Close

Form 10-D Wells Fargo Commercial For: May 17

May 27, 2022 3:46 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:  333-206677-24

Central Index Key Number of issuing entity:  0001736659

Wells Fargo Commercial Mortgage Trust 2018-C44
(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):  0000740906

Wells Fargo Bank, National Association
(Exact name of sponsor 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):  0001541468

Ladder Capital Finance LLC
(Exact name of sponsor as specified in its charter)

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

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

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)

38-4083165
38-4083166
38-7196291
(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-3

     

     

  X  

     

A-SB

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 17, 2022 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2018-C44.

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-C44 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

2

5.54%

0

N/A

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2018-C44 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.

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.

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.

Ladder Capital Finance LLC ("LCF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for LCF is 0001541468.

Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Argentic is 0001624053.

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. 333-206677-24 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. 333-206677-24 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-C44, 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-C44, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/18/2022

$5,663.00

  Current Distribution Date

05/17/2022

$5,467.46

 

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-C44, 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-C44

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-C44

 

           

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

 

 

 

General 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

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Niral Shah

(305) 485-2041

[email protected]

Mortgage Loan Detail (Part 1)

13-14

 

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States

 

 

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

Historical Detail

18

 

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

 

Delinquency Loan Detail

19

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 1

21

 

 

 

[email protected]

Specially Serviced Loan Detail - Part 2

22

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

 

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

24

 

Attention: CMBS Trustee

(302) 636-4140

[email protected]

 

 

 

1100 North Market Street | Wilmington, DE 19890 | United States

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

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 27

 


 

 

                         

 

 

 

 

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

95001JAS6

3.045000%

20,962,000.00

5,176,150.84

535,531.43

13,134.48

0.00

0.00

548,665.91

4,640,619.41

30.65%

30.00%

A-2

95001JAT4

4.178000%

27,202,000.00

27,202,000.00

0.00

94,708.30

0.00

0.00

94,708.30

27,202,000.00

30.65%

30.00%

A-3

95001JAU1

3.824000%

6,828,000.00

6,828,000.00

0.00

21,758.56

0.00

0.00

21,758.56

6,828,000.00

30.65%

30.00%

A-SB

95001JAV9

4.167000%

37,620,000.00

37,620,000.00

0.00

130,635.45

0.00

0.00

130,635.45

37,620,000.00

30.65%

30.00%

A-4

95001JAW7

3.948000%

175,000,000.00

175,000,000.00

0.00

575,750.00

0.00

0.00

575,750.00

175,000,000.00

30.65%

30.00%

A-5

95001JAX5

4.212000%

269,070,000.00

269,070,000.00

0.00

944,435.70

0.00

0.00

944,435.70

269,070,000.00

30.65%

30.00%

A-S

95001JBA4

4.464000%

43,126,000.00

43,126,000.00

0.00

160,428.72

0.00

0.00

160,428.72

43,126,000.00

24.91%

24.38%

B

95001JBB2

4.685000%

36,418,000.00

36,418,000.00

0.00

142,181.94

0.00

0.00

142,181.94

36,418,000.00

20.05%

19.63%

C

95001JBC0

4.832538%

38,334,000.00

38,334,000.00

0.00

154,375.43

0.00

0.00

154,375.43

38,334,000.00

14.94%

14.63%

D

95001JAC1

3.000000%

32,086,000.00

32,086,000.00

0.00

80,215.00

0.00

0.00

80,215.00

32,086,000.00

10.67%

10.44%

E-RR

95001JAE7

4.832538%

12,957,000.00

12,957,000.00

0.00

52,179.33

0.00

0.00

52,179.33

12,957,000.00

8.94%

8.75%

F-RR

95001JAG2

4.832538%

21,084,000.00

21,084,000.00

0.00

84,907.69

0.00

0.00

84,907.69

21,084,000.00

6.13%

6.00%

G-RR

95001JAJ6

4.832538%

8,626,000.00

8,626,000.00

0.00

34,737.89

0.00

0.00

34,737.89

8,626,000.00

4.98%

4.88%

H-RR*

95001JAL1

4.832538%

37,376,123.00

37,376,123.00

0.00

120,597.09

0.00

0.00

120,597.09

37,376,123.00

0.00%

0.00%

V

95001JAN7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95001JAQ0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

766,689,123.00

750,903,273.84

535,531.43

2,610,045.58

0.00

0.00

3,145,577.01

750,367,742.41

 

 

 

 

X-A

95001JAY3

0.730939%

536,682,000.00

520,896,150.84

0.00

317,286.21

0.00

0.00

317,286.21

520,360,619.41

 

 

X-B

95001JAZ0

0.180412%

117,878,000.00

117,878,000.00

0.00

17,722.17

0.00

0.00

17,722.17

117,878,000.00

 

 

X-D

95001JAA5

1.832538%

32,086,000.00

32,086,000.00

0.00

48,999.01

0.00

0.00

48,999.01

32,086,000.00

 

 

Notional SubTotal

 

686,646,000.00

670,860,150.84

0.00

384,007.39

0.00

0.00

384,007.39

670,324,619.41

 

 

 

Deal Distribution Total

 

 

 

535,531.43

2,994,052.97

0.00

0.00

3,529,584.40

 

 

 

 

*

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 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

95001JAS6

246.93019941

25.54772588

0.62658525

0.00000000

0.00000000

0.00000000

0.00000000

26.17431113

221.38247352

A-2

95001JAT4

1,000.00000000

0.00000000

3.48166679

0.00000000

0.00000000

0.00000000

0.00000000

3.48166679

1,000.00000000

A-3

95001JAU1

1,000.00000000

0.00000000

3.18666667

0.00000000

0.00000000

0.00000000

0.00000000

3.18666667

1,000.00000000

A-SB

95001JAV9

1,000.00000000

0.00000000

3.47250000

0.00000000

0.00000000

0.00000000

0.00000000

3.47250000

1,000.00000000

A-4

95001JAW7

1,000.00000000

0.00000000

3.29000000

0.00000000

0.00000000

0.00000000

0.00000000

3.29000000

1,000.00000000

A-5

95001JAX5

1,000.00000000

0.00000000

3.51000000

0.00000000

0.00000000

0.00000000

0.00000000

3.51000000

1,000.00000000

A-S

95001JBA4

1,000.00000000

0.00000000

3.72000000

0.00000000

0.00000000

0.00000000

0.00000000

3.72000000

1,000.00000000

B

95001JBB2

1,000.00000000

0.00000000

3.90416662

0.00000000

0.00000000

0.00000000

0.00000000

3.90416662

1,000.00000000

C

95001JBC0

1,000.00000000

0.00000000

4.02711509

0.00000000

0.00000000

0.00000000

0.00000000

4.02711509

1,000.00000000

D

95001JAC1

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

95001JAE7

1,000.00000000

0.00000000

4.02711507

0.00000000

0.00000000

0.00000000

0.00000000

4.02711507

1,000.00000000

F-RR

95001JAG2

1,000.00000000

0.00000000

4.02711487

0.00000000

0.00000000

0.00000000

0.00000000

4.02711487

1,000.00000000

G-RR

95001JAJ6

1,000.00000000

0.00000000

4.02711454

0.00000000

0.00000000

0.00000000

0.00000000

4.02711454

1,000.00000000

H-RR

95001JAL1

1,000.00000000

0.00000000

3.22658104

0.80053407

25.87727197

0.00000000

0.00000000

3.22658104

1,000.00000000

V

95001JAN7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95001JAQ0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95001JAY3

970.58621463

0.00000000

0.59119965

0.00000000

0.00000000

0.00000000

0.00000000

0.59119965

969.58835849

X-B

95001JAZ0

1,000.00000000

0.00000000

0.15034332

0.00000000

0.00000000

0.00000000

0.00000000

0.15034332

1,000.00000000

X-D

95001JAA5

1,000.00000000

0.00000000

1.52711494

0.00000000

0.00000000

0.00000000

0.00000000

1.52711494

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

04/01/22 - 04/30/22

30

0.00

13,134.48

0.00

13,134.48

0.00

0.00

0.00

13,134.48

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

94,708.30

0.00

94,708.30

0.00

0.00

0.00

94,708.30

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

21,758.56

0.00

21,758.56

0.00

0.00

0.00

21,758.56

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

130,635.45

0.00

130,635.45

0.00

0.00

0.00

130,635.45

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

575,750.00

0.00

575,750.00

0.00

0.00

0.00

575,750.00

0.00

 

A-5

04/01/22 - 04/30/22

30

0.00

944,435.70

0.00

944,435.70

0.00

0.00

0.00

944,435.70

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

317,286.21

0.00

317,286.21

0.00

0.00

0.00

317,286.21

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

17,722.17

0.00

17,722.17

0.00

0.00

0.00

17,722.17

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

48,999.01

0.00

48,999.01

0.00

0.00

0.00

48,999.01

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

160,428.72

0.00

160,428.72

0.00

0.00

0.00

160,428.72

0.00

 

B

04/01/22 - 04/30/22

30

0.00

142,181.94

0.00

142,181.94

0.00

0.00

0.00

142,181.94

0.00

 

C

04/01/22 - 04/30/22

30

0.00

154,375.43

0.00

154,375.43

0.00

0.00

0.00

154,375.43

0.00

 

D

04/01/22 - 04/30/22

30

0.00

80,215.00

0.00

80,215.00

0.00

0.00

0.00

80,215.00

0.00

 

E-RR

04/01/22 - 04/30/22

30

0.00

52,179.33

0.00

52,179.33

0.00

0.00

0.00

52,179.33

0.00

 

F-RR

04/01/22 - 04/30/22

30

0.00

84,907.69

0.00

84,907.69

0.00

0.00

0.00

84,907.69

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

34,737.89

0.00

34,737.89

0.00

0.00

0.00

34,737.89

0.00

 

H-RR

04/01/22 - 04/30/22

30

933,511.88

150,517.95

0.00

150,517.95

29,920.86

0.00

0.00

120,597.09

967,192.10

 

Totals

 

 

933,511.88

3,023,973.83

0.00

3,023,973.83

29,920.86

0.00

0.00

2,994,052.97

967,192.10

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,529,584.40

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,037,274.17

Master Servicing Fee

5,873.02

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,466.93

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

312.88

ARD Interest

0.00

Operating Advisor Fee

1,169.76

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

187.73

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,037,274.17

Total Fees

13,300.30

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

535,531.43

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

16,025.09

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

13,250.00

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)

645.77

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

535,531.43

Total Expenses/Reimbursements

29,920.86

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,994,052.97

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

535,531.43

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,529,584.40

Total Funds Collected

3,572,805.60

Total Funds Distributed

3,572,805.56

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

750,903,274.17

750,903,274.17

Beginning Certificate Balance

750,903,273.84

(-) Scheduled Principal Collections

535,531.43

535,531.43

(-) Principal Distributions

535,531.43

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

750,367,742.74

750,367,742.74

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

750,903,274.24

750,903,274.24

Ending Certificate Balance

750,367,742.41

Ending Actual Collateral Balance

750,377,738.38

750,377,738.38

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.33)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.33)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.83%

 

 

 

 

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 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

9,131,847.23

1.22%

10

5.5030

NAP

Defeased

1

9,131,847.23

1.22%

10

5.5030

NAP

 

