DAVENPORT COMMONS
      5511-5811 ELMORE AVENUE
      Davenport
      IA
      52807
      Scott
      RT
      403388
      403388
      2002
      51000000.00
      MAI
      05-15-2018
      0.9880
      1
      6
      X
      Wal-Mart
      219622
      10-29-2022
      Dick's Sporting Goods
      105000
      01-31-2033
      Hobby Lobby
      55000
      08-31-2032
      01-01-2021
      03-31-2021
      3849567.92
      1033169.00
      713749.57
      272877.01
      3135818.34
      760291.99
      2892621.12
      699492.49
      UW
      CREFC
      445637.49
      1.38
      1.706
      1.27
      1.5696
      F
      F
      06-25-2021
    
    false
    false
    20000000.00
    87712.78
    0.05093
    0.0001979
    87712.78
    0.00
    0.00
    20000000.00
    20000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    09-26-2018
    19500000.00
    120
    10-06-2028
    360
    0.0584692
    0.0584692
    3
    1
    12
    11-06-2018
    true
    1
    WL
    5
    0.00
    19500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2028
    
      TEMPLE TOWNE CENTER
      2112 SOUTHWEST H K DODGEN LOOP
      Temple
      TX
      76504
      Bell
      RT
      246616
      246616
      2001
      26940000.00
      MAI
      07-20-2018
      0.94
      0.94
      6
      11-06-2020
      N
      Hobby Lobby
      56125
      12-31-2026
      Ross
      30187
      01-31-2027
      Marshalls
      28000
      01-31-2022
      01-01-2021
      06-30-2021
      2998716.00
      1597458.00
      715505.00
      431024.48
      2283212.00
      1166433.52
      2186286.00
      1117970.52
      UW
      CREFC
      671334.12
      1.70
      1.7374
      1.63
      1.6652
      F
      F
      06-30-2021
    
    false
    false
    19145368.35
    111644.70
    0.05846923
    0.0001479
    96394.07
    15250.63
    0.00
    19130117.72
    19130117.72
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    06-28-2018
    18000000.00
    120
    07-06-2028
    360
    0.04701
    0.04701
    3
    1
    12
    08-06-2018
    true
    1
    WL
    5
    70515.00
    18000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    11-05-2020
    04-05-2028
    04-05-2028
    
      PARKWAY CENTRE NORTH
      1656 STRINGTOWN ROAD
      Grove City
      OH
      43123
      Franklin
      RT
      142822
      142822
      2006
      26000000.00
      MAI
      06-04-2018
      1
      1
      6
      X
      Dick's Sporting Goods
      49447
      01-31-2027
      Best Buy
      30000
      03-31-2025
      Michaels
      21835
      09-30-2026
      01-01-2021
      06-30-2021
      2995903.84
      1619354.00
      912847.49
      522099.66
      2083056.35
      1097254.34
      1924824.55
      1018138.34
      UW
      CREFC
      560193.72
      1.86
      1.9587
      1.72
      1.8174
      F
      F
      06-30-2021
    
    false
    false
    17430385.03
    93365.62
    0.04701
    0.0004479
    70559.65
    22805.97
    0.00
    17407579.06
    17407579.06
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    08-12-2021
    09-13-2021
    Goldman Sachs Bank USA
    08-09-2018
    17000000.00
    120
    09-06-2028
    0.052685
    0.052685
    3
    1
    120
    10-06-2018
    true
    1
    WL
    3
    74637.08
    17000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-05-2028
    
