Close

Form 10-D Morgan Stanley Capital For: Nov 18

December 2, 2021 2:32 PM EST

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:   October 19, 2021 to November 18, 2021

Commission File Number of issuing entity:  333-206582-15

Central Index Key Number of issuing entity:  0001742383

Morgan Stanley Capital I Trust 2018-H3
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206582

Central Index Key Number of depositor:  0001547361

Morgan Stanley Capital I Inc.
(Exact name of depositor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable):  0001089877

KeyBank National Association
(Exact name of sponsor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable):  0001682532

Starwood Mortgage Funding III LLC
(Exact name of sponsor as specified in its charter)

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

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

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

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

Jane Lam (212) 761-4000
(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)

38-4083217
38-4083218
38-7206182
(I.R.S. Employer Identification No.)

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

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

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



 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  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 November 18, 2021 a distribution was made to holders of the certificates issued by Morgan Stanley Capital I Trust 2018-H3.

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

The following table presents the loss information for the trust assets for the Morgan Stanley Capital I Trust 2018-H3 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on November 18, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

1.13%

0

N/A

No assets securitized by Morgan Stanley Mortgage Capital Holdings LLC, KeyBank National Association, Argentic Real Estate Finance LLC, Starwood Mortgage Funding III LLC, Bank of America, National Association, and Citi Real Estate Funding Inc. (each a "Securitizer") and held by Morgan Stanley Capital I Trust 2018-H3 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from October 19, 2021 to November 18, 2021.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on November 15, 2021. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

KeyBank National Association filed its most recent Form ABS-15G on April 23, 2021. The CIK number for KeyBank National Association is 0001089877.

Argentic Real Estate Finance LLC filed its most recent Form ABS-15G on February 8, 2021. The CIK number for Argentic Real Estate Finance LLC is 0001624053.

Starwood Mortgage Capital LLC, the direct parent of Starwood Mortgage Funding III LLC filed its most recent Form ABS-15G on January 22, 2021. The CIK number for Starwood Mortgage Capital LLC, the direct parent of Starwood Mortgage Funding III LLC is 0001682532.

Bank of America, National Association filed its most recent Form ABS-15G on November 12, 2021. The CIK number for Bank of America, National Association is 0001102113.

Citi Real Estate Funding Inc. filed its most recent Form ABS-15G on February 9, 2021. The CIK number for Citi Real Estate Funding Inc. is 0001701238.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-206582-15 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-206582-15 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 2.  Legal Proceedings.

 

Wells Fargo Bank:  In December 2014, Phoenix Light SF Limited and certain related entities and the National Credit Union Administration (NCUA) filed complaints in the United States District Court for the Southern District of New York against Wells Fargo Bank, alleging claims against Wells Fargo Bank in its capacity as trustee for a number of residential mortgage-backed securities trusts. Complaints raising similar allegations have been filed by Commerzbank AG in the Southern District of New York and by IKB International and IKB Deutsche Industriebank in New York state court. In each case, the plaintiffs allege that Wells Fargo Bank, as trustee, caused losses to investors, and plaintiffs assert causes of action based upon, among other things, the trustee’s alleged failure to notify and enforce repurchase obligations of mortgage loan sellers for purported breaches of representations and warranties, notify investors of alleged events of default, and abide by appropriate standards of care following alleged events of default. Wells Fargo Bank previously settled two class action lawsuits with similar allegations that were filed in November 2014 and December 2016 by institutional investors in the Southern District of New York and New York state court, respectively. In addition, Park Royal I LLC and Park Royal II LLC have filed complaints in New York state court alleging Wells Fargo Bank, N.A., as trustee, failed to take appropriate actions upon learning of defective mortgage loan documentation. In March 2021, the Company entered into an agreement to resolve the case filed by the NCUA.

 

In addition to the foregoing cases, in August 2014 and August 2015 Nomura Credit & Capital Inc. (“Nomura”) and Natixis Real Estate Holdings, LLC (“Natixis”) filed a total of seven third-party complaints against Wells Fargo Bank in New York state court. In the underlying first-party actions, Nomura and Natixis have been sued for alleged breaches of representations and warranties made in connection with residential mortgage-backed securities sponsored by them. In the third-party actions, Nomura and Natixis allege that Wells Fargo Bank, as master servicer, primary servicer or securities administrator, failed to notify Nomura and Natixis of their own breaches, failed to properly oversee the primary servicers, and failed to adhere to accepted servicing practices. Natixis additionally alleges that Wells Fargo Bank failed to perform default oversight duties. Wells Fargo Bank has asserted counterclaims alleging that Nomura and Natixis failed to provide Wells Fargo Bank notice of their representation and warranty breaches.

 

With respect to each of the foregoing litigations, Wells Fargo Bank believes plaintiffs' claims are without merit and intends to contest the claims vigorously, but there can be no assurances as to the outcome of the litigations or the possible impact of the litigations on Wells Fargo Bank or the related RMBS trusts.

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for Morgan Stanley Capital I Trust 2018-H3, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

 

*REO Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

*As provided by Special Servicer

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Morgan Stanley Capital I Trust 2018-H3, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

10/18/2021

$5,271.61

  Current Distribution Date

11/18/2021

$5,454.05

 

Interest Reserve Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$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 Morgan Stanley Capital I Trust 2018-H3, relating to the November 18, 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.

Morgan Stanley Capital I Inc.
(Depositor)

 

/s/ Jane Lam
Jane Lam, President

Date: November 22, 2021

 

 

 

     

Distribution Date:

11/18/21

                                                                Morgan Stanley Capital I Trust 2018-H3

Determination Date:

11/12/21

 

Next Distribution Date:

12/17/21

 

Record Date:

10/29/21

                                                   Commercial Mortgage Pass-Through Certificates

 

 

                                      Series 2018-H3

 

           

Table of Contents

 

 

 

 

 

Section

Pages

Role

Party and Contact Information

 Contacts

 

Certificate Distribution Detail

2

Depositor

Morgan Stanley Capital I Inc.

 

 

Certificate Factor Detail

3

 

Jane Lam

(212) 761-4000

[email protected]

Certificate Interest Reconciliation Detail

4

 

1585 Broadway, | New York, NY 10036

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

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

 

Bond / Collateral Reconciliation - Balances

7

Special Servicer

LNR Partners, LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

LNR CMBS Notices

(305) 695-5600

[email protected]

Mortgage Loan Detail (Part 1)

13-15

 

1601 Washington Avenue,Suite 700 | Miami Beach, FL 33139

 

 

Mortgage Loan Detail (Part 2)

16-18

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

19

 

 

 

 

 

 

 

CMBS Notices

 

[email protected]

Historical Detail

20

 

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

 

 

Delinquency Loan Detail

21

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

22

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 1

23

 

 

 

[email protected]

Specially Serviced Loan Detail - Part 2

24

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Modified Loan Detail

25

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

26

 

General Contact

(302) 636-4140

 

 

 

 

1100 North Market St., | Wilmington, DE 19890

 

 

Historical Bond / Collateral Loss Reconciliation Detail

27

 

 

 

 

Interest Shortfall Detail - Collateral Level

28

 

 

 

 

Supplemental Notes

29

 

 

 

 

 

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

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

   

© Copyright 2021 Computershare. All rights reserved. Confidential.

Page 1 of 29

 


 

 

                         

 

 

 

 

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

61767YAU4

3.176000%

24,170,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

61767YAV2

3.997000%

62,010,000.00

37,121,466.06

465,608.54

123,645.42

0.00

0.00

589,253.96

36,655,857.52

31.52%

30.00%

A-SB

61767YAW0

4.120000%

39,360,000.00

39,360,000.00

0.00

135,136.00

0.00

0.00

135,136.00

39,360,000.00

31.52%

30.00%

A-3

61767YAX8

3.919000%

38,050,000.00

38,050,000.00

0.00

124,264.96

0.00

0.00

124,264.96

38,050,000.00

31.52%

30.00%

A-4

61767YAY6

3.914000%

275,000,000.00

275,000,000.00

0.00

896,958.33

0.00

0.00

896,958.33

275,000,000.00

31.52%

30.00%

A-5

61767YAZ3

4.177000%

278,376,000.00

278,376,000.00

0.00

968,980.46

0.00

0.00

968,980.46

278,376,000.00

31.52%

30.00%

A-S

61767YBC3

4.429000%

90,902,000.00

90,902,000.00

0.00

335,504.13

0.00

0.00

335,504.13

90,902,000.00

22.20%

21.13%

B

61767YBD1

4.620000%

44,810,000.00

44,810,000.00

0.00

172,518.50

0.00

0.00

172,518.50

44,810,000.00

17.60%

16.75%

C

61767YBE9

5.026444%

43,530,000.00

43,530,000.00

0.00

182,334.27

0.00

0.00

182,334.27

43,530,000.00

13.14%

12.50%

D

61767YAC4

3.000000%

30,727,000.00

30,727,000.00

0.00

76,817.50

0.00

0.00

76,817.50

30,727,000.00

9.98%

9.50%

E-RR

61767YAF7

5.026444%

20,485,000.00

20,485,000.00

0.00

85,805.60

0.00

0.00

85,805.60

20,485,000.00

7.88%

7.50%

F-RR

61767YAH3

5.026444%

24,326,000.00

24,326,000.00

0.00

101,894.41

0.00

0.00

101,894.41

24,326,000.00

5.39%

5.13%

G-RR

61767YAK6

5.026444%

10,242,000.00

10,242,000.00

0.00

42,900.70

0.00

0.00

42,900.70

10,242,000.00

4.33%

4.13%

H-RR

61767YAM2

5.026444%

16,644,000.00

16,644,000.00

0.00

69,716.78

0.00

0.00

69,716.78

16,644,000.00

2.63%

2.50%

J-RR

61767YAP5

5.026444%

25,606,358.00

25,606,358.00

0.00

91,985.18

0.00

0.00

91,985.18

25,606,358.00

0.00%

0.00%

V

61767YAR1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

61767YAS9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,024,238,358.00

975,179,824.06

465,608.54

3,408,462.24

0.00

0.00

3,874,070.78

974,714,215.52

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

61767YBA7

0.985792%

716,966,000.00

667,907,466.06

0.00

548,681.30

0.00

0.00

548,681.30

667,441,857.52

 

 

X-B

61767YBB5

0.534379%

135,712,000.00

135,712,000.00

0.00

60,434.72

0.00

0.00

60,434.72

135,712,000.00

 

 

X-D

61767YAA8

2.026444%

30,727,000.00

30,727,000.00

0.00

51,888.80

0.00

0.00

51,888.80

30,727,000.00

 

 

Notional SubTotal

 

883,405,000.00

834,346,466.06

0.00

661,004.82

0.00

0.00

661,004.82

833,880,857.52

 

 

 

Deal Distribution Total

 

 

 

465,608.54

4,069,467.06

0.00

0.00

4,535,075.60

 

 

 

 

*

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 29

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

  CUSIP

  Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Realized Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

61767YAU4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

61767YAV2

598.63676923

7.50860410

1.99395936

0.00000000

0.00000000

0.00000000

0.00000000

9.50256346

591.12816513

A-SB

61767YAW0

1,000.00000000

0.00000000

3.43333333

0.00000000

0.00000000

0.00000000

0.00000000

3.43333333

1,000.00000000

A-3

61767YAX8

1,000.00000000

0.00000000

3.26583338

0.00000000

0.00000000

0.00000000

0.00000000

3.26583338

1,000.00000000

A-4

61767YAY6

1,000.00000000

0.00000000

3.26166665

0.00000000

0.00000000

0.00000000

0.00000000

3.26166665

1,000.00000000

A-5

61767YAZ3

1,000.00000000

0.00000000

3.48083333

0.00000000

0.00000000

0.00000000

0.00000000

3.48083333

1,000.00000000

A-S

61767YBC3

1,000.00000000

0.00000000

3.69083331

0.00000000

0.00000000

0.00000000

0.00000000

3.69083331

1,000.00000000

B

61767YBD1

1,000.00000000

0.00000000

3.85000000

0.00000000

0.00000000

0.00000000

0.00000000

3.85000000

1,000.00000000

C

61767YBE9

1,000.00000000

0.00000000

4.18870365

0.00000000

0.00000000

0.00000000

0.00000000

4.18870365

1,000.00000000

D

61767YAC4

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

61767YAF7

1,000.00000000

0.00000000

4.18870393

0.00000000

0.00000000

0.00000000

0.00000000

4.18870393

1,000.00000000

F-RR

61767YAH3

1,000.00000000

0.00000000

4.18870386

0.00000000

0.00000000

0.00000000

0.00000000

4.18870386

1,000.00000000

G-RR

61767YAK6

1,000.00000000

0.00000000

4.18870338

0.00000000

0.00000000

0.00000000

0.00000000

4.18870338

1,000.00000000

H-RR

61767YAM2

1,000.00000000

0.00000000

4.18870344

0.00000000

0.00000000

0.00000000

0.00000000

4.18870344

1,000.00000000

J-RR

61767YAP5

1,000.00000000

0.00000000

3.59227892

0.59642492

5.53677489

0.00000000

0.00000000

3.59227892

1,000.00000000

V

61767YAR1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

61767YAS9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

61767YBA7

931.57481116

0.00000000

0.76528218

0.00000000

0.00000000

0.00000000

0.00000000

0.76528218

930.92539607

X-B

61767YBB5

1,000.00000000

0.00000000

0.44531596

0.00000000

0.00000000

0.00000000

0.00000000

0.44531596

1,000.00000000

X-D

61767YAA8

1,000.00000000

0.00000000

1.68870375

0.00000000

0.00000000

0.00000000

0.00000000

1.68870375

1,000.00000000

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 3 of 29

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

10/01/21 - 10/30/21

30

0.00

123,645.42

0.00

123,645.42

0.00

0.00

0.00

123,645.42

0.00

 

A-SB

10/01/21 - 10/30/21

30

0.00

135,136.00

0.00

135,136.00

0.00

0.00

0.00

135,136.00

0.00

 

A-3

10/01/21 - 10/30/21

30

0.00

124,264.96

0.00

124,264.96

0.00

0.00

0.00

124,264.96

0.00

 

A-4

10/01/21 - 10/30/21

30

0.00

896,958.33

0.00

896,958.33

0.00

0.00

0.00

896,958.33

0.00

 

A-5

10/01/21 - 10/30/21

30

0.00

968,980.46

0.00

968,980.46

0.00

0.00

0.00

968,980.46

0.00

 

X-A

10/01/21 - 10/30/21

30

0.00

548,681.30

0.00

548,681.30

0.00

0.00

0.00

548,681.30

0.00

 

X-B

10/01/21 - 10/30/21

30

0.00

60,434.72

0.00

60,434.72

0.00

0.00

0.00

60,434.72

0.00

 

X-D

10/01/21 - 10/30/21

30

0.00

51,888.80

0.00

51,888.80

0.00

0.00

0.00

51,888.80

0.00

 

A-S

10/01/21 - 10/30/21

30

0.00

335,504.13

0.00

335,504.13

0.00

0.00

0.00

335,504.13

0.00

 

B

10/01/21 - 10/30/21

30

0.00

172,518.50

0.00

172,518.50

0.00

0.00

0.00

172,518.50

0.00

 

C

10/01/21 - 10/30/21

30

0.00

182,334.27

0.00

182,334.27

0.00

0.00

0.00

182,334.27

0.00

 

D

10/01/21 - 10/30/21

30

0.00

76,817.50

0.00

76,817.50

0.00

0.00

0.00

76,817.50

0.00

 

E-RR

10/01/21 - 10/30/21

30

0.00

85,805.60

0.00

85,805.60

0.00

0.00

0.00

85,805.60

0.00

 

F-RR

10/01/21 - 10/30/21

30

0.00

101,894.41

0.00

101,894.41

0.00

0.00

0.00

101,894.41

0.00

 

G-RR

10/01/21 - 10/30/21

30

0.00

42,900.70

0.00

42,900.70

0.00

0.00

0.00

42,900.70

0.00

 

H-RR

10/01/21 - 10/30/21

30

0.00

69,716.78

0.00

69,716.78

0.00

0.00

0.00

69,716.78

0.00

 

J-RR

10/01/21 - 10/30/21

30

125,976.69

107,257.45

0.00

107,257.45

15,272.27

0.00

0.00

91,985.18

141,776.64

 

Totals

 

 

125,976.69

4,084,739.33

0.00

4,084,739.33

15,272.27

0.00

0.00

4,069,467.06

141,776.64

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 

 

     

 

                            Additional Information

 

Total Available Distribution Amount (1)

4,535,075.60

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 29

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

4,101,465.67

Master Servicing Fee

8,769.15

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,453.81

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

419.87

ARD Interest

0.00

Operating Advisor Fee

1,549.95

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

243.52

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

4,101,465.67

Total Fees

16,726.31

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

465,608.54

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

12,904.21

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

2,368.06

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

465,608.54

Total Expenses/Reimbursements

15,272.27

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

4,069,467.06

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

465,608.54

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,535,075.60

Total Funds Collected

4,567,074.21

Total Funds Distributed

4,567,074.18

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 29

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

975,179,824.62

975,179,824.62

Beginning Certificate Balance

975,179,824.06

(-) Scheduled Principal Collections

465,608.54

465,608.54

(-) Principal Distributions

465,608.54

(-) 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

974,714,216.08

974,714,216.08

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

975,179,824.62

975,179,824.62

Ending Certificate Balance

974,714,215.52

Ending Actual Collateral Balance

974,719,107.96

974,719,107.96

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.56)

Beginning Cumulative Advances

                                     0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

                                     0.00

0.00

Ending UC / (OC)

(0.56)

Ending Cumulative Advances

                                     0.00

0.00

Net WAC Rate

5.03%

 

 

 

 

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 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 29

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Scheduled

# Of

Scheduled

% Of

WAM²

WAC

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

WAM²

WAC

Weighted Avg

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

18,800,000.00

1.93%

78

4.4900

NAP

Defeased

1

18,800,000.00

1.93%

78

4.4900

NAP

 

10,000,000 or less

36

216,871,770.67

22.25%

79

4.9964

1.830129

1.40 or less

22

244,135,153.54

25.05%

75

5.0984

0.746159

10,000,001 to 20,000,000

18

244,223,005.24

25.06%

73

4.9256

1.509200

1.41 to 1.60

5

104,863,970.48

10.76%

78

4.8488

1.464473

20,000,001 to 30,000,000

5

130,105,331.68

13.35%

72

5.0463

0.960701

1.61 to 1.80

14

180,585,058.52

18.53%

76

5.1341

1.665887

30,000,001 to 40,000,000

6

227,234,108.49

23.31%

78

4.7438

1.817705

1.81 to 2.00

7

97,498,603.71

10.00%

40

5.0054

1.953449

40,000,001 to 55,000,000

3

137,480,000.00

14.10%

56

4.7656

2.294718

2.01 to 2.20

5

102,490,000.00

10.51%

79

4.4199

2.096072

 

55,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

2.21 or greater

15

226,341,429.83

23.22%

79

4.6606

2.549893

 

Totals

69

974,714,216.08

100.00%

73

4.8841

1.706904

Totals

69

974,714,216.08

100.00%

73

4.8841

1.706904

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 8 of 29

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State

# Of

 Scheduled

% Of

WAM²

WAC

Weighted Avg

State

# Of

Scheduled

% Of

WAM²

WAC

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

8

18,800,000.00

1.93%

78

4.4900

NAP

Utah

1

6,500,000.00

0.67%

78

4.7800

2.236600

Alabama

1

15,936,000.00

1.63%

78

4.3150

2.354700

Virginia

2

71,200,000.00

7.30%

79

4.7504

0.979660

Arizona

5

17,891,485.34

1.84%

78

4.5724

2.577740

Wisconsin

2

17,396,276.12

1.78%

79

4.6661

2.062070

California

12

149,632,590.87

15.35%

79

4.9303

1.580661

Totals

119

974,714,216.08

100.00%

73

4.8841

1.706904

Colorado

3

12,879,143.14

1.32%

79

4.7848

2.702449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Connecticut

1

12,000,000.00

1.23%

79

4.4500

2.180400

 

 

 

 

 

 

 

