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

FORM 10-D

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

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

Commission File Number of issuing entity:  333-206582-16

Central Index Key Number of issuing entity:  0001749973

BANK 2018-BNK14
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206582

Central Index Key Number of depositor:  0001547361

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

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

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

Central Index Key Number of sponsor (if applicable):  0000740906

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

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

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

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

National Cooperative Bank, N.A.
(Exact name of sponsor as specified in its charter)

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

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

38-4088339
38-4088340
38-7206218
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

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.

Reported Additional Debt: With respect to the Residence Inn & Courtyard Phoenix Downtown Mortgage Loan, the related borrower was provided a one-time waiver of the prohibition in the governing loan documents against incurring additional debt in connection with the borrower’s obtaining an unsecured loan pursuant to the Paycheck Protection Program created by the CARES Act in the amount of $779,009.00.

On November 18, 2021 a distribution was made to holders of the certificates issued by BANK 2018-BNK14.

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 BANK 2018-BNK14 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

3

7.11%

0

N/A

No assets securitized by Morgan Stanley Mortgage Capital Holdings LLC, Wells Fargo Bank, National Association, Bank of America, National Association, and National Cooperative Bank, N.A. (each a "Securitizer") and held by BANK 2018-BNK14 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from October 19, 2021 to November 18, 2021.

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

Wells Fargo Bank, National Association filed its most recent Form ABS-15G on November 9, 2021. The CIK number for Wells Fargo Bank, National Association is 0000740906.

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

National Cooperative Bank, N.A. filed its most recent Form ABS-15G on February 16, 2021. The CIK number for National Cooperative Bank, N.A. is 0001577313.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-206582-16 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-206582-16 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 2.  Legal Proceedings.

 

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

 

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

 

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

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BANK 2018-BNK14, 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 BANK 2018-BNK14, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

10/18/2021

$5,619.32

  Current Distribution Date

11/18/2021

$5,490.40

 

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 BANK 2018-BNK14, relating to the November 18, 2021 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-206582-16 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-206582-16 and incorporated by reference herein).

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

 

SIGNATURES

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

Morgan Stanley Capital I Inc.
(Depositor)

 

/s/ Jane Lam
Jane Lam, President

Date: November 22, 2021

 

 


msc18b14_ex991-202111.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

11/18/21

BANK 2018-BNK14

Determination Date:

11/12/21

 

Next Distribution Date:

12/17/21

 

Record Date:

10/29/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-BNK14

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Morgan Stanley Capital I Inc.

 

 

Certificate Factor Detail

3

 

General Information Number

(212) 761-4000

cmbs_notices@morganstanley.com

Certificate Interest Reconciliation Detail

4

 

1585 Broadway, | New York, NY 10036

 

 

 

 

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

Master & Special Servicer

National Cooperative Bank, N.A.

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Kathleen Luzik

 

kluzik@ncb.coop

Mortgage Loan Detail (Part 1)

13-15

 

2011 Crystal Drive,Suite 800 | Arlington, VA 22202

 

 

Mortgage Loan Detail (Part 2)

16-18

Special Servicer

Rialto Capital Advisors, LLC

 

 

Principal Prepayment Detail

19

 

General

(305) 229-6465

 

Historical Detail

20

 

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

 

 

Delinquency Loan Detail

21

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Collateral Stratification and Historical Detail

22

 

David Rodgers

(212) 310-9821

 

Specially Serviced Loan Detail - Part 1

23

 

600 Third Avenue,40th Floor | New York, NY 10016

 

 

Specially Serviced Loan Detail - Part 2

24

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Modified Loan Detail

25

 

Corporate Trust Services (CMBS)

 

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

Historical Liquidated Loan Detail

26

 

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Historical Bond / Collateral Loss Reconciliation Detail

27

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Interest Shortfall Detail - Collateral Level

28

 

 

 

 

 

 

 

General Contact

(302) 636-4140

 

Supplemental Notes

29

 

 

 

 

 

 

 

1100 North Market St., | Wilmington, DE 19890

 

 

 

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

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

   

© Copyright 2021 Computershare. All rights reserved. Confidential.

Page 1 of 29

 


 
 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

     Pass-Through Rate

 

   Beginning

    Principal

  Interest

      Prepayment

 

   Total

 

Credit

Credit

Class

CUSIP

       (2)

    Original Balance

   Balance

    Distribution

  Distribution

     Penalties

   Realized Losses

   Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

06035RAN6

3.277000%

53,700,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

06035RAP1

4.128000%

111,800,000.00

68,524,452.36

938,475.27

235,724.12

0.00

0.00

1,174,199.39

67,585,977.09

32.42%

30.00%

A-SB

06035RAQ9

4.185000%

46,900,000.00

46,900,000.00

0.00

163,563.75

0.00

0.00

163,563.75

46,900,000.00

32.42%

30.00%

A-3

06035RAR7

3.966000%

313,000,000.00

313,000,000.00

0.00

1,034,465.00

0.00

0.00

1,034,465.00

313,000,000.00

32.42%

30.00%

A-4

06035RAS5

4.231000%

391,921,000.00

391,921,000.00

0.00

1,381,848.13

0.00

0.00

1,381,848.13

391,921,000.00

32.42%

30.00%

A-S

06035RAU0

4.481000%

155,616,000.00

155,616,000.00

0.00

581,096.08

0.00

0.00

581,096.08

155,616,000.00

19.59%

18.13%

B

06035RAV8

4.732200%

47,505,000.00

47,505,000.00

0.00

187,335.99

0.00

0.00

187,335.99

47,505,000.00

15.67%

14.50%

C

06035RAW6

4.759200%

49,142,000.00

49,142,000.00

0.00

194,897.19

0.00

0.00

194,897.19

49,142,000.00

11.62%

10.75%

D

06035RAX4

3.000000%

32,761,000.00

32,761,000.00

0.00

81,902.50

0.00

0.00

81,902.50

32,761,000.00

8.92%

8.25%

E

06035RAZ9

3.000000%

24,571,000.00

24,571,000.00

0.00

61,427.50

0.00

0.00

61,427.50

24,571,000.00

6.89%

6.38%

F

06035RBB1

3.940000%

26,210,000.00

26,210,000.00

0.00

86,056.17

0.00

0.00

86,056.17

26,210,000.00

4.73%

4.38%

G

06035RBD7

3.940000%

13,104,000.00

13,104,000.00

0.00

43,024.80

0.00

0.00

43,024.80

13,104,000.00

3.65%

3.38%

H*

06035RBF2

3.940000%

44,228,600.00

44,228,600.00

0.00

108,951.49

0.00

0.00

108,951.49

44,228,600.00

0.00%

0.00%

V

06035RAK2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

06035RAL0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR

BCC2HRED5

4.759200%

68,971,505.34

63,867,529.15

49,393.44

251,389.92

0.00

0.00

300,783.36

63,818,135.71

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

Regular SubTotal

 

1,379,430,105.34

1,277,350,581.51

987,868.71

4,411,682.64

0.00

0.00

5,399,551.35

1,276,362,712.80

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

06035RBH8

0.640544%

917,321,000.00

820,345,452.36

0.00

437,889.41

0.00

0.00

437,889.41

819,406,977.09

 

 

X-B

06035RAT3

0.176701%

252,263,000.00

252,263,000.00

0.00

37,145.90

0.00

0.00

37,145.90

252,263,000.00

 

 

X-D

06035RAA4

1.759200%

57,332,000.00

57,332,000.00

0.00

84,048.74

0.00

0.00

84,048.74

57,332,000.00

 

 

X-F

06035RAC0

0.819200%

26,210,000.00

26,210,000.00

0.00

17,892.70

0.00

0.00

17,892.70

26,210,000.00

 

 

X-G

06035RAE6

0.819200%

13,104,000.00

13,104,000.00

0.00

8,945.67

0.00

0.00

8,945.67

13,104,000.00

 

 

X-H

06035RAG1

0.819200%

44,228,600.00

44,228,600.00

0.00

30,193.41

0.00

0.00

30,193.41

44,228,600.00

 

 

Notional SubTotal

 

1,310,458,600.00

1,213,483,052.36

0.00

616,115.83

0.00

0.00

616,115.83

1,212,544,577.09

 

 

 

Deal Distribution Total

 

 

 

987,868.71

5,027,798.47

0.00

0.00

6,015,667.18

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 29

 


 
 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Realized Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

06035RAN6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

06035RAP1

612.91996744

8.39423318

2.10844472

0.00000000

0.00000000

0.00000000

0.00000000

10.50267791

604.52573426

A-SB

06035RAQ9

1,000.00000000

0.00000000

3.48750000

0.00000000

0.00000000

0.00000000

0.00000000

3.48750000

1,000.00000000

A-3

06035RAR7

1,000.00000000

0.00000000

3.30500000

0.00000000

0.00000000

0.00000000

0.00000000

3.30500000

1,000.00000000

A-4

06035RAS5

1,000.00000000

0.00000000

3.52583334

0.00000000

0.00000000

0.00000000

0.00000000

3.52583334

1,000.00000000

A-S

06035RAU0

1,000.00000000

0.00000000

3.73416667

0.00000000

0.00000000

0.00000000

0.00000000

3.73416667

1,000.00000000

B

06035RAV8

1,000.00000000

0.00000000

3.94350047

0.00000000

0.00000000

0.00000000

0.00000000

3.94350047

1,000.00000000

C

06035RAW6

1,000.00000000

0.00000000

3.96600037

0.00000000

0.00000000

0.00000000

0.00000000

3.96600037

1,000.00000000

D

06035RAX4

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

06035RAZ9

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F

06035RBB1

1,000.00000000

0.00000000

3.28333346

0.00000000

0.00000000

0.00000000

0.00000000

3.28333346

1,000.00000000

G

06035RBD7

1,000.00000000

0.00000000

3.28333333

0.00000000

0.00000000

0.00000000

0.00000000

3.28333333

1,000.00000000

H

06035RBF2

1,000.00000000

0.00000000

2.46337189

0.81996152

9.34327607

0.00000000

0.00000000

2.46337189

1,000.00000000

V

06035RAK2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

06035RAL0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC2HRED5

925.99877058

0.71614270

3.64483737

0.02767404

0.31688275

0.00000000

0.00000000

4.36098007

925.28262788

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

06035RBH8

894.28395552

0.00000000

0.47735679

0.00000000

0.00000000

0.00000000

0.00000000

0.47735679

893.26089459

X-B

06035RAT3

1,000.00000000

0.00000000

0.14725069

0.00000000

0.00000000

0.00000000

0.00000000

0.14725069

1,000.00000000

X-D

06035RAA4

1,000.00000000

0.00000000

1.46600049

0.00000000

0.00000000

0.00000000

0.00000000

1.46600049

1,000.00000000

X-F

06035RAC0

1,000.00000000

0.00000000

0.68266692

0.00000000

0.00000000

0.00000000

0.00000000

0.68266692

1,000.00000000

X-G

06035RAE6

1,000.00000000

0.00000000

0.68266712

0.00000000

0.00000000

0.00000000

0.00000000

0.68266712

1,000.00000000

X-H

06035RAG1

1,000.00000000

0.00000000

0.68266710

0.00000000

0.00000000

0.00000000

0.00000000

0.68266710

1,000.00000000

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 3 of 29

 


 
 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Additional

 

 

 

 

 

 

 

     Accrued

     Net Aggregate

     Distributable

      Interest

 

      Interest

 

 

 

 

 

Accrual

    Prior Interest

      Certificate

    Prepayment

     Certificate

      Shortfalls /

   Payback of Prior

      Distribution

  Interest

Cumulative

 

Class

Accrual Period

Days

     Shortfalls

     Interest

   Interest Shortfall

     Interest

      (Paybacks)

    Realized Losses

      Amount

  Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

10/01/21 - 10/30/21

30

0.00

235,724.12

0.00

235,724.12

0.00

0.00

0.00

235,724.12

0.00

 

A-SB

10/01/21 - 10/30/21

30

0.00

163,563.75

0.00

163,563.75

0.00

0.00

0.00

163,563.75

0.00

 

A-3

10/01/21 - 10/30/21

30

0.00

1,034,465.00

0.00

1,034,465.00

0.00

0.00

0.00

1,034,465.00

0.00

 

A-4

10/01/21 - 10/30/21

30

0.00

1,381,848.13

0.00

1,381,848.13

0.00

0.00

0.00

1,381,848.13

0.00

 

X-A

10/01/21 - 10/30/21

30

0.00

437,889.41

0.00

437,889.41

0.00

0.00

0.00

437,889.41

0.00

 

X-B

10/01/21 - 10/30/21

30

0.00

37,145.90

0.00

37,145.90

0.00

0.00

0.00

37,145.90

0.00

 

X-D

10/01/21 - 10/30/21

30

0.00

84,048.74

0.00

84,048.74

0.00

0.00

0.00

84,048.74

0.00

 

X-F

10/01/21 - 10/30/21

30

0.00

17,892.70

0.00

17,892.70

0.00

0.00

0.00

17,892.70

0.00

 

X-G

10/01/21 - 10/30/21

30

0.00

8,945.67

0.00

8,945.67

0.00

0.00

0.00

8,945.67

0.00

 

X-H

10/01/21 - 10/30/21

30

0.00

30,193.41

0.00

30,193.41

0.00

0.00

0.00

30,193.41

0.00

 

A-S

10/01/21 - 10/30/21

30

0.00

581,096.08

0.00

581,096.08

0.00

0.00

0.00

581,096.08

0.00

 

B

10/01/21 - 10/30/21

30

0.00

187,335.99

0.00

187,335.99

0.00

0.00

0.00

187,335.99

0.00

 

C

10/01/21 - 10/30/21

30

0.00

194,897.19

0.00

194,897.19

0.00

0.00

0.00

194,897.19

0.00

 

D

10/01/21 - 10/30/21

30

0.00

81,902.50

0.00

81,902.50

0.00

0.00

0.00

81,902.50

0.00

 

E

10/01/21 - 10/30/21

30

0.00

61,427.50

0.00

61,427.50

0.00

0.00

0.00

61,427.50

0.00

 

F

10/01/21 - 10/30/21

30

0.00

86,056.17

0.00

86,056.17

0.00

0.00

0.00

86,056.17

0.00

 

G

10/01/21 - 10/30/21

30

0.00

43,024.80

0.00

43,024.80

0.00

0.00

0.00

43,024.80

0.00

 

H

10/01/21 - 10/30/21

30

375,740.59

145,217.24

0.00

145,217.24

36,265.75

0.00

0.00

108,951.49

413,240.02

 

RR Interest

10/01/21 - 10/30/21

30

19,868.36

253,298.65

0.00

253,298.65

1,908.72

0.00

0.00

251,389.92

21,855.88

 

Totals

 

 

395,608.95

5,065,972.95

0.00

5,065,972.95

38,174.47

0.00

0.00

5,027,798.47

435,095.90

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 
 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

6,015,667.18

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 29

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

5,087,553.57

Master Servicing Fee

13,699.68

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,491.55

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

549.58

ARD Interest

0.00

Operating Advisor Fee

1,307.99

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

241.81

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

5,087,553.57

Total Fees

21,580.61

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

987,868.71

Reimbursement for Interest on Advances

1.11

Unscheduled Principal Collections

 

ASER Amount

10,684.59

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

26,523.88

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)

964.90

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

987,868.71

Total Expenses/Reimbursements

38,174.48

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

5,027,798.47

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

987,868.71

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

6,015,667.18

Total Funds Collected

6,075,422.28

Total Funds Distributed

6,075,422.27

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 29

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,277,350,582.97

1,277,350,582.97

Beginning Certificate Balance

1,277,350,581.51

(-) Scheduled Principal Collections

987,868.71

987,868.71

(-) Principal Distributions

987,868.71

(-) 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

1,276,362,714.26

1,276,362,714.26

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,278,748,818.32

1,278,748,818.32

Ending Certificate Balance

1,276,362,712.80

Ending Actual Collateral Balance

1,277,917,494.94

1,277,917,494.94

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(1.46)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(1.46)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.76%

 

 

 

 

UC / (OC) Interest

(0.01)

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 29

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

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

 

10,000,000 or less

30

140,643,267.14

11.02%

81

4.7939

1.589866

1.40 or less

24

393,264,662.38

30.81%

72

4.9103

0.747378

10,000,001 to 20,000,000

16

247,073,710.60

19.36%

78

4.6031

1.931876

1.41 to 1.60

8

110,006,933.52

8.62%

80

4.8961

1.506051

20,000,001 to 30,000,000

2

58,304,295.06

4.57%

79

4.2879

2.190312

1.61 to 1.80

10

227,389,931.35

17.82%

81

4.7082

1.755459

30,000,001 to 40,000,000

4

144,281,846.62

11.30%

81

4.8850

1.499266

1.81 to 2.00

2

78,380,828.81

6.14%

81

4.8063

1.853505

40,000,001 to 55,000,000

8

385,728,766.03

30.22%

73

4.5772

1.553614

2.01 to 2.20

5

159,660,782.78

12.51%

81

4.4514

2.110935

 

55,000,001 or greater

4

300,330,828.81

23.53%

81

4.5829

1.894944

2.21 or greater

15

307,659,575.42

24.10%

80

4.1624

2.835098

 

Totals

64

1,276,362,714.26

100.00%

78

4.6290

1.734088

Totals

64

1,276,362,714.26

100.00%

78

4.6290

1.734088

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 8 of 29

 


 
 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# 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

Arizona

5

82,851,395.86

6.49%

81

4.6968

1.142162

Utah

1

2,900,000.00

0.23%

81

4.9800

2.601400

California

11

220,805,177.43

17.30%

81

4.7730

1.718643

Washington

1

1,437,821.00

0.11%

82

4.4200

2.115900

Connecticut

1

2,959,334.84

0.23%

82

4.4850

1.322500

Washington, DC

2

4,585,915.47

0.36%

80

4.2850

2.030600

Florida

12

159,111,287.83

12.47%

80

4.3198

1.883450

Wisconsin

1

2,893,073.00

0.23%

82

5.1500

0.192400

Georgia

3

22,317,627.64

1.75%

80

4.9841

1.636618

Totals

128

1,276,362,714.26

100.00%

78

4.6290

1.734088

Hawaii

1

47,962,517.38

3.76%

22

5.7200

0.492100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Illinois

6

93,039,591.57

7.29%

81

4.9220

1.527906

 

 

 

 

 

 

 

Indiana

1

11,579,107.18

0.91%

78

5.1500

1.559200

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Iowa

2

7,048,715.47

0.55%

82

5.2279

0.420209

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Kansas

4

6,779,036.00

0.53%

82

5.1500

0.192400

Lodging

33

231,213,635.48

18.12%

69

5.0932

0.487679

Maine

1

2,539,271.00

0.20%

82

4.4200

2.115900

Mixed Use

5

30,879,753.97

2.42%

80

4.5015

2.199827

Maryland

2

3,543,587.00

0.28%

82

5.1500

0.192400

Mobile Home Park

2

2,533,357.44

0.20%

80

5.5910

1.481700

Massachusetts

1

12,880,281.63

1.01%

80

4.2850

2.030600

Multi-Family

20

142,272,398.11

11.15%

81

4.6289

1.335370

Michigan

4

18,655,702.00

1.46%

81

4.3585

2.188119

Office

11

302,580,085.76

23.71%

79

4.5549

2.097725

Minnesota

2

25,467,000.00

2.00%

81

4.6766

2.383280

Retail

44

517,836,901.56

40.57%

80

4.4767

2.083339

Mississippi

1

3,868,844.00

0.30%

82

5.1500

0.192400

Self Storage

13

49,046,581.70

3.84%

82

4.5375

1.588942

Missouri

6

22,388,947.89

1.75%

82

4.9500

0.588549

Totals

128

1,276,362,714.26

100.00%

78

4.6290

1.734088

New Jersey

3

85,789,081.41

6.72%

82

4.8039

1.702296

 

