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:   September 18, 2021 to October 18, 2021

Commission File Number of issuing entity:  333-206677-26

Central Index Key Number of issuing entity:  0001744707

BANK 2018-BNK13
(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):  0001541557

Morgan Stanley Mortgage Capital Holdings 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):  0000740906

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

Central Index Key Number of sponsor (if applicable):  0001577313

National Cooperative Bank, N.A.
(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)

38-4083254
38-4083255
38-7206196
(I.R.S. Employer Identification No.)

c/o Wells Fargo Bank, N.A.
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 October 18, 2021 a distribution was made to holders of the certificates issued by BANK 2018-BNK13.

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.

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by BANK 2018-BNK13 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 September 18, 2021 to October 18, 2021.

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 August 10, 2021. The CIK number for the Depositor is 0000850779.

Morgan Stanley Mortgage Capital Holdings LLC ("Morgan Stanley"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on August 16, 2021. The Central Index Key number for Morgan Stanley is 0001541557.

Bank of America, National Association ("Bank of America"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on August 11, 2021. The Central Index Key number for Bank of America is 0001102113.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on August 10, 2021. The Central Index Key number for Wells Fargo is 0000740906.

National Cooperative Bank, N.A. ("NCB "), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 16, 2021. The Central Index Key number for NCB  is 0001577313.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on October 26, 2021 under Commission File No. 333-206677-26 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on October 26, 2021 under Commission File No. 333-206677-26 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 BANK 2018-BNK13, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

09/17/2021

$0.00

  Current Distribution Date

10/18/2021

$3,500.00

 

*REO Account

  Prior Distribution Date

09/17/2021

$0.00

  Current Distribution Date

10/18/2021

$0.00

*As provided by Special Servicer

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BANK 2018-BNK13, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

09/17/2021

$5,690.45

  Current Distribution Date

10/18/2021

$5,492.55

 

Interest Reserve Account

  Prior Distribution Date

09/17/2021

$0.00

  Current Distribution Date

10/18/2021

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

09/17/2021

$0.00

  Current Distribution Date

10/18/2021

$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 BANK 2018-BNK13, relating to the October 18, 2021 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on October 26, 2021 under Commission File No. 333-206677-26 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on October 26, 2021 under Commission File No. 333-206677-26 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.

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

 

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: October 26, 2021

 

 


wcm18b13_ex991-202110.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

10/18/21

                                                                      BANK 2018-BNK13

Determination Date:

10/12/21

 

Next Distribution Date:

11/18/21

 

Record Date:

09/30/21

Commercial Mortgage Pass-Through Certificates

 

 

                                                                 Series 2018-BNK13

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

4

 

A.J. Sfarra

(212) 214-5613

 

Certificate Interest Reconciliation Detail

5

 

375 Park Avenue,2nd Floor, J0127-023 | New York, NY 10152

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

6

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

Three Wells Fargo, MAC D1050-084,401 S. Tryon Street, 8th Floor | Charlotte, NC 28202

 

Bond / Collateral Reconciliation - Balances

8

Master & Special Servicer

National Cooperative Bank, N.A.

 

 

Current Mortgage Loan and Property Stratification

9-13

 

Kathleen Luzik

(703) 647-3473

 

Mortgage Loan Detail (Part 1)

14-16

 

2011 Crystal Drive,Suite 800 | Arlington, VA 22202

 

 

Mortgage Loan Detail (Part 2)

17-19

Special Servicer

Torchlight Loan Services, LLC

 

 

Principal Prepayment Detail

20

 

William Clarkson

 

wclarkson@torchlightinvestors.com

Historical Detail

21

 

475 Fifth Avenue, | New York, NY 10017

 

 

Delinquency Loan Detail

22

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Collateral Stratification and Historical Detail

23

 

BANK 2018-BNK13 Transaction Manager

 

 

Specially Serviced Loan Detail - Part 1

24

 

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

 

 

Specially Serviced Loan Detail - Part 2

25

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

Modified Loan Detail

26

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

 

 

 

 

 

trustadministrationgroup@wellsfargo.com

Historical Liquidated Loan Detail

27

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Historical Bond / Collateral Loss Reconciliation Detail

28

Trustee

Wilmington Trust, National Association

 

 

Interest Shortfall Detail - Collateral Level

29

 

General Contact

(302) 636-4140

 

Supplemental Notes

30

 

1100 North Market St., | Wilmington, DE 19890

 

 

 

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, 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, Wells Fargo Bank, N.A. All rights reserved. Confidential

Page 1 of 30

 


 

                         

 

 

 

 

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

06539LAW0

3.221000%

63,326,000.00

22,795,414.88

1,202,312.70

61,186.69

0.00

0.00

1,263,499.39

21,593,102.18

31.46%

30.00%

A-2

06539LAX8

4.074000%

73,996,000.00

73,996,000.00

0.00

251,216.42

0.00

0.00

251,216.42

73,996,000.00

31.46%

30.00%

A-3

06539LAY6

3.978000%

9,903,000.00

9,903,000.00

0.00

32,828.45

0.00

0.00

32,828.45

9,903,000.00

31.46%

30.00%

A-SB

06539LAZ3

4.193000%

35,858,000.00

35,858,000.00

0.00

125,293.83

0.00

0.00

125,293.83

35,858,000.00

31.46%

30.00%

A-4

06539LBA7

3.953000%

200,000,000.00

200,000,000.00

0.00

658,833.33

0.00

0.00

658,833.33

200,000,000.00

31.46%

30.00%

A-5

06539LBB5

4.217000%

244,803,000.00

244,803,000.00

0.00

860,278.54

0.00

0.00

860,278.54

244,803,000.00

31.46%

30.00%

A-S

06539LBE9

4.467000%

86,334,000.00

86,334,000.00

0.00

321,378.31

0.00

0.00

321,378.31

86,334,000.00

21.37%

20.38%

B

06539LBF6

4.564656%

49,334,000.00

49,334,000.00

0.00

187,660.63

0.00

0.00

187,660.63

49,334,000.00

15.60%

14.88%

C

06539LBG4

4.564656%

38,122,000.00

38,122,000.00

0.00

145,011.53

0.00

0.00

145,011.53

38,122,000.00

11.14%

10.63%

D

06539LAJ9

3.000000%

41,485,000.00

41,485,000.00

0.00

103,712.50

0.00

0.00

103,712.50

41,485,000.00

6.29%

6.00%

E

06539LAL4

3.714656%

15,697,000.00

15,697,000.00

0.00

48,590.80

0.00

0.00

48,590.80

15,697,000.00

4.46%

4.25%

F

06539LAN0

3.714656%

10,091,000.00

10,091,000.00

0.00

31,237.16

0.00

0.00

31,237.16

10,091,000.00

3.28%

3.13%

G*

06539LAQ3

3.714656%

28,031,455.00

28,031,455.00

0.00

85,456.79

0.00

0.00

85,456.79

28,031,455.00

0.00%

0.00%

R

06539LAU4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

06539LAS9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR

BCC2HBD09

4.564656%

47,209,497.67

45,076,308.98

63,279.62

171,395.63

0.00

0.00

234,675.25

45,013,029.36

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

Regular SubTotal

 

944,189,952.67

901,526,178.86

1,265,592.32

3,084,080.61

0.00

0.00

4,349,672.93

900,260,586.54

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

06539LBC3

0.499716%

627,886,000.00

587,355,414.88

0.00

244,592.44

0.00

0.00

244,592.44

586,153,102.18

 

 

X-B

06539LBD1

0.048513%

173,790,000.00

173,790,000.00

0.00

7,025.89

0.00

0.00

7,025.89

173,790,000.00

 

 

X-D

06539LAA8

1.564656%

41,485,000.00

41,485,000.00

0.00

54,091.48

0.00

0.00

54,091.48

41,485,000.00

 

 

X-E

06539LAC4

0.850000%

15,697,000.00

15,697,000.00

0.00

11,118.71

0.00

0.00

11,118.71

15,697,000.00

 

 

X-F

06539LAE0

0.850000%

10,091,000.00

10,091,000.00

0.00

7,147.79

0.00

0.00

7,147.79

10,091,000.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 2 of 30

 


 

                         

 

 

 

 

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

Notional    Certificates

 

 

 

 

 

 

 

 

 

 

 

X-G

  06539LAG5

0.850000%

28,031,455.00

28,031,455.00

0.00

19,855.61

0.00

0.00

19,855.61

28,031,455.00

 

Notional SubTotal

 

896,980,455.00

856,449,869.88

0.00

343,831.92

0.00

0.00

343,831.92

855,247,557.18

 

 

Deal Distribution Total

 

 

 

1,265,592.32

3,427,912.53

0.00

0.00

4,693,504.85

 

 

 

 

*

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, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 3 of 30

 


 

                     

 

 

 

 

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

06539LAW0

359.96928402

18.98608313

0.96621751

0.00000000

0.00000000

0.00000000

0.00000000

19.95230063

340.98320090

A-2

06539LAX8

1,000.00000000

0.00000000

3.39500000

0.00000000

0.00000000

0.00000000

0.00000000

3.39500000

1,000.00000000

A-3

06539LAY6

1,000.00000000

0.00000000

3.31500050

0.00000000

0.00000000

0.00000000

0.00000000

3.31500050

1,000.00000000

A-SB

06539LAZ3

1,000.00000000

0.00000000

3.49416671

0.00000000

0.00000000

0.00000000

0.00000000

3.49416671

1,000.00000000

A-4

06539LBA7

1,000.00000000

0.00000000

3.29416665

0.00000000

0.00000000

0.00000000

0.00000000

3.29416665

1,000.00000000

A-5

06539LBB5

1,000.00000000

0.00000000

3.51416666

0.00000000

0.00000000

0.00000000

0.00000000

3.51416666

1,000.00000000

A-S

06539LBE9

1,000.00000000

0.00000000

3.72249994

0.00000000

0.00000000

0.00000000

0.00000000

3.72249994

1,000.00000000

B

06539LBF6

1,000.00000000

0.00000000

3.80388029

0.00000000

0.00000000

0.00000000

0.00000000

3.80388029

1,000.00000000

C

06539LBG4

1,000.00000000

0.00000000

3.80388044

0.00000000

0.00000000

0.00000000

0.00000000

3.80388044

1,000.00000000

D

06539LAJ9

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

06539LAL4

1,000.00000000

0.00000000

3.09554692

0.00000000

0.00000000

0.00000000

0.00000000

3.09554692

1,000.00000000

F

06539LAN0

1,000.00000000

0.00000000

3.09554653

0.00000000

0.00000000

0.00000000

0.00000000

3.09554653

1,000.00000000

G

06539LAQ3

1,000.00000000

0.00000000

3.04860343

0.04694369

2.75542315

0.00000000

0.00000000

3.04860343

1,000.00000000

R

06539LAU4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

06539LAS9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC2HBD09

954.81441669

1.34040020

3.63053281

0.00146708

0.08676093

0.00000000

0.00000000

4.97093300

953.47401649

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

06539LBC3

935.44913389

0.00000000

0.38954912

0.00000000

0.00000000

0.00000000

0.00000000

0.38954912

933.53427562

X-B

06539LBD1

1,000.00000000

0.00000000

0.04042747

0.00000000

0.00000000

0.00000000

0.00000000

0.04042747

1,000.00000000

X-D

06539LAA8

1,000.00000000

0.00000000

1.30388044

0.00000000

0.00000000

0.00000000

0.00000000

1.30388044

1,000.00000000

X-E

06539LAC4

1,000.00000000

0.00000000

0.70833344

0.00000000

0.00000000

0.00000000

0.00000000

0.70833344

1,000.00000000

X-F

06539LAE0

1,000.00000000

0.00000000

0.70833317

0.00000000

0.00000000

0.00000000

0.00000000

0.70833317

1,000.00000000

X-G

06539LAG5

1,000.00000000

0.00000000

0.70833319

0.00000000

0.00000000

0.00000000

0.00000000

0.70833319

1,000.00000000

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 4 of 30

 


 

                         

 

 

 

 

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

09/01/21 - 09/30/21

30

0.00

61,186.69

0.00

61,186.69

0.00

0.00

0.00

61,186.69

0.00

 

A-2

09/01/21 - 09/30/21

30

0.00

251,216.42

0.00

251,216.42

0.00

0.00

0.00

251,216.42

0.00

 

A-3

09/01/21 - 09/30/21

30

0.00

32,828.45

0.00

32,828.45

0.00

0.00

0.00

32,828.45

0.00

 

A-SB

09/01/21 - 09/30/21

30

0.00

125,293.83

0.00

125,293.83

0.00

0.00

0.00

125,293.83

0.00

 

A-4

09/01/21 - 09/30/21

30

0.00

658,833.33

0.00

658,833.33

0.00

0.00

0.00

658,833.33

0.00

 

A-5

09/01/21 - 09/30/21

30

0.00

860,278.54

0.00

860,278.54

0.00

0.00

0.00

860,278.54

0.00

 

X-A

09/01/21 - 09/30/21

30

0.00

244,592.44

0.00

244,592.44

0.00

0.00

0.00

244,592.44

0.00

 

X-B

09/01/21 - 09/30/21

30

0.00

7,025.89

0.00

7,025.89

0.00

0.00

0.00

7,025.89

0.00

 

X-D

09/01/21 - 09/30/21

30

0.00

54,091.48

0.00

54,091.48

0.00

0.00

0.00

54,091.48

0.00

 

X-E

09/01/21 - 09/30/21

30

0.00

11,118.71

0.00

11,118.71

0.00

0.00

0.00

11,118.71

0.00

 

X-F

09/01/21 - 09/30/21

30

0.00

7,147.79

0.00

7,147.79

0.00

0.00

0.00

7,147.79

0.00

 

X-G

09/01/21 - 09/30/21

30

0.00

19,855.61

0.00

19,855.61

0.00

0.00

0.00

19,855.61

0.00

 

A-S

09/01/21 - 09/30/21

30

0.00

321,378.31

0.00

321,378.31

0.00

0.00

0.00

321,378.31

0.00

 

B

09/01/21 - 09/30/21

30

0.00

187,660.63

0.00

187,660.63

0.00

0.00

0.00

187,660.63

0.00

 

C

09/01/21 - 09/30/21

30

0.00

145,011.53

0.00

145,011.53

0.00

0.00

0.00

145,011.53

0.00

 

D

09/01/21 - 09/30/21

30

0.00

103,712.50

0.00

103,712.50

0.00

0.00

0.00

103,712.50

0.00

 

E

09/01/21 - 09/30/21

30

0.00

48,590.80

0.00

48,590.80

0.00

0.00

0.00

48,590.80

0.00

 

F

09/01/21 - 09/30/21

30

0.00

31,237.16

0.00

31,237.16

0.00

0.00

0.00

31,237.16

0.00

 

G

09/01/21 - 09/30/21

30

75,688.32

86,772.69

0.00

86,772.69

1,315.90

0.00

0.00

85,456.79

77,238.52

 

RR Interest

09/01/21 - 09/30/21

30

4,011.42

171,464.88

0.00

171,464.88

69.26

0.00

0.00

171,395.63

4,095.94

 

Totals

 

 

79,699.74

3,429,297.68

0.00

3,429,297.68

1,385.16

0.00

0.00

3,427,912.53

81,334.46

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 5 of 30

 


 

     

Additional Information

 

Total Available Distribution Amount (1)

4,693,504.85

 

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 6 of 30

 


