Close

Form 10-D JPMCC Commercial Mortgag For: Sep 13

September 22, 2021 10:50 AM EDT

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

FORM 10-D

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

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

Commission File Number of issuing entity:  333-226123-02

Central Index Key Number of issuing entity:  0001763501

JPMCC Commercial Mortgage Securities Trust 2019-COR4
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226123

Central Index Key Number of depositor:  0001013611

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Exact name of depositor as specified in its charter)

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

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

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

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

Bradley J. Horn (212) 834-9708
(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)

38-4104393
38-4104394
(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-3

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

A-SB

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 13, 2021 a distribution was made to holders of the certificates issued by JPMCC Commercial Mortgage Securities Trust 2019-COR4.

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

No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by JPMCC Commercial Mortgage Securities Trust 2019-COR4 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from August 13, 2021 to September 13, 2021.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on August 16, 2021. The CIK number for the Depositor is 0001013611.

JPMorgan Chase Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G on February 11, 2021. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.

LoanCore Capital Markets LLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 8, 2021. The CIK number for LoanCore Capital Markets LLC is 0001555524.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 22, 2021 under Commission File No. 333-226123-02 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 22, 2021 under Commission File No. 333-226123-02 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for JPMCC Commercial Mortgage Securities Trust 2019-COR4, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

08/12/2021

$114,354.16

  Current Distribution Date

09/13/2021

$94,785.38

 

REO Account

  Prior Distribution Date

08/12/2021

$0.00

  Current Distribution Date

09/13/2021

$0.00

 

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for JPMCC Commercial Mortgage Securities Trust 2019-COR4, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

08/12/2021

$6,030.79

  Current Distribution Date

09/13/2021

$6,028.98

 

Interest Reserve Account

  Prior Distribution Date

08/12/2021

$0.00

  Current Distribution Date

09/13/2021

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

08/12/2021

$0.00

  Current Distribution Date

09/13/2021

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by JPMCC Commercial Mortgage Securities Trust 2019-COR4, relating to the September 13, 2021 distribution.

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

 

SIGNATURES

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

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

 

/s/ Bradley J. Horn
Bradley J. Horn, Executive Director

Date: September 21, 2021

 

 

 

     

Distribution Date:

09/13/21

JPMCC Commerical Mortgage Securities Trust 2019-COR4

Determination Date:

09/07/21

 

Next Distribution Date:

10/13/21

 

Record Date:

08/31/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-COR4

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

 

 

Certificate Factor Detail

3

 

Kunal Singh

(212) 834-5467

 

Certificate Interest Reconciliation Detail

4

 

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

 

 

 

 

 

 

 

 

Additional Information

5

Master Servicer

Midland Loan Services

 

 

 

 

 

askmidlandls.com

(913) 253-9000

 

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

10851 Mastin Street,Building 82, Suite 300 | Overland Park, KS 66210

 

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Midland Loan Services

 

 

Current Mortgage Loan and Property Stratification

8-12

 

askmidlandls.com

(913) 253-9000

 

Mortgage Loan Detail (Part 1)

13-14

 

10851 Mastin Street,Building 82, Suite 300 | Overland Park, KS 66210

 

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

Historical Detail

18

 

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

 

 

Delinquency Loan Detail

19

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

Collateral Stratification and Historical Detail

20

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 1

21

 

 

 

[email protected]

 

 

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Specially Serviced Loan Detail - Part 2

22

 

 

 

 

Modified Loan Detail

23

 

 

 

 

Historical Liquidated Loan Detail

24

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

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

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

   

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

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

48128YAS0

2.952200%

14,326,000.00

9,736,151.54

228,191.69

23,952.56

0.00

0.00

252,144.25

9,507,959.85

30.19%

30.00%

A-2

48128YAT8

3.960800%

4,611,000.00

4,611,000.00

0.00

15,219.37

0.00

0.00

15,219.37

4,611,000.00

30.19%

30.00%

A-3

48128YAU5

3.762900%

110,000,000.00

110,000,000.00

0.00

344,932.50

0.00

0.00

344,932.50

110,000,000.00

30.19%

30.00%

A-4

48128YAV3

3.758300%

173,000,000.00

173,000,000.00

0.00

541,821.58

0.00

0.00

541,821.58

173,000,000.00

30.19%

30.00%

A-5

48128YAW1

4.029100%

211,494,000.00

211,494,000.00

0.00

710,108.73

0.00

0.00

710,108.73

211,494,000.00

30.19%

30.00%

A-SB

48128YAX9

3.938100%

28,430,000.00

28,430,000.00

0.00

93,300.15

0.00

0.00

93,300.15

28,430,000.00

30.19%

30.00%

A-S

48128YBA8

4.290000%

44,510,000.00

44,510,000.00

0.00

159,123.25

0.00

0.00

159,123.25

44,510,000.00

24.40%

24.25%

B

48128YBB6

4.440400%

37,737,000.00

37,737,000.00

0.00

139,639.48

0.00

0.00

139,639.48

37,737,000.00

19.50%

19.38%

C

48128YBC4

4.941500%

38,704,000.00

38,704,000.00

0.00

159,379.85

0.00

0.00

159,379.85

38,704,000.00

14.47%

14.38%

D

48128YAC5

3.000000%

25,158,000.00

25,158,000.00

0.00

62,895.00

0.00

0.00

62,895.00

25,158,000.00

11.19%

11.13%

E

48128YAE1

3.000000%

12,579,000.00

12,579,000.00

0.00

31,447.50

0.00

0.00

31,447.50

12,579,000.00

9.56%

9.50%

F-RR

48128YAG6

5.180318%

7,741,000.00

7,741,000.00

0.00

33,417.37

0.00

0.00

33,417.37

7,741,000.00

8.55%

8.50%

G-RR

48128YAJ0

5.180318%

21,287,000.00

21,287,000.00

0.00

91,894.53

0.00

0.00

91,894.53

21,287,000.00

5.79%

5.75%

H-RR

48128YAL5

5.180318%

9,677,000.00

9,677,000.00

0.00

41,774.95

0.00

0.00

41,774.95

9,677,000.00

4.53%

4.50%

NR-RR* 48128YAN1

5.180318%

34,833,963.00

34,833,963.00

0.00

150,375.86

0.00

0.00

150,375.86

34,833,963.00

0.00%

0.00%

R

48128YAQ4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

774,087,963.00

769,498,114.54

228,191.69

2,599,282.68

0.00

0.00

2,827,474.37

769,269,922.85

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

48128YAY7

1.285126%

586,371,000.00

581,781,151.54

0.00

623,051.57

0.00

0.00

623,051.57

581,552,959.85

 

 

X-B

48128YAZ4

0.486199%

76,441,000.00

76,441,000.00

0.00

30,971.28

0.00

0.00

30,971.28

76,441,000.00

 

 

X-D

48128YAA9

2.180318%

37,737,000.00

37,737,000.00

0.00

68,565.57

0.00

0.00

68,565.57

37,737,000.00

 

 

Notional SubTotal

 

700,549,000.00

695,959,151.54

0.00

722,588.42

0.00

0.00

722,588.42

695,730,959.85

 

 

 

Deal Distribution Total

 

 

 

228,191.69

3,321,871.10

0.00

0.00

3,550,062.79

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

      Principal Distribution       Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

      Losses

Total Distribution

     Ending Balance

Regular      Certificates

 

 

 

 

 

 

 

 

 

A-1

48128YAS0

679.61409605

15.92849993

1.67196426

0.00000000

0.00000000

0.00000000

0.00000000

17.60046419

663.68559612

A-2

48128YAT8

1,000.00000000

0.00000000

3.30066580

0.00000000

0.00000000

0.00000000

0.00000000

3.30066580

1,000.00000000

A-3

48128YAU5

1,000.00000000

0.00000000

3.13575000

0.00000000

0.00000000

0.00000000

0.00000000

3.13575000

1,000.00000000

A-4

48128YAV3

1,000.00000000

0.00000000

3.13191665

0.00000000

0.00000000

0.00000000

0.00000000

3.13191665

1,000.00000000

A-5

48128YAW1

1,000.00000000

0.00000000

3.35758334

0.00000000

0.00000000

0.00000000

0.00000000

3.35758334

1,000.00000000

A-SB

48128YAX9

1,000.00000000

0.00000000

3.28174991

0.00000000

0.00000000

0.00000000

0.00000000

3.28174991

1,000.00000000

A-S

48128YBA8

1,000.00000000

0.00000000

3.57500000

0.00000000

0.00000000

0.00000000

0.00000000

3.57500000

1,000.00000000

B

48128YBB6

1,000.00000000

0.00000000

3.70033336

0.00000000

0.00000000

0.00000000

0.00000000

3.70033336

1,000.00000000

C

48128YBC4

1,000.00000000

0.00000000

4.11791675

0.00000000

0.00000000

0.00000000

0.00000000

4.11791675

1,000.00000000

D

48128YAC5

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

48128YAE1

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F-RR

48128YAG6

1,000.00000000

0.00000000

4.31693192

0.00000000

0.00000000

0.00000000

0.00000000

4.31693192

1,000.00000000

G-RR

48128YAJ0

1,000.00000000

0.00000000

4.31693193

0.00000000

0.00000000

0.00000000

0.00000000

4.31693193

1,000.00000000

H-RR

48128YAL5

1,000.00000000

0.00000000

4.31693190

0.00000000

0.00000000

0.00000000

0.00000000

4.31693190

1,000.00000000

NR-RR

48128YAN1

1,000.00000000

0.00000000

4.31693230

(0.00000029)

0.08098275

0.00000000

0.00000000

4.31693230

1,000.00000000

R

48128YAQ4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

48128YAY7

992.17244976

0.00000000

1.06255523

0.00000000

0.00000000

0.00000000

0.00000000

1.06255523

991.78329053

X-B

48128YAZ4

1,000.00000000

0.00000000

0.40516581

0.00000000

0.00000000

0.00000000

0.00000000

0.40516581

1,000.00000000

X-D

48128YAA9

1,000.00000000

0.00000000

1.81693219

0.00000000

0.00000000

0.00000000

0.00000000

1.81693219

1,000.00000000

 

 

 

 

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

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

    Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

   Certificate

Prepayment

Certificate

    Shortfalls /

Payback of Prior

Distribution

  Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

   Interest

Interest Shortfall

Interest

   (Paybacks)

Realized Losses

Amount

  Distribution

Interest Shortfalls

 

A-1

08/01/21 - 08/30/21

30

0.00

23,952.56

0.00

23,952.56

0.00

0.00

0.00

23,952.56

0.00

 

A-2

08/01/21 - 08/30/21

30

0.00

15,219.37

0.00

15,219.37

0.00

0.00

0.00

15,219.37

0.00

 

A-3

08/01/21 - 08/30/21

30

0.00

344,932.50

0.00

344,932.50

0.00

0.00

0.00

344,932.50

0.00

 

A-4

08/01/21 - 08/30/21

30

0.00

541,821.58

0.00

541,821.58

0.00

0.00

0.00

541,821.58

0.00

 

A-5

08/01/21 - 08/30/21

30

0.00

710,108.73

0.00

710,108.73

0.00

0.00

0.00

710,108.73

0.00

 

A-SB

08/01/21 - 08/30/21

30

0.00

93,300.15

0.00

93,300.15

0.00

0.00

0.00

93,300.15

0.00

 

