Close

Form 10-D BANK 2021-BNK36 For: Nov 18

December 2, 2021 2:28 PM EST

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

FORM 10-D

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

For the monthly distribution period from:   October 07, 2021 to November 18, 2021

Commission File Number of issuing entity:  333-228375-07

Central Index Key Number of issuing entity:  0001880921

BANK 2021-BNK36
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-228375

Central Index Key Number of depositor:  0001005007

Banc of America Merrill Lynch Commercial Mortgage Inc.
(Exact name of depositor 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):  0001541557

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

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

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

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

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

W.Todd Stillerman (980) 388-7451
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4190560
38-4197280
38-7274798
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-SB

     

     

  X  

     

A-4

     

     

  X  

     

A-4-1

     

     

  X  

     

A-4-2

     

     

  X  

     

A-4-X1

     

     

  X  

     

A-4-X2

     

     

  X  

     

A-5

     

     

  X  

     

A-5-1

     

     

  X  

     

A-5-2

     

     

  X  

     

A-5-X1

     

     

  X  

     

A-5-X2

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-SB

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On November 18, 2021 a distribution was made to holders of the certificates issued by BANK 2021-BNK36.

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 Banc of America Merrill Lynch Commercial Mortgage Inc. (the "Depositor") and held by BANK 2021-BNK36 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from October 07, 2021 to November 18, 2021.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on November 12, 2021. The CIK number for the Depositor is 0001005007.

Bank of America, National Association ("Bank of America") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on November 12, 2021. The Central Index Key number for Bank of America is 0001102113.

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

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

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

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-228375-07 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-228375-07 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 2.  Legal Proceedings.

 

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

 

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

 

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

 Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BANK 2021-BNK36, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

N/A

N/A

  Current Distribution Date

11/18/2021

$0.00

 

*REO Account

  Prior Distribution Date

N/A

N/A

  Current Distribution Date

11/18/2021

$0.00

*As provided by Special Servicer

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BANK 2021-BNK36, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

N/A

N/A

  Current Distribution Date

11/18/2021

$6,625.93

 

Interest Reserve Account

  Prior Distribution Date

N/A

N/A

  Current Distribution Date

11/18/2021

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

N/A

N/A

  Current Distribution Date

11/18/2021

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by BANK 2021-BNK36, relating to the November 18, 2021 distribution.

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

 

SIGNATURES

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

Banc of America Merrill Lynch Commercial Mortgage Inc.
(Depositor)

 

/s/ Leland F. Bunch III
Leland F. Bunch III, President and Chief Executive Officer

Date: November 29, 2021

 

 

 

     

Distribution Date:

11/18/21

BANK 2021-BNK36

Determination Date:

11/12/21

 

Next Distribution Date:

12/17/21

 

Record Date:

10/29/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2021-BNK36

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Banc of America Merrill Lynch Commercial Mortgage Inc.

 

 

Certificate Factor Detail

4

 

Leland F. Bunch, III

(646) 855-3953

 

Certificate Interest Reconciliation Detail

5

 

Bank of America Tower,One Bryant Park, NY1-100-11-07 | New York, NY 10036

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Exchangeable Certificate Detail

6

 

 

 

 

 

 

 

Investor Relations

 

[email protected]

Additional Information

7

 

 

 

 

 

 

 

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

 

Bond / Collateral Reconciliation - Cash Flows

8

Master & Special Servicer

National Cooperative Bank, N.A.

 

 

Bond / Collateral Reconciliation - Balances

9

 

Kathleen Luzik

 

[email protected]

Current Mortgage Loan and Property Stratification

10-14

 

2011 Crystal Drive,Suite 800 | Arlington, VA 22202

 

 

Mortgage Loan Detail (Part 1)

15-18

Special Servicer

Rialto Capital Advisors, LLC

 

 

Mortgage Loan Detail (Part 2)

19-22

 

General

(305) 229-6465

 

Principal Prepayment Detail

23

 

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

 

 

Historical Detail

24

Certificate Administrator

Computershare Trust Company, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Delinquency Loan Detail

25

 

 

 

[email protected]

Collateral Stratification and Historical Detail

26

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Specially Serviced Loan Detail - Part 1

27

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Specially Serviced Loan Detail - Part 2

28

 

Don Simon

(203) 660-6100

 

Modified Loan Detail

29

 

PO Box 4839, | Greenwich, CT 06831

 

 

Historical Liquidated Loan Detail

30

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

31

 

 

 

 

Interest Shortfall Detail - Collateral Level

32

 

 

 

 

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.

   

© Copyright 2021 Computershare. All rights reserved. Confidential.

Page 1 of 33

 


 
 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

06540DAY1

0.801000%

27,581,000.00

27,581,000.00

379,082.56

18,410.32

0.00

0.00

397,492.88

27,201,917.44

97.76%

97.72%

A-2

06540DAZ8

2.131000%

157,181,000.00

157,181,000.00

0.00

279,127.26

0.00

0.00

279,127.26

157,181,000.00

84.79%

84.76%

A-3

06540DBA2

1.895000%

10,640,000.00

10,640,000.00

0.00

16,802.33

0.00

0.00

16,802.33

10,640,000.00

83.91%

83.88%

A-SB

06540DBB0

2.283000%

27,535,000.00

27,535,000.00

0.00

52,385.34

0.00

0.00

52,385.34

27,535,000.00

21.13%

21.13%

A-4

06540DBC8

2.218000%

200,000,000.00

200,000,000.00

0.00

369,666.67

0.00

0.00

369,666.67

200,000,000.00

67.40%

67.38%

A-5

06540DBH7

2.470000%

425,638,000.00

425,638,000.00

0.00

876,104.88

0.00

0.00

876,104.88

425,638,000.00

32.28%

32.27%

A-S

06540DCA1

2.695000%

107,588,000.00

107,588,000.00

0.00

241,624.72

0.00

0.00

241,624.72

107,588,000.00

23.40%

23.40%

B

06540DBQ7

2.867000%

53,036,000.00

53,036,000.00

0.00

126,711.84

0.00

0.00

126,711.84

53,036,000.00

16.76%

16.75%

C

06540DBV6

3.307603%

51,520,000.00

51,520,000.00

0.00

142,006.44

0.00

0.00

142,006.44

51,520,000.00

12.50%

12.50%

D

06540DAJ4

2.500000%

34,853,000.00

34,853,000.00

0.00

72,610.42

0.00

0.00

72,610.42

34,853,000.00

9.63%

9.63%

E

06540DAL9

2.500000%

30,306,000.00

30,306,000.00

0.00

63,137.50

0.00

0.00

63,137.50

30,306,000.00

7.13%

7.13%

F

06540DAN5

2.500000%

28,791,000.00

28,791,000.00

0.00

59,981.25

0.00

0.00

59,981.25

28,791,000.00

4.75%

4.75%

G

06540DAQ8

2.500000%

12,122,000.00

12,122,000.00

0.00

25,254.17

0.00

0.00

25,254.17

12,122,000.00

3.75%

3.75%

H*

06540DAS4

2.500000%

45,460,314.00

45,460,314.00

0.00

94,708.99

0.00

0.00

94,708.99

45,460,314.00

0.00%

0.00%

V

06540DAU9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

06540DAW5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR

06540DCF0

3.307603%

63,802,700.76

63,802,700.76

19,951.71

175,861.69

0.00

0.00

195,813.40

63,782,749.05

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

Regular SubTotal

 

1,276,054,014.76

1,276,054,014.76

399,034.27

2,614,393.82

0.00

0.00

3,013,428.09

1,275,654,980.49

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

06540DBN4

1.027314%

848,575,000.00

848,575,000.00

0.00

726,461.12

0.00

0.00

726,461.12

848,195,917.44

 

 

X-B

06540DBP9

0.555811%

160,624,000.00

160,624,000.00

0.00

74,397.17

0.00

0.00

74,397.17

160,624,000.00

 

 

X-D

06540DAA3

0.807603%

65,159,000.00

65,159,000.00

0.00

43,852.19

0.00

0.00

43,852.19

65,159,000.00

 

 

X-F

06540DAC9

0.807603%

28,791,000.00

28,791,000.00

0.00

19,376.42

0.00

0.00

19,376.42

28,791,000.00

 

 

X-G

06540DAE5

0.807603%

12,122,000.00

12,122,000.00

0.00

8,158.14

0.00

0.00

8,158.14

12,122,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 33

 


 
 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-H

06540DAG0

0.807603%

45,460,314.00

45,460,314.00

0.00

30,594.92

0.00

0.00

30,594.92

45,460,314.00

 

Notional SubTotal

 

1,160,731,314.00

1,160,731,314.00

0.00

902,839.96

0.00

0.00

902,839.96

1,160,352,231.44

 

 

Deal Distribution Total

 

 

 

399,034.27

3,517,233.78

0.00

0.00

3,916,268.05

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 3 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

06540DAY1

1,000.00000000

13.74433704

0.66750009

0.00000000

0.00000000

0.00000000

0.00000000

14.41183713

986.25566296

A-2

06540DAZ8

1,000.00000000

0.00000000

1.77583334

0.00000000

0.00000000

0.00000000

0.00000000

1.77583334

1,000.00000000

A-3

06540DBA2

1,000.00000000

0.00000000

1.57916635

0.00000000

0.00000000

0.00000000

0.00000000

1.57916635

1,000.00000000

A-SB

06540DBB0

1,000.00000000

0.00000000

1.90250009

0.00000000

0.00000000

0.00000000

0.00000000

1.90250009

1,000.00000000

A-4

06540DBC8

1,000.00000000

0.00000000

1.84833335

0.00000000

0.00000000

0.00000000

0.00000000

1.84833335

1,000.00000000

A-5

06540DBH7

1,000.00000000

0.00000000

2.05833333

0.00000000

0.00000000

0.00000000

0.00000000

2.05833333

1,000.00000000

A-S

06540DCA1

1,000.00000000

0.00000000

2.24583336

0.00000000

0.00000000

0.00000000

0.00000000

2.24583336

1,000.00000000

B

06540DBQ7

1,000.00000000

0.00000000

2.38916660

0.00000000

0.00000000

0.00000000

0.00000000

2.38916660

1,000.00000000

C

06540DBV6

1,000.00000000

0.00000000

2.75633618

0.00000000

0.00000000

0.00000000

0.00000000

2.75633618

1,000.00000000

D

06540DAJ4

1,000.00000000

0.00000000

2.08333343

0.00000000

0.00000000

0.00000000

0.00000000

2.08333343

1,000.00000000

E

06540DAL9

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

F

06540DAN5

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

G

06540DAQ8

1,000.00000000

0.00000000

2.08333361

0.00000000

0.00000000

0.00000000

0.00000000

2.08333361

1,000.00000000

H

06540DAS4

1,000.00000000

0.00000000

2.08333339

0.00000000

0.00000000

0.00000000

0.00000000

2.08333339

1,000.00000000

V

06540DAU9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

06540DAW5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

06540DCF0

1,000.00000000

0.31270949

2.75633614

0.00000000

0.00000000

0.00000000

0.00000000

3.06904563

999.68729051

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

06540DBN4

1,000.00000000

0.00000000

0.85609536

0.00000000

0.00000000

0.00000000

0.00000000

0.85609536

999.55327159

X-B

06540DBP9

1,000.00000000

0.00000000

0.46317593

0.00000000

0.00000000

0.00000000

0.00000000

0.46317593

1,000.00000000

X-D

06540DAA3

1,000.00000000

0.00000000

0.67300281

0.00000000

0.00000000

0.00000000

0.00000000

0.67300281

1,000.00000000

X-F

06540DAC9

1,000.00000000

0.00000000

0.67300267

0.00000000

0.00000000

0.00000000

0.00000000

0.67300267

1,000.00000000

X-G

06540DAE5

1,000.00000000

0.00000000

0.67300280

0.00000000

0.00000000

0.00000000

0.00000000

0.67300280

1,000.00000000

X-H

06540DAG0

1,000.00000000

0.00000000

0.67300283

0.00000000

0.00000000

0.00000000

0.00000000

0.67300283

1,000.00000000

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 4 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

10/01/21 - 10/30/21

30

0.00

18,410.32

0.00

18,410.32

0.00

0.00

0.00

18,410.32

0.00

 

A-2

10/01/21 - 10/30/21

30

0.00

279,127.26

0.00

279,127.26

0.00

0.00

0.00

279,127.26

0.00

 

A-3

10/01/21 - 10/30/21

30

0.00

16,802.33

0.00

16,802.33

0.00

0.00

0.00

16,802.33

0.00

 

A-SB

10/01/21 - 10/30/21

30

0.00

52,385.34

0.00

52,385.34

0.00

0.00

0.00

52,385.34

0.00

 

A-4

10/01/21 - 10/30/21

30

0.00

369,666.67

0.00

369,666.67

0.00

0.00

0.00

369,666.67

0.00

 

A-5

10/01/21 - 10/30/21

30

0.00

876,104.88

0.00

876,104.88

0.00

0.00

0.00

876,104.88

0.00

 

X-A

10/01/21 - 10/30/21

30

0.00

726,461.12

0.00

726,461.12

0.00

0.00

0.00

726,461.12

0.00

 

X-B

10/01/21 - 10/30/21

30

0.00

74,397.17

0.00

74,397.17

0.00

0.00

0.00

74,397.17

0.00

 

A-S

10/01/21 - 10/30/21

30

0.00

241,624.72

0.00

241,624.72

0.00

0.00

0.00

241,624.72

0.00

 

B

10/01/21 - 10/30/21

30

0.00

126,711.84

0.00

126,711.84

0.00

0.00

0.00

126,711.84

0.00

 

C

10/01/21 - 10/30/21

30

0.00

142,006.44

0.00

142,006.44

0.00

0.00

0.00

142,006.44

0.00

 

X-D

10/01/21 - 10/30/21

30

0.00

43,852.19

0.00

43,852.19

0.00

0.00

0.00

43,852.19

0.00

 

X-F

10/01/21 - 10/30/21

30

0.00

19,376.42

0.00

19,376.42

0.00

0.00

0.00

19,376.42

0.00

 

X-G

10/01/21 - 10/30/21

30

0.00

8,158.14

0.00

8,158.14

0.00

0.00

0.00

8,158.14

0.00

 

X-H

10/01/21 - 10/30/21

30

0.00

30,594.92

0.00

30,594.92

0.00

0.00

0.00

30,594.92

0.00

 

D

10/01/21 - 10/30/21

30

0.00

72,610.42

0.00

72,610.42

0.00

0.00

0.00

72,610.42

0.00

 

E

10/01/21 - 10/30/21

30

0.00

63,137.50

0.00

63,137.50

0.00

0.00

0.00

63,137.50

0.00

 

F

10/01/21 - 10/30/21

30

0.00

59,981.25

0.00

59,981.25

0.00

0.00

0.00

59,981.25

0.00

 

G

10/01/21 - 10/30/21

30

0.00

25,254.17

0.00

25,254.17

0.00

0.00

0.00

25,254.17

0.00

 

H

10/01/21 - 10/30/21

30

0.00

94,708.99

0.00

94,708.99

0.00

0.00

0.00

94,708.99

0.00

 

RR Interest

10/01/21 - 10/30/21

30

0.00

175,861.69

0.00

175,861.69

0.00

0.00

0.00

175,861.69

0.00

 

Totals

 

 

0.00

3,517,233.78

0.00

3,517,233.78

0.00

0.00

0.00

3,517,233.78

0.00

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 33

 


 
 

 

                         

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Original Balance Beginning Balance Principal Distribution Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

A-4 (EC)

06540DBC8

2.218000%

200,000,000.00

200,000,000.00

0.00

369,666.67

0.00

 

0.00

 

369,666.67

200,000,000.00

A-4-1

06540DBD6

N/A

200,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-2

06540DBE4

N/A

200,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X1

06540DBF1

N/A

200,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X2

06540DBG9

N/A

200,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5 (EC)

06540DBH7

2.470000%

425,638,000.00

425,638,000.00

0.00

876,104.88

0.00

 

0.00

 

876,104.88

425,638,000.00

A-5-1

06540DBJ3

N/A

425,638,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-2

06540DBK0

N/A

425,638,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-X1

06540DBL8

N/A

425,638,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-X2

06540DBM6

N/A

425,638,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S (EC)

06540DCA1

2.695000%

107,588,000.00

107,588,000.00

0.00

241,624.72

0.00

 

0.00

 

241,624.72

107,588,000.00

A-S-1

06540DCB9

N/A

107,588,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-2

06540DCC7

N/A

107,588,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X1

06540DCD5

N/A

107,588,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X2

06540DCE3

N/A

107,588,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B (EC)

06540DBQ7

2.867000%

53,036,000.00

53,036,000.00

0.00

126,711.84

0.00

 

0.00

 

126,711.84

53,036,000.00

B-1

06540DBR5

N/A

53,036,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-2

06540DBS3

N/A

53,036,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-X1

06540DBT1

N/A

53,036,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-X2

06540DBU8

N/A

53,036,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C (EC)

06540DBV6

3.307603%

51,520,000.00

51,520,000.00

0.00

142,006.44

0.00

 

0.00

 

142,006.44

51,520,000.00

C-1

06540DBW4

N/A

51,520,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-2

06540DBX2

N/A

51,520,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-X1

06540DBY0

N/A

51,520,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-X2

06540DBZ7

N/A

51,520,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

Exchangeable Certificates Total

 

4,188,910,000.00

837,782,000.00

0.00

1,756,114.55

0.00

 

0.00

 

1,756,114.55

837,782,000.00

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 6 of 33

 


 
 

 

     

 

Additional Information

 

 

Total Available Distribution Amount (1)

3,916,268.05

 

Retained Certificate Available Funds

195,813.40

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 7 of 33

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,543,616.59

Master Servicing Fee

17,778.99

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,335.91

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

549.41

ARD Interest

0.00

Operating Advisor Fee

1,208.71

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

219.76

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,543,616.59

Total Fees

26,382.78

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

399,034.27

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

399,034.27

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,517,233.78

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

399,034.27

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 Certificateholders and Others

3,916,268.05

Total Funds Collected

3,942,650.86

Total Funds Distributed

3,942,650.83

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 33

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,276,054,015.18

1,276,054,015.18

Beginning Certificate Balance

1,276,054,014.76

(-) Scheduled Principal Collections

399,034.27

399,034.27

(-) Principal Distributions

399,034.27

(-) 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

1,275,654,980.91

1,275,654,980.91

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,276,054,015.18

1,276,054,015.18

Ending Certificate Balance

1,275,654,980.49

Ending Actual Collateral Balance

1,275,659,951.94

1,275,659,951.94

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.42)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.42)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.31%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 9 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

 

5,000,000 or less

43

130,816,958.69

10.25%

114

3.3590

5.709282

1.70 or less

6

57,173,062.30

4.48%

115

3.5014

1.579843

5,000,001 to 15,000,000

32

313,498,898.31

24.58%

113

3.3496

2.916540

1.71 to 2.10

8

103,706,632.32

8.13%

108

3.3618

1.958731

15,000,001 to 25,000,000

4

72,308,365.37

5.67%

99

3.1578

3.989142

2.11 to 2.50

11

216,370,140.82

16.96%

117

3.5858

2.264333

25,000,001 to 35,000,000

6

174,309,152.98

13.66%

107

3.3103

3.083809

2.51 to 3.50

26

433,964,000.00

34.02%

115

3.1269

2.859178

35,000,001 to 55,000,000

6

270,381,605.56

21.20%

109

3.2924

3.062090

3.51 to 4.50

17

272,159,655.09

21.33%

87

3.3138

3.865614

55,000,001 to 75,000,000

3

192,340,000.00

15.08%

100

3.1043

3.651763

4.51 or greater

27

192,281,490.38

15.07%

118

2.7579

6.773319

 

75,000,001 or greater

1

122,000,000.00

9.56%

119

2.7185

2.960000

Totals

95

1,275,654,980.91

100.00%

109

3.2249

3.432449

 

Totals

95

1,275,654,980.91

100.00%

109

3.2249

3.432449

 

 

 

 

 

 

 

(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.