3,000,000 or less

1

868,000.00

0.12%

72

5.6000

1.628300

1.20 or less

10

211,394,913.98

28.17%

67

5.0136

0.869390

3,000,001 to 4,000,000

2

6,581,256.65

0.88%

71

5.1252

1.509234

1.21 to 1.30

3

43,544,782.46

5.80%

71

4.8849

1.249472

4,000,001 to 5,000,000

7

31,746,313.07

4.23%

62

5.2078

1.501737

1.31 to 1.40

3

18,799,080.17

2.51%

72

5.1013

1.346380

5,000,001 to 6,000,000

4

22,813,707.54

3.04%

70

5.5096

1.900569

1.41 to 1.50

1

23,077,838.28

3.08%

71

4.5800

1.449700

6,000,001 to 8,000,000

2

14,178,941.01

1.89%

59

4.9756

1.506955

1.51 to 1.75

8

103,362,660.30

13.77%

69

4.9747

1.604085

8,000,001 to 9,000,000

1

8,408,147.34

1.12%

72

5.4830

1.373400

1.76 to 2.00

10

174,003,504.58

23.19%

71

4.8849

1.898524

9,000,001 to 10,000,000

1

9,300,000.00

1.24%

70

5.2460

2.006300

2.01 to 2.25

4

53,701,553.10

7.16%

71

4.7243

2.207323

10,000,001 to 15,000,000

8

100,349,793.83

13.37%

64

5.0332

1.477749

2.26 to 2.50

2

52,801,562.64

7.04%

69

4.6310

2.416864

15,000,001 to 20,000,000

4

70,286,944.46

9.37%

71

4.7578

1.898050

2.51 to 3.00

3

60,550,000.00

8.07%

71

4.2151

2.622290

20,000,001 to 30,000,000

8

197,743,211.42

26.35%

71

4.6753

1.552379

3.01 or greater

0

0.00

0.00%

0

0.0000

0.000000

30,000,001 to 50,000,000

5

212,959,580.19

28.38%

71

4.7837

1.788150

Totals

45

750,367,742.74

100.00%

69

4.8537

1.614009

 

50,000,001 or greater

1

66,000,000.00

8.80%

71

4.7580

1.130500

 

 

 

 

 

 

 

 

Totals

45

750,367,742.74

100.00%

69

4.8537

1.614009

 

 

 

 

 

 

 

(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 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

1

9,131,847.23

1.22%

10

5.5030

NAP

Wisconsin

2

13,138,373.78

1.75%

70

4.9270

1.735400

Arizona

3

30,358,670.95

4.05%

65

4.8714

1.766154

Totals

55

750,367,742.74

100.00%

69

4.8537

1.614009

California

6

165,500,000.00

22.06%

70

4.5325

2.223806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Colorado

2

34,138,427.29

4.55%

71

4.7605

2.276472

 

 

 

 

 

 

 

Florida

1

4,447,615.40

0.59%

72

5.6320

1.655000

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Georgia

1

5,962,144.90

0.79%

70

5.1280

0.963100

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Idaho

4

17,560,051.58

2.34%

71

5.0180

1.577400

Defeased

1

9,131,847.23

1.22%

10

5.5030

NAP

Indiana

1

13,600,000.00

1.81%

71

4.7000

2.255100

Industrial

2

66,800,000.00

8.90%

69

4.4387

2.358721

Iowa

1

9,300,000.00

1.24%

70

5.2460

2.006300

Lodging

12

90,420,696.53

12.05%

69

5.1638

1.335545

Maryland

2

67,964,633.42

9.06%

72

4.8055

1.198117

Mixed Use

8

80,877,969.83

10.78%

71

5.0577

1.030607

Michigan

1

4,401,553.10

0.59%

71

4.8700

2.246200

Mobile Home Park

1

21,654,921.00

2.89%

71

4.8750

1.239000

Missouri

1

868,000.00

0.12%

72

5.6000

1.628300

Multi-Family

3

27,926,553.10

3.72%

46

5.2768

1.251736

Nevada

2

24,312,031.72

3.24%

71

4.9045

1.503162

Office

13

260,096,552.20

34.66%

70

4.6997

1.837217

New Hampshire

1

26,550,164.93

3.54%

71

4.5650

1.998600

Retail

13

183,461,587.45

24.45%

71

4.8622

1.513367

New Jersey

4

56,327,838.28

7.51%

71

4.7465

1.644969

Self Storage

2

9,997,615.40

1.33%

71

5.2001

2.169663

New York

6

62,300,000.00

8.30%

60

5.2663

0.766842

Totals

55

750,367,742.74

100.00%

69

4.8537

1.614009

North Carolina

1

20,630,902.43

2.75%

71

4.9800

0.703600

 

 

 

 

 

 

 

Ohio

3

28,312,184.91

3.77%

71

5.5162

1.706038

 

 

 

 

 

 

 

Oregon

2

12,713,728.87

1.69%

71

5.0180

1.577400

 

 

 

 

 

 

 

Pennsylvania

1

15,000,000.00

2.00%

71

4.7650

1.547900

 

 

 

 

 

 

 

South Carolina

1

18,407,214.52

2.45%

71

4.8200

1.259100

 

 

 

 

 

 

 

Texas

2

7,965,916.60

1.06%

35

5.6243

1.232902

 

 

 

 

 

 

 

Utah

3

15,767,497.71

2.10%

71

4.8907

1.870066

 

 

 

 

 

 

 

Virginia

2

74,408,147.34

9.92%

71

4.8399

1.157948

 

 

 

 

 

 

 

Washington

1

11,300,797.78

1.51%

71

4.9850

0.959700

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

9,131,847.23

1.22%

10

5.5030

NAP

Defeased

1

9,131,847.23

1.22%

10

5.5030

NAP

 

4.250% or less

1

30,000,000.00

4.00%

71

3.7086

2.721300

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

1

47,000,000.00

6.26%

69

4.3750

2.431400

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

7

117,119,413.60

15.61%

71

4.6240

2.038326

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.751% to 5.000%

18

381,150,721.90

50.80%

71

4.8512

1.484452

37 months to 48 months

8

98,700,304.49

13.15%

62

5.0697

1.260275

 

5.001% to 5.250%

6

76,266,431.24

10.16%

68

5.0684

1.653699

49 months or greater

36

642,535,591.02

85.63%

70

4.8113

1.670962

 

5.251% to 5.500%

6

62,114,843.84

8.28%

71

5.3682

0.690038

Totals

45

750,367,742.74

100.00%

69

4.8537

1.614009

 

5.501% to 6.000%

3

16,915,615.40

2.25%

31

5.6701

0.649613

 

 

 

 

 

 

 

 

6.001% to 6.500%

1

4,867,306.89

0.65%

12

6.0600

0.881300

 

 

 

 

 

 

 

 

6.501% or greater

1

5,801,562.64

0.77%

71

6.7050

2.299100

 

 

 

 

 

 

 

 

Totals

45

750,367,742.74

100.00%

69

4.8537

1.614009

 

 

 

 

 

 

 

(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 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

9,131,847.23

1.22%

10

5.5030

NAP

Defeased

1

9,131,847.23

1.22%

10

5.5030

NAP

 

84 months or less

44

741,235,895.51

98.78%

69

4.8457

1.616276

Interest Only

18

335,368,000.00

44.69%

69

4.7599

1.896622

 

85 months or greater

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

2

13,680,981.21

1.82%

58

5.7806

1.932226

 

Totals

45

750,367,742.74

100.00%

69

4.8537

1.614009

241 to 300 months

2

49,538,241.55

6.60%

71

4.9939

1.619304

 

 

 

 

 

 

 

 

301 months or greater

22

342,648,672.75

45.66%

70

4.8710

1.328835

 

 

 

 

 

 

 

 

Totals

45

750,367,742.74

100.00%

69

4.8537

1.614009

(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 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

              Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

              WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

                DSCR¹

 

Defeased

1

9,131,847.23

1.22%

10

5.5030

NAP

 

 

 

None

 

    Underwriter's Information

1

5,000,000.00

0.67%

71

4.6810

1.990000

 

 

 

 

 

 

12 months or less

43

736,235,895.51

98.12%

69

4.8468

1.613738

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

45

750,367,742.74

100.00%

69

4.8537

1.614009

 

 

 

 

 

(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 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original          Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

      Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                      Accrual Type      Gross Rate

Interest

Principal

Adjustments               Repay Date       Date

    Date

Balance

Balance

Date

 

1

310941530

RT

Leesburg

VA

Actual/360

4.758%

261,690.00

0.00

0.00

N/A

04/01/28

--

66,000,000.00

66,000,000.00

05/01/22

 

2

883100839

OF

Palo Alto

CA

Actual/360

4.955%

206,458.33

0.00

0.00

N/A

04/06/28

--

50,000,000.00

50,000,000.00

05/06/22

 

3

310944099

IN

Irvine

CA

Actual/360

4.375%

171,354.17

0.00

0.00

N/A

02/07/28

--

47,000,000.00

47,000,000.00

05/07/22

 

4

883100858

OF

Towson

MD

Actual/360

4.773%

184,441.04

61,385.21

0.00

N/A

05/06/28

--

46,371,097.63

46,309,712.42

05/06/22

 

5

310942878

LO

Various

Various

Actual/360

5.018%

152,551.33

81,118.73

0.00

N/A

04/11/28

--

36,480,986.50

36,399,867.77

05/11/22

 

6

28002043

MU

Ramsey

NJ

Actual/360

4.862%

134,717.92

0.00

0.00

N/A

04/06/28

--

33,250,000.00

33,250,000.00

05/06/22

 

7

883100840

OF

San Francisco

CA

Actual/360

3.709%

92,715.00

0.00

0.00

04/06/28

04/06/31

--

30,000,000.00

30,000,000.00

05/06/22

 

8

28202045

OF

Denver

CO

Actual/360

4.681%

97,520.83

0.00

0.00

N/A

04/06/28

--

25,000,000.00

25,000,000.00

05/06/22

 

8A

28302045

 

 

 

Actual/360

4.681%

19,504.17

0.00

0.00

N/A

04/06/28

--

5,000,000.00

5,000,000.00

05/06/22

 

9

301741262

MU

New York

NY

Actual/360

5.340%

133,500.00

0.00

0.00

N/A

04/06/28

--

30,000,000.00

30,000,000.00

09/06/20

 

10

883100844

OF

Exeter

NH

Actual/360

4.565%

101,140.90

36,708.89

0.00

N/A

04/06/28

--

26,586,873.82

26,550,164.93

05/06/22

 

11

310943937

OF

Various

NJ

Actual/360

4.580%

88,217.58

35,936.86

0.00

N/A

04/11/28

--

23,113,775.14

23,077,838.28

05/11/22

 

12

310943505

OF

Las Vegas

NV

Actual/360

4.840%

84,145.48

33,131.12

0.00

N/A

04/11/28

--

20,862,515.90

20,829,384.78

05/11/22

 

13

28002049

MH

Lothian

MD

Actual/360

4.875%

88,088.24

28,337.57

0.00

N/A

04/06/28

--

21,683,258.57

21,654,921.00

05/06/22

 

14

610941538

LO

Raleigh

NC

Actual/360

4.980%

85,751.38

32,080.61

0.00

N/A

04/11/28

--

20,662,983.04

20,630,902.43

05/11/22

 

15

310944182

IN

San Jose

CA

Actual/360

4.590%

75,735.00

0.00

0.00

N/A

03/11/28

--

19,800,000.00

19,800,000.00

05/11/22

 

16

310943235

RT

Indian Land

SC

Actual/360

4.820%

74,039.58

25,876.66

0.00

N/A

04/11/28

--

18,433,091.18

18,407,214.52

05/11/22

 

17

310943681

RT

Tucson

AZ

Actual/360

4.780%

64,530.00

20,270.06

0.00

N/A

04/11/28

--

16,200,000.00

16,179,729.94

05/11/22

 

18

883100851

RT

Stony Point

NY

Actual/360

4.872%

64,554.00

0.00

0.00

N/A

05/06/28

--

15,900,000.00

15,900,000.00

05/06/22

 

19

310943408

RT

Upper St Clair

PA

Actual/360

4.765%

59,562.50

0.00

0.00

N/A

04/11/28

--

15,000,000.00

15,000,000.00

05/11/22

 

20

28002030

RT

Various

WI

Actual/360

4.927%

54,066.30

29,793.52

0.00

N/A

03/06/28

--

13,168,167.30

13,138,373.78

05/06/22

 

