Close

Form 10-D WELLS FARGO COMMERCIAL For: May 17

May 27, 2022 2:19 PM EDT

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

FORM 10-D

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

For the monthly distribution period from:   April 19, 2022 to May 17, 2022

Commission File Number of issuing entity:  333-226486-19

Central Index Key Number of issuing entity:  0001851817

Wells Fargo Commercial Mortgage Trust 2021-C59
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226486

Central Index Key Number of depositor:  0000850779

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

Central Index Key Number of sponsor (if applicable):  0001624053

Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)

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

LMF Commercial, 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):  0001685185

UBS AG
(Exact name of sponsor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable):  0001549574

Barclays Capital Real Estate Inc.
(Exact name of sponsor as specified in its charter)

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

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

35-7287127
38-4169353
38-4169354
(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  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 17, 2022 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2021-C59.

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

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2021-C59 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from April 19, 2022 to May 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on May 10, 2022. The CIK number for the Depositor is 0000850779.

Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Argentic is 0001624053.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors and mortgage loan sellers, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The CIK number of LMF is 0001592182.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Wells Fargo is 0000740906.

UBS AG ("UBS AG"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for UBS AG is 0001685185.

BSPRT CMBS Finance, LLC, one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 11, 2022. The Central Index Key number for  BSPRT CMBS Finance, LLC is 0001722518.

Barclays Capital Real Estate Inc., one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 12, 2022. The Central Index Key number for  Barclays Capital Real Estate Inc. is 0001549574.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226486-19 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226486-19 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2021-C59, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

*REO Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2021-C59, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/18/2022

$6,100.79

  Current Distribution Date

05/17/2022

$5,892.26

 

Interest Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2021-C59, relating to the May 17, 2022 distribution.

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

 

SIGNATURES

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

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

 

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: May 27, 2022

 

 

 

     

Distribution Date:

05/17/22

Wells Fargo Commercial Mortgage Trust 2021-C59

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2021-C59

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

3

 

Attention: A.J. Sfarra

 

[email protected]

Certificate Interest Reconciliation Detail

4

 

30 Hudson Yards, 15th Floor | New York, NY 10001 | United States

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Exchangeable Certificate Detail

5

 

 

 

 

 

 

 

Investor Relations

 

[email protected]

Exchangeable Certificate Factor Detail

6

 

 

 

 

 

 

 

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

Additional Information

7

Special Servicer

Argentic Services Company LP

 

 

Bond / Collateral Reconciliation - Cash Flows

8

 

Andrew Hundertmark

(469) 609-2001

[email protected]

Bond / Collateral Reconciliation - Balances

9

 

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

 

Current Mortgage Loan and Property Stratification

10-14

Asset Representations

Pentalpha Surveillance LLC

 

 

 

 

Reviewer & Operating

 

 

 

Mortgage Loan Detail (Part 1)

15-17

Advisor

 

 

 

Mortgage Loan Detail (Part 2)

18-20

 

Don Simon

(203) 660-6100

 

Principal Prepayment Detail

21

 

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

 

Historical Detail

22

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Delinquency Loan Detail

23

 

Corporate Trust Services (CMBS)

 

[email protected];

Collateral Stratification and Historical Detail

24

 

 

 

[email protected]

 

 

 

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

 

 

Specially Serviced Loan Detail - Part 1

25

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Specially Serviced Loan Detail - Part 2

26

 

 

 

 

 

 

 

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Modified Loan Detail

27

 

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

 

 

Historical Liquidated Loan Detail

28

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

29

 

 

 

 

Interest Shortfall Detail - Collateral Level

30

 

 

 

 

Supplemental Notes

31

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 31

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                        Beginning Balance

Distribution

Distribution

Penalties

Realized Losses            Total Distribution      Ending Balance

Support¹ Support¹

 

A-1

95003CAA8

0.601000%

21,533,000.00

17,990,777.73

351,658.14

9,010.38

0.00

0.00

360,668.52

17,639,119.59

30.14%

30.00%

A-2

95003CAB6

1.354000%

17,221,000.00

17,221,000.00

0.00

19,431.03

0.00

0.00

19,431.03

17,221,000.00

30.14%

30.00%

A-3

95003CAC4

1.958000%

24,500,000.00

24,500,000.00

0.00

39,975.83

0.00

0.00

39,975.83

24,500,000.00

30.14%

30.00%

A-SB

95003CAD2

2.298000%

25,376,000.00

25,376,000.00

0.00

48,595.04

0.00

0.00

48,595.04

25,376,000.00

30.14%

30.00%

A-4

95003CAE0

2.343000%

154,489,000.00

154,489,000.00

0.00

301,639.77

0.00

0.00

301,639.77

154,489,000.00

30.14%

30.00%

A-5

95003CAJ9

2.626000%

335,118,000.00

335,118,000.00

0.00

733,349.89

0.00

0.00

733,349.89

335,118,000.00

30.14%

30.00%

A-S

95003CAN0

2.883000%

56,791,000.00

56,791,000.00

0.00

136,440.38

0.00

0.00

136,440.38

56,791,000.00

23.23%

23.13%

B

95003CAS9

3.034000%

41,302,000.00

41,302,000.00

0.00

104,425.22

0.00

0.00

104,425.22

41,302,000.00

18.21%

18.13%

C

95003CAW0

3.284000%

39,238,000.00

39,238,000.00

0.00

107,381.33

0.00

0.00

107,381.33

39,238,000.00

13.44%

13.38%

D

95003CBE9

2.500000%

25,814,000.00

25,814,000.00

0.00

53,779.17

0.00

0.00

53,779.17

25,814,000.00

10.30%

10.25%

E

95003CBG4

2.500000%

19,619,000.00

19,619,000.00

0.00

40,872.92

0.00

0.00

40,872.92

19,619,000.00

7.91%

7.88%

F

95003CBJ8

2.625000%

21,684,000.00

21,684,000.00

0.00

47,433.75

0.00

0.00

47,433.75

21,684,000.00

5.27%

5.25%

G-RR

95003CBL3

3.950640%

9,293,000.00

9,293,000.00

0.00

30,594.41

0.00

0.00

30,594.41

9,293,000.00

4.14%

4.13%

H-RR*

95003CBN9

3.950640%

34,075,065.00

34,075,065.00

0.00

112,181.92

0.00

0.00

112,181.92

34,075,065.00

0.00%

0.00%

V

95003CBQ2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95003CBS8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

826,053,065.00

822,510,842.73

351,658.14

1,785,111.04

0.00

0.00

2,136,769.18

822,159,184.59

 

 

 

 

X-A

95003CBU3

1.545185%

578,237,000.00

574,694,777.73

0.00

740,008.03

0.00

0.00

740,008.03

574,343,119.59

 

 

X-B

95003CBV1

0.907654%

137,331,000.00

137,331,000.00

0.00

103,874.15

0.00

0.00

103,874.15

137,331,000.00

 

 

X-D

95003CBA7

1.450640%

45,433,000.00

45,433,000.00

0.00

54,922.43

0.00

0.00

54,922.43

45,433,000.00

 

 

X-F

95003CBC3

1.325640%

21,684,000.00

21,684,000.00

0.00

23,954.31

0.00

0.00

23,954.31

21,684,000.00

 

 

Notional SubTotal

 

782,685,000.00

779,142,777.73

0.00

922,758.92

0.00

0.00

922,758.92

778,791,119.59

 

 

 

Deal Distribution Total

 

 

 

351,658.14

2,707,869.96

0.00

0.00

3,059,528.10

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 31

 


 

 

                     

 

 

 

 

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

95003CAA8

835.49796731

16.33112618

0.41844518

0.00000000

0.00000000

0.00000000

0.00000000

16.74957136

819.16684113

A-2

95003CAB6

1,000.00000000

0.00000000

1.12833343

0.00000000

0.00000000

0.00000000

0.00000000

1.12833343

1,000.00000000

A-3

95003CAC4

1,000.00000000

0.00000000

1.63166653

0.00000000

0.00000000

0.00000000

0.00000000

1.63166653

1,000.00000000

A-SB

95003CAD2

1,000.00000000

0.00000000

1.91500000

0.00000000

0.00000000

0.00000000

0.00000000

1.91500000

1,000.00000000

A-4

95003CAE0

1,000.00000000

0.00000000

1.95249998

0.00000000

0.00000000

0.00000000

0.00000000

1.95249998

1,000.00000000

A-5

95003CAJ9

1,000.00000000

0.00000000

2.18833333

0.00000000

0.00000000

0.00000000

0.00000000

2.18833333

1,000.00000000

A-S

95003CAN0

1,000.00000000

0.00000000

2.40250004

0.00000000

0.00000000

0.00000000

0.00000000

2.40250004

1,000.00000000

B

95003CAS9

1,000.00000000

0.00000000

2.52833325

0.00000000

0.00000000

0.00000000

0.00000000

2.52833325

1,000.00000000

C

95003CAW0

1,000.00000000

0.00000000

2.73666675

0.00000000

0.00000000

0.00000000

0.00000000

2.73666675

1,000.00000000

D

95003CBE9

1,000.00000000

0.00000000

2.08333346

0.00000000

0.00000000

0.00000000

0.00000000

2.08333346

1,000.00000000

E

95003CBG4

1,000.00000000

0.00000000

2.08333350

0.00000000

0.00000000

0.00000000

0.00000000

2.08333350

1,000.00000000

F

95003CBJ8

1,000.00000000

0.00000000

2.18750000

0.00000000

0.00000000

0.00000000

0.00000000

2.18750000

1,000.00000000

G-RR

95003CBL3

1,000.00000000

0.00000000

3.29219951

0.00000000

0.00000000

0.00000000

0.00000000

3.29219951

1,000.00000000

H-RR

95003CBN9

1,000.00000000

0.00000000

3.29219974

0.00000000

0.00000029

0.00000000

0.00000000

3.29219974

1,000.00000000

V

95003CBQ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95003CBS8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95003CBU3

993.87409960

0.00000000

1.27976596

0.00000000

0.00000000

0.00000000

0.00000000

1.27976596

993.26594388

X-B

95003CBV1

1,000.00000000

0.00000000

0.75637802

0.00000000

0.00000000

0.00000000

0.00000000

0.75637802

1,000.00000000

X-D

95003CBA7

1,000.00000000

0.00000000

1.20886646

0.00000000

0.00000000

0.00000000

0.00000000

1.20886646

1,000.00000000

X-F

95003CBC3

1,000.00000000

0.00000000

1.10469978

0.00000000

0.00000000

0.00000000

0.00000000

1.10469978

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 31

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

04/01/22 - 04/30/22

30

0.00

9,010.38

0.00

9,010.38

0.00

0.00

0.00

9,010.38

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

19,431.03

0.00

19,431.03

0.00

0.00

0.00

19,431.03

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

39,975.83

0.00

39,975.83

0.00

0.00

0.00

39,975.83

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

48,595.04

0.00

48,595.04

0.00

0.00

0.00

48,595.04

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

301,639.77

0.00

301,639.77

0.00

0.00

0.00

301,639.77

0.00

 

