Form 10-D BANK 2021-BNK31 For: May 17

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/19/2024

1. NFLX
2. TSM
3. ISRG
4. INFY
5. SNV

6. TSLA
7. SPY
8. SMCI
9. BX
10. AAPL

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: April 19, 2022 to May 17, 2022

Commission File Number of issuing entity: 333-226486-18

Central Index Key Number of issuing entity: 0001840121

BANK 2021-BNK31
(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): 0001541557

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

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

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

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

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

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

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

35-7287083
38-4160697
38-4160698
(I.R.S. Employer Identification No.)

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

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

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

Registered/reporting pursuant to (check one)

Title of Class	Section 12(b)	Section 12(g)	Section 15(d)	Name of Exchange (If Section 12(b))
A-1			X
A-SB			X
A-3			X
A-3-1			X
A-3-2			X
A-3-X1			X
A-3-X2			X
A-4			X
A-4-1			X
A-4-2			X
A-4-X1			X
A-4-X2			X
X-A			X
X-B			X
A-S			X
A-S-1			X
A-S-2			X
A-S-X1			X
A-S-X2			X
B			X
B-1			X
B-2			X
B-X1			X
B-X2			X
C			X
C-1			X
C-2			X
C-X1			X
C-X2			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 May 17, 2022 a distribution was made to holders of the certificates issued by BANK 2021-BNK31.

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

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by BANK 2021-BNK31 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 April 19, 2022 to May 17, 2022.

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 May 10, 2022. 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 February 8, 2022. The Central Index Key number for Wells Fargo is 0000740906.

Morgan Stanley Mortgage Capital Holdings LLC ("Morgan Stanley"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 13, 2022. The Central Index Key number for Morgan Stanley is 0001541557.

Bank of America, National Association ("Bank of America"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 11, 2022. The Central Index Key number for Bank of America is 0001102113.

National Cooperative Bank, N.A. ("NCB "), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for NCB is 0001577313.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226486-18 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226486-18 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BANK 2021-BNK31, affirms the following amounts in the respective accounts:

Collection Account
Prior Distribution Date	04/18/2022	$7,928.78
Current Distribution Date	05/17/2022	$8,193.08

*REO Account
Prior Distribution Date	04/18/2022	$0.00
Current Distribution Date	05/17/2022	$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 BANK 2021-BNK31, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	04/18/2022	$6,310.75
Current Distribution Date	05/17/2022	$6,095.43

Interest Reserve Account
Prior Distribution Date	04/18/2022	$0.00
Current Distribution Date	05/17/2022	$0.00

Gain-on-Sale Reserve Account
Prior Distribution Date	04/18/2022	$0.00
Current Distribution Date	05/17/2022	$0.00

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by BANK 2021-BNK31, relating to the May 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226486-18 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226486-18 and incorporated by reference herein).

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

SIGNATURES

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

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: May 27, 2022


Distribution Date:	05/17/22	BANK 2021-BNK31
Determination Date:	05/11/22
Next Distribution Date:	06/17/22
Record Date:	04/29/22	Commercial Mortgage Pass-Through Certificates
		Series 2021-BNK31


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		Attention: A.J. Sfarra		[email protected]
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		General Master Servicer	Wells Fargo Bank, National Association
Exchangeable Certificate Detail	5-7
			BANK 2021-BNK31 Asset Manager		[email protected]
Exchangeable Certificate Factor Detail	8
			Three Wells Fargo, MAC D1050-084, 401 South Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Additional Information	9	General Special Servicer	KeyBank National Association
Bond / Collateral Reconciliation - Cash Flows	10		Alan Williams		[email protected]
Bond / Collateral Reconciliation - Balances	11		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Current Mortgage Loan and Property Stratification	12-16	NCB Master Servicer & NCB	National Cooperative Bank, N.A.
		Special Servicer
Mortgage Loan Detail (Part 1)	17-19
			Kathleen Luzik, Chief Operating Officer		[email protected]
Mortgage Loan Detail (Part 2)	20-22		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Principal Prepayment Detail	23	Operating Advisor & Asset	Park Bridge Lender Services LLC
Historical Detail	24	Representations Reviewer
			BANK 2021-BNK31 - Surveillance Manager		[email protected]
Delinquency Loan Detail	25
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	26
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Specially Serviced Loan Detail - Part 1	27		Bank, N.A.
Specially Serviced Loan Detail - Part 2	28		Corporate Trust Services (CMBS)		[email protected];
					[email protected]
Modified Loan Detail	29		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	30	Trustee	Wilmington Trust, National Association
Historical Bond / Collateral Loss Reconciliation Detail	31		Attention: CMBS Trustee	(302) 636-4140	[email protected]
Interest Shortfall Detail - Collateral Level	32		1100 North Market Street \| Wilmington, DE 19890 \| United States
Supplemental Notes	33

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 33


				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	06541AAZ3	0.455000%	24,155,000.00	19,553,678.41	341,100.61	7,414.10	0.00	0.00	348,514.71	19,212,577.80	30.17%	30.00%
A-SB	06541ABA7	1.739000%	27,859,000.00	27,859,000.00	0.00	40,372.33	0.00	0.00	40,372.33	27,859,000.00	30.17%	30.00%
A-3	06541ABB5	1.771000%	252,000,000.00	252,000,000.00	0.00	371,910.00	0.00	0.00	371,910.00	252,000,000.00	30.17%	30.00%
A-4	06541ABG4	2.036000%	297,934,000.00	297,934,000.00	0.00	505,494.69	0.00	0.00	505,494.69	297,934,000.00	30.17%	30.00%
A-S	06541ABP4	2.211000%	94,592,000.00	94,592,000.00	0.00	174,285.76	0.00	0.00	174,285.76	94,592,000.00	19.11%	19.00%
B	06541ABU3	2.383000%	37,622,000.00	37,622,000.00	0.00	74,711.02	0.00	0.00	74,711.02	37,622,000.00	14.71%	14.63%
C	06541ABZ2	2.545000%	34,397,000.00	34,397,000.00	0.00	72,950.30	0.00	0.00	72,950.30	34,397,000.00	10.69%	10.63%
D	06541AAJ9	2.500000%	21,499,000.00	21,499,000.00	0.00	44,789.58	0.00	0.00	44,789.58	21,499,000.00	8.17%	8.13%
E	06541AAL4	2.500000%	16,123,000.00	16,123,000.00	0.00	33,589.58	0.00	0.00	33,589.58	16,123,000.00	6.29%	6.25%
F	06541AAN0	2.189463%	17,199,000.00	17,199,000.00	0.00	31,380.47	0.00	0.00	31,380.47	17,199,000.00	4.27%	4.25%
G	06541AAQ3	2.189463%	8,599,000.00	8,599,000.00	0.00	15,689.32	0.00	0.00	15,689.32	8,599,000.00	3.27%	3.25%
H*	06541AAS9	2.189463%	27,948,084.00	27,948,084.00	0.00	50,102.11	0.00	0.00	50,102.11	27,948,084.00	0.00%	0.00%
V	06541AAU4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06541AAW0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2QMP36	3.189463%	45,259,320.22	45,017,145.39	17,952.66	119,603.54	0.00	0.00	137,556.20	44,999,192.73	0.00%	0.00%
Regular Sub Total			905,186,404.22	900,342,907.80	359,053.27	1,542,292.80	0.00	0.00	1,901,346.07	899,983,854.53


X-A	06541ABM1	1.330861%	601,948,000.00	597,346,678.41	0.00	662,487.94	0.00	0.00	662,487.94	597,005,577.80
X-B	06541ABN9	0.870669%	166,611,000.00	166,611,000.00	0.00	120,885.87	0.00	0.00	120,885.87	166,611,000.00
X-D	06541AAA8	0.689463%	37,622,000.00	37,622,000.00	0.00	21,615.80	0.00	0.00	21,615.80	37,622,000.00
X-F	06541AAC4	1.000000%	17,199,000.00	17,199,000.00	0.00	14,332.50	0.00	0.00	14,332.50	17,199,000.00
X-G	06541AAE0	1.000000%	8,599,000.00	8,599,000.00	0.00	7,165.83	0.00	0.00	7,165.83	8,599,000.00
X-H	06541AAG5	1.000000%	27,948,084.00	27,948,084.00	0.00	23,290.07	0.00	0.00	23,290.07	27,948,084.00
Notional Sub Total			859,927,084.00	855,325,762.41	0.00	849,778.01	0.00	0.00	849,778.01	854,984,661.80

Deal Distribution Total					359,053.27	2,392,070.81	0.00	0.00	2,751,124.08

*	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 33


				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	06541AAZ3	809.50852453	14.12132519	0.30693852	0.00000000	0.00000000	0.00000000	0.00000000	14.42826371	795.38719934
A-SB	06541ABA7	1,000.00000000	0.00000000	1.44916652	0.00000000	0.00000000	0.00000000	0.00000000	1.44916652	1,000.00000000
A-3	06541ABB5	1,000.00000000	0.00000000	1.47583333	0.00000000	0.00000000	0.00000000	0.00000000	1.47583333	1,000.00000000
A-4	06541ABG4	1,000.00000000	0.00000000	1.69666668	0.00000000	0.00000000	0.00000000	0.00000000	1.69666668	1,000.00000000
A-S	06541ABP4	1,000.00000000	0.00000000	1.84250000	0.00000000	0.00000000	0.00000000	0.00000000	1.84250000	1,000.00000000
B	06541ABU3	1,000.00000000	0.00000000	1.98583329	0.00000000	0.00000000	0.00000000	0.00000000	1.98583329	1,000.00000000
C	06541ABZ2	1,000.00000000	0.00000000	2.12083321	0.00000000	0.00000000	0.00000000	0.00000000	2.12083321	1,000.00000000
D	06541AAJ9	1,000.00000000	0.00000000	2.08333318	0.00000000	0.00000000	0.00000000	0.00000000	2.08333318	1,000.00000000
E	06541AAL4	1,000.00000000	0.00000000	2.08333313	0.00000000	0.00000000	0.00000000	0.00000000	2.08333313	1,000.00000000
F	06541AAN0	1,000.00000000	0.00000000	1.82455201	0.00000000	0.00000000	0.00000000	0.00000000	1.82455201	1,000.00000000
G	06541AAQ3	1,000.00000000	0.00000000	1.82455169	0.00000000	0.00000000	0.00000000	0.00000000	1.82455169	1,000.00000000
H	06541AAS9	1,000.00000000	0.00000000	1.79268497	0.03186694	0.28784120	0.00000000	0.00000000	1.79268497	1,000.00000000
V	06541AAU4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06541AAW0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2QMP36	994.64917217	0.39666217	2.64262785	0.00103559	0.00938613	0.00000000	0.00000000	3.03929001	994.25251001

Notional Certificates
X-A	06541ABM1	992.35594837	0.00000000	1.10057337	0.00000000	0.00000000	0.00000000	0.00000000	1.10057337	991.78928711
X-B	06541ABN9	1,000.00000000	0.00000000	0.72555756	0.00000000	0.00000000	0.00000000	0.00000000	0.72555756	1,000.00000000
X-D	06541AAA8	1,000.00000000	0.00000000	0.57455212	0.00000000	0.00000000	0.00000000	0.00000000	0.57455212	1,000.00000000
X-F	06541AAC4	1,000.00000000	0.00000000	0.83333333	0.00000000	0.00000000	0.00000000	0.00000000	0.83333333	1,000.00000000
X-G	06541AAE0	1,000.00000000	0.00000000	0.83333295	0.00000000	0.00000000	0.00000000	0.00000000	0.83333295	1,000.00000000
X-H	06541AAG5	1,000.00000000	0.00000000	0.83333333	0.00000000	0.00000000	0.00000000	0.00000000	0.83333333	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 33


				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	04/01/22 - 04/30/22	30	0.00	7,414.10	0.00	7,414.10	0.00	0.00	0.00	7,414.10	0.00
A-SB	04/01/22 - 04/30/22	30	0.00	40,372.33	0.00	40,372.33	0.00	0.00	0.00	40,372.33	0.00
A-3	04/01/22 - 04/30/22	30	0.00	371,910.00	0.00	371,910.00	0.00	0.00	0.00	371,910.00	0.00
A-4	04/01/22 - 04/30/22	30	0.00	505,494.69	0.00	505,494.69	0.00	0.00	0.00	505,494.69	0.00
X-A	04/01/22 - 04/30/22	30	0.00	662,487.94	0.00	662,487.94	0.00	0.00	0.00	662,487.94	0.00
X-B	04/01/22 - 04/30/22	30	0.00	120,885.87	0.00	120,885.87	0.00	0.00	0.00	120,885.87	0.00
X-D	04/01/22 - 04/30/22	30	0.00	21,615.80	0.00	21,615.80	0.00	0.00	0.00	21,615.80	0.00
X-F	04/01/22 - 04/30/22	30	0.00	14,332.50	0.00	14,332.50	0.00	0.00	0.00	14,332.50	0.00
X-G	04/01/22 - 04/30/22	30	0.00	7,165.83	0.00	7,165.83	0.00	0.00	0.00	7,165.83	0.00
X-H	04/01/22 - 04/30/22	30	0.00	23,290.07	0.00	23,290.07	0.00	0.00	0.00	23,290.07	0.00
A-S	04/01/22 - 04/30/22	30	0.00	174,285.76	0.00	174,285.76	0.00	0.00	0.00	174,285.76	0.00
B	04/01/22 - 04/30/22	30	0.00	74,711.02	0.00	74,711.02	0.00	0.00	0.00	74,711.02	0.00
C	04/01/22 - 04/30/22	30	0.00	72,950.30	0.00	72,950.30	0.00	0.00	0.00	72,950.30	0.00
D	04/01/22 - 04/30/22	30	0.00	44,789.58	0.00	44,789.58	0.00	0.00	0.00	44,789.58	0.00
E	04/01/22 - 04/30/22	30	0.00	33,589.58	0.00	33,589.58	0.00	0.00	0.00	33,589.58	0.00
F	04/01/22 - 04/30/22	30	0.00	31,380.47	0.00	31,380.47	0.00	0.00	0.00	31,380.47	0.00
G	04/01/22 - 04/30/22	30	0.00	15,689.32	0.00	15,689.32	0.00	0.00	0.00	15,689.32	0.00
H	04/01/22 - 04/30/22	30	7,140.96	50,992.74	0.00	50,992.74	890.62	0.00	0.00	50,102.11	8,044.61
RR Interest	04/01/22 - 04/30/22	30	376.93	119,650.42	0.00	119,650.42	46.87	0.00	0.00	119,603.54	424.81
Totals			7,517.89	2,393,008.32	0.00	2,393,008.32	937.49	0.00	0.00	2,392,070.81	8,469.42




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 33


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-3 (Cert)	06541ABB5	1.771000%	252,000,000.00	252,000,000.00	0.00	371,910.00	0.00	0.00	371,910.00	252,000,000.00
A-3 (Exch)	06541ABB5	1.771000%	252,000,000.00	252,000,000.00	0.00	371,910.00	0.00	0.00	371,910.00	252,000,000.00
A-3-1	06541ABC3	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-1	06541ABC3	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06541ABD1	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06541ABD1	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	06541ABE9	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	06541ABF6	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4 (Cert)	06541ABG4	2.036000%	297,934,000.00	297,934,000.00	0.00	505,494.69	0.00	0.00	505,494.69	297,934,000.00
A-4 (Exch)	06541ABG4	2.036000%	297,934,000.00	297,934,000.00	0.00	505,494.69	0.00	0.00	505,494.69	297,934,000.00
A-4-1	06541ABH2	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-1	06541ABH2	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541ABJ8	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541ABJ8	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06541ABK5	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06541ABL3	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (Cert)	06541ABP4	2.211000%	94,592,000.00	94,592,000.00	0.00	174,285.76	0.00	0.00	174,285.76	94,592,000.00
A-S (Exch)	06541ABP4	2.211000%	94,592,000.00	94,592,000.00	0.00	174,285.76	0.00	0.00	174,285.76	94,592,000.00
A-S-1	06541ABQ2	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-1	06541ABQ2	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541ABR0	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541ABR0	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06541ABS8	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06541ABT6	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Exch)	06541ABU3	2.383000%	37,622,000.00	37,622,000.00	0.00	74,711.02	0.00	0.00	74,711.02	37,622,000.00
B-1	06541ABV1	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06541ABW9	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	06541ABZ2	2.545000%	34,397,000.00	34,397,000.00	0.00	72,950.30	0.00	0.00	72,950.30	34,397,000.00
C (Exch)	06541ABZ2	2.545000%	34,397,000.00	34,397,000.00	0.00	72,950.30	0.00	0.00	72,950.30	34,397,000.00
C-1	06541ACA6	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-1	06541ACA6	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06541ACB4	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06541ACB4	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 33


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance	Principal Distribution	Interest Distribution	Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
C-X1	06541ACC2	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			5,509,853,000.00	1,395,468,000.00	0.00	2,323,992.52	0.00	0.00	2,323,992.52	1,395,468,000.00
								Exchangeable Certificate Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 33


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance	Principal Distribution Interest Distribution		Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
B (Cert)	06541ABU3	2.383000%	37,622,000.00	37,622,000.00	0.00	74,711.02	0.00	0.00	74,711.02	37,622,000.00
B-1	06541ABV1	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06541ABW9	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06541ABX7	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06541ABY5	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06541ACD0	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			222,507,000.00	37,622,000.00	0.00	74,711.02	0.00	0.00	74,711.02	37,622,000.00




© 2021 Computershare. All rights reserved. Confidential.										Page 7 of 33


			Exchangeable 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
B (Cert)	06541ABU3	1,000.00000000	0.00000000	1.98583329	0.00000000	0.00000000	0.00000000	0.00000000	1.98583329	1,000.00000000
B-2	06541ABW9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
B-X1	06541ABX7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06541ABY5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06541ACD0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 8 of 33


	Additional Information
Total Available Distribution Amount (1)	2,751,124.08
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 9 of 33


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,410,112.32	Master Servicing Fee	9,068.41
Interest Reductions due to Non recoverability Determination	0.00	Certificate Administrator Fee	6,094.93
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	375.14
ARD Interest	0.00	Operating Advisor Fee	1,065.41
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	210.08
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,410,112.32	Total Fees	17,103.97