21

301741264

RT

Noblesville

IN

Actual/360

4.700%

53,266.67

0.00

0.00

N/A

04/06/28

--

13,600,000.00

13,600,000.00

05/06/22

 

22

301741249

OF

Los Angeles

CA

Actual/360

4.950%

54,450.00

0.00

0.00

N/A

02/06/28

--

13,200,000.00

13,200,000.00

05/06/22

 

23

883100843

LO

Marysville

WA

Actual/360

4.985%

47,018.34

17,558.24

0.00

N/A

04/06/28

--

11,318,356.02

11,300,797.78

05/06/22

 

24

28002059

MF

Columbus

OH

Actual/360

5.025%

49,935.94

0.00

0.00

N/A

04/06/28

--

11,925,000.00

11,925,000.00

05/06/22

 

25

28002057

MF

New York

NY

Actual/360

5.690%

55,003.33

0.00

0.00

N/A

05/06/23

--

11,600,000.00

11,600,000.00

04/06/20

 

26

28002037

RT

Aurora

OH

Actual/360

5.418%

47,854.92

13,474.47

0.00

N/A

03/06/28

--

10,599,096.74

10,585,622.27

05/06/22

 

27

28002044

IN

Whitehall

PA

Actual/360

5.503%

41,933.24

12,234.75

0.00

N/A

03/06/23

--

9,144,081.98

9,131,847.23

05/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original           Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

      Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State           Accrual Type            Gross Rate

Interest

Principal

Adjustments               Repay Date       Date

    Date

Balance

Balance

Date

 

28

28002033

OF

Davenport

IA

Actual/360

5.246%

40,656.50

0.00

0.00

N/A

03/06/28

--

9,300,000.00

9,300,000.00

05/06/22

 

29

883100849

LO

Norfolk

VA

Actual/360

5.483%

38,472.90

11,965.43

0.00

N/A

05/06/28

--

8,420,112.77

8,408,147.34

05/06/22

 

30

28000894

LO

Phoenix

AZ

Actual/360

5.100%

33,573.19

20,156.04

0.00

N/A

05/06/26

--

7,899,574.61

7,879,418.57

05/06/22

 

31

600944460

MU

Tucson

AZ

Actual/360

4.820%

25,343.23

9,995.57

0.00

N/A

05/11/28

--

6,309,518.01

6,299,522.44

04/11/22

 

32

28002050

LO

Perrysburg

OH

Actual/360

6.705%

32,509.77

16,740.14

0.00

N/A

04/06/28

--

5,818,302.78

5,801,562.64

05/06/22

 

33

883100834

OF

Dacula

GA

Actual/360

5.128%

25,512.35

7,984.95

0.00

N/A

03/06/28

--

5,970,129.85

5,962,144.90

05/06/22

 

34

28002046

SS

Park City

UT

Actual/360

4.854%

22,449.75

0.00

0.00

N/A

04/06/28

--

5,550,000.00

5,550,000.00

05/06/22

 

35

28002036

RT

Pollock Pines

CA

Actual/360

5.324%

24,401.67

0.00

0.00

N/A

03/06/28

--

5,500,000.00

5,500,000.00

05/06/22

 

36

301741267

OF

Arlington

TX

Actual/360

6.060%

24,611.63

6,283.14

0.00

N/A

05/06/23

--

4,873,590.03

4,867,306.89

05/06/22

 

37

28002008

RT

Brooklyn

NY

Actual/360

5.088%

20,352.00

0.00

0.00

N/A

01/06/28

--

4,800,000.00

4,800,000.00

05/06/22

 

38

28002063

SS

Miami

FL

Actual/360

5.632%

20,903.12

6,173.51

0.00

N/A

05/06/28

--

4,453,788.91

4,447,615.40

05/06/22

 

39

410944110

MF

New Baltimore

MI

Actual/360

4.870%

17,891.25

6,967.27

0.00

N/A

04/11/28

--

4,408,520.37

4,401,553.10

05/11/22

 

40

28002038

MU

Denver

CO

Actual/360

5.337%

18,432.79

6,101.81

0.00

N/A

03/06/28

--

4,144,529.10

4,138,427.29

05/06/22

 

41

410943131

MU

Salt Lake City

UT

Actual/360

4.750%

16,218.21

5,821.39

0.00

N/A

04/11/28

--

4,097,231.78

4,091,410.39

05/11/22

 

42

301741265

RT

Las Vegas

NV

Actual/360

5.290%

15,375.36

5,147.94

0.00

N/A

04/06/28

--

3,487,794.88

3,482,646.94

05/06/22

 

43

610942963

MU

Spring

TX

Actual/360

4.940%

12,773.59

4,287.55

0.00

N/A

03/11/28

--

3,102,897.26

3,098,609.71

05/11/22

 

44

28002062

RT

Kirbyville

MO

Actual/360

5.600%

4,050.67

0.00

0.00

05/06/28

05/06/33

--

868,000.00

868,000.00

05/06/22

 

Totals

 

 

 

 

 

 

3,037,274.17

535,531.43

0.00

 

 

 

750,903,274.17

750,367,742.74

 

 

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 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent               Most Recent      Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

    NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

    Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

6,841,103.01

5,736,048.83

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

5,106,843.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

16,727,910.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

3,860,062.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

7,551,586.22

13,831,190.42

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

2,960,210.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

25,668,998.93

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

8,217,366.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

572,736.00

0.00

--

--

05/11/22

0.00

513,140.76

133,070.50

2,220,673.31

1,003,420.17

0.00

 

 

10

0.00

907,133.77

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,552,956.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,252,820.76

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

1,813,060.60

436,401.92

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,145,470.01

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

2,124,756.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,552,411.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,648,151.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,623,103.08

447,455.43

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,129,656.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,888,089.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,575,960.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,271,903.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

404,014.98

1,006,557.53

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,013,687.76

292,375.60

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

211,317.00

98,989.56

01/01/21

09/30/21

03/14/22

3,382,604.23

208,133.86

38,812.17

1,200,084.65

378,960.50

0.00

 

 

26

917,092.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

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 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent               Most Recent      Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

    NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

    Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

28

983,211.59

246,849.39

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

951,384.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,197,477.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

622,462.62

0.00

--

--

--

0.00

0.00

35,010.18

35,010.18

0.00

0.00

 

 

32

1,545,516.93

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

430,520.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

711,797.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

523,105.48

132,406.94

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

391,023.48

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

436,174.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

444,984.19

135,924.68

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

606,269.55

533,324.98

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

182,598.51

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

412,343.78

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

338,522.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

381,925.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

81,383.00

40,691.50

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

111,871,969.97

23,845,350.55

 

 

 

3,382,604.23

721,274.62

206,892.85

3,455,768.14

1,382,380.67

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                           

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

0

0.00

0

0.00

2

41,600,000.00

1

11,600,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.853696%

4.817421%

69

04/18/22

0

0.00

0

0.00

2

41,600,000.00

1

11,600,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.853793%

4.817527%

70

03/17/22

0

0.00

0

0.00

2

41,600,000.00

1

11,600,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.853883%

4.817625%

71

02/17/22

0

0.00

0

0.00

2

41,600,000.00

1

11,600,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.853997%

4.817749%

72

01/18/22

0

0.00

0

0.00

2

41,600,000.00

1

11,600,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.854085%

4.817845%

73

12/17/21

0

0.00

0

0.00

2

41,600,000.00

1

11,600,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.854173%

4.819106%

74

11/18/21

0

0.00

0

0.00

2

41,600,000.00

1

11,600,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.854268%

4.815427%

75

10/18/21

0

0.00

0

0.00

2

41,600,000.00

1

11,600,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.854355%

4.815519%

76

09/17/21

0

0.00

0

0.00

2

41,600,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.854449%

4.815620%

77

08/17/21

0

0.00

0

0.00

2

41,600,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.854535%

4.815711%

78

07/16/21

0

0.00

0

0.00

2

41,600,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.854620%

4.815802%

79

06/17/21

0

0.00

0

0.00

2

41,600,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.854712%

4.815901%

80

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

     Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

9

301741262

09/06/20

19

6

 

133,070.50

2,220,673.31

1,050,126.02

30,000,000.00

12/17/20

2

 

 

 

 

25

28002057

04/06/20

24

6

 

38,812.17

1,200,084.65

533,381.20

11,600,000.00

05/29/20

2

 

 

05/18/21

 

31

600944460

04/11/22

0

B

 

35,010.18

35,010.18

0.00

6,309,518.01

 

 

 

 

 

 

Totals

 

 

 

 

 

206,892.85

3,455,768.14

1,583,507.22

47,909,518.01

 

 

 

 

 

 

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 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

       Total

         Performing

  Non-Performing

                 REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

25,599,154

13,999,154

0

 

 

11,600,000

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

7,879,419

7,879,419

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

716,889,170

686,889,170

         30,000,000

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

      30-59 Days

       60-89 Days

90+ Days

REO/Foreclosure

 

 

May-22

750,367,743

708,767,743

0

0

30,000,000

11,600,000

 

Apr-22

750,903,274

709,303,274

0

0

30,000,000

11,600,000

 

Mar-22

751,372,156

709,772,156

0

0

30,000,000

11,600,000

 

Feb-22

751,971,988

710,371,988

0

0

30,000,000

11,600,000

 

Jan-22

752,436,290

710,836,290

0

0

30,000,000

11,600,000

 

Dec-21

752,898,603

711,298,603

0

0

30,000,000

11,600,000

 

Nov-21

753,403,453

711,803,453

0

0

30,000,000

11,600,000

 

Oct-21

753,861,622

712,261,622

0

0

30,000,000

11,600,000

 

Sep-21

754,362,479

712,762,479

0

0

41,600,000

0

 

Aug-21

754,816,540

713,216,540

0

0

41,600,000

0

 

Jul-21

755,268,656

713,668,656

0

0

41,600,000

0

 

Jun-21

755,763,679

714,163,679

0

0

41,600,000

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 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

9

301741262

30,000,000.00

30,000,000.00

51,000,000.00

04/01/22

558,563.98

0.08380

12/31/21

04/06/28

I/O

25

28002057

11,600,000.00

11,600,000.00

10,800,000.00

03/07/22

95,820.81

0.19090

09/30/21

05/06/23

I/O

42

301741265

3,482,646.94

3,482,646.94

5,900,000.00

01/12/18

311,236.00

1.26370

12/31/21

04/06/28

310

Totals

 

45,082,646.94

45,082,646.94

67,700,000.00

 

965,620.79

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

9

301741262

MU

NY

12/17/20

2

 

 

 

 

The Loan transferred due to issues stemming from the COVID-19 pandemic. Lender processed a retail lease request. Lender is performing a books and records inspection. Lender is in the process of commencing action to foreclose.

 

 

25

28002057

MF

NY

05/29/20

2

 

 

 

 

Lender has filed a foreclosure complaint and a receivership order was entered on September 28, 2021. Litigation remains ongoing.

 

 

 

 

42

301741265

RT

NV

12/21/21

13

 

 

 

 

Loan recently transferred for Non-Monetary Default due to Borrower not complying with financials since Q3 2019. Borrower has provided past due financials. Pending CMA implementation.