A-5

04/01/22 - 04/30/22

30

0.00

733,349.89

0.00

733,349.89

0.00

0.00

0.00

733,349.89

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

740,008.03

0.00

740,008.03

0.00

0.00

0.00

740,008.03

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

103,874.15

0.00

103,874.15

0.00

0.00

0.00

103,874.15

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

54,922.43

0.00

54,922.43

0.00

0.00

0.00

54,922.43

0.00

 

X-F

04/01/22 - 04/30/22

30

0.00

23,954.31

0.00

23,954.31

0.00

0.00

0.00

23,954.31

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

136,440.38

0.00

136,440.38

0.00

0.00

0.00

136,440.38

0.00

 

B

04/01/22 - 04/30/22

30

0.00

104,425.22

0.00

104,425.22

0.00

0.00

0.00

104,425.22

0.00

 

C

04/01/22 - 04/30/22

30

0.00

107,381.33

0.00

107,381.33

0.00

0.00

0.00

107,381.33

0.00

 

D

04/01/22 - 04/30/22

30

0.00

53,779.17

0.00

53,779.17

0.00

0.00

0.00

53,779.17

0.00

 

E

04/01/22 - 04/30/22

30

0.00

40,872.92

0.00

40,872.92

0.00

0.00

0.00

40,872.92

0.00

 

F

04/01/22 - 04/30/22

30

0.00

47,433.75

0.00

47,433.75

0.00

0.00

0.00

47,433.75

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

30,594.41

0.00

30,594.41

0.00

0.00

0.00

30,594.41

0.00

 

H-RR

04/01/22 - 04/30/22

30

0.01

112,181.92

0.00

112,181.92

0.00

0.00

0.00

112,181.92

0.01

 

Totals

 

 

0.01

2,707,869.96

0.00

2,707,869.96

0.00

0.00

0.00

2,707,869.96

0.01

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 31

 


 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

Maximum Initial

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Balance

Beginning Balance               Principal Distribution       Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

A-4-X1

95003CAG5

N/A

154,489,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-1

95003CBW9

N/A

154,489,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X2

95003CAH3

N/A

154,489,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-2

95003CAF7

N/A

154,489,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-X1

95003CAL4

N/A

335,118,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-X2

95003CAM2

N/A

335,118,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-1

95003CBX7

N/A

335,118,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-2

95003CAK6

N/A

335,118,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X1

95003CAQ3

N/A

56,791,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X2

95003CAR1

N/A

56,791,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-X1

95003CAU4

N/A

41,302,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-X2

95003CAV2

N/A

41,302,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-1

95003CBY5

N/A

56,791,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-2

95003CAP5

N/A

56,791,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-X1

95003CAY6

N/A

39,238,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-X2

95003CAZ3

N/A

39,238,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-1

95003CAT7

N/A

41,302,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-2

95003CBZ2

N/A

41,302,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4 (Exch)

95003CAE0

2.343000%

154,489,000.00

154,489,000.00

0.00

301,639.77

0.00

 

0.00

 

301,639.77

154,489,000.00

C-1

95003CCA6

N/A

39,238,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-2

95003CAX8

N/A

39,238,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5 (Exch)

95003CAJ9

2.626000%

335,118,000.00

335,118,000.00

0.00

733,349.89

0.00

 

0.00

 

733,349.89

335,118,000.00

A-S (Exch)

95003CAN0

2.883000%

56,791,000.00

56,791,000.00

0.00

136,440.38

0.00

 

0.00

 

136,440.38

56,791,000.00

B (Exch)

95003CAS9

3.034000%

41,302,000.00

41,302,000.00

0.00

104,425.22

0.00

 

0.00

 

104,425.22

41,302,000.00

C (Exch)

95003CAW0

3.284000%

39,238,000.00

39,238,000.00

0.00

107,381.33

0.00

 

0.00

 

107,381.33

39,238,000.00

Exchangeable Certificates Total

 

3,134,690,000.00

626,938,000.00

0.00

1,383,236.59

0.00

 

0.00

 

1,383,236.59

626,938,000.00

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 5 of 31

 


 

 

                     

 

 

 

Exchangeable Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

    Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-4-1

95003CBW9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-2

95003CAF7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-1

95003CBX7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-2

95003CAK6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-1

95003CBY5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-2

95003CAP5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-1

95003CAT7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-2

95003CBZ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4 (Exch)

95003CAE0

1,000.00000000

0.00000000

1.95249998

0.00000000

0.00000000

0.00000000

0.00000000

1.95249998

1,000.00000000

C-1

95003CCA6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-2

95003CAX8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5 (Exch)

95003CAJ9

1,000.00000000

0.00000000

2.18833333

0.00000000

0.00000000

0.00000000

0.00000000

2.18833333

1,000.00000000

A-S (Exch)

95003CAN0

1,000.00000000

0.00000000

2.40250004

0.00000000

0.00000000

0.00000000

0.00000000

2.40250004

1,000.00000000

B (Exch)

95003CAS9

1,000.00000000

0.00000000

2.52833325

0.00000000

0.00000000

0.00000000

0.00000000

2.52833325

1,000.00000000

C (Exch)

95003CAW0

1,000.00000000

0.00000000

2.73666675

0.00000000

0.00000000

0.00000000

0.00000000

2.73666675

1,000.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

A-4-X1

95003CAG5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X2

95003CAH3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X1

95003CAL4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X2

95003CAM2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X1

95003CAQ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X2

95003CAR1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X1

95003CAU4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X2

95003CAV2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X1

95003CAY6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X2

95003CAZ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 6 of 31

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,059,528.10

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 7 of 31

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,719,144.16

Master Servicing Fee

3,323.27

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,892.54

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

342.71

ARD Interest

0.00

Operating Advisor Fee

1,220.06

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

205.63

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,719,144.16

Total Fees

11,274.21

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

351,658.14

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

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

351,658.14

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,707,869.96

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

351,658.14

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

3,059,528.10

Total Funds Collected

3,070,802.30

Total Funds Distributed

3,070,802.31

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 31

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

822,510,843.32

822,510,843.32

Beginning Certificate Balance

822,510,842.73

(-) Scheduled Principal Collections

351,658.14

351,658.14

(-) Principal Distributions

351,658.14

(-) 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

822,159,185.18

822,159,185.18

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

822,659,183.22

822,659,183.22

Ending Certificate Balance

822,159,184.59

Ending Actual Collateral Balance

822,203,604.97

822,203,604.97

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.59)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.59)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.95%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 9 of 31

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

2,000,000 or less

1

1,200,000.00

0.15%

106

4.5100

2.069500

1.30 or less

6

106,318,359.25

12.93%

102

4.1728

0.931957

2,000,001 to 3,000,000

7

17,468,847.48

2.12%

100

4.2450

2.106942

1.31 to 1.40

2

39,135,305.80

4.76%

106

4.8024

1.370798

3,000,001 to 4,000,000

3

10,314,937.53

1.25%

107

4.2970

1.793287

1.41 to 1.50

5

38,669,686.80

4.70%

106

4.1305

1.438088

4,000,001 to 5,000,000

4

18,276,314.78

2.22%

106

4.6534

1.899541

1.51 to 1.60

0

0.00

0.00%

0

0.0000

0.000000

5,000,001 to 6,000,000

6

32,688,299.51

3.98%

106

4.2024

1.708440

1.61 to 1.70

3

20,359,716.21

2.48%

105

4.4754

1.626524

6,000,001 to 7,000,000

7

47,219,612.31

5.74%

106

4.0952

2.197548

1.71 to 1.80

5

68,300,524.69

8.31%

103

4.3174

1.759155

7,000,001 to 8,000,000

4

29,480,000.00

3.59%

107

4.2753

2.628373

1.81 to 1.90

5

31,790,921.55

3.87%

106

4.2419

1.879171

8,000,001 to 9,000,000

3

26,140,407.23

3.18%

106

4.0840

2.401565

1.91 to 2.00

7

76,395,112.31

9.29%

106

4.2421

1.974279

9,000,001 to 10,000,000

2

18,749,101.74

2.28%

107

3.7921

1.719054

2.01 to 2.50

17

171,502,345.23

20.86%

94

4.0360

2.230652

10,000,001 to 15,000,000

8

90,782,530.54

11.04%

104

4.2430

1.722261

2.51 to 4.00

11

195,737,213.34

23.81%

107

3.7133

3.234863

15,000,001 to 20,000,000

6

99,211,991.81

12.07%

95

4.1848

2.479865

4.01 or greater

3

73,950,000.00

8.99%

105

2.7887

4.900850

20,000,001 to 30,000,000

8

199,127,142.25

24.22%

102

4.1243

2.488039

Totals

64

822,159,185.18

100.00%

103

3.9670

2.372213

30,000,001 to 50,000,000

4

163,600,000.00

19.90%

104

3.5108

2.451841

 

 

 

 

 

 

 

 

50,000,001 or greater

1

67,900,000.00

8.26%

107

3.2680

3.340000

 

 

 

 

 

 

 

 

Totals

64

822,159,185.18

100.00%

103

3.9670

2.372213

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 31

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Arizona

3

37,325,000.00

4.54%

107

4.2950

2.440982

Virginia

4

40,193,937.89

4.89%

106

4.4291

1.751735

Arkansas

1

9,229,550.46

1.12%

103

3.7175

2.069100

Washington

1

48,400,000.00

5.89%

105

2.4050

5.105500

California

9

140,662,110.65

17.11%

100

3.7829

2.964943

West Virginia

2

21,672,574.64

2.64%

107

4.0106

3.258893

Florida

6

37,074,496.28

4.51%

76

4.7334

1.905308

Totals

99

822,159,185.18

100.00%

103

3.9670

2.372213

Georgia

5

24,379,441.41

2.97%

100

4.2640

2.372407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Illinois

10

31,060,075.12

3.78%

107

4.4368

2.170287

 

 

 

 

 

 

 

