Form 10-D Wells Fargo Commercial For: May 17
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: April 19, 2022 to May 17, 2022
Commission File Number of issuing entity: 333-206677-23
Central Index Key Number of issuing entity: 0001729832
Wells Fargo Commercial Mortgage Trust 2018-C43
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-206677
Central Index Key Number of depositor: 0000850779
Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0000312070
Barclays Bank PLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0000740906
Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001722518
BSPRT CMBS Finance, LLC
(formerly known as BSPRT Finance, LLC)
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541214
C-III Commercial Mortgage LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001592182
LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC)
(Exact name of sponsor as specified in its charter)
Anthony Sfarra (212) 214-5600
(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)
38-4059960
38-4059961
38-7196261
(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 |
|
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 May 17, 2022 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2018-C43.
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 Wells Fargo Commercial Mortgage Trust 2018-C43 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on May 17, 2022
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
0 |
N/A |
1 |
$0.00 |
No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2018-C43 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from April 19, 2022 to May 17, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on May 10, 2022. The CIK number for the Depositor is 0000850779.
Barclays Bank PLC ("Barclays"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 12, 2022. The Central Index Key number for Barclays is 0000312070.
Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Wells Fargo is 0000740906.
BSPRT CMBS Finance, LLC (formerly known as BSPRT Finance, LLC) (“BSPRT”), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 11, 2022. The Central Index Key number for BSPRT is 0001722518.
C-III Commercial Mortgage LLC ("C-III"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on January 31, 2022. The Central Index Key number for C-III is 0001541214.
LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors and mortgage loan sellers, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The CIK number of LMF is 0001592182.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206677-23 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-206677-23 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 7. Change in Sponsor Interest in the Securities.
None
Item 9. Other Information.
Wells Fargo Bank, N.A., in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2018-C43, affirms the following amounts in the respective accounts:
Collection Account | ||
Prior Distribution Date |
04/18/2022 |
$0.00 |
Current Distribution Date |
05/17/2022 |
$0.00 |
*REO Account | ||
Prior Distribution Date |
04/18/2022 |
$0.00 |
Current Distribution Date |
05/17/2022 |
$0.00 |
*As provided by Special Servicer |
Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2018-C43, affirms the following amounts in the respective accounts:
Distribution Account | ||
Prior Distribution Date |
04/18/2022 |
$5,776.88 |
Current Distribution Date |
05/17/2022 |
$5,553.33 |
Interest Reserve Account | ||
Prior Distribution Date |
04/18/2022 |
$0.00 |
Current Distribution Date |
05/17/2022 |
$0.00 |
Gain-on-Sale Reserve Account | ||
Prior Distribution Date |
04/18/2022 |
$0.00 |
Current Distribution Date |
05/17/2022 |
$0.00 |
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(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.
Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)
/s/ Anthony Sfarra
Anthony Sfarra, President
Date: May 27, 2022
Distribution Date: |
05/17/22 |
Wells Fargo Commercial Mortgage Trust 2018-C43 |
Determination Date: |
05/11/22 |
|
Next Distribution Date: |
06/17/22 |
|
Record Date: |
04/29/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2018-C43 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2 |
Depositor |
Wells Fargo Commercial Mortgage Securities, Inc. |
|
|
Certificate Factor Detail |
3 |
|
Investor Relations |
(704) 374-6161 |
|
Certificate Interest Reconciliation Detail |
4 |
|
301 South College Street | Charlotte, NC 28288-0166 | United States |
|
|
|
|
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 | United States |
||
Bond / Collateral Reconciliation - Balances |
7 |
Special Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
|
Association |
|
|
Mortgage Loan Detail (Part 1) |
13-15 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
|
|
|
10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States |
|
|
Mortgage Loan Detail (Part 2) |
16-18 |
|
|
|
|
|
|
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
Principal Prepayment Detail |
19 |
Representations Reviewer |
|
|
|
Historical Detail |
20 |
|
David Rodgers |
(212) 230-9025 |
|
Delinquency Loan Detail |
21 |
|
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|
|
|
|
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
Collateral Stratification and Historical Detail |
22 |
|
Bank, N.A. |
|
|
Specially Serviced Loan Detail - Part 1 |
23 |
|
Corporate Trust Services (CMBS) |
|
|
Specially Serviced Loan Detail - Part 2 |
24 |
|
|
|
|
|
|
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
Modified Loan Detail |
25 |
|
|
|
|
|
|
Trustee |
Wilmington Trust, National Association |
|
|
Historical Liquidated Loan Detail |
26 |
|
Attention: CMBS Trustee |
(302) 636-4140 |
|
Historical Bond / Collateral Loss Reconciliation Detail |
27 |
|
1100 North Market Street | Wilmington, DE 19890 | United States |
|
|
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.
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 29 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
|
Credit |
Credit |
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
||||||||||||
A-1 |
95001LAQ5 |
2.890000% |
22,182,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
A-2 |
95001LAR3 |
3.860000% |
7,539,000.00 |
2,064,226.58 |
2,064,226.58 |
6,639.93 |
102,266.27 |
0.00 |
2,173,132.78 |
0.00 |
0.00% |
30.00% |
A-SB |
95001LAS1 |
3.951000% |
40,193,000.00 |
40,193,000.00 |
0.00 |
132,335.45 |
0.00 |
0.00 |
132,335.45 |
40,193,000.00 |
33.17% |
30.00% |
A-3 |
95001LAT9 |
3.746000% |
86,500,000.00 |
86,500,000.00 |
37,745,858.37 |
270,024.17 |
1,691,593.54 |
0.00 |
39,707,476.08 |
48,754,141.63 |
33.17% |
30.00% |
A-4 |
95001LAU6 |
4.012000% |
337,416,000.00 |
337,416,000.00 |
0.00 |
1,128,094.16 |
0.00 |
0.00 |
1,128,094.16 |
337,416,000.00 |
33.17% |
30.00% |
A-S |
95001LAX0 |
4.152000% |
73,192,000.00 |
73,192,000.00 |
0.00 |
253,244.32 |
0.00 |
0.00 |
253,244.32 |
73,192,000.00 |
21.70% |
19.63% |
B |
95001LAY8 |
4.253000% |
32,628,000.00 |
32,628,000.00 |
0.00 |
115,639.07 |
0.00 |
0.00 |
115,639.07 |
32,628,000.00 |
16.59% |
15.00% |
C |
95001LAZ5 |
4.514000% |
29,983,000.00 |
29,983,000.00 |
0.00 |
112,786.05 |
0.00 |
0.00 |
112,786.05 |
29,983,000.00 |
11.89% |
10.75% |
D |
95001LAC6 |
3.000000% |
26,455,000.00 |
26,455,000.00 |
0.00 |
66,137.50 |
0.00 |
0.00 |
66,137.50 |
26,455,000.00 |
7.74% |
7.00% |
E |
95001LAF9 |
4.609670% |
18,519,000.00 |
18,519,000.00 |
0.00 |
71,138.74 |
0.00 |
0.00 |
71,138.74 |
18,519,000.00 |
4.84% |
4.38% |
F |
95001LAH5 |
4.609670% |
8,818,000.00 |
8,818,000.00 |
0.00 |
33,873.40 |
0.00 |
0.00 |
33,873.40 |
8,818,000.00 |
3.46% |
3.13% |
G* |
95001LAK8 |
4.609670% |
22,046,433.00 |
22,046,433.00 |
0.00 |
156,461.75 |
0.00 |
0.00 |
156,461.75 |
22,046,433.00 |
0.00% |
0.00% |
V |
95001LAM4 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
R |
95001LAN2 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Vertical RR |
BCC2FVTG5 |
4.609670% |
16,977,551.15 |
16,311,975.96 |
958,051.20 |
64,387.94 |
98,350.51 |
0.00 |
1,120,789.65 |
15,353,924.76 |
0.00% |
0.00% |
Interest |
|
|
|
|
|
|
|
|
|
|
|
|
Regular SubTotal |
|
722,448,984.15 |
694,126,635.54 |
40,768,136.15 |
2,410,762.48 |
1,892,210.32 |
0.00 |
45,071,108.95 |
653,358,499.39 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
95001LAV4 |
0.652960% |
493,830,000.00 |
466,173,226.58 |
0.00 |
253,660.43 |
2,292,917.65 |
0.00 |
2,546,578.08 |
426,363,141.63 |
|
|
X-B |
95001LAW2 |
0.353481% |
135,803,000.00 |
135,803,000.00 |
0.00 |
40,003.13 |
0.00 |
0.00 |
40,003.13 |
135,803,000.00 |
|
|
X-D |
95001LAA0 |
1.609670% |
26,455,000.00 |
26,455,000.00 |
0.00 |
35,486.53 |
0.00 |
0.00 |
35,486.53 |
26,455,000.00 |
|
|
Notional SubTotal |
|
656,088,000.00 |
628,431,226.58 |
0.00 |
329,150.09 |
2,292,917.65 |
0.00 |
2,622,067.74 |
588,621,141.63 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
40,768,136.15 |
2,739,912.57 |
4,185,127.97 |
0.00 |
47,693,176.69 |
|
|
|
|
|
||||||||||||
* |
Denotes the Controlling Class (if required) |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
|||||||||||
|
dividing the result by (A). |
|
|
|
|
|
|
|
|
|
|
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
|||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 29 |
|
|
|
|
Certificate Factor Detail |
|
|
|
|||
|
|
|
|
|
|
Cumulative |
|
|
|
|
|
|
|
|
|
Interest Shortfalls |
Interest |
|
|
|
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Losses |
Total Distribution |
Ending Balance |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
A-1 |
95001LAQ5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
A-2 |
95001LAR3 |
273.80641730 |
273.80641730 |
0.88074413 |
0.00000000 |
0.00000000 |
13.56496485 |
0.00000000 |
288.25212628 |
0.00000000 |
A-SB |
95001LAS1 |
1,000.00000000 |
0.00000000 |
3.29249994 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.29249994 |
1,000.00000000 |
A-3 |
95001LAT9 |
1,000.00000000 |
436.36830486 |
3.12166671 |
0.00000000 |
0.00000000 |
19.55599468 |
0.00000000 |
459.04596624 |
563.63169514 |
A-4 |
95001LAU6 |
1,000.00000000 |
0.00000000 |
3.34333333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.34333333 |
1,000.00000000 |
A-S |
95001LAX0 |
1,000.00000000 |
0.00000000 |
3.46000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.46000000 |
1,000.00000000 |
B |
95001LAY8 |
1,000.00000000 |
0.00000000 |
3.54416667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.54416667 |
1,000.00000000 |
C |
95001LAZ5 |
1,000.00000000 |
0.00000000 |
3.76166661 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.76166661 |
1,000.00000000 |
D |
95001LAC6 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
E |
95001LAF9 |
1,000.00000000 |
0.00000000 |
3.84139208 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.84139208 |
1,000.00000000 |
F |
95001LAH5 |
1,000.00000000 |
0.00000000 |
3.84139261 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.84139261 |
1,000.00000000 |
G |
95001LAK8 |
1,000.00000000 |
0.00000000 |
7.09691903 |
(3.25552664) |
7.60437074 |
0.00000000 |
0.00000000 |
7.09691903 |
1,000.00000000 |
V |
95001LAM4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
R |
95001LAN2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
Vertical RR |
BCC2FVTG5 |
960.79674954 |
56.43047054 |
3.79253400 |
(0.10173729) |
0.23764146 |
5.79297386 |
0.00000000 |
66.01597840 |
904.36627900 |
Interest |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
95001LAV4 |
943.99535585 |
0.00000000 |
0.51365942 |
0.00000000 |
0.00000000 |
4.64313154 |
0.00000000 |
5.15679096 |
863.38039736 |
X-B |
95001LAW2 |
1,000.00000000 |
0.00000000 |
0.29456735 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.29456735 |
1,000.00000000 |
X-D |
95001LAA0 |
1,000.00000000 |
0.00000000 |
1.34139218 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.34139218 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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 |
04/01/22 - 04/30/22 |
30 |
0.00 |
6,639.93 |
0.00 |
6,639.93 |
0.00 |
0.00 |
0.00 |
6,639.93 |
0.00 |
|
A-SB |
04/01/22 - 04/30/22 |
30 |
0.00 |
132,335.45 |
0.00 |
132,335.45 |
0.00 |
0.00 |
0.00 |
132,335.45 |
0.00 |
|
A-3 |
04/01/22 - 04/30/22 |
30 |
0.00 |
270,024.17 |
0.00 |
270,024.17 |
0.00 |
0.00 |
0.00 |
270,024.17 |
0.00 |
|
A-4 |
04/01/22 - 04/30/22 |
30 |
0.00 |
1,128,094.16 |
0.00 |
1,128,094.16 |
0.00 |
0.00 |
0.00 |
1,128,094.16 |
0.00 |
|
X-A |
04/01/22 - 04/30/22 |
30 |
0.00 |
253,660.43 |
0.00 |
253,660.43 |
0.00 |
0.00 |
0.00 |
253,660.43 |
0.00 |
|
X-B |
04/01/22 - 04/30/22 |
30 |
0.00 |
40,003.13 |
0.00 |
40,003.13 |
0.00 |
0.00 |
0.00 |
40,003.13 |
0.00 |
|
X-D |
04/01/22 - 04/30/22 |
30 |
0.00 |
35,486.53 |
0.00 |
35,486.53 |
0.00 |
0.00 |
0.00 |
35,486.53 |
0.00 |
|
A-S |
04/01/22 - 04/30/22 |
30 |
0.00 |
253,244.32 |
0.00 |
253,244.32 |
0.00 |
0.00 |
0.00 |
253,244.32 |
0.00 |
|
B |
04/01/22 - 04/30/22 |
30 |
0.00 |
115,639.07 |
0.00 |
115,639.07 |
0.00 |
0.00 |
0.00 |
115,639.07 |
0.00 |
|
C |
04/01/22 - 04/30/22 |
30 |
0.00 |
112,786.05 |
0.00 |
112,786.05 |
0.00 |
0.00 |
0.00 |
112,786.05 |
0.00 |
|
D |
04/01/22 - 04/30/22 |
30 |
0.00 |
66,137.50 |
0.00 |
66,137.50 |
0.00 |
0.00 |
0.00 |
66,137.50 |
0.00 |
|
E |
04/01/22 - 04/30/22 |
30 |
0.00 |
71,138.74 |
0.00 |
71,138.74 |
0.00 |
0.00 |
0.00 |
71,138.74 |
0.00 |
|
F |
04/01/22 - 04/30/22 |
30 |
0.00 |
33,873.40 |
0.00 |
33,873.40 |
0.00 |
0.00 |
0.00 |
33,873.40 |
0.00 |
|
G |
04/01/22 - 04/30/22 |
30 |
238,505.81 |
84,688.99 |
0.00 |
84,688.99 |
(71,772.75) |
0.00 |
0.00 |
156,461.75 |
167,649.25 |
|
Vertical RR |
|
|
|
|
|
|
|
|
|
|
|
|
|
04/01/22 - 04/30/22 |
30 |
5,739.77 |
62,660.70 |
0.00 |
62,660.70 |
(1,727.25) |
0.00 |
0.00 |
64,387.94 |
4,034.57 |
|
Interest |
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
|
|
244,245.58 |
2,666,412.57 |
0.00 |
2,666,412.57 |
(73,500.00) |
0.00 |
0.00 |
2,739,912.57 |
171,683.82 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 29 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
47,693,176.69 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© 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 |
2,679,944.07 |
Master Servicing Fee |
6,017.48 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,552.23 |
Interest Adjustments |
0.00 |
Trustee Fee |
290.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
289.22 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,139.63 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
242.94 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
2,679,944.07 |
Total Fees |
13,531.51 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
536,060.30 |
Reimbursement for Interest on Advances |
0.00 |
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
Principal Prepayments |
40,232,075.85 |
Special Servicing Fees (Monthly) |
(73,500.00) |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
Principal Adjustments |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
|
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
40,768,136.15 |
Total Expenses/Reimbursements |
(73,500.00) |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
4,185,127.97 |
Interest Distribution |
2,739,912.57 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
40,768,136.15 |
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
4,185,127.97 |
Net SWAP Counterparty Payments Received |
0.00 |
Borrower Option Extension Fees |
0.00 |
|
|
Net SWAP Counterparty Payments Paid |