Florida

13

148,823,589.46

15.27%

69

5.2214

1.436940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type

# Of

Scheduled

% Of

WAM²

WAC

Weighted Avg

Georgia

4

6,279,226.83

0.64%

78

4.5410

2.624000

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Illinois

17

68,006,647.45

6.98%

79

4.8284

1.689577

Defeased

8

18,800,000.00

1.93%

78

4.4900

NAP

Indiana

1

2,576,958.55

0.26%

78

4.5410

2.624000

Industrial

11

100,783,512.88

10.34%

72

4.7102

1.937958

Kansas

1

15,314,614.27

1.57%

79

5.0800

1.632200

Lodging

8

136,545,080.21

14.01%

79

5.1100

0.674343

Kentucky

3

23,296,497.02

2.39%

79

5.4640

1.198069

Mixed Use

9

77,557,458.78

7.96%

67

5.1365

1.209030

Massachusetts

1

15,621,340.65

1.60%

75

4.9200

1.435000

Mobile Home Park

3

22,618,708.72

2.32%

79

5.3835

2.006626

Michigan

2

6,827,104.47

0.70%

78

5.2917

1.067788

Multi-Family

16

86,038,693.02

8.83%

78

4.7432

1.853935

Minnesota

1

3,274,650.38

0.34%

78

4.5410

2.624000

Office

47

316,389,559.84

32.46%

67

4.8091

1.972247

Mississippi

1

589,067.00

0.06%

79

4.6100

1.637100

Retail

13

157,271,255.31

16.14%

79

5.0200

1.659881

Nevada

3

13,924,152.19

1.43%

78

4.5969

1.968134

Self Storage

4

18,709,947.29

1.92%

79

4.9093

2.162923

New Jersey

1

28,000,000.00

2.87%

79

4.6920

2.151500

Totals

119

974,714,216.08

100.00%

73

4.8841

1.706904

New York

7

49,354,373.00

5.06%

78

4.7334

1.610071

 

 

 

 

 

 

 

North Carolina

3

10,612,013.67

1.09%

78

5.0307

1.374850

 

 

 

 

 

 

 

Ohio

2

20,478,693.02

2.10%

79

4.6319

1.943931

 

 

 

 

 

 

 

Pennsylvania

3

67,727,741.49

6.95%

78

4.7870

1.561486

 

 

 

 

 

 

 

South Carolina

1

5,690,304.28

0.58%

79

5.2730

1.460900

 

 

 

 

 

 

 

Tennessee

3

4,121,014.23

0.42%

78

4.5701

2.208417

 

 

 

 

 

 

 

Texas

17

121,960,732.62

12.51%

48

5.0689

1.815671

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 9 of 29

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note Rate

# Of

Scheduled

% Of

WAM²

WAC

Weighted Avg

Seasoning

# Of

Scheduled

% Of

WAM²

WAC

Weighted Avg

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

18,800,000.00

1.93%

78

4.4900

NAP

Defeased

1

18,800,000.00

1.93%

78

4.4900

NAP

 

4.4999% or less

8

135,950,000.00

13.95%

78

4.3168

2.332773

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.9999%

30

406,980,312.15

41.75%

77

4.7425

1.633831

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% or greater

30

412,983,903.93

42.37%

68

5.2283

1.542244

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

69

974,714,216.08

100.00%

73

4.8841

1.706904

37 months to 48 months

68

955,914,216.08

98.07%

73

4.8919

1.693666

 

 

 

 

 

 

 

 

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

69

974,714,216.08

100.00%

73

4.8841

1.706904

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 10 of 29

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anticipated

# Of

Scheduled

% Of

WAM²

WAC

Weighted Avg

 Remaining

# Of

Scheduled

% Of

WAM²

WAC

Weighted Avg

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

18,800,000.00

1.93%

78

4.4900

NAP

Defeased

1

18,800,000.00

1.93%

78

4.4900

NAP

 

60 months or less

4

102,293,871.04

10.49%

28

5.1986

1.652042

Interest Only

27

498,970,000.00

51.19%

72

4.7153

2.053805

 

61 months or greater

64

853,620,345.04

87.58%

79

4.8551

1.698654

300 months or less

5

51,056,327.66

5.24%

77

5.1008

1.366906

 

Totals

69

974,714,216.08

100.00%

73

4.8841

1.706904

301 months or greater

36

405,887,888.42

41.64%

74

5.0827

1.292039

 

 

 

 

 

 

 

 

Totals

69

974,714,216.08

100.00%

73

4.8841

1.706904

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 11 of 29

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Age of Most

# Of

Scheduled

% Of

WAM²

WAC

Weighted Avg

Age of Most

# Of

     Scheduled

% Of

WAM²

WAC

Weighted Avg

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

      Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

18,800,000.00

1.93%

78

4.4900

NAP

60 months or less

0

0.00

0.00%

0

0.0000

0.000000

Underwriter's Information

4

73,698,877.78

7.56%

78

4.6208

1.853001

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

12 months or less

63

875,215,335.95

89.79%

73

4.9141

1.683466

Totals

0

0.00

0.00%

0

0.0000

0.000000

 

13 months to 24 months

1

7,000,002.35

0.72%

79

4.9650

1.291400

 

 

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

69

974,714,216.08

100.00%

73

4.8841

1.706904

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 12 of 29

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original    Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity     Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

       City

State            Accrual Type       Gross Rate

Interest

Principal

Adjustments               Repay Date       Date

Date

Balance

Balance

Date

 

1

300801771

Various                       Various

Various

Actual/360

4.315%

148,627.78

0.00

0.00

N/A

05/01/28

--

40,000,000.00

40,000,000.00

11/01/21

 

1A

310831001

 

 

 

Actual/360

4.315%

148,627.78

0.00

0.00

N/A

05/01/28

--

40,000,000.00

40,000,000.00

11/01/21

 

2

310831002

OF

Bellaire

TX

Actual/360

5.070%

223,879.93

0.00

0.00

N/A

05/01/23

--

51,280,000.00

51,280,000.00

11/01/21

 

3

453011906

MF

Philadelphia

PA

Actual/360

4.713%

142,038.56

0.00

0.00

N/A

05/01/28

--

35,000,000.00

35,000,000.00

11/01/21

 

3A

453011907

 

 

 

Actual/360

4.713%

60,873.67

0.00

0.00

N/A

05/01/28

--

15,000,000.00

15,000,000.00

11/01/21

 

4

310831004

OF

Various

Various

Actual/360

4.541%

175,963.75

0.00

0.00

N/A

05/01/28

--

45,000,000.00

45,000,000.00

11/01/21

 

5

695101011

OF

Richmond

VA

Actual/360

4.632%

164,333.07

0.00

0.00

06/06/28

06/06/29

--

41,200,000.00

41,200,000.00

11/06/21

 

6

1750427

RT

Chino Hills

CA

Actual/360

5.175%

178,250.00

0.00

0.00

N/A

06/01/28

--

40,000,000.00

40,000,000.00

11/01/21

 

7

304102264

OF

Westchester

IL

Actual/360

4.860%

158,887.98

52,431.27

0.00

N/A

06/06/28

--

37,966,063.80

37,913,632.53

11/06/21

 

8

695101004

LO

Key Largo

FL

Actual/360

5.144%

152,196.25

38,783.57

0.00

N/A

06/06/28

--

34,359,259.53

34,320,475.96

11/06/21

 

10

300801780

LO

Herndon

VA

Actual/360

4.913%

126,919.17

0.00

0.00

N/A

06/01/28

--

30,000,000.00

30,000,000.00

11/01/21

 

11

301741298

LO

Orlando

FL

Actual/360

5.201%

41,947.00

16,576.31

0.00

N/A

06/06/28

--

9,366,015.20

9,349,438.89

11/06/21

 

11A

301741299

 

 

 

Actual/360

5.201%

41,947.00

16,576.31

0.00

N/A

06/06/28

--

9,366,015.20

9,349,438.89

11/06/21

 

11B

301741300

 

 

 

Actual/360

5.201%

41,947.00

16,576.31

0.00

N/A

06/06/28

--

9,366,015.20

9,349,438.89

11/06/21

 

12

301741282

IN

Cherry Hill

NJ

Actual/360

4.692%

113,129.33

0.00

0.00

N/A

06/06/28

--

28,000,000.00

28,000,000.00

11/06/21

 

13

310831013

RT

Santa Maria

CA

Actual/360

5.120%

112,597.65

33,449.21

0.00

N/A

06/01/28

--

25,538,780.89

25,505,331.68

11/01/21

 

14

695101013

MU

Coral Gables

FL

Actual/360

5.490%

118,187.50

0.00

0.00

N/A

06/06/25

--

25,000,000.00

25,000,000.00

11/06/21

 

15

301741285

OF

Burbank

CA

Actual/360

5.090%

94,674.00

0.00

0.00

N/A

06/06/28

--

21,600,000.00

21,600,000.00

11/06/21

 

16

310831016

SS

Various

MI

Actual/360

4.490%

72,688.11

0.00

0.00

N/A

05/01/28

--

18,800,000.00

18,800,000.00

11/01/21

 

17

310831017

MH

Various

KY

Actual/360

5.620%

85,365.35

20,785.02

0.00

N/A

06/01/28

--

17,639,493.74

17,618,708.72

11/01/21

 

18

301831019

IN

Beverly

MA

Actual/360

4.920%

66,319.13

32,270.42

0.00

N/A

02/01/28

--

15,653,611.07

15,621,340.65

11/01/21

 

19

301741278

RT

Abington Township

PA

Actual/360

5.020%

72,838.81

0.00

0.00

N/A

06/06/28

--

16,850,000.00

16,850,000.00

11/06/21

 

20

695101014

OF

Various

FL

Actual/360

5.390%

69,742.36

18,600.45

0.00

N/A

06/06/25

--

15,026,183.06

15,007,582.61

11/06/21

 

21

301831021

RT

Wichita

KS

Actual/360

5.080%

67,064.50

16,360.61

0.00

N/A

06/01/28

--

15,330,974.88

15,314,614.27

11/01/21

 

22

301741286

OF

Boca Raton

FL

Actual/360

5.370%

69,285.31

16,062.77

0.00

N/A

06/06/28

--

14,983,307.50

14,967,244.73

11/06/21

 

23

301831023

OF

New York

NY

Actual/360

4.073%

52,609.58

0.00

0.00

06/01/28

06/01/29

--

15,000,000.00

15,000,000.00

11/01/21

 

24

301741274

MU

New York

NY

Actual/360

5.150%

64,303.47

0.00

0.00

N/A

05/06/28

--

14,500,000.00

14,500,000.00

11/06/21

 

25

1852647

LO

Buena Park

CA

Actual/360

4.520%

51,540.27

19,562.14

0.00

N/A

06/01/28

--

13,241,862.62

13,222,300.48

11/01/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 29

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original        Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated   Maturity       Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State               Accrual Type            Gross Rate

Interest

Principal

Adjustments              Repay Date      Date

Date

Balance

Balance

Date

 

26

304102052

RT

Davie

FL

Actual/360

4.810%

53,046.29

17,865.16

0.00

N/A

06/06/28

--

12,807,097.49

12,789,232.33

11/06/21

 

27

310831027

OF

Various

Various

Actual/360

4.610%

49,423.04

0.00

0.00

N/A

06/01/28

--

12,450,000.00

12,450,000.00

11/01/21

 

28

1852540

MU

Greenwich

CT

Actual/360

4.450%

45,983.33

0.00

0.00

N/A

06/01/28

--

12,000,000.00

12,000,000.00

11/01/21

 

29

301741272

IN

Austin

TX

Actual/360

4.875%

46,259.22

13,276.71

0.00

N/A

05/06/23

--

11,019,565.14

11,006,288.43

11/06/21

 

30

301741270

MU

New York

NY

Actual/360

5.340%

50,581.67

0.00

0.00

N/A

04/06/28

--

11,000,000.00

11,000,000.00

09/06/20

 

31

304102051

IN

Neenah

WI

Actual/360

4.740%

44,641.19

0.00

0.00

N/A

06/06/28

--

10,937,000.00

10,937,000.00

11/06/21

 

32

1852411

MF

Delaware

OH

Actual/360

4.925%

45,168.37

11,782.09

0.00

N/A

06/01/28

--

10,650,475.11

10,638,693.02

11/01/21

 

33

301741266

OF

Los Angeles

CA

Actual/360

4.685%

41,553.35

0.00

0.00

N/A

04/06/28

--

10,300,000.00

10,300,000.00

11/06/21

 

34

1852278

RT

Santa Ana

CA

Actual/360

4.490%

38,663.89

0.00

0.00

N/A

07/01/28

--

10,000,000.00

10,000,000.00

11/01/21

 

35

300801785

LO

New Braunfels

TX

Actual/360

5.652%

46,545.44

11,190.78

0.00

N/A

06/01/28

--

9,563,475.75

9,552,284.97

11/01/21

 

36

300801784

LO

Harlingen

TX

Actual/360

5.623%

41,665.00

10,132.71

0.00

N/A

06/01/28

--

8,604,865.70

8,594,732.99

11/01/21

 

37

695101010

OF

Houston

TX

Actual/360

5.075%

37,252.16

10,121.62

0.00

N/A

06/06/28

--

8,524,249.71

8,514,128.09

11/06/21

 

38

1751515

MF

El Cajon

CA

Actual/360

4.335%

29,863.33

0.00

0.00

N/A

05/01/28

--

8,000,000.00

8,000,000.00

11/01/21

 

39

695101017

OF

Tallahassee

FL

Actual/360

5.103%

32,523.58

14,724.96

0.00

N/A

03/06/28

--

7,401,395.30

7,386,670.34

11/06/21

 

40

695101015

RT

Tulare

CA

Actual/360

5.085%

34,154.25

0.00

0.00

N/A

06/06/28

--

7,800,000.00

7,800,000.00

11/06/21

 

41

300801777

MF

Lisle

IL

Actual/360

5.220%

34,386.75

0.00

0.00

N/A

05/01/28

--

7,650,000.00

7,650,000.00

11/01/21

 

42

300801791

RT

Mesa

AZ

Actual/360

4.610%

29,733.22

0.00

0.00

N/A

06/01/28

--

7,490,000.00

7,490,000.00

11/01/21

 

43

695100991

LO

Mooresville

NC

Actual/360

5.270%

32,393.98

9,114.25

0.00

N/A

05/06/28

--

7,138,295.11

7,129,180.86

11/06/21

 

44

310831044

SS

Denver

CO

Actual/360

4.920%

31,563.17

0.00

0.00

N/A

06/01/28

--

7,450,000.00

7,450,000.00

11/01/21

 

45

695101012

Various       Stockton

CA

Actual/360

4.965%

29,960.77

7,681.03

0.00

N/A

06/06/28

--

7,007,683.38

7,000,002.35

11/06/21

 

46

301831046

IN

Hempstead

NY

Actual/360

4.350%

24,722.50

0.00

0.00

N/A

07/01/28

--

6,600,000.00

6,600,000.00

11/01/21

 

47

301741268

OF

Park City

UT

Actual/360

4.780%

26,754.72

0.00

0.00

05/06/28

05/06/38

--

6,500,000.00

6,500,000.00

11/06/21

 

48

300801754

LO

Lexington

KY

Actual/360

4.980%

24,381.50

7,754.50

0.00

N/A

04/01/28

--

5,685,542.80

5,677,788.30

11/01/21

 

49

1852240

IN

Chicago

IL

Actual/360

4.850%

24,165.14

6,546.52

0.00

N/A

05/01/28

--

5,786,132.41

5,779,585.89

11/01/21

 

50

300801786

RT

Easley

SC

Actual/360

5.273%

25,865.97

6,244.52

0.00

N/A

06/01/28

--

5,696,548.80

5,690,304.28

11/01/21

 

51

695100988

MU

Houston

TX

Actual/360

4.934%

22,132.64

7,171.10

0.00

N/A

04/06/28

--

5,209,246.20

5,202,075.10

11/06/21

 

52

695101000

MF

Various

IL

Actual/360

4.920%

22,878.00

0.00

0.00

N/A

06/06/28

--

5,400,000.00

5,400,000.00

11/06/21

 

53

695100995

RT

Farmington

MI

Actual/360

5.528%

24,155.03

4,891.87

0.00

N/A

05/06/28

--

5,074,349.34

5,069,457.47

10/06/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 29

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original             Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated     Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State     Accrual Type               Gross Rate

Interest

Principal

Adjustments             Repay Date      Date

Date

Balance

Balance

Date

 

54

301831054

MH

San Luis

AZ

Actual/360

4.550%

19,590.28

0.00

0.00

N/A

04/01/28

--

5,000,000.00

5,000,000.00

11/01/21

 

55

695100993

MU

Las Vegas

NV

Actual/360

4.903%

19,717.99

6,429.28

0.00

N/A

05/06/28

--

4,670,266.19

4,663,836.91

11/06/21

 

56

695101002

RT

Tallahassee

FL

Actual/360

4.745%

19,408.37

0.00

0.00

N/A

06/06/28

--

4,750,000.00

4,750,000.00

11/06/21

 

57

304102035

SS

Houston

TX

Actual/360

4.540%

18,374.39

0.00

0.00

N/A

05/06/28

--

4,700,000.00

4,700,000.00

11/06/21

 

58

695101016

SS

Houston

TX

Actual/360

5.290%

19,538.26

5,422.51

0.00

N/A

06/06/28

--

4,289,148.92

4,283,726.41

11/06/21

 

59

1852451

MF

Houston

TX

Actual/360

4.340%

16,256.92

0.00

0.00

N/A

05/01/28

--

4,350,000.00

4,350,000.00

11/01/21

 

60

304102043

OF

Plantation

FL

Actual/360

5.420%

19,985.33

4,214.20

0.00

N/A

06/06/28

--

4,282,060.17

4,277,845.97

11/06/21

 

61

301831061

RT

Fort Collins

CO

Actual/360

4.620%

15,913.33

0.00

0.00

N/A

06/06/28

--

4,000,000.00

4,000,000.00

11/06/21

 

62

1852897

IN

Houston

TX

Actual/360

5.260%

13,810.69

3,603.24

0.00

N/A

06/01/28

--

3,049,090.89

3,045,487.65

11/01/21

 

63

1853020

SS

Fort Walton Beach

FL

Actual/360

4.920%

9,656.76

3,109.87

0.00

N/A

06/01/28

--

2,279,330.75

2,276,220.88

11/01/21

 

64

695100994

RT

Las Vegas

NV

Actual/360

4.903%

8,507.76

2,774.06

0.00

N/A

05/06/28

--

2,015,089.34

2,012,315.28

11/06/21

 

65

1852900

IN

Houston

TX

Actual/360

5.260%

7,611.22

1,985.79

0.00

N/A

06/01/28

--

1,680,387.87

1,678,402.08

11/01/21

 

66

1852899

IN

Houston

TX

Actual/360

5.260%

5,892.56

1,537.38

0.00

N/A

06/01/28

--

1,300,945.56

1,299,408.18

11/01/21

 

Totals

 

 

 

 

 

 

4,101,465.67

465,608.54

0.00

 

 

 

975,179,824.62

974,714,216.08

 

 

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 15 of 29

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent              Most Recent    Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

28,887,974.78

13,476,231.28

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

5,453,609.33

2,759,676.24

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

7,868,928.91

4,038,365.76

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

13,079,335.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

4,893,680.11

2,485,588.85

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

7,178,307.82

4,211,056.14

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

11,018,394.61

8,291,785.72

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

9,683,253.02

14,536,180.42

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

(1,366,153.06)

(1,196,510.12)

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,206,598.00

1,279,151.71

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

3,500,482.25

2,382,111.98

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,244,840.90

1,263,086.33

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,074,568.50

938,123.12

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,087,844.08

944,490.10

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

17

2,018,435.91

2,094,398.46

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

5,472,377.00

2,794,606.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,798,248.32

1,218,742.77

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

2,142,903.50

1,422,409.11

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,512,564.14

704,291.11

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,739,144.54

930,395.90

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

22,164,907.39

11,328,466.86

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

679,414.64

529,590.17

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

(119,195.82)

(455,921.45)

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 16 of 29

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent              Most Recent     Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

26

1,120,240.35

591,037.10

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

978,075.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

924,422.23

629,453.36

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,526,364.63

1,141,435.57

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

0.00

420,750.78

01/01/21

06/30/21

02/11/21

2,808,908.61

113,640.28

37,543.24

593,703.15

0.00

0.00

 