Indiana

5

20,308,299.51

2.47%

106

4.3187

1.767593

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Iowa

2

15,117,808.87

1.84%

104

3.8270

2.040096

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Kansas

2

8,036,233.03

0.98%

105

4.2436

1.804273

Industrial

18

128,780,836.42

15.66%

106

4.2036

1.687722

Kentucky

1

1,123,717.37

0.14%

103

4.3700

1.750000

Lodging

8

56,451,311.90

6.87%

99

4.0056

1.220016

Louisiana

4

27,658,656.61

3.36%

105

4.6128

1.427497

Mixed Use

5

43,415,314.52

5.28%

105

4.2807

1.376125

Maryland

3

34,592,559.74

4.21%

106

4.1141

1.576451

Mobile Home Park

4

16,199,733.42

1.97%

104

3.9576

1.929496

Michigan

16

82,856,131.39

10.08%

106

3.7761

2.234772

Multi-Family

17

106,858,476.78

13.00%

106

4.1169

2.873980

Missouri

1

2,350,000.00

0.29%

106

5.0000

1.637300

Office

12

298,063,942.62

36.25%

100

3.6000

2.948826

Nevada

2

36,500,000.00

4.44%

94

3.5580

0.348200

Other

1

6,500,000.00

0.79%

105

4.7200

2.444500

New Jersey

1

7,000,000.00

0.85%

106

3.8100

1.434700

Retail

25

134,377,069.47

16.34%

105

4.2554

2.234739

New Mexico

1

5,800,000.00

0.71%

106

4.0980

1.984200

Self Storage

9

31,512,500.00

3.83%

106

4.0804

2.270777

New York

7

68,600,000.00

8.34%

107

4.6189

1.518004

Totals

99

822,159,185.18

100.00%

103

3.9670

2.372213

North Carolina

3

8,644,598.57

1.05%

106

4.8794

2.099217

 

 

 

 

 

 

 

Ohio

2

3,657,719.25

0.44%

105

4.4054

1.800881

 

 

 

 

 

 

 

Pennsylvania

4

89,422,596.02

10.88%

107

3.5097

2.951261

 

 

 

 

 

 

 

Puerto Rico

1

7,660,000.00

0.93%

107

4.4100

2.004400

 

 

 

 

 

 

 

South Carolina

1

3,933,678.33

0.48%

107

4.5900

2.974400

 

 

 

 

 

 

 

Tennessee

1

3,100,000.00

0.38%

106

4.0980

1.988500

 

 

 

 

 

 

 

Texas

1

5,800,000.00

0.71%

107

4.0000

2.281200

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 31

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.250% or less

1

48,400,000.00

5.89%

105

2.4050

5.105500

12 months or less

1

7,550,000.00

0.92%

108

3.9100

4.033200

 

3.251% to 3.500%

3

88,175,000.00

10.72%

107

3.2884

3.611817

13 months to 24 months

58

759,127,466.90

92.33%

104

3.9833

2.462836

 

3.501% to 3.750%

7

145,732,020.47

17.73%

103

3.5921

1.834082

25 months to 36 months

5

55,481,718.28

6.75%

94

3.7516

0.906230

 

3.751% to 4.000%

14

149,414,781.09

18.17%

106

3.8979

2.729763

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

10

109,358,817.80

13.30%

98

4.0864

1.917108

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

17

117,161,157.17

14.25%

105

4.4026

1.823362

Totals

64

822,159,185.18

100.00%

103

3.9670

2.372213

 

4.501% to 4.750%

6

75,444,274.29

9.18%

106

4.6515

1.938513

 

 

 

 

 

 

 

 

4.751% to 5.000%

4

70,171,074.73

8.53%

91

4.8416

1.583814

 

 

 

 

 

 

 

 

5.001% to 5.500%

1

14,085,461.06

1.71%

107

5.1000

1.390000

 

 

 

 

 

 

 

 

5.501% or greater

1

4,216,598.57

0.51%

107

5.7000

2.220000

 

 

 

 

 

 

 

 

Totals

64

822,159,185.18

100.00%

103

3.9670

2.372213

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 31

 


 

 

                             

 

 

 

 

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

 

57 months or less

1

17,871,074.73

2.17%

45

4.9775

2.103300

Interest Only

28

489,002,500.00

59.48%

104

3.7387

2.707843

58 months to 83 months

1

24,500,000.00

2.98%

71

4.0450

2.457700

298 months or less

2

13,951,709.22

1.70%

107

4.2835

1.676017

 

84 months or greater

62

779,788,110.45

94.85%

105

3.9413

2.375690

299 months to 344 months

11

116,258,598.27

14.14%

94

4.1910

1.752148

 

Totals

64

822,159,185.18

100.00%

103

3.9670

2.372213

345 months or greater

23

202,946,377.69

24.68%

106

4.3668

1.966575

 

 

 

 

 

 

 

 

Totals

64

822,159,185.18

100.00%

103

3.9670

2.372213

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 31

 


 

 

                         

 

 

 

 

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

12

168,509,558.18

20.50%

105

3.9379

2.343009

 

 

 

None

 

 

12 months or less

52

653,649,627.00

79.50%

102

3.9744

2.379742

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

64

822,159,185.18

100.00%

103

3.9670

2.372213

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 14 of 31

 


 

 

                                 

 

 

 

 

 

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

310957093

OF

Philadelphia

PA

Actual/360

3.268%

184,914.33

0.00

0.00

N/A

04/11/31

--

67,900,000.00

67,900,000.00

05/11/22

 

2

301741523

OF

Seattle

WA

Actual/360

2.405%

97,001.67

0.00

0.00

N/A

02/06/31

--

48,400,000.00

48,400,000.00

05/06/22

 

3

301741530

IN

West Nyack

NY

Actual/360

4.775%

163,145.83

0.00

0.00

N/A

04/06/31

--

41,000,000.00

41,000,000.00

05/06/22

 

4

883101134

OF

Novi

MI

Actual/360

3.510%

110,272.50

0.00

0.00

N/A

04/06/31

--

37,700,000.00

37,700,000.00

05/06/22

 

5

324750005

LO

Las Vegas

NV

Actual/360

3.558%

108,222.50

0.00

0.00

03/05/30

03/05/32

--

36,500,000.00

36,500,000.00

05/05/22

 

6

307331234

MF

Torrance

CA

Actual/360

3.890%

97,250.00

0.00

0.00

N/A

04/06/31

--

30,000,000.00

30,000,000.00

05/06/22

 

7

324750007

IN

Various

Various

Actual/360

3.717%

69,529.21

36,563.66

0.00

N/A

12/06/30

--

22,443,861.17

22,407,297.51

05/05/22

 

7A

324750107

 

 

 

Actual/360

3.717%

21,161.06

11,128.07

0.00

N/A

12/06/30

--

6,830,740.38

6,819,612.31

05/06/22

 

8

310957179

OF

Phoenix

AZ

Actual/360

4.474%

102,529.17

0.00

0.00

N/A

04/11/31

--

27,500,000.00

27,500,000.00

05/11/22

 

9

310956382

OF

San Francisco

CA

Actual/360

3.584%

81,147.73

0.00

0.00

N/A

03/11/31

--

27,170,000.00

27,170,000.00

05/11/22

 

10

301741524

Various Metairie

LA

Actual/360

4.635%

96,887.78

34,370.45

0.00

N/A

03/06/31

--

25,084,215.19

25,049,844.74

04/06/22

 

11

301741532

OF

San Diego

CA

Actual/360

4.045%

82,585.42

0.00

0.00

N/A

04/06/28

--

24,500,000.00

24,500,000.00

05/06/22

 

12

300572157

RT

Burke

VA

Actual/360

4.720%

86,533.33

0.00

0.00

N/A

02/06/31

--

22,000,000.00

22,000,000.00

05/06/22

 

13

300572173

RT

Charleston

WV

Actual/360

3.990%

68,162.50

0.00

0.00

N/A

04/06/31

--

20,500,000.00

20,500,000.00

05/06/22

 

14

324750014

OF

Jacksonville

FL

Actual/360

4.978%

74,224.07

23,227.35

0.00

N/A

02/06/26

--

17,894,302.08

17,871,074.73

05/06/22

 

15

324750015

MF

San Pedro

CA

Actual/360

3.350%

50,250.00

0.00

0.00

N/A

02/06/31

--

18,000,000.00

18,000,000.00

05/06/22

 

16

301741526

IN

Halethorpe

MD

Actual/360

4.150%

57,883.85

0.00

0.00

N/A

03/06/31

--

16,737,500.00

16,737,500.00

05/06/22

 

17

301741535

LO

Various

Various

Actual/360

4.590%

60,268.13

21,659.38

0.00

N/A

04/06/31

--

15,756,372.72

15,734,713.34

05/06/22

 

18

324750018

MU

Bethesda

MD

Actual/360

4.030%

52,655.54

24,007.90

0.00

N/A

02/06/31

--

15,679,067.64

15,655,059.74

05/06/22

 

19

307331230

OF

Herndon

VA

Actual/360

4.020%

51,043.21

23,134.99

0.00

N/A

04/06/31

--

15,236,778.99

15,213,644.00

05/06/22

 

20

300572176

MF

Macomb

IL

Actual/360

5.100%

59,938.45

17,703.37

0.00

N/A

04/06/31

--

14,103,164.43

14,085,461.06

05/06/22

 

21

300572141

RT

Bensalem

PA

Actual/360

4.450%

45,434.89

17,529.96

0.00

N/A

01/06/31

--

12,252,106.11

12,234,576.15

05/06/22

 

22

301741494

RT

Athens

GA

Actual/360

3.900%

37,044.91

20,026.94

0.00

N/A

02/06/30

--

11,398,433.35

11,378,406.41

05/06/22

 

23

300572172

MH

Chico

CA

Actual/360

3.790%

35,373.33

0.00

0.00

N/A

03/06/31

--

11,200,000.00

11,200,000.00

05/06/22

 

24

300572137

RT

Various

Various

Actual/360

4.370%

39,591.96

15,845.87

0.00

N/A

12/06/30

--

10,871,932.79

10,856,086.92

05/06/22

 

25

310956915

OF

Ontario

CA

Actual/360

3.789%

33,153.75

0.00

0.00

N/A

04/11/31

--

10,500,000.00

10,500,000.00

05/11/22

 

26

300572164

MU

Brooklyn

NY

Actual/360

4.170%

35,792.50

0.00

0.00

N/A

02/06/31

--

10,300,000.00

10,300,000.00

05/06/22

 

27

324750027

RT

Various

Various

Actual/360

4.098%

34,928.62

0.00

0.00

N/A

03/06/31

--

10,228,000.00

10,228,000.00

05/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 15 of 31

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

      Original Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated   Maturity Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

      City

State           Accrual Type Gross Rate

Interest

Principal

Adjustments         Repay Date    Date

      Date

Balance

Balance

Date

 

28

300572179

IN

Valencia

CA

Actual/360

3.670%

29,837.87

21,140.84

0.00

N/A

04/06/31

--

9,756,251.49

9,735,110.65

05/06/22

 

29

324750029

IN

Dearborn

MI

Actual/360

3.924%

29,521.53

13,998.54

0.00

N/A

03/06/31

--

9,027,989.63

9,013,991.09

05/06/22

 