 

 

 

 

 

 

New York

24

264,646,334.83

20.73%

78

4.0292

2.276510

 

 

 

 

 

 

 

North Carolina

6

18,876,858.94

1.48%

82

4.9941

1.014158

 

 

 

 

 

 

 

Ohio

6

37,152,450.79

2.91%

80

5.0687

1.617589

 

 

 

 

 

 

 

Oklahoma

2

3,286,805.00

0.26%

82

5.1500

0.192400

 

 

 

 

 

 

 

Pennsylvania

6

53,664,266.27

4.20%

81

4.9921

1.635913

 

 

 

 

 

 

 

Tennessee

4

31,423,971.06

2.46%

78

4.7974

1.530790

 

 

 

 

 

 

 

Texas

9

25,908,711.53

2.03%

82

4.7076

1.205433

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 9 of 29

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# 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

 

4.4999% or less

27

522,994,885.06

40.98%

79

4.1617

2.211298

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.9999%

24

496,765,972.93

38.92%

81

4.7833

1.633005

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% or greater

13

256,601,856.27

20.10%

70

5.2828

0.957149

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

64

1,276,362,714.26

100.00%

78

4.6290

1.734088

37 months to 48 months

64

1,276,362,714.26

100.00%

78

4.6290

1.734088

 

 

 

 

 

 

 

 

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

64

1,276,362,714.26

100.00%

78

4.6290

1.734088

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 10 of 29

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

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

 

61 months or less

2

62,672,826.17

4.91%

25

5.2189

0.612275

Interest Only

24

740,049,700.00

57.98%

81

4.4668

2.053052

62 months to 71 months

0

0.00

0.00%

0

0.0000

0.000000

296 months or less

3

65,032,075.13

5.10%

70

4.3463

1.306135

 

72 months or greater

62

1,213,689,888.09

95.09%

81

4.5985

1.792016

297 months to 300 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

64

1,276,362,714.26

100.00%

78

4.6290

1.734088

301 months to 478 months

37

471,280,939.13

36.92%

75

4.9227

1.292273

 

 

 

 

 

 

 

 

479 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

64

1,276,362,714.26

100.00%

78

4.6290

1.734088

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 11 of 29

 


 
 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

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

3

74,021,917.22

5.80%

80

4.0347

2.739664

 

 

 

None

 

 

12 months or less

59

1,196,665,109.42

93.76%

78

4.6670

1.674024

 

 

 

 

 

 

13 months to 24 months

2

5,675,687.62

0.44%

81

4.3760

1.283305

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

64

1,276,362,714.26

100.00%

78

4.6290

1.734088

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 12 of 29

 


 
 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original        Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

      Scheduled

Principal

Anticipated      Maturity      Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                   Accrual Type      Gross Rate

Interest

     Principal

Adjustments              Repay Date       Date

Date

Balance

Balance

Date

 

1

300801824

RT

New York

NY

Actual/360

3.871%

333,366.25

0.00

0.00

N/A

07/01/28

--

100,000,000.00

100,000,000.00

11/01/21

 

2

310731012

RT

Aventura

FL

Actual/360

4.121%

177,442.71

0.00

0.00

N/A

07/01/28

--

50,000,000.00

50,000,000.00

11/01/21

 

2A

310946572

 

 

 

Actual/360

4.121%

177,442.71

0.00

0.00

N/A

07/01/28

--

50,000,000.00

50,000,000.00

11/01/21

 

3

310945548

OF

Saddle Brook

NJ

Actual/360

4.825%

313,510.26

0.00

0.00

N/A

09/11/28

--

75,450,000.00

75,450,000.00

11/11/21

 

5

310946687

LO

Various

Various

Actual/360

5.150%

288,256.94

0.00

0.00

N/A

09/11/28

--

65,000,000.00

65,000,000.00

11/11/21

 

6

1853052

OF

Downers Grove

IL

Actual/360

4.850%

250,428.17

82,017.68

0.00

N/A

08/01/28

--

59,962,846.49

59,880,828.81

11/01/21

 

7

300801830

RT

Various

Various

Actual/360

4.420%

195,768.09

0.00

0.00

N/A

09/01/28

--

51,435,200.00

51,435,200.00

11/01/21

 

8

1853712

MF

Tracy

CA

Actual/360

4.780%

207,863.61

0.00

0.00

N/A

08/01/28

--

50,500,000.00

50,500,000.00

11/01/21

 

9

453011949

Various      Various

Various

Actual/360

4.285%

169,652.74

0.00

0.00

N/A

07/07/28

--

45,978,082.78

45,978,082.78

11/07/21

 

9A

453011973

 

 

 

Actual/360

4.285%

14,840.32

0.00

0.00

N/A

07/07/28

--

4,021,917.22

4,021,917.22

11/07/21

 

10

310946156

OF

New York

NY

Actual/360

3.768%

97,340.00

0.00

0.00

N/A

06/11/28

--

30,000,000.00

30,000,000.00

11/11/21

 

10A

310946157

 

 

 

Actual/360

3.768%

64,893.33

0.00

0.00

N/A

06/11/28

--

20,000,000.00

20,000,000.00

11/11/21

 

11

300801790

LO

Phoenix

AZ

Actual/360

4.696%

198,416.72

60,781.99

0.00

N/A

07/01/28

--

49,067,166.16

49,006,384.17

11/01/21

 

12

310946337

LO

Hilo

HI

Actual/360

5.720%

236,509.62

54,324.61

0.00

N/A

09/11/23

--

48,016,841.99

47,962,517.38

06/11/20

 

13

300801831

SS

Various

Various

Actual/360

4.485%

158,085.45

86,106.37

0.00

09/01/28

09/01/43

--

40,932,688.07

40,846,581.70

11/01/21

 

14

320491114

OF

Los Angeles

CA

Actual/360

4.465%

153,794.44

0.00

0.00

N/A

09/01/28

--

40,000,000.00

40,000,000.00

11/01/21

 

15

1751324

RT

Bridgeville

PA

Actual/360

5.190%

160,890.00

0.00

0.00

N/A

08/01/28

--

36,000,000.00

36,000,000.00

11/01/21

 

16

453011912

RT

Chino Hills

CA

Actual/360

5.175%

155,968.75

0.00

0.00

N/A

06/01/28

--

35,000,000.00

35,000,000.00

11/01/21

 

17

453011978

LO

Various

Various

Actual/360

4.755%

136,464.54

46,217.52

0.00

N/A

09/01/28

--

33,328,064.14

33,281,846.62

04/01/21

 

18

310945579

RT

Franklin

TN

30/360

4.839%

114,313.67

43,793.91

0.00

N/A

05/11/28

--

28,348,088.97

28,304,295.06

10/11/21

 

19

453011954

OF

New York

NY

Actual/360

3.585%

46,690.64

414,207.76

0.00

N/A

08/08/24

--

15,124,516.55

14,710,308.79

11/08/21

 

20

470110810

MF

New York

NY

Actual/360

4.380%

74,130.70

25,785.34

0.00

N/A

09/01/28

--

19,654,625.94

19,628,840.60

11/01/21

 

21

310945432

OF

San Diego

CA

Actual/360

4.670%

77,964.68

0.00

0.00

N/A

08/11/28

--

19,387,500.00

19,387,500.00

11/11/21

 

22

1852377

RT

Encino

CA

Actual/360

4.665%

74,316.04

0.00

0.00

N/A

07/01/28

--

18,500,000.00

18,500,000.00

11/01/21

 

23

310945085

RT

Jacksonville

FL

Actual/360

4.605%

73,161.94

0.00

0.00

N/A

07/11/28

--

18,450,000.00

18,450,000.00

11/11/21

 

24

320491124

RT

Cincinnati

OH

Actual/360

5.280%

75,368.92

21,121.20

0.00

N/A

05/01/28

--

16,576,742.50

16,555,621.30

11/01/21

 

25

310944346

LO

Roseville

CA

Actual/360

4.970%

72,589.19

18,359.05

0.00

N/A

08/11/28

--

16,961,191.78

16,942,832.73

11/11/21

 

26

310942574

RT

Schaumburg

IL

Actual/360

4.885%

68,566.40

0.00

0.00

N/A

09/11/28

--

16,300,000.00

16,300,000.00

11/11/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 29

 


 
 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original           Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

    Scheduled

Principal

Anticipated     Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State            Accrual Type              Gross Rate

Interest

    Principal

Adjustments              Repay Date       Date

Date

Balance

Balance

Date

 

27

300801826

OF

Peoria

AZ

Actual/360

4.706%

54,920.00

0.00

0.00

N/A

08/01/28

--

13,552,500.00

13,552,500.00

11/01/21

 

28

1852503

RT

Sterling Heights

MI

Actual/360

4.335%

50,394.38

0.00

0.00

N/A

07/01/28

--

13,500,000.00

13,500,000.00

11/01/21

 

29

320491129

RT

Coon Rapids

MN

Actual/360

4.750%

53,173.61

0.00

0.00

N/A

08/01/28

--

13,000,000.00

13,000,000.00

11/01/21

 

30

320491130

RT

Arden Hills

MN

Actual/360

4.600%

49,383.17

0.00

0.00

N/A

08/01/28

--

12,467,000.00

12,467,000.00

11/01/21

 

31

1852253

OF

San Francisco

CA

Actual/360

5.141%

53,123.67

0.00

0.00

N/A

08/01/28

--

12,000,000.00

12,000,000.00

11/01/21

 

32

610944439

RT

Avon

IN

Actual/360

5.150%

51,412.70

14,110.45

0.00

N/A

05/11/28

--

11,593,217.63

11,579,107.18

11/11/21

 

33

470108590

MF

Briarwood

NY

Actual/360

4.520%

40,868.33

0.00

0.00

N/A

09/01/28

--

10,500,000.00

10,500,000.00

11/01/21

 

34

300801781

LO

Newnan

GA

Actual/360

4.930%

40,305.55

19,023.48

0.00

N/A

06/01/28

--

9,494,208.12

9,475,184.64

11/01/21

 

35

1852167

MF

New Albany

OH

Actual/360

4.985%

42,267.15

11,323.38

0.00

N/A

09/01/28

--

9,846,426.58

9,835,103.20

11/01/21

 

36

310945364

LO

Raleigh

NC

Actual/360

5.155%

42,424.14

12,209.29

0.00

N/A

09/11/28

--

9,557,079.23

9,544,869.94

05/11/20

 

37

320491137

RT

Mesa

AZ

Actual/360

4.680%

40,078.35

0.00

0.00

N/A

08/01/28

--

9,945,000.00

9,945,000.00

11/01/21

 

38

1852981

OF

Chamblee

GA

Actual/360

4.975%

39,616.55

0.00

0.00

N/A

07/01/28

--

9,247,500.00

9,247,500.00

11/01/21

 

39

1853370

MF

Chicago

IL

Actual/360

5.285%

36,176.41

9,282.22

0.00

N/A

07/01/28

--

7,949,160.98

7,939,878.76

11/01/21

 

40

300801783

OF

Beavercreek

OH

Actual/360

4.987%

32,649.25

10,232.94

0.00

N/A

06/01/28

--

7,602,818.23

7,592,585.29

11/01/21

 

41

320491141

MU

Kissimmee

FL

Actual/360

5.101%

30,747.69

0.00

0.00

N/A

08/01/28

--

7,000,000.00

7,000,000.00

11/01/21

 

42

470110640

MF

Rockville Centre

NY

Actual/360

4.400%

24,853.97

5,058.99

0.00

N/A

09/01/28

--

6,559,697.64

6,554,638.65

11/01/21

 

43

320491143

RT

Chandler

AZ

Actual/360

4.867%

24,977.80

7,036.36

0.00

N/A

09/01/28

--

5,959,827.19

5,952,790.83

11/01/21

 

44

470110670

MF

Forest Hills

NY

Actual/360

4.470%

20,959.23

4,108.40

0.00

N/A

09/01/28

--

5,445,134.49

5,441,026.09

11/01/21

 

45

410945661

SS

Various

NC

Actual/360

4.700%

21,450.28

0.00

0.00

N/A

09/11/28

--

5,300,000.00

5,300,000.00

11/11/21

 

46

470110570

MF

Jamaica

NY

Actual/360

4.370%

16,439.79

3,416.04

0.00

N/A

08/01/28

--

4,368,734.75

4,365,318.71

11/01/21

 

47

320491147

RT

Deer Park

TX

Actual/360

5.170%

17,139.99

0.00

0.00

N/A

07/01/28

--

3,850,000.00

3,850,000.00

11/01/21

 

48

470110360

MF

Hewlett

NY

Actual/360

4.310%

12,298.00

5,043.06

0.00

N/A

08/01/28

--

3,313,585.47

3,308,542.41

11/01/21

 

49

470110300

MF

Yonkers

NY

Actual/360

4.430%

11,932.58

4,651.06

0.00

N/A

08/01/28

--

3,128,034.58

3,123,383.52

11/01/21

 

50

470110200

MF

Bronx

NY

Actual/360

4.340%

11,165.30

4,497.23

0.00

N/A

09/01/28

--

2,987,592.35

2,983,095.12

11/01/21

 

51

410946083

SS

Riverdale

UT

Actual/360

4.980%

12,436.17

0.00

0.00

N/A

08/11/28

--

2,900,000.00

2,900,000.00

11/11/21

 

52

470110000

MF

New York

NY

Actual/360

4.340%

9,909.91

4,012.33

0.00

N/A

08/01/28

--

2,651,678.19

2,647,665.86

11/01/21

 

53

470110050

MF

Rego Park

NY

Actual/360

4.370%

10,160.25

0.00

0.00

N/A

08/01/28

--

2,700,000.00

2,700,000.00

11/01/21

 

54

470109860

MF

New York

NY

Actual/360

4.310%

9,487.03

3,890.36

0.00

N/A

08/01/28

--

2,556,194.46

2,552,304.10

11/01/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 29

 


 
 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original        Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

   Scheduled

       Scheduled

Principal

Anticipated         Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State            Accrual Type         Gross Rate

     Interest

     Principal

Adjustments                 Repay Date

Date

Date

Balance

Balance

Date

 

55

300801794

MH

Various

Various

Actual/360

5.591%

12,211.16

2,986.90

0.00

N/A

07/01/28

--

2,536,344.34

2,533,357.44

11/01/21

 

56

470110460

MF

Bronx

NY

Actual/360

4.420%

9,031.78

3,516.80

0.00

N/A

09/01/28

--

2,372,966.87

2,369,450.07

11/01/21

 

57

470109780

MF

Belle Harbor

NY

Actual/360

4.450%

9,313.47

1,845.38

0.00

N/A

09/01/28

--

2,430,480.60

2,428,635.22

11/01/21

 

58

470110130

MF

Bayside

NY

Actual/360

4.350%

6,395.50

2,565.11

0.00

N/A

09/01/28

--

1,707,364.09

1,704,798.98

11/01/21

 

59

300801822

Various      Pittsburgh

PA

Actual/360

5.393%

7,609.23

2,013.53

0.00

N/A

07/01/28

--

1,638,517.80

1,636,504.27

11/01/21

 

60

470109980

MF

Freeport

NY

Actual/360

4.470%

6,007.07

1,177.49

0.00

N/A

09/01/28

--

1,560,614.53

1,559,437.04

11/01/21

 

61

470110160

MF

New York

NY

Actual/360

4.420%

4,328.89

1,694.43

0.00

N/A

08/01/28

--

1,137,352.63

1,135,658.20

11/01/21

 

62

470110480

MF

New York

NY

Actual/360

4.510%

3,868.39

1,458.05

0.00

N/A

08/01/28

--

996,079.63

994,621.58

11/01/21

 

Totals

 

 

 

 

 

 

5,087,553.57

987,868.71

0.00

 

 

 

1,277,350,582.97

1,276,362,714.26

 

 

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 15 of 29

 


 
 

 

                           

 

 

 

 

 

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

15,432,654.62

9,891,312.51

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

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

 

 

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

6,999,049.47

3,742,059.41

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

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

 

 

6

8,733,062.64

6,411,176.59

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

5,087,636.00

2,542,256.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

3,741,457.72

3,149,375.88

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

61,061,324.98

33,012,683.50

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

32,565,114.88

26,544,269.83

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,238,601.00

1,068,950.63

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

31,318.00

1,381,458.96

01/01/21

06/30/21

09/13/21

2,171,112.09

114,680.11

279,646.44

4,826,014.44

420,221.73

0.00

 

 

13

3,856,139.66

3,944,466.04

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

3,176,372.57

2,093,168.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

3,955,113.12

1,646,522.64

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

7,178,307.82

4,211,056.14

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

0.00

4,460,444.00

07/01/20

06/30/21

--

0.00

0.00

182,332.79

1,277,779.58

0.00

0.00

 

 

18

17,566,189.00

7,702,055.05

01/01/21

06/30/21

--

0.00

0.00

157,989.46

157,989.46

0.00

0.00

 

 

19

23,140,376.00

17,355,282.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,413,202.00

1,444,101.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,131,093.09

1,222,641.55

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,732,465.89

425,201.77

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

2,225,163.57

1,214,290.33

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

3,074,666.02

1,556,322.44

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

818,489.40

1,214,882.32

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

2,035,336.19

581,388.04

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 16 of 29

 


 
 

 

                           

 

 

 

 

 

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

 

27

1,538,766.35

1,001,801.80

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,346,897.33

1,191,871.87

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,684,240.64

1,181,156.61

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,644,068.12

1,257,046.55

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,018,675.24

574,948.42

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

1,313,326.91

652,429.79

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

297,771.00

157,259.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

957,417.06

1,330,057.08

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

772,874.78

622,633.84

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

(259,307.64)

83,525.12

01/01/21

06/30/21

06/11/21

0.00

0.00

54,533.27

982,664.79

0.00

0.00

 

 

37

1,164,251.48

677,133.71

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

1,039,795.46

512,697.66

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

651,273.05

280,294.63

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

1,221,229.65

532,519.65

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

0.00

541,413.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

242,419.00

101,203.00

12/31/19

12/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

662,760.63

308,019.80

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

310,461.00

357,180.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

737,179.56

598,359.72

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

416,124.00

269,034.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

309,640.00

119,951.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

226,631.00

309,329.00

12/31/19

12/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

125,440.00

198,432.00

06/30/19

06/29/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

229,162.00

229,162.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

307,204.52

192,530.67

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

134,883.00

161,325.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

172,763.00

172,763.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

299,172.00

260,999.00

09/01/19

08/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 17 of 29

 


 
 

 

                           

 

 

 

 

 

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

 

55

271,709.00

137,567.89

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

115,253.00

128,000.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

154,376.00

178,607.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

206,770.00

183,889.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

175,458.64

66,779.16

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

164,491.00

148,911.00

12/31/19

12/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

39,744.00

276,124.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

34,948.00

41,769.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

348,081,445.15

222,800,011.63

 

 

 

2,171,112.09

114,680.11

674,501.96

7,244,448.27

420,221.73

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 18 of 29

 


 
 

 

           

 

 

 

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 19 of 29

 


 
 

 

                                       

 

 

 

 

 

 

 

 