 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,447,171.17

Master Servicing Fee

9,916.97

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,494.79

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

375.64

ARD Interest

0.00

Operating Advisor Fee

1,608.23

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

187.82

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,447,171.17

Total Fees

17,873.44

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

1,265,592.32

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

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)

1,385.16

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

1,265,592.32

Total Expenses/Reimbursements

1,385.16

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,427,912.53

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,265,592.32

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

4,693,504.85

Total Funds Collected

4,712,763.49

Total Funds Distributed

4,712,763.45

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 7 of 30

 


 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

901,526,179.51

901,526,179.51

Beginning Certificate Balance

901,526,178.86

(-) Scheduled Principal Collections

1,265,592.32

1,265,592.32

(-) Principal Distributions

1,265,592.32

(-) 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

900,260,587.19

900,260,587.19

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

901,526,179.50

901,526,179.50

Ending Certificate Balance

900,260,586.54

Ending Actual Collateral Balance

900,260,587.18

900,260,587.18

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.65)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.65)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.56%

 

 

 

 

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, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 8 of 30

 


 

                             

 

 

 

 

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

 

1,000,000 or less

2

1,894,740.38

0.21%

81

4.5200

0.490000

1.20 or less

21

200,099,330.86

22.23%

61

4.9324

0.594884

1,000,001 to 2,000,000

10

16,196,032.40

1.80%

80

4.6051

1.219519

1.21 to 1.30

3

54,012,190.31

6.00%

81

4.7649

1.257184

2,000,001 to 3,000,000

10

25,718,294.27

2.86%

74

4.8944

1.982401

1.31 to 1.40

6

59,917,946.07

6.66%

81

5.0592

1.369013

3,000,001 to 4,000,000

6

21,066,304.16

2.34%

78

4.6944

1.861149

1.41 to 1.50

2

55,124,044.50

6.12%

80

4.7149

1.444237

4,000,001 to 5,000,000

3

14,250,000.00

1.58%

80

4.7247

2.687442

1.51 to 1.75

6

121,878,302.65

13.54%

64

4.7315

1.651060

5,000,001 to 7,000,000

3

17,012,985.16

1.89%

80

5.1254

1.965327

1.76 to 2.00

5

54,752,360.51

6.08%

81

4.5307

1.877258

7,000,001 to 8,000,000

4

29,387,144.59

3.26%

65

4.2107

1.183005

2.01 to 2.25

5

15,348,455.15

1.70%

68

4.9890

2.100523

8,000,001 to 9,000,000

1

8,924,385.11

0.99%

81

4.4700

1.310000

2.26 to 2.50

6

123,586,247.35

13.73%

79

4.2550

2.384527

9,000,001 to 10,000,000

3

29,637,790.81

3.29%

81

4.8078

2.441906

2.51 to 2.75

2

8,800,000.00

0.98%

80

4.8483

2.611100

10,000,001 to 15,000,000

5

62,156,653.64

6.90%

73

4.6998

1.238174

2.76 to 3.00

6

145,775,000.00

16.19%

80

3.9923

3.011322

15,000,001 to 20,000,000

4

66,110,672.29

7.34%

70

4.6958

1.308329

3.01 or greater

4

59,445,109.79

6.60%

80

4.4234

3.205222

20,000,001 to 30,000,000

3

67,796,643.97

7.53%

79

4.7360

1.598120

Totals

66

900,260,587.19

100.00%

73

4.5894

1.778145

30,000,001 to 50,000,000

11

460,108,940.41

51.11%

71

4.5516

1.823879

 

 

 

 

 

 

 

50,000,001 to 80,000,000

1

80,000,000.00

8.89%

79

4.3150

2.354700

 

 

 

 

 

 

 

80,000,001 to 90,000,000

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

90,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

66

900,260,587.19

100.00%

73

4.5894

1.778145

 

 

 

 

 

 

 

(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, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 9 of 30

 


 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Alabama

1

33,864,000.00

3.76%

79

4.3150

2.354700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

4

46,391,861.56

5.15%

79

4.3496

2.461808

Arizona

2

11,090,000.00

1.23%

76

4.5057

2.092280

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

6

93,756,490.31

10.41%

54

5.3537

0.413713

California

5

110,350,000.00

12.26%

80

4.6512

1.746436

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

1

10,000,000.00

1.11%

81

4.8100

2.509700

Colorado

1

5,750,000.00

0.64%

81

5.0400

1.916000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

30

100,845,645.05

11.20%

80

4.6048

1.645116

Florida

6

98,684,353.17

10.96%

56

5.2214

0.615208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

13

323,357,660.45

35.92%

75

4.2408

2.287763

Idaho

1

16,225,000.00

1.80%

81

5.1100

0.918000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

24

321,638,382.84

35.73%

74

4.7347

1.599172

Illinois

4

35,827,953.96

3.98%

75

4.7015

1.969802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

2

4,270,546.96

0.47%

81

4.9873

0.862964

Indiana

1

4,749,200.00

0.53%

81

4.3200

2.259000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

80

900,260,587.19

100.00%

73

4.5894

1.778145

Louisiana

3

43,587,200.00

4.84%

80

4.2525

3.054151

 

 

 

 

 

 

 

Maryland

1

3,300,000.00

0.37%

81

4.8800

4.059100

 

 

 

 

 

 

 

Michigan

5

19,911,061.56

2.21%

81

4.4331

2.356478

 

 

 

 

 

 

 

Missouri

1

40,000,000.00

4.44%

82

4.4330

1.885400

 

 

 

 

 

 

 

Nevada

3

67,817,174.69

7.53%

79

4.7633

1.775583

 

 

 

 

 

 

 

New Jersey

3

7,304,764.80

0.81%

80

4.7407

2.220416

 

 

 

 

 

 

 

New York

24

237,648,979.58

26.40%

74

4.2169

1.848556

 

 

 

 

 

 

 

Ohio

5

54,084,571.89

6.01%

77

4.8065

1.473048

 

 

 

 

 

 

 

Oregon

3

10,000,000.00

1.11%

81

4.9090

2.732696

 

 

 

 

 

 

 

South Carolina

1

12,097,194.37

1.34%

81

5.3230

1.395500

 

 

 

 

 

 

 

Tennessee

3

18,424,044.50

2.05%

79

4.8738

1.867286

 

 

 

 

 

 

 

Texas

3

10,143,957.43

1.13%

81

5.1170

1.467286

 

 

 

 

 

 

 

Virginia

1

32,137,340.41

3.57%

19

4.2580

1.734800

 

 

 

 

 

 

 

Washington

2

19,637,790.81

2.18%

81

4.8067

2.407384

 

 

 

 

 

 

 

Wisconsin

1

7,626,000.00

0.85%

81

4.3200

2.259000

 

 

 

 

 

 

 

Totals

80

900,260,587.19

100.00%

73

4.5894

1.778145

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 10 of 30

 


 

                             

 

 

 

 

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

 

3.750% or less

4

54,769,785.88

6.08%

52

3.6346

1.598472

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.751% to 4.000%

2

94,000,000.00

10.44%

80

3.7680

2.990479

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

3

52,689,863.51

5.85%

80

4.2392

2.634882

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

17

247,088,020.29

27.45%

72

4.3407

2.014937

37 months to 48 months

64

889,005,859.27

98.75%

73

4.5865

1.789619

 

4.501% to 4.750%

8

54,568,111.89

6.06%

81

4.6384

1.340362

49 months or greater

2

11,254,727.92

1.25%

67

4.8206

0.871795

 

4.751% to 5.000%

16

186,392,893.66

20.70%

79

4.8745

1.769867

Totals

66

900,260,587.19

100.00%

73

4.5894

1.778145

 

5.001% to 5.250%

9

86,518,719.93

9.61%

81

5.1161

1.442072

 

 

 

 

 

 

 

 

5.251% to 5.500%

4

76,092,608.65

8.45%

81

5.3631

0.914954

 

 

 

 

 

 

 

 

5.501% to 5.750%

2

45,262,985.16

5.03%

27

5.5962

(0.179222)

 

 

 

 

 

 

 

 

5.751% or greater

1

2,877,598.22

0.32%

21

5.8400

2.132100

 

 

 

 

 

 

 

 

Totals

66

900,260,587.19

100.00%

73

4.5894

1.778145

 

 

 

 

 

 

 

(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, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 11 of 30

 


 

                             

 

 

 

 

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

 

60 months or less

6

107,784,724.51

11.97%

24

4.5937

0.738648

Interest Only

23

542,056,600.00

60.21%

76

4.5807

1.993030

 

61 months to 84

60

792,475,862.68

88.03%

80

4.5888

1.919527

120 months or less

5

95,719,785.88

10.63%

64

4.0784

1.529222

 

85 or greater

0

0.00

0.00%

0

0.0000

0.000000

121 months to 180

2

3,501,544.15

0.39%

81

4.7924

1.144535

 

Totals

66

900,260,587.19

100.00%

73

4.5894

1.778145

181 months to 240

1

7,357,861.56

0.82%

81

4.2800

2.265600

 

 

 

 

 

 

 

 

241 months to 300

2

28,286,976.59

3.14%

81

4.6832

1.417244

 

 

 

 

 

 

 

 

301 months to 420

28

207,360,874.00

23.03%

70

4.8636

1.423710

 

 

 

 

 

 

 

 

421 months or greater

5

15,976,945.01

1.77%

81

4.3186

1.132448

 

 

 

 

 

 

 

 

Totals

66

900,260,587.19

100.00%

73

4.5894

1.778145

(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, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 12 of 30

 


 

                         

 

 

 

 

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

Underwriter's Information

4

66,645,269.33

7.40%

68

3.7606

2.396198

 

 

 

None

 

 

12 months or less

54

807,847,933.12

89.73%

74

4.6494

1.742323

 

 

 

 

 

 

13 months to 24 months

8

25,767,384.74

2.86%

81

4.8521

1.302668

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

66

900,260,587.19

100.00%

73

4.5894

1.778145

 

 

 

 

 

(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, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 13 of 30

 


 

                                 

 

 

 

 

 

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

 

33

300801820

MF

Beaverton

OR

Actual/360

4.909%

20,454.17

0.00

0.00

N/A

07/01/28

--

5,000,000.00

5,000,000.00

10/01/21

 

34

1852790

MF

Memphis

TN

Actual/360

4.990%

17,672.92

0.00

0.00

N/A

07/01/28

--

4,250,000.00

4,250,000.00

10/01/21

 

35

410935318

RT

Phoenix

AZ

Actual/360

4.840%

15,972.00

0.00

0.00

N/A

04/11/27

--

3,960,000.00

3,960,000.00

10/11/21

 

36

410944844

OF

West Deptford

NJ

Actual/360

5.165%

15,675.82

5,245.05

0.00

N/A

05/11/28

--

3,642,009.85

3,636,764.80

10/11/21

 

37

470109320

MF

White Plains

NY

Actual/360

4.510%

13,350.46

5,672.53

0.00

N/A

06/01/28

--

3,552,227.99

3,546,555.46

10/01/21

 

38

470108890

MF

Amityville

NY

Actual/360

4.210%

12,361.41

5,876.23

0.00

N/A

07/01/28

--

3,523,442.90

3,517,566.67

10/01/21

 

39

600945697

IN

Laurel

MD

Actual/360

4.880%

13,420.00

0.00

0.00

N/A

07/11/28

--

3,300,000.00

3,300,000.00

09/11/21

 

40

470109060

MF

Mount Vernon

NY

Actual/360

4.520%

11,707.32

2,719.86

0.00

N/A

06/01/28

--

3,108,137.09

3,105,417.23

10/01/21

 

41

300801798

RT

Darien

IL

Actual/360

5.840%

14,022.11

3,656.97

0.00

N/A

07/01/23

--

2,881,255.19

2,877,598.22

10/01/21

 

42

470108430

MF

New York

NY

Actual/360

4.570%

10,846.28

4,479.31

0.00

N/A

07/01/28

--

2,848,038.07

2,843,558.76

10/01/21

 

43

300801797

MF

Saint Clair

MI

Actual/360

5.206%

12,472.71

0.00

0.00

N/A

07/01/28

--

2,875,000.00

2,875,000.00

10/01/21

 

44

410944306

SS

Las Vegas

NV

Actual/360

4.870%

9,852.76

12,609.94

0.00

N/A

07/11/28

--

2,427,784.63

2,415,174.69

10/11/21

 

45

300801819

MF

Hillsboro

OR

Actual/360

4.909%

11,454.33

0.00

0.00

N/A

07/01/28

--

2,800,000.00

2,800,000.00

10/01/21

 

46

300801779

MF

Jacksonville

FL

Actual/360

5.345%

12,035.53

3,312.29

0.00

N/A

05/01/28

--

2,702,082.60

2,698,770.31

10/01/21

 

47

470109470

MF

Yonkers

NY

Actual/360

4.290%

9,365.93

2,410.22

0.00

N/A

07/01/28

--

2,619,840.11

2,617,429.89

10/01/21

 

48

470109270

MF

New York

NY

Actual/360

4.430%

8,735.24

3,828.12

0.00

N/A

06/01/28

--

2,366,204.73

2,362,376.61

10/01/21

 

49

300801818

MF

Canby

OR

Actual/360

4.909%

8,999.83

0.00

0.00

N/A

07/01/28

--

2,200,000.00

2,200,000.00

10/01/21

 

50

470108870

MF

Lynbrook

NY

Actual/360

4.280%

7,246.59

3,367.91

0.00

N/A

06/01/28

--

2,031,753.70

2,028,385.79

10/01/21

 

51

470108960

MF

Great Neck

NY

Actual/360

4.420%

7,145.99

3,143.84

0.00

N/A

06/01/28

--

1,940,087.12

1,936,943.28

10/01/21

 

52

470109940

MF

Yonkers

NY

Actual/360

4.380%

7,088.59

1,748.98

0.00

N/A

07/01/28

--

1,942,079.43

1,940,330.45

10/01/21

 

53

470110090

MF

Woodsburgh

NY

Actual/360

4.400%

6,950.04

3,065.18

0.00

N/A

07/01/28

--

1,895,464.41

1,892,399.23

10/01/21

 

54

470109210

MF

Mount Kisco

NY

Actual/360

4.470%

7,054.20

3,043.89

0.00

N/A

06/01/28

--

1,893,744.30

1,890,700.41

10/01/21

 

55

300801778

MF

Palatka

FL

Actual/360

5.145%

8,146.25

0.00

0.00

N/A

05/01/28

--

1,900,000.00

1,900,000.00

10/01/21

 

56

410944935

SS

Houston

TX

Actual/360

5.140%

7,957.25

2,351.00

0.00

N/A

06/11/28

--

1,857,723.27

1,855,372.27

10/11/21

 

57

470109040

MF

Elmhurst

NY

Actual/360

4.410%

5,216.40

2,303.88

0.00

N/A

06/01/28

--

1,419,428.76

1,417,124.88

10/01/21

 

58

470109560

MF

New York

NY

Actual/360

4.620%

4,204.93

5,819.90

0.00

N/A

06/01/28

--

1,092,189.36

1,086,369.46

10/01/21

 

59

470109540

MF

New York

NY

Actual/360

4.390%

4,160.12

1,841.92

0.00

N/A

07/01/28

--

1,137,163.74

1,135,321.82

10/01/21

 

60

470109610

MF

Bronx

NY

Actual/360

4.540%

4,322.31

990.30

0.00

N/A

07/01/28

--

1,142,460.90

1,141,470.60

10/01/21

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 14 of 30

 


 

                                 

 

 

 

 

 

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

 