Principal		Expenses/Reimbursements
Scheduled Principal	359,053.27	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	937.50
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	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	359,053.27	Total Expenses/Reimbursements	937.50

		Interest Reserve Deposit	0.00

Other		Payments to Certificate holders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,392,070.81
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	359,053.27
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificate holders and Others	2,751,124.08
Total Funds Collected	2,769,165.59	Total Funds Distributed	2,769,165.55


© 2021 Computershare. All rights reserved. Confidential.			Page 10 of 33


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		900,342,907.83	900,342,907.83	Beginning Certificate Balance	900,342,907.80
(-) Scheduled Principal Collections		359,053.27	359,053.27	(-) Principal Distributions	359,053.27
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		899,983,854.56	899,983,854.56	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		900,342,907.83	900,342,907.83	Ending Certificate Balance	899,983,854.53
Ending Actual Collateral Balance		899,983,854.56	899,983,854.56



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.03)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.03)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.19%
				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 11 of 33


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	1,000,000 or less	2	1,921,531.78	0.21%	103	3.1770	18.789850	1.50 or less	4	34,400,257.30	3.82%	102	2.9621	1.429919
1,000,001 to 2,000,000		8	13,633,524.68	1.51%	104	3.4049	7.705157	1.51 to 1.75	0	0.00	0.00%	0	0.0000	0.000000
2,000,001 to 3,000,000		7	18,025,328.39	2.00%	104	3.4413	6.062509	1.76 to 2.00	5	76,345,685.57	8.48%	104	3.3818	1.876979
3,000,001 to 4,000,000		5	17,504,421.07	1.94%	104	3.4489	5.051993	2.01 to 2.25	5	90,595,000.00	10.07%	95	4.1144	2.130179
4,000,001 to 5,000,000		5	22,645,000.00	2.52%	104	3.5805	3.038842	2.26 to 2.50	2	14,150,000.00	1.57%	104	3.5480	2.390350
5,000,001 to 6,000,000		2	11,700,000.00	1.30%	104	3.6448	2.200049	2.51 to 2.75	11	129,875,443.63	14.43%	103	3.2663	2.653003
6,000,001 to 7,000,000		1	7,000,000.00	0.78%	105	2.9900	12.210000	2.76 to 3.00	9	217,696,500.00	24.19%	104	3.4090	2.870521
7,000,001 to 8,000,000		1	8,000,000.00	0.89%	104	3.1900	4.359900	3.01 or greater	30	328,170,968.06	36.46%	103	2.7666	4.525560
8,000,001 to 9,000,000		3	26,200,000.00	2.91%	104	3.6456	2.484695	Totals	67	899,983,854.56	100.00%	103	3.2123	3.215268
9,000,001 to 10,000,000		4	38,345,318.32	4.26%	104	3.5403	2.194540
10,000,001 to 15,000,000		9	123,420,685.57	13.71%	104	3.3640	2.695448
15,000,001 to 20,000,000		6	110,948,834.84	12.33%	103	2.8319	3.896119
20,000,001 to 30,000,000		5	118,454,763.94	13.16%	101	3.2146	2.620785
	30,000,001 or greater	9	382,184,445.97	42.47%	102	3.1516	2.918180
	Totals	67	899,983,854.56	100.00%	103	3.2123	3.215268
(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 33


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Alabama	4	25,467,694.75	2.83%	104	3.3988	2.803622	Oklahoma	1	818,524.97	0.09%	104	3.4520	2.944800
Alaska	1	8,450,000.00	0.94%	104	3.6000	2.343300	Oregon	1	18,000,000.00	2.00%	103	3.2200	2.742800
Arizona	3	11,115,969.32	1.24%	103	3.0281	2.866824	Pennsylvania	7	42,376,335.89	4.71%	104	3.5408	2.626786
Arkansas	1	1,555,096.56	0.17%	103	3.2050	2.581700	Rhode Island	1	5,873,384.33	0.65%	104	2.8000	3.234300
California	11	222,970,000.00	24.77%	103	3.2483	3.071206	Tennessee	3	15,112,970.16	1.68%	104	2.9249	1.916137
Colorado	1	912,970.16	0.10%	104	3.4520	2.944800	Texas	13	24,791,600.14	2.75%	104	3.2378	2.796606
Connecticut	2	11,174,779.93	1.24%	104	3.3423	2.546340	Virginia	2	5,236,425.01	0.58%	103	3.2050	2.581700
Florida	5	93,345,685.58	10.37%	95	4.0226	2.086888	Washington	3	17,625,394.49	1.96%	105	3.4139	2.889434
Georgia	4	11,980,831.01	1.33%	104	3.1512	2.324311	West Virginia	1	3,307,500.00	0.37%	104	3.7900	2.852500
Idaho	2	2,036,469.88	0.23%	104	2.8000	3.234300	Wisconsin	2	2,290,648.28	0.25%	104	3.3680	2.733265
Illinois	6	45,986,266.24	5.11%	103	3.0730	1.943136	Totals	126	899,983,854.56	100.00%	103	3.2123	3.215268
Indiana	3	6,081,999.31	0.68%	104	3.4367	2.922262
									Property Type³
Iowa	1	3,545,941.00	0.39%	104	3.4121	2.774200
Kansas	2	2,833,608.79	0.31%	104	4.0400	2.693400		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Kentucky	2	12,750,000.00	1.42%	104	2.8910	1.850000		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	1	837,828.15	0.09%	103	3.2050	2.581700	Industrial	8	130,644,000.00	14.52%	104	3.3694	2.708127
Maryland	1	2,000,000.00	0.22%	103	3.8170	2.110100	Mixed Use	2	14,801,000.00	1.64%	105	3.6322	2.695185
Massachusetts	1	20,000,000.00	2.22%	102	3.1500	3.767900	Mobile Home Park	2	2,833,608.79	0.31%	104	4.0400	2.693400
Michigan	4	22,818,198.71	2.54%	104	3.4891	2.857543	Multi-Family	19	68,143,500.17	7.57%	104	3.2149	6.545692
Nevada	2	14,988,944.02	1.67%	104	3.3122	3.700077	Office	20	304,641,367.52	33.85%	103	2.8283	3.229058
New Hampshire	1	2,021,984.77	0.22%	104	2.8000	3.234300	Other	1	2,000,000.00	0.22%	103	3.8170	2.110100
New Jersey	1	4,650,000.00	0.52%	104	3.2400	3.843600	Retail	46	229,877,520.46	25.54%	100	3.6508	2.606710
New York	24	188,300,671.15	20.92%	103	2.6011	4.802851	Self Storage	28	147,042,856.27	16.34%	104	3.1155	2.791384
North Carolina	1	5,131,521.96	0.57%	104	3.4520	2.944800	Totals	126	899,983,854.56	100.00%	103	3.2123	3.215268
Ohio	8	43,594,608.65	4.84%	104	3.4251	2.699901

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




© 2021 Computershare. All rights reserved. Confidential.													Page 13 of 33


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	3.000% or less	15	302,777,894.85	33.64%	103	2.6263	3.469141	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.0001% to 3.250%	9	101,979,700.48	11.33%	103	3.1747	3.525688	13 months to 24 months	65	819,983,854.56	91.11%	104	3.1226	3.321509
	3.2501% to 3.500%	27	309,290,150.44	34.37%	104	3.3630	3.438401	25 months to 36 months	2	80,000,000.00	8.89%	94	4.1325	2.126319
	3.5001% to 3.7500%	5	50,645,000.00	5.63%	104	3.6206	2.613006	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	3.7501% to 4.0000%	5	34,557,500.00	3.84%	105	3.8212	2.133401	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	4.0001% to 4.2500%	5	96,233,608.79	10.69%	96	4.1267	2.122414	Totals	67	899,983,854.56	100.00%	103	3.2123	3.215268
	4.2501% or greater	1	4,500,000.00	0.50%	104	4.3200	2.220000
	Totals	67	899,983,854.56	100.00%	103	3.2123	3.215268
(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 14 of 33

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

120 months or less

896,636,933.49

99.63%

103

3.2121

3.201141

Interest Only

782,565,608.79

86.95%

103

3.2431

3.240008

121 months or greater

0.00

0.00%

0.0000

0.000000

294 months or less

67,879,060.01

7.54%

103

2.8641

2.387042

Totals

896,636,933.49

99.63%

103

3.2121

3.201141

295 months or greater

46,192,264.69

5.13%

104

3.1975

3.738992

Totals

896,636,933.49

99.63%

103

3.2121

3.201141

(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.

Page 15 of 33

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

172,432,082.26

19.16%

102

3.0847

2.819090

60 months or less

0.00

0.00%

0.0000

0.000000

12 months or less

668,336,740.33

74.26%

103

3.2490

2.965268

61 months or greater

3,346,921.07

0.37%

105

3.2800

7.000000

13 months or greater

59,215,031.97

6.58%

104

3.1700

7.190577

Totals

3,346,921.07

0.37%

105

3.2800

7.000000

Totals

899,983,854.56

100.00%

103

3.2123

3.215268

(1)

(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)

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

Page 16 of 33


					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	310956798	IN	McClellan	CA	Actual/360	3.309%	148,905.00	0.00	0.00	N/A	12/11/30	--	54,000,000.00	54,000,000.00	05/11/22
1A	310956799				Actual/360	3.309%	99,270.00	0.00	0.00	N/A	12/11/30	--	36,000,000.00	36,000,000.00	05/11/22
2	453012424	OF	New York	NY	Actual/360	1.938%	96,876.00	0.00	0.00	N/A	12/05/30	--	60,000,000.00	60,000,000.00	05/05/22
2A	453012427				Actual/360	1.938%	32,292.00	0.00	0.00	N/A	12/05/30	--	20,000,000.00	20,000,000.00	05/05/22
3	300802135	RT	Miami	FL	Actual/360	4.133%	189,406.25	0.00	0.00	N/A	03/01/30	--	55,000,000.00	55,000,000.00	05/01/22
3A	300802140				Actual/360	4.133%	86,093.75	0.00	0.00	N/A	03/01/30	--	25,000,000.00	25,000,000.00	05/01/22
4	300802153	Various Various		Various	Actual/360	3.412%	115,143.58	0.00	0.00	N/A	01/01/31	--	40,495,000.00	40,495,000.00	05/01/22
5	453012431	OF	New York	NY	Actual/360	2.829%	35,362.50	0.00	0.00	N/A	12/01/30	--	15,000,000.00	15,000,000.00	05/01/22
5A	453012423				Actual/360	2.829%	54,222.50	0.00	0.00	N/A	12/01/30	--	23,000,000.00	23,000,000.00	05/01/22
6	610956465	Various Various		Various	Actual/360	3.452%	108,059.11	0.00	0.00	N/A	01/11/31	--	37,564,000.00	37,564,000.00	05/11/22
7	300802158	SS	Various	Various	Actual/360	2.800%	83,332.08	88,301.48	0.00	01/01/31	01/01/46	--	35,713,747.45	35,625,445.97	05/01/22
8	300802121	OF	Chicago	IL	Actual/360	2.935%	2,264.91	4,494.22	0.00	N/A	11/01/30	--	926,026.00	921,531.78	05/01/22
8A	300802165				Actual/360	2.935%	22,649.05	44,942.17	0.00	N/A	11/01/30	--	9,260,260.49	9,215,318.32	05/01/22
8B	300802125				Actual/360	2.935%	54,357.73	107,861.21	0.00	N/A	11/01/30	--	22,224,625.15	22,116,763.94	05/01/22
9	610956461	SS	Various	Various	Actual/360	2.891%	78,538.83	0.00	0.00	N/A	01/11/31	--	32,600,000.00	32,600,000.00	05/11/22
10	610956478	OF	San Jose	CA	Actual/360	3.279%	84,434.25	0.00	0.00	N/A	01/11/31	--	30,900,000.00	30,900,000.00	05/11/22
11	453012437	Various Various		Various	Actual/360	3.205%	70,344.41	0.00	0.00	N/A	12/01/30	--	26,338,000.00	26,338,000.00	05/01/22
12	310956702	OF	San Jose	CA	Actual/360	2.868%	52,570.83	0.00	0.00	11/06/30	11/06/32	--	22,000,000.00	22,000,000.00	05/06/22
13	453012432	RT	Cambridge	MA	Actual/360	3.150%	52,500.00	0.00	0.00	N/A	11/01/30	--	20,000,000.00	20,000,000.00	05/01/22
14	470123070	MF	Hollis	NY	Actual/360	3.000%	48,711.11	35,609.70	0.00	N/A	01/01/31	--	19,484,444.54	19,448,834.84	05/01/22
15	2061476	OF	Roseburg	OR	Actual/360	3.220%	48,300.00	0.00	0.00	N/A	12/01/30	--	18,000,000.00	18,000,000.00	05/01/22
16	2060916	OF	Highland Hills	OH	Actual/360	2.700%	38,250.00	0.00	0.00	N/A	01/05/31	--	17,000,000.00	17,000,000.00	05/05/22
17	300802155	SS	Laguna Hills	CA	Actual/360	3.045%	41,868.75	0.00	0.00	N/A	01/01/31	--	16,500,000.00	16,500,000.00	05/01/22
18	300802163	IN	Irvine	CA	Actual/360	2.970%	37,125.00	0.00	0.00	N/A	02/01/31	--	15,000,000.00	15,000,000.00	05/01/22
19	600956393	SS	Southfield	MI	Actual/360	3.591%	44,887.50	0.00	0.00	N/A	01/11/31	--	15,000,000.00	15,000,000.00	05/11/22
20	2062483	IN	Various	OH	Actual/360	3.810%	46,037.50	0.00	0.00	N/A	02/01/31	--	14,500,000.00	14,500,000.00	05/01/22
21	310955573	RT	Manteca	CA	Actual/360	3.435%	41,220.00	0.00	0.00	N/A	10/11/30	--	14,400,000.00	14,400,000.00	05/11/22
22	310956258	Various Various		FL	Actual/360	3.364%	37,476.90	23,006.89	0.00	N/A	01/11/31	--	13,368,692.46	13,345,685.57	05/11/22




© 2021 Computershare. All rights reserved. Confidential.																Page 17 of 33


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
23	310956582	MU	Seattle	WA	Actual/360	3.626%	39,583.83	0.00	0.00	N/A	02/11/31	--	13,100,000.00	13,100,000.00	05/11/22
24	310955978	OF	Westlake Village	CA	Actual/360	3.307%	31,884.99	0.00	0.00	N/A	01/11/31	--	11,570,000.00	11,570,000.00	05/11/22
25	300802150	SS	Bridgeville	PA	Actual/360	3.387%	32,472.86	0.00	0.00	N/A	01/01/31	--	11,505,000.00	11,505,000.00	05/01/22
			East Manchester
26	410954747	RT		PA	Actual/360	3.651%	30,425.00	0.00	0.00	N/A	01/11/31	--	10,000,000.00	10,000,000.00	05/11/22
			Towns
27	324370027	OF	Richfield	OH	Actual/360	4.135%	34,113.75	0.00	0.00	N/A	01/01/31	--	9,900,000.00	9,900,000.00	05/01/22
28	300802149	SS	Pittsburgh	PA	Actual/360	3.387%	26,051.68	0.00	0.00	N/A	01/01/31	--	9,230,000.00	9,230,000.00	05/01/22
29	2061806	OF	Cupertino	CA	Actual/360	3.480%	26,100.00	0.00	0.00	N/A	01/01/31	--	9,000,000.00	9,000,000.00	05/01/22
30	300802159	IN	Hazleton	PA	Actual/360	3.860%	28,145.83	0.00	0.00	N/A	02/01/31	--	8,750,000.00	8,750,000.00	05/01/22
31	2062896	RT	Anchorage	AK	Actual/360	3.600%	25,350.00	0.00	0.00	N/A	01/01/31	--	8,450,000.00	8,450,000.00	05/01/22
32	2063062	OF	Las Vegas	NV	Actual/360	3.190%	21,266.67	0.00	0.00	N/A	01/01/31	--	8,000,000.00	8,000,000.00	05/01/22
33	470120360	MF	New York	NY	Actual/360	2.990%	17,441.67	0.00	0.00	N/A	02/01/31	--	7,000,000.00	7,000,000.00	05/01/22
34	2063220	MF	New Haven	CT	Actual/360	3.810%	19,050.00	0.00	0.00	N/A	01/01/31	--	6,000,000.00	6,000,000.00	05/01/22
35	410956725	RT	Fresno	CA	Actual/360	3.471%	16,487.25	0.00	0.00	N/A	01/11/31	--	5,700,000.00	5,700,000.00	05/11/22
36	610956430	RT	Glenview	IL	Actual/360	3.441%	14,337.50	0.00	0.00	N/A	01/11/31	--	5,000,000.00	5,000,000.00	05/11/22
37	324370037	SS	New Hanover	NJ	Actual/360	3.240%	12,555.00	0.00	0.00	N/A	01/01/31	--	4,650,000.00	4,650,000.00	05/01/22
38	1957096	OF	New York	NY	Actual/360	4.320%	16,200.00	0.00	0.00	N/A	01/01/31	--	4,500,000.00	4,500,000.00	04/01/22
39	310956025	SS	Hemet	CA	Actual/360	3.250%	11,916.67	0.00	0.00	N/A	12/11/30	--	4,400,000.00	4,400,000.00	05/11/22
40	2063213	Various Various		TX	Actual/360	3.680%	12,558.00	0.00	0.00	N/A	01/01/31	--	4,095,000.00	4,095,000.00	05/01/22
41	300802151	MF	Sunnyside	NY	Actual/360	2.910%	9,336.25	0.00	0.00	N/A	01/01/31	--	3,850,000.00	3,850,000.00	05/01/22
42	470122730	MF	New York	NY	Actual/360	3.280%	9,223.35	27,473.62	0.00	N/A	02/01/31	--	3,374,394.69	3,346,921.07	05/01/22
43	470123350	MF	Jackson Heights	NY	Actual/360	3.290%	9,595.83	0.00	0.00	N/A	01/01/31	--	3,500,000.00	3,500,000.00	05/01/22
44	610955817	OF	San Rafael	CA	Actual/360	4.040%	11,783.33	0.00	0.00	N/A	12/11/30	--	3,500,000.00	3,500,000.00	05/11/22
45	2063049	SS	Dunbar	WV	Actual/360	3.790%	10,446.19	0.00	0.00	N/A	01/01/31	--	3,307,500.00	3,307,500.00	05/01/22
46	470123280	MF	Yonkers	NY	Actual/360	3.350%	8,375.00	0.00	0.00	N/A	01/01/31	--	3,000,000.00	3,000,000.00	05/01/22
47	300802152	MH	Ottawa	KS	Actual/360	4.040%	9,553.68	4,118.46	0.00	N/A	01/01/31	--	2,837,727.25	2,833,608.79	05/01/22
48	2063294	SS	Crystal Lake Island L	IL	Actual/360	3.370%	7,940.56	0.00	0.00	N/A	02/01/31	--	2,827,500.00	2,827,500.00	05/01/22
49	470122240	MF	Brooklyn	NY	Actual/360	3.340%	6,925.13	4,298.98	0.00	N/A	01/01/31	--	2,488,070.58	2,483,771.60	05/01/22
50	470123110	MF	Bayside	NY	Actual/360	3.230%	6,562.54	4,290.20	0.00	N/A	01/01/31	--	2,438,094.94	2,433,804.74	05/01/22