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

0

0.00

3

90,789,233.94

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.629002%

4.586047%

78

10/18/21

0

0.00

0

0.00

3

90,901,985.36

0

0.00

0

0.00

0

0.00

0

0.00

1

70,000,000.00

4.628762%

4.591342%

79

09/17/21

0

0.00

0

0.00

3

91,027,584.95

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.624846%

4.588653%

77

08/17/21

0

0.00

0

0.00

3

91,139,260.10

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.624622%

4.588422%

78

07/16/21

0

0.00

0

0.00

3

91,250,431.46

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.624395%

4.588186%

79

06/17/21

0

0.00

0

0.00

3

91,374,508.67

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.624179%

4.587959%

80

05/17/21

0

0.00

0

0.00

3

91,484,617.85

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.623953%

4.587725%

81

04/16/21

0

0.00

0

0.00

3

91,607,671.68

0

0.00

0

0.00

1

33,614,535.46

0

0.00

0

0.00

4.623739%

4.587500%

82

03/17/21

0

0.00

1

33,659,396.32

2

58,057,331.87

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.623515%

4.593481%

83

02/18/21

1

33,717,380.27

0

0.00

2

58,148,349.46

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.623321%

4.586823%

84

01/15/21

1

33,761,821.74

0

0.00

2

58,211,797.71

0

0.00

0

0.00

1

35,000,000.00

0

0.00

0

0.00

4.623099%

4.586601%

85

12/17/20

1

33,806,081.98

0

0.00

3

93,274,940.61

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.622877%

4.586380%

86

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 
 

 

                             

 

 

 

 

 

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

12

310946337

06/11/20

16

6

279,646.44

4,826,014.44

456,462.61

48,917,177.03

06/04/20

2

 

 

 

 

17

453011978

04/01/21

6

6

182,332.79

1,277,779.58

0.00

33,614,535.46

03/29/21

1

 

 

 

 

18

310945579

10/11/21

0

A

157,989.46

157,989.46

0.00

28,348,088.95

10/15/21

13

 

 

 

 

36

310945364

05/11/20

17

6

54,533.27

982,664.79

17,378.00

9,768,508.25

07/14/20

1

 

 

 

 

Totals

 

 

 

 

674,501.96

7,244,448.27

473,840.61

120,648,309.69

 

 

 

 

 

 

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 21 of 29

 


 
 

 

                 

 

 

 

 

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

47,962,517

0

47,962,517

0

 

25 - 36 Months

14,710,309

14,710,309

0

 

 

0

 

37 - 48 Months

0

0

0

 

 

0

 

49 - 60 Months

0

0

0

 

 

0

 

> 60 Months

 

1,213,689,888

1,170,863,172

42,826,717

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Nov-21

1,276,362,714

1,185,573,480

0

0

90,789,234

0

 

Oct-21

1,277,350,583

1,186,448,598

0

0

90,901,985

0

 

Sep-21

1,348,389,356

1,257,361,771

0

0

91,027,585

0

 

Aug-21

1,349,369,703

1,258,230,443

0

0

91,139,260

0

 

Jul-21

1,350,328,309

1,259,077,878

0

0

91,250,431

0

 

Jun-21

1,351,335,938

1,259,961,429

0

0

91,374,509

0

 

May-21

1,352,287,269

1,260,802,652

0

0

91,484,618

0

 

Apr-21

1,353,287,872

1,261,680,201

0

0

91,607,672

0

 

Mar-21

1,354,231,984

1,262,515,255

0

33,659,396

58,057,332

0

 

Feb-21

1,355,331,653

1,263,465,923

33,717,380

0

58,148,349

0

 

Jan-21

1,356,268,155

1,264,294,536

33,761,822

0

58,211,798

0

 

Dec-20

1,357,201,207

1,230,120,184

33,806,082

0

93,274,941

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 22 of 29

 


 
 

 

                     

 

 

 

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

12

310946337

47,962,517.38

48,917,177.03

56,400,000.00

08/23/21

858,863.96

0.49210

06/30/21

09/11/23

321

17

453011978

33,281,846.62

33,614,535.46

120,500,000.00

08/01/21

3,769,097.00

0.74290

06/30/21

09/01/28

321

18

310945579

28,304,295.06

28,348,088.95

322,000,000.00

03/23/18

7,203,836.55

1.46630

06/30/21

05/11/28

317

36

310945364

9,544,869.94

9,768,508.25

13,200,000.00

05/24/21

13,828.62

0.04210

06/30/21

09/11/28

321

Totals

 

119,093,529.00

120,648,309.69

512,100,000.00

 

11,845,626.13

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 29

 


 
 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

12

310946337

LO

HI

06/04/20

2

 

 

 

 

Loan transferred due to Borrower declared Imminent Monetary Default as a result of the Covid-19 pandemic. The loan remains in default and borrower is unwilling to cooperate with due diligence materials requested. Special servicer is seeking

 

lender approva l to move forward with a foreclosure strategy.

 

 

 

 

 

17

453011978

LO

Various

03/29/21

1

 

 

 

 

11/05/21: Loan transferred to Special Servicing on 03/09/21 due to payment default (next due for 01/01/21 payment). Loan is secured by a six property hotel portfolio located throughout the U.S. Legal counsel counsel has been engaged.

 

Proposal has been received requesting temporary relief. Negotiations ongoing.

 

 

 

 

18

310945579

RT

TN

10/15/21

13

 

 

 

 

Loan transferred to special servicing effective 10/15/21 due to Sponsor bankruptcy. The parties have reached an agreement in principle for a modification/waiver of the Sponsor bankruptcy and resulting change in ownership due to Sponsor's

 

restructuring. ng.

 

 

 

 

 

 

 

36

310945364

LO

NC

07/14/20

1

 

 

 

 

Loan transferred for Imminent Monetary Default at Borrowers request as a result of the Covid-19 pandemic. Discussions with Borrower are ongoing and Special Servicer is evaluating the appropriate next steps. Counsel has been engaged.

 

 

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 24 of 29

 


 
 

 

                   

 

 

 

 

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

16

453011912

35,000,000.00

5.17500%

35,000,000.00                       5.17500%

8

10/29/20

06/01/20

--

17

453011978

33,806,081.98

4.75500%

33,806,081.98                       4.75500%

8

06/03/20

05/01/20

--

18

310945579

28,943,052.90

4.83900%

28,943,052.90                       4.83900%

10

07/08/20

06/11/20

08/11/20

34

300801781

9,762,471.05

4.93000%

9,762,471.05                       4.93000%

10

07/27/20

08/01/20

09/11/20

Totals

 

107,511,605.93

 

107,511,605.93

 

 

 

 

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 25 of 29

 


 
 

 

                       

 

 

 

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 26 of 29

 


 
 

 

                     

 

 

 

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 27 of 29

 


 
 

 

                         

 

 

 

 

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)

12

0.00

0.00

10,336.96

0.00

0.00

10,684.59

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

7,174.79

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

5,512.13

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

24

0.00

0.00

0.00

0.00

964.90

0.00

0.00

0.00

0.00

0.00

0.00

0.00

36

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

51

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

1.11

0.00

0.00

0.00

Total

0.00

0.00

26,523.88

0.00

964.90

10,684.59

0.00

0.00

1.11

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

38,174.48

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 28 of 29

 


 
 

 

   

Supplemental Notes

 

Risk Retention

 

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com<http://www.ctslink.com>, specifically under the "Risk Retention" tab for the BANK 2018-BNK14 transaction, certain information

provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29

 


(null)


	
		Prospectus Loan ID
		1
		10-13-2021
		11-12-2021
		BANA
		06-29-2018
		100000000
		120
		07-01-2028
		0
		0.0387135
		0.0387135
		3
		1
		120
		08-01-2018
		true
		1
		PP
		3
		333366.25
		100000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2028
		
			685 FIFTH AVENUE RETAIL
			685 FIFTH AVENUE, SOUTHEAST CORNER OF EAST 54TH STREET
			New York
			NY
			10022
			New York
			RT
			23575
			23575
			1926
			2016
			470000000
			MAI
			08-27-2018
			1
			1
			6
			10-01-2020
			N
			Coach
			20090
			04-30-2027
			Stuart Weitzman Outlet
			2589
			04-30-2027
			Tag Heuer
			896
			12-31-2022
			05-31-2018
			01-01-2021
			06-30-2021
			23573109.98
			11931533
			5844604.29
			2040220.49
			17728505.49
			9891312.51
			17346023.5
			9700071.51
			UW
			CREFC
			3131492
			2.82
			3.1586
			2.76
			3.0975
			F
			F
			06-30-2021
		
		false
		false
		100000000
		333366.25
		0.0387135
		0.0001092
		333366.25
		0
		0
		100000000
		100000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2
		10-13-2021
		11-12-2021
		MSBNA; WFB
		06-07-2018
		50000000
		120
		07-01-2028
		0
		0.0412125
		0.0412125
		3
		1
		120
		08-01-2018
		true
		1
		PP
		3
		354885.42
		50000000
		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
			MAI
			04-16-2018
			0.93
			0.95
			6
			10-01-2020
			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
			84104816
			30620668
			17366914.4
			154858979
			66737901.6
			151571708
			65094265.6
			UW
			CREFC
			36261276
			2.63
			1.8404
			2.58
			1.7951
			F
			F
			06-30-2021
		
		false
		false
		50000000
		177442.71
		0.0412125
		0.0001092
		177442.71
		0
		0
		50000000
		50000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		3
		10-13-2021
		11-12-2021
		WFB
		08-28-2018
		75450000
		120
		09-11-2028
		0
		0.048254
		0.048254
		3
		1
		120
		10-11-2018
		true
		1
		WL
		3
		0
		75450000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-10-2028
		
			PARK 80 WEST
			250 PEHLE AVENUE
			Saddle Brook
			NJ
			07663
			Bergen
			OF
			510130
			510130
			1972
			2017
			115800000
			MAI
			05-24-2018
			0.91
			0.86
			6
			10-11-2020
			N
			CBRE
			27276
			08-31-2024
			Assigned Risk Solutions  Ltd.
			27033
			03-31-2027
			New York Life Insurance Company
			26811
			02-29-2024
			05-31-2018
			01-01-2021
			06-30-2021
			15273811.38
			7248249
			7404511.06
			3506189.59
			7869300.32
			3742059.41
			7018880.06
			3316848.91
			UW
			CREFC
			1840608.63
			2.13
			2.033
			1.9
			1.802
			F
			F
			09-30-2021
		
		false
		false
		75450000
		313510.26
		0.048254
		0.0001217
		313510.26
		0
		0
		75450000
		75450000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4
		10-13-2021
		11-12-2021
		WFB
		09-07-2018
		70000000
		61
		0
		0.045575
		0.045575
		3
		1
		61
		10-06-2018
		1
		PP
		3
		0
		70000000
		1
		8
		0
		true
		true
		true
		false
		10-05-2020
		04-05-2023
		04-05-2023
		
			Prudential  Digital Realty Portfolio
			387600000
			06-30-2018
			F
		
		false
		false
		0
		0
		0
		0
		1
		0
		9
		09-16-2021
	
	
		Prospectus Loan ID
		4-001
		10-13-2021
		11-12-2021
		
			14901 FAA BOULEVARD
			2000
			78300000
			0
			6
			CYXTERA
			263700
			02-02-2022
			06-30-2018
		
		false
	
	
		Prospectus Loan ID
		4-002
		10-13-2021
		11-12-2021
		
			4650 OLD IRONSIDES DRIVE
			1977
			2012
			68400000
			0
			6
			CYXTERA
			124383
			04-30-2027
			06-30-2018
		
		false
	
	
		Prospectus Loan ID
		4-003
		10-13-2021
		11-12-2021
		
			43790 DEVIN SHAFRON DRIVE
			2011
			55300000
			0
			6
			VADATA, INC.
			152138
			05-31-2021
			06-30-2018
		
		false
	
	
		Prospectus Loan ID
		4-004
		10-13-2021
		11-12-2021
		
			636 PIERCE STREET
			2001
			2003
			45800000
			0
			6
			THE BANK OF NEW YORK MELLON
			108336
			04-30-2023
			06-30-2018
		
		false
	
	
		Prospectus Loan ID
		4-005
		10-13-2021
		11-12-2021
		
			21551 BEAUMEADE CIRCLE
			2012
			41300000
			0
			6
			EQUINIX, LLC
			152504
			12-31-2023
			06-30-2018
		
		false
	
	
		Prospectus Loan ID
		4-006
		10-13-2021
		11-12-2021
		
			7505 MASON KING COURT
			2003
			35900000
			0
			6
			VADATA, INC.
			109650
			12-31-2023
			06-30-2018
		
		false
	
	
		Prospectus Loan ID
		4-007
		10-13-2021
		11-12-2021
		
			4700 OLD IRONSIDES DRIVE
			1993
			1997
			34900000
			0
			6
			CYXTERA
			90139
			04-30-2027
			06-30-2018
		
		false
	
	
		Prospectus Loan ID
		4-008
		10-13-2021
		11-12-2021
		
			444 TOYAMA DRIVE
			1999
			27700000
			0
			6
			EQUINIX, LLC
			42083
			07-31-2022
			06-30-2018
		
		false
	
	
		Prospectus Loan ID
		5
		10-13-2021
		11-12-2021
		WFB
		08-16-2018
		65000000
		120
		09-11-2028
		0
		0.0515
		0.0515
		3
		1
		120
		10-11-2018
		false
		1
		PP
		3
		0
		65000000
		1
		22
		22
		0
		true
		true
		true
		false
		false
		09-10-2019
		03-10-2028
		03-10-2028
		
			Starwood Hotel Portfolio
			LO
			2943
			2943
			401000000
			0.73
			0.42
			09-11-2019
			N
			05-31-2018
			04-01-2020
			03-31-2021
			106614582
			37447485
			73391622
			33237463.57
			33222960
			4210021.43
			28658491
			2662753.03
			UW
			13837050
			2.4
			0.3042
			2.07
			0.1924
			F
			F
		
		false
		false
		65000000
		288256.94
		0.0515
		0.0001217
		288256.94
		0
		0
		65000000
		65000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		5-001
		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
			MAI
			07-02-2018
			0.71
			0.25
			6
			05-31-2018
			04-01-2020
			03-31-2021
			18340705
			3436334
			13943902
			4399053.63
			4396803
			-962719.63
			3480137
			-1134536.63
			UW
			CREFC
			1825747
			-0.5273
			-0.6214
			F
		
		false
	
	
		Prospectus Loan ID
		5-002
		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
			MAI
			07-06-2018
			0
			0.22
			6
			04-01-2020
			03-31-2021
			11907023
			1635839
			8638437
			2647752.54
			3268586
			-1011913.54
			2673235
			-1093705.54
			UW
			CREFC
			1235386
			-0.8191
			-0.8853
			F
		
		false
	
	
		Prospectus Loan ID
		5-003
		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
			MAI
			07-12-2018
			0.76
			0.31
			6
			05-31-2018
			04-01-2020
			03-31-2021
			7220742
			2268167
			4549955
			1709101.17
			2670787
			559065.83
			2381957
			468338.83
			UW
			CREFC
			1158857
			0.4824
			0.4041
			F
		
		false
	
	
		Prospectus Loan ID
		5-004
		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
			MAI
			07-09-2018
			0.88
			0.71
			6
			05-31-2018
			04-01-2020
			03-31-2021
			7865081
			4282481
			4534282
			3077822.52
			3330799
			1204658.48
			3016297
			1033359.48
			UW
			CREFC
			1144280
			1.0527
			0.903
			F
		
		false
	
	
		Prospectus Loan ID
		5-005
		10-13-2021
		11-12-2021
		
			COURTYARD GULFPORT BEACHFRONT
			1600 EAST BEACH BOULEVARD
			Gulfport
			MS
			39501
			Harrison
			LO
			149
			149
			1972
			2015
			22600000
			MAI
			07-10-2018
			0.66
			0.55
			6
			05-31-2018
			04-01-2020
			03-31-2021
			5008785
			3378826
			3381853
			2093283.47
			1626932
			1285542.53
			1428547
			1151740.53
			UW
			CREFC
			823590
			1.5609
			1.3984
			F
		
		false
	
	
		Prospectus Loan ID
		5-006
		10-13-2021
		11-12-2021
		
			FAIRFIELD INN ATLANTA DOWNTOWN
			54 PEACHTREE STREET SW
			Atlanta
			GA
			30303
			Fulton
			LO
			156
			156
			1915
			2012
			21000000
			MAI
			07-02-2018
			0.7
			0.33
			6
			05-31-2018
			04-01-2020
			03-31-2021
			6033534
			1683949
			4378312
			2097355.96
			1655222
			-413406.96
			1413835
			-480764.96
			UW
			CREFC
			765283
			-0.5402
			-0.6282
			F
		
		false
	
	
		Prospectus Loan ID
		5-007
		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
			MAI
			07-09-2018
			0.68
			0.09
			6
			05-31-2018
			04-01-2020
			03-31-2021
			3994581
			356210
			2543167
			896334.2
			1451414
			-540124.2
			1291636
			-554371.2
			UW
			CREFC
			703332
			-0.7679
			-0.7882
			F
		
		false
	
	
		Prospectus Loan ID
		5-008
		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
			MAI
			07-09-2018
			0.71
			0.36
			6
			05-31-2018
			04-01-2020
			03-31-2021
			4168157
			1297347
			2568997
			1212107.95
			1599160
			85239.05
			1432507
			33345.17
			UW
			CREFC
			630448
			0.1352
			0.0528
			F
		
		false
	
	
		Prospectus Loan ID
		5-009
		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
			MAI
			07-08-2018
			0.72
			0.48
			6
			05-31-2018
			04-01-2020
			03-31-2021
			3999663
			1689012
			2524693
			1398204.41
			1474970
			290807.59
			1314971
			223247.11
			UW
			CREFC
			615871
			0.4721
			0.3624
			F
		
		false
	
	
		Prospectus Loan ID
		5-010
		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
			MAI
			07-09-2018
			0.78
			0.34
			6
			05-31-2018
			04-01-2020
			03-31-2021
			3966386
			1207529
			2584454
			1125127.47
			1381932
			82401.53
			1223279
			34100.53
			UW
			CREFC
			564852
			0.1458
			0.0603
			F
		
		false
	
	
		Prospectus Loan ID
		5-011
		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
			MAI
			07-03-2018
			0.79
			0.4
			6
			05-31-2018
			04-01-2020
			03-31-2021
			4029691
			1320346
			2670325
			1146789.79
			1359366
			173556.21
			1198180
			120742.21
			UW
			CREFC
			491968
			0.3527
			0.2454
			F
		
		false
	
	
		Prospectus Loan ID
		5-012
		10-13-2021
		11-12-2021
		
			COURTYARD NORMAN
			770 COPPERFIELD DRIVE
			Norman
			OK
			73072
			Cleveland
			LO
			113
			113
			2009
			2016
			11600000
			MAI
			07-02-2018
			0.65
			0.41
			6
			05-31-2018
			04-01-2020
			03-31-2021
			2858581
			1493930
			1916415
			1107832.47
			942166
			386097.53
			827823
			326340.33
			UW
			CREFC
			422728
			0.9133
			0.7719
			F
		
		false
	
	
		Prospectus Loan ID
		5-013
		10-13-2021
		11-12-2021
		
			SPRINGHILL SUITES SCRANTON WILKES BARRE
			19 RADCLIFFE DRIVE
			Moosic
			PA
			18507
			Lackawanna
			LO
			102
			102
			2012
			11100000
			MAI
			07-03-2018
			0.74
			0.38
			6
			05-31-2018
			04-01-2020
			03-31-2021
			2982337
			1008322
			2033991
			953797.48
			948346
			54524.52
			829052
			14191.52
			UW
			CREFC
			404507
			0.1347
			0.035
			F
		
		false
	
	
		Prospectus Loan ID
		5-014
		10-13-2021
		11-12-2021
		
			COURTYARD SALISBURY
			128 TROOPERS WAY
			Salisbury
			MD
			21804
			Wicomico
			LO
			106
			106
			2006
			2015
			10700000
			MAI
			07-06-2018
			0.66
			0.44
			6
			05-31-2018
			04-01-2020
			03-31-2021
			2904462
			1613726
			2152022
			1248314.92
			752440
			365411.08
			636356
			300862.04
			UW
			CREFC
			389930
			0.9371
			0.7715
			F
		
