Form 10-D Wells Fargo Commercial For: May 17
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: April 19, 2022 to May 17, 2022
Commission File Number of issuing entity: 333-206677-24
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:
(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 |
|
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 |
|
|
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 |
|
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) |
|
|
Specially Serviced Loan Detail - Part 1 |
21 |
|
|
|
|
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 |
|
|
|
|
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
- Rubrik IPO: 5 key things to know
- Permian Resources Corp (PR) PT Raised to $21 at Wells Fargo
- Kinder Morgan (KMI) PT Raised to $18 at Wells Fargo
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Wells FargoSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!