© 2021 Computershare. All rights reserved. Confidential.																Page 18 of 33


					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
51	470119210	MF	Great Neck	NY	Actual/360	3.310%	6,344.17	0.00	0.00	N/A	01/01/31	--	2,300,000.00	2,300,000.00	05/01/22
52	470122500	MF	Brooklyn	NY	Actual/360	3.370%	6,038.83	3,681.20	0.00	N/A	02/01/31	--	2,150,324.46	2,146,643.26	05/01/22
53	470123030	MF	New York	NY	Actual/360	3.260%	5,433.33	0.00	0.00	N/A	01/01/31	--	2,000,000.00	2,000,000.00	05/01/22
54	470122900	MF	New York	NY	Actual/360	3.330%	5,550.00	0.00	0.00	N/A	01/01/31	--	2,000,000.00	2,000,000.00	05/01/22
55	410956391	98	Laurel	MD	Actual/360	3.817%	6,361.67	0.00	0.00	N/A	12/11/30	--	2,000,000.00	2,000,000.00	05/11/22
56	470123210	MF	New York	NY	Actual/360	3.270%	5,315.99	3,410.10	0.00	N/A	01/01/31	--	1,950,823.71	1,947,413.61	05/01/22
57	470122200	MF	Mt Vernon	NY	Actual/360	3.250%	4,497.99	2,900.52	0.00	N/A	02/01/31	--	1,660,796.26	1,657,895.74	05/01/22
58	470121390	MF	New York	NY	Actual/360	3.390%	4,686.90	2,842.86	0.00	N/A	01/01/31	--	1,659,077.90	1,656,235.04	05/01/22
59	470123260	MF	New York	NY	Actual/360	3.490%	3,780.83	0.00	0.00	N/A	01/01/31	--	1,300,000.00	1,300,000.00	05/01/22
60	470121690	MF	New York	NY	Actual/360	3.450%	3,087.18	1,821.66	0.00	N/A	01/01/31	--	1,073,801.95	1,071,980.29	05/01/22
61	470122630	MF	New York	NY	Actual/360	3.400%	2,833.33	0.00	0.00	N/A	01/01/31	--	1,000,000.00	1,000,000.00	05/01/22
Totals							2,410,112.32	359,053.27	0.00				900,342,907.83	899,983,854.56
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 19 of 33


					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	0.00	28,345,998.21	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	14,580,731.03	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	30,078,769.93	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	3,915,760.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	21,047,664.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,821,252.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	6,736,939.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	5,344,720.00	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,646,524.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	6,127,669.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	16,977,934.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	6,395,518.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	2,820,989.00	11/10/20	11/10/20	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,539,641.40	401,471.70	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,722,594.55	511,097.45	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,661,829.47	435,891.29	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,270,321.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,534,203.69	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	1,044,223.36	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,407,092.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	1,058,143.81	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 33


					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
23	0.00	1,066,347.75	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	989,146.56	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,116,235.87	262,111.66	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,513,793.71	268,545.70	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	677,049.97	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,018,059.46	234,561.29	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
29	930,762.53	239,252.44	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
30	828,347.02	202,628.00	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
31	715,033.44	178,758.36	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,177,702.70	315,008.38	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	2,632,396.00	09/30/20	09/30/20	--	0.00	0.00	0.00	0.00	0.00	0.00
34	471,662.61	0.00	--	--	--	0.00	0.00	0.00	0.00	13,789.96	0.00
35	495,000.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	466,913.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	597,146.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	--	--	--	0.00	0.00	16,181.25	16,181.25	0.00	0.00
39	623,525.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	265,338.41	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
41	334,510.28	75,571.82	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	3,114,586.00	10/29/20	10/29/20	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	1,270,054.00	11/11/20	11/11/20	--	0.00	0.00	0.00	0.00	0.00	0.00
44	390,531.71	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	371,286.32	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	989,239.00	11/12/20	11/12/20	--	0.00	0.00	0.00	0.00	0.00	0.00
47	320,237.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	282,788.98	96,748.95	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
49	0.00	654,503.00	09/17/20	09/17/20	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	681,569.00	11/02/20	11/02/20	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 21 of 33


					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
51	0.00	1,222,383.00	11/06/20	11/06/20	--	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	129,188.00	02/29/20	02/28/21	--	0.00	0.00	0.00	0.00	0.00	0.00
53	0.00	665,077.00	10/27/20	10/27/20	--	0.00	0.00	0.00	0.00	0.00	0.00
54	0.00	517,664.00	10/07/20	10/07/20	--	0.00	0.00	0.00	0.00	0.00	0.00
55	163,325.25	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	0.00	549,329.00	10/29/20	10/29/20	--	0.00	0.00	0.00	0.00	0.00	0.00
57	0.00	1,442,319.00	09/09/20	09/09/20	--	0.00	0.00	0.00	0.00	0.00	0.00
58	0.00	404,087.00	07/23/20	07/23/20	--	0.00	0.00	0.00	0.00	0.00	0.00
59	0.00	203,834.00	11/10/20	11/10/20	--	0.00	0.00	0.00	0.00	0.00	0.00
60	0.00	1,335,374.00	08/19/20	08/19/20	--	0.00	0.00	0.00	0.00	0.00	0.00
61	0.00	1,215,150.00	10/01/20	10/01/20	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	89,621,807.86	106,519,857.07				0.00	0.00	16,181.25	16,181.25	13,789.96	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 22 of 33


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 23 of 33


								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
05/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.212344%	3.188302%	103
04/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.212259%	3.188213%	104
03/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.212177%	3.188127%	105
02/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.212088%	3.188034%	106
01/18/22	1	4,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.212006%	3.187949%	107
12/17/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.211921%	3.187860%	108
11/18/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.211834%	3.187769%	109
10/18/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.211750%	3.187681%	110
09/17/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.211663%	3.187590%	111
08/17/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.211579%	3.187503%	112
07/16/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.211496%	3.188661%	113
06/17/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.211410%	3.188571%	114
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 24 of 33

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

Balance

Date

Code²

Date

REO Date

1957096

04/01/22

16,181.25

23,808.42

4,500,000.00

08/04/21

Totals

16,181.25

23,808.42

4,500,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 25 of 33


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		899,983,855	899,983,855	0			0
									0



Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

May-22	899,983,855	899,983,855	0	0	0		0
Apr-22	900,342,908	900,342,908	0	0	0		0
Mar-22	900,689,065	900,689,065	0	0	0		0
Feb-22	901,070,426	901,070,426	0	0	0		0
Jan-22	901,414,708	896,914,708	4,500,000	0	0		0
Dec-21	901,754,360	901,754,360	0	0	0		0
Nov-21	902,104,938	902,104,938	0	0	0		0
Oct-21	902,442,819	902,442,819	0	0	0		0
Sep-21	902,791,689	902,791,689	0	0	0		0
Aug-21	903,127,808	903,127,808	0	0	0		0
Jul-21	903,463,064	903,463,064	0	0	0		0
Jun-21	903,809,401	903,809,401	0	0	0		0
(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 26 of 33


			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
38	1957096	4,500,000.00	4,500,000.00	10,200,000.00	11/19/21	468,570.00	2.22000	--	01/01/31	I/O
Totals		4,500,000.00	4,500,000.00	10,200,000.00		468,570.00




© 2021 Computershare. All rights reserved. Confidential.										Page 27 of 33


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
38	1957096	OF	NY	08/04/21	1
	Subject Loan transferred to Special Servicing on 8/5/21 due to an Appointment of Receiver. The Subject Property, 1049 Fifth Avenue is a 7,751 SF single-tenant medical office condo located on the ground floor of a 23-story residential condo
	building . The Receiver will work to maintain the best interests of the collateral and ensure that all financial and reporting covenants are met in-line with the language instilled by the Loan Documents. Special Servicer is currently pursuing
	resolution options. A ppraisal finalized with value accretion from origination.

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 28 of 33


				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
				No modified loans this period
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 29 of 33


			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 30 of 33


			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 31 of 33

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

937.50

0.00

Total

0.00

937.50

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

937.50

Page 32 of 33


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 33 of 33



	
		Prospectus Loan ID
		1
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association; Goldman Sachs Bank USA
		11-13-2020
		54000000
		120
		12-11-2030
		0.03309
		0.03309
		3
		1
		120
		01-11-2021
		true
		1
		PP
		3
		256447.5
		54000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-10-2030
		
			MCCLELLAN PARK
			VARIOUS
			McClellan
			CA
			95652
			Sacramento
			IN
			6925484
			6925484
			1938
			2019
			595000000
			MAI
			09-15-2020
			0.87
			0.89
			6
			03-11-2023
			N
			Amazon.com Services  LLC
			417637
			06-30-2030
			Hydra Distribution (Bay F)
			388784
			04-16-2025
			Dome Printing
			320000
			11-17-2033
			09-30-2020
			01-01-2021
			09-30-2021
			52666380
			40417581
			15037967
			12071582.79
			37628413
			28345998.21
			34858219
			26268352.71
			UW
			CREFC
			9016434
			3.13
			3.1438
			2.9
			2.9133
			C
			F
			09-30-2021
		
		false
		false
		54000000
		148905
		0.03309
		0.0001446
		148905
		0
		0
		54000000
		54000000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		11-20-2020
		60000000
		120
		12-05-2030
		0.0193752
		0.0193752
		3
		1
		120
		01-05-2021
		true
		1
		PP
		3
		133473.6
		60000000
		1
		1
		1
		10
		true
		true
		true
		false
		false
		06-04-2030
		
			605 THIRD AVENUE
			605 THIRD AVENUE
			New York
			NY
			10158
			New York
			OF
			1027736
			1027736
			1965
			2018
			685000000
			MAI
			11-01-2020
			0.97
			0.92
			6
			03-05-2023
			N
			Univision
			194701
			12-31-2028
			The United Nations Population
			130740
			12-31-2025
			Broadridge Financial Solutions
			87089
			01-31-2035
			09-30-2020
			01-01-2021
			06-30-2021
			68159994.97
			33681053
			36029430
			19100321.97
			32130564.97
			14580731.03
			29974787.77
			13502842.53
			UW
			CREFC
			3505137
			7.08
			4.1598
			6.61
			3.8523
			C
			F
			10-31-2021
		
		false
		false
		60000000
		96876
		0.0193752
		0.0001571
		96876
		0
		0
		60000000
		60000000
		05-05-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		3
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		02-28-2020
		55000000
		120
		03-01-2030
		0.041325
		0.041325
		3
		1
		120
		04-01-2020
		true
		1
		PP
		3
		284683.33
		55000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		08-31-2029
		
			MIAMI DESIGN DISTRICT
			151 NE 40TH STREET
			Miami
			FL
			33137
			Miami-Dade
			RT
			497094
			497094
			2014
			856000000
			MAI
			03-01-2020
			0.89
			0.92
			6
			03-01-2023
			N
			Holly Hunt Ltd
			24897
			04-30-2025
			Luxury Living
			22439
			04-16-2027
			Dacra Office
			18828
			01-31-2023
			12-31-2019
			01-01-2021
			09-30-2021
			53041550.15
			41523094
			16007448.76
			11444324.07
			37034101.38
			30078769.93
			35940494.58
			29258564.68
			UW
			CREFC
			13800254
			2.21
			2.1795
			2.14
			2.1201
			F
			F
			03-31-2022
		
		false
		false
		55000000
		189406.25
		0.041325
		0.0001571
		189406.25
		0
		0
		55000000
		55000000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		12-22-2020
		40495000
		120
		01-01-2031
		0.03412083
		0.03412083
		3
		1
		120
		02-01-2021
		true
		1
		WL
		3
		118981.7
		40495000
		1
		14
		14
		5
		true
		true
		false
		false
		false
		09-30-2030
		
			ExchangeRight Net Leased Portfolio #42
			222970
			67835000
			MAI
			1
			1
			03-01-2023
			N
			12-31-2020
			12-31-2021
			3928127
			4036865
			117844
			121105
			3810283
			3915760
			3780987
			3886464
			UW
			1400914
			2.72
			2.7951
			2.7
			2.7742
			F
			F
		
		false
		false
		40495000
		115143.58
		0.03412083
		0.0001571
		115143.58
		0
		0
		40495000
		40495000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4-001
		04-12-2022
		05-11-2022
		
			WALMART NEIGHBORHOOD MARKET - HUNTSVILLE (BAILEY COVE), AL
			9020 BAILEY COVE ROAD SOUTHEAST
			Huntsville
			AL
			35802
			Madison
			RT
			43101
			43101
			2016
			12100000
			MAI
			11-17-2020
			1
			1
			6
			Walmart Real Estate
			42280
			01-26-2031
			12-31-2020
			12-31-2021
			705571
			21167
			684404
			655108
			CREFC
			255917
			2.6743
			2.5598
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-002
		04-12-2022
		05-11-2022
		
			WALMART NEIGHBORHOOD MARKET - THEODORE (THEODORE), AL
			7320 THEODORE DAWES ROAD
			Theodore
			AL
			36582
			Mobile
			RT
			42661
			42661
			2016
			11350000
			MAI
			11-10-2020
			1
			1
			6
			Walmart Real Estate
			41178
			01-26-2031
			12-31-2020
			12-31-2021
			662102
			19863
			642239
			642239
			CREFC
			240054
			2.6753
			2.6753
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-003
		04-12-2022
		05-11-2022
		
			WALGREENS - PEORIA (PIONEER), IL
			1919 WEST PIONEER PARKWAY
			Peoria
			IL
			61615
			Peoria
			RT
			14490
			14490
			2001
			6300000
			MAI
			11-17-2020
			1
			1
			6
			Walgreens
			14477
			07-31-2032
			12-31-2020
			12-31-2021
			390000
			11700
			378300
			378300
			CREFC
			133247
			2.839
			2.839
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-004
		04-12-2022
		05-11-2022
		
			TRACTOR SUPPLY - KENNESAW (BLUE SPRING), GA
			3064 COBB PARKWAY NORTHWEST
			Kennesaw
			GA
			30152
			Cobb
			RT
			19156
			19156
			2020
			5925000
			MAI
			11-18-2020
			1
			1
			6
			Tractor Supply
			19156
			09-30-2035
			12-31-2020
			12-31-2021
			355000
			10650
			344350
			344350
			CREFC
			125315
			2.7478
			2.7478
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-005
		04-12-2022
		05-11-2022
		
			WALGREENS - BETTENDORF (MIDDLE), IA
			830 MIDDLE ROAD
			Bettendorf
			IA
			52722
			Scott
			RT
			14503
			14503
			2003
			5800000
			MAI
			11-17-2020
			1
			1
			6
			Walgreens
			14503
			12-31-2030
			12-31-2020
			12-31-2021
			360000
			10800
			349200
			349200
			CREFC
			122671
			2.8466
			2.8466
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-006
		04-12-2022
		05-11-2022
		
			WALGREENS - DALLAS (LEDBETTER), TX
			2401 WEST LEDBETTER DRIVE
			Dallas
			TX
			75233
			Dallas
			RT
			15047
			15047
			2000
			5800000
			MAI
			11-07-2020
			1
			1
			6
			Walgreens
			15020
			07-31-2031
			12-31-2020
			12-31-2021
			335949
			10078
			325871
			325871
			CREFC
			122671
			2.6564
			2.6564
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-007
		04-12-2022
		05-11-2022
		
			WALGREENS - FORT WORTH (28TH), TX
			108 NORTHEAST 28TH STREET
			Fort Worth
			TX
			76164
			Tarrant
			RT
			15047
			15047
			2000
			5800000
			MAI
			11-11-2020
			1
			1
			6
			Walgreens
			15084
			07-31-2031
			12-31-2020
			12-31-2021
			335489
			10065
			325424
			325424
			CREFC
			88864
			3.662
			3.662
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-008
		04-12-2022
		05-11-2022
		
			CVS PHARMACY - FOREST PARK (FOREST), GA
			1029 FOREST PARKWAY
			Forest Park
			GA
			30297
			Clayton
			RT
			10125
			10125
			1997
			3000000
			MAI
			11-14-2020
			1
			1
			6
			CVS
			10084
			12-31-2035
			12-31-2020
			12-31-2021
			165000
			4950
			160050
			160050
			CREFC
			63450
			2.5224
			2.5224
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-009
		04-12-2022
		05-11-2022
		
			FRESENIUS MEDICAL CARE - OSHKOSH (OMRO), WI
			2678 OMRO ROAD STE 101A
			Oshkosh
			WI
			54904
			Winnebago
			OF
			7243
			7243
			2019
			2950000
			MAI
			11-19-2020
			1
			1
			6
			Fresenius Medical Care
			7259
			03-31-2035
			12-31-2020
			12-31-2021
			169278
			5078
			164200
			164200
			CREFC
			62393
			2.6317
			2.6317
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-010
		04-12-2022
		05-11-2022
		
			FAMILY DOLLAR - SYRACUSE (SALINA), NY
			2826 SOUTH SALINA STREET
			Syracuse
			NY
			13205
			Onondaga
			RT
			8320
			8320
			2016
			2200000
			MAI
			11-24-2020
			1
			1
			6
			Family Dollar
			8465
			09-30-2031
			12-31-2020
			12-31-2021
			142838
			4285
			138553
			138553
			CREFC
			46530
			2.9777
			2.9777
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-011
		04-12-2022
		05-11-2022
		
