Form 10-D Morgan Stanley Capital For: Nov 18
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:
(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 |
|
Certificate Interest Reconciliation Detail |
4 |
|
1585 Broadway, | New York, NY 10036 |
|
|
|
|
Master Servicer |
Wells Fargo Bank, National Association |
|
|
Additional Information |
5 |
|
|
|
|
|
|
|
Investor Relations |
|
|
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 |
|
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 |
|
|
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) |
|
|
Specially Serviced Loan Detail - Part 1 |
23 |
|
|
|
|
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
- Crown Castle (CCI) Issues Statement on "Ted Miller's Latest Attempt to Disrupt the Company's Momentum"
- DoorDash (DASH) Appoints Jeffrey Blackburn to its Board
- Arcline Completes Acquisition of Kaman (KAMN)
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Morgan StanleySign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!