30

307331218

IN

Detroit

MI

Actual/360

4.300%

31,767.70

13,018.17

0.00

N/A

01/06/31

--

8,865,405.53

8,852,387.36

05/06/22

 

31

883101130

MF

Chicago

IL

Actual/360

3.958%

29,685.00

0.00

0.00

N/A

04/06/31

--

9,000,000.00

9,000,000.00

05/06/22

 

32

301741536

OF

Philadelphia

PA

Actual/360

3.990%

27,597.50

11,980.13

0.00

N/A

04/06/31

--

8,300,000.00

8,288,019.87

05/06/22

 

33

307331229

RT

Bayamón

PR

Actual/360

4.410%

28,150.50

0.00

0.00

N/A

04/06/31

--

7,660,000.00

7,660,000.00

05/06/22

 

34

301741537

RT

Sedona

AZ

Actual/360

3.910%

24,600.42

0.00

0.00

N/A

05/06/31

--

7,550,000.00

7,550,000.00

05/06/22

 

35

300572178

SS

Various

Various

Actual/360

4.440%

26,825.00

0.00

0.00

N/A

04/06/31

--

7,250,000.00

7,250,000.00

05/06/22

 

36

324750036

RT

Fort Wayne

IN

Actual/360

4.351%

25,453.35

0.00

0.00

N/A

03/06/31

--

7,020,000.00

7,020,000.00

05/06/22

 

37

301741525

IN

Mahwah

NJ

Actual/360

3.810%

22,225.00

0.00

0.00

N/A

03/06/31

--

7,000,000.00

7,000,000.00

05/06/22

 

38

310957380

SS

Oak Park

MI

Actual/360

3.807%

22,207.50

0.00

0.00

N/A

04/11/31

--

7,000,000.00

7,000,000.00

05/11/22

 

39

310957378

SS

Farmington Hills

MI

Actual/360

3.807%

22,207.50

0.00

0.00

N/A

04/11/31

--

7,000,000.00

7,000,000.00

05/11/22

 

40

324750040

MF

San Francisco

CA

Actual/360

4.158%

23,217.18

0.00

0.00

N/A

04/06/31

--

6,700,000.00

6,700,000.00

05/06/22

 

41

300572163

98

New York

NY

Actual/360

4.720%

25,566.67

0.00

0.00

N/A

02/06/31

--

6,500,000.00

6,500,000.00

04/06/22

 

42

300572169

MF

Largo

FL

Actual/360

4.760%

24,593.33

0.00

0.00

N/A

03/06/31

--

6,200,000.00

6,200,000.00

05/06/22

 

43

883101129

SS

Fort Myers

FL

Actual/360

4.397%

21,435.38

0.00

0.00

N/A

04/06/31

--

5,850,000.00

5,850,000.00

05/06/22

 

44

301741533

RT

Katy

TX

Actual/360

4.000%

19,333.33

0.00

0.00

N/A

04/06/31

--

5,800,000.00

5,800,000.00

05/06/22

 

45

301741531

MF

Marion

IN

Actual/360

4.270%

19,078.83

7,795.74

0.00

N/A

04/06/31

--

5,361,731.53

5,353,935.79

05/06/22

 

46

324750046

RT

Burbank

IL

Actual/360

3.618%

16,279.20

0.00

0.00

03/06/31

01/06/38

--

5,400,000.00

5,400,000.00

05/06/22

 

47

324750047

MF

Indianapolis

IN

Actual/360

3.964%

17,152.24

8,040.90

0.00

N/A

02/06/31

--

5,192,404.62

5,184,363.72

05/06/22

 

48

300572166

RT

Various

Various

Actual/360

5.000%

21,250.00

0.00

0.00

N/A

03/06/31

--

5,100,000.00

5,100,000.00

05/06/22

 

49

300572170

MF

Kansas City

KS

Actual/360

4.570%

18,914.47

6,883.61

0.00

N/A

03/06/31

--

4,966,599.82

4,959,716.21

05/06/22

 

50

300572175

MF

New Rochelle

NY

Actual/360

4.320%

17,100.00

0.00

0.00

N/A

04/06/31

--

4,750,000.00

4,750,000.00

05/06/22

 

51

324750051

RT

Coralville

IA

Actual/360

4.098%

14,855.25

0.00

0.00

N/A

03/06/31

--

4,350,000.00

4,350,000.00

05/06/22

 

52

300572181

LO

Nags Head

NC

Actual/360

5.700%

20,061.43

6,860.37

0.00

N/A

04/06/31

--

4,223,458.94

4,216,598.57

05/06/22

 

53

324750053

IN

Astoria

NY

Actual/360

4.457%

14,300.50

0.00

0.00

N/A

04/06/31

--

3,850,000.00

3,850,000.00

05/06/22

 

54

883101132

IN

Holland

MI

Actual/360

4.297%

12,066.74

4,876.57

0.00

N/A

04/06/31

--

3,369,814.10

3,364,937.53

05/06/22

 

55

324750055

RT

Germantown

TN

Actual/360

4.098%

10,586.50

0.00

0.00

N/A

03/06/31

--

3,100,000.00

3,100,000.00

05/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 16 of 31

 


 

 

                                 

 

 

 

 

 

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

 

56

324750056

OF

Lakeport

CA

Actual/360

4.482%

10,670.90

0.00

0.00

N/A

01/06/30

--

2,857,000.00

2,857,000.00

05/06/22

 

57

300572183

MH

Various

LA

Actual/360

4.400%

9,580.09

3,940.45

0.00

N/A

04/11/30

--

2,612,752.32

2,608,811.87

05/11/22

 

58

883101133

MF

Miami Beach

FL

Actual/360

4.380%

9,581.25

0.00

0.00

N/A

04/06/31

--

2,625,000.00

2,625,000.00

05/06/22

 

59

307331228

MU

Lake Zurich

IL

Actual/360

4.200%

9,024.49

3,812.21

0.00

N/A

03/06/31

--

2,578,426.27

2,574,614.06

05/06/22

 

60

307331220

MH

Bartow

FL

Actual/360

4.260%

8,502.37

4,112.67

0.00

N/A

02/06/31

--

2,395,034.22

2,390,921.55

05/06/22

 

61

324750061

SS

Phoenix

AZ

Actual/360

3.409%

6,463.28

0.00

0.00

N/A

01/06/31

--

2,275,000.00

2,275,000.00

05/06/22

 

62

300572182

SS

Dunedin

FL

Actual/360

4.500%

8,015.62

0.00

0.00

N/A

04/11/30

--

2,137,500.00

2,137,500.00

05/11/22

 

63

307331227

RT

Port Wentworth

GA

Actual/360

4.510%

4,510.00

0.00

0.00

N/A

03/06/31

--

1,200,000.00

1,200,000.00

05/06/22

 

Totals

 

 

 

 

 

 

2,719,144.16

351,658.14

0.00

 

 

 

822,510,843.32

822,159,185.18

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 17 of 31

 


 

 

                           

 

 

 

 

 

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

 

 

2

6,059,591.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

0.00

1,951,573.68

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

3,319,121.60

844,287.17

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

61,104,101.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

0.00

3,379,683.31

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

11,865,396.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,328,003.28

651,243.27

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

2,313,872.37

743,776.89

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

0.00

0.00

--

--

--

0.00

0.00

131,153.71

131,153.71

0.00

0.00

 

 

11

2,541,370.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

1,904,403.97

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

3,097,443.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,586,793.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

2,929,952.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,160,529.48

367,752.04

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

0.00

2,465,252.42

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

0.00

2,415,087.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

0.00

0.00

--

--

--

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

1,140,452.00

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

831,393.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,252,474.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

892,057.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

0.00

531,827.40

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

843,217.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 31

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent      Most Recent    Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

28

856,347.18

228,311.17

01/01/22

03/31/22

--

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

781,167.26

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,220,535.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

0.00

596,045.88

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

688,856.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,351,376.92

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

623,730.03

0.00

--

--

--

0.00

0.00

0.00

0.00

460.88

0.00

 

 

36

0.00

633,189.93

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

27,373.50

0.00

 

 

37

0.00

331,488.17

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

673,625.35

172,264.98

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

675,186.00

186,946.90

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

591,467.05

164,492.55

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

750,000.00

187,500.00

01/01/22

03/31/22

--

0.00

0.00

25,539.59

25,539.59

0.00

0.00

 

 

42

0.00

144,676.93

01/01/22

03/31/22

--

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

710,885.52

138,435.09

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

0.00

423,411.34

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

468,326.89

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

0.00

312,609.55

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

423,323.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

0.00

406,362.13

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

387,062.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

355,759.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

0.00

0.00

--

--

--

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

 

 

54

420,031.54

110,262.53

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

0.00

191,570.24

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 19 of 31

 


 

 

                           

 

 

 

 

 

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

 

56

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

344,111.67

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

118,844.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

372,150.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

290,224.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

268,431.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

114,920.93

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

117,875,369.08

18,359,217.83

 

 

 

0.00

0.00

156,693.30

156,693.30

27,834.38

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 20 of 31

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 21 of 31

 


 

 

                                           

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.966959%

3.950511%

103

04/18/22

1

25,084,215.19

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.967088%

3.950640%

104

03/17/22

1

25,115,232.25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.967203%

3.950754%

105

02/17/22

1

25,155,803.81

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.967356%

3.950908%

106

01/18/22

1

25,186,536.28

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.967469%

3.951021%

107

12/17/21

1

25,217,146.57

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.967582%

3.951134%

108

11/18/21

1

25,250,873.30

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.967707%

3.951259%

109

10/18/21

1

25,281,227.83

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.967819%

3.951370%

110

09/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.967943%

3.951495%

111

08/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.968053%

3.951605%

112

07/16/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.968162%

3.951714%

113

06/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.968285%

3.951837%

114

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 22 of 31

 


 

 

                                 

 

 

 

 

 

 

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

10

301741524

04/06/22

0

B

 

131,153.71

131,153.71

0.00

 

25,084,215.20

 

 

 

 

 

 

41

300572163

04/06/22

0

B

 

25,539.59

25,539.59

0.00

 

6,500,000.00

 

 

 

 

 

 

Totals

 

 

 

 

 

156,693.30

156,693.30

0.00

 

31,584,215.20

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

 

1 - Modification

 

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

 

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

 

3 - Bankruptcy

 

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

 

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

 

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 23 of 31

 


 

 

                 

 

 

 

 

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

 

17,871,075

17,871,075

 

0

 

0

 

49 - 60 Months

 

0

0

 

0

 

0

 

> 60 Months

 

804,288,110

804,288,110

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

        30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

May-22

822,159,185

822,159,185

0

0

0

 

0

 

Apr-22

822,510,843

797,426,628

25,084,215

0

0

 

0

 

