Close

Form 10-D Wells Fargo Commercial For: May 17

May 27, 2022 3:33 PM EDT

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

FORM 10-D

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

For the monthly distribution period from:   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:

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2018-C43, relating to the May 17, 2022 distribution.

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

 

SIGNATURES

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

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

[email protected]

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

 

[email protected]

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)

 

[email protected];

Specially Serviced Loan Detail - Part 2

24

 

 

 

[email protected]

 

 

 

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

[email protected]

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





Related Categories

SEC Filings

Related Entities

Wells Fargo