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 10 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

2

11,130,480.00

0.87%

119

3.3751

2.588545

Texas

7

114,830,518.36

9.00%

118

2.8922

3.723713

Arizona

2

81,483,697.56

6.39%

60

3.7397

4.236288

Utah

4

52,300,000.00

4.10%

118

3.1383

3.224818

California

13

264,873,474.05

20.76%

118

3.2113

2.980767

Washington

5

19,717,348.00

1.55%

118

3.4930

2.658040

Colorado

3

23,100,000.00

1.81%

118

3.2561

2.885411

Wisconsin

1

4,700,000.00

0.37%

116

3.5400

2.510000

Connecticut

1

11,000,000.00

0.86%

117

3.3000

3.560000

Totals

128

1,275,654,980.91

100.00%

109

3.2249

3.432449

Florida

1

2,335,116.00

0.18%

119

3.2637

2.600000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Idaho

1

4,500,000.00

0.35%

82

3.5730

2.540000

 

 

 

 

 

 

 

Illinois

12

181,789,295.56

14.25%

118

2.8883

2.695934

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Indiana

3

8,749,809.75

0.69%

119

3.3326

3.095439

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Iowa

2

15,463,622.69

1.21%

60

3.3513

2.089238

Industrial

7

119,705,591.53

9.38%

88

3.3745

3.078425

Kentucky

1

21,590,000.00

1.69%

56

3.0400

3.160000

Lodging

1

45,867,640.82

3.60%

118

3.8140

2.270000

Louisiana

3

8,836,980.00

0.69%

119

3.4178

2.584157

Mixed Use

7

129,815,000.00

10.18%

119

2.8441

3.615113

Maryland

1

3,003,168.00

0.24%

119

3.2637

2.600000

Mobile Home Park

8

22,070,000.00

1.73%

115

3.7412

2.731137

Mississippi

3

5,148,342.00

0.40%

119

3.5329

2.572321

Multi-Family

37

142,402,447.91

11.16%

118

3.1899

6.947643

Nevada

5

49,887,500.00

3.91%

118

3.5030

2.095903

Office

15

303,663,923.66

23.80%

117

2.8332

3.292163

New Jersey

3

8,612,745.96

0.68%

119

3.3759

3.606322

Other

2

6,719,408.48

0.53%

114

3.1316

2.288596

New Mexico

1

1,300,000.00

0.10%

59

3.7170

2.630000

Retail

41

440,520,753.89

34.53%

102

3.4634

2.732276

New York

34

180,497,418.95

14.15%

118

3.0752

6.115863

Self Storage

10

64,890,214.63

5.09%

115

3.4184

2.594366

North Carolina

2

3,976,029.58

0.31%

117

3.6310

3.433193

Totals

128

1,275,654,980.91

100.00%

109

3.2249

3.432449

North Dakota

1

1,041,915.00

0.08%

119

3.2637

2.600000

 

 

 

 

 

 

 

Ohio

5

12,882,403.63

1.01%

118

3.6867

2.172430

 

 

 

 

 

 

 

Oklahoma

2

2,243,183.00

0.18%

119

3.2637

2.600000

 

 

 

 

 

 

 

Pennsylvania

5

68,294,292.00

5.35%

116

3.2075

2.110208

 

 

 

 

 

 

 

Puerto Rico

3

60,000,000.01

4.70%

58

3.6560

3.530000

 

 

 

 

 

 

 

South Carolina

2

52,367,640.82

4.11%

118

3.8061

2.304754

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 11 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

 

2.9999% or less

13

370,307,627.75

29.03%

118

2.6852

3.742348

12 months or less

95

1,275,654,980.91

100.00%

109

3.2249

3.432449

 

3.0000% to 3.4999%

55

549,898,300.15

43.11%

113

3.2507

3.566396

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.5000% or greater

27

355,449,053.01

27.86%

94

3.7472

2.902372

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

95

1,275,654,980.91

100.00%

109

3.2249

3.432449

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

95

1,275,654,980.91

100.00%

109

3.2249

3.432449

(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.

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 12 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

 

82 months or less

9

183,234,115.25

14.36%

59

3.5957

3.653799

Interest Only

54

893,371,500.00

70.03%

112

3.1271

3.276222

83 months to 105 months

0

0.00

0.00%

0

0.0000

0.000000

120 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

106 months or greater

84

1,090,162,370.26

85.46%

118

3.1625

3.386923

121 months to 270 months

1

14,223,062.30

1.11%

108

2.9350

1.450000

 

Totals

93

1,273,396,485.51

99.82%

109

3.2248

3.425325

271 months to 360 months

32

326,512,807.09

25.60%

101

3.5279

3.470062

 

 

 

 

 

 

 

 

361 months or greater

6

39,289,116.12

3.08%

117

3.0328

7.159004

 

 

 

 

 

 

 

 

Totals

93

1,273,396,485.51

99.82%

109

3.2248

3.425325

(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.

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 13 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

64

1,154,852,533.00

90.53%

108

3.2406

2.977963

60 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

12 months or less

31

120,802,447.91

9.47%

117

3.0748

7.777263

61 months to 110 months

0

0.00

0.00%

0

0.0000

0.000000

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

111 months or greater

2

2,258,495.40

0.18%

117

3.2337

7.448841

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

2

2,258,495.40

0.18%

117

3.2337

7.448841

 

Totals

95

1,275,654,980.91

100.00%

109

3.2249

3.432449

 

 

 

 

 

 

 

(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.

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 14 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

300802230

OF

Chicago

IL

Actual/360

2.719%

285,593.53

0.00

0.00

N/A

10/01/31

--

122,000,000.00

122,000,000.00

11/01/21

 

1A

300802250

 

 

 

Actual/360

2.719%

11,704.65

0.00

0.00

N/A

10/01/31

--

5,000,000.00

5,000,000.00

11/01/21

 

2

300802226

RT

Tempe

AZ

Actual/360

3.802%

125,858.75

53,578.67

0.00

N/A

09/01/26

--

38,442,543.41

38,388,964.74

11/01/21

 

2A

310954627

 

 

 

Actual/360

3.802%

102,975.34

43,837.09

0.00

N/A

09/01/26

--

31,452,990.07

31,409,152.98

11/01/21

 

2B

300802233

 

 

 

Actual/360

3.802%

16,345.29

6,958.27

0.00

N/A

09/01/26

--

4,992,538.11

4,985,579.84

11/01/21

 

3

300802228

Various Various

Various

Actual/360

3.264%

188,128.73

0.00

0.00

N/A

10/01/31

--

66,940,000.00

66,940,000.00

11/01/21

 

4

300802221

OF

Farmers Branch

TX

Actual/360

2.435%

137,131.08

0.00

0.00

N/A

09/01/31

--

65,400,000.00

65,400,000.00

11/01/21

 

5

2164419

Various Various

PR

Actual/360

3.656%

188,893.33

0.00

0.00

N/A

09/01/26

--

60,000,000.00

60,000,000.00

11/01/21

 

6

300802212

RT

Fairless Hills

PA

Actual/360

3.200%

151,555.56

0.00

0.00

N/A

07/01/31

--

55,000,000.00

55,000,000.00

11/01/21

 

7

300802219

RT

El Centro

CA

Actual/360

3.750%

159,843.75

0.00

0.00

N/A

09/01/31

--

49,500,000.00

49,500,000.00

11/01/21

 

8

310958604

LO

Folly Beach

SC

Actual/360

3.814%

150,851.79

63,855.36

0.00

N/A

09/11/31

--

45,931,496.18

45,867,640.82

11/11/21

 

9

2164483

MU

Hayward

CA

Actual/360

2.540%

97,331.39

0.00

0.00

N/A

10/01/31

--

44,500,000.00

44,500,000.00

11/01/21

 

10

211002901

MU

San Diego

CA

Actual/360

2.550%

81,520.31

0.00

0.00

N/A

10/01/31

--

37,125,000.00

37,125,000.00

11/01/21

 

11

310957501

RT

Los Angeles

CA

Actual/360

3.345%

90,733.12

0.00

0.00

N/A

07/11/31

--

31,500,000.00

31,500,000.00

11/11/21

 

12

300802237

IN

Liverpool

NY

Actual/360

2.925%

75,562.50

0.00

0.00

N/A

10/01/31

--

30,000,000.00

30,000,000.00

11/01/21

 

13

310957706

RT

Norwalk

CA

Actual/360

3.313%

85,585.83

0.00

0.00

N/A

07/11/31

--

30,000,000.00

30,000,000.00

11/11/21

 

14

211002451

RT

Tomball

TX

Actual/360

3.450%

77,538.75

0.00

0.00

N/A

08/01/31

--

26,100,000.00

26,100,000.00

11/01/21

 

15

310958569

OF

West Valley City

UT

Actual/360

2.966%

64,617.61

0.00

0.00

N/A

09/11/31

--

25,300,000.00

25,300,000.00

11/11/21

 

16

453012490

RT

Newport

KY

Actual/360

3.040%

56,517.82

0.00

0.00

N/A

07/01/26

--

21,590,000.00

21,590,000.00

11/01/21

 

17

310958116

OF

El Segundo

CA

Actual/360

3.426%

52,512.97

0.00

0.00

N/A

08/11/31

--

17,800,000.00

17,800,000.00

11/11/21

 

18

2063512

RT

Greeley

CO

Actual/360

3.130%

44,472.08

0.00

0.00

N/A

09/01/31

--

16,500,000.00

16,500,000.00

11/01/21

 

19

470126100

MF

Riverdale

NY

Actual/360

3.050%

43,191.45

26,818.95

0.00

N/A

08/01/31

--

16,445,184.32

16,418,365.37

11/01/21

 

20

410954311

SS

San Rafael

CA

Actual/360

3.257%

42,069.58

0.00

0.00

N/A

08/11/31

--

15,000,000.00

15,000,000.00

11/11/21

 

21

300802232

MF

Various

Various

Actual/360

3.750%

47,468.75

0.00

0.00

N/A

10/01/31

--

14,700,000.00

14,700,000.00

11/01/21

 

22

310958928

RT

Council Bluffs

IA

Actual/360

3.358%

41,588.82

22,158.18

0.00

N/A

07/11/26

--

14,382,575.87

14,360,417.69

11/11/21

 

23

300802124

OF

Chicago

IL

Actual/360

2.935%

36,109.79

64,485.74

0.00

N/A

11/01/30

--

14,287,548.04

14,223,062.30

11/01/21

 

24

310958304

OF

Provo

UT

Actual/360

3.200%

37,337.78

0.00

0.00

N/A

09/11/31

--

13,550,000.00

13,550,000.00

11/11/21

 

25

2063875

MU

Bronx

NY

Actual/360

3.430%

39,873.75

0.00

0.00

N/A

09/01/31

--

13,500,000.00

13,500,000.00

11/01/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 15 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

 

26

325390026

RT

Houston

TX

Actual/360

3.650%

42,274.10

0.00

0.00

N/A

08/01/31

--

13,450,000.00

13,450,000.00

11/01/21

 

27

2164056

MU

Bronx

NY

Actual/360

2.867%

32,094.47

0.00

0.00

N/A

08/01/31

--

13,000,000.00

13,000,000.00

11/01/21

 

28

410958105

IN

Las Vegas

NV

Actual/360

3.405%

35,771.42

0.00

0.00

N/A

09/11/31

--

12,200,000.00

12,200,000.00

11/11/21

 

29

211002349

RT

Las Vegas

NV

Actual/360

3.720%

39,040.62

0.00

0.00

N/A

08/01/31

--

12,187,500.00

12,187,500.00

11/01/21

 

30

470127030

MF

North Babylon

NY

Actual/360

3.030%

29,943.53

11,423.76

0.00

N/A

08/01/31

--

11,476,279.65

11,464,855.89

11/01/21

 

31

470127430

MF

Bronx

NY

Actual/360

3.030%

29,943.53

11,423.76

0.00

N/A

08/01/31

--

11,476,279.65

11,464,855.89

11/01/21

 

32

2163983

RT

Fairfield

CT

Actual/360

3.300%

31,258.33

0.00

0.00

N/A

08/01/31

--

11,000,000.00

11,000,000.00

11/01/21

 

33

310958914

IN

Lansdale

PA

Actual/360

3.230%

27,813.89

0.00

0.00

N/A

07/11/31

--

10,000,000.00

10,000,000.00

11/11/21

 

34

300802231

OF

Henderson

NV

Actual/360

3.480%

29,966.67

0.00

0.00

N/A

09/01/31

--

10,000,000.00

10,000,000.00

11/01/21

 

35

410956637

SS

Kamas

UT

Actual/360

3.270%

27,454.38

0.00

0.00

N/A

09/11/31

--

9,750,000.00

9,750,000.00

11/11/21

 

36

610953009

RT

Waukegan

IL

Actual/360

3.353%

26,996.31

0.00

0.00

N/A

05/11/31

--

9,350,000.00

9,350,000.00

11/11/21

 

37

2061304

OF

Anaheim

CA

Actual/360

3.500%

27,878.47

0.00

0.00

N/A

08/01/31

--

9,250,000.00

9,250,000.00

11/01/21

 

38

470127310

MF

New York

NY

Actual/360

3.050%

22,586.94

0.00

0.00

N/A

08/01/31

--

8,600,000.00

8,600,000.00

11/01/21

 

39

310958545

MU

Thousand Oaks

CA

Actual/360

3.781%

27,023.65

0.00

0.00

N/A

09/11/31

--

8,300,000.00

8,300,000.00

11/11/21

 

40

600958394

IN

Las Vegas

NV

Actual/360

3.100%

21,355.56

0.00

0.00

N/A

09/11/31

--

8,000,000.00

8,000,000.00

11/11/21

 

41

1960730

RT

Las Vegas

NV

Actual/360

3.770%

24,347.92

0.00

0.00

N/A

08/01/31

--

7,500,000.00

7,500,000.00

11/01/21

 

42

211003146

MU

Santa Barbara

CA

Actual/360

3.410%

20,554.72

0.00

0.00

N/A

09/01/31

--

7,000,000.00

7,000,000.00

11/01/21

 

43

325390043

SS

Spokane Valley

WA

Actual/360

3.400%

20,494.44

0.00

0.00

N/A

10/01/31

--

7,000,000.00

7,000,000.00

11/01/21

 

44

300802223

SS

Vacaville

CA

Actual/360

3.470%

20,169.38

0.00

0.00

N/A

09/01/31

--

6,750,000.00

6,750,000.00

11/01/21

 

45

300802238

OF

Gilbert

AZ

Actual/360

3.044%

17,562.19

0.00

0.00

N/A

09/01/28

--

6,700,000.00

6,700,000.00

11/01/21

 

46

2164198

SS

Elgin

IL

Actual/360

3.420%

19,142.50

0.00

0.00

N/A

10/01/31

--

6,500,000.00

6,500,000.00

11/01/21

 

47

300802216

MU

Riverdale

NY

Actual/360

3.550%

19,533.88

0.00

0.00

N/A

09/01/31

--

6,390,000.00

6,390,000.00

11/01/21

 

48

300802217

98

Matteson

IL

Actual/360

3.090%

16,563.69

0.00

0.00

N/A

09/01/31

--

6,225,000.00

6,225,000.00

11/01/21

 

49

470125580

MF

Bronx

NY

Actual/360

3.100%

14,918.62

5,452.59

0.00

N/A

08/01/31

--

5,588,659.13

5,583,206.54

11/01/21

 

50

211002937

RT

Cincinnati

OH

Actual/360

4.040%

18,438.11

0.00

0.00

N/A

08/01/31

--

5,300,000.00

5,300,000.00

11/01/21

 

51

610958088

RT

Yakima

WA

Actual/360

3.790%

16,970.78

0.00

0.00

N/A

07/11/31

--

5,200,000.00

5,200,000.00

11/11/21

 

52

470127110

MF

Fresh Meadows

NY

Actual/360

3.020%

13,002.78

0.00

0.00

N/A

09/01/31

--

5,000,000.00

5,000,000.00

11/01/21

 

53

410957902

SS

Melrose Park

IL

Actual/360

3.410%

14,681.94

0.00

0.00

N/A

07/11/31

--

5,000,000.00

5,000,000.00

11/11/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

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

 

54

470127530

MF

Ardsley On Hudson

NY

Actual/360

2.840%

12,214.06

5,227.20

0.00

N/A

09/01/31

--

4,994,392.07

4,989,164.87

11/01/21

 

55

325390055

MH

Commerce City

CO

Actual/360

3.623%

15,287.05

0.00

0.00

N/A

10/01/31

--

4,900,000.00

4,900,000.00

11/01/21

 

56

470125560

MF

Mount Vernon

NY

Actual/360

3.120%

12,719.81

7,615.10

0.00

N/A

08/01/31

--

4,734,422.16

4,726,807.06

11/01/21

 

57

610958135

RT

Hudson

WI

Actual/360

3.540%

14,327.17

0.00

0.00

N/A

07/11/31

--

4,700,000.00

4,700,000.00

11/11/21

 

58

300802218

MH

Livingston

CA

Actual/360

4.380%

16,972.50

0.00

0.00

N/A

09/01/31

--

4,500,000.00

4,500,000.00

11/01/21

 

59

325390059

SS

Hayden

ID

Actual/360

3.573%

13,845.38

0.00

0.00

N/A

09/01/28

--

4,500,000.00

4,500,000.00

11/01/21

 

60

300802213

SS

Tomball

TX

Actual/360

3.600%

13,621.40

0.00

0.00

N/A

08/01/31

--

4,394,000.00

4,394,000.00

11/01/21

 

61

470127350

MF

New York

NY

Actual/360

3.070%

11,355.46

4,211.85

0.00

N/A

09/01/31

--

4,295,433.52

4,291,221.67

11/01/21

 

