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

FORM 10-D

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

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

Commission File Number of issuing entity:  333-226486-02

Central Index Key Number of issuing entity:  0001757928

Wells Fargo Commercial Mortgage Trust 2018-C48
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226486

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):  0001624053

Argentic Real Estate Finance LLC
(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):  0000312070

Barclays Bank PLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001542105

Basis Real Estate Capital II, LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001722518

BSPRT CMBS Finance, LLC
(Exact name of sponsor as specified in its charter)

Anthony Sfarra (212) 214-5600
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4096511
38-4096512
38-7206273
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-SB

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On November 18, 2021 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2018-C48.

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

The following table presents the loss information for the trust assets for the Wells Fargo Commercial Mortgage Trust 2018-C48 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on November 18, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

2

4.68%

0

N/A

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2018-C48 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 October 19, 2021 to November 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 November 9, 2021. The CIK number for the Depositor is 0000850779.

Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2021. The Central Index Key number for Argentic is 0001624053.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on November 9, 2021. The Central Index Key number for Wells Fargo is 0000740906.

Barclays Bank PLC  ("Barclays"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on November 10, 2021. The Central Index Key number for Barclays is 0000312070.

Basis Real Estate Capital II, LLC ("Basis"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 12, 2021. The Central Index Key number for Basis is 0001542105.

BSPRT CMBS Finance, LLC (“BSPRT”), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2021. The Central Index Key number for  BSPRT is 0001722518.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 1, 2021 under Commission File No. 333-226486-02 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 1, 2021 under Commission File No. 333-226486-02 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 2.  Legal Proceedings.

 

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

 

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

 

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

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2018-C48, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

 

*REO Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

*As provided by Special Servicer

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2018-C48, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

10/18/2021

$5,470.55

  Current Distribution Date

11/18/2021

$31,312.14

 

Interest Reserve Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2018-C48, relating to the November 18, 2021 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 1, 2021 under Commission File No. 333-226486-02 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 1, 2021 under Commission File No. 333-226486-02 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: December 1, 2021

 

 


wcm18c48_ex991-202111.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

11/18/21

Wells Fargo Commercial Mortgage Trust 2018-C48

Determination Date:

11/12/21

 

Next Distribution Date:

12/17/21

 

Record Date:

10/29/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-C48

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

3

 

Anthony Sfarra

(212) 214-5613

Anthony.Sfarra@wellsfargo.com

Certificate Interest Reconciliation Detail

4

 

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

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

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

 

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Argentic Services Company LP

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Andrew Hundertmark

(469) 609-2001

ahundertmark@argenticservices.com

Mortgage Loan Detail (Part 1)

13-14

 

500 North Central Expressway, Suite 261 | Plano, TX 75074

 

 

Mortgage Loan Detail (Part 2)

15

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

16

 

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

Historical Detail

17

 

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

 

 

Delinquency Loan Detail

18

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

19

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

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

Specially Serviced Loan Detail - Part 1

20

 

 

 

trustadministrationgroup@wellsfargo.com

Specially Serviced Loan Detail - Part 2

21

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Modified Loan Detail

22

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

23

 

General Contact

(302) 636-4140

 

 

 

 

1100 North Market St., | Wilmington, DE 19890

 

 

Historical Bond / Collateral Loss Reconciliation Detail

24

 

 

 

 

Interest Shortfall Detail - Collateral Level

25

 

 

 

 

Supplemental Notes

26

 

 

 

 

 

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

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

   

© Copyright 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

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

95001RAS8

3.378000%

18,490,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95001RAT6

4.224000%

36,431,000.00

18,859,792.23

368,001.96

66,386.47

0.00

0.00

434,388.43

18,491,790.27

31.37%

30.00%

A-3

95001RAU3

4.024000%

23,767,000.00

23,767,000.00

0.00

79,698.67

0.00

0.00

79,698.67

23,767,000.00

31.37%

30.00%

A-SB

95001RAV1

4.245000%

32,713,000.00

32,713,000.00

0.00

115,722.24

0.00

0.00

115,722.24

32,713,000.00

31.37%

30.00%

A-4

95001RAW9

4.037000%

198,000,000.00

198,000,000.00

0.00

666,105.00

0.00

0.00

666,105.00

198,000,000.00

31.37%

30.00%

A-5

95001RAX7

4.302000%

274,352,000.00

274,352,000.00

0.00

983,551.92

0.00

0.00

983,551.92

274,352,000.00

31.37%

30.00%

A-S

95001RBA6

4.703000%

59,418,000.00

59,418,000.00

0.00

232,869.04

0.00

0.00

232,869.04

59,418,000.00

23.92%

22.88%

B

95001RBB4

4.904000%

40,654,000.00

40,654,000.00

0.00

166,139.35

0.00

0.00

166,139.35

40,654,000.00

18.82%

18.00%

C

95001RBC2

5.308492%

38,570,000.00

38,570,000.00

0.00

170,623.78

0.00

0.00

170,623.78

38,570,000.00

13.99%

13.38%

D

95001RAC3

3.000000%

31,848,000.00

31,848,000.00

0.00

79,620.00

0.00

0.00

79,620.00

31,848,000.00

9.99%

9.56%

E-RR

95001RAE9

5.308492%

14,018,000.00

14,018,000.00

0.00

62,012.03

0.00

0.00

62,012.03

14,018,000.00

8.23%

7.88%

F-RR

95001RAG4

5.308492%

20,848,000.00

20,848,000.00

0.00

92,226.20

0.00

0.00

92,226.20

20,848,000.00

5.62%

5.38%

G-RR

95001RAJ8

5.308492%

9,382,000.00

9,382,000.00

0.00

41,503.56

0.00

0.00

41,503.56

9,382,000.00

4.44%

4.25%

H-RR*

95001RAL3

5.308492%

35,442,944.00

35,442,944.00

0.00

147,193.33

0.00

0.00

147,193.33

35,442,944.00

0.00%

0.00%

V

95001RAN9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95001RAQ2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

833,933,944.00

797,872,736.23

368,001.96

2,903,651.59

0.00

0.00

3,271,653.55

797,504,734.27

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

95001RAY5

1.120448%

583,753,000.00

547,691,792.23

0.00

511,383.63

0.00

0.00

511,383.63

547,323,790.27

 

 

X-B

95001RAZ2

0.378106%

138,642,000.00

138,642,000.00

0.00

43,684.45

0.00

0.00

43,684.45

138,642,000.00

 

 

X-D

95001RAA7

2.308492%

31,848,000.00

31,848,000.00

0.00

61,267.38

0.00

0.00

61,267.38

31,848,000.00

 

 

Notional SubTotal

 

754,243,000.00

718,181,792.23

0.00

616,335.46

0.00

0.00

616,335.46

717,813,790.27

 

 

 

Deal Distribution Total

 

 

 

368,001.96

3,519,987.05

0.00

0.00

3,887,989.01

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing

 

the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the

 

underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

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

95001RAS8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95001RAT6

517.68527435

10.10134117

1.82225220

0.00000000

0.00000000

0.00000000

0.00000000

11.92359337

507.58393319

A-3

95001RAU3

1,000.00000000

0.00000000

3.35333319

0.00000000

0.00000000

0.00000000

0.00000000

3.35333319

1,000.00000000

A-SB

95001RAV1

1,000.00000000

0.00000000

3.53750008

0.00000000

0.00000000

0.00000000

0.00000000

3.53750008

1,000.00000000

A-4

95001RAW9

1,000.00000000

0.00000000

3.36416667

0.00000000

0.00000000

0.00000000

0.00000000

3.36416667

1,000.00000000

A-5

95001RAX7

1,000.00000000

0.00000000

3.58500000

0.00000000

0.00000000

0.00000000

0.00000000

3.58500000

1,000.00000000

A-S

95001RBA6

1,000.00000000

0.00000000

3.91916658

0.00000000

0.00000000

0.00000000

0.00000000

3.91916658

1,000.00000000

B

95001RBB4

1,000.00000000

0.00000000

4.08666675

0.00000000

0.00000000

0.00000000

0.00000000

4.08666675

1,000.00000000

C

95001RBC2

1,000.00000000

0.00000000

4.42374332

0.00000000

0.00000000

0.00000000

0.00000000

4.42374332

1,000.00000000

D

95001RAC3

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

95001RAE9

1,000.00000000

0.00000000

4.42374304

0.00000000

0.00000000

0.00000000

0.00000000

4.42374304

1,000.00000000

F-RR

95001RAG4

1,000.00000000

0.00000000

4.42374328

0.00000000

0.00000000

0.00000000

0.00000000

4.42374328

1,000.00000000

G-RR

95001RAJ8

1,000.00000000

0.00000000

4.42374334

0.00000000

0.00000000

0.00000000

0.00000000

4.42374334

1,000.00000000

H-RR

95001RAL3

1,000.00000000

0.00000000

4.15296568

0.27077773

5.38094747

0.00000000

0.00000000

4.15296568

1,000.00000000

V

95001RAN9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95001RAQ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95001RAY5

938.22522922

0.00000000

0.87602741

0.00000000

0.00000000

0.00000000

0.00000000

0.87602741

937.59482225

X-B

95001RAZ2

1,000.00000000

0.00000000

0.31508814

0.00000000

0.00000000

0.00000000

0.00000000

0.31508814

1,000.00000000

X-D

95001RAA7

1,000.00000000

0.00000000

1.92374341

0.00000000

0.00000000

0.00000000

0.00000000

1.92374341

1,000.00000000

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

10/01/21 - 10/30/21

30

0.00

66,386.47

0.00

66,386.47

0.00

0.00

0.00

66,386.47

0.00

 

A-3

10/01/21 - 10/30/21

30

0.00

79,698.67

0.00

79,698.67

0.00

0.00

0.00

79,698.67

0.00

 

A-SB

10/01/21 - 10/30/21

30

0.00

115,722.24

0.00

115,722.24

0.00

0.00

0.00

115,722.24

0.00

 

A-4

10/01/21 - 10/30/21

30

0.00

666,105.00

0.00

666,105.00

0.00

0.00

0.00

666,105.00

0.00

 

A-5

10/01/21 - 10/30/21

30

0.00

983,551.92

0.00

983,551.92

0.00

0.00

0.00

983,551.92

0.00

 

X-A

10/01/21 - 10/30/21

30

0.00

511,383.63

0.00

511,383.63

0.00

0.00

0.00

511,383.63

0.00

 

X-B

10/01/21 - 10/30/21

30

0.00

43,684.45

0.00

43,684.45

0.00

0.00

0.00

43,684.45

0.00

 

A-S

10/01/21 - 10/30/21

30

0.00

232,869.04

0.00

232,869.04

0.00

0.00

0.00

232,869.04

0.00

 

B

10/01/21 - 10/30/21

30

0.00

166,139.35

0.00

166,139.35

0.00

0.00

0.00

166,139.35

0.00

 

C

10/01/21 - 10/30/21

30

0.00

170,623.78

0.00

170,623.78

0.00

0.00

0.00

170,623.78

0.00

 

X-D

10/01/21 - 10/30/21

30

0.00

61,267.38

0.00

61,267.38

0.00

0.00

0.00

61,267.38

0.00

 

D

10/01/21 - 10/30/21

30

0.00

79,620.00

0.00

79,620.00

0.00

0.00

0.00

79,620.00

0.00

 

E-RR

10/01/21 - 10/30/21

30

0.00

62,012.03

0.00

62,012.03

0.00

0.00

0.00

62,012.03

0.00

 

F-RR

10/01/21 - 10/30/21

30

0.00

92,226.20

0.00

92,226.20

0.00

0.00

0.00

92,226.20

0.00

 

G-RR

10/01/21 - 10/30/21

30

0.00

41,503.56

0.00

41,503.56

0.00

0.00

0.00

41,503.56

0.00

 

H-RR

10/01/21 - 10/30/21

30

180,321.76

156,790.49

0.00

156,790.49

9,597.16

0.00

0.00

147,193.33

190,716.62

 

Totals

 

 

180,321.76

3,529,584.21

0.00

3,529,584.21

9,597.16

0.00

0.00

3,519,987.05

190,716.62

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,887,989.01

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,542,035.64

Master Servicing Fee

5,049.74

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,481.28

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

343.53

ARD Interest

0.00

Operating Advisor Fee

1,046.44

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

240.47

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,542,035.64

Total Fees

12,451.46

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

368,001.96

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

8,036.32

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)

1,560.84

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

368,001.96

Total Expenses/Reimbursements

9,597.16

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,519,987.05

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

368,001.96

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,887,989.01

Total Funds Collected

3,910,037.60

Total Funds Distributed

3,910,037.63

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

797,872,736.39

797,872,736.39

Beginning Certificate Balance

797,872,736.23

(-) Scheduled Principal Collections

368,001.96

368,001.96

(-) Principal Distributions

368,001.96

(-) 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

797,504,734.43

797,504,734.43

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

797,872,736.36

797,872,736.36

Ending Certificate Balance

797,504,734.27

Ending Actual Collateral Balance

797,504,734.40

797,504,734.40

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.16)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.16)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.31%

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

2,000,000 or less

1

1,500,000.00

0.19%

84

5.5500

3.294700

1.30 or less

6

139,339,648.51

17.47%

84

5.3257

0.603357

2,000,001 to 3,000,000

1

2,147,949.82

0.27%

80

5.4000

1.789500

1.31 to 1.40

4

49,213,906.40

6.17%

84

5.6602

1.382565

3,000,001 to 4,000,000

4

14,384,255.51

1.80%

85

5.0873

2.892051

1.41 to 1.50

4

71,371,094.76

8.95%

82

5.3072

1.454102

4,000,001 to 5,000,000

2

9,288,662.97

1.16%

84

5.3300

1.613324

1.51 to 1.75

11

164,167,202.66

20.59%

80

5.1252

1.616537

5,000,001 to 6,000,000

5

29,291,998.49

3.67%

84

5.2324

2.280912

1.76 to 2.00

14

233,477,679.01

29.28%

84

4.9922

1.874480

6,000,001 to 7,000,000

3

20,237,500.00

2.54%

84

5.4281

1.706504

2.01 to 2.25

3

33,108,949.09

4.15%

58

5.0706

2.134020

7,000,001 to 8,000,000

4

29,683,499.91

3.72%

84

5.5051

1.724138

2.26 to 2.50

4

68,000,000.00

8.53%

84

5.0126

2.417383

8,000,001 to 9,000,000

1

8,700,000.00

1.09%

85

5.1450

2.248500

2.51 to 2.75

3

17,641,998.49

2.21%

84

5.1312

2.622104

9,000,001 to 10,000,000

2

19,153,507.98

2.40%

52

4.6637

2.123867

2.76 to 3.00

0

0.00

0.00%

0

0.0000

0.000000

10,000,001 to 15,000,000

11

137,818,940.48

17.28%

77

5.1651

1.767764

3.01 or greater

4

21,184,255.51

2.66%

84

4.9915

3.585196

15,000,001 to 20,000,000

5

92,343,683.40

11.58%

82

5.0991

1.694868

Totals

53

797,504,734.43

100.00%

82

5.1553

1.650362

20,000,001 to 30,000,000

10

259,358,671.72

32.52%

84

5.2236

1.244147

 

 

 

 

 

 

 

30,000,001 to 50,000,000

3

107,496,064.15

13.48%

84

5.0364

1.843728

 

 

 

 

 

 

 

 

50,000,001 or greater

1

66,100,000.00

8.29%

85

4.9810

1.770300

 

 

 

 

 

 

 

 

Totals

53

797,504,734.43

100.00%

82

5.1553

1.650362

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Alabama

1

2,147,949.82

0.27%

80

5.4000

1.789500

Tennessee

5

106,104,942.41

13.30%

80

5.1459

0.597243

Arizona

3

16,634,255.51

2.09%

83

4.7686

2.290211

Texas

5

25,772,948.95

3.23%

85

5.4285

1.541941

Arkansas

1

11,761,443.05

1.47%

85

5.4600

1.390100

Virginia

4

32,833,468.76

4.12%

65

4.8218

1.564613

California

7

54,275,692.63

6.81%

85

5.0774

2.232315

Washington

1

3,500,000.00

0.44%

84

5.2600

1.711800

Colorado

2

9,247,698.49

1.16%

83

5.3862

2.288623

Wisconsin

1

1,335,264.68

0.17%

82

5.1500

0.192400

Connecticut

3

34,300,000.00

4.30%

84

5.5590

1.585866

Totals

87

797,504,734.43

100.00%

82

5.1553

1.650362

Delaware

1

28,000,000.00

3.51%

81

4.2775

1.584700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Florida

4

100,480,905.92

12.60%

84

4.8184

1.934494

 