X-A

08/01/21 - 08/30/21

30

0.00

623,051.57

0.00

623,051.57

0.00

0.00

0.00

623,051.57

0.00

 

X-B

08/01/21 - 08/30/21

30

0.00

30,971.28

0.00

30,971.28

0.00

0.00

0.00

30,971.28

0.00

 

X-D

08/01/21 - 08/30/21

30

0.00

68,565.57

0.00

68,565.57

0.00

0.00

0.00

68,565.57

0.00

 

A-S

08/01/21 - 08/30/21

30

0.00

159,123.25

0.00

159,123.25

0.00

0.00

0.00

159,123.25

0.00

 

B

08/01/21 - 08/30/21

30

0.00

139,639.48

0.00

139,639.48

0.00

0.00

0.00

139,639.48

0.00

 

C

08/01/21 - 08/30/21

30

0.00

159,379.85

0.00

159,379.85

0.00

0.00

0.00

159,379.85

0.00

 

D

08/01/21 - 08/30/21

30

0.00

62,895.00

0.00

62,895.00

0.00

0.00

0.00

62,895.00

0.00

 

E

08/01/21 - 08/30/21

30

0.00

31,447.50

0.00

31,447.50

0.00

0.00

0.00

31,447.50

0.00

 

F-RR

08/01/21 - 08/30/21

30

0.00

33,417.37

0.00

33,417.37

0.00

0.00

0.00

33,417.37

0.00

 

G-RR

08/01/21 - 08/30/21

30

0.00

91,894.53

0.00

91,894.53

0.00

0.00

0.00

91,894.53

0.00

 

H-RR

08/01/21 - 08/30/21

30

0.00

41,774.95

0.00

41,774.95

0.00

0.00

0.00

41,774.95

0.00

 

NR-RR

08/01/21 - 08/30/21

30

2,808.83

150,375.85

0.00

150,375.85

(0.01)

0.00

0.00

150,375.86

2,820.95

 

Totals

 

 

2,808.83

3,321,871.09

0.00

3,321,871.09

(0.01)

0.00

0.00

3,321,871.10

2,820.95

 

 

 

 

 

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

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

Additional Information

 

Total Available Distribution Amount (1)

3,550,062.79

 

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

 

 

 

 

 

 

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

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,335,521.07

Master Servicing Fee

5,279.51

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,029.87

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

331.31

ARD Interest

0.00

Operating Advisor Fee

1,744.23

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

265.05

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,335,521.07

Total Fees

13,649.97

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

228,191.69

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

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

228,191.69

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,321,871.10

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

228,191.69

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,550,062.79

Total Funds Collected

3,563,712.76

Total Funds Distributed

3,563,712.76

 

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

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

769,498,114.91

769,498,114.91

Beginning Certificate Balance

769,498,114.54

(-) Scheduled Principal Collections

228,191.69

228,191.69

(-) Principal Distributions

228,191.69

(-) 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

769,269,923.22

769,269,923.22

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

769,498,114.91

769,498,114.91

Ending Certificate Balance

769,269,922.85

Ending Actual Collateral Balance

769,269,923.22

769,269,923.22

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.37)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.37)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.18

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

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

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

9,999,999 or less

12

81,102,980.69

10.54%

83

5.0284

1.594420

1.49 or less

19

358,993,608.19

46.67%

80

5.0534

0.332057

10,000,000 to 19,999,999

17

250,456,804.42

32.56%

86

5.1407

1.259925

1.50 to 1.75

12

206,820,532.60

26.89%

85

5.0191

1.627209

20,000,000 to 24,999,999

5

107,600,000.00

13.99%

85

5.0602

1.326666

1.76 to 2.00

8

183,155,782.43

23.81%

87

4.9965

1.856529

25,000,000 to 49,999,999

4

138,941,855.68

18.06%

77

4.9898

0.579247

2.01 to 2.25

0

0.00

0.00%

0

0.0000

0.000000

 

50,000,000 or greater

3

191,168,282.43

24.85%

82

4.9134

0.932292

2.26 or greater

2

20,300,000.00

2.64%

83

5.1752

2.489852

 

Totals

41

769,269,923.22

100.00%

83

5.0339

1.100166

Totals

41

769,269,923.22

100.00%

83

5.0339

1.100166

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Arizona

1

8,600,000.00

1.12%

82

5.1170

2.340000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

7

79,041,135.99

10.27%

84

5.0536

1.639160

California

13

267,918,282.43

34.83%

87

5.0035

1.384757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

6

143,671,503.58

18.68%

73

4.8482

(0.421859)

Colorado

1

2,360,000.00

0.31%

83

4.3920

1.630000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

4

83,350,000.00

10.83%

85

5.2767

1.021938

Connecticut

1

48,000,000.00

6.24%

87

5.4515

1.610000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Home Park

1

10,750,000.00

1.40%

88

5.3500

1.800000

Florida

3

14,185,310.20

1.84%

86

5.1094

1.722977

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

4

53,064,732.76

6.90%

85

5.2835

1.292586

Georgia

5

46,836,523.22

6.09%

84

5.1600

1.384576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

20

198,898,282.43

25.86%

86

4.8732

1.810221

Illinois

5

16,820,015.26

2.19%

78

5.1157

1.288918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

17

200,494,268.46

26.06%

85

5.1345

1.218008

Indiana

1

19,250,000.00

2.50%

87

5.4860

1.900000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

59

769,269,923.22

100.00%

83

5.0339

1.100166

Kentucky

1

1,700,000.00

0.22%

82

4.7380

1.650000

 

 

 

 

 

 

 

 

Mississippi

1

19,364,732.76

2.52%

86

5.2900

1.340000

 

 

 

 

 

 

 

 

Missouri

7

62,377,856.32

8.11%

86

4.9740

1.684179

 

 

 

 

 

 

 

 

New Mexico

1

11,700,000.00

1.52%

84

5.2180

2.600000

 

 

 

 

 

 

 

 

Ohio

2

12,790,281.99

1.66%

88

5.2661

1.273950

 

 

 

 

 

 

 

 

Pennsylvania

1

3,840,000.00

0.50%

82

4.7380

1.650000

 

 

 

 

 

 

 

 

South Carolina

2

3,555,000.00

0.46%

82

4.7380

1.650000

 

 

 

 

 

 

 

 

Tennessee

3

26,694,880.36

3.47%

80

5.1366

0.636187

 

 

 

 

 

 

 

 

Texas

4

19,055,185.00

2.48%

86

5.1066

1.561891

 

 

 

 

 

 

 

 

Washington

5

151,200,000.00

19.65%

73

4.8690

(0.419352)

 

 

 

 

 

 

 

 

Wisconsin

2

33,021,855.68

4.29%

79

4.6996

1.528189

 

 

 

 

 

 

 

 

Totals

59

769,269,923.22

100.00%

83

5.0339

1.100166

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

4.89200% or less

9

265,280,138.11

34.48%

78

4.7336

0.724093

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.89201% to 5.39200%

28

419,999,289.91

54.60%

85

5.1386

1.239846

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.39201 or greater

4

83,990,495.20

10.92%

86

5.4586

1.589499

25 months to 36 months

41

769,269,923.22

100.00%

83

5.0339

1.100166

 

Totals

41

769,269,923.22

100.00%

83

5.0339

1.100166

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

41

769,269,923.22

100.00%

83

5.0339

1.100166

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

84 months or less

12

235,186,651.30

30.57%

74

4.8573

0.281891

Interest Only

16

381,300,000.00

49.57%

81

5.0902

0.585907

85 months to 119 months

29

534,083,271.92

69.43%

87

5.1116

1.460498

359 months or less

25

387,969,923.22

50.43%

85

4.9785

1.605584

 

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

41

769,269,923.22

100.00%

83

5.0339

1.100166

Totals

41

769,269,923.22

100.00%

83

5.0339

1.100166

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

              Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

                      WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

              DSCR¹

Underwriter's Information

6

92,520,000.00

12.03%

85

4.8879

1.609564

 

 

 

None

 

 

12 months or less

35

676,749,923.22

87.97%

83

5.0538

1.030525

 

 

 

 

 

 

13 months to 23 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

24 months or more

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

41

769,269,923.22

100.00%

83

5.0339

1.100166

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

       Original      Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

  Interest

 

  Scheduled

   Scheduled

Principal

  Anticipated    Maturity    Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State            Accrual Type     Gross Rate

Interest

  Principal

Adjustments  Repay Date       Date

      Date

Balance

Balance

Date

 

1A2

30313001

LO

Seattle

WA

Actual/360

4.81025%

207,097.22

0.00

0.00

N/A

06/06/27

--

50,000,000.00

50,000,000.00

09/06/21

 

1A3

30313002

LO

Seattle

WA

Actual/360

4.81025%

111,832.50

0.00

0.00

N/A

06/06/27

--

27,000,000.00

27,000,000.00

09/06/21

 

2

30501868

OF

San Mateo

CA

Actual/360

4.69725%

300,341.88

88,501.25

0.00

N/A

12/06/28

--

74,256,783.68

74,168,282.43

09/06/21

 

3

30315549

RT

San Diego

CA

Actual/360

5.23025%

301,741.94

0.00

0.00

N/A

12/01/28

--

67,000,000.00

67,000,000.00

09/01/21

 

4

30501848

MU

Westport

CT

Actual/360

5.45225%

225,328.67

0.00

0.00

N/A

12/06/28

--

48,000,000.00

48,000,000.00

09/06/21

 

5A1A3

30315469

RT

Saint Louis

MO

Actual/360

4.99725%

86,055.50

0.00

0.00

N/A

11/01/28

--

20,000,000.00

20,000,000.00

09/01/21

 

5A1A4

30315470

RT

Saint Louis

MO

Actual/360

4.99725%

86,055.50

0.00

0.00

N/A

11/01/28

--

20,000,000.00

20,000,000.00

09/01/21

 

5A1A5

30315471

RT

Saint Louis

MO

Actual/360

4.99725%

27,878.73

0.00

0.00

N/A

11/01/28

--

6,479,245.00

6,479,245.00

09/01/21

 

6

30312999

LO

Seattle

WA

Actual/360

4.74025%

134,695.00

0.00

0.00

N/A

06/06/27

--

33,000,000.00

33,000,000.00

09/06/21

 

7

30299748

IN

Chippewa Falls

WI

Actual/360

4.69725%

125,327.44

44,208.17

0.00

N/A

04/06/28

--

30,986,063.85

30,941,855.68

09/06/21

 

8

30501762

RT

Norcross

GA

Actual/360

5.21325%

110,424.48

0.00

0.00

N/A

12/06/28

--

24,600,000.00

24,600,000.00

09/06/21

 

9

30299959

MU

Seattle

WA

Actual/360

4.99025%

98,829.72

0.00

0.00

N/A

06/06/28

--

23,000,000.00

23,000,000.00

09/06/21

 

10

30315522

IN

Various

Various

Actual/360

5.08025%

87,488.89

0.00

0.00

N/A

11/06/28

--

20,000,000.00

20,000,000.00

09/06/21

 

11

30501592

MF

Oxford

MS

Actual/360

5.29025%

88,306.35

20,769.31

0.00

N/A

11/06/28

--

19,385,502.07

19,364,732.76

09/06/21

 

12

30501555

OF

San Bernardino

CA

Actual/360

4.77525%

81,413.75

0.00

0.00

N/A

10/06/28

--

19,800,000.00

19,800,000.00

09/06/21

 