62

211002581

MF

Summit

NJ

Actual/360

3.510%

12,392.25

0.00

0.00

N/A

09/01/31

--

4,100,000.00

4,100,000.00

11/01/21

 

63

470123400

MF

New Rochelle

NY

Actual/360

2.980%

9,990.60

6,409.92

0.00

N/A

09/01/31

--

3,893,284.48

3,886,874.56

11/01/21

 

64

300802225

MH

Olympia

WA

Actual/360

3.480%

11,507.20

0.00

0.00

N/A

09/01/31

--

3,840,000.00

3,840,000.00

11/01/21

 

65

325390065

SS

Lindon

UT

Actual/360

3.744%

11,928.80

0.00

0.00

N/A

10/01/31

--

3,700,000.00

3,700,000.00

11/01/21

 

66

211002982

MH

Selma

NC

Actual/360

3.709%

10,475.58

0.00

0.00

N/A

08/01/31

--

3,280,000.00

3,280,000.00

11/01/21

 

67

470126980

MF

Bronx

NY

Actual/360

3.190%

8,927.57

0.00

0.00

N/A

08/01/31

--

3,250,000.00

3,250,000.00

11/01/21

 

68

470126560

MF

Edgewater

NJ

Actual/360

3.250%

8,955.56

4,971.04

0.00

N/A

10/01/31

--

3,200,000.00

3,195,028.96

10/01/21

 

69

470126610

MF

New York

NY

Actual/360

3.050%

7,353.89

0.00

0.00

N/A

08/01/31

--

2,800,000.00

2,800,000.00

11/01/21

 

70

470126720

MF

New York

NY

Actual/360

3.160%

7,619.11

0.00

0.00

N/A

08/01/31

--

2,800,000.00

2,800,000.00

11/01/21

 

71

211002402

MF

Chicago

IL

Actual/360

4.750%

11,452.78

0.00

0.00

N/A

07/01/31

--

2,800,000.00

2,800,000.00

11/01/21

 

72

470126770

MF

Rockville Centre

NY

Actual/360

3.090%

7,359.46

4,475.18

0.00

N/A

08/01/31

--

2,765,848.69

2,761,373.51

11/01/21

 

73

470126460

MF

New Rochelle

NY

Actual/360

2.990%

7,068.31

4,510.97

0.00

N/A

09/01/31

--

2,745,272.80

2,740,761.83

11/01/21

 

74

300802222

MH

Indianapolis

IN

Actual/360

3.500%

7,685.42

0.00

0.00

N/A

09/01/31

--

2,550,000.00

2,550,000.00

11/01/21

 

75

470126370

MF

New York

NY

Actual/360

3.030%

6,522.92

0.00

0.00

N/A

09/01/31

--

2,500,000.00

2,500,000.00

11/01/21

 

76

470127460

MF

New York

NY

Actual/360

3.030%

6,511.78

4,068.81

0.00

N/A

09/01/31

--

2,495,731.91

2,491,663.10

11/01/21

 

77

470127160

MF

Astoria

NY

Actual/360

3.220%

6,909.63

3,929.41

0.00

N/A

08/01/31

--

2,491,951.71

2,488,022.30

11/01/21

 

78

470126310

MF

Jackson Heights

NY

Actual/360

3.200%

6,739.92

3,855.52

0.00

N/A

09/01/31

--

2,445,937.89

2,442,082.37

11/01/21

 

79

470125350

MF

Jamaica

NY

Actual/360

3.110%

6,550.19

3,925.02

0.00

N/A

09/01/31

--

2,445,874.37

2,441,949.35

11/01/21

 

80

2063682

SS

Findlay

OH

Actual/360

3.845%

7,613.27

3,190.86

0.00

N/A

08/01/31

--

2,299,405.49

2,296,214.63

11/01/21

 

81

470126920

MF

New York

NY

Actual/360

2.980%

5,507.64

3,533.67

0.00

N/A

09/01/31

--

2,146,297.86

2,142,764.19

11/01/21

 

 

 

 

 

© Copyright 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

 

82

470127140

MF

New Rochelle

NY

Actual/360

3.060%

4,998.00

3,074.09

0.00

N/A

09/01/31

--

1,896,772.91

1,893,698.82

11/01/21

 

83

470126480

MF

New York

NY

Actual/360

3.320%

4,987.25

2,696.25

0.00

N/A

08/01/31

--

1,744,470.31

1,741,774.06

11/01/21

 

84

325390084

MH

Englewood

CO

Actual/360

3.423%

5,010.89

0.00

0.00

N/A

10/01/31

--

1,700,000.00

1,700,000.00

11/01/21

 

85

470127130

MF

Flushing

NY

Actual/360

3.160%

4,475.22

2,624.43

0.00

N/A

08/01/31

--

1,644,628.66

1,642,004.23

11/01/21

 

86

470126850

MF

Rego Park

NY

Actual/360

3.360%

4,331.80

1,353.79

0.00

N/A

08/01/31

--

1,497,165.05

1,495,811.26

11/01/21

 

87

325390087

MH

Farmington

NM

Actual/360

3.717%

4,160.98

0.00

0.00

N/A

10/01/26

--

1,300,000.00

1,300,000.00

11/01/21

 

88

470126420

MF

New York

NY

Actual/360

3.190%

3,520.67

9,146.56

0.00

N/A

08/01/31

--

1,281,668.22

1,272,521.66

11/01/21

 

89

470127750

MF

Mamaroneck

NY

Actual/360

3.150%

3,255.00

0.00

0.00

N/A

09/01/31

--

1,200,000.00

1,200,000.00

11/01/21

 

90

470125710

MF

New York

NY

Actual/360

3.390%

3,201.07

1,671.13

0.00

N/A

08/01/31

--

1,096,569.49

1,094,898.36

11/01/21

 

91

470125770

MF

Corona

NY

Actual/360

3.200%

2,750.99

1,573.68

0.00

N/A

09/01/31

--

998,342.00

996,768.32

11/01/21

 

92

470126910

MF

New York

NY

Actual/360

3.290%

2,813.09

6,977.42

0.00

N/A

09/01/31

--

992,951.16

985,973.74

11/01/21

 

Totals

 

 

 

 

 

 

3,543,616.59

399,034.27

0.00

 

 

 

1,276,054,015.18

1,275,654,980.91

 

 

(1) Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 18 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

0.00

--

--

--

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

0.00

--

--

--

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

 

 

2B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

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

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

0.00

6,357,323.00

04/14/21

04/14/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 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

 

26

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

0.00

4,321,568.00

06/07/21

06/07/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

0.00

1,963,736.00

06/23/21

06/23/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

0.00

1,129,266.00

06/15/21

06/15/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

0.00

2,659,958.00

03/19/21

03/19/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

0.00

1,556,279.00

06/03/21

06/03/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 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

 

54

0.00

2,036,764.00

07/14/21

07/14/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

0.00

1,072,784.00

04/12/21

04/12/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

0.00

868,214.00

06/16/21

06/16/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

0.00

787,540.00

12/08/20

12/08/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

64

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

65

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

66

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

67

0.00

2,042,131.00

06/01/21

06/01/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

68

0.00

1,015,439.00

05/14/21

05/14/21

--

0.00

0.00

13,926.60

13,926.60

0.00

0.00

 

 

69

0.00

559,543.00

05/06/21

05/06/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

70

0.00

662,941.00

05/18/21

05/18/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

71

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

72

0.00

1,352,249.00

05/24/21

05/24/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

73

0.00

1,513,037.00

04/29/21

04/29/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

74

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

75

0.00

729,431.00

05/10/21

05/10/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

76

0.00

1,651,937.00

07/06/21

07/06/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

77

0.00

1,254,899.00

06/09/21

06/09/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

78

0.00

782,440.00

04/16/21

04/16/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

79

0.00

896,498.00

03/10/21

03/10/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

80

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

81

0.00

553,435.00

05/25/21

05/25/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 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

 

82

0.00

856,036.00

06/08/21

06/08/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

83

0.00

847,481.00

05/04/21

05/04/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

84

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

85

0.00

1,120,620.00

06/09/21

06/09/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

86

0.00

526,081.00

05/18/21

05/18/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

87

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

88

0.00

621,463.00

05/05/21

05/05/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

89

0.00

561,865.00

07/21/21

07/21/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

90

0.00

242,734.00

05/03/21

05/03/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

91

0.00

1,531,439.00

03/31/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

92

0.00

1,414,669.00

05/20/21

05/20/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

0.00

43,489,800.00

 

 

 

0.00

0.00

13,926.60

13,926.60

0.00

0.00

 

 

 

 

 

 

© Copyright 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.

 

 

 

 

 

 

© Copyright 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

3.224865%

3.200923%

109

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 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

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

68

470126560

10/01/21

0

B

13,926.60

13,926.60

0.00

3,200,000.00

 

 

 

 

 

 

Totals

 

 

 

 

13,926.60

13,926.60

0.00

3,200,000.00

 

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 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

172,034,115

172,034,115

 

0

 

0

 

> 60 Months

1,103,620,866

1,103,620,866

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

Nov-21

1,275,654,981

1,275,654,981

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.

 

 

 

 

 

 

 

© Copyright 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

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© Copyright 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

 

 

 

 

 

 

No specially serviced loans this period

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 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.

 

 

 

 

 

 

 

 

 

 

© Copyright 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.).

 

 

 

 

 

 

 

 

 

© Copyright 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

 

 

 

 

 

 

 

 

© Copyright 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

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

 

 

 

 

 

No interest shortfalls this period

 

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 32 of 33

 


 
 

 

   

Supplemental Notes

 

Risk Retention

 

Pursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the “U.S. Risk Retention Special Notices” tab for the BANK 2021-BNK36 transaction, certain information provided to the

Certificate Administrator regarding the Retaining Sponsor’s compliance with certain specified provisions of the Credit Risk Retention Rules. Investors should refer to the Certificate Administrator’s website for all such information.

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

Page 33 of 33

 



	
		Prospectus Loan ID
		1
		10-13-2021
		11-12-2021
		Bank of America, National Association
		09-10-2021
		127000000
		120
		10-01-2031
		0.027185
		0.027185
		3
		1
		120
		11-01-2021
		true
		1
		PP
		3
		0
		122000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		10-31-2023
		05-31-2031
		05-31-2031
		
			ONE NORTH WACKER
			1 NORTH WACKER DRIVE
			Chicago
			IL
			60606
			Cook
			OF
			1412035
			1412035
			2001
			664000000
			MAI
			08-10-2021
			0.81
			6
			11-01-2023
			N
			PRICEWATERHOUSE COOPERS, LLP
			316840
			10-31-2028
			UBS AMERICAS INC
			138445
			09-30-2032
			BARNES & THORNBURG LLP
			95475
			02-28-2030
			07-31-2021
			70771978.83
			39495608.96
			31276369.87
			28833804.16
			UW
			CREFC
			3.21
			2.96
			F
		
		false
		false
		122000000
		285593.53
		0.027185
		0.0001283
		285593.53
		0
		0
		122000000
		122000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2
		10-13-2021
		11-12-2021
		Bank of America, National Association/Wells Fargo Bank, National Association
		08-31-2021
		75000000
		60
		09-01-2026
		360
		0.03802
		0.03802
		3
		1
		10-01-2021
		true
		1
		PP
		2
		349553.41
		38442543.41
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-28-2026
		
			ARIZONA MILLS
			5000 SOUTH ARIZONA MILLS CIRCLE
			Tempe
			AZ
			85282
			Maricopa
			RT
			1234669
			1234669
			1997
			308000000
			MAI
			08-23-2021
			0.84
			6
			11-01-2023
			N
			HARKINS THEATERS/IMAX
			92253
			07-31-2035
			BURLINGTON
			80426
			01-31-2023
			LEGOLAND DISCOVERY CENTER
			65013
			12-31-2031
			07-31-2021
			36173809.8
			10646356.3
			25527453.5
			23885343.73
			UW
			CREFC
			4.56
			4.27
			F
		
		false
		false
		38442543.41
		179437.42
		0.03802
		0.0001283
		125858.75
		53578.67
		0
		38388964.74
		38388964.74
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		3
		10-13-2021
		11-12-2021
		Bank of America, National Association
		09-10-2021
		66940000
		120
		10-01-2031
		0.032637
		0.032637
		3
		1
		120
		11-01-2021
		true
		1
		WL
		3
		0
		66940000
		1
		30
		30
		5
		true
		true
		false
		false
		false
		07-31-2031
		
			ExchangeRight Portfolio 50
			388591
			109220000
			1
			11-01-2023
			N
			6140805.79
			184224.17
			5956581.62
			5748848.34
			UW
			2.69
			2.6
			F
		
		false
		false
		66940000
		188128.73
		0.032637
		0.0001283
		188128.73
		0
		0
		66940000
		66940000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		3-001
		10-13-2021
		11-12-2021
		
			PUBLIX- MADISON COMMONS - MADISON (HUGHES), AL
			300 HUGHES ROAD
			Madison
			AL
			35758
			Madison
			RT
			54340
			54340
			2019
			14000000
			MAI
			07-13-2021
			1
			0
			6
			PUBLIX
			54340
			10-31-2038
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-002
		10-13-2021
		11-12-2021
		
			FIRST MIDWEST BANK - HIGHLAND (INDIANAPOLIS), IN
			10322 INDIANAPOLIS BOULEVARD
			Highland
			IN
			46322
			Lake
			RT
			15838
			15838
			1997
			2005
			7150000
			MAI
			07-22-2021
			1
			0
			6
			FIRST MIDWEST BANK
			15838
			09-30-2030
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-003
		10-13-2021
		11-12-2021
		
			WALGREENS - VANCOUVER (114TH), WA
			6105 NORTHEAST 114TH AVENUE
			Vancouver
			WA
			98662
			Clark
			RT
			14820
			14820
			2005
			6000000
			MAI
			07-12-2021
			1
			0
			6
			WALGREENS
			14820
			02-07-2031
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-004
		10-13-2021
		11-12-2021
		
			WALGREENS - FRESNO (BLACKSTONE), CA
			2420 NORTH BLACKSTONE AVENUE
			Fresno
			CA
			93703
			Fresno
			RT
			14740
			14740
			2008
			6200000
			MAI
			07-21-2021
			1
			0
			6
			WALGREENS
			14740
			07-31-2033
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-005
		10-13-2021
		11-12-2021
		
			WALGREENS - BROUSSARD (SAINT NAZAIRE), LA
			105 SAINT NAZAIRE ROAD
			Broussard
			LA
			70518
			Lafayette
			RT
			14490
			14490
			2008
			5210000
			MAI
			07-11-2021
			1
			0
			6
			WALGREENS
			14490
			01-31-2033
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-006
		10-13-2021
		11-12-2021
		
			FIRST MIDWEST BANK - JOLIET (2801 JEFFERSON), IL
			2801 WEST JEFFERSON STREET
			Joliet
			IL
			60435
			Will
			RT
			17668
			17668
			1976
			5070000
			MAI
			07-22-2021
			1
			0
			6
			FIRST MIDWEST BANK
			17668
			09-30-2030
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-007
		10-13-2021
		11-12-2021
		
			WALGREENS - NEW ALBANY (NEW ALBANY), OH
			5555 NEW ALBANY ROAD EAST
			New Albany
			OH
			43054
			Franklin
			RT
			14731
			14731
			2006
			5000000
			MAI
			07-23-2021
			1
			0
			6
			WALGREENS
			14731
			09-30-2031
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-008
		10-13-2021
		11-12-2021
		
			OCTAPHARMA - RIVERDALE (RIVERDALE), MD
			6806 RIVERDALE ROAD
			Riverdale
			MD
			20737
			Prince George's
			OF
			18200
			18200
			1971
			2020
			4900000
			MAI
			07-09-2021
			1
			0
			6
			OCTAPHARMA
			18200
			02-29-2032
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-009
		10-13-2021
		11-12-2021
		
			WALGREENS - BOSSIER CITY (AIRLINE), LA
			3400 AIRLINE DRIVE
			Bossier City
			LA
			71111
			Bossier
			RT
			14820
			14820
			2006
			4640000
			MAI
			07-11-2021
			1
			0
			6
			WALGREENS
			14820
			02-28-2031
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-010
		10-13-2021
		11-12-2021
		
			OCTAPHARMA - CHICAGO (95TH), IL
			1947 WEST 95TH STREET
			Chicago
			IL
			60643
			Cook
			OF
			15025
			15025
			1949
			2020
			4450000
			MAI
			07-21-2021
			1
			0
			6
			OCTAPHARMA
			15025
			12-31-2031
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-011
		10-13-2021
		11-12-2021
		
			WELLMED - EL PASO (YARBROUGH), TX
			501 NORTH YARBROUGH DRIVE
			El Paso
			TX
			79915
			El Paso
			OF
			13757
			13757
			1988
			2018
			4000000
			MAI
			07-16-2021
			1
			0
			6
			WELLMED
			13757
			10-31-2030
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-012
		10-13-2021
		11-12-2021
		
			WELLMED - PLANT CITY (ALEXANDER), FL
			507 WEST ALEXANDER STREET
			Plant City
			FL
			33563
			Hillsborough
			OF
			14943
			14943
			1998
			2017
			3810000
			MAI
			07-19-2021
			1
			0
			6
			WELLMED
			14943
			07-31-2030
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-013
		10-13-2021
		11-12-2021
		
			WELLMED - SAN ANTONIO (MILITARY), TX
			8303 WEST MILITARY DRIVE
			San Antonio
			TX
			78227
			Bexar
			OF
			8392
			8392
			1985
			2015
			2420000
			MAI
			07-21-2021
			1
			0
			6
			WELLMED
			8392
			11-01-2030
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-014
		10-13-2021
		11-12-2021
		
			CVS PHARMACY - ERIE (PENINSULA) PA
			1111 PENINSULA DRIVE
			Erie
			PA
			16505
			Erie
			RT
			10282
			10282
			2000
			3200000
			MAI
			07-12-2021
			1
			0
			6
			CVS PHARMACY
			10282
			01-01-2031
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-015
		10-13-2021
		11-12-2021
		
			FIRST MIDWEST BANK - MUNDELEIN (ALLANSON), IL
			1500 ALLANSON ROAD
			Mundelein
			IL
			60060
			Lake
			RT
			4809
			4809
			2002
			4290000
			MAI
			07-27-2021
			1
			0
			6
			FIRST MIDWEST BANK
			4809
			09-30-2030
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-016
		10-13-2021
		11-12-2021
		
			FRESENIUS KIDNEY CARE - ANDERSON (JACKSON), IN
			1815 JACKSON STREET
			Anderson
			IN
			46016
			Madison
			OF
			10750
			10750
			2011
			3100000
			MAI
			07-13-2021
			1
			0
			6
			FRESENIUS KIDNEY CARE
			10750
			02-28-2033
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-017
		10-13-2021
		11-12-2021
		