 

 

 

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 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

          Balance

Rate

         Balance

         Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

14

610941538

21,228,425.58

4.98000%

21,228,425.58                           4.98000%

10

09/01/20

08/11/20

10/13/20

23

883100843

11,656,937.56

4.98500%

11,656,937.56                           4.98500%

10

06/08/20

05/06/20

08/11/20

30

28000894

8,293,716.92

5.10000%

8,293,716.92                            5.10000%

10

07/24/20

08/06/20

08/11/20

Totals

 

41,179,080.06

 

41,179,080.06

 

 

 

 

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 23 of 27

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

                 Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹                Number               Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

       Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID        Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

9

0.00

0.00

6,250.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

0.00

0.00

645.77

0.00

0.00

0.00

0.00

0.00

0.00

0.00

25

0.00

0.00

3,500.00

0.00

0.00

16,025.09

0.00

0.00

0.00

0.00

0.00

0.00

42

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

Total

0.00

0.00

13,250.00

0.00

645.77

16,025.09

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

29,920.86

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 



  
    Prospectus Loan ID
    1
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-09-2018
    66000000.00
    120
    04-01-2028
    360
    0.04758
    0.04758
    3
    1
    60
    05-01-2018
    true
    1
    PP
    5
    261690.00
    66000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    12-31-2027
    
      VILLAGE AT LEESBURG
      1600-1610, 1612, 1614, 1616 VILLAGE MARKET BOULEVARD SOUTHEAST; 101 CROSSTRAIL BOULEVARD; 1490 CLASSIC PATH WAY SOUTHEAST
      Leesburg
      VA
      20175
      Loudoun
      RT
      546107
      546107
      2009
      2018
      226000000.00
      MAI
      12-01-2018
      0.92
      0.88
      6
      06-01-2020
      N
      Wegman's Food Markets  Inc
      142692
      07-31-2034
      Cobb Theaters
      63654
      02-28-2029
      L.A. Fitness International  LLC
      45000
      03-31-2026
      12-31-2017
      01-01-2021
      09-30-2021
      14588908.60
      8990083.00
      3574353.50
      3254034.17
      11014555.10
      5736048.83
      10531133.22
      5373482.33
      UW
      CREFC
      4753043.78
      1.34
      1.2068
      1.28
      1.1305
      C
      F
      03-31-2022
    
    false
    false
    66000000.00
    261690.00
    0.04758
    0.0001718
    261690.00
    0.00
    0.00
    66000000.00
    66000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    06-06-2020
    08-01-2020
    false
    0.00
    8
    0
  
  
    Prospectus Loan ID
    2
    04-12-2022
    05-11-2022
    Barclays Bank PLC
    03-28-2018
    50000000.00
    120
    04-06-2028
    0.04955
    0.04955
    3
    1
    120
    05-06-2018
    true
    1
    WL
    3
    206458.33
    50000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2027
    
      3495 DEER CREEK ROAD
      3495 DEER CREEK ROAD
      Palo Alto
      CA
      94304
      Santa Clara
      OF
      81031
      81031
      1977
      2014
      90150000.00
      MAI
      02-26-2018
      1
      1
      6
      06-06-2020
      N
      VMware  INC.
      81031
      12-31-2027
      Sprint
      265
      01-31-2029
      12-31-2017
      12-31-2020
      12-31-2021
      6250558.00
      6875514.00
      1790156.00
      1768670.45
      4460402.00
      5106843.55
      4141874.00
      4788322.55
      UW
      CREFC
      2511909.72
      1.78
      2.033
      1.65
      1.9062
      C
      F
      12-31-2021
    
    false
    false
    50000000.00
    206458.33
    0.04955
    0.0005718
    206458.33
    0.00
    0.00
    50000000.00
    50000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    01-24-2018
    47000000.00
    120
    02-07-2028
    0.04375
    0.04375
    3
    1
    120
    03-07-2018
    false
    1
    PP
    3
    171354.17
    47000000.00
    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
      06-07-2020
      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
    47000000.00
    171354.17
    0.04375
    0.00015
    171354.17
    0.00
    0.00
    47000000.00
    47000000.00
    05-07-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    04-12-2022
    05-11-2022
    Barclays Bank PLC
    04-13-2018
    47000000.00
    120
    05-06-2028
    360
    0.04773
    0.04773
    3
    1
    36
    06-06-2018
    true
    1
    WL
    5
    193173.92
    47000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2028
    
      DULANEY CENTER
      901 DULANEY VALLEY ROAD & 849 WEST FAIRMOUNT AVENUE
      Towson
      MD
      21204
      Baltimore
      OF
      316348
      316348
      1983
      2016
      67300000.00
      MAI
      03-27-2018
      0.90
      0.67
      6
      06-06-2020
      N
      Pessin Katz Law  P.A
      36535
      12-31-2028
      Sheppard Pratt
      27172
      07-31-2032
      US Fertility  LLC
      18773
      11-30-2023
      12-31-2017
      12-31-2020
      12-31-2021
      8410766.22
      7821018.00
      3152548.50
      3960956.00
      5258217.72
      3860062.00
      4536471.33
      3138316.00
      UW
      CREFC
      2661728.00
      1.78
      1.4502
      1.54
      1.179
      C
      F
      12-31-2021
    
    false
    false
    46371097.63
    245826.25
    0.04773
    0.0001718
    184441.04
    61385.21
    0.00
    46309712.42
    46309712.42
    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
    Wells Fargo Bank, National Association
    03-22-2018
    39900000.00
    120
    04-11-2028
    300
    0.05018
    0.05018
    3
    1
    05-11-2018
    true
    1
    PP
    2
    233670.06
    39833178.44
    1
    7
    7
    0
    false
    true
    false
    false
    false
    01-10-2028
    
      Northwest Hotel Portfolio
      LO
      818
      818
      173500000.00
      MAI
      0.79
      0.69
      06-11-2020
      N
      12-31-2017
      10-01-2020
      09-30-2021
      35830406.00
      31987378.00
      20267527.00
      18156187.58
      15562879.00
      13831190.42
      14129663.00
      12551695.30
      UW
      7956747.00
      1.96
      1.7382
      1.78
      1.5774
      C
      F
    
    false
    false
    36480986.50
    233670.06
    0.05018
    0.0001718
    152551.33
    81118.73
    0.00
    36399867.77
    36399867.77
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5-001
    04-12-2022
    05-11-2022
    
      HILTON GARDEN INN BEND
      425 SOUTHWEST BLUFF DRIVE
      Bend
      OR
      97702
      Deschutes
      LO
      96
      96
      2004
      2012
      30400000.00
      MAI
      10-01-2018
      0.85
      0.64
      6
      12-31-2017
      10-01-2020
      09-30-2021
      5917013.00
      4882974.00
      3292596.00
      2858734.24
      2624417.00
      2024239.76
      2387736.00
      1828920.80
      UW
      CREFC
      1394150.00
      1.4519
      1.3118
      F
    
    false
  
  
    Prospectus Loan ID
    5-002
    04-12-2022
    05-11-2022
    
      HAMPTON INN & SUITES BEND
      730 SOUTHWEST COLUMBIA STREET
      Bend
      OR
      97702
      Deschutes
      LO
      114
      114
      2014
      30200000.00
      MAI
      10-01-2017
      0.80
      0.60
      6
      12-31-2017
      10-01-2020
      09-30-2021
      5563015.00
      4521019.00
      2972849.00
      2570814.51
      2590166.00
      1950204.49
      2367646.00
      1769363.73
      UW
      CREFC
      1384979.00
      1.4081
      1.2775
      F
    
    false
  
  
    Prospectus Loan ID
    5-003
    04-12-2022
    05-11-2022
    
      HILTON GARDEN INN SALT LAKE CITY DOWNTOWN
      250 WEST 600 SOUTH
      Salt Lake City
      UT
      84101
      Salt Lake
      LO
      132
      132
      2006
      29200000.00
      MAI
      10-01-2018
      0.82
      0.66
      6
      12-31-2017
      10-01-2020
      09-30-2021
      6494727.00
      3924798.00
      3861318.00
      2804333.51
      2633409.00
      1120464.49
      2373620.00
      963472.57
      UW
      CREFC
      1339118.00
      0.8367
      0.7194
      F
    
    false
  
  
    Prospectus Loan ID
    5-004
    04-12-2022
    05-11-2022
    
      HAMPTON INN & SUITES COEUR DALENE
      1500 WEST RIVERSTONE DRIVE
      Coeur dAlene
      ID
      83814
      Kootenai
      LO
      124
      124
      2007
      29000000.00
      MAI
      10-01-2018
      0.80
      0.79
      6
      12-31-2017
      10-01-2020
      09-30-2021
      5370398.00
      6360891.00
      2811954.00
      3022358.51
      2558444.00
      3338532.49
      2343628.00
      3084096.85
      UW
      CREFC
      1329946.00
      2.5102
      2.3189
      F
    
    false
  
  
    Prospectus Loan ID
    5-005
    04-12-2022
    05-11-2022
    
      HAMPTON INN & SUITES BOISE SPECTRUM
      7499 WEST OVERLAND ROAD
      Boise
      ID
      83709
      Ada
      LO
      133
      133
      1998
      2011
      27700000.00
      MAI
      10-01-2018
      0.81
      0.70
      6
      12-31-2017
      10-01-2020
      09-30-2021
      5564556.00
      4578852.00
      3216483.00
      2717132.77
      2348073.00
      1861719.23
      2125491.00
      1678565.15
      UW
      CREFC
      1270328.00
      1.4655
      1.3213
      F
    
    false
  
  
    Prospectus Loan ID
    5-006
    04-12-2022
    05-11-2022
    
      LA QUINTA INNS & SUITES COEUR DALENE
      333 WEST IRONWOOD AVENUE
      Coeur dAlene
      ID
      83814
      Kootenai
      LO
      118
      118
      1997
      2014
      14000000.00
      MAI
      10-01-2017
      0.67
      0.67
      6
      12-31-2017
      10-01-2020
      09-30-2021
      3644323.00
      4245456.00
      2101071.00
      2282008.89
      1543253.00
      1963447.11
      1397480.00
      1793628.87
      UW
      CREFC
      642043.00
      3.0581
      2.7936
      F
    
    false
  
  
    Prospectus Loan ID
    5-007
    04-12-2022
    05-11-2022
    
      LA QUINTA INNS & SUITES TWIN FALLS
      539 POLE LINE ROAD
      Twin Falls
      ID
      83301
      Twin Falls
      LO
      101
      101
      2008
      13000000.00
      MAI
      10-01-2018
      0.77
      0.73
      6
      12-31-2017
      10-01-2020
      09-30-2021
      3276373.00
      3473388.00
      2011256.00
      1900805.15
      1265117.00
      1572582.85
      1134062.00
      1433647.33
      UW
      CREFC
      596183.00
      2.6377
      2.4047
      F
    
    false
  
  
    Prospectus Loan ID
    6
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    03-19-2018
    33250000.00
    120
    04-06-2028
    0.04862
    0.04862
    3
    1
    120
    05-06-2018
    true
    1
    WL
    3
    134717.92
    33250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2027
    
      KONICA MINOLTA BUSINESS SOLUTIONS HQ
      100 & 133 WILLIAMS STREET
      Ramsey
      NJ
      07446
      Bergen
      MU
      277942
      277942
      1980
      48700000.00
      MAI
      03-01-2018
      1
      1
      6
      06-06-2020
      N
      Konica Minolta Business Solutions US
      277942
      08-31-2034
      12-31-2020
      12-31-2021
      3113856.87
      3036113.00
      77846.42
      75902.82
      3036010.45
      2960210.18
      2994319.15
      2918519.18
      UW
      CREFC
      1639067.97
      1.85
      1.806
      1.83
      1.7805
      C
      F
      02-11-2022
    
    false
    false
    33250000.00
    134717.92
    0.04862
    0.0001718
    134717.92
    0.00
    0.00
    33250000.00
    33250000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    04-12-2022
    05-11-2022
    Barclays Bank PLC
    03-29-2018
    30000000.00
    120
    04-06-2031
    0.037086
    0.037086
    3
    1
    120
    05-06-2018
    false
    1
    PP
    3
    92715.00
    30000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    04-05-2020
    10-05-2027
    