13

30501867

IN

Indianapolis

IN

Actual/360

5.48625%

90,938.07

0.00

0.00

N/A

12/06/28

--

19,250,000.00

19,250,000.00

09/06/21

 

14

30315558

MF

Seattle

WA

Actual/360

5.20025%

81,495.56

0.00

0.00

N/A

02/06/29

--

18,200,000.00

18,200,000.00

09/06/21

 

15

30501733

RT

Van Nuys

CA

Actual/360

5.11125%

79,220.50

0.00

0.00

N/A

11/06/28

--

18,000,000.00

18,000,000.00

09/06/21

 

16

30501822

OF

San Jose

CA

Actual/360

5.29625%

77,527.56

0.00

0.00

N/A

12/06/28

--

17,000,000.00

17,000,000.00

09/06/21

 

17

30501651

OF

San Bernardino

CA

Actual/360

4.93825%

70,585.97

0.00

0.00

N/A

11/06/28

--

16,600,000.00

16,600,000.00

09/06/21

 

18

30315559

LO

Nashville

TN

Actual/360

4.94025%

60,784.12

19,189.98

0.00

N/A

06/01/28

--

14,289,070.34

14,269,880.36

09/01/21

 

19

30501495

Various     Chicago

IL

Actual/360

5.13125%

65,612.66

0.00

0.00

N/A

10/06/28

--

14,850,000.00

14,850,000.00

09/06/21

 

20

30501635

OF

Newport Beach

CA

Actual/360

5.07125%

58,950.38

0.00

0.00

N/A

11/06/28

--

13,500,000.00

13,500,000.00

09/06/21

 

21

30501149

Various     Various

Various

Actual/360

4.73825%

53,039.28

0.00

0.00

N/A

07/06/28

--

13,000,000.00

13,000,000.00

09/06/21

 

22

30315560

LO

Alpharetta

GA

Actual/360

5.06025%

50,481.72

13,566.88

0.00

N/A

01/06/29

--

11,585,758.18

11,572,191.30

09/06/21

 

23

30501371

OF

Albuquerque

NM

Actual/360

5.21825%

52,571.35

0.00

0.00

N/A

09/06/28

--

11,700,000.00

11,700,000.00

09/06/21

 

24

30501898

RT

Northridge

CA

Actual/360

5.10025%

48,308.33

0.00

0.00

N/A

01/06/29

--

11,000,000.00

11,000,000.00

09/06/21

 

25

30315561

OF

Culver City

CA

Actual/360

5.30525%

50,250.14

0.00

0.00

N/A

11/06/28

--

11,000,000.00

11,000,000.00

09/06/21

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

       Original         Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

   Interest

 

Scheduled

Scheduled

Principal

  Anticipated   Maturity      Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

  City

State        Accrual Type   Gross Rate

Interest

Principal

Adjustments  Repay Date       Date

      Date

Balance

Balance

Date

 

26

30501985

MH

Vallejo

CA

Actual/360

5.35025%

49,524.65

0.00

0.00

N/A

01/06/29

--

10,750,000.00

10,750,000.00

09/06/21

 

27

30315562

MF

Nashville

TN

Actual/360

5.47025%

49,928.94

0.00

0.00

N/A

03/06/28

--

10,600,000.00

10,600,000.00

09/06/21

 

28

30315563

IN

Troy

OH

Actual/360

5.30025%

40,435.43

10,583.18

0.00

N/A

01/01/29

--

8,859,863.49

8,849,280.31

09/01/21

 

29

30502249

OF

Carlsbad

CA

Actual/360

4.70025%

36,829.72

0.00

0.00

N/A

02/01/29

--

9,100,000.00

9,100,000.00

09/01/21

 

30

30501165

OF

Phoenix

AZ

Actual/360

5.11725%

37,894.23

0.00

0.00

N/A

07/06/28

--

8,600,000.00

8,600,000.00

09/06/21

 

31

30502254

RT

Kansas City

MO

Actual/360

4.95025%

35,325.47

0.00

0.00

N/A

02/01/29

--

8,287,500.00

8,287,500.00

09/01/21

 

32

30501283

OF

Various

Various

Actual/360

4.39225%

31,277.14

0.00

0.00

N/A

08/06/28

--

8,270,000.00

8,270,000.00

09/06/21

 

33

30315564

LO

McDonough

GA

Actual/360

5.20025%

35,101.06

9,514.20

0.00

N/A

02/01/29

--

7,838,946.12

7,829,431.92

09/01/21

 

34

30501780

RT

Portland

TX

Actual/360

5.40925%

28,629.86

6,219.89

0.00

N/A

12/06/28

--

6,146,715.09

6,140,495.20

09/06/21

 

35

30315565

RT

Various

Various

Actual/360

5.00025%

20,714.21

6,126.87

0.00

N/A

01/01/24

--

4,811,042.13

4,804,915.26

09/01/21

 

36

30501649

MF

Wilton Manors

FL

Actual/360

5.16525%

21,793.43

0.00

0.00

N/A

10/06/28

--

4,900,000.00

4,900,000.00

09/06/21

 

37

30315566

RT

Zanesville

OH

Actual/360

5.19025%

17,634.68

4,853.55

0.00

N/A

12/06/28

--

3,945,855.23

3,941,001.68

09/06/21

 

38

30315567

RT

Liberty

MO

Actual/360

5.30725%

17,849.04

4,658.41

0.00

N/A

01/01/29

--

3,905,769.73

3,901,111.32

09/01/21

 

Totals

 

 

 

 

 

 

3,335,521.07

228,191.69

0.00

 

 

 

769,498,114.91

769,269,923.22

 

 

(1) Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent         Most Recent    Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

   NOI End

    Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

  Date

   Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1A2

(2,434,293.64)

(1,014,990.08)

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A3

(2,434,293.64)

(1,014,990.08)

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

7,114,422.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

8,750,339.10

7,125,277.40

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

3,880,268.37

4,371,042.44

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A1A3

21,812,524.99

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A1A4

21,812,524.99

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A1A5

21,812,524.99

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

(3,952,795.36)

(1,204,953.28)

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

3,390,027.99

3,436,178.28

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,417,472.67

2,576,299.78

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

577,892.30

(95,963.53)

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

6,705,868.38

1,680,841.52

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

1,785,086.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,066,051.25

2,211,292.53

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,274,203.21

2,193,356.03

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,254,877.28

403,354.79

01/01/21

04/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

505,429.64

(12,292.58)

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,932,179.56

1,837,673.17

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

6,334.84

0.00

 

 

17

2,313,799.45

2,326,485.40

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,130,485.79

826,695.92

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,365,928.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,008,368.79

1,011,551.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,116,093.57

1,242,537.93

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

183,991.70

209,322.80

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,678,975.65

1,740,541.11

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

128,777.12

(12,873.21)

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

898,546.25

942,731.27

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

       Most Recent       Most Recent       Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

    NOI Start

     NOI End

       Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

   Date

    Date

      Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

26

1,062,136.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

798,875.19

719,108.92

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

(282,008.33)

772,020.09

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

972,143.87

806,104.08

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

894,341.60

1,073,445.44

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

932,351.67

871,159.65

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

677,064.93

848,856.50

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

510,872.89

235,479.84

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

742,998.79

141,844.79

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

366,775.61

346,765.24

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

425,278.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

430,573.49

401,053.82

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

194,213.49

63,523.21

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

116,820,895.87

37,058,480.19

 

 

 

0.00

0.00

0.00

0.00

6,334.84

0.00

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

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

 

 

Page 17 of 27

 


 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

         30-59 Days

 

         60-89 Days

 

90 Days or More

 

     Foreclosure

 

REO

 

    Modifications

 

    Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

      Balance

#

      Balance

#

    Balance

#

     Balance

#

Balance

#

    Balance

#

    Amount

#

  Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/13/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

5.033853%

5.013253%

83

08/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

5.033811%

5.013211%

84

07/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

5.033770%

5.013170%

85

06/11/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

5.033724%

5.013125%

86

05/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

33,000,000.00

0

0.00

0

0.00

 

5.033683%

5.013084%

87

04/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

5.033638%

5.013039%

88

03/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

5.033597%

5.012999%

89

02/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

5.033545%

5.012947%

90

01/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

5.033504%

5.012907%

91

12/11/20

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

5.033464%

5.012867%

92

11/13/20

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

5.033458%

5.012861%

93

10/13/20

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

5.033452%

5.012855%

94

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                             

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

         Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹                        Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

16

30501822

09/06/21

0

B

0.00

0.00

6,334.84

17,000,000.00

 

 

 

 

 

 

Totals

 

 

 

 

0.00

0.00

6,334.84

17,000,000.00

 

 

 

 

 

 

 

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 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

                       Non-Performing

           REO/Foreclosure

 

 

Past Maturity

 

0

0

 

0

 

0

 

0 - 6 Months

 

0

0

 

0

 

0

 

7 - 12 Months

 

0

0

 

0

 

0

 

13 - 24 Months

 

0

0

 

0

 

0

 

25 - 36 Months

 

4,804,915

4,804,915

 

0

 

0

 

37 - 48 Months

 

0

0

 

0

 

0

 

49 - 60 Months

 

0

0

 

0

 

0

 

> 60 Months

 

764,465,008

764,465,008

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

Sep-21

769,269,923

769,269,923

0

0

0

 

0

 

Aug-21

769,498,115

769,498,115

0

0

0

 

0

 

Jul-21

769,725,343

769,725,343

0

0

0

 

0

 

Jun-21

769,977,113

769,977,113

0

0

0

 

0

 

May-21

770,202,316

770,202,316

0

0

0

 

0

 

Apr-21

770,452,135

770,452,135

0

0

0

 

0

 

Mar-21

770,675,331

770,675,331

0

0

0

 

0

 

Feb-21

770,974,498

770,974,498

0

0

0

 

0

 

Jan-21

771,195,485

771,195,485

0

0

0

 

0

 

Dec-20

771,415,538

771,415,538

0

0

0

 

0

 

Nov-20

771,558,613

771,558,613

0

0

0

 

0

 

Oct-20

771,686,021

771,686,021

0

0

0

 

0

 

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

 

 

 

 

 

 

 

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

 

 

Page 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

No specially serviced loans this period

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

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

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

       Balance

Rate

        Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

1A2

30313001

50,000,000.00

4.81003%

50,000,000.00

4.81003%

8

07/29/20

07/06/20

08/05/20

1A3

30313002

27,000,000.00

4.81003%

27,000,000.00

4.81003%

8

07/29/20

07/06/20

08/05/20

6

30312999

33,000,000.00

4.74003%

33,000,000.00

4.74003%

8

04/29/20

05/06/20

05/14/20

6

30312999

33,000,000.00

4.74003%

33,000,000.00

4.74003%

8

07/29/20

07/06/20

08/05/20

6

30312999

33,000,000.00

4.74003%

33,000,000.00

4.74003%

8

05/06/21

04/01/21

05/06/21

Totals

 

176,000,000.00

 

176,000,000.00

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 23 of 27

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

          Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹           Number               Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 24 of 27

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

        Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID          Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

 Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

 Advances

Interest

(Refunds)

(Excess)

 

 

 

 

 

No interest shortfalls this period

 

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

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

 

Page 27 of 27

 