		false
	
	
		Prospectus Loan ID
		5-015
		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
			MAI
			07-12-2018
			0.76
			0.38
			6
			05-31-2018
			04-01-2020
			03-31-2021
			3358281
			1113317
			2561956
			1175407.76
			796325
			-62090.76
			662010
			-106623.44
			UW
			CREFC
			386286
			-0.1607
			-0.276
			F
		
		false
	
	
		Prospectus Loan ID
		5-016
		10-13-2021
		11-12-2021
		
			RESIDENCE INN ROCKY MOUNT
			230 GATEWAY BOULEVARD
			Rocky Mount
			NC
			27804
			Nash
			LO
			77
			77
			1999
			2016
			10600000
			MAI
			07-11-2018
			0.73
			0.73
			6
			05-31-2018
			04-01-2020
			03-31-2021
			2390947
			2069122
			1511088
			1098455.1
			879859
			970666.9
			784222
			887902.02
			UW
			CREFC
			386286
			2.5128
			2.2985
			F
		
		false
	
	
		Prospectus Loan ID
		5-017
		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
			MAI
			07-03-2018
			0.72
			0.27
			6
			05-31-2018
			04-01-2020
			03-31-2021
			3049146
			664711
			2028476
			780186.98
			1020670
			-115475.98
			898704
			-142063.98
			UW
			CREFC
			368065
			-0.3137
			-0.3859
			F
		
		false
	
	
		Prospectus Loan ID
		5-018
		10-13-2021
		11-12-2021
		
			RESIDENCE INN SALISBURY
			140 CENTRE ROAD
			Salisbury
			MD
			21801
			Wicomico
			LO
			84
			84
			2007
			2015
			10000000
			MAI
			07-11-2018
			0.77
			0.73
			6
			05-31-2018
			04-01-2020
			03-31-2021
			2434461
			2176116
			1751456
			1349904.04
			683005
			826211.96
			585659
			739167.32
			UW
			CREFC
			364421
			2.2671
			2.0283
			F
		
		false
	
	
		Prospectus Loan ID
		5-019
		10-13-2021
		11-12-2021
		
			COURTYARD ROCKY MOUNT
			250 GATEWAY BOULEVARD
			Rocky Mount
			NC
			27804
			Nash
			LO
			90
			90
			2000
			2015
			8100000
			MAI
			07-11-2018
			0.68
			0.49
			6
			05-31-2018
			04-01-2020
			03-31-2021
			2491710
			1299589
			1777298
			968043.68
			714412
			331545.32
			614727
			279561.76
			UW
			CREFC
			295181
			1.1231
			0.947
			F
		
		false
	
	
		Prospectus Loan ID
		5-020
		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
			MAI
			07-03-2018
			0.69
			0.42
			6
			05-31-2018
			04-01-2020
			03-31-2021
			2522354
			973960
			1792831
			876133.75
			729523
			97826.25
			628629
			58868.25
			UW
			CREFC
			291536
			0.3355
			0.2019
			F
		
		false
	
	
		Prospectus Loan ID
		5-021
		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
			MAI
			07-03-2018
			0.73
			0.57
			6
			05-31-2018
			04-01-2020
			03-31-2021
			2672364
			1697451
			1829038
			1087012.77
			843326
			610438.23
			736422
			542540.19
			UW
			CREFC
			291536
			2.0938
			1.8609
			F
		
		false
	
	
		Prospectus Loan ID
		5-022
		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
			MAI
			07-02-2018
			0.7
			0.31
			6
			05-31-2018
			04-01-2020
			03-31-2021
			2415590
			781201
			1718674
			789441.52
			696916
			-8240.52
			600304
			-39488.52
			UW
			CREFC
			276960
			-0.0297
			-0.1425
			F
		
		false
	
	
		Prospectus Loan ID
		6
		10-13-2021
		11-12-2021
		MSBNA
		07-23-2018
		63000000
		120
		08-01-2028
		360
		0.0485
		0.0485
		3
		1
		0
		09-01-2018
		true
		1
		WL
		2
		332445.85
		62930666.65
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-31-2028
		
			EXECUTIVE TOWERS WEST
			1400, 1411 AND 1431 OPUS PLACE
			Downers Grove
			IL
			60515
			DuPage
			OF
			671416
			671416
			1983
			2017
			84900000
			MAI
			05-28-2018
			0.9
			0.86
			6
			10-01-2020
			N
			State Farm
			101354
			12-31-2021
			Zachry Engineering Corporation
			76897
			09-30-2024
			T-Mobile
			54492
			05-31-2026
			04-30-2018
			01-01-2021
			09-30-2021
			13332092.79
			11055072
			5722592.78
			4643895.41
			7609500.01
			6411176.59
			6449526.41
			5541196.09
			UW
			CREFC
			2992012.5
			1.91
			2.1427
			1.62
			1.8519
			F
			F
			09-01-2021
		
		false
		false
		59962846.49
		332445.85
		0.0485
		0.0001217
		250428.17
		82017.68
		0
		59880828.81
		59880828.81
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		7
		10-13-2021
		11-12-2021
		BANA
		08-28-2018
		51435200
		120
		09-01-2028
		0
		0.0442
		0.0442
		3
		1
		120
		10-01-2018
		true
		1
		WL
		3
		0
		51435200
		1
		23
		23
		5
		true
		true
		false
		false
		false
		05-31-2028
		
			ExchangeRight Net Leased Portfolio #23
			RT
			305562
			82960000
			1
			1
			10-01-2020
			N
			01-01-2021
			06-30-2021
			4950499.36
			2612299
			123762.48
			70043
			4826736.9
			2542256
			4606106.39
			2431939.5
			UW
			1149347.08
			2.09
			2.2119
			2
			2.1159
			F
			F
		
		false
		false
		51435200
		195768.09
		0.0442
		0.0001217
		195768.09
		0
		0
		51435200
		51435200
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		7-001
		10-13-2021
		11-12-2021
		
			GIANT FOOD STORE - MECHANICSBURG (SIMPSON), PA
			5301 SIMPSON FERRY ROAD
			Mechanicsburg
			PA
			17050
			Cumberland
			RT
			51500
			51500
			2004
			17600000
			MAI
			07-18-2018
			1
			1
			6
			Giant Food
			51394
			08-31-2030
			01-01-2021
			06-30-2021
			1055312.25
			556856
			26382.81
			14786
			1028929.44
			542070
			991743.96
			523477.5
			UW
			CREFC
			259389
			2.0897
			2.0181
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-002
		10-13-2021
		11-12-2021
		
			WALGREENS - DUNEDIN (MAIN), FL
			1477 MAIN STREET
			Dunedin
			FL
			34698
			Pinellas
			RT
			15046
			15046
			1998
			6400000
			MAI
			07-17-2018
			1
			1
			6
			Walgreens
			15046
			10-31-2028
			01-01-2021
			06-30-2021
			373977
			197336
			9349.43
			5235
			364627.58
			192101
			353763.64
			186669
			UW
			CREFC
			94323.34
			2.0366
			1.979
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-003
		10-13-2021
		11-12-2021
		
			WALGREENS - BRADENTON (26TH), FL
			4320 26TH STREET WEST
			Bradenton
			FL
			34205
			Manatee
			RT
			15924
			15924
			1998
			6200000
			MAI
			07-17-2018
			1
			1
			6
			Walgreens
			15924
			08-31-2028
			01-01-2021
			06-30-2021
			363090
			191591
			9077.25
			5083
			354012.75
			186508
			342514.85
			180759
			UW
			CREFC
			91375.94
			2.0411
			1.9781
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-004
		10-13-2021
		11-12-2021
		
			WALGREENS - NAPLES (AIRPORT), FL
			1565 AIRPORT ROAD SOUTH
			Naples
			FL
			34104
			Collier
			RT
			15962
			15962
			1999
			5700000
			MAI
			07-17-2018
			1
			1
			6
			Walgreens
			15962
			10-31-2029
			01-01-2021
			06-30-2021
			332832.46
			175625
			8320.81
			4659
			324511.65
			170966
			312986.32
			165203
			UW
			CREFC
			84006.68
			2.0351
			1.9665
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-005
		10-13-2021
		11-12-2021
		
			WALGREENS - CLINTON TOWNSHIP (SOUTH GRATIOT), MI
			1045 SOUTH GRATIOT AVENUE
			Clinton Township
			MI
			48036
			Macomb
			RT
			13800
			13800
			1999
			4300000
			MAI
			05-15-2018
			1
			1
			6
			Walgreens
			13800
			02-28-2030
			01-01-2021
			06-30-2021
			256500
			135347
			6412.5
			3590
			250087.5
			131757
			240123.23
			126775
			UW
			CREFC
			63373.38
			2.079
			2.0004
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-006
		10-13-2021
		11-12-2021
		
			WALGREENS - TEMPLE TERRACE (56TH), FL
			9202 NORTH 56TH STREET
			Temple Terrace
			FL
			33617
			Hillsborough
			RT
			15017
			15017
			1999
			6400000
			MAI
			07-17-2018
			1
			1
			6
			Walgreens
			15017
			06-30-2029
			01-01-2021
			06-30-2021
			371721.74
			196145
			9293.04
			5203
			362428.69
			190942
			351585.7
			185520.5
			UW
			CREFC
			59963.24
			3.1843
			3.0939
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-007
		10-13-2021
		11-12-2021
		
			TRACTOR SUPPLY - LEWISTON (LIBSON), ME
			1619 LISBON STREET
			Lewiston
			ME
			04240
			Androscoggin
			RT
			18750
			18750
			2009
			3850000
			MAI
			07-17-2018
			1
			1
			6
			Tractor Supply
			18750
			12-31-2032
			01-01-2021
			06-30-2021
			226062
			119337
			5651.55
			3514
			220410.45
			115823
			206872.05
			109053.5
			UW
			CREFC
			56741.6
			2.0412
			1.9219
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-008
		10-13-2021
		11-12-2021
		
			TRACTOR SUPPLY - NORTH VERSAILLES, PA
			122 MOSSIDE BOULEVARD
			North Versailles
			PA
			15137
			Allegheny
			RT
			21930
			21930
			2018
			3820000
			MAI
			07-17-2018
			1
			1
			6
			Tractor Supply
			21930
			08-31-2033
			01-01-2021
			06-30-2021
			223250
			117815
			5581.25
			3261
			217668.75
			114554
			201834.23
			106636.5
			UW
			CREFC
			56299.32
			2.0347
			1.894
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-009
		10-13-2021
		11-12-2021
		
			WALGREENS - OLDSMAR (TAMPA), FL
			3770 TAMPA ROAD
			Oldsmar
			FL
			34677
			Pinellas
			RT
			15083
			15083
			1998
			3510000
			MAI
			07-17-2018
			1
			1
			6
			Walgreens
			15083
			10-31-2028
			01-01-2021
			06-30-2021
			208278
			109902
			5206.95
			2915
			203071.05
			106987
			192180.4
			101541.5
			UW
			CREFC
			51730.37
			2.0681
			1.9628
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-010
		10-13-2021
		11-12-2021
		
			AUTOZONE - KENTWOOD (28TH STREET), MI
			2850 28TH STREET SOUTH EAST
			Kentwood
			MI
			49512
			Kent
			RT
			15000
			15000
			1995
			2008
			3300000
			MAI
			07-18-2018
			1
			1
			6
			Auto Zone
			15420
			09-30-2028
			01-01-2021
			06-30-2021
			194512.5
			102643
			4862.81
			2776
			189649.69
			99867
			178818.96
			94452
			UW
			CREFC
			34192.56
			2.9207
			2.7623
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-011
		10-13-2021
		11-12-2021
		
			ADVANCE AUTO PARTS - PASCO (WEST COURT), WA
			1325 WEST COURT STREET
			Pasco
			WA
			99301
			Franklin
			RT
			6912
			6912
			2017
			2180000
			MAI
			07-26-2018
			1
			1
			6
			Advance Auto Parts
			6874
			11-30-2032
			01-01-2021
			06-30-2021
			124944
			65929
			3123.6
			1750
			121820.4
			64179
			116829.6
			61683.5
			UW
			CREFC
			32128
			1.9976
			1.9199
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-012
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - LIMA (JAMESON), OH
			310 NORTH JAMESON AVENUE
			Lima
			OH
			45805
			Allen
			RT
			9207
			9207
			2016
			1710000
			MAI
			07-03-2018
			1
			1
			6
			Dollar General
			9207
			09-30-2031
			01-01-2021
			06-30-2021
			106270.8
			56076
			2656.77
			1489
			103614.03
			54587
			96966.13
			51263
			UW
			CREFC
			25202.26
			2.1659
			2.034
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-013
		10-13-2021
		11-12-2021
		
			FAMILY DOLLAR - LAREDO (TX-359), TX
			5611 STATE HIGHWAY 359
			Laredo
			TX
			78043
			Webb
			RT
			8320
			8320
			2018
			1640000
			MAI
			07-20-2018
			1
			1
			6
			Family Dollar
			8436
			07-31-2033
			01-01-2021
			06-30-2021
			99712.04
			52616
			2492.8
			1411
			97219.24
			51205
			91211.8
			48201.5
			UW
			CREFC
			24170.59
			2.1184
			1.9942
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-014
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - CLEVELAND (FULTON), OH
			3040 FULTON ROAD
			Cleveland
			OH
			44113
			Cuyahoga
			RT
			7598
			7598
			2018
			1620000
			MAI
			05-17-2018
			1
			1
			6
			Dollar General
			7598
			05-31-2033
			01-01-2021
			06-30-2021
			98503.6
			51967
			2462.59
			1378
			96041.01
			50589
			90554.89
			47846
			UW
			CREFC
			23875.4
			2.1188
			2.0039
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-015
		10-13-2021
		11-12-2021
		
			FAMILY DOLLAR - SAN ANGELO (JUNIUS), TX
			2014 JUNIUS STREET
			San Angelo
			TX
			76901
			Tom Green
			RT
			8335
			8335
			2018
			1610000
			MAI
			07-24-2018
			1
			1
			6
			Family Dollar
			8335
			03-31-2029
			01-01-2021
			06-30-2021
			104405.08
			55092
			2610.13
			1472
			101794.95
			53620
			95776.68
			50610.5
			UW
			CREFC
			23728.31
			2.2597
			2.1329
			F
			03-31-2021
		
		false
	
	
		Prospectus Loan ID
		7-016
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - BRISTOL (MARTIN LUTHER KING), TN
			281 MARTIN LUTHER KING JR. BOULEVARD
			Bristol
			TN
			37620
			Sullivan
			RT
			9198
			9198
			2013
			1590000
			MAI
			05-16-2018
			1
			1
			6
			Dollar General
			9198
			11-30-2028
			01-01-2021
			06-30-2021
			102216.16
			53939
			2555.4
			1457
			99660.76
			52482
			93019.36
			49161
			UW
			CREFC
			23433.62
			2.2396
			2.0978
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-017
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - CHATTANOOGA (RINGGOLD), TN
			5707 RINGGOLD ROAD
			Chattanooga
			TN
			37412
			Hamilton
			RT
			9100
			9100
			2013
			1590000
			MAI
			05-09-2018
			1
			1
			6
			Dollar General
			9100
			09-30-2028
			01-01-2021
			06-30-2021
			102221.86
			53942
			2555.55
			1460
			99666.32
			52482
			93095.68
			49196.5
			UW
			CREFC
			23433.62
			2.2396
			2.0993
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-018
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - JOHNSON CITY (ROAN), TN
			4809 NORTH ROAD STREET
			Johnson City
			TN
			37615
			Washington
			RT
			9261
			9261
			2013
			1550000
			MAI
			05-16-2018
			1
			1
			6
			Dollar General
			9261
			09-30-2028
			01-01-2021
			06-30-2021
			99274.05
			52387
			2481.85
			1417
			96792.2
			50970
			90105.31
			47626.5
			UW
			CREFC
			22843.74
			2.2312
			2.0848
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-019
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - MIDDLETOWN, OH
			5583 SOUTH DIXIE HIGHWAY
			Middletown
			OH
			45005
			Warren
			RT
			9187
			9187
			2017
			1475000
			MAI
			07-03-2018
			1
			1
			6
			Dollar General
			9187
			06-30-2032
			01-01-2021
			06-30-2021
			91572.44
			48320
			2289.31
			1282
			89283.13
			47038
			82649.67
			43721
			UW
			CREFC
			21738.77
			2.1637
			2.0111
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-020
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - BELTON (SCOTT), MO
			1508 NORTH SCOTT AVENUE
			Belton
			MO
			64012
			Cass
			RT
			9229
			9229
			2017
			1400000
			MAI
			03-07-2018
			1
			1
			6
			Dollar General
			9229
			11-30-2032
			01-01-2021
			06-30-2021
			84520.51
			44598
			2113.01
			1183
			82407.5
			43415
			75743.72
			40083
			UW
			CREFC
			20633.31
			2.1041
			1.9426
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-021
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - GRANDVIEW (140TH), MO
			5711 EAST 140TH STREET
			Grandview
			MO
			64030
			Jackson
			RT
			7642
			7642
			2017
			1395000
			MAI
			07-26-2018
			1
			1
			6
			Dollar General
			7642
			12-31-2033
			01-01-2021
			06-30-2021
			84588.91
			44634
			2114.72
			1184
			82474.19
			43450
			76956.3
			40691.5
			UW
			CREFC
			20559.51
			2.1133
			1.9792
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-022
		10-13-2021
		11-12-2021
		
			AUTOZONE - LELAND (VILLAGE ROAD), NC
			315 VILLAGE ROAD
			Leland
			NC
			28451
			Brunswick
			RT
			6782
			6782
			2008
			2010000
			MAI
			06-16-2018
			1
			1
			6
			Auto Zone
			6782
			07-31-2028
			01-01-2021
			06-30-2021
			115995
			61212
			2899.88
			1676
			113095.13
			59536
			108198.19
			57087.5
			UW
			CREFC
			18564
			3.207
			3.0751
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		7-023
		10-13-2021
		11-12-2021
		
			ADVANCE AUTO PARTS - JACKSON (WEST MONROE), MI
			909 WEST MONROE STREET
			Jackson
			MI
			49202
			Jackson
			RT
			6779
			6779
			2006
			2110000
			MAI
			05-15-2018
			1
			1
			6
			Advance Auto Parts
			6779
			12-31-2026
			01-01-2021
			06-30-2021
			130738.96
			68990
			3268.47
			1862
			127470.49
			67128
			122575.72
			64680.5
			UW
			CREFC
			17640.53
			3.8053
			3.6665
			F
			06-30-2021
		
		false
	
	
		Prospectus Loan ID
		8
		10-13-2021
		11-12-2021
		MSBNA
		07-25-2018
		50500000
		120
		08-01-2028
		0
		0.0478
		0.0478
		3
		1
		120
		09-01-2018
		true
		1
		WL
		3
		207863.61
		50500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2028
		
			GATEWAY CROSSING APARTMENTS
			3580 WEST GRANT LINE ROAD
			Tracy
			CA
			95304
			San Joaquin
			MF
			231
			231
			2018
			78380000
			MAI
			06-20-2018
			0.98
			0.97
			6
			10-01-2020
			N
			07-31-2018
			01-01-2021
			09-30-2021
			5494148
			4503529
			1479417.44
			1354153.12
			4014730.56
			3149375.88
			3968530.56
			3114725.88
			UW
			CREFC
			1840599
			1.64
			1.711
			1.62
			1.6922
			F
			F
		
		false
		false
		50500000
		207863.61
		0.0478
		0.0001217
		207863.61
		0
		0
		50500000
		50500000
		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
		MSBNA
		06-21-2018
		45978083
		120
		07-07-2028
		0
		0.04285
		0.04285
		3
		1
		120
		08-07-2018
		true
		1
		PP
		3
		184493.06
		45978083
		1
		8
		8
		0
		true
		true
		false
		false
		false
		01-06-2028
		