			DOLLAR TREE - RICHTON PARK (SAUK), IL
			4889 SAUK TRAIL
			Richton Park
			IL
			60471
			Cook
			RT
			15120
			15120
			2000
			2021
			1640000
			MAI
			08-23-2021
			1
			0
			6
			DOLLAR TREE
			15120
			06-30-2031
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-018
		10-13-2021
		11-12-2021
		
			FIRST MIDWEST BANK - MCHENRY (RICHMOND), IL
			1308 NORTH RICHMOND ROAD
			McHenry
			IL
			60050
			McHenry
			RT
			8045
			8045
			1979
			2260000
			MAI
			07-27-2021
			1
			0
			6
			FIRST MIDWEST BANK
			8045
			09-30-2030
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-019
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - MARIETTA (RIVER), PA
			1256 RIVER ROAD
			Marietta
			PA
			17547
			Lancaster
			RT
			9129
			9129
			2020
			2175000
			MAI
			07-12-2021
			1
			0
			6
			DOLLAR GENERAL
			9129
			06-30-2036
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-020
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - PINE HILL (ERIAL), NJ
			712 ERIAL ROAD
			Pine Hill
			NJ
			08021
			Camden
			RT
			12928
			12928
			1924
			2021
			2150000
			MAI
			07-10-2021
			1
			0
			6
			DOLLAR GENERAL
			12928
			04-30-2031
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-021
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - PURVIS (OLD US 11), MS
			4683 OLD HIGHWAY 11
			Purvis
			MS
			39475
			Lamar
			RT
			10795
			10795
			2021
			2050000
			MAI
			07-16-2021
			1
			0
			6
			DOLLAR GENERAL
			10795
			06-01-2036
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-022
		10-13-2021
		11-12-2021
		
			FAMILY DOLLAR - SOUTH POINT (SOLIDA), OH
			301 SOLIDA ROAD
			South Point
			OH
			45680
			Lawrence
			RT
			9180
			9180
			2016
			1900000
			MAI
			07-17-2021
			1
			0
			6
			FAMILY DOLLAR
			9180
			03-31-2032
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-023
		10-13-2021
		11-12-2021
		
			DOLLAR TREE - GLENPOOL (WACO), OK
			12180 SOUTH WACO AVENUE
			Glenpool
			OK
			74033
			Tulsa
			RT
			9120
			9120
			2021
			1860000
			MAI
			07-17-2021
			1
			0
			6
			DOLLAR TREE
			9120
			06-30-2031
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-024
		10-13-2021
		11-12-2021
		
			SHERWIN WILLIAMS - AMES (16TH), IA
			2635 SOUTHEAST 16TH STREET
			Ames
			IA
			50010
			Story
			RT
			5980
			5980
			2021
			1800000
			MAI
			07-06-2021
			1
			0
			6
			SHERWIN WILLIAMS
			5980
			02-01-2032
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-025
		10-13-2021
		11-12-2021
		
			SHERWIN WILLIAMS (BROKEN ARROW), OK
			6301 SOUTH GARNETT ROAD
			Broken Arrow
			OK
			74012
			Tulsa
			RT
			6000
			6000
			2006
			1800000
			MAI
			07-22-2021
			1
			0
			6
			SHERWIN WILLIAMS
			6000
			05-01-2031
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-026
		10-13-2021
		11-12-2021
		
			FAMILY DOLLAR - WARREN (YOUNGSTOWN), OH
			2430 YOUNGSTOWN ROAD SOUTHEAST
			Warren
			OH
			44484
			Trumbull
			RT
			8353
			8353
			2016
			1725000
			MAI
			07-22-2021
			1
			0
			6
			FAMILY DOLLAR
			8353
			03-31-2032
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-027
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - BISMARCK (LINCOLN), ND
			5211 LINCOLN ROAD
			Lincoln
			ND
			58504
			Burleigh
			RT
			9026
			9026
			2021
			1700000
			MAI
			07-18-2021
			1
			0
			6
			DOLLAR GENERAL
			9026
			07-23-2036
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-028
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - LAKE CORMORANT (HIGHWAY 301), MS
			3441 HIGHWAY 301 NORTH
			Lake Cormorant
			MS
			38641
			DeSoto
			RT
			9100
			9100
			2021
			1700000
			MAI
			07-14-2021
			1
			0
			6
			DOLLAR GENERAL
			9100
			06-30-2036
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-029
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - PHARR (MINNESOTA), TX
			1520 EAST MINNESOTA ROAD
			Pharr
			TX
			78577
			Hidalgo
			RT
			9124
			9124
			2021
			1650000
			MAI
			07-18-2021
			1
			0
			6
			DOLLAR GENERAL
			9124
			04-30-2036
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		3-030
		10-13-2021
		11-12-2021
		
			DOLLAR GENERAL - ROCKY MOUNT (GOLDROCK), NC
			640 GOLDROCK ROAD
			Rocky Mount
			NC
			27804
			Nash
			RT
			9086
			9086
			2010
			1370000
			MAI
			07-22-2021
			1
			0
			6
			DOLLAR GENERAL
			9086
			05-31-2031
			UW
			CREFC
			10-01-2021
		
		false
	
	
		Prospectus Loan ID
		4
		10-13-2021
		11-12-2021
		Bank of America, National Association
		08-11-2021
		65400000
		120
		09-01-2031
		0.02435
		0.02435
		3
		1
		120
		10-01-2021
		true
		1
		WL
		3
		132707.5
		65400000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2031
		
			INTERNATIONAL PLAZA I
			14201 DALLAS PARKWAY
			Farmers Branch
			TX
			75254
			Dallas
			OF
			392201
			392201
			1998
			2020
			160000000
			MAI
			07-13-2021
			1
			6
			11-01-2023
			N
			TENET HEALTHCARE
			392201
			03-31-2036
			13797381
			5302052
			8495329
			7808977
			UW
			CREFC
			5.26
			4.84
			F
		
		false
		false
		65400000
		137131.08
		0.02435
		0.0001283
		137131.08
		0
		0
		65400000
		65400000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		5
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		08-24-2021
		60000000
		60
		09-01-2026
		0.03656
		0.03656
		3
		1
		60
		10-01-2021
		true
		1
		PP
		3
		182800
		60000000
		1
		3
		3
		0
		true
		true
		true
		false
		false
		02-28-2025
		02-28-2025
		
			Suarez Puerto Rico Industrial Portfolio
			PR
			904406
			109700000
			04-06-2021
			0.93
			10-01-2023
			N
			12-31-2020
			13464277.71
			4852245.72
			8612031.99
			7854840.93
			UW
			3.87
			3.53
			F
		
		false
		false
		60000000
		188893.33
		0.03656
		0.0001283
		188893.33
		0
		0
		60000000
		60000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		5-001
		10-13-2021
		11-12-2021
		
			SAN JUAN INDUSTRIAL PARK
			PR-1, KM 25.1
			Caguas
			PR
			00926
			IN
			517536
			517536
			2005
			64300000
			MAI
			04-06-2021
			1
			0
			6
			CESAR CASTILLO
			304091
			05-31-2030
			FEMA
			116295
			10-30-2021
			ELECTROLUX
			50323
			06-30-2023
			12-31-2020
			8029099.45
			2505140.48
			5523958.97
			5051247.79
			UW
			CREFC
			08-10-2021
		
		false
	
	
		Prospectus Loan ID
		5-002
		10-13-2021
		11-12-2021
		
			REXCO INDUSTRIAL PARK
			150 CALLE B
			Guaynabo
			PR
			00969
			IN
			386869
			386869
			1963
			44200000
			MAI
			04-06-2021
			0.84
			0
			6
			ISLANDWIDE
			64553
			02-28-2025
			DROUYN CO.
			49697
			01-31-2025
			BAXTER SALES & DIST. CORP.
			33476
			02-28-2025
			12-31-2020
			5331228.26
			2302457.99
			3028770.27
			2744290.39
			UW
			CREFC
			08-10-2021
		
		false
	
	
		Prospectus Loan ID
		5-003
		10-13-2021
		11-12-2021
		
			WENDYS
			PR-1, KM 25.1
			Caguas
			PR
			00926
			98
			1
			1
			2011
			1200000
			MAI
			04-06-2021
			1
			0
			6
			WENDYS
			1
			12-31-2030
			12-31-2020
			103950
			44647.25
			59302.75
			59302.75
			UW
			CREFC
			08-10-2021
		
		false
	
	
		Prospectus Loan ID
		6
		10-13-2021
		11-12-2021
		Bank of America, National Association
		06-25-2021
		55000000
		120
		07-01-2031
		360
		0.032
		0.032
		3
		1
		36
		08-01-2021
		true
		1
		WL
		5
		146666.67
		55000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2031
		
			THE COURT AT OXFORD VALLEY
			120, 210, 220, 310-330, 620, 640, 650, 610 AND 630 COMMERCE BOULEVARD
			Fairless Hills
			PA
			19030
			Bucks
			RT
			456286
			456286
			1996
			83400000
			MAI
			05-26-2021
			0.98
			6
			11-01-2023
			N
			BEST BUY
			59620
			05-31-2026
			DICKS SPORTING GOODS
			49381
			04-30-2026
			2ND AVENUE (THRIFT STORE)
			43547
			05-31-2031
			12-31-2020
			8389013
			2457375
			5931638
			5610583
			UW
			CREFC
			2.08
			1.97
			F
		
		false
		false
		55000000
		151555.56
		0.032
		0.0001283
		151555.56
		0
		0
		55000000
		55000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		7
		10-13-2021
		11-12-2021
		Bank of America, National Association
		08-12-2021
		49500000
		120
		09-01-2031
		0.0375
		0.0375
		3
		1
		120
		10-01-2021
		true
		1
		WL
		3
		154687.5
		49500000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		10-31-2023
		05-31-2031
		05-31-2031
		
			PLAZA AT IMPERIAL VALLEY
			520-580 DANENBERG DRIVE
			El Centro
			CA
			92243
			Imperial
			RT
			367828
			367828
			2007
			76200000
			MAI
			07-02-2021
			0.94
			6
			11-01-2023
			N
			BURLINGTON COAT FACTORY
			76450
			01-31-2029
			MARSHALLS
			33000
			08-31-2023
			ROSS DRESS FOR LESS
			30187
			01-31-2024
			04-30-2021
			5973134
			1537960
			4435174
			4066298
			UW
			CREFC
			2.36
			2.16
			F
		
		false
		false
		49500000
		159843.75
		0.0375
		0.0001283
		159843.75
		0
		0
		49500000
		49500000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		8
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		09-03-2021
		46000000
		120
		09-11-2031
		360
		0.03814
		0.03814
		3
		1
		10-11-2021
		true
		1
		WL
		2
		214707.15
		45931496.18
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-10-2031
		
			TIDES FOLLY BEACH
			1 CENTER STREET
			Folly Beach
			SC
			29439
			Charleston
			LO
			132
			132
			1985
			2018
			76000000
			MAI
			08-01-2021
			0.82
			6
			11-11-2023
			N
			07-31-2021
			14186246
			7770757.48
			6415488.52
			5848038.47
			UW
			CREFC
			2.49
			2.27
			F
		
		false
		false
		45931496.18
		214707.15
		0.03814
		0.0001283
		150851.79
		63855.36
		0
		45867640.82
		45867640.82
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		9
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		09-16-2021
		44500000
		120
		10-01-2031
		0.0254
		0.0254
		3
		1
		120
		11-01-2021
		true
		1
		WL
		3
		0
		44500000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-30-2023
		03-31-2031
		03-31-2031
		
			CORPORATE RESEARCH CENTER
			26460, 26462 AND 26464 CORPORATE AVENUE
			Hayward
			CA
			94545
			Alameda
			MU
			293292
			293292
			1974
			95000000
			MAI
			07-13-2021
			1
			6
			X
			A100 US
			131896
			02-28-2026
			ULTRA CLEAN TECHNOLOGY
			103711
			11-30-2027
			VOLY RE, LLC
			28892
			08-31-2026
			06-30-2021
			6689296.75
			1756059.9
			4933236.85
			4452238.85
			UW
			CREFC
			4.3
			3.89
			F
		
		false
		false
		44500000
		97331.39
		0.0254
		0.0001283
		97331.39
		0
		0
		44500000
		44500000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		10
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		09-09-2021
		37125000
		120
		10-01-2031
		0.0255
		0.0255
		3
		1
		120
		11-01-2021
		true
		1
		WL
		3
		0
		37125000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-30-2023
		03-31-2031
		03-31-2031
		
			LIGHTWAVE CORPORATE CENTER
			9305 LIGHTWAVE AVENUE
			San Diego
			CA
			92123
			San Diego
			MU
			166892
			166892
			1985
			2007
			75000000
			MAI
			07-21-2021
			1
			6
			X
			NFINIT (F.K.A. AMERICAN INTERNET SERVICES, INC. AIS)
			84739
			03-31-2027
			UNIVERSITY OF CALIFORNIA, SAN DIEGO
			82153
			06-30-2028
			06-30-2021
			6066025.5
			1323575.77
			4742449.74
			4433661.74
			UW
			CREFC
			4.94
			4.62
			F
		
		false
		false
		37125000
		81520.31
		0.0255
		0.0001283
		81520.31
		0
		0
		37125000
		37125000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		11
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		07-09-2021
		31500000
		120
		07-11-2031
		0.03345
		0.03345
		3
		1
		120
		08-11-2021
		true
		1
		WL
		3
		87806.25
		31500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-10-2031
		
			LA BREA & SAN VICENTE
			1302 SOUTH LA BREA AVENUE
			Los Angeles
			CA
			90019
			Los Angeles
			RT
			75928
			75928
			2019
			51600000
			MAI
			05-06-2021
			0.98
			6
			11-11-2023
			N
			TARGET CORPORATION
			29118
			01-31-2030
			SPROUTS FARMERS MARKET
			26000
			07-31-2029
			MICHAELS STORES
			18938
			07-31-2030
			04-30-2021
			3291253
			847076
			2444177
			2356860
			UW
			CREFC
			2.29
			2.21
			F
		
		false
		false
		31500000
		90733.12
		0.03345
		0.0001283
		90733.12
		0
		0
		31500000
		31500000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		12
		10-13-2021
		11-12-2021
		Bank of America, National Association
		09-09-2021
		30000000
		120
		10-01-2031
		0.02925
		0.02925
		3
		1
		120
		11-01-2021
		true
		1
		PP
		3
		0
		30000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-30-2031
		
			RAYMOUR & FLANIGAN CAMPUS
			7230, 7248 & 7272 MORGAN ROAD; 4545 & 4563 MORGAN PLACE
			Liverpool
			NY
			13090
			Onondaga
			IN
			952214
			952214
			1970
			2020
			149000000
			MAI
			08-04-2021
			1
			6
			11-01-2023
			N
			RAYMOURS FURNITURE COMPANY, INC.
			952214
			09-08-2036
			06-30-2021
			11411073.25
			2963549.2
			8447524.05
			7809539.67
			UW
			CREFC
			3.27
			3.03
			F
		
		false
		false
		30000000
		75562.5
		0.02925
		0.0001283
		75562.5
		0
		0
		30000000
		30000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		13
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		06-29-2021
		30000000
		120
		07-11-2031
		0.03313
		0.03313
		3
		1
		120
		08-11-2021
		true
		1
		WL
		3
		82825
		30000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		11-10-2023
		04-10-2031
		04-10-2031
		
			NORWALK TOWN SQUARE
			11633 THE PLAZA
			Norwalk
			CA
			90650
			Los Angeles
			RT
			232987
			232987
			1953
			1990
			52700000
			MAI
			05-25-2021
			0.84
			6
			X
			REGENCY THEATRES
			26751
			01-31-2022
			DDS DISCOUNTS
			20911
			01-31-2024
			99 ONLY STORES, #32
			17000
			01-31-2032
			04-30-2021
			5130222
			1865256.56
			3264965.84
			3061025.76
			UW
			CREFC
			3.24
			3.04
			F
		
		false
		false
		30000000
		85585.83
		0.03313
		0.0001283
		85585.83
		0
		0
		30000000
		30000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		14
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		07-20-2021
		26100000
		120
		08-01-2031
		0.0345
		0.0345
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		75037.5
		26100000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		07-31-2023
		03-31-2031
		03-31-2031
		
			TOMBALL TOWN CENTER
			14002, 14020, 14030, 14040, 14060, 14080, 14090, 14094 F.M. 2920
			Tomball
			TX
			77377
			Harris
			RT
			141450
			141450
			2004
			41630000
			MAI
			06-05-2021
			0.98
			6
			X
			KROGER TEXAS LP
			74206
			05-31-2034
			WELLS FARGO BANK
			5474
			11-30-2025
			BERKELEY EYE CENTER
			5113
			05-31-2025
			05-31-2021
			3363174
			1028416
			2334758
			2197847
			UW
			CREFC
			2.56
			2.41
			F
		
		false
		false
		26100000
		77538.75
		0.0345
		0.0002283
		77538.75
		0
		0
		26100000
		26100000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		15
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		08-12-2021
		25300000
		120
		09-11-2031
		0.02966
		0.02966
		3
		1
		120
		10-11-2021
		true
		1
		WL
		3
		62533.17
		25300000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-10-2031
		
			LAKE POINTE CORPORATE CENTRE
			2850 & 2875 SOUTH DECKER LAKE DRIVE
			West Valley City
			UT
			84119
			Salt Lake
			OF
			182121
			182121
			1995
			2018
			38500000
			MAI
			07-26-2021
			0.97
			6
			11-11-2023
			N
			PROGREXION ASG
			56670
			10-31-2027
			EHEALTH INSURANCE SERVICES
			54007
			04-30-2026
			MEDICAL REVIEW INSTITUTE OF AMERICA
			29217
			07-31-2026
			06-30-2021
			4444966.38
			1590729.79
			2854236.59
			2674133.87
			UW
			CREFC
			3.75
			3.51
			F
		
		false
		false
		25300000
		64617.61
		0.02966
		0.0001283
		64617.61
		0
		0
		25300000
		25300000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		16
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-16-2021
		21590000
		60
		07-01-2026
		0.0304
		0.0304
		3
		1
		60
		08-01-2021
		true
		1
		PP
		3
		54694.67
		21590000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2026
		
			NEWPORT PAVILION
			130 PAVILION PARKWAY
			Newport
			KY
			41071
			Campbell
			RT
			332311
			332311
			2009
			73900000
			MAI
			04-23-2021
			0.98
			6
			11-01-2023
			N
			KROGER
			128249
			06-11-2023
			DICKS SPORTING GOODS
			45000
			01-31-2024
			TJ MAXX
			23250
			05-31-2024
			05-31-2021
			6362504.4
			926301.13
			5436203.27
			5018995
			UW
			CREFC
			3.42
			3.16
			F
		
		false
		false
		21590000
		56517.82
		0.0304
		0.0001533
		56517.82
		0
		0
		21590000
		21590000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		17
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		08-05-2021
		17800000
		120
		08-11-2031
		0.03426
		0.03426
		3
		1
		120
		09-11-2021
		true
		1
		WL
		3
		50819
		17800000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-10-2031
		
