Form 10-D Morgan Stanley Capital For: Nov 18

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 5/26/2022

1. NVDA
2. SNOW
3. SPLK
4. NTNX
5. WSM

6. ENS
7. DXC
8. DKS
9. MDT
10. DELL

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

FORM 10-D

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

For the monthly distribution period from: October 19, 2021 to November 18, 2021

Commission File Number of issuing entity: 333-206582-15

Central Index Key Number of issuing entity: 0001742383

Morgan Stanley Capital I Trust 2018-H3
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-206582

Central Index Key Number of depositor: 0001547361

Morgan Stanley Capital I Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001089877

KeyBank National Association
(Exact name of sponsor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable): 0001682532

Starwood Mortgage Funding III LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001102113

Bank of America, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001701238

Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)

Jane Lam (212) 761-4000
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4083217
38-4083218
38-7206182
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

Registered/reporting pursuant to (check one)

Title of Class	Section 12(b)	Section 12(g)	Section 15(d)	Name of Exchange (If Section 12(b))
A-1			X
A-2			X
A-SB			X
A-3			X
A-4			X
A-5			X
X-A			X
X-B			X
A-S			X
B			X
C			X

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On November 18, 2021 a distribution was made to holders of the certificates issued by Morgan Stanley Capital I Trust 2018-H3.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

The following table presents the loss information for the trust assets for the Morgan Stanley Capital I Trust 2018-H3 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on November 18, 2021

Number of Delinquencies 30+ days	% of Delinquencies 30+ days by Pool Balance	Number of Loans/REOs with Losses	Average Net Loss
1	1.13%	0	N/A

No assets securitized by Morgan Stanley Mortgage Capital Holdings LLC, KeyBank National Association, Argentic Real Estate Finance LLC, Starwood Mortgage Funding III LLC, Bank of America, National Association, and Citi Real Estate Funding Inc. (each a "Securitizer") and held by Morgan Stanley Capital I Trust 2018-H3 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from October 19, 2021 to November 18, 2021.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on November 15, 2021. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

KeyBank National Association filed its most recent Form ABS-15G on April 23, 2021. The CIK number for KeyBank National Association is 0001089877.

Argentic Real Estate Finance LLC filed its most recent Form ABS-15G on February 8, 2021. The CIK number for Argentic Real Estate Finance LLC is 0001624053.

Starwood Mortgage Capital LLC, the direct parent of Starwood Mortgage Funding III LLC filed its most recent Form ABS-15G on January 22, 2021. The CIK number for Starwood Mortgage Capital LLC, the direct parent of Starwood Mortgage Funding III LLC is 0001682532.

Bank of America, National Association filed its most recent Form ABS-15G on November 12, 2021. The CIK number for Bank of America, National Association is 0001102113.

Citi Real Estate Funding Inc. filed its most recent Form ABS-15G on February 9, 2021. The CIK number for Citi Real Estate Funding Inc. is 0001701238.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-206582-15 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-206582-15 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 2. Legal Proceedings.

Wells Fargo Bank: In December 2014, Phoenix Light SF Limited and certain related entities and the National Credit Union Administration (NCUA) filed complaints in the United States District Court for the Southern District of New York against Wells Fargo Bank, alleging claims against Wells Fargo Bank in its capacity as trustee for a number of residential mortgage-backed securities trusts. Complaints raising similar allegations have been filed by Commerzbank AG in the Southern District of New York and by IKB International and IKB Deutsche Industriebank in New York state court. In each case, the plaintiffs allege that Wells Fargo Bank, as trustee, caused losses to investors, and plaintiffs assert causes of action based upon, among other things, the trustee’s alleged failure to notify and enforce repurchase obligations of mortgage loan sellers for purported breaches of representations and warranties, notify investors of alleged events of default, and abide by appropriate standards of care following alleged events of default. Wells Fargo Bank previously settled two class action lawsuits with similar allegations that were filed in November 2014 and December 2016 by institutional investors in the Southern District of New York and New York state court, respectively. In addition, Park Royal I LLC and Park Royal II LLC have filed complaints in New York state court alleging Wells Fargo Bank, N.A., as trustee, failed to take appropriate actions upon learning of defective mortgage loan documentation. In March 2021, the Company entered into an agreement to resolve the case filed by the NCUA.

