0001888524-23-012215.txt : 20230831 0001888524-23-012215.hdr.sgml : 20230831 20230831153850 ACCESSION NUMBER: 0001888524-23-012215 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20230817 0000850779 0000740906 FILED AS OF DATE: 20230831 DATE AS OF CHANGE: 20230831 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: Wells Fargo Commercial Mortgage Trust 2018-C47 CENTRAL INDEX KEY: 0001753233 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-226486-01 FILM NUMBER: 231228827 BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 10-D 1 wcm18c47_10d-202308.htm wcm18c47_10d-202308.htm - Generated by SEC Publisher for SEC Filing

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:   July 18, 2023 to August 17, 2023

Commission File Number of issuing entity:  333-226486-01

Central Index Key Number of issuing entity:  0001753233

Wells Fargo Commercial Mortgage Trust 2018-C47
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226486

Central Index Key Number of depositor:  0000850779

Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable):  0000312070

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

Central Index Key Number of sponsor (if applicable):  0001541468

Ladder Capital Finance LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001592182

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC)
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541214

C-III Commercial Mortgage LLC
(Exact name of sponsor as specified in its charter)

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

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

38-4088385
38-4088386
(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)

(667) 786-1992
(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.

On August 17, 2023 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2018-C47.

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

The following table presents the loss information for the trust assets for the Wells Fargo Commercial Mortgage Trust 2018-C47 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on August 17, 2023

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

2

4.49%

0

N/A

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2018-C47 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from July 18, 2023 to August 17, 2023.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on August 10, 2023. The CIK number for the Depositor is 0000850779.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on August 10, 2023. The Central Index Key number for Wells Fargo is 0000740906.

Barclays Bank PLC  ("Barclays"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on August 7, 2023. The Central Index Key number for Barclays is 0000312070.

Ladder Capital Finance LLC ("LCF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 10, 2023. The Central Index Key number for LCF is 0001541468.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2023. The Central Index Key number for LMF is 0001592182.

C-III Commercial Mortgage LLC ("C-III"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on August 14, 2023. The Central Index Key number for C-III is 0001541214.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on August 31, 2023 under Commission File No. 333-226486-01 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on August 31, 2023 under Commission File No. 333-226486-01 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2018-C47, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

07/17/2023

$0.00

  Current Distribution Date

08/17/2023

$0.00

 

*REO Account

  Prior Distribution Date

07/17/2023

$0.00

  Current Distribution Date

08/17/2023

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2018-C47, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

07/17/2023

$5,393.10

  Current Distribution Date

08/17/2023

$5,578.67

 

Interest Reserve Account

  Prior Distribution Date

07/17/2023

$0.00

  Current Distribution Date

08/17/2023

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

07/17/2023

$0.00

  Current Distribution Date

08/17/2023

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2018-C47, relating to the August 17, 2023 distribution.

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

 

SIGNATURES

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

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

 

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: August 31, 2023

 

 

EX-99.1 2 wcm18c47_ex991-202308.htm wcm18c47_ex991-202308.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

08/17/23

Wells Fargo Commercial Mortgage Trust 2018-C47

Determination Date:

08/11/23

 

Next Distribution Date:

09/15/23

 

Record Date:

07/31/23

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-C47

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

3

 

A.J. Sfarra

(212) 214-5613

 

Certificate Interest Reconciliation Detail

4

 

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

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Commercial Servicing

 

commercial.servicing@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

K-Star Asset Management LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Mike Stauber

(214) 390-7233

Michael.Stauber@kkr.com

Mortgage Loan Detail (Part 1)

13-15

 

5949 Sherry Lane, Suite 950 | Dallas, TX 75225 | United States

 

 

Mortgage Loan Detail (Part 2)

16-18

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

19

 

 

 

 

 

 

 

David Rodgers

(212) 310-9821

 

Historical Detail

20

 

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

 

 

Delinquency Loan Detail

21

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

22

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

23

 

 

 

trustadministrationgroup@computershare.com

Specially Serviced Loan Detail - Part 2

24

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

 

Modified Loan Detail

25

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

26

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

1100 North Market Street | Wilmington, DE 19890 | United States

 

 

Historical Bond / Collateral Loss Reconciliation Detail

27

 

 

 

 

Interest Shortfall Detail - Collateral Level

28

 

 

 

 

Supplemental Notes

29

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 29

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

   Principal

Interest

    Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                        Beginning Balance

   Distribution

Distribution

     Penalties

Realized Losses                 Total Distribution                Ending Balance

Support¹        Support¹

 

A-1

95002DAU3

3.409000%

23,396,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95002DAX7

4.361000%

26,280,000.00

19,069,936.26

573,184.93

69,303.33

0.00

0.00

642,488.26

18,496,751.33

31.02%

30.00%

A-SB

95002DBA6

4.365000%

45,625,000.00

45,625,000.00

0.00

165,960.94

0.00

0.00

165,960.94

45,625,000.00

31.02%

30.00%

A-3

95002DBD0

4.175000%

222,000,000.00

222,000,000.00

0.00

772,375.00

0.00

0.00

772,375.00

222,000,000.00

31.02%

30.00%

A-4

95002DBG3

4.442000%

348,787,000.00

348,787,000.00

0.00

1,291,093.21

0.00

0.00

1,291,093.21

348,787,000.00

31.02%

30.00%

A-S

95002DBR9

4.673000%

86,830,000.00

86,830,000.00

0.00

338,130.49

0.00

0.00

338,130.49

86,830,000.00

21.58%

20.88%

B

95002DBU2

4.854000%

38,062,000.00

38,062,000.00

0.00

153,960.79

0.00

0.00

153,960.79

38,062,000.00

17.45%

16.88%

C

95002DBX6

5.094024%

39,252,000.00

39,252,000.00

0.00

166,625.52

0.00

0.00

166,625.52

39,252,000.00

13.18%

12.75%

D

95002DAC3

3.000000%

28,266,000.00

28,266,000.00

0.00

70,665.00

0.00

0.00

70,665.00

28,266,000.00

10.11%

9.78%

E-RR

95002DAF6

5.094024%

20,501,000.00

20,501,000.00

0.00

87,027.15

0.00

0.00

87,027.15

20,501,000.00

7.88%

7.63%

F-RR

95002DAH2

5.094024%

13,084,000.00

13,084,000.00

0.00

55,541.84

0.00

0.00

55,541.84

13,084,000.00

6.46%

6.25%

G-RR

95002DAK5

5.094024%

10,705,000.00

10,705,000.00

0.00

45,442.94

0.00

0.00

45,442.94

10,705,000.00

5.30%

5.13%

H-RR

95002DAM1

5.094024%

9,515,000.00

9,515,000.00

0.00

40,391.36

0.00

0.00

40,391.36

9,515,000.00

4.26%

4.13%

J-RR*

95002DAP4

5.094024%

39,252,654.00

39,252,654.00

0.00

155,566.58

0.00

0.00

155,566.58

39,252,654.00

0.00%

0.00%

R

95002DAQ2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

951,555,654.00

920,949,590.26

573,184.93

3,412,084.15

0.00

0.00

3,985,269.08

920,376,405.33

 

 

 

 

X-A

95002DBK4

0.753257%

666,088,000.00

635,481,936.26

0.00

398,900.99

0.00

0.00

398,900.99

634,908,751.33

 

 

X-B

95002DBN8

0.278373%

164,144,000.00

164,144,000.00

0.00

38,077.74

0.00

0.00

38,077.74

164,144,000.00

 

 

X-D

95002DAA7

2.094024%

28,266,000.00

28,266,000.00

0.00

49,324.73

0.00

0.00

49,324.73

28,266,000.00

 

 

Notional SubTotal

 

858,498,000.00

827,891,936.26

0.00

486,303.46

0.00

0.00

486,303.46

827,318,751.33

 

 

 

Deal Distribution Total

 

 

 

573,184.93

3,898,387.61

0.00

0.00

4,471,572.54

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 29

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

      Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

95002DAU3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95002DAX7

725.64445434

21.81068988

2.63711301

0.00000000

0.00000000

0.00000000

0.00000000

24.44780289

703.83376446

A-SB

95002DBA6

1,000.00000000

0.00000000

3.63750005

0.00000000

0.00000000

0.00000000

0.00000000

3.63750005

1,000.00000000

A-3

95002DBD0

1,000.00000000

0.00000000

3.47916667

0.00000000

0.00000000

0.00000000

0.00000000

3.47916667

1,000.00000000

A-4

95002DBG3

1,000.00000000

0.00000000

3.70166666

0.00000000

0.00000000

0.00000000

0.00000000

3.70166666

1,000.00000000

A-S

95002DBR9

1,000.00000000

0.00000000

3.89416665

0.00000000

0.00000000

0.00000000

0.00000000

3.89416665

1,000.00000000

B

95002DBU2

1,000.00000000

0.00000000

4.04500000

0.00000000

0.00000000

0.00000000

0.00000000

4.04500000

1,000.00000000

C

95002DBX6

1,000.00000000

0.00000000

4.24501987

0.00000000

0.00000000

0.00000000

0.00000000

4.24501987

1,000.00000000

D

95002DAC3

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

95002DAF6

1,000.00000000

0.00000000

4.24501976

0.00000000

0.00000000

0.00000000

0.00000000

4.24501976

1,000.00000000

F-RR

95002DAH2

1,000.00000000

0.00000000

4.24501987

0.00000000

0.00000000

0.00000000

0.00000000

4.24501987

1,000.00000000

G-RR

95002DAK5

1,000.00000000

0.00000000

4.24502008

0.00000000

0.00000000

0.00000000

0.00000000

4.24502008

1,000.00000000

H-RR

95002DAM1

1,000.00000000

0.00000000

4.24501944

0.00000000

0.00000000

0.00000000

0.00000000

4.24501944

1,000.00000000

J-RR

95002DAP4

1,000.00000000

0.00000000

3.96321176

0.28180821

7.17413299

0.00000000

0.00000000

3.96321176

1,000.00000000

R

95002DAQ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95002DBK4

954.05102068

0.00000000

0.59887131

0.00000000

0.00000000

0.00000000

0.00000000

0.59887131

953.19049635

X-B

95002DBN8

1,000.00000000

0.00000000

0.23197765

0.00000000

0.00000000

0.00000000

0.00000000

0.23197765

1,000.00000000

X-D

95002DAA7

1,000.00000000

0.00000000

1.74501981

0.00000000

0.00000000

0.00000000

0.00000000

1.74501981

1,000.00000000

 

 

 

 

© 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

07/01/23 - 07/30/23

30

0.00

69,303.33

0.00

69,303.33

0.00

0.00

0.00

69,303.33

0.00

 

A-SB

07/01/23 - 07/30/23

30

0.00

165,960.94

0.00

165,960.94

0.00

0.00

0.00

165,960.94

0.00

 

A-3

07/01/23 - 07/30/23

30

0.00

772,375.00

0.00

772,375.00

0.00

0.00

0.00

772,375.00

0.00

 

A-4

07/01/23 - 07/30/23

30

0.00

1,291,093.21

0.00

1,291,093.21

0.00

0.00

0.00

1,291,093.21

0.00

 

X-A

07/01/23 - 07/30/23

30

0.00

398,900.99

0.00

398,900.99

0.00

0.00

0.00

398,900.99

0.00

 

X-B

07/01/23 - 07/30/23

30

0.00

38,077.74

0.00

38,077.74

0.00

0.00

0.00

38,077.74

0.00

 

A-S

07/01/23 - 07/30/23

30

0.00

338,130.49

0.00

338,130.49

0.00

0.00

0.00

338,130.49

0.00

 

B

07/01/23 - 07/30/23

30

0.00

153,960.79

0.00

153,960.79

0.00

0.00

0.00

153,960.79

0.00

 

C

07/01/23 - 07/30/23

30

0.00

166,625.52

0.00

166,625.52

0.00

0.00

0.00

166,625.52

0.00

 

X-D

07/01/23 - 07/30/23

30

0.00

49,324.73

0.00

49,324.73

0.00

0.00

0.00

49,324.73

0.00

 

D

07/01/23 - 07/30/23

30

0.00

70,665.00

0.00

70,665.00

0.00

0.00

0.00

70,665.00

0.00

 

E-RR

07/01/23 - 07/30/23

30

0.00

87,027.15

0.00

87,027.15

0.00

0.00

0.00

87,027.15

0.00

 

F-RR

07/01/23 - 07/30/23

30

0.00

55,541.84

0.00

55,541.84

0.00

0.00

0.00

55,541.84

0.00

 

G-RR

07/01/23 - 07/30/23

30

0.00

45,442.94

0.00

45,442.94

0.00

0.00

0.00

45,442.94

0.00

 

H-RR

07/01/23 - 07/30/23

30

0.00

40,391.36

0.00

40,391.36

0.00

0.00

0.00

40,391.36

0.00

 

J-RR

07/01/23 - 07/30/23

30

269,398.44

166,628.30

0.00

166,628.30

11,061.72

0.00

0.00

155,566.58

281,603.76

 

Totals

 

 

269,398.44

3,909,449.33

0.00

3,909,449.33

11,061.72

0.00

0.00

3,898,387.61

281,603.76

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

4,471,572.54

 

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

 

 

 

 

 

 

© 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

3,924,290.39

Master Servicing Fee

7,137.13

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,578.50

Interest Adjustments

(27.00)

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

396.52

ARD Interest

0.00

Operating Advisor Fee

1,185.12

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

253.77

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,924,263.39

Total Fees

14,841.04

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

568,157.93

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

11,034.72

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

5,000.00

Rating Agency Expenses

0.00

Principal Adjustments

27.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

573,184.93

Total Expenses/Reimbursements

11,034.72

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,898,387.61

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

573,184.93

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,471,572.54

Total Funds Collected

4,497,448.32

Total Funds Distributed

4,497,448.30

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 29

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

      Total

 

        Total

Beginning Scheduled Collateral Balance

920,949,590.37

920,949,590.37

Beginning Certificate Balance

920,949,590.26

(-) Scheduled Principal Collections

568,157.93

568,157.93

(-) Principal Distributions

573,184.93

(-) Unscheduled Principal Collections

5,000.00

5,000.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

27.00

27.00

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

920,376,405.44

920,376,405.44

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

921,034,443.05

921,034,443.05

Ending Certificate Balance

920,376,405.33

Ending Actual Collateral Balance

920,479,495.88

920,479,495.88

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.11)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.11)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.09%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 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

 

Defeased

10

85,628,041.28

9.30%

52

4.9500

NAP

Defeased

10

85,628,041.28

9.30%

52

4.9500

NAP

 

2,000,000 or less

5

8,052,390.40

0.87%

60

5.5731

1.634965

1.30 or less

13

135,973,743.09

14.77%

61

5.2761

0.512092

2,000,001 to 3,000,000

6

14,475,735.33

1.57%

61

5.3741

1.712441

1.31 to 1.40

2

6,691,950.03

0.73%

61

5.4245

1.379082

3,000,001 to 4,000,000

4

12,672,015.29

1.38%

61

5.2101

1.296992

1.41 to 1.50

4

32,827,775.16

3.57%

61

5.1352

1.471054

4,000,001 to 5,000,000

3

13,446,377.29

1.46%

62

5.2733

1.616041

1.51 to 1.75

18

263,172,438.22

28.59%

61

5.0850

1.585753

5,000,001 to 6,000,000

2

11,792,248.28

1.28%

61

5.1450

2.538405

1.76 to 2.00

10

155,618,292.99

16.91%

60

4.7919

1.863833

6,000,001 to 7,000,000

8

52,370,685.72

5.69%

61

5.2503

1.841832

2.01 to 2.25

4

87,023,614.44

9.46%

51

4.6044

2.149996

7,000,001 to 8,000,000

1

7,173,751.26

0.78%

61

4.9550

1.439200

2.26 to 2.50

2

42,194,328.10

4.58%

61

4.9870

2.323501

8,000,001 to 9,000,000

3

25,601,122.63

2.78%

61

5.2175

1.767078

2.51 to 3.00

6

47,292,830.07

5.14%

60

4.9225

2.746719

9,000,001 to 10,000,000

3

28,929,739.35

3.14%

61

5.1221

1.821070

3.01 or greater

4

63,953,392.06

6.95%

61

4.3825

3.663020

10,000,001 to 15,000,000

9

111,323,934.40

12.10%

54

5.1272

1.504469

Totals

73

920,376,405.44

100.00%

59

4.9483

1.758340

15,000,001 to 20,000,000

7

118,696,673.22

12.90%

61

4.9907

2.253249

 

 

 

 

 

 

 

20,000,001 to 30,000,000

6

137,186,889.17

14.91%

61

4.8356

2.294367

 

 

 

 

 

 

 

30,000,001 to 50,000,000

5

223,026,801.82

24.23%

60

4.6221

1.409814

 

 

 

 

 

 

 

 

50,000,001 or greater

1

70,000,000.00

7.61%

61

5.1500

1.556400

 

 

 

 

 

 

 

 