Mar-22

822,822,267

797,707,035

25,115,232

0

0

 

0

 

Feb-22

823,213,823

798,058,019

25,155,804

0

0

 

0

 

Jan-22

823,522,665

798,336,128

25,186,536

0

0

 

0

 

Dec-21

823,830,375

798,613,229

25,217,147

0

0

 

0

 

Nov-21

824,164,162

798,913,289

25,250,873

0

0

 

0

 

Oct-21

824,469,521

799,188,293

25,281,228

0

0

 

0

 

Sep-21

824,801,041

824,801,041

0

0

0

 

0

 

Aug-21

825,104,065

825,104,065

0

0

0

 

0

 

Jul-21

825,405,980

825,405,980

0

0

0

 

0

 

Jun-21

825,734,178

825,734,178

0

0

0

 

0

 

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 24 of 31

 


 

 

                     

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 31

 


 

 

                 

 

 

 

 

 

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

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 26 of 31

 


 

 

                 

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 

Pre-Modification

Post-Modification

 

Modification

Modification

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

Pros ID

Loan Number

 

 

 

Code¹

Date

Date

Date

 

 

 

 

No modified loans this period

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 27 of 31

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 28 of 31

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 29 of 31

 


 

 

                         

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 30 of 31

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 31 of 31

 



  
    Prospectus Loan ID
    1
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    04-09-2021
    67900000.00
    120
    04-11-2031
    0
    0.03268
    0.03268
    3
    1
    120
    05-11-2021
    true
    1
    WL
    3
    184914.33
    67900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-10-2031
    
      TWO PENN CENTER
      1500 JOHN F KENNEDY BOULEVARD
      Philadelphia
      PA
      19102
      Philadelphia
      OF
      516108
      516108
      1956
      1987
      118700000.00
      MAI
      02-26-2021
      0.85
      6
      06-11-2023
      N
      PHILADELPHIA MUNICIPAL AUTHORITY
      35504
      11-30-2027
      GSA - FEDERAL GOVERNMENT
      25964
      05-31-2024
      SPEAR, GREENFIELD & RICHMAN
      12847
      04-30-2025
      12-31-2020
      13458637.00
      5395108.00
      8063529.00
      7515876.00
      UW
      CREFC
      3.58
      3.34
      C
    
    false
    false
    67900000.00
    184914.33
    0.03268
    0.000166
    184914.33
    0.00
    0.00
    67900000.00
    67900000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    02-03-2021
    48400000.00
    120
    02-06-2031
    0
    0.02405
    0.02405
    3
    1
    120
    03-06-2021
    true
    1
    WL
    3
    97001.67
    48400000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2030
    
      AMAZON @ ATLAS
      301 AND 325 EASTLAKE AVENUE EAST; 300 YALE AVENUE NORTH
      Seattle
      WA
      98109
      King
      OF
      170331
      170331
      1971
      2018
      121000000.00
      MAI
      01-13-2021
      1
      1
      6
      06-06-2023
      N
      Amazon.com
      170331
      04-30-2029
      Sprint Spectrum Realty Company L.P.
      1
      03-07-2023
      09-30-2020
      12-31-2020
      12-31-2021
      8494808.98
      8688816.00
      2638705.21
      2629224.85
      5856103.76
      6059591.15
      5822037.56
      6025524.95
      UW
      CREFC
      1180187.00
      4.96
      5.1344
      4.93
      5.1055
      C
      F
      12-31-2021
    
    false
    false
    48400000.00
    97001.67
    0.02405
    0.000166
    97001.67
    0.00
    0.00
    48400000.00
    48400000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    03-17-2021
    41000000.00
    120
    04-06-2031
    0
    0.04775
    0.04775
    3
    1
    120
    05-06-2021
    true
    1
    WL
    3
    163145.83
    41000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2031
    
      TRI-STATE DISTRIBUTION CENTER
      225, 227 AND 229 NORTH ROUTE 303
      West Nyack
      NY
      10920
      Rockland
      IN
      249247
      249247
      2008
      63000000.00
      MAI
      02-17-2021
      1
      1
      6
      06-06-2023
      N
      NEW YORK PRODUCE INC
      69266
      02-28-2031
      Powerpak
      66011
      05-31-2028
      Aptar
      24071
      02-28-2028
      01-31-2021
      01-01-2021
      09-30-2021
      3911993.72
      2708349.62
      1051201.10
      756775.94
      2860792.62
      1951573.68
      2835867.92
      1932879.18
      UW
      CREFC
      1484627.10
      1.46
      1.3145
      1.45
      1.3019
      C
      F
      09-30-2021
    
    false
    false
    41000000.00
    163145.83
    0.04775
    0.000166
    163145.83
    0.00
    0.00
    41000000.00
    41000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    03-31-2021
    37700000.00
    120
    04-06-2031
    0
    0.0351
    0.0351
    3
    1
    120
    05-06-2021
    true
    1
    WL
    3
    110272.50
    37700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2030
    
      MAGNA SEATING HQ
      30020 CABOT DRIVE
      Novi
      MI
      48377
      Oakland
      OF
      180000
      180000
      2017
      58000000.00
      MAI
      02-10-2021
      1
      1
      6
      06-06-2023
      N
      MAGNA SEATING OF AMERICA
      180000
      11-30-2034
      02-28-2021
      01-01-2022
      03-31-2022
      4193216.78
      1041299.00
      828954.74
      197011.83
      3364262.04
      844287.17
      3073436.60
      771580.92
      UW
      CREFC
      330818.00
      2.51
      2.5521
      2.29
      2.3323
      C
      F
      03-31-2022
    
    false
    false
    37700000.00
    110272.50
    0.0351
    0.000166
    110272.50
    0.00
    0.00
    37700000.00
    37700000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.; Citi Real Estate Funding Inc.; Deutsche Bank AG, New York Branch; Societe Generale Financial Corporation
    02-14-2020
    36500000.00
    120
    03-05-2032
    0
    0.03558
    0.03558
    3
    1
    120
    04-05-2020
    true
    1
    PP
    7
    108222.50
    36500000.00
    1
    2
    2
    0
    true
    true
    true
    false
    false
    09-04-2029
    
      MGM Grand & Mandalay Bay
      NV
      LO
      9748
      9748
      4600000000.00
      MAI
      01-10-2020
      0.54
      0.73
      03-05-2023
      N
      12-31-2020
      12-31-2020
      12-31-2021
      2106295488.00
      1559847673.00
      1586215135.00
      1498743572.00
      520080353.00
      61104101.00
      487305760.90
      37706386.00
      UW
      108283247.00
      4.95
      0.5642
      4.95
      0.3482
      C
      F
    
    false
    false
    36500000.00
    108222.50
    0.03558
    0.00014725
    108222.50
    0.00
    0.00
    36500000.00
    36500000.00
    05-05-2022
    03-05-2030
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    5-001
    04-12-2022
    05-11-2022
    
      MGM GRAND
      3799 SOUTH LAS VEGAS BOULEVARD
      Las Vegas
      NV
      89109
      Clark
      LO
      4998
      4998
      1993
      2505000000.00
      MAI
      01-10-2020
      0.53
      0.71
      6
      12-31-2020
      12-31-2020
      12-31-2021
      1161850748.00
      891087281.00
      879242083.00
      847022183.00
      282608665.00
      44065098.00
      266596712.00
      30698789.00
      UW
      CREFC
      59014370.00
      0.7466
      0.5201
      F
    
    false
  
  
    Prospectus Loan ID
    5-002
    04-12-2022
    05-11-2022
    
      MANDALAY BAY
      3950 SOUTH LAS VEGAS BOULEVARD
      Las Vegas
      NV
      89119
      Clark
      LO
      4750
      4750
      1999
      2095000000.00
      MAI
      01-10-2020
      0.56
      0.75
      6
      12-31-2020
      12-31-2020
      12-31-2021
      944444740.00
      668760392.00
      706973052.00
      651721389.00
      237471688.00
      17039003.00
      220709049.00
      7007597.00
      UW
      CREFC
      49268877.00
      0.3458
      0.1422
      F
    
    false
  
  
    Prospectus Loan ID
    6
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    04-05-2021
    30000000.00
    120
    04-06-2031
    0
    0.0389
    0.0389
    3
    1
    120
    05-06-2021
    true
    1
    PP
    3
    97250.00
    30000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2031
    
      SEACREST HOMES
      1309 WEST SEPULVEDA BOULEVARD
      Torrance
      CA
      90501
      Los Angeles
      MF
      176
      176
      2019
      90000000.00
      MAI
      03-09-2021
      0.98
      0.99
      6
      06-06-2023
      N
      02-28-2021
      01-01-2021
      09-30-2021
      5800791.39
      4376849.00
      1543216.66
      997165.69
      4257574.73
      3379683.31
      4213574.73
      3346683.31
      UW
      CREFC
      884975.03
      2.25
      3.8189
      2.23
      3.7816
      C
      F
    
    false
    false
    30000000.00
    97250.00
    0.0389
    0.000166
    97250.00
    0.00
    0.00
    30000000.00
    30000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    04-12-2022
    05-11-2022
    UBS AG
    11-24-2020
    23000000.00
    120
    12-06-2030
    360
    0.037175
    0.037175
    3
    1
    0
    01-06-2021
    true
    1
    PP
    2
    138382.01
    22827117.30
    1
    4
    4
    0
    false
    true
    false
    false
    false
    07-05-2030
    
      Phoenix Industrial Portfolio V
      IN
      4421618
      145300000.00
      MAI
      0.88
      0.92
      06-06-2023
      N
      01-31-2021
      12-31-2020
      12-31-2021
      16002672.03
      15341944.00
      4638883.21
      3476547.36
      11363788.82
      11865396.64
      10378999.73
      10880608.75
      UW
      5258516.00
      2.16
      2.2564
      1.97
      2.0691
      C
      F
    
    false
    false
    22443861.17
    106092.87
    0.037175
    0.0001535
    69529.21
    36563.66
    0.00
    22407297.51
    22407297.51
    05-05-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    7-001
    04-12-2022
    05-11-2022
    
      NEWTON
      801 NORTH 19TH AVENUE EAST
      Newton
      IA
      50208
      Jasper
      IN
      1850001
      1850001
      1948
      2019
      50800000.00
      MAI
      10-16-2020
      0.78
      0.78
      6
      Arcosa Wind Towers  INC
      299460
      04-30-2023
      Graphic Packaging
      222402
      12-31-2027
      FBN Inputs  LLC
      186508
      06-30-2028
      01-31-2021
      12-31-2020
      12-31-2021
      6223443.37
      6395227.00
      2765767.35
      1836345.00
      3457676.02
      4558882.00
      2860536.31
      3961743.00
      UW
      CREFC
      1937348.00
      2.3531
      2.0449
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    7-002
    04-12-2022
    05-11-2022
    