In addition to the foregoing cases, in August 2014 and August 2015 Nomura Credit & Capital Inc. (“Nomura”) and Natixis Real Estate Holdings, LLC (“Natixis”) filed a total of seven third-party complaints against Wells Fargo Bank in New York state court. In the underlying first-party actions, Nomura and Natixis have been sued for alleged breaches of representations and warranties made in connection with residential mortgage-backed securities sponsored by them. In the third-party actions, Nomura and Natixis allege that Wells Fargo Bank, as master servicer, primary servicer or securities administrator, failed to notify Nomura and Natixis of their own breaches, failed to properly oversee the primary servicers, and failed to adhere to accepted servicing practices. Natixis additionally alleges that Wells Fargo Bank failed to perform default oversight duties. Wells Fargo Bank has asserted counterclaims alleging that Nomura and Natixis failed to provide Wells Fargo Bank notice of their representation and warranty breaches.

With respect to each of the foregoing litigations, Wells Fargo Bank believes plaintiffs' claims are without merit and intends to contest the claims vigorously, but there can be no assurances as to the outcome of the litigations or the possible impact of the litigations on Wells Fargo Bank or the related RMBS trusts.

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for Morgan Stanley Capital I Trust 2018-H3, affirms the following amounts in the respective accounts:

Collection Account
Prior Distribution Date	10/18/2021	$0.00
Current Distribution Date	11/18/2021	$0.00

*REO Account
Prior Distribution Date	10/18/2021	$0.00
Current Distribution Date	11/18/2021	$0.00
*As provided by Special Servicer

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Morgan Stanley Capital I Trust 2018-H3, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	10/18/2021	$5,271.61
Current Distribution Date	11/18/2021	$5,454.05

Interest Reserve Account
Prior Distribution Date	10/18/2021	$0.00
Current Distribution Date	11/18/2021	$0.00

Gain-on-Sale Reserve Account
Prior Distribution Date	10/18/2021	$0.00
Current Distribution Date	11/18/2021	$0.00

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by Morgan Stanley Capital I Trust 2018-H3, relating to the November 18, 2021 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-206582-15 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-206582-15 and incorporated by reference herein).

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

SIGNATURES

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

Morgan Stanley Capital I Inc.
(Depositor)

/s/ Jane Lam
Jane Lam, President

Date: November 22, 2021


Distribution Date:	11/18/21	Morgan Stanley Capital I Trust 2018-H3
Determination Date:	11/12/21
Next Distribution Date:	12/17/21
Record Date:	10/29/21	Commercial Mortgage Pass-Through Certificates
		Series 2018-H3


Table of Contents
Section	Pages	Role	Party and Contact Information	Contacts
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		Jane Lam	(212) 761-4000	[email protected]
Certificate Interest Reconciliation Detail	4		1585 Broadway, \| New York, NY 10036
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Investor Relations		[email protected]
Bond / Collateral Reconciliation - Cash Flows	6
			Three Wells Fargo, MAC D1050-084,401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202
Bond / Collateral Reconciliation - Balances	7	Special Servicer	LNR Partners, LLC
Current Mortgage Loan and Property Stratification	8-12		LNR CMBS Notices	(305) 695-5600	[email protected]
Mortgage Loan Detail (Part 1)	13-15		1601 Washington Avenue,Suite 700 \| Miami Beach, FL 33139
Mortgage Loan Detail (Part 2)	16-18	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Principal Prepayment Detail	19
			CMBS Notices		[email protected]
Historical Detail	20		600 Third Avenue,40th Floor \| New York, NY 10016
Delinquency Loan Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	22		Bank, N.A.
			Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 1	23				[email protected]
Specially Serviced Loan Detail - Part 2	24		9062 Old Annapolis Road, \| Columbia, MD 21045
Modified Loan Detail	25	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	26		General Contact	(302) 636-4140
			1100 North Market St., \| Wilmington, DE 19890
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© Copyright 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