	
		Prospectus Loan ID
		1
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		05-02-2017
		77000000.00000000
		121
		06-06-2027
		0
		.04810000
		.04810000
		3
		1
		121
		06-06-2017
		true
		1
		PP
		3
		318929.72000000
		77000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		03-05-2027
		.00000000
		.00000000
		
			Renaissance Seattle Hotel
			515 Madison Street
			Seattle
			WA
			98104
			King
			LO
			557
			557
			1978
			2017
			229700000.00000000
			MAI
			03-08-2017
			229700000.00000000
			03-08-2017
			MAI
			.81600000
			.20660000
			6
			03-06-2021
			N
			09-30-2018
			01-01-2021
			03-31-2021
			44885370.00000000
			713302.00000000
			28882387.00000000
			1728292.08000000
			16002982.00000000
			-1014990.08000000
			13758714.00000000
			-1043522.16000000
			UW
			CREFC
			1548385.76000000
			2.58000000
			-.65550000
			2.22000000
			-.67390000
			F
			F
		
		false
		false
		77000000.00000000
		318929.72000000
		.04810000
		.00015000
		318929.72000000
		.00000000
		.00000000
		77000000.00000000
		77000000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		07-06-2020
		98
		.00000000
		.00000000
		06-06-2027
		.00000000
	
	
		Prospectus Loan ID
		2
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		11-28-2018
		75000000.00000000
		120
		12-06-2028
		360
		.04697000
		.04697000
		3
		1
		24
		01-06-2019
		true
		1
		WL
		5
		303347.92000000
		75000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-05-2028
		09-05-2028
		.00000000
		.00000000
		
			400 South El Camino Real
			400 South El Camino Real
			San Mateo
			CA
			94402
			San Mateo
			OF
			145877
			145179
			1973
			2015
			128000000.00000000
			MAI
			10-09-2018
			128000000.00000000
			10-09-2018
			MAI
			.96000000
			6
			X
			Alibaba Group
			42549
			07-31-2023
			ZS Associates
			28885
			04-30-2022
			UBS Financial Services
			7833
			03-31-2024
			09-30-2018
			10328734.00000000
			2583895.00000000
			7744839.00000000
			7319465.00000000
			UW
			CREFC
			1.66000000
			1.57000000
			F
			F
			06-30-2020
		
		false
		false
		74256783.68000000
		388843.13000000
		.04697000
		.00018500
		300341.88000000
		88501.25000000
		.00000000
		74168282.43000000
		74168282.43000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		1
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		11-15-2018
		67000000.00000000
		120
		12-01-2028
		0
		.05230000
		.05230000
		3
		1
		120
		01-01-2019
		true
		1
		PP
		3
		301741.94000000
		67000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-31-2021
		09-30-2028
		09-30-2028
		.00000000
		.00000000
		
			Liberty Station Retail
			2401 Truxton Road Various
			San Diego
			CA
			92106
			San Diego
			RT
			327232
			327704
			1923
			2009
			170000000.00000000
			MAI
			10-01-2018
			170000000.00000000
			10-01-2018
			MAI
			.92400000
			.94648062
			6
			03-01-2021
			N
			VONS Grocery - 28th & 29th
			51839
			10-31-2027
			LIBERTY PUBLIC MARKET
			25061
			01-31-2026
			STONE BREWING CO LLC
			22514
			08-31-2027
			08-31-2018
			01-01-2021
			03-31-2021
			13968591.00000000
			12288449.28000000
			4609164.00000000
			5163171.88000000
			9359427.00000000
			7125277.40000000
			8982567.00000000
			6748685.40000000
			UW
			CREFC
			6204087.40000000
			1.51000000
			1.14850000
			1.45000000
			1.08780000
			F
			F
			03-31-2021
		
		false
		false
		67000000.00000000
		301741.94000000
		.05230000
		.00038500
		301741.94000000
		.00000000
		.00000000
		67000000.00000000
		67000000.00000000
		09-01-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		11-30-2018
		48000000.00000000
		120
		12-06-2028
		0
		.05451500
		.05451500
		3
		1
		120
		01-06-2019
		true
		1
		WL
		3
		225328.67000000
		48000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2028
		.00000000
		.00000000
		
			Bedford Square
			59 Post Road East
			Westport
			CT
			6880
			Fairfield
			MU
			78570
			107943
			1900
			2018
			105000000.00000000
			MAI
			10-19-2018
			105000000.00000000
			10-19-2018
			MAI
			.83900000
			.94420404
			6
			03-06-2021
			N
			Anthropologie, Inc
			40758
			08-31-2032
			Williams Sonoma Stores, Inc
			7424
			01-31-2029
			Sorelle Gallery
			3379
			02-28-2022
			10-31-2018
			04-01-2020
			03-31-2021
			6048015.00000000
			6070964.00000000
			1723994.00000000
			1699921.56000000
			4324021.00000000
			4371042.44000000
			4220081.00000000
			4267102.44000000
			UW
			CREFC
			2653063.37000000
			1.63000000
			1.64750000
			1.59000000
			1.60840000
			F
			F
			03-31-2021
		
		false
		false
		48000000.00000000
		225328.67000000
		.05451500
		.00018500
		225328.67000000
		.00000000
		.00000000
		48000000.00000000
		48000000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		1
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch/Societe Generale, Financial Corporation
		11-01-2018
		46479245.00000000
		120
		11-01-2028
		360
		.04996771
		.04996771
		3
		1
		60
		12-01-2018
		true
		1
		PP
		5
		199989.73000000
		46479245.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-30-2028
		.00000000
		.00000000
		
			Saint Louis Galleria
			1155 Saint Louis Galleria
			Saint Louis
			MO
			63117
			St. Louis
			RT
			463643
			465695
			1986
			2011
			465600000.00000000
			MAI
			09-24-2018
			465600000.00000000
			09-24-2018
			MAI
			.96900000
			6
			03-01-2021
			N
			GALLERIA 6 CINEMAS
			19624
			08-31-2023
			H&M
			12913
			01-31-2021
			VICTORIA'S SECRET
			12892
			01-31-2026
			08-31-2018
			37642385.00000000
			10481622.00000000
			27160764.00000000
			26484297.00000000
			UW
			CREFC
			1.72000000
			1.67000000
			N
			F
			05-31-2021
		
		false
		false
		46479245.00000000
		199989.73000000
		.04996771
		.00015000
		199989.73000000
		.00000000
		.00000000
		46479245.00000000
		46479245.00000000
		09-01-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		05-05-2017
		33000000.00000000
		121
		06-06-2027
		0
		.04740000
		.04740000
		3
		1
		121
		06-06-2017
		true
		1
		PP
		3
		134695.00000000
		33000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		03-05-2027
		.00000000
		.00000000
		
			Grand Hyatt Seattle
			721 Pine Street
			Seattle
			WA
			98101
			King
			LO
			457
			457
			2001
			2016
			242300000.00000000
			MAI
			03-08-2017
			242300000.00000000
			03-08-2017
			MAI
			.86600000
			.13300000
			6
			03-06-2021
			N
			08-31-2018
			01-01-2021
			03-31-2021
			43899089.00000000
			691257.00000000
			27568430.00000000
			1896210.28000000
			16330659.00000000
			-1204953.28000000
			14135705.00000000
			-1239516.13000000
			UW
			CREFC
			1597939.56400000
			2.55000000
			-.75410000
			2.21000000
			-.77570000
			F
			F
		
		false
		false
		33000000.00000000
		134695.00000000
		.04740000
		.00015000
		134695.00000000
		.00000000
		.00000000
		33000000.00000000
		33000000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		04-01-2021
		98
		.00000000
		.00000000
		06-06-2027
		.00000000
	
	
		Prospectus Loan ID
		7
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		03-23-2018
		32700000.00000000
		120
		04-06-2028
		360
		.04697000
		.04697000
		3
		1
		0
		05-06-2018
		true
		1
		WL
		2
		169535.61000000
		32303005.77000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2028
		.00000000
		.00000000
		
			Mills Fleet Farm
			1801 Commerce Parkway
			Chippewa Falls
			WI
			54729
			Chippewa
			WH
			1126368
			1126368
			2017
			50500000.00000000
			MAI
			12-05-2017
			50500000.00000000
			12-05-2017
			MAI
			1.00000000
			1.00000000
			6
			03-06-2021
			N
			Fleet Farm
			1126368
			02-28-2038
			01-01-2021
			06-30-2021
			3155531.00000000
			3609124.00000000
			94666.00000000
			172945.72000000
			3060865.00000000
			3436178.28000000
			2711691.00000000
			3087004.28000000
			UW
			CREFC
			2034427.32000000
			1.50000000
			1.68900000
			1.33000000
			1.51740000
			N
			F
			06-30-2021
		
		false
		false
		30986063.85000000
		169535.61000000
		.04697000
		.00018500
		125327.44000000
		44208.17000000
		.00000000
		30941855.68000000
		30941855.68000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		11-13-2018
		24600000.00000000
		120
		12-06-2028
		360
		.05212800
		.05212800
		3
		1
		36
		01-06-2019
		true
		1
		WL
		5
		110424.48000000
		24600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2028
		.00000000
		.00000000
		
			Peachtree Corners Marketplace
			6131, 6135, and 6141 Peachtree Parkway
			Norcross
			GA
			30092
			Gwinnett
			RT
			125399
			121379
			1976
			2018
			40000000.00000000
			MAI
			08-29-2018
			40000000.00000000
			08-29-2018
			MAI
			.95600000
			.97670000
			6
			03-06-2021
			N
			LA Fitness
			37000
			10-31-2033
			NCG Theatres
			30009
			01-31-2031
			Aldi
			17374
			02-28-2032
			07-31-2018
			01-01-2021
			06-30-2021
			2864949.00000000
			3120646.46000000
			520992.00000000
			544346.68000000
			2343957.00000000
			2576299.78000000
			2228647.00000000
			2460989.78000000
			UW
			CREFC
			1300159.20000000
			1.46000000
			1.98150000
			1.39000000
			1.89280000
			F
			F
			06-30-2021
		
		false
		false
		24600000.00000000
		110424.48000000
		.05212800
		.00018500
		110424.48000000
		.00000000
		.00000000
		24600000.00000000
		24600000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		05-25-2018
		23000000.00000000
		120
		06-06-2028
		0
		.04990000
		.04990000
		3
		1
		120
		07-06-2018
		true
		1
		WL
		3
		98829.72000000
		23000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2028
		.00000000
		.00000000
		
			Pier 54
			1001 Alaskan Way
			Seattle
			WA
			98104
			King
			MU
			65749
			65749
			1900
			2015
			41000000.00000000
			MAI
			02-01-2018
			41000000.00000000
			02-01-2018
			MAI
			.66600000
			.73320000
			6
			03-06-2021
			N
			Ivars Fish Bar
			24259
			05-31-2046
			Ivar's Fish Bar
			8235
			01-31-2027
			Facility Support, Incorporated
			7911
			04-30-2028
			08-31-2018
			01-01-2021
			03-31-2021
			2873322.00000000
			274440.59000000
			1024372.00000000
			370404.12000000
			1848950.00000000
			-95963.53000000
			1817390.00000000
			-103853.28000000
			UW
			CREFC
			290910.06000000
			1.59000000
			-.32990000
			1.56000000
			-.35700000
			F
			F
			03-31-2021
		
		false
		false
		23000000.00000000
		98829.72000000
		.04990000
		.00018500
		98829.72000000
		.00000000
		.00000000
		23000000.00000000
		23000000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		1
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		10-30-2018
		20000000.00000000
		120
		11-06-2028
		0
		.05080000
		.05080000
		3
		1
		120
		12-06-2018
		true
		1
		PP
		3
		87488.89000000
		20000000.00000000
		1
		4
		4
		0
		true
		true
		true
		false
		false
		11-05-2020
		07-05-2028
		07-05-2028
		.00000000
		.00000000
		