			1925 MAPLE
			1925 EAST MAPLE AVENUE
			El Segundo
			CA
			90245
			Los Angeles
			OF
			45270
			45270
			1954
			2019
			33200000
			MAI
			06-25-2021
			1
			6
			11-11-2023
			N
			SAIC
			45270
			05-31-2029
			07-31-2021
			2254597.44
			480228.92
			1774368.51
			1672927.75
			UW
			CREFC
			2.87
			2.71
			F
		
		false
		false
		17800000
		52512.97
		0.03426
		0.0001283
		52512.97
		0
		0
		17800000
		17800000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		18
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		08-24-2021
		16500000
		120
		09-01-2031
		0.0313
		0.0313
		3
		1
		120
		10-01-2021
		true
		1
		WL
		3
		43037.5
		16500000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		08-31-2023
		05-31-2031
		05-31-2031
		
			UNIVERSITY SQUARE SHOPPING CENTER
			2604-2624 11TH AVENUE
			Greeley
			CO
			80631
			Weld
			RT
			223132
			223132
			1971
			2018
			24500000
			MAI
			05-17-2021
			0.94
			6
			X
			KING SOOPERS #32
			46966
			03-31-2026
			BIG LOTS
			34440
			01-31-2025
			DDS DISCOUNTS
			24760
			01-31-2027
			12-31-2020
			2819449.8
			1001268.79
			1818181.01
			1599801.39
			UW
			CREFC
			3.47
			3.06
			F
		
		false
		false
		16500000
		44472.08
		0.0313
		0.0001283
		44472.08
		0
		0
		16500000
		16500000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		19
		1
		National Cooperative Bank, N.A.
		07-28-2021
		16500000
		120
		08-01-2031
		360
		0.0305
		0.0305
		3
		1
		09-01-2021
		true
		1
		WL
		2
		70010.4
		16445184.32
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			Netherland Gardens Corp.
			5610-5650 Netherland Avenue
			Riverdale
			NY
			10471
			Bronx
			CH
			0
			460
			460
			1949
			2001
			92000000
			MAI
			04-14-2021
			92000000
			06-11-2021
			MAI
			96.2
			96.2
			6
			N
			0
			0
			0
			04-14-2021
			04-14-2021
			04-14-2021
			10862174
			10862174
			4504851
			4504851
			6357323
			6357323
			6218723
			6218723
			UW
			CREFC
			839804.89
			7.57
			7.57
			7.4
			7.4
			F
		
		false
		false
		16445184.32
		70010.4
		0.0305
		0.0009
		43191.45
		26818.95
		16418365.37
		16418365.37
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		20
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		08-06-2021
		15000000
		120
		08-11-2031
		0.03257
		0.03257
		3
		1
		120
		09-11-2021
		true
		1
		WL
		3
		40712.5
		15000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-10-2031
		
			CENTRAL SAN RAFAEL STORAGE
			3105 KERNER BOULEVARD
			San Rafael
			CA
			94901
			Marin
			SS
			44607
			44607
			557
			557
			2019
			25000000
			MAI
			06-15-2021
			0.97
			6
			11-11-2023
			N
			06-30-2021
			1758840
			574714.24
			1184125.76
			1179665.06
			UW
			CREFC
			2.43
			2.42
			F
		
		false
		false
		15000000
		42069.58
		0.03257
		0.0001283
		42069.58
		0
		0
		15000000
		15000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		21
		10-13-2021
		11-12-2021
		Bank of America, National Association
		09-07-2021
		14700000
		120
		10-01-2031
		360
		0.0375
		0.0375
		3
		1
		60
		11-01-2021
		true
		1
		WL
		5
		0
		14700000
		1
		4
		4
		0
		true
		true
		false
		false
		false
		06-30-2031
		
			Southern Flexible Apartment Portfolio II
			MF
			455
			455
			24675000
			0.92
			11-01-2023
			N
			06-30-2021
			5156471
			2898490
			2257981
			2083702
			UW
			2.76
			2.55
			F
		
		false
		false
		14700000
		47468.75
		0.0375
		0.0001283
		47468.75
		0
		0
		14700000
		14700000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		21-001
		10-13-2021
		11-12-2021
		
			SIEGEL SUITES COLUMBIA
			150 STONERIDGE DRIVE
			Columbia
			SC
			29210
			Richland
			MF
			120
			120
			1988
			2019
			10900000
			MAI
			05-25-2021
			0.92
			0
			6
			06-30-2021
			1694418
			953204
			741214
			695250
			UW
			CREFC
			07-24-2021
		
		false
	
	
		Prospectus Loan ID
		21-002
		10-13-2021
		11-12-2021
		
			SIEGEL SELECT GAUTIER
			3491 DOLPHIN ROAD
			Gautier
			MS
			39553
			Jackson
			MF
			127
			127
			1999
			2018
			4800000
			MAI
			04-27-2021
			0.91
			0
			6
			06-30-2021
			1316897
			724551
			592346
			543701
			UW
			CREFC
			07-24-2021
		
		false
	
	
		Prospectus Loan ID
		21-003
		10-13-2021
		11-12-2021
		
			SIEGEL SELECT ALEXANDRIA
			1000 MACARTHUR DRIVE
			Alexandria
			LA
			71303
			Rapides
			MF
			113
			113
			2005
			2018
			4700000
			MAI
			05-06-2021
			0.96
			0
			6
			06-30-2021
			1123813
			599362
			524451
			481169
			UW
			CREFC
			07-24-2021
		
		false
	
	
		Prospectus Loan ID
		21-004
		10-13-2021
		11-12-2021
		
			SIEGEL SELECT MONTGOMERY
			1255 TOWNPLACE DRIVE
			Montgomery
			AL
			36106
			Montgomery
			MF
			95
			95
			1999
			2018
			4275000
			MAI
			04-27-2021
			0.88
			0
			6
			06-30-2021
			1021343
			621373
			399970
			363582
			UW
			CREFC
			07-24-2021
		
		false
	
	
		Prospectus Loan ID
		22
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		06-17-2021
		14450000
		60
		07-11-2026
		360
		0.03358
		0.03358
		3
		1
		08-11-2021
		true
		1
		PP
		2
		63747
		14382575.87
		1
		1
		1
		0
		false
		true
		false
		false
		false
		10-10-2025
		
			METRO CROSSING
			3626 METRO CROSSING DRIVE
			Council Bluffs
			IA
			51501
			Pottawattamie
			RT
			310130
			310130
			2008
			53700000
			MAI
			05-27-2021
			0.93
			6
			11-11-2023
			N
			HOBBY LOBBY
			55000
			04-30-2023
			DICKS SPORTING GOODS
			45000
			01-31-2026
			TJ MAXX
			25160
			01-31-2027
			04-30-2021
			6457303.23
			2338018.1
			4119285.13
			3733145.84
			UW
			CREFC
			2.26
			2.05
			F
		
		false
		false
		14382575.87
		63747
		0.03358
		0.0001283
		41588.82
		22158.18
		0
		14360417.69
		14360417.69
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		23
		10-13-2021
		11-12-2021
		Bank of America, National Association
		10-29-2020
		15000000
		120
		11-01-2030
		270
		0.02935
		0.02935
		3
		1
		12-01-2020
		true
		1
		PP
		2
		101057.13
		14287548.04
		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
			6
			11-01-2023
			N
			MCDONALDS
			532526
			07-31-2033
			POLITAN ROW
			10453
			05-31-2029
			WALGREENS
			9369
			09-30-2048
			08-31-2020
			35092656.93
			15037235
			20055421.93
			19947666.44
			UW
			CREFC
			1.46
			1.45
			F
		
		false
		false
		14287548.04
		100595.53
		0.02935
		0.0001283
		36109.79
		64485.74
		0
		14223062.29
		14223062.3
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		24
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		09-01-2021
		13550000
		120
		09-11-2031
		0.032
		0.032
		3
		1
		120
		10-11-2021
		true
		1
		WL
		3
		36133.33
		13550000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-10-2031
		
			ZIONS BANK
			180 NORTH UNIVERSITY AVENUE
			Provo
			UT
			84601
			Utah
			OF
			89380
			89380
			2009
			22900000
			MAI
			06-14-2021
			1
			6
			11-11-2023
			N
			PROPERTY ENHANCEMENT GROUP, INC.
			15460
			11-30-2021
			UTAH COUNTY PUBLIC DEFENDERS ASSOCIATION
			15046
			01-31-2025
			RGN-PROVO I, LLC
			13891
			03-31-2028
			05-31-2021
			2120665.38
			621124.96
			1499540.42
			1426837.8
			UW
			CREFC
			3.41
			3.25
			F
		
		false
		false
		13550000
		37337.78
		0.032
		0.0001283
		37337.78
		0
		0
		13550000
		13550000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		25
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		08-31-2021
		13500000
		120
		09-01-2031
		0.0343
		0.0343
		3
		1
		120
		10-01-2021
		true
		1
		WL
		3
		38587.5
		13500000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2031
		
			2707 SEDGWICK
			2707 SEDGWICK AVENUE
			Bronx
			NY
			10468
			Bronx
			MU
			80
			80
			1924
			21000000
			MAI
			06-15-2021
			1
			6
			11-01-2023
			N
			BUSINESS SERVICES
			1023
			06-30-2026
			LIQUOR STORE
			1020
			08-30-2034
			GROCERY
			960
			03-30-2023
			06-01-2021
			1513249.46
			367598.48
			1145650.98
			1115949.24
			UW
			CREFC
			2.44
			2.38
			F
		
		false
		false
		13500000
		39873.75
		0.0343
		0.0001283
		39873.75
		0
		0
		13500000
		13500000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		26
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		07-02-2021
		13450000
		120
		08-01-2031
		360
		0.0365
		0.0365
		3
		1
		60
		09-01-2021
		true
		1
		WL
		5
		40910.42
		13450000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2031
		
			SOUTH MAIN SHOPPING CENTER
			12355 SOUTH MAIN STREET
			Houston
			TX
			77035
			Harris
			RT
			161172
			161172
			1990
			19780000
			MAI
			05-21-2021
			0.97
			6
			11-01-2023
			N
			FIESTA MART #22
			108942
			04-30-2034
			DOLLAR TREE STORES #6880
			9740
			12-31-2025
			RAINBOW USA, INC.
			4935
			01-31-2026
			04-30-2021
			2128869.73
			728092.11
			1400777.62
			1257334.54
			UW
			CREFC
			1.9
			1.7
			F
		
		false
		false
		13450000
		42274.1
		0.0365
		0.0005033
		42274.1
		0
		0
		13450000
		13450000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		27
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		07-30-2021
		13000000
		120
		08-01-2031
		0.02867
		0.02867
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		31059.17
		13000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2031
		
			2800 BAILEY
			2800 BAILEY AVENUE
			Bronx
			NY
			10463
			Bronx
			MU
			101
			101
			1928
			23200000
			MAI
			06-23-2021
			1
			6
			11-01-2023
			N
			ALI M. AL-RAISHAN
			1600
			06-30-2022
			JESSICA J. GONZALEZ
			1600
			03-31-2023
			N.Y.H. KITCHEN INC.
			800
			09-30-2023
			05-31-2021
			1959850.55
			585844.52
			1374006.03
			1336756.03
			UW
			CREFC
			3.64
			3.54
			F
		
		false
		false
		13000000
		32094.47
		0.02867
		0.0001283
		32094.47
		0
		0
		13000000
		13000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		28
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		09-01-2021
		12200000
		120
		09-11-2031
		360
		0.03405
		0.03405
		3
		1
		60
		10-11-2021
		true
		1
		WL
		5
		34617.5
		12200000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2031
		
			DAVIDSOHN INDUSTRIAL PARK
			4915, 4935, 4955, 4975 & 4995 STEPTOE STREET
			Las Vegas
			NV
			89122
			Clark
			IN
			177881
			177881
			2000
			18500000
			MAI
			06-09-2021
			0.93
			6
			11-11-2023
			N
			ALL SCENIC
			26854
			10-31-2026
			YU SHAN CO
			24050
			05-31-2022
			OMMY EXHIBITION
			19677
			06-30-2023
			05-31-2021
			1313455.17
			206301.66
			1107153.51
			1010145.06
			UW
			CREFC
			1.7
			1.55
			F
		
		false
		false
		12200000
		35771.42
		0.03405
		0.0001283
		35771.42
		0
		0
		12200000
		12200000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		29
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		07-15-2021
		12187500
		120
		08-01-2031
		0.0372
		0.0372
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		37781.25
		12187500
		1
		1
		1
		0
		true
		true
		true
		false
		false
		07-31-2023
		01-31-2031
		01-31-2031
		
			LONGFORD SHOPPES
			6415 AND 6485 SOUTH FORT APACHE ROAD
			Las Vegas
			NV
			89148
			Clark
			RT
			44088
			44088
			2009
			18750000
			MAI
			05-24-2021
			0.86
			6
			X
			WALGREENS
			14820
			01-31-2034
			DOGTOPIA
			6241
			02-28-2030
			LIFECARE MEDICAL SUPPLIES AND LIFECARE INFUSIONS
			2692
			06-30-2026
			05-31-2021
			1226467
			178850.01
			1047616.99
			1015346.99
			UW
			CREFC
			2.28
			2.21
			F
		
		false
		false
		12187500
		39040.62
		0.0372
		0.0001283
		39040.62
		0
		0
		12187500
		12187500
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		30
		1
		National Cooperative Bank, N.A.
		07-30-2021
		11500000
		120
		08-01-2031
		480
		0.0303
		0.0303
		3
		1
		09-01-2021
		true
		1
		WL
		2
		41367.29
		11476279.65
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			Fairfield Commons Owners Corp.
			2-346 Edmunton Drive
			North Babylon
			NY
			11703
			Suffolk
			CH
			0
			215
			215
			1958
			2012
			56400000
			MAI
			06-07-2021
			56400000
			07-25-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			06-07-2021
			06-07-2021
			06-07-2021
			5993113
			5993113
			1671545
			1671545
			4321568
			4321568
			4268868
			4268868
			UW
			CREFC
			496161.65
			8.71
			8.71
			8.6
			8.6
			F
		
		false
		false
		11476279.65
		41367.29
		0.0303
		0.0009
		29943.53
		11423.76
		11464855.89
		11464855.89
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		31
		1
		National Cooperative Bank, N.A.
		07-29-2021
		11500000
		120
		08-01-2031
		480
		0.0303
		0.0303
		3
		1
		09-01-2021
		true
		1
		WL
		2
		41367.29
		11476279.65
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			2400 Johnson Avenue Owners, Inc.
			2400 Johnson Avenue
			Riverdale
			NY
			10463
			Bronx
			CH
			0
			127
			127
			1968
			1999
			54900000
			MAI
			06-23-2021
			54900000
			07-26-2021
			MAI
			96
			96
			6
			N
			0
			0
			0
			06-23-2021
			06-23-2021
			06-23-2021
			3717771
			3717771
			1754035
			1754035
			1963736
			1963736
			1927736
			1927736
			UW
			CREFC
			495892.93
			3.96
			3.96
			3.88
			3.88
			F
		
		false
		false
		11476279.65
		41367.29
		0.0303
		0.0009
		29943.53
		11423.76
		11464855.89
		11464855.89
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		32
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		07-14-2021
		11000000
		120
		08-01-2031
		0.033
		0.033
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		30250
		11000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		04-30-2031
		
			290 TUNXIS HILL
			290 TUNXIS HILL ROAD, 620 VILLA AVENUE AND 160 GREENFIELD STREET
			Fairfield
			CT
			06825
			Fairfield
			RT
			105229
			105229
			1964
			2021
			21050000
			MAI
			03-09-2021
			1
			6
			11-01-2023
			N
			FLOOR & DCOR
			82035
			06-30-2036
			ALDI INC
			19461
			07-31-2036
			RUSSELL SPEEDERS CAR WASH OF FAIRFIELD, LLC
			3733
			12-31-2050
			2018478.3
			602611.35
			1415866.95
			1309585.66
			UW
			CREFC
			3.85
			3.56
			F
		
		false
		false
		11000000
		31258.33
		0.033
		0.0001283
		31258.33
		0
		0
		11000000
		11000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		33
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		06-28-2021
		10000000
		120
		07-11-2031
		0.0323
		0.0323
		3
		1
		120
		08-11-2021
		true
		1
		PP
		3
		26916.67
		10000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		04-10-2031
		
			Velocity Industrial Portfolio
			Lansdale
			PA
			Montgomery
			IN
			1130782
			2021
			129800000
			04-26-2021
			0.89
			11-11-2023
			N
			9346779.29
			2274576.37
			7072202.9
			6676429.21
			UW
			2.88
			2.72
			F
		
		false
		false
		10000000
		27813.89
		0.0323
		0.0001283
		27813.89
		0
		0
		10000000
		10000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		33-001
		10-13-2021
		11-12-2021
		
			2750 MORRIS ROAD
			2750 MORRIS ROAD
			Lansdale
			PA
			19446
			Montgomery
			IN
			681126
			681126
			1989
			2021
			74400000
			MAI
			04-26-2021
			0.9
			0
			6
			KEYSTONE TECHNOLOGIES
			248104
			03-31-2031
			JILLAMY
			152827
			08-31-2026
			ENCOMPASS ELEMENTS
			67466
			06-30-2029
			5693826.29
			1439506.79
			4254319.5
			4015925.4
			UW
			CREFC
			06-23-2021
		
		false
	
	
		Prospectus Loan ID
		33-002
		10-13-2021
		11-12-2021
		
			1180 CHURCH ROAD
			1180 CHURCH ROAD
			Lansdale
			PA
			19446
			Montgomery
			IN
			449656
			449656
			1966
			2021
			55400000
			MAI
			04-26-2021
			0.89
			0
			6
			HUGHES RELOCATION SERVICES
			127661
			01-31-2034
			ORGANON & CO.
			125127
			12-31-2022
			MANCINO MATS
			68000
			05-31-2025
			3652953
			835069.59
			2817883.41
			2660503.81
			UW
			CREFC
			06-23-2021
		
		false
	
	
		Prospectus Loan ID
		34
		10-13-2021
		11-12-2021
		Bank of America, National Association
		08-27-2021
		10000000
		120
		09-01-2031
		360
		0.0348
		0.0348
		3
		1
		36
		10-01-2021
		true
		1
		WL
		5
		29000
		10000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		05-31-2031
		