											Current	Original
		Pass-Through Rate		Beginning	Principal	Interest	Prepayment		Total		Credit	Credit
Class	CUSIP	(2)	Original Balance	Balance	Distribution	Distribution	Penalties	Realized Losses	Distribution	Ending Balance	Support¹	Support¹
Regular Certificates
A-1	61767YAU4	3.176000%	24,170,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61767YAV2	3.997000%	62,010,000.00	37,121,466.06	465,608.54	123,645.42	0.00	0.00	589,253.96	36,655,857.52	31.52%	30.00%
A-SB	61767YAW0	4.120000%	39,360,000.00	39,360,000.00	0.00	135,136.00	0.00	0.00	135,136.00	39,360,000.00	31.52%	30.00%
A-3	61767YAX8	3.919000%	38,050,000.00	38,050,000.00	0.00	124,264.96	0.00	0.00	124,264.96	38,050,000.00	31.52%	30.00%
A-4	61767YAY6	3.914000%	275,000,000.00	275,000,000.00	0.00	896,958.33	0.00	0.00	896,958.33	275,000,000.00	31.52%	30.00%
A-5	61767YAZ3	4.177000%	278,376,000.00	278,376,000.00	0.00	968,980.46	0.00	0.00	968,980.46	278,376,000.00	31.52%	30.00%
A-S	61767YBC3	4.429000%	90,902,000.00	90,902,000.00	0.00	335,504.13	0.00	0.00	335,504.13	90,902,000.00	22.20%	21.13%
B	61767YBD1	4.620000%	44,810,000.00	44,810,000.00	0.00	172,518.50	0.00	0.00	172,518.50	44,810,000.00	17.60%	16.75%
C	61767YBE9	5.026444%	43,530,000.00	43,530,000.00	0.00	182,334.27	0.00	0.00	182,334.27	43,530,000.00	13.14%	12.50%
D	61767YAC4	3.000000%	30,727,000.00	30,727,000.00	0.00	76,817.50	0.00	0.00	76,817.50	30,727,000.00	9.98%	9.50%
E-RR	61767YAF7	5.026444%	20,485,000.00	20,485,000.00	0.00	85,805.60	0.00	0.00	85,805.60	20,485,000.00	7.88%	7.50%
F-RR	61767YAH3	5.026444%	24,326,000.00	24,326,000.00	0.00	101,894.41	0.00	0.00	101,894.41	24,326,000.00	5.39%	5.13%
G-RR	61767YAK6	5.026444%	10,242,000.00	10,242,000.00	0.00	42,900.70	0.00	0.00	42,900.70	10,242,000.00	4.33%	4.13%
H-RR	61767YAM2	5.026444%	16,644,000.00	16,644,000.00	0.00	69,716.78	0.00	0.00	69,716.78	16,644,000.00	2.63%	2.50%
J-RR	61767YAP5	5.026444%	25,606,358.00	25,606,358.00	0.00	91,985.18	0.00	0.00	91,985.18	25,606,358.00	0.00%	0.00%
V	61767YAR1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61767YAS9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,024,238,358.00	975,179,824.06	465,608.54	3,408,462.24	0.00	0.00	3,874,070.78	974,714,215.52

Notional Certificates
X-A	61767YBA7	0.985792%	716,966,000.00	667,907,466.06	0.00	548,681.30	0.00	0.00	548,681.30	667,441,857.52
X-B	61767YBB5	0.534379%	135,712,000.00	135,712,000.00	0.00	60,434.72	0.00	0.00	60,434.72	135,712,000.00
X-D	61767YAA8	2.026444%	30,727,000.00	30,727,000.00	0.00	51,888.80	0.00	0.00	51,888.80	30,727,000.00
Notional SubTotal			883,405,000.00	834,346,466.06	0.00	661,004.82	0.00	0.00	661,004.82	833,880,857.52

Deal Distribution Total					465,608.54	4,069,467.06	0.00	0.00	4,535,075.60

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing
	the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the
	underlying index (if and as applicable), and any other matters provided in the governing documents.




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 2 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Realized Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	61767YAU4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61767YAV2	598.63676923	7.50860410	1.99395936	0.00000000	0.00000000	0.00000000	0.00000000	9.50256346	591.12816513
A-SB	61767YAW0	1,000.00000000	0.00000000	3.43333333	0.00000000	0.00000000	0.00000000	0.00000000	3.43333333	1,000.00000000
A-3	61767YAX8	1,000.00000000	0.00000000	3.26583338	0.00000000	0.00000000	0.00000000	0.00000000	3.26583338	1,000.00000000
A-4	61767YAY6	1,000.00000000	0.00000000	3.26166665	0.00000000	0.00000000	0.00000000	0.00000000	3.26166665	1,000.00000000
A-5	61767YAZ3	1,000.00000000	0.00000000	3.48083333	0.00000000	0.00000000	0.00000000	0.00000000	3.48083333	1,000.00000000
A-S	61767YBC3	1,000.00000000	0.00000000	3.69083331	0.00000000	0.00000000	0.00000000	0.00000000	3.69083331	1,000.00000000
B	61767YBD1	1,000.00000000	0.00000000	3.85000000	0.00000000	0.00000000	0.00000000	0.00000000	3.85000000	1,000.00000000
C	61767YBE9	1,000.00000000	0.00000000	4.18870365	0.00000000	0.00000000	0.00000000	0.00000000	4.18870365	1,000.00000000
D	61767YAC4	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E-RR	61767YAF7	1,000.00000000	0.00000000	4.18870393	0.00000000	0.00000000	0.00000000	0.00000000	4.18870393	1,000.00000000
F-RR	61767YAH3	1,000.00000000	0.00000000	4.18870386	0.00000000	0.00000000	0.00000000	0.00000000	4.18870386	1,000.00000000
G-RR	61767YAK6	1,000.00000000	0.00000000	4.18870338	0.00000000	0.00000000	0.00000000	0.00000000	4.18870338	1,000.00000000
H-RR	61767YAM2	1,000.00000000	0.00000000	4.18870344	0.00000000	0.00000000	0.00000000	0.00000000	4.18870344	1,000.00000000
J-RR	61767YAP5	1,000.00000000	0.00000000	3.59227892	0.59642492	5.53677489	0.00000000	0.00000000	3.59227892	1,000.00000000
V	61767YAR1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61767YAS9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61767YBA7	931.57481116	0.00000000	0.76528218	0.00000000	0.00000000	0.00000000	0.00000000	0.76528218	930.92539607
X-B	61767YBB5	1,000.00000000	0.00000000	0.44531596	0.00000000	0.00000000	0.00000000	0.00000000	0.44531596	1,000.00000000
X-D	61767YAA8	1,000.00000000	0.00000000	1.68870375	0.00000000	0.00000000	0.00000000	0.00000000	1.68870375	1,000.00000000