61

470109880

MF

New York

NY

Actual/360

4.520%

3,574.10

1,504.64

0.00

N/A

07/01/28

--

948,874.83

947,370.19

10/01/21

 

62

470109810

MF

New York

NY

Actual/360

4.520%

3,574.10

1,504.64

0.00

N/A

07/01/28

--

948,874.83

947,370.19

10/01/21

 

1

310946154

OF

New York

NY

Actual/360

3.768%

157,000.00

0.00

0.00

N/A

06/11/28

--

50,000,000.00

50,000,000.00

10/11/21

 

1A

310946155

 

 

 

Actual/360

3.768%

138,160.00

0.00

0.00

N/A

06/11/28

--

44,000,000.00

44,000,000.00

10/11/21

 

2

320131102

Various Various

Various

Actual/360

4.315%

287,666.67

0.00

0.00

N/A

05/01/28

--

80,000,000.00

80,000,000.00

10/01/21

 

2A

320131163

 

 

 

Actual/360

4.315%

17,979.17

0.00

0.00

N/A

05/01/28

--

5,000,000.00

5,000,000.00

10/01/21

 

3

1852598

OF

New York

NY

Actual/360

3.585%

46,422.74

414,475.66

0.00

N/A

08/08/24

--

15,538,992.21

15,124,516.55

10/08/21

 

3A

453011956

 

 

 

Actual/360

3.585%

30,948.49

276,317.11

0.00

N/A

08/08/24

--

10,359,328.17

10,083,011.06

10/08/21

 

3B

453011957

 

 

 

Actual/360

3.585%

23,211.37

207,237.83

0.00

N/A

08/08/24

--

7,769,496.10

7,562,258.27

10/08/21

 

4

310943327

RT

Las Vegas

NV

Actual/360

4.896%

204,012.50

0.00

0.00

N/A

05/11/28

--

50,000,000.00

50,000,000.00

10/11/21

 

5

300801792

Various Various

Various

Actual/360

4.320%

156,677.76

0.00

0.00

N/A

07/01/28

--

43,521,600.00

43,521,600.00

10/01/21

 

6

300801789

OF

Metairie

LA

Actual/360

4.250%

148,750.00

0.00

0.00

N/A

06/01/28

--

42,000,000.00

42,000,000.00

10/01/21

 

7

1852902

RT

Chula Vista

CA

Actual/360

4.672%

159,432.00

0.00

0.00

07/01/28

11/01/29

--

40,950,000.00

40,950,000.00

10/01/21

 

8

453011953

RT

Frontenac

MO

Actual/360

4.433%

147,766.67

0.00

0.00

N/A

08/01/28

--

40,000,000.00

40,000,000.00

10/01/21

 

9

310942683

RT

Aventura

FL

Actual/360

4.890%

163,000.00

0.00

0.00

N/A

07/11/28

--

40,000,000.00

40,000,000.00

10/11/21

 

10

1852269

LO

Orlando

FL

Actual/360

5.600%

186,666.67

0.00

0.00

N/A

06/01/23

--

40,000,000.00

40,000,000.00

10/01/21

 

11

1852535

OF

New York

NY

Actual/360

5.430%

169,687.50

0.00

0.00

N/A

08/01/28

--

37,500,000.00

37,500,000.00

10/01/21

 

12

300801774

RT

Fairfax

VA

Actual/360

4.258%

114,194.28

45,171.26

0.00

N/A

05/10/23

--

32,182,511.67

32,137,340.41

10/10/21

 

13

320131113

RT

Cincinnati

OH

Actual/360

5.280%

104,853.35

33,662.48

0.00

N/A

05/01/28

--

23,830,306.45

23,796,643.97

10/01/21

 

14

656120811

OF

San Francisco

CA

Actual/360

3.709%

67,991.00

0.00

0.00

04/06/28

04/06/31

--

22,000,000.00

22,000,000.00

10/06/21

 

15

453011911

RT

Chino Hills

CA

Actual/360

5.175%

94,875.00

0.00

0.00

N/A

06/01/28

--

22,000,000.00

22,000,000.00

10/01/21

 

16

310944507

OF

Ontario

CA

Actual/360

5.030%

81,318.33

0.00

0.00

N/A

07/11/28

--

19,400,000.00

19,400,000.00

10/11/21

 

17

1852676

RT

Lincolnshire

IL

Actual/360

4.930%

63,242.45

32,543.17

0.00

N/A

07/01/28

--

15,393,698.91

15,361,155.74

10/01/21

 

18

320131118

LO

Boise

ID

Actual/360

5.110%

69,091.46

0.00

0.00

N/A

07/01/28

--

16,225,000.00

16,225,000.00

10/01/21

 

19

310946883

RT

Franklin

TN

30/360

4.839%

57,244.78

21,809.01

0.00

N/A

05/11/28

--

14,195,853.51

14,174,044.50

10/11/21

 

20

470109290

MF

White Plains

NY

Actual/360

4.390%

47,395.06

29,549.97

0.00

N/A

06/01/28

--

12,955,370.82

12,925,820.85

10/01/21

 

21

310945278

LO

Orlando

FL

Actual/360

5.145%

55,277.85

16,211.24

0.00

N/A

07/11/28

--

12,892,794.10

12,876,582.86

10/11/21

 

22

300801793

LO

Myrtle Beach

SC

Actual/360

5.323%

53,735.67

16,802.50

0.00

N/A

07/01/28

--

12,113,996.87

12,097,194.37

10/01/21

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 15 of 30

 


 

                                 

 

 

 

 

 

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

 

23

300801795

MF

Vancouver

WA

Actual/360

4.850%

39,435.89

14,652.52

0.00

N/A

07/01/28

--

9,757,333.54

9,742,681.02

10/01/21

 

24

300801821

MU

New York

NY

Actual/360

4.810%

40,083.33

0.00

0.00

N/A

07/01/28

--

10,000,000.00

10,000,000.00

10/01/21

 

25

300801817

OF

Tacoma

WA

Actual/360

4.764%

39,333.41

12,550.00

0.00

N/A

07/01/28

--

9,907,659.79

9,895,109.79

10/01/21

 

26

470109720

MF

Suffern

NY

Actual/360

4.470%

33,296.57

14,290.66

0.00

N/A

07/01/28

--

8,938,675.77

8,924,385.11

10/01/21

 

27

1852910

IN

Farmington Hills

MI

Actual/360

4.280%

26,331.80

24,887.15

0.00

N/A

07/01/28

--

7,382,748.71

7,357,861.56

10/01/21

 

28

600940064

LO

Oregon

OH

Actual/360

4.810%

29,284.44

11,161.35

0.00

N/A

05/11/27

--

7,305,889.27

7,294,727.92

10/11/21

 

29

470109300

MF

Bayside

NY

Actual/360

4.190%

25,066.88

6,762.21

0.00

N/A

07/01/28

--

7,179,059.05

7,172,296.84

10/01/21

 

30

300801765

MF

Davis

CA

Actual/360

4.820%

24,100.00

0.00

0.00

N/A

05/01/28

--

6,000,000.00

6,000,000.00

10/01/21

 

31

610945607

OF

Colorado Springs

CO

Actual/360

5.040%

24,150.00

0.00

0.00

N/A

07/11/28

--

5,750,000.00

5,750,000.00

10/11/21

 

32

300801816

LO

Brenham

TX

Actual/360

5.567%

24,448.39

7,011.60

0.00

N/A

07/01/28

--

5,269,996.76

5,262,985.16

10/01/21

 

Totals

 

 

 

 

 

 

3,447,171.17

1,265,592.32

0.00

 

 

 

901,526,179.51

900,260,587.19

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

Page 16 of 30

 


 

                           

 

 

 

 

 

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

32,565,114.88

18,292,780.72

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

28,887,974.78

13,476,231.28

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

23,140,376.00

11,570,188.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

10,564,684.52

5,212,937.67

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

4,437,350.00

2,226,875.56

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

5,742,478.81

3,099,445.10

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

0.00

1,432,320.47

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

9,118,887.00

4,552,562.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

5,550,933.80

2,525,476.34

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

0.00

(604,214.19)

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,145,560.40

374,878.28

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

22,454,550.53

9,274,158.19

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

3,074,666.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

9,287,329.59

11,701,754.87

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

7,178,307.82

4,211,056.14

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,783,764.06

1,268,275.47

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,846,614.00

461,654.00

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,147,121.06

988,888.67

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

17,566,189.00

7,702,055.05

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

806,566.00

1,198,624.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

853,148.27

948,968.31

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,346,228.00

0.00

--

--

08/11/20

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

939,210.06

452,512.43

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,163,363.58

617,812.66

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 17 of 30

 


 

                           

 

 

 

 

 

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

 

25

1,769,998.60

906,345.68

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

698,805.00

748,279.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,869,952.79

818,320.76

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

557,377.46

140,994.67

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

350,266.00

416,336.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

636,588.55

387,796.56

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

667,897.32

323,157.40

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

390,729.67

567,809.58

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

620,401.05

371,997.91

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

719,663.71

180,049.08

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

333,419.13

181,348.67

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

613,261.14

301,511.19

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

255,347.00

236,171.00

12/31/19

12/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

195,773.00

91,289.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

571,736.00

344,470.00

01/01/21

06/30/21

--

0.00

0.00

13,220.62

13,220.62

0.00

0.00

 

 

40

236,316.00

315,601.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

333,603.00

230,861.68

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

259,233.00

211,443.00

12/31/18

12/30/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

463,785.29

231,615.97

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

340,322.14

149,876.27

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

410,456.67

193,641.56

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

361,232.91

201,270.46

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

219,810.00

212,697.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

348,719.00

228,802.00

01/01/19

12/31/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

291,722.46

132,062.86

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

211,963.00

294,182.00

10/01/19

09/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

208,483.00

229,414.00

08/01/19

07/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

44,609.00

68,299.00

01/01/19

12/31/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 18 of 30

 


 

                           

 

 

 

 

 

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

 

53

129,535.00

114,971.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

193,150.00

163,024.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

289,209.01

148,463.99

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

67,998.93

37,797.44

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

60,792.00

54,626.00

01/01/19

12/31/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

125,063.00

152,736.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

111,201.00

157,696.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

28,686.00

(31,030.00)

04/01/19

03/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

(8,411.00)

36,682.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

(6,847.00)

22,958.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

206,572,267.01

110,558,808.75

 

 

 

0.00

0.00

13,220.62

13,220.62

0.00

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 19 of 30

 


 

           

 

 

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.

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 20 of 30

 


 

                                         

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.589392%

4.562241%

73

09/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.588447%

4.561297%

74

08/17/21

0

0.00

0

0.00

1

12,128,939.69

0

0.00

0

0.00

1

12,128,939.69

0

0.00

0

0.00

 

4.587506%

4.560358%

75

07/16/21

0

0.00

0

0.00

1

12,143,814.33

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.586570%

4.548361%

76

06/17/21

1

40,000,000.00

0

0.00

1

12,160,410.94

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.585639%

4.547446%

77

05/17/21

0

0.00

0

0.00

1

12,175,141.98

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.584712%

4.546535%

78

04/16/21

0

0.00

0

0.00

2

52,191,600.24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.583791%

4.545630%

79

03/17/21

0

0.00

0

0.00

2

52,206,188.97

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.582874%

4.544729%

80

02/18/21

0

0.00

0

0.00

2

52,226,109.69

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.581966%

4.537793%

81

01/15/21

0

0.00

0

0.00

2

52,240,540.96

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.581059%

4.536910%

82

12/17/20

0

0.00

0

0.00

3

74,254,906.38

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.580157%

4.536032%

83

11/18/20

0

0.00

0

0.00

3

74,271,012.38

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.579262%

4.535160%

84

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

 

Page 21 of 30

 


 

                             

 

 

 

 

 

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

39

600945697        09/11/21

0

B

13,220.62

13,220.62

0.00

3,300,000.00

 

 

 

 

 

 

Totals

 

 

 

 

13,220.62

13,220.62

0.00

3,300,000.00

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

Page 22 of 30

 


 

                 

 

 

 

 

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

 

0

0

0

 

 

0

 

13 - 24 Months

 

75,014,939

75,014,939

0

 

 

0

 

25 - 36 Months

 

32,769,786

32,769,786

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

792,475,863

792,475,863

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Oct-21

900,260,587

900,260,587

0

0

 

0

0

 

Sep-21

901,526,180

901,526,180

0

0

 

0

0

 

Aug-21

902,755,235

890,626,296

0

0

12,128,940

0

 

Jul-21

903,980,147

891,836,333

0

0

12,143,814

0

 

Jun-21

905,221,158

853,060,747

40,000,000

0

12,160,411

0

 

May-21

906,426,639

894,251,497

0

0

12,175,142

0

 

Apr-21

907,659,655

855,468,055

0

0

52,191,600

0

 

Mar-21

908,856,910

856,650,721

0

0

52,206,189

0

 

Feb-21

910,145,708

857,919,598

0

0

52,226,110

0

 

Jan-21

911,334,530

859,093,989

0

0

52,240,541

0

 

Dec-20

912,519,355

838,264,449

0

0

74,254,906

0

 

Nov-20

913,732,434

839,461,422

0

0

74,271,012

0

 

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 23 of 30

 


 

                     

 

 

 

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

22

300801793

12,097,194.37

12,097,194.37

14,300,000.00

07/24/20

1,181,280.00

1.39550

12/31/19

07/01/28

320

Totals

 

12,097,194.37

12,097,194.37

14,300,000.00

 

1,181,280.00

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 24 of 30

 


 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

22

300801793

LO

SC

06/22/20

9

 

 

 

 

COVID related transfer. The subject property, Courtyard Myrtle Beach is a 157-room, five-story, limited service hotel located at 1000 Commons Boulevard, Myrtle Beach, SC. It was built in 1999 and most recently renovated in 2016. The borrower

 

submitted a request for relief as a result of the effects of COVID-19. Loan transferred to SS effective 6/22/20 and is due for the April debt service payment. Lender and Borrower entered in a reinstatement agreement effective 8/3/2021 which

 

brought P&I payments current through 8/1/2020, waiver of monthly FF&E reserve deposits from October 2020 through December 2021, and a Cash Trap Period. Detailed terms of the modification can be found in the CREFC Loan

 

Modification Report. Special Servicer is in the process of reboarding the loan with the Master Servicer.

 

 

 

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

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 25 of 30

 


 

                   

 

 

 

 

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

19

310946883

14,492,141.00

4.83900%

14,492,141.00         4.83900%

10

07/08/20

06/11/20

08/11/20

22

300801793

0.00

5.32300%

 0.00

      5.32300%

8

08/03/21

08/03/21

--

Totals

 

14,492,141.00

 

14,492,141.00

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 26 of 30

 


 

                       

 

 

 

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.).