      181 FREMONT STREET
      181 FREMONT STREET
      San Francisco
      CA
      94105
      San Francisco
      OF
      436332
      436332
      2018
      632000000.00
      MAI
      03-01-2021
      1
      1
      6
      06-06-2020
      N
      Meta Platforms  Inc.
      436332
      03-01-2031
      12-31-2020
      12-31-2021
      43664053.01
      42877172.00
      14094389.80
      17208173.07
      29569663.21
      25668998.93
      29482396.81
      25581732.93
      UW
      CREFC
      9400270.86
      3.15
      2.7306
      3.14
      2.7213
      C
      F
      12-31-2021
    
    false
    false
    30000000.00
    92715.00
    0.037086
    0.00015
    92715.00
    0.00
    0.00
    30000000.00
    30000000.00
    05-06-2022
    04-06-2028
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    03-15-2018
    25000000.00
    120
    04-06-2028
    0.04681
    0.04681
    3
    1
    120
    05-06-2018
    true
    1
    PP
    3
    117025.00
    25000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2027
    
      RE/MAX PLAZA
      5073, 5075 & 5085 SOUTH SYRACUSE STREET
      Denver
      CO
      80237
      Denver
      OF
      242497
      242497
      2006
      116000000.00
      MAI
      10-17-2017
      1
      1
      6
      06-06-2020
      N
      ReMax International LLC.
      242497
      04-30-2028
      08-31-2017
      12-31-2020
      12-31-2021
      6810403.70
      8471512.00
      204312.11
      254145.36
      6606091.59
      8217366.64
      6205057.12
      7816331.64
      UW
      CREFC
      3111012.15
      2.12
      2.6413
      1.99
      2.5124
      C
      F
      12-31-2021
    
    false
    false
    25000000.00
    97520.83
    0.04681
    0.00015
    97520.83
    0.00
    0.00
    25000000.00
    25000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8A
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    03-15-2018
    5000000.00
    120
    04-06-2028
    0.04681
    0.04681
    3
    1
    120
    05-06-2018
    1
    PP
    3
    5000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      C
    
    false
    false
    5000000.00
    19504.17
    0.04681
    0.00015
    19504.17
    0.00
    0.00
    5000000.00
    5000000.00
    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
    Argentic Real Estate Finance LLC
    03-13-2018
    30000000.00
    120
    04-06-2028
    0.0534
    0.0534
    3
    1
    120
    05-06-2018
    true
    1
    PP
    3
    133500.00
    30000000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    01-05-2028
    
      Prince and Spring Street Portfolio
      NY
      MU
      32260
      66000000.00
      MAI
      12-05-2017
      51000000.00
      04-01-2022
      MAI
      0.97
      0.96
      06-06-2020
      N
      12-31-2017
      12-31-2020
      12-31-2021
      4031021.00
      2903886.00
      1359059.00
      2331150.00
      2671962.00
      572736.00
      2657789.00
      558563.98
      UW
      6659424.00
      1.20
      0.086
      1.20
      0.0838
      C
      F
    
    false
    false
    30000000.00
    133500.00
    0.0534
    0.0001718
    133500.00
    0.00
    0.00
    30000000.00
    30000000.00
    09-06-2020
    1
    false
    2220673.31
    1003420.17
    46705.85
    3
    0
    Wells Fargo Bank, NA
    12-17-2020
    false
    0.00
    2
    0
  
  
    Prospectus Loan ID
    9-001
    04-12-2022
    05-11-2022
    
      31 PRINCE STREET
      31 PRINCE STREET
      New York
      NY
      10012
      New York
      MU
      9300
      9300
      1910
      2015
      26000000.00
      MAI
      12-05-2017
      1
      1
      6
      SNK PRINCE STREET
      800
      05-31-2025
      CAFÉ GITANE (PEE WEE & TYSON)
      700
      06-30-2023
      DIPTYQUE MOTT STREET, LLC
      500
      03-01-2023
      12-31-2017
      12-31-2020
      12-31-2021
      1526977.00
      1025032.00
      504567.00
      861744.00
      1022410.00
      163288.00
      1018554.00
      149115.98
      UW
      CREFC
      2219808.00
      0.0735
      0.0671
      F
    
    false
  
  
    Prospectus Loan ID
    9-002
    04-12-2022
    05-11-2022
    
      46 PRINCE STREET
      46 PRINCE STREET
      New York
      NY
      10012
      New York
      MU
      9500
      9500
      1900
      2016
      19000000.00
      MAI
      12-05-2017
      10500000.00
      01-20-2021
      MAI
      1
      0.94
      6
      JOHN FLUEVOG BOOTS & SHOES
      1000
      01-31-2020
      TORRISI
      1000
      07-31-2019
      12-31-2017
      12-31-2020
      12-31-2021
      1142497.00
      782050.00
      427080.00
      676410.00
      715417.00
      105640.00
      711423.00
      105640.00
      UW
      CREFC
      2219808.00
      0.0475
      0.0475
      F
    
    false
  
  
    Prospectus Loan ID
    9-003
    04-12-2022
    05-11-2022
    
      48 SPRING STREET
      48 SPRING STREET
      New York
      NY
      10012
      New York
      MU
      13460
      13460
      1900
      2015
      21000000.00
      MAI
      12-05-2017
      0.94
      0.94
      6
      MULBERRY BURGER
      2000
      04-30-2028
      SPRING LOUNGE
      2000
      04-30-2022
      12-31-2017
      12-31-2020
      12-31-2021
      1361547.00
      1096804.00
      427412.00
      792996.00
      934135.00
      303808.00
      927813.00
      303808.00
      UW
      CREFC
      2219808.00
      0.1368
      0.1368
      F
    
    false
  
  
    Prospectus Loan ID
    10
    04-12-2022
    05-11-2022
    Barclays Bank PLC
    04-03-2018
    27000000.00
    120
    04-06-2028
    360
    0.04565
    0.04565
    3
    1
    36
    05-06-2018
    true
    1
    WL
    5
    102712.50
    27000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2027
    
      100 DOMAIN DRIVE
      100 DOMAIN DRIVE
      Exeter
      NH
      03833
      Rockingham
      OF
      257360
      257360
      1984
      2012
      38900000.00
      MAI
      02-07-2018
      0.99
      1
      6
      06-06-2020
      N
      VAPOTHERM  INC.
      95320
      01-28-2025
      Liberty Mutual Insurance
      56822
      02-28-2024
      BAUER HOCKEY  INC.
      56455
      04-30-2023
      12-31-2017
      01-01-2022
      03-31-2022
      5211682.91
      1544616.00
      2001847.11
      637482.23
      3209835.80
      907133.77
      2887494.32
      826548.27
      UW
      CREFC
      413549.37
      1.94
      2.1935
      1.75
      1.9986
      C
      F
      03-31-2022
    
    false
    false
    26586873.82
    137849.79
    0.04565
    0.0001718
    101140.90
    36708.89
    0.00
    26550164.93
    26550164.93
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-23-2018
    24275000.00
    120
    04-11-2028
    360
    0.0458
    0.0458
    3
    1
    12
    05-11-2018
    true
    1
    WL
    5
    92649.58
    24275000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    11-10-2027
    
      2M Office Portfolio
      NJ
      OF
      304732
      32600000.00
      MAI
      02-14-2018
      0.94
      0.78
      06-11-2020
      N
      02-28-2018
      12-31-2020
      12-31-2021
      6046723.02
      5463039.00
      2848746.80
      2910082.70
      3197976.21
      2552956.30
      2804871.93
      2159849.30
      UW
      1489853.00
      2.15
      1.7135
      1.88
      1.4497
      C
      F
    
    false
    false
    23113775.14
    124154.44
    0.0458
    0.0001718
    88217.58
    35936.86
    0.00
    23077838.28
    23077838.28
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11-001
    04-12-2022
    05-11-2022
    
      701A AND 701C ROUTE 73 SOUTH
      701A AND 701C ROUTE 73 SOUTH
      Marlton
      NJ
      08053
      Burlington
      OF
      121568
      121568
      1987
      2012
      14500000.00
      MAI
      02-14-2018
      1
      0.77
      6
      Liberty Mutual Insurance
      67257
      08-31-2023
      Fox and Roach
      8547
      01-31-2025
      United States of America
      5589
      04-30-2025
      02-28-2018
      12-31-2020
      12-31-2021
      2709652.23
      5463039.00
      1295848.85
      2910082.70
      1413803.38
      2552956.30
      1256980.66
      2159849.30
      UW
      CREFC
      1489853.00
      1.7135
      1.4497
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-002
    04-12-2022
    05-11-2022
    
      3000 ATRIUM WAY
      3000 ATRIUM WAY
      Mount Laurel
      NJ
      08054
      Burlington
      OF
      109151
      109151
      1987
      2012
      11500000.00
      MAI
      02-14-2018
      0.96
      0.79
      6
      3000 ATRIUM EXECUTIVE SUITES
      21345
      12-31-2024
      TD Bank US Holding Company
      10798
      01-31-2026
      RBC CAPITAL MARKETS  LLC
      9680
      09-30-2024
      02-28-2018
      12-31-2020
      12-31-2021
      2261548.43
      0.00
      1120116.42
      0.00
      1141432.00
      0.00
      1000627.21
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-003
    04-12-2022
    05-11-2022
    
      2000 CRAWFORD PLACE
      2000 CRAWFORD PLACE
      Mount Laurel
      NJ
      08054
      Burlington
      OF
      74013
      74013
      1986
      2012
      6600000.00
      MAI
      02-14-2018
      0.80
      0.79
      6
      Virtua Health Center for Learning
      28650
      07-31-2024
      Power Engineers  Inc
      8549
      05-31-2022
      NATIONAL MENTOR HEALTHCARE
      6773
      05-31-2027
      02-28-2018
      12-31-2020
      12-31-2021
      1075522.36
      0.00
      432781.53
      0.00
      642740.83
      0.00
      547264.06
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    04-03-2018
    22250000.00
    120
    04-11-2028
    360
    0.0484
    0.0484
    3
    1
    05-11-2018
    false
    1
    WL
    2
    117276.60
    22222465.07
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-10-2028
    
      MARNELL CORPORATE CENTER
      6750 VIA AUSTI PARKWAY
      Las Vegas
      NV
      89118
      Clark
      OF
      93650
      93650
      2006
      31800000.00
      MAI
      02-22-2019
      0.86
      0.93
      6
      06-11-2020
      N
      GSA
      27219
      09-23-2022
      Machine Zone  Inc
      24223
      02-28-2022
      HDR Engineering  Inc.
      11740
      12-31-2025
      02-28-2018
      12-31-2020
      12-31-2021
      2888585.00
      3043918.00
      737939.00
      791097.24
      2150646.00
      2252820.76
      2069703.17
      2171876.76
      UW
      CREFC
      1407319.20
      1.53
      1.6007
      1.47
      1.5432
      C
      F
      12-31-2021
    
    false
    false
    20862515.90
    117276.60
    0.0484
    0.0001718
    84145.48
    33131.12
    0.00
    20829384.78
    20829384.78
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    03-19-2018
    22000000.00
    120
    04-06-2028
    360
    0.04875
    0.04875
    3
    1
    36
    05-06-2018
    true
    1
    WL
    5
    89375.00
    22000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2028
    
      WAYSONS MHC
      201 FIFTH STREET
      Lothian
      MD
      20711
      Anne Arundel
      MH
      289
      289
      1950
      2000
      32400000.00
      MAI
      02-28-2018
      0.96
      0.99
      6
      06-06-2020
      N
      12-31-2017
      01-01-2022
      03-31-2022
      2612736.32
      746280.00
      827449.09
      309878.08
      1785287.23
      436401.92
      1770837.23
      432789.42
      UW
      CREFC
      349277.43
      1.28
      1.2494
      1.27
      1.239
      C
      F
    
    false
    false
    21683258.57
    116425.81
    0.04875
    0.0001718
    88088.24
    28337.57
    0.00
    21654921.00
    21654921.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-23-2018
    22000000.00
    120
    04-11-2028
    360
    0.0498
    0.0498
    3
    1
    05-11-2018
    true
    1
    WL
    2
    117831.99
    21973468.01
    1
    1
    1
    0
    false
    true
    false
    false
    true
    01-10-2028
    