			5150 Pulaski Street
			5150 Pulaski Street
			Dallas
			TX
			75247
			Dallas
			IN
			284550
			284550
			1965
			2015
			34680000.00000000
			MAI
			09-18-2018
			34680000.00000000
			09-18-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			Colorado Boxed Beef Company
			284550
			10-31-2038
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			02-06-2019
		
		
			621 Snively Avenue
			621 Snively Avenue
			Winter Haven
			FL
			33880
			Polk
			IN
			330000
			330000
			1950
			2017
			21000000.00000000
			MAI
			09-19-2018
			21000000.00000000
			09-19-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			Colorado Boxed Beef Company
			330000
			10-31-2038
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			02-06-2019
		
		
			330 N Ingraham Avenue
			330 N Ingraham Avenue
			Lakeland
			FL
			33801
			Polk
			IN
			232127
			232127
			1957
			2017
			19300000.00000000
			MAI
			09-19-2018
			19300000.00000000
			09-19-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			Colorado Boxed Beef Company
			232127
			10-31-2038
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			02-06-2019
		
		
			1190 West Loop North
			1190 West Loop North
			Houston
			TX
			77055
			Harris
			IN
			954144
			104974
			1965
			2003
			10900000.00000000
			MAI
			09-18-2018
			10900000.00000000
			09-18-2018
			MAI
			1.00000000
			1.00000000
			6
			03-06-2021
			N
			CBBCOPCO
			951651
			10-31-2038
			01-01-2021
			03-31-2021
			.00000000
			1747616.00000000
			.00000000
			66774.48000000
			.00000000
			1680841.52000000
			.00000000
			1510250.77000000
			UW
			CREFC
			682834.91000000
			2.46160000
			2.21170000
			F
			03-31-2021
		
		false
		false
		20000000.00000000
		87488.89000000
		.05080000
		.00013750
		87488.89000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		10-09-2018
		19950000.00000000
		120
		11-06-2028
		360
		.05290000
		.05290000
		3
		1
		6
		12-06-2018
		true
		1
		WL
		5
		90877.79000000
		19950000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2028
		.00000000
		.00000000
		
			Arbors at the Park
			805 College Hill Road
			Oxford
			MS
			38655
			Lafayette
			MF
			340
			340
			2018
			35700000.00000000
			MAI
			08-23-2018
			35700000.00000000
			08-23-2018
			MAI
			.97100000
			6
			03-06-2021
			N
			2587400.00000000
			688417.00000000
			1898983.00000000
			1864983.00000000
			UW
			CREFC
			1.45000000
			1.43000000
			N
			F
		
		false
		false
		19385502.07000000
		109075.66000000
		.05290000
		.00018500
		88306.35000000
		20769.31000000
		.00000000
		19364732.76000000
		19364732.76000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		09-11-2018
		19800000.00000000
		120
		10-06-2028
		360
		.04775000
		.04775000
		3
		1
		60
		11-06-2018
		true
		1
		WL
		5
		81413.75000000
		19800000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		08-05-2028
		.00000000
		.00000000
		
			Lakeside Tower
			650 East Hospitality Lane
			San Bernardino
			CA
			92408
			San Bernardino
			OF
			118915
			116603
			1989
			24200000.00000000
			MAI
			06-26-2018
			24200000.00000000
			06-26-2018
			MAI
			.91400000
			.85480000
			6
			03-06-2021
			N
			Lewis Brisbois Bisgaard & Smith, LLP
			21002
			08-31-2028
			CaIPERS 330
			13942
			11-30-2025
			Visual Edge, Inc.
			12327
			01-31-2027
			07-31-2018
			01-01-2021
			06-30-2021
			2800419.00000000
			3797097.74000000
			1129652.00000000
			1585805.21000000
			1670767.00000000
			2211292.53000000
			1501693.00000000
			1949824.53000000
			UW
			CREFC
			958581.26000000
			2.30680000
			2.03410000
			F
			06-30-2021
		
		
			One Hospitality Office
			784 East Hospitality Lane
			San Bernardino
			CA
			92408
			San Bernardino
			OF
			116603
			31860
			1996
			2018
			8300000.00000000
			MAI
			06-26-2018
			8300000.00000000
			06-26-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			County of San bernardino
			31860
			11-30-2027
			07-31-2018
			893486.00000000
			310889.00000000
			582598.00000000
			536401.00000000
			UW
			CREFC
			F
			06-30-2021
		
		false
		false
		19800000.00000000
		81413.75000000
		.04775000
		.00018500
		81413.75000000
		.00000000
		.00000000
		19800000.00000000
		19800000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		11-13-2018
		19250000.00000000
		120
		12-06-2028
		360
		.05486000
		.05486000
		3
		1
		60
		01-06-2019
		true
		1
		WL
		5
		90938.07000000
		19250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2028
		.00000000
		.00000000
		
			Franklin Road Distribution Center
			221 South Franklin Road
			Indianapolis
			IN
			46219
			Marion
			WH
			823088
			823088
			1972
			28000000.00000000
			MAI
			08-02-2018
			28000000.00000000
			08-02-2018
			MAI
			1.00000000
			.99270000
			6
			03-06-2021
			N
			Pioneer
			256000
			08-31-2024
			Hoosier Freight and Warehousing
			166688
			07-31-2022
			Balsam Brands
			128000
			06-30-2023
			07-31-2018
			07-01-2020
			06-30-2021
			2798930.00000000
			3165349.25000000
			876738.00000000
			971993.22000000
			1922192.00000000
			2193356.03000000
			1757944.00000000
			2029109.03000000
			UW
			CREFC
			1070722.44000000
			1.47000000
			2.04850000
			1.34000000
			1.89510000
			F
			F
			06-30-2021
		
		false
		false
		19250000.00000000
		90938.07000000
		.05486000
		.00018500
		90938.07000000
		.00000000
		.00000000
		19250000.00000000
		19250000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		1
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		01-23-2019
		18200000.00000000
		120
		02-06-2029
		0
		.05200000
		.05200000
		3
		1
		120
		03-06-2019
		true
		1
		WL
		3
		.00000000
		18200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2028
		.00000000
		.00000000
		
			Sorento Flats
			1414 East Yesler Way
			Seattle
			WA
			98122
			King
			MF
			154
			154
			2017
			30700000.00000000
			MAI
			10-11-2018
			30700000.00000000
			10-11-2018
			MAI
			.97400000
			.94870000
			6
			03-06-2021
			N
			11-30-2018
			01-01-2021
			04-30-2021
			2053123.00000000
			566719.83000000
			631443.00000000
			163365.04000000
			1421680.00000000
			403354.79000000
			1383180.00000000
			390521.46000000
			UW
			CREFC
			319848.17000000
			1.48000000
			1.26110000
			1.44000000
			1.22100000
			F
			F
		
		false
		false
		18200000.00000000
		81495.56000000
		.05200000
		.00038500
		81495.56000000
		.00000000
		.00000000
		18200000.00000000
		18200000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Holliday Fenoglio Fowler L.P.
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		10-31-2018
		18000000.00000000
		120
		11-06-2028
		0
		.05111000
		.05111000
		3
		1
		120
		12-06-2018
		true
		1
		WL
		3
		79220.50000000
		18000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2028
		.00000000
		.00000000
		
			LA Fitness
			6161 Sepulveda Boulevard
			Sherman Oaks
			CA
			91411
			Los Angeles
			98
			53200
			53200
			2013
			2018
			30450000.00000000
			MAI
			09-14-2018
			30450000.00000000
			09-14-2018
			MAI
			1.00000000
			1.00000000
			6
			03-06-2021
			N
			LA Fitness
			53200
			01-31-2033
			08-31-2018
			01-01-2021
			03-31-2021
			1781087.00000000
			66666.67000000
			274828.00000000
			78959.25000000
			1506259.00000000
			-12292.58000000
			1495619.00000000
			-14952.58000000
			UW
			CREFC
			233189.37500000
			1.61000000
			-.05270000
			1.60000000
			-.06410000
			F
			F
		
		false
		false
		18000000.00000000
		79220.50000000
		.05111000
		.00018500
		79220.50000000
		.00000000
		.00000000
		18000000.00000000
		18000000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		11-15-2018
		17000000.00000000
		120
		12-06-2028
		0
		.05296000
		.05296000
		3
		1
		120
		01-06-2019
		true
		1
		WL
		3
		77527.56000000
		17000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2028
		.00000000
		.00000000
		
			2581 Junction Avenue
			2581 Junction Avenue
			San Jose
			CA
			95134
			Santa Clara
			OF
			92864
			92864
			1983
			2016
			33000000.00000000
			MAI
			10-08-2018
			33000000.00000000
			10-08-2018
			MAI
			1.00000000
			1.00000000
			6
			03-06-2021
			N
			THIN FILM ELECTRONICS
			92864
			10-05-2028
			08-31-2018
			01-01-2021
			06-30-2021
			2248977.00000000
			2439372.00000000
			632971.00000000
			601698.83000000
			1616006.00000000
			1837673.17000000
			1506426.00000000
			1728093.17000000
			UW
			CREFC
			912824.50000000
			1.77000000
			2.01320000
			1.65000000
			1.89310000
			F
			F
			06-30-2021
		
		false
		false
		17000000.00000000
		77527.56000000
		.05296000
		.00018500
		77527.56000000
		.00000000
		.00000000
		17000000.00000000
		17000000.00000000
		09-06-2021
		2
		false
		.00000000
		6334.84000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		10-09-2018
		16600000.00000000
		120
		11-06-2028
		360
		.04938000
		.04938000
		3
		1
		60
		12-06-2018
		true
		1
		WL
		5
		70585.97000000
		16600000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		09-05-2028
		.00000000
		.00000000
		
			Brier Corporate Center
			862 E Hospitality Ln
			San Bernardino
			CA
			92408
			San Bernardino
			OF
			104674
			104501
			2006
			22000000.00000000
			MAI
			06-26-2018
			22000000.00000000
			06-26-2018
			MAI
			.88200000
			.88080000
			6
			03-06-2021
			N
			San Manuel Band of Mission Indians
			26929
			11-30-2023
			Northrop Grumman Systems Corp.
			25459
			07-31-2024
			Engility Corporation
			14058
			07-31-2022
			08-31-2018
			01-01-2021
			06-30-2021
			2364631.00000000
			3622117.60000000
			861117.00000000
			1295632.20000000
			1503515.00000000
			2326485.40000000
			1351988.00000000
			2134321.40000000
			UW
			CREFC
			831092.88000000
			2.79930000
			2.56810000
			F
			06-30-2021
		