0.00 |
Total Other Collected |
4,185,127.97 |
Total Payments to Certificateholders and Others |
47,693,176.69 |
Total Funds Collected |
47,633,208.19 |
Total Funds Distributed |
47,633,208.20 |
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 29 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
694,126,636.33 |
694,126,636.33 |
Beginning Certificate Balance |
694,126,635.54 |
|
(-) Scheduled Principal Collections |
536,060.30 |
536,060.30 |
(-) Principal Distributions |
40,768,136.15 |
|
(-) Unscheduled Principal Collections |
40,232,075.85 |
40,232,075.85 |
(-) 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 |
653,358,500.18 |
653,358,500.18 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
694,735,460.27 |
694,735,460.27 |
Ending Certificate Balance |
653,358,499.39 |
|
Ending Actual Collateral Balance |
653,358,500.16 |
653,358,500.16 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.79) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.79) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.61% |
|
|
|
|
|
UC / (OC) Interest |
0.00 |
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 7 of 29 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Scheduled Balance |
|
|
|
|
|
Debt Service Coverage Ratio¹ |
|
|
|
||
|
Scheduled |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Balance |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
7 |
53,082,061.43 |
8.12% |
66 |
4.9173 |
NAP |
Defeased |
7 |
53,082,061.43 |
8.12% |
66 |
4.9173 |
NAP |
|
2,000,000 or less |
3 |
4,685,433.95 |
0.72% |
67 |
4.9407 |
1.677868 |
1.30 or less |
4 |
58,322,133.94 |
8.93% |
64 |
4.6050 |
0.802112 |
2,000,001 to 3,000,000 |
10 |
25,060,486.59 |
3.84% |
68 |
5.2618 |
1.683907 |
1.31 to 1.40 |
4 |
21,425,143.67 |
3.28% |
69 |
5.4593 |
1.367947 |
|
3,000,001 to 4,000,000 |
4 |
13,641,850.03 |
2.09% |
67 |
5.1618 |
2.037800 |
1.41 to 1.50 |
5 |
18,773,902.91 |
2.87% |
68 |
5.0397 |
1.450090 |
|
4,000,001 to 5,000,000 |
5 |
23,254,046.33 |
3.56% |
57 |
5.2766 |
1.584099 |
1.51 to 1.75 |
10 |
79,091,848.01 |
12.11% |
70 |
4.8741 |
1.665522 |
|
5,000,001 to 6,000,000 |
4 |
22,710,912.69 |
3.48% |
69 |
5.4033 |
1.614151 |
1.76 to 2.00 |
11 |
79,955,342.13 |
12.24% |
69 |
4.9321 |
1.903093 |
|
6,000,001 to 7,000,000 |
2 |
13,096,780.80 |
2.00% |
68 |
4.5161 |
2.481255 |
2.01 to 2.25 |
5 |
51,433,814.08 |
7.87% |
70 |
4.9779 |
2.155467 |
|
7,000,001 to 8,000,000 |
4 |
30,906,314.46 |
4.73% |
69 |
4.7168 |
2.273448 |
2.26 to 2.50 |
5 |
158,659,935.23 |
24.28% |
69 |
4.5429 |
2.354371 |
|
8,000,001 to 9,000,000 |
1 |
8,968,401.35 |
1.37% |
70 |
4.7900 |
1.952000 |
2.51 to 2.75 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
9,000,001 to 10,000,000 |
3 |
28,610,085.71 |
4.38% |
69 |
4.9126 |
2.792739 |
2.76 to 3.00 |
2 |
21,192,951.03 |
3.24% |
68 |
4.3381 |
2.834800 |
|
10,000,001 to 15,000,000 |
4 |
54,582,616.28 |
8.35% |
69 |
4.9627 |
1.889476 |
3.01 or greater |
6 |
111,421,367.75 |
17.05% |
68 |
3.7462 |
3.625742 |
|
15,000,001 to 20,000,000 |
2 |
34,566,534.26 |
5.29% |
69 |
4.5311 |
2.494056 |
Totals |
59 |
653,358,500.18 |
100.00% |
68 |
4.6026 |
2.190460 |
|
20,000,001 to 30,000,000 |
5 |
119,543,068.60 |
18.30% |
69 |
4.3978 |
2.180743 |
|
|
|
|
|
|
|
|
30,000,001 to 50,000,000 |
4 |
166,649,907.70 |
25.51% |
69 |
4.4298 |
2.015986 |
|
|
|
|
|
|
|
|
|
50,000,001 or greater |
1 |
54,000,000.00 |
8.26% |
67 |
3.6189 |
3.669500 |
|
|
|
|
|
|
|
|
Totals |
59 |
653,358,500.18 |
100.00% |
68 |
4.6026 |
2.190460 |
|
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 8 of 29 |
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
State³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
|
|||||||||||||
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
State |
|
|
|
WAM² |
WAC |
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Property Type |
|
|
|
WAM² |
WAC |
|
|
|
|
|
|
|
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|||||||||||||
Defeased |
17 |
53,082,061.43 |
8.12% |
66 |
4.9173 |
NAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defeased |
17 |
53,082,061.43 |
8.12% |
66 |
4.9173 |
NAP |
Alabama |
3 |
19,593,261.80 |
3.00% |
69 |
5.1750 |
1.692612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
16 |
144,971,874.20 |
22.19% |
70 |
4.7077 |
2.239599 |
Arizona |
6 |
15,059,045.27 |
2.30% |
69 |
4.8757 |
3.569441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
6 |
36,500,104.92 |
5.59% |
62 |
5.1777 |
2.276136 |
California |
36 |
242,957,676.27 |
37.19% |
68 |
4.2895 |
2.794177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
4 |
17,427,138.89 |
2.67% |
69 |
4.7629 |
2.150487 |
Colorado |
4 |
8,180,537.83 |
1.25% |
67 |
5.0362 |
1.759556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile Home Park |
15 |
27,778,336.74 |
4.25% |
68 |
5.2444 |
1.915301 |
Connecticut |
2 |
16,566,534.26 |
2.54% |
70 |
4.8800 |
2.151100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
4 |
20,277,856.67 |
3.10% |
67 |
5.1712 |
2.083455 |
Florida |
7 |
14,050,109.44 |
2.15% |
69 |
4.8062 |
2.027218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
19 |
207,113,469.93 |
31.70% |
68 |
4.1474 |
2.480918 |
Georgia |
6 |
32,537,852.85 |
4.98% |
68 |
4.7002 |
2.137810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
41 |
135,032,692.31 |
20.67% |
69 |
4.6330 |
1.947239 |
Illinois |
4 |
8,205,872.36 |
1.26% |
69 |
4.5177 |
2.144340 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
5 |
11,174,965.10 |
1.71% |
67 |
5.0602 |
1.630152 |
Kentucky |
2 |
3,610,000.00 |
0.55% |
70 |
4.8200 |
2.291300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
127 |
653,358,500.18 |
100.00% |
68 |
4.6026 |
2.190460 |
Maryland |
1 |
5,887,203.46 |
0.90% |
70 |
5.6000 |
1.441500 |
|
|
|
|
|
|
|
|
|||||||||||||
Michigan |
1 |
5,400,000.00 |
0.83% |
70 |
4.8200 |
2.291300 |
|
|
|
|
|
|
|
|
|||||||||||||
Minnesota |
1 |
35,809,907.70 |
5.48% |
69 |
4.3050 |
0.734700 |
|
|
|
|
|
|
|
|
|||||||||||||
Mississippi |
1 |
2,458,055.28 |
0.38% |
68 |
5.2400 |
1.890700 |
|
|
|
|
|
|
|
|
|||||||||||||
New Jersey |
1 |
20,943,068.60 |
3.21% |
70 |
4.8650 |
1.542900 |
|
|
|
|
|
|
|
|
|||||||||||||
New York |
3 |
11,251,879.15 |
1.72% |
67 |
4.9501 |
1.748313 |
|
|
|
|
|
|
|
|
|||||||||||||
North Carolina |
1 |
2,090,000.00 |
0.32% |
68 |
4.0533 |
2.376500 |
|
|
|
|
|
|
|
|
|||||||||||||
Ohio |
7 |
35,571,577.81 |
5.44% |
70 |
4.8597 |
1.897366 |
|
|
|
|
|
|
|
|
|||||||||||||
Pennsylvania |
1 |
8,968,401.35 |
1.37% |
70 |
4.7900 |
1.952000 |
|
|
|
|
|
|
|
|
|||||||||||||
South Carolina |
2 |
9,487,212.55 |
1.45% |
40 |
5.5034 |
0.953538 |
|
|
|
|
|
|
|
|
|||||||||||||
Tennessee |
3 |
5,175,000.00 |
0.79% |
68 |
4.0533 |
2.376500 |
|
|
|
|
|
|
|
|
|||||||||||||
Texas |
9 |
60,593,282.22 |
9.27% |
69 |
4.6322 |
1.583636 |
|
|
|
|
|
|
|
|
|||||||||||||
Virginia |
6 |
28,476,457.37 |
4.36% |
68 |
4.6746 |
2.412928 |
|
|
|
|
|
|
|
|
|||||||||||||
Wisconsin |
3 |
7,403,503.19 |
1.13% |
67 |
5.0351 |
2.184324 |
|
|
|
|
|
|
|
|
|||||||||||||
Totals |
127 |
653,358,500.18 |
100.00% |
68 |
4.6026 |
2.190460 |
|
|
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 9 of 29 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Note Rate |
|
|
|
|
|
Seasoning |
|
|
|
||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Note Rate |
|
|
|
WAM² |
WAC |
|
Seasoning |
|
|
|
WAM² |
WAC |
|
|
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
7 |
53,082,061.43 |
8.12% |
66 |
4.9173 |
NAP |
Defeased |
7 |
53,082,061.43 |
8.12% |
66 |
4.9173 |
NAP |
|
3.500% or less |
1 |
30,000,000.00 |
4.59% |
68 |
3.3650 |
3.239100 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
3.501% to 3.750% |
1 |
54,000,000.00 |
8.26% |
67 |
3.6189 |
3.669500 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
3.751% to 4.000% |
1 |
7,535,000.00 |
1.15% |
68 |
3.8630 |
3.929700 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.001% to 4.250% |
2 |
53,840,000.00 |
8.24% |
68 |
4.1057 |
2.521329 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.251% to 4.500% |
5 |
122,867,907.97 |
18.81% |
69 |
4.3742 |
1.876495 |
49 months or greater |
52 |
600,276,438.75 |
91.88% |
68 |
4.5748 |
2.225102 |
|
4.501% to 4.750% |
2 |
14,635,907.72 |
2.24% |
68 |
4.5737 |
1.726394 |
Totals |
59 |
653,358,500.18 |
100.00% |
68 |
4.6026 |
2.190460 |
|
4.751% to 5.000% |
18 |
216,208,461.55 |
33.09% |
69 |
4.8848 |
2.128375 |
|
|
|
|
|
|
|
|
5.001% to 5.250% |
11 |
53,707,021.51 |
8.22% |
69 |
5.1037 |
1.710433 |
|
|
|
|
|
|
|
|
5.251% to 5.500% |
5 |
21,048,402.59 |
3.22% |
56 |
5.3669 |
1.209115 |
|
|
|
|
|
|
|
|
5.501% to 5.750% |
4 |
18,106,710.14 |
2.77% |
70 |
5.6464 |
1.613855 |
|
|
|
|
|
|
|
|
5.751% to 6.250% |
1 |
5,854,737.81 |
0.90% |
69 |
5.8400 |
1.387200 |
|
|
|
|
|
|
|
|
6.251% or greater |
1 |
2,472,289.46 |
0.38% |
70 |
6.3100 |
1.753400 |
|
|
|
|
|
|
|
|
Totals |
59 |
653,358,500.18 |
100.00% |
68 |
4.6026 |
2.190460 |
|
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 29 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|
||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
7 |
53,082,061.43 |
8.12% |
66 |
4.9173 |
NAP |
Defeased |
7 |
53,082,061.43 |
8.12% |
66 |
4.9173 |
NAP |
|
112 months or less |
52 |
600,276,438.75 |
91.88% |
68 |
4.5748 |
2.225102 |
Interest Only |
9 |
216,075,000.00 |
33.07% |
69 |
4.2582 |
2.488164 |
|
113 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
297 months or less |
3 |
22,351,633.53 |
3.42% |
69 |
5.1277 |
1.900445 |
|
Totals |
59 |
653,358,500.18 |
100.00% |
68 |
4.6026 |
2.190460 |
298 to 300 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
301 months or greater |
40 |
361,849,805.22 |
55.38% |
68 |
4.7297 |
2.088071 |
|
|
|
|
|
|
|
|
Totals |
59 |
653,358,500.18 |
100.00% |
68 |
4.6026 |
2.190460 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 29 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
|
|
Age of Most Recent NOI |
|
|
|
|
Remaining Stated Term (Fully Amortizing Loans) |
|
|||
|
Age of Most |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
WAM² |
WAC |
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|
Defeased |
7 |
53,082,061.43 |
8.12% |
66 |
4.9173 |
NAP |
|
|
|
None |
|
Underwriter's Information |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
12 months or less |
50 |
577,374,831.96 |
88.37% |
68 |
4.5583 |
2.258561 |
|
|
|
|
|
|
13 months to 24 months |
1 |
7,936,247.17 |
1.21% |
69 |
4.9000 |
1.903400 |
|
|
|
|
|
|
25 months or greater |
1 |
14,965,359.62 |
2.29% |
69 |
5.0400 |
1.104800 |
|
|
|
|
|
|
Totals |
59 |
653,358,500.18 |
100.00% |
68 |
4.6026 |
2.190460 |
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
||||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 12 of 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 |
883100810 |
OF |
Sunnyvale |
CA |
Actual/360 |
3.619% |
162,850.50 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
54,000,000.00 |
54,000,000.00 |
05/06/22 |
|
2 |
310942779 |
IN |
Irvine |
CA |
Actual/360 |
4.375% |
182,291.67 |
0.00 |
0.00 |
N/A |
02/07/28 |
-- |
50,000,000.00 |
50,000,000.00 |
05/07/22 |
|
3 |
883100835 |
Various Various |
CA |
Actual/360 |
4.890% |
183,375.00 |
0.00 |
0.00 |
N/A |
02/06/28 |
-- |
45,000,000.00 |
45,000,000.00 |
05/06/22 |
|
|
4 |
883100832 |
OF |
Bloomington |
MN |
Actual/360 |
4.305% |
128,667.27 |
55,534.14 |
0.00 |
N/A |
02/06/28 |
-- |
35,865,441.84 |
35,809,907.70 |
05/06/22 |
|
5 |
310080005 |
Various Various |
Various |
Actual/360 |
4.053% |
121,058.56 |
0.00 |
0.00 |
N/A |
01/06/28 |
-- |
35,840,000.00 |
35,840,000.00 |
05/06/22 |
|
|
6 |
310080006 |
IN |
Katy |
TX |
Actual/360 |
5.141% |
140,641.95 |
32,828,308.87 |
0.00 |
N/A |
02/01/28 |
-- |
32,828,308.87 |
0.00 |
05/01/22 |
|
7 |
310944022 |
OF |
Sunnyvale |
CA |
Actual/360 |
3.365% |
84,124.45 |
0.00 |
0.00 |
01/06/28 |
04/06/31 |
-- |
30,000,000.00 |
30,000,000.00 |
05/06/22 |
|
8 |
300571796 |
RT |
Houston |
TX |
Actual/360 |
4.440% |
98,050.00 |
0.00 |
0.00 |
N/A |
03/06/28 |
-- |
26,500,000.00 |
26,500,000.00 |
05/06/22 |
|
9 |
310943442 |
OF |
Parsippany |
NJ |
Actual/360 |
4.865% |
85,033.42 |
31,258.89 |
0.00 |
N/A |
03/11/28 |
-- |
20,974,327.49 |
20,943,068.60 |
05/11/22 |
|
10 |
310944082 |
IN |
Groveport |
OH |
Actual/360 |
4.760% |
83,696.67 |
0.00 |
0.00 |
N/A |
03/11/28 |
-- |
21,100,000.00 |
21,100,000.00 |
05/11/22 |
|
11 |
307331053 |
IN |
Various |
CA |
Actual/360 |
4.990% |
87,325.00 |
0.00 |
0.00 |
N/A |
03/06/28 |
-- |
21,000,000.00 |
21,000,000.00 |
05/06/22 |
|
12 |
300571790 |
SS |
Various |
Various |
Actual/360 |
5.130% |
87,018.78 |
27,388.10 |
0.00 |
N/A |
02/06/28 |
-- |
20,355,269.95 |
20,327,881.85 |
05/06/22 |
|
13 |
610943353 |
OF |
Richmond |
VA |
Actual/360 |
4.210% |
63,150.00 |
0.00 |
0.00 |
N/A |
01/11/28 |
-- |
18,000,000.00 |
18,000,000.00 |
05/11/22 |
|
14 |
307331054 |
IN |
Meriden |
CT |
Actual/360 |
4.880% |
67,459.08 |
21,763.65 |
0.00 |
N/A |
03/06/28 |
-- |
16,588,297.91 |
16,566,534.26 |
05/06/22 |
|
15 |
883100825 |
RT |
Austin |
TX |
Actual/360 |
5.040% |
62,952.50 |
23,330.53 |
0.00 |
N/A |
02/06/28 |
-- |
14,988,690.15 |
14,965,359.62 |
05/06/22 |
|
16 |
307331048 |
MF |
Atlanta |
GA |
Actual/360 |
5.000% |
60,458.33 |
20,064.91 |
0.00 |
N/A |
01/06/28 |
-- |
14,510,000.14 |
14,489,935.23 |
05/06/22 |
|
17 |
610941721 |
IN |
Various |
Various |
Actual/360 |
4.820% |
53,542.17 |
0.00 |
0.00 |
03/11/28 |
03/11/34 |
-- |
13,330,000.00 |
13,330,000.00 |
05/11/22 |
|
18 |
307331051 |
LO |
Oxford |
AL |
Actual/360 |
4.980% |
49,070.00 |
26,775.30 |
0.00 |
N/A |
02/06/28 |
-- |
11,824,096.73 |
11,797,321.43 |
05/06/22 |
|
19 |
310080019 |
MF |
El Paso |
TX |
Actual/360 |
3.851% |
41,400.34 |
0.00 |
0.00 |
N/A |
02/06/28 |
-- |
12,900,650.00 |
12,900,650.00 |
05/06/22 |
|
20 |
610941773 |
IN |
Fresno |
CA |
Actual/360 |
5.070% |
41,654.12 |
15,162.20 |
0.00 |
N/A |
03/11/28 |
-- |
9,858,962.81 |
9,843,800.61 |
05/11/22 |
|
21 |
310939716 |
LO |
Yuma |
AZ |
Actual/360 |
4.830% |
37,607.22 |
15,040.80 |
0.00 |
N/A |
02/11/28 |
-- |
9,343,408.28 |
9,328,367.48 |
05/11/22 |
|
22 |
600943865 |
RT |
Buford |
GA |
Actual/360 |
4.830% |
38,041.51 |
13,390.34 |
0.00 |
N/A |
02/11/28 |
-- |
9,451,307.96 |
9,437,917.62 |
05/11/22 |
|
23 |
883100831 |
OF |
Blue Bell |
PA |
Actual/360 |
4.790% |
35,856.56 |
14,453.30 |
0.00 |
N/A |
03/06/28 |
-- |
8,982,854.65 |
8,968,401.35 |
05/06/22 |
|
24 |
310080024 |
LO |
Willow Grove |
PA |
Actual/360 |
5.040% |
31,416.97 |
7,480,231.78 |
0.00 |
N/A |
11/11/27 |
-- |
7,480,231.78 |
0.00 |
05/11/22 |
|
25 |
410943208 |
OF |
Purchase |
NY |
Actual/360 |
4.900% |
32,458.01 |
12,653.76 |
0.00 |
N/A |
02/11/28 |
-- |
7,948,900.93 |
7,936,247.17 |
05/11/22 |
|
26 |
310080026 |
RT |
Montgomery |
AL |
Actual/360 |
5.470% |
35,581.32 |
9,832.81 |
0.00 |
N/A |
03/11/28 |
-- |
7,805,773.18 |
7,795,940.37 |
05/11/22 |
|
27 |
610942907 |
MU |
Petaluma |
CA |
Actual/360 |
4.600% |
29,326.74 |
11,325.96 |
0.00 |
N/A |
01/11/28 |
-- |
7,650,452.88 |
7,639,126.92 |
05/11/22 |
|
28 |
300571797 |
MH |
Various |
Various |
Actual/360 |
5.520% |
34,193.60 |
9,281.40 |
0.00 |
N/A |
12/06/27 |
-- |
7,433,390.59 |
7,424,109.19 |
05/06/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 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 |
|
||||
29 |
883100815 |
RT |
Santa Rosa |
CA |
Actual/360 |
3.863% |
24,256.42 |
0.00 |
0.00 |
N/A |
01/06/28 |
-- |
7,535,000.00 |
7,535,000.00 |
05/06/22 |
|
31 |
410941948 |
RT |
Arlington |