			Millennium Partners Portfolio
			1549699
			1460900000
			0.94
			1
			10-07-2020
			N
			12-31-2017
			01-01-2021
			06-30-2021
			105628854.45
			51549469
			31705172.9
			18536785.5
			73923681.54
			33012683.5
			70363227.1
			31232456
			UW
			15380769
			3.6
			2.1463
			3.43
			2.0306
			F
			F
		
		false
		false
		45978082.78
		169652.74
		0.04285
		0.0001092
		169652.74
		0
		0
		45978082.78
		45978082.78
		11-07-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		9-001
		10-13-2021
		11-12-2021
		
			MILLENNIUM TOWER BOSTON
			10 SUMMER STREET AND 1 FRANKLIN STREET
			Boston
			MA
			02110
			Suffolk
			MU
			351385
			351385
			1912
			2014
			360000000
			MAI
			05-07-2018
			1
			1
			6
			Havas North America  Inc.
			118125
			11-30-2024
			Primark US Corp
			94907
			09-30-2030
			Gap Utl Str dba Old navy LLC
			30350
			01-31-2027
			12-31-2017
			01-01-2021
			06-30-2021
			23844929.39
			12176882
			4261240.12
			2350929.17
			19583689.27
			9825952.83
			18667190.06
			9367703.33
			UW
			CREFC
			3962173
			2.4799
			2.3642
			F
			09-30-2021
		
		false
	
	
		Prospectus Loan ID
		9-002
		10-13-2021
		11-12-2021
		
			LINCOLN SQUARE
			1992 BROADWAY
			New York
			NY
			10023
			New York
			RT
			349420
			349420
			1992
			340000000
			MAI
			05-15-2018
			0.92
			1
			6
			Lews Lncln Thtr Holding
			149936
			11-30-2028
			Rbok-Sprts Clb/NY
			142211
			06-29-2039
			Repb Cit App Inc
			22500
			12-15-2019
			12-31-2017
			01-01-2021
			06-30-2021
			22999988.78
			11136323
			6875468.54
			4236515.46
			16124520.24
			6899807.54
			15453287.19
			6564191.04
			UW
			CREFC
			3961090
			1.7418
			1.6571
			F
			09-30-2021
		
		false
	
	
		Prospectus Loan ID
		9-003
		10-13-2021
		11-12-2021
		
			FOUR SEASONS SAN FRANCISCO RETAIL
			747 MARKET STREET & 20-99 YERBA BUENA LANE AND 735-773 MARKET STREET
			San Francisco
			CA
			94103
			San Francisco
			MU
			210788
			210788
			2001
			2001
			170100000
			MAI
			05-01-2018
			0.92
			1
			6
			HSBC BANK USA  N. A.
			35925
			04-19-2024
			KENNY NACHWALTER ET AL
			21000
			03-31-2027
			Bltn Glbl Captl Inc
			20707
			11-30-2030
			12-31-2017
			01-01-2021
			06-30-2021
			13544875.66
			5882198
			4993734.7
			2464539.4
			8551140.96
			3417658.6
			8063904.47
			3174040.1
			UW
			CREFC
			1846342
			1.851
			1.719
			F
			09-30-2021
		
		false
	
	
		Prospectus Loan ID
		9-004
		10-13-2021
		11-12-2021
		
			LINCOLN WEST
			1961-1965 BROADWAY AND 155 WEST 66TH STREET
			New York
			NY
			10023
			New York
			RT
			88418
			88418
			1997
			170000000
			MAI
			05-15-2018
			1
			1
			6
			Rymurs Frntr Cmpny
			33070
			11-30-2024
			Willam-Sonm Inc.
			20330
			01-31-2027
			Zara USA Inc
			16792
			03-31-2024
			12-31-2017
			01-01-2021
			06-30-2021
			11561597.53
			5369904
			4446223.07
			2316912.66
			7115374.46
			3052991.34
			6771485.81
			2881046.84
			UW
			CREFC
			1687552
			1.8091
			1.7072
			F
			09-30-2021
		
		false
	
	
		Prospectus Loan ID
		9-005
		10-13-2021
		11-12-2021
		
			COMMERCIAL UNITS AT THE FOUR SEASONS MIAMI
			1441 BRICKELL AVENUE
			Miami
			FL
			33131
			Miami-Dade
			MU
			260517
			260517
			2003
			123100000
			MAI
			05-04-2018
			0.84
			0
			6
			EQUINOX
			49135
			06-30-2039
			HSBC BANK
			47145
			03-31-2024
			KENNY NACHWALTER
			21000
			03-31-2027
			12-31-2017
			01-01-2021
			06-30-2021
			12492308.07
			7058713
			4597203.62
			2624577.44
			7895104.45
			4434135.56
			7353709.79
			4163438.56
			UW
			CREFC
			1267289
			3.4989
			3.2853
			F
		
		false
	
	
		Prospectus Loan ID
		9-006
		10-13-2021
		11-12-2021
		
			LINCOLN TRIANGLE
			1972 AND 1976 BROADWAY
			New York
			NY
			10023
			New York
			RT
			76411
			76411
			1995
			125000000
			MAI
			05-15-2018
			1
			1
			6
			C21 1972 B LLC
			61093
			01-31-2031
			Banana Republic
			13882
			07-31-2021
			12-31-2017
			01-01-2021
			06-30-2021
			8409037.95
			4054379
			3122378.27
			1946854.74
			5286659.68
			2107524.26
			5027908.92
			1978148.76
			UW
			CREFC
			1245625
			1.6919
			1.588
			F
			09-08-2021
		
		false
	
	
		Prospectus Loan ID
		9-007
		10-13-2021
		11-12-2021
		
			RITZ CARLTON WASHINGTON DC RETAIL
			2200 M STREET, NORTHWEST
			Washington
			DC
			20037
			District of Columbia
			RT
			132377
			132377
			2000
			120700000
			MAI
			05-04-2018
			1
			1
			6
			MP Sprts Clb Wsh
			100000
			06-30-2039
			CVS
			13600
			01-31-2030
			Bullard Strt LLC
			7387
			05-31-2025
			12-31-2017
			01-01-2021
			06-30-2021
			8345449.96
			3985122
			1653002.35
			1104196.62
			6692447.61
			2880925.38
			6471429.5
			2770416.38
			UW
			CREFC
			1009065
			2.855
			2.7455
			F
			09-08-2021
		
		false
	
	
		Prospectus Loan ID
		9-008
		10-13-2021
		11-12-2021
		
			RITZ CARLTON GEORGETOWN RETAIL
			3111 K STREET, NORTHWEST
			Washington
			DC
			20007
			District of Columbia
			RT
			80383
			80383
			2002
			52000000
			MAI
			05-04-2018
			1
			1
			6
			Lws Arln Cln In.
			72000
			11-30-2032
			Mate  LLC
			3023
			10-31-2024
			MS Ice Con  LLC
			574
			09-30-2024
			12-31-2017
			01-01-2021
			06-30-2021
			4430667.11
			1885948
			1755922.23
			1492260.01
			2674744.88
			393687.99
			2554311.36
			333470.99
			UW
			CREFC
			401633
			0.9802
			0.8302
			F
			09-30-2021
		
		false
	
	
		Prospectus Loan ID
		10
		10-13-2021
		11-12-2021
		WFB
		05-24-2018
		30000000
		120
		06-11-2028
		0
		0.03768
		0.03768
		3
		1
		120
		07-11-2018
		false
		1
		PP
		3
		162233.33
		30000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		10-10-2020
		12-10-2027
		12-10-2027
		
			1745 BROADWAY
			1745 BROADWAY
			New York
			NY
			10019
			New York
			OF
			684515
			684515
			2003
			632000000
			MAI
			04-18-2018
			1
			1
			6
			10-11-2020
			N
			Penguin Random House  LLC
			603650
			06-30-2033
			PDT Partners  LLC
			53490
			06-30-2023
			Bertelsmann  Inc.
			27375
			06-30-2033
			01-01-2021
			09-30-2021
			60711276
			44347060
			23764145
			17802790.17
			36947131
			26544269.83
			36605053
			26287711.33
			UW
			CREFC
			9148494.55
			3.03
			2.9014
			3
			2.8734
			F
			F
			09-30-2021
		
		false
		false
		30000000
		97340
		0.03768
		0.0001092
		97340
		0
		0
		30000000
		30000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		11
		10-13-2021
		11-12-2021
		BANA
		06-04-2018
		50000000
		120
		07-01-2028
		360
		0.04696
		0.04696
		3
		1
		24
		08-01-2018
		true
		1
		WL
		5
		202188.89
		50000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2028
		
			RESIDENCE INN & COURTYARD PHOENIX DOWNTOWN
			132 SOUTH CENTRAL AVENUE
			Phoenix
			AZ
			85003
			Maricopa
			LO
			320
			320
			2017
			105000000
			MAI
			05-01-2018
			0.7
			0.46
			6
			10-01-2020
			N
			07-31-2018
			04-01-2020
			03-31-2021
			14219851
			4404079
			7333952
			3335128.37
			6885899
			1068950.63
			6230605
			892787.47
			UW
			CREFC
			2869300.8
			2.21
			0.3725
			2
			0.3111
			F
			F
		
		false
		false
		49067166.16
		259198.71
		0.04696
		0.0001217
		198416.72
		60781.99
		0
		49006384.17
		49006384.17
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		12
		10-13-2021
		11-12-2021
		WFB
		08-31-2018
		50000000
		60
		09-11-2023
		360
		0.0572
		0.0572
		3
		1
		0
		10-11-2018
		false
		1
		WL
		2
		0
		50000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-10-2023
		
			DOUBLETREE GRAND NANILOA HOTEL
			93 BANYAN DRIVE
			Hilo
			HI
			96720
			Hawaii
			LO
			388
			388
			1966
			2017
			100100000
			MAI
			07-17-2018
			56400000
			08-23-2021
			MAI
			0.87
			0.46
			6
			10-11-2020
			N
			07-31-2018
			01-01-2021
			06-30-2021
			26129761
			6472478
			19166906
			5091019.04
			6962856
			1381458.96
			5917665
			858863.96
			UW
			CREFC
			1745005
			2
			0.7916
			1.7
			0.4921
			F
			F
		
		false
		false
		48016841.99
		290834.23
		0.0572
		0.0001217
		236509.62
		54324.61
		0
		48917177.03
		47962517.38
		06-11-2020
		1
		false
		4826014.44
		420221.73
		36240.88
		3
		0
		Wells Fargo Bank, NA
		06-04-2020
		false
		0
		2
		0
	
	
		Prospectus Loan ID
		13
		10-13-2021
		11-12-2021
		BANA
		08-31-2018
		44000000
		120
		09-01-2043
		300
		0.04485
		0.04485
		3
		1
		0
		10-01-2018
		true
		1
		WL
		2
		0
		44000000
		1
		10
		10
		0
		false
		true
		false
		false
		false
		05-31-2028
		
			U-Haul SAC Portfolio 16
			SS
			559566
			72100000
			0.92
			0.95
			10-01-2020
			N
			06-30-2018
			07-01-2020
			06-30-2021
			6600134.24
			8024442
			2104843
			4079975.96
			4495291
			3944466.04
			4426260
			3875436.04
			UW
			2930301
			1.53
			1.346
			1.51
			1.3225
			F
			F
		
		false
		false
		40932688.07
		244191.82
		0.04485
		0.0001217
		158085.45
		86106.37
		0
		40846581.7
		40846581.7
		11-01-2021
		09-01-2028
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		13-001
		10-13-2021
		11-12-2021
		
			U-HAUL MOVING & STORAGE ECKHERT
			7741-43 ECKHERT ROAD
			San Antonio
			TX
			78240
			Bexar
			SS
			98660
			98660
			691
			691
			1984
			8950000
			MAI
			06-04-2018
			0.91
			0.97
			6
			07-01-2020
			06-30-2021
			0
			1177751
			0
			592156.64
			0
			585594.36
			0
			576818.36
			UW
			CREFC
			372531
			1.5719
			1.5483
			F
		
		false
	
	
		Prospectus Loan ID
		13-002
		10-13-2021
		11-12-2021
		
			U-HAUL MOVING & STORAGE WHITE LANE
			6201-6261 WHITE LANE
			Bakersfield
			CA
			93309
			Kern
			SS
			73218
			73218
			648
			648
			1984
			8500000
			MAI
			06-06-2018
			0.96
			0.98
			6
			07-01-2020
			06-30-2021
			0
			1591376
			0
			1046103.52
			0
			545272.48
			0
			536871.48
			UW
			CREFC
			356631
			1.5289
			1.5053
			F
		
		false
	
	
		Prospectus Loan ID
		13-003
		10-13-2021
		11-12-2021
		
			U-HAUL MOVING & STORAGE ON THE HILL
			2101 SOUTH KINGSHIGHWAY BOULEVARD
			St. Louis
			MO
			63110
			St. Louis City
			SS
			61529
			61529
			494
			494
			1997
			7870000
			MAI
			06-06-2018
			0.78
			0.91
			6
			07-01-2020
			06-30-2021
			0
			803102
			0
			403607.49
			0
			399494.51
			0
			391533.51
			UW
			CREFC
			337937
			1.1821
			1.1585
			F
		
		false
	
	
		Prospectus Loan ID
		13-004
		10-13-2021
		11-12-2021
		
			U-HAUL STORAGE TEMPE TOWN LAKE
			500 NORTH SCOTTSDALE ROAD
			Tempe
			AZ
			85281
			Maricopa
			SS
			55854
			55854
			544
			544
			1985
			7890000
			MAI
			06-06-2018
			0.98
			0.91
			6
			07-01-2020
			06-30-2021
			0
			511880
			0
			197471.85
			0
			314408.15
			0
			306981.15
			UW
			CREFC
			315274
			0.9972
			0.9736
			F
		
		false
	
	
		Prospectus Loan ID
		13-005
		10-13-2021
		11-12-2021
		
			U-HAUL MOVING & STORAGE EAST PASADENA
			3559 EAST COLORADO BOULEVARD
			Pasadena
			CA
			91107
			Los Angeles
			SS
			37689
			37689
			438
			438
			1990
			9100000
			MAI
			06-14-2018
			0.99
			1
			6
			07-01-2020
			06-30-2021
			0
			822969
			0
			333606.38
			0
			489362.62
			0
			481999.62
			UW
			CREFC
			312570
			1.5656
			1.542
			F
		
		false
	
	
		Prospectus Loan ID
		13-006
		10-13-2021
		11-12-2021
		
			U-HAUL MOVING & STORAGE BURLINGTON
			94 CONNECTICUT DRIVE
			Burlington
			NJ
			08016
			Burlington
			SS
			58911
			58911
			503
			503
			1988
			7070000
			MAI
			06-11-2018
			0.96
			1
			6
			07-01-2020
			06-30-2021
			0
			797659
			0
			372082.53
			0
			425576.47
			0
			418588.47
			UW
			CREFC
			296633
			1.4346
			1.4111
			F
		
		false
	
	
		Prospectus Loan ID
		13-007
		10-13-2021
		11-12-2021
		
			U-HAUL MOVING & STORAGE ALMA-PLANO
			3401 ALMA DRIVE
			Plano
			TX
			75023
			Collin
			SS
			38488
			38488
			490
			490
			1995
			6400000
			MAI
			06-07-2018
			0.84
			0.84
			6
			07-01-2020
			06-30-2021
			0
			623270
			0
			342382.73
			0
			280887.27
			0
			274862.27
			UW
			CREFC
			255735
			1.0983
			1.0747
			F
		
		false
	
	
		Prospectus Loan ID
		13-008
		10-13-2021
		11-12-2021
		
			U-HAUL MOVING & STORAGE RIDGEWAY AVE
			2055 RIDGEWAY AVENUE
			Rochester
			NY
			14626
			Monroe
			SS
			40310
			40310
			405
			405
			1988
			6030000
			MAI
			06-04-2018
			0.98
			0.99
			6
			07-01-2020
			06-30-2021
			0
			610514
			0
			277589.45
			0
			332924.55
			0
			326964.55
			UW
			CREFC
			252998
			1.3159
			1.2923
			F
		
		false
	
	
		Prospectus Loan ID
		13-009
		10-13-2021
		11-12-2021
		
			U-HAUL MOVING & STORAGE RUFE SNOW
			6550 BROWNING DRIVE
			North Richland Hills
			TX
			76180
			Tarrant
			SS
			63012
			63012
			488
			488
			1985
			5230000
			MAI
			06-07-2018
			0.95
			0.9
			6
			07-01-2020
			06-30-2021
			0
			514408
			0
			215296.65
			0
			299111.35
			0
			293983.35
			UW
			CREFC
			217692
			1.374
			1.3504
			F
		
		false
	
	
		Prospectus Loan ID
		13-010
		10-13-2021
		11-12-2021
		
			U-HAUL MOVING & STORAGE MIDDLETOWN
			1200 NEWFIELD STREET
			Middletown
			CT
			06457
			Middlesex
			SS
			31895
			31895
			323
			323
			1985
			5060000
			MAI
			06-06-2018
			0.91
			0.99
			6
			07-01-2020
			06-30-2021
			0
			571513
			0
			299678.72
			0
			271834.28
			0
			266833.28
			UW
			CREFC
			212300
			1.2804
			1.2568
			F
		
		false
	
	
		Prospectus Loan ID
		14
		10-13-2021
		11-12-2021
		MSBNA
		08-30-2018
		40000000
		120
		09-01-2028
		0
		0.04465
		0.04465
		3
		1
		120
		10-01-2018
		true
		1
		WL
		3
		0
		40000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		05-31-2028
		
			2301 E 7TH STREET
			2301 EAST 7TH STREET
			Los Angeles
			CA
			90023
			Los Angeles
			OF
			257737
			257737
			1924
			2013
			84100000
			MAI
			06-21-2018
			0.88
			0.89
			6
			10-01-2020
			N
			KAYNE
			17971
			11-30-2021
			FARFETCH
			16177
			07-02-2023
			LA COLLECTIVE/ LAGENCE
			13294
			10-02-2021
			06-30-2018
			01-01-2021
			06-30-2021
			5502582.74
			2583291
			1344920.2
			490123
			4157662.54
			2093168
			3903842.36
			1966258
			UW
			CREFC
			902922
			2.3
			2.3182
			2.16
			2.1776
			F
			F
			06-30-2021
		
		false
		false
		40000000
		153794.44
		0.04465
		0.0002967
		153794.44
		0
		0
		40000000
		40000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		15
		10-13-2021
		11-12-2021
		MSBNA
		07-09-2018
		36000000
		120
		08-01-2028
		360
		0.0519
		0.0519
		3
		1
		48
		09-01-2018
		true
		1
		WL
		5
		160890
		36000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2028
		
			GREAT SOUTHERN SHOPPING CENTER
			1155 WASHINGTON PIKE
			Bridgeville
			PA
			15017
			Allegheny
			RT
			338672
			338672
			1954
			2008
			53500000
			MAI
			01-26-2018
			0.95
			0.84
			6
			10-01-2020
			N
			Fitness International  LLC
			45000
			02-29-2024
			T J Maxx
			37797
			01-31-2025
			Big Lots
			34000
			06-30-2022
			05-31-2018
			01-01-2021
			06-30-2021
			4921206.86
			2474976
			1441891.44
			828453.36
			3479315.42
			1646522.64
			3113229.34
			1463479.64
			UW
			CREFC
			944580
			1.47
			1.7431
			1.31
			1.5493
			F
			F
			09-30-2021
		
		false
		false
		36000000
		160890
		0.0519
		0.0001217
		160890
		0
		0
		36000000
		36000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		16
		10-13-2021
		11-12-2021
		MSBNA
		05-09-2018
		35000000
		120
		06-01-2028
		0
		0.05175
		0.05175
		3
		1
		120
		07-01-2018
		true
		1
		PP
		3
		155968.75
		35000000
		1
		1
		1
		5
		true
		true
		false
		false
		true
		01-31-2028
		