      250 LANCASTER
      250 WEST LANCASTER AVENUE
      Fort Worth
      TX
      76102
      Tarrant
      MU
      127456
      127456
      2016
      25740000.00
      MAI
      05-30-2018
      0.9450
      0.96
      6
      11-06-2020
      N
      NOVAK HAIR STUDIO
      9500
      11-16-2022
      SONS OF LIBERTY COFFEE
      3000
      10-16-2022
      DENTISTRY OF DOWNTOWN FORT WORTH
      2600
      12-31-2022
      01-01-2021
      03-31-2021
      2558017.56
      660666.00
      1071052.53
      420907.98
      1486965.03
      239758.02
      1454465.03
      231633.02
      UW
      CREFC
      223911.26
      1.64
      1.0707
      1.60
      1.0344
      F
      F
    
    false
    false
    17000000.00
    77124.99
    0.052685
    0.0004479
    77124.99
    0.00
    0.00
    17000000.00
    17000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    08-09-2018
    16750000.00
    60
    09-06-2023
    360
    0.05785
    0.05785
    3
    1
    24
    10-06-2018
    false
    1
    WL
    5
    80748.96
    16750000.00
    1
    10
    10
    0
    true
    true
    false
    false
    true
    05-05-2023
    
      MSR Holdings Portfolio
      FL
      133510
      23350000.00
      MAI
      0.9640
      0.87
      11-06-2020
      N
      01-01-2020
      06-30-2020
      2481621.00
      1181060.00
      686678.00
      414223.00
      1794943.00
      766837.00
      1618171.00
      678452.00
      UW
      492569.00
      1.52
      1.5568
      1.37
      1.3773
      F
      F
    
    false
    true
    16565174.11
    98121.19
    0.05785
    0.0001479
    82519.87
    15601.32
    0.00
    16549572.79
    16549572.79
    09-06-2021
    1
    false
    0
    0
    1284.75
    0
    0
    Wells Fargo Bank, NA
    12-09-2020
    false
    0.00
    13
    09-06-2020
    98
    09-06-2023
    0
  
  
    Prospectus Loan ID
    26-001
    08-12-2021
    09-13-2021
    
      2050 62ND AVENUE NORTH
      2050 62ND AVENUE NORTH
      Saint Petersburg
      FL
      33702
      Pinellas
      OF
      17579
      17579
      1997
      3600000.00
      MAI
      06-07-2018
      1
      0.91
      6
      VCA ANIMAL HOSPITALS
      15979
      11-08-2024
      B ANDREWS SKINCARE LLC
      1600
      09-30-2020
      01-01-2020
      06-30-2020
      1181060.00
      414223.00
      766837.00
      678452.00
      UW
      CREFC
      492569.00
      1.5568
      1.3773
      F
      06-30-2020
    
    false
    98
  
  
    Prospectus Loan ID
    26-002
    08-12-2021
    09-13-2021
    
      1200 NORTH CENTRAL AVENUE
      1200 NORTH CENTRAL AVENUE
      Kissimmee
      FL
      34741
      Osceola
      OF
      19924
      19924
      1972
      2900000.00
      MAI
      05-30-2018
      0.8010
      0.81
      6
      Camen Behavioural Services
      2971
      12-14-2018
      Camen Behavioural Services
      2453
      11-30-2019
      Orange County Physicians Group
      2265
      10-31-2021
      01-01-2020
      06-30-2020
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2019
    
    false
    98
  
  
    Prospectus Loan ID
    26-003
    08-12-2021
    09-13-2021
    
      7803 EAST COLONIAL DRIVE
      7803 EAST COLONIAL DRIVE
      Orlando
      FL
      32807
      Orange
      RT
      10095
      10095
      2007
      2800000.00
      MAI
      05-30-2018
      1
      1
      6
      Ocean Fish Market
      2035
      07-30-2024
      Trustco Bank
      2000
      11-22-2025
      Anh Nguyen
      1231
      11-01-2023
      01-01-2020
      06-30-2020
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2019
    
    false
    98
  
  
    Prospectus Loan ID
    26-004
    08-12-2021
    09-13-2021
    
      1209 TECH BOULEVARD
      1209 TECH BOULEVARD
      Tampa
      FL
      33619
      Hillsborough
      OF
      29769
      29769
      1985
      2800000.00
      MAI
      06-07-2018
      1
      0.82
      6
      New Source Medical LLC
      6142
      03-31-2022
      Pardue Masonry of Central Florida
      5863
      08-31-2019
      MEDICAL SERVICES OF AMERICA
      2907
      07-31-2021
      01-01-2020
      06-30-2020
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2019
    