TX |
Actual/360 |
4.545% |
26,537.83 |
9,907.06 |
0.00 |
N/A |
12/11/27 |
-- |
7,006,687.86 |
6,996,780.80 |
05/11/22 |
|
32 |
307331050 |
MH |
Various |
AZ |
Actual/360 |
4.950% |
23,693.22 |
13,132.98 |
0.00 |
N/A |
01/06/28 |
-- |
5,743,810.76 |
5,730,677.78 |
05/06/22 |
|
33 |
310080033 |
LO |
Waldorf |
MD |
Actual/360 |
5.600% |
27,512.40 |
8,310.13 |
0.00 |
N/A |
03/11/28 |
-- |
5,895,513.59 |
5,887,203.46 |
05/11/22 |
|
34 |
300571791 |
MH |
Deerfield |
OH |
Actual/360 |
5.840% |
28,532.01 |
8,004.76 |
0.00 |
N/A |
02/06/28 |
-- |
5,862,742.57 |
5,854,737.81 |
05/06/22 |
|
35 |
883100827 |
OF |
Newark |
CA |
Actual/360 |
4.483% |
22,788.58 |
0.00 |
0.00 |
N/A |
02/06/28 |
-- |
6,100,000.00 |
6,100,000.00 |
05/06/22 |
|
36 |
410942170 |
IN |
Newport News |
VA |
Actual/360 |
5.190% |
22,690.09 |
7,970.69 |
0.00 |
N/A |
02/11/28 |
-- |
5,246,264.33 |
5,238,293.64 |
05/11/22 |
|
37 |
300571798 |
LO |
Blythewood |
SC |
Actual/360 |
5.700% |
22,959.34 |
9,910.30 |
0.00 |
N/A |
03/06/28 |
-- |
4,833,544.62 |
4,823,634.32 |
05/06/22 |
|
38 |
310943242 |
LO |
Greer |
SC |
Actual/360 |
5.300% |
20,628.26 |
6,970.38 |
0.00 |
N/A |
02/11/23 |
-- |
4,670,548.61 |
4,663,578.23 |
05/11/22 |
|
39 |
310080039 |
RT |
San Diego |
CA |
Actual/360 |
5.700% |
23,037.50 |
0.00 |
0.00 |
N/A |
02/06/28 |
-- |
4,850,000.00 |
4,850,000.00 |
05/06/22 |
|
40 |
310080040 |
OF |
Nacogdoches |
TX |
Actual/360 |
5.230% |
19,460.36 |
6,258.71 |
0.00 |
N/A |
03/11/28 |
-- |
4,465,092.22 |
4,458,833.51 |
05/11/22 |
|
41 |
410943226 |
IN |
Hayward |
CA |
Actual/360 |
4.380% |
16,295.19 |
6,435.71 |
0.00 |
N/A |
02/11/28 |
-- |
4,464,435.98 |
4,458,000.27 |
05/11/22 |
|
42 |
310080042 |
MH |
Various |
CO |
Actual/360 |
5.190% |
16,641.37 |
5,709.73 |
0.00 |
N/A |
12/11/27 |
-- |
3,847,715.50 |
3,842,005.77 |
05/11/22 |
|
43 |
883100828 |
OF |
Fort Myers |
FL |
Actual/360 |
4.760% |
15,866.67 |
0.00 |
0.00 |
N/A |
02/06/28 |
-- |
4,000,000.00 |
4,000,000.00 |
05/06/22 |
|
44 |
310080044 |
MH |
Various |
Various |
Actual/360 |
5.750% |
16,835.27 |
4,829.87 |
0.00 |
N/A |
03/11/28 |
-- |
3,513,447.84 |
3,508,617.97 |
05/11/22 |
|
45 |
310080045 |
MF |
Various |
NY |
Actual/360 |
5.070% |
14,031.00 |
5,313.61 |
0.00 |
N/A |
08/11/27 |
-- |
3,320,945.59 |
3,315,631.98 |
05/11/22 |
|
46 |
310080046 |
RT |
Vero Beach |
FL |
Actual/360 |
5.320% |
14,612.83 |
4,866.33 |
0.00 |
N/A |
03/11/28 |
-- |
3,296,127.58 |
3,291,261.25 |
05/11/22 |
|
47 |
310080047 |
MH |
Milwaukee |
WI |
Actual/360 |
5.060% |
13,481.97 |
4,354.35 |
0.00 |
N/A |
02/11/28 |
-- |
3,197,305.38 |
3,192,951.03 |
05/11/22 |
|
48 |
310080048 |
MH |
Hays |
KS |
Actual/360 |
5.380% |
13,354.89 |
4,434.09 |
0.00 |
N/A |
12/11/27 |
-- |
2,978,786.13 |
2,974,352.04 |
05/11/22 |
|
49 |
310080049 |
RT |
Plover |
WI |
Actual/360 |
4.950% |
11,912.68 |
4,634.19 |
0.00 |
N/A |
11/11/27 |
-- |
2,887,922.58 |
2,883,288.39 |
05/11/22 |
|
51 |
310080051 |
MH |
Various |
VA |
Actual/360 |
5.260% |
12,140.80 |
3,891.07 |
0.00 |
N/A |
02/11/28 |
-- |
2,769,765.34 |
2,765,874.27 |
05/11/22 |
|
52 |
310080052 |
MH |
Avon Park |
FL |
Actual/360 |
5.060% |
11,384.62 |
3,695.18 |
0.00 |
N/A |
01/11/28 |
-- |
2,699,910.62 |
2,696,215.44 |
05/11/22 |
|
53 |
310080053 |
RT |
Streamwood |
IL |
Actual/360 |
5.550% |
11,791.42 |
3,623.69 |
0.00 |
N/A |
03/11/28 |
-- |
2,549,496.05 |
2,545,872.36 |
05/11/22 |
|
54 |
310080054 |
SS |
Crescent City |
CA |
Actual/360 |
5.350% |
11,304.20 |
3,772.97 |
0.00 |
N/A |
01/11/28 |
-- |
2,535,521.44 |
2,531,748.47 |
05/11/22 |
|
55 |
310080055 |
SS |
New Albany |
MS |
Actual/360 |
5.240% |
10,749.79 |
3,729.30 |
0.00 |
N/A |
01/11/28 |
-- |
2,461,784.58 |
2,458,055.28 |
05/11/22 |
|
56 |
300571794 |
MF |
Lynchburg |
VA |
Actual/360 |
6.310% |
13,016.39 |
3,093.85 |
0.00 |
N/A |
03/06/28 |
-- |
2,475,383.31 |
2,472,289.46 |
05/06/22 |
|
57 |
310080057 |
MH |
Winter Haven |
FL |
Actual/360 |
5.060% |
10,001.33 |
3,246.19 |
0.00 |
N/A |
01/11/28 |
-- |
2,371,857.05 |
2,368,610.86 |
05/11/22 |
|
58 |
310080058 |
SS |
Colorado Springs |
CO |
Actual/360 |
4.900% |
9,142.40 |
3,165.15 |
0.00 |
N/A |
12/11/27 |
-- |
2,238,955.38 |
2,235,790.23 |
05/11/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 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 |
|
||
59 |
310080059 |
SS |
Thornton |
CO |
Actual/360 |
4.900% |
8,598.35 |
2,976.80 |
0.00 |
N/A |
12/11/27 |
-- |
2,105,718.63 |
2,102,741.83 |
05/11/22 |
|
60 |
310080060 |
MH |
Marshfield |
WI |
Actual/360 |
5.580% |
9,063.98 |
2,793.36 |
0.00 |
N/A |
01/11/23 |
-- |
1,949,243.74 |
1,946,450.38 |
05/11/22 |
|
61 |
410942134 |
SS |
Killeen |
TX |
Actual/360 |
4.800% |
7,397.85 |
2,833.12 |
0.00 |
N/A |
12/11/27 |
-- |
1,849,462.41 |
1,846,629.29 |
05/11/22 |
|
62 |
410943685 |
RT |
Miami |
FL |
Actual/360 |
4.920% |
6,207.17 |
2,402.33 |
0.00 |
N/A |
02/11/28 |
-- |
1,513,943.22 |
1,511,540.89 |
05/11/22 |
|
63 |
310080063 |
MH |
Franklin |
WI |
Actual/360 |
5.160% |
5,716.15 |
2,073.51 |
0.00 |
N/A |
10/11/27 |
-- |
1,329,337.28 |
1,327,263.77 |
05/11/22 |
|
Totals |
|
|
|
|
|
|
2,679,944.07 |
40,768,136.15 |
0.00 |
|
|
|
694,126,636.33 |
653,358,500.18 |
|
|
1 Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
|
MF - Multi-Family |
|
|
|
|
|
|
|
|
|
||
SS - Self Storage |
|
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|||
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
|||
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 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 |
0.00 |
5,697,737.99 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2 |
16,727,910.82 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
27,800,816.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
2,221,094.20 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
3,613,252.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
8,902,287.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
37,749,827.85 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
2,077,777.00 |
522,480.00 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
2,512,308.20 |
1,763,074.49 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
1,979,542.58 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
2,567,559.30 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
13 |
2,698,950.12 |
614,481.69 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
2,337,263.44 |
1,806,848.18 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
1,317,468.00 |
921,260.00 |
01/01/19 |
09/30/19 |
-- |
0.00 |
32,669.18 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
1,963,860.62 |
568,400.23 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
1,665,949.78 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
1,924,295.62 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
20 |
1,618,038.03 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
3,005,158.43 |
3,165,223.08 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
1,050,607.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
1,399,781.34 |
338,125.44 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
251,764.00 |
178,563.00 |
07/01/20 |
06/30/21 |
05/11/22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
1,144,591.91 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
837,155.57 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
1,020,840.49 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 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 |
|
29 |
1,215,810.73 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
804,480.95 |
535,803.93 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
855,633.05 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
713,895.77 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
34 |
616,545.72 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
1,156,272.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
742,368.12 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
457,115.53 |
783,209.18 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
72,875.96 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
39 |
459,345.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
448,316.54 |
112,079.62 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
944,802.86 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
42 |
517,960.08 |
127,276.18 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
43 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
44 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
45 |
344,100.98 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
46 |
522,806.68 |
126,856.10 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
47 |
534,101.99 |
160,911.99 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
48 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
49 |
305,827.65 |
72,429.60 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
51 |
332,566.56 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
52 |
379,139.08 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
53 |
326,155.16 |
84,052.56 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
54 |
267,661.70 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
55 |
0.00 |
84,306.18 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
56 |
286,730.98 |
269,239.89 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
57 |
299,521.11 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
58 |
226,535.45 |
64,419.06 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 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 |
|
59 |
135,336.07 |
56,767.62 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
60 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
61 |
191,045.92 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
62 |
151,087.86 |
111,811.59 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
63 |
0.00 |
52,118.92 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
141,696,138.80 |
18,217,476.52 |
|
|
|
0.00 |
32,669.18 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 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 |
6 |
310080006 |
32,778,035.67 |
Payoff w/ yield maintenance |
0.00 |
4,185,127.97 |
24 |
310080024 |
7,454,040.18 |
Disposition |
0.00 |
0.00 |
Totals |
|
40,232,075.85 |
|
0.00 |
4,185,127.97 |
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
05/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
14,965,359.62 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
2 |
40,232,075.85 |
4.602643% |
4.573033% |
68 |
04/18/22 |
0 |
0.00 |
0 |
0.00 |
1 |
7,480,231.78 |
1 |
14,988,690.15 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
1 |
2,831,803.99 |
4.633064% |
4.601578% |
69 |
03/17/22 |
0 |
0.00 |
0 |
0.00 |
1 |
7,505,267.49 |
1 |
15,009,830.52 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.636918% |
4.605476% |
70 |
02/17/22 |
0 |
0.00 |
0 |
0.00 |
1 |
7,533,345.35 |
1 |
15,037,167.85 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.637250% |
4.605797% |
71 |
01/18/22 |
0 |
0.00 |
0 |
0.00 |
1 |
7,558,151.54 |
1 |
15,058,098.73 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.637497% |
4.606036% |
72 |
12/17/21 |
0 |
0.00 |
1 |
15,078,939.16 |
1 |
7,582,850.54 |
1 |
15,078,939.16 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.637744% |
4.606273% |
73 |
11/18/21 |
1 |
15,101,794.65 |
0 |
0.00 |
1 |
7,608,503.40 |
1 |
15,101,794.65 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.638016% |
4.606536% |
74 |
10/18/21 |
0 |
0.00 |
0 |
0.00 |
1 |
7,632,984.82 |
1 |
15,122,446.26 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.638259% |
4.606770% |
75 |
09/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
7,658,427.99 |
1 |
15,145,119.79 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.638527% |
4.607030% |
76 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
7,682,693.67 |
1 |
15,165,584.18 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.638768% |
4.607261% |
77 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
2 |
22,892,814.63 |
1 |
15,185,960.14 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.639006% |
4.607491% |
78 |
06/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
22,940,356.73 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
4.639271% |
4.607746% |
79 |
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
© 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 |
|
|
|
|
|
|
|
|
No delinquent loans this period |
|
|
|
|
|
|
||
1 Mortgage Loan Status |
|
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
|
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
|||||||
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
|
2 - Foreclosure |
7 - REO |
|
|
11- Full Payoff |
|
||||||
Delinquent |
|
|
|
|
|
|
|
|
3 - Bankruptcy |
8 - Resolved |
|
|
12 - Reps and Warranties |
||
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
||
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
98 - Other |
|
|
|
|
|
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 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 |
|
6,610,029 |
6,610,029 |
0 |
|
|
0 |
|
13 - 24 Months |
|
0 |
0 |
0 |
|
|
0 |
|
25 - 36 Months |
|
0 |
0 |
0 |
|
|
0 |
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
49 - 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
> 60 Months |
|
646,748,472 |
631,783,112 |
0 |
|
|
14,965,360 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
May-22 |
653,358,500 |
638,393,141 |
0 |
0 |
|
0 |
14,965,360 |
|
Apr-22 |
694,126,636 |
671,657,714 |
0 |
0 |
7,480,232 |
14,988,690 |
|
|
Mar-22 |
697,448,234 |
674,933,136 |
0 |
0 |
7,505,267 |
15,009,831 |
|
|
Feb-22 |
698,080,387 |
675,509,874 |
0 |
0 |
7,533,345 |
15,037,168 |
|
|
Jan-22 |
698,565,372 |
675,949,122 |
0 |
0 |
7,558,152 |
15,058,099 |
|
|
Dec-21 |
699,048,280 |
676,386,491 |
0 |
0 |
7,582,851 |
15,078,939 |
|
|
Nov-21 |
699,577,480 |
676,867,182 |
0 |
0 |
7,608,503 |
15,101,795 |
|
|
Oct-21 |
700,056,053 |
677,300,622 |
0 |
0 |
7,632,985 |
15,122,446 |
|
|
Sep-21 |
700,581,075 |
677,777,527 |
0 |
0 |
7,658,428 |
15,145,120 |
|
|
Aug-21 |
701,055,350 |
678,207,072 |
0 |
0 |
7,682,694 |
15,165,584 |
|
|
Jul-21 |
701,527,594 |
678,634,779 |
0 |
0 |
7,706,854 |
15,185,960 |
|
|
Jun-21 |
702,046,516 |
679,106,159 |
0 |
0 |
22,940,357 |
0 |
|
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
||||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 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 |
15 |
883100825 |
14,965,359.62 |
14,965,359.62 |
23,000,000.00 |
09/06/17 |
857,960.00 |
1.10480 |
09/30/19 |
02/06/28 |
308 |
24 |
310080024 |
0.00 |
- |
9,350,000.00 |
08/19/21 |
131,615.00 |
0.19030 |
06/30/21 |
11/11/27 |
185 |
Totals |
|
14,965,359.62 |
14,965,359.62 |
32,350,000.00 |
|
989,575.00 |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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 |
|
|
15 |
883100825 |
RT |
TX |
04/15/20 |
2 |
|
|
|
|
5/3/2022 - Loan transferred to special servicing 4/15/20 for non-monetary default due to prohibited liens filed against the collateral. Trust counsel issued default notice upon transfer to special servicing, citing the prohibited transfer, payment |
|||||||
|
default , and failure to comply with financial reporting covenants. Defaults were not cured, foreclosure notice posted for April 2021. Borrower filed TRO in advance of the foreclosure sale date, and parties required by the court to attend mediation |
|||||||
|