 

 

 

 

 

 

Georgia

8

116,421,618.68

14.60%

80

5.2191

1.861593

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Illinois

5

16,803,907.77

2.11%

84

5.5277

1.297972

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Indiana

2

16,000,000.00

2.01%

84

5.9800

0.613700

Industrial

9

149,943,757.68

18.80%

82

5.1869

1.720943

Iowa

1

2,678,430.34

0.34%

82

5.1500

0.192400

Lodging

29

144,374,115.13

18.10%

83

5.2107

0.484808

Kansas

4

3,128,785.81

0.39%

82

5.1500

0.192400

Mixed Use

1

5,900,000.00

0.74%

85

5.2450

1.709300

Kentucky

1

7,531,036.56

0.94%

85

5.5950

1.874500

Multi-Family

11

127,162,574.76

15.95%

83

5.4731

1.512913

Maryland

3

7,474,968.89

0.94%

84

5.2281

1.029693

Office

10

156,141,997.13

19.58%

81

5.0588

2.012333

Massachusetts

2

44,525,058.58

5.58%

84

4.9090

1.900656

Retail

18

166,996,239.00

20.94%

80

4.9075

1.752756

Michigan

4

26,920,752.85

3.38%

80

5.3184

1.544541

Self Storage

9

46,986,050.73

5.89%

84

5.2147

2.230363

Mississippi

1

1,785,620.26

0.22%

82

5.1500

0.192400

Totals

87

797,504,734.43

100.00%

82

5.1553

1.650362

Missouri

3

7,308,401.34

0.92%

82

5.1500

0.192400

 

 

 

 

 

 

 

New Jersey

2

40,474,506.12

5.08%

83

5.6011

1.351768

 

 

 

 

 

 

 

New York

1

21,330,000.00

2.67%

84

5.3150

1.427300

 

 

 

 

 

 

 

North Carolina

3

7,717,885.21

0.97%

84

5.2309

1.059019

 

 

 

 

 

 

 

Oklahoma

5

22,755,287.13

2.85%

84

5.4365

1.752421

 

 

 

 

 

 

 

Pennsylvania

3

22,253,904.67

2.79%

84

5.2107

1.786148

 

 

 

 

 

 

 

Rhode Island

1

6,000,000.00

0.75%

84

5.1200

2.587300

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

4.250% or less

1

20,000,000.00

2.51%

80

4.1212

1.795100

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

2

37,153,507.98

4.66%

65

4.2727

1.621680

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

0

0.00

0.00%

0

0.0000

0.000000

25 months to 36 months

39

570,513,873.03

71.54%

83

5.2540

1.770121

 

4.751% to 5.000%

10

197,712,322.93

24.79%

84

4.9328

2.024549

37 months to 48 months

14

226,990,861.40

28.46%

79

4.9071

1.349363

 

5.001% to 5.250%

17

261,794,214.39

32.83%

80

5.1278

1.518568

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

5.251% to 5.500%

11

155,301,931.49

19.47%

84

5.3760

1.567925

Totals

53

797,504,734.43

100.00%

82

5.1553

1.650362

 

5.501% to 5.750%

10

95,970,999.91

12.03%

84

5.6346

1.601516

 

 

 

 

 

 

 

 

5.751% or more

2

29,571,757.73

3.71%

84

5.9800

0.844961

 

 

 

 

 

 

 

 

Totals

53

797,504,734.43

100.00%

82

5.1553

1.650362

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

60 months or less

3

33,562,457.07

4.21%

40

4.8297

1.995465

Interest Only

22

376,509,000.00

47.21%

82

4.9718

1.616531

61 months to 84 months

33

471,250,658.68

59.09%

83

5.1290

1.605685

263 months or less

3

36,482,092.11

4.57%

83

5.4726

1.456899

 

85 months or greater

17

292,691,618.68

36.70%

85

5.2350

1.682722

264 months to 300 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

53

797,504,734.43

100.00%

82

5.1553

1.650362

301 months or greater

28

384,513,642.32

48.21%

82

5.3049

1.701844

 

 

 

 

 

 

 

 

Totals

53

797,504,734.43

100.00%

82

5.1553

1.650362

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

2

30,000,000.00

3.76%

83

5.0350

2.480000

 

 

 

None

 

 

12 months or less

49

739,574,734.43

92.74%

82

5.1579

1.620664

 

 

 

 

 

 

13 months to 24 months

2

27,930,000.00

3.50%

84

5.2169

1.545618

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

53

797,504,734.43

100.00%

82

5.1553

1.650362

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

   Original       Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated        Maturity       Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                     Accrual Type  Gross Rate

Interest

Principal

Adjustments            Repay Date          Date

    Date

Balance

Balance

Date

 

1

883100935

IN

Miami

FL

Actual/360

4.981%

283,515.75

0.00

0.00

N/A

12/06/28

--

66,100,000.00

66,100,000.00

11/06/21

 

2

301741335

LO

Nashville

TN

Actual/360

5.035%

130,070.83

0.00

0.00

N/A

10/06/28

--

30,000,000.00

30,000,000.00

11/06/21

 

2A

301741338

 

 

 

Actual/360

5.035%

86,713.89

0.00

0.00

N/A

10/06/28

--

20,000,000.00

20,000,000.00

11/06/21

 

2B

301741340

 

 

 

Actual/360

5.035%

43,356.94

0.00

0.00

N/A

10/06/28

--

10,000,000.00

10,000,000.00

11/06/21

 

3

310947062

RT

Various

Various

Actual/360

5.250%

173,664.56

47,216.92

0.00

N/A

12/11/28

--

38,414,281.07

38,367,064.15

11/11/21

 

4

301741343

OF

Watertown

MA

Actual/360

4.857%

161,562.57

0.00

0.00

N/A

11/06/28

--

38,629,000.00

38,629,000.00

11/06/21

 

5

301741346

OF

Alpharetta

GA

Actual/360

4.995%

131,188.12

0.00

0.00

N/A

11/06/28

--

30,500,000.00

30,500,000.00

11/06/21

 

6

310947399

LO

Various

Various

Actual/360

5.150%

133,041.67

0.00

0.00

N/A

09/11/28

--

30,000,000.00

30,000,000.00

11/11/21

 

7

301741354

RT

Franklin Park

NJ

Actual/360

5.410%

125,620.56

62,490.21

0.00

10/06/28

12/06/30

--

26,965,238.60

26,902,748.39

11/06/21

 

8

883100900

RT

Newark

DE

Actual/360

4.277%

103,135.28

0.00

0.00

N/A

08/01/28

--

28,000,000.00

28,000,000.00

11/01/21

 

9

307331097

MF

Norcross

GA

Actual/360

5.540%

128,805.00

0.00

0.00

N/A

12/06/28

--

27,000,000.00

27,000,000.00

11/06/21

 

10

416000267

OF

Marietta

GA

Actual/360

5.330%

114,675.37

30,188.60

0.00

N/A

12/06/28

--

24,985,252.61

24,955,064.01

11/06/21

 

11

416000268

IN

Memphis

TN

Actual/360

5.450%

115,562.53

28,989.38

0.00

N/A

12/01/28

--

24,624,156.07

24,595,166.69

11/01/21

 

13

307331102

Various      Various

CA

Actual/360

5.190%

106,389.98

29,636.36

0.00

N/A

12/06/28

--

23,805,328.99

23,775,692.63

11/06/21

 

14

321080014

IN

Danbury

CT

Actual/360

5.725%

112,400.83

0.00

0.00

N/A

11/06/28

--

22,800,000.00

22,800,000.00

11/06/21

 

15

416000265

MF

Brooklyn

NY

Actual/360

5.315%

97,623.26

0.00

0.00

N/A

11/01/28

--

21,330,000.00

21,330,000.00

08/01/20

 

16

310946728

RT

Aventura

FL

Actual/360

4.121%

70,977.08

0.00

0.00

N/A

07/01/28

--

20,000,000.00

20,000,000.00

11/01/21

 

17

416000251

MF

Lansing

MI

Actual/360

5.140%

80,660.31

24,058.46

0.00

N/A

04/01/28

--

18,223,741.86

18,199,683.40

11/01/21

 

18

301741344

MF

Tulsa

OK

Actual/360

5.430%

84,838.32

0.00

0.00

N/A

11/06/28

--

18,144,000.00

18,144,000.00

11/06/21

 

19

301741342

MF

Indianapolis

IN

Actual/360

5.980%

82,391.11

0.00

0.00

N/A

11/06/28

--

16,000,000.00

16,000,000.00

08/06/21

 

20

883100922

LO

Virginia Beach

VA

Actual/360

4.912%

62,464.63

17,258.38

0.00

N/A

09/06/28

--

14,766,325.80

14,749,067.42

11/06/21

 

21

883100933

OF

Marietta

GA

Actual/360

5.001%

61,581.76

0.00

0.00

11/05/25

11/05/28

--

14,300,000.00

14,300,000.00

11/05/21

 

22

301741331

LO

Vineland

NJ

Actual/360

5.980%

69,961.13

14,394.28

0.00

N/A

10/06/28

--

13,586,152.01

13,571,757.73

11/06/21

 

23

301741327

OF

Yardley

PA

Actual/360

5.260%

57,490.68

15,758.40

0.00

N/A

10/06/28

--

12,692,654.96

12,676,896.56

11/06/21

 

24

410947371

IN

Vernon

CA

Actual/360

5.000%

55,972.22

0.00

0.00

N/A

12/11/28

--

13,000,000.00

13,000,000.00

11/11/21

 

25

321080025

OF

Various

AZ

Actual/360

4.755%

52,615.40

0.00

0.00

N/A

10/06/28

--

12,850,000.00

12,850,000.00

11/06/21

 

26

307331103

MF

North Little Rock

AR

Actual/360

5.460%

55,354.40

11,914.14

0.00

N/A

12/06/28

--

11,773,357.19

11,761,443.05

11/06/21

 

27

301741347

RT

Vero Beach

FL

Actual/360

5.018%

51,420.56

0.00

0.00

N/A

11/06/28

--

11,900,000.00

11,900,000.00

11/06/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

    Original           Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated        Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State       Accrual Type   Gross Rate

Interest

Principal

Adjustments            Repay Date             Date

   Date

Balance

Balance

Date

 

28

310947522

LO

Franklin

TN

Actual/360

5.110%

50,230.40

14,453.76

0.00

N/A

12/11/28

--

11,415,280.39

11,400,826.63

11/11/21

 

29

301741355

RT

Windsor

CT

Actual/360

5.230%

51,791.53

0.00

0.00

N/A

12/06/28

--

11,500,000.00

11,500,000.00

11/06/21

 

30

883100930

IN

Jefferson City

TN

Actual/360

5.105%

44,487.88

11,195.97

0.00

N/A

11/06/25

--

10,120,145.06

10,108,949.09

11/06/21

 

31

883100955

RT

Fairfax

VA

Actual/360

4.258%

33,604.83

11,585.40

0.00

N/A

05/10/23

--

9,165,093.38

9,153,507.98

11/10/21

 

32

301741350

OF

East Norriton Townshi

PA

Actual/360

5.145%

38,544.62

0.00

0.00

N/A

12/06/28

--

8,700,000.00

8,700,000.00

11/06/21

 

33

416000264

LO

McKinney

TX

Actual/360

5.720%

36,666.46

12,733.00

0.00

N/A

11/01/28

--

7,444,126.90

7,431,393.90

11/01/21

 

34

301741356

OF

Louisville

KY

Actual/360

5.595%

36,320.39

7,572.54

0.00

N/A

12/06/28

--

7,538,609.10

7,531,036.56

11/06/21

 

35

410947497

SS

Buellton

CA

Actual/360

4.995%

32,259.38

0.00

0.00

N/A

11/11/28

--

7,500,000.00

7,500,000.00

11/11/21

 

36

416000270

LO

Sterling Heights

MI

Actual/360

5.720%

35,607.27

8,017.86

0.00

N/A

12/01/28

--

7,229,087.31

7,221,069.45

11/01/21

 

37

301741349

MF

Normal

IL

Actual/360

5.750%

34,350.26

0.00

0.00

N/A

11/06/28

--

6,937,500.00

6,937,500.00

11/06/21

 

38

410947557

SS

Various

Various

Actual/360

5.615%

32,395.43

0.00

0.00

N/A

11/11/28

--

6,700,000.00

6,700,000.00

11/11/21

 

39

410945757

IN

Newnan

GA

Actual/360

4.900%

27,848.33

0.00

0.00

N/A

11/11/28

--

6,600,000.00

6,600,000.00

11/11/21

 

40

410947353

SS

Ojai

CA

Actual/360

5.040%

26,040.00

0.00

0.00

N/A

11/11/28

--

6,000,000.00

6,000,000.00

11/11/21

 

41

301741348

OF

Providence

RI

Actual/360

5.120%

26,453.33

0.00

0.00

N/A

11/06/28

--

6,000,000.00

6,000,000.00

11/06/21

 

42

883100934

MU

Pasadena

TX

Actual/360

5.245%

26,647.51

0.00

0.00

N/A

12/06/28

--

5,900,000.00

5,900,000.00

11/06/21

 

43

600947466

SS

Joliet

IL

Actual/360

5.530%

27,381.18

0.00

0.00

N/A

11/11/28

--

5,750,000.00

5,750,000.00

11/11/21

 

44

301741333

MF

Parachute

CO

Actual/360

5.240%

25,484.45

5,873.13

0.00

N/A

10/06/28

--

5,647,871.62

5,641,998.49

11/06/21

 

45

410947387

RT

Marietta

GA

Actual/360

5.330%

22,692.72

5,583.61

0.00

N/A

11/11/28

--

4,944,246.58

4,938,662.97

11/11/21

 

46

307331092

RT

Georgetown

TX

Actual/360

5.330%

19,965.29

0.00

0.00

N/A

11/06/28

--

4,350,000.00

4,350,000.00

11/06/21

 

47

410947336

SS

Paso Robles

CA

Actual/360

4.870%

16,774.44

0.00

0.00

N/A

12/11/28

--

4,000,000.00

4,000,000.00

11/11/21

 

48

410947031

RT

Phoenix

AZ

Actual/360

4.815%

15,711.62

5,101.05

0.00

N/A

12/11/28

--

3,789,356.56

3,784,255.51

11/11/21

 

49

410947115

RT

Port Angeles

WA

Actual/360

5.260%

15,853.06

0.00

0.00

N/A

11/11/28

--

3,500,000.00

3,500,000.00

11/11/21

 

50

410945972

RT

Dallas

TX

Actual/360

5.505%

14,695.29

0.00

0.00

N/A

12/11/28

--

3,100,000.00

3,100,000.00

11/11/21

 

51

416000257

MF

Mobile

AL

Actual/360

5.400%

10,006.48

3,980.51

0.00

N/A

07/01/28

--

2,151,930.33

2,147,949.82

11/01/21

 

52

410945156

RT

Troy

MI

Actual/360

5.550%

7,168.75

0.00

0.00

N/A

11/11/28

--

1,500,000.00

1,500,000.00

11/11/21

 

Totals

 

 

 

 

 

 

3,542,035.64

368,001.96

0.00

 

 

 

797,872,736.39

797,504,734.43

 

 

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent           Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

5,285,423.02

1,603,389.41

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

570,898.34

0.00

--

--

--

0.00

32,485.42

0.00

0.00

0.00

0.00

 

 

2A

0.00

0.00

--

--

--

0.00

21,656.95

0.00

0.00

0.00

0.00

 

 

2B

0.00

0.00

--

--

--

0.00

10,828.47

0.00

0.00

0.00

0.00

 

 