    false
    98
  
  
    Prospectus Loan ID
    26-005
    08-12-2021
    09-13-2021
    
      460 SAINT CHARLES COURT
      460 SAINT CHARLES COURT
      Lake Mary
      FL
      32746
      Seminole
      OF
      4630
      4630
      2004
      2700000.00
      MAI
      06-04-2018
      1
      1
      6
      lake mary Surgery Center LLC
      4630
      05-31-2023
      01-01-2020
      06-30-2020
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2020
    
    false
    98
  
  
    Prospectus Loan ID
    26-006
    08-12-2021
    09-13-2021
    
      5114 US HIGHWAY 19
      5114 US HIGHWAY 19
      New Port Richey
      FL
      34652
      Pasco
      RT
      16741
      16741
      1965
      2007
      2400000.00
      MAI
      06-07-2018
      0.9460
      0.63
      6
      Crouching Tiger Hidden Dragon Healing
      3395
      09-30-2024
      Lab Corp.
      3130
      04-30-2020
      Talk Time Inc
      2430
      01-31-2020
      01-01-2020
      06-30-2020
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2019
    
    false
    98
  
  
    Prospectus Loan ID
    26-007
    08-12-2021
    09-13-2021
    
      234 NORTH WESTMONTE DRIVE
      234 NORTH WESTMONTE DRIVE
      Altamonte Springs
      FL
      32714
      Seminole
      OF
      15637
      15637
      1986
      1900000.00
      MAI
      06-04-2018
      1
      0.99
      6
      R.A. Rogers Construction
      5428
      07-31-2020
      DMCC Americas Inc
      5412
      06-30-2023
      Brooks Design Studio LLC
      1929
      01-31-2023
      01-01-2020
      06-30-2020
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2019
    
    false
    98
  
  
    Prospectus Loan ID
    26-008
    08-12-2021
    09-13-2021
    
      3307 SOUTHWEST 26TH AVENUE
      3307 SOUTHWEST 26TH AVENUE
      Ocala
      FL
      34471
      Marion
      OF
      7915
      7915
      2003
      1750000.00
      MAI
      06-07-2018
      1
      1
      6
      United States of America
      7915
      09-30-2023
      01-01-2020
      06-30-2020
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2020
    
    false
    98
  
  
    Prospectus Loan ID
    26-009
    08-12-2021
    09-13-2021
    
      107 HERMITS TRAIL
      107 HERMITS TRAIL
      Altamonte Springs
      FL
      32701
      Seminole
      OF
      5600
      5600
      1987
      1500000.00
      MAI
      06-04-2018
      1
      1
      6
      Ear  Nose and Throat Assoc
      5600
      11-17-2019
      01-01-2020
      06-30-2020
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2020
    
    false
    98
  
  
    Prospectus Loan ID
    26-010
    08-12-2021
    09-13-2021
    
      3107 EDGEWATER DRIVE
      3107 EDGEWATER DRIVE
      Orlando
      FL
      32804
      Orange
      OF
      5620
      5620
      1959
      1000000.00
      MAI
      05-30-2018
      1
      1
      6
      Blezoo LLC
      2550
      01-31-2023
      Barton Chiropratic
      1290
      04-30-2024
      Duquesta Beauty
      1100
      03-31-2021
      01-01-2020
      06-30-2020
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2020
    
    false
    98
  
  
    Prospectus Loan ID
    27
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    07-24-2018
    16500000.00
    120
    08-06-2028
    0.04602
    0.04602
    3
    1
    120
    09-06-2018
    true
    1
    WL
    3
    63277.50
    16500000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    11-05-2020
    02-05-2028
    02-05-2028
    