			FAMILY DOLLAR - LEBANON (MAPLE), PA
			1034 MAPLE STREET
			Lebanon
			PA
			17046
			Lebanon
			RT
			8320
			8320
			2017
			2100000
			MAI
			11-06-2020
			1
			1
			6
			Family Dollar
			8319
			03-31-2033
			12-31-2020
			12-31-2021
			133712
			4011
			129701
			129701
			CREFC
			44416
			2.9201
			2.9201
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-012
		04-12-2022
		05-11-2022
		
			DOLLAR GENERAL - ALVIN (FM 1462), TX
			3519 FM 1462
			Alvin
			TX
			77511
			Brazoria
			RT
			9026
			9026
			2020
			1600000
			MAI
			11-20-2020
			1
			1
			6
			Dollar General
			9159
			11-30-2035
			12-31-2020
			12-31-2021
			99673
			2990
			96683
			96683
			CREFC
			33840
			2.857
			2.857
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-013
		04-12-2022
		05-11-2022
		
			DOLLAR GENERAL - LIVERPOOL (OSWEGO), NY
			7386 OSWEGO ROAD
			Liverpool
			NY
			13090
			Onondaga
			RT
			6831
			6831
			2015
			2020
			1500000
			MAI
			11-24-2020
			1
			1
			6
			Dollar General
			6881
			09-30-2030
			12-31-2020
			12-31-2021
			96701
			2901
			93800
			93800
			CREFC
			31725
			2.9566
			2.9566
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		4-014
		04-12-2022
		05-11-2022
		
			DOLLAR GENERAL - CLEBURNE (COUNTY RD 427A), TX
			1800 COUNTY ROAD 427A
			Cleburne
			TX
			76031
			Johnson
			RT
			9100
			9100
			2018
			1410000
			MAI
			11-11-2020
			1
			1
			6
			Dollar General
			9181
			08-31-2033
			12-31-2020
			12-31-2021
			85552
			2567
			82985
			82985
			CREFC
			29821
			2.7827
			2.7827
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		5
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		11-12-2020
		15000000
		120
		12-01-2030
		0.02829
		0.02829
		3
		1
		120
		01-01-2021
		true
		1
		PP
		3
		92571.17
		15000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-31-2030
		
			250 WEST 57TH STREET
			250 WEST 57TH STREET
			New York
			NY
			10107
			New York
			OF
			543743
			543743
			1921
			2017
			330000000
			MAI
			11-01-2020
			0.8
			0.82
			6
			03-01-2023
			N
			American Society of Composers  Authors and Publish
			87943
			08-31-2034
			Concord Music Group  Inc.
			46666
			10-31-2036
			The TJX Companies
			46644
			11-30-2030
			06-30-2020
			12-31-2020
			12-31-2021
			36164897.97
			33514839
			16274317
			12467174.04
			19890580.97
			21047664.96
			18012345.44
			19169429.96
			UW
			CREFC
			5162925
			3.85
			4.0766
			3.49
			3.7129
			C
			F
			02-01-2022
		
		false
		false
		15000000
		35362.5
		0.02829
		0.0001571
		35362.5
		0
		0
		15000000
		15000000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		6
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-24-2020
		37564000
		120
		01-11-2031
		0.03452
		0.03452
		3
		1
		120
		02-11-2021
		true
		1
		WL
		3
		111661.08
		37564000
		1
		13
		13
		0
		true
		true
		false
		false
		false
		10-10-2030
		
			ExchangeRight REIT 2
			289623
			59660000
			MAI
			1
			1
			03-11-2023
			N
			12-31-2020
			12-31-2021
			4390361
			4351732
			880880
			530479.96
			3509481
			3821252.04
			3425500
			3733796.04
			UW
			1267889.9
			2.67
			3.0138
			2.61
			2.9448
			C
			F
		
		false
		false
		37564000
		108059.11
		0.03452
		0.0001571
		108059.11
		0
		0
		37564000
		37564000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		6-001
		04-12-2022
		05-11-2022
		
			WALMART NEIGHBORHOOD MARKET - HUNTSVILLE
			2305 JORDAN LANE SOUTHWEST
			Huntsville
			AL
			35805
			Madison
			RT
			41951
			41951
			2016
			12650000
			MAI
			11-05-2020
			1
			1
			6
			Walmart Neighborhood Market
			41848
			10-04-2031
			12-31-2020
			12-31-2021
			709122
			747129
			24751
			22413.87
			684371
			724715.13
			684371
			721238.13
			UW
			CREFC
			311376.9
			2.3274
			2.3162
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		6-002
		04-12-2022
		05-11-2022
		
			BIOLIFE - LAS VEGAS
			2882 SOUTH MARYLAND PARKWAY
			Las Vegas
			NV
			89109
			Clark
			OF
			15450
			15450
			1999
			2020
			11100000
			MAI
			11-04-2020
			1
			1
			6
			BioLife Plasma Services L.P.
			15470
			11-30-2035
			12-31-2020
			12-31-2021
			664102
			721437
			28764
			30484.11
			635338
			690952.89
			635338
			690952.89
			UW
			CREFC
			273223
			2.5288
			2.5288
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		6-003
		04-12-2022
		05-11-2022
		
			KROGER - FARMINGTON
			25780 MIDDLEBELT ROAD
			Farmington Hills
			MI
			48336
			Oakland
			RT
			43909
			43909
			1972
			2017
			9400000
			MAI
			12-16-2020
			1
			1
			6
			Kroger
			43909
			05-31-2034
			12-31-2020
			12-31-2021
			754761
			640790
			264827
			31122.7
			489934
			609667.3
			483348
			603081.3
			UW
			CREFC
			231379
			2.6349
			2.6064
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		6-004
		04-12-2022
		05-11-2022
		
			HOBBY LOBBY - GREENVILLE
			3432 SOUTH MEMORIAL DRIVE
			Greenville
			NC
			27834
			Pitt
			RT
			55060
			55060
			2016
			8150000
			MAI
			10-30-2020
			1
			1
			6
			Hobby Lobby
			55060
			05-31-2031
			12-31-2020
			12-31-2021
			496375
			535117
			18872
			20033.51
			477503
			515083.49
			436451
			474031.49
			UW
			CREFC
			0
			0
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		6-005
		04-12-2022
		05-11-2022
		
			KROGER - FORT WAYNE
			1125 WEST STATE BOULEVARD
			Fort Wayne
			IN
			46808
			Allen
			RT
			60782
			60782
			1988
			1999
			7570000
			MAI
			10-07-2020
			1
			1
			6
			Kroger
			60782
			05-31-2034
			12-31-2020
			12-31-2021
			620639
			541802
			230372
			127047.06
			390267
			414754.94
			381149
			405637.94
			UW
			CREFC
			186332
			2.2258
			2.1769
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		6-006
		04-12-2022
		05-11-2022
		
			DOLLAR TREE - FORT WAYNE
			1125 WEST STATE BOULEVARD
			Fort Wayne
			IN
			46808
			Allen
			RT
			10000
			10000
			1988
			1999
			1490000
			MAI
			10-07-2020
			1
			1
			6
			Dollar Tree
			10000
			10-31-2027
			12-31-2020
			12-31-2021
			132075
			120230
			37989
			23067.9
			94086
			97162.1
			133132
			136207.1
			UW
			CREFC
			36675
			2.6492
			3.7138
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		6-007
		04-12-2022
		05-11-2022
		
			DOLLAR GENERAL - HOUSTON
			525 CROSSTIMBERS STREET
			Houston
			TX
			77022
			Harris
			RT
			8373
			8373
			2011
			1450000
			MAI
			11-01-2020
			1
			1
			6
			Dollar General
			8373
			06-30-2022
			12-31-2020
			12-31-2021
			147972
			157711
			25104
			25443.33
			122868
			132267.67
			114519
			123918.67
			UW
			CREFC
			35689
			3.7061
			3.4721
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		6-008
		04-12-2022
		05-11-2022
		
			FAMILY DOLLAR - MEMPHIS
			1427 NORTH HOLLYWOOD STREET
			Memphis
			TN
			38108
			Shelby
			RT
			9255
			9255
			2012
			1450000
			MAI
			10-30-2020
			1
			1
			6
			Family Dollar
			9216
			03-31-2022
			12-31-2020
			12-31-2021
			154615
			156380
			45191
			45244.4
			109424
			111135.6
			96589
			98300.6
			UW
			CREFC
			35689
			3.114
			2.7543
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		6-009
		04-12-2022
		05-11-2022
		
			FAMILY DOLLAR - COMMERCE CITY
			5947 EAST 64TH AVENUE
			Commerce City
			CO
			80022
			Adams
			RT
			8017
			8017
			1999
			1450000
			MAI
			11-04-2020
			1
			1
			6
			Family Dollar
			8000
			06-29-2023
			12-31-2020
			12-31-2021
			133239
			139751
			34671
			34866.53
			98568
			104884.47
			89887
			96203.47
			UW
			CREFC
			35689
			2.9388
			2.6956
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		6-010
		04-12-2022
		05-11-2022
		
			FAMILY DOLLAR - COLUMBUS
			675 EAST HUDSON STREET
			Columbus
			OH
			43211
			Franklin
			RT
			8505
			8505
			2011
			1300000
			MAI
			10-29-2020
			1
			1
			6
			Family Dollar
			8511
			01-31-2026
			12-31-2020
			12-31-2021
			154320
			159448
			43516
			43669.44
			110804
			115778.56
			101943
			106917.56
			UW
			CREFC
			31997
			3.6184
			3.3414
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		6-011
		04-12-2022
		05-11-2022
		
			DOLLAR GENERAL - OKC
			4800 NORTHWEST 23RD STREET
			Oklahoma City
			OK
			73127
			Oklahoma
			RT
			8549
			8549
			2012
			1300000
			MAI
			10-23-2020
			1
			1
			6
			Dollar General
			8591
			09-30-2022
			12-31-2020
			12-31-2021
			134008
			136051
			33800
			33861.53
			100208
			102189.47
			92960
			94942.47
			UW
			CREFC
			31999
			3.1935
			2.967
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		6-012
		04-12-2022
		05-11-2022
		
			DOLLAR GENERAL - CHICAGO
			6225 SOUTH KEDZIE AVENUE
			Chicago
			IL
			60629
			Cook
			RT
			9692
			9692
			1954
			2012
			1250000
			MAI
			11-05-2020
			1
			1
			6
			Dollar General
			9626
			02-28-2022
			12-31-2020
			12-31-2021
			193752
			212256
			72262
			72817.68
			121490
			139438.32
			112923
			130871.32
			UW
			CREFC
			30768
			4.5319
			4.2534
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		6-013
		04-12-2022
		05-11-2022
		
			FAMILY DOLLAR - BEAUMONT
			4010 MAGNOLIA STREET
			Beaumont
			TX
			77703
			Jefferson
			RT
			10080
			10080
			2011
			1100000
			MAI
			11-02-2020
			1
			1
			6
			Family Dollar
			10030
			01-31-2026
			12-31-2020
			12-31-2021
			95379
			83630
			20761
			20407.9
			74619
			63222.1
			62889
			51493.1
			UW
			CREFC
			27073
			2.3352
			1.902
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		7
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		12-23-2020
		37000000
		120
		01-01-2046
		300
		0.028
		0.028
		3
		1
		0
		02-01-2021
		true
		1
		WL
		7
		171633.56
		36917577.55
		1
		11
		11
		0
		false
		true
		false
		false
		false
		09-30-2030
		
			U-Haul AREC Portfolio 43
			SS
			410161
			4661
			4661
			76650000
			MAI
			0.96
			0.97
			03-01-2023
			N
			10-31-2020
			12-31-2020
			12-31-2021
			5983448
			11133747.17
			1997402
			4396808.13
			3986046
			6736939.04
			3910613
			6661506.04
			UW
			2059603
			1.94
			3.2709
			1.9
			3.2343
			F
			F
		
		false
		false
		35713747.45
		171633.56
		0.028
		0.0001571
		83332.08
		88301.48
		0
		35625445.97
		35625445.97
		05-01-2022
		01-01-2031
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		7-001
		04-12-2022
		05-11-2022
		
			U-HAUL MOVING & STORAGE AT JOE BATTLE & I-10
			1110 JOE BATTLE BOULEVARD
			El Paso
			TX
			79928
			El Paso
			SS
			80426
			80426
			897
			897
			2013
			15700000
			MAI
			10-29-2020
			0.94
			1
			6
			12-31-2020
			12-31-2021
			11133747.17
			4396808.13
			6736939.04
			6661506.04
			CREFC
			2059603
			3.2709
			3.2343
			F
		
		false
	
	
		Prospectus Loan ID
		7-002
		04-12-2022
		05-11-2022
		
			U-HAUL MOVING & STORAGE OF NORTH SMITHFIELD
			408 EDDIE DOWLING HIGHWAY
			North Smithfield
			RI
			02896
			Providence
			SS
			44831
			44831
			651
			651
			1980
			2017
			10500000
			MAI
			11-02-2020
			0.99
			0.99
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		7-003
		04-12-2022
		05-11-2022
		
			U-HAUL MOVING & STORAGE OF DOWNTOWN WATERBURY
			560 BANK STREET
			Waterbury
			CT
			06708
			New Haven
			SS
			61320
			61320
			646
			646
			2002
			10410000
			MAI
			11-02-2020
			0.96
			0.93
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		7-004
		04-12-2022
		05-11-2022
		
			U-HAUL MOVING & STORAGE OF THE WHITE MOUNTAINS
			3761 WEST WHITE MOUNTAIN BOULEVARD
			Pinetop-Lakeside
			AZ
			85929
			Navajo
			SS
			65625
			65625
			619
			619
			1984
			8030000
			MAI
			11-04-2020
			0.99
			0.91
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		7-005
		04-12-2022
		05-11-2022
		
			U-HAUL MOVING & STORAGE OF WAPATO PARK
			6402 TO 6442 SOUTH YAKIMA AVENUE
			Tacoma
			WA
			98408
			Pierce
			SS
			42595
			42595
			643
			643
			1963
			2016
			12210000
			MAI
			11-02-2020
			0.83
			0.99
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		7-006
		04-12-2022
		05-11-2022
		
			U-HAUL OF MOULTONBOROUGH SELF-STORAGE
			1060 WHITTIER HIGHWAY
			Moultonborough
			NH
			03254
			Carroll
			SS
			30000
			30000
			215
			215
			2000
			3360000
			MAI
			11-02-2020
			1
			0.99
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		7-007
		04-12-2022
		05-11-2022
		
			U-HAUL MOVING & STORAGE OF DOWNTOWN GRAND RAPIDS
			500 AND 532 GRANDVILLE AVENUE SOUTHWEST
			Grand Rapids
			MI
			49503
			Kent
			SS
			22090
			22090
			298
			298
			1920
			2017
			3900000
			MAI
			11-05-2020
			1
			0.92
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		7-008
		04-12-2022
		05-11-2022
		
			U-HAUL MOVING & STORAGE OF CANTON
			6229 US HIGHWAY 11
			Canton
			NY
			13617
			St. Lawrence
			SS
			20062
			20062
			293
			293
			1950
			2350000
			MAI
			11-04-2020
			0.94
			0.89
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		7-009
		04-12-2022
		05-11-2022
		
			U-HAUL STORAGE OF TWIN FALLS
			630 EASTLAND DRIVE SOUTH
			Twin Falls
			ID
			83301
			Twin Falls
			SS
			35120
			35120
			264
			264
			1981
			1694574
			MAI
			11-04-2020
			1
			0.98
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		7-010
		04-12-2022
		05-11-2022
		
			U-HAUL MOVING & STORAGE OF TWIN FALLS
			1757 KIMBERLY ROAD
			Twin Falls
			ID
			83301
			Twin Falls
			SS
			8092
			8092
			135
			135
			1969
			1675426
			MAI
			11-04-2020
			1
			0.98
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		7-011
		04-12-2022
		05-11-2022
		
			U-HAUL AT 12TH & L
			1212 EARNEST SOUTH BRAZILL STREET
			Tacoma
			WA
			98405
			Pierce
			SS
			410161
			1960
			650000
			MAI
			11-02-2020
			0
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		8
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		10-29-2020
		1000000
		120
		11-01-2030
		270
		0.02935
		0.02935
		3
		1
		0
		12-01-2020
		true
		1
		PP
		2
		240262.02
		987296.29
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-31-2030
		
			MCDONALDS GLOBAL HQ
			110 NORTH CARPENTER STREET
			Chicago
			IL
			60607
			Cook
			OF
			575018
			575018
			2018
			409000000
			MAI
			09-28-2020
			0.97
			0.96
			6
			03-01-2023
			N
			MCDONALDS
			532526
			07-31-2033
			POLITAN ROW
			10453
			05-31-2029
			WALGREENS
			9369
			09-30-2048
			08-31-2020
			01-01-2021
			03-31-2021
			35092656.93
			6479149
			15037235
			1134429
			20055421.93
			5344720
			19947666.44
			5344720
			UW
			CREFC
			3581279.86
			1.46
			1.4924
			1.45
			1.4924
			F
			F
		
		false
		false
		926026
		6759.13
		0.02935
		0.0001571
		2264.91
		4494.22
		0
		921531.79
		921531.78
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		9
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-15-2020
		32600000
		120
		01-11-2031
		360
		0.02891
		0.02891
		3
		1
		60
		02-11-2021
		true
		1
		WL
		5
		81156.79
		32600000
		1
		5
		5
		5
		true
		true
		true
		false
		false
		03-10-2023
		07-10-2030
		
			Inland SE Self Storage Portfolio
			SS
			407213
			3253
			3253
			55500000
			MAI
			11-25-2020
			0.89
			X
			4686487
			1599204.05
			3087282.95
			3011485.18
			UW
			1.9
			1.85
			C
		
		false
		false
		32600000
		78538.83
		0.02891
		0.0003571
		78538.83
		0
		0
		32600000
		32600000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		9-001
		04-12-2022
		05-11-2022
		
			LIFE STORAGE - 708
			1500 BROWNS LANE
			Louisville
			KY
			40207
			Jefferson
			SS
			76180
			76180
			682
			682
			1987
			11700000
			MAI
			11-12-2020
			0.9
			0
			6
			10-31-2020
			1023902
			291150.13
			732751.87
			717515.87
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		9-002
		04-12-2022
		05-11-2022
		