Totals

73

920,376,405.44

100.00%

59

4.9483

1.758340

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 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

Defeased

10

85,628,041.28

9.30%

52

4.9500

NAP

Virginia

3

52,546,541.17

5.71%

61

4.9356

1.645817

Alabama

1

2,953,288.04

0.32%

62

5.3800

1.659800

West Virginia

1

3,490,714.04

0.38%

61

5.2300

1.255800

Arizona

2

6,642,389.86

0.72%

61

5.2557

2.115305

Wisconsin

1

3,115,617.58

0.34%

61

5.1500

1.556400

California

6

62,085,174.18

6.75%

61

4.6932

2.434019

Totals

105

920,376,405.44

100.00%

59

4.9483

1.758340

Delaware

2

59,710,000.00

6.49%

60

4.3722

1.943156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Florida

12

129,907,556.43

14.11%

54

4.7030

2.328947

 

 

 

 

 

 

 

Georgia

6

23,232,155.49

2.52%

61

5.1420

1.698315

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Illinois

8

30,905,785.96

3.36%

61

5.2599

1.632118

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Indiana

3

42,024,386.19

4.57%

61

5.0268

1.990994

Defeased

10

85,628,041.28

9.30%

52

4.9500

NAP

Iowa

1

6,249,670.79

0.68%

61

5.1500

1.556400

Industrial

10

45,012,808.61

4.89%

61

5.2346

1.402501

Kansas

5

24,966,827.15

2.71%

62

5.2929

1.356364

Lodging

30

199,696,563.95

21.70%

57

5.1601

1.212028

Maryland

3

27,125,793.04

2.95%

60

5.0297

1.525636

Mixed Use

3

10,856,088.99

1.18%

61

5.0895

2.511913

Michigan

1

1,264,916.47

0.14%

62

5.4800

1.587900

Mobile Home Park

7

25,203,632.87

2.74%

61

5.2134

2.024781

Mississippi

2

12,346,455.69

1.34%

60

5.2375

1.533940

Multi-Family

6

92,647,240.76

10.07%

60

5.0956

1.727776

Missouri

3

17,052,936.42

1.85%

61

5.1500

1.556400

Office

9

112,482,960.62

12.22%

61

4.6666

2.851338

Nevada

2

62,000,000.00

6.74%

58

4.8850

2.031500

Retail

28

337,609,180.50

36.68%

60

4.8157

1.773312

New Jersey

2

23,761,234.76

2.58%

62

4.8636

3.556722

Self Storage

2

11,239,887.87

1.22%

61

4.8834

1.856701

New York

9

99,989,478.38

10.86%

61

5.1550

0.615630

Totals

105

920,376,405.44

100.00%

59

4.9483

1.758340

North Carolina

5

34,908,812.54

3.79%

60

5.1224

1.592300

 

 

 

 

 

 

 

Ohio

4

52,509,027.19

5.71%

61

5.1760

1.413033

 

 

 

 

 

 

 

Oklahoma

3

5,840,789.60

0.63%

61

5.2721

1.296216

 

 

 

 

 

 

 

Pennsylvania

1

2,046,352.26

0.22%

61

5.1500

1.556400

 

 

 

 

 

 

 

South Carolina

1

6,200,955.80

0.67%

60

4.7450

1.539500

 

 

 

 

 

 

 

Tennessee

1

5,988,226.69

0.65%

61

4.8300

2.951500

 

 

 

 

 

 

 

Texas

7

35,883,278.46

3.90%

61

5.1546

1.495311

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 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

 

Defeased

10

85,628,041.28

9.30%

52

4.9500

NAP

Defeased

10

85,628,041.28

9.30%

52

4.9500

NAP

 

4.250% or less

2

76,000,000.00

8.26%

60

4.1541

2.531495

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

2

70,260,000.00

7.63%

61

4.3013

2.297738

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

3

38,481,931.38

4.18%

60

4.6521

3.277735

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.751% to 5.000%

14

212,715,233.79

23.11%

60

4.8936

1.886421

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.001% to 5.250%

13

244,792,856.53

26.60%

61

5.1046

1.252718

49 months or greater

63

834,748,364.16

90.70%

60

4.9481

1.777573

 

5.251% to 5.500%

23

156,399,893.05

16.99%

61

5.3776

1.429457

Totals

73

920,376,405.44

100.00%

59

4.9483

1.758340

 

5.501% to 5.750%

4

32,649,768.39

3.55%

38

5.5703

2.070421

 

 

 

 

 

 

 

 

5.751% or more

2

3,448,681.02

0.37%

60

5.8153

1.382307

 

 

 

 

 

 

 

 

Totals

73

920,376,405.44

100.00%

59

4.9483

1.758340

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 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

 

Defeased

10

85,628,041.28

9.30%

52

4.9500

NAP

Defeased

10

85,628,041.28

9.30%

52

4.9500

NAP

 

84 months or less

63

834,748,364.16

90.70%

60

4.9481

1.777573

Interest Only

16

358,306,500.00

38.93%

60

4.8001

1.651220

 

85 months or greater

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

2

11,751,948.80

1.28%

62

5.4057

1.668723

 

Totals

73

920,376,405.44

100.00%

59

4.9483

1.758340

241 months to 300 months

9

75,245,929.50

8.18%

61

5.1811

1.726219

 

 

 

 

 

 

 

 

301 months to 420 months

36

389,443,985.86

42.31%

59

5.0254

1.907030

 

 

 

 

 

 

 

 

421 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

73

920,376,405.44

100.00%

59

4.9483

1.758340

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 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

 

Defeased

10

85,628,041.28

9.30%

52

4.9500

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

60

788,377,047.99

85.66%

60

4.9335

1.908240

 

 

 

 

 

 

13 months to 24 months

1

8,261,234.76

0.90%

62

5.4800

1.843200

 

 

 

 

 

 

25 months or greater

2

38,110,081.41

4.14%

62

5.1351

(0.939756)

 

 

 

 

 

 

Totals

73

920,376,405.44

100.00%

59

4.9483

1.758340

 

 

 

 

 

(1)

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

 

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

 

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 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

310946753

LO

Various

Various

Actual/360

5.150%

310,430.56

0.00

0.00

N/A

09/11/28

--

70,000,000.00

70,000,000.00

08/11/23

 

2

310946726

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

08/01/23

 

3

883100886

RT

Newark

DE

Actual/360

4.277%

184,170.14

0.00

0.00

N/A

08/01/28

--

50,000,000.00

50,000,000.00

08/01/23

 

4

310945647

RT

Las Vegas

NV

Actual/360

4.896%

189,731.62

0.00

0.00

N/A

05/11/28

--

45,000,000.00

45,000,000.00

08/11/23

 

5

883100906

LO

Virginia Beach

VA

Actual/360

4.912%

182,253.10

56,915.94

0.00

N/A

09/06/28

--

43,083,717.76

43,026,801.82

08/06/23

 

6

28202149

LO

New York

NY

Actual/360

5.120%

154,326.18

0.00

0.00

N/A

10/06/28

--

35,000,000.00

35,000,000.00

02/06/23

 

7

300571870

OF

Lower Makefield Towns            PA

Actual/360

4.640%

116,470.44

0.00

0.00

N/A

09/06/28

06/06/28

29,150,000.00

29,150,000.00

08/06/23

 

8

883100916

OF

Palo Alto

CA

Actual/360

4.217%

94,420.66

0.00

0.00

N/A

09/06/28

--

26,000,000.00

26,000,000.00

08/06/23

 

9

28002122

OF

Indianapolis

IN

Actual/360

5.076%

110,255.48

29,986.80

0.00

N/A

09/06/28

--

25,224,314.90

25,194,328.10

08/06/23

 

10

300571852

RT

Silver Spring

MD

Actual/360

5.010%

100,683.69

28,300.22

0.00

N/A

08/06/28

--

23,337,922.54

23,309,622.32

08/06/23

 

11

28002124

IN

Various

Various

Actual/360

5.282%

93,024.21

29,185.16

0.00

N/A

08/06/28

--

20,452,123.91

20,422,938.75

08/06/23

 

12

28102130

MF

Euclid

OH

Actual/360

5.130%

97,185.00

0.00

0.00

N/A

09/06/28

--

22,000,000.00

22,000,000.00

08/06/23

 

13

883100911

OF

Boca Raton

FL

Actual/360

4.360%

76,065.04

0.00

0.00

N/A

10/01/28

--

20,260,000.00

20,260,000.00

08/01/23

 

14

28002146

LO

Overland Park

KS

Actual/360

5.352%

81,531.54

24,590.72

0.00

N/A

10/06/28

--

17,690,917.65

17,666,326.93

08/06/23

 

15

310943558

RT

Concord

NC

Actual/360

5.040%

77,994.75

21,770.00

0.00

N/A

07/11/28

--

17,971,140.71

17,949,370.71

08/11/23

 

16

883100898

RT

Orlando

FL

Actual/360

4.951%

76,740.50

0.00

0.00

N/A

09/06/28

--

18,000,000.00

18,000,000.00

08/06/23

 

17

310945142

RT

Reno

NV

Actual/360

4.855%

71,071.81

0.00

0.00

N/A

09/11/28

--

17,000,000.00

17,000,000.00

08/11/23

 

18

883100883

MF

Utica

NY

Actual/360

4.726%

68,369.47

19,024.42

0.00

N/A

07/06/28

--

16,800,000.00

16,780,975.58

08/06/23

 

19

28002144

MF

East Elmhurst

NY

Actual/360

5.450%

74,150.28

0.00

0.00

N/A

09/06/28

--

15,800,000.00

15,800,000.00

08/06/23

 

20

310945667

OF

Jersey City

NJ

Actual/360

4.535%

60,529.65

0.00

0.00

N/A

10/11/28

--

15,500,000.00

15,500,000.00

08/11/23

 

21

28002135

MF

Indianapolis

IN

Actual/360

4.910%

62,901.55

10,917.37

0.00

N/A

09/06/28

--

14,877,182.55

14,866,265.18

08/06/23

 

22

300571868

RT

Allen

TX

Actual/360

5.270%

61,102.22

19,147.03

0.00

N/A

09/06/28

--

13,464,405.45

13,445,258.42

08/06/23

 

23

610945660

LO

Miami

FL

Actual/360

5.580%

63,593.03

15,169.51

0.00

N/A

10/11/23

--

13,234,762.36

13,219,592.85

08/11/23

 

24

28002119

MF

Fairborn

OH

Actual/360

5.023%

58,392.38

0.00

0.00

N/A

08/06/28

--

13,500,000.00

13,500,000.00

08/06/23

 

25

410945953

RT

Roseville

CA

Actual/360

5.150%

53,710.19

17,628.14

0.00

N/A

09/11/28

--

12,111,285.62

12,093,657.48

08/11/23

 

26

883100915

RT

New York

NY

Actual/360

4.995%

52,905.38

0.00

0.00

N/A

09/06/28

--

12,300,000.00

12,300,000.00

07/06/23

 

27

310946342

MF

Cudahy

CA

Actual/360

4.940%

49,983.19

0.00

0.00

N/A

09/11/23

--

11,750,000.00

11,750,000.00

08/11/23

 

28

600944677

IN

Batavia

OH

Actual/360

5.490%

51,817.77

14,823.74

0.00

N/A

10/11/28

--

10,960,925.38

10,946,101.64

08/11/23

 

 

 

 

 

© 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

 

29

883100904

IN

Various

GA

Actual/360

4.835%

43,421.09

13,998.26

0.00

N/A

09/06/28

--

10,429,057.09

10,415,058.83

07/06/23

 

30

883100905

Various      Various

TX

Actual/360

4.857%

44,074.31

0.00

0.00

N/A

09/06/28

--

10,538,000.00

10,538,000.00

08/06/23

 

31

883100903

RT

Harrisonburg

VA

Actual/360

5.040%

41,365.50

11,482.85

0.00

N/A

08/06/28

--

9,531,222.20

9,519,739.35

08/06/23

 

32

320570032

MH

Merrionette Park

IL

Actual/360

5.130%

40,017.51

13,236.17

0.00

N/A

09/11/28

--

9,058,858.21

9,045,622.04

08/11/23

 

33

410943874

RT

Benton

AR

Actual/360

4.980%

39,154.65

13,066.35

0.00

N/A

05/11/28

--

9,130,505.79

9,117,439.44

08/11/23

 

34

883100908

MH

Selbyville

DE

Actual/360

4.860%

40,636.35

0.00

0.00

N/A

09/06/28

--

9,710,000.00

9,710,000.00

08/06/23

 

35

320570035

LO

Deptford Township

NJ

Actual/360

5.480%

39,113.63

27,501.92

0.00

N/A

10/11/28

--

8,288,736.68

8,261,234.76

08/11/23

 

36

28002140

MF

Bronx

NY

Actual/360

5.465%

45,647.93

0.00

0.00

N/A

09/06/28

--

9,700,000.00

9,700,000.00

08/06/23

 

37

610945700

OF

Columbia

SC

Actual/360

4.745%

25,435.37

24,092.50

0.00

N/A

08/11/28

--

6,225,048.30

6,200,955.80

08/11/23

 

38

410946482

SS

Martinez

CA

Actual/360

4.770%

35,944.73

11,112.09

0.00

N/A

09/11/28

--

8,750,999.96

8,739,887.87

08/11/23

 

39

28002141

RT

Shorewood

IL

Actual/360

5.420%

40,138.11

0.00

0.00

N/A

09/06/28

--

8,600,000.00

8,600,000.00

08/06/23

 

40

320570040

MH

Fenton

MO

Actual/360

5.130%

34,388.45

11,374.30

0.00

N/A

09/11/28

--

7,784,594.43

7,773,220.13

08/11/23

 

41

300571876

OF

Sacramento

CA

Actual/360

5.340%

32,106.07

9,728.27

0.00

N/A

10/06/28

--

6,982,110.20

6,972,381.93

08/06/23

 

42

883100899

RT

Durham

NC

Actual/360

4.955%

30,649.14

9,406.47

0.00

N/A

09/06/28

--

7,183,157.73

7,173,751.26

08/06/23

 

43

410946645

MU

Pasadena

CA

Actual/360

4.780%

28,463.09

10,796.19

0.00

N/A

09/11/28

--

6,915,043.09

6,904,246.90

08/11/23

 

44

300571873

LO

Ormond Beach

FL

Actual/360

5.640%

31,777.01

8,585.26

0.00

N/A

10/06/28

--

6,542,966.16

6,534,380.90

08/06/23

 

45

300571874

RT

Various

Various

Actual/360

5.520%

31,209.11

8,168.77

0.00

N/A

10/06/28

--

6,565,731.37

6,557,562.60

08/06/23

 

46

310946601

RT

Oswego

IL

Actual/360

5.320%

31,151.56

0.00

0.00

N/A

10/11/28

--

6,800,000.00

6,800,000.00

08/11/23

 

47

300571875

RT

Durham

NC

Actual/360

5.530%

30,222.86

8,514.88

0.00

N/A

10/06/28

--

6,346,746.92

6,338,232.04

10/06/22

 

48

28002125

RT

Pickerington

OH

Actual/360

5.117%

26,754.52

8,945.14

0.00

N/A

08/06/28

--

6,071,870.69

6,062,925.55

08/06/23

 

49

320570049

LO

Tullahoma

TN

Actual/360

4.830%

24,944.62

9,276.59

0.00

N/A

09/06/28

--

5,997,503.28

5,988,226.69

08/06/23

 

50

320570050

RT

Zephyrhills

FL

Actual/360

5.470%

27,376.20

7,993.06

0.00

N/A

08/11/28

--

5,812,014.65

5,804,021.59

08/11/23

 

51

320570051

MH

Sarasota

FL

Actual/360

5.230%

22,562.50

5,757.13

0.00

N/A

09/11/28

--

5,009,867.58

5,004,110.45

08/11/23

 

53

600946246

MF

Orange Beach

AL

Actual/360

5.280%

21,146.10

6,557.06

0.00

N/A

10/11/28

--

4,650,901.76

4,644,344.70

08/11/23

 

54

410946484

RT

Various

Various

Actual/360

5.280%

22,430.98

0.00

0.00

N/A

09/11/28

--

4,933,500.00

4,933,500.00

08/11/23

 

55

300571872

LO

Vero Beach

FL

Actual/360

5.380%

20,497.36

6,116.08

0.00

N/A

10/06/28

07/06/28

4,424,420.60

4,418,304.52

08/06/23

 

56

320570056

OF

Gilbert

AZ

Actual/360

5.150%

19,751.44

4,819.74

0.00

N/A

10/11/28

--

4,453,817.54

4,448,997.80

08/11/23

 

57

320570057

MH

Mims

FL

Actual/360

5.400%

18,920.07

10,759.21

27.00

N/A

10/11/28

--

4,074,638.70

4,063,879.49

08/11/23

 

 

 

 

 

© 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

 

58

300571861

RT

Parkersburg

WV

Actual/360

5.230%

15,754.91

7,569.76

0.00

N/A

09/06/28

--

3,498,283.80

3,490,714.04

08/06/23

 