in Oct. 2021 w hich was done. Another mediation is expected during 2nd Qtr. 2022. The loan is on Cash Management in the interim and payments are current. |
|
|
|||||
|
||||||||
24 |
310080024 |
LO |
PA |
06/16/20 |
13 |
|
|
|
|
4/15/2022: COVID Relief Request. Loan transferred to Special Servicer due to default. Collateral is a limited-service Fairfield Inn & Suites with 108 guest rooms located in Willow Grove, PA (Philadelphia MSA). Built in 2016, the four-story property |
|||||||
|
sits o n a 2.58-acre site with parking for 115 cars. Hotel has remained open, with diminished occupancy. Outside Counsel has been engaged and Default/Demand Letter sent. A Receiver was appointed by the Court in February 2021. Receiver |
|||||||
|
sale conducted 12/15/21. Cl osing scheduled for March 21, 2022. |
|
|
|
|
|||
|
||||||||
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
HC - Health Care |
|
MU - Mixed Use |
|
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|
MF - Multi-Family |
|
SS - Self Storage |
|
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 24 of 29 |
|
|
|
|
Modified Loan Detail |
|
|
|
||
|
|
Pre-Modification |
Post-Modification |
|
|
Modification |
Modification |
||
|
|
|
|
|
|
Modification |
Modification Booking |
Closing |
Effective |
|
|
Balance |
Rate |
Balance |
Rate |
|
|
|
|
Pros ID |
Loan Number |
|
|
|
|
Code¹ |
Date |
Date |
Date |
22 |
600943865 |
9,732,511.57 |
4.83000% |
9,732,511.57 4.83000% |
10 |
05/11/20 |
05/11/20 |
06/11/20 |
|
33 |
310080033 |
6,032,417.10 |
5.60000% |
6,032,417.10 5.60000% |
|
09/11/20 |
09/11/20 |
11/12/20 |
|
Totals |
|
15,764,928.67 |
|
15,764,928.67 |
|
|
|
|
|
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. |
|
|
|
|
|
|
|
||
|
|||||||||
|
|||||||||
|
|||||||||
|
|||||||||
© 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 |
24 |
310080024 05/17/22 |
7,480,231.78 |
9,350,000.00 |
10,645,922.43 |
3,165,690.65 |
10,645,922.43 |
7,480,231.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
Current Period Totals |
7,480,231.78 |
9,350,000.00 |
10,645,922.43 |
3,165,690.65 |
10,645,922.43 |
7,480,231.78 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Cumulative Totals |
7,480,231.78 |
9,350,000.00 |
10,645,922.43 |
3,165,690.65 |
10,645,922.43 |
7,480,231.78 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
||||||||||||
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
|||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 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 |
24 |
310080024 |
05/17/22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Current Period Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
Cumulative Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© 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) |
15 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24 |
0.00 |
0.00 |
(77,000.00) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
(73,500.00) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total |
(73,500.00) |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 28 of 29 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 29 of 29 |
Prospectus Loan ID 1 04-12-2022 05-11-2022 Barclays Bank PLC 11-16-2017 54000000.00 120 12-06-2027 360 0.036189 0.036189 3 1 60 01-06-2018 true 1 PP 5 151993.80 54000000.00 1 1 1 0 true true false false false 06-05-2027 MOFFETT TOWERS II - BUILDING 2 905 11TH AVENUE Sunnyvale CA 94089 Santa Clara OF 362563 362563 2017 351000000.00 MAI 10-18-2017 1 1 6 04-06-2020 N Amazon.com 350633 04-30-2028 01-01-2022 03-31-2022 22525092.33 6804605.00 2840100.68 1106867.01 19684991.65 5697737.99 18805659.37 5477904.74 UW CREFC 1492796.25 2.18 3.8168 2.08 3.6695 C F 12-31-2021 false false 54000000.00 162850.50 0.036189 0.0001857 162850.50 0.00 0.00 54000000.00 54000000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 2 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 01-24-2018 50000000.00 120 02-07-2028 0.04375 0.04375 3 1 120 03-07-2018 false 1 PP 3 170138.89 50000000.00 1 1 1 0 true true false false false 11-06-2027 AIRPORT BUSINESS CENTER 17751-18103 SKY PARK CIRCLE AND 17775-17801 MAIN STREET Irvine CA 92614 Orange IN 1170571 1170571 1969 2005 244600000.00 MAI 12-13-2017 0.97 0.94 6 04-07-2020 N JustFoodForDogs LLC 18142 06-30-2028 Aids Services Foundation Inc. 11787 09-30-2026 Inservio3 LLC 10000 09-30-2023 10-31-2017 12-31-2020 12-31-2021 18889349.00 21190004.00 4222532.00 4462093.18 14666817.00 16727910.82 14116649.00 16177741.82 UW CREFC 6653645.90 2.20 2.514 2.12 2.4314 C F 12-31-2021 false false 50000000.00 182291.67 0.04375 0.0001602 182291.67 0.00 0.00 50000000.00 50000000.00 05-07-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3 04-12-2022 05-11-2022 Barclays Bank PLC 02-06-2018 45000000.00 120 02-06-2028 360 0.0489 0.0489 3 1 60 03-06-2018 false 1 PP 5 171150.00 45000000.00 1 24 24 0 true true false false false 09-05-2027 The SoCal Portfolio CA 98 2194425 386140000.00 MAI 0.84 0.88 04-06-2020 N 10-31-2017 12-31-2020 12-31-2021 35466095.69 41387296.00 12079823.59 13586480.00 23386272.10 27800816.00 21584994.35 25999537.00 UW 11368502.00 1.60 2.4454 1.48 2.2869 C F false false 45000000.00 183375.00 0.0489 0.0001602 183375.00 0.00 0.00 45000000.00 45000000.00 05-06-2022 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 3-001 04-12-2022 05-11-2022 ALISO VIEJO COMMERCE CENTER 27782-27832 ALISO CREEK ROAD Aliso Viejo CA 92656 Orange RT 65107 65107 1989 39500000.00 MAI 12-08-2017 0.90 0.95 6 Tony Pepperoni 5518 10-31-2025 S. Moll and S T Moll Inc 5280 12-31-2029 Big O Tires 3925 07-31-2023 10-31-2017 12-31-2020 12-31-2021 2464353.08 2472726.00 481250.24 560519.00 1983102.84 1912207.00 1896598.87 1825703.00 UW CREFC 1376406.00 1.3892 1.3264 F 06-30-2021 false Prospectus Loan ID 3-002 04-12-2022 05-11-2022 TRANSPARK COMMERCE 2910-2990 INLAND EMPIRE BOULEVARD Ontario CA 91764 San Bernardino OF 204099 204099 1984 35300000.00 MAI 11-30-2017 0.74 0.86 6 County of San Bernardino 34469 09-30-2024 FCA US LLC 27965 07-31-2028 Farmers Insurance 18743 11-30-2025 10-31-2017 12-31-2020 12-31-2021 3372819.81 4869569.00 1268713.98 1535804.00 2104105.83 3333765.00 1975389.87 3205049.00 UW CREFC 1246580.00 2.6743 2.571 F 07-23-2021 false Prospectus Loan ID 3-003 04-12-2022 05-11-2022 WIMBLEDON 12276-12550 HESPERIA ROAD Victorville CA 92395 San Bernardino MU 123948 123948 1987 30700000.00 MAI 11-29-2017 0.95 0.97 6 High Desert Medical Corp. dba Hertiage Victor Medical 15739 10-31-2030 Desert Valley Medical Group 14636 06-30-2031 St. Joseph Heritage Healthcare dba 13610 01-31-2030 10-31-2017 12-31-2020 12-31-2021 2804638.36 3292740.00 504978.58 702677.00 2299659.78 2590063.00 2138158.40 2428562.00 UW CREFC 1102157.00 2.3499 2.2034 F 06-30-2021 false Prospectus Loan ID 3-004 04-12-2022 05-11-2022 PALMDALE PLACE 2211-2361 & 2301 EAST PALMDALE BOULEVARD Palmdale CA 93550 Los Angeles MU 129294 129294 1985 31700000.00 MAI 11-29-2017 0.89 0.90 6 CDC 9809 08-31-2022 County of Los Angeles 9255 08-31-2017 Antelope Valley Health Care Sy dba Women Infants 7000 03-31-2021 10-31-2017 12-31-2020 12-31-2021 2622563.75 2854869.00 665612.16 865184.00 1956951.59 1989685.00 1870705.56 1903439.00 UW CREFC 805662.00 2.4696 2.3625 F 10-20-2020 false Prospectus Loan ID 3-005 04-12-2022 05-11-2022 SIERRA GATEWAY 39959 & 40015 SIERRA HIGHWAY Palmdale CA 93550 Los Angeles OF 133851 133851 1991 23000000.00 MAI 11-29-2017 0.77 0.82 6 County of Los Angeles 49500 02-29-2020 Lockheed Martin IMS 24399 02-29-2024 GSA 8892 01-14-2034 10-31-2017 12-31-2020 12-31-2021 2294646.25 2537351.00 804864.95 634431.00 1489781.30 1902920.00 1379517.16 1792656.00 UW CREFC 733772.00 2.5933 2.443 F 06-30-2021 false Prospectus Loan ID 3-006 04-12-2022 05-11-2022 FRESNO INDUSTRIAL CENTER 720 EAST NORTH AVENUE & 2904-2998 SOUTH ANGUS AVENUE Fresno CA 93725 Fresno IN 265898 265898 1989 19400000.00 MAI 12-05-2017 0.97 1 6 Candor-AGS Inc. 125183 05-31-2023 BAKER DISTRIBUTING COMPANY LLC 75600 08-31-2026 San Joaquin Stairs Inc. 12500 10-31-2022 10-31-2017 12-31-2020 12-31-2021 1466559.07 1784402.00 303115.31 363516.00 1163443.76 1420886.00 1088754.18 1346196.00 UW CREFC 694109.00 2.047 1.9394 F 06-30-2021 false Prospectus Loan ID 3-007 04-12-2022 05-11-2022 UPLAND FREEWAY 1348-1438 WEST 7TH STREET Upland CA 91786 San Bernardino RT 116061 116061 1987 21100000.00 MAI 12-08-2017 0.94 0.97 6 Bhullar and Dhillon dba SWAAD of India 12814 02-28-2025 Lamps Plus 11120 12-31-2021 United States of America 8434 01-31-2022 10-31-2017 12-31-2020 12-31-2021 1969592.90 2070103.00 470879.03 512623.00 1498713.87 1557480.00 1403671.92 1462438.00 UW CREFC 646162.00 2.4103 2.2632 F 07-23-2021 false Prospectus Loan ID 3-008 04-12-2022 05-11-2022 COMMERCE CORPORATE CENTER 5800 SOUTH EASTERN AVENUE Commerce CA 90040 Los Angeles OF 68513 68513 1974 2017 18700000.00 MAI 12-06-2017 0.93 0.79 6 Bank of America 13312 02-29-2024 RGN-Commerce I LLC 12924 04-30-2028 P1A-SC Insurance SeMces 12924 11-30-2031 10-31-2017 12-31-2020 12-31-2021 1733772.83 1572176.00 521217.36 669629.00 1212555.47 902547.00 1062479.39 752471.00 UW CREFC 644529.00 1.4003 1.1674 F 06-30-2021 false Prospectus Loan ID 3-009 04-12-2022 05-11-2022 MORENO VALLEY 23880-23962 ALESSANDRO BOULEVARD Moreno Valley CA 92553 Riverside MU 111060 111060 1986 16100000.00 MAI 11-30-2017 0.94 0.96 6 MNRO Holding LLC dba Goodyear Tire 6467 05-31-2028 lglesia Rios De Agua Viva - MV 6100 09-30-2023 Juan Pulido dba Pulido Wheels & Tires 5967 11-30-2022 10-31-2017 12-31-2020 12-31-2021 1580200.54 1842986.00 424314.88 444907.00 1155885.66 1398079.00 1107169.54 1349363.00 UW CREFC 564960.00 2.4746 2.3884 F 06-30-2021 false Prospectus Loan ID 3-010 04-12-2022 05-11-2022 AIRPORT ONE OFFICE PARK 4403 EAST DONALD DOUGLAS DRIVE Long Beach CA 90808 Los Angeles OF 88284 88284 1988 2006 16100000.00 MAI 12-07-2017 1 1 6 The Capital Group Companies 88284 04-30-2025 10-31-2017 12-31-2020 12-31-2021 1673534.95 1802576.00 400009.86 424986.00 1273525.09 1377590.00 1150336.97 1254402.00 UW CREFC 564942.00 2.4384 2.2204 F 06-30-2021 false Prospectus Loan ID 3-011 04-12-2022 05-11-2022 COLTON COURTYARD 1200-1230, 1260-1300 AND 1320-1350 EAST WASHINGTON STREET Colton CA 92324 San Bernardino RT 122082 122082 1989 20300000.00 MAI 11-30-2017 0.65 0.76 6 MOR FURNITURE FOR LESS 26802 12-31-2032 Goody's 13000 10-31-2026 S T Moll inc and Steve Moll dba integrityTire & s 6208 10-31-2030 10-31-2017 12-31-2020 12-31-2021 1337589.28 1544140.00 449823.74 519492.00 887765.54 1024648.00 818624.74 955508.00 UW CREFC 365695.00 2.8019 2.6128 F 06-30-2021 false Prospectus Loan ID 3-012 04-12-2022 05-11-2022 THE ABBEY CENTER 340, 400 & 490 FARRELL DRIVE Palm Springs CA 92262 Riverside OF 67335 67335 1982 10800000.00 MAI 12-01-2017 0.87 1 6 Jewish Fam Serv of San Diego dba Desert SOS 5821 11-30-2023 NFP Property & Casualty Srvcs. Inc. 4699 07-31-2025 Dermatology Mgmt & J. Robert W dba West Derm & Sur 4432 03-31-2027 10-31-2017 12-31-2020 12-31-2021 1262203.01 1467344.00 602307.28 743457.00 659895.73 723887.00 604030.51 668021.00 UW CREFC 359157.00 2.0155 1.8599 F 06-30-2021 false Prospectus Loan ID 3-013 04-12-2022 05-11-2022 UPLAND COMMERCE CENTER 1379 AND 1383-1399 EAST FOOTHILL BOULEVARD Upland CA 91786 San Bernardino RT 47677 47677 1986 2006 12000000.00 MAI 12-08-2017 0.86 0.97 6 Richard Gross Ent dba Salon Success Academy 15780 12-31-2030 Dollar Tree 12883 01-31-2027 Quest Diagnostics Incorporated 3316 08-31-2025 10-31-2017 12-31-2020 12-31-2021 899488.20 1062116.00 237383.15 240931.00 662105.05 821185.00 615855.98 774935.00 UW CREFC 341069.00 2.4076 2.272 F 06-30-2021 false Prospectus Loan ID 3-014 04-12-2022 05-11-2022 DIAMOND BAR 23525-23555 PALOMINO DRIVE Diamond Bar CA 91765 Los Angeles RT 20528 20528 1980 9170000.00 MAI 11-25-2017 1 1 6 H. Gunasekara & H. Gunasekara DBA 7590 09-30-2026 BloomingBay Inc. Y. Qi C. Gu 5200 08-31-2024 Mohamad Jahanvash dba Red Dragon Karate 2325 08-31-2027 10-31-2017 12-31-2020 12-31-2021 711218.98 720317.00 123560.01 141939.00 587658.97 578378.00 569476.60 560196.00 UW CREFC 329701.00 1.7542 1.6991 F 07-23-2021 false Prospectus Loan ID 3-015 04-12-2022 05-11-2022 ATLANTIC PLAZA 5166-5190 ATLANTIC AVENUE Long Beach CA 90805 Los Angeles RT 32728 32728 1968 2017 8650000.00 MAI 11-23-2017 1 0.93 6 Tarzana Treatment Center Inc. 10857 03-31-2031 The City of Long Beach dba 4079 01-31-2026 Angelique S. Gradney 2870 06-30-2027 10-31-2017 12-31-2020 12-31-2021 666342.54 722562.00 127690.80 221668.00 538651.74 500894.00 503017.56 465260.00 UW CREFC 297475.00 1.6838 1.564 F 06-30-2021 false Prospectus Loan ID 3-016 04-12-2022 05-11-2022 MING OFFICE PARK 5500 MING AVENUE Bakersfield CA 93309 Kern OF 117924 117924 1981 2015 18100000.00 MAI 12-05-2017 0.57 0.75 6 Stantec Consulting Services 25203 03-31-2023 Ordiz Melby Architects Inc 6918 09-30-2023 Allied Potato Inc. and J. Davenport 5292 11-30-2024 10-31-2017 12-31-2020 12-31-2021 1525371.71 2181289.00 958436.04 949618.00 566935.67 1231671.00 473759.70 1138495.00 UW CREFC 275293.00 4.474 4.1355 F 06-30-2021 false Prospectus Loan ID 3-017 04-12-2022 05-11-2022 10TH STREET COMMERCE CENTER 44204-44276 10TH STREET WEST Lancaster CA 93534 Los Angeles RT 96589 96589 1980 18900000.00 MAI 11-29-2017 0.52 0.57 6 Cheryl C. Hughes & William F. dba The Whole Wheate 12068 02-28-2026 Antelope Valley Health Care Sy dba Women Infants 7780 08-31-2023 Ramiro Medrano and Jorge Medra dba Medrano's Resta 7010 06-30-2029 10-31-2017 12-31-2020 12-31-2021 986164.12 1535887.00 383804.64 465679.00 602359.48 1070208.00 542057.20 1009906.00 UW CREFC 243588.00 4.3935 4.1459 F 07-23-2021 false Prospectus Loan ID 3-018 04-12-2022 05-11-2022 CITYVIEW PLAZA 12361-12465 LEWIS STREET Garden Grove CA 92840 Orange OF 148271 148271 1984 8850000.00 MAI 12-06-2017 0.96 0.97 6 The Abbey Management Co LLC 11493 08-31-2023 Impact Group LLC 7354 01-31-2023 Center for Autism & Relaid Drs 4739 07-31-2026 10-31-2017 12-31-2020 12-31-2021 3270893.64 3502250.00 1847718.38 2017381.00 1423175.26 1484869.00 1267358.36 1329052.00 UW CREFC 223106.00 6.6554 5.957 F 07-23-2021 false Prospectus Loan ID 3-019 04-12-2022 05-11-2022 GARDEN GROVE TOWN CENTER 9918 WEST KATELLA AVENUE AND 11021 BROOKHURST STREET Garden Grove CA 92804 Orange RT 12610 12610 1987 4770000.00 MAI 12-08-2017 1 1 6 E. Ji H. Ji and JCE Clothing Inc.dba Legends Boa 5400 08-31-2025 Families Together of OC 4850 04-30-2026 Juan & Guadalupe Alvarez dba Los Cotijas Mexican G 2360 08-31-2023 10-31-2017 12-31-2020 12-31-2021 353105.30 374934.00 69857.17 93459.00 283248.13 281475.00 266470.76 264697.00 UW CREFC 173663.00 1.6208 1.5241 F 06-30-2021 false Prospectus Loan ID 3-020 04-12-2022 05-11-2022 30TH STREET COMMERCE CENTER 3005 EAST PALMDALE BOULEVARD Palmdale CA 93550 Los Angeles RT 33020 33020 1987 7130000.00 MAI 11-30-2017 0.50 0.60 6 Jasmin S. Montes De Oca dba Camp Transformation 3920 04-30-2025 Hayel Hawatmeh & Nasim Dugom dba B-1 Liquor 2500 12-31-2022 K. Naguib and Naguib Dental Co 2160 07-31-2023 10-31-2017 12-31-2020 12-31-2021 364885.94 406832.00 148944.61 159709.00 215941.33 247123.00 190568.23 221750.00 UW CREFC 93006.00 2.657 2.3842 F 06-30-2021 false Prospectus Loan ID 3-021 04-12-2022 05-11-2022 MT. VERNON COMMERCE CENTER 851 SOUTH MOUNT VERNON AVENUE Colton CA 92324 San Bernardino IN 29600 29600 1989 3420000.00 MAI 12-09-2017 0.78 1 6 Mojave River Academy dba 9590 06-30-2024 Downtown Apostolic Church 6081 10-31-2026 Heritage Bible Church