 

31

917,325.64

524,231.73

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

859,659.33

698,917.95

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

1,019,751.60

721,592.74

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

885,485.63

818,381.23

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

479,622.00

1,309,161.70

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

1,260,783.04

1,510,056.66

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

907,943.07

295,651.82

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

1,434,991.66

837,468.25

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

3,892,456.00

2,182,316.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

807,263.59

448,019.47

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

771,397.61

390,299.20

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

699,460.00

568,227.25

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

214,292.21

443,121.46

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

784,258.57

741,860.18

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

568,216.00

410,761.49

01/01/20

09/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

873,000.00

654,750.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

591,661.08

533,465.07

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

14,614.79

(7,265.01)

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

351,829.00

95,354.26

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

556,352.44

299,222.39

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

599,736.54

309,421.02

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

655,880.84

328,288.46

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

403,101.37

156,021.79

01/01/21

06/30/21

--

0.00

0.00

29,025.05

29,025.05

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 17 of 29

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent     Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

54

698,947.87

393,868.20

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

547,868.01

229,012.85

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

648,717.44

537,015.57

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

491,318.47

465,324.19

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

247,613.10

165,168.95

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

290,485.25

254,219.80

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

397,853.78

180,786.15

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

782,929.00

395,852.26

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

305,422.67

154,430.85

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

0.00

405,466.78

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

64

256,624.98

139,752.49

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

65

178,940.84

85,883.58

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

66

151,079.04

59,352.39

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

164,316,449.24

96,494,452.44

 

 

 

2,808,908.61

113,640.28

66,568.29

622,728.20

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 18 of 29

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

     Prepayment / Liquidation Code

Prepayment Premium Amount

  Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 19 of 29

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11/18/21

0

0.00

0

0.00

1

11,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.884116%

4.861377%

73

10/18/21

0

0.00

0

0.00

1

11,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.884220%

4.861481%

74

09/17/21

0

0.00

0

0.00

1

11,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

2

35,000,000.00

4.884335%

4.861597%

75

08/17/21

0

0.00

0

0.00

1

11,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.868360%

4.845964%

76

07/16/21

0

0.00

0

0.00

1

11,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.868466%

4.846070%

77

06/17/21

0

0.00

0

0.00

1

11,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.868583%

4.846188%

78

05/17/21

0

0.00

0

0.00

1

11,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.868680%

4.846286%

79

04/16/21

0

0.00

1

25,000,000.00

1

11,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.868785%

4.846392%

80

03/17/21

1

25,000,000.00

0

0.00

1

11,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.868878%

4.846486%

81

02/18/21

1

25,000,000.00

0

0.00

1

11,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.869004%

4.836751%

82

01/15/21

1

25,000,000.00

0

0.00

1

11,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.869096%

4.836848%

83

12/17/20

0

0.00

2

36,000,000.00

1

40,000,000.00

0

0.00

0

0.00

1

40,000,000.00

0

0.00

0

0.00

4.869187%

4.839654%

84

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 

 

                             

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹                 Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

30

301741270

09/06/20

13

6

37,543.24

593,703.15

0.00

11,000,000.00

12/17/20

13

 

 

 

 

53

695100995

10/06/21

0

B

29,025.05

29,025.05

0.00

5,074,349.34

 

 

 

 

 

 

Totals

 

 

 

 

66,568.29

622,728.20

0.00

16,074,349.34

 

 

 

 

 

 

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 21 of 29

 


 

 

                 

 

 

 

 

          Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

          Total

Performing

Non-Performing

        REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

62,286,288

62,286,288

0

 

 

0

 

25 - 36 Months

0

0

0

 

 

0

 

37 - 48 Months

40,007,583

40,007,583

0

 

 

0

 

49 - 60 Months

0

0

0

 

 

0

 

> 60 Months

 

872,420,345

861,420,345

                   11,000,000

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

  Total

   Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Nov-21

974,714,216

963,714,216

0

0

11,000,000

0

 

Oct-21

975,179,825

964,179,825

0

0

11,000,000

0

 

Sep-21

975,693,220

964,693,220

0

0

11,000,000

0

 

Aug-21

1,011,154,547

1,000,154,547

0

0

11,000,000

0

 

Jul-21

1,011,613,857

1,000,613,857

0

0

11,000,000

0

 

Jun-21

1,012,121,182

1,001,121,182

0

0

11,000,000

0

 

May-21

1,012,537,130

1,001,537,130

0

0

11,000,000

0

 

Apr-21

1,012,983,486

976,983,486

0

25,000,000

11,000,000

0

 

Mar-21

1,013,384,534

977,384,534

25,000,000

0

11,000,000

0

 

Feb-21

1,013,914,282

977,914,282

25,000,000

0

11,000,000

0

 

Jan-21

1,014,311,253

978,311,253

25,000,000

0

11,000,000

0

 

Dec-20

1,014,706,488

938,706,488

0

36,000,000

40,000,000

0

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 29

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

30

301741270

11,000,000.00

11,000,000.00

35,300,000.00

01/20/21

413,664.78

0.37270

06/30/21

04/06/28

I/O

Totals

 

11,000,000.00

11,000,000.00

35,300,000.00

 

413,664.78

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 29

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

30

301741270

MU

NY

12/17/20

13

 

 

 

 

Loan recently transferred due to issues surrounding the COVID-19 pandemic. Discussions with Borrower are ongoing and Special Servicer is evaluating all options.

 

 

 

 

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 Computershare. All rights reserved. Confidential.

 

 

Page 24 of 29

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 Pre-Modification

Post-Modification

 

 

 

 

 

 

 

 

 

 

 

 

 

Modification

Modification

 

 

         Balance

Rate

Balance

Rate

Modification

Modification Booking

Closing

Effective

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

6

1750427

0.00

5.17500%

0.00

5.17500%

8

06/01/20

06/01/20

--

6

1750427

0.00

5.17500%

0.00

5.17500%

8

10/29/20

06/01/20

07/11/20

8

695101004

34,959,053.51

5.14400%

34,959,053.51

5.14400%

10

07/01/20

05/06/20

08/11/20

10

300801780

30,000,000.00

4.91300%

30,000,000.00

4.91300%

10

07/21/20

08/06/20

08/11/20

21

301831021

0.00

5.08000%

0.00

5.08000%

10

08/13/20

08/01/20

09/11/20

28

1852540

12,000,000.00

4.45000%

12,000,000.00

4.45000%

10

05/28/20

06/01/20

06/11/20

43

695100991

7,278,291.49

5.27000%

7,278,291.49

5.27000%

10

07/21/20

07/06/20

08/11/20

48

300801754

5,804,093.85

4.98000%

5,804,093.85

4.98000%

10

07/16/20

08/01/20

08/11/20

Totals

 

90,041,438.85

 

90,041,438.85

 

 

 

 

 

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 25 of 29

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 26 of 29

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 Loan

 Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID    Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 27 of 29

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

30

0.00

0.00

2,368.06

0.00

0.00

12,904.21

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

2,368.06

0.00

0.00

12,904.21

0.00

0.00

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

15,272.27

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 28 of 29

 


 

 

   

                                                   Supplemental Notes

 

Risk Retention

 

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "Risk Retention SpecialNotices" tab for the MSC 2018-H3 transaction, certain

information provided to the Certificate Administrator regarding the Retaining Sponsor's compliance with the Retention Covenant. Investors should referto the Certificate Administrator's website for all such information.

 

Servicer Revision

 

IDs 9 & 9A are now reflecting YM payoffs for September 2021

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29

 



  
    Prospectus Loan ID
    1
    10-13-2021
    11-12-2021
    BANA; KeyBank
    04-27-2018
    40000000.00
    120
    05-01-2028
    0.04315
    0.04315
    3
    1
    120
    06-01-2018
    true
    1
    PP
    3
    287666.67
    40000000.00
    1
    4
    4
    0
    true
    true
    true
    false
    false
    05-31-2020
    11-30-2027
    11-30-2027
    
      Griffin Portfolio II
      2726080
      415500000.00
      MAI
      1
      1
      X
      12-31-2017
      01-01-2021
      06-30-2021
      30710039.95
      14734708.00
      7482500.43
      1258476.72
      23227539.52
      13476231.28
      21958766.32
      12841844.28
      UW
      5453681.00
      2.12
      2.471
      2.01
      2.3547
      F
      F
    
    false
    false
    40000000.00
    148627.78
    0.04315
    0.0001417
    148627.78
    0.00
    0.00
    40000000.00
    40000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    1-001
    10-13-2021
    11-12-2021
    
      SOUTHERN COMPANY SERVICES HEADQUARTERS
      3525 & 3535 COLONNADE PARKWAY
      Birmingham
      AL
      35243
      Jefferson
      OF
      669438
      669438
      1988
      2018
      153250000.00
      MAI
      04-09-2018
      1
      1
      6
      SOUTHERN COMPANY SERVICES  INC.
      669438
      03-17-2044
      12-31-2017
      01-01-2021
      06-30-2021
      13111679.61
      5488164.00
      4638720.39
      321801.92
      8472959.22
      5166362.08
      8071296.42
      4965530.08
      UW
      CREFC
      2172747.00
      2.3778
      2.2853
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    1-002
    10-13-2021
    11-12-2021
    
      AMAZON.COM SORTABLE FULFILLMENT CENTER
      11999 NATIONAL ROAD
      Pataskala
      OH
      43062
      Licking
      IN
      856254
      856254
      2016
      94600000.00
      MAI
      04-10-2018
      1
      1
      6
      Amazon.com
      856254
      08-31-2031
      12-31-2017
      01-01-2021
      06-30-2021
      6412017.78
      3720770.00
      489851.18
      558265.32
      5922166.60
      3162504.68
      5579665.00
      2991254.18
      UW
      CREFC
      1341605.00
      2.3572
      2.2296
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    1-003
    10-13-2021
    11-12-2021
    
      IGT NORTH AMERICAN GAMING & INTERACTIVE HEADQUARTERS
      6355 SOUTH BUFFALO DRIVE
      Las Vegas
      NV
      89113
      Clark
      OF
      222268
      222268
      2007
      75540000.00
      MAI
      04-11-2018
      1
      1
      6
      IGT  INC.
      222268
      12-31-2030
      12-31-2017
      01-01-2021
      06-30-2021
      5286494.11
      3085483.00
      791564.41
      216020.25
      4494929.70
      2869462.75
      4361568.90
      2802782.25
      UW
      CREFC
      988207.00
      2.9037
      2.8362
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    1-004
    10-13-2021
    11-12-2021
    
      3M DISTRIBUTION FACILITY
      1650 MACOM DRIVE
      DeKalb
      IL
      60115
      DeKalb
      IN
      978120
      978120
      2016
      72300000.00
      MAI
      04-11-2018
      1
      1
      6
      3M COMPANY
      978120
      10-31-2026
      12-31-2017
      01-01-2021
      06-30-2021
      5899848.45
      2440291.00
      1562364.45
      162389.23
      4337484.00
      2277901.77
      3946236.00
      2082277.77
      UW
      CREFC
      951122.00
      2.3949
      2.1892
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    1A
    10-13-2021
    11-12-2021
    BANA KeyBank
    04-27-2018
    40000000.00
    120
    05-01-2028
    0.04315
    0.04315
    3
    1
    120
    06-01-2018
    1
    PP
    3
    40000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      X
    
    false
    false
    40000000.00
    148627.78
    0.04315
    0.0001417
    148627.78
    0.00
    0.00
    40000000.00
    40000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    10-13-2021
    11-12-2021
    KeyBank
    05-01-2018
    51280000.00
    60
    05-01-2023
    0.0507
    0.0507
    3
    1
    60
    06-01-2018
    true
    1
    WL
    3
    216658.00
    51280000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    02-28-2023
    
      6330 WEST LOOP SOUTH
      6330 WEST LOOP SOUTH
      Bellaire
      TX
      77401
      Harris
      OF
      278489
      278489
      1975
      2008
      73500000.00
      MAI
      04-17-2018
      0.85
      0.97
      6
      08-01-2020
      N
      Texas Children's Health Plan  Inc
      138559
      01-31-2026
      Jones & Carter
      47842
      05-31-2026
      Texas Children's Hospital
      40054
      01-31-2026
      12-31-2017
      01-01-2021
      06-30-2021
      7628567.00
      4307866.00
      2938791.00
      1548189.76
      4689777.00
      2759676.24
      4360352.00
      2594963.24
      UW
      CREFC
      1314391.85
      1.78
      2.0995
      1.65
      1.9742
      F
      F
      06-30-2021
    
    false
    false
    51280000.00
    223879.93
    0.0507
    0.0002167
    223879.93
    0.00
    0.00
    51280000.00
    51280000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    10-13-2021
    11-12-2021
    MSBNA
    04-26-2018
    35000000.00
    120
    05-01-2028
    0.047128
    0.047128
    3
    1
    120
    06-01-2018
    true
    1
    PP
    3
    196366.67
    35000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    01-31-2028
    
      RITTENHOUSE HILL
      633 WEST RITTENHOUSE STREET
      Philadelphia
      PA
      19144
      Philadelphia
      MF
      625
      625
      1952
      2013
      177675000.00
      MAI
      12-04-2017
      0.94
      0.96
      6
      08-01-2020
      N
      04-30-2018
      01-01-2021
      06-30-2021
      12409195.76
      5830312.00
      3337188.29
      1791946.24
      9072007.47
      4038365.76
      8909184.02
      3956954.26
      UW
      CREFC
      2692317.95
      1.68
      1.4999
      1.65
      1.4697
      F
      F
    
    false
    false
    35000000.00
    142038.56
    0.047128
    0.0001417
    142038.56
    0.00
    0.00
    35000000.00
    35000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3A
    10-13-2021
    11-12-2021
    MSBNA
    04-26-2018
    15000000.00
    120
    05-01-2028
    0.047128
    0.047128
    3
    1
    120
    06-01-2018
    1
    PP
    3
    15000000.00
    1
    5
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    15000000.00
    60873.67
    0.047128
    0.0001417
    60873.67
    0.00
    0.00
    15000000.00
    15000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    10-13-2021
    11-12-2021
    KeyBank
    04-10-2018
    45000000.00
    120
    05-01-2028
    0.04541
    0.04541
    3
    1
    120
    06-01-2018
    true
    1
    PP
    3
    170287.50
    45000000.00
    1
    20
    20
    0
    true
    true
    true
    false
    false
    06-30-2020
    02-29-2028
    02-29-2028
    
      HTI Medical Office Portfolio
      OF
      785947
      207000000.00
      MAI
      02-22-2018
      0.88
      0.83
      X
      12-31-2017
      12-31-2019
      12-31-2020
      19663392.00
      20473641.09
      7475682.00
      7394305.39
      12187711.00
      13079335.70
      10617029.00
      11508649.00
      UW
      4385849.17
      2.23
      2.9821
      1.94
      2.624
      F
      F
    
    false
    false
    45000000.00
    175963.75
    0.04541
    0.0002389
    175963.75
    0.00
    0.00
    45000000.00
    45000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4-001
    10-13-2021
    11-12-2021
    
      AURORA HEALTH CARE CENTER
      2600 KILEY WAY
      Plymouth
      WI
      53073
      Sheboygan
      OF
      85028
      85028
      2007
      28700000.00
      MAI
      02-21-2018
      1
      1
      6
      Aurora Health Care
      85028
      12-31-2022
      12-31-2017
      12-31-2019
      12-31-2020
      2230331.00
      2130816.00
      338431.00
      66538.48
      1891900.00
      2064277.52
      1694957.00
      1867334.52
      UW
      CREFC
      629542.86
      3.279
      2.9661
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-002
    10-13-2021
    11-12-2021
    
      LAGUNA PROFESSIONAL CENTER
      9390-9394 BIG HORN BOULEVARD
      Elk Grove
      CA
      95758
      Sacramento
      OF
      41932
      41932
      2006
      14970000.00
      MAI
      02-12-2018
      0.94
      0.93
      6
      Dignity Health
      21824
      08-31-2026
      The Regents of the Univ of CA
      9514
      04-30-2023
      Jorge Rico  DDS
      2537
      03-31-2024
      12-31-2017
      12-31-2019
      12-31-2020
      1377016.00
      1388737.00
      305138.00
      354140.31
      1071878.00
      1034596.69
      958960.00
      921679.69
      UW
      CREFC
      328371.10
      3.1506
      2.8068
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-003
    10-13-2021
    11-12-2021
    
      WOODLAKE OFFICE CENTER
      2090 WOODWINDS DRIVE
      Woodbury
      MN
      55125
      Washington
      OF
      36375
      36375
      2009
      14550000.00
      MAI
      02-08-2018
      1
      1
      6
      Summit Orthopedics  Ltd.
      30993
      09-30-2034
      Summit Orthopedics  Ltd.
      5382
      09-30-2022
      12-31-2017
      12-31-2019
      12-31-2020
      1680048.00
      1790305.00
      695666.00
      600147.70
      984381.00
      1190157.30
      907345.00
      1113119.30
      UW
      CREFC
      319158.06
      3.729
      3.4876
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-004
    10-13-2021
    11-12-2021
    
      NORTHSIDE HOSPITAL MEDICAL OFFICE
      320 HOSPITAL ROAD
      Canton
      GA
      30114
      Cherokee
      OF
      38098
      38098
      1990
      1995
      13420000.00
      MAI
      02-14-2018
      1
      1
      6
      NORTHSIDE HOSPITAL  INC.
      38098
      12-31-2028
      12-31-2017
      12-31-2019
      12-31-2020
      932212.00
      1004099.00
      105421.00
      120956.30
      826791.00
      883142.70
      766204.00
      822555.70
      UW
      CREFC
      296126.26
      2.9823
      2.7777
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-005
    10-13-2021
    11-12-2021
    
      ARROWHEAD MEDICAL PLAZA II
      18700 NORTH 64TH DRIVE
      Glendale
      AZ
      85308
      Maricopa
      OF
      47490
      47490
      1997
      12700000.00
      MAI
      02-14-2018
      0.64
      0.87
      6
      Orthopedic Clinic Assoc  P.C
      8750
      06-30-2029
      VHS Outpatient Clinics  Inc.
      7205
      12-31-2027
      VHS OF ARROWHEAD INC
      6047
      07-31-2022
      12-31-2017
      12-31-2019
      12-31-2020
      961829.00
      1479812.00
      529353.00
      521309.86
      432476.00
      958502.14
      280226.00
      806251.44
      UW
      CREFC
      278578.14
      3.4406
      2.8941
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-006
    10-13-2021
    11-12-2021
    
      HIGH DESERT MEDICAL GROUP
      43839 15TH STREET WEST
      Lancaster
      CA
      93534
      Los Angeles
      OF
      76748
      76748
      1980
      2003
      12600000.00
      MAI
      02-16-2018
      1
      1
      6
      High Desert Medical Group MOB
      76748
      02-28-2026
      12-31-2017
      12-31-2019
      12-31-2020
      1267957.00
      1211089.00
      428619.00
      351392.67
      839339.00
      859696.33
      758111.00
      778468.33
      UW
      CREFC
      276384.83
      3.1105
      2.8166
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-007
    10-13-2021
    11-12-2021
    
      761 BUILDING
      761 45TH STREET
      Munster
      IN
      46321
      Lake
      OF
      39032
      39032
      1990
      11450000.00
      MAI
      02-12-2018
      1
      1
      6
      Franciscan Medical Specialists
      20232
      10-31-2027
      Franciscan Healthcare-Munster
      10985
      10-31-2027
      Franciscan Medical Specialists
      6783
      09-30-2024
      12-31-2017
      12-31-2019
      12-31-2020
      1083372.00
      1182382.00
      381961.00
      384261.28
      701411.00
      798120.72
      623312.00
      720021.72
      UW
      CREFC
      251158.91
      3.1777
      2.8667
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-008
    10-13-2021
    11-12-2021
    
      PHYSICIANS PLAZA OF ROANE COUNTY
      1855 TANNER WAY
      Harriman
      TN
      37748
      Roane
      OF
      42566
      42566
      2011
      10600000.00
      MAI
      02-14-2018
      0.96
      0.96
      6
      Covenant Medical Group  Inc.
      9943
      07-31-2021
      The Eye Center of Oak Ridge
      7420
      06-30-2021
      OrthoTennesse P.C.
      3622
      10-31-2021
      12-31-2017
      12-31-2019
      12-31-2020
      1199659.00
      1290095.19
      408707.00
      487520.48
      790953.00
      802574.71
      723069.00
      734690.71
      UW
      CREFC
      232513.73
      3.4517
      3.1597
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-009
    10-13-2021
    11-12-2021
    