59

320570059

RT

Highland Park

IL

Actual/360

5.000%

13,164.43

4,550.68

0.00

N/A

10/11/28

--

3,057,545.92

3,052,995.24

08/11/23

 

60

320570060

MH

Vestal

NY

Actual/360

5.300%

14,211.57

3,835.83

0.00

N/A

07/11/28

--

3,113,917.24

3,110,081.41

08/11/23

 

61

300571863

RT

Dubuque

IA

Actual/360

5.150%

14,191.11

0.00

0.00

N/A

09/06/28

05/06/28

3,200,000.00

3,200,000.00

08/06/23

 

62

320570062

MH

Trussville

AL

Actual/360

5.380%

13,700.87

4,088.11

0.00

N/A

10/11/28

--

2,957,376.15

2,953,288.04

08/11/23

 

63

883100896

RT

League City

TX

Actual/360

5.307%

13,809.92

3,695.87

0.00

N/A

08/06/28

--

3,021,920.47

3,018,224.60

08/06/23

 

64

28002131

SS

San Antonio

TX

Actual/360

5.280%

11,366.67

0.00

0.00

N/A

09/06/28

--

2,500,000.00

2,500,000.00

08/06/23

 

65

320570065

RT

Fort Lauderdale

FL

Actual/360

5.450%

10,829.45

3,145.78

0.00

N/A

10/11/28

--

2,307,546.89

2,304,401.11

08/11/23

 

66

320570066

MH

Stillwater

OK

Actual/360

5.460%

10,834.10

3,156.63

0.00

N/A

09/11/28

--

2,304,309.57

2,301,152.94

08/11/23

 

67

410945955

OF

Marietta

GA

Actual/360

5.210%

9,989.86

3,203.63

0.00

N/A

09/11/28

--

2,226,704.81

2,223,501.18

08/11/23

 

68

320570068

MU

Rio Rico

AZ

Actual/360

5.470%

10,344.73

2,812.64

0.00

N/A

07/11/28

--

2,196,204.70

2,193,392.06

08/11/23

 

69

320570069

IN

Indianapolis

IN

Actual/360

5.280%

8,939.71

2,418.59

0.00

N/A

08/11/28

--

1,966,211.50

1,963,792.91

08/11/23

 

70

320570070

MU

Staten Island

NY

Actual/360

5.830%

8,839.06

2,221.95

0.00

N/A

09/11/28

--

1,760,671.98

1,758,450.03

08/11/23

 

71

320570071

MH

Ellenwood

GA

Actual/360

5.800%

8,451.86

2,021.68

0.00

N/A

07/11/28

--

1,692,252.67

1,690,230.99

08/11/23

 

72

320570072

MH

Clackamas

OR

Actual/360

5.200%

6,828.61

0.00

0.00

N/A

08/11/28

--

1,525,000.00

1,525,000.00

08/11/23

 

73

320570073

MH

Morro Bay

CA

Actual/360

5.470%

6,476.63

0.00

0.00

N/A

09/11/28

--

1,375,000.00

1,375,000.00

08/11/23

 

74

410945924

IN

Kentwood

MI

Actual/360

5.480%

5,977.10

1,716.44

0.00

N/A

10/11/28

--

1,266,632.91

1,264,916.47

08/11/23

 

Totals

 

 

 

 

 

 

3,924,263.39

573,184.93

27.00

 

 

 

920,949,590.37

920,376,405.44

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 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

21,017,974.36

25,564,152.19

04/01/22

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

142,125,035.00

39,274,752.25

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

44,058,100.30

10,680,957.26

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

11,890,802.01

6,080,015.55

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

11,308,726.95

11,422,696.10

04/01/22

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

(5,285,697.00)

(4,920,473.84)

07/01/20

06/30/21

03/06/23

0.00

0.00

153,927.74

900,185.93

0.00

0.00

 

 

7

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

8

3,740,624.28

1,880,800.81

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

3,146,602.17

1,052,598.56

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

5,805,121.91

1,796,029.71

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,614,530.65

1,239,267.07

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

4,361,311.63

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,856,068.73

1,642,420.58

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,590,048.47

1,921,708.84

04/01/22

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,846,679.00

959,975.92

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,865,315.43

509,818.54

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

2,074,714.16

1,071,410.46

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

2,000,353.78

559,522.19

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,010,733.20

554,481.92

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

3,044,412.93

1,678,229.01

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,324,092.26

700,899.03

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,189,508.00

655,795.54

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

2,266,006.56

2,258,947.29

04/01/22

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,264,041.00

662,982.23

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,739,611.17

369,200.70

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

444,260.00

0.00

--

--

07/11/22

0.00

0.00

52,852.42

52,852.42

0.00

0.00

 

 

27

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

28

1,108,465.00

149,140.85

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 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

 

29

1,468,473.25

0.00

--

--

--

0.00

0.00

57,374.45

57,374.45

0.00

0.00

 

 

30

987,801.55

240,841.74

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

2,751,264.86

1,954,106.45

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

34

1,154,678.66

660,951.06

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

1,610,460.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

664,379.21

324,377.23

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

1,121,337.61

536,409.54

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

1,104,979.74

265,112.20

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

752,382.44

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

41

605,919.63

153,180.61

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

744,762.76

373,418.29

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

1,049,445.17

616,983.48

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

1,256,342.16

1,402,838.05

07/01/22

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

804,191.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

722,472.30

343,817.10

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

697,853.00

0.00

--

--

04/11/23

0.00

0.00

38,654.89

387,107.71

0.00

0.00

 

 

48

714,924.15

174,062.47

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

1,274,857.00

1,341,344.80

04/01/22

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

858,935.20

258,867.77

01/01/23

03/31/23

--

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

Full Defeasance

 

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

54

346,073.53

186,017.87

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

56

468,596.28

266,052.14

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

582,855.01

149,068.65

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 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

 

58

0.00

98,123.64

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

341,737.20

172,326.20

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

1,704.68

0.00

 

 

60

198,482.00

101,119.00

01/01/19

06/30/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

62

0.00

90,544.48

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

288,861.27

71,607.02

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

2,937.54

0.00

 

 

64

250,174.38

123,804.75

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

65

349,432.64

76,187.10

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

66

229,837.98

78,994.43

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

67

177,926.50

42,545.12

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

68

519,920.95

265,412.75

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

69

235,103.61

107,397.14

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

70

89,902.77

193,909.00

10/01/21

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

71

184,555.00

46,416.20

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

72

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

73

214,485.94

49,163.95

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

74

151,150.00

38,055.48

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

295,381,997.53

118,568,384.47

 

 

 

0.00

0.00

302,809.50

1,397,520.51

4,642.22

0.00

 

 

 

 

 

 

© 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

57

320570057

5,000.00

Partial Liquidation (Curtailment)

0.00

0.00

Totals

 

5,000.00

 

0.00

0.00

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

08/17/23

0

0.00

0

0.00

2

41,338,232.04

1

35,000,000.00

0

0.00

0

0.00

 

1

5,000.00

0

0.00

 

4.948293%

4.915010%

59

07/17/23

0

0.00

0

0.00

2

41,346,746.92

1

35,000,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.948415%

4.915138%

60

06/16/23

0

0.00

0

0.00

2

41,356,193.20

1

35,000,000.00

0

0.00

0

0.00

 

1

5,000.00

0

0.00

 

4.948551%

4.915280%

61

05/17/23

0

0.00

0

0.00

2

41,364,622.96

1

35,000,000.00

0

0.00

0

0.00

 

1

5,000.00

0

0.00

 

4.948676%

4.915410%

62

04/17/23

0

0.00

0

0.00

2

41,373,987.24

1

35,000,000.00

0

0.00

0

0.00

 

1

5,000.00

0

0.00

 

4.948813%

4.915553%

63

03/17/23

0

0.00

0

0.00

2

41,382,332.67

1

35,000,000.00

0

0.00

0

0.00

 

2

2,805,000.00

0

0.00

 

4.948937%

4.915682%

64

02/17/23

0

0.00

0

0.00

2

41,393,570.95

1

35,000,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.948485%

4.915201%

65

01/18/23

0

0.00

1

6,401,823.56

1

35,000,000.00

1

35,000,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.948606%

4.915328%

66

12/16/22

1

6,410,037.06

0

0.00

2

47,300,000.00

1

35,000,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.948727%

4.915454%

67

11/18/22

0

0.00

0

0.00

2

47,300,000.00

1

35,000,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.948861%

4.915593%

68

10/17/22

1

3,057,058.32

0

0.00

2

47,300,000.00

1

35,000,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.948980%

4.915718%

69

09/16/22

0

0.00

0

0.00

2

47,300,000.00

1

35,000,000.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.949111%

4.915854%

70

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 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

6

28202149

02/06/23

5

6

 

153,927.74

900,185.93

0.00

35,000,000.00

05/20/20

3

         11/29/22

03/23/22

 

26

883100915

07/06/23

0

B

 

52,852.42

52,852.42

0.00

12,300,000.00

06/11/20

9

 

 

 

 

29

883100904

07/06/23

0

B

 

57,374.45

57,374.45

0.00

10,429,057.09

 

 

 

 

 

 

47

300571875

10/06/22

9

6

 

38,654.89

387,107.71

14,200.41

6,427,324.20

09/24/21

11

 

 

 

 

Totals

 

 

 

 

 

302,809.50

1,397,520.51

14,200.41

64,156,381.29

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period 0 - Current

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 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

 

24,969,593

24,969,593

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

323,937,016

323,937,016

0

 

 

0

 

> 60 Months

 

571,469,797

530,131,565

        6,338,232

 

35,000,000

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

   Current

       30-59 Days

    60-89 Days

      90+ Days

REO/Foreclosure

 

 

Aug-23

920,376,405

879,038,173

0

0

 

41,338,232

0

 

Jul-23

920,949,590

879,602,843

0

0

 

41,346,747

0

 

Jun-23

921,552,551

880,196,358

0

0

 

41,356,193

0

 

May-23

922,101,568

880,736,945

0

0

 

41,364,623

0

 

Apr-23

922,704,576

881,330,589

0

0

 

41,373,987

0

 

Mar-23

923,248,499

881,866,166

0

0

 

41,382,333

0

 

Feb-23

926,749,514

885,355,943

0

0

 

41,393,571

0

 

Jan-23

927,271,555

885,869,732

0

6,401,824

 

0

35,000,000

 

Dec-22

927,791,286

874,081,249

6,410,037

0

 

12,300,000

35,000,000

 

Nov-22

928,365,910

881,065,910

0

0

 

12,300,000

35,000,000

 

Oct-22

928,880,795

878,523,736

3,057,058

0

 

12,300,000

35,000,000

 

Sep-22

929,445,514

882,145,514

0

0

 

12,300,000

35,000,000

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 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

6

28202149

35,000,000.00

35,000,000.00

146,900,000.00

08/24/21

(5,075,497.68)

(1.12330)

06/30/21

10/06/28

I/O

26

883100915

12,300,000.00

12,300,000.00

15,000,000.00

05/17/22

390,900.00

0.62750

12/31/22

09/06/28

I/O

47

300571875

6,338,232.04

6,427,324.20

8,500,000.00

01/17/23

683,870.00

1.87290

12/31/22

10/06/28

301

Totals

 

53,638,232.04

53,727,324.20

170,400,000.00

 

(4,000,727.68)

 

 

 

 

 

 

 

 

© 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

 

6

28202149

LO

NY

05/20/20

3

 

 

 

 

08/01/23 - Loan (subject Ln# is the A2 Note) transferred to SS 5/10/20 due to COVID closure. Collateral consists of the fee interest in a 495 room Holiday Inn in the financial district of NYC. After failed workout negotiations and lifting of the NY

 

morat orium on foreclosures, foreclosure / receivership was initiated and Brwr then filed for Chpt 11 BK protection on 11/29/2022. While in BK, Brwr entered into agreement with City in January 2023 to operate the hotel as a migrant shelter

 

through April 2024. B rwr then filed a proposed plan in March 2023 and SS has opposed. The court's decision on a hearing July 6th was favorable and SS is continuing through the BK process. Occupancy 100%, ADR $190 (per migrant

 

contract)

 

 

 

 

 

 

 

 

26

883100915

RT

NY

06/11/20

9

 

 

 

 

Loan transferred to new special servicer on 4/24/23; SS transfer date 6/17/2020. The loan is collateralized by a 31,806 SF retail condo in Harlem, NY. Reinstatement and Forbearance Agreement in place. Per the aforementioned agreement, the

 

condo associatio n board had a lien placed on the asset and has now been removed as of 5/19/2023. Special servicer is monitoring the loan in preparation for return to the master servicer as a CML.

 

 

 

47

300571875

RT

NC

09/24/21

11

 

 

 

 

SS transfer date 9/24/2021. The Loan is collateralized by a 93,217 sf retail center anchored by Ollie's Bargain Outlet in Durham, NC. Lender and Borrower documented a reinstatement agreement. However, the Borrower has defaulted under

 

terms of the agreement. A receiver was appointed on 10/10/2022. The Receiver and Buyer are under contract to sell the Property with a targeted closing at the end of August.

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 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

5

883100906

45,000,000.00

4.91250%

45,000,000.00

4.91250%

10

08/06/20

04/06/20

09/11/20

10

300571852

24,000,000.00

5.01000%

24,000,000.00

5.01000%

10

06/05/20

06/06/20

08/11/20

23

610945660

13,750,000.00

5.58000%

13,750,000.00

5.58000%

10

05/11/20

05/11/20

06/11/20

35

320570035

9,294,303.99

5.48000%

9,270,132.43

5.48000%

10

05/11/20

05/11/20

08/11/20

44

300571873

6,861,139.64

5.64000%

6,861,139.64

5.64000%

10

05/06/20

05/06/20

06/11/20

Totals

 

98,905,443.63

 

98,881,272.07

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 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.).

 

 

 

 

 

 

 

 

 

© 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

 

 

 

 

 

 

 

 

© 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)

6

0.00

0.00

7,534.72

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

47

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

11,034.72

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

 

 

Collateral Shortfall Total

11,034.72

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 28 of 29

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 29 of 29

 