			LIFE STORAGE - 797
			364 WEST MAIN STREET
			Hendersonville
			TN
			37075
			Sumner
			SS
			93465
			93465
			644
			644
			1986
			11450000
			MAI
			11-19-2020
			0.95
			0
			6
			10-31-2020
			991377
			281912.19
			709464.81
			691706.46
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		9-003
		04-12-2022
		05-11-2022
		
			LIFE STORAGE - 798
			63 NEW SHACKLE ISLAND ROAD
			Hendersonville
			TN
			37075
			Sumner
			SS
			68225
			68225
			580
			580
			1997
			10800000
			MAI
			11-19-2020
			0.93
			0
			6
			10-31-2020
			972415
			307938.78
			664476.22
			648102
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		9-004
		04-12-2022
		05-11-2022
		
			DEVON SELF STORAGE
			2375 LEXINGTON ROAD
			Athens
			GA
			30605
			Clarke
			SS
			102775
			102775
			708
			708
			2006
			2011
			11200000
			MAI
			11-12-2020
			0.81
			0
			6
			08-31-2020
			939333
			465220
			474113
			457669
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		9-005
		04-12-2022
		05-11-2022
		
			LIFE STORAGE - 701
			5215 DIXIE HIGHWAY
			Louisville
			KY
			40216
			Jefferson
			SS
			66568
			66568
			639
			639
			1994
			8000000
			MAI
			11-12-2020
			0.89
			0
			6
			10-31-2020
			759460
			252982.95
			506477.05
			496491.85
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		10
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-23-2020
		30900000
		120
		01-11-2031
		0.03279
		0.03279
		3
		1
		120
		02-11-2021
		true
		1
		WL
		3
		87248.73
		30900000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-10-2030
		
			350 HOLGER WAY
			350 HOLGER WAY
			San Jose
			CA
			95134
			Santa Clara
			OF
			96502
			96502
			1999
			2019
			50500000
			MAI
			11-23-2020
			1
			1
			6
			03-11-2023
			N
			NXP Semiconductors USA  Inc.
			96502
			07-31-2027
			09-30-2020
			12-31-2020
			12-31-2021
			4429361.06
			4645710
			1037128.33
			999185.8
			3392232.73
			3646524.2
			3196626.91
			3450918.74
			UW
			CREFC
			993509.71
			3.3
			3.6703
			3.11
			3.4734
			C
			F
			03-31-2022
		
		false
		false
		30900000
		84434.25
		0.03279
		0.0003571
		84434.25
		0
		0
		30900000
		30900000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		11
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		11-24-2020
		26338000
		120
		12-01-2030
		0.03205
		0.03205
		3
		1
		120
		01-01-2021
		true
		1
		PP
		3
		72689.22
		26338000
		1
		18
		18
		0
		true
		true
		false
		false
		false
		08-31-2030
		
			ExchangeRight Net Leased Portfolio #41
			332181
			108140000
			MAI
			1
			1
			03-01-2023
			N
			12-31-2020
			12-31-2021
			5998997.35
			6317185
			179969.92
			189515.55
			5819027.43
			6127669.45
			5596413.43
			5904056.45
			UW
			2286818.28
			2.7
			2.6795
			2.6
			2.5817
			C
			F
		
		false
		false
		26338000
		70344.41
		0.03205
		0.0001571
		70344.41
		0
		0
		26338000
		26338000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		11-001
		04-12-2022
		05-11-2022
		
			DIGNITY HEALTH - GLENDALE, AZ
			17040 NORTH 51ST AVENUE
			Glendale
			AZ
			85308
			Maricopa
			OF
			11060
			11060
			2019
			15250000
			MAI
			10-23-2020
			1
			1
			6
			Dignity Health
			10978
			08-22-2034
			12-31-2020
			12-31-2021
			6317185
			189515.55
			6127669.45
			5904056.45
			CREFC
			2286818.28
			2.6795
			2.5817
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-002
		04-12-2022
		05-11-2022
		
			WALMART NEIGHBORHOOD MARKET - MOBILE, AL
			2570 GOVERNMENT BOULEVARD
			Mobile
			AL
			36606
			Mobile
			RT
			41920
			41920
			2015
			13000000
			MAI
			10-21-2020
			1
			1
			6
			Walmart Real Estate
			41103
			11-10-2030
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-003
		04-12-2022
		05-11-2022
		
			WALMART NEIGHBORHOOD MARKET - FOREST, VA
			16807 FOREST ROAD
			Forest
			VA
			24551
			Bedford
			RT
			41117
			41117
			2015
			12700000
			MAI
			10-23-2020
			1
			1
			6
			Walmart Real Estate
			41373
			06-09-2030
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-004
		04-12-2022
		05-11-2022
		
			BIOLIFE PLASMA SERVICES L.P. - AVONDALE, AZ
			1655 NORTH 107TH AVENUE
			Avondale
			AZ
			85392
			Maricopa
			OF
			14410
			14410
			2020
			10450000
			MAI
			10-23-2020
			1
			1
			6
			BioLife Plasma Services L.P.
			14662
			10-31-2035
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-005
		04-12-2022
		05-11-2022
		
			BIOLIFE PLASMA SERVICES L.P. - RICHMOND, VA
			8702 STAPLES MILL ROAD
			Richmond
			VA
			23228
			Henrico
			OF
			11269
			11269
			1998
			2020
			8800000
			MAI
			10-21-2020
			1
			1
			6
			BioLife Plasma
			11084
			10-31-2035
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-006
		04-12-2022
		05-11-2022
		
			NATURAL GROCERS - LITTLE ROCK, AR
			9210 RODNEY PARHAM ROAD
			Little Rock
			AR
			72227
			Pulaski
			RT
			15000
			15000
			2015
			6385000
			MAI
			10-24-2020
			1
			1
			6
			Natural Grocers
			15888
			04-30-2031
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-007
		04-12-2022
		05-11-2022
		
			WALGREENS - COLUMBUS, OH
			3015 EAST LIVINGSTON AVENUE
			Columbus
			OH
			43209
			Franklin
			RT
			15120
			15120
			2000
			2018
			5650000
			MAI
			10-26-2020
			1
			1
			6
			Walgreens
			15014
			01-31-2031
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-008
		04-12-2022
		05-11-2022
		
			CVS PHARMACY - SCHAUMBURG, IL
			1855 WEST IRVING PARK ROAD
			Schaumburg
			IL
			60193
			Cook
			RT
			13013
			13013
			2005
			5200000
			MAI
			10-17-2020
			1
			1
			6
			CVS
			13168
			01-31-2031
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-009
		04-12-2022
		05-11-2022
		
			HOBBY LOBBY - ODESSA, TX
			4618 AND 4642 EAST UNIVERSITY BOULEVARD
			Odessa
			TX
			79762
			Ector
			RT
			62812
			62812
			1982
			5100000
			MAI
			10-26-2020
			1
			1
			6
			Hobby Lobby
			53280
			04-30-2031
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-010
		04-12-2022
		05-11-2022
		
			TRACTOR SUPPLY - TOUGHKENAMON, PA
			821 NEWARK ROAD
			Toughkenamon
			PA
			19374
			Chester
			RT
			19097
			19097
			2018
			5000000
			MAI
			10-23-2020
			1
			1
			6
			Tractor Supply
			18774
			11-30-2033
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-011
		04-12-2022
		05-11-2022
		
			WALGREENS - HARKER HEIGHTS, TX
			400 EAST FM 2410 ROAD
			Harker Heights
			TX
			76548
			Bell
			RT
			14820
			14820
			2006
			5000000
			MAI
			10-25-2020
			1
			1
			6
			Walgreens
			14720
			01-31-2032
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-012
		04-12-2022
		05-11-2022
		
			FRESENIUS MEDICAL CARE - HEPHZIBAH, GA
			3801 WOODLAKE DRIVE
			Hephzibah
			GA
			30815
			Richmond
			OF
			6192
			6192
			2015
			3590000
			MAI
			10-26-2020
			1
			1
			6
			Fresenius Medical Care
			6156
			06-30-2030
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-013
		04-12-2022
		05-11-2022
		
			TRACTOR SUPPLY - ALEXANDRIA, LA
			3162 NORTH MACARTHUR DRIVE
			Alexandria
			LA
			71303
			Rapides Parish
			RT
			19097
			19097
			2008
			3440000
			MAI
			10-24-2020
			1
			1
			6
			Tractor Supply
			19007
			10-31-2030
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-014
		04-12-2022
		05-11-2022
		
			DOLLAR TREE - BROWN DEER, WI
			9325 NORTH GREEN BAY ROAD
			Brown Deer
			WI
			53209
			Milwaukee
			RT
			9560
			9560
			2020
			2000000
			MAI
			10-17-2020
			1
			1
			6
			Dollar Tree
			9550
			01-31-2031
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-015
		04-12-2022
		05-11-2022
		
			DOLLAR GENERAL - ODESSA, TX
			1200 EAST 87TH STREET
			Odessa
			TX
			79765
			Ector
			RT
			10566
			10566
			2019
			1875000
			MAI
			10-26-2020
			1
			1
			6
			Dollar General
			10829
			10-31-2034
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-016
		04-12-2022
		05-11-2022
		
			DOLLAR GENERAL - NEW CASTLE, PA
			813 NORTH CROTON AVENUE
			New Castle
			PA
			16101
			Lawrence
			RT
			9100
			9100
			2019
			1600000
			MAI
			10-23-2020
			1
			1
			6
			Dollar General
			9288
			10-31-2034
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-017
		04-12-2022
		05-11-2022
		
			DOLLAR GENERAL - EVANSVILLE, IN
			1015 EAST MOUNT PLEASANT ROAD
			Evansville
			IN
			47725
			Vanderburgh
			RT
			9026
			9026
			2020
			1550000
			MAI
			10-18-2020
			1
			1
			6
			Dollar General
			9287
			09-30-2035
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		11-018
		04-12-2022
		05-11-2022
		
			DOLLAR GENERAL - HARLINGEN, TX
			2001 AND 2417 RIO HONDO ROAD A/K/A 2501 RIO HONDO ROAD
			Harlingen
			TX
			78550
			Cameron
			RT
			9002
			9002
			2020
			1550000
			MAI
			10-23-2020
			1
			1
			6
			Dollar General
			9105
			09-30-2035
			12-31-2020
			12-31-2021
			0
			1
			-1
			-1
			CREFC
			0
			0
			C
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		12
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		10-30-2020
		22000000
		120
		11-06-2032
		0.028675
		0.028675
		3
		1
		120
		12-06-2020
		false
		1
		PP
		7
		54323.19
		22000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		
			COLEMAN HIGHLINE
			1143 & 1155 COLEMAN AVENUE
			San Jose
			CA
			95110
			Santa Clara
			OF
			357106
			357106
			2017
			296800000
			MAI
			01-01-2022
			1
			1
			6
			03-06-2023
			N
			Roku Inc
			194549
			09-30-2030
			Roku Inc
			162557
			12-31-2029
			12-31-2020
			12-31-2021
			21742740
			22837639
			6234846
			5859704.47
			15507894
			16977934.53
			15507894
			16977934.53
			UW
			CREFC
			4875586.29
			3.18
			3.4822
			3.18
			3.4822
			C
			F
			12-31-2021
		
		false
		false
		22000000
		52570.83
		0.028675
		0.0001571
		52570.83
		0
		0
		22000000
		22000000
		05-06-2022
		11-06-2030
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		13
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		10-27-2020
		20000000
		120
		11-01-2030
		0.0315
		0.0315
		3
		1
		120
		12-01-2020
		true
		1
		PP
		3
		54250
		20000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-30-2030
		
			FRESH POND CAMBRIDGE
			168-210 ALEWIFE BROOK PARKWAY
			Cambridge
			MA
			02138
			Middlesex
			RT
			226730
			226730
			1950
			113000000
			MAI
			08-20-2020
			0.83
			0.97
			6
			03-01-2023
			N
			UE TRUE ALEWIFE BRROK PKWY LLC
			47744
			01-31-2023
			Whole Foods Market Group
			45150
			01-31-2028
			T J Maxx
			35432
			01-31-2031
			07-31-2020
			12-31-2020
			12-31-2021
			7749504.48
			8437457
			2040040.13
			2041938.22
			5709464.35
			6395518.78
			5330825.25
			6016878.78
			UW
			CREFC
			1596875
			3.58
			4.005
			3.34
			3.7679
			C
			F
			12-31-2021
		
		false
		false
		20000000
		52500
		0.0315
		0.0001571
		52500
		0
		0
		20000000
		20000000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		14
		National Cooperative Bank, N.A.
		12-29-2020
		20000000
		120
		01-01-2031
		360
		0.03
		0.03
		3
		1
		02-01-2021
		true
		1
		WL
		2
		84320.81
		19967345.86
		1
		1
		1
		10
		false
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			Holliswood Owners Corp.
			c/o A. Michael Tyler Realty
			New York
			NY
			10168
			Incomplete
			CH
			0
			262
			262
			1949
			2006
			55840000
			MAI
			11-10-2020
			55840000
			12-01-2020
			MAI
			96.1
			96.1
			6
			N
			0
			0
			0
			11-10-2020
			11-10-2020
			11-10-2020
			5270919
			5270919
			2449930
			2449930
			2820989
			2820989
			2754989
			2754989
			UW
			CREFC
			1011107.17
			2.79
			2.79
			2.72
			2.72
			F
		
		false
		false
		19484444.54
		84320.81
		0.03
		0.0009
		48711.11
		35609.7
		19448834.84
		19448834.84
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		15
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		11-13-2020
		18000000
		120
		12-01-2030
		0.0322
		0.0322
		3
		1
		120
		01-01-2021
		true
		1
		WL
		3
		49910
		18000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		05-31-2030
		
			HARVARD WEST (ROSEBURG DHS OFFICE)
			738 WEST HARVARD AVENUE
			Roseburg
			OR
			97471
			Douglas
			OF
			80798
			80798
			1979
			2016
			27310000
			MAI
			09-28-2020
			1
			1
			6
			03-01-2023
			N
			State of Oregon
			80798
			11-30-2035
			09-30-2020
			01-01-2022
			03-31-2022
			2223993.8
			529435
			413800.54
			127963.3
			1810193.26
			401471.7
			1794033.66
			397431.8
			UW
			CREFC
			144900
			3.08
			2.7706
			3.05
			2.7428
			C
			F
			03-31-2022
		
		false
		false
		18000000
		48300
		0.0322
		0.0001571
		48300
		0
		0
		18000000
		18000000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		16
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		12-23-2020
		17000000
		120
		01-05-2031
		0.027
		0.027
		3
		1
		120
		02-05-2021
		true
		1
		WL
		3
		39525
		17000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-04-2030
		
			23000 MILLCREEK BOULEVARD
			23000 MILLCREEK BOULEVARD
			Highland Hills
			OH
			44122
			Cuyahoga
			OF
			154876
			154876
			1997
			2019
			27500000
			MAI
			11-20-2020
			0.92
			0.92
			6
			03-05-2023
			N
			AML RightSource  LLC
			72825
			09-30-2029
			Paychex North America  Inc
			53290
			03-31-2028
			Market Track  LLC
			15802
			07-16-2027
			01-01-2022
			03-31-2022
			3393433
			806960
			1295964.99
			295862.55
			2097468.01
			511097.45
			1825955.82
			443219.4
			UW
			CREFC
			114750
			4.51
			4.454
			3.92
			3.8624
			C
			F
			03-31-2022
		
		false
		false
		17000000
		38250
		0.027
		0.0001571
		38250
		0
		0
		17000000
		17000000
		05-05-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		17
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		12-22-2020
		16500000
		120
		01-01-2031
		0.03045
		0.03045
		3
		1
		120
		02-01-2021
		true
		1
		WL
		3
		43264.38
		16500000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		02-28-2023
		06-30-2030
		
			LAGUNA HILLS SELF STORAGE
			23370 MOULTON PARKWAY
			Laguna Hills
			CA
			92653
			Orange
			SS
			97486
			97486
			918
			918
			1986
			26400000
			MAI
			11-03-2020
			0.93
			0.87
			6
			X
			10-31-2020
			01-01-2022
			03-31-2022
			2027070
			587132
			488799
			151240.71
			1538271
			435891.29
			1523651
			432236.29
			UW
			CREFC
			125606.26
			3.02
			3.4702
			2.99
			3.4412
			F
			F
		
		false
		false
		16500000
		41868.75
		0.03045
		0.0001571
		41868.75
		0
		0
		16500000
		16500000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		18
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		01-15-2021
		15000000
		120
		02-01-2031
		0.0297
		0.0297
		3
		1
		120
		03-01-2021
		true
		1
		WL
		3
		34650
		15000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		09-30-2030
		
			NEWPORT COURT
			16700 ASTON STREET, 1771 & 1791 DEERE AVENUE
			Irvine
			CA
			92606
			Orange
			IN
			212283
			212283
			1973
			2000
			57900000
			MAI
			11-19-2020
			0.9
			1
			6
			03-01-2023
			N
			newport corp
			212283
			02-28-2037
			11-30-2020
			12-31-2020
			12-31-2021
			2352399.2
			1824597
			581239
			554275.53
			1771160.2
			1270321.47
			1650683.97
			1149845.52
			UW
			CREFC
			451687.5
			3.92
			2.8123
			3.65
			2.5456
			F
			F
			12-31-2021
		
		false
		false
		15000000
		37125
		0.0297
		0.0001571
		37125
		0
		0
		15000000
		15000000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		19
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-22-2020
		15000000
		120
		01-11-2031
		360
		0.03591
		0.03591
		3
		1
		36
		02-11-2021
		true
		1
		WL
		5
		46383.75
		15000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		10-10-2030
		
			EZ Storage Southfield Portfolio
			MI
			SS
			154834
			1342
			1342
			23550000
			MAI
			11-11-2020
			0.95
			0.97
			03-11-2023
			N
			11-30-2020
			12-31-2020
			12-31-2021
			2309673
			2610877
			995057
			1076673.31
			1314615
			1534203.69
			1296161
			1515749.69
			UW
			546131
			1.61
			2.8092
			1.59
			2.7754
			C
			F
		
		false
		false
		15000000
		44887.5
		0.03591
		0.0004321
		44887.5
		0
		0
		15000000
		15000000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		19-001
		04-12-2022
		05-11-2022
		