3

3,350,999.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

3,724,495.60

3,026,713.55

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

4,303,899.33

2,984,617.48

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

4,560,330.53

4,210,021.43

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

3,408,058.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

41,249,183.40

19,169,268.30

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

2,360,723.87

1,302,488.54

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

3,421,249.94

2,376,642.03

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

3,178,031.02

2,330,340.55

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

3,154,235.90

1,690,381.87

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,910,349.87

1,621,772.44

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,602,999.00

411,788.00

01/01/20

03/31/20

01/11/21

0.00

0.00

97,323.87

1,437,801.93

12,985.28

0.00

 

 

16

115,600,112.20

66,737,901.60

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,602,255.08

1,414,410.51

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,734,812.94

986,926.64

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,469,187.59

0.00

--

--

--

0.00

0.00

82,194.78

244,311.10

0.00

0.00

 

 

20

4,426,293.48

10,230,282.51

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

4,021,342.04

2,427,698.46

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

699,642.00

1,294,746.00

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,606,881.50

733,231.70

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,146,370.76

648,392.73

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

16,178,570.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,085,496.77

577,078.01

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,304,300.64

1,654,867.99

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent         Most Recent            Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

28

103,664.15

377,149.08

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,228,915.46

897,405.82

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,517,836.00

384,364.00

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

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

 

 

32

1,219,997.94

265,135.55

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

429,524.03

865,568.78

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

980,212.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

900,631.31

672,990.91

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

297,438.64

780,931.98

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

547,874.11

330,424.58

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

572,704.00

326,861.53

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

658,201.00

502,870.00

01/01/20

09/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

697,632.84

606,372.18

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

672,773.51

424,115.75

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

657,322.47

431,164.58

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

499,927.00

297,405.33

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

810,186.96

462,338.03

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

514,015.87

262,408.19

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

436,370.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

800,580.06

611,677.85

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

665,768.73

710,085.69

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

339,045.20

171,912.66

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

292,291.93

158,979.50

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

245,182.69

237,955.53

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

220,069.03

220,079.35

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

271,718,858.81

146,705,314.81

 

 

 

0.00

64,970.84

179,518.65

1,682,113.03

12,985.28

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11/18/21

0

0.00

1

16,000,000.00

1

21,330,000.00

1

21,330,000.00

0

0.00

0

0.00

0

0.00

0

0.00

5.155308%

5.125483%

82

10/18/21

1

16,000,000.00

0

0.00

1

21,330,000.00

1

21,330,000.00

0

0.00

0

0.00

0

0.00

1

25,000,000.00

5.155373%

5.125554%

83

09/17/21

0

0.00

0

0.00

1

21,330,000.00

1

21,330,000.00

0

0.00

0

0.00

0

0.00

0

0.00

5.137288%

5.089728%

82

08/17/21

0

0.00

0

0.00

1

21,330,000.00

1

21,330,000.00

0

0.00

0

0.00

0

0.00

0

0.00

5.137359%

5.089811%

83

07/16/21

0

0.00

0

0.00

1

21,330,000.00

1

21,330,000.00

0

0.00

0

0.00

0

0.00

0

0.00

5.137429%

5.089894%

84

06/17/21

0

0.00

0

0.00

4

81,330,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.137506%

5.094839%

85

05/17/21

0

0.00

0

0.00

4

81,330,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.137575%

5.091436%

86

04/16/21

0

0.00

0

0.00

4

81,330,000.00

0

0.00

0

0.00

3

60,000,000.00

0

0.00

0

0.00

5.137653%

5.091522%

87

03/17/21

0

0.00

0

0.00

4

81,330,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.137720%

5.091598%

88

02/18/21

0

0.00

0

0.00

4

81,330,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.137812%

5.091700%

89

01/15/21

0

0.00

0

0.00

4

81,330,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.137879%

5.095269%

90

12/17/20

0

0.00

0

0.00

4

81,330,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.137945%

5.095346%

91

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                             

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹                   Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

15

416000265

08/01/20

14

6

97,323.87

1,437,801.93

154,990.46

21,330,000.00

11/04/20

2

 

 

04/13/21

 

19

301741342

08/06/21

2

2

82,194.78

244,311.10

5,125.71

16,000,000.00

06/29/21

2

 

 

 

 

Totals

 

 

 

 

179,518.65

1,682,113.03

160,116.17

37,330,000.00

 

 

 

 

 

 

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

9,153,508

9,153,508

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

10,108,949

10,108,949

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

778,242,277

740,912,277

      16,000,000

21,330,000

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Nov-21

797,504,734

760,174,734

0

16,000,000

0

 

21,330,000

 

Oct-21

797,872,736

760,542,736

16,000,000

0

0

 

21,330,000

 

Sep-21

823,280,251

801,950,251

0

0

0

 

21,330,000

 

Aug-21

823,644,710

802,314,710

0

0

0

 

21,330,000

 

Jul-21

824,007,504

802,677,504

0

0

0

 

21,330,000

 

Jun-21

824,410,001

743,080,001

0

0

81,330,000

0

 

May-21

824,769,590

743,439,590

0

0

81,330,000

0

 

Apr-21

825,168,436

743,838,436

0

0

81,330,000

0

 

Mar-21

825,518,588

744,188,588

0

0

81,330,000

0

 

Feb-21

825,989,450

744,659,450

0

0

81,330,000

0

 

Jan-21

826,335,850

745,005,850

0

0

81,330,000

0

 

Dec-20

826,680,666

745,350,666

0

0

81,330,000

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 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

15

416000265

21,330,000.00

21,330,000.00

25,500,000.00

02/17/21

409,038.00

1.42730

03/31/20

11/01/28

I/O

19

301741342

16,000,000.00

16,000,000.00

48,700,000.00

05/18/18

1,194,087.59

0.61370

12/31/20

11/06/28

324

Totals

 

37,330,000.00

37,330,000.00

74,200,000.00

 

1,603,125.59

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

15

416000265

MF

NY

11/04/20

2

 

 

 

 

The Loan transferred to special servicing on November 4, 2020 due to Payment Default. Special Servicer has been in contact with the Mezz Lender, who has executed a PNA in order to have direct discussions on a resolution. Special Servicer

 

is moving forward with enforcements of its rights under the Loan Documents while working to document an alternative resolution with the Mezzanine Lender. Special Servicer filed for foreclosure on 4/13/2021. Mezzanine lender is moving

 

toward a pending UCC for eclosure sale.Borrower requested a reinstatement quote, which SS has provided.

 

 

 

 

19

301741342

MF

IN

06/29/21

2

 

 

 

 

The loan was transferred to the SS on 6/29 due to severe, unaddressed property condition issues resulting in multiple citations, potential loss of utility services in connection with an unpaid $1.2mm utility bill, the loss of the propertys tax exemp

 

t status and numerous life safety concerns. The SS, in cooperation with the Indiana State Attorney Generals office, has initiated foreclosure and is seeking the appointment of a receiver. The parties attended a hearing for the appointment of a

 

rece iv er on 8/31. The court has ordered the parties to attend mediation. Additionally, lender is in the initial stages of underwriting a potential assumption by a third party.

 

 

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 Computershare. All rights reserved. Confidential.

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

2

301741335

0.00

5.03500%

 0.00

5.03500%

10

02/09/21

02/01/21

--

2A

301741338

0.00

5.03500%

 0.00

5.03500%

10

02/09/21

02/01/21

--

2B

301741340

0.00

5.03500%

 0.00

5.03500%

10

02/09/21

02/01/21

--

33

416000264

7,636,991.95

5.72000%

7,625,208.92                                       5.72000%

10

07/14/20

04/01/20

08/11/20

Totals

 

7,636,991.95

 

7,625,208.92

 

 

 

 

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 23 of 27

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

    Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹    Number    Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

2

0.00

0.00

0.00

0.00

780.42

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2A

0.00

0.00

0.00

0.00

520.28

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2B

0.00

0.00

0.00

0.00

260.14

0.00

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

4,591.88

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

19

0.00

0.00

3,444.44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

8,036.32

0.00

1,560.84

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

9,597.16

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 


(null)


  
    Prospectus Loan ID
    1
    10-13-2021
    11-12-2021
    Barclays Bank PLC
    11-16-2018
    66100000.00
    120
    12-06-2028
    0.04981
    0.04981
    3
    1
    120
    01-06-2019
    true
    1
    WL
    3
    283515.75
    66100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2028
    
      MIAMI INDUSTRIAL PORTFOLIO
      2600-3070 NORTHWEST 72ND AVENUE AND 4400 NORTHWEST 72ND AVENUE
      Miami
      FL
      33166
      Miami-Dade
      IN
      745597
      745597
      1977
      104400000.00
      MAI
      10-15-2018
      0.89
      0.91
      6
      01-06-2021
      N
      Ezone 2.0  LLC
      21881
      06-30-2021
      Miami Masa LLC
      19400
      06-30-2024
      United Cargo Group Corp
      13300
      02-29-2020
      09-30-2018
      01-01-2021
      03-31-2021
      8353124.03
      2257703.00
      1829523.75
      654313.59
      6523600.29
      1603389.41
      5905852.15
      1457223.16
      UW
      CREFC
      823110.24
      1.95
      1.9479
      1.77
      1.7703
      C
      F
      05-31-2021
    
    false
    false
    66100000.00
    283515.75
    0.04981
    0.000163
    283515.75
    0.00
    0.00
    66100000.00
    66100000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    10-04-2018
    30000000.00
    120
    10-06-2028
    0.05035
    0.05035
    3
    1
    120
    11-06-2018
    true
    1
    PP
    3
    251750.00
    30000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    05-05-2028
    
      SHERATON GRAND NASHVILLE DOWNTOWN
      623 UNION STREET
      Nashville
      TN
      37219
      Davidson
      LO
      482
      482
      1975
      2017
      276500000.00
      MAI
      09-13-2018
      189300000.00
      05-01-2021
      MAI
      0.80
      0.21
      6
      01-06-2021
      N
      08-31-2018
      12-31-2019
      12-31-2020
      49212570.73
      11210115.00
      27006315.42
      10639216.66
      22206255.31
      570898.34
      20237752.49
      122493.74
      UW
      CREFC
      8190267.00
      2.72
      0.0697
      2.48
      0.0149
      C
      F
    
    false
    false
    30000000.00
    130070.83
    0.05035
    0.0001425
    130070.83
    0.00
    0.00
    30000000.00
    30000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    06-12-2020
    09-06-2021
    false
    8
    02-01-2021
    98
    10-06-2028
  
  
    Prospectus Loan ID
    2B
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    10-04-2018
    10000000.00
    120
    10-06-2028
    0.05035
    0.05035
    3
    1
    120
    11-06-2018
    1
    PP
    3
    10000000.00
    1
    0
    true
    true
    false
    false
    true
    
      NA
      NA
      189300000.00
      05-01-2021
      MAI
      N
    
    false
    false
    10000000.00
    43356.94
    0.05035
    0.0001425
    43356.94
    0.00
    0.00
    10000000.00
    10000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    06-12-2020
    09-06-2021
    false
    8
    02-01-2021
    98
    10-06-2028
  
  
    Prospectus Loan ID
    2A
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    10-04-2018
    20000000.00
    120
    10-06-2028
    0.05035
    0.05035
    3
    1
    120
    11-06-2018
    1
    PP
    3
    20000000.00
    1
    0
    true
    true
    false
    false
    true
    
      NA
      NA
      189300000.00
      05-01-2021
      MAI
      N
    
    false
    false
    20000000.00
    86713.89
    0.05035
    0.0001425
    86713.89
    0.00
    0.00
    20000000.00
    20000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    06-12-2020
    09-06-2021
    false
    8
    02-01-2021
    98
    10-06-2028
  
  
    Prospectus Loan ID
    3
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-16-2018
    40000000.00
    120
    12-11-2028
    360
    0.0525
    0.0525
    3
    1
    0
    01-11-2019
    false
    1
    WL
    2
    220881.48
    40000000.00
    1
    6
    6
    0
    false
    true
    true
    false
    false
    01-10-2021
    09-10-2028
    
      Walgreens - Ginsberg Portfolio
      RT
      87049
      56905000.00
      MAI
      1
      1
      X
      12-31-2017
      12-31-2019
      12-31-2020
      3351000.00
      3350999.00
      0.00
      0.00
      3351000.00
      3350999.00
      3351000.00
      3350999.00
      UW
      2650577.00
      1.26
      1.2642
      1.26
      1.2642
      C
      F
    
    false
    false
    38414281.07
    220881.48
    0.0525
    0.000163
    173664.56
    47216.92
    0.00
    38367064.15
    38367064.15
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3-001
    10-13-2021
    11-12-2021
    
      WALGREENS - ALEXANDRIA, VA
      6717 RICHMOND HIGHWAY
      Alexandria
      VA
      22306
      Fairfax
      RT
      14469
      14469
      2008
      13000000.00
      MAI
      10-18-2018
      1
      1
      6
      Walgreens
      14450
      10-31-2033
      12-31-2017
      12-31-2019
      12-31-2020
      780000.00
      780000.00
      0.00
      0.00
      780000.00
      780000.00
      780000.00
      780000.00
      UW
      CREFC
      616988.00
      1.2642
      1.2642
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    3-002
    10-13-2021
    11-12-2021
    
      WALGREENS - ATLANTA, GA
      2320 NORTH DRUID HILLS ROAD
      Atlanta
      GA
      30329
      DeKalb
      RT
      14110
      14110
      2010
      9825000.00
      MAI
      10-21-2018
      1
      1
      6
      Walgreens
      14110
      03-31-2035
      12-31-2017
      12-31-2019
      12-31-2020
      565000.00
      565000.00
      0.00
      0.00
      565000.00
      565000.00
      565000.00
      565000.00
      UW
      CREFC
      446887.00
      1.2643
      1.2643
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    3-003
    10-13-2021
    11-12-2021
    
      WALGREENS - BURLINGTON, NC
      2585 SOUTH CHURCH STREET
      Burlington
      NC
      27215
      Alamance
      RT
      14550
      14550
      2008
      9080000.00
      MAI
      10-11-2018
      1
      1
      6
      Walgreens
      14550
      11-30-2033
      12-31-2017
      12-31-2019
      12-31-2020
      545000.00
      545000.00
      0.00
      0.00
      545000.00
      545000.00
      545000.00
      545000.00
      UW
      CREFC
      431116.00
      1.2641
      1.2641
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    3-004
    10-13-2021
    11-12-2021
    
      WALGREENS - FRANKLIN, MA
      160 EAST CENTRAL STREET
      Franklin
      MA
      02038
      Norfolk
      RT
      14550
      14550
      2010
      8200000.00
      MAI
      10-11-2018
      1
      1
      6
      Walgreens
      14550
      02-28-2034
      12-31-2017
      12-31-2019
      12-31-2020
      515000.00
      515000.00
      0.00
      0.00
      515000.00
      515000.00
      515000.00
      515000.00
      UW
      CREFC
      407328.00
      1.2643
      1.2643
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    3-005
    10-13-2021
    11-12-2021
    
      WALGREENS - CHESTER, MD
      1802 MAIN STREET
      Chester
      MD
      21619
      Queen Anne's
      RT
      14550
      14550
      2010
      8900000.00
      MAI
      10-18-2018
      1
      1
      6
      Walgreens
      14550
      04-30-2035
      12-31-2017
      12-31-2019
      12-31-2020
      510000.00
      510000.00
      0.00
      0.00
      510000.00
      510000.00
      510000.00
      510000.00
      UW
      CREFC
      403418.00
      1.2641
      1.2641
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    3-006
    10-13-2021
    11-12-2021
    
      WALGREENS - LAREDO, TX
      7610 MCPHERSON ROAD
      Laredo
      TX
      78041
      Webb
      RT
      14820
      14820
      2008
      7900000.00
      MAI
      10-15-2018
      1
      1
      6
      Walgreens
      14820
      04-30-2034
      12-31-2017
      12-31-2019
      12-31-2020
      436000.00
      435999.00
      0.00
      0.00
      436000.00
      435999.00
      436000.00
      435999.00
      UW
      CREFC
      344840.00
      1.2643
      1.2643
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    4
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    10-15-2018
    38629000.00
    120
    11-06-2028
    0.04857
    0.04857
    3
    1
    120
    12-06-2018
    true
    1
    WL
    3
    156350.88
    38629000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2028
    