© Copyright 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	10/01/21 - 10/30/21	30	0.00	123,645.42	0.00	123,645.42	0.00	0.00	0.00	123,645.42	0.00
A-SB	10/01/21 - 10/30/21	30	0.00	135,136.00	0.00	135,136.00	0.00	0.00	0.00	135,136.00	0.00
A-3	10/01/21 - 10/30/21	30	0.00	124,264.96	0.00	124,264.96	0.00	0.00	0.00	124,264.96	0.00
A-4	10/01/21 - 10/30/21	30	0.00	896,958.33	0.00	896,958.33	0.00	0.00	0.00	896,958.33	0.00
A-5	10/01/21 - 10/30/21	30	0.00	968,980.46	0.00	968,980.46	0.00	0.00	0.00	968,980.46	0.00
X-A	10/01/21 - 10/30/21	30	0.00	548,681.30	0.00	548,681.30	0.00	0.00	0.00	548,681.30	0.00
X-B	10/01/21 - 10/30/21	30	0.00	60,434.72	0.00	60,434.72	0.00	0.00	0.00	60,434.72	0.00
X-D	10/01/21 - 10/30/21	30	0.00	51,888.80	0.00	51,888.80	0.00	0.00	0.00	51,888.80	0.00
A-S	10/01/21 - 10/30/21	30	0.00	335,504.13	0.00	335,504.13	0.00	0.00	0.00	335,504.13	0.00
B	10/01/21 - 10/30/21	30	0.00	172,518.50	0.00	172,518.50	0.00	0.00	0.00	172,518.50	0.00
C	10/01/21 - 10/30/21	30	0.00	182,334.27	0.00	182,334.27	0.00	0.00	0.00	182,334.27	0.00
D	10/01/21 - 10/30/21	30	0.00	76,817.50	0.00	76,817.50	0.00	0.00	0.00	76,817.50	0.00
E-RR	10/01/21 - 10/30/21	30	0.00	85,805.60	0.00	85,805.60	0.00	0.00	0.00	85,805.60	0.00
F-RR	10/01/21 - 10/30/21	30	0.00	101,894.41	0.00	101,894.41	0.00	0.00	0.00	101,894.41	0.00
G-RR	10/01/21 - 10/30/21	30	0.00	42,900.70	0.00	42,900.70	0.00	0.00	0.00	42,900.70	0.00
H-RR	10/01/21 - 10/30/21	30	0.00	69,716.78	0.00	69,716.78	0.00	0.00	0.00	69,716.78	0.00
J-RR	10/01/21 - 10/30/21	30	125,976.69	107,257.45	0.00	107,257.45	15,272.27	0.00	0.00	91,985.18	141,776.64
Totals			125,976.69	4,084,739.33	0.00	4,084,739.33	15,272.27	0.00	0.00	4,069,467.06	141,776.64




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


	Additional Information
Total Available Distribution Amount (1)	4,535,075.60
(1) The Available Distribution Amount includes any Prepayment Premiums.