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 27 of 30

 


 

                     

 

 

 

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

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 28 of 30

 


 

                         

 

 

 

 

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)

13

0.00

0.00

0.00

0.00

1,385.16

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

1,385.16

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

1,385.16

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 29 of 30

 


 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 30 of 30

 


(null)


	
		Prospectus Loan ID
		1
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		05-24-2018
		50000000
		120
		06-11-2028
		0.03768
		0.03768
		3
		1
		120
		07-11-2018
		false
		1
		PP
		3
		304998.67
		50000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-10-2020
		12-10-2027
		
			1745 BROADWAY
			1745 BROADWAY
			New York
			NY
			10019
			New York
			OF
			684515
			684515
			2003
			632000000
			MAI
			04-18-2018
			1
			1
			6
			09-11-2020
			N
			Penguin Random House  LLC
			361044
			06-30-2033
			Penguin Random House  LLC
			242606
			06-30-2023
			PDT Partners  LLC
			53490
			06-30-2023
			01-01-2021
			06-30-2021
			60711276
			29931646
			23764145
			11638865.28
			36947131
			18292780.72
			36605053
			18121741.72
			UW
			CREFC
			6076737.25
			3.03
			3.0102
			3
			2.9821
			C
			F
			06-30-2021
		
		false
		false
		50000000
		157000
		0.03768
		0.000122
		157000
		0
		0
		50000000
		50000000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		04-27-2018
		80000000
		120
		05-01-2028
		0.04315
		0.04315
		3
		1
		120
		06-01-2018
		true
		1
		PP
		3
		315834.03
		80000000
		1
		4
		4
		0
		true
		true
		true
		false
		false
		05-31-2020
		11-30-2027
		
			Griffin Portfolio II
			2726080
			415500000
			MAI
			04-26-2018
			1
			1
			X
			12-31-2017
			01-01-2021
			06-30-2021
			30710039.95
			14734708
			7482500.43
			1258476.72
			23227539.52
			13476231.28
			21958766.32
			12841844.28
			UW
			5453681
			2.12
			2.471
			2.01
			2.3547
			F
			F
		
		false
		false
		80000000
		287666.67
		0.04315
		0.000163
		287666.67
		0
		0
		80000000
		80000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2-001
		09-14-2021
		10-12-2021
		
			SOUTHERN COMPANY SERVICES HEADQUARTERS
			3525 & 3535 COLONNADE PARKWAY
			Birmingham
			AL
			35243
			Jefferson
			OF
			669438
			669438
			1988
			2018
			153250000
			MAI
			04-09-2018
			1
			1
			6
			SOUTHERN COMPANY SERVICES  INC.
			669438
			03-17-2044
			12-31-2017
			01-01-2021
			06-30-2021
			13111679.61
			5488164
			4638720.39
			321801.92
			8472959.22
			5166362.08
			8071296.42
			4965530.08
			UW
			CREFC
			2172747
			2.3778
			2.2853
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		2-002
		09-14-2021
		10-12-2021
		
			AMAZON.COM SORTABLE FULFILLMENT CENTER
			11999 NATIONAL ROAD
			Pataskala
			OH
			43062
			Licking
			IN
			856254
			856254
			2016
			94600000
			MAI
			04-10-2018
			1
			1
			6
			Amazon.com
			856254
			08-31-2031
			12-31-2017
			01-01-2021
			06-30-2021
			6412017.78
			3720770
			489851.18
			558265.32
			5922166.6
			3162504.68
			5579665
			2991254.18
			UW
			CREFC
			1341605
			2.3572
			2.2296
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		2-003
		09-14-2021
		10-12-2021
		
			IGT NORTH AMERICAN GAMING & INTERACTIVE HEADQUARTERS
			6355 SOUTH BUFFALO DRIVE
			Las Vegas
			NV
			89113
			Clark
			OF
			222268
			222268
			2007
			75540000
			MAI
			04-11-2018
			1
			1
			6
			IGT  INC.
			222268
			12-31-2030
			12-31-2017
			01-01-2021
			06-30-2021
			5286494.11
			3085483
			791564.41
			216020.25
			4494929.7
			2869462.75
			4361568.9
			2802782.25
			UW
			CREFC
			988207
			2.9037
			2.8362
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		2-004
		09-14-2021
		10-12-2021
		
			3M DISTRIBUTION FACILITY
			1650 MACOM DRIVE
			DeKalb
			IL
			60115
			DeKalb
			IN
			978120
			978120
			2016
			72300000
			MAI
			04-11-2018
			1
			1
			6
			3M COMPANY
			978120
			10-31-2026
			12-31-2017
			01-01-2021
			06-30-2021
			5899848.45
			2440291
			1562364.45
			162389.23
			4337484
			2277901.77
			3946236
			2082277.77
			UW
			CREFC
			951122
			2.3949
			2.1892
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		3
		09-14-2021
		10-12-2021
		Morgan Stanley Bank, N.A.
		07-11-2018
		30000000
		72
		08-08-2024
		75
		0.03585
		0.03585
		3
		1
		09-08-2018
		true
		1
		PP
		2
		998613.2
		30000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-07-2024
		
			PFIZER BUILDING
			235 EAST 42ND STREET
			New York
			NY
			10017
			New York
			OF
			823623
			823623
			1960
			2004
			210000000
			MAI
			03-26-2018
			1
			1
			6
			09-08-2020
			N
			PFIZER INC.
			823623
			07-09-2024
			01-01-2021
			06-30-2021
			32944920
			16472460
			9900000
			4902272
			23044920
			11570188
			23044920
			11570188
			UW
			CREFC
			11522460
			1
			1.0041
			1
			1.0041
			F
			F
		
		false
		false
		15538992.21
		460898.4
		0.03585
		0.000163
		46422.74
		414475.66
		0
		15124516.55
		15124516.55
		10-08-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		04-24-2018
		50000000
		120
		05-11-2028
		0.048963
		0.048963
		3
		1
		120
		06-11-2018
		false
		1
		PP
		3
		210812.92
		50000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-10-2028
		
			SHOWCASE II
			3791 SOUTH LAS VEGAS BOULEVARD
			Las Vegas
			NV
			89109
			Clark
			RT
			41407
			41407
			2001
			2018
			237000000
			MAI
			04-01-2019
			1
			0.9
			6
			09-11-2020
			N
			American Eagle Outfitters
			10960
			01-31-2028
			Adidas
			10350
			09-30-2027
			T-Mobile
			10249
			12-31-2027
			01-01-2021
			06-30-2021
			11287376
			5704568
			890855
			491630.33
			10396521
			5212937.67
			10302429
			5165891.67
			UW
			CREFC
			3168450.19
			1.64
			1.6452
			1.62
			1.6304
			C
			F
			06-30-2021
		
		false
		false
		50000000
		204012.5
		0.048963
		0.000163
		204012.5
		0
		0
		50000000
		50000000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		5
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		06-07-2018
		43521600
		120
		07-01-2028
		0.0432
		0.0432
		3
		1
		120
		08-01-2018
		true
		1
		WL
		3
		161900.35
		43521600
		1
		15
		15
		5
		true
		true
		false
		false
		false
		03-31-2028
		
			ExchangeRight Net Leased Portfolio #22
			229251
			73580000
			MAI
			1
			1
			09-01-2020
			N
			01-01-2021
			06-30-2021
			4304538
			2283993
			107613
			57117.44
			4196925
			2226875.56
			4037623
			2147223.56
			UW
			950511.75
			2.2
			2.3428
			2.12
			2.259
			F
			F
		
		false
		false
		43521600
		156677.76
		0.0432
		0.000163
		156677.76
		0
		0
		43521600
		43521600
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		5-001
		09-14-2021
		10-12-2021
		
			PICK N SAVE - SUN PRAIRIE WI
			2538 IRONWOOD DRIVE
			Sun Prairie
			WI
			53590
			Dane
			RT
			59500
			59500
			2007
			12300000
			MAI
			05-13-2018
			1
			1
			6
			Pick 'N Save
			60324
			12-31-2027
			01-01-2021
			06-30-2021
			728042
			383247
			18201.05
			9581.17
			709840.95
			373665.83
			672247.49
			354869.33
			UW
			CREFC
			166552.03
			2.2435
			2.1306
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		5-002
		09-14-2021
		10-12-2021
		
			BIOLIFE PLASMA SERVICES L.P. - GLENDALE AZ
			16480 NORTH 59TH AVENUE
			Glendale
			AZ
			85306
			Maricopa
			OF
			15230
			15230
			2018
			11500000
			MAI
			05-16-2018
			1
			1
			6
			BioLife Plasma Services L.P.
			15378
			04-30-2033
			01-01-2021
			06-30-2021
			648515.18
			346116
			16212.88
			8670.12
			632302.3
			337445.88
			622679.64
			332634.38
			UW
			CREFC
			155719.29
			2.167
			2.1361
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		5-003
		09-14-2021
		10-12-2021
		
			WALGREENS - WEST LAFAYETTE IN
			1000 SAGAMORE PARKWAY WEST
			West Lafayette
			IN
			47906
			Tippecanoe
			RT
			14175
			14175
			2001
			7660000
			MAI
			05-10-2018
			1
			1
			6
			Walgreens
			14472
			12-31-2031
			01-01-2021
			06-30-2021
			456000
			240000
			11400
			6000
			444600
			234000
			433517.66
			228459
			UW
			CREFC
			103722.61
			2.256
			2.2025
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		5-004
		09-14-2021
		10-12-2021
		
			CVS - NOVI MI
			31250 BECK ROAD
			Novi
			MI
			48377
			Oakland
			RT
			13013
			13013
			2005
			6730000
			MAI
			05-15-2018
			1
			1
			6
			CVS
			13064
			01-31-2028
			01-01-2021
			06-30-2021
			400787.39
			214649
			10019.68
			5366
			390767.7
			209283
			380593.84
			204196
			UW
			CREFC
			91129.7
			2.2965
			2.2407
			F
			03-31-2021
		
		false
	
	
		Prospectus Loan ID
		5-005
		09-14-2021
		10-12-2021
		
			TRACTOR SUPPLY - EGG HARBOR NJ
			6501 BLACK HORSE PIKE
			Egg Harbor Township
			NJ
			08234
			Atlantic
			RT
			19097
			19097
			2017
			5900000
			MAI
			05-17-2018
			1
			1
			6
			Tractor Supply
			19039
			10-31-2032
			01-01-2021
			06-30-2021
			338169.68
			177966
			8454.24
			4449
			329715.43
			173517
			314784.96
			166051.5
			UW
			CREFC
			79890.57
			2.1719
			2.0784
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		5-006
		09-14-2021
		10-12-2021
		
			WALGREENS - BEDFORD TX
			4121 HARWOOD ROAD
			Bedford
			TX
			76021
			Tarrant
			RT
			13650
			13650
			2002
			4880000
			MAI
			05-11-2018
			1
			1
			6
			Walgreens
			13587
			12-31-2027
			01-01-2021
			06-30-2021
			278350
			146500
			6958.75
			3662
			271391.25
			142838
			262766.87
			138526
			UW
			CREFC
			66079
			2.1616
			2.0963
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		5-007
		09-14-2021
		10-12-2021
		
			TRACTOR SUPPLY - OXFORD MI
			575 NORTH LAPEER ROAD
			Oxford
			MI
			48371
			Oakland
			RT
			21930
			21930
			2017
			4500000
			MAI
			05-15-2018
			1
			1
			6
			Tractor Supply
			21950
			02-29-2032
			01-01-2021
			06-30-2021
			265335
			139650
			6633.38
			3491.25
			258701.63
			136158.75
			241556.25
			127585.75
			UW
			CREFC
			60933.63
			2.2345
			2.0938
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		5-008
		09-14-2021
		10-12-2021
		
			FIRST MIDWEST BANK - MELROSE PARK IL
			1700 WEST LAKE STREET
			Melrose Park
			IL
			60160
			Cook
			RT
			3000
			3000
			2007
			4460000
			MAI
			05-17-2018
			1
			1
			6
			FIRST MIDWEST BANK
			3000
			10-31-2027
			01-01-2021
			06-30-2021
			254689.22
			142252
			6367.23
			3556.3
			248321.99
			138695.7
			245976.53
			137523.2
			UW
			CREFC
			60392.12
			2.2965
			2.2771
			F
		
		false
	
	
		Prospectus Loan ID
		5-009
		09-14-2021
		10-12-2021
		
			WALGREENS - WATERFORD MI
			4800 DIXIE HIGHWAY
			Waterford Township
			MI
			48329
			Oakland
			RT
			13905
			13905
			1998
			4380000
			MAI
			05-15-2018
			1
			1
			6
			Walgreens
			13871
			02-29-2028
			01-01-2021
			06-30-2021
			261553.05
			137660
			6538.83
			3441.1
			255014.22
			134218.9
			244142.98
			128782.9
			UW
			CREFC
			59308.6
			2.263
			2.1714
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		5-010
		09-14-2021
		10-12-2021
		
			DOLLAR GENERAL - DELAND FL
			745 NORTH SPRING GARDEN AVENUE
			DeLand
			FL
			32720
			Volusia
			RT
			9026
			9026
			2011
			1950000
			MAI
			05-13-2018
			1
			1
			6
			Dollar General
			9281
			07-31-2027
			01-01-2021
			06-30-2021
			115586.96
			60830
			2889.67
			1523
			112697.28
			59307
			106994.45
			56455.5
			UW
			CREFC
			26404.48
			2.246
			2.1381
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		5-011
		09-14-2021
		10-12-2021
		
			DOLLAR GENERAL - GIRARD OH
			520 CHURCHILL ROAD
			Girard
			OH
			44420
			Trumbull
			RT
			10566
			10566
			2017
			1800000
			MAI
			05-10-2018
			1
			1
			6
			Dollar General
			10925
			03-31-2033
			01-01-2021
			06-30-2021
			110013.19
			57881
			2750.33
			1447
			107262.86
			56434
			100587.02
			53096
			UW
			CREFC
			24373.55
			2.3153
			2.1784
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		5-012
		09-14-2021
		10-12-2021
		
			DOLLAR GENERAL- FRANKLIN OH
			3959 STATE ROUTE 122
			Franklin
			OH
			45005
			Warren
			RT
			9100
			9100
			2017
			1560000
			MAI
			05-10-2018
			1
			1
			6
			Dollar General
			9400
			04-30-2032
			01-01-2021
			06-30-2021
			96132.4
			50612
			2403.31
			1265
			93729.09
			49347
			87979.5
			46472
			UW
			CREFC
			21123.48
			2.3361
			2.2
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		5-013
		09-14-2021
		10-12-2021
		
			FAMILY DOLLAR - BRIDGE CITY LA
			1409 BRIDGE CITY AVENUE
			Bridge City
			LA
			70094
			Jefferson Parish
			RT
			8320
			8320
			2018
			1340000
			MAI
			05-04-2018
			1
			1
			6
			Family Dollar
			8296
			07-31-2033
			01-01-2021
			06-30-2021
			82650
			43500
			2066.25
			1087.5
			80583.75
			42412.5
			75326.98
			39784
			UW
			CREFC
			18144.66
			2.3374
			2.1926
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		5-014
		09-14-2021
		10-12-2021
		
			DOLLAR GENERAL - BATON ROUGE LA
			5730 SATIN COURT
			Baton Rouge
			LA
			70812
			East Baton Rouge Parish
			RT
			7489
			7489
			2017
			1220000
			MAI
			03-09-2018
			1
			1
			6
			Dollar General
			7472
			09-30-2032
			01-01-2021
			06-30-2021
			76339.12
			40164
			1908.48
			1004
			74430.64
			39160
			69698.92
			36794
			UW
			CREFC
			16519.63
			2.3705
			2.2272
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		5-015
		09-14-2021
		10-12-2021
		
			FRESENIUS MEDICAL CARE - VINELAND NJ
			1206 WEST SHERMAN AVENUE
			Vineland
			NJ
			08360
			Cumberland
			OF
			11250
			11250
			2016
			3400000
			MAI
			05-17-2018
			1
			1
			6
			Fresenius Medical Care
			11250
			05-31-2031
			01-01-2021
			06-30-2021
			192375
			102966
			4809.38
			2574
			187565.63
			100392
			178770.12
			95994
			UW
			CREFC
			218.4
			459.6703
			439.5329
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		6
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		05-30-2018
		42000000
		120
		06-01-2028
		0.0425
		0.0425
		3
		1
		120
		07-01-2018
		true
		1
		WL
		3
		153708.33
		42000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-31-2028
		