      FORT SMITH
      6400 JENNY LIND ROAD
      Fort Smith
      AR
      72908
      Sebastian
      IN
      1196746
      1196746
      1962
      2019
      46500000.00
      MAI
      10-18-2022
      0.91
      0.91
      6
      MP Warehouse  Inc.
      355139
      06-30-2024
      Mars Petcare US  Inc.
      307815
      08-31-2023
      QualSery Solutions LLC
      272423
      01-31-2026
      01-31-2021
      12-31-2020
      12-31-2021
      4189158.32
      4031886.00
      703596.75
      765856.81
      3485561.57
      3266029.19
      3348953.11
      3129420.73
      UW
      CREFC
      1660584.00
      1.9667
      1.8845
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    7-003
    04-12-2022
    05-11-2022
    
      FLINT
      1101 NORTH CENTER ROAD
      Flint
      MI
      48506
      Genesee
      IN
      495271
      495271
      1960
      2020
      27300000.00
      MAI
      10-09-2020
      0.99
      1
      6
      GENESEE PACKAGING INC.
      290267
      07-31-2024
      HIROTEC
      143689
      05-31-2026
      Webcor Construction  L.P.
      58493
      12-31-2022
      01-31-2021
      12-31-2020
      12-31-2021
      3066885.45
      2589886.00
      520241.56
      367934.55
      2546643.89
      2221951.45
      2448060.43
      2123368.32
      UW
      CREFC
      1107056.00
      2.007
      1.918
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    7-004
    04-12-2022
    05-11-2022
    
      COFFEYVILLE
      2654 US-169
      Coffeyville
      KS
      67337
      Montgomery
      IN
      879600
      879600
      1978
      1999
      20700000.00
      MAI
      10-21-2020
      1
      1
      6
      Array Technologies  Inc.
      879600
      12-31-2022
      01-31-2021
      12-31-2020
      12-31-2021
      2523184.89
      2324945.00
      649277.55
      506411.00
      1873907.34
      1818534.00
      1721450.00
      1666076.70
      UW
      CREFC
      553528.00
      3.2853
      3.0099
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    7A
    04-12-2022
    05-11-2022
    UBS AG
    11-24-2020
    7000000.00
    120
    12-06-2030
    360
    0.037175
    0.037175
    3
    1
    0
    01-06-2021
    PP
    2
    6947383.52
    1
    0
    false
    true
    false
    false
    false
    
      NA
      NA
      N
      C
    
    false
    false
    6830740.38
    32289.13
    0.037175
    0.0001535
    21161.06
    11128.07
    0.00
    6829661.61
    6819612.31
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-30-2021
    27500000.00
    120
    04-11-2031
    0
    0.04474
    0.04474
    3
    1
    120
    05-11-2021
    true
    1
    WL
    3
    102529.17
    27500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-10-2031
    
      CONSUMER CELLULAR
      17500 NORTH BLACK CANYON HIGHWAY
      Phoenix
      AZ
      85053
      Maricopa
      OF
      163607
      163607
      1988
      2018
      43000000.00
      MAI
      02-22-2021
      1
      1
      6
      06-11-2023
      N
      BDC Phoenix  LLC
      163607
      05-31-2029
      12-31-2020
      01-01-2022
      03-31-2022
      3342160.90
      883587.00
      930392.04
      232343.73
      2411768.86
      651243.27
      2215440.46
      602161.16
      UW
      CREFC
      307587.51
      1.93
      2.1172
      1.78
      1.9576
      C
      F
      03-31-2022
    
    false
    false
    27500000.00
    102529.17
    0.04474
    0.000166
    102529.17
    0.00
    0.00
    27500000.00
    27500000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-05-2021
    27170000.00
    120
    03-11-2031
    0
    0.03584
    0.03584
    3
    1
    120
    04-11-2021
    true
    1
    WL
    3
    81147.73
    27170000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    06-10-2023
    12-10-2030
    
      160 PINE STREET
      160 PINE STREET
      San Francisco
      CA
      94111
      San Francisco
      OF
      88174
      88174
      1956
      1987
      49400000.00
      MAI
      02-02-2021
      0.77
      0.80
      6
      06-11-2023
      N
      ROBINSON MILLS & WILLIAMS
      13117
      06-30-2022
      FORELL/ELSESSER ENGINEERS
      12839
      03-31-2023
      IMEG Corp.
      8204
      03-31-2026
      12-31-2020
      01-01-2022
      03-31-2022
      4187050.67
      1207908.00
      1947913.24
      464131.11
      2239137.43
      743776.89
      2133373.05
      717335.82
      UW
      CREFC
      243443.20
      2.27
      3.0552
      2.16
      2.9466
      C
      F
      03-31-2022
    
    false
    false
    27170000.00
    81147.73
    0.03584
    0.000166
    81147.73
    0.00
    0.00
    27170000.00
    27170000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    02-12-2021
    25500000.00
    120
    03-06-2031
    360
    0.04635
    0.04635
    3
    1
    0
    04-06-2021
    true
    1
    WL
    2
    131258.23
    25437640.29
    1
    2
    2
    0
    false
    true
    false
    false
    false
    01-05-2031
    
      Metairie MOB Portfolio
      LA
      85465
      38200000.00
      MAI
      12-14-2020
      1
      06-06-2023
      N
      12-31-2020
      2867717.41
      710575.10
      2157142.31
      2140049.31
      UW
      1.37
      1.36
      C
    
    false
    false
    25084215.19
    131258.23
    0.04635
    0.000166
    96887.78
    34370.45
    0.00
    25084215.20
    25049844.74
    04-06-2022
    1
    false
    131153.71
    0
    0
    B
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10-001
    04-12-2022
    05-11-2022
    
      INDEPENDENCE PLAZA
      4201 VETERANS MEMORIAL BOULEVARD
      Metairie
      LA
      70006
      Jefferson
      MU
      52613
      52613
      1979
      2020
      22700000.00
      MAI
      12-14-2020
      1
      0
      6
      DIAGNOSTIC IMAGING SERVICES, INC
      26647
      01-31-2036
      CHILIS (BRINKER LOUISIANA, INC.)
      6108
      06-17-2025
      SAKE CAFÉ (RISING STAR ENTERPRISES, LLC)
      5000
      05-31-2022
      12-31-2020
      1663613.39
      381178.97
      1282434.42
      1271911.82
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    10-002
    04-12-2022
    05-11-2022
    
      3530 HOUMA BOULEVARD
      3530 HOUMA BOULEVARD
      Metairie
      LA
      70006
      Jefferson
      OF
      32852
      32852
      2013
      2018
      15500000.00
      MAI
      12-14-2020
      1
      0
      6
      HUM PROVIDER HOLDINGS, LLC
      17081
      07-31-2027
      PMR, LLC
      4842
      08-31-2027
      EYE SURGERY CENTER OF LOUISIANA
      4237
      12-31-2024
      12-31-2020
      1204104.02
      329396.13
      874707.89
      868137.49
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    11
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    03-30-2021
    24500000.00
    84
    04-06-2028
    0
    0.04045
    0.04045
    3
    1
    84
    05-06-2021
    true
    1
    WL
    3
    82585.42
    24500000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    01-05-2028
    
      THE RATNER
      1249 F STREET
      San Diego
      CA
      92101
      San Diego
      OF
      146805
      146805
      1924
      45300000.00
      MAI
      02-09-2021
      0.79
      0.80
      6
      06-06-2023
      N
      NewSchool of Architecture & Design  LLC
      69190
      02-28-2026
      Hale productions LLC
      3828
      08-31-2024
      San Diego Drafting  LLC
      3768
      04-30-2023
      12-31-2020
      12-31-2020
      12-31-2021
      3611042.84
      3684736.00
      1067444.83
      1143365.36
      2543598.01
      2541370.64
      2471793.01
      2469565.64
      UW
      CREFC
      1004789.19
      2.53
      2.5292
      2.46
      2.4577
      C
      F
      03-31-2022
    
    false
    false
    24500000.00
    82585.42
    0.04045
    0.000166
    82585.42
    0.00
    0.00
    24500000.00
    24500000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    01-28-2021
    22000000.00
    120
    02-06-2031
    360
    0.0472
    0.0472
    3
    1
    36
    03-06-2021
    true
    1
    WL
    5
    86533.33
    22000000.00
    1
    1
    1
    10
    true
    true
    true
    false
    false
    06-05-2023
    08-05-2030
    
      BURKE TOWN CENTER
      6030 AND 6050 BURKE COMMONS ROAD
      Burke
      VA
      22015
      Fairfax
      RT
      38237
      38237
      1983
      31000000.00
      MAI
      12-09-2020
      1
      1
      6
      X
      7-Eleven
      3525
      03-31-2026
      Villa Bella Restorante Italian
      3148
      05-31-2025
      Hopsfrog Grille
      2904
      01-31-2029
      11-30-2020
      12-31-2020
      12-31-2021
      2375682.00
      2529221.00
      502070.00
      624817.03
      1873612.00
      1904403.97
      1829640.00
      1860431.42
      UW
      CREFC
      1052822.18
      1.37
      1.8088
      1.33
      1.767
      C
      F
      12-30-2021
    
    false
    false
    22000000.00
    86533.33
    0.0472
    0.000166
    86533.33
    0.00
    0.00
    22000000.00
    22000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    03-12-2021
    20500000.00
    120
    04-06-2031
    0
    0.0399
    0.0399
    3
    1
    120
    05-06-2021
    true
    1
    WL
    3
    68162.50
    20500000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    04-05-2023
    01-05-2031
    
      SOUTHRIDGE CENTER
      2700 MOUNTAINEER BOULEVARD
      Charleston
      WV
      25309
      Kanawha
      RT
      497242
      497242
      1993
      43500000.00
      MAI
      09-30-2020
      1
      1
      6
      X
      Wal-Mart
      219750
      01-31-2026
      Sam's Club
      131394
      01-31-2027
      Hobby Lobby
      63261
      10-31-2034
      12-31-2020
      12-31-2020
      12-31-2021
      4157542.00
      4152163.00
      1172566.00
      1054719.98
      2984976.00
      3097443.02
      2661769.00
      2774235.72
      UW
      CREFC
      829310.00
      3.60
      3.7349
      3.21
      3.3452
      C
      F
      09-30-2021
    
    false
    false
    20500000.00
    68162.50
    0.0399
    0.000166
    68162.50
    0.00
    0.00
    20500000.00
    20500000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    04-12-2022
    05-11-2022
    UBS AG
    01-29-2021
    18200000.00
    60
    02-06-2026
    360
    0.049775
    0.049775
    3
    1
    0
    03-06-2021
    true
    1
    WL
    2
    97451.42
    18131296.81
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-05-2025
    