      RIVERWORKS
      480 PLEASANT STREET & 5 BRIDGE STREET
      Watertown
      MA
      02472
      Middlesex
      OF
      201417
      201417
      1907
      2013
      64400000.00
      MAI
      09-19-2018
      0.96
      0.98
      6
      01-06-2021
      N
      Markforged  Inc
      36291
      07-31-2028
      Psivida corp
      21649
      05-31-2025
      NormaTec Industries  LP
      19430
      12-31-2023
      08-31-2018
      01-01-2021
      09-30-2021
      6361090.05
      5023040.00
      2847257.70
      1996326.45
      3513832.35
      3026713.55
      3282202.80
      2852990.30
      UW
      CREFC
      1428005.00
      2.16
      2.1195
      2.02
      1.9978
      C
      F
      09-30-2021
    
    false
    false
    38629000.00
    161562.57
    0.04857
    0.000163
    161562.57
    0.00
    0.00
    38629000.00
    38629000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    10-17-2018
    30500000.00
    120
    11-06-2028
    360
    0.04995
    0.04995
    3
    1
    72
    12-06-2018
    true
    1
    WL
    5
    126956.25
    30500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2028
    
      1000 WINDWARD CONCOURSE
      1000 WINDWARD CONCOURSE
      Alpharetta
      GA
      30005
      Fulton
      OF
      251425
      251425
      1997
      48000000.00
      MAI
      09-11-2018
      0.97
      0.98
      6
      01-06-2021
      N
      Travelers Indemnity Company
      140255
      08-31-2022
      KINDER MORGAN
      44141
      12-31-2025
      AGILYSYS  INC
      33719
      06-30-2022
      08-31-2018
      01-01-2021
      09-30-2021
      5312874.79
      4248605.00
      1746183.31
      1263987.52
      3566691.47
      2984617.48
      3263142.29
      2756954.98
      UW
      CREFC
      1159534.00
      1.82
      2.5739
      1.66
      2.3776
      C
      F
      09-30-2021
    
    false
    false
    30500000.00
    131188.12
    0.04995
    0.000163
    131188.12
    0.00
    0.00
    30500000.00
    30500000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    08-16-2018
    30000000.00
    120
    09-11-2028
    0.0515
    0.0515
    3
    1
    120
    10-11-2018
    false
    1
    PP
    3
    128750.00
    30000000.00
    1
    22
    22
    0
    true
    true
    true
    false
    false
    09-10-2019
    03-10-2028
    
      Starwood Hotel Portfolio
      LO
      2943
      2943
      401000000.00
      MAI
      0.73
      0.42
      01-11-2021
      N
      05-31-2018
      04-01-2020
      03-31-2021
      106614582.00
      37447485.00
      73391622.00
      33237463.57
      33222960.00
      4210021.43
      28658491.00
      2662753.03
      UW
      13837050.00
      2.40
      0.3042
      2.07
      0.1924
      C
      F
    
    false
    false
    30000000.00
    133041.67
    0.0515
    0.0001425
    133041.67
    0.00
    0.00
    30000000.00
    30000000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6-001
    10-13-2021
    11-12-2021
    
      RENAISSANCE ST. LOUIS AIRPORT HOTEL
      9801 NATURAL BRIDGE ROAD
      St. Louis
      MO
      63134
      St. Louis
      LO
      393
      393
      1987
      2015
      50100000.00
      MAI
      07-02-2018
      0.71
      0.25
      6
      05-31-2018
      04-01-2020
      03-31-2021
      18340705.00
      3436334.00
      13943902.00
      4399053.63
      4396803.00
      -962719.63
      3480137.00
      -1134536.63
      UW
      CREFC
      1825747.00
      -0.5273
      -0.6214
      F
    
    false
  
  
    Prospectus Loan ID
    6-002
    10-13-2021
    11-12-2021
    
      RENAISSANCE DES MOINES SAVERY HOTEL
      401 LOCUST STREET
      Des Moines
      IA
      50309
      Polk
      LO
      209
      209
      1887
      2018
      33600000.00
      MAI
      07-06-2018
      0
      0.22
      6
      04-01-2020
      03-31-2021
      11907023.00
      1635839.00
      8638437.00
      2647752.54
      3268586.00
      -1011913.54
      2673235.00
      -1093705.54
      UW
      CREFC
      1235386.00
      -0.8191
      -0.8853
      F
    
    false
  
  
    Prospectus Loan ID
    6-003
    10-13-2021
    11-12-2021
    
      RESIDENCE INN ST. LOUIS DOWNTOWN
      525 SOUTH JEFFERSON AVENUE
      St. Louis
      MO
      63103
      St. Louis City
      LO
      188
      188
      2006
      2017
      31800000.00
      MAI
      07-12-2018
      0.76
      0.31
      6
      05-31-2018
      04-01-2020
      03-31-2021
      7220742.00
      2268167.00
      4549955.00
      1709101.17
      2670787.00
      559065.83
      2381957.00
      468338.83
      UW
      CREFC
      1158857.00
      0.4824
      0.4041
      F
    
    false
  
  
    Prospectus Loan ID
    6-004
    10-13-2021
    11-12-2021
    
      DOUBLETREE HOTEL WEST PALM BEACH AIRPORT
      1808 SOUTH AUSTRALIAN AVENUE
      West Palm Beach
      FL
      33409
      Palm Beach
      LO
      175
      175
      1987
      2015
      29700000.00
      MAI
      07-09-2018
      0.88
      0.71
      6
      05-31-2018
      04-01-2020
      03-31-2021
      7865081.00
      4282481.00
      4534282.00
      3077822.52
      3330799.00
      1204658.48
      3016297.00
      1033359.48
      UW
      CREFC
      1144280.00
      1.0527
      0.903
      F
    
    false
  
  
    Prospectus Loan ID
    6-005
    10-13-2021
    11-12-2021
    
      COURTYARD GULFPORT BEACHFRONT
      1600 EAST BEACH BOULEVARD
      Gulfport
      MS
      39501
      Harrison
      LO
      149
      149
      1972
      2015
      22600000.00
      MAI
      07-10-2018
      0.66
      0.55
      6
      05-31-2018
      04-01-2020
      03-31-2021
      5008785.00
      3378826.00
      3381853.00
      2093283.47
      1626932.00
      1285542.53
      1428547.00
      1151740.53
      UW
      CREFC
      823590.00
      1.5609
      1.3984
      F
    
    false
  
  
    Prospectus Loan ID
    6-006
    10-13-2021
    11-12-2021
    
      FAIRFIELD INN ATLANTA DOWNTOWN
      54 PEACHTREE STREET SW
      Atlanta
      GA
      30303
      Fulton
      LO
      156
      156
      1915
      2012
      21000000.00
      MAI
      07-02-2018
      0.70
      0.33
      6
      05-31-2018
      04-01-2020
      03-31-2021
      6033534.00
      1683949.00
      4378312.00
      2097355.96
      1655222.00
      -413406.96
      1413835.00
      -480764.96
      UW
      CREFC
      765283.00
      -0.5402
      -0.6282
      F
    
    false
  
  
    Prospectus Loan ID
    6-007
    10-13-2021
    11-12-2021
    
      HOTEL INDIGO CHICAGO VERNON HILLS
      450 NORTH MILWAUKEE AVENUE
      Vernon Hills
      IL
      60061
      Lake
      LO
      127
      127
      1997
      2015
      19300000.00
      MAI
      07-09-2018
      0.68
      0.09
      6
      05-31-2018
      04-01-2020
      03-31-2021
      3994581.00
      356210.00
      2543167.00
      896334.20
      1451414.00
      -540124.20
      1291636.00
      -554371.20
      UW
      CREFC
      703332.00
      -0.7679
      -0.7882
      F
    
    false
  
  
    Prospectus Loan ID
    6-008
    10-13-2021
    11-12-2021
    
      SPRINGHILL SUITES CHICAGO SOUTHWEST AT BURR RIDGE HINSDALE
      15W90 NORTH FRONTAGE ROAD
      Burr Ridge
      IL
      60527
      Du Page
      LO
      128
      128
      2000
      2015
      17300000.00
      MAI
      07-09-2018
      0.71
      0.36
      6
      05-31-2018
      04-01-2020
      03-31-2021
      4168157.00
      1297347.00
      2568997.00
      1212107.95
      1599160.00
      85239.05
      1432507.00
      33345.17
      UW
      CREFC
      630448.00
      0.1352
      0.0528
      F
    
    false
  
  
    Prospectus Loan ID
    6-009
    10-13-2021
    11-12-2021
    
      HOLIDAY INN & SUITES GREEN BAY STADIUM
      2785 RAMADA WAY
      Green Bay
      WI
      54304
      Brown
      LO
      118
      118
      2007
      2015
      16900000.00
      MAI
      07-08-2018
      0.72
      0.48
      6
      05-31-2018
      04-01-2020
      03-31-2021
      3999663.00
      1689012.00
      2524693.00
      1398204.41
      1474970.00
      290807.59
      1314971.00
      223247.11
      UW
      CREFC
      615871.00
      0.4721
      0.3624
      F
    
    false
  
  
    Prospectus Loan ID
    6-010
    10-13-2021
    11-12-2021
    
      SPRINGHILL SUITES CHICAGO ELMHURST OAKBROOK AREA
      410 WEST LAKE STREET
      Elmhurst
      IL
      60126
      Du Page
      LO
      128
      128
      2000
      2015
      15500000.00
      MAI
      07-09-2018
      0.78
      0.34
      6
      05-31-2018
      04-01-2020
      03-31-2021
      3966386.00
      1207529.00
      2584454.00
      1125127.47
      1381932.00
      82401.53
      1223279.00
      34100.53
      UW
      CREFC
      564852.00
      0.1458
      0.0603
      F
    
    false
  
  
    Prospectus Loan ID
    6-011
    10-13-2021
    11-12-2021
    
      HILTON GARDEN INN WICHITA
      2041 NORTH BRADLEY FAIR PARKWAY
      Wichita
      KS
      67206
      Sedgwick
      LO
      103
      103
      2000
      2016
      13500000.00
      MAI
      07-03-2018
      0.79
      0.40
      6
      05-31-2018
      04-01-2020
      03-31-2021
      4029691.00
      1320346.00
      2670325.00
      1146789.79
      1359366.00
      173556.21
      1198180.00
      120742.21
      UW
      CREFC
      491968.00
      0.3527
      0.2454
      F
    
    false
  
  
    Prospectus Loan ID
    6-012
    10-13-2021
    11-12-2021
    
      COURTYARD NORMAN
      770 COPPERFIELD DRIVE
      Norman
      OK
      73072
      Cleveland
      LO
      113
      113
      2009
      2016
      11600000.00
      MAI
      07-02-2018
      0.65
      0.41
      6
      05-31-2018
      04-01-2020
      03-31-2021
      2858581.00
      1493930.00
      1916415.00
      1107832.47
      942166.00
      386097.53
      827823.00
      326340.33
      UW
      CREFC
      422728.00
      0.9133
      0.7719
      F
    
    false
  
  
    Prospectus Loan ID
    6-013
    10-13-2021
    11-12-2021
    
      SPRINGHILL SUITES SCRANTON WILKES BARRE
      19 RADCLIFFE DRIVE
      Moosic
      PA
      18507
      Lackawanna
      LO
      102
      102
      2012
      11100000.00
      MAI
      07-03-2018
      0.74
      0.38
      6
      05-31-2018
      04-01-2020
      03-31-2021
      2982337.00
      1008322.00
      2033991.00
      953797.48
      948346.00
      54524.52
      829052.00
      14191.52
      UW
      CREFC
      404507.00
      0.1347
      0.035
      F
    
    false
  
  
    Prospectus Loan ID
    6-014
    10-13-2021
    11-12-2021
    
      COURTYARD SALISBURY
      128 TROOPERS WAY
      Salisbury
      MD
      21804
      Wicomico
      LO
      106
      106
      2006
      2015
      10700000.00
      MAI
      07-06-2018
      0.66
      0.44
      6
      05-31-2018
      04-01-2020
      03-31-2021
      2904462.00
      1613726.00
      2152022.00
      1248314.92
      752440.00
      365411.08
      636356.00
      300862.04
      UW
      CREFC
      389930.00
      0.9371
      0.7715
      F
    
    false
  
  
    Prospectus Loan ID
    6-015
    10-13-2021
    11-12-2021
    
      HOMEWOOD SUITES ST. LOUIS RIVERPORT AIRPORT WEST
      13639 RIVERPORT DRIVE
      Maryland Heights
      MO
      63043
      St. Louis
      LO
      104
      104
      2007
      2017
      10600000.00
      MAI
      07-12-2018
      0.76
      0.38
      6
      05-31-2018
      04-01-2020
      03-31-2021
      3358281.00
      1113317.00
      2561956.00
      1175407.76
      796325.00
      -62090.76
      662010.00
      -106623.44
      UW
      CREFC
      386286.00
      -0.1607
      -0.276
      F
    
    false
  
  
    Prospectus Loan ID
    6-016
    10-13-2021
    11-12-2021
    
      RESIDENCE INN ROCKY MOUNT
      230 GATEWAY BOULEVARD
      Rocky Mount
      NC
      27804
      Nash
      LO
      77
      77
      1999
      2016
      10600000.00
      MAI
      07-11-2018
      0.73
      0.73
      6
      05-31-2018
      04-01-2020
      03-31-2021
      2390947.00
      2069122.00
      1511088.00
      1098455.10
      879859.00
      970666.90
      784222.00
      887902.02
      UW
      CREFC
      386286.00
      2.5128
      2.2985
      F
    
    false
  
  
    Prospectus Loan ID
    6-017
    10-13-2021
    11-12-2021
    
      HAMPTON INN AND SUITES WICHITA NORTHEAST
      2433 NORTH GREENWICH ROAD
      Wichita
      KS
      67226
      Sedgwick
      LO
      102
      102
      2009
      2017
      10100000.00
      MAI
      07-03-2018
      0.72
      0.27
      6
      05-31-2018
      04-01-2020
      03-31-2021
      3049146.00
      664711.00
      2028476.00
      780186.98
      1020670.00
      -115475.98
      898704.00
      -142063.98
      UW
      CREFC
      368065.00
      -0.3137
      -0.3859
      F
    
    false
  
  
    Prospectus Loan ID
    6-018
    10-13-2021
    11-12-2021
    
      RESIDENCE INN SALISBURY
      140 CENTRE ROAD
      Salisbury
      MD
      21801
      Wicomico
      LO
      84
      84
      2007
      2015
      10000000.00
      MAI
      07-11-2018
      0.77
      0.73
      6
      05-31-2018
      04-01-2020
      03-31-2021
      2434461.00
      2176116.00
      1751456.00
      1349904.04
      683005.00
      826211.96
      585659.00
      739167.32
      UW
      CREFC
      364421.00
      2.2671
      2.0283
      F
    
    false
  
  
    Prospectus Loan ID
    6-019
    10-13-2021
    11-12-2021
    
      COURTYARD ROCKY MOUNT
      250 GATEWAY BOULEVARD
      Rocky Mount
      NC
      27804
      Nash
      LO
      90
      90
      2000
      2015
      8100000.00
      MAI
      07-11-2018
      0.68
      0.49
      6
      05-31-2018
      04-01-2020
      03-31-2021
      2491710.00
      1299589.00
      1777298.00
      968043.68
      714412.00
      331545.32
      614727.00
      279561.76
      UW
      CREFC
      295181.00
      1.1231
      0.947
      F
    
    false
  
  
    Prospectus Loan ID
    6-020
    10-13-2021
    11-12-2021
    
      SPRINGHILL SUITES WICHITA EAST AT PLAZZIO
      1220 NORTH GREENWICH ROAD
      Wichita
      KS
      67206
      Sedgwick
      LO
      102
      102
      2009
      2016
      8000000.00
      MAI
      07-03-2018
      0.69
      0.42
      6
      05-31-2018
      04-01-2020
      03-31-2021
      2522354.00
      973960.00
      1792831.00
      876133.75
      729523.00
      97826.25
      628629.00
      58868.25
      UW
      CREFC
      291536.00
      0.3355
      0.2019
      F
    
    false
  
  
    Prospectus Loan ID
    6-021
    10-13-2021
    11-12-2021
    
      RESIDENCE INN WICHITA EAST AT PLAZZIO
      1212 NORTH GREENWICH ROAD
      Wichita
      KS
      67206
      Sedgwick
      LO
      93
      93
      2005
      2013
      8000000.00
      MAI
      07-03-2018
      0.73
      0.57
      6
      05-31-2018
      04-01-2020
      03-31-2021
      2672364.00
      1697451.00
      1829038.00
      1087012.77
      843326.00
      610438.23
      736422.00
      542540.19
      UW
      CREFC
      291536.00
      2.0938
      1.8609
      F
    
    false
  
  
    Prospectus Loan ID
    6-022
    10-13-2021
    11-12-2021
    
      HAMPTON INN OKLAHOMA CITY NORTHWEST
      3022 NORTHWEST EXPRESSWAY
      Oklahoma City
      OK
      73112
      Oklahoma
      LO
      96
      96
      1997
      2016
      7600000.00
      MAI
      07-02-2018
      0.70
      0.31
      6
      05-31-2018
      04-01-2020
      03-31-2021
      2415590.00
      781201.00
      1718674.00
      789441.52
      696916.00
      -8240.52
      600304.00
      -39488.52
      UW
      CREFC
      276960.00
      -0.0297
      -0.1425
      F
    
    false
  
  
    Prospectus Loan ID
    7
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    11-20-2018
    29000000.00
    118
    12-06-2030
    264
    0.0541
    0.0541
    3
    1
    0
    01-06-2019
    true
    1
    WL
    2
    188110.77
    29000000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2028
    