      MAINLAND MEDICAL ARTS PAVILION
      7111 MEDICAL CENTER DRIVE
      Texas City
      TX
      77591
      Galveston
      OF
      34135
      34135
      2011
      10400000.00
      MAI
      02-16-2018
      1
      1
      6
      Beeler-Manske Clinic
      18090
      10-02-2032
      Brent E. Patterson
      5650
      02-28-2026
      Interventional Spine & Pain
      3338
      09-30-2025
      12-31-2017
      12-31-2019
      12-31-2020
      1118959.00
      1301743.00
      389002.00
      407661.68
      729957.00
      894081.32
      663962.00
      828085.32
      UW
      CREFC
      228127.11
      3.9192
      3.6299
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-010
    10-13-2021
    11-12-2021
    
      PRESENCE HEALING ARTS PAVILION
      410 EAST LINCOLN HIGHWAY
      New Lenox
      IL
      60451
      Will
      OF
      44391
      44391
      2012
      10050000.00
      MAI
      02-12-2018
      0.77
      0.77
      6
      Presence Hospitals PRV
      30276
      06-22-2022
      DMG
      2061
      06-22-2022
      Dental Xperts  LLC
      1631
      11-14-2023
      12-31-2017
      12-31-2019
      12-31-2020
      1429279.00
      1450411.00
      728894.00
      777528.36
      700384.00
      672882.64
      609599.00
      582097.64
      UW
      CREFC
      220449.31
      3.0523
      2.6405
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-011
    10-13-2021
    11-12-2021
    
      OAK LAWN MEDICAL CENTER
      10837 SOUTH CICERO AVENUE
      Oak Lawn
      IL
      60453
      Cook
      OF
      26325
      26325
      2008
      9000000.00
      MAI
      02-12-2018
      0.69
      0.59
      6
      Advocate Medical Group
      12195
      02-28-2023
      Quest Diagnostics Incorporated
      2441
      01-31-2025
      Avicenna Pharmacy  Inc
      874
      02-28-2022
      12-31-2017
      12-31-2019
      12-31-2020
      1017103.00
      549211.00
      727868.00
      726343.89
      289235.00
      -177132.89
      218236.00
      -248131.89
      UW
      CREFC
      197417.50
      -0.8972
      -1.2568
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-012
    10-13-2021
    11-12-2021
    
      EAST COAST SQUARE WEST
      1165 CEDAR POINT BOULEVARD
      Cedar Point
      NC
      28584
      Carteret
      OF
      37638
      37638
      2014
      8850000.00
      MAI
      02-15-2018
      0.83
      0.75
      6
      Bio-Medical Applications
      9545
      01-31-2030
      Journey's End Enterprises
      6298
      10-31-2029
      Carteret General Hospital
      4218
      10-16-2024
      12-31-2017
      12-31-2019
      12-31-2020
      762422.00
      800900.46
      221143.00
      248716.84
      541280.00
      552183.62
      477289.00
      488193.62
      UW
      CREFC
      194127.13
      2.8444
      2.5148
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-013
    10-13-2021
    11-12-2021
    
      ARROWHEAD MEDICAL PLAZA I
      6525 WEST SACK DRIVE
      Glendale
      AZ
      85308
      Maricopa
      OF
      34172
      34172
      1992
      7700000.00
      MAI
      02-14-2018
      0.61
      0.72
      6
      US Oncology  Inc.
      8296
      02-28-2022
      Glendale Urology
      4549
      12-31-2026
      VHS OF ARROWHEAD INC
      3058
      02-28-2025
      12-31-2017
      12-31-2019
      12-31-2020
      646191.00
      831958.42
      336812.00
      387798.12
      309378.00
      444160.30
      230673.00
      365455.30
      UW
      CREFC
      168902.02
      2.6296
      2.1637
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-014
    10-13-2021
    11-12-2021
    
      MORROW MEDICAL CENTER
      1000 CORPORATE CENTER DRIVE
      Morrow
      GA
      30260
      Clayton
      OF
      37813
      37813
      1991
      7300000.00
      MAI
      02-16-2018
      1
      0.94
      6
      Eye Care Centers
      20634
      12-31-2023
      WELLSTAR HEALTH SYSTEMS.
      12987
      08-31-2023
      Joon Y Kim MD PC
      1985
      12-31-2023
      12-31-2017
      12-31-2019
      12-31-2020
      802732.00
      1013454.30
      420121.00
      421385.32
      382611.00
      592068.98
      281334.00
      490790.98
      UW
      CREFC
      160127.16
      3.6974
      3.065
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-015
    10-13-2021
    11-12-2021
    
      EAST COAST SQUARE NORTH
      4252 ARENDELL STREET
      Morehead City
      NC
      28557
      Carteret
      OF
      30484
      30484
      2010
      6625000.00
      MAI
      02-15-2018
      0.67
      0.37
      6
      CAROLINA EAST MEDICAL
      7516
      01-31-2024
      Seashore Imaging  LLC
      2616
      10-21-2022
      East Carolina Brace & Limb  Co
      1122
      10-31-2021
      12-31-2017
      12-31-2019
      12-31-2020
      487382.00
      400591.85
      158825.00
      160120.70
      328557.00
      240471.15
      306797.00
      218711.15
      UW
      CREFC
      145321.28
      1.6547
      1.505
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-016
    10-13-2021
    11-12-2021
    
      BELMAR MEDICAL BUILDING
      8015 WEST ALAMEDA AVENUE
      Lakewood
      CO
      80226
      Jefferson
      OF
      31853
      31853
      1987
      6260000.00
      MAI
      02-21-2018
      0.87
      0.86
      6
      Kaiser Foundation Health
      3935
      08-31-2023
      Ridge Side Med  LLC
      2797
      11-30-2021
      Levitin Dental Center  P.C.
      2596
      09-30-2023
      12-31-2017
      12-31-2019
      12-31-2020
      759419.00
      804419.76
      371713.00
      429730.43
      387706.00
      374689.33
      302141.00
      289124.33
      UW
      CREFC
      139288.67
      2.69
      2.0757
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-017
    10-13-2021
    11-12-2021
    
      VILLAGE CENTER PARKWAY
      200-214 VILLAGE CENTER PARKWAY
      Stockbridge
      GA
      30281
      Henry
      OF
      25051
      25051
      2003
      4100000.00
      MAI
      02-16-2018
      0.73
      0.73
      6
      DERMATOLOGY AND SKIN
      7179
      05-31-2030
      NORTHSIDE HOSPITAL  INC.
      6521
      08-31-2025
      Chris Adkins  DDS
      2441
      12-31-2024
      12-31-2017
      12-31-2019
      12-31-2020
      427119.00
      488048.39
      235177.00
      227377.72
      191942.00
      260670.67
      148932.00
      217659.67
      UW
      CREFC
      89934.69
      2.8984
      2.4201
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-018
    10-13-2021
    11-12-2021
    
      SASSAFRAS MEDICAL BUILDING
      1910 SASSAFRAS STREET
      Erie
      PA
      16502
      Erie
      OF
      28229
      28229
      2003
      3900000.00
      MAI
      02-16-2018
      1
      0.49
      6
      Clinical Services  Inc.
      13734
      03-31-2021
      SAINT VINCENT HEALTH CENTER
      9523
      03-31-2020
      12-31-2017
      12-31-2019
      12-31-2020
      737855.00
      313407.00
      319505.00
      214871.10
      418350.00
      98535.90
      371955.00
      52139.90
      UW
      CREFC
      85547.26
      1.1518
      0.6094
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-019
    10-13-2021
    11-12-2021
    
      MEDICAL CENTER III
      13260 NORTH 94TH DRIVE
      Peoria
      AZ
      85381
      Maricopa
      OF
      28765
      28765
      1984
      3600000.00
      MAI
      02-14-2018
      0.81
      0.83
      6
      Surgery Center of Peoria  LLC
      9243
      01-31-2022
      Desert View Counseling & Consu
      4450
      06-30-2024
      Movement Lesson  LLC
      2526
      07-31-2030
      12-31-2017
      12-31-2019
      12-31-2020
      481136.00
      554113.00
      248182.00
      297803.71
      232955.00
      256309.29
      179130.00
      202484.29
      UW
      CREFC
      78967.32
      3.2457
      2.5641
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4-020
    10-13-2021
    11-12-2021
    
      STOCKBRIDGE FAMILY MEDICAL
      3579 HIGHWAY 138
      Stockbridge
      GA
      30281
      Clayton
      OF
      19822
      19822
      1993
      3000000.00
      MAI
      02-16-2018
      0.53
      0.76
      6
      EMORY SPECIALTY ASSOCIATES LLC.
      8100
      04-30-2025
      Pain Consultants
      2572
      07-31-2021
      Stockbridge Family DentalGroup
      2357
      02-28-2023
      12-31-2017
      12-31-2019
      12-31-2020
      261371.00
      488047.72
      125144.00
      208700.44
      136227.00
      279347.28
      114797.00
      257917.28
      UW
      CREFC
      65805.83
      4.245
      3.9193
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    5
    10-13-2021
    11-12-2021
    SMC
    05-24-2018
    41200000.00
    120
    06-06-2029
    0.04632
    0.04632
    3
    1
    120
    07-06-2018
    true
    1
    WL
    3
    159032.00
    41200000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2020
    02-05-2028
    02-05-2028
    
      SUNTRUST CENTER
      11011-11013 WEST BROAD STREET
      Richmond
      VA
      23060
      Henrico
      OF
      419653
      419653
      1976
      2017
      64000000.00
      MAI
      04-12-2018
      0.98
      0.90
      6
      X
      SunTrust Bank
      255148
      03-31-2028
      Magellan
      46150
      08-31-2029
      RD Holdings  LLC
      42539
      08-31-2023
      01-31-2018
      01-01-2021
      06-30-2021
      7693156.27
      3889321.00
      2792131.69
      1403732.15
      4901024.58
      2485588.85
      4433668.61
      2251910.35
      UW
      CREFC
      964794.15
      2.53
      2.5762
      2.29
      2.334
      F
      F
      09-30-2021
    
    false
    false
    41200000.00
    164333.07
    0.04632
    0.0001417
    164333.07
    0.00
    0.00
    41200000.00
    41200000.00
    11-06-2021
    06-06-2028
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    10-13-2021
    11-12-2021
    MSBNA
    05-09-2018
    40000000.00
    120
    06-01-2028
    0.05175
    0.05175
    3
    1
    120
    07-01-2018
    true
    1
    PP
    3
    172500.00
    40000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    true
    01-31-2028
    
      SHOPPES AT CHINO HILLS
      13991-13911 PEYTON DRIVE, 13850-13925 CITY CENTER DRIVE, 3335-3625 GRAND AVENUE
      Chino Hills
      CA
      91709
      San Bernardino
      RT
      378676
      378676
      2008
      176000000.00
      MAI
      04-14-2018
      161000000.00
      11-12-2020
      MAI
      0.95
      0.84
      6
      08-01-2020
      N
      JACUZZI BRANDS CORPORATION
      32458
      09-30-2021
      Barnes & Noble
      28129
      06-30-2023
      Forever 21
      21169
      12-31-2023
      12-31-2017
      01-01-2021
      06-30-2021
      13847197.12
      6656252.00
      4492148.91
      2445195.86
      9355048.21
      4211056.14
      8943799.94
      4005432.14
      UW
      CREFC
      2877875.00
      1.62
      1.4632
      1.55
      1.3918
      F
      F
      09-30-2021
    
    false
    true
    40000000.00
    178250.00
    0.05175
    0.0001667
    178250.00
    0.00
    0.00
    40000000.00
    40000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    07-09-2020
    02-26-2021
    false
    0.00
    8
    06-01-2020
    98
    06-01-2028
    0
  
  
    Prospectus Loan ID
    7
    10-13-2021
    11-12-2021
    CREFI
    05-10-2018
    40000000.00
    120
    06-06-2028
    360
    0.0486
    0.0486
    3
    1
    07-06-2018
    true
    1
    PP
    2
    211319.25
    39950680.75
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-05-2028
    
      WESTBROOK CORPORATE CENTER
      1-5 WESTBROOK CORPORATE CENTER
      Westchester
      IL
      60154
      Cook
      OF
      1140369
      1140369
      1986
      2017
      136000000.00
      MAI
      04-13-2018
      0.84
      0.76
      6
      08-06-2020
      N
      Follett Higher Education Group  Inc
      150937
      10-31-2025
      INGREDION INCORPORATED
      125773
      11-30-2027
      American Imaging Management  Inc
      91221
      06-30-2024
      02-28-2018
      01-01-2021
      09-30-2021
      25759726.75
      18900426.00
      13297831.50
      10608640.28
      12461895.25
      8291785.72
      10471853.17
      6799254.22
      UW
      CREFC
      4707134.25
      1.99
      1.7615
      1.67
      1.4444
      F
      F
      09-30-2021
    
    false
    false
    37966063.80
    211319.25
    0.0486
    0.0001417
    158887.98
    52431.27
    0.00
    37913632.53
    37913632.53
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    10-13-2021
    11-12-2021
    SMC
    05-17-2018
    35000000.00
    120
    06-06-2028
    360
    0.05144
    0.05144
    3
    1
    24
    07-06-2018
    true
    1
    PP
    5
    150033.33
    35000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    03-05-2028
    
      PLAYA LARGO
      97450 OVERSEAS HIGHWAY
      Key Largo
      FL
      33037
      Monroe
      LO
      178
      178
      2016
      188600000.00
      MAI
      03-28-2018
      0.79
      0.76
      6
      08-06-2020
      N
      04-30-2018
      07-01-2020
      06-30-2021
      29652427.00
      34645312.00
      18795321.40
      20109131.58
      10857105.60
      14536180.42
      9671008.52
      13150367.94
      UW
      CREFC
      5893091.40
      1.84
      2.4666
      1.64
      2.2314
      F
      F
    
    false
    true
    34359259.53
    190979.82
    0.05144
    0.0001703
    152196.25
    38783.57
    0.00
    34320475.96
    34320475.96
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    05-06-2020
    98
    06-06-2028
  
  
    Prospectus Loan ID
    9
    10-13-2021
    11-12-2021
    AREF
    06-05-2018
    15000000.00
    120
    0.0442
    0.0442
    3
    1
    120
    07-06-2018
    1
    PP
    3
    128916.67
    15000000.00
    1
    1
    0
    true
    true
    true
    false
    08-05-2020
    02-05-2028
    02-05-2028
    
      TORRANCE TECHNOLOGY CAMPUS
      1966
      2017
      131250000.00
      04-30-2018
      6
      L3 COMMUNICATIONS CORP
      461431
      09-30-2031
      TORRANCE MEMORIAL MEDICAL CENTER
      61857
      01-31-2022
      03-31-2018
      F
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    Midland Loan Services
    2
    09-13-2021
  
  
    Prospectus Loan ID
    9A
    10-13-2021
    11-12-2021
    AREF
    06-05-2018
    20000000.00
    120
    0.0442
    0.0442
    3
    1
    120
    07-06-2018
    1
    PP
    3
    20000000.00
    1
    0
    true
    true
    false
    false
    
      NA
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    2
    09-13-2021
  
  
    Prospectus Loan ID
    10
    10-13-2021
    11-12-2021
    BANA
    05-02-2018
    30000000.00
    120
    06-01-2028
    360
    0.04913
    0.04913
    3
    1
    60
    07-01-2018
    true
    1
    WL
    5
    122825.00
    30000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    true
    07-31-2020
    02-29-2028
    02-29-2028
    
      CROWNE PLAZA DULLES AIRPORT
      2200 CENTREVILLE ROAD
      Herndon
      VA
      20170
      Fairfax
      LO
      324
      324
      1987
      2017
      54200000.00
      MAI
      03-30-2018
      0.76
      0.23
      6
      X
      02-28-2018
      04-01-2020
      03-31-2021
      12045215.00
      2977285.00
      8146870.00
      4173795.12
      3898345.00
      -1196510.12
      3416536.00
      -1315601.52
      UW
      CREFC
      1494370.86
      2.04
      -0.8006
      1.79
      -0.8803
      F
      F
    
    false
    true
    30000000.00
    126919.17
    0.04913
    0.0001417
    126919.17
    0.00
    0.00
    30000000.00
    30000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    08-06-2020
    98
    06-01-2028
  
  
    Prospectus Loan ID
    11
    10-13-2021
    11-12-2021
    AREF
    05-15-2018
    9984818.36
    120
    06-06-2028
    312
    0.05201
    0.05201
    3
    1
    07-06-2018
    true
    1
    PP
    2
    175569.94
    9984818.36
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-05-2028
    
      ORLANDO AIRPORT MARRIOTT LAKESIDE
      7499 AUGUSTA NATIONAL DRIVE
      Orlando
      FL
      32822
      Orange
      LO
      485
      485
      1983
      2018
      103100000.00
      MAI
      04-05-2018
      0.73
      0.47
      6
      08-06-2020
      N
      03-31-2018
      01-01-2021
      06-30-2021
      27590790.11
      6389559.00
      17691677.97
      5110407.29
      9899112.14
      1279151.71
      8519572.63
      959673.76
      UW
      CREFC
      2528207.00
      1.96
      0.5059
      1.68
      0.3795
      F
      F
    
    false
    false
    9366015.20
    58523.31
    0.05201
    0.0001292
    41947.00
    16576.31
    0.00
    9349438.89
    9349438.89
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    11B
    10-13-2021
    11-12-2021
    AREF
    05-15-2018
    9984818.36
    120
    06-06-2028
    312
    0.05201
    0.05201
    3
    1
    07-06-2018
    1
    PP
    2
    9984818.36
    1
    0
    false
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    9366015.20
    58523.31
    0.05201
    0.0001292
    41947.00
    16576.31
    0.00
    9349438.89
    9349438.89
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    11A
    10-13-2021
    11-12-2021
    AREF
    05-15-2018
    9984818.36
    120
    06-06-2028
    312
    0.05201
    0.05201
    3
    1
    07-06-2018
    1
    PP
    2
    9984818.36
    1
    0
    false
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    9366015.20
    58523.31
    0.05201
    0.0001292
    41947.00
    16576.31
    0.00
    9349438.89
    9349438.89
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    12
    10-13-2021
    11-12-2021
    AREF
    05-18-2018
    28000000.00
    120
    06-06-2028
    0.04692
    0.04692
    3
    1
    120
    07-06-2018
    true
    1
    WL
    3
    109480.00
    28000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2028
    
      CHERRY HILL BUSINESS PARK
      2020, 2030, 2040, 2050, AND 2080 SPRINGDALE ROAD, 3 ESTERBROOK LANE, 2 PIN OAK LANE, 1931, 1937, 1939, AND 1940 OLNEY AVENUE, AND 1, 2 KEYSTONE AVENUE
      Cherry Hill
      NJ
      08003
      Camden
      IN
      615227
      615227
      1965
      2001
      44100000.00
      MAI
      04-09-2018
      0.87
      0.89
      6
      08-06-2020
      N
      Sovereign Distributors Inc
      59390
      09-30-2026
      Office Supplies  Inc
      39033
      10-31-2025
      Healthcare
      28630
      04-30-2022
      02-28-2018
      01-01-2021
      09-30-2021
      5533153.40
      4241968.00
      2412726.66
      1859856.02
      3120426.74
      2382111.98
      2812813.24
      2151402.23
      UW
      CREFC
      999917.31
      2.34
      2.3823
      2.11
      2.1515
      F
      F
      09-30-2021
    
    false
    false
    28000000.00
    113129.33
    0.04692
    0.0001417
    113129.33
    0.00
    0.00
    28000000.00
    28000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    10-13-2021
    11-12-2021
    KeyBank
    06-01-2018
    26838000.00
    120
    06-01-2028
    360
    0.0512
    0.0512
    3
    1
    07-01-2018
    true
    1
    WL
    2
    146046.86
    26806461.94
    1
    1
    1
    5
    false
    true
    true
    false
    false
    07-31-2020
    02-29-2028
    02-29-2028
    