      ALOFT HOTEL RALEIGH
      2100 HILLSBOROUGH STREET
      Raleigh
      NC
      27607
      Wake
      LO
      135
      135
      2015
      30500000.00
      MAI
      02-14-2018
      0.71
      0.42
      6
      06-11-2020
      N
      02-28-2018
      12-31-2020
      12-31-2021
      6539039.00
      3764382.00
      3876687.00
      2618911.99
      2662352.00
      1145470.01
      2400790.00
      994894.73
      UW
      CREFC
      1413983.88
      1.88
      0.8101
      1.70
      0.7036
      C
      F
    
    false
    true
    20662983.04
    117831.99
    0.0498
    0.0003718
    85751.38
    32080.61
    0.00
    20630902.43
    20630902.43
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    08-11-2020
    98
    04-11-2028
  
  
    Prospectus Loan ID
    15
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    02-27-2018
    19800000.00
    120
    03-11-2028
    0.0459
    0.0459
    3
    1
    120
    04-11-2018
    true
    1
    WL
    3
    75735.00
    19800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-10-2027
    
      3200 NORTH FIRST STREET
      3200 NORTH FIRST STREET
      San Jose
      CA
      95134
      Santa Clara
      IN
      85017
      85017
      1997
      2016
      30600000.00
      MAI
      02-05-2018
      1
      1
      6
      06-11-2020
      N
      Nextev NIO
      85017
      09-30-2023
      12-31-2017
      12-31-2020
      12-31-2021
      2424149.16
      2947091.00
      622202.95
      822334.96
      1801946.21
      2124756.04
      1691660.83
      2014471.04
      UW
      CREFC
      921442.50
      1.96
      2.3059
      1.84
      2.1862
      C
      F
      12-31-2021
    
    false
    false
    19800000.00
    75735.00
    0.0459
    0.0001718
    75735.00
    0.00
    0.00
    19800000.00
    19800000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-28-2018
    19000000.00
    120
    04-11-2028
    360
    0.0482
    0.0482
    3
    1
    24
    05-11-2018
    true
    1
    WL
    5
    76316.67
    19000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    01-10-2028
    
      CROSS CREEK SHOPPING CENTER
      8356-8360, 8374, 8384 AND 8394 CHARLOTTE HIGHWAY
      Indian Land
      SC
      29707
      Lancaster
      RT
      91700
      91700
      2012
      27800000.00
      MAI
      02-08-2018
      0.97
      0.97
      6
      06-11-2020
      N
      Publix Supermarkets
      49910
      12-31-2032
      BCBS Fitness Center
      4358
      01-31-2027
      Mama's Pizza
      4200
      03-31-2023
      12-31-2017
      12-31-2020
      12-31-2021
      2140858.95
      2066667.00
      462314.36
      514255.10
      1678544.59
      1552411.90
      1635893.81
      1509761.90
      UW
      CREFC
      1198994.88
      1.40
      1.2947
      1.36
      1.2591
      C
      F
      12-31-2021
    
    false
    false
    18433091.18
    99916.24
    0.0482
    0.0001718
    74039.58
    25876.66
    0.00
    18407214.52
    18407214.52
    05-11-2022
    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
    04-10-2018
    16200000.00
    120
    04-11-2028
    360
    0.0478
    0.0478
    3
    1
    48
    05-11-2018
    true
    1
    WL
    5
    64530.00
    16200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-10-2028
    
      PLAZA DEL ORO
      6442-6488 NORTH ORACLE ROAD AND 100 WEST ORANGE GROVE ROAD
      Tucson
      AZ
      85704
      Pima
      RT
      112346
      112346
      1977
      2017
      23800000.00
      MAI
      02-15-2018
      0.99
      1
      6
      06-11-2020
      N
      Hobby Lobby
      56100
      06-30-2028
      Arizona CVS Stores  L.L.C.
      16016
      01-31-2043
      PetVet Care Centers dba Riggs Road Vet Clinic
      5541
      12-31-2025
      02-28-2018
      12-31-2020
      12-31-2021
      1925050.18
      2102691.00
      423333.79
      454540.00
      1501716.40
      1648151.00
      1418610.47
      1565045.00
      UW
      CREFC
      785115.00
      1.48
      2.0992
      1.39
      1.9933
      C
      F
      12-21-2021
    
    false
    false
    16200000.00
    84800.06
    0.0478
    0.0001718
    64530.00
    20270.06
    0.00
    16179729.94
    16179729.94
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    04-12-2022
    05-11-2022
    Barclays Bank PLC
    04-13-2018
    15900000.00
    120
    05-06-2028
    0.04872
    0.04872
    3
    1
    120
    06-06-2018
    true
    1
    WL
    3
    66705.80
    15900000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    05-05-2020
    11-05-2027
    
      CROSSROADS AT STONY POINT
      22 HOLT DRIVE
      Stony Point
      NY
      10980
      Rockland
      RT
      88353
      88353
      2010
      25700000.00
      MAI
      03-12-2018
      0.96
      0.97
      6
      X
      INSERRA SUPERMARKET INC
      67771
      11-30-2035
      PSP Stores  LLC.
      6000
      10-31-2028
      22 SP Wines Liquors  LLC
      4000
      11-30-2035
      02-28-2018
      01-01-2022
      03-31-2022
      2393541.68
      671319.00
      846437.98
      223863.57
      1547103.70
      447455.43
      1447573.00
      422572.93
      UW
      CREFC
      193662.00
      1.97
      2.3104
      1.84
      2.182
      C
      F
      03-01-2022
    
    false
    false
    15900000.00
    64554.00
    0.04872
    0.0001718
    64554.00
    0.00
    0.00
    15900000.00
    15900000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-15-2018
    15000000.00
    120
    04-11-2028
    0.04765
    0.04765
    3
    1
    120
    05-11-2018
    true
    1
    WL
    3
    59562.50
    15000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-10-2028
    
      WHOLE FOODS PITTSBURGH
      111 SIENA DRIVE
      Upper St. Clair
      PA
      15241
      Allegheny
      RT
      39510
      39510
      2016
      24540000.00
      MAI
      01-02-2018
      1
      1
      6
      06-11-2020
      N
      Whole Foods Market Group
      39510
      01-31-2037
      12-31-2020
      12-31-2021
      1549171.00
      1283755.00
      357078.00
      154098.80
      1192093.00
      1129656.20
      1184191.00
      1121754.20
      UW
      CREFC
      724677.00
      1.64
      1.5588
      1.63
      1.5479
      C
      F
      12-31-2021
    
    false
    false
    15000000.00
    59562.50
    0.04765
    0.0001718
    59562.50
    0.00
    0.00
    15000000.00
    15000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    02-16-2018
    14450000.00
    120
    03-06-2028
    300
    0.04927
    0.04927
    3
    1
    04-06-2018
    true
    1
    WL
    2
    83859.82
    14402823.99
    1
    2
    2
    0
    false
    true
    false
    false
    false
    01-05-2028
    
      Wisconsin Walmart Portfolio
      WI
      RT
      503798
      24500000.00
      MAI
      12-07-2017
      1
      1
      06-06-2020
      N
      11-30-2017
      12-31-2020
      12-31-2021
      2203578.42
      2282190.00
      407989.35
      394100.70
      1795589.07
      1888089.30
      1653930.89
      1746431.30
      UW
      1006318.00
      1.78
      1.8762
      1.64
      1.7354
      C
      F
    
    false
    false
    13168167.30
    83859.82
    0.04927
    0.0001718
    54066.30
    29793.52
    0.00
    13138373.77
    13138373.78
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20-001
    04-12-2022
    05-11-2022
    
      GRAND VIEW
      1029 MUTUAL WAY
      Grand Chute
      WI
      54913
      Outagamie
      RT
      248520
      248520
      1992
      2003
      14800000.00
      MAI
      12-07-2017
      1
      1
      6
      Wal-Mart
      116029
      04-23-2028
      Ross Dress for Less
      23500
      01-31-2028
      Rogan's Shoes
      10200
      01-31-2026
      11-30-2017
      12-31-2020
      12-31-2021
      1299645.06
      1277857.00
      220384.30
      219950.71
      1079260.76
      1057906.29
      1006804.32
      985450.29
      UW
      CREFC
      607898.00
      1.7402
      1.621
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-002
    04-12-2022
    05-11-2022
    
      LINCOLN
      2100 LINCOLN STREET
      Rhinelander
      WI
      54501
      Oneida
      RT
      255278
      255278
      1994
      2000
      9700000.00
      MAI
      12-07-2017
      0.99
      1
      6
      Wal-Mart
      93188
      10-23-2022
      Dunham's
      22954
      01-31-2027
      Dollar Tree
      10200
      02-28-2026
      11-30-2017
      12-31-2020
      12-31-2021
      903933.36
      1004333.00
      187605.05
      174149.99
      716328.31
      830183.01
      647126.57
      760981.01
      UW
      CREFC
      398420.00
      2.0836
      1.9099
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    21
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    03-28-2018
    13600000.00
    120
    04-06-2028
    0.047
    0.047
    3
    1
    120
    05-06-2018
    true
    1
    PP
    3
    53266.67
    13600000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2028
    
      STONY CREEK MARKETPLACE
      17015-17055, 17065, 17070-17200, 17143-17177 MERCANTILE BOULEVARD
      Noblesville
      IN
      46060
      Hamilton
      RT
      204811
      204811
      2003
      34200000.00
      MAI
      02-08-2018
      0.98
      0.95
      6
      06-06-2020
      N
      Best Buy
      31004
      03-31-2026
      T J Maxx
      30000
      09-30-2023
      HomeGoods  Inc.
      28444
      10-31-2023
      12-31-2017
      12-31-2020
      12-31-2021
      3880157.00
      3778518.00
      1202665.00
      1202557.21
      2677492.00
      2575960.79
      2422749.00
      2321216.79
      UW
      CREFC
      1029300.00
      2.60
      2.5026
      2.35
      2.2551
      C
      F
      12-31-2021
    
    false
    false
    13600000.00
    53266.67
    0.047
    0.0001718
    53266.67
    0.00
    0.00
    13600000.00
    13600000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    01-26-2018
    13200000.00
    120
    02-06-2028
    0.0495
    0.0495
    3
    1
    120
    03-06-2018
    true
    1
    WL
    3
    54450.00
    13200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2027
    
      SPRING & ALAMEDA
      837 NORTH SPRING STREET; 1135 NORTH ALAMEDA STREET
      Los Angeles
      CA
      90012
      Los Angeles
      OF
      39298
      39298
      1912
      2015
      21500000.00
      MAI
      12-18-2017
      0.93
      1
      6
      06-06-2020
      N
      Ecosense Lighting  Inc.
      18142
      03-21-2022
      NAC Inc.
      13000
      01-31-2026
      Brud  Inc.
      8229
      11-30-2022
      12-31-2017
      12-31-2020
      12-31-2021
      1435677.00
      1657709.00
      310424.00
      385805.87
      1125253.00
      1271903.13
      1036832.00
      1183482.13
      UW
      CREFC
      662475.00
      1.70
      1.9199
      1.57
      1.7864
      C
      F
      01-01-2022
    
    false
    false
    13200000.00
    54450.00
    0.0495
    0.0001718
    54450.00
    0.00
    0.00
    13200000.00
    13200000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    04-12-2022
    05-11-2022
    Barclays Bank PLC
    03-30-2018
    12050000.00
    120
    04-06-2028
    360
    0.04985
    0.04985
    3
    1
    05-06-2018
    true
    1
    WL
    2
    64576.58
    12035481.13
    1
    1
    1
    0
    false
    true
    false
    false
    true
    12-05-2027
    