      FRANKLIN TOWNE CENTER
      3391 NJ-27
      Franklin Park
      NJ
      08823
      Somerset
      RT
      138364
      138364
      1993
      47800000.00
      MAI
      09-18-2018
      1
      1
      6
      01-06-2021
      N
      Stop & Shop
      138000
      10-31-2030
      09-30-2018
      12-31-2019
      12-31-2020
      3758236.10
      3531667.00
      131538.26
      123608.35
      3626697.84
      3408058.65
      3536761.24
      3318121.65
      UW
      CREFC
      2257329.00
      1.61
      1.5097
      1.57
      1.4699
      C
      F
      12-31-2020
    
    false
    false
    26965238.60
    188110.77
    0.0541
    0.000163
    125620.56
    62490.21
    0.00
    26902748.39
    26902748.39
    11-06-2021
    10-06-2028
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    10-13-2021
    11-12-2021
    Barclays Bank PLC; Societe Generale; Deutsche Bank AG, New York Branch
    07-12-2018
    28000000.00
    120
    08-01-2028
    0.042775
    0.042775
    3
    1
    120
    09-01-2018
    true
    1
    PP
    3
    99808.33
    28000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-31-2028
    
      CHRISTIANA MALL
      132 CHRISTIANA MALL
      Newark
      DE
      19702
      New Castle
      RT
      779084
      779084
      1978
      2014
      1040000000.00
      MAI
      06-05-2018
      0.98
      0.96
      6
      01-01-2021
      N
      Target
      145312
      12-31-2036
      CABELA'S
      100000
      01-31-2035
      Cinemark Theater
      50643
      11-30-2029
      05-31-2018
      01-01-2021
      06-30-2021
      56260022.33
      23662045.00
      9514932.02
      4492776.70
      46745090.31
      19169268.30
      46104564.31
      18849005.30
      UW
      CREFC
      11893826.37
      3.19
      1.6116
      3.15
      1.5847
      F
      F
      06-30-2021
    
    false
    false
    28000000.00
    103135.28
    0.042775
    0.00013
    103135.28
    0.00
    0.00
    28000000.00
    28000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    11-09-2018
    27000000.00
    120
    12-06-2028
    360
    0.0554
    0.0554
    3
    1
    60
    01-06-2019
    true
    1
    WL
    5
    128805.00
    27000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2028
    
      BELLA AT NORCROSS
      2445 BEAVER RUIN ROAD
      Norcross
      GA
      30071
      Gwinnett
      MF
      318
      318
      1972
      2018
      42000000.00
      MAI
      10-18-2018
      0.96
      0.93
      6
      01-06-2021
      N
      09-30-2018
      01-01-2021
      06-30-2021
      3919238.00
      2230480.00
      1432725.00
      927991.46
      2486513.00
      1302488.54
      2407013.00
      1262738.54
      UW
      CREFC
      756210.00
      1.35
      1.7223
      1.30
      1.6698
      C
      F
    
    false
    false
    27000000.00
    128805.00
    0.0554
    0.000163
    128805.00
    0.00
    0.00
    27000000.00
    27000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    10-13-2021
    11-12-2021
    Basis Real Estate Capital II, LLC
    11-16-2018
    26000000.00
    120
    12-06-2028
    360
    0.0533
    0.0533
    3
    1
    24
    01-06-2019
    true
    1
    WL
    5
    144863.97
    26000000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2028
    
      1600 TERRELL MILL ROAD
      1600 TERRELL MILL ROAD SOUTHEAST
      Marietta
      GA
      30067
      Cobb
      OF
      251710
      251710
      1980
      2008
      40000000.00
      MAI
      10-23-2018
      1
      1
      6
      01-06-2021
      N
      QUINTILES  INC
      138981
      09-30-2023
      First Data Corporation
      112729
      08-31-2026
      09-30-2018
      01-01-2021
      09-30-2021
      3668419.00
      3241081.00
      1078701.00
      864438.97
      2589718.00
      2376642.03
      2262513.00
      2131238.28
      UW
      CREFC
      1303776.00
      1.49
      1.8228
      1.30
      1.6346
      C
      F
      09-30-2021
    
    false
    false
    24985252.61
    144863.97
    0.0533
    0.000163
    114675.37
    30188.60
    0.00
    24955064.01
    24955064.01
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    10-13-2021
    11-12-2021
    Basis Real Estate Capital II, LLC
    11-19-2018
    25600000.00
    120
    12-01-2028
    360
    0.0545
    0.0545
    3
    1
    0
    01-01-2019
    true
    1
    WL
    2
    144551.91
    25600000.00
    1
    2
    2
    5
    false
    true
    false
    false
    false
    09-30-2028
    
      Memphis Industrial Portfolio
      TN
      IN
      467949
      43000000.00
      MAI
      10-15-2018
      0.93
      0.94
      01-01-2021
      N
      09-30-2018
      01-01-2021
      09-30-2021
      3992373.00
      3310858.00
      1074797.00
      980517.45
      2917576.00
      2330340.55
      2430587.00
      1965099.55
      UW
      1300967.25
      1.68
      1.7912
      1.40
      1.5104
      C
      F
    
    false
    false
    24624156.07
    144551.91
    0.0545
    0.000163
    115562.53
    28989.38
    0.00
    24595166.69
    24595166.69
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11-001
    10-13-2021
    11-12-2021
    
      WOLF LAKE
      8370, 8380, 8390, 8400, 8410, 8500 WOLF LAKE DRIVE
      Memphis
      TN
      38133
      Shelby
      IN
      229674
      229674
      2001
      21800000.00
      MAI
      10-15-2018
      0.98
      0.98
      6
      Enteroptyx  Inc.
      36000
      06-30-2022
      Experis IT Services US  LLC
      31320
      04-30-2024
      Crown Manufacturing
      29160
      02-28-2023
      09-30-2018
      01-01-2021
      09-30-2021
      1996444.00
      1723830.00
      513742.00
      438988.03
      1482701.00
      1284841.97
      1244288.00
      1106032.22
      UW
      CREFC
      668270.25
      1.9226
      1.655
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    11-002
    10-13-2021
    11-12-2021
    
      STAGE HILLS
      3080, 3110, 3111, 3144, 3150 STAGE POST DRIVE & 7850, 7876, 8024 STAGE HILLS BOULEVARD
      Memphis
      TN
      38133
      Shelby
      IN
      238275
      238275
      1992
      21200000.00
      MAI
      10-15-2018
      0.88
      0.90
      6
      Surface Dynamics  LLC
      24300
      08-31-2026
      Southern Fastening
      16200
      10-31-2025
      IBA Dosimetry America
      12600
      10-31-2021
      09-30-2018
      01-01-2021
      09-30-2021
      1995929.00
      1587028.00
      561054.00
      541529.42
      1434874.00
      1045498.58
      1186299.00
      859067.33
      UW
      CREFC
      632697.00
      1.6524
      1.3577
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    12
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association; Column Financial, Inc.
    09-07-2018
    25000000.00
    60
    0.045575
    0.045575
    3
    1
    60
    11-06-2018
    1
    PP
    3
    94947.92
    25000000.00
    1
    8
    0
    true
    true
    true
    false
    01-05-2021
    04-05-2023
    
      Prudential - Digital Realty Portfolio
      387600000.00
      06-30-2018
      C
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    9
    09-16-2021
  
  
    Prospectus Loan ID
    12-001
    10-13-2021
    11-12-2021
    
      14901 FAA BOULEVARD
      2000
      78300000.00
      0
      6
      CYXTERA
      263700
      02-02-2022
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    12-002
    10-13-2021
    11-12-2021
    
      4650 OLD IRONSIDES DRIVE
      1977
      2012
      68400000.00
      0
      6
      CYXTERA
      124383
      04-30-2027
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    12-003
    10-13-2021
    11-12-2021
    
      43790 DEVIN SHAFRON DRIVE
      2011
      55300000.00
      0
      6
      VADATA, INC.
      152138
      05-31-2021
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    12-004
    10-13-2021
    11-12-2021
    
      636 PIERCE STREET
      2001
      2003
      45800000.00
      0
      6
      THE BANK OF NEW YORK MELLON
      108336
      04-30-2023
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    12-005
    10-13-2021
    11-12-2021
    
      21551 BEAUMEADE CIRCLE
      2012
      41300000.00
      0
      6
      EQUINIX, LLC
      152504
      12-31-2023
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    12-006
    10-13-2021
    11-12-2021
    
      7505 MASON KING COURT
      2003
      35900000.00
      0
      6
      VADATA, INC.
      109650
      12-31-2023
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    12-007
    10-13-2021
    11-12-2021
    
      4700 OLD IRONSIDES DRIVE
      1993
      1997
      34900000.00
      0
      6
      CYXTERA
      90139
      04-30-2027
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    12-008
    10-13-2021
    11-12-2021
    
      444 TOYAMA DRIVE
      1999
      27700000.00
      0
      6
      EQUINIX, LLC
      42083
      07-31-2022
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    13
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    11-16-2018
    24800000.00
    120
    12-06-2028
    360
    0.0519
    0.0519
    3
    1
    0
    01-06-2019
    true
    1
    WL
    2
    136026.34
    24800000.00
    1
    3
    3
    0
    false
    true
    false
    false
    false
    09-05-2028
    
      California Mixed Use Portfolio
      CA
      607004
      39700000.00
      MAI
      10-10-2018
      0.94
      0.95
      01-06-2021
      N
      09-30-2018
      01-01-2021
      06-30-2021
      3614462.00
      2323447.00
      1186005.00
      633065.13
      2428457.00
      1690381.87
      2273303.00
      1612804.37
      UW
      816158.50
      1.49
      2.0711
      1.39
      1.976
      C
      F
    
    false
    false
    23805328.99
    136026.34
    0.0519
    0.000163
    106389.98
    29636.36
    0.00
    23775692.63
    23775692.63
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13-001
    10-13-2021
    11-12-2021
    
      DAYTONA RV & BOAT STORAGE
      24194 DAYTONA COVE
      Perris
      CA
      92570
      Riverside
      SS
      322622
      322622
      475
      475
      2005
      20400000.00
      MAI
      10-10-2018
      0.98
      0.99
      6
      09-30-2018
      01-01-2021
      06-30-2021
      1786225.00
      1843228.00
      438726.00
      457238.18
      1347499.00
      1385989.82
      1315237.00
      1312673.32
      UW
      CREFC
      635155.50
      2.1821
      2.0666
      F
    
    false
  
  
    Prospectus Loan ID
    13-002
    10-13-2021
    11-12-2021
    
      DAYTONA BUSINESS PARK
      24312 DAYTONA COVE
      Perris
      CA
      92570
      Riverside
      IN
      199158
      199158
      2005
      11500000.00
      MAI
      10-10-2018
      0.85
      0.87
      6
      County of Riverside
      90226
      06-11-2024
      Axiom Trading International  Inc.
      21650
      08-20-2021
      All Star Metal  Inc
      21650
      08-20-2021
      09-30-2018
      01-01-2021
      06-30-2021
      1041442.00
      0.00
      437272.00
      0.00
      604170.00
      0.00
      489801.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      07-01-2021
    
    false
  
  
    Prospectus Loan ID
    13-003
    10-13-2021
    11-12-2021
    
      ABSOLUTE SELF STORAGE
      72450 VARNER ROAD
      Thousand Palms
      CA
      92276
      Riverside
      SS
      85224
      85224
      503
      503
      2007
      7800000.00
      MAI
      10-10-2018
      0.97
      0.98
      6
      09-30-2018
      01-01-2021
      06-30-2021
      786794.00
      480219.00
      310007.00
      175826.95
      476788.00
      304392.05
      468265.00
      300131.05
      UW
      CREFC
      181003.00
      1.6816
      1.6581
      F
    
    false
  
  
    Prospectus Loan ID
    14
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC; Citi Real Estate Funding Inc.
    10-26-2018
    22800000.00
    120
    11-06-2028
    0.05725
    0.05725
    3
    1
    120
    12-06-2018
    true
    1
    PP
    3
    108775.00
    22800000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    08-05-2028
    
      Danbury Commerce Portfolio
      CT
      IN
      468711
      61100000.00
      MAI
      08-01-2018
      1
      1
      01-06-2021
      N
      06-30-2018
      01-01-2021
      06-30-2021
      4731872.09
      2187540.00
      1312232.84
      565767.56
      3419639.24
      1621772.44
      3272645.81
      1548275.80
      UW
      1099836.00
      1.55
      1.4745
      1.48
      1.4077
      C
      F
    
    false
    false
    22800000.00
    112400.83
    0.05725
    0.000438
    112400.83
    0.00
    0.00
    22800000.00
    22800000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14-001
    10-13-2021
    11-12-2021
    
      DELAWARE COMMERCE PARK
      1, 4, 10, 17-19 AND 22 EAGLE ROAD; 3, 7, 14-24 AND 38 COMMERCE DRIVE; 3 AND 6-16 FINANCE DRIVE; 4 OLD NEWTOWN ROAD; 37 APPLE RIDGE ROAD
      Danbury
      CT
      06810
      Fairfield
      IN
      379829
      379829
      1956
      50500000.00
      MAI
      08-01-2018
      1
      1
      6
      ENTEGRIS
      72710
      12-31-2021
      LORAD/HOLOGIC
      60000
      12-31-2021
      AMPHENOL
      45750
      08-31-2023
      06-30-2018
      01-01-2021
      06-30-2021
      3803601.15
      2187540.00
      1087039.03
      565767.56
      2716562.12
      1621772.44
      2599537.54
      1548275.80
      UW
      CREFC
      1099836.00
      1.4745
      1.4077
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    14-002
    10-13-2021
    11-12-2021
    
      34 EXECUTIVE DRIVE
      34 EXECUTIVE DRIVE
      Danbury
      CT
      06810
      Fairfield
      IN
      88882
      88882
      1982
      10600000.00
      MAI
      08-01-2018
      1
      1
      6
      RK MFG
      64950
      11-30-2029
      STEVER ENTERPR
      11480
      02-28-2023
      CIERANT
      9852
      03-31-2023
      06-30-2018
      01-01-2021
      06-30-2021
      928270.94
      0.00
      225193.81
      0.00
      703077.13
      0.00
      673108.26
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    15
    10-13-2021
    11-12-2021
    Basis Real Estate Capital II, LLC
    11-01-2018
    21330000.00
    120
    11-01-2028
    0.05315
    0.05315
    3
    1
    120
    12-01-2018
    true
    1
    WL
    3
    94474.13
    21330000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    08-31-2028
    