		
			Three Parkside
			473 E Carnegie Ln
			San Bernardino
			CA
			92408
			San Bernardino
			OF
			28026
			28026
			2008
			5500000.00000000
			MAI
			06-26-2018
			5500000.00000000
			06-26-2018
			MAI
			.85500000
			6
			03-06-2021
			N
			RGN-San Bernardino I, LLC
			15210
			07-31-2027
			Dept. of Motor Vehicles (State of California)
			7150
			11-30-2024
			Dr. Satpal S. Multani
			1616
			12-31-2023
			08-31-2018
			685893.00000000
			288079.00000000
			397814.00000000
			357176.00000000
			UW
			CREFC
			F
			06-30-2021
		
		false
		false
		16600000.00000000
		70585.97000000
		.04938000
		.00018500
		70585.97000000
		.00000000
		.00000000
		16600000.00000000
		16600000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		1
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		05-23-2018
		15000000.00000000
		120
		06-01-2028
		360
		.04940000
		.04940000
		3
		1
		0
		07-01-2018
		true
		1
		PP
		2
		79974.10000000
		14862460.98000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		07-31-2020
		03-31-2028
		03-31-2028
		.00000000
		.00000000
		
			Sheraton Music City
			777 McGavock Pike
			Nashville
			TN
			37214
			Davidson
			LO
			410
			410
			1985
			2017
			115000000.00000000
			MAI
			04-01-2018
			115000000.00000000
			04-01-2018
			MAI
			.76700000
			.45000000
			6
			X
			09-30-2018
			07-01-2020
			06-30-2021
			25851995.00000000
			8465087.00000000
			17679953.00000000
			7638391.08000000
			8172043.00000000
			826695.92000000
			8172043.00000000
			488092.44000000
			UW
			CREFC
			4478546.00000000
			1.82000000
			.18460000
			1.82000000
			.10900000
			F
			F
		
		false
		false
		14289070.34000000
		79974.10000000
		.04940000
		.00015000
		60784.12000000
		19189.98000000
		.00000000
		14269880.36000000
		14269880.36000000
		09-01-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		09-13-2018
		14850000.00000000
		120
		10-06-2028
		360
		.05131000
		.05131000
		3
		1
		36
		11-06-2018
		true
		1
		WL
		5
		65612.66000000
		14850000.00000000
		1
		4
		4
		0
		true
		true
		false
		false
		false
		07-05-2028
		.00000000
		.00000000
		
			1200 N. Ashland
			1200  N. Ashland Condo Units C-1, C-2, C-3, C-4, C-5, and C-6
			Chicago
			IL
			60622
			Cook
			OF
			53946
			53235
			1926
			2005
			15650000.00000000
			MAI
			07-25-2018
			15650000.00000000
			07-25-2018
			MAI
			.85200000
			6
			03-06-2021
			N
			CVS STORE
			12405
			03-26-2036
			GAIN SYSTEMS
			9648
			12-31-2023
			D'ESCOTO
			9480
			08-31-2023
			07-31-2018
			1596286.00000000
			749283.00000000
			847003.00000000
			783121.00000000
			UW
			CREFC
			F
			06-30-2021
		
		
			2015-2019 Irving Park
			2015-2019 Irving Park
			Chicago
			IL
			60618
			Cook
			OF
			19148
			19148
			1949
			2015
			4800000.00000000
			MAI
			07-25-2018
			4800000.00000000
			07-25-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			GUARANTEED RATE
			6150
			10-31-2023
			SWEDISH COVENANT
			5100
			AFFINITY DENTAL LLC
			2745
			09-30-2022
			07-31-2018
			437146.00000000
			139826.00000000
			297320.00000000
			274342.00000000
			UW
			CREFC
			F
			06-30-2021
		
		
			1212 N. Wells
			1212  N. Wells Condo Unit CU-1 and Parking Units PU-43, PU-48
			Chicago
			IL
			60610
			Cook
			OF
			4373
			4373
			2000
			2200000.00000000
			MAI
			07-25-2018
			2200000.00000000
			07-25-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			MY EYE DR
			2500
			03-31-2026
			SPA DABIN
			1000
			03-31-2024
			AMERICAN VAPOR
			873
			03-17-2026
			07-31-2018
			159859.00000000
			31596.00000000
			128263.00000000
			123016.00000000
			UW
			CREFC
			F
			06-30-2021
		
		
			230 W. Division
			230 W. Division Condo Unit CU-1 and Parking Unit GU-101
			Chicago
			IL
			60610
			Cook
			OF
			3280
			6280
			2005
			2000000.00000000
			MAI
			07-25-2018
			2000000.00000000
			07-25-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			SHRED 415
			2698
			05-09-2022
			PAPA JOHN'S
			2150
			04-30-2022
			papa Johns Basement
			1432
			07-31-2018
			109951.00000000
			12551.00000000
			97401.00000000
			89865.00000000
			UW
			CREFC
			F
			06-30-2021
		
		false
		false
		14850000.00000000
		65612.66000000
		.05131000
		.00018500
		65612.66000000
		.00000000
		.00000000
		14850000.00000000
		14850000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		10-10-2018
		13500000.00000000
		120
		11-06-2028
		0
		.05071000
		.05071000
		3
		1
		120
		12-06-2018
		true
		1
		WL
		3
		58950.38000000
		13500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2028
		.00000000
		.00000000
		
			The Strand
			3990 and 4000 Westerly Place
			Newport Beach
			CA
			92648
			Orange
			OF
			48727
			47323
			1972
			2017
			21000000.00000000
			MAI
			09-04-2018
			21000000.00000000
			09-04-2018
			MAI
			.95500000
			.85010000
			6
			03-06-2021
			N
			RSI Insurance Brokers, Inc.
			7865
			07-31-2022
			Prosum
			4194
			01-31-2023
			BN Builders, Inc.
			3945
			10-31-2022
			08-31-2018
			01-01-2021
			06-30-2021
			1866963.00000000
			1776211.42000000
			639110.00000000
			764660.42000000
			1227853.00000000
			1011551.00000000
			1118537.00000000
			902235.00000000
			UW
			CREFC
			694093.18000000
			1.77000000
			1.45740000
			1.61000000
			1.29990000
			F
			F
			06-30-2021
		
		false
		false
		13500000.00000000
		58950.38000000
		.05071000
		.00018500
		58950.38000000
		.00000000
		.00000000
		13500000.00000000
		13500000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		06-08-2018
		13000000.00000000
		120
		07-06-2028
		360
		.04738000
		.04738000
		3
		1
		60
		08-06-2018
		true
		1
		WL
		5
		53039.28000000
		13000000.00000000
		1
		6
		6
		0
		true
		true
		false
		false
		false
		05-05-2028
		.00000000
		.00000000
		
			Walgreen Co.
			5200 New Falls Road
			Levittown
			PA
			19056
			Bucks
			RT
			14766
			14766
			2006
			6800000.00000000
			MAI
			05-08-2018
			6800000.00000000
			05-08-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			Walgreens
			14820
			01-31-2082
			406600.00000000
			12198.00000000
			394402.00000000
			392925.00000000
			UW
			CREFC
			F
			06-30-2021
		
		
			Fresenius Kidney Care (Sun Prairie)
			2831 O'Keeffe Avenue
			Sun Prairie
			WI
			53590
			Dane
			OF
			7304
			7304
			2017
			3555000.00000000
			MAI
			05-09-2018
			3555000.00000000
			05-09-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			Fresenius Medical Care Sun Prairie
			7304
			12-31-2032
			217626.00000000
			6529.00000000
			211097.00000000
			210367.00000000
			UW
			CREFC
			F
			06-30-2021
		
		
			Fresenius Kidney Care (Darlington)
			1018 South Governor Williams Highway
			Darlington
			SC
			29532
			Darlington
			OF
			8929
			8929
			2018
			3300000.00000000
			MAI
			05-08-2018
			3300000.00000000
			05-08-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			Fresenius Medical Care Darlington
			8929
			02-23-2033
			209952.00000000
			6299.00000000
			203653.00000000
			202760.00000000
			UW
			CREFC
			F
			06-30-2021
		
		
			DaVita Dialysis
			5247 Airways Boulevard
			Memphis
			TN
			38116
			Shelby
			OF
			6308
			6308
			2016
			3150000.00000000
			MAI
			05-09-2018
			3150000.00000000
			05-09-2019
			MAI
			1.00000000
			1.00000000
			6
			03-06-2021
			N
			DaVita Dialysis Memphis
			6308
			04-18-2032
			01-01-2021
			06-30-2021
			175711.00000000
			1447686.36000000
			5271.00000000
			205148.43000000
			170440.00000000
			1242537.93000000
			169809.00000000
			1237608.93000000
			UW
			CREFC
			624494.74000000
			1.98970000
			1.98180000
			F
			06-30-2021
		
		
			Fresenius Kidney Care (Louisville)
			1715 Gagel Avenue
			Louisville
			KY
			40216
			Jefferson
			OF
			5212
			5212
			2018
			2950000.00000000
			MAI
			05-09-2018
			2950000.00000000
			05-09-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			Fresenius Medical Care Louisville
			5212
			01-19-2033
			191752.00000000
			5753.00000000
			186000.00000000
			185479.00000000
			UW
			CREFC
			F
			06-30-2021
		
		
			Fresenius Kidney Care (Florence)
			1465 Pamplico Highway
			Florence
			SC
			29505
			Florence
			OF
			6768
			6768
			2018
			2900000.00000000
			MAI
			05-08-2018
			2900000.00000000
			05-08-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			Fresenius Medical Care Florence
			6768
			05-11-2033
			183577.00000000
			5507.00000000
			178070.00000000
			177393.00000000
			UW
			CREFC
			F
			06-30-2021
		
		false
		false
		13000000.00000000
		53039.28000000
		.04738000
		.00018500
		53039.28000000
		.00000000
		.00000000
		13000000.00000000
		13000000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		1
		08-07-2021
		09-07-2021
		German American Capital Corporation
		12-14-2018
		11850000.00000000
		120
		01-06-2029
		360
		.05060000
		.05060000
		3
		1
		12
		02-06-2019
		true
		1
		WL
		5
		51633.08000000
		11850000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2028
		.00000000
		.00000000
		
			Hampton Inn & Suites  -  Alpharetta
			16785 Old Morris Road
			Alpharetta
			GA
			30004
			Fulton
			LO
			103
			103
			1999
			2014
			18100000.00000000
			MAI
			10-10-2019
			6800000.00000000
			05-08-2018
			MAI
			.84400000
			.39960000
			6
			03-06-2021
			N
			08-31-2018
			01-01-2021
			06-30-2021
			4000142.00000000
			1394270.00000000
			2424562.00000000
			1184947.20000000
			1575580.00000000
			209322.80000000
			1455576.00000000
			167494.70000000
			UW
			CREFC
			768583.20000000
			2.05000000
			.27230000
			1.89000000
			.21790000
			F
			F
		
		false
		false
		11585758.18000000
		64048.60000000
		.05060000
		.00018500
		50481.72000000
		13566.88000000
		.00000000
		11572191.30000000
		11572191.30000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		08-24-2018
		11700000.00000000
		120
		09-06-2028
		360
		.05218000
		.05218000
		3
		1
		60
		10-06-2018
		true
		1
		WL
		5
		52571.35000000
		11700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2028
		.00000000
		.00000000
		