			THE GALLERIA
			1 GALLERIA BOULEVARD
			Metairie
			LA
			70001
			Jefferson
			OF
			470540
			470540
			1986
			67570000
			MAI
			04-24-2018
			0.84
			0.89
			6
			09-01-2020
			N
			HUMANA
			44507
			12-31-2024
			Lammico
			42176
			06-30-2029
			GSA
			39642
			12-26-2026
			05-31-2018
			01-01-2021
			06-30-2021
			10090164
			5421764
			4972101.4
			2322318.9
			5118062.6
			3099445.1
			4485780.6
			2783304.1
			UW
			CREFC
			902416.65
			2.83
			3.4346
			2.48
			3.0842
			F
			F
			07-01-2021
		
		false
		false
		42000000
		148750
		0.0425
		0.000163
		148750
		0
		0
		42000000
		42000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		7
		09-14-2021
		10-12-2021
		Morgan Stanley Bank, N.A.
		06-21-2018
		40950000
		120
		11-01-2029
		0.04672
		0.04672
		3
		1
		120
		08-01-2018
		true
		1
		WL
		3
		164746.4
		40950000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-29-2028
		
			BROADWAY PLAZA
			1130, 1150, 1100, 1120, 1142, 1170, 1190 BROADWAY STREET AND 644 NAPLES STREET
			Chula Vista
			CA
			91911
			San Diego
			RT
			356335
			356335
			2005
			58500000
			MAI
			05-14-2018
			1
			1
			6
			09-01-2020
			N
			Costco Warehouse
			154569
			10-31-2029
			Wal-Mart
			153578
			10-15-2025
			COVID CLINIC  INC.
			14580
			08-25-2021
			04-30-2018
			01-01-2021
			06-30-2021
			4627369.45
			1974321
			1363715.85
			542000.53
			3263653.6
			1432320.47
			3178031.7
			1389509.47
			UW
			CREFC
			967220.8
			1.68
			1.4808
			1.64
			1.4366
			F
			F
			08-17-2021
		
		false
		false
		40950000
		159432
		0.04672
		0.000363
		159432
		0
		0
		40950000
		40950000
		10-01-2021
		07-01-2028
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		8
		09-14-2021
		10-12-2021
		Morgan Stanley Bank, N.A.
		07-02-2018
		40000000
		120
		08-01-2028
		0.04433
		0.04433
		3
		1
		120
		09-01-2018
		true
		1
		PP
		3
		152692.22
		40000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-30-2028
		
			PLAZA FRONTENAC
			1701 SOUTH LINDBERGH BOULEVARD
			Frontenac
			MO
			63131
			St. Louis
			RT
			351006
			351006
			1974
			1994
			210000000
			MAI
			05-20-2018
			0.97
			0.92
			6
			09-01-2020
			N
			Saks Fifth Ave.
			125669
			11-30-2023
			PLAZA FRONTENAC CINEMA
			14307
			04-30-2038
			Pottery Barn
			12962
			01-31-2029
			12-31-2017
			01-01-2021
			06-30-2021
			14299485.83
			6647352
			4277251.9
			2094790
			10022233.93
			4552562
			9391583.3
			4237236
			UW
			CREFC
			2247285
			2.23
			2.0258
			2.09
			1.8854
			F
			F
			06-30-2021
		
		false
		false
		40000000
		147766.67
		0.04433
		0.0001345
		147766.67
		0
		0
		40000000
		40000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		9
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		07-02-2018
		40000000
		120
		07-11-2028
		0.0489
		0.0489
		3
		1
		120
		08-11-2018
		true
		1
		PP
		3
		168433.33
		40000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-10-2028
		
			TOWN CENTER AVENTURA
			18701-18995 BISCAYNE BOULEVARD; 2711 NORTHEAST 187TH STREET
			Aventura
			FL
			33180
			Miami-Dade
			RT
			186138
			186138
			1979
			2013
			133400000
			MAI
			05-11-2018
			0.94
			0.88
			6
			09-11-2020
			N
			Publix Supermarkets
			47813
			11-30-2023
			SAKS & COMPANY
			34627
			09-30-2028
			Party City the Discount Superstore
			10206
			01-31-2023
			05-31-2018
			01-01-2021
			06-30-2021
			8337805.72
			3983902
			1872202.17
			1458425.66
			6465603.55
			2525476.34
			6331486.14
			2458417.34
			UW
			CREFC
			1977733.3
			1.63
			1.2769
			1.6
			1.243
			C
			F
			06-30-2021
		
		false
		false
		40000000
		163000
		0.0489
		0.000163
		163000
		0
		0
		40000000
		40000000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		10
		09-14-2021
		10-12-2021
		Morgan Stanley Bank, N.A.
		06-01-2018
		40000000
		60
		06-01-2023
		0.056
		0.056
		3
		1
		60
		07-01-2018
		true
		1
		WL
		3
		192888.89
		40000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-31-2023
		
			FLORIDA HOTEL & CONFERENCE CENTER
			1500 SAND LAKE ROAD
			Orlando
			FL
			32809
			Orange
			LO
			511
			511
			1986
			2017
			65300000
			MAI
			04-12-2018
			54900000
			12-05-2020
			MAI
			0.8
			0.23
			6
			09-01-2020
			N
			04-30-2018
			07-01-2020
			06-30-2021
			24121340.57
			6335523
			17651046.46
			6939737.19
			6470294.11
			-604214.19
			5505440.49
			-857635.19
			UW
			CREFC
			2271111
			2.85
			-0.266
			2.42
			-0.3776
			F
			F
		
		false
		false
		40000000
		186666.67
		0.056
		0.000163
		186666.67
		0
		0
		40000000
		40000000
		10-01-2021
		1
		false
		0
		0
		58500
		0
		0
		Wells Fargo Bank, NA
		10-13-2020
		07-27-2021
		false
		0
		8
		0
	
	
		Prospectus Loan ID
		11
		09-14-2021
		10-12-2021
		Morgan Stanley Bank, N.A.
		07-06-2018
		37500000
		120
		08-01-2028
		0.0543
		0.0543
		3
		1
		120
		09-01-2018
		true
		1
		WL
		3
		175343.75
		37500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2028
		
			DITSON BUILDING
			8 EAST 34TH STREET
			New York
			NY
			10016
			New York
			OF
			58850
			58850
			1907
			2016
			62000000
			MAI
			04-20-2018
			1
			0.91
			6
			09-01-2020
			N
			TTC USA CONSULTING
			27750
			06-30-2022
			RESEARCH FOUNDATION CUNY
			11100
			09-30-2026
			VR WORLD LLC.
			8900
			03-31-2028
			03-31-2018
			01-01-2021
			03-31-2021
			3982585.32
			661293
			1073284.56
			286414.72
			2909300.76
			374878.28
			2718188.26
			327100.03
			UW
			CREFC
			509062.5
			1.41
			0.7364
			1.32
			0.6425
			F
			F
			03-31-2021
		
		false
		false
		37500000
		169687.5
		0.0543
		0.000163
		169687.5
		0
		0
		37500000
		37500000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		12
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		04-27-2018
		33750000
		60
		05-10-2023
		360
		0.04258
		0.04258
		3
		1
		06-10-2018
		true
		1
		A1
		2
		157052.79
		33644821.31
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-09-2023
		
			FAIR OAKS MALL
			11750 FAIR OAKS MALL
			Fairfax
			VA
			22033
			Fairfax
			RT
			779949
			779949
			1980
			2014
			545600000
			MAI
			02-03-2018
			0.92
			0.87
			6
			09-10-2020
			N
			Macy's
			215000
			02-01-2026
			Forever 21
			51317
			01-31-2023
			H&M Clothing Stores
			20261
			01-31-2029
			12-31-2017
			01-01-2021
			06-30-2021
			45095361.96
			15830555
			15187457.2
			6556396.81
			29907904.76
			9274158.19
			28398064.42
			8519238.19
			UW
			CREFC
			4910692
			3.05
			1.8885
			2.89
			1.7348
			F
			F
			06-30-2021
		
		false
		false
		32182511.67
		159365.54
		0.04258
		0.0001345
		114194.28
		45171.26
		0
		32137340.42
		32137340.41
		10-10-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		13
		09-14-2021
		10-12-2021
		Morgan Stanley Bank, N.A.
		04-26-2018
		25000000
		120
		05-01-2028
		360
		0.0528
		0.0528
		3
		1
		06-01-2018
		true
		1
		PP
		2
		138515.83
		24921433.38
		1
		1
		1
		0
		false
		true
		true
		false
		false
		04-30-2020
		01-31-2028
		
			ANDERSON TOWNE CENTER
			7418-7578 BEECHMONT AVENUE
			Cincinnati
			OH
			45255
			Hamilton
			RT
			347622
			347622
			1967
			2017
			60600000
			MAI
			03-08-2018
			0.96
			0.92
			6
			X
			Macy's
			114478
			01-31-2029
			Cincinnati
			48907
			12-29-2031
			CRUNCH FITNESS
			25000
			06-30-2027
			12-31-2017
			12-31-2019
			12-31-2020
			5958445.52
			5152199
			1987433.18
			2077532.98
			3971012.34
			3074666.02
			3623390.34
			2727044.02
			UW
			CREFC
			2820071
			1.41
			1.0902
			1.28
			0.967
			F
			F
			12-31-2020
		
		false
		false
		23830306.45
		138515.83
		0.0528
		0.000338
		104853.35
		33662.48
		0
		23796643.97
		23796643.97
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		06-04-2020
		07-31-2020
		false
		0
		8
		0
	
	
		Prospectus Loan ID
		14
		09-14-2021
		10-12-2021
		Deutsche Bank AG, New York Branch
		03-29-2018
		22000000
		120
		04-06-2031
		0.037086
		0.037086
		3
		1
		120
		05-06-2018
		false
		1
		PP
		3
		70257.37
		22000000
		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
			MAI
			03-01-2021
			1
			1
			6
			09-06-2020
			N
			FACEBOOK  INC
			436332
			03-01-2031
			01-01-2021
			06-30-2021
			43664053.01
			19838750
			14094389.8
			8136995.13
			29569663.21
			11701754.87
			29482396.81
			11658121.87
			UW
			CREFC
			4687258.35
			3.15
			2.4965
			3.14
			2.4871
			C
			F
			06-30-2021
		
		false
		false
		22000000
		67991
		0.037086
		0.0001345
		67991
		0
		0
		22000000
		22000000
		10-06-2021
		04-06-2028
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		15
		09-14-2021
		10-12-2021
		Morgan Stanley Bank, N.A.
		05-09-2018
		22000000
		120
		06-01-2028
		0.05175
		0.05175
		3
		1
		120
		07-01-2018
		true
		1
		PP
		3
		98037.5
		22000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			SHOPPES AT CHINO HILLS
			13991-13911 PEYTON DRIVE, 13850-13925 CITY CENTER DRIVE, 3335-3625 GRAND AVENUE
			Chino Hills
			CA
			91709
			San Bernardino
			RT
			378676
			378676
			2008
			176000000
			MAI
			04-14-2018
			0.95
			0.84
			6
			09-01-2020
			N
			JACUZZI BRANDS CORPORATION
			32458
			09-30-2021
			Barnes & Noble
			28129
			06-30-2023
			Forever 21
			21169
			12-31-2023
			12-31-2017
			01-01-2021
			06-30-2021
			13847197.12
			6656252
			4492148.91
			2445195.86
			9355048.21
			4211056.14
			8943799.94
			4005432.14
			UW
			CREFC
			2877875
			1.62
			1.4632
			1.55
			1.3918
			F
			F
			06-30-2021
		
		false
		false
		22000000
		94875
		0.05175
		0.0001345
		94875
		0
		0
		22000000
		22000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		07-09-2020
		02-26-2021
		false
		8
	
	
		Prospectus Loan ID
		16
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		06-29-2018
		19400000
		120
		07-11-2028
		360
		0.0503
		0.0503
		3
		1
		60
		08-11-2018
		true
		1
		WL
		5
		84028.94
		19400000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-10-2020
		04-10-2028
		
			EMPIRE TOWERS V
			3990 AND 3998 CONCOURS STREET
			Ontario
			CA
			91764
			San Bernardino
			OF
			124614
			124614
			2007
			30500000
			MAI
			05-15-2018
			1
			0.8
			6
			X
			United Healthcare Service  Inc.
			57780
			10-31-2026
			BRANDMAN UNIVERSITY
			13215
			03-31-2025
			Huitt-Zollar Inc.
			6907
			06-30-2026
			05-31-2018
			01-01-2021
			09-30-2021
			3003877
			2085926
			1172231
			817650.53
			1831646
			1268275.47
			1831646
			1268275.47
			UW
			CREFC
			742707.41
			1.46
			1.7076
			1.46
			1.7076
			C
			F
			09-30-2021
		
		false
		false
		19400000
		81318.33
		0.0503
		0.000163
		81318.33
		0
		0
		19400000
		19400000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		17
		09-14-2021
		10-12-2021
		Morgan Stanley Bank, N.A.
		06-06-2018
		16500000
		120
		07-01-2028
		300
		0.0493
		0.0493
		3
		1
		08-01-2018
		true
		1
		WL
		2
		95785.62
		16474261.46
		1
		1
		1
		5
		false
		true
		false
		false
		false
		03-31-2028
		
			REGAL CINEMAS LINCOLNSHIRE
			300 PARKWAY DRIVE
			Lincolnshire
			IL
			60069
			Lake
			RT
			75372
			75372
			1998
			2017
			26300000
			MAI
			04-11-2018
			1
			1
			6
			09-01-2020
			N
			Regal Cinemas
			75372
			02-28-2029
			12-31-2017
			01-01-2021
			03-31-2021
			1821298
			461654
			54639
			0
			1766659
			461654
			1662565
			435630.25
			UW
			CREFC
			287356.75
			1.54
			1.6065
			1.45
			1.5159
			F
			F
			03-31-2021
		
		false
		false
		15393698.91
		95785.62
		0.0493
		0.000163
		63242.45
		32543.17
		0
		15361155.74
		15361155.74
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		18
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		06-15-2018
		16225000
		120
		07-01-2028
		360
		0.0511
		0.0511
		3
		1
		48
		08-01-2018
		true
		1
		WL
		5
		71394.51
		16225000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-29-2028
		
			HYATT PLACE - DOWNTOWN BOISE ID
			1024 WEST BANNOCK STREET
			Boise
			ID
			83702
			Ada
			LO
			150
			150
			2017
			27100000
			MAI
			04-09-2018
			0.66
			0.51
			6
			09-01-2020
			N
			05-31-2018
			04-01-2020
			03-31-2021
			5428938
			3557013
			3316792
			2568124.33
			2112146
			988888.67
			1894988
			771730.67
			UW
			CREFC
			840613
			2
			1.1763
			1.79
			0.918
			F
			F
		
		false
		false
		16225000
		69091.46
		0.0511
		0.000638
		69091.46
		0
		0
		16225000
		16225000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		19
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		04-30-2018
		15000000
		120
		05-11-2028
		360
		0.04839
		0.04839
		1
		1
		06-11-2018
		false
		1
		PP
		2
		79053.79
		14944076.22
		1
		1
		1
		5
		false
		true
		true
		false
		true
		09-10-2020
		02-10-2028
		