Of San B dba 4081 03-31-2023 10-31-2017 12-31-2020 12-31-2021 325980.56 447449.00 115869.05 121039.00 210111.51 326410.00 193114.90 309413.00 UW CREFC 86986.00 3.7524 3.557 F 06-30-2021 false Prospectus Loan ID 3-022 04-12-2022 05-11-2022 ANAHEIM STADIUM INDUSTRIAL 2419 & 2423 EAST WINSTON ROAD AND 1321 & 1341 SUNKIST STREET Anaheim CA 92806 Orange IN 89931 89931 1981 3360000.00 MAI 12-04-2017 1 0.87 6 Labeltronix LLC dba 46611 03-31-2024 Block Tops Inc. 17280 05-31-2025 VA Dept of General Services 14040 04-30-2027 10-31-2017 12-31-2020 12-31-2021 1139018.97 1369604.00 784210.42 755874.00 354808.55 613730.00 262511.47 521433.00 UW CREFC 86763.00 7.0736 6.0098 F 06-30-2021 false Prospectus Loan ID 3-023 04-12-2022 05-11-2022 25TH STREET COMMERCE CENTER 2501-2505 EAST PALMDALE BOULEVARD Palmdale CA 93550 Los Angeles RT 17488 17488 1989 4320000.00 MAI 11-30-2017 0.59 0.76 6 Siam suktalordcheep 3300 06-30-2023 Palm Plaza Pet Hospital LLC 2588 04-30-2028 Manoj Soktalordcheep dba Siam Market 2200 07-31-2023 10-31-2017 12-31-2020 12-31-2021 249591.16 321881.00 97398.07 129778.00 152193.09 192103.00 137447.22 177357.00 UW CREFC 64142.00 2.9949 2.765 F 06-30-2021 false Prospectus Loan ID 3-024 04-12-2022 05-11-2022 FRESNO AIRPORT 1901-1991 NORTH GATEWAY BOULEVARD Fresno CA 93727 Fresno OF 52527 52527 1980 4770000.00 MAI 12-05-2017 0.47 0.71 6 Tamiyasu Smith Horn & Braun 5350 09-30-2026 SEIU LOCAL 3636 01-31-2024 US Department of Agricult 3000 08-05-2021 10-31-2017 12-31-2020 12-31-2021 391560.74 631193.00 287863.88 312180.00 103696.86 319013.00 67919.26 283235.00 UW CREFC 49579.00 6.4344 5.7128 F 07-23-2021 false Prospectus Loan ID 4 04-12-2022 05-11-2022 Barclays Bank PLC 01-19-2018 37200000.00 120 02-06-2028 360 0.04305 0.04305 3 1 24 03-06-2018 true 1 WL 5 124558.00 37200000.00 1 1 1 0 true true false false false 11-05-2027 SOUTHPOINT OFFICE CENTER 1600, 1650 AND 1700 WEST 82ND STREET Bloomington MN 55431 Hennepin OF 366808 366808 1984 2016 50000000.00 MAI 11-07-2017 0.92 0.66 6 04-06-2020 N UNITED BANK 41709 12-31-2025 Maruette Transportation Financ 19561 12-31-2026 ClearCapital.com Inc. 17294 08-31-2026 10-31-2017 12-31-2020 12-31-2021 8850791.45 6788660.00 4234206.18 4567565.80 4616585.27 2221094.20 4019498.74 1624007.20 UW CREFC 2210417.00 2.09 1.0048 1.82 0.7347 C F 03-31-2022 false false 35865441.84 184201.41 0.04305 0.0001857 128667.27 55534.14 0.00 35809907.70 35809907.70 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 5 04-12-2022 05-11-2022 Barclays Bank PLC 12-21-2017 35840000.00 120 01-06-2028 0.040533 0.040533 3 1 120 02-06-2018 true 1 WL 3 112987.99 35840000.00 1 21 21 0 true true false false false 10-05-2027 ExchangeRight Net Leased Portfolio #19 98 257355 59040000.00 MAI 1 1 04-06-2020 N 12-31-2020 12-31-2021 4035673.07 3739271.00 476309.10 126019.00 3559363.97 3613252.00 3496424.32 3500312.00 UW 1472879.00 2.42 2.4531 2.37 2.3765 C F false false 35840000.00 121058.56 0.040533 0.0004607 121058.56 0.00 0.00 35840000.00 35840000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 5-001 04-12-2022 05-11-2022 HOBBY LOBBY - WARNER ROBINS (WATSON), GA 2987 WATSON BOULEVARD Warner Robins GA 31093 Houston RT 55000 55000 2005 7250000.00 MAI 12-05-2017 1 1 6 Hobby Lobby 55055 02-28-2027 12-31-2020 12-31-2021 449310.35 467524.00 14444.47 15621.00 434865.88 451903.00 399803.38 416840.00 UW CREFC 182466.00 2.4766 2.2844 F 09-30-2021 false Prospectus Loan ID 5-002 04-12-2022 05-11-2022 FRESENIUS MEDICAL CARE - CHICAGO (BISHOP), IL 4616 SOUTH BISHOP STREET Chicago IL 60609 Cook OF 10277 10277 2016 5300000.00 MAI 12-01-2017 1 1 6 Fresenius Medical Care 10221 10-18-2031 12-31-2020 12-31-2021 406108.98 343925.00 56353.18 10461.00 349755.80 333464.00 348214.25 331922.00 UW CREFC 133973.00 2.489 2.4775 F 12-31-2021 false Prospectus Loan ID 5-003 04-12-2022 05-11-2022 WALGREENS - FRANKLIN (CENTER), TN 1008 CENTER POINT PLACE Franklin TN 37064 Williamson RT 13650 13650 2003 5075000.00 MAI 12-02-2017 1 1 6 Walgreens 13522 12-31-2028 12-31-2020 12-31-2021 288800.00 304015.00 5776.00 9078.00 283024.00 294937.00 271670.61 283584.00 UW CREFC 124110.00 2.3764 2.2849 F 12-31-2021 false Prospectus Loan ID 5-004 04-12-2022 05-11-2022 WALGREENS - GAINESVILLE (13TH), FL 1615 NORTHWEST 13TH STREET Gainesville FL 32609 Alachua RT 13905 13905 1997 5220000.00 MAI 11-24-2017 1 1 6 Walgreens 12750 07-31-2027 12-31-2020 12-31-2021 305221.42 320924.00 6482.14 9516.00 298739.28 311408.00 284768.23 297437.00 UW CREFC 122979.00 2.5322 2.4185 F 12-31-2021 false Prospectus Loan ID 5-005 04-12-2022 05-11-2022 WALGREENS - HOUSTON (WALLISVILLE), TX 15111 WALLISVILLE ROAD Houston TX 77049 Harris RT 15120 15120 2000 4550000.00 MAI 11-29-2017 1 1 6 Walgreens 15014 05-01-2027 12-31-2020 12-31-2021 289004.32 303873.00 6137.16 9141.00 282867.16 294732.00 268843.36 280708.00 UW CREFC 115069.00 2.5613 2.4394 F 12-31-2021 false Prospectus Loan ID 5-006 04-12-2022 05-11-2022 VERIZON WIRELESS - GASTONIA (FRANKLIN), NC 3090 EAST FRANKLIN BOULEVARD Gastonia NC 28056 Gaston RT 5069 5069 2007 3550000.00 MAI 10-19-2017 1 1 6 Verizon 5047 01-31-2028 12-31-2020 12-31-2021 231467.90 212909.00 35381.78 6117.00 196086.12 206792.00 188586.53 199293.00 UW CREFC 85891.00 2.4076 2.3203 F 12-31-2021 false Prospectus Loan ID 5-007 04-12-2022 05-11-2022 CVS PHARMACY - ROME (MAPLE), GA 1915 MAPLE AVENUE SOUTHWEST Rome GA 30161 Floyd RT 10167 10167 1998 2900000.00 MAI 11-30-2017 1 1 6 CVS 10167 09-30-2037 12-31-2020 12-31-2021 182696.42 172985.00 19444.35 4580.00 163252.07 168405.00 161727.02 166880.00 UW CREFC 73562.00 2.2892 2.2685 F 12-31-2021 false Prospectus Loan ID 5-008 04-12-2022 05-11-2022 NAPA AUTO PARTS - ROCKFORD (STATE), IL 5350 EAST STATE STREET Rockford IL 61108 Winnebago RT 14860 14860 1991 2017 2400000.00 MAI 12-05-2017 1 1 6 NAPA AUTO PARTS 14726 12-20-2037 12-31-2020 12-31-2021 148200.00 156008.00 2964.00 5124.00 145236.00 150884.00 137293.33 142941.00 UW CREFC 61644.00 2.4476 2.3188 F 12-31-2021 false Prospectus Loan ID 5-009 04-12-2022 05-11-2022 FRESENIUS MEDICAL CARE - LITHONIA (EVANS), GA 2701 EVANS MILL ROAD Lithonia GA 30337 DeKalb OF 7740 7740 2005 2250000.00 MAI 11-21-2017 1 1 6 Fresenius Medical Care 7438 11-30-2032 12-31-2020 12-31-2021 148027.33 142563.00 5572.54 6901.00 142454.79 135662.00 137733.39 130941.00 UW CREFC 58356.00 2.3247 2.2438 F 12-31-2021 false Prospectus Loan ID 5-010 04-12-2022 05-11-2022 ADVANCE AUTO PARTS - EL PASO (DONIPHAN), TX 5372 DONIPHAN DRIVE El Paso TX 79932 El Paso RT 11250 11250 1975 2017 2250000.00 MAI 12-01-2017 1 1 6 Advance Auto Parts 11296 12-31-2032 12-31-2020 12-31-2021 149348.60 132135.00 20207.53 4189.00 129141.07 127946.00 127453.57 126258.00 UW CREFC 57534.00 2.2238 2.1944 F 12-31-2021 false Prospectus Loan ID 5-011 04-12-2022 05-11-2022 DOLLAR GENERAL - XENIA (DAYTON), OH 441 DAYTON AVENUE Xenia OH 45385 Greene RT 10566 10566 2016 2085000.00 MAI 10-19-2017 1 1 6 Dollar General 10751 08-31-2031 12-31-2020 12-31-2021 183588.00 138595.00 48671.76 4284.00 134916.24 134311.00 134916.24 134311.00 UW CREFC 56712.00 2.3682 2.3682 F 12-31-2021 false Prospectus Loan ID 5-012 04-12-2022 05-11-2022 DOLLAR GENERAL - LAKELAND (KNIGHTS), FL 4336 KNIGHTS STATION ROAD Lakeland FL 33810 Polk RT 9026 9026 2017 1980000.00 MAI 10-22-2017 1 1 6 Dollar General 9189 09-30-2032 12-31-2020 12-31-2021 125085.73 123987.00 3807.44 3807.00 121278.29 120180.00 121278.29 120180.00 UW CREFC 48904.00 2.4574 2.4574 F 12-31-2021 false Prospectus Loan ID 5-013 04-12-2022 05-11-2022 DOLLAR GENERAL - NASHVILLE (STEWARTS), TN 541 STEWARTS FERRY PIKE Nashville TN 37214 Davidson RT 12406 12406 2013 1920000.00 MAI 11-26-2017 1 1 6 Dollar General 12750 01-31-2028 12-31-2020 12-31-2021 139154.88 124603.00 24664.92 4075.00 114489.96 120528.00 108032.64 114071.00 UW CREFC 48082.00 2.5067 2.3724 F 12-31-2021 false Prospectus Loan ID 5-014 04-12-2022 05-11-2022 DOLLAR GENERAL - FAIRBORN (MAPLE), OH 1854 SOUTH MAPLE AVENUE Fairborn OH 45324 Greene RT 9100 9100 2016 1620000.00 MAI 10-19-2017 1 1 6 Dollar General 9428 06-30-2031 12-31-2020 12-31-2021 145029.00 107709.00 40225.58 3378.00 104803.42 104331.00 104803.42 104331.00 UW CREFC 42622.00 2.4478 2.4478 F 12-31-2021 false Prospectus Loan ID 5-015 04-12-2022 05-11-2022 DOLLAR GENERAL - JOHNSON CITY (BROADWAY), TN 411 SOUTH BROADWAY STREET Johnson City TN 37601 Washington RT 9026 9026 2014 1410000.00 MAI 12-01-2017 1 1 6 Dollar General 9064 08-31-2029 12-31-2020 12-31-2021 98311.24 91659.00 9623.46 2922.00 88687.78 88737.00 88687.78 88737.00 UW CREFC 40480.00 2.1921 2.1921 F 12-31-2021 false Prospectus Loan ID 5-016 04-12-2022 05-11-2022 DOLLAR GENERAL - MABLETON (MABLETON), GA 6906 MABLETON PARKWAY Mableton GA 30126 Cobb RT 9026 9026 2017 1540000.00 MAI 11-17-2017 1 1 6 Dollar General 9301 09-30-2032 12-31-2020 12-31-2021 102268.00 105369.00 5313.03 3216.00 96954.97 102153.00 95601.07 100799.00 UW CREFC 39452.00 2.5892 2.5549 F 12-31-2021 false Prospectus Loan ID 5-017 04-12-2022 05-11-2022 DOLLAR GENERAL - TROTWOOD (SALEM), OH 4000 SALEM AVENUE Trotwood OH 45406 Montgomery RT 7489 7489 2016 1365000.00 MAI 10-19-2017 1 1 6 Dollar General 7597 08-31-2031 12-31-2020 12-31-2021 151072.00 90577.00 63521.44 2825.00 87550.56 87752.00 87550.56 87752.00 UW CREFC 39041.00 2.2476 2.2476 F 12-31-2021 false Prospectus Loan ID 5-018 04-12-2022 05-11-2022 ADVANCE AUTO PARTS - BEAVERCREEK (FAIRFIELD), OH 1205 NORTH FAIRFIELD ROAD Beavercreek OH 45432 Greene RT 6895 6895 2016 2075000.00 MAI 11-13-2017 1 1 6 Advance Auto Parts 6895 08-31-2031 12-31-2020 12-31-2021 203696.53 126482.00 81294.30 11957.00 122402.23 114525.00 121367.98 113491.00 UW CREFC 38208.00 2.9974 2.9703 F 12-31-2021 false Prospectus Loan ID 5-019 04-12-2022 05-11-2022 NAPA AUTO PARTS - WOODSTOCK (LAKE), IL 855 LAKE AVENUE Woodstock IL 60098 McHenry RT 8657 8657 1984 2017 1450000.00 MAI 11-27-2017 1 1 6 NAPA AUTO PARTS 8657 12-20-2037 12-31-2020 12-31-2021 90630.00 95405.00 1812.60 3117.00 88817.40 92288.00 84051.72 87522.00 UW CREFC 36986.00 2.4952 2.3663 F 12-31-2021 false Prospectus Loan ID 5-020 04-12-2022 05-11-2022 DOLLAR GENERAL - SAN ANGELO (LUTHERAN), TX 3515 LUTHERAN WAY San Angelo TX 76904 Tom Green RT 9100 9100 2016 1360000.00 MAI 12-01-2017 1 1 6 Dollar General 9266 04-30-2031 12-31-2020 12-31-2021 104298.85 85113.00 21275.83 2751.00 83023.02 82362.00 83023.02 82362.00 UW CREFC 36164.00 2.2774 2.2774 F 12-31-2021 false Prospectus Loan ID 5-021 04-12-2022 05-11-2022 DOLLAR GENERAL - ROSENBERG (HIGHWAY 36), TX 6807 HIGHWAY 36 SOUTH Rosenberg TX 77471 Fort Bend RT 9026 9026 2016 1490000.00 MAI 12-02-2017 1 1 6 Dollar General 9170 04-30-2031 12-31-2020 12-31-2021 94353.52 92911.00 3335.59 2959.00 91017.93 89952.00 91017.93 89952.00 UW CREFC 30644.00 2.9353 2.9353 F 12-31-2021 false Prospectus Loan ID 6 04-12-2022 05-11-2022 Barclays Bank PLC 01-22-2018 35000000.00 120 02-01-2028 360 0.05141 0.05141 3 1 0 03-01-2018 true 1 PP 2 190915.15 34949034.29 1 1 1 0 false true true false false 03-31-2020 10-31-2027 HOUSTON DISTRIBUTION CENTER 1800 NORTH MASON ROAD Katy TX 77449 Harris IN 1500596 1500596 1973 144000000.00 MAI 10-17-2017 1 1 6 X Academy Sports 1500596 01-31-2032 12-31-2017 12-31-2020 12-31-2021 9141819.68 9256795.00 274254.59 354508.00 8867565.09 8902287.00 7892177.69 7926900.00 UW CREFC 5498356.00 1.61 1.619 1.44 1.4416 C F 11-14-2021 false false 32828308.87 190915.15 0.05141 0.0001477 140641.95 50273.20 32778035.67 0.00 0.00 05-01-2022 1 false 0 0 0 0 0 Midland Loan Services false 9 04-30-2022 4185127.97 Prospectus Loan ID 7 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 12-14-2017 30000000.00 120 04-06-2031 0.03364978 0.03364978 3 1 120 02-06-2018 false 1 PP 3 78516.15 30000000.00 1 1 1 0 true true false false false 07-05-2027 APPLE CAMPUS 3 222 NORTH WOLFE ROAD Sunnyvale CA 94085 Santa Clara OF 882657 882657 2017 773600000.00 MAI 06-01-2019 1 1 6 04-06-2020 N Apple 882657 02-28-2031 12-31-2020 12-31-2021 46190545.00 50305331.00 4804932.00 12555503.15 41385613.00 37749827.85 41209082.00 37573296.85 UW CREFC 11599827.03 3.57 3.2543 3.55 3.2391 C F 12-31-2021 false false 30000000.00 84124.45 0.03364978 0.0001602 84124.45 0.00 0.00 30000000.00 30000000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 04-12-2022 05-11-2022 Rialto Mortgage Finance, LLC 02-14-2018 26500000.00 120 03-06-2028 0.0444 0.0444 3 1 120 04-06-2018 true 1 WL 3 101318.33 26500000.00 1 1 1 0 true true false false false 12-05-2027 WALMART SUPERCENTER HOUSTON 5405 SOUTH RICE AVENUE Houston TX 77081 Harris RT 177514 177514 2015 42670000.00 MAI 02-08-2018 1 1 6 04-06-2020 N Wal-Mart 177514 07-12-2035 12-31-2017 01-01-2022 03-31-2022 3347667.00 525000.00 1239654.00 2520.00 2108013.00 522480.00 2081386.00 515823.25 UW CREFC 294149.99 1.77 1.7762 1.74 1.7536 C F 12-31-2021 false false 26500000.00 98050.00 0.0444 0.0001857 98050.00 0.00 0.00 26500000.00 26500000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 9 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 02-15-2018 22000000.00 120 03-11-2028 360 0.04865 0.04865 3 1 12 04-11-2018 true 1 WL 5 92164.72 22000000.00 1 1 1 0 true true false false false 12-10-2027 35 WATERVIEW BOULEVARD 35 WATERVIEW BOULEVARD Parsippany NJ 07054 Morris OF 172498 172498 1990 30300000.00 MAI 11-27-2017 0.96 0.85 6 04-11-2020 N SUN CHEMICAL MANAGEMENT LLC 66065 12-31-2029 ICC LOWE PACE LLC 20310 05-31-2022 CITRIX SYSTEMS INC 10518 11-30-2022 10-31-2017 01-01-2021 09-30-2021 4210919.00 3106169.00 1565174.00 1343094.51 2645745.00 1763074.49 2448228.00 1614936.74 UW CREFC 1046630.79 1.90 1.6845 1.75 1.5429 C F 03-31-2022 false false 20974327.49 116292.31 0.04865 0.0001857 85033.42 31258.89 0.00 20943068.60 20943068.60 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 02-23-2018 21100000.00 120 03-11-2028 0.0476 0.0476 3 1 120 04-11-2018 false 1 WL 3 86486.56 21100000.00 1 1 1 0 true true false false false 09-10-2027 FEDEX DISTRIBUTION CENTER 6840 PONTIUS ROAD Groveport OH 43125 Franklin IN 305250 305250 2013 31700000.00 MAI 01-23-2018 1 1 6 04-11-2020 N FedEx Ground Package System Inc 305250 08-31-2027 12-31-2020 12-31-2021 2229886.04 2482417.00 339324.15 502874.42 1890561.89 1979542.58 1805807.27 1894787.58 UW CREFC 1018309.49 1.86 1.9439 1.77 1.8607 C F 12-31-2021 false false 21100000.00 83696.67 0.0476 0.0001857 83696.67 0.00 0.00 21100000.00 21100000.00 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11 04-12-2022 05-11-2022 BSPRT Finance, LLC 02-09-2018 21000000.00 120 03-06-2028 0.0499 0.0499 3 1 120 04-06-2018 true 1 WL 3 90235.83 21000000.00 1 2 2 0 true true false false false 12-05-2027 Riverside and Rialto Industrial Portfolio CA IN 407112 37450000.00 MAI 10-30-2017 0.96 0.99 04-06-2020 N 12-31-2017 12-31-2020 12-31-2021 2864906.00 3267612.00 629570.00 700052.70 2235337.00 2567559.30 1968578.00 2300800.30 UW 1062454.14 2.10 2.4166 1.85 2.1655 F F false false 21000000.00 87325.00 0.0499 0.0001857 87325.00 0.00 0.00 21000000.00 21000000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11-001 04-12-2022 05-11-2022 RIVERSIDE INDUSTRIAL 12155 MAGNOLIA CIRCLE Riverside CA 92503 Riverside IN 317512 317512 1973 30000000.00 MAI 10-30-2017 0.95 0.99 6 Pacific Consolidated 31624 11-30-2023 Adams and Sons Transportation Inc. 30421 10-31-2024 Superior Blinds Manufacturing Inc. 21402 10-31-2026 12-31-2017 12-31-2020 12-31-2021 2386106.00 2768293.00 550957.00 625131.39 1835149.00 2143161.61 1644149.00 