      ENOS RANCH RETAIL CENTER
      615, 621, 625, 635, 645, 715, 725, 745, 755, 765 & 775 EAST BETTERAVIA ROAD
      Santa Maria
      CA
      93454
      Santa Barbara
      RT
      119760
      119760
      2018
      37800000.00
      MAI
      03-17-2018
      0.97
      0.94
      6
      X
      Dick's Sporting Goods
      40000
      01-31-2029
      HomeGoods  Inc.
      21000
      03-31-2028
      Petco
      12500
      01-31-2029
      01-01-2021
      06-30-2021
      3075489.00
      1527084.00
      688050.00
      263997.67
      2387439.00
      1263086.33
      2225583.00
      1182157.87
      UW
      CREFC
      876280.73
      1.36
      1.4414
      1.27
      1.349
      N
      F
      06-30-2021
    
    false
    false
    25538780.89
    146046.86
    0.0512
    0.0005167
    112597.65
    33449.21
    0.00
    25505331.68
    25505331.68
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    10-13-2021
    11-12-2021
    SMC
    05-30-2018
    25000000.00
    84
    06-06-2025
    360
    0.0549
    0.0549
    3
    1
    48
    07-06-2018
    true
    1
    WL
    5
    114375.00
    25000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2025
    
      55 MIRACLE MILE
      55 MIRACLE MILE
      Coral Gables
      FL
      33134
      Miami-Dade
      MU
      65242
      65242
      2004
      42000000.00
      MAI
      05-02-2018
      0.97
      0.68
      6
      08-06-2020
      N
      All-Inclusive Collections
      8085
      06-30-2022
      Mille Hospitality  LLC
      7609
      06-30-2033
      Coral Gables Concepts LLC
      7332
      09-30-2030
      03-31-2018
      01-01-2021
      09-30-2021
      3713585.69
      1433996.00
      1326753.57
      495872.88
      2386832.12
      938123.12
      2322242.54
      889680.62
      UW
      CREFC
      1040812.50
      1.40
      0.9013
      1.36
      0.8547
      F
      F
      09-30-2021
    
    false
    false
    25000000.00
    118187.50
    0.0549
    0.0001417
    118187.50
    0.00
    0.00
    25000000.00
    25000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    10-13-2021
    11-12-2021
    AREF
    05-31-2018
    21600000.00
    120
    06-06-2028
    0.0509
    0.0509
    3
    1
    120
    07-06-2018
    true
    1
    WL
    3
    91620.00
    21600000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2028
    
      NEW YORK FILM ACADEMY
      3300 WEST RIVERSIDE DRIVE
      Burbank
      CA
      91505
      Los Angeles
      OF
      55550
      55550
      1984
      2013
      34500000.00
      MAI
      04-18-2018
      1
      1
      6
      08-06-2020
      N
      NEW YORK FILM ACADEMY
      55550
      08-19-2028
      03-31-2018
      01-01-2021
      06-30-2021
      2635507.79
      1239010.00
      715614.00
      294519.90
      1919893.79
      944490.10
      1852122.79
      910604.60
      UW
      CREFC
      555828.00
      1.72
      1.6992
      1.66
      1.6382
      F
      F
      06-30-2021
    
    false
    false
    21600000.00
    94674.00
    0.0509
    0.0001417
    94674.00
    0.00
    0.00
    21600000.00
    21600000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    10-13-2021
    11-12-2021
    KeyBank
    04-25-2018
    18800000.00
    120
    05-01-2028
    0.0449
    0.0449
    3
    1
    120
    06-01-2018
    true
    1
    WL
    3
    70343.33
    18800000.00
    1
    8
    0
    true
    true
    false
    false
    false
    02-29-2028
    
      UStore Portfolio
      MI
      SS
      431755
      3176
      3176
      37250000.00
      MAI
      04-24-2018
      0.92
      08-01-2020
      F
      02-28-2018
      3843303.00
      1760450.00
      2082854.00
      2033801.00
      UW
      2.43
      2.38
      F
    
    false
    false
    18800000.00
    72688.11
    0.0449
    0.0006167
    72688.11
    0.00
    0.00
    18800000.00
    18800000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16-001
    10-13-2021
    11-12-2021
    
      Defeased
      NA
      Livingston
      SE
      106950
      797
      797
      1997
      2016
      11950000.00
      MAI
      0.91
      0
      3
      02-28-2018
      1095262.00
      385981.00
      709281.00
      698586.00
      UW
    
    false
  
  
    Prospectus Loan ID
    16-002
    10-13-2021
    11-12-2021
    
      Defeased
      NA
      Washtenaw
      SE
      63800
      500
      500
      1986
      1997
      5550000.00
      MAI
      0.89
      0
      3
      02-28-2018
      608814.00
      271907.00
      336907.00
      329889.00
      UW
    
    false
  
  
    Prospectus Loan ID
    16-003
    10-13-2021
    11-12-2021
    
      Defeased
      NA
      Oakland
      SE
      51100
      378
      378
      1985
      1994
      5400000.00
      MAI
      0.94
      0
      3
      02-28-2018
      550733.00
      215408.00
      335325.00
      330215.00
      UW
    
    false
  
  
    Prospectus Loan ID
    16-004
    10-13-2021
    11-12-2021
    
      Defeased
      NA
      Oakland
      SE
      46250
      360
      360
      1988
      3500000.00
      MAI
      0.94
      0
      3
      02-28-2018
      395551.00
      194563.00
      200988.00
      196363.00
      UW
    
    false
  
  
    Prospectus Loan ID
    16-005
    10-13-2021
    11-12-2021
    
      Defeased
      NA
      Genessee
      SE
      46400
      370
      370
      1988
      3050000.00
      MAI
      0.95
      0
      3
      02-28-2018
      370430.00
      207047.00
      163384.00
      157816.00
      UW
    
    false
  
  
    Prospectus Loan ID
    16-006
    10-13-2021
    11-12-2021
    
      Defeased
      NA
      Oakland
      SE
      46955
      287
      287
      1988
      2650000.00
      MAI
      0.84
      0
      3
      02-28-2018
      279220.00
      151613.00
      127607.00
      121033.00
      UW
    
    false
  
  
    Prospectus Loan ID
    16-007
    10-13-2021
    11-12-2021
    
      Defeased
      NA
      Genessee
      SE
      37900
      220
      220
      1973
      2006
      2350000.00
      MAI
      0.97
      0
      3
      02-28-2018
      297105.00
      170807.00
      126298.00
      121371.00
      UW
    
    false
  
  
    Prospectus Loan ID
    16-008
    10-13-2021
    11-12-2021
    
      Defeased
      NA
      Jackson
      SE
      32400
      264
      264
      1987
      1650000.00
      MAI
      0.98
      0
      3
      02-28-2018
      246188.00
      163124.00
      83064.00
      78528.00
      UW
    
    false
  
  
    Prospectus Loan ID
    17
    10-13-2021
    11-12-2021
    KeyBank
    05-22-2018
    18450000.00
    120
    06-01-2028
    360
    0.0562
    0.0562
    3
    1
    07-01-2018
    true
    1
    WL
    2
    106150.37
    18430257.13
    1
    2
    2
    0
    false
    true
    false
    false
    false
    03-31-2028
    
      Barrington & Copperstone
      MH
      621
      621
      26860000.00
      0.82
      0.90
      08-01-2020
      N
      03-31-2018
      07-01-2020
      06-30-2021
      2345934.00
      2846779.00
      635500.00
      752380.54
      1710434.00
      2094398.46
      1679384.00
      2063348.46
      UW
      1273804.68
      1.34
      1.6442
      1.32
      1.6198
      F
      F
    
    false
    false
    17639493.74
    106150.37
    0.0562
    0.0002167
    85365.35
    20785.02
    0.00
    17618708.72
    17618708.72
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17-001
    10-13-2021
    11-12-2021
    
      BARRINGTON POINTE
      9631A BUCKINGHAM DRIVE
      Fairdale
      KY
      40118
      Jefferson
      MH
      463
      463
      1960
      19770000.00
      MAI
      04-16-2018
      0.80
      0.85
      6
      03-31-2018
      07-01-2020
      06-30-2021
      1736811.00
      2157082.00
      465060.00
      619677.10
      1271751.00
      1537404.90
      1248601.00
      1514254.90
      UW
      CREFC
      937575.54
      1.6397
      1.615
      F
      04-01-2018
    
    false
  
  
    Prospectus Loan ID
    17-002
    10-13-2021
    11-12-2021
    
      COPPERSTONE POINTE
      160 PARK DRIVE
      La Grange
      KY
      40031
      Oldham
      MH
      158
      158
      1975
      7090000.00
      MAI
      04-19-2018
      0.88
      0.94
      6
      03-31-2018
      07-01-2020
      06-30-2021
      609123.00
      689697.00
      170440.00
      132703.44
      438683.00
      556993.56
      430783.00
      549093.56
      UW
      CREFC
      336229.14
      1.6565
      1.633
      F
      04-01-2018
    
    false
  
  
    Prospectus Loan ID
    18
    10-13-2021
    11-12-2021
    MSBNA
    01-12-2018
    17000000.00
    120
    02-01-2028
    300
    0.0492
    0.0492
    3
    1
    03-01-2018
    true
    1
    PP
    2
    98589.55
    16854307.55
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-31-2027
    
      AXCELIS CORPORATE CENTER
      108 CHERRY HILL DRIVE
      Beverly
      MA
      01915
      Essex
      IN
      417313
      417313
      1984
      2006
      82100000.00
      MAI
      11-16-2017
      1
      1
      6
      08-01-2020
      N
      AXCELIS-BEVERLY  MA
      417313
      01-30-2037
      01-01-2021
      06-30-2021
      5359317.08
      2918720.00
      160779.51
      124114.00
      5198537.57
      2794606.00
      4702769.73
      2546721.50
      UW
      CREFC
      1774612.00
      1.46
      1.5747
      1.33
      1.435
      F
      F
      06-30-2021
    
    false
    false
    15653611.07
    98589.55
    0.0492
    0.0001417
    66319.13
    32270.42
    0.00
    15621340.65
    15621340.65
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    19
    10-13-2021
    11-12-2021
    AREF
    05-10-2018
    16850000.00
    120
    06-06-2028
    0.0502
    0.0502
    3
    1
    120
    07-06-2018
    true
    1
    WL
    3
    70489.17
    16850000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2028
    
      BRIDGE AT FOXCROFT
      323 OLD YORK ROAD
      Abington Township
      PA
      19046
      Montgomery
      RT
      151136
      151136
      1968
      2016
      27000000.00
      MAI
      05-04-2018
      0.99
      0.96
      6
      08-06-2020
      N
      ASP Realty
      65000
      02-28-2027
      Burlington
      63314
      07-31-2026
      Dollar Tree
      10500
      05-31-2026
      12-31-2017
      01-01-2021
      09-30-2021
      2360192.00
      1757966.00
      803019.00
      539223.23
      1557173.00
      1218742.77
      1458935.00
      1145064.27
      UW
      CREFC
      643801.09
      1.82
      1.893
      1.70
      1.7785
      F
      F
      09-30-2021
    
    false
    false
    16850000.00
    72838.81
    0.0502
    0.0001417
    72838.81
    0.00
    0.00
    16850000.00
    16850000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    10-13-2021
    11-12-2021
    SMC
    05-30-2018
    15750000.00
    84
    06-06-2025
    360
    0.0539
    0.0539
    3
    1
    07-06-2018
    true
    1
    WL
    2
    88342.81
    15732400.94
    1
    3
    3
    0
    false
    true
    false
    false
    false
    01-05-2025
    
      The Nexus Portfolio
      FL
      OF
      128563
      27800000.00
      0.94
      0.89
      08-06-2020
      N
      03-31-2018
      01-01-2021
      09-30-2021
      4713562.10
      3786224.00
      2734293.86
      2363814.89
      1979268.24
      1422409.11
      1821869.18
      1304356.86
      UW
      795086.00
      1.87
      1.789
      1.72
      1.6405
      F
      F
    
    false
    false
    15026183.06
    88342.81
    0.0539
    0.0001417
    69742.36
    18600.45
    0.00
    15007582.61
    15007582.61
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20-001
    10-13-2021
    11-12-2021
    
      THE NEXUS AT WELLINGTON
      8461 LAKE WORTH ROAD
      Lake Worth
      FL
      33467
      Palm Beach
      OF
      63311
      63311
      2006
      14900000.00
      MAI
      05-01-2018
      0.96
      0.93
      6
      Coke Consulting  LLC
      1390
      03-31-2022
      Electrical Design Associates
      1260
      03-31-2022
      American Title Company
      1225
      04-30-2022
      03-31-2018
      01-01-2021
      09-30-2021
      2450305.10
      1951906.00
      1314167.15
      1135347.43
      1136137.95
      816558.57
      1058265.42
      758153.07
      UW
      CREFC
      426143.25
      1.9161
      1.7791
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    20-002
    10-13-2021
    11-12-2021
    
      THE NEXUS AT VISTA PARK
      2101 VISTA PARKWAY
      West Palm Beach
      FL
      33411
      Palm Beach
      OF
      36131
      36131
      1989
      2007
      8400000.00
      MAI
      05-01-2018
      0.91
      0.89
      6
      GEB Computer Training LTD. (1100)
      2326
      02-28-2022
      Amicable Home Health Care  Inc.
      960
      10-01-2021
      Grace Healthcare Solutions (127  128
      935
      09-01-2021
      03-31-2018
      01-01-2021
      09-30-2021
      1372412.00
      1082986.00
      823879.36
      660898.00
      548532.64
      422088.00
      503368.89
      388214.25
      UW
      CREFC
      240242.00
      1.7569
      1.6159
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    20-003
    10-13-2021
    11-12-2021
    
      THE NEXUS AT STUART
      850 NORTHWEST FEDERAL HIGHWAY
      Stuart
      FL
      34994
      Martin
      OF
      29121
      29121
      2005
      4500000.00
      MAI
      05-01-2018
      0.95
      0.81
      6
      Meraki Installers  LLC
      1735
      08-01-2022
      Brothers' Construction  Inc. (233 234)
      1350
      04-01-2022
      Lindhe Xtend Inc.
      1030
      12-01-2021
      03-31-2018
      01-01-2021
      09-30-2021
      890845.00
      751332.00
      596247.35
      567569.46
      294597.65
      183762.54
      260234.87
      157989.54
      UW
      CREFC
      128700.75
      1.4278
      1.2275
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    21
    10-13-2021
    11-12-2021
    MSBNA
    05-18-2018
    15400000.00
    120
    06-01-2028
    360
    0.0508
    0.0508
    3
    1
    36
    07-01-2018
    true
    1
    WL
    5
    65193.33
    15400000.00
    1
    1
    1
    5
    true
    true
    false
    false
    true
    01-31-2028
    
      GREENWICH PLACE
      2716 NORTH GREENWICH COURT
      Wichita
      KS
      67226
      Sedgwick
      RT
      150583
      150583
      2016
      22300000.00
      MAI
      04-16-2018
      1
      1
      6
      08-01-2020
      N
      Bed Bath & Beyond
      37922
      01-31-2027
      Ross
      25000
      01-31-2027
      HomeGoods  Inc.
      22500
      09-30-2026
      04-30-2018
      01-01-2021
      06-30-2021
      2404927.91
      1140283.00
      948361.75
      435991.89
      1456566.16
      704291.11
      1339111.87
      645564.11
      UW
      CREFC
      395507.00
      1.45
      1.7807
      1.34
      1.6322
      F
      F
      09-30-2021
    
    false
    true
    15330974.88
    83425.11
    0.0508
    0.0004417
    67064.50
    16360.61
    0.00
    15314614.27
    15314614.27
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    08-01-2020
    98
    06-01-2028
  
  
    Prospectus Loan ID
    22
    10-13-2021
    11-12-2021
    AREF
    06-05-2018
    15250000.00
    120
    06-06-2028
    360
    0.0537
    0.0537
    3
    1
    24
    07-06-2018
    true
    1
    WL
    5
    68243.75
    15250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2028
    
      791 PARK OF COMMERCE BOULEVARD
      791 PARK OF COMMERCE BOULEVARD
      Boca Raton
      FL
      33487
      Palm Beach
      OF
      145591
      145591
      1994
      2000
      24000000.00
      MAI
      03-30-2018
      1
      1
      6
      08-06-2020
      N
      KRS Global Bio Technology
      107050
      05-14-2027
      Sirius Computer Solutions  Inc.
      18510
      11-30-2021
      Credit Guard of America
      11484
      12-31-2021
      02-28-2018
      01-01-2021
      06-30-2021
      2756866.16
      1554699.00
      1177496.37
      624303.10
      1579369.79
      930395.90
      1397381.04
      839400.90
      UW
      CREFC
      512088.48
      1.54
      1.8168
      1.36
      1.6391
      F
      F
      06-30-2021
    
    false
    false
    14983307.50
    85348.08
    0.0537
    0.0001417
    69285.31
    16062.77
    0.00
    14967244.73
    14967244.73
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    10-13-2021
    11-12-2021
    CREFI
    05-11-2018
    15000000.00
    120
    06-01-2029
    0.04073
    0.04073
    3
    1
    120
    07-01-2018
    true
    1
    PP
    3
    50912.50
    15000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-31-2027
    
      636 11TH AVENUE
      636 11TH AVENUE
      New York
      NY
      10036
      New York
      OF
      564004
      564004
      1917
      2008
      428000000.00
      MAI
      04-04-2018
      1
      1
      6
      08-01-2020
      N
      The Ogilvy Group  Inc.
      559358
      06-30-2029
      04-30-2018
      01-01-2021
      06-30-2021
      37529208.00
      18286045.00
      12805959.00
      6957578.14
      24723249.00
      11328466.86
      23640361.32
      10787022.36
      UW
      CREFC
      4914753.30
      2.49
      2.3049
      2.39
      2.1948
      F
      F
      09-30-2021
    
    false
    false
    15000000.00
    52609.58
    0.04073
    0.0001417
    52609.58
    0.00
    0.00
    15000000.00
    15000000.00
    11-01-2021
    06-01-2028
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    10-13-2021
    11-12-2021
    AREF
    05-04-2018
    14500000.00
    120
    05-06-2028
    0.0515
    0.0515
    3
    1
    120
    06-06-2018
    true
    1
    WL
    3
    62229.17
    14500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2028
    
      1430 3RD AVENUE
      1430 THIRD AVENUE
      New York
      NY
      10028
      New York
      MU
      23696
      23696
      1925
      24400000.00
      MAI
      03-22-2018
      1
      1
      6
      08-06-2020
      N
      CRUNCH
      3243
      12-31-2029
      1438 3RD RETAIL, LLC (CRUNCH SUBLET)
      2291
      12-31-2029
      LENS CRAFTER OPTIQUE
      1462
      02-28-2028
      12-31-2017
      01-01-2021
      06-30-2021
      1678080.00
      896809.00
      733768.00
      367218.83
      944312.00
      529590.17
      943828.00
      529348.17
      UW
      CREFC
      377523.61
      1.25
      1.4028
      1.25
      1.4021
      F
      F
    
    false
    false
    14500000.00
    64303.47
    0.0515
    0.0001417
    64303.47
    0.00
    0.00
    14500000.00
    14500000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    10-13-2021
    11-12-2021
    MSBNA
    05-24-2018
    14000000.00
    120
    06-01-2028
    360
    0.0452
    0.0452
    3
    1
    07-01-2018
    true
    1
    WL
    2
    71102.41
    13981630.92
    1
    1
    1
    5
    false
    true
    false
    false
    false
    02-29-2028
    
      HOLIDAY INN BUENA PARK
      7000 BEACH BOULEVARD
      Buena Park
      CA
      90620
      Orange
      LO
      249
      249
      1974
      2012
      27800000.00
      MAI
      04-23-2018
      0.82
      0.31
      6
      08-01-2020
      N
      02-28-2018
      04-01-2020
      03-31-2021
      10157236.00
      2863054.00
      7543134.00
      3318975.45
      2614102.00
      -455921.45
      2207813.00
      -570443.61
      UW
      CREFC
      853229.00
      3.06
      -0.5343
      2.59
      -0.6685
      F
      F
    
    false
    false
    13241862.62
    71102.41
    0.0452
    0.0004167
    51540.27
    19562.14
    0.00
    13222300.48
    13222300.48
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    10-13-2021
    11-12-2021
    CREFI
    06-05-2018
    13500000.00
    120
    06-06-2028
    360
    0.0481
    0.0481
    3
    1
    07-06-2018
    true
    1
    WL
    2
    70911.45
    13483201.05
    1
    1
    1
    0
    false
    true
    true
    false
    false
    08-05-2020
    04-05-2028
    04-05-2028
    