EX-102 3 exh_102.xml Prospectus Loan ID 1 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 08-16-2018 70000000.00 120 09-11-2028 0 0.0515 0.0515 3 1 120 10-11-2018 false 1 PP 3 300416.67 70000000.00 1 22 22 0 true true true false false 09-10-2019 03-10-2028 Starwood Hotel Portfolio LO 2943 2943 401000000.00 MAI 0.73 0.63 11-11-2020 N 05-31-2018 04-01-2022 03-31-2023 106614582.00 94887199.00 73391622.00 69323046.81 33222960.00 25564152.19 28658491.00 21536889.72 UW 13837049.17 2.40 1.8475 2.07 1.5564 C F false false 70000000.00 310430.56 0.0515 0.0001516 310430.56 0.00 0.00 70000000.00 70000000.00 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 1-001 07-12-2023 08-11-2023 RENAISSANCE ST. LOUIS AIRPORT HOTEL 9801 NATURAL BRIDGE ROAD St. Louis MO 63134 St. Louis LO 393 393 1987 2015 50100000.00 MAI 07-02-2018 0.71 0.62 6 05-31-2018 04-01-2022 03-31-2023 18340705.00 15856804.00 13943902.00 13084204.44 4396803.00 2772599.56 3480137.00 1979759.36 UW CREFC 1825746.82 1.5186 1.0843 F false Prospectus Loan ID 1-002 07-12-2023 08-11-2023 RENAISSANCE DES MOINES SAVERY HOTEL 401 LOCUST STREET Des Moines IA 50309 Polk LO 209 209 1887 2018 33600000.00 MAI 07-06-2018 0 0.56 6 04-01-2022 03-31-2023 11907023.00 7562483.00 8638437.00 6572115.71 3268586.00 990367.29 2673235.00 612243.14 UW CREFC 1235385.88 0.8016 0.4955 F false Prospectus Loan ID 1-003 07-12-2023 08-11-2023 RESIDENCE INN ST. LOUIS DOWNTOWN 525 SOUTH JEFFERSON AVENUE St. Louis MO 63103 St. Louis City LO 188 188 2006 2017 31800000.00 MAI 07-12-2018 0.76 0.49 6 05-31-2018 04-01-2022 03-31-2023 7220742.00 4688614.00 4549955.00 3897736.39 2670787.00 790877.61 2381957.00 603333.05 UW CREFC 1158857.11 0.6824 0.5206 F false Prospectus Loan ID 1-004 07-12-2023 08-11-2023 DOUBLETREE HOTEL WEST PALM BEACH AIRPORT 1808 SOUTH AUSTRALIAN AVENUE West Palm Beach FL 33409 Palm Beach LO 175 175 1987 2015 29700000.00 MAI 07-09-2018 0.88 0.72 6 05-31-2018 04-01-2022 03-31-2023 7865081.00 8094035.00 4534282.00 4902659.47 3330799.00 3191375.53 3016297.00 2867614.53 UW CREFC 1144279.89 2.7889 2.506 F false Prospectus Loan ID 1-005 07-12-2023 08-11-2023 COURTYARD GULFPORT BEACHFRONT 1600 EAST BEACH BOULEVARD Gulfport MS 39501 Harrison LO 149 149 1972 2015 22600000.00 MAI 07-10-2018 0.66 0.71 6 05-31-2018 04-01-2022 03-31-2023 5008785.00 6044350.00 3381853.00 3804872.47 1626932.00 2239477.53 1428547.00 2000121.27 UW CREFC 823589.92 2.7191 2.4285 F false Prospectus Loan ID 1-006 07-12-2023 08-11-2023 FAIRFIELD INN ATLANTA DOWNTOWN 54 PEACHTREE STREET SW Atlanta GA 30303 Fulton LO 156 156 1915 2012 21000000.00 MAI 07-02-2018 0.7 0.61 6 05-31-2018 04-01-2022 03-31-2023 6033534.00 5837246.00 4378312.00 4941435.15 1655222.00 895810.85 1413835.00 662321.01 UW CREFC 765283.08 1.1705 0.8654 F false Prospectus Loan ID 1-007 07-12-2023 08-11-2023 HOTEL INDIGO CHICAGO VERNON HILLS 450 NORTH MILWAUKEE AVENUE Vernon Hills IL 60061 Lake LO 127 127 1997 2015 19300000.00 MAI 07-09-2018 0.68 0.41 6 05-31-2018 04-01-2022 03-31-2023 3994581.00 2160549.00 2543167.00 1563412.83 1451414.00 597136.17 1291636.00 510714.21 UW CREFC 703331.93 0.849 0.7261 F false Prospectus Loan ID 1-008 07-12-2023 08-11-2023 SPRINGHILL SUITES CHICAGO SOUTHWEST AT BURR RIDGE HINSDALE 15W90 NORTH FRONTAGE ROAD Burr Ridge IL 60527 Du Page LO 128 128 2000 2015 17300000.00 MAI 07-09-2018 0.71 0.65 6 05-31-2018 04-01-2022 03-31-2023 4168157.00 3763336.00 2568997.00 2549586.20 1599160.00 1213749.80 1432507.00 1063216.36 UW CREFC 630448.06 1.9252 1.6864 F false Prospectus Loan ID 1-009 07-12-2023 08-11-2023 HOLIDAY INN & SUITES GREEN BAY STADIUM 2785 RAMADA WAY Green Bay WI 54304 Brown LO 118 118 2007 2015 16900000.00 MAI 07-08-2018 0.72 0.71 6 05-31-2018 04-01-2022 03-31-2023 3999663.00 3955491.00 2524693.00 2678412.41 1474970.00 1277078.59 1314971.00 1118858.95 UW CREFC 615870.94 2.0736 1.8167 F false Prospectus Loan ID 1-010 07-12-2023 08-11-2023 SPRINGHILL SUITES CHICAGO ELMHURST OAKBROOK AREA 410 WEST LAKE STREET Elmhurst IL 60126 Du Page LO 128 128 2000 2015 15500000.00 MAI 07-09-2018 0.78 0.65 6 05-31-2018 04-01-2022 03-31-2023 3966386.00 3632552.00 2584454.00 2383962.46 1381932.00 1248589.54 1223279.00 1103287.54 UW CREFC 564851.94 2.2104 1.9532 F false Prospectus Loan ID 1-011 07-12-2023 08-11-2023 HILTON GARDEN INN WICHITA 2041 NORTH BRADLEY FAIR PARKWAY Wichita KS 67206 Sedgwick LO 103 103 2000 2016 13500000.00 MAI 07-03-2018 0.79 0.7 6 05-31-2018 04-01-2022 03-31-2023 4029691.00 3619823.00 2670325.00 2051878.51 1359366.00 1567944.49 1198180.00 1423152.19 UW CREFC 491968.00 3.187 2.8927 F false Prospectus Loan ID 1-012 07-12-2023 08-11-2023 COURTYARD NORMAN 770 COPPERFIELD DRIVE Norman OK 73072 Cleveland LO 113 113 2009 2016 11600000.00 MAI 07-02-2018 0.65 0.54 6 05-31-2018 04-01-2022 03-31-2023 2858581.00 2810619.00 1916415.00 2210117.17 942166.00 600501.83 827823.00 488077.07 UW CREFC 422727.96 1.4205 1.1545 F false Prospectus Loan ID 1-013 07-12-2023 08-11-2023 SPRINGHILL SUITES SCRANTON WILKES BARRE 19 RADCLIFFE DRIVE Moosic PA 18507 Lackawanna LO 102 102 2012 11100000.00 MAI 07-03-2018 0.74 0.57 6 05-31-2018 04-01-2022 03-31-2023 2982337.00 2481113.00 2033991.00 2125305.42 948346.00 355807.58 829052.00 256562.58 UW CREFC 404506.96 0.8796 0.6342 F false Prospectus Loan ID 1-014 07-12-2023 08-11-2023 COURTYARD SALISBURY 128 TROOPERS WAY Salisbury MD 21804 Wicomico LO 106 106 2006 2015 10700000.00 MAI 07-06-2018 0.66 0.66 6 05-31-2018 04-01-2022 03-31-2023 2904462.00 3795450.00 2152022.00 2114597.29 752440.00 1680852.71 636356.00 1529034.71 UW CREFC 389929.96 4.3106 3.9213 F false Prospectus Loan ID 1-015 07-12-2023 08-11-2023 HOMEWOOD SUITES ST. LOUIS RIVERPORT AIRPORT WEST 13639 RIVERPORT DRIVE Maryland Heights MO 63043 St. Louis LO 104 104 2007 2017 10600000.00 MAI 07-12-2018 0.76 0.7 6 05-31-2018 04-01-2022 03-31-2023 3358281.00 3079379.00 2561956.00 2520334.68 796325.00 559044.32 662010.00 435869.16 UW CREFC 386285.96 1.4472 1.1283 F false Prospectus Loan ID 1-016 07-12-2023 08-11-2023 RESIDENCE INN ROCKY MOUNT 230 GATEWAY BOULEVARD Rocky Mount NC 27804 Nash LO 77 77 1999 2016 10600000.00 MAI 07-11-2018 0.73 0.76 6 05-31-2018 04-01-2022 03-31-2023 2390947.00 2695859.00 1511088.00 1552846.61 879859.00 1143012.39 784222.00 1035178.03 UW CREFC 386285.96 2.9589 2.6798 F false Prospectus Loan ID 1-017 07-12-2023 08-11-2023 HAMPTON INN AND SUITES WICHITA NORTHEAST 2433 NORTH GREENWICH ROAD Wichita KS 67226 Sedgwick LO 102 102 2009 2017 10100000.00 MAI 07-03-2018 0.72 0.64 6 05-31-2018 04-01-2022 03-31-2023 3049146.00 2691570.00 2028476.00 1698915.63 1020670.00 992654.37 898704.00 884991.57 UW CREFC 368064.96 2.6969 2.4044 F false Prospectus Loan ID 1-018 07-12-2023 08-11-2023 RESIDENCE INN SALISBURY 140 CENTRE ROAD Salisbury MD 21801 Wicomico LO 84 84 2007 2015 10000000.00 MAI 07-11-2018 0.77 0.64 6 05-31-2018 04-01-2022 03-31-2023 2434461.00 2715034.00 1751456.00 1919019.59 683005.00 796014.41 585659.00 687413.05 UW CREFC 364420.96 2.1843 1.8863 F false Prospectus Loan ID 1-019 07-12-2023 08-11-2023 COURTYARD ROCKY MOUNT 250 GATEWAY BOULEVARD Rocky Mount NC 27804 Nash LO 90 90 2000 2015 8100000.00 MAI 07-11-2018 0.68 0.58 6 05-31-2018 04-01-2022 03-31-2023 2491710.00 2351951.00 1777298.00 1641943.67 714412.00 710007.33 614727.00 615929.29 UW CREFC 295180.97 2.4053 2.0866 F false Prospectus Loan ID 1-020 07-12-2023 08-11-2023 SPRINGHILL SUITES WICHITA EAST AT PLAZZIO 1220 NORTH GREENWICH ROAD Wichita KS 67206 Sedgwick LO 102 102 2009 2016 8000000.00 MAI 07-03-2018 0.69 0.64 6 05-31-2018 04-01-2022 03-31-2023 2522354.00 2485945.00 1792831.00 1800862.01 729523.00 685082.99 628629.00 585645.19 UW CREFC 291535.97 2.3499 2.0088 F false Prospectus Loan ID 1-021 07-12-2023 08-11-2023 RESIDENCE INN WICHITA EAST AT PLAZZIO 1212 NORTH GREENWICH ROAD Wichita KS 67206 Sedgwick LO 93 93 2005 2013 8000000.00 MAI 07-03-2018 0.73 0.76 6 05-31-2018 04-01-2022 03-31-2023 2672364.00 2807359.00 1829038.00 1946641.76 843326.00 860717.24 736422.00 748422.88 UW CREFC 291535.97 2.9523 2.5671 F false Prospectus Loan ID 1-022 07-12-2023 08-11-2023 HAMPTON INN OKLAHOMA CITY NORTHWEST 3022 NORTHWEST EXPRESSWAY Oklahoma City OK 73112 Oklahoma LO 96 96 1997 2016 7600000.00 MAI 07-02-2018 0.7 0.51 6 05-31-2018 04-01-2022 03-31-2023 2415590.00 1757637.00 1718674.00 1362186.94 696916.00 395450.06 600304.00 325144.58 UW CREFC 276959.97 1.4278 1.1739 F false Prospectus Loan ID 2 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 06-07-2018 50000000.00 120 07-01-2028 0 0.0412125 0.0412125 3 1 120 08-01-2018 true 1 A1 3 171718.75 50000000.00 1 1 1 0 true true false false false 12-31-2027 AVENTURA MALL 19501 BISCAYNE BOULEVARD Aventura FL 33180 Miami-Dade RT 1217508 1217508 1983 2017 3450000000.00 MAI 04-16-2018 0.93 0.95 6 11-01-2020 N JC Penney Company 193759 04-30-2028 AMC Theatres 78738 08-31-2028 ZaraUSA INC. 34454 11-30-2029 03-31-2018 01-01-2023 03-31-2023 185479647.00 49599871.00 30620668.00 10325118.75 154858979.00 39274752.25 151571708.00 38452934.25 UW CREFC 18030469.00 2.63 2.1782 2.58 2.1326 C F 03-31-2023 false false 50000000.00 177442.71 0.0412125 0.0001197 177442.71 0.00 0.00 50000000.00 50000000.00 08-01-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3 07-12-2023 08-11-2023 Barclays Bank PLC; Société Générale; Deutsche Bank AG, New York Branch 07-12-2018 50000000.00 120 08-01-2028 0 0.042775 0.042775 3 1 120 09-01-2018 true 1 A1 3 178229.17 50000000.00 1 1 1 0 true true false false false 01-31-2028 CHRISTIANA MALL 132 CHRISTIANA MALL Newark DE 19702 New Castle RT 779084 779084 1978 2014 1040000000.00 MAI 06-05-2018 0.98 0.98 6 11-01-2020 N Target 145312 12-31-2036 CABELA'S 100000 01-31-2035 Cinemark Theater 50643 11-30-2029 05-31-2018 01-01-2023 03-31-2023 56260022.33 13246181.00 9514932.02 2565223.74 46745090.31 10680957.26 46104564.31 10520825.76 UW CREFC 5881562.49 3.19 1.816 3.15 1.7887 C F 03-31-2023 false false 50000000.00 184170.14 0.042775 0.0001197 184170.14 0.00 0.00 50000000.00 50000000.00 08-01-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 04-24-2018 45000000.00 120 05-11-2028 0 0.048963 0.048963 3 1 120 06-11-2018 false 1 PP 3 183611.25 45000000.00 1 1 1 5 true true false false false 02-10-2028 SHOWCASE II 3791 SOUTH LAS VEGAS BOULEVARD Las Vegas NV 89109 Clark RT 41407 41407 2001 2018 237000000.00 MAI 04-01-2019 1 1 6 11-11-2020 N Hat World Inc. 10960 01-31-2038 Adidas 10350 09-30-2027 T-Mobile 10249 12-31-2027 01-01-2023 06-30-2023 11287376.00 6673887.00 890855.00 593871.45 10396521.00 6080015.55 10302429.00 6032969.55 UW CREFC 3168450.19 1.64 1.9189 1.62 1.904 C F 06-30-2023 false false 45000000.00 189731.62 0.048963 0.0001322 189731.62 0.00 0.00 45000000.00 45000000.00 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 5 07-12-2023 08-11-2023 Barclays Bank PLC 08-31-2018 45000000.00 120 09-06-2028 360 0.049125 0.049125 3 1 24 10-06-2018 true 1 PP 5 184218.75 45000000.00 1 2 2 0 true true false false true 06-05-2028 Virginia Beach Hotel Portfolio VA LO 456 456 130400000.00 MAI 0.76 0.71 11-06-2020 N 05-31-2018 04-01-2022 03-31-2023 30113591.95 45437830.00 18324515.00 34015133.90 11789077.00 11422696.10 10584533.00 9605182.90 UW 5740058.00 2.05 1.9899 1.84 1.6733 C F false true 43083717.76 239169.04 0.049125 0.0001516 182253.10 56915.94 0.00 43026801.82 43026801.82 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 04-06-2020 98 09-06-2028 Prospectus Loan ID 5-001 07-12-2023 08-11-2023 HILTON VIRGINIA BEACH OCEANFRONT 3001 ATLANTIC AVENUE Virginia Beach VA 23451 Virginia Beach LO 289 289 2005 2018 84800000.00 MAI 07-23-2018 0.76 0.71 6 05-31-2018 04-01-2022 03-31-2023 20016327.95 30667705.00 12352214.00 23464050.15 7664114.00 7203654.85 6863461.00 5976946.65 UW CREFC 3732798.00 1.9298 1.6011 F false 98 Prospectus Loan ID 5-002 07-12-2023 08-11-2023 HILTON GARDEN INN VIRGINIA BEACH OCEANFRONT 3315 ATLANTIC AVENUE Virginia Beach VA 23451 Virginia Beach LO 167 167 2014 45600000.00 MAI 08-01-2019 0.77 0.7 6 05-31-2018 04-01-2022 03-31-2023 10097264.00 14770125.00 5972301.00 10551083.75 4124963.00 4219041.25 3721073.00 3628236.25 UW CREFC 2007260.00 2.1018 1.8075 F false 98 Prospectus Loan ID 6 07-12-2023 08-11-2023 Ladder Capital Finance LLC 09-18-2018 35000000.00 120 10-06-2028 0 0.051205 0.051205 3 1 120 11-06-2018 true 1 A1 3 154326.18 35000000.00 1 1 1 0 true true false false false 06-05-2028 HOLIDAY INN FIDI 99 AND 103 WASHINGTON STREET New York NY 10006 New York LO 492 492 2014 233000000.00 MAI 07-26-2018 146900000.00 08-24-2021 MAI 0.93 0.31 6 11-06-2020 N 06-30-2018 07-01-2020 06-30-2021 30047207.00 3875596.00 17696201.28 8796069.84 12351005.72 -4920473.84 11149117.44 -5075497.68 UW CREFC 4518006.00 2.73 -1.089 2.47 -1.1233 C F false false 35000000.00 154326.18 0.051205 0.0001322 154326.18 0.00 0.00 35000000.00 35000000.00 02-06-2023 1 false 900185.93 0 0 3 0 Wells Fargo Bank, NA 05-20-2020 false 0.00 3 0 Prospectus Loan ID 7 07-12-2023 08-11-2023 Rialto Mortgage Finance, LLC 09-05-2018 29150000.00 120 06-06-2028 360 0.0464 0.0464 3 1 60 10-06-2018 true 1 WL 5 112713.33 29150000.00 1 1 0 true true false false false 06-05-2028 Defeased PA Bucks OF 190183 2000 42200000.00 MAI 07-20-2018 0.86 