			EZ SOUTHFIELD
			30215 SOUTHFIELD ROAD
			Southfield
			MI
			48076
			Oakland
			SS
			77384
			77384
			679
			679
			2017
			11750000
			MAI
			11-11-2020
			0.92
			0.96
			6
			11-30-2020
			12-31-2020
			12-31-2021
			1102496
			1300186
			510687
			561508.58
			591809
			738677.42
			581100
			727968.42
			UW
			CREFC
			273792
			2.6979
			2.6588
			F
		
		false
	
	
		Prospectus Loan ID
		19-002
		04-12-2022
		05-11-2022
		
			EZ EVERGREEN
			24726 EVERGREEN ROAD
			Southfield
			MI
			48075
			Oakland
			SS
			77450
			77450
			663
			663
			2007
			11800000
			MAI
			11-11-2020
			0.99
			0.98
			6
			11-30-2020
			12-31-2020
			12-31-2021
			1207177
			1310691
			484370
			515164.73
			722806
			795526.27
			715061
			787781.27
			UW
			CREFC
			272339
			2.921
			2.8926
			F
		
		false
	
	
		Prospectus Loan ID
		20
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		01-14-2021
		14500000
		120
		02-01-2031
		0.0381
		0.0381
		3
		1
		120
		03-01-2021
		true
		1
		WL
		3
		42968.33
		14500000
		1
		4
		4
		5
		true
		true
		false
		false
		false
		07-31-2030
		
			Naiman Industrial Portfolio
			OH
			IN
			573554
			22850000
			MAI
			0.93
			0.96
			03-01-2023
			N
			10-31-2020
			01-01-2021
			09-30-2021
			2755878.05
			2007641
			1003833.12
			963417.64
			1752044.93
			1044223.36
			1460720.77
			825731.03
			UW
			418941.35
			3.13
			2.4925
			2.61
			1.9709
			C
			F
		
		false
		false
		14500000
		46037.5
		0.0381
		0.0001721
		46037.5
		0
		0
		14500000
		14500000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		20-001
		04-12-2022
		05-11-2022
		
			RICHMOND ROAD INDUSTRIAL
			26000, 26050, 26150 RICHMOND ROAD
			Bedford Heights
			OH
			44146
			Cuyahoga
			IN
			330479
			330479
			1966
			2018
			12375000
			MAI
			12-08-2020
			0.93
			0.98
			6
			Gunton
			74568
			03-31-2028
			ASW
			45679
			11-30-2022
			ILAPA Inc
			42186
			03-31-2023
			10-31-2020
			01-01-2021
			09-30-2021
			1322913.91
			903521
			525498.56
			538797.34
			797415.35
			364723.66
			639553.66
			246327.16
			UW
			CREFC
			226892.88
			1.6074
			1.0856
			F
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		20-002
		04-12-2022
		05-11-2022
		
			FARGO INDUSTRIAL
			26401 FARGO AVENUE
			Bedford Heights
			OH
			44146
			Cuyahoga
			IN
			83380
			83380
			1976
			2019
			4175000
			MAI
			10-14-2020
			1
			1
			6
			DLAURIN INC
			85000
			09-30-2024
			10-31-2020
			01-01-2021
			09-30-2021
			440589.58
			341691
			123745.58
			98995.89
			316844
			242695.11
			266876.27
			205219.86
			UW
			CREFC
			76536.47
			3.1709
			2.6813
			F
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		20-003
		04-12-2022
		05-11-2022
		
			FARGO DEVELOPMENT
			26800, 26820 FARGO AVENUE
			Bedford Heights
			OH
			44146
			Cuyahoga
			IN
			88522
			88522
			1980
			3700000
			MAI
			10-14-2020
			0.97
			0.84
			6
			Northern Ohio Finishing
			26714
			04-30-2024
			SofaKraze  Inc
			14400
			11-30-2022
			Timet Coroporation
			12000
			12-31-2027
			10-31-2020
			01-01-2021
			09-30-2021
			592346.6
			444389
			202628.86
			163349.31
			389717.74
			281039.69
			332696.25
			238273.82
			UW
			CREFC
			67839
			4.1427
			3.5123
			F
			03-01-2022
		
		false
	
	
		Prospectus Loan ID
		20-004
		04-12-2022
		05-11-2022
		
			EASTLAND INDUSTRIAL
			6410 AND 6430 EASTLAND ROAD
			Brook Park
			OH
			44142
			Cuyahoga
			IN
			71173
			71173
			1979
			2018
			2600000
			MAI
			10-14-2020
			0.8
			1
			6
			Digital Room  Inc
			32392
			10-31-2026
			Cleveland CNC LLC
			13950
			02-28-2027
			Lighthouse Solution Group
			9835
			05-31-2026
			10-31-2020
			01-01-2021
			09-30-2021
			400027.96
			318040
			151960.12
			162275.1
			248067.84
			155764.9
			221594.59
			135910.19
			UW
			CREFC
			47673
			3.2673
			2.8508
			F
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		21
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		09-30-2020
		14400000
		120
		10-11-2030
		360
		0.03435
		0.03435
		3
		1
		36
		11-11-2020
		true
		1
		WL
		5
		42594
		14400000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		04-10-2030
		
			MISSION RIDGE - CA
			1011-1049 & 1161-1187 SOUTH MAIN STREET
			Manteca
			CA
			95337
			San Joaquin
			RT
			96465
			96465
			1992
			21040000
			MAI
			04-01-2021
			1
			1
			6
			03-11-2023
			N
			Safeway
			58090
			01-31-2023
			Big 5 Sporting Goods
			10000
			01-31-2023
			Lavender Nails
			4436
			12-31-2027
			11-30-2020
			12-31-2020
			12-31-2021
			1773562
			1978920
			461891
			571827.8
			1311671
			1407092.2
			1275127
			1370549.2
			UW
			CREFC
			501510
			1.7
			2.8057
			1.66
			2.7328
			C
			F
			12-31-2021
		
		false
		false
		14400000
		41220
		0.03435
		0.0001571
		41220
		0
		0
		14400000
		14400000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		22
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-23-2020
		13700000
		120
		01-11-2031
		360
		0.03364
		0.03364
		3
		1
		0
		02-11-2021
		true
		1
		WL
		2
		60483.79
		13679202.07
		1
		4
		4
		0
		false
		true
		false
		false
		false
		10-10-2030
		
			All Aboard - 4 Property Portfolio
			FL
			182701
			19200000
			MAI
			0.97
			0.99
			03-11-2023
			N
			11-30-2020
			01-01-2021
			09-30-2021
			2040219.23
			1622150
			698183.88
			564006.19
			1342035.35
			1058143.81
			1301372.65
			1027646.67
			UW
			544353.75
			1.85
			1.9438
			1.79
			1.8878
			C
			F
		
		false
		false
		13368692.46
		60483.79
		0.03364
		0.0001571
		37476.9
		23006.89
		0
		13345685.57
		13345685.57
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		22-001
		04-12-2022
		05-11-2022
		
			BIG TREE DEPOT
			409 BIG TREE ROAD
			South Daytona
			FL
			32119
			Volusia
			SS
			53895
			53895
			603
			603
			1961
			7500000
			MAI
			10-14-2020
			0.95
			0.98
			6
			11-30-2020
			01-01-2021
			09-30-2021
			744293.94
			596909
			242295.62
			200601.54
			501998.32
			396307.46
			490338.47
			387562.46
			UW
			CREFC
			214563
			1.847
			1.8062
			F
		
		false
	
	
		Prospectus Loan ID
		22-002
		04-12-2022
		05-11-2022
		
			DAYTONA DEPOT
			145 NORTH CHARLES STREET
			Daytona Beach
			FL
			32114
			Volusia
			SS
			61247
			61247
			394
			394
			1973
			5375000
			MAI
			10-14-2020
			0.96
			0.96
			6
			11-30-2020
			01-01-2021
			09-30-2021
			555653.61
			434449
			185350.07
			148835.99
			370303.54
			285613.01
			361359.16
			278904.72
			UW
			CREFC
			152975.25
			1.867
			1.8232
			F
		
		false
	
	
		Prospectus Loan ID
		22-003
		04-12-2022
		05-11-2022
		
			HAND & YONGE
			321 HAND AVENUE & 534 SOUTH YONGE STREET
			Ormond Beach
			FL
			32174
			Volusia
			SS
			38868
			38868
			370
			370
			1983
			3325000
			MAI
			10-14-2020
			0.98
			1
			6
			11-30-2020
			01-01-2021
			09-30-2021
			362288.18
			285077
			123408.51
			93437.97
			238879.67
			191639.03
			233553.62
			187644.49
			UW
			CREFC
			97347.75
			1.9686
			1.9275
			F
		
		false
	
	
		Prospectus Loan ID
		22-004
		04-12-2022
		05-11-2022
		
			CLARK OFFICE BUILDING
			5111 SOUTH RIDGEWOOD AVENUE
			Port Orange
			FL
			32127
			Volusia
			OF
			28691
			28691
			2003
			3000000
			MAI
			10-20-2020
			0.99
			1
			6
			Progressive Medical
			11753
			12-31-2026
			Horizon Weight Loss of Port Orange
			3116
			10-31-2022
			William Gilmer
			2702
			02-28-2023
			11-30-2020
			01-01-2021
			09-30-2021
			377983.5
			305715
			147129.68
			121130.69
			230853.82
			184584.31
			216121.4
			173535
			UW
			CREFC
			79467.75
			2.3227
			2.1837
			F
			12-31-2021
		
		false
	
	
		Prospectus Loan ID
		23
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		01-20-2021
		13100000
		120
		02-11-2031
		0.03626
		0.03626
		3
		1
		120
		03-11-2021
		true
		1
		WL
		3
		36944.91
		13100000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-10-2030
		
			C.C. FILSON WORLD HEADQUARTERS
			1741 1ST AVENUE SOUTH
			Seattle
			WA
			98134
			King
			MU
			51284
			51284
			1921
			2015
			22000000
			MAI
			12-14-2020
			1
			1
			6
			03-11-2023
			N
			Filson
			51284
			02-28-2035
			01-01-2021
			09-30-2021
			1671282.24
			1275433.34
			333164.47
			209085.59
			1338117.78
			1066347.75
			1246848.02
			997895.43
			UW
			CREFC
			360205.3
			2.78
			2.9603
			2.59
			2.7703
			C
			F
			03-31-2022
		
		false
		false
		13100000
		39583.83
		0.03626
		0.0001571
		39583.83
		0
		0
		13100000
		13100000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		24
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-17-2020
		11570000
		120
		01-11-2031
		0.03307
		0.03307
		3
		1
		120
		02-11-2021
		true
		1
		WL
		3
		32947.82
		11570000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-10-2030
		
			100 & 200 WESTLAKE -  CA
			100 & 200 NORTH WESTLAKE BOULEVARD
			Westlake Village
			CA
			91362
			Ventura
			OF
			69717
			69717
			1980
			17800000
			MAI
			09-01-2020
			0.9
			0.88
			6
			03-11-2023
			N
			Morgan Stanley and Company
			13766
			03-31-2029
			Morgan Stanley and Company
			6690
			11-30-2025
			Rodeo Realty
			6436
			03-31-2031
			11-30-2020
			01-01-2021
			09-30-2021
			1924450.77
			1511278
			668093.09
			522131.44
			1256357.68
			989146.56
			1181782.18
			933215.31
			UW
			CREFC
			290153.4
			3.24
			3.409
			3.05
			3.2162
			C
			F
			12-31-2021
		
		false
		false
		11570000
		31884.99
		0.03307
		0.0001571
		31884.99
		0
		0
		11570000
		11570000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		25
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		12-16-2020
		11505000
		120
		01-01-2031
		0.03387
		0.03387
		3
		1
		120
		02-01-2021
		true
		1
		WL
		3
		33555.29
		11505000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		09-30-2030
		
			GUARDIAN STORAGE BRIDGEVILLE
			1599 WASHINGTON PIKE
			Bridgeville
			PA
			15017
			Allegheny
			SS
			93875
			93875
			745
			745
			2002
			20000000
			MAI
			11-04-2020
			0.9
			0.9
			6
			03-01-2023
			N
			10-31-2020
			01-01-2022
			03-31-2022
			1573142
			410028
			459416
			147916.34
			1113726
			262111.66
			1099645
			258591.41
			UW
			CREFC
			97418.59
			2.82
			2.6905
			2.78
			2.6544
			F
			F
		
		false
		false
		11505000
		32472.86
		0.03387
		0.0001571
		32472.86
		0
		0
		11505000
		11505000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		26
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-18-2020
		10000000
		120
		01-11-2031
		360
		0.03651
		0.03651
		3
		1
		36
		02-11-2021
		true
		1
		WL
		5
		31439.17
		10000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-10-2030
		
			EAST MANCHESTER VILLAGE
			225-295 & 305 GLEN DRIVE
			East Manchester Township
			PA
			17345
			York
			RT
			123224
			123224
			1995
			2009
			14975000
			MAI
			11-18-2020
			0.96
			0.81
			6
			03-11-2023
			N
			Giant Food
			61463
			09-30-2029
			Dollar Tree
			14000
			01-31-2024
			FASTENAL CO.
			7200
			04-30-2023
			09-30-2020
			01-01-2022
			03-31-2022
			1839619
			396510
			509176
			127964.3
			1330443
			268545.7
			1203522
			236815.52
			UW
			CREFC
			91275.01
			2.42
			2.9421
			2.19
			2.5945
			C
			F
			03-31-2022
		
		false
		false
		10000000
		30425
		0.03651
		0.0001571
		30425
		0
		0
		10000000
		10000000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		27
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		12-23-2020
		9900000
		120
		01-01-2031
		360
		0.04135
		0.04135
		3
		1
		18
		02-01-2021
		true
		1
		WL
		5
		35250.88
		9900000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		09-30-2030
		
			3900 KINROSS
			3900 KINROSS LAKES PARKWAY
			Richfield
			OH
			44286
			Summit
			OF
			86411
			86411
			1998
			2017
			13750000
			MAI
			11-02-2020
			1
			1
			6
			03-01-2023
			N
			Assured Partners
			32090
			09-14-2027
			Navigate 360
			29032
			05-31-2030
			Davey Resource Group
			25289
			12-31-2029
			10-31-2020
			01-01-2021
			09-30-2021
			1871591.61
			1110637
			755946.75
			433587.03
			1115644.86
			677049.97
			944551.08
			548729.42
			UW
			CREFC
			310435
			1.94
			2.1809
			1.64
			1.7676
			C
			F
			09-30-2021
		
		false
		false
		9900000
		34113.75
		0.04135
		0.0001921
		34113.75
		0
		0
		9900000
		9900000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		28
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		12-16-2020
		9230000
		120
		01-01-2031
		0.03387
		0.03387
		3
		1
		120
		02-01-2021
		true
		1
		WL
		3
		26920.06
		9230000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		09-30-2030
		
			GUARDIAN STORAGE FOX CHAPEL
			1390 OLD FREEPORT ROAD
			Pittsburgh
			PA
			15238
			Allegheny
			SS
			80535
			80535
			614
			614
			2003
			16200000
			MAI
			11-05-2020
			0.93
			0.92
			6
			03-01-2023
			N
			10-31-2020
			01-01-2022
			03-31-2022
			1316320
			382357
			421921
			147795.71
			894399
			234561.29
			882319
			231541.29
			UW
			CREFC
			78155.02
			2.82
			3.0012
			2.78
			2.9625
			F
			F
		
		false
		false
		9230000
		26051.68
		0.03387
		0.0001571
		26051.68
		0
		0
		9230000
		9230000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		29
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		12-23-2020
		9000000
		120
		01-01-2031
		0.0348
		0.0348
		3
		1
		120
		02-01-2021
		true
		1
		WL
		3
		26970
		9000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		08-31-2030
		
			APPLE CUPERTINO
			10475 BANDLEY DRIVE
			Cupertino
			CA
			95014
			Santa Clara
			OF
			30065
			30065
			1981
			17200000
			MAI
			12-04-2020
			1
			1
			6
			03-01-2023
			N
			Apple
			30064
			01-31-2031
			09-30-2020
			01-01-2022
			03-31-2022
			982286
			246652
			29468.56
			7399.56
			952817.44
			239252.44
			884043.04
			222058.84
			UW
			CREFC
			78300
			3
			3.0555
			2.78
			2.836
			C
			F
			12-31-2021
		
		false
		false
		9000000
		26100
		0.0348
		0.0001571
		26100
		0
		0
		9000000
		9000000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		30
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		01-15-2021
		8750000
		120
		02-01-2031
		360
		0.0386
		0.0386
		3
		1
		36
		03-01-2021
		true
		1
		WL
		5
		26269.44
		8750000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		10-31-2030
		
			AMAZON - HAZLETON, PA
			2150 NORTH PARK DRIVE
			Hazleton
			PA
			18202
			Luzerne
			IN
			69300
			69300
			2019
			16500000
			MAI
			12-17-2020
			1
			1
			6
			03-01-2023
			N
			Amazon.com
			69300
			08-31-2029
			01-01-2022
			03-31-2022
			845999
			208895
			25380
			6267
			820619
			202628
			783999
			193473
			UW
			CREFC
			85610.23
			1.67
			2.3668
			1.59
			2.2599
			F
			F
			03-31-2022
		
		false
		false
		8750000
		28145.83
		0.0386
		0.0001571
		28145.83
		0
		0
		8750000
		8750000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		31
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		12-02-2020
		8450000
		120
		01-01-2031
		0.036
		0.036
		3
		1
		120
		02-01-2021
		true
		1
		WL
		3
		26195
		8450000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		09-30-2030
		