      8800 BAYMEADOWS
      8800 BAYMEADOWS WAY WEST
      Jacksonville
      FL
      32256
      Duval
      OF
      219457
      219457
      1993
      28400000.00
      MAI
      12-09-2020
      0.76
      0.90
      6
      06-06-2023
      N
      LENDERLIVE NETWORK.INC
      102856
      10-31-2023
      Dept of Environmenta
      26571
      08-31-2032
      CEVA Logistics
      20079
      09-30-2024
      12-31-2020
      12-31-2020
      12-31-2021
      3912386.43
      4467395.00
      1871180.01
      1880601.85
      2041206.42
      2586793.15
      1914125.85
      2459712.90
      UW
      CREFC
      1169417.04
      1.75
      2.212
      1.64
      2.1033
      C
      F
      03-31-2022
    
    false
    false
    17894302.08
    97451.42
    0.049775
    0.000166
    74224.07
    23227.35
    0.00
    17871074.72
    17871074.73
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    02-03-2021
    18000000.00
    120
    02-06-2031
    0
    0.0335
    0.0335
    3
    1
    120
    03-06-2021
    true
    1
    PP
    3
    50250.00
    18000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2030
    
      SEAPORT HOMES
      28000 SOUTH WESTERN AVENUE
      San Pedro
      CA
      90732
      Los Angeles
      MF
      136
      136
      2008
      63500000.00
      MAI
      01-05-2021
      0.99
      1
      6
      06-06-2023
      N
      12-31-2020
      12-31-2020
      12-31-2021
      3902260.32
      3928438.00
      1003729.45
      998485.78
      2898530.87
      2929952.22
      2850930.87
      2882352.22
      UW
      CREFC
      611375.00
      2.67
      4.7923
      2.62
      4.7145
      C
      F
    
    false
    false
    18000000.00
    50250.00
    0.0335
    0.000166
    50250.00
    0.00
    0.00
    18000000.00
    18000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    02-23-2021
    16737500.00
    120
    03-06-2031
    0
    0.0415
    0.0415
    3
    1
    120
    04-06-2021
    true
    1
    WL
    3
    57883.85
    16737500.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2030
    
      2209 SULPHUR SPRING ROAD
      2209 SULPHUR SPRING ROAD
      Halethorpe
      MD
      21227
      Baltimore
      IN
      313000
      313000
      1960
      2018
      27200000.00
      MAI
      12-23-2020
      1
      1
      6
      06-06-2023
      N
      Liberty Tire Services  LLC
      224469
      04-30-2027
      The Indusco Group  Inc
      88531
      05-31-2029
      11-30-2020
      01-01-2022
      03-31-2022
      1782463.16
      521632.00
      326347.41
      153879.96
      1456115.75
      367752.04
      1362215.75
      344277.04
      UW
      CREFC
      173651.57
      2.07
      2.1177
      1.93
      1.9825
      C
      F
      02-23-2022
    
    false
    false
    16737500.00
    57883.85
    0.0415
    0.000166
    57883.85
    0.00
    0.00
    16737500.00
    16737500.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    04-01-2021
    16000000.00
    120
    04-06-2031
    360
    0.0459
    0.0459
    3
    1
    0
    05-06-2021
    true
    1
    WL
    2
    81927.51
    15979272.49
    1
    4
    4
    0
    false
    true
    false
    false
    false
    01-05-2031
    
      Southeast G6 Portfolio
      LO
      596
      596
      33400000.00
      MAI
      0.67
      0.69
      06-06-2023
      N
      02-28-2021
      01-01-2021
      09-30-2021
      6410564.43
      5441700.65
      3366927.00
      2976448.23
      3043637.43
      2465252.42
      2723109.20
      2193167.47
      UW
      737347.50
      3.10
      3.3434
      2.77
      2.9744
      C
      F
    
    false
    false
    15756372.72
    81927.51
    0.0459
    0.000166
    60268.13
    21659.38
    0.00
    15734713.34
    15734713.34
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17-001
    04-12-2022
    05-11-2022
    
      STUDIO 6 CHAMBLEE
      5280 PEACHTREE INDUSTRIAL BOULEVARD
      Chamblee
      GA
      30341
      DeKalb
      LO
      120
      120
      2002
      2015
      10000000.00
      MAI
      03-02-2021
      0.84
      0.90
      6
      02-28-2021
      01-01-2021
      09-30-2021
      1793447.94
      1552699.89
      849040.64
      743857.75
      944407.30
      808842.14
      854734.90
      731207.19
      UW
      CREFC
      216595.50
      3.7343
      3.3759
      F
    
    false
  
  
    Prospectus Loan ID
    17-002
    04-12-2022
    05-11-2022
    
      STUDIO 6 SAVANNAH
      60 WEST MONTGOMERY CROSS ROAD
      Savannah
      GA
      31406
      Chatham
      LO
      156
      156
      2000
      2016
      8100000.00
      MAI
      03-04-2021
      0.61
      0.68
      6
      02-28-2021
      01-01-2021
      09-30-2021
      1586100.34
      1430940.08
      795021.79
      738758.84
      791078.55
      692181.24
      711773.53
      620634.24
      UW
      CREFC
      191249.25
      3.6192
      3.2451
      F
    
    false
  
  
    Prospectus Loan ID
    17-003
    04-12-2022
    05-11-2022
    
      MOTEL 6 GREENVILLE
      2015 WADE HAMPTON BOULEVARD
      Greenville
      SC
      29615
      Greenville
      LO
      156
      156
      2000
      2016
      8700000.00
      MAI
      03-03-2021
      0.70
      0.66
      6
      02-28-2021
      01-01-2021
      09-30-2021
      1695759.46
      1351540.00
      899878.71
      807295.51
      795880.75
      544244.49
      711092.77
      476667.49
      UW
      CREFC
      184337.25
      2.9524
      2.5858
      F
    
    false
  
  
    Prospectus Loan ID
    17-004
    04-12-2022
    05-11-2022
    
      MOTEL 6 / STUDIO 6 AUGUSTA
      3421 WRIGHTSBORO ROAD
      Augusta
      GA
      30909
      Richmond
      LO
      164
      164
      1999
      2015
      6600000.00
      MAI
      03-03-2021
      0.57
      0.51
      6
      02-28-2021
      01-01-2021
      09-30-2021
      1335256.69
      1106520.68
      822985.86
      686536.13
      512270.83
      419984.55
      445507.99
      364658.55
      UW
      CREFC
      145165.50
      2.8931
      2.512
      F
    
    false
  
  
    Prospectus Loan ID
    18
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    02-03-2021
    16000000.00
    120
    02-06-2031
    360
    0.0403
    0.0403
    3
    1
    0
    03-06-2021
    true
    1
    PP
    2
    76663.44
    15929166.23
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-05-2030
    
      CRESCENT GATEWAY
      6917, 6931, 6933 AND 6937 ARLINGTON ROAD
      Bethesda
      MD
      20814
      Montgomery
      MU
      144729
      144729
      1960
      2012
      75400000.00
      MAI
      12-02-2020
      0.83
      0.88
      6
      06-06-2023
      N
      Cystic Fibrosis Foundation
      32674
      04-30-2023
      CVS
      9200
      11-30-2025
      Bethesda Chevy Chase Surgery Center LLC
      9117
      10-31-2029
      12-31-2020
      01-01-2021
      09-30-2021
      6120547.11
      3899566.00
      2037977.77
      1484479.00
      4082569.34
      2415087.00
      3908906.46
      2284840.50
      UW
      CREFC
      2069913.00
      1.48
      1.1667
      1.42
      1.1038
      C
      F
      09-30-2021
    
    false
    false
    15679067.64
    76663.44
    0.0403
    0.0001535
    52655.54
    24007.90
    0.00
    15655059.74
    15655059.74
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    19
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    03-24-2021
    15500000.00
    120
    04-06-2031
    360
    0.0402
    0.0402
    3
    1
    0
    05-06-2021
    true
    1
    PP
    2
    74178.20
    15477746.80
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-05-2031
    
      HERNDON SQUARE
      500, 505, 510, 520, 530 AND 540 HUNTMAR PARK DRIVE
      Herndon
      VA
      20170
      Fairfax
      OF
      263507
      263507
      1988
      44200000.00
      MAI
      01-12-2021
      0.88
      6
      06-06-2023
      N
      General Dynamics Mission Systems  Inc.
      40357
      10-31-2025
      Cogent Communications Inc.
      26286
      09-30-2023
      Beacon Roofing Supply  Inc.
      25188
      02-29-2032
      02-28-2021
      5326888.17
      1947914.65
      3378973.52
      3031011.62
      UW
      CREFC
      1.93
      1.73
      C
      05-04-2022
    
    false
    false
    15236778.99
    74178.20
    0.0402
    0.000166
    51043.21
    23134.99
    0.00
    15213644.00
    15213644.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    03-18-2021
    14300000.00
    120
    04-06-2031
    360
    0.051
    0.051
    3
    1
    0
    05-06-2021
    true
    1
    WL
    2
    77641.82
    14283133.18
    1
    1
    1
    0
    false
    true
    true
    false
    false
    04-05-2023
    01-05-2031
    
      ASPEN COURT APARTMENTS
      1505-1543 WEST JACKSON STREET, 400-430 WEST ETLING STREET/900-930 NORTH ALBERT STREET, 324-330 WIGWAM HOLLOW ROAD, AND 415 WEST ADAMS STREET
      Macomb
      IL
      61455
      McDonough
      MF
      329
      329
      2001
      2021
      21800000.00
      MAI
      03-11-2021
      0.90
      6
      X
      02-28-2021
      2617497.00
      1243200.00
      1374297.00
      1292047.00
      UW
      CREFC
      1.48
      1.39
      C
    
    false
    false
    14103164.43
    77641.82
    0.051
    0.000166
    59938.45
    17703.37
    0.00
    14085461.06
    14085461.06
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    12-11-2020
    12500000.00
    120
    01-06-2031
    360
    0.0445
    0.0445
    3
    1
    0
    02-06-2021
    true
    1
    WL
    2
    62964.85
    12433186.22
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2030
    
      BENSALEM PLAZA SHOPPING CENTER
      1903-1971 STREET ROAD
      Bensalem
      PA
      19020
      Bucks
      RT
      109117
      109117
      1972
      21700000.00
      MAI
      12-02-2020
      0.90
      1
      6
      06-06-2023
      N
      Patels Bros supermarket
      29000
      06-30-2030
      Super value household
      14000
      12-31-2025
      Adult daycare
      11500
      05-31-2031
      09-30-2020
      12-31-2020
      12-31-2021
      1558516.00
      1622001.00
      352782.00
      481549.00
      1205734.00
      1140452.00
      1123896.00
      1058614.25
      UW
      CREFC
      732786.96
      1.60
      1.5563
      1.49
      1.4446
      C
      F
      09-30-2021
    
    false
    false
    12252106.11
    62964.85
    0.0445
    0.000166
    45434.89
    17529.96
    0.00
    12234576.15
    12234576.15
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    02-04-2020
    12100000.00
    120
    02-06-2030
    360
    0.039
    0.039
    3
    1
    0
    03-06-2020
    true
    1
    WL
    2
    57071.85
    11627611.15
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2029
    