1952161.61 UW CREFC 892461.48 2.4014 2.1873 F 12-31-2021 false Prospectus Loan ID 11-002 04-12-2022 05-11-2022 RIALTO INDUSTRIAL 2016 SOUTH LILAC AVENUE Rialto CA 92376 San Bernardino IN 89600 89600 1959 7450000.00 MAI 10-30-2017 1 1 6 United Pipe and Steel Corp 89600 02-28-2031 12-31-2017 12-31-2020 12-31-2021 478800.00 499319.00 78612.00 74921.31 400188.00 424397.69 324429.00 348638.69 UW CREFC 169992.66 2.4965 2.0509 F 12-31-2021 false Prospectus Loan ID 12 04-12-2022 05-11-2022 Rialto Mortgage Finance, LLC 01-31-2018 21000000.00 120 02-06-2028 360 0.0513 0.0513 3 1 24 03-06-2018 true 1 WL 5 83790.00 21000000.00 1 4 0 true true false false false 11-05-2027 Albany Capital Self Storage Portfolio SS 237275 2068 2068 33440000.00 MAI 12-21-2017 0.93 04-06-2020 F 12-31-2017 2888009.00 965580.00 1922430.00 1886838.00 UW 1.40 1.37 C false false 20355269.95 114406.88 0.0513 0.0001857 87018.78 27388.10 0.00 20327881.85 20327881.85 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 12-001 04-12-2022 05-11-2022 Defeased NA Schenectady SE 74500 641 641 1999 8930000.00 MAI 0.93 0 3 12-31-2017 854083.00 313709.00 540374.00 529199.00 UW false Prospectus Loan ID 12-002 04-12-2022 05-11-2022 Defeased NA Berkshire SE 52050 476 476 2005 7380000.00 MAI 0.95 0 3 12-31-2017 708512.00 239799.00 468714.00 460906.00 UW false Prospectus Loan ID 12-003 04-12-2022 05-11-2022 Defeased NA Albany SE 59350 411 411 1990 7360000.00 MAI 0.96 0 3 12-31-2017 664130.00 192617.00 471513.00 462611.00 UW false Prospectus Loan ID 12-004 04-12-2022 05-11-2022 Defeased NA Albany SE 51375 540 540 1960 7200000.00 MAI 0.86 0 3 12-31-2017 661284.00 219455.00 441829.00 434123.00 UW false Prospectus Loan ID 13 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 12-28-2017 18000000.00 120 01-11-2028 0.0421 0.0421 3 1 120 02-11-2018 true 1 WL 3 58940.00 18000000.00 1 1 1 5 true true false false false 10-10-2027 FOREST OFFICE PARK 1610 FOREST AVENUE; 1604 AND 1606 SANTA ROSA ROAD; 8004 FRANKLIN FARMS DRIVE; 1602 ROLLING HILLS DRIVE Richmond VA 23229 Henrico OF 229065 229065 1975 28600000.00 MAI 12-11-2017 0.94 0.94 6 04-11-2020 N Commonwealth of VA dba DARS 61783 06-30-2025 Commonwealth of VA dba DSS 52615 06-30-2025 General Services Admin 48787 07-31-2028 12-31-2017 01-01-2022 03-31-2022 3914464.00 1077139.00 1528599.00 462657.31 2385864.00 614481.69 2057169.00 532307.69 UW CREFC 189450.00 3.11 3.2435 2.68 2.8097 C F 12-31-2021 false false 18000000.00 63150.00 0.0421 0.0004857 63150.00 0.00 0.00 18000000.00 18000000.00 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14 04-12-2022 05-11-2022 BSPRT Finance, LLC 02-16-2018 16850000.00 120 03-06-2028 360 0.0488 0.0488 3 1 36 04-06-2018 true 1 WL 5 70807.44 16850000.00 1 2 2 0 true true false false false 12-05-2027 Connecticut Industrial Portfolio CT IN 568084 26900000.00 MAI 12-13-2017 1 1 04-06-2020 N 12-31-2017 01-01-2021 09-30-2021 2749723.00 2505103.00 653327.00 698254.82 2096396.00 1806848.18 1812354.00 1593816.68 UW 740906.00 1.96 2.4387 1.69 2.1511 F F false false 16588297.91 89222.73 0.0488 0.0001857 67459.08 21763.65 0.00 16566534.26 16566534.26 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14-001 04-12-2022 05-11-2022 550 RESEARCH PARKWAY 550 RESEARCH PARKWAY Meriden CT 06450 New Haven IN 326751 326751 1968 15000000.00 MAI 12-13-2017 1 1 6 Medline Industries Inc. 200000 04-30-2027 Fosdick Fulfillment Corp. 126751 12-31-2022 12-31-2017 01-01-2021 09-30-2021 1732468.00 2505103.00 598513.00 698254.82 1133955.00 1806848.18 970580.00 1593816.68 UW CREFC 740906.00 2.4387 2.1511 F 09-30-2021 false Prospectus Loan ID 14-002 04-12-2022 05-11-2022 160 CORPORATE COURT 160 CORPORATE COURT Meriden CT 06450 New Haven IN 241333 241333 1987 11900000.00 MAI 12-13-2017 1 1 6 Bob's Stores 221000 02-17-2023 12-31-2017 01-01-2021 09-30-2021 1017255.00 0.00 54814.00 0.00 962441.00 0.00 841775.00 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 15 04-12-2022 05-11-2022 Barclays Bank PLC 01-31-2018 16000000.00 120 02-06-2028 360 0.0504 0.0504 3 1 0 03-06-2018 true 1 WL 2 86283.03 15976436.97 1 1 1 0 false true false false false 08-05-2027 GALLERIA OAKS 13376 NORTH RESEARCH BOULEVARD Austin TX 78750 Travis RT 98522 98522 1989 23000000.00 MAI 09-06-2017 0.85 0.92 6 04-06-2020 N North Austin Bingo|ABH Property Management LLC 10113 01-31-2028 Wellmed Medical Management 10000 09-30-2023 DISCOUNT TIRE COMPANY 6892 08-31-2024 12-31-2017 01-01-2019 09-30-2019 2020834.06 1445539.00 642696.81 524279.00 1378137.25 921260.00 1293736.19 857960.00 UW CREFC 776547.00 1.41 1.1863 1.33 1.1048 C F 09-01-2019 false false 14988690.15 86283.03 0.0504 0.0001857 62952.50 23330.53 0.00 14965359.62 14965359.62 05-06-2022 1 false 0 0 892.50 0 0 Wells Fargo Bank, NA 04-15-2020 false 0.00 2 0 Prospectus Loan ID 16 04-12-2022 05-11-2022 BSPRT Finance, LLC 12-19-2017 15000000.00 120 01-06-2028 360 0.05 0.05 3 1 24 02-06-2018 true 1 WL 5 58333.33 15000000.00 1 1 1 0 true true false false false 10-05-2027 BROOKSTONE CROSSING 2010 CURTIS DRIVE NORTHEAST Atlanta GA 30319 DeKalb MF 199 199 1964 2017 22200000.00 MAI 12-06-2017 0.98 0.99 6 04-06-2020 N 10-31-2017 01-01-2022 03-31-2022 2505355.00 894634.00 1064806.00 326233.77 1440549.00 568400.23 1390799.00 555962.73 UW CREFC 241570.00 1.49 2.3529 1.44 2.3014 F F false false 14510000.14 80523.24 0.05 0.0001857 60458.33 20064.91 0.00 14489935.23 14489935.23 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 02-22-2018 13330000.00 120 03-11-2034 360 0.0482 0.0482 3 1 60 04-11-2018 true 1 WL 5 55326.91 13330000.00 1 4 4 5 true true true false false 04-10-2020 12-10-2027 Corvac Composites Portfolio IN 514462 20800000.00 MAI 1 1 X 12-31-2020 12-31-2021 1677656.75 1717474.00 50329.70 51524.22 1627327.05 1665949.78 1454000.79 1492623.78 UW 651430.00 1.93 2.5573 1.73 2.2913 C F false false 13330000.00 53542.17 0.0482 0.0004857 53542.17 0.00 0.00 13330000.00 13330000.00 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17-001 04-12-2022 05-11-2022 4450 36TH STREET 4450 36TH STREET SOUTHEAST Kentwood MI 49512 Kent IN 182102 182102 1964 1984 8500000.00 MAI 01-04-2018 1 1 6 Corvac Composites 182101 06-30-2037 12-31-2020 12-31-2021 677489.00 1717474.00 20324.67 51524.22 657164.33 1665949.78 601165.79 1492623.78 UW CREFC 651430.00 2.5573 2.2913 F 03-31-2021 false Prospectus Loan ID 17-002 04-12-2022 05-11-2022 1025 NORTH WASHINGTON STREET 1025 NORTH WASHINGTON STREET Greenfield OH 45123 Highland IN 174860 174860 1963 6600000.00 MAI 12-28-2017 6800000.00 01-04-2018 MAI 1 1 6 Corvac Composites 174860 06-30-2037 12-31-2020 12-31-2021 546504.00 0.00 16395.12 0.00 530108.88 0.00 467849.00 0.00 UW CREFC 0.00 0.00 C 03-31-2021 false Prospectus Loan ID 17-003 04-12-2022 05-11-2022 390 INDUSTRIAL DRIVE NORTH 390 INDUSTRIAL DRIVE NORTH Morgantown KY 42261 Butler IN 93750 93750 1989 3600000.00 MAI 01-04-2018 1 1 6 Corvac Composites LLC 93750 06-30-2037 12-31-2020 12-31-2021 283969.75 0.00 8519.09 0.00 275450.66 0.00 242307.00 0.00 UW CREFC 0.00 0.00 C 03-31-2021 false Prospectus Loan ID 17-004 04-12-2022 05-11-2022 223 INDUSTRIAL DRIVE SOUTH 223 INDUSTRIAL DRIVE SOUTH Morgantown KY 42261 Butler IN 63750 63750 1980 1989 2100000.00 MAI 01-04-2018 1 1 6 Corvac Composites 63750 06-30-2037 12-31-2020 12-31-2021 169694.00 0.00 5090.82 0.00 164603.18 0.00 142679.00 0.00 UW CREFC 0.00 0.00 C 03-31-2021 false Prospectus Loan ID 18 04-12-2022 05-11-2022 BSPRT Finance, LLC 01-22-2018 13000000.00 120 02-06-2028 300 0.0498 0.0498 3 1 0 03-06-2018 true 1 WL 2 75845.30 12974508.03 1 2 2 0 false true false false false 09-05-2027 Oxford Alabama Hotel Portfolio AL LO 173 173 21300000.00 MAI 12-12-2017 0.76 0.63 04-06-2020 N 12-31-2017 12-31-2020 12-31-2021 4597255.00 4307246.00 2884836.00 2382950.38 1712419.00 1924295.62 1528529.00 1752005.78 UW 910143.00 1.88 2.1142 1.68 1.9249 F F false false 11824096.73 75845.30 0.0498 0.0001857 49070.00 26775.30 0.00 11797321.43 11797321.43 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18-001 04-12-2022 05-11-2022 COURTYARD ANNISTON OXFORD BY MARRIOTT 289 COLONIAL DRIVE Oxford AL 36203 Calhoun LO 92 92 2007 2016 11800000.00 MAI 12-12-2017 0.74 0.63 6 12-31-2017 12-31-2020 12-31-2021 2539600.00 4307246.00 1655473.00 2382950.38 884127.00 1924295.62 782543.00 1752005.78 UW CREFC 910143.00 2.1142 1.9249 F false Prospectus Loan ID 18-002 04-12-2022 05-11-2022 FAIRFIELD INN & SUITES ANNISTON OXFORD 143 COLONIAL DRIVE Oxford AL 36203 Calhoun LO 81 81 1998 2016 9500000.00 MAI 12-12-2017 0.78 0.61 6 12-31-2017 12-31-2020 12-31-2021 2057655.00 0.00 1229363.00 0.00 828293.00 0.00 745987.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 19 04-12-2022 05-11-2022 Barclays Bank PLC 01-30-2018 12900650.00 120 02-06-2028 0.03851 0.03851 3 1 120 03-06-2018 true 1 WL 3 38640.31 12900650.00 1 2 0 true true false false false 11-05-2027 Villa Sierra & Wyndchase Apartments TX MF 393 393 21300000.00 MAI 12-21-2017 0.96 04-06-2020 F 12-31-2017 3535164.47 2031519.99 1503644.48 1436857.48 UW 2.99 2.85 C false false 12900650.00 41400.34 0.03851 0.0006607 41400.34 0.00 0.00 12900650.00 12900650.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 19-001 04-12-2022 05-11-2022 Defeased NA El Paso SE 243 243 1969 2016 12600000.00 MAI 0.97 0 3 12-31-2017 2151512.42 1281150.98 870361.44 830124.44 UW false Prospectus Loan ID 19-002 04-12-2022 05-11-2022 WYNDCHASE APARTMENT HOMES 1601 MCRAE BOULEVARD El Paso TX 79925 El Paso MF 150 150 1970 2016 8700000.00 MAI 12-21-2017 0.95 0.97 6 12-31-2017 01-01-2021 06-30-2021 1383652.05 0.00 750369.01 0.00 633283.04 0.00 606733.04 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 20 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 02-21-2018 10500000.00 120 03-11-2028 360 0.0507 0.0507 3 1 0 04-11-2018 true 1 WL 2 56816.32 10500000.00 1 1 1 0 false true false false false 12-10-2027 WESTROCK INDUSTRIAL 2626 SOUTH MAPLE AVENUE Fresno CA 93725 Fresno IN 502300 502300 1962 2018 22200000.00 MAI 02-01-2018 1 1 6 04-11-2020 N WestRock CP 502000 06-30-2024 12-31-2017 12-31-2020 12-31-2021 1875395.00 1965671.00 492538.00 347632.97 1382857.00 1618038.03 1240925.00 1476105.03 UW CREFC 681795.84 2.03 2.3732 1.82 2.165 C F 09-30-2021 false false 9858962.81 56816.32 0.0507 0.0004857 41654.12 15162.20 0.00 9843800.60 9843800.61 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 21 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 02-02-2018 10000000.00 120 02-11-2028 360 0.0483 0.0483 3 1 0 03-11-2018 true 1 WL 2 52648.02 9984918.65 1 1 1 0 false true false false false 11-10-2027 HILTON GARDEN INN YUMA PIVOT POINT 200 AND 310 NORTH MADISON AVENUE Yuma AZ 85364 Yuma LO 150 150 2009 18900000.00 MAI 12-01-2017 0.79 0.81 6 04-11-2020 N 12-31-2017 04-01-2021 03-31-2022 5873526.35 6598064.00 3950829.03 3432840.92 1922697.32 3165223.08 1687756.26 2901300.52 UW CREFC 631776.00 3.04 5.01 2.67 4.5922 C F false false 9343408.28 52648.02 0.0483 0.0001857 37607.22 15040.80 0.00 9328367.48 9328367.48 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 01-17-2018 9769000.00 120 02-11-2028 360 0.0483 0.0483 3 1 24 03-11-2018 true 1 WL 5 36698.88 9769000.00 1 1 1 0 true true false false true 11-10-2027 MILL CREEK 3260 & 3264 BUFORD DRIVE Buford GA 30519 Gwinnett RT 36358 36358 2001 13800000.00 MAI 12-15-2017 0.96 1 6 04-11-2020 N Petco 13600 01-31-2027 SUSHI NIKO NIKO RESTAURANT 4800 09-30-2025 METRO MATTRESS 4000 11-30-2028 12-31-2017 12-31-2020 12-31-2021 1240092.00 1360977.00 352986.00 310370.00 887105.00 1050607.00 866530.00 1030032.00 UW CREFC 617182.00 1.44 1.7022 1.40 1.6689 C F 12-31-2021 false true 9451307.96 51431.85 0.0483 0.0006607 38041.51 13390.34 0.00 9437917.62 9437917.62 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 05-11-2020 98 02-11-2028 Prospectus Loan ID 23 04-12-2022 05-11-2022 Barclays Bank PLC 02-12-2018 9600000.00 120 03-06-2028 360 0.0479 0.0479 3 1 0 04-06-2018 true 1 WL 2 50309.86 9600000.00 1 1 1 0 false true false false false 12-05-2027 930 HARVEST DRIVE 930 HARVEST DRIVE Blue Bell PA 19422 Montgomery OF 121994 121994 1991 2012 15800000.00 MAI 12-22-2017 0.83 0.88 6 04-06-2020 N Company Voice LLC 34557 03-30-2028 Star Medical Center 10959 08-31-2023 Kencrest Services 9738 03-31-2027 11-30-2017 01-01-2022 03-31-2022 2081997.11 562607.00 855941.91 224481.56 1226055.20 338125.44 1052032.62 294619.69 UW CREFC 150929.58 2.03 2.2402 1.74 1.952 C F 03-30-2022 false false 8982854.65 50309.86 0.0479 0.0001857 35856.56 14453.30 0.00 8968401.35 8968401.35 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 24 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 10-19-2017 8700000.00 120 11-11-2027 240 0.0504 0.0504 3 1 0 12-11-2017 true 1 WL 2 57608.57 8615217.02 1 1 1 0 false true false false false 09-10-2027 FAIRFIELD INN & SUITES - WILLOW GROVE 2440 MARYLAND ROAD Willow Grove PA 19090 Montgomery LO 108 108 2016 15000000.00 MAI 09-06-2017 9350000.00 08-19-2021 MAI 0.66 0.36 6 04-11-2020 N 10-31-2017 07-01-2020 06-30-2021 2922658.32 1173708.00 1707641.00 995145.00 1215017.32 178563.00 1098110.99 131615.00 UW CREFC 691303.00 1.76 0.2582 1.59 0.1903 C F false false 7480231.78 57608.57 0.0504 0.0001857 31416.97 26191.60 7454040.18 0.00 0.00 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA 06-16-2020 false 0.00 0 3 03-21-2022 13 0 Prospectus Loan ID 25 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 02-02-2018 8500000.00 120 02-11-2028 360 0.049 0.049 3 1 0 03-11-2018 false 1 WL 2 45111.77 8487282.67 1 1 1 0 false true false false false 11-10-2027 2900 WESTCHESTER 2900 WESTCHESTER AVENUE Purchase NY 10577 Westchester OF 95157 95157 1981 1996 12700000.00 MAI 12-13-2017 0.93 0.88 6 04-11-2020 N Cassin Cassin & Joseph LLP 12491 12-01-2025 Arrow Electronics Inc. 11120 07-01-2024 Distribution Srvcs of America 6400 09-01-2023 12-31-2017 12-31-2019 12-31-2020 2203449.68 2114749.00 1134953.32 970157.09 1068496.36 1144591.91 954307.96 1030403.91 UW CREFC 541341.24 1.97 2.1143 1.76 1.9034 C F 06-01-2021 false false 7948900.93 45111.77 0.049 0.0001857 32458.01 12653.76 0.00 7936247.17 7936247.17 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 26 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 02-14-2018 8025000.00 120 03-11-2028 360 0.0547 0.0547 3 1 24 04-11-2018 true 1 WL 5 37799.98 8025000.00 1 1 1 0 true true false false false 10-10-2027 TWIN OAKS SHOPPING CENTER 2717 EASTERN BOULEVARD Montgomery AL 36117 Montgomery RT 97189 97189 1984 2013 10700000.00 MAI 11-15-2017 0.97 0.97 6 04-11-2020 N TJ Maxx 36793 05-31-2027 Party City 19117 12-31-2023 Dollar General 8640 07-31-2026 09-30-2017 12-31-2020 12-31-2021 1038621.93 1061040.00 201892.73 223884.43 836729.20 837155.57 730464.86 730891.57 UW CREFC 544969.56 1.54 1.5361 1.34 1.3411 C F 12-31-2021 false false 7805773.18 45414.13 0.0547 0.0001857 35581.32 9832.81 0.00 7795940.37 7795940.37 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 12-19-2017 7930000.00 120 01-11-2028 360 0.046 0.046 3 1 24 02-11-2018 true 1 WL 5 28371.78 7930000.00 1 1 1 0 true true false false false 09-10-2027 LAKEVILLE AND MARINA 2080 LAKEVILLE HIGHWAY Petaluma CA 94954 Sonoma MU 72157 72157 1999 11900000.00 MAI 11-08-2017 1 1 6 04-11-2020 N MIYOKO'S KITCHEN INC 47612 08-31-2028 Tomales Bay Foods 24000 03-31-2026 THE LEGACY ALLIANCE INC. 19521 01-31-2021 12-31-2017 12-31-2020 12-31-2021 1174794.00 1466040.00 369989.00 445199.51 804805.00 1020840.49 747801.00 963835.49 UW CREFC 487832.00 1.65 2.0926 1.53 1.9757 