      35 CLAVER PLACE
      35 CLAVER PLACE
      Brooklyn
      NY
      11238
      Kings
      MF
      44
      44
      1930
      2018
      32000000.00
      MAI
      10-14-2018
      25500000.00
      02-17-2021
      MAI
      0.98
      0.93
      6
      01-01-2021
      N
      01-01-2020
      03-31-2020
      1806615.00
      462835.00
      243195.00
      51047.00
      1563420.00
      411788.00
      1552420.00
      409038.00
      UW
      CREFC
      286572.00
      1.36
      1.4369
      1.35
      1.4273
      C
      F
    
    false
    false
    21330000.00
    97623.26
    0.05315
    0.000163
    97623.26
    0.00
    0.00
    21330000.00
    21330000.00
    08-01-2020
    1
    false
    1437801.93
    12985.28
    142005.18
    3
    0
    Wells Fargo Bank, NA
    11-04-2020
    false
    0.00
    2
    0
  
  
    Prospectus Loan ID
    16
    10-13-2021
    11-12-2021
    JPMorgan Chase Bank, National Association; Wells Fargo Bank, National Association; Deutsche Bank AG, New York Branch; Morgan Stanley Bank, N.A.
    06-07-2018
    20000000.00
    120
    07-01-2028
    0.0412125
    0.0412125
    3
    1
    120
    08-01-2018
    true
    1
    PP
    3
    68687.50
    20000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-31-2027
    
      AVENTURA MALL
      19501 BISCAYNE BOULEVARD
      Aventura
      FL
      33180
      Miami-Dade
      RT
      1217508
      1217508
      1983
      2017
      3450000000.00
      MAI
      04-16-2018
      0.93
      0.95
      6
      01-01-2021
      N
      JC Penney Company
      193759
      04-30-2023
      AMC Theatres
      78738
      08-31-2023
      ZaraUSA INC.
      34454
      11-30-2029
      03-31-2018
      01-01-2021
      06-30-2021
      185479647.00
      84104816.00
      30620668.00
      17366914.40
      154858979.00
      66737901.60
      151571708.00
      65094265.60
      UW
      CREFC
      36261276.00
      2.63
      1.8404
      2.58
      1.7951
      C
      F
      06-30-2021
    
    false
    false
    20000000.00
    70977.08
    0.0412125
    0.00013
    70977.08
    0.00
    0.00
    20000000.00
    20000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    10-13-2021
    11-12-2021
    Basis Real Estate Capital II, LLC
    03-23-2018
    19200000.00
    120
    04-01-2028
    360
    0.0514
    0.0514
    3
    1
    0
    05-01-2018
    true
    1
    WL
    2
    104718.77
    19028538.22
    1
    2
    2
    5
    false
    true
    false
    false
    false
    01-31-2028
    
      H Inc. Multifamily Portfolio
      MI
      MF
      140
      140
      27860000.00
      MAI
      10-29-2018
      0.93
      0.91
      01-01-2021
      N
      10-11-2018
      01-01-2021
      09-30-2021
      2380708.00
      1950843.00
      777922.00
      536432.49
      1602786.00
      1414410.51
      1567786.00
      1388160.51
      UW
      942468.75
      1.28
      1.5007
      1.25
      1.4728
      C
      F
    
    false
    false
    18223741.86
    104718.77
    0.0514
    0.000163
    80660.31
    24058.46
    0.00
    18199683.40
    18199683.40
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17-001
    10-13-2021
    11-12-2021
    
      MOTOR WHEEL LOFTS
      707 PRUDDEN STREET
      Lansing
      MI
      48906
      Ingham
      MF
      119
      119
      1916
      2005
      23400000.00
      MAI
      10-29-2018
      0.93
      0.91
      6
      10-11-2018
      01-01-2021
      09-30-2021
      2033583.00
      1633009.00
      675580.00
      456343.19
      1358003.00
      1176665.81
      1328253.00
      1154353.31
      UW
      CREFC
      802080.00
      1.467
      1.4391
      F
    
    false
  
  
    Prospectus Loan ID
    17-002
    10-13-2021
    11-12-2021
    
      JI CASE LOFTS
      113 PERE MARQUETTE DRIVE
      Lansing
      MI
      48912
      Ingham
      MF
      21
      21
      1904
      2013
      4460000.00
      MAI
      10-29-2018
      0.91
      0.90
      6
      10-11-2018
      01-01-2021
      09-30-2021
      347125.00
      317834.00
      102342.00
      80089.30
      244784.00
      237744.70
      239534.00
      233807.20
      UW
      CREFC
      140388.75
      1.6934
      1.6654
      F
    
    false
  
  
    Prospectus Loan ID
    18
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    10-16-2018
    18144000.00
    120
    11-06-2028
    360
    0.0543
    0.0543
    3
    1
    60
    12-06-2018
    true
    1
    WL
    5
    82101.60
    18144000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2028
    
      WATERFORD TULSA APARTMENTS
      5181 S. HARVARD AVENUE
      Tulsa
      OK
      74135
      Tulsa
      MF
      344
      344
      1984
      24300000.00
      MAI
      08-30-2018
      0.97
      0.98
      6
      01-06-2021
      N
      09-30-2018
      01-01-2021
      06-30-2021
      2847677.19
      1548446.00
      1159105.82
      561519.36
      1688571.38
      986926.64
      1602571.38
      943926.64
      UW
      CREFC
      498083.04
      1.42
      1.9814
      1.34
      1.8951
      C
      F
    
    false
    false
    18144000.00
    84838.32
    0.0543
    0.000163
    84838.32
    0.00
    0.00
    18144000.00
    18144000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    10-12-2018
    16000000.00
    120
    11-06-2028
    360
    0.0598
    0.0598
    3
    1
    48
    12-06-2018
    true
    1
    PP
    5
    79733.33
    16000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    08-05-2028
    
      Lakeside Pointe & Fox Club Apartments
      IN
      MF
      924
      924
      48700000.00
      MAI
      05-18-2018
      0.93
      0.88
      01-06-2021
      N
      08-31-2018
      12-31-2019
      12-31-2020
      6602345.86
      5470005.59
      3337829.08
      4000818.00
      3264516.78
      1469187.59
      2989416.78
      1194087.59
      UW
      1945493.30
      1.42
      0.7551
      1.30
      0.6137
      C
      F
    
    false
    false
    16000000.00
    82391.11
    0.0598
    0.0001425
    82391.11
    0.00
    0.00
    16000000.00
    16000000.00
    08-06-2021
    1
    false
    244311.10
    0
    5125.71
    2
    0
    Wells Fargo Bank, NA
    06-29-2021
    false
    0.00
    2
    0
  
  
    Prospectus Loan ID
    19-001
    10-13-2021
    11-12-2021
    
      LAKESIDE POINTE AT NORA
      9000 NORTH COLLEGE AVENUE
      Indianapolis
      IN
      46240
      Marion
      MF
      588
      588
      1971
      32900000.00
      MAI
      05-18-2018
      0.93
      0.84
      6
      08-31-2018
      12-31-2019
      12-31-2020
      4046299.99
      3207682.59
      1854753.18
      2474832.00
      2191546.81
      732850.59
      2016910.81
      558214.59
      UW
      CREFC
      1303480.51
      0.5622
      0.4282
      F
    
    false
  
  
    Prospectus Loan ID
    19-002
    10-13-2021
    11-12-2021
    
      FOX CLUB APARTMENTS
      4401 SOUTH KEYSTONE AVENUE
      Indianapolis
      IN
      46227
      Marion
      MF
      336
      336
      1972
      15800000.00
      MAI
      05-18-2018
      0.94
      0.97
      6
      08-31-2018
      12-31-2019
      12-31-2020
      2556045.87
      2262323.00
      1483075.90
      1525986.00
      1072969.97
      736337.00
      972505.97
      635873.00
      UW
      CREFC
      642012.79
      1.1469
      0.9904
      F
    
    false
  
  
    Prospectus Loan ID
    20
    10-13-2021
    11-12-2021
    Barclays Bank PLC
    08-31-2018
    15000000.00
    120
    09-06-2028
    360
    0.049125
    0.049125
    3
    1
    24
    10-06-2018
    true
    1
    PP
    5
    61406.25
    15000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    06-05-2028
    
      Virginia Beach Hotel Portfolio
      VA
      LO
      456
      456
      130400000.00
      MAI
      0.76
      0.66
      01-06-2021
      N
      05-31-2018
      07-01-2020
      06-30-2021
      30113591.95
      32791117.00
      18324515.00
      22560834.49
      11789077.00
      10230282.51
      10584533.00
      8918637.83
      UW
      5434917.74
      2.05
      1.8823
      1.84
      1.6409
      F
      F
    
    false
    false
    14766325.80
    79723.01
    0.049125
    0.0001425
    62464.63
    17258.38
    0.00
    14749067.42
    14749067.42
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20-001
    10-13-2021
    11-12-2021
    
      HILTON VIRGINIA BEACH OCEANFRONT
      3001 ATLANTIC AVENUE
      Virginia Beach
      VA
      23451
      Virginia Beach
      LO
      289
      289
      2005
      2018
      84800000.00
      MAI
      07-23-2018
      0.76
      0.62
      6
      05-31-2018
      07-01-2020
      06-30-2021
      20016327.95
      21487810.00
      12352214.00
      15057952.23
      7664114.00
      6429857.77
      6863461.00
      5570345.37
      UW
      CREFC
      3532696.53
      1.82
      1.5767
      F
    
    false
  
  
    Prospectus Loan ID
    20-002
    10-13-2021
    11-12-2021
    
      HILTON GARDEN INN VIRGINIA BEACH OCEANFRONT
      3315 ATLANTIC AVENUE
      Virginia Beach
      VA
      23451
      Virginia Beach
      LO
      167
      167
      2014
      45600000.00
      MAI
      08-01-2019
      0.77
      0.71
      6
      05-31-2018
      07-01-2020
      06-30-2021
      10097264.00
      11303307.00
      5972301.00
      7502882.26
      4124963.00
      3800424.74
      3721073.00
      3348292.46
      UW
      CREFC
      1902221.21
      1.9978
      1.7602
      F
    
    false
  
  
    Prospectus Loan ID
    21
    10-13-2021
    11-12-2021
    Barclays Bank PLC
    10-11-2018
    14300000.00
    84
    11-05-2028
    0.05001
    0.05001
    3
    1
    84
    12-05-2018
    true
    1
    PP
    3
    59595.25
    14300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-04-2025
    
      HOME DEPOT TECHNOLOGY CENTER
      2161-2250 NEWMARKET PARKWAY SOUTHEAST
      Marietta
      GA
      30067
      Cobb
      OF
      347498
      347498
      1984
      2015
      66600000.00
      MAI
      08-31-2018
      1
      1
      6
      01-05-2021
      N
      Home Depot
      310669
      07-31-2029
      UL Environ Air Quality Science
      36829
      08-31-2029
      08-31-2018
      01-01-2021
      06-30-2021
      5857122.50
      3311927.00
      1737924.00
      884228.54
      4119198.05
      2427698.46
      3983373.12
      2359785.96
      UW
      CREFC
      1120029.52
      1.83
      2.1675
      1.77
      2.1068
      C
      F
      06-30-2021
    
    false
    false
    14300000.00
    61581.76
    0.05001
    0.00013
    61581.76
    0.00
    0.00
    14300000.00
    14300000.00
    11-05-2021
    11-05-2025
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    09-28-2018
    14100000.00
    120
    10-06-2028
    360
    0.0598
    0.0598
    3
    1
    0
    11-06-2018
    true
    1
    WL
    2
    84355.41
    14074102.80
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2028
    
      HAMPTON INN & SUITES - VINELAND
      2134 WEST LANDIS AVENUE
      Vineland
      NJ
      08360
      Cumberland
      LO
      130
      130
      2010
      21000000.00
      MAI
      08-01-2018
      0.79
      0.71
      6
      01-06-2021
      N
      06-30-2018
      07-01-2020
      06-30-2021
      4712609.00
      4085236.00
      2648372.89
      2790490.00
      2064236.11
      1294746.00
      1875731.75
      1131336.56
      UW
      CREFC
      1012265.00
      2.04
      1.279
      1.85
      1.1176
      C
      F
    
    false
    false
    13586152.01
    84355.41
    0.0598
    0.000538
    69961.13
    14394.28
    0.00
    13571757.73
    13571757.73
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    09-14-2018
    13250000.00
    120
    10-06-2028
    360
    0.0526
    0.0526
    3
    1
    0
    11-06-2018
    true
    1
    WL
    2
    73249.08
    13221538.14
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2028
    
      THE TANNERY
      19 WEST COLLEGE AVENUE
      Yardley
      PA
      19067
      Bucks
      OF
      65355
      65355
      1905
      2018
      18900000.00
      MAI
      07-30-2018
      1
      1
      6
      01-06-2021
      N
      Red Nucleus Solutions  LLC
      22917
      02-28-2026
      ICON Clinical Research  Inc.
      12923
      09-30-2027
      GR8 People  Inc.
      10476
      04-30-2026
      06-30-2018
      01-01-2021
      06-30-2021
      1730627.74
      945814.00
      363532.46
      212582.30
      1367095.28
      733231.70
      1288669.28
      694018.20
      UW
      CREFC
      439494.00
      1.56
      1.6683
      1.47
      1.5791
      C
      F
      06-30-2021
    
    false
    false
    12692654.96
    73249.08
    0.0526
    0.000163
    57490.68
    15758.40
    0.00
    12676896.56
    12676896.56
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-16-2018
    13000000.00
    120
    12-11-2028
    0.05
    0.05
    3
    1
    120
    01-11-2019
    false
    1
    WL
    3
    55972.22
    13000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-10-2028
    
      VERNON INDUSTRIAL
      4177-4199 BANDINI BOULEVARD
      Vernon
      CA
      90058
      Los Angeles
      IN
      147300
      147300
      1972
      1977
      25000000.00
      MAI
      11-01-2018
      1
      1
      6
      01-11-2021
      N
      Volume Distributors  Inc.
      87712
      11-01-2038
      Jam'n Products
      59588
      04-30-2022
      06-30-2018
      01-01-2021
      06-30-2021
      1709010.00
      843879.00
      363244.00
      195486.27
      1345765.00
      648392.73
      1301575.00
      626297.73
      UW
      CREFC
      328611.11
      2.04
      1.9731
      1.97
      1.9058
      C
      F
      09-30-2021
    
    false
    false
    13000000.00
    55972.22
    0.05
    0.000163
    55972.22
    0.00
    0.00
    13000000.00
    13000000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    10-13-2021
    11-12-2021
    Barclays Bank PLC; Cantor Commercial Real Estate Lending, L.P.; Citi Real Estate Funding Inc.
    09-26-2018
    12850000.00
    120
    10-06-2028
    0.04755
    0.04755
    3
    1
    120
    11-06-2018
    true
    1
    PP
    3
    50918.13
    12850000.00
    1
    2
    2
    5
    true
    true
    false
    false
    false
    08-05-2028
    
      Liberty Portfolio
      AZ
      OF
      805746
      256700000.00
      MAI
      1
      1
      01-06-2021
      N
      07-31-2018
      12-31-2019
      12-31-2020
      19169391.41
      19828087.35
      4059580.26
      3649517.04
      15109811.15
      16178570.31
      14130018.48
      15198778.71
      UW
      8010352.00
      1.89
      2.0197
      1.77
      1.8973
      F
      F
    
    false
    false
    12850000.00
    52615.40
    0.04755
    0.0001425
    52615.40
    0.00
    0.00
    12850000.00
    12850000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Keybank National Association
    false
  
  
    Prospectus Loan ID
    25-001
    10-13-2021
    11-12-2021
    
      LIBERTY CENTER AT RIO SALADO
      1850, 1870, 1910, 1930 WEST RIO SALADO PARKWAY
      Tempe
      AZ
      85281
      Maricopa
      OF
      682406
      682406
      2014
      212910000.00
      MAI
      08-22-2018
      1
      1
      6
      Centene Management Co. LLC
      236131
      01-31-2028
      DHL Express
      117593
      02-28-2023
      Centene Management Co. LLC
      77867
      01-22-2028
      07-31-2018
      12-31-2019
      12-31-2020
      16209889.32
      16922404.35
      3419671.95
      3157860.00
      12790217.38
      13764544.35
      11962699.97
      12932309.39
      UW
      CREFC
      6803993.00
      2.023
      1.9006
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    25-002
    10-13-2021
    11-12-2021
    