      HOLIDAY INN EXPRESS & SUITES - MARYSVILLE, WA
      8606 36TH AVE NORTH EAST
      Marysville
      WA
      98270
      Snohomish
      LO
      100
      100
      2007
      19600000.00
      MAI
      01-30-2018
      0.81
      0.79
      6
      06-06-2020
      N
      12-31-2017
      10-01-2020
      09-30-2021
      4170868.45
      3267046.00
      2416837.06
      2260488.47
      1754031.39
      1006557.53
      1587196.65
      875875.53
      UW
      CREFC
      912649.92
      2.26
      1.1028
      2.05
      0.9597
      C
      F
    
    false
    true
    11318356.02
    64576.58
    0.04985
    0.0001718
    47018.34
    17558.24
    0.00
    11300797.78
    11300797.78
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    10-21-2020
    11-18-2021
    false
    0.00
    8
    05-06-2020
    98
    04-06-2028
    0
  
  
    Prospectus Loan ID
    24
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    04-05-2018
    11925000.00
    120
    04-06-2028
    360
    0.05025
    0.05025
    3
    1
    60
    05-06-2018
    true
    1
    WL
    5
    49935.94
    11925000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2028
    
      HAYDENS CROSSING PHASE II
      5464 EAGLE RIVER DRIVE
      Columbus
      OH
      43016
      Franklin
      MF
      84
      84
      2017
      16910000.00
      MAI
      02-13-2018
      0.96
      0.98
      6
      06-06-2020
      N
      02-28-2018
      01-01-2022
      03-31-2022
      1577548.64
      473211.00
      601081.46
      180835.40
      976467.18
      292375.60
      955467.18
      287125.60
      UW
      CREFC
      149806.82
      1.27
      1.9516
      1.24
      1.9166
      C
      F
    
    false
    false
    11925000.00
    49935.94
    0.05025
    0.0001718
    49935.94
    0.00
    0.00
    11925000.00
    11925000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    04-12-2018
    11600000.00
    60
    05-06-2023
    0.0569
    0.0569
    3
    1
    60
    06-06-2018
    false
    1
    WL
    3
    56836.78
    11600000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2023
    
      1442 LEXINGTON AVE
      1442 LEXINGTON AVE
      New York
      NY
      10128
      New York
      MF
      16
      16
      1920
      1986
      18000000.00
      MAI
      02-09-2018
      10800000.00
      03-07-2022
      MAI
      1
      1
      6
      06-06-2020
      N
      12-31-2017
      01-01-2021
      09-30-2021
      1048469.57
      438942.00
      257860.31
      339952.44
      790609.26
      98989.56
      786384.26
      95820.81
      UW
      CREFC
      501905.00
      1.18
      0.1972
      1.18
      0.1909
      C
      F
    
    false
    false
    11600000.00
    55003.33
    0.0569
    0.0001718
    55003.33
    0.00
    0.00
    11600000.00
    11600000.00
    04-06-2020
    1
    false
    1200084.65
    378960.50
    154420.70
    3
    0
    Wells Fargo Bank, NA
    05-29-2020
    false
    0.00
    2
    0
  
  
    Prospectus Loan ID
    26
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    03-05-2018
    10900000.00
    120
    03-06-2028
    360
    0.05418
    0.05418
    3
    1
    24
    04-06-2018
    true
    1
    WL
    5
    49213.50
    10900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2028
    
      MARKETPLACE AT FOUR CORNERS PHASE II
      7555-7705 MARKET PLACE DRIVE
      Aurora
      OH
      44202
      Geauga
      RT
      116436
      116436
      2004
      2016
      16310000.00
      MAI
      01-03-2018
      0.93
      0.69
      6
      06-06-2020
      N
      Gabriel Brothers
      30512
      04-30-2028
      Party City Discount Superstore
      18000
      03-31-2025
      Old Navy Clothing Co.
      14900
      09-30-2028
      12-31-2017
      12-31-2020
      12-31-2021
      1589513.16
      1380783.00
      441692.94
      463690.32
      1147820.22
      917092.68
      1072534.40
      841806.68
      UW
      CREFC
      735952.68
      1.56
      1.2461
      1.46
      1.1438
      C
      F
      12-31-2021
    
    false
    false
    10599096.74
    61329.39
    0.05418
    0.0005718
    47854.92
    13474.47
    0.00
    10585622.27
    10585622.27
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    03-01-2018
    9537000.00
    60
    03-06-2023
    360
    0.05503
    0.05503
    3
    1
    12
    04-06-2018
    true
    1
    WL
    5
    43735.09
    9537000.00
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2022
    
      Defeased
      PA
      Lehigh
      IN
      423879
      1910
      2006
      13100000.00
      MAI
      12-20-2017
      0.87
      3
      06-06-2020
      F
      12-31-2017
      1579105.87
      458284.83
      1120821.04
      930847.46
      UW
      C
    
    false
    false
    9144081.98
    54167.99
    0.05503
    0.0001718
    41933.24
    12234.75
    0.00
    9131847.23
    9131847.23
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    02-21-2018
    9300000.00
    120
    03-06-2028
    0.05246
    0.05246
    3
    1
    120
    04-06-2018
    true
    1
    WL
    3
    40656.50
    9300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2028
    
      BITCO INSURANCE HQ
      3700 MARKET SQUARE CIRCLE
      Davenport
      IA
      52807
      Scott
      OF
      42676
      42676
      2015
      14300000.00
      MAI
      01-09-2018
      1
      1
      6
      06-06-2020
      N
      BITCO Corporation
      42676
      03-31-2031
      01-01-2022
      03-31-2022
      1026286.40
      255987.00
      43246.59
      9137.61
      983039.81
      246849.39
      974504.61
      244715.64
      UW
      CREFC
      121969.51
      1.99
      2.0238
      1.97
      2.0063
      C
      F
      03-31-2022
    
    false
    false
    9300000.00
    40656.50
    0.05246
    0.0001718
    40656.50
    0.00
    0.00
    9300000.00
    9300000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    04-12-2022
    05-11-2022
    Barclays Bank PLC
    04-12-2018
    8900000.00
    120
    05-06-2028
    360
    0.05483
    0.05483
    3
    1
    06-06-2018
    true
    1
    WL
    2
    50438.33
    8900000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-05-2028
    
      SPRINGHILL SUITES - NORFOLK, VA
      4500 HAMPTON BOULEVARD
      Norfolk
      VA
      23508
      Norfolk City
      LO
      114
      114
      2007
      2015
      15000000.00
      MAI
      02-26-2018
      0.73
      0.51
      6
      06-06-2020
      N
      01-31-2018
      12-31-2020
      12-31-2021
      4287269.00
      3002965.00
      3101572.78
      2051580.32
      1185696.22
      951384.68
      1014205.46
      831266.08
      UW
      CREFC
      605260.00
      1.96
      1.5718
      1.68
      1.3734
      C
      F
    
    false
    false
    8420112.77
    50438.33
    0.05483
    0.0001718
    38472.90
    11965.43
    0.00
    8408147.34
    8408147.34
    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
    Ladder Capital Finance LLC
    05-06-2016
    9100000.00
    120
    05-06-2026
    300
    0.051
    0.051
    3
    1
    06-06-2016
    true
    1
    WL
    2
    53729.23
    8733932.75
    1
    1
    1
    0
    false
    true
    false
    false
    true
    02-05-2026
    
      HOLIDAY INN EXPRESS NORTH SCOTTSDALE
      4575 EAST IRMA LANE
      Phoenix
      AZ
      85050
      Maricopa
      LO
      104
      104
      2013
      2017
      17200000.00
      MAI
      03-15-2018
      0.66
      0.69
      6
      06-06-2020
      N
      02-29-2016
      12-31-2020
      12-31-2021
      3500872.30
      3144984.00
      1927360.39
      1947506.84
      1573511.91
      1197477.16
      1433477.02
      1071677.80
      UW
      CREFC
      644750.76
      2.44
      1.8572
      2.22
      1.6621
      C
      F
    
    false
    true
    7899574.61
    53729.23
    0.051
    0.0001718
    33573.19
    20156.04
    0.00
    7879418.64
    7879418.57
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    08-06-2020
    98
    05-06-2026
  
  
    Prospectus Loan ID
    31
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    04-12-2018
    6720000.00
    120
    05-11-2028
    360
    0.0482
    0.0482
    3
    1
    06-11-2018
    true
    1
    WL
    2
    35338.80
    6720000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-10-2028
    
      2 EAST CONGRESS STREET
      2 EAST CONGRESS STREET
      Tucson
      AZ
      85701
      Pima
      MU
      68027
      68027
      1929
      2017
      10730000.00
      MAI
      03-06-2018
      1
      1
      6
      06-11-2020
      N
      JPMorgan Chase Bank  N.A.
      20887
      07-31-2024
      Zion
      8872
      12-31-2025
      Planning Center
      5990
      02-28-2026
      02-28-2018
      12-31-2020
      12-31-2021
      1271787.51
      1351153.00
      644059.49
      728690.38
      627728.03
      622462.62
      562051.78
      556786.88
      UW
      CREFC
      424066.00
      1.48
      1.4678
      1.33
      1.3129
      C
      F
      01-31-2022
    
    false
    false
    6309518.01
    35338.80
    0.0482
    0.0007468
    25343.23
    9995.57
    0.00
    6309518.01
    6299522.44
    04-11-2022
    1
    false
    35010.18
    0
    0
    B
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    03-26-2018
    6500000.00
    120
    04-06-2028
    240
    0.06705
    0.06705
    3
    1
    05-06-2018
    true
    1
    WL
    2
    49249.91
    6487068.84
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-05-2028
    
      BELAMERE SUITES
      12200 WILLIAMS ROAD
      Perrysburg
      OH
      43551
      Wood
      LO
      35
      35
      2004
      14300000.00
      MAI
      02-01-2018
      0.97
      1
      6
      06-06-2020
      N
      12-31-2017
      12-31-2020
      12-31-2021
      3660557.82
      4667394.00
      1889732.01
      3121877.07
      1770825.81
      1545516.93
      1624403.50
      1358821.17
      UW
      CREFC
      590998.92
      3.00
      2.615
      2.75
      2.2991
      C
      F
    
    false
    false
    5818302.78
    49249.91
    0.06705
    0.0001718
    32509.77
    16740.14
    0.00
    5801562.65
    5801562.64
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    04-12-2022
    05-11-2022
    Barclays Bank PLC
    02-23-2018
    6150000.00
    120
    03-06-2028
    360
    0.05128
    0.05128
    3
    1
    24
    04-06-2018
    true
    1
    WL
    5
    26281.00
    6150000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2027
    
      TERON TRACE MEDICAL OFFICE
      2089 TERON TRACE
      Dacula
      GA
      30019
      Gwinnett
      OF
      32001
      32001
      2008
      8200000.00
      MAI
      12-04-2017
      0.93
      0.93
      6
      06-06-2020
      N
      Tender Ones Therapy Services  Inc.
      8311
      12-31-2022
      Gwinnett Pediatric & Adolescen
      7998
      09-30-2026
      SCP Enterprises  Inc.
      4267
      06-30-2025
      12-31-2017
      12-31-2020
      12-31-2021
      824001.00
      750622.00
      247700.00
      320101.66
      576301.00
      430520.34
      532950.67
      387170.34
      UW
      CREFC
      401967.60
      1.43
      1.071
      1.33
      0.9631
      C
      F
      03-31-2022
    
    false
    false
    5970129.85
    33497.30
    0.05128
    0.0001718
    25512.35
    7984.95
    0.00
    5962144.90
    5962144.90
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    03-14-2018
    5550000.00
    120
    04-06-2028
    0.04854
    0.04854
    3
    1
    120
    05-06-2018
    true
    1
    WL
    3
    22449.75
    5550000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2028
    