C F 12-31-2021 false false 7650452.88 40652.70 0.046 0.0004857 29326.74 11325.96 0.00 7639126.92 7639126.92 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28 04-12-2022 05-11-2022 Rialto Mortgage Finance, LLC 02-14-2018 7640000.00 120 12-06-2027 360 0.0552 0.0552 3 1 24 04-06-2018 true 1 WL 5 36315.47 7640000.00 1 4 0 true true false false false 12-05-2027 ACG Conlon MHC Portfolio V MH 349 349 10550000.00 MAI 01-02-2018 0.88 04-06-2020 F 11-30-2017 1169585.00 444048.00 725537.00 708736.00 UW 1.39 1.36 C false false 7433390.59 43475.00 0.0552 0.0001857 34193.60 9281.40 0.00 7424109.19 7424109.19 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28-001 04-12-2022 05-11-2022 Defeased NA Alamance SE 98 98 1984 2990000.00 MAI 0.97 0 3 11-30-2017 317860.00 106709.00 211151.00 206251.00 UW false Prospectus Loan ID 28-002 04-12-2022 05-11-2022 Defeased NA Greenville SE 78 78 1992 2800000.00 MAI 0.97 0 3 11-30-2017 287720.00 94426.00 193293.00 189549.00 UW false Prospectus Loan ID 28-003 04-12-2022 05-11-2022 Defeased NA Spartanburg SE 93 93 1964 2520000.00 MAI 0.86 0 3 11-30-2017 328984.00 160878.00 168106.00 163549.00 UW false Prospectus Loan ID 28-004 04-12-2022 05-11-2022 Defeased NA Anderson SE 80 80 1997 2240000.00 MAI 0.71 0 3 11-30-2017 235021.00 82034.00 152986.00 149386.00 UW false Prospectus Loan ID 29 04-12-2022 05-11-2022 Barclays Bank PLC 12-14-2017 7535000.00 120 01-06-2028 0.03863 0.03863 3 1 120 02-06-2018 true 1 WL 3 22639.33 7535000.00 1 1 1 0 true true false false false 10-05-2027 2222-2226 CLEVELAND AVENUE 2222-2226 CLEVELAND AVENUE Santa Rosa CA 95403 Sonoma RT 49990 49990 1963 2007 16400000.00 MAI 11-15-2017 1 1 6 04-06-2020 N TJ Maxx 29602 10-31-2027 Staples 20388 09-30-2032 09-30-2017 12-31-2020 12-31-2021 1447380.95 1555009.00 312973.55 339198.27 1134407.40 1215810.73 1078340.68 1159743.73 UW CREFC 295120.00 3.84 4.1197 3.65 3.9297 C F 12-31-2021 false false 7535000.00 24256.42 0.03863 0.0001857 24256.42 0.00 0.00 7535000.00 7535000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30 04-12-2022 05-11-2022 BSPRT Finance, LLC 09-28-2017 7200000.00 120 360 0.0487 0.0487 3 1 36 11-06-2017 1 WL 5 27272.00 7200000.00 1 2 0 true true true false 04-05-2020 07-05-2027 Wichita MHP Portfolio 14490000.00 08-23-2017 07-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 9 05-11-2020 Prospectus Loan ID 30-001 04-12-2022 05-11-2022 RIVER OAKS MHP 1990 8170000.00 0 6 07-31-2017 false Prospectus Loan ID 30-002 04-12-2022 05-11-2022 LAMP LIGHTER MHP 1988 6320000.00 0 6 07-31-2017 false Prospectus Loan ID 31 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 12-05-2017 7155000.00 120 12-11-2027 360 0.04545 0.04545 3 1 36 01-11-2018 false 1 WL 5 25292.93 7155000.00 1 1 1 0 true true true false false 04-10-2020 06-10-2027 ASCENSION CROSSING SHOPPING CENTER 1831 & 1861 BROWN BOULEVARD; 2455 & 2475 ASCENSION BOULEVARD Arlington TX 76006 Tarrant RT 90118 90118 1985 2005 10800000.00 MAI 10-11-2017 0.97 0.98 6 04-11-2020 N Kroger 45528 11-30-2025 Uptown Beauty Supply 6190 03-31-2027 Tarrant Laundry 5310 10-31-2027 11-30-2017 01-01-2021 09-30-2021 1107315.54 813762.00 313358.07 277958.07 793957.47 535803.93 715554.81 477001.68 UW CREFC 328004.25 1.82 1.6335 1.64 1.4542 C F 09-30-2021 false false 7006687.86 36444.89 0.04545 0.0001857 26537.83 9907.06 0.00 6996780.80 6996780.80 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 04-12-2022 05-11-2022 BSPRT Finance, LLC 12-13-2017 6331000.00 120 01-06-2028 300 0.0495 0.0495 3 1 0 02-06-2018 true 1 WL 2 36826.20 6308669.95 1 5 5 0 false true false false false 10-05-2027 Arizona MHC Portfolio II AZ MH 279 279 9740000.00 MAI 0.85 0.87 04-06-2020 N 12-31-2017 12-31-2020 12-31-2021 1205047.00 1476359.00 467056.00 620725.95 737991.00 855633.05 724041.00 841683.05 UW 441914.40 1.67 1.9361 1.64 1.9046 F F false false 5743810.76 36826.20 0.0495 0.0001857 23693.22 13132.98 0.00 5730677.78 5730677.78 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32-001 04-12-2022 05-11-2022 DESERT ROYAL 661 EAST 32ND STREET Yuma AZ 85365 Yuma MH 92 92 1950 3500000.00 MAI 10-11-2017 0.94 0.97 6 12-31-2017 12-31-2020 12-31-2021 384790.00 1476359.00 99491.00 620725.95 285298.00 855633.05 280698.00 841683.05 UW CREFC 441914.40 1.9361 1.9046 F false Prospectus Loan ID 32-002 04-12-2022 05-11-2022 LOS RANCHITOS 5475 SOUTH COUNTRY CLUB ROAD Tucson AZ 85706 Pima MH 62 62 1978 2110000.00 MAI 10-12-2017 0.87 0.90 6 12-31-2017 12-31-2020 12-31-2021 305691.00 0.00 151358.00 0.00 154333.00 0.00 151233.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 32-003 04-12-2022 05-11-2022 DOWNTOWN 201 SOUTH NORRIS AVENUE Tucson AZ 85719 Pima MH 58 58 1957 1830000.00 MAI 10-12-2017 0.74 0.62 6 12-31-2017 12-31-2020 12-31-2021 211436.00 0.00 96293.00 0.00 115143.00 0.00 112243.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 32-004 04-12-2022 05-11-2022 BLACK MOUNTAIN ESTATES 4121 WEST TETAKUSIM ROAD Tucson AZ 85746 Pima MH 34 34 1983 1200000.00 MAI 10-12-2017 0.79 0.88 6 12-31-2017 12-31-2020 12-31-2021 140642.00 0.00 43803.00 0.00 96839.00 0.00 95139.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 32-005 04-12-2022 05-11-2022 COVERED WAGON 3730 EAST LEE STREET Tucson AZ 85716 Pima MH 33 33 1953 1100000.00 MAI 10-12-2017 0.85 0.91 6 12-31-2017 12-31-2020 12-31-2021 162488.00 0.00 76111.00 0.00 86377.00 0.00 84727.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 33 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 02-20-2018 6240000.00 120 03-11-2028 360 0.056 0.056 3 1 0 04-11-2018 true 1 WL 2 35822.53 6240000.00 1 1 1 0 false true false false true 01-10-2028 HOLIDAY INN EXPRESS - WALDORF 11370 DAYS COURT Waldorf MD 20603 Charles LO 91 91 1987 2018 9100000.00 MAI 11-27-2017 0.78 0.72 6 04-11-2020 N 11-30-2017 12-31-2020 12-31-2021 2462709.41 2355370.00 1633448.00 1641474.23 829261.41 713895.77 730753.03 619680.97 UW CREFC 429870.36 1.93 1.6607 1.70 1.4415 C F false true 5895513.59 35822.53 0.056 0.0001857 27512.40 8310.13 0.00 5887203.45 5887203.46 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 09-11-2020 03-11-2028 Prospectus Loan ID 34 04-12-2022 05-11-2022 Rialto Mortgage Finance, LLC 02-02-2018 6200000.00 120 02-06-2028 360 0.0584 0.0584 3 1 0 03-06-2018 true 1 WL 2 36536.77 6191625.01 1 1 1 0 false true false false false 11-05-2027 ALL SEASONS MOBILE HOME PARK 2300 STATE ROUTE 14 Deerfield OH 44411 Portage MH 203 203 1970 9700000.00 MAI 12-27-2017 0.98 0.98 6 04-06-2020 N 12-31-2017 12-31-2020 12-31-2021 814025.00 871827.00 212764.00 255281.28 601261.00 616545.72 592938.00 608222.72 UW CREFC 438441.00 1.37 1.4062 1.35 1.3872 C F false false 5862742.57 36536.77 0.0584 0.0001857 28532.01 8004.76 0.00 5854737.81 5854737.81 05-06-2022 1 false 0 0 1425 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35 04-12-2022 05-11-2022 Barclays Bank PLC 02-05-2018 6100000.00 120 02-06-2028 0.04483 0.04483 3 1 120 03-06-2018 true 1 WL 3 21269.34 6100000.00 1 1 1 0 true true false false false 10-05-2027 8000 JARVIS AVENUE 8000 JARVIS AVENUE Newark CA 94560 Alameda OF 49580 49580 2002 12570000.00 MAI 12-22-2017 0.90 0.91 6 04-06-2020 N DeVry University 12778 07-31-2024 Regulatory Professionals LLC 7221 02-28-2026 UPWARD.NET LLC 6340 09-30-2026 11-30-2017 12-31-2020 12-31-2021 1361102.05 1854756.00 536610.06 698484.00 824491.99 1156272.00 682816.50 1014597.00 UW CREFC 277261.00 2.97 4.1703 2.46 3.6593 C F 12-31-2021 false false 6100000.00 22788.58 0.04483 0.0001857 22788.58 0.00 0.00 6100000.00 6100000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 36 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 02-06-2018 5590000.00 120 02-11-2028 360 0.0519 0.0519 3 1 0 03-11-2018 true 1 WL 2 30660.78 5581904.19 1 1 1 0 false true false false false 11-10-2027 NEWPORT NEWS FLEX PORTFOLIO 300, 310, 311, 320, 321, 322, 330 ED WRIGHT LANE; 309 BELL KING ROAD Newport News VA 23606 Newport News City IN 154799 154799 1999 8900000.00 MAI 10-12-2017 0.92 1 6 04-11-2020 N Daily Press 21964 12-31-2022 Carrier Sales & Distribution 12740 02-28-2023 BNNT LLC 9500 09-30-2024 11-30-2017 12-31-2020 12-31-2021 1218405.08 1445988.00 400514.43 703619.88 817890.66 742368.12 717241.31 641718.12 UW CREFC 367929.36 2.22 2.0176 1.95 1.7441 C F 12-30-2021 false false 5246264.33 30660.78 0.0519 0.0001857 22690.09 7970.69 0.00 5238293.64 5238293.64 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 37 04-12-2022 05-11-2022 Rialto Mortgage Finance, LLC 02-16-2018 5250000.00 120 03-06-2028 300 0.057 0.057 3 1 0 04-06-2018 true 1 WL 2 32869.64 5250000.00 1 1 1 0 false true false false false 12-05-2027 COMFORT INN - BLYTHEWOOD 436 MCNULTY STREET Blythewood SC 29016 Richland LO 75 75 1999 2015 8100000.00 MAI 01-05-2018 0.84 0.65 6 04-06-2020 N 12-31-2017 07-01-2020 06-30-2021 2000269.00 1478294.00 1204682.00 695084.82 795587.00 783209.18 715576.00 724077.42 UW CREFC 394436.00 2.02 1.9856 1.81 1.8357 C F false false 4833544.62 32869.64 0.057 0.0001857 22959.34 9910.30 0.00 4823634.32 4823634.32 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 01-22-2018 4970000.00 60 02-11-2023 360 0.053 0.053 3 1 0 03-11-2018 true 1 WL 2 27598.64 4962888.80 1 1 1 0 false true false false false 11-10-2022 HOLIDAY INN EXPRESS GREENVILLE AIRPORT 2681 DRY POCKET ROAD Greer SC 29650 Greenville LO 83 83 1994 7300000.00 MAI 12-07-2018 0.78 0.56 6 04-11-2020 N 12-31-2017 12-31-2020 12-31-2021 2411624.83 1481392.00 1691842.00 1408516.04 719783.00 72875.96 623318.00 13620.28 UW CREFC 331184.00 2.17 0.22 1.88 0.0411 C F false false 4670548.61 27598.64 0.053 0.0001857 20628.26 6970.38 0.00 4663578.23 4663578.23 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 39 04-12-2022 05-11-2022 Rialto Mortgage Finance, LLC 01-30-2018 4850000.00 120 02-06-2028 360 0.057 0.057 3 1 60 03-06-2018 true 1 WL 5 21501.67 4850000.00 1 1 1 0 true true false false false 11-05-2027 M2I RETAIL 1011-1071 MARKET STREET San Diego CA 92101 San Diego RT 12947 12947 2005 8100000.00 MAI 12-18-2017 1 1 6 04-06-2020 N Jeromes 3163 04-30-2022 Earthwise Pet Supply 1959 11-30-2024 Starbuck's Coffee 1916 03-31-2026 11-30-2017 12-31-2020 12-31-2021 590581.00 615340.00 157357.00 155995.00 433224.00 459345.00 420925.00 447045.00 UW CREFC 280290.00 1.28 1.6388 1.25 1.5949 C F 12-31-2021 false false 4850000.00 23037.50 0.057 0.0007607 23037.50 0.00 0.00 4850000.00 4850000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 02-16-2018 4668000.00 120 03-11-2028 360 0.0523 0.0523 3 1 12 04-11-2018 true 1 WL 5 21022.86 4668000.00 1 1 1 0 true true false false false 01-10-2028 ELLIOT MEDICAL COMPLEX 1018 NORTH MOUND STREET Nacogdoches TX 75961 Nacogdoches OF 22656 22656 1986 7800000.00 MAI 12-20-2017 1 1 6 04-11-2020 N Nacogdoches County Hospital District 22656 12-31-2031 01-01-2022 03-31-2022 435837.63 115546.00 13075.13 3466.38 422762.50 112079.62 401239.10 106699.12 UW CREFC 77157.21 1.37 1.4526 1.30 1.3828 C F 12-31-2021 false false 4465092.22 25719.07 0.0523 0.0001857 19460.36 6258.71 0.00 4458833.51 4458833.51 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 41 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 01-16-2018 4550000.00 120 02-11-2028 360 0.0438 0.0438 3 1 36 03-11-2018 true 1 WL 5 15500.33 4550000.00 1 1 1 0 true true false false false 11-10-2027 HAYWARD INDUSTRIAL PARK - CA 1930-1932 WEST WINTON AVENUE Hayward CA 94545 Alameda IN 78427 78427 1973 10400000.00 MAI 11-14-2017 1 1 6 04-11-2020 N Kurt Brodie 8637 11-30-2025 UNFI 8634 07-14-2024 Maintenance Equip. 7272 12-31-2024 12-31-2017 12-31-2020 12-31-2021 771636.00 1182272.00 204897.00 237469.14 566740.00 944802.86 507919.00 885982.86 UW CREFC 284362.00 2.08 3.3225 1.86 3.1156 C F 12-31-2021 false false 4464435.98 22730.90 0.0438 0.0001857 16295.19 6435.71 0.00 4458000.27 4458000.27 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 42 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 11-14-2017 4075000.00 120 12-11-2027 360 0.0519 0.0519 3 1 6 01-11-2018 true 1 WL 5 16449.42 4075000.00 1 2 2 0 true true false false false 10-10-2027 Front Range MHP Portfolio CO MH 104 104 6470000.00 MAI 07-19-2017 1 0.99 04-11-2020 N 09-30-2017 01-01-2022 03-31-2022 694742.00 225883.00 304274.30 98606.82 390467.70 127276.18 385189.94 125956.68 UW 67053.75 1.46 1.8981 1.44 1.8784 C F false false 3847715.50 22351.10 0.0519 0.0001857 16641.37 5709.73 0.00 3842005.77 3842005.77 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 42-001 04-12-2022 05-11-2022 PLEASANT VIEW ESTATES 15150 SOUTH GOLDEN ROAD Golden CO 80401 Jefferson MH 54 54 1967 3340000.00 MAI 07-19-2017 1 0.98 6 09-30-2017 01-01-2022 03-31-2022 371022.00 225883.00 168959.74 98606.82 202062.26 127276.18 199284.50 125956.68 UW CREFC 67053.75 1.8981 1.8784 F false Prospectus Loan ID 42-002 04-12-2022 05-11-2022 SUBURBAN ESTATES 16431 EAST COLFAX AVENUE Aurora CO 80011 Adams MH 50 50 1970 3130000.00 MAI 07-19-2017 1 1 6 09-30-2017 01-01-2022 03-31-2022 323720.00 0.00 135314.56 0.00 188405.44 0.00 185905.44 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 43 04-12-2022 05-11-2022 Barclays Bank PLC 02-08-2018 4000000.00 120 02-06-2028 0.0476 0.0476 3 1 120 03-06-2018 true 1 WL 3 14808.89 4000000.00 1 1 0 true true false false false 11-05-2027 Defeased FL Lee OF 33797 1995 6800000.00 MAI 12-11-2017 0.87 3 04-06-2020 F 11-30-2017 602535.23 169312.10 433223.13 389572.25 UW C false false 4000000.00 15866.67 0.0476 0.0001857 15866.67 0.00 0.00 4000000.00 4000000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 44 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 02-20-2018 3712500.00 120 03-11-2028 360 0.0575 0.0575 3 1 0 04-11-2018 true 1 WL 2 21665.14 3712500.00 1 4 0 false true false false false 01-10-2028 SSA MHP Portfolio MH 235 235 5260000.00 MAI 0.91 04-11-2020 F 11-30-2017 709609.60 276214.00 433395.60 421645.60 UW 1.67 1.62 C false false 3513447.84 21665.14 0.0575 0.0001857 16835.27 4829.87 0.00 3508617.97 3508617.97 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 44-001 04-12-2022 05-11-2022 Defeased NA Calhoun SE 76 76 1970 1890000.00 MAI 0.88 0 3 11-30-2017 244287.20 92839.00 151448.20 147648.20 UW false Prospectus Loan ID 44-002 04-12-2022 05-11-2022 Defeased NA Clark SE 55 55 1965 1250000.00 MAI 1 0 3 11-30-2017 166155.00 61617.00 104538.00 101788.00 UW false Prospectus Loan ID 44-003 04-12-2022 05-11-2022 Defeased NA Fulton SE 50 50 1966 1130000.00 MAI 0.84 0 3 11-30-2017 176663.00 84585.00 92078.00 89578.00 UW false Prospectus Loan ID 44-004 04-12-2022 05-11-2022 Defeased NA Adams SE 54 54 1960 990000.00 MAI 0.91 0 3 11-30-2017 122504.40 37173.00 85331.40 82631.40 UW false Prospectus Loan ID 45 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 08-01-2017 3575000.00 120 08-11-2027 360 0.0507 0.0507 3 1 0 09-11-2017 true 1 WL 2 19344.61 3545974.73 1 2 2 0 false true false false false 06-10-2027 Parklane and North Dohr Apartments NY MF 87 87 5100000.00 MAI 07-06-2017 0.94 0.97 04-11-2020 N 10-31-2017 12-31-2020 12-31-2021 700688.27 769488.00 375339.97 425387.02 325348.30 344100.98 300935.30 319687.98 UW 232134.00 1.40 1.4823 1.30 1.3771 C F false false 3320945.59 19344.61 0.0507 0.0001857 14031.00 5313.61 0.00 3315631.98 3315631.98 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 45-001 04-12-2022 05-11-2022 NORTH DOHR APARTMENTS 1230 - 1248 LATTA ROAD Greece NY 14612 Monroe MF 50 50 1972 2014 3000000.00 MAI 07-06-2017 0.96 1 6 10-31-2017 12-31-2020 12-31-2021 412837.34 769488.00 219187.79 425387.02 