			LEGACY BUSINESS PARK
			1701 NORTH GREEN VALLEY PARKWAY
			Henderson
			NV
			89074
			Clark
			OF
			63762
			63762
			1997
			15600000
			MAI
			06-01-2021
			0.91
			6
			11-01-2023
			N
			TOTAL CARE FAMILY PRACTICE
			5150
			04-30-2024
			ATI PHYSICAL THERAPY
			3596
			03-31-2024
			SUNSTONE DENTAL
			3400
			02-28-2024
			05-31-2021
			1411163.95
			361325.92
			1049838.03
			904155.53
			UW
			CREFC
			1.95
			1.68
			F
		
		false
		false
		10000000
		29966.67
		0.0348
		0.0001283
		29966.67
		0
		0
		10000000
		10000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		35
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		08-26-2021
		9750000
		120
		09-11-2031
		0.0327
		0.0327
		3
		1
		120
		10-11-2021
		true
		1
		WL
		3
		26568.75
		9750000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-10-2031
		
			PARK CITY SELF STORAGE UT
			1240 WEST RICHARDSON FLAT ROAD
			Kamas
			UT
			84036
			Wasatch
			SS
			80505
			80505
			672
			672
			2019
			19990000
			MAI
			07-14-2021
			0.8
			6
			11-11-2023
			N
			07-31-2021
			1196632
			338431.36
			858200.64
			850150.14
			UW
			CREFC
			2.65
			2.63
			F
		
		false
		false
		9750000
		27454.38
		0.0327
		0.0001283
		27454.38
		0
		0
		9750000
		9750000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		36
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		05-10-2021
		9350000
		120
		05-11-2031
		360
		0.03353
		0.03353
		3
		1
		36
		06-11-2021
		true
		1
		WL
		5
		26125.46
		9350000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-10-2031
		
			GRANDVIEW COURT
			724-946 NORTH GREEN BAY ROAD
			Waukegan
			IL
			60085
			Lake
			RT
			115254
			115254
			1989
			18400000
			MAI
			04-11-2021
			0.76
			6
			11-11-2023
			N
			JEWEL/OSCO
			64876
			04-30-2030
			PROMPTMED URGENT CARE
			3665
			06-30-2025
			U.S. ARMED FORCES RECRUITING
			3664
			03-31-2023
			03-30-2021
			1559155.47
			551058.63
			1008096.84
			964984.9
			UW
			CREFC
			2.04
			1.95
			F
		
		false
		false
		9350000
		26996.31
		0.03353
		0.0004283
		26996.31
		0
		0
		9350000
		9350000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		37
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		07-21-2021
		9250000
		120
		08-01-2031
		0.035
		0.035
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		26979.17
		9250000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2031
		
			ANAHEIM HILLS MEDICAL OFFICE
			500 ANAHEIM HILLS ROAD (AKA 500 S ANAHEIM HILLS ROAD)
			Anaheim
			CA
			92807
			Orange
			OF
			43944
			43944
			1982
			15400000
			MAI
			04-09-2021
			0.92
			6
			11-01-2023
			N
			THE SURGERY CENTER OF ANAHEIM HILLS
			4448
			12-31-2027
			UNITED HEALTHCARE SERVICES, INC.
			3000
			03-31-2023
			PRIMARY & MULTI-SPECIALTY CLINICS
			2930
			06-30-2022
			04-30-2021
			1532520
			539736.9
			992783.1
			898362.1
			UW
			CREFC
			3.02
			2.74
			F
		
		false
		false
		9250000
		27878.47
		0.035
		0.0001283
		27878.47
		0
		0
		9250000
		9250000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		38
		1
		National Cooperative Bank, N.A.
		07-30-2021
		8600000
		120
		08-01-2031
		0.0305
		0.0305
		3
		1
		09-01-2021
		true
		1
		WL
		3
		22161.92
		8600000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			415 East 80th St. Housing Corp.
			415 East 80th Street
			New York
			NY
			10021
			NY
			CH
			0
			78
			78
			1959
			2000
			38150000
			MAI
			06-15-2021
			38150000
			06-30-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			06-15-2021
			06-15-2021
			06-15-2021
			2129083
			2129083
			999817
			999817
			1129266
			1129266
			1105566
			1105566
			UW
			CREFC
			265709.65
			4.25
			4.25
			4.16
			4.16
			F
		
		false
		false
		8600000
		22586.94
		0.0305
		0.0009
		22586.94
		8600000
		8600000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		39
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		08-26-2021
		8300000
		120
		09-11-2031
		360
		0.03781
		0.03781
		3
		1
		36
		10-11-2021
		true
		1
		WL
		5
		26151.92
		8300000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-10-2031
		
			VILLAGE AT DOS VIENTOS
			330-370 VIA LAS BRISAS
			Thousand Oaks
			CA
			91320
			Ventura
			MU
			56565
			56565
			2007
			14000000
			MAI
			07-02-2021
			0.95
			6
			11-11-2023
			N
			CALVARY CHAPEL OF THOUSAND OAKS
			8240
			02-08-2026
			EXCEPTIONALPRESCHOOLS, INC.
			6391
			10-15-2024
			VILLAGE TRADER
			6374
			10-31-2022
			04-30-2021
			1222389.35
			359320.36
			863068.99
			804507.36
			UW
			CREFC
			1.86
			1.74
			F
		
		false
		false
		8300000
		27023.65
		0.03781
		0.0001283
		27023.65
		0
		0
		8300000
		8300000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		40
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		08-19-2021
		8000000
		120
		09-11-2031
		0.031
		0.031
		3
		1
		120
		10-11-2021
		true
		1
		WL
		3
		20666.67
		8000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		11-10-2023
		06-10-2031
		06-10-2031
		
			ARVILLE COMMERCE CENTER
			4610, 4620, 4630, 4640 & 4650 ARVILLE STREET
			Las Vegas
			NV
			89103
			Clark
			IN
			86394
			86394
			1991
			15600000
			MAI
			07-06-2021
			0.89
			6
			X
			OFF THE WALL SIGNS & GRAPHICS
			9841
			12-31-2024
			MATTEW J. KNUTSON
			7811
			10-31-2025
			MAK FORMULA DYNAMICS, LLC
			5470
			12-31-2022
			06-30-2021
			943405.28
			217032.53
			726372.76
			674629.86
			UW
			CREFC
			2.89
			2.68
			F
		
		false
		false
		8000000
		21355.56
		0.031
		0.0007033
		21355.56
		0
		0
		8000000
		8000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		41
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		07-02-2021
		7500000
		120
		08-01-2031
		0.0377
		0.0377
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		23562.5
		7500000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		04-30-2031
		
			BOULDER CROSSROADS
			5040, 5060, 5216, 5222 AND 5230 BOULDER HIGHWAY
			Las Vegas
			NV
			89122
			Clark
			RT
			44943
			44943
			2007
			13150000
			MAI
			05-24-2021
			0.9
			6
			11-01-2023
			N
			HEALTHCARE PARTNERS MEDICAL GROUP HUMANA
			5220
			04-30-2027
			DOTTYS
			4698
			06-30-2023
			BOULDER CROSSROADS LAUNDROMAT
			4000
			09-30-2035
			04-30-2021
			1248560
			381607.85
			866952.15
			781560.15
			UW
			CREFC
			3.02
			2.73
			F
		
		false
		false
		7500000
		24347.92
		0.0377
		0.0006283
		24347.92
		0
		0
		7500000
		7500000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		42
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		09-01-2021
		7000000
		120
		09-01-2031
		0.0341
		0.0341
		3
		1
		120
		10-01-2021
		true
		1
		WL
		3
		19891.67
		7000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		09-30-2023
		04-30-2031
		04-30-2031
		
			THE PLATFORM SANTA BARBARA
			126 EAST HALEY STREET AND 417 SANTA BARBARA STREET
			Santa Barbara
			CA
			93101
			Santa Barbara
			MU
			31004
			31004
			1977
			2018
			14000000
			MAI
			06-28-2021
			0.97
			6
			X
			TAPJOY
			5509
			07-31-2024
			RENEGADE WINES
			4327
			08-31-2022
			PREVAIL CONDITIONING
			3900
			10-07-2023
			05-31-2021
			971169.29
			318546.46
			652622.83
			609188.88
			UW
			CREFC
			2.7
			2.52
			F
		
		false
		false
		7000000
		20554.72
		0.0341
		0.0006283
		20554.72
		0
		0
		7000000
		7000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		43
		10-13-2021
		11-12-2021
		Bank of America, National Association
		09-09-2021
		7000000
		120
		10-01-2031
		0.034
		0.034
		3
		1
		120
		11-01-2021
		true
		1
		WL
		3
		0
		7000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		10-31-2023
		06-30-2031
		06-30-2031
		
			SPRAGUE SELF STORAGE
			16122 EAST SPRAGUE AVENUE
			Spokane Valley
			WA
			99037
			Spokane
			SS
			156672
			156672
			947
			947
			1976
			2020
			12680000
			MAI
			06-23-2021
			0.92
			6
			X
			05-31-2021
			1203202
			453600
			749602
			726098
			UW
			CREFC
			3.11
			3.01
			F
		
		false
		false
		7000000
		20494.44
		0.034
		0.0008033
		20494.44
		0
		0
		7000000
		7000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		44
		10-13-2021
		11-12-2021
		Bank of America, National Association
		08-20-2021
		6750000
		120
		09-01-2031
		0.0347
		0.0347
		3
		1
		120
		10-01-2021
		true
		1
		WL
		3
		19518.75
		6750000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		10-31-2023
		05-31-2031
		05-31-2031
		
			BELLA ROAD SELF STORAGE
			226 BELLA VISTA ROAD
			Vacaville
			CA
			95687
			Solano
			SS
			66700
			66700
			533
			533
			1987
			11200000
			MAI
			07-06-2021
			0.95
			6
			X
			06-30-2021
			944197
			288304
			655893
			647553
			UW
			CREFC
			2.76
			2.73
			F
		
		false
		false
		6750000
		20169.38
		0.0347
		0.0004283
		20169.38
		0
		0
		6750000
		6750000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		45
		10-13-2021
		11-12-2021
		Bank of America, National Association
		09-01-2021
		6700000
		84
		09-01-2028
		0.03044
		0.03044
		3
		1
		84
		10-01-2021
		true
		1
		WL
		3
		16995.67
		6700000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-29-2028
		
			WESTERN SKIES BUSINESS CENTER
			1166, 1176 & 1206 EAST WARNER ROAD
			Gilbert
			AZ
			85296
			Maricopa
			OF
			71690
			71690
			2008
			2020
			12000000
			MAI
			08-05-2021
			0.94
			6
			11-01-2023
			N
			EVOLVE COUNSELING & BEHAVIORAL HEALTH
			4120
			07-31-2027
			CANYON STATE INSURANCE, LLC
			2573
			05-31-2022
			FSI ENGINEERING & DESIGN, INC.
			2504
			06-30-2023
			06-30-2021
			1824014.28
			918818.43
			905195.86
			798071.45
			UW
			CREFC
			4.38
			3.86
			F
		
		false
		false
		6700000
		17562.19
		0.03044
		0.0001283
		17562.19
		0
		0
		6700000
		6700000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		46
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		09-03-2021
		6500000
		120
		10-01-2031
		0.0342
		0.0342
		3
		1
		120
		11-01-2021
		true
		1
		WL
		3
		0
		6500000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2031
		
			TITAN SELF STORAGE
			939 SOUTH MCLEAN BOULEVARD
			Elgin
			IL
			60123
			Kane
			SS
			84215
			84215
			691
			691
			2008
			11910000
			MAI
			07-22-2021
			0.92
			6
			11-01-2023
			N
			06-30-2021
			948137.08
			237710.48
			710426.6
			697794.35
			UW
			CREFC
			3.15
			3.1
			F
		
		false
		false
		6500000
		19142.5
		0.0342
		0.0007283
		19142.5
		0
		0
		6500000
		6500000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		47
		10-13-2021
		11-12-2021
		Bank of America, National Association
		08-05-2021
		6390000
		120
		09-01-2031
		0.0355
		0.0355
		3
		1
		120
		10-01-2021
		true
		1
		WL
		3
		18903.75
		6390000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-31-2031
		
			3508-3510 JOHNSON AVENUE
			3508-3510 JOHNSON AVENUE
			Riverdale
			NY
			10463
			Bronx
			MU
			8867
			8867
			1965
			10000000
			MAI
			06-04-2021
			1
			6
			11-01-2023
			N
			MONTEFIORE MEDICAL CENTER
			4607
			01-14-2029
			BANK OF AMERICA
			4260
			10-31-2030
			695820
			165642
			530178
			519337
			UW
			CREFC
			2.31
			2.26
			F
		
		false
		false
		6390000
		19533.88
		0.0355
		0.0001283
		19533.88
		0
		0
		6390000
		6390000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		48
		10-13-2021
		11-12-2021
		Bank of America, National Association
		08-06-2021
		6225000
		120
		09-01-2031
		0.0309
		0.0309
		3
		1
		120
		10-01-2021
		true
		1
		WL
		3
		16029.38
		6225000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		05-31-2031
		
			MATTESON GROUND LEASE
			4808 LINCOLN HIGHWAY
			Matteson
			IL
			60443
			Cook
			98
			740956
			740956
			1983
			1998
			8300000
			MAI
			04-30-2021
			1
			6
			11-01-2023
			N
			MATTESON CENTER REAL ESTATE LLC
			740956
			12-31-2050
			05-31-2021
			430650
			4307
			426343
			426343
			UW
			CREFC
			2.19
			2.19
			F
		
		false
		false
		6225000
		16563.69
		0.0309
		0.0001283
		16563.69
		0
		0
		6225000
		6225000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		49
		1
		National Cooperative Bank, N.A.
		07-30-2021
		5600000
		120
		08-01-2031
		360
		0.031
		0.031
		3
		1
		09-01-2021
		true
		1
		WL
		2
		20371.21
		5588659.13
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			Waldo Gardens, Inc.
			3800 Waldo Avenue
			Bronx
			NY
			10463
			Bronx
			CH
			0
			170
			170
			1963
			2006
			46750000
			MAI
			03-19-2021
			46750000
			04-06-2021
			MAI
			96
			96
			6
			N
			0
			0
			0
			03-19-2021
			03-19-2021
			03-19-2021
			4372378
			4372378
			1712420
			1712420
			2659958
			2659958
			2608658
			2608658
			UW
			CREFC
			244481.43
			10.88
			10.88
			10.67
			10.67
			F
		
		false
		false
		5588659.13
		20371.21
		0.031
		0.0009
		14918.62
		5452.59
		5583206.54
		5583206.54
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		50
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		07-15-2021
		5300000
		120
		08-01-2031
		360
		0.0404
		0.0404
		3
		1
		36
		09-01-2021
		true
		1
		WL
		5
		17843.33
		5300000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		04-30-2031
		
			KINGS AUTOMALL SHOPPING CENTER
			9950-9998 KINGS AUTOMALL DRIVE
			Cincinnati
			OH
			45249
			Warren
			RT
			67246
			67246
			1990
			2020
			7725000
			MAI
			06-01-2021
			0.98
			6
			11-01-2023
			N
			PLANET FITNESS
			27559
			12-31-2030
			MIRAGE MEDITERRANEAN
			9000
			04-30-2030
			PLAY IT AGAIN SPORTS
			7000
			11-30-2028
			03-31-2021
			1013655.2
			366383.66
			647271.55
			578053.11
			UW
			CREFC
			2.12
			1.89
			F
		
		false
		false
		5300000
		18438.11
		0.0404
		0.0001283
		18438.11
		0
		0
		5300000
		5300000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		51
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		06-17-2021
		5200000
		120
		07-11-2031
		0.0379
		0.0379
		3
		1
		120
		08-11-2021
		true
		1
		WL
		3
		16423.33
		5200000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2031
		
			WALGREENS - YAKIMA
			6400 WEST NOB HILL BOULEVARD
			Yakima
			WA
			98908
			Yakima
			RT
			14738
			14738
			2009
			8200000
			MAI
			05-10-2021
			1
			6
			11-11-2023
			N
			WALGREENS
			14738
			12-31-2050
			436500
			5639.62
			430860.38
			429386.58
			UW
			CREFC
			2.16
			2.15
			F
		
		false
		false
		5200000
		16970.78
		0.0379
		0.0004283
		16970.78
		0
		0
		5200000
		5200000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		52
		1
		National Cooperative Bank, N.A.
		08-02-2021
		5000000
		120
		09-01-2031
		0.0302
		0.0302
		3
		1
		10-01-2021
		true
		1
		WL
		3
		12758.1
		5000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		02-28-2031
		05-31-2031
		
			The Renee Owners, Inc.
			141-50 85th Road
			Briarwood
			NY
			11435
			Incomplete
			CH
			0
			119
			119
			1963
			2001
			31760000
			MAI
			06-03-2021
			31760000
			07-30-2021
			MAI
			96.7
			96.7
			6
			N
			0
			0
			0
			06-03-2021
			06-03-2021
			06-03-2021
			2819678
			2819678
			1263398
			1263398
			1556279
			1556279
			1531279
			1531279
			UW
			CREFC
			153026.45
			10.17
			10.17
			10
			10
			F
		
		false
		false
		5000000
		13002.78
		0.0302
		0.0009
		13002.78
		5000000
		5000000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		53
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		07-07-2021
		5000000
		120
		07-11-2031
		360
		0.0341
		0.0341
		3
		1
		60
		08-11-2021
		true
		1
		WL
		5
		14208.33
		5000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2031
		
			U-STOR-IT - MELROSE PARK
			4501 WEST NORTH AVENUE
			Melrose Park
			IL
			60160
			Cook
			SS
			60543
			60543
			583
			583
			1965
			2016
			7850000
			MAI
			05-13-2021
			0.96
			6
			11-11-2023
			N
			05-31-2021
			829895.12
			295288.26
			534606.86
			528506.86
			UW
			CREFC
			2.01
			1.98
			F
		
		false
		false
		5000000
		14681.94
		0.0341
		0.0001283
		14681.94
		0
		0
		5000000
		5000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		54
		1
		National Cooperative Bank, N.A.
		08-31-2021
		5000000
		120
		09-01-2031
		480
		0.0284
		0.0284
		3
		1
		10-01-2021
		true
		1
		WL
		2
		17441.26
		4994392.07
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2031
		05-31-2031
		
			Hudson House Tenants Corporation
			100 Ardsley Avenue West
			Ardsley-On-Hudson
			NY
			10503
			Westchester
			CH
			0
			84
			84
			1937
			2016
			50200000
			MAI
			07-14-2021
			50200000
			07-28-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			07-14-2021
			07-14-2021
			07-14-2021
			3815770
			3815770
			1779006
			1779006
			2036764
			2036764
			2002264
			2002264
			UW
			CREFC
			209328.26
			9.73
			9.73
			9.57
			9.57
			F
		
		false
		false
		4994392.07
		17441.26
		0.0284
		0.0009
		12214.06
		5227.2
		4989164.87
		4989164.87
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		55
		10-13-2021
		11-12-2021
		Bank of America, National Association
		09-09-2021
		4900000
		120
		10-01-2031
		0.03623
		0.03623
		3
		1
		120
		11-01-2021
		true
		1
		WL
		3
		0
		4900000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		10-31-2023
		06-30-2031
		06-30-2031
		