3 11-06-2020 F 06-30-2018 5506365.00 2152218.00 3354147.00 3078382.00 UW C false false 29150000.00 116470.44 0.0464 0.0001516 116470.44 0.00 0.00 29150000.00 29150000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 07-12-2023 08-11-2023 Barclays Bank PLC 09-13-2018 26000000.00 119 09-06-2028 360 0.042173 0.042173 3 1 60 11-06-2018 true 1 WL 5 94420.66 26000000.00 1 1 1 0 true true true false false 03-05-2028 2747 PARK BOULEVARD 2747-2785 PARK BOULEVARD Palo Alto CA 94306 Santa Clara OF 36120 36120 2018 69000000.00 MAI 07-13-2018 1 1 6 11-06-2020 N Tencent America LLC 36120 08-31-2028 01-01-2023 06-30-2023 4658286.47 2503688.00 848117.59 622887.19 3810168.88 1880800.81 3705709.29 1828571.31 UW CREFC 554340.65 2.49 3.3928 2.42 3.2986 C F 06-30-2023 false false 26000000.00 94420.66 0.042173 0.0001516 94420.66 0.00 0.00 26000000.00 26000000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 9 07-12-2023 08-11-2023 Ladder Capital Finance LLC 08-14-2018 25900000.00 120 09-06-2028 360 0.05076 0.05076 3 1 36 10-06-2018 true 1 WL 5 109557.00 25900000.00 1 1 1 0 true true true false false 11-05-2020 07-05-2028 MERIDIAN AT NORTH 500, 509, 550 MERIDIAN STREET Indianapolis IN 46204 Marion OF 334506 334506 1975 2014 42400000.00 MAI 01-31-2018 1 1 6 X Hall Render 103860 03-31-2031 Centene Management Co. LLC 89100 01-31-2025 Indiana Department of Child Services 64732 05-31-2025 05-31-2018 01-01-2023 03-31-2023 5301791.04 1759048.00 2369839.42 706449.44 2931951.62 1052598.56 2580146.58 964647.06 UW CREFC 420726.84 1.74 2.5018 1.53 2.2928 C F 03-31-2023 false false 25224314.90 140242.28 0.05076 0.0001516 110255.48 29986.80 0.00 25194328.10 25194328.10 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10 07-12-2023 08-11-2023 Rialto Mortgage Finance, LLC 07-20-2018 24000000.00 120 08-06-2028 360 0.0501 0.0501 3 1 36 09-06-2018 true 1 PP 5 100200.00 24000000.00 1 1 1 0 true true true false true 08-05-2020 02-05-2028 ELLSWORTH PLACE 8661 COLESVILLE ROAD; 8645 COLESVILLE ROAD Silver Spring MD 20910 Montgomery RT 347758 347758 1947 2015 95900000.00 MAI 06-21-2018 0.92 0.91 6 X Burlington 65096 02-28-2026 Dave & Buster's 41975 01-31-2032 Marshallas 27771 06-30-2025 05-31-2018 01-01-2023 03-31-2023 10153983.00 2670277.00 3226042.00 874247.29 6927941.00 1796029.71 6510631.00 1691702.21 UW CREFC 1112486.22 1.56 1.6144 1.46 1.5206 C F 04-28-2023 false true 23337922.54 128983.91 0.0501 0.0001391 100683.69 28300.22 0.00 23309622.32 23309622.32 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 06-06-2020 98 08-06-2028 Prospectus Loan ID 11 07-12-2023 08-11-2023 Ladder Capital Finance LLC 07-25-2018 22051995.00 120 08-06-2028 360 0.05282 0.05282 3 1 09-06-2018 true 1 WL 2 122209.37 22004846.41 1 5 5 0 false true false false false 05-05-2028 Triyar Portfolio II IN 818802 28110000.00 MAI 1 0.77 11-06-2020 N 01-01-2023 06-30-2023 3260763.90 1711859.00 804209.64 472591.93 2456554.26 1239267.07 2210913.66 1116447.07 UW 733256.00 1.68 1.69 1.51 1.5225 C F false false 20452123.91 122209.37 0.05282 0.0001516 93024.21 29185.16 0.00 20422938.75 20422938.75 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11-001 07-12-2023 08-11-2023 JACKSON 840 BOLING STREET Jackson MS 39209 Hinds IN 377950 377950 1975 2007 11500000.00 MAI 06-25-2018 1 0.51 6 Office Depot 189168 05-31-2028 Office Depot 5000 08-02-2023 01-01-2023 06-30-2023 1223306.63 560204.00 227769.59 201707.97 995537.04 358496.03 882152.04 301803.53 UW CREFC 293691.50 1.2206 1.0276 F 06-30-2023 false Prospectus Loan ID 11-002 07-12-2023 08-11-2023 KILGORE 1010 ENERGY DRIVE Kilgore TX 75662 Gregg IN 145083 145083 2006 8300000.00 MAI 06-20-2018 1 1 6 Southern Plastics Inc. 145083 08-31-2031 01-01-2023 06-30-2023 998946.72 490664.00 264322.86 78430.42 734623.86 412233.58 691098.96 390471.58 UW CREFC 193189.50 2.1338 2.0211 F 06-30-2023 false Prospectus Loan ID 11-003 07-12-2023 08-11-2023 NORWICH 57-59 BORDEN AVENUE Norwich NY 13815 Chenango IN 139925 139925 1959 2012 4000000.00 MAI 06-19-2018 1 1 6 Kerry Bio-Science 70000 12-31-2023 Bully Max LLC 26400 07-31-2026 CZ-USA Inc. 25000 06-30-2025 01-01-2023 06-30-2023 464576.55 332777.00 109976.13 113216.71 354600.42 219560.29 312622.92 198570.79 UW CREFC 144127.50 1.5233 1.3777 F 06-30-2023 false Prospectus Loan ID 11-004 07-12-2023 08-11-2023 OTTAWA 4200 NORTH COLUMBUS STREET Ottawa IL 61350 LaSalle IN 92250 92250 1983 2610000.00 MAI 06-15-2018 1 1 6 Clover Imaging Group LLC 92250 05-31-2026 01-01-2023 06-30-2023 374811.55 183174.00 142538.48 28817.27 232273.07 154356.73 204598.07 140519.23 UW CREFC 64008.50 2.4115 2.1953 F 06-30-2023 false Prospectus Loan ID 11-005 07-12-2023 08-11-2023 OGLESBY 32 MARQUETTE AVENUE Oglesby IL 61348 LaSalle IN 63594 63594 1986 1700000.00 MAI 06-15-2018 1 1 6 Garcoa Inc. 63594 09-30-2025 01-01-2023 06-30-2023 199122.46 145040.00 59602.58 50419.56 139519.88 94620.44 120441.68 85081.94 UW CREFC 38239.00 2.4744 2.225 F 06-30-2023 false Prospectus Loan ID 12 07-12-2023 08-11-2023 Ladder Capital Finance LLC 08-16-2018 22000000.00 120 09-06-2028 360 0.0513 0.0513 3 1 60 10-06-2018 true 1 PP 5 94050.00 22000000.00 1 1 1 0 true true false false false 05-05-2028 INDIAN HILLS SENIOR COMMUNITY 19101 EUCLID AVENUE Euclid OH 44117 Cuyahoga MF 1572 1572 1964 2006 80000000.00 MAI 06-01-2018 0.93 0.94 6 11-06-2020 N 06-30-2018 12-31-2021 12-31-2022 10566417.30 11305737.00 5944870.01 6944425.37 4621547.29 4361311.63 4228547.29 3968311.63 UW CREFC 2670842.41 1.38 1.6329 1.26 1.4857 C F false false 22000000.00 97185.00 0.0513 0.0005322 97185.00 0.00 0.00 22000000.00 22000000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 13 07-12-2023 08-11-2023 Barclays Bank PLC 09-07-2018 20260000.00 120 10-01-2028 0 0.0436 0.0436 3 1 120 11-01-2018 true 1 WL 3 76065.04 20260000.00 1 1 1 0 true true false false false 03-31-2028 BOCA VILLAGE CORPORATE CENTER 4855 TECHNOLOGY WAY Boca Raton FL 33431 Palm Beach OF 108616 108616 2008 40400000.00 MAI 08-01-2018 0.9 0.96 6 11-01-2020 N MCRT South Florida LLC 27079 10-31-2032 Geo Corrections Holdings Inc. 24914 12-31-2028 Morgan Stanley Smith Barney Financing LLC 17975 12-31-2025 07-31-2018 01-01-2023 06-30-2023 3931867.63 2514064.00 1371465.43 871643.42 2560402.20 1642420.58 2458558.49 1591498.58 UW CREFC 447802.50 2.86 3.6677 2.75 3.554 C F 03-31-2023 false false 20260000.00 76065.04 0.0436 0.0004516 76065.04 0.00 0.00 20260000.00 20260000.00 08-01-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14 07-12-2023 08-11-2023 Ladder Capital Finance LLC 09-07-2018 19000000.00 120 10-06-2028 360 0.05352 0.05352 3 1 11-06-2018 true 1 WL 2 106122.26 19000000.00 1 1 1 5 false true true false false 11-05-2020 06-05-2028 EMBASSY SUITES OVERLAND PARK 10601 METCALF AVENUE Overland Park KS 66212 Johnson LO 199 199 1984 2015 31300000.00 MAI 07-25-2019 0.74 0.69 6 11-06-2020 N 06-30-2018 04-01-2022 03-31-2023 7195953.97 7509172.00 4745111.63 5587463.16 2450842.34 1921708.84 2163004.18 1622092.88 UW CREFC 1273467.12 1.92 1.509 1.70 1.2737 C F false false 17690917.65 106122.26 0.05352 0.0001516 81531.54 24590.72 0.00 17666326.93 17666326.93 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 15 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 06-19-2018 18500000.00 120 07-11-2028 360 0.0504 0.0504 3 1 36 08-11-2018 true 1 WL 5 77700.00 18500000.00 1 1 1 0 true true false false false 04-10-2028 CHRISTENBURY CORNERS 8845, 8855, 8875, 8885, 8905, 8915 CHRISTENBURY PARKWAY; 3020 DERITA ROAD Concord NC 28027 Cabarrus RT 118473 118473 2017 27100000.00 MAI 04-25-2018 1 1 6 11-11-2020 N Kohl's Department Stores Inc. 55500 01-31-2038 Earth Fare/Earth Fare Inc. 24110 10-31-2030 Pet Supplies Plus 7040 08-20-2027 07-31-2018 01-01-2023 06-30-2023 2271905.00 1250152.00 526508.00 290176.08 1745397.00 959975.92 1694614.00 934584.42 UW CREFC 598588.50 1.46 1.6037 1.42 1.5613 C F 07-01-2023 false false 17971140.71 99764.75 0.0504 0.0001516 77994.75 21770.00 0.00 17949370.71 17949370.71 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 16 07-12-2023 08-11-2023 Barclays Bank PLC 08-15-2018 18000000.00 120 09-06-2028 360 0.04951 0.04951 3 1 60 10-06-2018 true 1 WL 5 74265.00 18000000.00 1 1 1 5 true true false false false 03-05-2028 VISTA CENTRE SHOPPES 8462-8594 PALM PARKWAY Orlando FL 32836 Orange RT 98136 98136 1989 32000000.00 MAI 07-12-2018 0.9 1 6 11-06-2020 N KBBQ Orlando LLC 13500 03-31-2032 Crafty Crab Orlando Inc 10000 06-30-2025 Backstage Billards of Lake Buena Vista Inc. 8530 12-31-2024 06-30-2018 01-01-2023 03-31-2023 2523998.19 853208.00 705720.53 343389.46 1818277.66 509818.54 1772149.71 498286.54 UW CREFC 222795.00 1.58 2.2882 1.54 2.2365 C F 03-31-2023 false false 18000000.00 76740.50 0.04951 0.0001516 76740.50 0.00 0.00 18000000.00 18000000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 08-30-2018 17000000.00 120 09-11-2028 360 0.04855 0.04855 3 1 60 10-11-2018 false 1 WL 5 68779.17 17000000.00 1 1 1 0 true true false false false 03-10-2028 AIRPORT SQUARE - NV 1274, 1280, 1290, 1296, 1300 AND 1320 EAST PLUMB LANE; 2000, 2002, 2210 AND 2212 HARVARD WAY Reno NV 89502 Washoe RT 170796 170796 1989 25800000.00 MAI 07-18-2018 0.87 0.93 6 11-11-2020 N MOR FURNITURE FOR LESS 39084 04-30-2032 Urban Air Reno LLC 24473 03-31-2028 Costco Wholesale 20000 06-25-2034 06-30-2018 01-01-2023 06-30-2023 2797062.68 1551501.00 665315.51 480090.54 2131747.17 1071410.46 1965986.02 988529.96 UW CREFC 417260.30 1.98 2.5677 1.83 2.369 C F 03-31-2023 false false 17000000.00 71071.81 0.04855 0.0001516 71071.81 0.00 0.00 17000000.00 17000000.00 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18 07-12-2023 08-11-2023 Barclays Bank PLC 06-22-2018 16800000.00 120 07-06-2028 360 0.04726 0.04726 3 1 60 08-06-2018 true 1 WL 5 66164.00 16800000.00 1 1 1 0 true true false false false 04-05-2028 SCHUYLER COMMONS 1776 INDEPENDENCE SQUARE Utica NY 13502 Oneida MF 144 144 2008 26000000.00 MAI 05-09-2018 0.94 0.97 6 11-06-2020 N 04-30-2018 01-01-2023 03-31-2023 2487516.00 841877.00 1091814.17 282354.81 1395701.84 559522.19 1395701.84 559522.19 UW CREFC 198492.01 1.33 2.8188 1.33 2.8188 C F false false 16800000.00 87393.89 0.04726 0.0001516 68369.47 19024.42 0.00 16780975.58 16780975.58 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 19 07-12-2023 08-11-2023 Ladder Capital Finance LLC 08-30-2018 15800000.00 120 09-06-2028 0 0.0545 0.0545 3 1 120 10-06-2018 true 1 WL 3 71758.33 15800000.00 1 1 1 0 true true false false false 06-05-2028 26-49 96TH STREET 26-49 96TH STREET East Elmhurst NY 11369 Queens MF 69 69 1927 2017 28900000.00 MAI 06-01-2018 1 0.97 6 11-06-2020 N 07-31-2018 01-01-2023 06-30-2023 1601176.72 904881.95 486307.68 350400.03 1114869.04 554481.92 1097619.04 545856.92 UW CREFC 435333.89 1.28 1.2736 1.26 1.2538 C F false false 15800000.00 74150.28 0.0545 0.0001516 74150.28 0.00 0.00 15800000.00 15800000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 20 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 09-14-2018 15500000.00 120 10-11-2028 0 0.04535 0.04535 3 1 120 11-11-2018 true 1 WL 3 60529.65 15500000.00 1 1 1 5 true true false false false 07-10-2028 438 SUMMIT AVENUE 438 SUMMIT AVENUE Jersey City NJ 07306 Hudson OF 123760 123760 1993 35400000.00 MAI 06-15-2018 1 1 6 11-11-2020 N State of New Jersey 123760 11-30-2025 06-30-2018 01-01-2023 06-30-2023 3827520.65 2316257.00 1284038.14 638027.99 2543482.51 1678229.01 2364030.51 1588503.01 UW CREFC 355367.62 3.57 4.7225 3.32 4.47 C F 06-30-2023 false false 15500000.00 60529.65 0.04535 0.0001516 60529.65 0.00 0.00 15500000.00 15500000.00 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 21 07-12-2023 08-11-2023 Ladder Capital Finance LLC 08-21-2018 15500000.00 120 09-06-2028 480 0.0491 0.0491 3 1 10-06-2018 true 1 WL 2 73818.92 15489601.91 1 1 1 0 false true false false false 07-05-2028 CAMDEN OAKES 7925 CARLINGTON ROAD Indianapolis IN 46237 Marion MF 110 110 2017 22600000.00 MAI 07-23-2018 0.97 0.99 6 11-06-2020 N 07-31-2018 01-01-2023 06-30-2023 1995695.10 1155844.00 664478.85 454944.97 1331216.25 700899.03 1303716.25 687149.03 UW CREFC 442913.50 1.50 1.5824 1.47 1.5514 C F false false 14877182.55 73818.92 0.0491 0.0001516 62901.55 10917.37 0.00 14866265.18 14866265.18 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22 07-12-2023 08-11-2023 Rialto Mortgage Finance, LLC 09-06-2018 14500000.00 120 09-06-2028 360 0.0527 0.0527 3 1 10-06-2018 true 1 WL 2 80249.25 14483429.92 1 1 1 10 false true true false false 10-05-2020 03-05-2028 ALLEN CENTRAL MARKET 204 & 210 CENTRAL EXPRESSWAY; 805 WEST MCDERMOTT DRIVE Allen TX 75013 Collin RT 77833 77833 1999 28270000.00 MAI 07-19-2018 0.86 0.74 6 X Town Creeks Salon 7200 06-30-2028 Ellen's Collin 1 LLC 6980 08-31-2029 Chilli's Inc 5551 07-31-2024 06-30-2018 01-01-2023 06-30-2023 2087044.00 954532.00 626845.00 298736.46 1460199.00 655795.54 1386257.00 618824.54 UW CREFC 481495.50 1.52 1.3619 1.44 1.2852 C F 06-29-2023 false false 13464405.45 80249.25 0.0527 0.0001516 61102.22 19147.03 0.00 13445258.42 13445258.42 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 23 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 08-15-2018 13750000.00 61 10-11-2023 360 0.0558 0.0558 3 1 24 10-11-2018 false 1 