      PIEMONTE AT ONTARIO CENTER
      4120, 4150 & 4190 EAST 4TH STREET
      Ontario
      CA
      91764
      San Bernardino
      RT
      107034
      107034
      2007
      35800000.00
      MAI
      05-17-2018
      0.9780
      1
      6
      X
      BIG AL'S IV INC
      45657
      02-29-2032
      Petsmart
      27416
      01-31-2028
      DSW Shoe Warehouse  Inc
      18364
      01-31-2026
      01-01-2021
      06-30-2021
      3022892.28
      1505741.00
      738252.45
      361397.19
      2284639.83
      1144343.81
      2189431.56
      1096739.31
      UW
      CREFC
      383884.00
      2.97
      2.9809
      2.84
      2.8569
      F
      F
      06-30-2021
    
    false
    false
    16500000.00
    65386.75
    0.04602
    0.0004479
    65386.75
    0.00
    0.00
    16500000.00
    16500000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    08-02-2018
    16225000.00
    120
    08-06-2028
    0.04659
    0.04659
    3
    1
    120
    09-06-2018
    true
    1
    PP
    3
    62993.56
    16225000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    05-05-2028
    
      WILLOW CREEK CORPORATE CENTER
      10525, 10545, 10675, 10735, 10785, 10865, AND 10915 WILLOW ROAD NORTHEAST
      Redmond
      WA
      98052
      King
      OF
      421785
      421785
      1981
      2018
      136500000.00
      MAI
      07-10-2018
      1
      1
      6
      11-06-2020
      N
      facebook Technologies  LLC
      134819
      02-28-2031
      Oculus
      97166
      05-31-2026
      Oculus
      49290
      07-31-2026
      12-31-2019
      12-31-2020
      11697503.00
      7426611.97
      3255160.00
      3874296.00
      8442342.00
      3552315.97
      8041647.00
      3151619.97
      UW
      CREFC
      4202592.51
      2.01
      0.8452
      1.92
      0.7499
      F
      F
      12-31-2020
    
    false
    false
    16225000.00
    65093.35
    0.04659
    0.0001111
    65093.35
    0.00
    0.00
    16225000.00
    16225000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    08-31-2018
    16200000.00
    60
    09-06-2023
    360
    0.051935
    0.051935
    3
    1
    36
    10-06-2018
    true
    1
    WL
    5
    70112.25
    16200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2023
    
      HOUMA SHOPPING CENTER
      1643 MARTIN LUTHER KING JR BOULEVARD
      Houma
      LA
      70360
      Terrebonne
      RT
      176359
      176359
      1995
      24580000.00
      MAI
      07-24-2018
      0.9710
      0.93
      6
      11-06-2020
      N
      Office Depot
      30560
      01-31-2024
      Marshalls
      28000
      10-31-2024
      Planet Fitness
      25100
      12-31-2028
      01-01-2021
      06-30-2021
      2352685.00
      1145200.00
      543088.55
      292777.39
      1809596.45
      852422.61
      1672412.73
      783830.61
      UW
      CREFC
      425347.67
      1.70
      2.004
      1.57
      1.8427
      F
      F
      06-30-2021
    
    false
    false
    16200000.00
    72449.32
    0.051935
    0.0004479
    72449.32
    0.00
    0.00
    16200000.00
    16200000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    08-27-2018
    14250000.00
    120
    09-06-2028
    0.04875
    0.04875
    3
    1
    120
    10-06-2018
    true
    1
    WL
    3
    57890.63
    14250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-05-2028
    