			LINCOLN MHC
			6694 CO-2
			Commerce City
			CO
			80022
			Adams
			MH
			85
			85
			1955
			10040000
			MAI
			06-09-2021
			1
			6
			X
			05-31-2021
			680147
			243515
			436632
			432382
			UW
			CREFC
			2.43
			2.4
			F
		
		false
		false
		4900000
		15287.05
		0.03623
		0.0008033
		15287.05
		0
		0
		4900000
		4900000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		56
		1
		National Cooperative Bank, N.A.
		07-21-2021
		4750000
		120
		08-01-2031
		360
		0.0312
		0.0312
		3
		1
		09-01-2021
		true
		1
		WL
		2
		20334.91
		4734422.16
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			60 West Broad Street, Inc.
			60 West Broad Street
			Mt. Vernon
			NY
			10552
			Westchester
			CH
			0
			81
			81
			1924
			2000
			15730000
			MAI
			04-12-2021
			15730000
			06-11-2021
			MAI
			94.5
			94.5
			6
			N
			0
			0
			0
			04-12-2021
			04-12-2021
			04-12-2021
			2011528
			2011528
			938744
			938744
			1072784
			1072784
			1047584
			1047584
			UW
			CREFC
			243814.55
			4.4
			4.4
			4.29
			4.29
			F
		
		false
		false
		4734422.16
		20334.91
		0.0312
		0.0009
		12719.81
		7615.1
		4726807.06
		4726807.06
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		57
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		06-17-2021
		4700000
		120
		07-11-2031
		0.0354
		0.0354
		3
		1
		120
		08-11-2021
		true
		1
		WL
		3
		13865
		4700000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2031
		
			WAG HUDSON, WI
			141 CARMICHAEL ROAD
			Hudson
			WI
			54016
			St. Croix
			RT
			14490
			14490
			2012
			8440000
			MAI
			05-01-2021
			1
			6
			11-11-2023
			N
			WALGREENS
			14490
			12-31-2050
			429951.63
			5574.14
			424377.49
			422928.49
			UW
			CREFC
			2.52
			2.51
			F
		
		false
		false
		4700000
		14327.17
		0.0354
		0.0005283
		14327.17
		0
		0
		4700000
		4700000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		58
		10-13-2021
		11-12-2021
		Bank of America, National Association
		08-09-2021
		4500000
		120
		09-01-2031
		0.0438
		0.0438
		3
		1
		120
		10-01-2021
		true
		1
		WL
		3
		16425
		4500000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		10-31-2023
		05-31-2031
		05-31-2031
		
			MONTE CRISTO ADULT COMMUNITY
			887 COUNT DRIVE
			Livingston
			CA
			95334
			Merced
			MH
			78
			78
			2004
			10550000
			MAI
			04-16-2021
			0.94
			6
			X
			05-31-2021
			485424
			156881
			328543
			324643
			UW
			CREFC
			1.64
			1.62
			F
		
		false
		false
		4500000
		16972.5
		0.0438
		0.0001283
		16972.5
		0
		0
		4500000
		4500000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		59
		10-13-2021
		11-12-2021
		Bank of America, National Association
		08-31-2021
		4500000
		84
		09-01-2028
		0.03573
		0.03573
		3
		1
		84
		10-01-2021
		true
		1
		WL
		3
		13398.75
		4500000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		10-31-2023
		04-30-2028
		04-30-2028
		
			BUXBEAR SELF STORAGE
			1985 WEST HAYDEN AVENUE
			Hayden
			ID
			83835
			Kootenai
			SS
			67705
			67705
			501
			501
			2016
			7400000
			MAI
			08-02-2021
			0.98
			6
			X
			07-31-2021
			650000
			225383
			424617
			414491
			UW
			CREFC
			2.6
			2.54
			F
		
		false
		false
		4500000
		13845.38
		0.03573
		0.0005033
		13845.38
		0
		0
		4500000
		4500000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		60
		10-13-2021
		11-12-2021
		Bank of America, National Association
		07-20-2021
		4394000
		120
		08-01-2031
		0.036
		0.036
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		13182
		4394000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		04-30-2031
		
			TOMBALL SELF STORAGE
			11133 SPRING CYPRESS ROAD
			Tomball
			TX
			77377
			Harris
			SS
			70110
			70110
			526
			526
			1998
			2020
			7225000
			MAI
			06-13-2021
			0.95
			6
			11-01-2023
			N
			06-30-2021
			772956
			359475.68
			413480.32
			402961.32
			UW
			CREFC
			2.58
			2.51
			F
		
		false
		false
		4394000
		13621.4
		0.036
		0.0001283
		13621.4
		0
		0
		4394000
		4394000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		61
		1
		National Cooperative Bank, N.A.
		08-27-2021
		4300000
		120
		09-01-2031
		480
		0.0307
		0.0307
		3
		1
		10-01-2021
		true
		1
		WL
		2
		15567.31
		4295433.52
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2031
		05-31-2031
		
			12 West 17th St. Tenants Corp.
			12 West 17th Street
			New York
			NY
			10011
			10011
			CH
			0
			11
			11
			1911
			2008
			35960000
			MAI
			06-16-2021
			35960000
			06-25-2021
			MAI
			94
			94
			6
			N
			0
			0
			0
			06-16-2021
			06-16-2021
			06-16-2021
			1505974
			1505974
			637760
			637760
			868214
			868214
			857214
			857214
			UW
			CREFC
			186712.69
			4.65
			4.65
			4.59
			4.59
			F
		
		false
		false
		4295433.52
		15567.31
		0.0307
		0.0009
		11355.46
		4211.85
		4291221.67
		4291221.67
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		62
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		08-26-2021
		4100000
		120
		09-01-2031
		0.0351
		0.0351
		3
		1
		120
		10-01-2021
		true
		1
		WL
		3
		11992.5
		4100000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		08-31-2023
		02-28-2031
		02-28-2031
		
			BROAD STREET PORTFOLIO
			150, 152, 154, 156 AND 158 BROAD STREET
			Summit
			NJ
			07901
			Union
			MF
			10
			10
			2019
			6500000
			MAI
			07-16-2021
			1
			6
			11-01-2023
			N
			07-31-2021
			446047.8
			140561.43
			305486.37
			302986.37
			UW
			CREFC
			2.09
			2.08
			F
		
		false
		false
		4100000
		12392.25
		0.0351
		0.0001283
		12392.25
		0
		0
		4100000
		4100000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		63
		1
		National Cooperative Bank, N.A.
		08-25-2021
		3900000
		120
		09-01-2031
		360
		0.0298
		0.0298
		3
		1
		10-01-2021
		true
		1
		WL
		2
		16400.52
		3893284.48
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2031
		05-31-2031
		
			Oakhurst Gardens Corp
			100 Pelham Road
			New Rochelle
			NY
			10805
			Incomplete
			CH
			0
			59
			59
			1927
			2001
			15700000
			MAI
			12-08-2020
			15700000
			01-06-2021
			MAI
			94.2
			94.2
			6
			N
			0
			0
			0
			12-08-2020
			12-08-2020
			12-08-2020
			1442762
			1442762
			655222
			655222
			787540
			787540
			766540
			766540
			UW
			CREFC
			196885
			4
			4
			3.89
			3.89
			F
		
		false
		false
		3893284.48
		16400.52
		0.0298
		0.0009
		9990.6
		6409.92
		3886874.56
		3886874.56
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		64
		10-13-2021
		11-12-2021
		Bank of America, National Association
		09-01-2021
		3840000
		120
		09-01-2031
		0.0348
		0.0348
		3
		1
		120
		10-01-2021
		true
		1
		WL
		3
		11136
		3840000
		1
		2
		2
		5
		true
		true
		true
		false
		false
		10-31-2023
		05-31-2031
		05-31-2031
		
			Lakeside Villa & Glacier View
			Olympia
			WA
			Thurston
			MH
			91
			91
			1970
			8170000
			06-07-2021
			1
			X
			06-30-2021
			572129
			193361
			378768
			374218
			UW
			2.8
			2.76
			F
		
		false
		false
		3840000
		11507.2
		0.0348
		0.0001283
		11507.2
		0
		0
		3840000
		3840000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		64-001
		10-13-2021
		11-12-2021
		
			LAKESIDE VILLA MOBILE PARK
			6200 FAIR OAKS ROAD SOUTHEAST
			Olympia
			WA
			98513
			Thurston
			MH
			53
			53
			1970
			4870000
			MAI
			06-07-2021
			1
			0
			6
			06-30-2021
			331835
			116334
			215501
			212851
			UW
			CREFC
			07-02-2021
		
		false
	
	
		Prospectus Loan ID
		64-002
		10-13-2021
		11-12-2021
		
			GLACIER VIEW MOBILE PARK
			7138 ENGLEWOOD DRIVE SOUTHEAST
			Olympia
			WA
			98513
			Thurston
			MH
			38
			38
			1970
			3300000
			MAI
			06-07-2021
			1
			0
			6
			06-30-2021
			240294
			77027
			163267
			161367
			UW
			CREFC
			07-02-2021
		
		false
	
	
		Prospectus Loan ID
		65
		10-13-2021
		11-12-2021
		Bank of America, National Association
		09-10-2021
		3700000
		120
		10-01-2031
		0.03744
		0.03744
		3
		1
		120
		11-01-2021
		true
		1
		WL
		3
		0
		3700000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		10-31-2023
		06-30-2031
		06-30-2031
		
			LINDON SELF STORAGE
			81 NORTH 1800 WEST
			Lindon
			UT
			84042
			Utah
			SS
			91645
			91645
			401
			401
			2018
			9920000
			MAI
			06-10-2021
			0.98
			6
			X
			04-30-2021
			635257
			235889
			399368
			385621
			UW
			CREFC
			2.84
			2.75
			F
		
		false
		false
		3700000
		11928.8
		0.03744
		0.0009033
		11928.8
		0
		0
		3700000
		3700000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		66
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		07-15-2021
		3280000
		120
		08-01-2031
		0.037089
		0.037089
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		10137.66
		3280000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2031
		
			RVACATION RV PARK
			428 CAMPGROUND ROAD
			Selma
			NC
			27576
			Johnston
			MH
			172
			172
			1969
			5590000
			MAI
			06-09-2021
			0.65
			6
			11-01-2023
			N
			03-31-2021
			751775.51
			299615.02
			452160.49
			445751.77
			UW
			CREFC
			3.67
			3.61
			F
		
		false
		false
		3280000
		10475.58
		0.037089
		0.0001283
		10475.58
		0
		0
		3280000
		3280000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		67
		1
		National Cooperative Bank, N.A.
		07-29-2021
		3250000
		120
		08-01-2031
		0.0319
		0.0319
		3
		1
		09-01-2021
		true
		1
		WL
		3
		8759.58
		3250000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			Archer Cooperative, Inc.
			1430-1480 Theriot Avenue
			Bronx
			NY
			10460
			Bronx
			CH
			0
			168
			168
			1958
			2001
			33530000
			MAI
			06-01-2021
			33530000
			06-30-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			06-01-2021
			06-01-2021
			06-01-2021
			4048596
			4048596
			2006465
			2006465
			2042131
			2042131
			1997231
			1997231
			UW
			CREFC
			105101.96
			19.43
			19.43
			19
			19
			F
		
		false
		false
		3250000
		8927.57
		0.0319
		0.0009
		8927.57
		3250000
		3250000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		68
		1
		National Cooperative Bank, N.A.
		09-03-2021
		3200000
		120
		10-01-2031
		360
		0.0325
		0.0325
		3
		1
		11-01-2021
		true
		1
		WL
		2
		13926.6
		3200000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		03-31-2031
		06-30-2031
		
			Caribbean House, Inc.
			1375 River Road
			Edgewater
			NJ
			07020
			Bergen
			CH
			0
			62
			62
			1961
			2004
			18100000
			MAI
			05-14-2021
			18100000
			07-13-2021
			MAI
			94.9
			94.9
			6
			N
			0
			0
			0
			05-14-2021
			05-14-2021
			05-14-2021
			1729282
			1729282
			713843
			713843
			1015439
			1015439
			999839
			999839
			UW
			CREFC
			167012.99
			6.08
			6.08
			5.98
			5.98
			F
		
		false
		false
		3200000
		13926.6
		0.0325
		0.0009
		8955.56
		4971.04
		3200000
		3195028.96
		10-01-2021
		1
		B
		NCB
		false
	
	
		Prospectus Loan ID
		69
		1
		National Cooperative Bank, N.A.
		07-27-2021
		2800000
		120
		08-01-2031
		0.0305
		0.0305
		3
		1
		09-01-2021
		true
		1
		WL
		3
		7215.51
		2800000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			111-127 Cabrini Apartments Corp
			115 Cabrini Boulevard
			New York
			NY
			10033
			Incomplete
			CH
			0
			36
			36
			1927
			2014
			26570000
			MAI
			05-06-2021
			26570000
			06-23-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-06-2021
			05-06-2021
			05-06-2021
			1058714
			1058714
			499171
			499171
			559543
			559543
			549543
			549543
			UW
			CREFC
			86616.56
			6.46
			6.46
			6.35
			6.35
			F
		
		false
		false
		2800000
		7353.89
		0.0305
		0.0009
		7353.89
		2800000
		2800000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		70
		1
		National Cooperative Bank, N.A.
		07-28-2021
		2800000
		120
		08-01-2031
		0.0316
		0.0316
		3
		1
		09-01-2021
		true
		1
		WL
		3
		7475.74
		2800000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			94-102 Hamilton Place HDFC
			90-102 Hamilton Place
			New York
			NY
			10031
			Incomplete
			CH
			0
			54
			54
			1909
			2006
			24700000
			MAI
			05-18-2021
			24700000
			06-29-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			05-18-2021
			05-18-2021
			05-18-2021
			1246847
			1246847
			583906
			583906
			662941
			662941
			657541
			657541
			UW
			CREFC
			89707.85
			7.39
			7.39
			7.33
			7.33
			F
		
		false
		false
		2800000
		7619.11
		0.0316
		0.0009
		7619.11
		2800000
		2800000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		71
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-03-2021
		2800000
		120
		07-01-2031
		360
		0.0475
		0.0475
		3
		1
		36
		08-01-2021
		true
		1
		WL
		5
		11083.33
		2800000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2031
		
			4601 S INDIANA AVE
			4601 SOUTH INDIANA AVENUE
			Chicago
			IL
			60653
			Cook
			MF
			18
			18
			1901
			2019
			4025000
			MAI
			04-29-2021
			1
			6
			11-01-2023
			N
			03-31-2021
			329084
			80373
			248711
			240481
			UW
			CREFC
			1.42
			1.37
			F
		
		false
		false
		2800000
		11452.78
		0.0475
		0.0001283
		11452.78
		0
		0
		2800000
		2800000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		72
		1
		National Cooperative Bank, N.A.
		07-30-2021
		2775000
		120
		08-01-2031
		360
		0.0309
		0.0309
		3
		1
		09-01-2021
		true
		1
		WL
		2
		11834.64
		2765848.69
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			250 North Village Owners, Inc.
			250 North Village Avenue
			Rockville Centre
			NY
			11570
			Nassau
			CH
			0
			70
			70
			1967
			2018
			23100000
			MAI
			05-24-2021
			23100000
			06-02-2021
			MAI
			97
			97
			6
			N
			0
			0
			0
			05-24-2021
			05-24-2021
			05-24-2021
			1898568
			1898568
			546319
			546319
			1352249
			1352249
			1330949
			1330949
			UW
			CREFC
			142042.96
			9.52
			9.52
			9.37
			9.37
			F
		
		false
		false
		2765848.69
		11834.64
		0.0309
		0.0009
		7359.46
		4475.18
		2761373.51
		2761373.51
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		73
		1
		National Cooperative Bank, N.A.
		08-20-2021
		2750000
		120
		09-01-2031
		360
		0.0299
		0.0299
		3
		1
		10-01-2021
		true
		1
		WL
		2
		11579.28
		2745272.8
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2031
		05-31-2031
		
			White Oak Cooperative Housing Corp.
			50-60 and 51-61 White Oak Street
			New Rochelle
			NY
			10801
			Westchester
			CH
			0
			157
			157
			1953
			2006
			28100000
			MAI
			04-29-2021
			28100000
			06-22-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			04-29-2021
			04-29-2021
			04-29-2021
			3629641
			3629641
			2116604
			2116604
			1513037
			1513037
			1457737
			1457737
			UW
			CREFC
			138938.2
			10.89
			10.89
			10.49
			10.49
			F
		
		false
		false
		2745272.8
		11579.28
		0.0299
		0.0009
		7068.31
		4510.97
		2740761.83
		2740761.83
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		74
		10-13-2021
		11-12-2021
		Bank of America, National Association
		08-17-2021
		2550000
		120
		09-01-2031
		0.035
		0.035
		3
		1
		120
		10-01-2021
		true
		1
		WL
		3
		7437.5
		2550000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		10-31-2023
		05-31-2031
		05-31-2031
		
			BROOKVILLE MHC
			6200 SOUTH BROOKVILLE ROAD
			Indianapolis
			IN
			46219
			Marion
			MH
			156
			156
			1955
			2017
			6380000
			MAI
			06-13-2021
			0.85
			6
			X
			06-30-2021
			646013
			243116
			402897
			388857
			UW
			CREFC
			4.45
			4.3
			F
		
		false
		false
		2550000
		7685.42
		0.035
		0.0001283
		7685.42
		0
		0
		2550000
		2550000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		75
		1
		National Cooperative Bank, N.A.
		08-25-2021
		2500000
		120
		09-01-2031
		0.0303
		0.0303
		3
		1
		10-01-2021
		true
		1
		WL
		3
		6400.18
		2500000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		02-28-2031
		05-31-2031
		
			Garden Lofts Corp.
			131 - 133 West 28th Street
			New York
			NY
			10001
			New York
			CH
			0
			23
			23
			1908
			2006
			30750000
			MAI
			05-10-2021
			30750000
			06-17-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			05-10-2021
			05-10-2021
			05-10-2021
			1499228
			1499228
			769797
			769797
			729431
			729431
			712631
			712631
			UW
			CREFC
			76782.21
			9.5
			9.5
			9.28
			9.28
			F
		
		false
		false
		2500000
		6522.92
		0.0303
		0.0009
		6522.92
		2500000
		2500000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		76
		1
		National Cooperative Bank, N.A.
		08-26-2021
		2500000
		120
		09-01-2031
		360
		0.0303
		0.0303
		3
		1
		10-01-2021
		true
		1
		WL
		2
		10580.59
		2495731.91
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2031
		05-31-2031
		