			Altura Professional Building
			4101 Indian School Road NE
			Albuquerque
			NM
			87110
			Bernalillo
			OF
			108991
			109305
			1999
			19200000.00000000
			MAI
			05-14-2018
			19200000.00000000
			05-14-2018
			MAI
			1.00000000
			.99420000
			6
			03-06-2021
			N
			Love Lace 1
			32250
			09-30-2026
			Butt Thorton & Baeher
			30110
			12-31-2023
			Indian Health Service
			25358
			08-17-2036
			06-30-2018
			01-01-2021
			06-30-2021
			2331206.00000000
			2640408.36000000
			889453.00000000
			899867.25000000
			1441753.00000000
			1740541.11000000
			1310587.00000000
			1609375.11000000
			UW
			CREFC
			618985.24000000
			1.87000000
			2.81190000
			1.70000000
			2.60000000
			F
			F
			06-30-2021
		
		false
		false
		11700000.00000000
		52571.35000000
		.05218000
		.00018500
		52571.35000000
		.00000000
		.00000000
		11700000.00000000
		11700000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		12-10-2018
		11000000.00000000
		120
		01-06-2029
		0
		.05100000
		.05100000
		3
		1
		120
		02-06-2019
		true
		1
		WL
		3
		48308.33000000
		11000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2028
		.00000000
		.00000000
		
			LA Fitness Northridge
			8400 North Balboa Boulevard
			Northridge
			CA
			91329
			Los Angeles
			98
			37000
			37000
			2018
			21100000.00000000
			MAI
			11-04-2018
			21100000.00000000
			11-04-2018
			MAI
			1.00000000
			1.00000000
			6
			03-06-2021
			N
			LA Fitness
			37000
			07-31-2033
			01-01-2021
			03-31-2021
			1384409.00000000
			59054.26000000
			384272.00000000
			71927.47000000
			1000136.00000000
			-12873.21000000
			992736.00000000
			-15533.21000000
			UW
			CREFC
			142197.91000000
			1.76000000
			-.09050000
			1.75000000
			-.10920000
			N
			F
		
		false
		false
		11000000.00000000
		48308.33000000
		.05100000
		.00018500
		48308.33000000
		.00000000
		.00000000
		11000000.00000000
		11000000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		1
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		11-05-2018
		11000000.00000000
		120
		11-06-2028
		0
		.05305000
		.05305000
		3
		1
		120
		12-06-2018
		true
		1
		WL
		3
		50250.14000000
		11000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2028
		.00000000
		.00000000
		
			3500 Helms
			3500-3521 Helms Avenue
			Culver City
			CA
			90232
			Los Angeles
			OF
			21249
			21249
			1950
			2017
			19250000.00000000
			MAI
			10-10-2018
			19250000.00000000
			10-10-2018
			MAI
			1.00000000
			1.00000000
			6
			03-06-2021
			N
			FrameStore Inc.
			21249
			03-31-2027
			07-31-2018
			01-01-2021
			06-30-2021
			1242646.00000000
			1137872.00000000
			314201.00000000
			195140.73000000
			928444.00000000
			942731.27000000
			903371.00000000
			917657.27000000
			UW
			CREFC
			591654.87000000
			1.57000000
			1.59340000
			1.53000000
			1.55100000
			N
			F
			07-01-2021
		
		false
		false
		11000000.00000000
		50250.14000000
		.05305000
		.00018500
		50250.14000000
		.00000000
		.00000000
		11000000.00000000
		11000000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		12-21-2018
		10750000.00000000
		120
		01-06-2029
		360
		.05350000
		.05350000
		3
		1
		36
		02-06-2019
		true
		1
		WL
		5
		49524.65000000
		10750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2028
		.00000000
		.00000000
		
			Vallejo MHC & RV Park
			1867 Broadway Street aka 205 Tall Trees Drive
			Vallejo
			CA
			94589
			Solano
			MH
			206
			206
			1950
			19480000.00000000
			MAI
			12-07-2018
			19480000.00000000
			12-07-2018
			MAI
			.97100000
			6
			03-06-2021
			N
			11-30-2018
			1754686.00000000
			795805.00000000
			958881.00000000
			948581.00000000
			UW
			CREFC
			1.33000000
			1.32000000
			F
			F
		
		false
		false
		10750000.00000000
		49524.65000000
		.05350000
		.00018500
		49524.65000000
		.00000000
		.00000000
		10750000.00000000
		10750000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		02-22-2018
		10600000.00000000
		120
		03-06-2028
		0
		.05470000
		.05470000
		3
		1
		120
		04-06-2018
		true
		1
		WL
		3
		49928.94000000
		10600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2027
		.00000000
		.00000000
		
			Hickory View Apartments
			500 Hickory View Drive
			Nashville
			TN
			37211
			Davidson
			MF
			120
			120
			1981
			2014
			14400000.00000000
			MAI
			01-23-2018
			14400000.00000000
			01-23-2018
			MAI
			.92500000
			1.00000000
			6
			03-06-2021
			N
			09-30-2018
			01-01-2021
			06-30-2021
			1389182.00000000
			1432720.00000000
			532686.00000000
			713611.08000000
			856496.00000000
			719108.92000000
			826496.00000000
			689108.92000000
			UW
			CREFC
			587873.00000000
			1.46000000
			1.22320000
			1.41000000
			1.17220000
			F
			F
		
		false
		false
		10600000.00000000
		49928.94000000
		.05470000
		.00018500
		49928.94000000
		.00000000
		.00000000
		10600000.00000000
		10600000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		1
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		12-21-2018
		9187500.00000000
		120
		01-01-2029
		360
		.05300000
		.05300000
		3
		1
		0
		02-01-2019
		true
		1
		WL
		2
		51018.61000000
		9178412.12000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		10-31-2028
		.00000000
		.00000000
		
			1501 Experiment Farm Road
			1501 Experiment Farm Road
			Troy
			OH
			45373
			Miami
			WH
			362816
			362816
			1992
			13700000.00000000
			MAI
			11-28-2018
			13700000.00000000
			11-28-2018
			MAI
			1.00000000
			1.00000000
			6
			03-01-2021
			N
			Pella Corporation
			362816
			08-31-2035
			Vacant
			01-01-2021
			06-30-2021
			1613822.00000000
			795897.00000000
			508724.00000000
			23876.91000000
			1105098.00000000
			772020.09000000
			1068817.00000000
			735738.09000000
			UW
			CREFC
			612223.32000000
			1.81000000
			1.26100000
			1.75000000
			1.20170000
			N
			F
			06-30-2021
		
		false
		false
		8859863.49000000
		51018.61000000
		.05300000
		.00018500
		40435.43000000
		10583.18000000
		.00000000
		8849280.31000000
		8849280.31000000
		09-01-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		1
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		01-18-2019
		9100000.00000000
		120
		02-01-2029
		0
		.04700000
		.04700000
		3
		1
		120
		03-01-2019
		true
		1
		WL
		3
		.00000000
		9100000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		02-28-2021
		10-31-2028
		10-31-2028
		.00000000
		.00000000
		
			Carlsbad Airport Plaza
			5963 La Place Court
			Carlsbad
			CA
			92008
			San Diego
			OF
			62026
			62026
			1988
			2016
			14000000.00000000
			MAI
			12-17-2018
			14000000.00000000
			12-17-2018
			MAI
			.90100000
			.82230000
			6
			03-01-2021
			X
			Here North America
			13472
			02-28-2027
			Directavenue
			5264
			12-31-2023
			SCS Engineers
			5224
			12-31-2022
			01-01-2021
			06-30-2021
			1531768.00000000
			1300328.00000000
			501864.00000000
			494223.92000000
			1029904.00000000
			806104.08000000
			997878.00000000
			774078.08000000
			UW
			CREFC
			433640.26000000
			2.38000000
			1.85890000
			2.30000000
			1.78510000
			N
			F
			07-07-2021
		
		false
		false
		9100000.00000000
		36829.72000000
		.04700000
		.00058500
		36829.72000000
		.00000000
		.00000000
		9100000.00000000
		9100000.00000000
		09-01-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		06-21-2018
		8600000.00000000
		120
		07-06-2028
		360
		.05117000
		.05117000
		3
		1
		48
		08-06-2018
		true
		1
		WL
		5
		37894.23000000
		8600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2028
		.00000000
		.00000000
		
			Estrella Healthcare Campus
			8921 West Thomas Road
			Phoenix
			AZ
			85037
			Maricopa
			OF
			39690
			39690
			2005
			2017
			13500000.00000000
			MAI
			05-22-2018
			13500000.00000000
			05-22-2018
			MAI
			1.00000000
			1.00000000
			6
			03-06-2021
			N
			SMI Imaging LLC
			39690
			05-31-2032
			01-01-2021
			06-30-2021
			1029411.00000000
			1389540.34000000
			236898.00000000
			316094.90000000
			792513.00000000
			1073445.44000000
			763936.00000000
			1044868.44000000
			UW
			CREFC
			446174.00000000
			1.41000000
			2.40590000
			1.36000000
			2.34180000
			N
			F
			06-30-2021
		
		false
		false
		8600000.00000000
		37894.23000000
		.05117000
		.00018500
		37894.23000000
		.00000000
		.00000000
		8600000.00000000
		8600000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		1
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		01-18-2019
		8287500.00000000
		120
		02-01-2029
		360
		.04950000
		.04950000
		3
		1
		36
		03-01-2019
		true
		1
		WL
		5
		.00000000
		8287500.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		03-31-2021
		11-30-2028
		11-30-2028
		.00000000
		.00000000
		
			North Oak Marketplace
			4820-4914 North Oak Trafficway
			Kansas City
			MO
			64118
			Clay
			RT
			154756
			154756
			1970
			2005
			12750000.00000000
			MAI
			12-04-2018
			12750000.00000000
			12-04-2018
			MAI
			.96400000
			.96390000
			6
			X
			Price Chopper
			70335
			12-31-2024
			Goodwill of Western Missouri and Eastern Kansas, Inc.
			35484
			08-31-2023
			Big Lots #1994 - Kansas City, MO
			32970
			01-31-2022
			09-30-2018
			01-01-2021
			06-30-2021
			1384766.00000000
			1712807.36000000
			379396.00000000
			841647.71000000
			1005370.00000000
			871159.65000000
			896560.00000000
			762348.65000000
			UW
			CREFC
			415928.92000000
			1.89000000
			2.09450000
			1.69000000
			1.83290000
			F
			F
			07-20-2021
		
		false
		false
		8287500.00000000
		35325.47000000
		.04950000
		.00018500
		35325.47000000
		.00000000
		.00000000
		8287500.00000000
		8287500.00000000
		09-01-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		07-24-2018
		8270000.00000000
		120
		08-06-2028
		360
		.04392000
		.04392000
		3
		1
		60
		09-06-2018
		true
		1
		WL
		5
		31277.14000000
		8270000.00000000
		1
		4
		4
		0
		true
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			Fresenius Aurora Property
			590 Laredo Street
			Aurora
			CO
			80017
			Arapahoe
			OF
			7175
			7175
			2018
			3915000.00000000
			MAI
			05-30-2018
			3915000.00000000
			05-30-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			FRESENIUS MEDICAL CARE DIALYSIS SERVICES
			7175
			02-28-2033
			252776.00000000
			7583.00000000
			245192.00000000
			244475.00000000
			UW
			CREFC
			F
			06-30-2021
		
		
			Fresenius El Paso Property
			10112 Dyer Street
			El Paso
			TX
			79924
			El Paso
			OF
			7961
			7961
			2018
			3740000.00000000
			MAI
			05-24-2018
			3740000.00000000
			05-24-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			BIO MEDICAL APPLICATIONS OF TEXAS INC
			7961
			06-30-2033
			235930.00000000
			7078.00000000
			228852.00000000
			228056.00000000
			UW
			CREFC
			F
			06-30-2021
		