      LA ARTS DISTRICT CREATIVE OFFICE
      1451 EAST 4TH STREET
      Los Angeles
      CA
      90033
      Los Angeles
      OF
      43964
      43964
      1924
      2017
      23300000.00
      MAI
      11-24-2018
      0.9810
      0.85
      6
      11-06-2020
      N
      FF
      15292
      11-30-2021
      3Blackdot
      8077
      04-30-2021
      Leset
      4716
      05-31-2027
      01-01-2021
      06-30-2021
      1537059.00
      677069.00
      212513.00
      160694.19
      1324546.00
      516374.81
      1267157.00
      487680.81
      UW
      CREFC
      351203.12
      1.88
      1.4703
      1.80
      1.3886
      N
      F
      06-30-2021
    
    false
    false
    14250000.00
    59820.31
    0.04875
    0.0001479
    59820.31
    0.00
    0.00
    14250000.00
    14250000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    08-28-2018
    11450000.00
    120
    09-06-2028
    360
    0.05295
    0.05295
    3
    1
    12
    10-06-2018
    true
    1
    WL
    5
    50523.13
    11450000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    11-05-2020
    06-05-2028
    06-05-2028
    
      250 FRONT STREET
      250 EAST FRONT STREET
      Traverse City
      MI
      49684
      Grand Traverse
      OF
      62054
      62054
      1969
      2018
      16250000.00
      MAI
      08-01-2018
      0.9780
      1
      6
      X
      Hagerty
      31725
      02-28-2029
      Hagerty
      18450
      04-30-2030
      Chase Manhattan Bank
      9595
      04-30-2030
      01-01-2021
      06-30-2021
      1648233.26
      941315.00
      606648.04
      300559.75
      1041585.21
      640755.25
      981796.69
      610860.75
      UW
      CREFC
      381281.04
      1.37
      1.6805
      1.29
      1.6021
      F
      F
      07-01-2021
    
    false
    false
    11152946.61
    63546.84
    0.05295
    0.0005479
    50852.79
    12694.05
    0.00
    11140252.56
    11140252.56
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    05-07-2018
    10000000.00
    60
    06-06-2023
    0.0411
    0.0411
    3
    1
    60
    07-06-2018
    true
    1
    PP
    3
    34250.00
    10000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2022
    
      GSK NORTH AMERICAN HQ
      5 CRESCENT DRIVE AND 4411 SOUTH BROAD STREET
      Philadelphia
      PA
      19112
      Philadelphia
      OF
      207779
      207779
      2013
      132700000.00
      MAI
      04-02-2018
      1
      1
      6
      11-06-2020
      N
      GlaxoSmithKline
      207779
      09-30-2028
      01-01-2021
      06-30-2021
      9750572.68
      5275943.00
      292517.18
      1090854.79
      9458055.50
      4185088.21
      9286637.82
      4099379.71
      UW
      CREFC
      1769275.00
      2.67
      2.3654
      2.62
      2.3169
      F
      F
      06-30-2021
    
    false
    false
    10000000.00
    35391.67
    0.0411
    0.0001236
    35391.67
    0.00
    0.00
    10000000.00
    10000000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    08-24-2018
    9180000.00
    120
    09-06-2028
    360
    0.0522
    0.0522
    3
    1
    60
    10-06-2018
    true
    1
    WL
    5
    39933.00
    9180000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-05-2028
    
      HOBBY LOBBY & HARBOR FREIGHT - WASHINGTON
      201 37TH AVENUE SOUTHEAST
      Puyallup
      WA
      98374
      Pierce
      RT
      76018
      76018
      1993
      2018
      13350000.00
      MAI
      08-11-2018
      1
      0.99
      6
      11-06-2020
      N
      Hobby Lobby
      58464
      07-05-2028
      Harbor Freight Tools  USA  Inc.
      17554
      05-31-2033
      01-01-2021
      06-30-2021
      1046571.00
      542677.00
      260736.00
      135555.92
      785835.00
      407121.08
      730342.00
      379374.58
      UW
      CREFC
      242260.00
      1.30
      1.6805
      1.20
      1.5659
      N
      F
      06-30-2021
    
    false
    false
    9180000.00
    41264.10
    0.0522
    0.0001479
    41264.10
    0.00
    0.00
    9180000.00
    9180000.00
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    06-26-2018
    7480000.00
    60
    07-06-2023
    360
    0.04955
    0.04955
    3
    1
    24
    08-06-2018
    true
    1
    WL
    5
    30886.17
    7480000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2023
    