      THE SHOPPES AT ARROWHEAD
      2411-2699 SOUTH UNIVERSITY DRIVE
      Davie
      FL
      33324
      Broward
      RT
      42555
      42555
      1986
      2014
      21000000.00
      MAI
      04-23-2018
      0.89
      0.79
      6
      08-06-2020
      N
      Panera Bread
      4908
      12-31-2028
      MD Now Medical Centers Inc.
      4275
      07-31-2028
      MISSION BBQ
      3360
      12-31-2025
      03-31-2018
      01-01-2021
      06-30-2021
      1658397.00
      836826.00
      447450.00
      245788.90
      1210948.00
      591037.10
      1149823.00
      560474.60
      UW
      CREFC
      425468.00
      1.42
      1.3891
      1.35
      1.3173
      F
      F
      07-31-2021
    
    false
    false
    12807097.49
    70911.45
    0.0481
    0.0001417
    53046.29
    17865.16
    0.00
    12789232.33
    12789232.33
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    10-13-2021
    11-12-2021
    KeyBank
    05-02-2018
    12450000.00
    120
    06-01-2028
    360
    0.0461
    0.0461
    3
    1
    60
    07-01-2018
    true
    1
    WL
    5
    47828.75
    12450000.00
    1
    9
    9
    0
    true
    true
    false
    false
    false
    12-31-2027
    
      Fresenius Portfolio
      OF
      67298
      19550000.00
      1
      1
      08-01-2020
      N
      12-31-2019
      12-31-2020
      1716519.00
      1301787.00
      451607.00
      323712.00
      1264914.00
      978075.00
      1242149.00
      955310.00
      UW
      583511.00
      1.65
      1.6761
      1.62
      1.6371
      N
      F
    
    false
    false
    12450000.00
    49423.04
    0.0461
    0.0002167
    49423.04
    0.00
    0.00
    12450000.00
    12450000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27-001
    10-13-2021
    11-12-2021
    
      FRESENIUS MIDDLETOWN
      220 CRYSTAL RUN ROAD
      Middletown
      NV
      10941
      Orange
      OF
      10000
      10000
      1988
      2000
      3540000.00
      MAI
      04-03-2018
      1
      1
      6
      New York Dialysis Services  Inc.
      10000
      05-31-2033
      12-31-2019
      12-31-2020
      302616.00
      1301787.00
      69428.00
      323712.00
      233187.00
      978075.00
      229987.00
      955310.00
      UW
      CREFC
      583511.00
      1.6761
      1.6371
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    27-002
    10-13-2021
    11-12-2021
    
      FRESENIUS WOODLANDS
      9449 GROGANS MILL ROAD
      The Woodlands
      TX
      77380
      Montgomery
      OF
      6865
      6865
      1980
      3000000.00
      MAI
      04-03-2018
      1
      1
      6
      Bio Medical Applications
      6865
      05-31-2033
      12-31-2019
      12-31-2020
      219119.00
      0.00
      34548.00
      0.00
      184572.00
      0.00
      183199.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-11-2020
    
    false
  
  
    Prospectus Loan ID
    27-003
    10-13-2021
    11-12-2021
    
      FRESENIUS FORT WORTH
      5000 CAMPUS DRIVE
      Fort Worth
      TX
      76119
      Tarrant
      OF
      10640
      10640
      2004
      2780000.00
      MAI
      03-29-2018
      1
      1
      6
      Bio Medical Applications OF Texas  Inc
      10640
      05-31-2033
      12-31-2019
      12-31-2020
      272725.00
      0.00
      97109.00
      0.00
      175616.00
      0.00
      173062.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-11-2020
    
    false
  
  
    Prospectus Loan ID
    27-004
    10-13-2021
    11-12-2021
    
      FRESENIUS YPSILANTI
      5205 MCAULEY DRIVE
      Superior Township - Ypsilanti
      MI
      48197
      Washtenaw
      OF
      7800
      7800
      1979
      2017
      2760000.00
      MAI
      03-28-2018
      1
      1
      6
      Bio Medical Applications
      7800
      05-31-2033
      12-31-2019
      12-31-2020
      265585.00
      0.00
      84986.00
      0.00
      180599.00
      0.00
      177479.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    27-005
    10-13-2021
    11-12-2021
    
      FRESENIUS GRAND PRAIRIE
      825 DALWORTH STREET
      Grand Prairie
      TX
      75050
      Dallas
      OF
      9150
      9150
      2007
      2560000.00
      MAI
      03-29-2018
      1
      1
      6
      Bio Medical Applications
      9150
      05-31-2033
      12-31-2019
      12-31-2020
      250898.00
      0.00
      90853.00
      0.00
      160045.00
      0.00
      158215.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-11-2020
    
    false
  
  
    Prospectus Loan ID
    27-006
    10-13-2021
    11-12-2021
    
      FRESENIUS KINGSPORT
      3600 NETHERLAND INN ROAD
      Kingsport
      TN
      37660
      Hawkins
      OF
      7028
      7028
      1997
      2000000.00
      MAI
      03-26-2018
      1
      1
      6
      Bio-Medical Applications
      7028
      05-31-2033
      12-31-2019
      12-31-2020
      157060.00
      0.00
      24648.00
      0.00
      132413.00
      0.00
      131007.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-11-2020
    
    false
  
  
    Prospectus Loan ID
    27-007
    10-13-2021
    11-12-2021
    
      FRESENIUS SINTON
      222 EAST SINTON AVENUE
      Sinton
      TX
      78387
      San Patricio
      OF
      8000
      8000
      1978
      1260000.00
      MAI
      04-02-2018
      1
      1
      6
      Dialysis
      8000
      05-31-2033
      12-31-2019
      12-31-2020
      107403.00
      0.00
      27488.00
      0.00
      79915.00
      0.00
      78315.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    27-008
    10-13-2021
    11-12-2021
    
      FRESENIUS EUPORA
      241 MEADOWLANE STREET
      Eupora
      MS
      39744
      Webster
      OF
      3215
      3215
      1969
      1990
      925000.00
      MAI
      04-03-2018
      1
      1
      6
      Renal Care Group  Inc
      3215
      05-31-2033
      12-31-2019
      12-31-2020
      83450.00
      0.00
      11088.00
      0.00
      72363.00
      0.00
      69373.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    27-009
    10-13-2021
    11-12-2021
    
      FRESENIUS MARTIN
      113 E C THURMOND COVE
      Martin
      TN
      38237
      Weakley
      OF
      4600
      4600
      2002
      725000.00
      MAI
      03-26-2018
      1
      1
      6
      RCG Martin   LLC
      4600
      05-31-2033
      12-31-2019
      12-31-2020
      57663.00
      0.00
      11459.00
      0.00
      46204.00
      0.00
      41512.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-11-2020
    
    false
  
  
    Prospectus Loan ID
    28
    10-13-2021
    11-12-2021
    MSBNA
    05-02-2018
    12000000.00
    120
    06-01-2028
    360
    0.0445
    0.0445
    3
    1
    60
    07-01-2018
    true
    1
    WL
    5
    44500.00
    12000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    true
    01-31-2028
    
      45 EAST PUTNAM AVENUE
      45 EAST PUTNAM AVENUE
      Greenwich
      CT
      06830
      Fairfield
      MU
      26475
      26475
      1930
      19200000.00
      MAI
      03-29-2018
      0.94
      0.85
      6
      08-01-2020
      N
      THE MITCHELL GOLD CO.
      5162
      07-31-2028
      Georgica Pine Clothiers  LLC
      2278
      09-30-2025
      LoveSac
      2100
      04-30-2022
      12-31-2017
      01-01-2021
      06-30-2021
      1731508.82
      939270.00
      395466.26
      309816.64
      1336042.56
      629453.36
      1254412.56
      588637.86
      UW
      CREFC
      269966.65
      1.84
      2.3315
      1.73
      2.1804
      F
      F
      09-30-2021
    
    false
    true
    12000000.00
    45983.33
    0.0445
    0.0001417
    45983.33
    0.00
    0.00
    12000000.00
    12000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    06-01-2020
    98
    06-01-2028
  
  
    Prospectus Loan ID
    29
    10-13-2021
    11-12-2021
    AREF
    05-01-2018
    11250000.00
    60
    05-06-2023
    360
    0.04875
    0.04875
    3
    1
    24
    06-06-2018
    true
    1
    WL
    5
    45703.13
    11250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2023
    
      UNIVERSITY BUSINESS CENTER
      3019 ALVIN DEVANE BOULEVARD
      Austin
      TX
      78741
      Travis
      IN
      114545
      114545
      1986
      16780000.00
      MAI
      03-29-2018
      1
      1
      6
      08-06-2020
      N
      Free Speech
      31819
      12-31-2024
      Worksteps
      13138
      06-30-2022
      SMC
      12514
      03-31-2027
      02-28-2018
      01-01-2021
      09-30-2021
      1839384.00
      1714217.00
      608162.00
      572781.43
      1231222.00
      1141435.57
      1122404.00
      1059822.07
      UW
      CREFC
      535823.37
      1.72
      2.1302
      1.57
      1.9779
      F
      F
      09-30-2021
    
    false
    false
    11019565.14
    59535.93
    0.04875
    0.0001417
    46259.22
    13276.71
    0.00
    11006288.43
    11006288.43
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    10-13-2021
    11-12-2021
    AREF
    03-13-2018
    11000000.00
    120
    04-06-2028
    0.0534
    0.0534
    3
    1
    120
    05-06-2018
    true
    1
    PP
    3
    48950.00
    11000000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    01-05-2028
    
      Prince and Spring Street Portfolio
      NY
      MU
      32260
      66000000.00
      35300000.00
      01-20-2021
      MAI
      0.97
      0.94
      08-06-2020
      N
      12-31-2017
      01-01-2021
      06-30-2021
      4031021.00
      1439474.00
      1359059.00
      1018723.22
      2671962.00
      420750.78
      2657789.00
      413664.78
      UW
      1109904.00
      1.20
      0.379
      1.20
      0.3727
      F
      F
    
    false
    false
    11000000.00
    50581.67
    0.0534
    0.0001417
    50581.67
    0.00
    0.00
    11000000.00
    11000000.00
    09-06-2020
    1
    false
    593703.15
    0
    0
    3
    0
    Wells Fargo Bank, NA
    12-17-2020
    false
    0.00
    13
    0
  
  
    Prospectus Loan ID
    30-001
    10-13-2021
    11-12-2021
    
      31 PRINCE STREET
      31 PRINCE STREET
      New York
      NY
      10012
      New York
      MU
      9300
      9300
      1910
      2015
      26000000.00
      MAI
      12-05-2017
      1
      0.94
      6
      SNK PRINCE STREET
      800
      05-31-2025
      CAFÉ GITANE (PEE WEE & TYSON)
      700
      06-30-2023
      DIPTYQUE MOTT STREET, LLC
      500
      03-01-2023
      12-31-2017
      01-01-2021
      06-30-2021
      1526977.00
      1439474.00
      504567.00
      1018723.22
      1022410.00
      420750.78
      1018554.00
      413664.78
      UW
      CREFC
      1109904.00
      0.379
      0.3727
      F
      03-31-2018
    
    false
  
  
    Prospectus Loan ID
    30-002
    10-13-2021
    11-12-2021
    
      46 PRINCE STREET
      46 PRINCE STREET
      New York
      NY
      10012
      New York
      MU
      9500
      9500
      1900
      2016
      19000000.00
      MAI
      12-05-2017
      10500000.00
      01-20-2021
      MAI
      1
      0.94
      6
      JOHN FLUEVOG BOOTS & SHOES
      1000
      01-31-2020
      TORRISI
      1000
      07-31-2019
      12-31-2017
      01-01-2021
      06-30-2021
      1142497.00
      0.00
      427080.00
      0.00
      715417.00
      0.00
      711423.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2018
    
    false
  
  
    Prospectus Loan ID
    30-003
    10-13-2021
    11-12-2021
    
      48 SPRING STREET
      48 SPRING STREET
      New York
      NY
      10012
      New York
      MU
      13460
      13460
      1900
      2015
      21000000.00
      MAI
      12-05-2017
      0.94
      0.94
      6
      MULBERRY BURGER
      2000
      04-30-2028
      SPRING LOUNGE
      2000
      04-30-2022
      12-31-2017
      01-01-2021
      06-30-2021
      1361547.00
      0.00
      427412.00
      0.00
      934135.00
      0.00
      927813.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2018
    
    false
  
  
    Prospectus Loan ID
    31
    10-13-2021
    11-12-2021
    CREFI
    06-05-2018
    10937000.00
    120
    06-06-2028
    360
    0.0474
    0.0474
    3
    1
    60
    07-06-2018
    true
    1
    WL
    5
    43201.15
    10937000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    08-05-2020
    01-05-2028
    01-05-2028
    
      OUTLOOK GROUP
      1180 & 1250 AMERICAN DRIVE
      Neenah
      WI
      54956
      Winnebago
      IN
      336525
      336525
      1979
      17300000.00
      MAI
      05-08-2018
      1
      1
      6
      08-06-2020
      N
      OUTLOOK GROUP
      336525
      01-31-2038
      01-01-2021
      06-30-2021
      1431672.00
      590115.86
      141778.00
      65884.13
      1289894.00
      524231.73
      1148365.00
      453467.73
      UW
      CREFC
      262086.98
      1.89
      2.0002
      1.68
      1.7302
      F
      F
      04-30-2021
    
    false
    false
    10937000.00
    44641.19
    0.0474
    0.0001417
    44641.19
    0.00
    0.00
    10937000.00
    10937000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    10-13-2021
    11-12-2021
    MSBNA
    05-10-2018
    10700000.00
    120
    06-01-2028
    360
    0.04925
    0.04925
    3
    1
    36
    07-01-2018
    true
    1
    WL
    5
    43914.58
    10700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-31-2028
    
      PRESERVE AT QUAIL PASS PHASE II
      20 BUR REED ROAD
      Delaware
      OH
      43015
      Delaware
      MF
      80
      80
      2017
      15000000.00
      MAI
      03-28-2018
      0.98
      0.96
      6
      08-01-2020
      N
      03-31-2018
      01-01-2021
      09-30-2021
      1470092.00
      1149029.02
      577656.00
      450111.07
      892436.00
      698917.95
      872436.00
      683917.95
      UW
      CREFC
      437266.50
      1.31
      1.5983
      1.28
      1.564
      F
      F
    
    false
    false
    10650475.11
    56950.46
    0.04925
    0.0001417
    45168.37
    11782.09
    0.00
    10638693.02
    10638693.02
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    10-13-2021
    11-12-2021
    AREF
    04-04-2018
    10300000.00
    120
    04-06-2028
    0.04685
    0.04685
    3
    1
    120
    05-06-2018
    true
    1
    WL
    3
    40212.92
    10300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2028
    
      759 N. SPRING STREET
      759 NORTH SPRING STREET
      Los Angeles
      CA
      90012
      Los Angeles
      OF
      28338
      28338
      1880
      2015
      16000000.00
      MAI
      02-23-2018
      1
      1
      6
      08-06-2020
      N
      Giphy  Inc.
      17203
      10-31-2022
      Imperial Cheddar LLC
      11135
      03-31-2023
      01-01-2021
      09-30-2021
      1092065.00
      905019.00
      158613.00
      183426.26
      933452.00
      721592.74
      899446.00
      696088.24
      UW
      CREFC
      367278.00
      1.91
      1.9647
      1.84
      1.8952
      F
      F
      10-01-2021
    
    false
    false
    10300000.00
    41553.35
    0.04685
    0.0001417
    41553.35
    0.00
    0.00
    10300000.00
    10300000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    10-13-2021
    11-12-2021
    MSBNA
    06-08-2018
    10000000.00
    120
    07-01-2028
    0.0449
    0.0449
    3
    1
    120
    08-01-2018
    true
    1
    WL
    3
    0.00
    10000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    03-31-2028
    
      BURLINGTON ALDI
      2830-2840 SOUTH BRISTOL STREET
      Santa Ana
      CA
      92704
      Orange
      RT
      58450
      58450
      2000
      2017
      20100000.00
      MAI
      04-23-2018
      1
      1
      6
      08-01-2020
      N
      Burlington
      39749
      02-28-2028
      Aldi Food Store
      18701
      11-30-2032
      03-30-2018
      01-01-2021
      09-30-2021
      1400985.66
      1166809.00
      376455.57
      348427.77
      1024530.09
      818381.23
      942115.59
      756569.23
      UW
      CREFC
      341738.90
      2.25
      2.3947
      2.07
      2.2138
      F
      F
      09-30-2021
    
    false
    false
    10000000.00
    38663.89
    0.0449
    0.0001417
    38663.89
    0.00
    0.00
    10000000.00
    10000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    10-13-2021
    11-12-2021
    BANA
    05-18-2018
    10000000.00
    120
    06-01-2028
    360
    0.05652
    0.05652
    3
    1
    07-01-2018
    true
    1
    WL
    2
    57736.22
    9989363.78
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-29-2028
    
      HOMEWOOD SUITES NEW BRAUNFELS
      620 OXFORD DRIVE
      New Braunfels
      TX
      78130
      Comal
      LO
      90
      90
      2016
      14600000.00
      MAI
      03-17-2018
      0.83
      0.86
      6
      08-01-2020
      N
      03-31-2018
      10-01-2020
      09-30-2021
      3226786.00
      3345743.00
      1766314.00
      2036581.30
      1460472.45
      1309161.70
      1331401.45
      1175331.98
      UW
      CREFC
      692835.00
      2.11
      1.8895
      1.92
      1.6964
      F
      F
    
    false
    false
    9563475.75
    57736.22
    0.05652
    0.0001417
    46545.44
    11190.78
    0.00
    9552284.97
    9552284.97
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    10-13-2021
    11-12-2021
    BANA
    05-18-2018
    9000000.00
    120
    06-01-2028
    360
    0.05623
    0.05623
    3
    1
    07-01-2018
    true
    1
    WL
    2
    51797.71
    8990374.79
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-29-2028
    
      RESIDENCE INN HARLINGEN
      109 BASS PRO ROAD
      Harlingen
      TX
      78552
      Cameron
      LO
      93
      93
      2014
      13000000.00
      MAI
      03-08-2018
      0.80
      0.88
      6
      08-01-2020
      N
      02-28-2018
      10-01-2020
      09-30-2021
      2992819.00
      3268406.05
      1738736.49
      1758349.39
      1254082.51
      1510056.66
      1134369.75
      1379320.42
      UW
      CREFC
      621572.52
      2.02
      2.4294
      1.82
      2.219
      F
      F
    
    false
    false
    8604865.70
    51797.71
    0.05623
    0.0001417
    41665.00
    10132.71
    0.00
    8594732.99
    8594732.99
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    10-13-2021
    11-12-2021
    SMC
    05-24-2018
    8750000.00
    120
    06-06-2028
    360
    0.05075
    0.05075
    3
    1
    18
    07-06-2018
    true
    1
    WL
    5
    37005.21
    8750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2028
    
      14405 WALTERS ROAD
      14405 WALTERS ROAD
      Houston
      TX
      77014
      Harris
      OF
      174072
      174072
      1984
      2015
      15150000.00
      MAI
      05-04-2018
      0.80
      0.79
      6
      08-06-2020
      N
      Reverse Mortgage Solutions
      66865
      08-17-2023
      Quality Life Medical
      8929
      10-31-2024
      EarthCon Consultants  Inc.
      7660
      03-31-2025
      03-31-2018
      01-01-2021
      06-30-2021
      2140761.26
      1090770.00
      1200453.41
      795118.18
      940307.85
      295651.82
      819609.35
      235302.32
      UW
      CREFC
      284242.68
      1.65
      1.0401
      1.44
      0.8278
      F
      F
      06-30-2021
    
    false
    false
    8524249.71
    47373.78
    0.05075
    0.0001417
    37252.16
    10121.62
    0.00
    8514128.10
    8514128.09
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38
    10-13-2021
    11-12-2021
    MSBNA
    04-30-2018
    8000000.00
    120
    05-01-2028
    0.04335
    0.04335
    3
    1
    120
    06-01-2018
    true
    1
    WL
    3
    28900.00
    8000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    01-31-2028
    