      8501 EAST RAINTREE DRIVE
      8501 EAST RAINTREE DRIVE
      Scottsdale
      AZ
      85260
      Maricopa
      OF
      123340
      123340
      2006
      43790000.00
      MAI
      08-24-2018
      1
      1
      6
      The Vanguard Group Inc.
      123340
      07-31-2026
      07-31-2018
      12-31-2019
      12-31-2020
      2959502.08
      2905683.00
      639908.31
      491657.04
      2319593.77
      2414025.96
      2167318.52
      2266469.32
      UW
      CREFC
      1206359.00
      2.001
      1.8787
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    26
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    11-16-2018
    11900000.00
    120
    12-06-2028
    360
    0.0546
    0.0546
    3
    1
    24
    01-06-2019
    true
    1
    WL
    5
    55949.83
    11900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2028
    
      ARGENTA FLATS
      123 WEST 7TH STREET
      North Little Rock
      AR
      72114
      Pulaski
      MF
      160
      160
      2013
      19000000.00
      MAI
      10-05-2018
      0.98
      0.96
      6
      01-06-2021
      N
      09-30-2018
      01-01-2021
      06-30-2021
      1792253.00
      961397.00
      723886.00
      384318.99
      1068367.00
      577078.01
      1036367.00
      561078.01
      UW
      CREFC
      403611.24
      1.32
      1.4297
      1.28
      1.3901
      C
      F
    
    false
    false
    11773357.19
    67268.54
    0.0546
    0.000163
    55354.40
    11914.14
    0.00
    11761443.05
    11761443.05
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    10-18-2018
    11900000.00
    120
    11-06-2028
    360
    0.05018
    0.05018
    3
    1
    60
    12-06-2018
    true
    1
    WL
    5
    49761.83
    11900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2028
    
      CENTURY TOWN CENTER
      5975 20TH STREET
      Vero Beach
      FL
      32966
      Indian River
      RT
      99533
      99533
      2008
      18000000.00
      MAI
      09-05-2018
      0.95
      1
      6
      01-06-2021
      N
      Marshalls
      52000
      08-31-2023
      Petco
      15000
      01-31-2024
      Jo Ann Fabrics
      11048
      01-31-2025
      08-31-2018
      01-01-2021
      09-30-2021
      1962578.20
      2122858.00
      576223.18
      467990.01
      1386355.02
      1654867.99
      1266891.42
      1565269.24
      UW
      CREFC
      454491.40
      1.80
      3.6411
      1.65
      3.444
      C
      F
      09-30-2021
    
    false
    false
    11900000.00
    51420.56
    0.05018
    0.000163
    51420.56
    0.00
    0.00
    11900000.00
    11900000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-14-2018
    11900000.00
    120
    12-11-2028
    360
    0.0511
    0.0511
    3
    1
    0
    01-11-2019
    true
    1
    WL
    2
    64684.16
    11900000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-10-2028
    
      HOME2 SUITES - FRANKLIN COOL SPRINGS
      107 INTERNATIONAL DRIVE
      Franklin
      TN
      37067
      Williamson
      LO
      105
      105
      2016
      17200000.00
      MAI
      10-09-2018
      14000000.00
      02-19-2021
      MAI
      0.74
      0.62
      6
      01-11-2021
      N
      09-30-2018
      10-01-2020
      09-30-2021
      3675556.00
      2002864.00
      2224507.00
      1625714.92
      1451049.00
      377149.08
      1304027.00
      297034.52
      UW
      CREFC
      776210.00
      1.87
      0.4858
      1.68
      0.3826
      C
      F
    
    false
    false
    11415280.39
    64684.16
    0.0511
    0.000163
    50230.40
    14453.76
    0.00
    11400826.63
    11400826.63
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    02-09-2021
    05-26-2021
    false
    8
  
  
    Prospectus Loan ID
    29
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    11-20-2018
    11500000.00
    120
    12-06-2028
    360
    0.0523
    0.0523
    3
    1
    60
    01-06-2019
    true
    1
    WL
    5
    51791.53
    11500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2028
    
      KENNEDY ROAD MARKETPLACE
      1055-1065 KENNEDY ROAD
      Windsor
      CT
      06095
      Hartford
      RT
      64707
      64707
      2007
      2017
      16600000.00
      MAI
      10-10-2018
      0.94
      1
      6
      01-06-2021
      N
      HomeGoods  Inc.
      20000
      08-31-2028
      Petco
      15257
      09-30-2022
      Dollar Tree
      9160
      06-30-2020
      09-30-2018
      01-01-2021
      09-30-2021
      1408063.25
      1216291.00
      430206.25
      318885.18
      977857.00
      897405.82
      964915.60
      887700.07
      UW
      CREFC
      457770.00
      1.49
      1.9603
      1.47
      1.9391
      C
      F
      09-30-2021
    
    false
    false
    11500000.00
    51791.53
    0.0523
    0.000163
    51791.53
    0.00
    0.00
    11500000.00
    11500000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    10-13-2021
    11-12-2021
    Barclays Bank PLC
    11-02-2018
    10250000.00
    84
    11-06-2025
    360
    0.05105
    0.05105
    3
    1
    24
    12-06-2018
    true
    1
    WL
    5
    43605.21
    10250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2025
    
      1400 FLAT GAP ROAD
      1400 FLAT GAP ROAD
      Jefferson City
      TN
      37760
      Jefferson
      IN
      485977
      485977
      2002
      20550000.00
      MAI
      10-31-2018
      1
      1
      6
      01-06-2021
      N
      Oshkosh Corporation
      485977
      09-30-2025
      01-01-2021
      03-31-2021
      1504619.16
      396252.00
      45138.57
      11888.00
      1459480.58
      384364.00
      1307903.88
      346469.75
      UW
      CREFC
      167051.55
      2.18
      2.3008
      1.96
      2.074
      F
      F
      12-31-2020
    
    false
    false
    10120145.06
    55683.85
    0.05105
    0.000163
    44487.88
    11195.97
    0.00
    10108949.09
    10108949.09
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    10-13-2021
    11-12-2021
    Barclays Bank PLC; Bank of America, N.A.
    04-27-2018
    9625000.00
    60
    05-10-2023
    360
    0.04258
    0.04258
    3
    1
    0
    06-10-2018
    true
    1
    PP
    2
    45107.21
    9553430.88
    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
      545600000.00
      MAI
      02-03-2018
      0.92
      0.87
      6
      01-10-2021
      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
      15830555.00
      15187457.20
      6556396.81
      29907904.76
      9274158.19
      28398064.42
      8519238.19
      UW
      CREFC
      4910692.00
      3.04
      1.8885
      2.89
      1.7348
      F
      F
      06-30-2021
    
    false
    false
    9165093.38
    45190.23
    0.04258
    0.0001425
    33604.83
    11585.40
    0.00
    9153507.98
    9153507.98
    11-10-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    11-08-2018
    8700000.00
    120
    12-06-2028
    0.05145
    0.05145
    3
    1
    120
    01-06-2019
    true
    1
    WL
    3
    38544.63
    8700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2028
    
      NORRITON MEDICAL CENTER
      160-190 WEST GERMANTOWN PIKE
      East Norriton Township
      PA
      19401
      Montgomery
      OF
      74212
      74212
      1995
      2017
      13400000.00
      MAI
      09-28-2018
      1
      0.93
      6
      01-06-2021
      N
      IOA RE Inc
      13735
      05-31-2021
      Einstein Practice Plan Inc.
      7058
      03-31-2022
      Child Advocacy Center of Montgomery County
      5988
      05-31-2025
      06-30-2018
      01-01-2021
      03-31-2021
      1658479.56
      398408.00
      594965.42
      133272.45
      1063514.13
      265135.55
      1009459.73
      251622.05
      UW
      CREFC
      111904.00
      2.34
      2.3693
      2.22
      2.2485
      C
      F
      03-31-2021
    
    false
    false
    8700000.00
    38544.62
    0.05145
    0.000163
    38544.62
    0.00
    0.00
    8700000.00
    8700000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    10-13-2021
    11-12-2021
    Basis Real Estate Capital II, LLC
    10-18-2018
    7875000.00
    120
    11-01-2028
    300
    0.0572
    0.0572
    3
    1
    0
    12-01-2018
    true
    1
    WL
    2
    49399.46
    7863138.04
    1
    1
    1
    5
    false
    true
    false
    false
    true
    07-31-2028
    
      HAMPTON INN & SUITES MCKINNEY
      2008 NORTH CENTRAL EXPRESSWAY
      McKinney
      TX
      75069
      Collin
      LO
      79
      79
      2015
      11300000.00
      MAI
      05-01-2018
      0.86
      0.59
      6
      01-01-2021
      N
      08-31-2018
      07-01-2020
      06-30-2021
      2615963.00
      2170102.00
      1563948.00
      1304533.22
      1052015.00
      865568.78
      947376.00
      778764.70
      UW
      CREFC
      592794.00
      1.77
      1.4601
      1.60
      1.3137
      C
      F
    
    false
    true
    7444126.90
    49399.46
    0.0572
    0.000163
    36666.46
    12733.00
    0.00
    7431393.90
    7431393.90
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    04-01-2020
    98
    11-01-2028
  
  
    Prospectus Loan ID
    34
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    11-19-2018
    7650000.00
    120
    12-06-2028
    360
    0.05595
    0.05595
    3
    1
    20
    01-06-2019
    true
    1
    WL
    5
    36857.06
    7650000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2028
    
      KADEN TOWER
      6100 DUTCHMANS LANE
      Louisville
      KY
      40205
      Jefferson
      OF
      86834
      86834
      1964
      10300000.00
      MAI
      10-23-2018
      0.96
      0.93
      6
      01-06-2021
      N
      PharmaCord  LLC
      19887
      06-30-2022
      My Kentucky Home  LLC
      13789
      12-31-2021
      RCSH OPERATIONS LLC
      9500
      02-29-2024
      08-31-2018
      12-31-2019
      12-31-2020
      1802838.07
      1887715.00
      906001.54
      907502.45
      896836.53
      980212.55
      789570.03
      872945.55
      UW
      CREFC
      465672.47
      1.70
      2.1049
      1.50
      1.8745
      C
      F
      06-30-2021
    
    false
    false
    7538609.10
    43892.93
    0.05595
    0.000163
    36320.39
    7572.54
    0.00
    7531036.56
    7531036.56
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-07-2018
    7500000.00
    120
    11-11-2028
    0.04995
    0.04995
    3
    1
    120
    12-11-2018
    true
    1
    WL
    3
    31218.75
    7500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2028
    
      BUELLTON SELF STORAGE
      711 JONATA PARK ROAD
      Buellton
      CA
      93427
      Santa Barbara
      SS
      85468
      85468
      749
      749
      2007
      13400000.00
      MAI
      09-20-2018
      0.84
      1
      6
      01-11-2021
      N
      09-30-2018
      01-01-2021
      09-30-2021
      1289670.00
      1156132.00
      467472.00
      483141.09
      822199.00
      672990.91
      810219.00
      664005.91
      UW
      CREFC
      285131.00
      2.16
      2.3602
      2.13
      2.3287
      C
      F
    
    false
    false
    7500000.00
    32259.38
    0.04995
    0.000163
    32259.38
    0.00
    0.00
    7500000.00
    7500000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    10-13-2021
    11-12-2021
    Basis Real Estate Capital II, LLC
    11-19-2018
    7500000.00
    120
    12-01-2028
    360
    0.0572
    0.0572
    3
    1
    0
    01-01-2019
    true
    1
    WL
    2
    43625.13
    7500000.00
    1
    1
    1
    5
    false
    true
    false
    false
    false
    08-31-2028
    
      HAMPTON INN & SUITES - STERLING HEIGHTS
      36400 VAN DYKE AVENUE
      Sterling Heights
      MI
      48312
      Macomb
      LO
      76
      76
      2002
      12900000.00
      MAI
      01-01-2019
      0.85
      0.56
      6
      01-01-2021
      N
      06-30-2018
      07-01-2020
      06-30-2021
      2662480.00
      1849267.00
      1644085.00
      1068335.02
      1018395.00
      780931.98
      911896.00
      712932.70
      UW
      CREFC
      523501.56
      1.95
      1.4917
      1.74
      1.3618
      C
      F
    
    false
    false
    7229087.31
    43625.13
    0.0572
    0.000163
    35607.27
    8017.86
    0.00
    7221069.45
    7221069.45
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    11-02-2018
    6937500.00
    120
    11-06-2028
    360
    0.0575
    0.0575
    3
    1
    36
    12-06-2018
    true
    1
    WL
    5
    33242.19
    6937500.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2028
    
      HEARTLAND VILLAGE APARTMENTS
      1710-1791 PUTNAM AVENUE
      Normal
      IL
      61761
      McLean
      MF
      288
      288
      2007
      9900000.00
      MAI
      09-27-2018
      0.91
      0.62
      6
      01-06-2021
      N
      08-31-2018
      01-01-2021
      06-30-2021
      1723284.73
      846965.00
      995479.46
      516540.42
      727805.27
      330424.58
      680362.60
      306703.08
      UW
      CREFC
      201669.00
      1.50
      1.6384
      1.40
      1.5208
      C
      F
    
    false
    false
    6937500.00
    34350.26
    0.0575
    0.000863
    34350.26
    0.00
    0.00
    6937500.00
    6937500.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-06-2018
    6700000.00
    120
    11-11-2028
    360
    0.05615
    0.05615
    3
    1
    36
    12-11-2018
    true
    1
    WL
    5
    31350.42
    6700000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    08-10-2028
    
      CLC Self Storage Portfolio
      SS
      139785
      1102
      1102
      9480000.00
      MAI
      0.88
      0.95
      01-11-2021
      N
      01-01-2021
      06-30-2021
      1061145.00
      600649.00
      423764.00
      273787.47
      637381.00
      326861.53
      622955.00
      319648.53
      UW
      190192.00
      1.38
      1.7185
      1.35
      1.6806
      C
      F
    
    false
    false
    6700000.00
    32395.43
    0.05615
    0.000163
    32395.43
    0.00
    0.00
    6700000.00
    6700000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38-001
    10-13-2021
    11-12-2021
    
      KANGAROO II SELF-STORAGE
      100 VALENCY DRIVE
      Loveland
      CO
      80537
      Larimer
      SS
      75325
      75325
      506
      506
      1995
      5100000.00
      MAI
      09-26-2018
      0.92
      0.93
      6
      07-31-2018
      01-01-2021
      06-30-2021
      601945.00
      336111.00
      240588.00
      123799.83
      361357.00
      212311.17
      353824.00
      208544.67
      UW
      CREFC
      102704.00
      2.0672
      2.0305
      F
    
    false
  
  
    Prospectus Loan ID
    38-002
    10-13-2021
    11-12-2021
    
      APUBLIX SELF STORAGE - SOONER ROAD
      5100 SOUTH SOONER ROAD
      Oklahoma City
      OK
      73135
      Oklahoma
      SS
      49110
      49110
      435
      435
      2003
      3270000.00
      MAI
      10-02-2018
      0.79
      0.98
      6
      06-30-2018
      01-01-2021
      06-30-2021
      326743.00
      199193.00
      129431.00
      108508.29
      197312.00
      90684.71
      191954.00
      88005.71
      UW
      CREFC
      64665.00
      1.4023
      1.3609
      F
    
    false
  
  
    Prospectus Loan ID
    38-003
    10-13-2021
    11-12-2021
    
      APUBLIX SELF STORAGE - 10TH STREET
      8401 NORTHWEST 10TH STREET
      Oklahoma City
      OK
      73127
      Oklahoma
      SS
      15350
      15350
      161
      161
      2002
      1110000.00
      MAI
      10-02-2018
      0.95
      0.93
      6
      06-30-2018
      01-01-2021
      06-30-2021
      132457.00
      65345.00
      53745.00
      41479.35
      78712.00
      23865.65
      77177.00
      23098.15
      UW
      CREFC
      22823.00
      1.0456
      1.012
      F
    
    false
  
  
    Prospectus Loan ID
    39
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    10-26-2018
    6600000.00
    120
    11-11-2028
    0.049
    0.049
    3
    1
    120
    12-11-2018
    true
    1
    WL
    3
    26950.00
    6600000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-10-2028
    