      MARKET PLACE SELF STORAGE
      6344 N PROMONTORY RANCH ROAD
      Park City
      UT
      84098
      Summit
      SS
      65128
      65128
      457
      457
      2007
      9500000.00
      MAI
      01-23-2018
      0.86
      0.96
      6
      06-06-2020
      N
      12-31-2017
      12-31-2020
      12-31-2021
      820455.60
      973481.00
      283671.54
      261683.30
      536784.06
      711797.70
      530271.26
      705284.70
      UW
      CREFC
      273138.66
      1.97
      2.6059
      1.94
      2.5821
      C
      F
    
    false
    false
    5550000.00
    22449.75
    0.04854
    0.0001718
    22449.75
    0.00
    0.00
    5550000.00
    5550000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    02-26-2018
    5500000.00
    120
    03-06-2028
    0.05324
    0.05324
    3
    1
    120
    04-06-2018
    true
    1
    WL
    3
    24401.67
    5500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2028
    
      SAFEWAY - POLLOCK PINES
      6498 PONY EXPRESS TRAIL
      Pollock Pines
      CA
      95726
      El Dorado
      RT
      42870
      42870
      2001
      2008
      8950000.00
      MAI
      01-13-2018
      1
      1
      6
      06-06-2020
      N
      Safeway  Inc.
      42872
      10-31-2037
      01-01-2022
      03-31-2022
      488718.00
      136502.00
      14661.54
      4095.06
      474056.46
      132406.94
      474056.46
      132406.94
      UW
      CREFC
      73205.01
      1.60
      1.8087
      1.60
      1.8087
      C
      F
      03-31-2022
    
    false
    false
    5500000.00
    24401.67
    0.05324
    0.0001718
    24401.67
    0.00
    0.00
    5500000.00
    5500000.00
    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
    Argentic Real Estate Finance LLC
    04-13-2018
    5120000.00
    60
    05-06-2023
    360
    0.0606
    0.0606
    3
    1
    06-06-2018
    true
    1
    WL
    2
    30894.77
    5120000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-05-2023
    
      ARLINGTON DOWNS TOWER
      2225 EAST RANDOL MILL ROAD
      Arlington
      TX
      76011
      Tarrant
      OF
      85718
      85718
      1974
      8200000.00
      MAI
      02-21-2018
      0.96
      0.80
      6
      06-06-2020
      N
      TABC
      14666
      12-31-2023
      PDMS Gp
      9765
      02-28-2024
      Praesidium
      8109
      03-31-2023
      12-31-2017
      12-31-2020
      12-31-2021
      1238334.00
      1020488.00
      618268.00
      629464.52
      620066.00
      391023.48
      555777.00
      326735.48
      UW
      CREFC
      370737.00
      1.67
      1.0547
      1.50
      0.8813
      C
      F
      01-01-2022
    
    false
    false
    4873590.03
    30894.77
    0.0606
    0.0001718
    24611.63
    6283.14
    0.00
    4867306.89
    4867306.89
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    12-28-2017
    4800000.00
    120
    01-06-2028
    0.05088
    0.05088
    3
    1
    120
    02-06-2018
    true
    1
    WL
    3
    20352.00
    4800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2027
    
      280 METROPOLITAN
      280 METROPOLITAN AVE
      Brooklyn
      NY
      11211
      Kings
      RT
      4430
      4430
      2014
      8200000.00
      MAI
      12-12-2017
      1
      1
      6
      06-06-2020
      N
      DOUGLAS ELLIMAN LLC.
      4430
      04-30-2032
      12-31-2020
      12-31-2021
      420849.92
      539160.00
      61118.44
      102985.88
      359731.48
      436174.12
      354415.48
      430858.12
      UW
      CREFC
      247616.00
      1.45
      1.7614
      1.43
      1.74
      C
      F
      12-31-2021
    
    false
    false
    4800000.00
    20352.00
    0.05088
    0.0001718
    20352.00
    0.00
    0.00
    4800000.00
    4800000.00
    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
    Ladder Capital Finance LLC
    04-13-2018
    4700000.00
    120
    05-06-2028
    360
    0.05632
    0.05632
    3
    1
    06-06-2018
    true
    1
    WL
    2
    27076.63
    4700000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-05-2028
    
      MEGACENTER LITTLE RIVER
      8460 NW 7TH AVENUE
      Miami
      FL
      33150
      Miami-Dade
      SS
      37048
      37048
      414
      414
      1955
      2015
      7000000.00
      MAI
      12-31-2017
      0.89
      0.92
      6
      06-06-2020
      N
      12-31-2017
      01-01-2022
      03-31-2022
      623260.00
      202854.00
      207463.85
      66929.32
      415796.15
      135924.68
      409868.47
      134442.68
      UW
      CREFC
      81230.00
      1.28
      1.6733
      1.26
      1.655
      C
      F
    
    false
    false
    4453788.91
    27076.63
    0.05632
    0.0001718
    20903.12
    6173.51
    0.00
    4447615.40
    4447615.40
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-15-2018
    4700000.00
    120
    04-11-2028
    360
    0.0487
    0.0487
    3
    1
    05-11-2018
    true
    1
    WL
    2
    24858.52
    4694215.65
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-10-2028
    
      WATERS EDGE ESTATES
      50571, 50581, 50591, 50601, 50611, 50621, 50631, 50641, 50651, 50661 AND 50671 JEFFERSON AVENUE
      New Baltimore
      MI
      48047
      Macomb
      MF
      156
      156
      1967
      2017
      6800000.00
      MAI
      02-08-2018
      0.91
      0.99
      6
      06-11-2020
      N
      03-31-2018
      01-01-2021
      09-30-2021
      1220175.00
      1138514.00
      677561.00
      605189.02
      542614.00
      533324.98
      501586.00
      502553.98
      UW
      CREFC
      223726.50
      1.82
      2.3838
      1.68
      2.2462
      C
      F
    
    false
    false
    4408520.37
    24858.52
    0.0487
    0.0001718
    17891.25
    6967.27
    0.00
    4401553.10
    4401553.10
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    03-01-2018
    4400000.00
    120
    03-06-2028
    360
    0.05337
    0.05337
    3
    1
    04-06-2018
    true
    1
    WL
    2
    24534.60
    4390701.92
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2027
    
      THE OXPECKER
      3254 AND 3258 LARIMER STREET
      Denver
      CO
      80205
      Denver
      MU
      13826
      13826
      1954
      2012
      6900000.00
      MAI
      01-23-2018
      1
      1
      6
      06-06-2020
      N
      RiNo Dental
      3937
      09-30-2030
      The Greenwich
      3159
      02-28-2028
      Chrysalis Continuing Care
      2875
      01-31-2026
      12-31-2020
      12-31-2021
      565370.31
      416482.84
      178897.11
      233884.33
      386473.20
      182598.51
      370573.30
      166698.51
      UW
      CREFC
      294415.20
      1.31
      0.6202
      1.26
      0.5662
      C
      F
      12-31-2021
    
    false
    false
    4144529.10
    24534.60
    0.05337
    0.0001718
    18432.79
    6101.81
    0.00
    4138427.29
    4138427.29
    05-06-2022
    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
    04-04-2018
    4225000.00
    120
    04-11-2028
    360
    0.0475
    0.0475
    3
    1
    24
    05-11-2018
    true
    1
    WL
    5
    16723.96
    4225000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-10-2028
    
      THE PIERPONT
      122-132 WEST PIERPONT AVENUE
      Salt Lake City
      UT
      84101
      Salt Lake
      MU
      62088
      62088
      1910
      2013
      8600000.00
      MAI
      01-09-2018
      1
      0.35
      6
      06-11-2020
      N
      Button Up Holding  LLC
      11152
      07-31-2019
      Button Up Holding  LLC
      10034
      10-31-2020
      Arclite
      150
      05-31-2022
      02-28-2018
      12-31-2020
      12-31-2021
      860457.00
      658565.00
      364147.00
      246221.22
      496310.00
      412343.78
      439007.00
      355040.78
      UW
      CREFC
      264475.00
      1.88
      1.5591
      1.66
      1.3424
      C
      F
      04-26-2022
    
    false
    false
    4097231.78
    22039.60
    0.0475
    0.0001718
    16218.21
    5821.39
    0.00
    4091410.39
    4091410.39
    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
    Argentic Real Estate Finance LLC
    03-29-2018
    3700000.00
    120
    04-06-2028
    360
    0.0529
    0.0529
    3
    1
    05-06-2018
    true
    1
    WL
    2
    20523.30
    3695787.53
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-05-2028
    
      CRAIG PLAZA
      7077, 7079 AND 7083 WEST CRAIG ROAD
      Las Vegas
      NV
      89129
      Clark
      RT
      16050
      16050
      2011
      2018
      5900000.00
      MAI
      01-12-2018
      1
      0.64
      6
      06-06-2020
      N
      EZ PAWN
      6425
      09-30-2021
      PETFOOD JUNKIES
      5716
      02-28-2023
      TOMMYS BURGERS
      2429
      04-30-2033
      12-31-2017
      12-31-2020
      12-31-2021
      542013.00
      440810.00
      97425.00
      102288.00
      444588.00
      338522.00
      417303.00
      311236.00
      UW
      CREFC
      246280.00
      1.81
      1.3745
      1.69
      1.2637
      C
      F
    
    false
    false
    3487794.88
    20523.30
    0.0529
    0.0001718
    15375.36
    5147.94
    0.00
    3482646.94
    3482646.94
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    12-21-2021
    false
    0.00
    13
    0
  
  
    Prospectus Loan ID
    43
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-09-2018
    3200000.00
    120
    03-11-2028
    360
    0.0494
    0.0494
    3
    1
    24
    04-11-2018
    true
    1
    WL
    5
    13173.33
    3200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-10-2027
    
      TYMES SQUARE
      3440 RILEY FUZZEL ROAD
      Spring
      TX
      77386
      Montgomery
      MU
      17298
      17298
      2012
      4770000.00
      MAI
      02-01-2018
      0.90
      0.94
      6
      06-11-2020
      N
      Spring Eye Care PLLC
      2825
      12-31-2022
      Sirpunch  Inc
      2000
      06-30-2022
      LGI Land  LLC
      2000
      05-31-2023
      02-28-2018
      12-31-2020
      12-31-2021
      459648.00
      554451.00
      127869.00
      172525.04
      331779.00
      381925.96
      315345.85
      365491.96
      UW
      CREFC
      204733.68
      1.62
      1.8654
      1.54
      1.7852
      C
      F
      12-31-2021
    
    false
    false
    3102897.26
    17061.14
    0.0494
    0.0004718
    12773.59
    4287.55
    0.00
    3098609.71
    3098609.71
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    04-12-2018
    868000.00
    120
    05-06-2033
    0.056
    0.056
    3
    1
    120
    06-06-2018
    true
    1
    WL
    3
    4185.69
    868000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    11-05-2027
    
      DOLLAR GENERAL KIRBYVILLE
      125 QUINCY LANE
      Kirbyville
      MO
      65679
      Taney
      RT
      9026
      9026
      2018
      1240000.00
      MAI
      01-23-2018
      1
      1
      6
      N
      Dollar General
      9026
      01-31-2033
      01-01-2021
      06-30-2021
      80991.21
      41950.00
      2429.74
      1258.50
      78561.47
      40691.50
      77207.57
      40014.50
      UW
      CREFC
      24574.05
      1.59
      1.6558
      1.57
      1.6283
      C
      F
      06-30-2021
    
    false
    false
    868000.00
    4050.67
    0.056
    0.0001718
    4050.67
    0.00
    0.00
    868000.00
    868000.00
    05-06-2022
    05-06-2028
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  





	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 8, original file reflected one loan with Original Loan Amount of 30000000 however this is now split into Asset Number 8 and 8A reflecting Pari Passu Notes with Original Loan Amounts of 25000000 and 5000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 8.  
	
	
		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 44, the mortgage loan is interest-only until the anticipated repayment date at which point it then commences hyperamortization.
	
	
		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 6, 7, 19, 28, 35, 37, 40 and 44 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 (C) 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.
	





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

You May Also Be Interested In





Related Categories

SEC Filings

Related Entities

Wells Fargo