193649.55 344100.98 180299.55 319687.98 UW CREFC 232134.00 1.4823 1.3771 F false Prospectus Loan ID 45-002 04-12-2022 05-11-2022 PARKLANE APARTMENTS 2475 SAINT PAUL BOULEVARD Irondequoit NY 14617 Monroe MF 37 37 1968 2014 2100000.00 MAI 07-06-2017 0.92 0.92 6 10-31-2017 12-31-2020 12-31-2021 287850.93 0.00 156152.18 0.00 131698.75 0.00 120635.75 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 46 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 02-16-2018 3500000.00 120 03-11-2028 360 0.0532 0.0532 3 1 0 04-11-2018 true 1 WL 2 19479.16 3500000.00 1 2 2 0 false true false false false 12-10-2027 Vero Beach Retail Portfolio FL RT 42474 6330000.00 MAI 12-07-2017 0.87 0.88 04-11-2020 N 10-31-2017 01-01-2022 03-31-2022 598647.56 198160.00 201941.69 71303.90 396705.87 126856.10 351889.77 115652.10 UW 58437.48 1.70 2.1708 1.51 1.979 C F false false 3296127.58 19479.16 0.0532 0.0001857 14612.83 4866.33 0.00 3291261.25 3291261.25 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 46-001 04-12-2022 05-11-2022 THE SHOPS OF VERO BEACH 703-725 17TH STREET Vero Beach FL 32960 Indian River RT 24000 24000 1988 4030000.00 MAI 12-07-2017 0.92 0.92 6 Golf Vero LLC 6000 12-31-2027 Sumo House Restaurant 4000 07-31-2028 Bright Kids of Indian River LLC 2000 10-31-2022 10-31-2017 01-01-2022 03-31-2022 422466.35 125748.00 120100.32 43592.67 302366.03 82155.33 279158.03 76353.33 UW CREFC 37399.99 2.1966 2.0415 F 04-01-2022 false Prospectus Loan ID 46-002 04-12-2022 05-11-2022 TROPIC SQUARE SHOPPING CENTER 600 6TH AVENUE Vero Beach FL 32962 Indian River RT 18474 18474 1974 2300000.00 MAI 12-07-2017 0.80 0.83 6 Hitesh V. Patel 3528 12-31-2022 Cindi's Pet Store 3225 06-30-2027 GARCIA 2400 09-30-2026 10-31-2017 01-01-2022 03-31-2022 176181.21 72412.00 81841.37 27711.23 94339.84 44700.77 72731.74 39298.77 UW CREFC 21037.49 2.1248 1.868 F 04-01-2022 false Prospectus Loan ID 47 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 02-08-2018 3300000.00 120 02-11-2028 360 0.0506 0.0506 3 1 24 03-11-2018 true 1 WL 5 12987.33 3300000.00 1 1 1 0 true true false false false 12-10-2027 COLLEGE MHC 6160 SOUTH 6TH STREET Milwaukee WI 53221 Milwaukee MH 132 132 1949 2015 4450000.00 MAI 01-09-2018 0.91 0.92 6 04-11-2020 N 11-30-2017 01-01-2022 03-31-2022 720688.00 281234.00 332091.09 120322.01 388596.91 160911.99 381996.91 159261.99 UW CREFC 53509.00 1.82 3.0071 1.78 2.9763 C F false false 3197305.38 17836.32 0.0506 0.0001857 13481.97 4354.35 0.00 3192951.03 3192951.03 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 48 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 11-16-2017 3175000.00 120 12-11-2027 360 0.0538 0.0538 3 1 0 01-11-2018 true 1 WL 2 17788.98 3164296.71 1 1 0 false true false false false 09-10-2027 Defeased KS Ellis MH 267 267 1963 4690000.00 MAI 08-23-2017 0.82 3 04-11-2020 F 10-31-2017 631470.89 332166.66 299304.23 285954.23 UW C false false 2978786.13 17788.98 0.0538 0.0001857 13354.89 4434.09 0.00 2974352.04 2974352.04 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 49 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 11-01-2017 3100000.00 120 11-11-2027 360 0.0495 0.0495 3 1 0 12-11-2017 true 1 WL 2 16546.87 3084875.88 1 1 1 0 false true false false false 09-10-2027 SHOPPES OF CROSSROADS COMMONS 120-148 CROSSROADS DRIVE Plover WI 54467 Portage RT 14336 14336 2006 4490000.00 MAI 08-05-2017 1 0.90 6 04-11-2020 N U.S. Cellular 2368 12-31-2023 Gamestop 1800 03-31-2023 Starbuck's Coffee 1800 02-28-2027 11-30-2017 01-01-2022 03-31-2022 461007.56 111433.00 149416.45 39003.40 311591.11 72429.60 279854.30 64495.60 UW CREFC 49640.61 1.57 1.459 1.41 1.2992 C F 03-31-2022 false false 2887922.58 16546.87 0.0495 0.0001857 11912.68 4634.19 0.00 2883288.39 2883288.39 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 50 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 02-21-2018 3000000.00 120 360 0.0552 0.0552 3 1 0 04-11-2018 1 WL 2 17071.33 3000000.00 1 1 0 false true true false 04-10-2020 03-10-2028 BRANSON SELF STORAGE 1997 4180000.00 12-14-2017 6 12-31-2017 C false false 0.00 0.00 0.00 0.00 1 0 9 03-22-2022 Prospectus Loan ID 51 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 01-26-2018 2900000.00 120 02-11-2028 360 0.0526 0.0526 3 1 12 03-11-2018 true 1 WL 5 11864.22 2900000.00 1 3 3 0 true true false false false 12-10-2027 Lynchburg MHP Portfolio VA MH 160 160 4000000.00 MAI 12-14-2017 0.93 0.91 04-11-2020 N 12-31-2017 12-31-2020 12-31-2021 418860.79 590851.00 159104.23 258284.44 259756.56 332566.56 251756.56 324566.56 UW 192382.00 1.35 1.7286 1.31 1.687 C F false false 2769765.34 16031.87 0.0526 0.0001857 12140.80 3891.07 0.00 2765874.27 2765874.27 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 51-001 04-12-2022 05-11-2022 BRIARWOOD MHP 3 SPARK LANE Rustburg VA 24550 Campbell MH 62 62 1965 1550000.00 MAI 12-14-2017 0.95 0.91 6 12-31-2020 12-31-2021 590851.00 258284.44 332566.56 324566.56 UW CREFC 192382.00 1.7286 1.687 F false Prospectus Loan ID 51-002 04-12-2022 05-11-2022 BUFFALO CREEK MHP 1 BIG HORN DRIVE Evington VA 24550 Campbell MH 57 57 1965 1425000.00 MAI 12-14-2017 0.95 0.91 6 12-31-2020 12-31-2021 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 51-003 04-12-2022 05-11-2022 COOLWELL MHP 101 HAMPSHIRE DRIVE Monroe VA 24574 Amherst MH 41 41 1965 1025000.00 MAI 12-14-2017 0.88 0.91 6 12-31-2020 12-31-2021 0.00 0.00 0.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 52 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 12-21-2017 2790000.00 120 01-11-2028 360 0.0506 0.0506 3 1 24 02-11-2018 true 1 WL 5 10980.20 2790000.00 1 1 1 0 true true false false false 11-10-2027 BONNET LAKE MHP 2825 FL-17 Avon Park FL 33825 Highlands MH 125 125 1987 5480000.00 MAI 11-02-2017 1 0.90 6 04-11-2020 N 10-31-2017 12-31-2020 12-31-2021 576285.51 743323.00 271152.60 364183.92 305132.91 379139.08 296332.91 370339.08 UW CREFC 180958.00 1.69 2.0951 1.64 2.0465 C F false false 2699910.62 15079.80 0.0506 0.0001857 11384.62 3695.18 0.00 2696215.44 2696215.44 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 53 04-12-2022 05-11-2022 UnionCapitalFunding LLC 02-16-2018 2700000.00 120 03-11-2028 360 0.0555 0.0555 3 1 0 04-11-2018 true 1 WL 2 15415.11 2700000.00 1 1 1 0 false true false false false 01-10-2028 EMERALD HILLS SHOPPING CENTER 75 SOUTH SUTTON ROAD Streamwood IL 60107 Cook RT 20604 20604 2000 4280000.00 MAI 11-02-2017 1 1 6 04-11-2020 N My Cocina Restaurant 2539 07-31-2024 Northwest Podiatry 2054 09-30-2025 Rosin Optical Co. Inc 1984 06-30-2026 12-31-2017 01-01-2022 03-31-2022 596281.34 149875.00 304049.25 65822.44 292232.08 84052.56 257224.53 75300.56 UW CREFC 46245.33 1.58 1.8175 1.39 1.6282 C F 03-12-2022 false false 2549496.05 15415.11 0.0555 0.0001857 11791.42 3623.69 0.00 2545872.36 2545872.36 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 54 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 12-19-2017 2700000.00 120 01-11-2028 360 0.0535 0.0535 3 1 0 02-11-2018 true 1 WL 2 15077.17 2693508.43 1 1 1 0 false true false false false 11-10-2027 D&B STORAGE 1245 MCNAMARA ROAD Crescent City CA 95531 Del Norte SS 54364 54364 392 392 1995 2017 4110000.00 MAI 11-03-2017 0.99 0.91 6 04-11-2020 N 11-30-2017 12-31-2020 12-31-2021 432068.32 751846.00 178285.69 484184.30 253782.63 267661.70 245084.39 258963.70 UW CREFC 180926.04 1.40 1.4793 1.35 1.4313 C F false false 2535521.44 15077.17 0.0535 0.0001857 11304.20 3772.97 0.00 2531748.47 2531748.47 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 55 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 01-10-2018 2625000.00 120 01-11-2028 360 0.0524 0.0524 3 1 0 02-11-2018 true 1 WL 2 14479.09 2618574.00 1 1 1 0 false true false false false 11-10-2027 TALLAHATCHIE SELF STORAGE 400 PARK PLAZA DRIVE New Albany MS 38652 Union SS 86400 86400 649 649 2000 4630000.00 MAI 10-30-2017 0.96 0.99 6 04-11-2020 N 10-31-2017 01-01-2022 03-31-2022 423223.82 139066.00 136295.87 54759.82 286927.95 84306.18 278224.95 82130.43 UW CREFC 43437.27 1.65 1.9408 1.60 1.8907 C F false false 2461784.58 14479.09 0.0524 0.0001857 10749.79 3729.30 0.00 2458055.28 2458055.28 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 56 04-12-2022 05-11-2022 Rialto Mortgage Finance, LLC 02-12-2018 2600000.00 120 03-06-2028 360 0.0631 0.0631 3 1 0 04-06-2018 true 1 WL 2 16110.24 2600000.00 1 1 1 0 false true false false false 12-05-2027 GREENBRIAR APARTMENTS 1815 RIVERMONT AVENUE Lynchburg VA 24503 Lynchburg City MF 80 80 1961 4150000.00 MAI 11-29-2017 0.91 0.98 6 04-06-2020 N 12-31-2017 01-01-2021 09-30-2021 488923.00 405412.00 196049.00 136172.11 292874.00 269239.89 272874.00 254239.89 UW CREFC 144992.16 1.51 1.8569 1.41 1.7534 C F false false 2475383.31 16110.24 0.0631 0.0001857 13016.39 3093.85 0.00 2472289.46 2472289.46 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 57 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 12-21-2017 2451000.00 120 01-11-2028 360 0.0506 0.0506 3 1 24 02-11-2018 true 1 WL 5 9646.05 2451000.00 1 1 1 0 true true false false false 11-10-2027 HAMMONDELL MHP 5601 CYPRESS GARDENS ROAD Winter Haven FL 33884 Polk MH 114 114 1976 4390000.00 MAI 11-02-2017 0.97 0.86 6 04-11-2020 N 10-31-2017 12-31-2020 12-31-2021 599694.97 703389.00 330078.08 403867.89 269616.89 299521.11 261466.89 291371.11 UW CREFC 158970.00 1.70 1.8841 1.64 1.8328 C F false false 2371857.05 13247.52 0.0506 0.0001857 10001.33 3246.19 0.00 2368610.86 2368610.86 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 58 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 12-11-2017 2319000.00 120 12-11-2027 360 0.049 0.049 3 1 23 01-11-2018 true 1 WL 5 8837.97 2319000.00 1 1 1 0 true true false false false 10-10-2027 COLORADO SELF STORAGE 3132 MALLARD DRIVE Colorado Springs CO 80910 El Paso SS 38724 38724 290 290 1983 3720000.00 MAI 11-07-2017 0.91 0.89 6 04-11-2020 N 10-31-2017 01-01-2022 03-31-2022 352335.83 123766.00 125378.53 59346.94 226957.30 64419.06 221148.70 62966.81 UW CREFC 36923.00 1.54 1.7446 1.50 1.7053 C F false false 2238955.38 12307.55 0.049 0.0001857 9142.40 3165.15 0.00 2235790.23 2235790.23 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 59 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 12-11-2017 2181000.00 120 12-11-2027 360 0.049 0.049 3 1 24 01-11-2018 true 1 WL 5 8312.03 2181000.00 1 1 1 0 true true false false false 10-10-2027 HANDY SELF STORAGE 2045 CORONADO PARKWAY Thornton CO 80229 Adams SS 32213 32213 216 216 2002 3340000.00 MAI 11-07-2017 0.91 0.82 6 04-11-2020 N 11-30-2017 01-01-2022 03-31-2022 335028.71 121268.00 125610.57 64500.38 209418.14 56767.62 204602.09 55563.62 UW CREFC 34725.00 1.51 1.6347 1.47 1.6001 C F false false 2105718.63 11575.15 0.049 0.0001857 8598.35 2976.80 0.00 2102741.83 2102741.83 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 60 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 12-20-2017 2070000.00 60 01-11-2023 360 0.0558 0.0558 3 1 0 02-11-2018 true 1 WL 2 11857.34 2065207.18 1 1 0 false true false false false 11-10-2022 Defeased WI Wood MH 190 190 1960 2017 3100000.00 MAI 08-04-2017 0.77 3 04-11-2020 F 10-31-2017 531731.70 301627.22 230104.48 220554.48 UW C false false 1949243.74 11857.34 0.0558 0.0001857 9063.98 2793.36 0.00 1946450.38 1946450.38 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 61 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 11-28-2017 1950000.00 120 12-11-2027 360 0.048 0.048 3 1 12 01-11-2018 true 1 WL 5 7280.00 1950000.00 1 1 1 0 true true false false false 09-10-2027 RANCIER MINI STORAGE 1003 NORTH 38TH STREET Killeen TX 76543 Bell SS 47794 47794 352 352 1985 2790000.00 MAI 09-06-2017 0.91 0.89 6 04-11-2020 N 12-31-2017 12-31-2020 12-31-2021 318175.00 418541.00 131732.00 227495.08 186443.00 191045.92 179463.00 184065.92 UW CREFC 122771.64 1.52 1.5561 1.46 1.4992 C F false false 1849462.41 10230.97 0.048 0.0001857 7397.85 2833.12 0.00 1846629.29 1846629.29 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 62 04-12-2022 05-11-2022 Wells Fargo Bank, National Association 02-01-2018 1618500.00 120 02-11-2028 360 0.0492 0.0492 3 1 0 03-11-2018 false 1 WL 2 8609.50 1616083.96 1 1 1 0 false true false false false 11-10-2027 OREILLY AUTO PARTS - MIAMI, FL 19870 SOUTHWEST 127TH AVENUE Miami FL 33177 Miami-Dade RT 7225 7225 2017 2670000.00 MAI 11-28-2017 1 1 6 04-11-2020 N O'Reilly Auto Parts 7225 10-01-2037 01-01-2021 09-30-2021 136774.00 112941.00 4840.74 1129.41 131933.22 111811.59 131210.72 111269.34 UW CREFC 77485.50 1.28 1.443 1.27 1.436 C F 09-30-2021 false false 1513943.22 8609.50 0.0492 0.0001857 6207.17 2402.33 0.00 1511540.89 1511540.89 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 63 04-12-2022 05-11-2022 C-III Commercial Mortgage LLC 09-21-2017 1425000.00 120 10-11-2027 360 0.0516 0.0516 3 1 0 11-11-2017 true 1 WL 2 7789.66 1416828.47 1 1 1 0 false true false false false 08-10-2027 BADGER MHP 6405 SOUTH 27TH STREET Franklin WI 53132 Milwaukee MH 54 54 1955 2260000.00 MAI 08-17-2017 0.96 0.96 6 04-11-2020 N 10-31-2017 01-01-2022 03-31-2022 279392.36 82982.00 118672.41 30863.08 160719.95 52118.92 158069.95 51456.42 UW CREFC 23368.98 1.72 2.2302 1.69 2.2019 C F false false 1329337.28 7789.66 0.0516 0.0001857 5716.15 2073.51 0.00 1327263.77 1327263.77 05-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false
Item Number Column/Field Name Notes Item 2(c)(16) Payment Type For Asset Number 7, the mortgage loan is interest-only until the anticipated repayment date at which point it then commences hyperamortization. For Asset Number 17, the mortgage loan is interest-only for the first 60 months, it then commences standard amortization for the regular loan term until the anticipated repayment date at which point it then commences hyperamortization. Item 2(c)(17) Periodic Principal and Interest Payment at Securitization With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in April 2018, the periodic principal and interest payment due in April). Item 2(c)(18) Scheduled Principal Balance at Securitization With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(c)(29)(i) Prepayment Lock-Out End Date With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. Item 2(d)(20) Physical Occupancy at Securitization With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. Item 2(d)(28)(i) Date of Financials as of Securitization For Asset Numbers 1, 5, 7, 10, 17, 40 and 62 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization. Item 2(d)(28)(xv) Debt Service Coverage Ratio (Net Operating Income) at Securitization 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 one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Ratio (Net Cash Flow) at Securitization 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 one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(6) Servicer and Trustee Fee Rate With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC (R) Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. Item 2(e)(12) Reporting Period Ending Actual Balance 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) Reporting Period Ending Scheduled Balance 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
- Rubrik IPO: 5 key things to know
- Micron Technology (MU) stock rises on report of over $6 bln in CHIPS Act grants
- Wells Fargo Reiterates Overweight Rating on Micron Technology (MU)
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Wells FargoSign 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!