© Copyright 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,101,465.67	Master Servicing Fee	8,769.15
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,453.81
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	419.87
ARD Interest	0.00	Operating Advisor Fee	1,549.95
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	243.52
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,101,465.67	Total Fees	16,726.31

Principal		Expenses/Reimbursements
Scheduled Principal	465,608.54	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	12,904.21
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	2,368.06
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	465,608.54	Total Expenses/Reimbursements	15,272.27

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,069,467.06
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	465,608.54
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,535,075.60
Total Funds Collected	4,567,074.21	Total Funds Distributed	4,567,074.18

© Copyright 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		975,179,824.62	975,179,824.62	Beginning Certificate Balance	975,179,824.06
(-) Scheduled Principal Collections		465,608.54	465,608.54	(-) Principal Distributions	465,608.54
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		974,714,216.08	974,714,216.08	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		975,179,824.62	975,179,824.62	Ending Certificate Balance	974,714,215.52
Ending Actual Collateral Balance		974,719,107.96	974,719,107.96



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.56)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.56)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	5.03%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© Copyright 2021 Computershare. All rights reserved. Confidential.					Page 7 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹

	Scheduled	# Of	Scheduled	% Of	WAM²	WAC	Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of	WAM²	WAC	Weighted Avg
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	18,800,000.00	1.93%	78	4.4900	NAP	Defeased	1	18,800,000.00	1.93%	78	4.4900	NAP
	10,000,000 or less	36	216,871,770.67	22.25%	79	4.9964	1.830129	1.40 or less	22	244,135,153.54	25.05%	75	5.0984	0.746159
10,000,001 to 20,000,000		18	244,223,005.24	25.06%	73	4.9256	1.509200	1.41 to 1.60	5	104,863,970.48	10.76%	78	4.8488	1.464473
20,000,001 to 30,000,000		5	130,105,331.68	13.35%	72	5.0463	0.960701	1.61 to 1.80	14	180,585,058.52	18.53%	76	5.1341	1.665887
30,000,001 to 40,000,000		6	227,234,108.49	23.31%	78	4.7438	1.817705	1.81 to 2.00	7	97,498,603.71	10.00%	40	5.0054	1.953449
40,000,001 to 55,000,000		3	137,480,000.00	14.10%	56	4.7656	2.294718	2.01 to 2.20	5	102,490,000.00	10.51%	79	4.4199	2.096072
	55,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000	2.21 or greater	15	226,341,429.83	23.22%	79	4.6606	2.549893
	Totals	69	974,714,216.08	100.00%	73	4.8841	1.706904	Totals	69	974,714,216.08	100.00%	73	4.8841	1.706904
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 8 of 29


			Current Mortgage Loan and Property Stratification




			State³						State³

State	# Of	Scheduled	% Of	WAM²	WAC	Weighted Avg	State	# Of	Scheduled	% Of	WAM²	WAC	Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	8	18,800,000.00	1.93%	78	4.4900	NAP	Utah	1	6,500,000.00	0.67%	78	4.7800	2.236600
Alabama	1	15,936,000.00	1.63%	78	4.3150	2.354700	Virginia	2	71,200,000.00	7.30%	79	4.7504	0.979660
Arizona	5	17,891,485.34	1.84%	78	4.5724	2.577740	Wisconsin	2	17,396,276.12	1.78%	79	4.6661	2.062070
California	12	149,632,590.87	15.35%	79	4.9303	1.580661	Totals	119	974,714,216.08	100.00%	73	4.8841	1.706904
Colorado	3	12,879,143.14	1.32%	79	4.7848	2.702449
									Property Type³
Connecticut	1	12,000,000.00	1.23%	79	4.4500	2.180400
Florida	13	148,823,589.46	15.27%	69	5.2214	1.436940
							Property Type	# Of	Scheduled	% Of	WAM²	WAC	Weighted Avg
Georgia	4	6,279,226.83	0.64%	78	4.5410	2.624000		Properties	Balance	Agg. Bal.			DSCR¹
Illinois	17	68,006,647.45	6.98%	79	4.8284	1.689577	Defeased	8	18,800,000.00	1.93%	78	4.4900	NAP
Indiana	1	2,576,958.55	0.26%	78	4.5410	2.624000	Industrial	11	100,783,512.88	10.34%	72	4.7102	1.937958
Kansas	1	15,314,614.27	1.57%	79	5.0800	1.632200	Lodging	8	136,545,080.21	14.01%	79	5.1100	0.674343
Kentucky	3	23,296,497.02	2.39%	79	5.4640	1.198069	Mixed Use	9	77,557,458.78	7.96%	67	5.1365	1.209030
Massachusetts	1	15,621,340.65	1.60%	75	4.9200	1.435000	Mobile Home Park	3	22,618,708.72	2.32%	79	5.3835	2.006626
Michigan	2	6,827,104.47	0.70%	78	5.2917	1.067788	Multi-Family	16	86,038,693.02	8.83%	78	4.7432	1.853935
Minnesota	1	3,274,650.38	0.34%	78	4.5410	2.624000	Office	47	316,389,559.84	32.46%	67	4.8091	1.972247
Mississippi	1	589,067.00	0.06%	79	4.6100	1.637100	Retail	13	157,271,255.31	16.14%	79	5.0200	1.659881
Nevada	3	13,924,152.19	1.43%	78	4.5969	1.968134	Self Storage	4	18,709,947.29	1.92%	79	4.9093	2.162923
New Jersey	1	28,000,000.00	2.87%	79	4.6920	2.151500	Totals	119	974,714,216.08	100.00%	73	4.8841	1.706904
New York	7	49,354,373.00	5.06%	78	4.7334	1.610071
North Carolina	3	10,612,013.67	1.09%	78	5.0307	1.374850
Ohio	2	20,478,693.02	2.10%	79	4.6319	1.943931
Pennsylvania	3	67,727,741.49	6.95%	78	4.7870	1.561486
South Carolina	1	5,690,304.28	0.58%	79	5.2730	1.460900
Tennessee	3	4,121,014.23	0.42%	78	4.5701	2.208417
Texas	17	121,960,732.62	12.51%	48	5.0689	1.815671