WL 5 63937.50 13750000.00 1 1 1 5 true true false false true 07-10-2023 FOUR POINTS BY SHERATON MIAMI AIRPORT 3570 NORTHWEST 74TH AVENUE Miami FL 33122 Miami-Dade LO 124 124 2017 23400000.00 MAI 06-11-2019 0.83 0.95 6 11-11-2020 N 07-31-2018 04-01-2022 03-31-2023 5268278.57 6506757.00 3525595.53 4247809.71 1742683.04 2258947.29 1531951.90 1998677.01 UW CREFC 945150.00 1.84 2.39 1.62 2.1146 C F false true 13234762.36 78762.54 0.0558 0.0004516 63593.03 15169.51 0.00 13219592.85 13219592.85 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 05-11-2020 98 10-11-2023 Prospectus Loan ID 24 07-12-2023 08-11-2023 Ladder Capital Finance LLC 07-19-2018 13500000.00 120 08-06-2028 360 0.05023 0.05023 3 1 60 09-06-2018 true 1 WL 5 56508.75 13500000.00 1 1 1 0 true true false false false 06-05-2028 FAIRFIELD OAKES 1616 VALLEY OAK LANE Fairborn OH 45324 Greene MF 102 102 2016 19700000.00 MAI 06-14-2018 0.94 0.96 6 11-06-2020 N 04-30-2018 01-01-2023 06-30-2023 1738297.31 1053359.00 571538.92 390376.77 1166758.39 662982.23 1141258.39 650232.23 UW CREFC 342819.77 1.34 1.9339 1.31 1.8967 C F false false 13500000.00 58392.38 0.05023 0.0001516 58392.38 0.00 0.00 13500000.00 13500000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 25 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 09-11-2018 13065000.00 120 09-11-2028 360 0.0515 0.0515 3 1 10-11-2018 true 1 WL 2 71338.33 13049732.30 1 1 1 0 false true false false false 06-10-2028 UA ROSEVILLE 520 NORTH SUNRISE AVENUE Roseville CA 95661 Placer RT 47200 47200 2000 2017 20100000.00 MAI 07-17-2018 1 1 6 11-11-2020 N United Artist Theatre 47200 12-31-2032 06-30-2018 01-01-2023 03-31-2023 1545773.00 372930.00 161050.00 3729.30 1384723.00 369200.70 1345447.00 359381.70 UW CREFC 214014.99 1.62 1.7251 1.57 1.6792 C F 03-31-2023 false false 12111285.62 71338.33 0.0515 0.0001516 53710.19 17628.14 0.00 12093657.47 12093657.48 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 26 07-12-2023 08-11-2023 Barclays Bank PLC 09-07-2018 12300000.00 120 09-06-2028 0 0.04995 0.04995 3 1 120 10-06-2018 true 1 WL 3 51198.75 12300000.00 1 1 1 0 true true false false false 06-05-2028 1400 FIFTH AVENUE 1400 FIFTH AVENUE New York NY 10026 New York RT 31806 31806 2003 22000000.00 MAI 06-20-2018 15000000.00 05-17-2022 MAI 0.98 0.4 6 11-06-2020 N TSI West 115th Street LLC 14518 12-31-2022 Getting Out & Staying Out Inc 5013 11-16-2020 7-ELEVEN Inc. 2447 09-30-2026 07-31-2018 12-31-2021 12-31-2022 1238357.26 662337.00 185880.57 218077.00 1052476.69 444260.00 999116.85 390900.00 UW CREFC 622918.00 1.69 0.7131 1.60 0.6275 C F 04-01-2020 false false 12300000.00 52905.38 0.04995 0.0001516 52905.38 0.00 0.00 12300000.00 12300000.00 07-06-2023 1 false 52852.42 0 0 B 0 Wells Fargo Bank, NA 06-11-2020 false 0.00 9 0 Prospectus Loan ID 27 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 08-30-2018 11750000.00 60 09-11-2023 0 0.0494 0.0494 3 1 60 10-11-2018 true 1 WL 3 48370.83 11750000.00 1 1 0 true true false false false 05-10-2023 Defeased CA Los Angeles MF 83 83 1952 2018 18300000.00 MAI 08-08-2018 1 3 11-11-2020 F 06-30-2018 1487321.00 469673.00 1017648.00 996898.00 UW C false false 11750000.00 49983.19 0.0494 0.0001516 49983.19 0.00 0.00 11750000.00 11750000.00 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 09-21-2018 11750000.00 120 10-11-2028 360 0.0549 0.0549 3 1 11-11-2018 true 1 WL 2 66641.51 11750000.00 1 1 1 5 false true false false false 07-10-2028 BATAVIA FOUNDERS 4101 FOUNDERS BOULEVARD Batavia OH 45103 Clermont IN 292500 292500 1993 2018 15850000.00 MAI 05-24-2018 0.97 0.95 6 11-11-2020 N Mygrant Glass Company Inc. 138600 02-28-2026 Multi-Color Corporation 114797 06-30-2028 Total Quality Logistics LLC 25818 05-31-2024 05-31-2018 01-01-2023 03-31-2023 1697566.04 585621.00 561823.98 436480.15 1135742.06 149140.85 1021299.39 120529.85 UW CREFC 199925.00 1.42 0.7459 1.28 0.6028 C F 03-31-2023 false false 10960925.38 66641.51 0.0549 0.0005266 51817.77 14823.74 0.00 10946101.66 10946101.64 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 29 07-12-2023 08-11-2023 Barclays Bank PLC 08-28-2018 10900000.00 120 09-06-2028 360 0.04835 0.04835 3 1 24 10-06-2018 true 1 WL 5 43917.92 10900000.00 1 2 2 0 true true false false false 06-05-2028 Atlanta Cold Storage GA IN 277915 16775000.00 MAI 08-01-2018 1 1 11-06-2020 N 05-31-2018 12-31-2021 12-31-2022 1603182.86 1864025.00 302438.08 395551.75 1300744.78 1468473.25 1194365.46 1362094.25 UW 689032.00 1.89 2.1312 1.73 1.9768 C F false false 10429057.09 57419.35 0.04835 0.0001516 43421.09 13998.26 0.00 10429057.09 10415058.83 07-06-2023 1 false 57374.45 0 0 B 0 Wells Fargo Bank, NA false Prospectus Loan ID 29-001 07-12-2023 08-11-2023 LITHONIA 2200 AND 2400 LITHONIA INDUSTRIAL BOULEVARD Lithonia GA 30058 DeKalb IN 185858 185858 1970 2016 10875000.00 MAI 08-01-2018 1 1 6 Relish Labs LLC--Home Chef 185858 08-09-2023 05-31-2018 12-31-2021 12-31-2022 1045607.99 1864025.00 199213.79 395551.75 846394.20 1468473.25 774636.49 1362094.25 UW CREFC 689032.00 2.1312 1.9768 F 09-30-2022 false Prospectus Loan ID 29-002 07-12-2023 08-11-2023 PHILLIP LEE 5200 PHILLIP LEE DRIVE SW Atlanta GA 30336 Fulton IN 92057 92057 1967 2017 5900000.00 MAI 08-01-2018 1 1 6 Geodis Logistics LLC 92057 03-31-2025 05-31-2018 12-31-2021 12-31-2022 557574.86 0.00 103224.29 0.00 454350.58 0.00 419728.96 0.00 UW CREFC 0.00 0.00 C 09-30-2022 false Prospectus Loan ID 30 07-12-2023 08-11-2023 Barclays Bank PLC 08-29-2018 10538000.00 120 09-06-2028 0 0.04857 0.04857 3 1 120 10-06-2018 true 1 WL 3 42652.56 10538000.00 1 2 2 0 true true false false false 06-05-2028 Frisco Medical Office Building and Terramont Village Shopping Center TX 49348 19100000.00 MAI 0.87 0.82 11-06-2020 N 06-30-2018 01-01-2023 03-31-2023 1545918.00 362595.00 493459.00 121753.26 1052459.00 240841.74 981252.00 223039.49 UW 127957.14 2.03 1.8822 1.89 1.743 C F false false 10538000.00 44074.31 0.04857 0.0005516 44074.31 0.00 0.00 10538000.00 10538000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30-001 07-12-2023 08-11-2023 FRISCO MEDICAL OFFICE BUILDING 9255 NORTH DALLAS PARKWAY Frisco TX 75033 Denton OF 24911 24911 2014 10300000.00 MAI 07-17-2018 0.75 0.76 6 USMD PPM LLC 12609 09-30-2028 Gary Yee MD (frsc0001) 3000 12-31-2024 Apple 3000 05-31-2025 06-30-2018 01-01-2023 03-31-2023 683543.77 181759.00 232478.16 51830.17 451065.62 129928.83 416414.72 121266.08 UW CREFC 69097.14 1.8803 1.755 F 03-31-2023 false Prospectus Loan ID 30-002 07-12-2023 08-11-2023 TERRAMONT VILLAGE SHOPPING CENTER 30340 FM 2978 The Woodlands TX 77354 Montgomery RT 24437 24437 2007 8800000.00 MAI 07-14-2018 1 0.88 6 EQUINOX COMBAT SYSTEMS LLC 4687 05-31-2029 The Woodlands Terramont Restaurant Group LLC 4686 06-30-2026 Hyperbole Inc. 2412 04-30-2031 06-30-2018 01-01-2023 03-31-2023 862375.00 180836.00 260980.00 69923.09 601395.00 110912.91 564837.45 101773.41 UW CREFC 58860.00 1.8843 1.729 F 03-31-2023 false Prospectus Loan ID 31 07-12-2023 08-11-2023 Barclays Bank PLC 07-20-2018 9800000.00 120 08-06-2028 360 0.0504 0.0504 3 1 36 09-06-2018 true 1 PP 5 41160.00 9800000.00 1 1 1 0 true true false false false 05-05-2028 SKYLINE VILLAGE 2035 EAST MARKET STREET Harrisonburg VA 22801 Rockingham RT 190384 190384 1988 33460000.00 MAI 06-04-2018 0.98 0.97 6 11-06-2020 N Kohl's Deparment Stores Inc. 88248 04-15-2024 Martin's 73396 09-30-2027 Virginia A.B.C. Store 4300 04-30-2024 05-31-2018 01-01-2022 09-30-2022 3167796.96 2395771.00 537900.34 441664.55 2629896.62 1954106.45 2466487.28 1831548.95 UW CREFC 1203648.21 1.64 1.6234 1.54 1.5216 C F 09-30-2022 false false 9531222.20 52848.35 0.0504 0.0005322 41365.50 11482.85 0.00 9519739.35 9519739.35 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 08-31-2018 9775000.00 120 09-11-2028 360 0.0513 0.0513 3 1 10-11-2018 true 1 WL 2 53253.68 9763534.45 1 1 0 false true false false false 07-10-2028 Defeased IL Cook MH 224 224 1959 2017 13600000.00 MAI 07-12-2018 0.97 3 11-11-2020 F 07-31-2018 1470284.00 627488.90 842795.10 831595.10 UW C false false 9058858.21 53253.68 0.0513 0.0001516 40017.51 13236.17 0.00 9045622.04 9045622.04 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 33 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 04-26-2018 9750000.00 120 05-11-2028 360 0.0498 0.0498 3 1 12 06-11-2018 true 1 WL 5 40462.50 9750000.00 1 1 0 true true false false false 02-10-2028 Defeased AR Saline RT 79291 2015 14960000.00 MAI 04-22-2018 0.97 3 11-11-2020 F 06-30-2018 1150188.84 218838.40 931350.45 883775.85 UW C false false 9130505.79 52221.00 0.0498 0.0001516 39154.65 13066.35 0.00 9117439.44 9117439.44 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 34 07-12-2023 08-11-2023 Barclays Bank PLC 08-30-2018 9710000.00 120 09-06-2028 360 0.0486 0.0486 3 1 60 10-06-2018 true 1 WL 5 39325.50 9710000.00 1 1 1 0 true true false false false 06-05-2028 SHADY PARK 36773 LIGHTHOUSE ROAD Selbyville DE 19975 Sussex MH 304 304 1970 16100000.00 MAI 08-01-2018 0.99 1 6 11-06-2020 N 07-31-2018 01-01-2023 06-30-2023 1303988.63 964477.00 465987.60 303525.94 838001.03 660951.06 822801.03 653351.06 UW CREFC 238574.70 1.36 2.7704 1.34 2.7385 C F false false 9710000.00 40636.35 0.0486 0.0001516 40636.35 0.00 0.00 9710000.00 9710000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 09-19-2018 9700000.00 120 10-11-2028 240 0.0548 0.0548 3 1 11-11-2018 true 1 WL 2 66615.55 9700000.00 1 1 1 0 false true false false true 08-10-2028 COURTYARD BY MARRIOTT DEPTFORD 1251 HURFFVILLE ROAD Deptford Township NJ 08096 Gloucester LO 108 108 2017 17400000.00 MAI 08-24-2018 0.7 0.68 6 11-11-2020 N 08-31-2018 12-31-2020 12-31-2021 3687648.45 3424367.00 2321639.00 1813906.72 1366009.45 1610460.28 1218503.45 1473485.28 UW CREFC 799387.00 1.71 2.0146 1.52 1.8432 C F false true 8288736.68 66615.55 0.0548 0.0001516 39113.63 27501.92 0.00 8261234.77 8261234.76 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 05-11-2020 98 10-11-2028 Prospectus Loan ID 36 07-12-2023 08-11-2023 Ladder Capital Finance LLC 08-23-2018 9700000.00 120 09-06-2028 0 0.05465 0.05465 3 1 120 10-06-2018 true 1 WL 3 44175.42 9700000.00 1 1 1 0 true true false false false 03-05-2028 1685 MONROE AVENUE 1685 MONROE AVENUE Bronx NY 10457 Bronx MF 42 42 2016 14900000.00 MAI 07-30-2018 1 1 6 11-06-2020 N 06-30-2018 01-01-2023 06-30-2023 797494.41 410278.00 125538.60 85900.77 671955.81 324377.23 664605.81 320702.23 UW CREFC 267997.53 1.25 1.2103 1.24 1.1966 C F false false 9700000.00 45647.93 0.05465 0.0001516 45647.93 0.00 0.00 9700000.00 9700000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 37 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 07-19-2018 9500000.00 120 08-11-2028 360 0.04745 0.04745 3 1 24 09-11-2018 true 1 WL 5 37564.58 9500000.00 1 1 1 0 true true false false false 05-10-2028 BROWNING BUSINESS CENTER 1628 BROWNING ROAD Columbia SC 29210 Richland OF 201777 201777 1974 2007 14000000.00 MAI 06-07-2018 0.9 0.8 6 11-11-2020 N DSS State of South Carolina 70044 04-30-2028 Nelson Mullins Riley 22538 02-28-2025 Conduent Inc. 17031 10-31-2028 05-31-2018 01-01-2023 06-30-2023 2430352.12 1039807.00 1015069.28 503397.46 1415282.84 536409.54 1257445.38 457490.54 UW CREFC 297167.00 2.38 1.805 2.12 1.5395 C F 06-30-2023 false false 6225048.30 49527.87 0.04745 0.0004516 25435.37 24092.50 0.00 6200955.80 6200955.80 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 08-29-2018 9000000.00 120 09-11-2028 360 0.0477 0.0477 3 1 36 10-11-2018 true 1 WL 5 35775.00 9000000.00 1 1 1 0 true true true false false 11-10-2020 03-10-2028 SPS MARTINEZ - CA 111 MUIR STATION ROAD Martinez CA 94553 Contra Costa SS 59273 59273 566 566 1985 16000000.00 MAI 07-25-2018 0.96 0.92 6 11-11-2020 N 07-31-2018 01-01-2023 03-31-2023 1408682.80 392580.00 396026.04 127467.80 1012656.77 265112.20 1006729.47 263630.45 UW CREFC 141170.50 1.79 1.8779 1.78 1.8674 C F false false 8750999.96 47056.82 0.0477 0.0001516 35944.73 11112.09 0.00 8739887.87 8739887.87 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 39 07-12-2023 08-11-2023 Ladder Capital Finance LLC 08-23-2018 8600000.00 120 09-06-2028 0 0.0542 0.0542 3 1 120 10-06-2018 true 1 WL 3 38843.33 8600000.00 1 1 1 0 true true false false false 06-05-2028 JEWEL-OSCO 199 BROOK FOREST AVENUE Shorewood IL 60404 Will RT 66437 66437 2002 2012 13200000.00 MAI 07-03-2018 1 1 6 11-06-2020 N New Albertson's 66437 10-31-2037 12-31-2021 12-31-2022 733739.80 775652.00 22012.19 23269.56 711727.61 752382.44 711727.61 752382.44 UW CREFC 472594.00 1.51 1.592 1.51 1.592 C F 12-31-2022 false false 8600000.00 40138.11 0.0542 0.0001516 40138.11 0.00 0.00 8600000.00 8600000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 08-31-2018 8400000.00 120 09-11-2028 360 0.0513 0.0513 3 1 10-11-2018 true 1 WL 2 45762.75 8390147.25 1 1 0 false true false false false 07-10-2028 Defeased MO Jefferson MH 284 284 1988 2018 11380000.00 MAI 07-13-2018 0.93 3 11-11-2020 F 07-31-2018 1269239.23 539249.21 729990.02 715790.02 UW C false false 7784594.43 45762.75 0.0513 0.0001516 34388.45 11374.30 0.00 7773220.13 7773220.13 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 41 07-12-2023 08-11-2023 Rialto Mortgage Finance, LLC 09-20-2018 7500000.00 120 10-06-2028 