			WALGREENS ANCHORAGE AK
			725 EAST NORTHERN LIGHTS BOULEVARD
			Anchorage
			AK
			99503
			Anchorage Borough
			RT
			14550
			14550
			2010
			13130000
			MAI
			10-23-2020
			1
			1
			6
			03-01-2023
			N
			Walgreens
			14550
			10-02-2036
			11-30-2020
			01-01-2022
			03-31-2022
			722261.04
			180564
			7222.61
			1805.64
			715038.43
			178758.36
			712855.93
			178212.74
			UW
			CREFC
			76050
			2.32
			2.3505
			2.31
			2.3433
			C
			F
			03-31-2022
		
		false
		false
		8450000
		25350
		0.036
		0.0001571
		25350
		0
		0
		8450000
		8450000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		32
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		12-21-2020
		8000000
		120
		01-01-2031
		0.0319
		0.0319
		3
		1
		120
		02-01-2021
		true
		1
		WL
		3
		21975.56
		8000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		12-31-2022
		09-30-2030
		
			SUNSET HILLS
			8475, 8485 AND 8495 WEST SUNSET ROAD
			Las Vegas
			NV
			89113
			Clark
			OF
			64187
			64187
			2007
			15000000
			MAI
			11-04-2020
			0.85
			1
			6
			X
			Progress Residential
			7500
			09-30-2026
			Mgmt Trust
			4850
			06-30-2025
			Progress Residential
			4827
			03-31-2024
			10-31-2020
			01-01-2022
			03-31-2022
			1394322.4
			386381
			279011.68
			71372.62
			1115310.72
			315008.38
			967926.7
			278162.38
			UW
			CREFC
			63800.01
			4.31
			4.9374
			3.74
			4.3599
			C
			F
			03-31-2022
		
		false
		false
		8000000
		21266.67
		0.0319
		0.0002071
		21266.67
		0
		0
		8000000
		8000000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		33
		National Cooperative Bank, N.A.
		01-12-2021
		7000000
		120
		02-01-2031
		0.0299
		0.0299
		3
		1
		03-01-2021
		true
		1
		WL
		3
		17683.92
		7000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		07-31-2030
		10-31-2030
		
			440 East 62nd Street Owners Corp
			440 East 62nd Street
			New York
			NY
			10065
			Incomplete
			CH
			0
			134
			134
			1960
			1995
			115330000
			MAI
			09-30-2020
			115330000
			10-16-2020
			MAI
			95
			95
			6
			N
			0
			0
			0
			09-30-2020
			09-30-2020
			09-30-2020
			5930220
			5930220
			3297824
			3297824
			2632396
			2632396
			2590896
			2590896
			UW
			CREFC
			212290
			12.4
			12.4
			12.21
			12.21
			F
		
		false
		false
		7000000
		17441.67
		0.0299
		0.0009
		17441.67
		7000000
		7000000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		34
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		12-23-2020
		6000000
		120
		01-01-2031
		360
		0.0381
		0.0381
		3
		1
		36
		02-01-2021
		true
		1
		WL
		5
		19685
		6000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		09-30-2030
		
			QUINNIPIAC GARDENS
			1 QUINNIPIAC COURT AKA 1314 QUINNIPIAC AVENUE
			New Haven
			CT
			06513
			New Haven
			MF
			71
			71
			1961
			8300000
			MAI
			10-23-2020
			0.99
			0.99
			6
			03-01-2023
			N
			10-31-2020
			12-31-2020
			12-31-2021
			947363
			923813
			415281
			452150.39
			532082
			471662.61
			514332
			453912.61
			UW
			CREFC
			232410
			1.58
			2.0294
			1.53
			1.953
			C
			F
		
		false
		false
		6000000
		19050
		0.0381
		0.0001571
		19050
		0
		0
		6000000
		6000000
		05-01-2022
		1
		false
		0
		13789.96
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		35
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-31-2020
		5700000
		120
		01-11-2031
		0.03471
		0.03471
		3
		1
		120
		02-11-2021
		true
		1
		WL
		3
		17036.83
		5700000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-10-2030
		
			WALGREENS - FRESNO
			626 SOUTH CLOVIS AVENUE
			Fresno
			CA
			93727
			Fresno
			RT
			15120
			15120
			2001
			9500000
			MAI
			11-24-2020
			1
			1
			6
			03-11-2023
			N
			Walgreens
			15120
			12-30-2035
			12-31-2020
			12-31-2021
			497125
			500000
			4971.25
			5000
			492153.75
			495000
			490641.75
			493488
			UW
			CREFC
			200595
			2.45
			2.4676
			2.45
			2.4601
			C
			F
			09-30-2021
		
		false
		false
		5700000
		16487.25
		0.03471
		0.0001571
		16487.25
		0
		0
		5700000
		5700000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		36
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-21-2020
		5000000
		120
		01-11-2031
		0.03441
		0.03441
		3
		1
		120
		02-11-2021
		true
		1
		WL
		3
		14815.42
		5000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-10-2030
		
			WALGREENS - GLENVIEW
			2871 PFINGSTEN ROAD
			Glenview
			IL
			60026
			Cook
			RT
			15167
			15167
			1991
			2014
			9000000
			MAI
			11-13-2020
			1
			1
			6
			03-11-2023
			N
			Walgreens
			15167
			10-30-2035
			12-31-2020
			12-31-2021
			479422.5
			481650
			14714.23
			14736.5
			464708.28
			466913.5
			463191.58
			465396.8
			UW
			CREFC
			169660.44
			2.66
			2.752
			2.66
			2.7431
			C
			F
			02-24-2022
		
		false
		false
		5000000
		14337.5
		0.03441
		0.0004571
		14337.5
		0
		0
		5000000
		5000000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		37
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		12-15-2020
		4650000
		120
		01-01-2031
		360
		0.0324
		0.0324
		3
		1
		24
		02-01-2021
		true
		1
		WL
		5
		12973.5
		4650000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		12-31-2022
		09-30-2030
		
			A1 ACCESS SELF STORAGE
			66 WRIGHTSTOWN COOKSTOWN ROAD
			New Hanover
			NJ
			08511
			Burlington
			SS
			66795
			66795
			654
			654
			1995
			6680000
			MAI
			10-28-2020
			0.94
			0.94
			6
			X
			10-31-2020
			12-31-2020
			12-31-2021
			800259
			908084
			284761
			310937.42
			515498
			597146.58
			505478.75
			587127.34
			UW
			CREFC
			152753
			2.13
			3.9092
			2.08
			3.8436
			C
			F
		
		false
		false
		4650000
		12555
		0.0324
		0.0002021
		12555
		0
		0
		4650000
		4650000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		38
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		12-30-2020
		4500000
		120
		01-01-2031
		0.0432
		0.0432
		3
		1
		120
		02-01-2021
		true
		1
		WL
		3
		16740
		4500000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		08-31-2030
		
			1049 5TH AVENUE
			1049 FIFTH AVENUE
			New York
			NY
			10028
			New York
			OF
			7751
			7751
			1928
			2016
			10800000
			MAI
			08-24-2020
			10200000
			11-19-2021
			MAI
			1
			6
			03-01-2023
			N
			Fifth Avenue
			7751
			12-16-2025
			745093
			276523
			468570
			437177
			UW
			CREFC
			2.38
			2.22
			C
			03-31-2021
		
		false
		false
		4500000
		16200
		0.0432
		0.0001571
		16200
		0
		0
		4500000
		4500000
		04-01-2022
		1
		false
		16181.25
		0
		23808.42
		B
		0
		Wells Fargo Bank, NA
		08-04-2021
		false
		0
		1
		0
	
	
		Prospectus Loan ID
		39
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-01-2020
		4400000
		120
		12-11-2030
		0.0325
		0.0325
		3
		1
		120
		01-11-2021
		true
		1
		WL
		3
		12313.89
		4400000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-10-2030
		
			HEMET SELF STORAGE
			1180 NORTH STATE STREET
			Hemet
			CA
			92543
			Riverside
			SS
			77746
			77746
			709
			709
			1985
			8000000
			MAI
			10-08-2020
			0.94
			0.93
			6
			03-11-2023
			N
			09-30-2020
			12-31-2020
			12-31-2021
			884842
			1071096
			314131
			447570.88
			570711
			623525.12
			559049
			611863.12
			UW
			CREFC
			144986.13
			3.94
			4.3005
			3.86
			4.2201
			C
			F
		
		false
		false
		4400000
		11916.67
		0.0325
		0.0001571
		11916.67
		0
		0
		4400000
		4400000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		40
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		12-10-2020
		4095000
		120
		01-01-2031
		0.0368
		0.0368
		3
		1
		120
		02-01-2021
		true
		1
		WL
		3
		12976.6
		4095000
		1
		2
		2
		5
		true
		true
		false
		false
		false
		08-31-2030
		
			Katy Station Business Park and West Belt
			TX
			65632
			6400000
			MAI
			0.89
			0.98
			03-01-2023
			N
			01-01-2021
			09-30-2021
			642083.6
			462653
			226477.51
			197314.59
			415606.09
			265338.41
			384346.91
			241894.91
			UW
			114277.8
			2.72
			2.3218
			2.52
			2.1167
			C
			F
		
		false
		false
		4095000
		12558
		0.0368
		0.0002171
		12558
		0
		0
		4095000
		4095000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		40-001
		04-12-2022
		05-11-2022
		
			WEST BELT BUSINESS PARK
			5829 WEST SAM HOUSTON PARKWAY NORTH
			Houston
			TX
			77041
			Harris
			IN
			38565
			38565
			2004
			3210000
			MAI
			11-12-2020
			1
			1
			6
			Precision Scales
			4800
			10-31-2022
			OnPixel Audio Visual
			2458
			03-31-2022
			Same Day Shower Door
			2420
			07-31-2022
			01-01-2021
			09-30-2021
			340883.6
			462653
			101641.51
			197314.59
			239242.09
			265338.41
			224659.14
			241894.91
			UW
			CREFC
			114277.8
			2.3218
			2.1167
			F
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		40-002
		04-12-2022
		05-11-2022
		
			KATY STATION
			1806 AND 1812 AVENUE D
			Katy
			TX
			77493
			Harris
			MU
			27067
			27067
			1999
			3190000
			MAI
			11-11-2020
			0.72
			0.96
			6
			S&D
			2750
			02-28-2023
			Lonestar Fueling
			2460
			09-30-2023
			Katy Liquor
			2070
			01-31-2026
			01-01-2021
			09-30-2021
			301200
			0
			124836
			0
			176364
			0
			159687.77
			0
			UW
			CREFC
			0
			0
			C
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		41
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		12-10-2020
		3850000
		120
		01-01-2031
		0.0291
		0.0291
		3
		1
		120
		02-01-2021
		true
		1
		WL
		3
		9647.46
		3850000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		09-30-2030
		
			45-26 44TH STREET
			45-26 44TH STREET
			Sunnyside
			NY
			11104
			Queens
			MF
			46
			46
			1929
			2019
			9100000
			MAI
			10-23-2020
			0.94
			0.98
			6
			X
			09-30-2020
			01-01-2022
			03-31-2022
			812054
			200531
			413912
			124959.18
			398142
			75571.82
			384342
			72121.82
			UW
			CREFC
			28008.75
			3.51
			2.6981
			3.38
			2.5749
			F
			F
		
		false
		false
		3850000
		9336.25
		0.0291
		0.0001571
		9336.25
		0
		0
		3850000
		3850000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		42
		National Cooperative Bank, N.A.
		01-13-2021
		3750000
		120
		02-01-2031
		120
		0.0328
		0.0328
		3
		1
		03-01-2021
		true
		1
		WL
		1
		36696.97
		3750000
		1
		1
		1
		10
		false
		false
		false
		false
		0
		07-31-2030
		10-31-2030
		
			25 West 13th Corp.
			25 West 13th Street
			New York
			NY
			10011
			Incomplete
			CH
			0
			181
			181
			1958
			1999
			126500000
			MAI
			10-29-2020
			126500000
			01-04-2021
			MAI
			94.5
			94.5
			6
			N
			0
			0
			0
			10-29-2020
			10-29-2020
			10-29-2020
			6499741
			6499741
			3385155
			3385155
			3114586
			3114586
			3084086
			3084086
			UW
			CREFC
			440535.5
			7.07
			7.07
			7
			7
			F
		
		false
		false
		3374394.69
		36696.97
		0.0328
		0.0009
		9223.35
		27473.62
		3346921.07
		3346921.07
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		43
		National Cooperative Bank, N.A.
		12-29-2020
		3500000
		120
		01-01-2031
		0.0329
		0.0329
		3
		1
		02-01-2021
		true
		1
		WL
		3
		9729.11
		3500000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			Jackson 34 Realty Corp.
			82-06 34th Avenue
			Jackson Heights
			NY
			11372
			Incomplete
			CH
			0
			96
			96
			1928
			2008
			35950000
			MAI
			11-11-2020
			35950000
			12-04-2020
			MAI
			93
			93
			6
			N
			0
			0
			0
			11-11-2020
			11-11-2020
			11-11-2020
			2041638
			2041638
			771584
			771584
			1270054
			1270054
			1222054
			1222054
			UW
			CREFC
			116732.9
			10.88
			10.88
			10.47
			10.47
			F
		
		false
		false
		3500000
		9595.83
		0.0329
		0.0009
		9595.83
		3500000
		3500000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		44
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-11-2020
		3500000
		120
		12-11-2030
		0.0404
		0.0404
		3
		1
		120
		01-11-2021
		true
		1
		WL
		3
		12176.11
		3500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-10-2030
		
			980 FIFTH AVENUE
			980 5TH AVENUE
			San Rafael
			CA
			94901
			Marin
			OF
			10993
			10993
			1980
			1999
			5540000
			MAI
			10-27-2020
			1
			1
			6
			03-11-2023
			N
			Seagate Properties  Inc.
			5794
			11-30-2030
			John Linck Supple ESQ Dba J Supple Law Pc
			5199
			11-30-2024
			09-30-2020
			12-31-2020
			12-31-2021
			504867.24
			537868
			151557.96
			147336.29
			353309.28
			390531.71
			331872.93
			369095.36
			UW
			CREFC
			143363.87
			2.46
			2.724
			2.31
			2.5745
			C
			F
			02-25-2022
		
		false
		false
		3500000
		11783.33
		0.0404
		0.0005571
		11783.33
		0
		0
		3500000
		3500000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		45
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		12-11-2020
		3307500
		120
		01-01-2031
		360
		0.0379
		0.0379
		3
		1
		36
		02-01-2021
		true
		1
		WL
		5
		10794.39
		3307500
		1
		1
		1
		5
		true
		true
		false
		false
		false
		08-31-2030
		
			RENT A SPACE DUNBAR
			2727 FAIRLAWN AVENUE
			Dunbar
			WV
			25064
			Kanawha
			SS
			73485
			73485
			594
			594
			1981
			4900000
			MAI
			11-05-2020
			0.9
			0.86
			6
			03-01-2023
			N
			10-31-2020
			12-31-2020
			12-31-2021
			520727.92
			658517
			227280.68
			287230.68
			293447.24
			371286.32
			283714.49
			361553.57
			UW
			CREFC
			126747.11
			1.59
			2.9293
			1.54
			2.8525
			C
			F
		
		false
		false
		3307500
		10446.19
		0.0379
		0.0001571
		10446.19
		0
		0
		3307500
		3307500
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		46
		National Cooperative Bank, N.A.
		12-23-2020
		3000000
		120
		01-01-2031
		0.0335
		0.0335
		3
		1
		02-01-2021
		true
		1
		WL
		3
		8491.32
		3000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			365 Bronx River Road Owners, Inc.
			365 Bronx River Road
			Yonkers
			NY
			10704
			Incomplete
			CH
			0
			87
			87
			1958
			2010
			15650000
			MAI
			11-12-2020
			15650000
			12-08-2020
			MAI
			93
			93
			6
			N
			0
			0
			0
			11-12-2020
			11-12-2020
			11-12-2020
			1643327
			1643327
			654088
			654088
			989239
			989239
			945239
			945239
			UW
			CREFC
			101878.37
			9.71
			9.71
			9.28
			9.28
			F
		
		false
		false
		3000000
		8375
		0.0335
		0.0009
		8375
		3000000
		3000000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		47
		04-12-2022
		05-11-2022
		Bank of America, N.A.
		12-22-2020
		2850000
		120
		01-01-2031
		360
		0.0404
		0.0404
		3
		1
		12
		02-01-2021
		true
		1
		WL
		5
		9914.83
		2850000
		1
		2
		2
		5
		true
		true
		false
		false
		false
		09-30-2030
		
			Ottawa Kansas MHC Portfolio
			KS
			MH
			116
			116
			4240000
			MAI
			11-12-2020
			0.97
			0.85
			03-01-2023
			N
			01-31-2020
			12-31-2020
			12-31-2021
			498378
			639884
			217692
			319647
			280686
			320237
			274886
			314437
			UW
			116739.67
			1.71
			2.7431
			1.68
			2.6934
			F
			F
		
		false
		false
		2837727.25
		13672.14
		0.0404
		0.0001571
		9553.68
		4118.46
		0
		2833608.79
		2833608.79
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		47-001
		04-12-2022
		05-11-2022
		
			ACRES ESTATES
			520 AND 601 SOUTH BURROUGHS STREET
			Ottawa
			KS
			66067
			Franklin
			MH
			71
			71
			1975
			2500000
			MAI
			11-12-2020
			0.97
			0.77
			6
			01-31-2020
			12-31-2020
			12-31-2021
			330216
			397508
			157765
			213098
			172451
			184410
			168901
			180860
			UW
			CREFC
			68814.67
			2.6798
			2.6282
			F
		
		false
	
	
		Prospectus Loan ID
		47-002
		04-12-2022
		05-11-2022
		
			CHERRYWOOD ESTATES
			711 EAST GARFIELD STREET
			Ottawa
			KS
			66067
			Franklin
			MH
			45
			45
			1975
			1740000
			MAI
			11-12-2020
			0.96
			1
			6
			01-31-2020
			12-31-2020
			12-31-2021
			168162
			242376
			59927
			106549
			108235
			135827
			105985
			133577
			UW
			CREFC
			47925
			2.8341
			2.7872
			F
		
		false
	
	
		Prospectus Loan ID
		48
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A.
		01-04-2021
		2827500
		120
		02-01-2031
		0.0337
		0.0337
		3
		1
		120
		03-01-2021
		true
		1
		WL
		3
		7411.19
		2827500
		1
		1
		1
		5
		true
		true
		false
		false
		false
		10-31-2030
		