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




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning

	Note Rate	# Of	Scheduled	% Of	WAM²	WAC	Weighted Avg	Seasoning	# Of	Scheduled	% Of	WAM²	WAC	Weighted Avg
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	18,800,000.00	1.93%	78	4.4900	NAP	Defeased	1	18,800,000.00	1.93%	78	4.4900	NAP
	4.4999% or less	8	135,950,000.00	13.95%	78	4.3168	2.332773	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.9999%	30	406,980,312.15	41.75%	77	4.7425	1.633831	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	30	412,983,903.93	42.37%	68	5.2283	1.542244	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	69	974,714,216.08	100.00%	73	4.8841	1.706904	37 months to 48 months	68	955,914,216.08	98.07%	73	4.8919	1.693666
								49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	69	974,714,216.08	100.00%	73	4.8841	1.706904
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)

	Anticipated	# Of	Scheduled	% Of	WAM²	WAC	Weighted Avg	Remaining	# Of	Scheduled	% Of	WAM²	WAC	Weighted Avg
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	18,800,000.00	1.93%	78	4.4900	NAP	Defeased	1	18,800,000.00	1.93%	78	4.4900	NAP
	60 months or less	4	102,293,871.04	10.49%	28	5.1986	1.652042	Interest Only	27	498,970,000.00	51.19%	72	4.7153	2.053805
	61 months or greater	64	853,620,345.04	87.58%	79	4.8551	1.698654	300 months or less	5	51,056,327.66	5.24%	77	5.1008	1.366906
	Totals	69	974,714,216.08	100.00%	73	4.8841	1.706904	301 months or greater	36	405,887,888.42	41.64%	74	5.0827	1.292039
								Totals	69	974,714,216.08	100.00%	73	4.8841	1.706904
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 11 of 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)

	Age of Most	# Of	Scheduled	% Of	WAM²	WAC	Weighted Avg	Age of Most	# Of	Scheduled	% Of	WAM²	WAC	Weighted Avg
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	18,800,000.00	1.93%	78	4.4900	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		4	73,698,877.78	7.56%	78	4.6208	1.853001	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	63	875,215,335.95	89.79%	73	4.9141	1.683466	Totals	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	1	7,000,002.35	0.72%	79	4.9650	1.291400
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	69	974,714,216.08	100.00%	73	4.8841	1.706904
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 12 of 29