360 0.0534 0.0534 3 1 11-06-2018 true 1 WL 2 41834.34 7500000.00 1 1 1 0 false true false false false 07-05-2028 CENTERPOINTE AT NATOMAS CROSSING 2200-2280 DEL PASO ROAD Sacramento CA 95834 Sacramento OF 53500 53500 2005 11100000.00 MAI 07-20-2018 0.92 0.79 6 11-06-2020 N Soka Gakkai International 8479 11-30-2024 Suncrest Hospice Sacramento LLC 7572 05-31-2028 William L. Lyon & Associates Inc 5788 01-31-2026 07-31-2018 01-01-2023 03-31-2023 1202087.00 292881.00 432206.00 139700.39 769882.00 153180.61 693092.00 133983.11 UW CREFC 125503.02 1.53 1.2205 1.38 1.0675 C F 03-31-2023 false false 6982110.20 41834.34 0.0534 0.0001516 32106.07 9728.27 0.00 6972381.93 6972381.93 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 42 07-12-2023 08-11-2023 Barclays Bank PLC 08-16-2018 7500000.00 120 09-06-2028 360 0.04955 0.04955 3 1 24 10-06-2018 true 1 WL 5 30968.75 7500000.00 1 1 1 0 true true false false false 06-05-2028 INDIGO CORNERS 5319 NEW HOPE COMMONS DRIVE Durham NC 27707 Durham RT 28563 28563 2006 10700000.00 MAI 07-20-2018 0.9 1 6 11-06-2020 N Verizon 6000 05-31-2025 Play It Again Sports 4000 09-30-2028 Canasta Chicken 3600 05-31-2032 07-31-2018 01-01-2023 06-30-2023 978861.85 552307.00 268535.80 178888.71 710326.05 373418.29 655270.32 345890.79 UW CREFC 240333.66 1.48 1.5537 1.36 1.4392 C F 06-30-2023 false false 7183157.73 40055.61 0.04955 0.0001516 30649.14 9406.47 0.00 7173751.26 7173751.26 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 43 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 08-23-2018 7500000.00 120 09-11-2028 360 0.0478 0.0478 3 1 10-11-2018 true 1 WL 2 39259.28 7490615.72 1 1 1 0 false true true false false 11-10-2020 06-10-2028 SOUTH LAKE CENTER 310 SOUTH LAKE AVENUE AND 315 SOUTH MENTOR AVENUE Pasadena CA 91101 Los Angeles MU 39290 39290 1949 2007 23100000.00 MAI 07-17-2018 1 1 6 X Walgreens 27025 06-12-2027 Rouhani & Khabbaz Dental Corporation 12265 06-30-2023 05-31-2018 01-01-2023 06-30-2023 1560624.00 898625.00 436433.00 281641.52 1124191.00 616983.48 1100224.00 604999.98 UW CREFC 235555.18 2.39 2.6192 2.34 2.5684 C F 03-31-2023 false false 6915043.09 39259.28 0.0478 0.0001516 28463.09 10796.19 0.00 6904246.90 6904246.90 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 44 07-12-2023 08-11-2023 Rialto Mortgage Finance, LLC 09-13-2018 7000000.00 120 10-06-2028 360 0.0564 0.0564 3 1 11-06-2018 true 1 WL 2 40362.27 7000000.00 1 1 1 0 false true false false true 07-05-2028 HAMPTON INN - DAYTONA-ORMOND BEACH 155 INTERCHANGE BOULEVARD Ormond Beach FL 32174 Volusia LO 84 84 1998 2017 11000000.00 MAI 07-30-2018 0.76 0.75 6 11-06-2020 N 07-31-2018 07-01-2022 06-30-2023 2657603.00 3473098.00 1721550.00 2070259.95 936053.00 1402838.05 829749.00 1263914.13 UW CREFC 484347.24 1.93 2.8963 1.71 2.6095 C F false true 6542966.16 40362.27 0.0564 0.0001516 31777.01 8585.26 0.00 6534380.90 6534380.90 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 05-06-2020 98 10-06-2028 Prospectus Loan ID 45 07-12-2023 08-11-2023 Rialto Mortgage Finance, LLC 09-14-2018 6920000.00 120 10-06-2028 360 0.0552 0.0552 3 1 12 11-06-2018 true 1 WL 5 32893.07 6920000.00 1 2 2 0 true true false false false 07-05-2028 Academy Sports and USPS Portfolio RT 70031 11525000.00 MAI 1 1 11-06-2020 N 12-31-2017 12-31-2021 12-31-2022 777995.00 865445.00 18477.00 61253.45 759518.00 804191.55 728004.00 772679.55 UW 472534.00 1.61 1.7018 1.54 1.6351 C F false false 6565731.37 39377.88 0.0552 0.0001516 31209.11 8168.77 0.00 6557562.60 6557562.60 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 45-001 07-12-2023 08-11-2023 ACADEMY SPORTS 1580 CRATER LAKE DRIVE Kennesaw GA 30152 Cobb RT 62943 62943 2016 9225000.00 MAI 07-30-2018 1 1 6 Academy Sports 62961 02-29-2032 12-31-2017 12-31-2021 12-31-2022 632263.00 678714.00 13718.00 31827.14 618545.00 646886.86 590221.00 618563.86 UW CREFC 362595.00 1.784 1.7059 F 05-29-2023 false Prospectus Loan ID 45-002 07-12-2023 08-11-2023 USPS 41 RAYMOND AVENUE Poughkeepsie NY 12603 Dutchess RT 7088 7088 1960 2300000.00 MAI 07-28-2018 1 1 6 United States Postal Service 7088 05-31-2029 12-31-2017 12-31-2021 12-31-2022 145732.00 186731.00 4759.00 29426.31 140973.00 157304.69 137783.00 154115.69 UW CREFC 109939.00 1.4308 1.4018 F 05-30-2023 false Prospectus Loan ID 46 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 09-14-2018 6800000.00 120 10-11-2028 0 0.0532 0.0532 3 1 120 11-11-2018 true 1 WL 3 31151.56 6800000.00 1 1 1 0 true true false false false 07-10-2028 JEWEL-OSCO OSWEGO, IL 3795 ORCHARD ROAD Oswego IL 60543 Kendall RT 62164 62164 2007 11400000.00 MAI 07-26-2018 1 1 6 11-11-2020 N NEW ALBERTSONS L.P 62164 10-31-2037 01-01-2023 06-30-2023 631027.00 347290.00 6310.00 3472.90 624717.00 343817.10 624717.00 343817.10 UW CREFC 182890.00 1.70 1.8799 1.70 1.8799 C F 03-31-2023 false false 6800000.00 31151.56 0.0532 0.0001516 31151.56 0.00 0.00 6800000.00 6800000.00 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 47 07-12-2023 08-11-2023 Rialto Mortgage Finance, LLC 09-17-2018 6800000.00 120 10-06-2028 360 0.0553 0.0553 3 1 11-06-2018 true 1 WL 2 38737.74 6800000.00 1 1 1 0 false true false false false 04-05-2028 WILLOWDAILE SHOPPING CENTER 3823 GUESS ROAD AT HORTON ROAD Durham NC 27705 Durham RT 93217 93217 1985 10000000.00 MAI 06-28-2018 8500000.00 01-17-2023 MAI 0.88 0.94 6 11-06-2020 N Ollie's Bargain Outlet 31477 08-31-2026 Body Games LLC 14400 06-30-2027 Starbuck's Coffee 3600 09-30-2027 05-31-2018 12-31-2021 12-31-2022 1005631.00 945300.00 345838.00 247447.00 659793.00 697853.00 609758.00 683870.00 UW CREFC 365136.00 1.42 1.9112 1.31 1.8729 C F 06-30-2021 false false 6346746.92 38737.74 0.0553 0.0001516 30222.86 8514.88 0.00 6427324.20 6338232.04 10-06-2022 1 false 387107.71 0 14200.41 3 0 Wells Fargo Bank, NA 09-24-2021 false 0.00 11 0 Prospectus Loan ID 48 07-12-2023 08-11-2023 Ladder Capital Finance LLC 07-27-2018 6562500.00 120 08-06-2028 360 0.05117 0.05117 3 1 09-06-2018 true 1 WL 2 35699.66 6547971.73 1 1 1 0 false true false false false 05-05-2028 SHOPPES AT STONECREEK 1520 STONECREEK DRIVE SOUTH Pickerington OH 43147 Fairfield RT 44874 44874 2013 8750000.00 MAI 06-14-2018 0.96 1 6 11-06-2020 N Lifestyle Family Fitness 27000 08-20-2028 Roosters Men's Grooming Center 11114 01-31-2028 Petland 5080 12-21-2030 05-31-2018 01-01-2023 03-31-2023 961680.60 258325.92 352070.60 84263.45 609610.00 174062.47 571068.17 164426.97 UW CREFC 107098.98 1.42 1.6252 1.33 1.5352 C F 03-31-2023 false false 6071870.69 35699.66 0.05117 0.0001516 26754.52 8945.14 0.00 6062925.55 6062925.55 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 49 07-12-2023 08-11-2023 Barclays Bank PLC 08-16-2018 6500000.00 120 09-06-2028 360 0.0483 0.0483 3 1 10-06-2018 true 1 WL 2 34221.21 6491941.29 1 1 1 0 false true false false false 06-05-2028 HOLIDAY INN EXPRESS - TULLAHOMA 2030 NORTH JACKSON STREET Tullahoma TN 37388 Coffee LO 80 80 2011 2018 10400000.00 MAI 06-18-2018 0.76 0 6 11-06-2020 N 06-30-2018 04-01-2022 03-31-2023 2525666.00 3231850.00 1493017.98 1890505.20 1032648.02 1341344.80 931621.38 1212070.80 UW CREFC 410655.00 2.51 3.2663 2.27 2.9515 C F false false 5997503.28 34221.21 0.0483 0.0006266 24944.62 9276.59 0.00 5988226.69 5988226.69 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 50 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 08-09-2018 6250000.00 120 08-11-2028 360 0.0547 0.0547 3 1 09-11-2018 true 1 WL 2 35369.26 6237163.27 1 1 1 0 false true false false false 03-10-2028 TOWN VIEW RETAIL CENTER 7242-7422 GALL BOULEVARD Zephyrhills FL 33541 Pasco RT 175471 175471 1990 2003 8800000.00 MAI 06-01-2018 0.98 1 6 11-11-2020 N RK Holdings LLP 86377 03-15-2027 The TJX Companies 25136 05-31-2026 Ross Dress for Less 21948 01-31-2026 05-31-2018 01-01-2023 03-31-2023 1149047.70 363137.00 420127.56 104269.23 728920.14 258867.77 589947.23 224124.52 UW CREFC 106107.78 1.72 2.4396 1.39 2.1122 C F 03-31-2023 false false 5812014.65 35369.26 0.0547 0.0001516 27376.20 7993.06 0.00 5804021.59 5804021.59 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 51 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 08-14-2018 5140000.00 120 09-11-2028 360 0.0523 0.0523 3 1 36 10-11-2018 true 1 WL 5 22401.83 5140000.00 1 1 0 true true false false false 07-10-2028 Defeased FL Sarasota MH 127 127 1967 2018 9000000.00 MAI 07-02-2018 0.92 3 11-11-2020 F 06-30-2018 702536.39 232896.48 469639.91 463339.91 UW C false false 5009867.58 28319.63 0.0523 0.0001516 22562.50 5757.13 0.00 5004110.45 5004110.45 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 52 07-12-2023 08-11-2023 Rialto Mortgage Finance, LLC 09-13-2018 5100000.00 120 360 0.0536 0.0536 3 1 24 11-06-2018 1 WL 5 23539.33 5100000.00 1 1 0 true true true false 10-05-2020 07-05-2028 AMALIE MEADOWS APARTMENTS 1969 7750000.00 02-20-2019 6 07-31-2018 C false false 0.00 0.00 0.00 0.00 1 0 9 03-11-2022 Prospectus Loan ID 53 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 09-12-2018 5000000.00 120 10-11-2028 360 0.0528 0.0528 3 1 11-11-2018 true 1 WL 2 27703.16 5000000.00 1 1 0 false true false false false 07-10-2028 Defeased AL Baldwin MF 56 56 2015 6675000.00 MAI 07-26-2018 0.96 3 11-11-2020 F 07-31-2018 734359.30 217939.63 516419.67 505835.67 UW C false false 4650901.76 27703.16 0.0528 0.0007266 21146.10 6557.06 0.00 4644344.70 4644344.70 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 54 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 08-22-2018 4933500.00 120 09-11-2028 0 0.0528 0.0528 3 1 120 10-11-2018 true 1 WL 3 21707.40 4933500.00 1 4 4 0 true true false false false 06-10-2028 UNICO Portfolio III RT 35448 7590000.00 MAI 1 1 11-11-2020 N 01-01-2023 06-30-2023 507446.44 224030.00 79633.79 38012.13 427810.65 186017.87 424266.65 184245.37 UW 131692.00 1.62 1.4125 1.61 1.399 C F false false 4933500.00 22430.98 0.0528 0.0001516 22430.98 0.00 0.00 4933500.00 4933500.00 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 54-001 07-12-2023 08-11-2023 DG - DAVENPORT 41491 US HIGHWAY 27 Davenport FL 33837 Polk RT 9002 9002 2018 2250000.00 MAI 07-13-2018 1 1 6 Dollar General 9002 04-30-2033 01-01-2023 06-30-2023 152197.00 224030.00 29328.00 38012.13 122869.00 186017.87 121969.00 184245.37 UW CREFC 131692.00 1.4125 1.399 F 03-31-2023 false Prospectus Loan ID 54-002 07-12-2023 08-11-2023 DG - JACKSONVILLE 14837 NORMANDY BOULEVARD Jacksonville FL 32234 Duval RT 9026 9026 2017 2000000.00 MAI 07-12-2018 1 1 6 Dollar General 9026 04-30-2032 01-01-2023 06-30-2023 135290.00 0.00 21517.00 0.00 113773.00 0.00 112871.00 0.00 UW CREFC 0.00 0.00 C 03-31-2023 false Prospectus Loan ID 54-003 07-12-2023 08-11-2023 FM - NAVARRE 2694 FL 87 SOUTH Navarre FL 32566 Santa Rosa RT 8320 8320 2017 1800000.00 MAI 07-12-2018 1 1 6 Dollar General 8320 03-31-2033 01-01-2023 06-30-2023 120879.00 0.00 21683.00 0.00 99196.00 0.00 98364.00 0.00 UW CREFC 0.00 0.00 C 03-31-2023 false Prospectus Loan ID 54-004 07-12-2023 08-11-2023 DG - MIDLAND 10404 FM 307 Midland TX 79706 Midland RT 9100 9100 2017 1540000.00 MAI 07-14-2018 1 1 6 Dollar General 9100 05-31-2032 01-01-2023 06-30-2023 99079.44 0.00 7106.79 0.00 91972.65 0.00 91062.65 0.00 UW CREFC 0.00 0.00 C 03-31-2023 false Prospectus Loan ID 55 07-12-2023 08-11-2023 Rialto Mortgage Finance, LLC 09-13-2018 4750000.00 120 07-06-2028 360 0.0538 0.0538 3 1 11-06-2018 true 1 WL 2 26613.44 4750000.00 1 1 0 false true false false false 07-05-2028 Defeased FL Indian River LO 63 63 1997 2017 8200000.00 MAI 07-30-2018 0.88 3 11-06-2020 F 07-31-2018 2087176.00 1376589.00 710587.00 627100.00 UW C false false 4424420.60 26613.44 0.0538 0.0001516 20497.36 6116.08 0.00 4418304.52 4418304.52 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 56 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 09-20-2018 4500000.00 120 10-11-2028 360 0.0515 0.0515 3 1 48 11-11-2018 true 1 WL 5 19956.25 4500000.00 1 1 1 0 true true false false false 05-10-2028 BASELINE PROFESSIONAL PARK 2451 EAST BASELINE ROAD Gilbert AZ 85234 Maricopa OF 39315 39315 1995 2018 7000000.00 MAI 08-17-2018 0.97 0.93 6 11-11-2020 N Canyon Pediatrics Inc.an Arizona corporation 6322 08-31-2023 Wellness 1st Integrative Medical Center LLC 6172 12-31-2026 Axis for Autism LLC 5319 06-30-2028 07-31-2018 01-01-2023 06-30-2023 619486.97 384884.00 158932.48 118831.86 460554.49 266052.14 381838.16 226694.14 UW CREFC 147427.08 1.56 1.8046 1.30 1.5376 C F 07-17-2023 false false 4453817.54 24571.18 0.0515 0.0001516 19751.44 4819.74 0.00 4448997.80 4448997.80 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 57 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 09-14-2018 4395000.00 120 10-11-2028 360 0.054 0.054 3 1 11-11-2018 true 1 WL 2 24679.28 4395000.00 1 1 1 0 false true false false false 08-10-2028 NORTHGATE MHP 3277 1ST AVENUE Mims FL 32754 Brevard MH 284 284 1963 7400000.00 MAI 07-03-2018 0.85 0.93 6 11-11-2020 N 06-30-2018 01-01-2023 03-31-2023 865674.13 439808.00 455731.64 290739.35 409942.49 149068.65 395742.49 145518.65 UW CREFC 74037.84 1.38 2.0134 1.34 1.9654 C F false false 4074638.70 24679.28 0.054 0.0001516 18947.07 -27 5732.21 5000.00 27.00 4063879.49 4063879.49 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 1 07-06-2023 Prospectus