			SHOPPES AT CHINO HILLS
			13991-13911 PEYTON DRIVE, 13850-13925 CITY CENTER DRIVE, 3335-3625 GRAND AVENUE
			Chino Hills
			CA
			91709
			San Bernardino
			RT
			378676
			378676
			2008
			176000000
			MAI
			04-14-2018
			0
			11-12-2020
			MAI
			0.95
			0.84
			6
			10-01-2020
			N
			JACUZZI BRANDS CORPORATION
			32458
			09-30-2021
			Barnes & Noble
			28129
			06-30-2023
			Forever 21
			21169
			12-31-2023
			12-31-2017
			01-01-2021
			06-30-2021
			13847197.12
			6656252
			4492148.91
			2445195.86
			9355048.21
			4211056.14
			8943799.94
			4005432.14
			UW
			CREFC
			2877875
			1.62
			1.4632
			1.55
			1.3918
			F
			F
			09-30-2021
		
		false
		false
		35000000
		155968.75
		0.05175
		0.0001217
		155968.75
		0
		0
		35000000
		35000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		07-09-2020
		02-26-2021
		false
		8
		06-01-2020
		98
		06-01-2028
	
	
		Prospectus Loan ID
		17
		10-13-2021
		11-12-2021
		MSBNA
		08-29-2018
		35000000
		120
		09-01-2028
		360
		0.04755
		0.04755
		3
		1
		0
		10-01-2018
		true
		1
		PP
		2
		0
		35000000
		1
		6
		6
		5
		false
		true
		false
		false
		true
		04-30-2028
		
			Navika Six Portfolio
			LO
			803
			803
			126600000
			120500000
			08-01-2021
			MAI
			0.77
			0.63
			10-01-2020
			N
			05-31-2018
			07-01-2020
			06-30-2021
			30762165
			17283652
			19260434
			12823208
			11501731
			4460444
			10271244
			3769097
			UW
			5073343
			2.27
			0.8791
			2.02
			0.7429
			F
			F
		
		false
		false
		33328064.14
		182682.06
		0.04755
		0.0001217
		136464.54
		46217.52
		0
		33614535.46
		33281846.62
		04-01-2021
		1
		false
		1277779.58
		0
		0
		3
		0
		Wells Fargo Bank, NA
		03-29-2021
		false
		0
		1
		05-01-2020
		98
		09-01-2028
		0
	
	
		Prospectus Loan ID
		17-001
		10-13-2021
		11-12-2021
		
			EMBASSY SUITES ONTARIO AIRPORT
			3663 EAST GUASTI ROAD
			Ontario
			CA
			91761
			San Bernardino
			LO
			175
			175
			2011
			50000000
			MAI
			06-01-2018
			0.84
			0.68
			6
			05-31-2018
			07-01-2020
			06-30-2021
			10859489
			6000903
			6326705
			4051131
			4532784
			1949772
			4098404
			1709736
			UW
			CREFC
			2003689
			0.973
			0.8532
			F
		
		false
		98
	
	
		Prospectus Loan ID
		17-002
		10-13-2021
		11-12-2021
		
			HILTON GARDEN INN MT LAUREL
			4000 ATRIUM WAY
			Mount Laurel
			NJ
			08054
			Burlington
			LO
			140
			140
			2011
			23600000
			MAI
			06-01-2018
			0.75
			0.57
			6
			05-31-2018
			07-01-2020
			06-30-2021
			5130432
			2609065
			3593582
			2149486
			1536850
			459579
			1331633
			355216
			UW
			CREFC
			945742
			0.4859
			0.3755
			F
		
		false
		98
	
	
		Prospectus Loan ID
		17-003
		10-13-2021
		11-12-2021
		
			SPRINGHILL SUITES TAMPA NORTH TAMPA PALMS
			5396 PRIMROSE LAKE CIRCLE
			Tampa
			FL
			33647
			Hillsborough
			LO
			127
			127
			2010
			2017
			16000000
			MAI
			06-01-2018
			0.77
			0.69
			6
			05-31-2018
			07-01-2020
			06-30-2021
			4101915
			2629939
			2424571
			1974756
			1677344
			655183
			1513267
			549985
			UW
			CREFC
			641181
			1.0218
			0.8577
			F
		
		false
		98
	
	
		Prospectus Loan ID
		17-004
		10-13-2021
		11-12-2021
		
			FAIRFIELD INN HOUSTON CONROE
			3010 INTERSTATE 45 NORTH
			Conroe
			TX
			77303
			Montgomery
			LO
			120
			120
			2010
			15000000
			MAI
			06-01-2018
			0.71
			0.55
			6
			05-31-2018
			07-01-2020
			06-30-2021
			3224572
			1856416
			1956878
			1448009
			1267694
			408407
			1138711
			334150
			UW
			CREFC
			601107
			0.6794
			0.5558
			F
		
		false
		98
	
	
		Prospectus Loan ID
		17-005
		10-13-2021
		11-12-2021
		
			SPRINGHILL SUITES HOUSTON ROSENBERG
			6815 READING ROAD
			Rosenberg
			TX
			77471
			Fort Bend
			LO
			118
			118
			2009
			2017
			11000000
			MAI
			06-01-2018
			0.85
			0.7
			6
			05-31-2018
			07-01-2020
			06-30-2021
			3361028
			1947383
			2092556
			1454243
			1268472
			493140
			1134031
			415245
			UW
			CREFC
			440812
			1.1187
			0.942
			F
		
		false
		98
	
	
		Prospectus Loan ID
		17-006
		10-13-2021
		11-12-2021
		
			HOLIDAY INN TITUSVILLE KENNEDY SPACE CENTER
			4715 HELEN HAUSER BOULEVARD
			Titusville
			FL
			32780
			Brevard
			LO
			123
			123
			2010
			11000000
			MAI
			06-01-2018
			0.68
			0.62
			6
			05-31-2018
			07-01-2020
			06-30-2021
			4084729
			2239946
			2866142
			1745583
			1218587
			494363
			1055198
			404765
			UW
			CREFC
			440812
			1.1214
			0.9182
			F
		
		false
		98
	
	
		Prospectus Loan ID
		18
		10-13-2021
		11-12-2021
		WFB
		04-30-2018
		30000000
		120
		05-11-2028
		360
		0.04839
		0.04839
		1
		1
		0
		06-11-2018
		false
		1
		PP
		2
		158107.58
		29850568.84
		1
		1
		1
		5
		false
		true
		true
		false
		true
		10-10-2020
		02-10-2028
		02-10-2028
		
			COOLSPRINGS GALLERIA
			1800, 1910, 1914 AND 1916 GALLERIA BOULEVARD
			Franklin
			TN
			37067
			Williamson
			RT
			640176
			640176
			1991
			2017
			322000000
			MAI
			03-23-2018
			0.96
			0.95
			6
			10-11-2020
			N
			Belk
			183079
			01-31-2030
			H&M Clothing Stores
			23644
			01-31-2026
			Kings Bowl of North Hills LLC
			22678
			04-30-2026
			12-31-2017
			01-01-2021
			06-30-2021
			30554183.09
			12070473
			10828664.61
			4368417.95
			19725518.49
			7702055.05
			18729081.45
			7203836.55
			UW
			CREFC
			4912725
			2.01
			1.5677
			1.91
			1.4663
			F
			F
			06-30-2021
		
		false
		true
		28348088.97
		158107.58
		0.04839
		0.0001217
		114313.67
		43793.91
		0
		28348088.95
		28304295.06
		10-11-2021
		1
		false
		157989.46
		0
		0
		A
		0
		Wells Fargo Bank, NA
		10-15-2021
		false
		0
		13
		06-11-2020
		98
		05-11-2028
		0
	
	
		Prospectus Loan ID
		19
		10-13-2021
		11-12-2021
		MSBNA
		07-11-2018
		30000000
		72
		08-08-2024
		72
		0.03585
		0.03585
		3
		1
		0
		09-08-2018
		true
		1
		PP
		2
		460898.4
		29631714.1
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-07-2024
		
			PFIZER BUILDING
			235 EAST 42ND STREET
			New York
			NY
			10017
			New York
			OF
			823623
			823623
			1960
			2004
			210000000
			MAI
			03-26-2018
			1
			1
			6
			10-08-2020
			N
			PFIZER INC.
			823623
			07-09-2024
			01-01-2021
			09-30-2021
			32944920
			24708690
			9900000
			7353408
			23044920
			17355282
			23044920
			17355282
			UW
			CREFC
			17283690
			1
			1.0041
			1
			1.0041
			F
			F
		
		false
		false
		15124516.55
		460898.4
		0.03585
		0.0001217
		46690.64
		414207.76
		0
		14710308.79
		14710308.79
		11-08-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		20
		National Cooperative Bank, N.A.
		08-27-2018
		20000000
		120
		09-01-2028
		360
		0.0438
		0.0438
		3
		1
		10-01-2018
		true
		1
		WL
		2
		75433.33
		20000000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2028
		05-30-2028
		
			305 East 24th Owners Corp.
			305 East 24th Street
			New York
			NY
			10010
			New York
			CH
			0
			370
			370
			1963
			2006
			290000000
			MAI
			08-27-2018
			290000000
			08-27-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-09-2010
			01-01-2020
			12-31-2020
			12735182
			8075648
			5963000
			6631547
			6772182
			1444101
			6772182
			1444101
			UW
			CREFC
			968915
			9.29
			1.49
			9.29
			1.49
			F
		
		false
		false
		19654625.94
		99916.04
		0.0438
		0.0009
		74130.7
		25785.34
		19628840.6
		19628840.6
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		21
		10-13-2021
		11-12-2021
		WFB
		07-31-2018
		19387500
		120
		08-11-2028
		360
		0.0467
		0.0467
		3
		1
		72
		09-11-2018
		true
		1
		WL
		5
		77964.68
		19387500
		1
		1
		1
		5
		true
		true
		false
		false
		false
		05-10-2028
		
			SEVILLE PLAZA
			5469, 5471 AND 5473 KEARNY VILLA ROAD
			San Diego
			CA
			92123
			San Diego
			OF
			139993
			139993
			1981
			28000000
			MAI
			06-07-2018
			0.93
			0.96
			6
			10-11-2020
			N
			County of San Diego
			46469
			11-30-2024
			Sleep Data Services LLC
			18487
			07-31-2023
			Child Development Council
			16433
			03-31-2025
			04-30-2018
			01-01-2021
			06-30-2021
			3652045.17
			2004109
			1497010.59
			781467.45
			2155034.58
			1222641.55
			1988813.34
			1139531.05
			UW
			CREFC
			457728.12
			1.79
			2.6711
			1.65
			2.4895
			F
			F
			06-30-2021
		
		false
		false
		19387500
		77964.68
		0.0467
		0.0001217
		77964.68
		0
		0
		19387500
		19387500
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		22
		10-13-2021
		11-12-2021
		MSBNA
		06-22-2018
		18500000
		120
		07-01-2028
		0
		0.04665
		0.04665
		3
		1
		120
		08-01-2018
		true
		1
		WL
		3
		74316.04
		18500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-29-2028
		
			ENCINO OAKS
			17300-17340 VENTURA BOULEVARD
			Encino
			CA
			91316
			Los Angeles
			RT
			53625
			53625
			1974
			2002
			31000000
			MAI
			03-24-2018
			0.98
			0.95
			6
			10-01-2020
			N
			CVS
			21000
			05-31-2032
			The Nook  LLC
			2600
			12-31-2025
			Laundro Mutt
			2170
			02-28-2026
			03-31-2018
			01-01-2021
			03-31-2021
			2314592.23
			571373
			633739.89
			146171.23
			1680852.34
			425201.77
			1584152.67
			401026.77
			UW
			CREFC
			215756.25
			1.92
			1.9707
			1.81
			1.8587
			F
			F
			03-29-2021
		
		false
		false
		18500000
		74316.04
		0.04665
		0.0001217
		74316.04
		0
		0
		18500000
		18500000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		23
		10-13-2021
		11-12-2021
		WFB
		06-25-2018
		18450000
		120
		07-11-2028
		0
		0.04605
		0.04605
		3
		1
		120
		08-11-2018
		true
		1
		WL
		3
		73161.94
		18450000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2028
		
			PABLO CREEK PLAZA - FL
			13672-13740 BEACH BOULEVARD, 3267 HODGES BOULEVARD
			Jacksonville
			FL
			32224
			Duval
			RT
			112900
			112900
			2007
			30800000
			MAI
			04-09-2018
			0.99
			0.99
			6
			10-11-2020
			N
			Michaels Arts
			23970
			02-28-2022
			OfficeMax
			20055
			03-31-2023
			Dollar Tree
			9280
			01-31-2025
			05-31-2018
			01-01-2021
			06-30-2021
			2927192
			1666873
			758895
			452582.67
			2168297
			1214290.33
			2025995
			1143139.83
			UW
			CREFC
			429531.39
			2.52
			2.827
			2.35
			2.6613
			F
			F
			06-30-2021
		
		false
		false
		18450000
		73161.94
		0.04605
		0.0001217
		73161.94
		0
		0
		18450000
		18450000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		24
		10-13-2021
		11-12-2021
		MSBNA
		04-26-2018
		17415000
		120
		05-01-2028
		360
		0.0528
		0.0528
		3
		1
		0
		06-01-2018
		true
		1
		PP
		2
		96490.12
		17342711.76
		1
		1
		1
		0
		false
		true
		true
		false
		false
		04-30-2020
		01-31-2028
		01-31-2028
		
			ANDERSON TOWNE CENTER
			7418-7578 BEECHMONT AVENUE
			Cincinnati
			OH
			45255
			Hamilton
			RT
			347622
			347622
			1967
			2017
			60600000
			MAI
			03-08-2018
			0.96
			0.91
			6
			X
			Macy's
			114478
			01-31-2029
			Cincinnati
			48907
			12-29-2031
			CRUNCH FITNESS
			25000
			06-30-2027
			12-31-2017
			01-01-2021
			06-30-2021
			5958445.52
			2647494
			1987433.18
			1091171.56
			3971012.34
			1556322.44
			3623390.34
			1382511.44
			UW
			CREFC
			831095
			1.41
			1.8726
			1.28
			1.6634
			F
			F
			06-30-2021
		
		false
		false
		16576742.5
		96490.12
		0.0528
		0.0002967
		75368.92
		21121.2
		0
		16555621.3
		16555621.3
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		06-15-2020
		07-31-2020
		false
		0
		8
		0
	
	
		Prospectus Loan ID
		25
		10-13-2021
		11-12-2021
		WFB
		08-07-2018
		17000000
		120
		08-11-2028
		360
		0.0497
		0.0497
		3
		1
		36
		09-11-2018
		false
		1
		WL
		5
		72755.28
		17000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-10-2028
		
			HYATT PLACE ROSEVILLE
			220 CONFERENCE CENTER DRIVE
			Roseville
			CA
			95678
			Placer
			LO
			151
			151
			2010
			2015
			27500000
			MAI
			07-02-2018
			0.85
			0.63
			6
			10-11-2020
			N
			06-30-2018
			07-01-2020
			06-30-2021
			6576696
			4196115
			4152900
			2981232.68
			2423796
			1214882.32
			2114691
			1017664.92
			UW
			CREFC
			856635
			2.22
			1.4182
			1.94
			1.1879
			F
			F
		
		false
		false
		16961191.78
		90948.24
		0.0497
		0.0001217
		72589.19
		18359.05
		0
		16942832.73
		16942832.73
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		26
		10-13-2021
		11-12-2021
		WFB
		08-29-2018
		16300000
		120
		09-11-2028
		360
		0.04885
		0.04885
		3
		1
		60
		10-11-2018
		true
		1
		WL
		5
		0
		16300000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		06-10-2028
		
			CARMAX SCHAUMBURG
			250 EAST GOLF ROAD
			Schaumburg
			IL
			60173
			Cook
			RT
			93333
			93333
			1997
			32300000
			MAI
			01-08-2018
			1
			1
			6
			10-11-2020
			N
			Carmax Auto Superstores
			93333
			01-31-2031
			12-31-2017
			01-01-2021
			06-30-2021
			2706835.83
			1056244
			828025.97
			474855.96
			1878810
			581388.04
			1782056
			533010.54
			UW
			CREFC
			402551.12
			1.81
			1.4442
			1.72
			1.324
			F
			F
			06-30-2021
		
		false
		false
		16300000
		68566.4
		0.04885
		0.0001217
		68566.4
		0
		0
		16300000
		16300000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		27
		10-13-2021
		11-12-2021
		BANA
		07-24-2018
		13552500
		120
		08-01-2028
		360
		0.04706
		0.04706
		3
		1
		60
		09-01-2018
		true
		1
		WL
		5
		54920
		13552500
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			ARROWHEAD FOUNTAINS
			16150 NORTH ARROWHEAD FOUNTAINS CENTER DRIVE
			Peoria
			AZ
			85382
			Maricopa
			OF
			96759
			96759
			1998
			2016
			21000000
			MAI
			06-25-2018
			0.95
			0.99
			6
			10-01-2020
			N
			Employers Mutual Casualty Company
			19876
			06-30-2030
			Nova Financial & Inv
			9077
			03-31-2025
			West USA Realty  Inc.
			7347
			07-31-2026
			05-31-2018
			01-01-2021
			06-30-2021
			2387094
			1373579
			896809.82
			371777.2
			1490284.18
			1001801.8
			1343778.18
			928548.8
			UW
			CREFC
			322433.55
			1.77
			3.107
			1.59
			2.8798
			F
			F
			06-30-2021
		
		false
		false
		13552500
		54920
		0.04706
		0.0001217
		54920
		0
		0
		13552500
		13552500
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		28
		10-13-2021
		11-12-2021
		MSBNA
		06-07-2018
		13500000
		120
		07-01-2028
		0
		0.04335
		0.04335
		3
		1
		120
		08-01-2018
		true
		1
		WL
		3
		50394.38
		13500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2028
		