			COOLSPRINGS GALLERIA
			1800, 1910, 1914 AND 1916 GALLERIA BOULEVARD
			Franklin
			TN
			37067
			Williamson
			RT
			640176
			640176
			1991
			2017
			322000000
			MAI
			03-23-2018
			0.96
			0.95
			6
			09-11-2020
			N
			Belk
			183079
			01-31-2030
			H&M Clothing Stores
			23644
			01-31-2026
			Kings Bowl of North Hills LLC
			22678
			04-30-2026
			12-31-2017
			01-01-2021
			06-30-2021
			30554183.09
			12070473
			10828664.61
			4368417.95
			19725518.49
			7702055.05
			18729081.45
			7203836.55
			UW
			CREFC
			4912725
			2.01
			1.5677
			1.91
			1.4663
			C
			F
			06-30-2021
		
		false
		true
		14195853.51
		79053.79
		0.04839
		0.0001345
		57244.78
		21809.01
		0
		14174044.49
		14174044.5
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
		06-11-2020
		98
		05-11-2028
	
	
		Prospectus Loan ID
		20
		National Cooperative Bank, N.A.
		05-21-2018
		14000000
		120
		06-01-2028
		300
		0.0439
		0.0439
		3
		1
		07-01-2018
		true
		1
		WL
		2
		76945.03
		13950153.24
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2027
		02-28-2028
		
			Bryant Gardens Corp.
			1-15 Bryant Crescent
			White Plains
			NY
			10605
			Westchester
			CH
			0
			407
			407
			1950
			2002
			71200000
			MAI
			05-25-2018
			71200000
			05-25-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			12-21-2010
			01-01-2020
			12-31-2020
			7066187
			4762642
			3345100
			3564018
			3721087
			1198624
			3721087
			1198624
			UW
			CREFC
			923340
			1.3
			1.3
			F
		
		false
		false
		12955370.82
		76945.03
		0.0439
		0.0009
		47395.06
		29549.97
		12925820.85
		12925820.85
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		21
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		06-14-2018
		13100000
		120
		07-11-2028
		360
		0.05145
		0.05145
		3
		1
		24
		08-11-2018
		false
		1
		WL
		5
		58038.46
		13100000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2028
		
			STAYBRIDGE SUITES ORLANDO AIRPORT SOUTH
			7450 AUGUSTA NATIONAL DRIVE
			Orlando
			FL
			32822
			Orange
			LO
			135
			135
			1999
			2016
			19300000
			MAI
			04-17-2019
			0.93
			0.81
			6
			09-11-2020
			N
			04-30-2018
			07-01-2020
			06-30-2021
			5228898.93
			3424579
			3243313.26
			2475610.69
			1985585.67
			948968.31
			1776429.71
			811985.15
			UW
			CREFC
			842545.24
			2.31
			1.1263
			2.07
			0.9637
			C
			F
		
		false
		false
		12892794.1
		71489.09
		0.05145
		0.000163
		55277.85
		16211.24
		0
		12876582.86
		12876582.86
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		22
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		06-07-2018
		12670000
		120
		07-01-2028
		360
		0.05323
		0.05323
		3
		1
		08-01-2018
		true
		1
		WL
		2
		70538.17
		12657537.24
		1
		1
		1
		5
		false
		true
		false
		false
		true
		03-31-2028
		
			COURTYARD - MYRTLE BEACH SC
			1000 COMMONS BOULEVARD
			Myrtle Beach
			SC
			29572
			Horry
			LO
			157
			157
			1999
			2016
			18700000
			MAI
			04-01-2019
			14300000
			07-24-2020
			MAI
			0.56
			0.61
			6
			09-01-2020
			N
			04-30-2018
			12-31-2018
			12-31-2019
			4264617
			4123711
			2557628
			2777483
			1706989
			1346228
			1536404
			1181280
			UW
			CREFC
			846458
			2.02
			1.5904
			1.82
			1.3955
			F
			F
		
		false
		false
		12113996.87
		70538.17
		0.05323
		0.000163
		53735.67
		16802.5
		0
		12097194.37
		12097194.37
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		06-22-2020
		false
		0
		9
		08-03-2021
		98
		07-01-2028
		0
	
	
		Prospectus Loan ID
		23
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		06-07-2018
		10250000
		120
		07-01-2028
		360
		0.0485
		0.0485
		3
		1
		08-01-2018
		true
		1
		WL
		2
		54088.41
		10238719.58
		1
		1
		1
		5
		false
		true
		false
		false
		false
		03-31-2028
		
			ROYAL VIEW ESTATES
			8604 NORTHEAST 36TH STREET
			Vancouver
			WA
			98687
			Clark
			MF
			80
			80
			2013
			18800000
			MAI
			04-06-2018
			0.96
			0.96
			6
			09-01-2020
			N
			03-31-2018
			01-01-2021
			06-30-2021
			1425525
			694335
			382432
			241822.57
			1043093
			452512.43
			1023593
			442762.43
			UW
			CREFC
			324530
			1.61
			1.3943
			1.58
			1.3643
			F
			F
		
		false
		false
		9757333.54
		54088.41
		0.0485
		0.000163
		39435.89
		14652.52
		0
		9742681.02
		9742681.02
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		24
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		06-29-2018
		10000000
		120
		07-01-2028
		0.0481
		0.0481
		3
		1
		120
		08-01-2018
		true
		1
		WL
		3
		41419.44
		10000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2028
		
			GARAGE M
			222 EAST 65TH STREET
			New York
			NY
			10065
			New York
			98
			300
			300
			300
			1978
			21600000
			MAI
			05-23-2018
			1
			1
			6
			09-01-2020
			N
			SP PLUS CORP
			10-31-2026
			03-31-2018
			01-01-2021
			06-30-2021
			1493513
			886985
			500022
			269172.34
			993491
			617812.66
			978491
			610312.66
			UW
			CREFC
			243172.2
			2.04
			2.5406
			2.01
			2.5097
			F
			F
		
		false
		false
		10000000
		40083.33
		0.0481
		0.000163
		40083.33
		0
		0
		10000000
		10000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		25
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		06-27-2018
		9930000
		120
		07-01-2028
		360
		0.04764
		0.04764
		3
		1
		36
		08-01-2018
		true
		1
		WL
		5
		40736.17
		9930000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2028
		
			TACOMA MALL OFFICE BUILDING
			4301 SOUTH PINE STREET
			Tacoma
			WA
			98409
			Pierce
			OF
			115518
			115518
			1969
			2014
			16900000
			MAI
			03-01-2018
			0.92
			0.94
			6
			09-01-2020
			N
			Pierce Co. Public Works & Util.
			18419
			09-30-2021
			Kaiser Permanente
			11410
			03-31-2024
			Maxim Healthcare Services  Inc
			9929
			05-31-2026
			12-31-2017
			01-01-2021
			06-30-2021
			2201638
			1366978
			890317
			460632.32
			1311321
			906345.68
			1141415
			821392.68
			UW
			CREFC
			239160.74
			2.11
			3.7896
			1.83
			3.4344
			F
			F
			06-30-2021
		
		false
		false
		9907659.79
		51883.41
		0.04764
		0.000163
		39333.41
		12550
		0
		9895109.79
		9895109.79
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		26
		National Cooperative Bank, N.A.
		06-21-2018
		9425000
		120
		07-01-2028
		360
		0.0447
		0.0447
		3
		1
		08-01-2018
		true
		1
		WL
		2
		47587.23
		9413691.17
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2027
		03-31-2028
		
			Bon Aire Residents, Inc.
			24 Bon Aire Circle
			Suffern
			NY
			10901
			Rockland
			CH
			0
			209
			209
			1966
			1998
			28441000
			MAI
			06-07-2018
			28441000
			06-07-2018
			MAI
			95
			100
			6
			N
			0
			0
			0
			10-15-2004
			01-01-2020
			12-31-2020
			3184198
			2391458
			1305456
			1643179
			1878742
			748279
			1878742
			748279
			UW
			CREFC
			571047
			3.38
			1.31
			3.38
			1.31
			F
		
		false
		false
		8938675.77
		47587.23
		0.0447
		0.0009
		33296.57
		14290.66
		8924385.11
		8924385.11
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		27
		09-14-2021
		10-12-2021
		Morgan Stanley Bank, N.A.
		06-15-2018
		8250000
		120
		07-01-2028
		240
		0.0428
		0.0428
		3
		1
		08-01-2018
		true
		1
		WL
		2
		51218.95
		8229186.88
		1
		1
		1
		5
		false
		true
		false
		false
		false
		02-29-2028
		
			DISCOVERY CENTRE
			39205-39303 COUNTRY CLUB DRIVE
			Farmington Hills
			MI
			48331
			Oakland
			IN
			165109
			165109
			1990
			17500000
			MAI
			04-18-2018
			0.93
			0.94
			6
			09-01-2020
			N
			Czarnowski Display Service
			25134
			11-12-2022
			Tom Tomoda dba Tomoda Dental Office
			12609
			01-31-2027
			Southern Wine and Spirits
			10902
			07-31-2024
			04-30-2018
			01-01-2021
			06-30-2021
			1984702.93
			1054688
			532342.24
			236367.24
			1452360.69
			818320.76
			1208257.95
			696269.26
			UW
			CREFC
			307313.5
			2.36
			2.6628
			1.97
			2.2656
			F
			F
			06-30-2021
		
		false
		false
		7382748.71
		51218.95
		0.0428
		0.000163
		26331.8
		24887.15
		0
		7357861.56
		7357861.56
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		28
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		05-10-2017
		7700000
		120
		05-11-2027
		360
		0.0481
		0.0481
		3
		1
		12
		06-11-2017
		true
		1
		WL
		5
		40445.79
		7673203.2
		1
		1
		1
		0
		false
		true
		true
		false
		false
		09-10-2020
		02-10-2027
		
			HOLIDAY INN EXPRESS - OREGON, OH
			3154 NAVARRE AVENUE
			Oregon
			OH
			43616
			Lucas
			LO
			85
			85
			2003
			2016
			10800000
			MAI
			05-29-2018
			0.73
			0.59
			6
			X
			04-30-2018
			01-01-2021
			06-30-2021
			2486738.86
			422527
			1517658.83
			281532.33
			969080.03
			140994.67
			869610.48
			90342.67
			UW
			CREFC
			242675
			2
			0.581
			1.79
			0.3722
			C
			F
		
		false
		false
		7305889.27
		40445.79
		0.0481
		0.000638
		29284.44
		11161.35
		0
		7294727.92
		7294727.92
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		29
		National Cooperative Bank, N.A.
		06-29-2018
		7405000
		120
		07-01-2028
		480
		0.0419
		0.0419
		3
		1
		08-01-2018
		true
		1
		WL
		2
		31829.09
		7399888.56
		1
		4
		4
		10
		false
		true
		false
		false
		0
		12-31-2027
		03-31-2028
		
			Jeffrey Gardens Apartment Corp.
			46-43 215th Place
			Bayside
			NY
			11361
			Queens
			CH
			0
			69
			277
			1949
			2017
			65900000
			MAI
			06-08-2018
			65900000
			06-08-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-09-2011
			01-01-2020
			12-31-2020
			4331906
			2901963
			2078000
			2485627
			2253906
			416336
			2253906
			416336
			UW
			CREFC
			381949
			8.1
			1.09
			8.1
			1.09
			C
		
		false
		false
		7179059.05
		31829.09
		0.0419
		0.0009
		25066.88
		6762.21
		7172296.84
		7172296.84
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		30
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		04-09-2018
		6000000
		120
		05-01-2028
		0.0482
		0.0482
		3
		1
		120
		06-01-2018
		true
		1
		WL
		3
		24903.33
		6000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			ALVARADO SUNSET APARTMENTS
			606 ALVARADO AVENUE
			Davis
			CA
			95616
			Yolo
			MF
			65
			65
			1975
			11700000
			MAI
			02-16-2018
			0.99
			0.98
			6
			09-01-2020
			N
			01-31-2018
			01-01-2021
			06-30-2021
			1135080
			646215
			475163
			258418.44
			659917
			387796.56
			636192
			375934.06
			UW
			CREFC
			146207
			2.25
			2.6523
			2.17
			2.5712
			F
			F
		
		false
		false
		6000000
		24100
		0.0482
		0.000163
		24100
		0
		0
		6000000
		6000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		31
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		06-12-2018
		5750000
		120
		07-11-2028
		0.0504
		0.0504
		3
		1
		120
		08-11-2018
		true
		1
		WL
		3
		24955
		5750000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-10-2020
		04-10-2028
		
			ACADEMY PROFESSIONAL CAMPUS
			5426, 5446, 5526, 5540 NORTH ACADEMY BOULEVARD
			Colorado Springs
			CO
			80918
			El Paso
			OF
			67811
			67811
			1998
			2017
			9100000
			MAI
			05-11-2018
			0.93
			0.89
			6
			X
			Keystone Achievements  LLC
			9034
			09-30-2025
			WellCare  Inc.
			7618
			11-30-2023
			Carmel Special Development Group
			3809
			02-28-2023
			04-30-2018
			01-01-2021
			06-30-2021
			1242618.03
			583093
			552802.96
			259935.6
			689815.07
			323157.4
			608018.98
			282259.4
			UW
			CREFC
			147315
			2.35
			2.1936
			2.07
			1.916
			C
			F
			06-30-2021
		
		false
		false
		5750000
		24150
		0.0504
		0.000463
		24150
		0
		0
		5750000
		5750000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		32
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		06-22-2018
		5500000
		120
		07-01-2028
		360
		0.05567
		0.05567
		3
		1
		08-01-2018
		true
		1
		WL
		2
		31459.99
		5494905.94
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-31-2028
		
			HAMPTON INN - BRENHAM TX
			2605 SCHULTE BOULEVARD
			Brenham
			TX
			77833
			Washington
			LO
			66
			66
			2009
			7900000
			MAI
			03-03-2018
			0.76
			0.61
			6
			09-01-2020
			N
			04-30-2018
			07-01-2020
			06-30-2021
			2003625
			1656508
			1214671.53
			1088698.42
			788953.47
			567809.58
			708808.47
			501549.26
			UW
			CREFC
			377520
			2.09
			1.504
			1.88
			1.3285
			F
			F
		
		false
		false
		5269996.76
		31459.99
		0.05567
		0.000163
		24448.39
		7011.6
		0
		5262985.16
		5262985.16
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		33
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		06-28-2018
		5000000
		120
		07-01-2028
		0.04909
		0.04909
		3
		1
		120
		08-01-2018
		true
		1
		WL
		3
		21135.97
		5000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2028
		
			STAFFORD COURT APARTMENTS
			5500 SW 180TH AVENUE
			Beaverton
			OR
			97007
			Washington
			MF
			72
			72
			1978
			11500000
			MAI
			03-22-2018
			0.99
			1
			6
			09-01-2020
			N
			04-30-2018
			01-01-2021
			06-30-2021
			983042
			579254
			428519.26
			207256.09
			554522.74
			371997.91
			536522.74
			362997.91
			UW
			CREFC
			124089
			2.23
			2.9978
			2.16
			2.9253
			F
			F
		
		false
		false
		5000000
		20454.17
		0.04909
		0.000163
		20454.17
		0
		0
		5000000
		5000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		34
		09-14-2021
		10-12-2021
		Morgan Stanley Bank, N.A.
		06-07-2018
		4250000
		120
		07-01-2028
		0.0499
		0.0499
		3
		1
		120
		08-01-2018
		true
		1
		WL
		3
		18262.01
		4250000
		1
		2
		2
		5
		true
		true
		true
		false
		false
		06-30-2020
		03-31-2028
		