      BROADRIDGE SHOPPING CENTER
      6905-6985 SOUTH BROADWAY
      Littleton
      CO
      80122
      Arapahoe
      RT
      75831
      75831
      1964
      2017
      11000000.00
      MAI
      04-12-2018
      0.8730
      0.69
      6
      11-06-2020
      N
      Mountain High Appliance  Inc.
      14764
      03-31-2027
      Elliott Auto Supply Co. Inc dba Factory Motor Part
      8588
      02-18-2026
      Tony L. Leopard  an Individual and All Spirits  LL
      6120
      04-30-2028
      01-01-2021
      03-31-2021
      1206624.62
      242695.00
      327976.42
      120335.89
      878648.21
      122359.11
      793932.39
      101180.11
      UW
      CREFC
      119846.37
      1.83
      1.0209
      1.66
      0.8442
      F
      F
      06-30-2021
    
    false
    false
    6262442.05
    39948.79
    0.04955
    0.0001479
    26720.62
    13228.17
    0.00
    6249213.88
    6249213.88
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    08-12-2021
    09-13-2021
    Goldman Sachs Mortgage Company
    07-23-2018
    7214000.00
    120
    08-06-2028
    360
    0.0495
    0.0495
    3
    1
    36
    09-06-2018
    true
    1
    WL
    5
    29757.75
    7214000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2028
    
      OSHKOSH CENTER II
      1910 SOUTH KOELLER STREET
      Oshkosh
      WI
      54902
      Winnebago
      RT
      88014
      88014
      1996
      10800000.00
      MAI
      07-06-2018
      1
      0.93
      6
      11-06-2020
      N
      Pick 'N Save
      65624
      12-31-2026
      Christiano's Pizza
      4640
      04-30-2022
      Hallmark
      4000
      06-30-2022
      01-01-2021
      06-30-2021
      1086286.44
      526914.00
      318154.47
      176407.56
      768131.97
      350506.44
      717506.15
      325192.94
      UW
      CREFC
      180530.37
      1.66
      1.9415
      1.55
      1.8013
      F
      F
      06-30-2021
    
    false
    false
    7214000.00
    38506.17
    0.0495
    0.0001479
    30749.68
    7756.49
    0.00
    7206243.51
    7206243.51
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    09-28-2018
    6500000.00
    120
    10-06-2028
    360
    0.05035
    0.05035
    3
    1
    24
    11-06-2018
    true
    1
    WL
    5
    0.00
    6500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2028
    
      BRIDGE BUSINESS CENTER
      310 GEORGE PATTERSON BOULEVARD
      Bristol
      PA
      19007
      Bucks
      IN
      104975
      104975
      1965
      2014
      9050000.00
      MAI
      05-29-2018
      1
      1
      6
      11-06-2020
      N
      Dow (Wire & Cable)
      50846
      02-28-2027
      Dow (Rohm & Haas)
      24097
      12-31-2022
      Virtus Pharma
      9600
      12-31-2024
      01-01-2021
      06-30-2021
      1486370.00
      788292.00
      659041.00
      347597.84
      827329.00
      440694.16
      744399.00
      399229.16
      UW
      CREFC
      210195.00
      1.97
      2.0965
      1.77
      1.8993
      F
      F
      06-30-2021
    
    false
    false
    6424608.18
    35032.58
    0.05035
    0.0001479
    27855.14
    7177.44
    0.00
    6417430.74
    6417430.74
    09-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    08-12-2021
    09-13-2021
    Deutsche Bank AG, acting through its New York Branch
    02-10-2017
    5500000.00
    120
    03-06-2027
    360
    0.051
    0.051
    3
    1
    04-06-2017
    true
    1
    WL
    2
    22891.04
    5379156.47
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2026
    