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1	300801771	Various Various		Various	Actual/360	4.315%	148,627.78	0.00	0.00	N/A	05/01/28	--	40,000,000.00	40,000,000.00	11/01/21
1A	310831001				Actual/360	4.315%	148,627.78	0.00	0.00	N/A	05/01/28	--	40,000,000.00	40,000,000.00	11/01/21
2	310831002	OF	Bellaire	TX	Actual/360	5.070%	223,879.93	0.00	0.00	N/A	05/01/23	--	51,280,000.00	51,280,000.00	11/01/21
3	453011906	MF	Philadelphia	PA	Actual/360	4.713%	142,038.56	0.00	0.00	N/A	05/01/28	--	35,000,000.00	35,000,000.00	11/01/21
3A	453011907				Actual/360	4.713%	60,873.67	0.00	0.00	N/A	05/01/28	--	15,000,000.00	15,000,000.00	11/01/21
4	310831004	OF	Various	Various	Actual/360	4.541%	175,963.75	0.00	0.00	N/A	05/01/28	--	45,000,000.00	45,000,000.00	11/01/21
5	695101011	OF	Richmond	VA	Actual/360	4.632%	164,333.07	0.00	0.00	06/06/28	06/06/29	--	41,200,000.00	41,200,000.00	11/06/21
6	1750427	RT	Chino Hills	CA	Actual/360	5.175%	178,250.00	0.00	0.00	N/A	06/01/28	--	40,000,000.00	40,000,000.00	11/01/21
7	304102264	OF	Westchester	IL	Actual/360	4.860%	158,887.98	52,431.27	0.00	N/A	06/06/28	--	37,966,063.80	37,913,632.53	11/06/21
8	695101004	LO	Key Largo	FL	Actual/360	5.144%	152,196.25	38,783.57	0.00	N/A	06/06/28	--	34,359,259.53	34,320,475.96	11/06/21
10	300801780	LO	Herndon	VA	Actual/360	4.913%	126,919.17	0.00	0.00	N/A	06/01/28	--	30,000,000.00	30,000,000.00	11/01/21
11	301741298	LO	Orlando	FL	Actual/360	5.201%	41,947.00	16,576.31	0.00	N/A	06/06/28	--	9,366,015.20	9,349,438.89	11/06/21
11A	301741299				Actual/360	5.201%	41,947.00	16,576.31	0.00	N/A	06/06/28	--	9,366,015.20	9,349,438.89	11/06/21
11B	301741300				Actual/360	5.201%	41,947.00	16,576.31	0.00	N/A	06/06/28	--	9,366,015.20	9,349,438.89	11/06/21
12	301741282	IN	Cherry Hill	NJ	Actual/360	4.692%	113,129.33	0.00	0.00	N/A	06/06/28	--	28,000,000.00	28,000,000.00	11/06/21
13	310831013	RT	Santa Maria	CA	Actual/360	5.120%	112,597.65	33,449.21	0.00	N/A	06/01/28	--	25,538,780.89	25,505,331.68	11/01/21
14	695101013	MU	Coral Gables	FL	Actual/360	5.490%	118,187.50	0.00	0.00	N/A	06/06/25	--	25,000,000.00	25,000,000.00	11/06/21
15	301741285	OF	Burbank	CA	Actual/360	5.090%	94,674.00	0.00	0.00	N/A	06/06/28	--	21,600,000.00	21,600,000.00	11/06/21
16	310831016	SS	Various	MI	Actual/360	4.490%	72,688.11	0.00	0.00	N/A	05/01/28	--	18,800,000.00	18,800,000.00	11/01/21
17	310831017	MH	Various	KY	Actual/360	5.620%	85,365.35	20,785.02	0.00	N/A	06/01/28	--	17,639,493.74	17,618,708.72	11/01/21
18	301831019	IN	Beverly	MA	Actual/360	4.920%	66,319.13	32,270.42	0.00	N/A	02/01/28	--	15,653,611.07	15,621,340.65	11/01/21
19	301741278	RT	Abington Township	PA	Actual/360	5.020%	72,838.81	0.00	0.00	N/A	06/06/28	--	16,850,000.00	16,850,000.00	11/06/21
20	695101014	OF	Various	FL	Actual/360	5.390%	69,742.36	18,600.45	0.00	N/A	06/06/25	--	15,026,183.06	15,007,582.61	11/06/21
21	301831021	RT	Wichita	KS	Actual/360	5.080%	67,064.50	16,360.61	0.00	N/A	06/01/28	--	15,330,974.88	15,314,614.27	11/01/21
22	301741286	OF	Boca Raton	FL	Actual/360	5.370%	69,285.31	16,062.77	0.00	N/A	06/06/28	--	14,983,307.50	14,967,244.73	11/06/21
23	301831023	OF	New York	NY	Actual/360	4.073%	52,609.58	0.00	0.00	06/01/28	06/01/29	--	15,000,000.00	15,000,000.00	11/01/21
24	301741274	MU	New York	NY	Actual/360	5.150%	64,303.47	0.00	0.00	N/A	05/06/28	--	14,500,000.00	14,500,000.00	11/06/21
25	1852647	LO	Buena Park	CA	Actual/360	4.520%	51,540.27	19,562.14	0.00	N/A	06/01/28	--	13,241,862.62	13,222,300.48	11/01/21




© Copyright 2021 Computershare. All rights reserved. Confidential.																Page 13 of 29