			Memphis MF Portfolio
			TN
			MF
			146
			146
			7800000
			MAI
			04-11-2018
			0.95
			0.99
			X
			04-30-2018
			01-01-2021
			03-31-2021
			1187523.99
			352103
			771678.66
			172053.92
			415845.33
			180049.08
			375274.11
			169906.08
			UW
			53018.74
			1.93
			3.3959
			1.75
			3.2046
			F
			F
		
		false
		false
		4250000
		17672.92
		0.0499
		0.000163
		17672.92
		0
		0
		4250000
		4250000
		10-01-2021
		1
		false
		0
		0
		1500
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		34-001
		09-14-2021
		10-12-2021
		
			MENDENHALL GARDENS
			553 NORTH MENDHALL ROAD
			Memphis
			TN
			38177
			Shelby
			MF
			82
			82
			1962
			2008
			4580000
			MAI
			04-11-2018
			0.98
			0.98
			6
			04-30-2018
			01-01-2021
			03-31-2021
			684780.15
			191640
			422176.98
			95187.64
			262603.17
			96452.36
			241367.63
			91143.36
			UW
			CREFC
			31281.06
			3.0834
			2.9136
			F
		
		false
	
	
		Prospectus Loan ID
		34-002
		09-14-2021
		10-12-2021
		
			HIGH POINT APARTMENTS
			481-491 NORTH HIGHLAND STREET
			Memphis
			TN
			38122
			Shelby
			MF
			64
			64
			1965
			2017
			3220000
			MAI
			04-11-2018
			0.91
			1
			6
			04-30-2018
			01-01-2021
			03-31-2021
			502743.84
			160463
			349501.68
			76866.28
			153242.16
			83596.72
			133906.48
			78762.72
			UW
			CREFC
			21737.68
			3.8457
			3.6233
			F
		
		false
	
	
		Prospectus Loan ID
		35
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		04-06-2017
		3960000
		120
		04-11-2027
		0.0484
		0.0484
		3
		1
		120
		05-11-2017
		true
		1
		WL
		3
		16504.4
		3960000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-10-2027
		
			32ND STREET RETAIL
			3165 EAST LINCOLN DRIVE
			Phoenix
			AZ
			85016
			Maricopa
			RT
			13868
			13868
			1982
			2012
			7300000
			MAI
			02-01-2019
			1
			1
			6
			09-11-2020
			N
			Squaw Peak Animal Hospital
			4126
			02-29-2032
			Foothills Pet Resort
			4084
			01-31-2026
			Starbuck's Coffee
			2120
			02-28-2022
			05-31-2018
			01-01-2021
			06-30-2021
			566450
			281226
			116945
			99877.33
			449505
			181348.67
			434112
			173652.17
			UW
			CREFC
			96896.8
			2.31
			1.8715
			2.23
			1.7921
			C
			F
			06-30-2021
		
		false
		false
		3960000
		15972
		0.0484
		0.000163
		15972
		0
		0
		3960000
		3960000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		36
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		05-11-2018
		3825000
		120
		05-11-2028
		360
		0.05165
		0.05165
		3
		1
		06-11-2018
		true
		1
		WL
		2
		20920.87
		3812671.16
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-10-2028
		
			100 GROVE ROAD
			100 GROVE ROAD
			West Deptford
			NJ
			08086
			Gloucester
			OF
			61492
			61492
			1989
			5100000
			MAI
			03-22-2018
			0.91
			1
			6
			09-11-2020
			N
			NDI Engineering Company
			31914
			09-30-2025
			Fidelity Information Services  LLC
			29578
			10-31-2026
			TIMESHARE LEGAL, LLC
			5037
			04-30-2019
			12-31-2017
			01-01-2021
			06-30-2021
			821136.72
			476337
			296432.14
			174825.81
			524704.59
			301511.19
			469361.79
			273839.69
			UW
			CREFC
			125525.22
			2.09
			2.4019
			1.87
			2.1815
			C
			F
			06-30-2021
		
		false
		false
		3642009.85
		20920.87
		0.05165
		0.000163
		15675.82
		5245.05
		0
		3636764.79
		3636764.8
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		37
		National Cooperative Bank, N.A.
		05-31-2018
		3750000
		120
		06-01-2028
		360
		0.0451
		0.0451
		3
		1
		07-01-2018
		true
		1
		WL
		2
		19022.99
		3740592.17
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2027
		02-28-2028
		
			2-4 Windsor Terrace Owners, Inc.
			2-4 Windsor Terrace
			White Plains
			NY
			10601
			Westchester
			CH
			0
			78
			78
			1955
			2002
			15820000
			MAI
			04-26-2018
			15820000
			04-26-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			02-27-2009
			12-31-2019
			12-30-2020
			1363746
			946199
			572000
			710028
			791746
			236171
			791746
			236171
			UW
			CREFC
			228276
			3.61
			1.03
			3.61
			1.03
			F
		
		false
		false
		3552227.99
		19022.99
		0.0451
		0.0009
		13350.46
		5672.53
		3546555.46
		3546555.46
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		38
		National Cooperative Bank, N.A.
		06-29-2018
		3725000
		120
		07-01-2028
		360
		0.0421
		0.0421
		3
		1
		08-01-2018
		true
		1
		WL
		2
		18237.64
		3720266.52
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2027
		03-31-2028
		
			Harrison Gardens Owners Corp.
			15 Harrison Avenue
			Amityville
			NY
			11701
			Suffolk
			CH
			0
			88
			88
			1971
			1997
			15000000
			MAI
			07-03-2018
			15000000
			07-03-2018
			MAI
			97
			95
			6
			N
			0
			0
			0
			12-30-2009
			01-01-2020
			12-31-2020
			1274173
			652029
			475000
			560740
			799173
			91289
			799173
			91289
			UW
			CREFC
			218852
			0.42
			0.42
			F
		
		false
		false
		3523442.9
		18237.64
		0.0421
		0.0009
		12361.41
		5876.23
		3517566.67
		3517566.67
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		39
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		06-29-2018
		3300000
		120
		07-11-2028
		0.0488
		0.0488
		3
		1
		120
		08-11-2018
		true
		1
		WL
		3
		13867.33
		3300000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2028
		
			PARTS AUTHORITY AND LAUREL SELF STORAGE
			9731 AND 9735 WASHINGTON BOULEVARD NORTH
			Laurel
			MD
			20723
			Howard
			IN
			84000
			84000
			1959
			2016
			8950000
			MAI
			05-18-2019
			1
			1
			6
			09-11-2020
			N
			PARTS AUTHORITY
			84000
			12-31-2025
			05-31-2018
			01-01-2021
			06-30-2021
			655563
			464757
			189501
			120287
			466062
			344470
			438074
			330476
			UW
			CREFC
			81415
			2.85
			4.231
			2.68
			4.0591
			C
			F
		
		false
		false
		3300000
		13420
		0.0488
		0.000838
		13420
		0
		0
		3300000
		3300000
		09-11-2021
		1
		false
		13220.62
		0
		0
		B
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		40
		National Cooperative Bank, N.A.
		05-29-2018
		3200000
		120
		06-01-2028
		480
		0.0452
		0.0452
		3
		1
		07-01-2018
		true
		1
		WL
		2
		14427.18
		3195644.84
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2027
		02-28-2028
		
			415 Gramatan Avenue Corporation
			415 Gramatan Avenue
			Mount Vernon
			NY
			10552
			Westchester
			CH
			0
			52
			52
			1963
			2013
			9300000
			MAI
			05-04-2018
			9300000
			05-04-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			04-07-2011
			01-01-2020
			12-31-2020
			827387
			805962
			499000
			490361
			328387
			315601
			328387
			315601
			UW
			CREFC
			173126
			2.53
			1.82
			2.53
			1.82
			F
		
		false
		false
		3108137.09
		14427.18
		0.0452
		0.0009
		11707.32
		2719.86
		3105417.23
		3105417.23
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		41
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		06-15-2018
		3000000
		60
		07-01-2023
		360
		0.0584
		0.0584
		3
		1
		08-01-2018
		true
		1
		WL
		2
		17679.08
		2997407.59
		1
		1
		1
		5
		false
		true
		false
		false
		false
		03-31-2023
		
			DARIEN POINTE PLAZA
			7517 & 7533 SOUTH CASS AVENUE
			Darien
			IL
			60561
			DuPage
			RT
			14494
			14494
			2015
			5100000
			MAI
			03-15-2018
			1
			1
			6
			09-01-2020
			N
			Najjar Dental S.C.
			3025
			12-22-2027
			Chiba Company
			3017
			11-19-2027
			Starbuck's Coffee
			2095
			02-28-2027
			04-30-2018
			01-01-2021
			06-30-2021
			429385
			300591
			82371
			69729.32
			347014
			230861.68
			337633
			226171.18
			UW
			CREFC
			106074.5
			1.64
			2.1764
			1.59
			2.1321
			F
			F
			07-16-2021
		
		false
		false
		2881255.19
		17679.08
		0.0584
		0.000163
		14022.11
		3656.97
		0
		2877598.22
		2877598.22
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		42
		National Cooperative Bank, N.A.
		06-25-2018
		3000000
		120
		07-01-2028
		360
		0.0457
		0.0457
		3
		1
		08-01-2018
		true
		1
		WL
		2
		15325.59
		2996480.24
		1
		7
		7
		10
		false
		true
		false
		false
		0
		12-31-2027
		03-31-2028
		
			GREENWICH AND PERRY STREET HOUSING CORPORATION
			725-731 Greenwich Street
			New York
			NY
			10014
			Manhattan
			CH
			0
			7
			50
			1850
			1998
			27930000
			MAI
			03-22-2018
			27930000
			03-22-2018
			MAI
			95
			100
			6
			N
			0
			0
			0
			05-02-1997
			12-31-2018
			12-30-2019
			675320
			775940
			239260
			564497
			436060
			211443
			436060
			211443
			UW
			CREFC
			183907
			1.15
			1.15
			C
		
		false
		false
		2848038.07
		15325.59
		0.0457
		0.0009
		10846.28
		4479.31
		2843558.76
		2843558.76
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		43
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		06-12-2018
		2875000
		120
		07-01-2028
		0.05206
		0.05206
		3
		1
		120
		08-01-2018
		true
		1
		WL
		3
		12888.47
		2875000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2028
		
			CAMBERWELL APARTMENTS
			106 SOUTH CARNEY DRIVE
			Saint Clair
			MI
			48079
			St. Clair
			MF
			87
			87
			1987
			4600000
			MAI
			03-14-2018
			0.99
			0.99
			6
			09-01-2020
			N
			02-28-2018
			01-01-2021
			06-30-2021
			663288
			403056
			277990
			171440.03
			385298
			231615.97
			363548
			220740.97
			UW
			CREFC
			75667.78
			2.54
			3.0609
			2.4
			2.9172
			F
			F
		
		false
		false
		2875000
		12472.71
		0.05206
		0.000163
		12472.71
		0
		0
		2875000
		2875000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		44
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		06-29-2018
		2865000
		120
		07-11-2028
		180
		0.0487
		0.0487
		3
		1
		08-11-2018
		true
		1
		WL
		2
		22462.7
		2854552
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-10-2028
		
			RANCHO LONE MOUNTAIN STORAGE - NV
			6501 WEST LONE MOUNTAIN ROAD
			Las Vegas
			NV
			89130
			Clark
			SS
			72016
			72016
			492
			492
			2007
			7530000
			MAI
			04-10-2018
			0.87
			0.9
			6
			09-11-2020
			N
			03-31-2018
			01-01-2021
			06-30-2021
			686748
			280933
			259597
			131056.73
			427151
			149876.27
			420706
			146653.27
			UW
			CREFC
			134776.2
			1.58
			1.112
			1.56
			1.0881
			C
			F
		
		false
		false
		2427784.63
		22462.7
		0.0487
		0.000163
		9852.76
		12609.94
		0
		2415174.69
		2415174.69
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		45
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		06-28-2018
		2800000
		120
		07-01-2028
		0.04909
		0.04909
		3
		1
		120
		08-01-2018
		true
		1
		WL
		3
		11836.14
		2800000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2028
		
			MAPLE TERRACE APARTMENTS
			1535 SOUTHEAST MAPLE STREET
			Hillsboro
			OR
			97123
			Washington
			MF
			50
			50
			1971
			6400000
			MAI
			03-22-2018
			0.9
			0.98
			6
			09-01-2020
			N
			04-30-2018
			01-01-2021
			06-30-2021
			599622
			367508
			285573.66
			173866.44
			314048.34
			193641.56
			301548.34
			187391.56
			UW
			CREFC
			69490
			2.25
			2.7866
			2.16
			2.6966
			F
			F
		
		false
		false
		2800000
		11454.33
		0.04909
		0.000163
		11454.33
		0
		0
		2800000
		2800000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		46
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		04-30-2018
		2750000
		120
		05-01-2028
		360
		0.05345
		0.05345
		3
		1
		24
		06-01-2018
		true
		1
		WL
		5
		12657.26
		2750000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			SOUTHWEST VILLAS JACKSONVILLE
			5565 CONNIE JEAN ROAD
			Jacksonville
			FL
			32222
			Duval
			MF
			61
			61
			1981
			4000000
			MAI
			03-14-2018
			0.93
			0.98
			6
			09-01-2020
			N
			02-28-2018
			01-01-2021
			06-30-2021
			517354
			324691
			210401
			123420.54
			306953
			201270.46
			288942
			192264.96
			UW
			CREFC
			92087
			1.67
			2.1856
			1.57
			2.0878
			F
			F
		
		false
		false
		2702082.6
		15347.82
		0.05345
		0.000163
		12035.53
		3312.29
		0
		2698770.31
		2698770.31
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		47
		National Cooperative Bank, N.A.
		06-26-2018
		2700000
		120
		07-01-2028
		480
		0.0429
		0.0429
		3
		1
		08-01-2018
		true
		1
		WL
		2
		11776.15
		2698198.1
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2027
		03-31-2028
		
			530 Riverdale Owners Corp.
			530 Riverdale Avenue
			Yonkers
			NY
			10705
			Westchester
			CH
			0
			59
			59
			1955
			1997
			7700000
			MAI
			05-11-2018
			7700000
			05-11-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			10-16-2013
			01-01-2020
			12-31-2020
			919527
			614016
			398000
			401319
			521527
			212697
			521527
			212697
			UW
			CREFC
			141314
			1.51
			1.51
			F
		
		false
		false
		2619840.11
		11776.15
		0.0429
		0.0009
		9365.93
		2410.22
		2617429.89
		2617429.89
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		48
		National Cooperative Bank, N.A.
		05-30-2018
		2500000
		120
		06-01-2028
		360
		0.0443
		0.0443
		3
		1
		07-01-2018
		true
		1
		WL
		2
		12563.36
		2493626.54
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2027
		01-31-2028
		
			140 East 83rd Street Tenants Corp.
			140 East 83rd Street
			New York
			NY
			10028
			New York
			CH
			0
			57
			57
			1961
			2010
			90700000
			MAI
			05-10-2018
			90700000
			05-10-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-29-2008
			01-01-2019
			12-31-2019
			4356244
			2495996
			1675152
			2267194
			2681092
			228802
			2681092
			228802
			UW
			CREFC
			150760
			1.52
			1.52
			F
		
		false
		false
		2366204.73
		12563.36
		0.0443
		0.0009
		8735.24
		3828.12
		2362376.61
		2362376.61
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		49
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		06-28-2018
		2200000
		120
		07-01-2028
		0.04909
		0.04909
		3
		1
		120
		08-01-2018
		true
		1
		WL
		3
		9299.83
		2200000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2028
		