      COLLEGE PARK PLAZA
      3269 WEST 86TH STREET
      Indianapolis
      IN
      46268
      Marion
      RT
      28113
      28113
      1992
      2011
      7350000.00
      MAI
      09-07-2018
      1
      1
      6
      11-06-2020
      N
      Burlington Mattress Co  LLC
      8040
      06-30-2022
      Federal Express
      4400
      06-30-2028
      APN Management LLC
      2800
      04-30-2026
      01-01-2021
      06-30-2021
      676155.00
      343136.00
      137214.00
      58777.08
      538941.00
      284358.92
      511672.00
      270723.92
      UW
      CREFC
      179173.44
      1.50
      1.587
      1.43
      1.5109
      F
      F
      06-30-2021
    
    false
    false
    5135673.16
    29862.24
    0.051
    0.0001479
    22554.16
    7308.08
    0.00
    5128365.08
    5128365.08
    09-06-2021
    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 1, original file reflected one loan with Original Loan Amount of 80000000 however this is now split into Asset Number 1 and 1A with Original Loan Amounts of 23200000 and 56800000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for assets 5 (adding loan 5A), 6 (adding 6A and 6B), and 10 (adding 10A and 10B) each are a pari passu loan structure.
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 8A, the loan has been added as a reportable (Non Pooled) Rake Bond for the Carolinas 7-Eleven Portfolio B-Note in the amount of 35000000.  This is included in the trust but not pooled with the other Mortgage Loans
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 6, the originator names have been truncated due to EDGAR constraints. The full name for JPMCB is JP Morgan Chase Bank, National Association, WF is Wells Fargo Bank, National Association, DBNY is Deutsche Bank AG, acting through its New York Branch and MSBNA is Morgan Stanley Bank, N.A.
	
	
		Item 2(c)(4)
		Original Term Loan Number
		For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date.
	
	
		Item 2(c)(6)
		Original Amortization Term Number
		With respect to Asset Number 23, monthly debt service and annual debt service  is calculated based on the sum of the first 12 principal and interest payments after the expiration of the interest-only period based on the assumed principal payment schedule set forth on Annex G to this Preliminary Prospectus.
	
	
		Item 2(c)(15)
		Loan Structure Code
		For each of the mortgage loans identified as Asset Number 5, 6 and 10 the mortgage loan is evidenced by one or more senior pari passu notes that are part of a loan combination that consists of two or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(22)
		Grace Days Allowed Number
		With respect to Asset Number 5, the late fee is waived for the first thee periods. With respect to Asset Number 15, the late fee is waived once every twelve months.
	
	
		Item 2(d)(1)
		Property Name
		For mortgage loans that are part of a loan combination, the related mortgaged property or properties secures the entire loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(2)
		Property Address
		With respect to Asset Number 10, the name has been truncated due to EDGAR constraints. The full address is 550 & 560 Battery Street, 440 Davis Court, 100 Washington Street, 155 Jackson Street, 405 Davis Court, 200 Washington Street, 99 Jackson Street, 1-9 Boston Ship Plaza, 10-13 & 25-38 Hinckley Walk, 14-24 Whaleship Plaza, 39-58 Ironship Plaza.
	
	
		Item 2(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank at roll up.
	
	
		Item 2(d)(8)
		Net Rentable Square Feet Number
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(9)
		Net Rentable Square Feet Securitization Number
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(10)
		Units Beds Rooms Number
		For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(11)
		Units Beds Rooms Securitization Number
		For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(14)
		Valuation Securitization Amount
		For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(21)
		Most Recent Physical Occupancy Percentage
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(8) or 2(d)(10).
	
	
		Item 2(d)(28)(iv)
		Revenue Securitization Amount
		For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vi)
		Operating Expenses Securitization Amount
		For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income Securitization Amount
		For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow Securitization Amount
		For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate and (iv) the CREFC(R) intellectual property royalty license fee rate.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer
		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