			CLINTON VALLEY SHOPPING CENTER
			44955 SCHOENHERR ROAD
			Sterling Heights
			MI
			48313
			Macomb
			RT
			188105
			188105
			1979
			21500000
			MAI
			04-13-2018
			0.98
			0.88
			6
			10-01-2020
			N
			Hobby Lobby
			55352
			06-30-2029
			Office Depot
			30175
			03-31-2024
			DSW Shoe Warehouse  Inc
			25000
			01-31-2032
			03-31-2018
			01-01-2021
			09-30-2021
			2913339.92
			2073821
			865105.2
			881949.13
			2048234.72
			1191871.87
			1774985.28
			986935.12
			UW
			CREFC
			445421.28
			3.45
			2.6758
			2.99
			2.2157
			F
			F
			09-30-2021
		
		false
		false
		13500000
		50394.38
		0.04335
		0.0001217
		50394.38
		0
		0
		13500000
		13500000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		29
		10-13-2021
		11-12-2021
		MSBNA
		07-11-2018
		13000000
		120
		08-01-2028
		0
		0.0475
		0.0475
		3
		1
		120
		09-01-2018
		true
		1
		WL
		3
		53173.61
		13000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			VILLAGE TEN SC
			2022-2170 NORTHDALE BOULEVARD NORTHWEST
			Coon Rapids
			MN
			55433
			Anoka
			RT
			208127
			208127
			1971
			22550000
			MAI
			05-16-2018
			1
			0.99
			6
			10-01-2020
			N
			Life Time Fitness
			107928
			12-31-2026
			Cub Foods Supermarkets
			68141
			12-10-2022
			Dollar Tree
			13039
			09-30-2023
			05-31-2018
			01-01-2021
			09-30-2021
			2704972.5
			2076716
			1318574.89
			895559.39
			1386397.61
			1181156.61
			1163701.66
			1014134.61
			UW
			CREFC
			469985.1
			2.21
			2.5131
			1.86
			2.1578
			F
			F
			09-30-2021
		
		false
		false
		13000000
		53173.61
		0.0475
		0.0005217
		53173.61
		0
		0
		13000000
		13000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		30
		10-13-2021
		11-12-2021
		MSBNA
		07-11-2018
		12467000
		120
		08-01-2028
		0
		0.046
		0.046
		3
		1
		120
		09-01-2018
		true
		1
		WL
		3
		49383.17
		12467000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			SHANNON SQUARE
			3673 & 3717 LEXINGTON AVENUE NORTH
			Arden Hills
			MN
			55126
			Ramsey
			RT
			97638
			97638
			1986
			19470000
			MAI
			05-16-2018
			0.97
			0.97
			6
			10-01-2020
			N
			Cub Foods Supermarkets
			68442
			12-04-2023
			Anytime Fitness
			5647
			09-30-2028
			Davanni's
			3500
			05-31-2026
			05-31-2018
			01-01-2021
			09-30-2021
			2181630.76
			1541105
			794930.29
			284058.45
			1386700.47
			1257046.55
			1234502.36
			1142897.3
			UW
			CREFC
			436483.52
			2.38
			2.8799
			2.12
			2.6184
			F
			F
			09-30-2021
		
		false
		false
		12467000
		49383.17
		0.046
		0.0005217
		49383.17
		0
		0
		12467000
		12467000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		31
		10-13-2021
		11-12-2021
		MSBNA
		07-18-2018
		12000000
		120
		08-01-2028
		0
		0.05141
		0.05141
		3
		1
		120
		09-01-2018
		true
		1
		WL
		3
		53123.67
		12000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		07-31-2020
		04-30-2028
		04-30-2028
		
			50 FELL STREET
			50 FELL STREET
			San Francisco
			CA
			94102
			San Francisco
			OF
			23604
			23604
			1931
			2014
			18960000
			MAI
			06-06-2018
			1
			1
			6
			X
			Leport 50 Fell  LLC
			23604
			01-31-2029
			05-31-2018
			01-01-2021
			06-30-2021
			1293416.03
			663879
			200188.84
			88930.58
			1093227.19
			574948.42
			1045546.91
			551107.92
			UW
			CREFC
			312744
			1.75
			1.8383
			1.67
			1.7621
			F
			F
			06-30-2021
		
		false
		false
		12000000
		53123.67
		0.05141
		0.0001217
		53123.67
		0
		0
		12000000
		12000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		32
		10-13-2021
		11-12-2021
		WFB
		05-08-2018
		12000000
		120
		05-11-2028
		360
		0.0515
		0.0515
		3
		1
		12
		06-11-2018
		true
		1
		WL
		5
		53216.67
		12000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		10-10-2020
		11-10-2027
		11-10-2027
		
			GABLES OF AVON
			9779 EAST US HIGHWAY 36
			Avon
			IN
			46123
			Hendricks
			RT
			112620
			112620
			2007
			18700000
			MAI
			03-11-2018
			0.94
			1
			6
			X
			Ashley Furniture
			55000
			10-31-2025
			Aldi Food Store
			21278
			01-31-2028
			Dollar Tree
			12000
			01-31-2028
			06-30-2018
			01-01-2021
			06-30-2021
			1716602
			925688
			493568
			273258.21
			1223034
			652429.79
			1144200
			613012.79
			UW
			CREFC
			393139
			1.56
			1.6595
			1.46
			1.5592
			F
			F
			06-30-2021
		
		false
		false
		11593217.63
		65523.15
		0.0515
		0.0004217
		51412.7
		14110.45
		0
		11579107.18
		11579107.18
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		33
		National Cooperative Bank, N.A.
		08-02-2018
		10500000
		120
		09-01-2028
		0.0452
		0.0452
		3
		1
		10-01-2018
		true
		1
		WL
		3
		40868.33
		10500000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		02-28-2028
		05-30-2028
		
			Greenbriar Tenants Corp.
			85-15 Main Street
			Briarwood
			NY
			11435
			Queens
			CH
			0
			222
			222
			1966
			1997
			44400000
			MAI
			03-26-2018
			44400000
			03-26-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			01-14-2013
			01-01-2020
			12-31-2020
			4251370
			2606920
			2332000
			2449661
			1919370
			157259
			1919370
			157259
			UW
			CREFC
			482510
			0.33
			0.33
			F
		
		false
		false
		10500000
		40868.33
		0.0452
		0.0009
		40868.33
		10500000
		10500000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		34
		10-13-2021
		11-12-2021
		BANA
		05-15-2018
		10220000
		120
		06-01-2028
		300
		0.0493
		0.0493
		3
		1
		0
		07-01-2018
		true
		1
		WL
		2
		59329.03
		10170558.33
		1
		1
		1
		5
		false
		true
		false
		false
		true
		02-29-2028
		
			TOWNEPLACE SUITES - NEWNAN GA
			4001 MCINTOSH PARKWAY
			Newnan
			GA
			30263
			Coweta
			LO
			89
			89
			2014
			16500000
			MAI
			03-12-2018
			0.87
			0.85
			6
			10-01-2020
			N
			06-30-2018
			07-01-2020
			06-30-2021
			3336468
			2884614
			1760344
			1554556.93
			1576124
			1330057.08
			1441470
			1213518.67
			UW
			CREFC
			711948
			2.21
			1.8681
			2.02
			1.7045
			F
			F
		
		false
		true
		9494208.12
		59329.03
		0.0493
		0.0001217
		40305.55
		19023.48
		0
		9475184.64
		9475184.64
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
		08-01-2020
		98
		06-01-2028
	
	
		Prospectus Loan ID
		35
		10-13-2021
		11-12-2021
		MSBNA
		08-16-2018
		10000000
		120
		09-01-2028
		360
		0.04985
		0.04985
		3
		1
		24
		10-01-2018
		true
		1
		WL
		5
		0
		10000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-30-2028
		
			WOLCOTT MANOR PHASE II
			6825, 6829, AND 6833 WOLCOTT PLACE
			New Albany
			OH
			43054
			Franklin
			MF
			62
			62
			2016
			14100000
			MAI
			06-11-2018
			0.97
			0.95
			6
			10-01-2020
			N
			06-30-2018
			01-01-2021
			09-30-2021
			1333326.3
			1081356
			494236.05
			458722.16
			839090.25
			622633.84
			823590.25
			611008.84
			UW
			CREFC
			482314.77
			1.3
			1.2909
			1.28
			1.2668
			F
			F
		
		false
		false
		9846426.58
		53590.53
		0.04985
		0.0001217
		42267.15
		11323.38
		0
		9835103.2
		9835103.2
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		36
		10-13-2021
		11-12-2021
		WFB
		08-16-2018
		10000000
		120
		09-11-2028
		360
		0.05155
		0.05155
		3
		1
		0
		10-11-2018
		true
		1
		WL
		2
		0
		10000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-10-2028
		
			HYATT PLACE RALEIGH MIDTOWN
			1105 NAVAHO DRIVE
			Raleigh
			NC
			27609
			Wake
			LO
			127
			127
			1999
			2016
			13900000
			MAI
			06-05-2018
			13200000
			05-24-2021
			MAI
			0.7
			0.37
			6
			10-11-2020
			N
			06-30-2018
			01-01-2021
			06-30-2021
			3484834
			779826
			2231435
			696300.88
			1253399
			83525.12
			1114006
			13828.62
			UW
			CREFC
			327801
			1.91
			0.2548
			1.7
			0.0421
			F
			F
		
		false
		false
		9557079.23
		54633.43
		0.05155
		0.0001217
		42424.14
		12209.29
		0
		9768508.25
		9544869.94
		05-11-2020
		1
		false
		982664.79
		0
		17378
		3
		0
		Wells Fargo Bank, NA
		07-14-2020
		false
		0
		1
		0
	
	
		Prospectus Loan ID
		37
		10-13-2021
		11-12-2021
		BANA
		07-12-2018
		9945000
		120
		08-01-2028
		360
		0.0468
		0.0468
		3
		1
		60
		09-01-2018
		true
		1
		WL
		5
		40078.35
		9945000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2028
		
			PAVILIONS SHOPPING CENTER
			1837-1955 W. GUADALUPE ROAD
			Mesa
			AZ
			85202
			Maricopa
			RT
			129601
			129601
			1986
			2008
			15300000
			MAI
			06-11-2018
			0.97
			0.99
			6
			10-01-2020
			N
			Stilwell Piano's
			15820
			04-30-2028
			Villa Tuscana  LLC
			15135
			12-31-2027
			Horizon Thrift LLC
			12568
			04-30-2027
			05-31-2018
			01-01-2021
			06-30-2021
			1603139
			933090
			484170.17
			255956.29
			1118968.83
			677133.71
			995847.83
			615573.21
			UW
			CREFC
			235299
			1.81
			2.8777
			1.61
			2.6161
			F
			F
			06-30-2021
		
		false
		false
		9945000
		40078.35
		0.0468
		0.0007967
		40078.35
		0
		0
		9945000
		9945000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		38
		10-13-2021
		11-12-2021
		MSBNA
		06-05-2018
		9247500
		120
		07-01-2028
		0
		0.04975
		0.04975
		3
		1
		120
		08-01-2018
		true
		1
		WL
		3
		39616.55
		9247500
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2028
		
			PARKSIDE CHAMBLEE
			3453 PIERCE DRIVE
			Chamblee
			GA
			30341
			Dekalb
			OF
			43648
			43648
			1958
			2017
			13700000
			MAI
			04-25-2018
			0.91
			0.95
			6
			10-01-2020
			N
			Hearst Autos  Inc.
			21023
			04-30-2025
			Global Executive Group  LLC
			7457
			01-31-2023
			SKIM Analytical
			5093
			09-14-2022
			01-01-2021
			06-30-2021
			1141007.82
			657458
			352634.23
			144760.34
			788373.59
			512697.66
			753148.15
			495084.66
			UW
			CREFC
			232587.48
			1.69
			2.2043
			1.61
			2.1285
			F
			F
			06-30-2021
		
		false
		false
		9247500
		39616.55
		0.04975
		0.0001217
		39616.55
		0
		0
		9247500
		9247500
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		39
		10-13-2021
		11-12-2021
		MSBNA
		06-28-2018
		8200000
		120
		07-01-2028
		360
		0.05285
		0.05285
		3
		1
		12
		08-01-2018
		true
		1
		WL
		5
		37317.97
		8200000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2028
		
			LAKE PARK APARTMENTS
			4612-4626 SOUTH LAKE PARK AVENUE
			Chicago
			IL
			60653
			Cook
			MF
			48
			48
			1913
			2018
			11400000
			MAI
			05-30-2018
			1
			1
			6
			10-01-2020
			N
			04-30-2018
			01-01-2021
			06-30-2021
			894063
			428241
			195842.52
			147946.37
			698220.48
			280294.63
			684924.48
			273646.63
			UW
			CREFC
			272752
			1.28
			1.0276
			1.26
			1.0032
			F
			F
		
		false
		false
		7949160.98
		45458.63
		0.05285
		0.0001217
		36176.41
		9282.22
		0
		7939878.76
		7939878.76
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		40
		10-13-2021
		11-12-2021
		BANA
		05-09-2018
		8000000
		120
		06-01-2028
		360
		0.04987
		0.04987
		3
		1
		0
		07-01-2018
		true
		1
		WL
		2
		42882.19
		7973190.32
		1
		1
		1
		5
		false
		true
		false
		false
		false
		02-29-2028
		
			APPLE VALLEY OFFICE
			1430 OAK COURT, 4020 EXECUTIVE DRIVE & 4021-4029 EXECUTIVE DRIVE
			Beavercreek
			OH
			45430
			Greene
			OF
			130440
			130440
			1985
			12200000
			MAI
			04-03-2018
			0.97
			0.7
			6
			10-01-2020
			N
			MacAulay-Brown  Inc.
			45500
			12-31-2022
			MacAuley Brown
			9880
			12-31-2022
			DDC IT Services  LLC
			9770
			01-31-2024
			07-31-2018
			01-01-2021
			06-30-2021
			2185741
			1063189
			1038811
			530669.35
			1146930
			532519.65
			989678
			453893.65
			UW
			CREFC
			257293
			2.23
			2.0697
			1.92
			1.7641
			F
			F
			06-30-2021
		
		false
		false
		7602818.23
		42882.19
		0.04987
		0.0001217
		32649.25
		10232.94
		0
		7592585.28
		7592585.29
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		41
		10-13-2021
		11-12-2021
		BANA
		07-27-2018
		7000000
		120
		08-01-2028
		0
		0.05101
		0.05101
		3
		1
		120
		09-01-2018
		true
		1
		WL
		3
		30747.69
		7000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		09-30-2020
		04-30-2028
		04-30-2028
		
			POINCIANA CENTER
			864 - 900 CYPRESS PARKWAY
			Kissimmee
			FL
			34759
			Osceola
			MU
			91670
			91670
			1993
			2016
			13400000
			MAI
			08-06-2018
			0.83
			0.98
			6
			X
			METRO PCS
			4000
			08-31-2022
			LIN USA, LLC
			3000
			07-31-2023
			BORINQUEN RESTAURANT & PIZZERIA
			2000
			08-31-2021
			05-31-2018
			01-01-2021
			06-30-2021
			1389383
			829495
			509308
			288082
			880075
			541413
			843246
			522998
			UW
			CREFC
			180519
			2.43
			2.9992
			2.33
			2.8971
			F
			F
		
		false
		false
		7000000
		30747.69
		0.05101
		0.0007967
		30747.69
		0
		0
		7000000
		7000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		42
		National Cooperative Bank, N.A.
		08-16-2018
		6750000
		120
		09-01-2028
		360
		0.044
		0.044
		3
		1
		10-01-2018
		true
		1
		WL
		2
		29912.96
		6750000
		1
		2
		2
		10
		false
		true
		false
		false
		0
		02-28-2028
		05-30-2028
		
			Maplewood Garden Apartment Corp.
			120 South Park Ave
			Rockville Centre
			NY
			11570
			Incomplete
			CH
			0
			53
			107
			1960
			2009
			23200000
			MAI
			08-07-2018
			23200000
			08-07-2018
			MAI
			98
			88
			6
			N
			0
			0
			0
			07-10-2018
			12-31-2019
			12-30-2020
			2084598
			1210315
			892105
			1109112
			1192493
			101203
			1167093
			101203
			UW
			CREFC
			358956
			3.32
			0.28
			3.25
			0.28
			C
		
		false
		false
		6559697.64
		29912.96
		0.044
		0.0009
		24853.97
		5058.99
		6554638.65
		6554638.65
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		43
		10-13-2021
		11-12-2021
		BANA
		08-09-2018
		6055000
		120
		09-01-2028
		360
		0.04867
		0.04867
		3
		1
		24
		10-01-2018
		true
		1
		WL
		5
		0
		6055000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-29-2028
		
			RIGGS LANDING
			930, 940, 950, AND 990 EAST RIGGS ROAD
			Chandler
			AZ
			85249
			Maricopa
			RT
			46322
			46322
			2006
			8650000
			MAI
			06-28-2018
			1
			0.89
			6
			10-01-2020
			N
			PREMIER LEARNING
			11200
			08-07-2026
			Heartstrings Pet Resort
			7200
			12-13-2025
			Kinect Physical Therapy
			3800
			09-30-2022
			05-31-2018
			01-01-2021
			06-30-2021
			936997.88
			472851
			263892.94
			164831.2
			673104.94
			308019.8
			607313.24
			275124.1
			UW
			CREFC
			192085
			1.75
			1.6035
			1.58
			1.4323
			F
			F
			06-30-2021
		
		false
		false
		5959827.19
		32014.16
		0.04867
		0.0007967
		24977.8
		7036.36
		0
		5952790.83
		5952790.83
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		44
		National Cooperative Bank, N.A.
		08-30-2018
		5600000
		120
		09-01-2028
		480
		0.0447
		0.0447
		3
		1
		10-01-2018
		true
		1
		WL
		2
		25067.63
		5600000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2028
		05-30-2028
		
			Berkeley Apartments Corp.
			99-45 67th Road
			Forest Hills
			NY
			11375
			Queens
			CH
			0
			128
			128
			1941
			2017
			43500000
			MAI
			07-26-2018
			43500000
			07-26-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			12-14-2009
			01-01-2020
			12-31-2020
			2195669
			1582664
			982332
			1225484
			1213337
			357180
			1213337
			357180
			UW
			CREFC
			300812
			1.19
			1.19
			F
		
		false
		false
		5445134.49
		25067.63
		0.0447
		0.0009
		20959.23
		4108.4
		5441026.09
		5441026.09
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		45
		10-13-2021
		11-12-2021
		WFB
		08-22-2018
		5300000
		120
		09-11-2028
		0
		0.047
		0.047
		3
		1
		120
		10-11-2018
		true
		1
		WL
		3
		0
		5300000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		04-10-2028
		
			NC SS Portfolio
			NC
			SS
			113790
			967
			967
			10350000
			07-09-2018
			0.96
			0.99
			10-11-2020
			N
			06-30-2018
			01-01-2021
			09-30-2021
			1096630
			911756
			306595
			313396.28
			790036
			598359.72
			772953
			585547.47
			UW
			189592.78
			3.13
			3.156
			3.06
			3.0884
			F
			F
		
		false
		false
		5300000
		21450.28
		0.047
		0.0001217
		21450.28
		0
		0
		5300000
		5300000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		45-001
		10-13-2021
		11-12-2021
		
			AAA SELF STORAGE - GREENSBORO
			6121 LANDMARK CENTER BOULEVARD
			Greensboro
			NC
			27407
			Guilford
			SS
			68925
			68925
			596
			596
			1999
			6250000
			MAI
			07-09-2018
			0.98
			0.99
			6
			06-30-2018
			01-01-2021
			09-30-2021
			657277
			538728
			179341
			173085.84
			477936
			365642.16
			467584
			357877.41
			UW
			CREFC
			113755.67
			3.2142
			3.146
			F
		
		false
	
	
		Prospectus Loan ID
		45-002
		10-13-2021
		11-12-2021
		
			AAA SELF STORAGE - WINSTON SALEM
			2790 GRIFFITH ROAD
			Winston Salem
			NC
			27103
			Forsyth
			SS
			44865
			44865
			371
			371
			1999
			2006
			4100000
			MAI
			07-09-2018
			0.93
			0.99
			6
			06-30-2018
			01-01-2021
			09-30-2021
			439353
			373028
			127254
			140310.44
			312100
			232717.56
			305370
			227670.06
			UW
			CREFC
			75837.11
			3.0686
			3.002
			F
		
		false
	
	
		Prospectus Loan ID
		46
		National Cooperative Bank, N.A.
		07-30-2018
		4500000
		120
		08-01-2028
		480
		0.0437
		0.0437
		3
		1
		09-01-2018
		true
		1
		WL
		2
		19855.83
		4497077.92
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2028
		04-30-2028
		