		
			DaVita House Springs Property
			40 Walters Place
			House Springs
			MO
			63051
			Jefferson
			OF
			8099
			8099
			8099
			2017
			3480000.00000000
			MAI
			05-25-2018
			3480000.00000000
			05-25-2018
			MAI
			1.00000000
			1.00000000
			6
			03-06-2021
			N
			ISD RENAL INC
			8099
			05-31-2033
			01-01-2021
			06-30-2021
			192682.00000000
			1049830.56000000
			5780.00000000
			200974.06000000
			186902.00000000
			848856.50000000
			186092.00000000
			845538.50000000
			UW
			CREFC
			368263.10000000
			2.30500000
			2.29600000
			F
			06-30-2021
		
		
			DaVita St. Joseph Property
			802-806 Jules Street
			St. Joseph
			MO
			64501
			Buchanan
			OF
			9935
			9935
			1998
			2018
			2780000.00000000
			MAI
			05-21-2018
			2780000.00000000
			05-21-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			TOTAL RENAL CARE INC
			9935
			12-31-2032
			155800.00000000
			4674.00000000
			151126.00000000
			150132.00000000
			UW
			CREFC
			F
			06-30-2021
		
		false
		false
		8270000.00000000
		31277.14000000
		.04392000
		.00018500
		31277.14000000
		.00000000
		.00000000
		8270000.00000000
		8270000.00000000
		09-06-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		1
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		01-09-2019
		8125000.00000000
		120
		02-01-2029
		360
		.05200000
		.05200000
		3
		1
		0
		03-01-2019
		true
		1
		WL
		2
		.00000000
		8125000.00000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		03-31-2021
		11-30-2028
		11-30-2028
		.00000000
		.00000000
		
			Tru By Hilton Mcdonough
			251 Avalon Court
			Mcdonough
			GA
			30253
			Henry
			LO
			90
			90
			2017
			12400000.00000000
			MAI
			11-01-2018
			12400000.00000000
			11-01-2018
			MAI
			.70500000
			.74790000
			6
			X
			10-31-2018
			01-01-2021
			03-31-2021
			2370855.00000000
			507153.15000000
			1478939.00000000
			271673.31000000
			891916.00000000
			235479.84000000
			891916.00000000
			215193.71000000
			UW
			CREFC
			133845.78000000
			1.67000000
			1.75930000
			1.67000000
			1.60780000
			F
			F
		
		false
		false
		7838946.12000000
		44615.26000000
		.05200000
		.00018500
		35101.06000000
		9514.20000000
		.00000000
		7829431.92000000
		7829431.92000000
		09-01-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		11-15-2018
		6200000.00000000
		120
		12-06-2028
		360
		.05409000
		.05409000
		3
		1
		24
		01-06-2019
		true
		1
		WL
		5
		28878.05000000
		6200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2028
		.00000000
		.00000000
		
			Northshore Plaza
			1512 Wildcat Drive
			Portland
			TX
			78374
			San Patricio
			RT
			77517
			77517
			1982
			8400000.00000000
			MAI
			09-09-2018
			8400000.00000000
			09-09-2018
			MAI
			.94800000
			.57140000
			6
			03-06-2021
			N
			Dollar Tree #04438
			8640
			07-31-2025
			Rent -A -Center #04729
			4800
			10-31-2021
			TIC - The Industrial Company
			4000
			10-31-2021
			09-30-2018
			01-01-2021
			03-31-2021
			1113439.00000000
			235440.78000000
			373985.00000000
			93595.99000000
			739454.00000000
			141844.79000000
			665813.00000000
			123434.54000000
			UW
			CREFC
			104549.25000000
			1.77000000
			1.35670000
			1.59000000
			1.18060000
			F
			F
			03-31-2021
		
		false
		false
		6146715.09000000
		34849.75000000
		.05409000
		.00018500
		28629.86000000
		6219.89000000
		.00000000
		6140495.20000000
		6140495.20000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		1
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		12-06-2018
		5000000.00000000
		60
		01-01-2024
		360
		.05000000
		.05000000
		3
		1
		0
		02-01-2019
		true
		1
		WL
		2
		26841.08000000
		4994686.70000000
		1
		3
		3
		0
		false
		true
		true
		false
		false
		02-28-2021
		10-31-2023
		10-31-2023
		.00000000
		.00000000
		
			National Tire & Battery
			1002 Brook Forest Ave
			Shorewood
			IL
			60404
			Will
			RT
			7964
			7964
			2006
			4200000.00000000
			MAI
			11-07-2018
			4200000.00000000
			11-07-2018
			MAI
			1.00000000
			6
			X
			National Tire & Battery
			7964
			05-31-2031
			09-30-2018
			01-01-2021
			06-30-2021
			229017.00000000
			359190.24000000
			.00000000
			12425.00000000
			229017.00000000
			346765.24000000
			227424.00000000
			346765.24000000
			UW
			CREFC
			161046.48000000
			2.15320000
			2.15320000
			F
			12-31-2020
		
		
			Applebee's - Tifton
			808 7Th St W
			Tifton
			GA
			31794
			Tift
			RT
			5200
			5200
			1998
			2006
			2815000.00000000
			MAI
			11-05-2018
			2815000.00000000
			11-05-2018
			MAI
			1.00000000
			6
			X
			Applebee's
			5200
			02-28-2038
			09-30-2018
			167268.00000000
			.00000000
			167268.00000000
			166228.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Applebee's - Calhoun
			1008 Highway 53 SE
			Calhoun
			GA
			30701
			Gordon
			RT
			5114
			5114
			2013
			2720000.00000000
			MAI
			11-06-2018
			2720000.00000000
			11-06-2018
			MAI
			1.00000000
			6
			X
			Applebee's
			5114
			02-28-2038
			09-30-2018
			161691.00000000
			.00000000
			161691.00000000
			160668.00000000
			UW
			CREFC
			F
			12-31-2020
		
		false
		false
		4811042.13000000
		26841.08000000
		.05000000
		.00068500
		20714.21000000
		6126.87000000
		.00000000
		4804915.26000000
		4804915.26000000
		09-01-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		1
		08-07-2021
		09-07-2021
		LoanCore Capital Markets LLC
		10-05-2018
		4900000.00000000
		120
		10-06-2028
		0
		.05165000
		.05165000
		3
		1
		120
		11-06-2018
		true
		1
		WL
		3
		21793.43000000
		4900000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2028
		.00000000
		.00000000
		
			Wilton Walk Townhomes
			603, 605, 609 & 611 NE 28th Street
			Wilton Manors
			FL
			33334
			Broward
			MF
			18
			18
			2010
			2018
			7200000.00000000
			MAI
			07-10-2018
			7200000.00000000
			07-10-2018
			MAI
			1.00000000
			6
			03-06-2021
			N
			06-30-2018
			565440.00000000
			160535.00000000
			404905.00000000
			400405.00000000
			UW
			CREFC
			1.58000000
			1.56000000
			F
			F
		
		false
		false
		4900000.00000000
		21793.43000000
		.05165000
		.00018500
		21793.43000000
		.00000000
		.00000000
		4900000.00000000
		4900000.00000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		1
		08-07-2021
		09-07-2021
		German American Capital Corporation
		11-28-2018
		4100000.00000000
		120
		12-06-2028
		360
		.05190000
		.05190000
		3
		1
		0
		01-06-2019
		true
		1
		WL
		2
		22488.23000000
		4091652.09000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		09-05-2028
		.00000000
		.00000000
		
			Colony Square Outparcels
			3545, 3557, 3573 3581 Maple Avenue 1327 Brandywine Boulevard
			Zanesville
			OH
			43701
			Muskingum
			RT
			24012
			24012
			1985
			2014
			5805000.00000000
			MAI
			04-17-2018
			5805000.00000000
			04-17-2018
			MAI
			1.00000000
			1.00000000
			6
			03-06-2021
			N
			National Tire & Battery
			7000
			12-31-2029
			Longhorn Steakhouse
			6500
			11-30-2022
			Roosters Restaurant
			5612
			09-30-2024
			01-01-2021
			06-30-2021
			480428.00000000
			483786.00000000
			89428.00000000
			82732.18200000
			391000.00000000
			401053.81800000
			379000.00000000
			389053.81800000
			UW
			CREFC
			269858.76000000
			1.45000000
			1.48620000
			1.40000000
			1.44170000
			N
			F
			06-01-2021
		
		false
		false
		3945855.23000000
		22488.23000000
		.05190000
		.00018500
		17634.68000000
		4853.55000000
		.00000000
		3941001.68000000
		3941001.68000000
		09-06-2021
		2
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		1
		08-07-2021
		09-07-2021
		JPMorgan Chase Bank, National Association
		12-14-2018
		4050000.00000000
		120
		01-01-2029
		360
		.05307000
		.05307000
		3
		1
		0
		02-01-2019
		true
		1
		WL
		2
		22507.45000000
		4046000.71000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		02-28-2021
		10-31-2028
		10-31-2028
		.00000000
		.00000000
		
			Liberty Commons
			201-213 S. Stewart Road
			Liberty
			MO
			64068
			Clay
			RT
			14493
			14493
			2017
			5670000.00000000
			MAI
			10-01-2018
			5670000.00000000
			10-01-2018
			MAI
			1.00000000
			.68140000
			6
			X
			Jose Pepper's
			5452
			12-31-2028
			Hand & Stone Massage & Facial
			3144
			08-31-2023
			Meshuggah Bagels
			1280
			12-31-2021
			01-01-2021
			03-31-2021
			556234.00000000
			112702.00000000
			144245.00000000
			49178.79000000
			411989.00000000
			63523.21000000
			395322.00000000
			59356.46000000
			UW
			CREFC
			67522.35000000
			1.53000000
			.94080000
			1.46000000
			.87910000
			N
			F
			03-31-2021
		
		false
		false
		3905769.73000000
		22507.45000000
		.05307000
		.00018500
		17849.04000000
		4658.41000000
		.00000000
		3901111.32000000
		3901111.32000000
		09-01-2021
		2
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	





	
		
		
		
	
	
		2(c)(6)
		Original Amortization Term Number
		With respect to Asset Numbers 5, 8 and 11, monthly debt service and annual debt service  is calculated based on the sum of the first 12 principal and interest payments following the cut-off date based on the assumed principal payment schedules set forth on Annex G, H and I to this Prospectus. 
	
	
		2(c)(18) 
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		2(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		2(d)(28)(xiv)
		Most Recent Debt Service Amount
		With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
	
	
		2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).  
	
	
		2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
	
	
		2(e)(3)
		Report Period Beginning Schedule Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in January 2019 (or for loans originated after such date, as of the loan origination date).
	
	
		2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		2(f)(1)
		Primary Servicer Name
		In the case of Asset Number 5, the whole loan is serviced under the Benchmark 2018-B8 Pooling and Servicing Agreement until such time that the related controlling pari-passu companion loan has been securitized, at which point the whole loan will be serviced under the related pooling and servicing agreement. The initial controlling noteholder with respect to Asset Number 5 is GACC, or an affiliate, as holder of the related controlling pari-passu companion loan. The primary servicer name has been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association. 
	





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

You May Also Be Interested In





Related Categories

SEC Filings