      33 DART ROAD
      33 DART ROAD
      Newnan
      GA
      30265
      Coweta
      IN
      104880
      104880
      1998
      2014
      11600000.00
      MAI
      09-21-2018
      1
      1
      6
      01-11-2021
      N
      Cargill  Incorporated
      104880
      05-31-2029
      08-31-2018
      01-01-2020
      09-30-2020
      804835.00
      574181.00
      96448.00
      71311.00
      708387.00
      502870.00
      672958.00
      476298.25
      UW
      CREFC
      247041.00
      2.16
      2.0355
      2.05
      1.928
      C
      F
      03-31-2020
    
    false
    false
    6600000.00
    27848.33
    0.049
    0.000163
    27848.33
    0.00
    0.00
    6600000.00
    6600000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-08-2018
    6000000.00
    120
    11-11-2028
    0.0504
    0.0504
    3
    1
    120
    12-11-2018
    true
    1
    WL
    3
    25200.00
    6000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2028
    
      CONDOR SELF STORAGE OF OJAI
      324 BRYANT STREET
      Ojai
      CA
      93023
      Ventura
      SS
      85595
      85595
      538
      538
      2007
      12100000.00
      MAI
      09-20-2018
      0.87
      1
      6
      01-11-2021
      N
      09-30-2018
      01-01-2021
      09-30-2021
      1128684.00
      945549.00
      412164.00
      339176.82
      716520.00
      606372.18
      707492.00
      599601.18
      UW
      CREFC
      230160.00
      2.34
      2.6345
      2.31
      2.6051
      C
      F
    
    false
    false
    6000000.00
    26040.00
    0.0504
    0.000163
    26040.00
    0.00
    0.00
    6000000.00
    6000000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    10-30-2018
    6000000.00
    120
    11-06-2028
    360
    0.0512
    0.0512
    3
    1
    48
    12-06-2018
    true
    1
    WL
    5
    25600.00
    6000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2028
    
      225 CAROLINA
      225 CAROLINA AVENUE
      Providence
      RI
      02905
      Providence
      OF
      40507
      40507
      1980
      2015
      8500000.00
      MAI
      10-04-2018
      1
      1
      6
      01-06-2021
      N
      Semma Therapeutics  Inc
      23921
      12-31-2027
      Life Span
      15876
      06-30-2021
      Life Span
      710
      07-31-2027
      06-30-2018
      01-01-2021
      06-30-2021
      922539.57
      591483.00
      294132.54
      167367.25
      628407.04
      424115.75
      583849.34
      401836.25
      UW
      CREFC
      155306.65
      1.60
      2.7308
      1.49
      2.5873
      C
      F
      09-30-2021
    
    false
    false
    6000000.00
    26453.33
    0.0512
    0.000163
    26453.33
    0.00
    0.00
    6000000.00
    6000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    10-13-2021
    11-12-2021
    Barclays Bank PLC
    11-16-2018
    5900000.00
    120
    12-06-2028
    360
    0.05245
    0.05245
    3
    1
    60
    01-06-2019
    true
    1
    WL
    5
    26647.51
    5900000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2021
    09-05-2028
    
      FAIRMONT CROSSING
      7215 FAIRMONT PARKWAY
      Pasadena
      TX
      77505
      Harris
      MU
      29114
      29114
      2008
      2012
      9840000.00
      MAI
      09-24-2018
      0.94
      0.76
      6
      X
      Altus Healthcare Mgmt  LP
      7070
      09-30-2023
      TnT Hair & Spa
      3000
      06-30-2026
      SOUTHERN DENTAL INDUSTRIES
      2400
      11-30-2032
      10-31-2018
      01-01-2021
      09-30-2021
      958021.47
      700239.00
      308128.50
      269074.42
      649892.97
      431164.58
      611796.76
      402592.58
      UW
      CREFC
      235530.00
      1.66
      1.8306
      1.57
      1.7093
      F
      F
      09-30-2021
    
    false
    false
    5900000.00
    26647.51
    0.05245
    0.000163
    26647.51
    0.00
    0.00
    5900000.00
    5900000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    10-18-2018
    5750000.00
    120
    11-11-2028
    0.0553
    0.0553
    3
    1
    120
    12-11-2018
    true
    1
    WL
    3
    26497.92
    5750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2028
    
      INFINITE SELF STORAGE
      1397 NORTH LARKIN AVENUE
      Joliet
      IL
      60435
      Will
      SS
      94600
      94600
      698
      698
      2009
      8900000.00
      MAI
      09-21-2018
      0.87
      0.94
      6
      01-11-2021
      N
      09-30-2018
      01-01-2021
      06-30-2021
      949462.00
      521470.00
      398701.00
      224064.67
      550761.00
      297405.33
      541301.00
      292675.33
      UW
      CREFC
      160754.00
      1.71
      1.85
      1.68
      1.8206
      C
      F
    
    false
    false
    5750000.00
    27381.18
    0.0553
    0.000738
    27381.18
    0.00
    0.00
    5750000.00
    5750000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    10-04-2018
    5685000.00
    120
    10-06-2028
    360
    0.0524
    0.0524
    3
    1
    30
    11-06-2018
    true
    1
    WL
    5
    24824.50
    5685000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2028
    
      WILLOW RIDGE
      854 WEST BATTLEMENT PARKWAY
      Parachute
      CO
      81635
      Garfield
      MF
      211
      211
      1982
      10620000.00
      MAI
      09-06-2018
      0.99
      0.99
      6
      01-06-2021
      N
      07-31-2018
      01-01-2021
      06-30-2021
      1581170.30
      917349.00
      852568.23
      455010.97
      728602.07
      462338.03
      675852.07
      435963.03
      UW
      CREFC
      162840.63
      1.94
      2.8392
      1.80
      2.6772
      C
      F
    
    false
    false
    5647871.62
    31357.58
    0.0524
    0.000163
    25484.45
    5873.13
    0.00
    5641998.49
    5641998.49
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    45
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-07-2018
    5075000.00
    120
    11-11-2028
    360
    0.0533
    0.0533
    3
    1
    12
    12-11-2018
    true
    1
    WL
    5
    22541.46
    5075000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2028
    
      NEW LONDON SQUARE
      1425, 1427, 1489, 1495 ROSWELL ROAD
      Marietta
      GA
      30062
      Cobb
      RT
      89053
      89053
      1972
      7500000.00
      MAI
      09-26-2018
      0.85
      0.86
      6
      01-11-2021
      N
      NLS Antiques
      30000
      03-31-2024
      Costa Mar Seafood and Grill INC
      12640
      12-31-2026
      Furkids Inc
      8800
      04-30-2023
      08-31-2018
      01-01-2021
      06-30-2021
      895163.00
      372006.00
      246981.00
      109597.81
      648182.00
      262408.19
      603471.00
      240052.19
      UW
      CREFC
      169657.50
      1.91
      1.5466
      1.78
      1.4149
      C
      F
      06-30-2021
    
    false
    false
    4944246.58
    28276.33
    0.0533
    0.000163
    22692.72
    5583.61
    0.00
    4938662.97
    4938662.97
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    46
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    10-23-2018
    4350000.00
    120
    11-06-2028
    0.0533
    0.0533
    3
    1
    120
    12-06-2018
    true
    1
    WL
    3
    19321.25
    4350000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2028
    
      WALGREENS - GEORGETOWN, TX
      5317 WILLIAMS DRIVE
      Georgetown
      TX
      78633
      Williamson
      RT
      14820
      14820
      2012
      6850000.00
      MAI
      09-10-2018
      1
      1
      6
      01-06-2021
      N
      WALGREENS CO
      14820
      12-31-2050
      12-31-2019
      12-31-2020
      380611.00
      449866.00
      11418.00
      13495.98
      369193.00
      436370.02
      366229.00
      433406.02
      UW
      CREFC
      235719.24
      1.57
      1.8512
      1.56
      1.8386
      C
      F
    
    false
    false
    4350000.00
    19965.29
    0.0533
    0.000163
    19965.29
    0.00
    0.00
    4350000.00
    4350000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    47
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-14-2018
    4000000.00
    120
    12-11-2028
    0.0487
    0.0487
    3
    1
    120
    01-11-2019
    true
    1
    WL
    3
    16774.44
    4000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-10-2028
    
      PASO ROBLES SELF STORAGE
      2941 UNION ROAD
      Paso Robles
      CA
      93446
      San Luis Obispo
      SS
      96098
      96098
      582
      582
      2005
      11000000.00
      MAI
      09-21-2018
      0.91
      1
      6
      01-11-2021
      N
      09-30-2018
      01-01-2021
      09-30-2021
      1037840.73
      867377.00
      300986.81
      255699.15
      736853.92
      611677.85
      727281.72
      604498.85
      UW
      CREFC
      148264.41
      3.73
      4.1255
      3.68
      4.0771
      C
      F
    
    false
    false
    4000000.00
    16774.44
    0.0487
    0.000163
    16774.44
    0.00
    0.00
    4000000.00
    4000000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    48
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-13-2018
    3960000.00
    120
    12-11-2028
    360
    0.04815
    0.04815
    3
    1
    0
    01-11-2019
    true
    1
    WL
    2
    20812.67
    3960000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-10-2028
    
      CARTWRIGHT POINTE PLAZA
      5109 WEST THOMAS ROAD
      Phoenix
      AZ
      85031
      Maricopa
      RT
      73725
      73725
      1975
      2014
      8800000.00
      MAI
      09-20-2018
      0.95
      1
      6
      01-11-2021
      N
      Ross Dress for Less
      18824
      01-31-2028
      Palacios Realty  Corp.
      15435
      10-12-2025
      Magic Smiles DE
      10000
      08-31-2026
      08-31-2018
      01-01-2021
      09-30-2021
      961002.00
      883463.00
      245184.00
      173377.31
      715818.00
      710085.69
      674257.00
      678914.19
      UW
      CREFC
      187314.03
      2.87
      3.7908
      2.70
      3.6244
      C
      F
      09-30-2021
    
    false
    false
    3789356.56
    20812.67
    0.04815
    0.000163
    15711.62
    5101.05
    0.00
    3784255.51
    3784255.51
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    49
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-01-2018
    3500000.00
    120
    11-11-2028
    0.0526
    0.0526
    3
    1
    120
    12-11-2018
    true
    1
    WL
    3
    15341.67
    3500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2028
    
      SAFEWAY - PORT ANGELES
      2709 EAST HIGHWAY 101
      Port Angeles
      WA
      98362
      Clallam
      RT
      43228
      43228
      2001
      2007
      6500000.00
      MAI
      09-10-2018
      1
      1
      6
      01-11-2021
      N
      Safeway
      43628
      10-31-2037
      01-01-2021
      06-30-2021
      477401.00
      193359.00
      125448.00
      21446.34
      351953.00
      171912.66
      328534.00
      160203.16
      UW
      CREFC
      93584.00
      1.89
      1.8369
      1.76
      1.7118
      C
      F
      09-30-2021
    
    false
    false
    3500000.00
    15853.06
    0.0526
    0.000163
    15853.06
    0.00
    0.00
    3500000.00
    3500000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    50
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-14-2018
    3100000.00
    120
    12-11-2028
    0.05505
    0.05505
    3
    1
    120
    01-11-2019
    true
    1
    WL
    3
    14695.29
    3100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-10-2028
    
      2011 & 2015 ABRAMS ROAD
      2011 AND 2015 ABRAMS ROAD
      Dallas
      TX
      75214
      Dallas
      RT
      8362
      8362
      1935
      2017
      5580000.00
      MAI
      09-25-2018
      1
      1
      6
      01-11-2021
      N
      Bliss Nail Spa
      2595
      09-30-2025
      iKids Pediatric Dentistry Lakewood CPLLC
      2265
      10-31-2030
      Scalini's Pizza
      2002
      03-31-2025
      07-31-2018
      01-01-2021
      06-30-2021
      376842.00
      208266.00
      79384.00
      49286.50
      297458.00
      158979.50
      290350.00
      155425.50
      UW
      CREFC
      86274.00
      1.72
      1.8427
      1.68
      1.8015
      C
      F
      06-30-2021
    
    false
    false
    3100000.00
    14695.29
    0.05505
    0.000163
    14695.29
    0.00
    0.00
    3100000.00
    3100000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    51
    10-13-2021
    11-12-2021
    Basis Real Estate Capital II, LLC
    06-27-2018
    2300000.00
    120
    07-01-2028
    300
    0.054
    0.054
    3
    1
    0
    08-01-2018
    true
    1
    WL
    2
    13986.99
    2282696.08
    1
    1
    1
    5
    false
    true
    false
    false
    false
    05-31-2028
    
      HERON LAKES APARTMENTS
      1164 SKYWOOD DRIVE
      Mobile
      AL
      36693
      Mobile
      MF
      52
      52
      1972
      3550000.00
      MAI
      04-19-2018
      0.98
      0.96
      6
      01-01-2021
      N
      04-30-2018
      01-01-2021
      09-30-2021
      428005.00
      403824.00
      199125.00
      165868.47
      228880.00
      237955.53
      211967.00
      225270.03
      UW
      CREFC
      125883.00
      1.36
      1.8902
      1.26
      1.7895
      C
      F
    
    false
    false
    2151930.33
    13986.99
    0.054
    0.000163
    10006.48
    3980.51
    0.00
    2147949.79
    2147949.82
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    52
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-09-2018
    1500000.00
    120
    11-11-2028
    360
    0.0555
    0.0555
    3
    1
    36
    12-11-2018
    true
    1
    WL
    5
    6937.50
    1500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2028
    
      ROCHESTER SQUARE SHOPPING CENTER
      3946-3978 ROCHESTER ROAD
      Troy
      MI
      48083
      Oakland
      RT
      19036
      19036
      1985
      2575000.00
      MAI
      08-09-2018
      0.97
      0.97
      6
      01-11-2021
      N
      AMICIS  INC
      4025
      11-30-2028
      TWI INSURANCE GROUP  INC
      2191
      06-30-2022
      DOJO ZEN BEI MARTIAL ARTS  LLC
      2088
      10-31-2024
      09-30-2018
      01-01-2021
      09-30-2021
      329626.25
      288967.00
      83258.03
      68887.65
      246368.22
      220079.35
      231279.57
      208762.60
      UW
      CREFC
      63361.50
      2.40
      3.4733
      2.25
      3.2947
      C
      F
      09-30-2021
    
    false
    false
    1500000.00
    7168.75
    0.0555
    0.000163
    7168.75
    0.00
    0.00
    1500000.00
    1500000.00
    11-11-2021
    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 2, original file reflected one loan with Original Loan Amount of 60000000 however this is now split into Asset Number 2, 2A, and 2B with Original Loan Amounts of 30000000, 20000000, and 10000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 2.   
	
	
		Item 2(c)(17)
		Periodic Principal and Interest Payment at Securitization
		With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in December 2018, the periodic principal and interest payment due in December).
	
	
		Item 2(c)(18)
		 Scheduled Principal Balance at Securitization 
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(29)(i)
		 Prepayment Lock-Out End Date
		With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. 
	
	
		Item 2(d)(20)
		  Physical Occupancy at Securitization
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. 
	
	
		Item 2(d)(28)(i)
		   Date of Financials as of Securitization
		For Asset Numbers 6-002, 15, 30, 38, 46, and 49 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.  
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). 
	
	
		Item 2(d)(28)(xvii)
		 Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		 Servicer and Trustee Fee Rate
		With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC (R) Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. 
	
	
		Item 2(e)(12)
		Reporting Period Ending Actual Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 
	
	
		Item 2(e)(13)
		Reporting Period Ending Scheduled Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer
		With respect to the Primary Servicer the full name for "Wells Fargo Bank, NA" is Wells Fargo Bank, National Association.