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
26	304102052	RT	Davie	FL	Actual/360	4.810%	53,046.29	17,865.16	0.00	N/A	06/06/28	--	12,807,097.49	12,789,232.33	11/06/21
27	310831027	OF	Various	Various	Actual/360	4.610%	49,423.04	0.00	0.00	N/A	06/01/28	--	12,450,000.00	12,450,000.00	11/01/21
28	1852540	MU	Greenwich	CT	Actual/360	4.450%	45,983.33	0.00	0.00	N/A	06/01/28	--	12,000,000.00	12,000,000.00	11/01/21
29	301741272	IN	Austin	TX	Actual/360	4.875%	46,259.22	13,276.71	0.00	N/A	05/06/23	--	11,019,565.14	11,006,288.43	11/06/21
30	301741270	MU	New York	NY	Actual/360	5.340%	50,581.67	0.00	0.00	N/A	04/06/28	--	11,000,000.00	11,000,000.00	09/06/20
31	304102051	IN	Neenah	WI	Actual/360	4.740%	44,641.19	0.00	0.00	N/A	06/06/28	--	10,937,000.00	10,937,000.00	11/06/21
32	1852411	MF	Delaware	OH	Actual/360	4.925%	45,168.37	11,782.09	0.00	N/A	06/01/28	--	10,650,475.11	10,638,693.02	11/01/21
33	301741266	OF	Los Angeles	CA	Actual/360	4.685%	41,553.35	0.00	0.00	N/A	04/06/28	--	10,300,000.00	10,300,000.00	11/06/21
34	1852278	RT	Santa Ana	CA	Actual/360	4.490%	38,663.89	0.00	0.00	N/A	07/01/28	--	10,000,000.00	10,000,000.00	11/01/21
35	300801785	LO	New Braunfels	TX	Actual/360	5.652%	46,545.44	11,190.78	0.00	N/A	06/01/28	--	9,563,475.75	9,552,284.97	11/01/21
36	300801784	LO	Harlingen	TX	Actual/360	5.623%	41,665.00	10,132.71	0.00	N/A	06/01/28	--	8,604,865.70	8,594,732.99	11/01/21
37	695101010	OF	Houston	TX	Actual/360	5.075%	37,252.16	10,121.62	0.00	N/A	06/06/28	--	8,524,249.71	8,514,128.09	11/06/21
38	1751515	MF	El Cajon	CA	Actual/360	4.335%	29,863.33	0.00	0.00	N/A	05/01/28	--	8,000,000.00	8,000,000.00	11/01/21
39	695101017	OF	Tallahassee	FL	Actual/360	5.103%	32,523.58	14,724.96	0.00	N/A	03/06/28	--	7,401,395.30	7,386,670.34	11/06/21
40	695101015	RT	Tulare	CA	Actual/360	5.085%	34,154.25	0.00	0.00	N/A	06/06/28	--	7,800,000.00	7,800,000.00	11/06/21
41	300801777	MF	Lisle	IL	Actual/360	5.220%	34,386.75	0.00	0.00	N/A	05/01/28	--	7,650,000.00	7,650,000.00	11/01/21
42	300801791	RT	Mesa	AZ	Actual/360	4.610%	29,733.22	0.00	0.00	N/A	06/01/28	--	7,490,000.00	7,490,000.00	11/01/21
43	695100991	LO	Mooresville	NC	Actual/360	5.270%	32,393.98	9,114.25	0.00	N/A	05/06/28	--	7,138,295.11	7,129,180.86	11/06/21
44	310831044	SS	Denver	CO	Actual/360	4.920%	31,563.17	0.00	0.00	N/A	06/01/28	--	7,450,000.00	7,450,000.00	11/01/21
45	695101012	Various Stockton		CA	Actual/360	4.965%	29,960.77	7,681.03	0.00	N/A	06/06/28	--	7,007,683.38	7,000,002.35	11/06/21
46	301831046	IN	Hempstead	NY	Actual/360	4.350%	24,722.50	0.00	0.00	N/A	07/01/28	--	6,600,000.00	6,600,000.00	11/01/21
47	301741268	OF	Park City	UT	Actual/360	4.780%	26,754.72	0.00	0.00	05/06/28	05/06/38	--	6,500,000.00	6,500,000.00	11/06/21
48	300801754	LO	Lexington	KY	Actual/360	4.980%	24,381.50	7,754.50	0.00	N/A	04/01/28	--	5,685,542.80	5,677,788.30	11/01/21
49	1852240	IN	Chicago	IL	Actual/360	4.850%	24,165.14	6,546.52	0.00	N/A	05/01/28	--	5,786,132.41	5,779,585.89	11/01/21
50	300801786	RT	Easley	SC	Actual/360	5.273%	25,865.97	6,244.52	0.00	N/A	06/01/28	--	5,696,548.80	5,690,304.28	11/01/21
51	695100988	MU	Houston	TX	Actual/360	4.934%	22,132.64	7,171.10	0.00	N/A	04/06/28	--	5,209,246.20	5,202,075.10	11/06/21
52	695101000	MF	Various	IL	Actual/360	4.920%	22,878.00	0.00	0.00	N/A	06/06/28	--