			HAWTHORN SELF STORAGE
			80 AND 100 WEST TERRA COTTA AVENUE; 28934 NORTH DARRELL ROAD AND 28976 NORTH DARRELL ROAD
			Crystal Lake; Island Lake
			IL
			60042
			McHenry; Lake
			SS
			56000
			56000
			362
			362
			1994
			4350000
			MAI
			10-29-2020
			0.93
			0.92
			6
			03-01-2023
			N
			09-30-2020
			01-01-2022
			03-31-2022
			510338
			144985
			203320.14
			48236.05
			307017.86
			96748.95
			298617.86
			94648.95
			UW
			CREFC
			23821.69
			3.18
			4.0613
			3.09
			3.9732
			C
			F
		
		false
		false
		2827500
		7940.56
		0.0337
		0.0001571
		7940.56
		0
		0
		2827500
		2827500
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		49
		National Cooperative Bank, N.A.
		12-04-2020
		2550000
		120
		01-01-2031
		360
		0.0334
		0.0334
		3
		1
		02-01-2021
		true
		1
		WL
		2
		11224.11
		2546109.97
		1
		1
		1
		10
		false
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			3111 Tenants Corp.
			805 Third Ave
			New York
			NY
			10022
			Incomplete
			CH
			0
			50
			50
			1963
			2004
			13800000
			MAI
			09-17-2020
			13800000
			11-06-2020
			MAI
			94.9
			94.9
			6
			N
			0
			0
			0
			09-17-2020
			09-17-2020
			09-17-2020
			1098846
			1098846
			444343
			444343
			654503
			654503
			644503
			644503
			UW
			CREFC
			134671.4
			4.86
			4.86
			4.79
			4.79
			F
		
		false
		false
		2488070.58
		11224.11
		0.0334
		0.0009
		6925.13
		4298.98
		2483771.6
		2483771.6
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		50
		National Cooperative Bank, N.A.
		12-29-2020
		2500000
		120
		01-01-2031
		360
		0.0323
		0.0323
		3
		1
		02-01-2021
		true
		1
		WL
		2
		10852.74
		2496100.73
		1
		1
		1
		10
		false
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			Michelle Tenants Corp.
			210-50 41st Avenue
			Bayside
			NY
			11361
			Queens
			CH
			0
			71
			71
			1963
			2017
			20440000
			MAI
			11-02-2020
			20440000
			12-02-2020
			MAI
			96.3
			96.3
			6
			N
			0
			0
			0
			11-02-2020
			11-02-2020
			11-02-2020
			1588410
			1588410
			906841
			906841
			681569
			681569
			663819
			663819
			UW
			CREFC
			130319.12
			5.23
			5.23
			5.1
			5.1
			F
		
		false
		false
		2438094.94
		10852.74
		0.0323
		0.0009
		6562.54
		4290.2
		2433804.74
		2433804.74
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		51
		National Cooperative Bank, N.A.
		12-30-2020
		2300000
		120
		01-01-2031
		0.0331
		0.0331
		3
		1
		02-01-2021
		true
		1
		WL
		3
		6432.28
		2300000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			Plaza East Owners Corp.
			5 Schenck Avenue
			Great Neck
			NY
			11021
			Nassau
			CH
			0
			51
			51
			1965
			2000
			20150000
			MAI
			11-06-2020
			20150000
			12-01-2020
			MAI
			93
			93
			6
			N
			0
			0
			0
			11-06-2020
			11-06-2020
			11-06-2020
			1789328
			1789328
			566945
			566945
			1222383
			1222383
			1203833
			1203833
			UW
			CREFC
			77170.64
			15.84
			15.84
			15.6
			15.6
			F
		
		false
		false
		2300000
		6344.17
		0.0331
		0.0009
		6344.17
		2300000
		2300000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		52
		National Cooperative Bank, N.A.
		01-08-2021
		2200000
		120
		02-01-2031
		360
		0.0337
		0.0337
		3
		1
		03-01-2021
		true
		1
		WL
		2
		9720.03
		2200000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		07-31-2030
		10-31-2030
		
			Rugby Road Owners Corp.
			390 Rugby Road
			Brooklyn
			NY
			11226
			Incomplete
			CH
			0
			49
			49
			1961
			2005
			23400000
			MAI
			10-19-2020
			23400000
			11-17-2020
			MAI
			96.2
			95
			6
			N
			0
			0
			0
			10-19-2020
			02-29-2020
			02-28-2021
			932036
			468346
			367272
			339158
			564764
			129188
			552264
			129188
			UW
			CREFC
			116640
			4.84
			1.11
			4.73
			1.11
			F
		
		false
		false
		2150324.46
		9720.03
		0.0337
		0.0009
		6038.83
		3681.2
		2146643.26
		2146643.26
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		53
		National Cooperative Bank, N.A.
		12-30-2020
		2000000
		120
		01-01-2031
		0.0326
		0.0326
		3
		1
		02-01-2021
		true
		1
		WL
		3
		8715.11
		2000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			575 Riverhouse Corp.
			575 Riverside Drive
			New York
			NY
			10031
			New York
			CH
			0
			43
			43
			1928
			2000
			24100000
			MAI
			10-27-2020
			24100000
			11-20-2020
			MAI
			93
			93
			6
			N
			0
			0
			0
			10-27-2020
			10-27-2020
			10-27-2020
			1200899
			1200899
			535822
			535822
			665077
			665077
			648277
			648277
			UW
			CREFC
			104571.86
			6.36
			6.36
			6.2
			6.2
			F
		
		false
		false
		2000000
		5433.33
		0.0326
		0.0009
		5433.33
		2000000
		2000000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		54
		National Cooperative Bank, N.A.
		12-30-2020
		2000000
		120
		01-01-2031
		0.0333
		0.0333
		3
		1
		02-01-2021
		true
		1
		WL
		3
		5627.08
		2000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			424 East 57th Street Tenants Corp.
			424 East 57th Street
			New York
			NY
			10022
			New York
			CH
			0
			23
			23
			1925
			2010
			23370000
			MAI
			10-07-2020
			23370000
			11-05-2020
			MAI
			93
			93
			6
			N
			0
			0
			0
			10-07-2020
			10-07-2020
			10-07-2020
			1151917
			1151917
			634253
			634253
			517664
			517664
			503264
			503264
			UW
			CREFC
			67492.05
			7.67
			7.67
			7.45
			7.45
			F
		
		false
		false
		2000000
		5550
		0.0333
		0.0009
		5550
		2000000
		2000000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		55
		04-12-2022
		05-11-2022
		Wells Fargo Bank, National Association
		12-10-2020
		2000000
		120
		12-11-2030
		0.03817
		0.03817
		3
		1
		120
		01-11-2021
		true
		1
		WL
		3
		6573.72
		2000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-10-2030
		
			WALGREENS - LAUREL
			600 WASHINGTON BOULEVARD
			Laurel
			MD
			20707
			Prince George's County
			98
			14772
			14772
			2013
			3300000
			MAI
			11-05-2020
			1
			1
			6
			03-11-2023
			N
			Walgreens
			14772
			12-31-2050
			12-31-2020
			12-31-2021
			163350
			164975
			1634
			1649.75
			161717
			163325.25
			161717
			163325.25
			UW
			CREFC
			77400.28
			2.09
			2.1101
			2.09
			2.1101
			C
			F
			12-31-2021
		
		false
		false
		2000000
		6361.67
		0.03817
		0.0001571
		6361.67
		0
		0
		2000000
		2000000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		56
		National Cooperative Bank, N.A.
		12-29-2020
		2000000
		120
		01-01-2031
		360
		0.0327
		0.0327
		3
		1
		02-01-2021
		true
		1
		WL
		2
		8726.09
		1996905.58
		1
		1
		1
		10
		false
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			599 WEA Owners Corp.
			599 West End Avenue
			New York
			NY
			10024
			New York
			CH
			0
			27
			27
			1924
			2000
			22140000
			MAI
			10-29-2020
			22140000
			12-09-2020
			MAI
			94.1
			94.1
			6
			N
			0
			0
			0
			10-29-2020
			10-29-2020
			10-29-2020
			915997
			915997
			366668
			366668
			549329
			549329
			542579
			542579
			UW
			CREFC
			104634.1
			5.25
			5.25
			5.18
			5.18
			F
		
		false
		false
		1950823.71
		8726.09
		0.0327
		0.0009
		5315.99
		3410.1
		1947413.61
		1947413.61
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		57
		National Cooperative Bank, N.A.
		01-13-2021
		1700000
		120
		02-01-2031
		360
		0.0325
		0.0325
		3
		1
		03-01-2021
		true
		1
		WL
		2
		7398.51
		1700000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		07-31-2030
		10-31-2030
		
			30-40 Fleetwood Avenue Apartment Corp.
			30-40 Fleetwood Avenue
			Mt. Vernon
			NY
			10552
			Westchester
			CH
			0
			109
			109
			1954
			2004
			19240000
			MAI
			09-09-2020
			19240000
			10-23-2020
			MAI
			95.3
			95.3
			6
			N
			0
			0
			0
			09-09-2020
			09-09-2020
			09-09-2020
			2470799
			2470799
			1028480
			1028480
			1442319
			1442319
			1409019
			1409019
			UW
			CREFC
			88758.09
			16.25
			16.25
			15.87
			15.87
			F
		
		false
		false
		1660796.26
		7398.51
		0.0325
		0.0009
		4497.99
		2900.52
		1657895.74
		1657895.74
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		58
		National Cooperative Bank, N.A.
		12-23-2020
		1700000
		120
		01-01-2031
		360
		0.0339
		0.0339
		3
		1
		02-01-2021
		true
		1
		WL
		2
		7529.76
		1697432.82
		1
		1
		1
		10
		false
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			57 Thompson Street Corporation
			57 Thompson Street
			New York
			NY
			10012
			Incomplete
			CH
			0
			32
			32
			1894
			2010
			17650000
			MAI
			07-23-2020
			17650000
			09-01-2020
			MAI
			93
			93
			6
			N
			0
			0
			0
			07-23-2020
			07-23-2020
			07-23-2020
			810188
			810188
			406101
			406101
			404087
			404087
			400987
			400987
			UW
			CREFC
			90399.78
			4.47
			4.47
			4.44
			4.44
			F
		
		false
		false
		1659077.9
		7529.76
		0.0339
		0.0009
		4686.9
		2842.86
		1656235.04
		1656235.04
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		59
		National Cooperative Bank, N.A.
		12-29-2020
		1300000
		120
		01-01-2031
		0.0349
		0.0349
		3
		1
		02-01-2021
		true
		1
		WL
		3
		3833.34
		1300000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			2 W. 90th St. Housing Corp.
			2 West 90th Street
			New York
			NY
			10024
			New York
			CH
			0
			21
			21
			1906
			2008
			12470000
			MAI
			11-10-2020
			12470000
			11-18-2020
			MAI
			94
			94
			6
			N
			0
			0
			0
			11-10-2020
			11-10-2020
			11-10-2020
			528825
			528825
			324991
			324991
			203834
			203834
			198334
			198334
			UW
			CREFC
			46012.19
			4.43
			4.43
			4.31
			4.31
			F
		
		false
		false
		1300000
		3780.83
		0.0349
		0.0009
		3780.83
		1300000
		1300000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		60
		National Cooperative Bank, N.A.
		12-29-2020
		1100000
		120
		01-01-2031
		360
		0.0345
		0.0345
		3
		1
		02-01-2021
		true
		1
		WL
		2
		4908.84
		1098359.08
		1
		1
		1
		10
		false
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			GRAND LIBERTE COOPERATIVE INC.
			GRAND LIBERTE  CO-OP INC.
			NEW YORK
			NY
			10013
			New York
			CH
			0
			10
			10
			1868
			2010
			36350000
			MAI
			08-19-2020
			36350000
			11-30-2020
			MAI
			93
			93
			6
			N
			0
			0
			0
			08-19-2020
			08-19-2020
			08-19-2020
			1668975
			1668975
			333601
			333601
			1335374
			1335374
			1328474
			1328474
			UW
			CREFC
			58904.9
			22.67
			22.67
			22.55
			22.55
			F
		
		false
		false
		1073801.95
		4908.84
		0.0345
		0.0009
		3087.18
		1821.66
		1071980.29
		1071980.29
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		61
		National Cooperative Bank, N.A.
		12-15-2020
		1000000
		120
		01-01-2031
		0.034
		0.034
		3
		1
		02-01-2021
		true
		1
		WL
		3
		2872.69
		1000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		06-30-2030
		09-30-2030
		
			362 West Broadway Cooperative Corp.
			362 West Broadway
			New York
			NY
			10013
			Manhattan
			CH
			0
			8
			8
			1892
			2008
			30500000
			MAI
			10-01-2020
			30500000
			12-17-2020
			MAI
			91.8
			91.8
			6
			N
			0
			0
			0
			10-01-2020
			10-01-2020
			10-01-2020
			1495716
			1495716
			280566
			280566
			1215150
			1215150
			1197150
			1197150
			UW
			CREFC
			34472.34
			35.25
			35.25
			34.73
			34.73
			F
		
		false
		false
		1000000
		2833.33
		0.034
		0.0009
		2833.33
		1000000
		1000000
		05-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		1A
		04-12-2022
		05-11-2022
		WFB
		11-13-2020
		36000000
		120
		12-11-2030
		0.03309
		0.03309
		3
		1
		120
		01-11-2021
		1
		PP
		3
		36000000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			595000000
			09-15-2020
			MAI
			N
		
		false
		false
		36000000
		99270
		0.03309
		0.0001446
		99270
		0
		0
		36000000
		36000000
		05-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2A
		04-12-2022
		05-11-2022
		MSMCH
		11-20-2020
		20000000
		120
		12-05-2030
		0.0193752
		0.0193752
		3
		1
		120
		01-05-2021
		1
		PP
		3
		20000000
		1
		10
		true
		true
		false
		false
		false
		
			NA
			NA
			685000000
			11-01-2020
			MAI
			N
		
		false
		false
		20000000
		32292
		0.0193752
		0.0001571
		32292
		0
		0
		20000000
		20000000
		05-05-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		3A
		04-12-2022
		05-11-2022
		BANA
		02-28-2020
		25000000
		120
		03-01-2030
		0.041325
		0.041325
		3
		1
		120
		04-01-2020
		1
		PP
		3
		25000000
		1
		5
		true
		true
		false
		false
		false
		
			NA
			NA
			856000000
			03-01-2020
			MAI
			N
		
		false
		false
		25000000
		86093.75
		0.041325
		0.0001571
		86093.75
		0
		0
		25000000
		25000000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		5A
		04-12-2022
		05-11-2022
		MSMCH
		11-12-2020
		23000000
		120
		12-01-2030
		0.02829
		0.02829
		3
		1
		120
		01-01-2021
		1
		PP
		3
		23000000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			330000000
			11-01-2020
			MAI
			N
		
		false
		false
		23000000
		54222.5
		0.02829
		0.0001571
		54222.5
		0
		0
		23000000
		23000000
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		8A
		04-12-2022
		05-11-2022
		BANA
		10-29-2020
		10000000
		120
		11-01-2030
		270
		0.02935
		0.02935
		3
		1
		0
		12-01-2020
		1
		PP
		2
		9872963.02
		1
		0
		false
		true
		false
		false
		false
		
			NA
			NA
			409000000
			09-28-2020
			MAI
			N
		
		false
		false
		9260260.49
		67591.22
		0.02935
		0.0001571
		22649.05
		44942.17
		0
		9215318.31
		9215318.32
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		8B
		04-12-2022
		05-11-2022
		BANA
		10-29-2020
		24000000
		120
		11-01-2030
		270
		0.02935
		0.02935
		3
		1
		0
		12-01-2020
		1
		PP
		2
		23695111.26
		1
		0
		false
		true
		false
		false
		false
		
			NA
			NA
			409000000
			09-28-2020
			MAI
			N
		
		false
		false
		22224625.15
		162218.94
		0.02935
		0.0001571
		54357.73
		107861.21
		0
		22116763.94
		22116763.94
		05-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false



	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 90000000 however this is now split into Asset Number 1 and 1A with Original Loan Amounts of 54000000 and 36000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for assets 2 (adding loan 2A), 3 (adding loan 3A), 5 (adding 5A), and 8 (adding 8A and 8B).
	
	
		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 March 2021, the periodic principal and interest payment due in March).
	
	
		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)(22)
		Grace Days Allowed
		For Asset Number 2, the Grace Days Allowed is shown as 10, but this is only allowed once per year.
	
	
		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)(5)
		Property Zip Code
		For Asset Number 48, the Zip code is shown as 60014, but the mortgaged property is located in 60014 and 60042.
	
	
		Item 2(d)(14)
		Valuation Amount at Securitization
		With respect to the residential cooperative properties, the value shown is determined as if such residential cooperative property is operated as a residential cooperative and, in general, equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent-regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus (ii) the amount of the underlying debt encumbering such residential cooperative property.
	
	
		Item 2(d)(20)
		Physical Occupancy at Securitization
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. In the case of a residential cooperative property, the occupancy percent shown is indicative of  the property vacancy assumption in the related appraisal for purposes of determining the appraised value of the related mortgaged property determined as a multifamily rental property.
	
	
		Item 2(d)(28)(i)
		Date of Financials as of Securitization
		For Asset Numbers 4, 6, 9, 11, 12, 14, 16, 23, 30, 33, 35, 36, 38, 40, 42, 43, 46, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58, 59, 60 and 61 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.  For the residential cooperative properties the Date of Financials as of Securitization has been left blank as it was not applicable.
	
	
		Item 2(d)(28)(iv)
		Revenue at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants).
	
	
		Item 2(d)(28)(vi)
		Operating Expenses at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals the projected operating expenses at the property assuming such property is operated as a rental property.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses and a market-rate vacancy assumption.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		Servicer and Trustee Fee Rate
		With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC 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
		Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, "NCB" represents "National Cooperative Bank, N.A." and "Wells Fargo Bank, NA" represents "Wells Fargo Bank, National Association".

Serious News for Serious Traders! Try StreetInsider.com Premium Free!

Create E-mail Alert Related Categories

SEC Filings

Sign up for StreetInsider Free!

Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!

Form 10-D BANK 2021-BNK31 For: May 17

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

Registered/reporting pursuant to (check one)

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

Form 10-D BANK 2021-BNK31 For: May 17

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

Registered/reporting pursuant to (check one)

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

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

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