			Avalon Terrace Owners, Inc.
			89-00 170th Street
			Jamaica
			NY
			11432
			Queens
			CH
			0
			166
			166
			1964
			2009
			23620000
			MAI
			07-12-2018
			23620000
			07-12-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			07-15-2008
			01-01-2020
			12-31-2020
			2039010
			1557932
			1164130
			1288898
			874880
			269034
			874880
			269034
			UW
			CREFC
			238270
			1.13
			1.13
			F
		
		false
		false
		4368734.75
		19855.83
		0.0437
		0.0009
		16439.79
		3416.04
		4365318.71
		4365318.71
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		47
		10-13-2021
		11-12-2021
		MSBNA
		06-29-2018
		3850000
		120
		07-01-2028
		360
		0.0517
		0.0517
		3
		1
		60
		08-01-2018
		true
		1
		WL
		5
		17139.99
		3850000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-29-2028
		
			DEER PARK MARKETPLACE
			3601 CENTER STREET
			Deer Park
			TX
			77536
			Harris
			RT
			34951
			34951
			1978
			2016
			5800000
			MAI
			05-25-2018
			1
			0.92
			6
			10-01-2020
			N
			Planet Fitness
			20011
			05-16-2027
			King Dollar
			10020
			02-28-2025
			Tex Smiles Dent
			2200
			01-25-2028
			04-30-2018
			01-01-2021
			06-30-2021
			568720.15
			223253
			184736.81
			103302
			383983.34
			119951
			359168.13
			107542
			UW
			CREFC
			100628
			1.52
			1.192
			1.42
			1.0687
			F
			F
			06-30-2021
		
		false
		false
		3850000
		17139.99
		0.0517
		0.0008967
		17139.99
		0
		0
		3850000
		3850000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		48
		National Cooperative Bank, N.A.
		07-30-2018
		3500000
		120
		08-01-2028
		360
		0.0431
		0.0431
		3
		1
		09-01-2018
		true
		1
		WL
		2
		17341.06
		3495648.8
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2028
		04-30-2028
		
			1390 Broadway Owners Inc.
			1390 Broadway
			Hewlett
			NY
			11557
			Nassau
			CH
			0
			58
			58
			1965
			1998
			19700000
			MAI
			06-27-2018
			19700000
			06-27-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			01-17-2012
			12-31-2019
			12-30-2020
			1809465
			1733209
			1258000
			1423880
			551465
			309329
			551465
			309329
			UW
			CREFC
			208093
			3.02
			1.49
			3.02
			1.49
			F
		
		false
		false
		3313585.47
		17341.06
		0.0431
		0.0009
		12298
		5043.06
		3308542.41
		3308542.41
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		49
		National Cooperative Bank, N.A.
		07-31-2018
		3300000
		120
		08-01-2028
		360
		0.0443
		0.0443
		3
		1
		09-01-2018
		true
		1
		WL
		2
		16583.64
		3296004.94
		1
		2
		2
		10
		false
		true
		false
		false
		0
		01-31-2028
		04-30-2028
		
			Amackassin Gardens, Inc.
			293-295 North Broadway
			Yonkers
			NY
			10701
			Westchester
			CH
			0
			19
			39
			1928
			2011
			8910000
			MAI
			06-26-2018
			8910000
			06-26-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			06-20-2008
			06-30-2019
			06-29-2020
			961426
			605204
			434171
			406772
			527255
			198432
			527255
			198432
			UW
			CREFC
			199004
			1
			1
			C
		
		false
		false
		3128034.58
		16583.64
		0.0443
		0.0009
		11932.58
		4651.06
		3123383.52
		3123383.52
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		50
		National Cooperative Bank, N.A.
		08-28-2018
		3150000
		120
		09-01-2028
		360
		0.0434
		0.0434
		3
		1
		10-01-2018
		true
		1
		WL
		2
		15662.53
		3150000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2028
		05-30-2028
		
			601 Kappock Owners Corp.
			601 Kappock Street
			Bronx
			NY
			10463
			Bronx
			CH
			0
			98
			98
			1960
			2006
			26100000
			MAI
			07-13-2018
			26100000
			07-13-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			02-16-2009
			01-01-2020
			12-31-2020
			1960549
			1462272
			907633
			1233110
			1052916
			229162
			1052916
			229162
			UW
			CREFC
			187950
			7.52
			1.22
			7.52
			1.22
			F
		
		false
		false
		2987592.35
		15662.53
		0.0434
		0.0009
		11165.3
		4497.23
		2983095.12
		2983095.12
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		51
		10-13-2021
		11-12-2021
		WFB
		07-18-2018
		2900000
		120
		08-11-2028
		360
		0.0498
		0.0498
		3
		1
		60
		09-11-2018
		true
		1
		WL
		5
		12436.17
		2900000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-10-2028
		
			STOR-N-LOCK SELF STORAGE #3
			4343 S. RIVERDALE ROAD
			Riverdale
			UT
			84405
			Weber
			SS
			51918
			51918
			486
			486
			1983
			5030000
			MAI
			06-19-2018
			0.93
			0.97
			6
			10-11-2020
			N
			05-31-2018
			01-01-2021
			06-30-2021
			514347
			293986
			168164
			101455.33
			346183
			192530.67
			340991
			189934.67
			UW
			CREFC
			73012
			1.86
			2.6369
			1.83
			2.6014
			F
			F
		
		false
		false
		2900000
		12436.17
		0.0498
		0.0001217
		12436.17
		0
		0
		2900000
		2900000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		52
		National Cooperative Bank, N.A.
		07-17-2018
		2800000
		120
		08-01-2028
		360
		0.0434
		0.0434
		3
		1
		09-01-2018
		true
		1
		WL
		2
		13922.24
		2796541.98
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2028
		04-30-2028
		
			604 Riverside Drive Owners Corp
			604 Riverside Drive
			New York
			NY
			10031
			Incomplete
			CH
			0
			28
			28
			1904
			2013
			23530000
			MAI
			07-02-2018
			23530000
			07-02-2018
			MAI
			96
			95
			6
			N
			0
			0
			0
			06-04-2018
			01-01-2020
			12-31-2020
			1050339
			525497
			385512
			364172
			664827
			161325
			653227
			161325
			UW
			CREFC
			167067
			3.98
			0.97
			3.91
			0.97
			F
		
		false
		false
		2651678.19
		13922.24
		0.0434
		0.0009
		9909.91
		4012.33
		2647665.86
		2647665.86
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		53
		National Cooperative Bank, N.A.
		07-30-2018
		2700000
		120
		08-01-2028
		0.0437
		0.0437
		3
		1
		09-01-2018
		true
		1
		WL
		3
		10160.25
		2700000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		01-31-2028
		04-30-2028
		
			Sherwood Apartment Owners Corp.
			64-41 Saunders Street
			Rego Park
			NY
			11374
			Incomplete
			CH
			0
			103
			103
			1951
			2000
			24900000
			MAI
			08-02-2018
			24900000
			08-02-2018
			MAI
			98
			95
			6
			N
			0
			0
			0
			05-31-2018
			01-01-2020
			12-31-2020
			2234615
			1161391
			1041709
			988628
			1192906
			172763
			1166406
			172763
			UW
			CREFC
			119957
			9.97
			1.44
			9.75
			1.44
			F
		
		false
		false
		2700000
		10160.25
		0.0437
		0.0009
		10160.25
		2700000
		2700000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		54
		National Cooperative Bank, N.A.
		07-26-2018
		2700000
		120
		08-01-2028
		360
		0.0431
		0.0431
		3
		1
		09-01-2018
		true
		1
		WL
		2
		13377.39
		2696643.36
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2028
		04-30-2028
		
			Osse, Inc.
			166 East 35th Street
			New York
			NY
			10016
			New York
			CH
			0
			109
			109
			1957
			1998
			60000000
			MAI
			06-15-2018
			60000000
			06-15-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-20-2009
			09-01-2019
			08-31-2020
			2742927
			2090939
			1505300
			1829940
			1237627
			260999
			1237627
			260999
			UW
			CREFC
			160529
			1.63
			1.63
			F
		
		false
		false
		2556194.46
		13377.39
		0.0431
		0.0009
		9487.03
		3890.36
		2552304.1
		2552304.1
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		55
		10-13-2021
		11-12-2021
		BANA
		06-07-2018
		2650000
		120
		07-01-2028
		360
		0.05591
		0.05591
		3
		1
		0
		08-01-2018
		true
		1
		WL
		2
		15198.06
		2645108.84
		1
		2
		2
		5
		false
		true
		true
		false
		false
		09-30-2020
		03-31-2028
		03-31-2028
		
			Golden Arrow & N. Richland Hills MHC Portfolio
			MH
			98
			98
			3580000
			0.88
			0.81
			X
			06-30-2018
			01-01-2021
			06-30-2021
			449096
			259736
			186101.88
			122168.11
			262994.12
			137567.89
			258094.12
			135117.89
			UW
			91188
			1.44
			1.5086
			1.42
			1.4817
			F
			F
		
		false
		false
		2536344.34
		15198.06
		0.05591
		0.0006967
		12211.16
		2986.9
		0
		2533357.44
		2533357.44
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		55-001
		10-13-2021
		11-12-2021
		
			NORTH RICHLAND HILLS MHC
			6520 HARMONSON ROAD
			North Richland Hills
			TX
			76180
			Tarrant
			MH
			31
			31
			1966
			1820000
			MAI
			02-10-2018
			1
			0.81
			6
			06-30-2018
			01-01-2021
			06-30-2021
			215632
			259736
			98088.96
			122168.11
			117543.04
			137567.89
			115993.04
			135117.89
			UW
			CREFC
			91188
			1.5086
			1.4817
			F
		
		false
	
	
		Prospectus Loan ID
		55-002
		10-13-2021
		11-12-2021
		
			GOLDEN ARROW MOBILE HOME COMMUNITY
			1316 EAST MARY STREET & 1133 SOUTH STREET
			Ottumwa
			IA
			52501
			Wapello
			MH
			67
			67
			1970
			1760000
			MAI
			02-19-2018
			0.82
			0.81
			6
			06-30-2018
			01-01-2021
			06-30-2021
			233464
			0
			88012.92
			0
			145451.08
			0
			142101.08
			0
			UW
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		56
		National Cooperative Bank, N.A.
		08-29-2018
		2500000
		120
		09-01-2028
		360
		0.0442
		0.0442
		3
		1
		10-01-2018
		true
		1
		WL
		2
		12548.58
		2500000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2028
		05-30-2028
		
			Parkway Apartments Owners Corporation
			2860 Bailey Avenue
			Bronx
			NY
			10463
			Bronx
			CH
			0
			77
			77
			1955
			2003
			14980000
			MAI
			07-31-2018
			14980000
			07-31-2018
			MAI
			97
			95
			6
			N
			0
			0
			0
			06-22-2009
			01-01-2020
			12-31-2020
			1136318
			873800
			570000
			745800
			566318
			128000
			566318
			128000
			UW
			CREFC
			150583
			4.05
			0.85
			4.05
			0.85
			F
		
		false
		false
		2372966.87
		12548.58
		0.0442
		0.0009
		9031.78
		3516.8
		2369450.07
		2369450.07
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		57
		National Cooperative Bank, N.A.
		08-24-2018
		2500000
		120
		09-01-2028
		480
		0.0445
		0.0445
		3
		1
		10-01-2018
		true
		1
		WL
		2
		11158.85
		2500000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2028
		05-30-2028
		
			128 Newport Owners Corp.
			128-11 Newport Avenue
			Belle Harbor
			NY
			11684
			Queens
			CH
			0
			46
			46
			1949
			2003
			12245000
			MAI
			08-07-2018
			12245000
			08-07-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			02-01-2010
			01-01-2020
			12-31-2020
			543495
			526062
			310000
			347455
			233495
			178607
			233495
			178607
			UW
			CREFC
			133906
			1.33
			1.33
			F
		
		false
		false
		2430480.6
		11158.85
		0.0445
		0.0009
		9313.47
		1845.38
		2428635.22
		2428635.22
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		58
		National Cooperative Bank, N.A.
		08-24-2018
		1800000
		120
		09-01-2028
		360
		0.0435
		0.0435
		3
		1
		10-01-2018
		true
		1
		WL
		2
		8960.61
		1800000
		1
		4
		4
		10
		false
		true
		false
		false
		0
		02-28-2028
		05-30-2028
		
			35th Ave. Bayside, Inc. aka 35th Avenue Bayside, I
			201-01 35th Avenue
			Bayside
			NY
			11377
			Queens
			CH
			0
			13
			54
			1947
			2008
			16190000
			MAI
			07-13-2018
			16190000
			07-13-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			07-22-2003
			01-01-2020
			12-31-2020
			805856
			733376
			300350
			549487
			505506
			183889
			505506
			183889
			UW
			CREFC
			107527
			4.62
			1.71
			4.62
			1.71
			C
		
		false
		false
		1707364.09
		8960.61
		0.0435
		0.0009
		6395.5
		2565.11
		1704798.98
		1704798.98
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		59
		10-13-2021
		11-12-2021
		BANA
		06-29-2018
		1715000
		120
		07-01-2028
		360
		0.05393
		0.05393
		3
		1
		0
		08-01-2018
		true
		1
		WL
		2
		9622.76
		1711675.6
		1
		2
		2
		5
		false
		true
		false
		false
		false
		04-30-2028
		
			The Butler Street Portfolio
			PA
			6250
			2480000
			1
			1
			10-01-2020
			N
			01-01-2021
			06-30-2021
			217187
			110543
			50715.6
			43763.84
			166471.4
			66779.16
			156900.04
			61993.66
			UW
			57736
			1.44
			1.1566
			1.36
			1.0737
			F
			F
		
		false
		false
		1638517.8
		9622.76
		0.05393
		0.0001217
		7609.23
		2013.53
		0
		1636504.27
		1636504.27
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		59-001
		10-13-2021
		11-12-2021
		
			4407 BUTLER STREET
			4407 BUTLER STREET
			Pittsburgh
			PA
			15201
			Allegheny
			MU
			1300
			1300
			1940
			2017
			1330000
			MAI
			04-24-2018
			1
			1
			6
			KI POLLO
			1300
			09-01-2022
			01-01-2021
			06-30-2021
			106183
			50693
			23616.3
			22108.12
			82566.7
			28584.88
			75857.4
			25230.38
			UW
			CREFC
			31177.5
			0.9168
			0.8092
			F
		
		false
	
	
		Prospectus Loan ID
		59-002
		10-13-2021
		11-12-2021
		
			3485 BUTLER STREET
			3485 BUTLER STREET
			Pittsburgh
			PA
			15201
			Allegheny
			OF
			4950
			4950
			1920
			2016
			1150000
			MAI
			04-24-2018
			1
			1
			6
			Edge Cash Research
			4950
			07-31-2023
			01-01-2021
			06-30-2021
			111004
			59850
			27099.3
			21655.72
			83904.71
			38194.28
			81042.64
			36763.28
			UW
			CREFC
			26558.5
			1.4381
			1.3842
			F
			09-30-2021
		
		false
	
	
		Prospectus Loan ID
		60
		National Cooperative Bank, N.A.
		08-28-2018
		1605000
		120
		09-01-2028
		480
		0.0447
		0.0447
		3
		1
		10-01-2018
		true
		1
		WL
		2
		7184.56
		1605000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2028
		05-30-2028
		
			Continental House Owners Corp.
			55 South Bergen Place
			Freeport
			NY
			11520
			Nassau
			CH
			0
			44
			44
			1961
			2014
			6500000
			MAI
			06-20-2018
			6500000
			06-20-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			01-20-2009
			12-31-2019
			12-30-2020
			694906
			532959
			386700
			384048
			308206
			148911
			308206
			148911
			UW
			CREFC
			86215
			3.12
			1.73
			3.12
			1.73
			F
		
		false
		false
		1560614.53
		7184.56
		0.0447
		0.0009
		6007.07
		1177.49
		1559437.04
		1559437.04
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		61
		National Cooperative Bank, N.A.
		07-25-2018
		1200000
		120
		08-01-2028
		360
		0.0442
		0.0442
		3
		1
		09-01-2018
		true
		1
		WL
		2
		6023.32
		1198544.01
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2028
		04-30-2028
		
			91st Street Tenants Corp.
			108 East 91st Street
			New York
			NY
			10128
			New York
			CH
			0
			37
			37
			1927
			2003
			32440000
			MAI
			07-02-2018
			32440000
			07-02-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			07-10-2009
			01-01-2020
			12-31-2020
			1471075
			1276057
			735878
			999933
			735197
			276124
			735197
			276124
			UW
			CREFC
			72280
			3.82
			3.82
			F
		
		false
		false
		1137352.63
		6023.32
		0.0442
		0.0009
		4328.89
		1694.43
		1135658.2
		1135658.2
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		62
		National Cooperative Bank, N.A.
		07-26-2018
		1050000
		120
		08-01-2028
		360
		0.0451
		0.0451
		3
		1
		09-01-2018
		true
		1
		WL
		2
		5326.44
		1048751.35
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2028
		04-30-2028
		
			Leeds House, Inc.
			307 East 12th Street
			New York
			NY
			10003
			New York
			CH
			0
			13
			13
			1891
			1998
			17400000
			MAI
			07-12-2018
			17400000
			07-12-2018
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-12-2003
			01-01-2020
			12-31-2020
			330048
			238059
			95400
			196290
			234648
			41769
			234648
			41769
			UW
			CREFC
			63917
			4.33
			0.65
			4.33
			0.65
			F
		
		false
		false
		996079.63
		5326.44
		0.0451
		0.0009
		3868.39
		1458.05
		994621.58
		994621.58
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		10A
		10-13-2021
		11-12-2021
		WFB
		05-24-2018
		20000000
		120
		06-11-2028
		0
		0.03768
		0.03768
		3
		1
		120
		07-11-2018
		1
		PP
		3
		20000000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
			F
		
		false
		false
		20000000
		64893.33
		0.03768
		0.0001092
		64893.33
		0
		0
		20000000
		20000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2A
		10-13-2021
		11-12-2021
		MSBNA WFB
		06-07-2018
		50000000
		120
		07-01-2028
		0
		0.0412125
		0.0412125
		3
		1
		120
		08-01-2018
		1
		PP
		3
		50000000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
			F
		
		false
		false
		50000000
		177442.71
		0.0412125
		0.0001092
		177442.71
		0
		0
		50000000
		50000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		9A
		10-13-2021
		11-12-2021
		MSBNA
		06-21-2018
		4021917
		120
		07-07-2028
		0
		0.04285
		0.04285
		3
		1
		120
		08-07-2018
		1
		PP
		3
		4021917
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
			F
		
		false
		false
		4021917.22
		14840.32
		0.04285
		0.0001092
		14840.32
		0
		0
		4021917.22
		4021917.22
		11-07-2021
		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 100000000 however this is now split into Asset Number 2 and 2A with Original Loan Amounts of 50000000 and 50000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 2.   Similar splits are reported for assets 9 (adding loan 9A), and 10 (adding 10A) each are a pari passu loan structure.
	
	
		Item 2(c)(1)
		Originator
		MSBNA - Morgan Stanley Bank, N.A.; BANA - Bank of America, National Association; MSMCH - Morgan Stanley Mortgage Capital Holdings LLC; WFB - Wells Fargo Bank, National Association; NCB - National Cooperative Bank, N.A.; NCCB - National Consumer Cooperative Bank.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		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(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		With respect to any Interest Only/Balloon mortgage loan, the value shown reflects the annual interest-only debt service payment.  With respect to any Interest Only/Amortizing mortgage loan, the value shown reflects the annual amortizing debt service payment.  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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Net Operating Income Percentage
		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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		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)
		Report Period End Scheduled Balance Amount 
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer
		With respect to the Primary Servicer the full name for "Wells Fargo Bank, NA" is Wells Fargo Bank, National Association and "NCB" represents "National Cooperative Bank, N.A."