			CANBY GARDENS APARTMENTS
			645 NORTH PINE STREET
			Canby
			OR
			97013
			Clackamas
			MF
			34
			34
			1971
			4600000
			MAI
			03-29-2018
			1
			0.97
			6
			09-01-2020
			N
			04-30-2018
			01-01-2021
			06-30-2021
			444719
			263192
			191820.57
			131129.14
			252898.43
			132062.86
			244398.43
			127812.86
			UW
			CREFC
			54598.99
			2.31
			2.4187
			2.23
			2.3409
			F
			F
		
		false
		false
		2200000
		8999.83
		0.04909
		0.000163
		8999.83
		0
		0
		2200000
		2200000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		50
		National Cooperative Bank, N.A.
		05-24-2018
		2150000
		120
		06-01-2028
		360
		0.0428
		0.0428
		3
		1
		07-01-2018
		true
		1
		WL
		2
		10614.5
		2144352.42
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2027
		02-28-2028
		
			Penbrook Owners Corp.
			50 - 60 Hempstead Avenue
			Lynbrook
			NY
			11563
			Nassau
			CH
			0
			72
			72
			1961
			2016
			13550000
			MAI
			04-25-2018
			13550000
			04-25-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			11-04-1998
			10-01-2019
			09-30-2020
			871000
			872063
			416150
			577881
			454850
			294182
			454850
			294182
			UW
			CREFC
			127374
			2.24
			2.31
			2.24
			2.31
			F
		
		false
		false
		2031753.7
		10614.5
		0.0428
		0.0009
		7246.59
		3367.91
		2028385.79
		2028385.79
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		51
		National Cooperative Bank, N.A.
		05-15-2018
		2050000
		120
		06-01-2028
		360
		0.0442
		0.0442
		3
		1
		07-01-2018
		true
		1
		WL
		2
		10289.83
		2044763.27
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2027
		02-28-2028
		
			Chapel Owners Corp.
			20 Chapel Place
			Great Neck
			NY
			11021
			Nassau
			CH
			0
			49
			49
			1963
			2003
			21200000
			MAI
			04-18-2018
			21200000
			04-18-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			11-15-2005
			08-01-2019
			07-31-2020
			1294076
			723257
			581000
			493843
			713076
			229414
			713076
			229414
			UW
			CREFC
			123478
			1.86
			1.86
			F
		
		false
		false
		1940087.12
		10289.83
		0.0442
		0.0009
		7145.99
		3143.84
		1936943.28
		1936943.28
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		52
		National Cooperative Bank, N.A.
		06-28-2018
		2000000
		120
		07-01-2028
		480
		0.0438
		0.0438
		3
		1
		08-01-2018
		true
		1
		WL
		2
		8837.57
		1998705.76
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2027
		03-31-2028
		
			595 McLean Owners, Inc.
			595 McLean Avenue
			Yonkers
			NY
			10705
			Westchester
			CH
			0
			52
			52
			1950
			2006
			5500000
			MAI
			06-13-2018
			5500000
			06-13-2018
			MAI
			97
			95
			6
			N
			0
			0
			0
			04-08-2009
			01-01-2019
			12-31-2019
			692440
			452069
			318000
			383770
			374440
			68299
			374440
			68299
			UW
			CREFC
			106051
			4.6
			0.64
			4.6
			0.64
			F
		
		false
		false
		1942079.43
		8837.57
		0.0438
		0.0009
		7088.59
		1748.98
		1940330.45
		1940330.45
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		53
		National Cooperative Bank, N.A.
		06-28-2018
		2000000
		120
		07-01-2028
		360
		0.044
		0.044
		3
		1
		08-01-2018
		true
		1
		WL
		2
		10015.22
		1997562.56
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2027
		03-31-2028
		
			Crestwood Apartments, Inc.
			One Meadow Drive
			Woodsburgh
			NY
			11598
			New York
			CH
			0
			36
			36
			1931
			2000
			11450000
			MAI
			06-20-2018
			11450000
			06-20-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			08-23-2011
			01-01-2020
			12-31-2020
			873354
			530156
			408000
			415185
			465354
			114971
			465354
			114971
			UW
			CREFC
			120183
			5.22
			0.96
			5.22
			0.96
			F
		
		false
		false
		1895464.41
		10015.22
		0.044
		0.0009
		6950.04
		3065.18
		1892399.23
		1892399.23
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		54
		National Cooperative Bank, N.A.
		05-31-2018
		2000000
		120
		06-01-2028
		360
		0.0447
		0.0447
		3
		1
		07-01-2018
		true
		1
		WL
		2
		10098.09
		1994941.96
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2027
		02-28-2028
		
			Ridgecrest Owners Corp.
			35-69 Carpenter Avenue
			Mount Kisco
			NY
			10549
			Westchester
			CH
			0
			80
			80
			1954
			1997
			13100000
			MAI
			05-01-2018
			13100000
			05-01-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-06-2008
			01-01-2020
			12-31-2020
			1280919
			656457
			439100
			493433
			841819
			163024
			841819
			163024
			UW
			CREFC
			121177
			1.35
			1.35
			F
		
		false
		false
		1893744.3
		10098.09
		0.0447
		0.0009
		7054.2
		3043.89
		1890700.41
		1890700.41
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		55
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		04-30-2018
		1900000
		120
		05-01-2028
		0.05145
		0.05145
		3
		1
		120
		06-01-2018
		true
		1
		WL
		3
		8417.79
		1900000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			PALATKA OAKS APARTMENTS
			200 COLLEGE ROAD
			Palatka
			FL
			32177
			Putnam
			MF
			58
			58
			1977
			2008
			3100000
			MAI
			03-14-2018
			0.93
			1
			6
			09-01-2020
			N
			02-28-2018
			01-01-2021
			06-30-2021
			488321
			304269
			241638
			155805.01
			246683
			148463.99
			226543
			138393.99
			UW
			CREFC
			49420.58
			2.49
			3.004
			2.29
			2.8003
			F
			F
		
		false
		false
		1900000
		8146.25
		0.05145
		0.000163
		8146.25
		0
		0
		1900000
		1900000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		56
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		06-08-2018
		1890000
		120
		06-11-2028
		360
		0.0514
		0.0514
		3
		1
		24
		07-11-2018
		true
		1
		WL
		5
		8365.35
		1890000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2028
		
			KEEP SELF STORAGE
			16617 KUYKENDAHL ROAD
			Houston
			TX
			77068
			Harris
			SS
			33934
			33934
			315
			315
			1996
			2011
			2700000
			MAI
			04-27-2018
			0.85
			0.9
			6
			09-11-2020
			N
			05-31-2018
			01-01-2021
			06-30-2021
			340824
			147265
			153258.01
			109467.56
			187566
			37797.44
			182476
			35252.44
			UW
			CREFC
			61849.5
			1.52
			0.6111
			1.48
			0.5699
			C
			F
		
		false
		false
		1857723.27
		10308.25
		0.0514
		0.000163
		7957.25
		2351
		0
		1855372.27
		1855372.27
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		57
		National Cooperative Bank, N.A.
		06-01-2018
		1500000
		120
		06-01-2028
		360
		0.0441
		0.0441
		3
		1
		07-01-2018
		true
		1
		WL
		2
		7520.28
		1496160.57
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2027
		02-28-2028
		
			78-06 Owners Corp.
			78-06 46th Avenue
			Elmhurst
			NY
			11373
			Queens
			CH
			0
			56
			56
			1965
			2013
			12150000
			MAI
			04-10-2018
			12150000
			04-10-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			04-16-2008
			01-01-2019
			12-31-2019
			743017
			472751
			361570
			418125
			381447
			54626
			381447
			54626
			UW
			CREFC
			90243
			0.61
			0.61
			F
		
		false
		false
		1419428.76
		7520.28
		0.0441
		0.0009
		5216.4
		2303.88
		1417124.88
		1417124.88
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		58
		National Cooperative Bank, N.A.
		05-29-2018
		1300000
		120
		06-01-2028
		180
		0.0462
		0.0462
		3
		1
		07-01-2018
		true
		1
		WL
		2
		10024.83
		1290107.2
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2027
		02-28-2028
		
			251 Seaman Owners Corp.
			251 Seaman Avenue
			New York
			NY
			10034
			New York
			CH
			0
			63
			63
			1939
			2016
			26680000
			MAI
			05-29-2018
			26680000
			05-29-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			11-05-2009
			01-01-2020
			12-31-2020
			1314450
			799624
			533763
			646888
			780687
			152736
			780687
			152736
			UW
			CREFC
			120298
			1.27
			1.27
			F
		
		false
		false
		1092189.36
		10024.83
		0.0462
		0.0009
		4204.93
		5819.9
		1086369.46
		1086369.46
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		59
		National Cooperative Bank, N.A.
		06-27-2018
		1200000
		120
		07-01-2028
		360
		0.0439
		0.0439
		3
		1
		08-01-2018
		true
		1
		WL
		2
		6002.04
		1198534.29
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2027
		03-31-2028
		
			439 East 88 Owners Corp.
			439 East 88th Street
			New York
			NY
			10128
			New York
			CH
			0
			31
			31
			1880
			2016
			20870000
			MAI
			05-21-2018
			20870000
			05-21-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-03-2012
			01-01-2020
			12-31-2020
			918555
			552413
			351450
			394717
			567105
			157696
			567105
			157696
			UW
			CREFC
			72024
			15.41
			2.19
			15.41
			2.19
			F
		
		false
		false
		1137163.74
		6002.04
		0.0439
		0.0009
		4160.12
		1841.92
		1135321.82
		1135321.82
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		60
		National Cooperative Bank, N.A.
		06-29-2018
		1175000
		120
		07-01-2028
		480
		0.0454
		0.0454
		3
		1
		08-01-2018
		true
		1
		WL
		2
		5312.61
		1174280.99
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2027
		03-31-2028
		
			College Gardens Cooperative, Inc.
			3535/3555 Kings College Place
			Bronx
			NY
			10467
			Bronx
			CH
			0
			119
			119
			1953
			1998
			22900000
			MAI
			05-23-2018
			22900000
			05-23-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			12-15-2004
			04-01-2019
			03-31-2020
			1629842
			1240840
			964895
			1271870
			664947
			664947
			UW
			CREFC
			62205
			48.35
			48.35
			F
		
		false
		false
		1142460.9
		5312.61
		0.0454
		0.0009
		4322.31
		990.3
		1141470.6
		1141470.6
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		61
		National Cooperative Bank, N.A.
		06-27-2018
		1000000
		120
		07-01-2028
		360
		0.0452
		0.0452
		3
		1
		08-01-2018
		true
		1
		WL
		2
		5078.74
		998813.48
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2027
		03-31-2028
		
			68 Laight Street Owners Corp.
			68 Laight Street
			New York
			NY
			10013
			New York
			CH
			0
			9
			9
			1892
			2012
			21900000
			MAI
			06-07-2018
			21900000
			06-07-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			01-18-2011
			01-01-2020
			12-31-2020
			582464
			267785
			178885
			231103
			403579
			36682
			403579
			36682
			UW
			CREFC
			60945
			0.6
			0.6
			F
		
		false
		false
		948874.83
		5078.74
		0.0452
		0.0009
		3574.1
		1504.64
		947370.19
		947370.19
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		62
		National Cooperative Bank, N.A.
		06-27-2018
		1000000
		120
		07-01-2028
		360
		0.0452
		0.0452
		3
		1
		08-01-2018
		true
		1
		WL
		2
		5078.74
		998813.48
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2027
		03-31-2028
		
			236 East 28th Street Owners Corp.
			236 East 28th Street
			New York
			NY
			10016
			New York
			CH
			0
			30
			30
			1910
			2008
			12905000
			MAI
			05-25-2018
			12905000
			05-25-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			12-31-2007
			01-01-2020
			12-31-2020
			743001
			326772
			226254
			303814
			516747
			22958
			516747
			22958
			UW
			CREFC
			60945
			0.38
			0.38
			F
		
		false
		false
		948874.83
		5078.74
		0.0452
		0.0009
		3574.1
		1504.64
		947370.19
		947370.19
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		1A
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		05-24-2018
		44000000
		120
		06-11-2028
		0.03768
		0.03768
		3
		1
		120
		07-11-2018
		1
		PP
		3
		44000000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
			C
		
		false
		false
		44000000
		138160
		0.03768
		0.000122
		138160
		0
		0
		44000000
		44000000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2A
		09-14-2021
		10-12-2021
		Bank of America, N.A.
		04-27-2018
		5000000
		120
		05-01-2028
		0.04315
		0.04315
		3
		1
		120
		06-01-2018
		1
		PP
		3
		5000000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			X
			F
		
		false
		false
		5000000
		17979.17
		0.04315
		0.000163
		17979.17
		0
		0
		5000000
		5000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		3A
		09-14-2021
		10-12-2021
		Morgan Stanley Bank, N.A.
		07-11-2018
		20000000
		72
		08-08-2024
		75
		0.03585
		0.03585
		3
		1
		09-08-2018
		1
		PP
		2
		20000000
		1
		0
		false
		true
		false
		false
		false
		
			NA
			NA
			N
			F
		
		false
		false
		10359328.17
		307265.6
		0.03585
		0.000163
		30948.49
		276317.11
		0
		10083011.06
		10083011.06
		10-08-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		3B
		09-14-2021
		10-12-2021
		Morgan Stanley Bank, N.A.
		07-11-2018
		15000000
		72
		08-08-2024
		75
		0.03585
		0.03585
		3
		1
		09-08-2018
		1
		PP
		2
		15000000
		1
		0
		false
		true
		false
		false
		false
		
			NA
			NA
			N
			F
		
		false
		false
		7769496.1
		230449.2
		0.03585
		0.000163
		23211.37
		207237.83
		0
		7562258.27
		7562258.27
		10-08-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	




(null)


	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 94000000 however this is now split into Asset Number 1 and 1A with Original Loan Amounts of 50000000 and 44000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for assets 2 (adding loan 2A), and 3 (adding 3A and 3B) each are a pari passu loan structure.
	
	
		Item 2(c)(16)
		Payment Type
		For Asset Number 3, the mortgage loan is self-amortizing. For Assets Number 7 and Number 14, 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)(14)
		Valuation Amount at Securitization
		With respect to the residential cooperative properties, the value shown is determined as if such residential cooperative property is operated as a residential cooperative and, in general, equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent-regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus (ii) the amount of the underlying debt encumbering such residential cooperative property.
	
	
		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. In the case of a residential cooperative property, the occupancy percent shown is indicative of  the property vacancy assumption in the related appraisal for purposes of determining the appraised value of the related mortgaged property determined as a multifamily rental property.
	
	
		Item 2(d)(28)(i)
		Date of Financials as of Securitization
		For Asset Numbers 1, 3, 4, 5, 14, the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.  For the residential cooperative properties the Date of Financials as of Securitization has been left blank as it was not applicable.
	
	
		Item 2(d)(28)(iv)
		Revenue at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants).
	
	
		Item 2(d)(28)(vi)
		Operating Expenses at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals the projected operating expenses at the property assuming such property is operated as a rental property.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses and a market-rate vacancy assumption.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves.
	
	
		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
		With respect to the Primary Servicer the full name for "Wells Fargo Bank, NA" is Wells Fargo Bank, National Association and "NCB" represents "National Cooperative Bank, N.A."