Loan ID 58 07-12-2023 08-11-2023 Rialto Mortgage Finance, LLC 08-17-2018 3900000.00 120 09-06-2028 300 0.0523 0.0523 3 1 10-06-2018 true 1 WL 2 23324.67 3893672.83 1 1 1 0 false true false false false 06-05-2028 LAKEVIEW SHOPPING CENTER 100-104 LAKEVIEW DRIVE; 200-210 LAKEVIEW CENTER; 212 LAKEVIEW CENTER; 300 & 304 LAKEVIEW CENTER; 500 LAKEVIEW CENTER Parkersburg WV 26101 Wood RT 67172 67172 1983 6600000.00 MAI 07-09-2018 0.84 0.66 6 11-06-2020 N Plato's Closet 9236 05-31-2028 Buffalo Wings and Rings 8000 04-30-2041 WorkForce West Virginia 7210 08-31-2025 06-30-2018 01-01-2023 03-31-2023 831717.00 187812.00 302983.00 89688.36 528734.00 98123.64 487759.00 87879.89 UW CREFC 69974.01 1.89 1.4022 1.74 1.2558 C F 03-22-2023 false false 3498283.80 23324.67 0.0523 0.0001516 15754.91 7569.76 0.00 3490714.04 3490714.04 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 59 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 09-17-2018 3300000.00 120 10-11-2028 360 0.05 0.05 3 1 11-11-2018 true 1 WL 2 17715.11 3300000.00 1 1 1 0 false true false false false 08-10-2028 HIGHLAND PARK RETAIL CENTER 1962 - 1996 2ND STREET Highland Park IL 60035 Lake RT 10132 10132 2015 5090000.00 MAI 11-01-2018 1 1 6 11-11-2020 N Athletico 4202 11-30-2028 Sherwin Williams 2800 11-30-2025 Dunkin Donuts 1900 12-31-2025 07-31-2018 01-01-2023 06-30-2023 436963.23 253070.00 137014.58 80743.80 299948.65 172326.20 281336.86 163020.20 UW CREFC 106290.50 1.41 1.6212 1.32 1.5337 C F 07-01-2023 false false 3057545.92 17715.11 0.05 0.0001516 13164.43 4550.68 0.00 3052995.24 3052995.24 08-11-2023 1 false 0 1704.68 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 60 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 06-21-2018 3250000.00 120 07-11-2028 360 0.053 0.053 3 1 24 08-11-2018 true 1 WL 5 14354.17 3250000.00 1 1 1 0 true true false false false 05-10-2028 STEWART MHP 2145 STEWART ROAD Vestal NY 13850 Broome MH 121 121 1960 1975 4650000.00 MAI 05-21-2018 0.96 0.9 6 11-11-2020 N 05-31-2018 01-01-2019 06-30-2019 501444.00 219183.00 203446.00 118064.00 297998.00 101119.00 291848.00 98044.00 UW CREFC 87082.00 1.38 1.1611 1.35 1.1258 C F false false 3113917.24 18047.40 0.053 0.0001516 14211.57 3835.83 0.00 3110081.41 3110081.41 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 61 07-12-2023 08-11-2023 Rialto Mortgage Finance, LLC 08-28-2018 3200000.00 120 05-06-2028 360 0.0515 0.0515 3 1 60 10-06-2018 true 1 WL 5 13733.33 3200000.00 1 1 0 true true false false false 05-05-2028 Defeased IA Debuque RT 14568 2008 5170000.00 MAI 07-26-2018 1 3 11-06-2020 F 321440.00 6429.00 315011.00 315011.00 UW C false false 3200000.00 14191.11 0.0515 0.0001516 14191.11 0.00 0.00 3200000.00 3200000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 62 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 09-21-2018 3175000.00 120 10-11-2028 360 0.0538 0.0538 3 1 11-11-2018 true 1 WL 2 17788.98 3175000.00 1 1 1 0 false true true false false 11-10-2020 10-10-2028 CAHABA MOBILE ESTATES 103 MADISON DRIVE Trussville AL 35173 Jefferson MH 157 157 1968 2018 4270000.00 MAI 06-25-2018 0.94 0.96 6 X 07-31-2018 01-01-2023 03-31-2023 638610.03 204338.00 342594.74 113793.52 296015.29 90544.48 288165.29 88581.98 UW CREFC 53366.94 1.39 1.6966 1.35 1.6598 C F false false 2957376.15 17788.98 0.0538 0.0001516 13700.87 4088.11 0.00 2953288.04 2953288.04 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 63 07-12-2023 08-11-2023 Barclays Bank PLC 08-02-2018 3150000.00 120 08-06-2028 360 0.05307 0.05307 3 1 24 09-06-2018 true 1 WL 5 13930.88 3150000.00 1 1 1 3 true true false false false 05-05-2028 SHOPS AT TUSCAN LAKES II 1357 EAST LEAGUE CITY PARKWAY League City TX 77573 Harris RT 11548 11548 2017 4400000.00 MAI 04-18-2018 1 1 6 11-06-2020 N CascadeEnterprises LLC 5748 06-30-2028 Sherwin Williams 4000 07-31-2027 ABC Dispatchers LLC 1800 01-31-2028 03-31-2018 01-01-2023 03-31-2023 419959.01 112115.00 124738.89 40507.98 295220.12 71607.02 278018.65 67306.77 UW CREFC 52517.37 1.41 1.3634 1.32 1.2816 C F 03-31-2023 false false 3021920.47 17505.79 0.05307 0.0001516 13809.92 3695.87 0.00 3018224.60 3018224.60 08-06-2023 1 false 0 2937.54 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 64 07-12-2023 08-11-2023 Ladder Capital Finance LLC 08-13-2018 2500000.00 120 09-06-2028 0 0.0528 0.0528 3 1 120 10-06-2018 true 1 WL 3 11000.00 2500000.00 1 1 1 0 true true false false false 06-05-2028 HUEBNER MINI STORAGE 16523 HUEBNER ROAD San Antonio TX 78248 Bexar SS 47850 47850 395 395 1995 4320000.00 MAI 06-16-2018 0.86 0.87 6 11-06-2020 N 05-31-2018 01-01-2023 06-30-2023 454689.11 273473.00 218514.27 149668.25 236174.84 123804.75 231389.84 121412.25 UW CREFC 66733.35 1.76 1.8552 1.73 1.8193 C F false false 2500000.00 11366.67 0.0528 0.0001516 11366.67 0.00 0.00 2500000.00 2500000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 65 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 09-21-2018 2475000.00 120 10-11-2028 360 0.0545 0.0545 3 1 11-11-2018 true 1 WL 2 13975.23 2475000.00 1 1 1 0 false true false false false 08-10-2028 FORT LAUDERDALE SHOPPING CENTER 1432 NORTH FEDERAL HIGHWAY Fort Lauderdale FL 33304 Broward RT 16054 16054 1959 2003 5600000.00 MAI 08-10-2018 1 1 6 11-11-2020 N Titan Gym 7970 11-30-2025 Lawerence Stevens 2000 10-10-2027 State Farm 1862 06-01-2025 06-30-2018 01-01-2023 03-31-2023 390730.84 104865.00 151971.23 28677.90 238759.60 76187.10 217376.50 70841.35 UW CREFC 41925.69 1.42 1.8171 1.30 1.6896 C F 04-01-2023 false false 2307546.89 13975.23 0.0545 0.0001516 10829.45 3145.78 0.00 2304401.11 2304401.11 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 66 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 09-10-2018 2475000.00 120 09-11-2028 360 0.0546 0.0546 3 1 10-11-2018 true 1 WL 2 13990.73 2472270.52 1 1 1 0 false true false false false 07-10-2028 PARK WEST MHP 1824 DOBI LANE Stillwater OK 74075 Payne MH 151 151 1975 3700000.00 MAI 07-05-2018 0.8 0.48 6 11-11-2020 N 06-30-2018 01-01-2023 06-30-2023 463614.36 269670.00 230166.14 190675.57 233448.22 78994.43 225898.22 75219.43 UW CREFC 83944.38 1.39 0.941 1.35 0.896 C F false false 2304309.57 13990.73 0.0546 0.0001516 10834.10 3156.63 0.00 2301152.94 2301152.94 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 67 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 09-11-2018 2400000.00 120 09-11-2028 360 0.0521 0.0521 3 1 10-11-2018 true 1 WL 2 13193.49 2397226.51 1 1 1 0 false true false false false 05-10-2028 4901 OLDE TOWNE PARKWAY 4901 OLDE TOWNE PARKWAY Marietta GA 30068 Cobb OF 25794 25794 1998 3200000.00 MAI 07-12-2018 1 0.89 6 11-11-2020 N Certified Finishes Inc. 10233 12-31-2027 Atlanta Health Systems 4169 02-28-2030 PORECCA 3702 12-31-2023 06-30-2018 01-01-2023 03-31-2023 459360.94 78362.00 185404.37 35816.88 273956.57 42545.12 258546.26 38692.37 UW CREFC 39580.50 1.73 1.0749 1.63 0.9775 C F 03-31-2023 false false 2226704.81 13193.49 0.0521 0.0001516 9989.86 3203.63 0.00 2223501.18 2223501.18 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 68 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 06-26-2018 2325000.00 120 07-11-2028 360 0.0547 0.0547 3 1 12 08-11-2018 true 1 WL 5 10598.13 2325000.00 1 1 1 0 true true false false false 05-10-2028 ALLSAFE SS & RETAIL 1279 WEST FRONTAGE ROAD Rio Rico AZ 85648 Santa Cruz MU 56542 56542 2005 3330000.00 MAI 05-25-2018 0.98 0.68 6 11-11-2020 N RODRIGO VALENZUELA (DBA TAEKWONDO ACADEMY) 1657 03-31-2019 GILBERTO JAYASSI 1107 03-05-2019 JONI CLARKE AND MANUEL ORTIZ (DBA MANNYS COWBOY BURGER) 1107 04-30-2018 01-01-2023 06-30-2023 409739.38 358895.00 172738.59 93482.25 237000.79 265412.75 225178.33 259501.25 UW CREFC 78944.00 1.50 3.362 1.43 3.2871 C F false false 2196204.70 13157.37 0.0547 0.0001516 10344.73 2812.64 0.00 2193392.06 2193392.06 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 69 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 07-23-2018 2050000.00 120 08-11-2028 360 0.0528 0.0528 3 1 24 09-11-2018 true 1 WL 5 9020.00 2050000.00 1 1 1 0 true true false false false 06-10-2028 ALLIED WHOLESALE 120 NORTH LYNHURST DRIVE Indianapolis IN 46204 Marion IN 54777 54777 1997 2006 3150000.00 MAI 05-04-2018 1 1 6 11-11-2020 N Allied Wholesale Electrical Supply Inc 49622 07-31-2033 01-01-2023 06-30-2023 290643.00 154362.00 80846.29 46964.86 209796.71 107397.14 192208.81 98603.14 UW CREFC 68149.80 1.54 1.5758 1.41 1.4468 C F 06-30-2023 false false 1966211.50 11358.30 0.0528 0.0001516 8939.71 2418.59 0.00 1963792.91 1963792.91 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 70 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 09-12-2018 1879000.00 120 09-11-2028 360 0.0583 0.0583 3 1 11-11-2018 true 1 WL 2 11061.01 1879000.00 1 1 1 0 false true false false false 08-10-2028 3974 AMBOY ROAD 3974 AMBOY ROAD Staten Island NY 10308 Richmond MU 13652 13652 1931 2016 2700000.00 MAI 05-23-2018 1 1 6 11-11-2020 N Sansbury Medical Equipment Inc. 2450 10-31-2025 GLOG2WAY LLC 1900 04-30-2024 The Avanza Group LLC 1300 04-30-2027 06-30-2018 10-01-2021 09-30-2022 353755.34 395784.00 162927.21 201875.00 190828.13 193909.00 172553.13 175634.00 UW CREFC 132732.00 1.44 1.4609 1.30 1.3232 C F 10-01-2022 false false 1760671.98 11061.01 0.0583 0.0001516 8839.06 2221.95 0.00 1758450.03 1758450.03 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 71 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 06-29-2018 1785000.00 120 07-11-2028 360 0.058 0.058 3 1 12 08-11-2018 true 1 WL 5 8627.50 1785000.00 1 1 1 0 true true false false false 05-10-2028 FOREST VALLEY MHC 4379 GA ROUTE 42 Ellenwood GA 30294 Clayton MH 84 84 1967 2380000.00 MAI 06-05-2018 0.83 0.91 6 11-11-2020 N 05-31-2018 01-01-2023 03-31-2023 347275.00 127403.00 168059.00 80986.80 179216.00 46416.20 175016.00 45366.20 UW CREFC 31420.62 1.43 1.4772 1.39 1.4438 C F false false 1692252.67 10473.54 0.058 0.0001516 8451.86 2021.68 0.00 1690230.99 1690230.99 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 72 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 07-25-2018 1525000.00 120 08-11-2028 0 0.052 0.052 3 1 120 09-11-2018 true 1 WL 3 6608.33 1525000.00 1 1 0 true true false false false 06-10-2028 Defeased OR Clackamas MH 44 44 1950 2017 3070000.00 MAI 05-03-2018 0.96 3 11-11-2020 F 05-31-2018 256842.00 108405.06 148436.94 145486.94 UW C false false 1525000.00 6828.61 0.052 0.0001516 6828.61 0.00 0.00 1525000.00 1525000.00 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 73 07-12-2023 08-11-2023 C-III Commercial Mortgage LLC 09-11-2018 1375000.00 120 09-11-2028 0 0.0547 0.0547 3 1 120 10-11-2018 true 1 WL 3 6267.71 1375000.00 1 1 1 0 true true false false false 04-10-2028 TRATEL MORRO BAY 1680 MAIN STREET Morro Bay CA 93442 San Luis Obispo MH 51 51 1952 2018 2750000.00 MAI 08-03-2018 1 0.89 6 11-11-2020 N 03-16-2018 01-01-2023 03-31-2023 281137.80 114222.00 138055.45 65058.05 143082.35 49163.95 140532.35 48526.45 UW CREFC 18803.00 1.88 2.6146 1.84 2.5807 C F false false 1375000.00 6476.63 0.0547 0.0001516 6476.63 0.00 0.00 1375000.00 1375000.00 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 74 07-12-2023 08-11-2023 Wells Fargo Bank, National Association 09-12-2018 1358000.00 120 10-11-2028 360 0.0548 0.0548 3 1 11-11-2018 true 1 WL 2 7693.54 1358000.00 1 1 1 0 false true false false false 07-10-2028 AIRLANE BUILDING 3631 44TH STREET SOUTHEAST Kentwood MI 49512 Kent IN 28600 28600 1996 1940000.00 MAI 06-18-2018 1 1 6 11-11-2020 N B & G Enterprises LLC 4950 09-30-2024 Empirical Bioscience 4950 02-28-2028 METROCALL INC. 4950 05-18-2028 07-31-2018 01-01-2023 03-31-2023 221999.00 59799.00 67490.00 21743.52 154509.00 38055.48 148886.00 36649.73 UW CREFC 23080.62 1.67 1.6488 1.61 1.5879 C F 03-31-2023 false false 1266632.91 7693.54 0.0548 0.0001516 5977.10 1716.44 0.00 1264916.47 1264916.47 08-11-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false EX-103 4 exh_103.xml Item Number Column/Field Name Notes Item 2(c)(17) Periodic Principal and Interest Payment at Securitization With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in October 2018, the periodic principal and interest payment due in October). Item 2(c)(18) Scheduled Principal Balance at Securitization With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(c)(29)(i) Prepayment Lock-Out End Date With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. Item 2(d)(20) Physical Occupancy at Securitization With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. Item 2(d)(28)(i) Date of Financials as of Securitization For Asset Numbers 1-002, 4, 8, 11, 39, 46, 54, 61 and 69 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization. Item 2(d)(28)(xv) Debt Service Coverage Ratio (Net Operating Income) at Securitization With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Ratio (Net Cash Flow) at Securitization With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(6) Servicer and Trustee Fee Rate With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. Item 2(e)(12) Reporting Period Ending Actual Balance With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Reporting Period Ending Scheduled Balance With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association.