      IVANHOE EL CAJON APARTMENTS
      2675 FLETCHER PARKWAY
      El Cajon
      CA
      92020
      San Diego
      MF
      118
      118
      1964
      26650000.00
      MAI
      01-30-2018
      0.98
      0.98
      6
      08-01-2020
      N
      02-28-2018
      01-01-2021
      06-30-2021
      2336540.90
      1349707.00
      1002028.80
      512238.75
      1334512.10
      837468.25
      1303124.10
      821774.25
      UW
      CREFC
      175326.65
      3.80
      4.7766
      3.71
      4.6871
      F
      F
    
    false
    false
    8000000.00
    29863.33
    0.04335
    0.0001417
    29863.33
    0.00
    0.00
    8000000.00
    8000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    10-13-2021
    11-12-2021
    SMC
    02-12-2018
    8000000.00
    120
    03-06-2028
    300
    0.05103
    0.05103
    3
    1
    04-06-2018
    true
    1
    PP
    2
    47248.54
    7949031.09
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2027
    
      FORT KNOX EXECUTIVE PARK
      2727 MAHAN DRIVE AND 2728, 2737 AND 2747 FORT KNOX BOULEVARD
      Tallahassee
      FL
      32308
      Leon
      OF
      300419
      300419
      1979
      2017
      56800000.00
      MAI
      01-16-2018
      0.84
      1
      6
      08-06-2020
      N
      Agency For Healthcare
      226931
      02-28-2035
      FDLE
      23993
      04-30-2022
      11-30-2017
      01-01-2021
      06-30-2021
      5908027.34
      3091294.00
      1795683.82
      908978.00
      4112343.52
      2182316.00
      3915357.86
      2083823.50
      UW
      CREFC
      1240274.00
      1.66
      1.7595
      1.58
      1.6801
      F
      F
      12-31-2020
    
    false
    false
    7401395.30
    47248.54
    0.05103
    0.0001417
    32523.58
    14724.96
    0.00
    7386670.35
    7386670.34
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    40
    10-13-2021
    11-12-2021
    SMC
    05-30-2018
    7800000.00
    120
    06-06-2028
    360
    0.05085
    0.05085
    3
    1
    60
    07-06-2018
    true
    1
    WL
    5
    33052.50
    7800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2028
    
      MONTE VISTA PLAZA
      969-1089 EAST PROSPERITY AVENUE
      Tulare
      CA
      93274
      Tulare
      RT
      82526
      82526
      1982
      14260000.00
      MAI
      04-10-2018
      0.93
      0.96
      6
      08-06-2020
      N
      99 Cents Only Store
      30074
      10-31-2026
      Smart & Final Stores
      25520
      10-31-2022
      Turner's Outdoors  Inc.
      6230
      11-18-2028
      12-31-2017
      01-01-2021
      06-30-2021
      1202221.80
      641869.00
      326193.52
      193849.53
      876028.28
      448019.47
      776997.08
      398503.97
      UW
      CREFC
      201620.25
      1.73
      2.222
      1.53
      1.9765
      F
      F
      10-01-2021
    
    false
    false
    7800000.00
    34154.25
    0.05085
    0.0001417
    34154.25
    0.00
    0.00
    7800000.00
    7800000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    10-13-2021
    11-12-2021
    BANA
    05-01-2018
    7650000.00
    120
    05-01-2028
    360
    0.0522
    0.0522
    3
    1
    60
    06-01-2018
    true
    1
    WL
    5
    33277.50
    7650000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    01-31-2028
    
      COUNTRY VILLAS
      4715 EAST BEAU BIEN BOULEVARD
      Lisle
      IL
      60532
      DuPage
      MF
      160
      160
      1969
      15700000.00
      MAI
      03-23-2018
      0.97
      0.96
      6
      08-01-2020
      N
      02-28-2018
      01-01-2021
      06-30-2021
      1885542.00
      1004882.00
      1089999.00
      614582.80
      795543.00
      390299.20
      746743.00
      365899.20
      UW
      CREFC
      201883.50
      1.57
      1.9332
      1.48
      1.8124
      F
      F
    
    false
    false
    7650000.00
    34386.75
    0.0522
    0.0001417
    34386.75
    0.00
    0.00
    7650000.00
    7650000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    10-13-2021
    11-12-2021
    BANA
    05-31-2018
    7490000.00
    120
    06-01-2028
    0.0461
    0.0461
    3
    1
    120
    07-01-2018
    true
    1
    WL
    3
    28774.08
    7490000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    02-29-2028
    
      LA GRAN PLAZA AZ
      1245, 1251, 1255 AND 1259 EAST SOUTHERN AVENUE
      Mesa
      AZ
      85204
      Maricopa
      RT
      79753
      79753
      1986
      2014
      11300000.00
      MAI
      04-06-2018
      0.95
      0.96
      6
      08-01-2020
      N
      EL SUPER Supermarket
      52220
      11-30-2030
      Freeway Insurance Services
      4457
      01-02-2022
      Discoteca Tania
      3638
      05-31-2028
      04-30-2018
      01-01-2021
      09-30-2021
      1042233.00
      846322.00
      294498.00
      278094.75
      747735.00
      568227.25
      695782.00
      529262.50
      UW
      CREFC
      262561.00
      2.14
      2.1641
      1.99
      2.0157
      F
      F
      09-30-2021
    
    false
    false
    7490000.00
    29733.22
    0.0461
    0.0001417
    29733.22
    0.00
    0.00
    7490000.00
    7490000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    10-13-2021
    11-12-2021
    SMC
    04-19-2018
    7500000.00
    120
    05-06-2028
    360
    0.0527
    0.0527
    3
    1
    06-06-2018
    true
    1
    WL
    2
    41508.23
    7483923.64
    1
    1
    1
    0
    false
    true
    false
    false
    true
    02-05-2028
    
      HOLIDAY INN EXPRESS MOORESVILLE
      130 NORMAN STATION BOULEVARD
      Mooresville
      NC
      28117
      Iredell
      LO
      74
      74
      2003
      2017
      12200000.00
      MAI
      03-20-2018
      0.83
      0.53
      6
      08-06-2020
      N
      02-28-2018
      07-01-2020
      06-30-2021
      2371804.66
      1555830.58
      1470992.21
      1112709.12
      900812.45
      443121.46
      805940.26
      380888.24
      UW
      CREFC
      498099.00
      1.81
      0.8896
      1.62
      0.7646
      F
      F
    
    false
    true
    7138295.11
    41508.23
    0.0527
    0.0001417
    32393.98
    9114.25
    0.00
    7129180.86
    7129180.86
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    07-06-2020
    98
    05-06-2028
  
  
    Prospectus Loan ID
    44
    10-13-2021
    11-12-2021
    KeyBank
    05-04-2018
    7450000.00
    120
    06-01-2028
    0.0492
    0.0492
    3
    1
    120
    07-01-2018
    true
    1
    WL
    3
    30545.00
    7450000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-31-2028
    
      MONACO SELF STORAGE
      3800 MONACO PARKWAY
      Denver
      CO
      80207
      Denver
      SS
      82677
      82677
      712
      712
      2016
      13600000.00
      MAI
      04-02-2018
      0.92
      0.97
      6
      08-01-2020
      N
      04-30-2018
      07-01-2020
      06-30-2021
      1125212.00
      1301904.00
      448833.00
      560043.82
      676379.00
      741860.18
      668112.00
      733592.18
      UW
      CREFC
      371630.86
      1.82
      1.9962
      1.80
      1.9739
      F
      F
    
    false
    false
    7450000.00
    31563.17
    0.0492
    0.0002167
    31563.17
    0.00
    0.00
    7450000.00
    7450000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    45
    10-13-2021
    11-12-2021
    SMC
    05-29-2018
    7040000.00
    120
    06-06-2028
    360
    0.04965
    0.04965
    3
    1
    36
    07-06-2018
    true
    1
    WL
    5
    29128.00
    7040000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    02-05-2028
    
      Stockton Portfolio
      CA
      91932
      9740000.00
      0.94
      0.85
      08-06-2020
      N
      12-31-2017
      01-01-2020
      09-30-2020
      1211485.30
      836449.00
      451764.33
      425687.51
      759720.97
      410761.49
      671809.03
      344827.49
      UW
      267007.00
      1.68
      1.5383
      1.49
      1.2914
      F
      F
    
    false
    false
    7007683.38
    37641.80
    0.04965
    0.0001417
    29960.77
    7681.03
    0.00
    7000002.35
    7000002.35
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    45-001
    10-13-2021
    11-12-2021
    
      WAREHOUSE WATERFRONT
      445 WEST WEBER AVENUE
      Stockton
      CA
      95203
      San Joaquin
      MU
      57649
      57649
      1852
      2008
      7120000.00
      MAI
      04-19-2018
      0.96
      0.87
      6
      Inspire Academy of Barbering
      8101
      04-30-2022
      Stockton Chamber of Commerce
      7170
      04-30-2025
      Nenas Mexican Restaurant
      5470
      06-30-2021
      12-31-2017
      01-01-2020
      09-30-2020
      888776.38
      630892.00
      326989.32
      315142.76
      561787.06
      315749.24
      506443.98
      274241.99
      UW
      CREFC
      197585.00
      1.598
      1.3879
      F
      07-28-2021
    
    false
  
  
    Prospectus Loan ID
    45-002
    10-13-2021
    11-12-2021
    
      KRESS LEGAL CENTER BUILDING
      20 NORTH SUTTER STREET
      Stockton
      CA
      95202
      San Joaquin
      OF
      34283
      34283
      1930
      2005
      2620000.00
      MAI
      04-24-2018
      0.91
      0.82
      6
      Nieves Atterberry County
      8125
      03-31-2025
      Carolyn Gilton County of San Joaquin
      6500
      09-30-2022
      Central Valley Center for Community Advocacy
      4700
      05-31-2022
      12-31-2017
      01-01-2020
      09-30-2020
      322708.92
      205557.00
      124775.01
      110544.75
      197933.91
      95012.25
      165365.05
      70585.50
      UW
      CREFC
      69422.00
      1.3686
      1.0167
      F
      07-01-2021
    
    false
  
  
    Prospectus Loan ID
    46
    10-13-2021
    11-12-2021
    MSBNA
    06-04-2018
    6600000.00
    120
    07-01-2028
    0.0435
    0.0435
    3
    1
    120
    08-01-2018
    true
    1
    WL
    3
    0.00
    6600000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    06-30-2020
    03-31-2028
    03-31-2028
    
      1 BROOKLYN ROAD
      1 BROOKLYN ROAD
      Hempstead
      NY
      11550
      Nassau
      IN
      76028
      76028
      1975
      13300000.00
      MAI
      04-03-2018
      1
      1
      6
      X
      Gold's Pure Foods  LLC
      76028
      09-05-2032
      12-31-2017
      01-01-2021
      09-30-2021
      869915.00
      675000.00
      26097.45
      20250.00
      843817.55
      654750.00
      784020.55
      609902.25
      UW
      CREFC
      218515.00
      2.90
      2.9963
      2.69
      2.7911
      F
      F
      03-31-2021
    
    false
    false
    6600000.00
    24722.50
    0.0435
    0.0005417
    24722.50
    0.00
    0.00
    6600000.00
    6600000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    47
    10-13-2021
    11-12-2021
    AREF
    04-26-2018
    6500000.00
    120
    05-06-2038
    0.0478
    0.0478
    3
    1
    120
    06-06-2018
    true
    1
    WL
    3
    25891.67
    6500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2028
    
      ROSSIGNOL BUILDING
      1413 CENTER DRIVE
      Park City
      UT
      84098
      Summit
      OF
      30382
      30382
      2007
      11700000.00
      MAI
      03-06-2018
      1
      1
      6
      08-06-2020
      N
      Group Rossignol USA  Inc.
      30382
      12-31-2029
      03-01-2018
      01-01-2021
      09-30-2021
      698179.00
      561004.00
      29721.00
      27538.93
      668458.00
      533465.07
      662382.00
      528908.07
      UW
      CREFC
      236477.22
      2.12
      2.2558
      2.10
      2.2366
      F
      F
      10-14-2021
    
    false
    false
    6500000.00
    26754.72
    0.0478
    0.0001417
    26754.72
    0.00
    0.00
    6500000.00
    6500000.00
    11-06-2021
    05-06-2028
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    48
    10-13-2021
    11-12-2021
    BANA
    03-09-2018
    6000000.00
    120
    04-01-2028
    360
    0.0498
    0.0498
    3
    1
    05-01-2018
    true
    1
    WL
    2
    32136.00
    5979034.23
    1
    1
    1
    5
    false
    true
    false
    false
    true
    12-31-2027
    
      COMFORT INN & SUITES LEXINGTON
      2400 BUENA VISTA ROAD
      Lexington
      KY
      40505
      Fayette
      LO
      105
      105
      1990
      2014
      11200000.00
      MAI
      02-01-2018
      0.69
      0.34
      6
      08-01-2020
      N
      01-31-2018
      04-01-2020
      03-31-2021
      2327306.00
      885226.00
      1439281.00
      892491.01
      888025.00
      -7265.01
      794933.00
      -42674.05
      UW
      CREFC
      385632.00
      2.30
      -0.0188
      2.06
      -0.1106
      F
      F
    
    false
    true
    5685542.80
    32136.00
    0.0498
    0.0001417
    24381.50
    7754.50
    0.00
    5677788.30
    5677788.30
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    08-01-2020
    98
    04-01-2028
  
  
    Prospectus Loan ID
    49
    10-13-2021
    11-12-2021
    MSBNA
    04-19-2018
    5820000.00
    120
    05-01-2028
    360
    0.0485
    0.0485
    3
    1
    36
    06-01-2018
    true
    1
    WL
    5
    23522.50
    5820000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    01-31-2028
    
      WORKSHOP 4200
      4200 WEST DIVERSEY AVENUE
      Chicago
      IL
      60639
      Cook
      IN
      153921
      153921
      1941
      2018
      8200000.00
      MAI
      03-14-2018
      0.81
      0.93
      6
      08-01-2020
      N
      Rowboat Creative  LLC
      29159
      06-08-2027
      Wholesomeazine
      17627
      08-31-2023
      R & S Marching Arts
      11179
      07-31-2023
      02-28-2018
      01-01-2021
      03-31-2021
      1038605.00
      270756.00
      451400.20
      175401.74
      587204.80
      95354.26
      498042.60
      73063.76
      UW
      CREFC
      70567.49
      1.59
      1.3512
      1.35
      1.0353
      F
      F
      03-31-2021
    
    false
    false
    5786132.41
    30711.66
    0.0485
    0.0001417
    24165.14
    6546.52
    0.00
    5779585.89
    5779585.89
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    50
    10-13-2021
    11-12-2021
    BANA
    05-22-2018
    5800000.00
    120
    06-01-2028
    360
    0.05273
    0.05273
    3
    1
    24
    07-01-2018
    true
    1
    WL
    5
    25486.17
    5800000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    02-29-2028
    
      SHOPS AT EASLEY TOWN CENTER
      125 AND 128 ROLLING HILLS CIRCLE
      Easley
      SC
      29640
      Pickens
      RT
      21300
      21300
      2011
      7750000.00
      MAI
      02-14-2018
      0.92
      0.94
      6
      08-01-2020
      N
      AT & T
      3300
      11-30-2022
      Aspen Dental Management  Inc
      3300
      03-31-2027
      Five Guys Enterprises  LLC
      2700
      11-30-2021
      12-31-2017
      01-01-2021
      06-30-2021
      695335.00
      379687.00
      140064.00
      80464.61
      555271.00
      299222.39
      519752.00
      281463.39
      UW
      CREFC
      192662.94
      1.44
      1.553
      1.35
      1.4609
      F
      F
      07-01-2021
    
    false
    false
    5696548.80
    32110.49
    0.05273
    0.0001417
    25865.97
    6244.52
    0.00
    5690304.28
    5690304.28
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    51
    10-13-2021
    11-12-2021
    SMC
    03-29-2018
    5500000.00
    120
    04-06-2028
    360
    0.04934
    0.04934
    3
    1
    05-06-2018
    true
    1
    WL
    2
    29303.74
    5480604.64
    1
    1
    1
    0
    false
    true
    true
    false
    false
    08-05-2020
    01-05-2028
    01-05-2028
    
      CULLEN RETAIL & SELF STORAGE
      9441 CULLEN BOULEVARD
      Houston
      TX
      77051
      Harris
      MU
      51650
      51650
      2007
      8300000.00
      MAI
      02-28-2018
      0.97
      0.97
      6
      X
      FASHION HOUSE
      5625
      10-31-2022
      ACTIVE ATHLETE
      2216
      02-28-2033
      LIQUOR STORE
      2160
      11-30-2023
      12-31-2017
      01-01-2021
      06-30-2021
      922535.84
      488952.00
      297313.40
      179530.98
      625222.44
      309421.02
      595118.74
      294369.02
      UW
      CREFC
      175822.44
      1.78
      1.7598
      1.69
      1.6742
      F
      F
    
    false
    false
    5209246.20
    29303.74
    0.04934
    0.0001417
    22132.64
    7171.10
    0.00
    5202075.10
    5202075.10
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    52
    10-13-2021
    11-12-2021
    SMC
    05-09-2018
    5400000.00
    120
    06-06-2028
    0.0492
    0.0492
    3
    1
    120
    07-06-2018
    true
    1
    WL
    3
    22140.00
    5400000.00
    1
    11
    11
    0
    true
    true
    false
    false
    false
    01-05-2028
    
      Pangea 19
      IL
      MF
      116
      116
      9275000.00
      0.97
      0.98
      08-06-2020
      N
      04-30-2018
      01-01-2021
      06-30-2021
      1093845.00
      573701.00
      407559.00
      245412.54
      686286.00
      328288.46
      657286.00
      313788.46
      UW
      134316.00
      2.55
      2.4441
      2.44
      2.3361
      F
      F
    
    false
    false
    5400000.00
    22878.00
    0.0492
    0.0001417
    22878.00
    0.00
    0.00
    5400000.00
    5400000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    52-001
    10-13-2021
    11-12-2021
    