			NW Mad-95 Owners Corp.
			27 East 95th Street
			New York
			NY
			10128
			New York
			CH
			0
			24
			24
			1898
			2016
			61775000
			MAI
			07-06-2021
			61775000
			08-04-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			07-06-2021
			07-06-2021
			07-06-2021
			2413908
			2413908
			761971
			761971
			1651937
			1651937
			1614437
			1614437
			UW
			CREFC
			126974.4
			13.01
			13.01
			12.72
			12.72
			F
		
		false
		false
		2495731.91
		10580.59
		0.0303
		0.0009
		6511.78
		4068.81
		2491663.1
		2491663.1
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		77
		1
		National Cooperative Bank, N.A.
		07-27-2021
		2500000
		120
		08-01-2031
		360
		0.0322
		0.0322
		3
		1
		09-01-2021
		true
		1
		WL
		2
		10839.04
		2491951.71
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			Crescent Tenants Corp.
			31-85 Crescent Street
			Astoria
			NY
			11106
			Queens
			CH
			0
			116
			116
			1958
			2011
			50050000
			MAI
			06-09-2021
			50050000
			06-14-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			06-09-2021
			06-09-2021
			06-09-2021
			2383464
			2383464
			1128565
			1128565
			1254899
			1254899
			1225649
			1225649
			UW
			CREFC
			130041.35
			9.65
			9.65
			9.42
			9.42
			F
		
		false
		false
		2491951.71
		10839.04
		0.0322
		0.0009
		6909.63
		3929.41
		2488022.3
		2488022.3
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		78
		1
		National Cooperative Bank, N.A.
		08-26-2021
		2450000
		120
		09-01-2031
		360
		0.032
		0.032
		3
		1
		10-01-2021
		true
		1
		WL
		2
		10595.44
		2445937.89
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2031
		05-31-2031
		
			Jackson Manor, Inc.
			90-10 34th Avenue
			Jackson Heights
			NY
			11372
			Incomplete
			CH
			0
			112
			112
			1956
			2004
			25200000
			MAI
			04-16-2021
			25200000
			04-28-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			04-16-2021
			04-16-2021
			04-16-2021
			1848687
			1848687
			1066247
			1066247
			782440
			782440
			760040
			760040
			UW
			CREFC
			127226.02
			6.15
			6.15
			5.98
			5.98
			F
		
		false
		false
		2445937.89
		10595.44
		0.032
		0.0009
		6739.92
		3855.52
		2442082.37
		2442082.37
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		79
		1
		National Cooperative Bank, N.A.
		08-16-2021
		2450000
		120
		09-01-2031
		360
		0.0311
		0.0311
		3
		1
		10-01-2021
		true
		1
		WL
		2
		10475.21
		2445874.37
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2031
		05-31-2031
		
			Midland Manor Owners Corp.
			182-25 Wexford Terrace
			Jamaica Estates
			NY
			11432
			Incomplete
			CH
			0
			97
			97
			1951
			2011
			18100000
			MAI
			03-10-2021
			18100000
			05-21-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			03-10-2021
			03-10-2021
			03-10-2021
			1834604
			1834604
			938106
			938106
			896498
			896498
			876898
			876898
			UW
			CREFC
			125736.04
			7.13
			7.13
			6.98
			6.98
			F
		
		false
		false
		2445874.37
		10475.21
		0.0311
		0.0009
		6550.19
		3925.02
		2441949.35
		2441949.35
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		80
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		07-08-2021
		2306000
		120
		08-01-2031
		360
		0.03845
		0.03845
		3
		1
		09-01-2021
		true
		1
		WL
		2
		10804.13
		2299405.49
		1
		1
		1
		5
		false
		true
		false
		false
		false
		04-30-2031
		
			LOAD & LOCK MINI STORAGE
			13505 STATE ROUTE 68
			Findlay
			OH
			45840
			Hancock
			SS
			47600
			47600
			307
			307
			1997
			2017
			3075000
			MAI
			12-21-2020
			1
			6
			11-01-2023
			N
			12-31-2020
			323255.73
			79994.33
			243261.4
			238501.4
			UW
			CREFC
			1.88
			1.84
			F
		
		false
		false
		2299405.49
		10804.13
		0.03845
		0.0008283
		7613.27
		3190.86
		0
		2296214.63
		2296214.63
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		81
		1
		National Cooperative Bank, N.A.
		08-31-2021
		2150000
		120
		09-01-2031
		360
		0.0298
		0.0298
		3
		1
		10-01-2021
		true
		1
		WL
		2
		9041.31
		2146297.86
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2031
		05-31-2031
		
			35 East Tenants Corp.
			35 East 30th Street
			New York
			NY
			10016
			New York
			CH
			0
			40
			40
			1906
			2000
			33525000
			MAI
			05-25-2021
			33525000
			06-11-2021
			MAI
			93.8
			93.8
			6
			N
			0
			0
			0
			05-25-2021
			05-25-2021
			05-25-2021
			1335746
			1335746
			782311
			782311
			553435
			553435
			546235
			546235
			UW
			CREFC
			108516.67
			5.1
			5.1
			5.03
			5.03
			F
		
		false
		false
		2146297.86
		9041.31
		0.0298
		0.0009
		5507.64
		3533.67
		2142764.19
		2142764.19
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		82
		1
		National Cooperative Bank, N.A.
		08-31-2021
		1900000
		120
		09-01-2031
		360
		0.0306
		0.0306
		3
		1
		10-01-2021
		true
		1
		WL
		2
		8072.09
		1896772.91
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2031
		05-31-2031
		
			Hudson Park Co-Operative Apts., Inc.
			164 Church Street
			New Rochelle
			NY
			10805
			Incomplete
			CH
			0
			59
			59
			1957
			2000
			13100000
			MAI
			06-08-2021
			13100000
			06-25-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			06-08-2021
			06-08-2021
			06-08-2021
			1492032
			1492032
			635996
			635996
			856036
			856036
			841036
			841036
			UW
			CREFC
			96836.65
			8.84
			8.84
			8.68
			8.68
			F
		
		false
		false
		1896772.91
		8072.09
		0.0306
		0.0009
		4998
		3074.09
		1893698.82
		1893698.82
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		83
		1
		National Cooperative Bank, N.A.
		07-30-2021
		1750000
		120
		08-01-2031
		360
		0.0332
		0.0332
		3
		1
		09-01-2021
		true
		1
		WL
		2
		7683.5
		1744470.31
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			Greenestreet Associates, Inc.
			17 Greene Street
			New York
			NY
			10013
			Manhattan
			CH
			0
			5
			5
			1904
			2012
			20400000
			MAI
			05-04-2021
			20400000
			05-20-2021
			MAI
			94.5
			94.5
			6
			N
			0
			0
			0
			05-04-2021
			05-04-2021
			05-04-2021
			1149837
			1149837
			302356
			302356
			847481
			847481
			844781
			844781
			UW
			CREFC
			92217.74
			9.19
			9.19
			9.16
			9.16
			F
		
		false
		false
		1744470.31
		7683.5
		0.0332
		0.0009
		4987.25
		2696.25
		1741774.06
		1741774.06
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		84
		10-13-2021
		11-12-2021
		Bank of America, National Association
		09-09-2021
		1700000
		120
		10-01-2031
		0.03423
		0.03423
		3
		1
		120
		11-01-2021
		true
		1
		WL
		3
		0
		1700000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		10-31-2023
		06-30-2031
		06-30-2031
		
			SUNSET VIEW MHC
			3150 S PLATTE RIVER DRIVE
			Englewood
			CO
			80110
			Arapahoe
			MH
			32
			32
			1965
			3610000
			MAI
			06-09-2021
			1
			6
			X
			05-31-2021
			234811
			80651
			154160
			152560
			UW
			CREFC
			2.61
			2.59
			F
		
		false
		false
		1700000
		5010.89
		0.03423
		0.0017703
		5010.89
		0
		0
		1700000
		1700000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		85
		1
		National Cooperative Bank, N.A.
		07-29-2021
		1650000
		120
		08-01-2031
		360
		0.0316
		0.0316
		3
		1
		09-01-2021
		true
		1
		WL
		2
		7099.65
		1644628.66
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			Cherry Lane Owners Corp.
			42-95 Main Street
			Flushing
			NY
			11355
			Queens
			CH
			0
			71
			71
			1959
			1996
			25640000
			MAI
			06-09-2021
			25640000
			07-21-2021
			MAI
			95.2
			95.2
			6
			N
			0
			0
			0
			06-09-2021
			06-09-2021
			06-09-2021
			1734794
			1734794
			614174
			614174
			1120620
			1120620
			1104620
			1104620
			UW
			CREFC
			85218.25
			13.15
			13.15
			12.97
			12.97
			F
		
		false
		false
		1644628.66
		7099.65
		0.0316
		0.0009
		4475.22
		2624.43
		1642004.23
		1642004.23
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		86
		1
		National Cooperative Bank, N.A.
		07-26-2021
		1500000
		120
		08-01-2031
		480
		0.0336
		0.0336
		3
		1
		09-01-2021
		true
		1
		WL
		2
		5685.59
		1497165.05
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			Delano Tenants Corp
			99-15 66th Avenue
			Rego Park
			NY
			11374
			Incomplete
			CH
			0
			53
			53
			1954
			2012
			14990000
			MAI
			05-18-2021
			14990000
			07-13-2021
			MAI
			94
			94
			6
			N
			0
			0
			0
			05-18-2021
			05-18-2021
			05-18-2021
			1081606
			1081606
			555525
			555525
			526081
			526081
			509881
			509881
			UW
			CREFC
			68233.59
			7.71
			7.71
			7.47
			7.47
			F
		
		false
		false
		1497165.05
		5685.59
		0.0336
		0.0009
		4331.8
		1353.79
		1495811.26
		1495811.26
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		87
		10-13-2021
		11-12-2021
		Bank of America, National Association
		09-09-2021
		1300000
		60
		10-01-2026
		0.03717
		0.03717
		3
		1
		60
		11-01-2021
		true
		1
		WL
		3
		0
		1300000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		10-31-2023
		06-30-2026
		06-30-2026
		
			ARROYO MHC
			1015 GLADE LANE
			Farmington
			NM
			87401
			San Juan
			MH
			61
			61
			1962
			2000000
			MAI
			06-04-2021
			0.87
			6
			X
			04-30-2021
			176641
			44758
			131883
			128833
			UW
			CREFC
			2.69
			2.63
			F
		
		false
		false
		1300000
		4160.98
		0.03717
		0.0022463
		4160.98
		0
		0
		1300000
		1300000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		88
		1
		National Cooperative Bank, N.A.
		07-29-2021
		1300000
		120
		08-01-2031
		120
		0.0319
		0.0319
		3
		1
		09-01-2021
		true
		1
		WL
		1
		12667.23
		1281668.22
		1
		1
		1
		10
		false
		false
		false
		false
		0
		01-31-2031
		04-30-2031
		
			25 Indian Road Owners Corp.
			25 Indian Road
			New York
			NY
			10034
			Manhattan
			CH
			0
			49
			49
			1953
			2011
			30400000
			MAI
			05-05-2021
			30400000
			06-20-2021
			MAI
			95.1
			95.1
			6
			N
			0
			0
			0
			05-05-2021
			05-05-2021
			05-05-2021
			1214471
			1214471
			593008
			593008
			621463
			621463
			607663
			607663
			UW
			CREFC
			151946.94
			4.09
			4.09
			4
			4
			F
		
		false
		false
		1281668.22
		12667.23
		0.0319
		0.0009
		3520.67
		9146.56
		1272521.66
		1272521.66
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		89
		1
		National Cooperative Bank, N.A.
		08-26-2021
		1200000
		120
		09-01-2031
		0.0315
		0.0315
		3
		1
		10-01-2021
		true
		1
		WL
		3
		3193.75
		1200000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		02-28-2031
		05-28-2031
		
			Village Gardens Tenants Corp.
			304-320 Fenimore Road
			Mamaroneck
			NY
			10543
			Westchester
			CH
			0
			34
			34
			1958
			2006
			9400000
			MAI
			07-21-2021
			9400000
			07-28-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			07-21-2021
			07-21-2021
			07-21-2021
			899574
			899574
			337709
			337709
			561865
			561865
			552965
			552965
			UW
			CREFC
			38326.4
			14.66
			14.66
			14.43
			14.43
			F
		
		false
		false
		1200000
		3255
		0.0315
		0.0009
		3255
		1200000
		1200000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		90
		1
		National Cooperative Bank, N.A.
		07-20-2021
		1100000
		120
		08-01-2031
		360
		0.0339
		0.0339
		3
		1
		09-01-2021
		true
		1
		WL
		2
		4872.2
		1096569.49
		1
		1
		1
		10
		false
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			482 East 74th St Apt Corp
			482 East 74th St
			New York
			NY
			10021
			Incomplete
			CH
			0
			20
			20
			1875
			2018
			6510000
			MAI
			05-03-2021
			6510000
			05-10-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			05-03-2021
			05-03-2021
			05-03-2021
			450602
			450602
			207868
			207868
			242734
			242734
			236734
			236734
			UW
			CREFC
			58490.12
			4.15
			4.15
			4.05
			4.05
			F
		
		false
		false
		1096569.49
		4872.2
		0.0339
		0.0009
		3201.07
		1671.13
		1094898.36
		1094898.36
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		91
		1
		National Cooperative Bank, N.A.
		08-17-2021
		1000000
		120
		09-01-2031
		360
		0.032
		0.032
		3
		1
		10-01-2021
		true
		1
		WL
		2
		4324.67
		998342
		1
		1
		1
		10
		false
		true
		false
		false
		0
		02-28-2031
		05-31-2031
		
			Sherwood Village Cooperative B Inc.
			99-11 60th Avenue
			Corona
			NY
			11368
			Incomplete
			CH
			0
			134
			134
			1958
			2009
			31100000
			MAI
			03-31-2021
			31100000
			05-06-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-31-2021
			03-31-2021
			03-31-2021
			3072167
			3072167
			1540728
			1540728
			1531439
			1531439
			1497689
			1497689
			UW
			CREFC
			51895.59
			29.51
			29.51
			28.86
			28.86
			F
		
		false
		false
		998342
		4324.67
		0.032
		0.0009
		2750.99
		1573.68
		996768.32
		996768.32
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		92
		1
		National Cooperative Bank, N.A.
		08-23-2021
		1000000
		120
		09-01-2031
		120
		0.0329
		0.0329
		3
		1
		10-01-2021
		true
		1
		WL
		1
		9790.51
		992951.16
		1
		1
		1
		10
		false
		false
		false
		false
		0
		02-28-2031
		05-31-2031
		
			22321 Owners Corporation
			223 West  21st  Street
			New York
			NY
			10011
			Manhattan
			CH
			0
			55
			55
			1899
			2004
			48600000
			MAI
			05-20-2021
			48600000
			06-28-2021
			MAI
			94.6
			94.6
			6
			N
			0
			0
			0
			05-20-2021
			05-20-2021
			05-20-2021
			2343786
			2343786
			929117
			929117
			1414669
			1414669
			1398469
			1398469
			UW
			CREFC
			117497.43
			12.04
			12.04
			11.9
			11.9
			F
		
		false
		false
		992951.16
		9790.51
		0.0329
		0.0009
		2813.09
		6977.42
		985973.74
		985973.74
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		1A
		10-13-2021
		11-12-2021
		Bank of America, National Association
		09-10-2021
		127000000
		120
		10-01-2031
		0.027185
		0.027185
		3
		1
		120
		11-01-2021
		1
		PP
		3
		5000000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			664000000
			08-10-2021
			MAI
			N
		
		false
		false
		5000000
		11704.65
		0.027185
		0.0001283
		11704.65
		0
		0
		5000000
		5000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2A
		10-13-2021
		11-12-2021
		Bank of America, National Association/Wells Fargo Bank, National Association
		08-31-2021
		75000000
		60
		09-01-2026
		360
		0.03802
		0.03802
		3
		1
		10-01-2021
		1
		PP
		2
		31452990.07
		1
		0
		false
		true
		false
		false
		false
		
			NA
			NA
			308000000
			08-23-2021
			MAI
			N
		
		false
		false
		31452990.07
		146812.43
		0.03802
		0.0001283
		102975.34
		43837.09
		0
		31409152.98
		31409152.98
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2B
		10-13-2021
		11-12-2021
		Bank of America, National Association/Wells Fargo Bank, National Association
		08-31-2021
		75000000
		60
		09-01-2026
		360
		0.03802
		0.03802
		3
		1
		10-01-2021
		1
		PP
		2
		4992538.11
		1
		0
		false
		true
		false
		false
		false
		
			NA
			NA
			308000000
			08-23-2021
			MAI
			N
		
		false
		false
		4992538.11
		23303.56
		0.03802
		0.0001283
		16345.29
		6958.27
		0
		4985579.84
		4985579.84
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	





  
    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)(xiv)
    Most Recent Debt Service Amount
    With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment.  With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment.  With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(d)(28)(xv)
    Debt Service Coverage 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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(d)(28)(xvi)
    Most Recent Debt Service Coverage Ratio (Net Operating Income)
    With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(d)(28)(xvii)
    Debt Service Coverage 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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(d)(28)(xviii)
    Most Recent Debt Service Coverage Ratio (Net Cash Flow)
    With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(e)(6)
    Servicer and Trustee Fee Rate
    With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
  
  
    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
    The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association. The abridged names are displayed due to character limitations.
  
  
    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)(2)
    Property Address
    With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
  
  
    Item 2(d)(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)(23)
    Defeasance Option Start Date
    With respect to Asset Nos. 1, 2 and 12 the defeasance or yield maintenance, as applicable, option start date specified assumes that no other companion loans forming part of the related whole loan that remain to be securitized are actually securitized.  If any such remaining companion loans are securitized, the defeasance option start date will generally be two years following the securitization date of the last-securitized such companion loan in the related whole loan, subject to an outside date that occurs a fixed period of time from the loan origination date, typically 3 years.
  
  
    Item 2(d)(28)(i)
    Date of Financials as 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(a)(2)
    Asset Number
    With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 127000000 however this is now split into Asset Number 1 and 1A with Original Loan Amounts of 122000000 and 5000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for asset 2 (adding loan 2A and 2B).
  
  
    Item 2(c)(15)
    Loan Structure
    With respect to Asset No 1, 2, 12, 16, 22 and 33 the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari-passu notes.  With respect to Asset No 5, the related mortgage loan is the senior portion of a mortgage loan structure evidenced by a senior note and a subordinate note.  With respect to Asset No 23, the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari-passu notes and a subordinate note.  In the case of Asset No 1, 2, 12, 16, 22 and 33, one or more of the other notes evidencing the senior portion of the mortgage loan structure are outside the trust. In the case of Asset No 5, the note evidencing the subordinate portion of the mortgage loan structure is outside the trust.  In the case of Asset No 23, the other notes evidencing the senior portion of the mortgage loan structure, and the note evidencing the subordinate portion of the mortgage loan structure, are outside the trust.
  
  
    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.
  





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

You May Also Be Interested In





Related Categories

SEC Filings