      5500 WEST VAN BUREN STREET
      5500 WEST VAN BUREN STREET
      Chicago
      IL
      60644
      Cook
      MF
      16
      16
      1930
      2016
      1225000.00
      MAI
      04-02-2018
      0.94
      0.94
      6
      01-01-2021
      06-30-2021
      0.00
      573701.00
      0.00
      245412.54
      0.00
      328288.46
      0.00
      313788.46
      UW
      CREFC
      134316.00
      2.4441
      2.3361
      F
      05-01-2018
    
    false
  
  
    Prospectus Loan ID
    52-002
    10-13-2021
    11-12-2021
    
      7801 SOUTH CORNELL AVENUE
      7801 SOUTH CORNELL AVENUE
      Chicago
      IL
      60649
      Cook
      MF
      12
      12
      1929
      2016
      1050000.00
      MAI
      04-02-2018
      0.92
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-01-2018
    
    false
  
  
    Prospectus Loan ID
    52-003
    10-13-2021
    11-12-2021
    
      7846 SOUTH SAGINAW AVENUE
      7846 SOUTH SAGINAW AVENUE
      Chicago
      IL
      60649
      Cook
      MF
      18
      18
      1930
      2016
      1025000.00
      MAI
      04-02-2018
      1
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-01-2018
    
    false
  
  
    Prospectus Loan ID
    52-004
    10-13-2021
    11-12-2021
    
      1516 WEST 78TH STREET
      1516 WEST 78TH STREET
      Chicago
      IL
      60620
      Cook
      MF
      12
      12
      1930
      2016
      1000000.00
      MAI
      04-02-2018
      1
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-01-2018
    
    false
  
  
    Prospectus Loan ID
    52-005
    10-13-2021
    11-12-2021
    
      7155 SOUTH GREEN STREET
      7155 SOUTH GREEN STREET
      Chicago
      IL
      60621
      Cook
      MF
      12
      12
      1930
      2016
      975000.00
      MAI
      04-02-2018
      0.92
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-01-2018
    
    false
  
  
    Prospectus Loan ID
    52-006
    10-13-2021
    11-12-2021
    
      7800 SOUTH ASHLAND AVENUE
      7800 SOUTH ASHLAND AVENUE
      Chicago
      IL
      60620
      Cook
      MF
      10
      10
      1957
      2016
      900000.00
      MAI
      04-02-2018
      0.90
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-01-2018
    
    false
  
  
    Prospectus Loan ID
    52-007
    10-13-2021
    11-12-2021
    
      8057 SOUTH DOBSON AVENUE
      8057 SOUTH DOBSON AVENUE
      Chicago
      IL
      60619
      Cook
      MF
      12
      12
      1929
      2016
      775000.00
      MAI
      04-02-2018
      1
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-01-2018
    
    false
  
  
    Prospectus Loan ID
    52-008
    10-13-2021
    11-12-2021
    
      10719 SOUTH CALUMET AVENUE
      10719 SOUTH CALUMET AVENUE
      Chicago
      IL
      60628
      Cook
      MF
      6
      6
      1930
      2016
      675000.00
      MAI
      04-02-2018
      1
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-01-2018
    
    false
  
  
    Prospectus Loan ID
    52-009
    10-13-2021
    11-12-2021
    
      7748 SOUTH EAST END AVENUE
      7748 SOUTH EAST END AVENUE
      Chicago
      IL
      60649
      Cook
      MF
      6
      6
      1928
      2016
      675000.00
      MAI
      04-02-2018
      1
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-01-2018
    
    false
  
  
    Prospectus Loan ID
    52-010
    10-13-2021
    11-12-2021
    
      101 MEMORIAL DRIVE
      101 MEMORIAL DRIVE
      Calumet City
      IL
      60409
      Cook
      MF
      6
      6
      1960
      2016
      550000.00
      MAI
      04-02-2018
      1
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-01-2018
    
    false
  
  
    Prospectus Loan ID
    52-011
    10-13-2021
    11-12-2021
    
      308 ELIZABETH STREET
      308 ELIZABETH STREET
      Calumet City
      IL
      60409
      Cook
      MF
      6
      6
      1932
      2016
      425000.00
      MAI
      04-02-2018
      1
      0.83
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-01-2018
    
    false
  
  
    Prospectus Loan ID
    53
    10-13-2021
    11-12-2021
    SMC
    04-26-2018
    5100000.00
    120
    05-06-2028
    360
    0.05528
    0.05528
    3
    1
    36
    06-06-2018
    true
    1
    WL
    5
    23494.00
    5100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2028
    
      GROVE RETAIL CENTER
      33001 GRAND RIVER AVENUE
      Farmington
      MI
      48335
      Oakland
      RT
      71364
      71364
      1967
      2016
      7600000.00
      MAI
      02-16-2018
      0.98
      0.91
      6
      08-06-2020
      N
      TJX Companies  Inc.
      30250
      04-30-2025
      ACO
      12564
      02-28-2025
      DEARBORN MUSIC COMPANY
      6277
      04-30-2031
      02-28-2018
      01-01-2021
      06-30-2021
      933563.20
      323656.00
      347643.85
      167634.21
      585919.35
      156021.79
      530308.91
      128216.29
      UW
      CREFC
      147300.00
      1.68
      1.0592
      1.52
      0.8704
      F
      F
      09-30-2021
    
    false
    false
    5074349.34
    29046.90
    0.05528
    0.0001417
    24155.03
    4891.87
    0.00
    5074349.34
    5069457.47
    10-06-2021
    1
    false
    29025.05
    0
    0
    B
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    54
    10-13-2021
    11-12-2021
    BANA
    03-09-2018
    5000000.00
    120
    04-01-2028
    0.0455
    0.0455
    3
    1
    120
    05-01-2018
    true
    1
    WL
    3
    18958.33
    5000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    12-31-2027
    
      SAN LUIS  MHC
      115 WEST COUNTY 22ND STREET SOUTH
      San Luis
      AZ
      85349
      Yuma
      MH
      252
      252
      1998
      9200000.00
      MAI
      02-05-2018
      0.99
      1
      6
      08-01-2020
      N
      12-31-2017
      01-01-2021
      06-30-2021
      1275587.00
      741946.00
      641870.00
      348077.80
      633717.00
      393868.20
      621117.00
      387568.20
      UW
      CREFC
      115014.00
      2.75
      3.4245
      2.69
      3.3697
      F
      F
    
    false
    false
    5000000.00
    19590.28
    0.0455
    0.0009167
    19590.28
    0.00
    0.00
    5000000.00
    5000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    55
    10-13-2021
    11-12-2021
    SMC
    04-25-2018
    4925000.00
    120
    05-06-2028
    360
    0.04903
    0.04903
    3
    1
    06-06-2018
    true
    1
    WL
    2
    26147.27
    4913599.80
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-05-2028
    
      HUALAPAI PLAZA
      4280 SOUTH HUALAPAI WAY
      Las Vegas
      NV
      89147
      Clark
      MU
      26027
      26027
      2004
      2017
      9850000.00
      MAI
      03-21-2018
      1
      0.79
      6
      08-06-2020
      N
      Icon Salon Spa  LLC
      7504
      02-28-2023
      Blazin Wings Inc DBA Buffalo Wild Wings  Inc.
      6710
      05-31-2024
      MESA DENTAL
      1978
      07-31-2024
      02-28-2018
      01-01-2021
      06-30-2021
      815237.35
      328582.00
      181628.79
      99569.15
      633608.56
      229012.85
      605723.71
      215070.35
      UW
      CREFC
      156883.62
      2.02
      1.4597
      1.93
      1.3708
      F
      F
      06-30-2021
    
    false
    false
    4670266.19
    26147.27
    0.04903
    0.0001417
    19717.99
    6429.28
    0.00
    4663836.91
    4663836.91
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    56
    10-13-2021
    11-12-2021
    SMC
    05-10-2018
    4750000.00
    120
    06-06-2028
    0.04745
    0.04745
    3
    1
    120
    07-06-2018
    true
    1
    WL
    3
    18782.29
    4750000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    08-05-2020
    01-05-2028
    01-05-2028
    
      CAPITAL WEST
      4420-4430 WEST TENNESSEE STREET
      Tallahassee
      FL
      32304
      Leon
      RT
      87816
      87816
      1990
      2005
      7800000.00
      MAI
      03-27-2018
      1
      1
      6
      X
      Bealls
      32483
      04-30-2024
      Ross Dress for Less
      24257
      01-31-2028
      Dollar Tree
      9600
      07-31-2023
      02-28-2018
      01-01-2021
      09-30-2021
      941032.21
      740478.00
      300958.31
      203462.43
      640073.90
      537015.57
      573623.68
      487178.07
      UW
      CREFC
      171544.94
      2.80
      3.1304
      2.51
      2.8399
      F
      F
      09-30-2021
    
    false
    false
    4750000.00
    19408.37
    0.04745
    0.0001417
    19408.37
    0.00
    0.00
    4750000.00
    4750000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    57
    10-13-2021
    11-12-2021
    CREFI
    05-04-2018
    4700000.00
    120
    05-06-2028
    0.0454
    0.0454
    3
    1
    120
    06-06-2018
    true
    1
    WL
    3
    17781.67
    4700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2028
    
      STUEBNER AIRLINE SELF STORAGE
      14929 STUEBNER AIRLINE ROAD
      Houston
      TX
      77069
      Harris
      SS
      60190
      60190
      503
      503
      2006
      9260000.00
      MAI
      04-06-2018
      0.96
      0.96
      6
      08-06-2020
      N
      03-31-2018
      01-01-2021
      09-30-2021
      991762.00
      893540.00
      424931.00
      428215.81
      566831.00
      465324.19
      558404.00
      459003.94
      UW
      CREFC
      162405.90
      2.62
      2.8651
      2.58
      2.8262
      F
      F
    
    false
    false
    4700000.00
    18374.39
    0.0454
    0.0001417
    18374.39
    0.00
    0.00
    4700000.00
    4700000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    58
    10-13-2021
    11-12-2021
    SMC
    05-23-2018
    4500000.00
    120
    06-06-2028
    360
    0.0529
    0.0529
    3
    1
    07-06-2018
    true
    1
    WL
    2
    24960.77
    4494876.73
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-05-2028
    
      ARELLA SELF-STORAGE
      12310 PERRY ROAD
      Houston
      TX
      77070
      Harris
      SS
      89505
      89505
      744
      744
      1995
      2003
      7650000.00
      MAI
      04-25-2018
      0.89
      0.86
      6
      08-06-2020
      N
      07-31-2017
      01-01-2021
      06-30-2021
      755054.44
      358261.00
      329153.85
      193092.05
      425900.59
      165168.95
      416950.09
      160693.45
      UW
      CREFC
      149764.62
      1.42
      1.1028
      1.39
      1.0729
      F
      F
    
    false
    false
    4289148.92
    24960.77
    0.0529
    0.0001417
    19538.26
    5422.51
    0.00
    4283726.41
    4283726.41
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    59
    10-13-2021
    11-12-2021
    MSBNA
    04-30-2018
    4350000.00
    120
    05-01-2028
    0.0434
    0.0434
    3
    1
    120
    06-01-2018
    true
    1
    WL
    3
    15732.50
    4350000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    04-30-2020
    12-31-2027
    12-31-2027
    
      MIDTOWN GROVE
      3603 CHENEVERT STREET
      Houston
      TX
      77004
      Harris
      MF
      51
      51
      2011
      8620000.00
      MAI
      04-03-2018
      0.98
      0.96
      6
      X
      12-31-2017
      07-01-2020
      06-30-2021
      865877.06
      764092.00
      341197.37
      509872.20
      524679.69
      254219.80
      508512.69
      238052.80
      UW
      CREFC
      191412.00
      2.74
      1.3281
      2.66
      1.2436
      F
      F
    
    false
    false
    4350000.00
    16256.92
    0.0434
    0.0007417
    16256.92
    0.00
    0.00
    4350000.00
    4350000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    60
    10-13-2021
    11-12-2021
    CREFI
    05-21-2018
    4300000.00
    120
    06-06-2028
    360
    0.0542
    0.0542
    3
    1
    36
    07-06-2018
    true
    1
    WL
    5
    19421.67
    4300000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    04-05-2028
    
      Plantation Medical Offices
      FL
      OF
      34825
      6500000.00
      04-24-2018
      0.90
      0.96
      08-06-2020
      N
      04-30-2018
      01-01-2021
      06-30-2021
      780973.00
      401175.00
      347436.00
      220388.85
      433537.00
      180786.15
      373439.00
      150737.65
      UW
      117825.00
      1.49
      1.5343
      1.29
      1.2793
      F
      F
    
    false
    false
    4282060.17
    24199.53
    0.0542
    0.0001417
    19985.33
    4214.20
    0.00
    4277845.97
    4277845.97
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    60-001
    10-13-2021
    11-12-2021
    
      7500 NW 5TH STREET
      7500 NW 5TH STREET
      Plantation
      FL
      33317
      Broward
      OF
      20112
      20112
      1974
      3500000.00
      MAI
      04-24-2018
      1
      0.92
      6
      Tory Lindh
      3015
      02-28-2023
      David L. Arnador DDS PA
      2652
      03-31-2031
      Christian Ring  DDS  PA
      2351
      07-31-2024
      04-30-2018
      01-01-2021
      06-30-2021
      525119.00
      401175.00
      257008.00
      220388.85
      268112.00
      180786.15
      230561.00
      150737.65
      UW
      CREFC
      117825.00
      1.5343
      1.2793
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    60-002
    10-13-2021
    11-12-2021
    
      7390 NW 5TH STREET
      7390 NW 5TH STREET
      Plantation
      FL
      33317
      Broward
      OF
      14713
      14713
      1974
      3000000.00
      MAI
      04-24-2018
      0.77
      1
      6
      Pediatric Therapy Center
      5129
      05-31-2026
      Jeffrey Marks  MD  PA
      3405
      03-31-2025
      Richard S Leiderman DMD PA
      1886
      01-31-2025
      04-30-2018
      01-01-2021
      06-30-2021
      255854.00
      0.00
      90429.00
      0.00
      165426.00
      0.00
      142879.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    61
    10-13-2021
    11-12-2021
    CREFI
    05-23-2018
    4000000.00
    120
    06-06-2028
    0.0462
    0.0462
    3
    1
    120
    07-06-2018
    true
    1
    WL
    3
    15400.00
    4000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2027
    
      SAFEWAY DRAKE ROAD
      2160 WEST DRAKE ROAD
      Fort Collins
      CO
      80526
      Larimer
      RT
      58240
      58240
      1983
      2013
      15140000.00
      MAI
      04-19-2018
      1
      1
      6
      08-06-2020
      N
      Safeway
      58240
      10-31-2037
      01-01-2021
      06-30-2021
      730053.00
      398927.26
      18251.00
      3075.00
      711802.00
      395852.26
      683846.00
      381874.26
      UW
      CREFC
      93427.00
      3.80
      4.237
      3.65
      4.0874
      F
      F
      06-30-2021
    
    false
    false
    4000000.00
    15913.33
    0.0462
    0.0011167
    15913.33
    0.00
    0.00
    4000000.00
    4000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    62
    10-13-2021
    11-12-2021
    MSBNA
    05-22-2018
    3150000.00
    120
    06-01-2028
    360
    0.0526
    0.0526
    3
    1
    12
    07-01-2018
    true
    1
    WL
    5
    13807.50
    3150000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    01-31-2028
    
      BRITTMOORE INDUSTRIAL BLDG A AND H
      2121 BRITTMOORE ROAD
      Houston
      TX
      77043
      Harris
      IN
      48000
      48000
      1996
      4370000.00
      MAI
      04-06-2018
      1
      1
      6
      08-01-2020
      N
      2R Millwork
      6000
      07-31-2021
      Ram Jack
      6000
      09-30-2021
      5 Star Automotive
      6000
      08-31-2023
      04-30-2018
      01-01-2021
      06-30-2021
      448982.35
      203632.00
      106572.06
      49201.15
      342410.29
      154430.85
      316010.29
      141230.85
      UW
      CREFC
      104483.58
      1.64
      1.478
      1.51
      1.3517
      F
      F
      06-30-2021
    
    false
    false
    3049090.89
    17413.93
    0.0526
    0.0007417
    13810.69
    3603.24
    0.00
    3045487.65
    3045487.65
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    63
    10-13-2021
    11-12-2021
    MSBNA
    05-31-2018
    2400000.00
    120
    06-01-2028
    360
    0.0492
    0.0492
    3
    1
    07-01-2018
    true
    1
    WL
    2
    12766.63
    2397073.37
    1
    1
    1
    5
    false
    true
    false
    false
    false
    02-29-2028
    
      THRIFTY STORAGE SANTA ROSA STREET
      220 SANTA ROSA STREET SOUTHWEST
      Fort Walton Beach
      FL
      32548
      Okaloosa
      SS
      66795
      66795
      713
      713
      1973
      2017
      5320000.00
      MAI
      04-17-2018
      0.92
      0.82
      6
      08-01-2020
      N
      02-28-2018
      01-01-2021
      09-30-2021
      594097.00
      589528.00
      194334.64
      184061.22
      399762.36
      405466.78
      389743.11
      397952.53
      UW
      CREFC
      114900.00
      2.61
      3.5288
      2.54
      3.4634
      F
      F
    
    false
    false
    2279330.75
    12766.63
    0.0492
    0.0001417
    9656.76
    3109.87
    0.00
    2276220.88
    2276220.88
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    64
    10-13-2021
    11-12-2021
    SMC
    04-25-2018
    2125000.00
    120
    05-06-2028
    360
    0.04903
    0.04903
    3
    1
    06-06-2018
    true
    1
    WL
    2
    11281.82
    2120081.13
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-05-2028
    
      SUMMERGATE CENTRE
      7664 - 7668 WEST LAKE MEAD BOULEVARD
      Las Vegas
      NV
      89128
      Clark
      RT
      12172
      12172
      1999
      4250000.00
      MAI
      03-22-2018
      1
      1
      6
      08-06-2020
      N
      Cafe Rio  Inc.
      2818
      11-30-2024
      Summerlin Vision Center Inc.
      2817
      07-31-2025
      Life Spine  LLC
      2222
      06-30-2022
      02-28-2018
      01-01-2021
      06-30-2021
      385939.01
      207057.00
      124880.38
      67304.51
      261058.63
      139752.49
      246938.63
      132692.49
      UW
      CREFC
      67691.00
      1.93
      2.0645
      1.82
      1.9602
      F
      F
      06-30-2021
    
    false
    false
    2015089.34
    11281.82
    0.04903
    0.0001417
    8507.76
    2774.06
    0.00
    2012315.28
    2012315.28
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    65
    10-13-2021
    11-12-2021
    MSBNA
    05-22-2018
    1736000.00
    120
    06-01-2028
    360
    0.0526
    0.0526
    3
    1
    12
    07-01-2018
    true
    1
    WL
    5
    7609.47
    1736000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    02-29-2028
    
      BRITTMOORE INDUSTRIAL BLDG C
      2121 BRITTMOORE ROAD
      Houston
      TX
      77043
      Harris
      IN
      24000
      24000
      1996
      2480000.00
      MAI
      04-06-2018
      1
      1
      6
      08-01-2020
      N
      Premier Custom Carpet
      4000
      01-31-2022
      ABCO Industrial Properties
      2657
      12-31-2022
      Beauty Code Inc
      2000
      08-31-2021
      04-30-2018
      01-01-2021
      06-30-2021
      253721.40
      122250.00
      52859.23
      36366.42
      200862.17
      85883.58
      186702.17
      78803.58
      UW
      CREFC
      57582.00
      1.74
      1.4915
      1.62
      1.3685
      F
      F
      06-30-2021
    
    false
    false
    1680387.87
    9597.01
    0.0526
    0.0007417
    7611.22
    1985.79
    0.00
    1678402.07
    1678402.08
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    66
    10-13-2021
    11-12-2021
    MSBNA
    05-22-2018
    1344000.00
    120
    06-01-2028
    360
    0.0526
    0.0526
    3
    1
    12
    07-01-2018
    true
    1
    WL
    5
    5891.20
    1344000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    02-29-2028
    
      BRITTMOORE INDUSTRIAL BLDG E
      2121 BRITTMOORE ROAD
      Houston
      TX
      77043
      Harris
      IN
      24000
      24000
      2002
      1920000.00
      MAI
      04-06-2018
      1
      1
      6
      08-01-2020
      N
      Viking MOtorcars  LLC
      10000
      01-31-2025
      Enspiren Fitness
      6000
      01-28-2025
      Remtech  Inc
      5900
      06-30-2021
      04-30-2018
      01-01-2021
      06-30-2021
      196108.42
      91934.00
      53501.48
      32581.61
      142606.94
      59352.39
      130126.94
      53112.39
      UW
      CREFC
      44579.50
      1.60
      1.3313
      1.46
      1.1914
      F
      F
      06-30-2021
    
    false
    false
    1300945.56
    7429.94
    0.0526
    0.0007417
    5892.56
    1537.38
    0.00
    1299408.18
    1299408.18
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  





	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 3, original file reflected one loan with Original Loan Amount of 50000000 however this is now split into Asset Number 3 and 3A with Original Loan Amounts of 35000000 and 15000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 3.   Similar splits are reported for assets 9 (adding loan 9A), and 11 (adding 11A and 11B) each are a pari passu loan structure. Similar split has been completed for loan 1 (adding 1A).   
	
	
		Item 2(c)(1)
		Originator
		MSBNA - Morgan Stanley Bank, N.A.; KeyBank - KeyBank National Association; MSMCH - Morgan Stanley Mortgage Capital Holdings LLC; AREF - Argentic Real Estate Finance LLC;  SMF III - Starwood Mortgage Funding III LLC; BANA - Bank of America, National Association; CREFI - Citi Real Estate Funding Inc.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment.  With respect to any "Interest Only/Amortizing" mortgage loan, the value shown reflects the annual amortizing debt service payment.  With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Net Operating Income Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Report Period End Scheduled Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association and the full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association.
	





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

You May Also Be Interested In





Related Categories

SEC Filings

Related Entities

Morgan Stanley