      ATHENS WEST SHOPPING CENTER
      3190 ATLANTA HIGHWAY
      Athens
      GA
      30606
      Clarke
      RT
      178390
      178390
      1988
      2007
      16400000.00
      MAI
      12-10-2019
      0.98
      6
      06-06-2023
      N
      BIG LOTS, INC
      42420
      01-31-2030
      AMERICAS THRIFT
      40000
      12-31-2035
      AMERICAN FREIGHT, INC.
      22000
      05-10-2027
      12-31-2020
      1771255.56
      443059.93
      1328195.64
      1221161.64
      UW
      CREFC
      1.94
      1.78
      C
    
    false
    false
    11398433.35
    57071.85
    0.039
    0.000166
    37044.91
    20026.94
    0.00
    11378406.42
    11378406.41
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    03-10-2021
    11200000.00
    120
    03-06-2031
    0
    0.0379
    0.0379
    3
    1
    120
    04-06-2021
    true
    1
    WL
    3
    35373.33
    11200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2030
    
      CHICO MOBILE COUNTRY CLUB
      1901 DAYTON ROAD
      Chico
      CA
      95928
      Butte
      MH
      178
      178
      1972
      19890000.00
      MAI
      11-16-2020
      0.98
      1
      6
      06-06-2023
      N
      01-31-2021
      12-31-2020
      12-31-2021
      1647846.00
      1713126.00
      746966.00
      881732.41
      900880.00
      831393.59
      890022.00
      820535.59
      UW
      CREFC
      430376.00
      2.09
      1.9317
      2.07
      1.9065
      C
      F
    
    false
    false
    11200000.00
    35373.33
    0.0379
    0.000166
    35373.33
    0.00
    0.00
    11200000.00
    11200000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    12-02-2020
    11110000.00
    120
    12-06-2030
    360
    0.0437
    0.0437
    3
    1
    0
    01-06-2021
    true
    1
    WL
    2
    55437.83
    11035925.88
    1
    8
    8
    0
    false
    true
    true
    false
    false
    12-05-2022
    06-05-2030
    
      Allerand Portfolio 1
      RT
      88273
      18545000.00
      MAI
      1
      1
      X
      09-30-2020
      12-31-2020
      12-31-2021
      1254411.00
      1254412.00
      1938.00
      1938.00
      1252473.00
      1252474.00
      1164200.00
      1164201.00
      UW
      665254.00
      1.88
      1.8827
      1.75
      1.75
      C
      F
    
    false
    false
    10871932.79
    55437.83
    0.0437
    0.000166
    39591.96
    15845.87
    0.00
    10856086.93
    10856086.92
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24-001
    04-12-2022
    05-11-2022
    
      WALGREENS IRONTON
      715 PARK AVENUE
      Ironton
      OH
      45638
      Lawrence
      RT
      11166
      11166
      1997
      3175000.00
      MAI
      10-10-2020
      1
      1
      6
      Walgreens
      10752
      05-31-2030
      09-30-2020
      12-31-2020
      12-31-2021
      197860.00
      197860.00
      0.00
      0.00
      197860.00
      197860.00
      186694.00
      186694.00
      UW
      CREFC
      110776.00
      1.7861
      1.6853
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    24-002
    04-12-2022
    05-11-2022
    
      RITE AID HOLT
      2263 CEDAR STREET
      Holt
      MI
      48842
      Ingham
      RT
      11060
      11060
      1998
      3140000.00
      MAI
      10-16-2020
      1
      1
      6
      Rite Aid
      11060
      05-31-2030
      09-30-2020
      12-31-2020
      12-31-2021
      219844.00
      219844.00
      311.00
      311.00
      219533.00
      219533.00
      208473.00
      208473.00
      UW
      CREFC
      109578.00
      2.0034
      1.9025
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    24-003
    04-12-2022
    05-11-2022
    
      WALGREENS ASHLAND
      607 ENGLAND STREET
      Ashland
      VA
      23005
      Hanover
      RT
      10663
      10663
      1998
      2800000.00
      MAI
      10-14-2020
      1
      1
      6
      Walgreens
      11057
      02-28-2026
      09-30-2020
      12-31-2020
      12-31-2021
      184505.00
      184505.00
      0.00
      0.00
      184505.00
      184505.00
      173842.00
      173842.00
      UW
      CREFC
      104788.00
      1.7607
      1.6589
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    24-004
    04-12-2022
    05-11-2022
    
      WALGREENS STUARTS DRAFT
      2596 TINKLING SPRING ROAD
      Stuarts Draft
      VA
      24477
      Augusta
      RT
      11055
      11055
      1998
      2100000.00
      MAI
      10-08-2020
      1
      1
      6
      Walgreens
      11060
      09-01-2030
      09-30-2020
      12-31-2020
      12-31-2021
      140000.00
      140000.00
      0.00
      0.00
      140000.00
      140000.00
      128945.00
      128945.00
      UW
      CREFC
      77842.00
      1.7985
      1.6564
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    24-005
    04-12-2022
    05-11-2022
    
      WALGREENS CLAY
      173 MAIN STREET
      Clay
      WV
      25043
      Clay
      RT
      11225
      11225
      1998
      1800000.00
      MAI
      10-15-2020
      1
      1
      6
      Walgreens
      10752
      05-31-2025
      09-30-2020
      12-31-2020
      12-31-2021
      130203.00
      130203.00
      810.00
      810.00
      129393.00
      129393.00
      118168.00
      118168.00
      UW
      CREFC
      71855.00
      1.8007
      1.6445
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    24-006
    04-12-2022
    05-11-2022
    
      WALGREENS LOUISVILLE
      4149 TAYLOR BOULEVARD
      Louisville
      KY
      40215
      Jefferson
      RT
      10912
      10912
      1998
      2100000.00
      MAI
      10-16-2020
      1
      1
      6
      Walgreens
      11062
      05-31-2030
      09-30-2020
      12-31-2020
      12-31-2021
      126000.00
      126000.00
      0.00
      0.00
      126000.00
      126000.00
      115088.00
      115088.00
      UW
      CREFC
      68861.00
      1.8297
      1.6713
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    24-007
    04-12-2022
    05-11-2022
    
      RITE AID FREMONT
      924 WEST MAIN STREET
      Fremont
      MI
      49412
      Newaygo
      RT
      11092
      11092
      1997
      1800000.00
      MAI
      10-16-2020
      1
      1
      6
      Rite Aid
      11180
      05-31-2030
      09-30-2020
      12-31-2020
      12-31-2021
      126000.00
      126000.00
      311.00
      311.00
      125689.00
      125689.00
      114597.00
      114597.00
      UW
      CREFC
      61675.00
      2.0379
      1.858
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    24-008
    04-12-2022
    05-11-2022
    
      RITE AID NEW BALTIMORE
      35350 23 MILE ROAD
      New Baltimore
      MI
      48047
      Macomb
      RT
      11100
      11100
      1998
      1630000.00
      MAI
      10-16-2020
      1
      1
      6
      Rite Aid
      11060
      05-31-2025
      09-30-2020
      12-31-2020
      12-31-2021
      130000.00
      130000.00
      506.00
      506.00
      129494.00
      129494.00
      118394.00
      118394.00
      UW
      CREFC
      59879.00
      2.1625
      1.9772
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    25
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-25-2021
    10500000.00
    120
    04-11-2031
    360
    0.03789
    0.03789
    3
    1
    36
    05-11-2021
    true
    1
    WL
    5
    33153.75
    10500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-10-2031
    
      ONTARIO GATEWAY
      2151 EAST CONVENTION CENTER WAY
      Ontario
      CA
      91764
      San Bernardino
      OF
      77903
      77903
      1984
      2020
      15900000.00
      MAI
      02-22-2021
      0.95
      0.93
      6
      06-11-2023
      N
      VNA Hospice and Palliative Care
      16214
      10-31-2024
      IT  LLC
      8878
      12-31-2025
      II  LLC
      7745
      12-31-2025
      12-31-2020
      12-31-2020
      12-31-2021
      1697145.13
      1708823.00
      643177.54
      816765.69
      1053967.59
      892057.31
      990483.99
      828572.31
      UW
      CREFC
      403370.68
      1.80
      2.2115
      1.69
      2.0541
      C
      F
      12-31-2021
    
    false
    false
    10500000.00
    33153.75
    0.03789
    0.000166
    33153.75
    0.00
    0.00
    10500000.00
    10500000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    02-11-2021
    10300000.00
    120
    02-06-2031
    360
    0.0417
    0.0417
    3
    1
    60
    03-06-2021
    true
    1
    WL
    5
    35792.50
    10300000.00
    1
    2
    2
    5
    true
    true
    true
    false
    false
    03-05-2023
    11-05-2030
    
      Cobble Hill Multifamily Portfolio
      NY
      MU
      10545
      16700000.00
      MAI
      01-12-2021
      1
      1
      X
      01-01-2021
      09-30-2021
      916681.00
      625444.00
      106684.00
      93616.60
      809997.00
      531827.40
      802140.00
      525934.65
      UW
      325711.76
      1.34
      1.6328
      1.33
      1.6147
      C
      F
    
    false
    false
    10300000.00
    35792.50
    0.0417
    0.000166
    35792.50
    0.00
    0.00
    10300000.00
    10300000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26-001
    04-12-2022
    05-11-2022
    
      181 COURT STREET
      181 COURT STREET
      Brooklyn
      NY
      11201
      Kings
      MU
      5895
      5895
      1900
      2020
      8600000.00
      MAI
      01-12-2021
      1
      1
      6
      BAGEL-A-DAY
      1695
      01-31-2023
      01-31-2021
      01-01-2021
      09-30-2021
      464062.00
      286265.00
      53880.00
      38048.87
      410182.00
      248216.13
      405885.00
      244993.38
      UW
      CREFC
      162855.88
      1.5241
      1.5043
      F
    
    false
  
  
    Prospectus Loan ID
    26-002
    04-12-2022
    05-11-2022
    
      131 SMITH STREET
      131 SMITH STREET
      Brooklyn
      NY
      11201
      Kings
      MU
      4650
      4650
      1900
      2020
      8100000.00
      MAI
      01-12-2021
      1
      1
      6
      MALIN & GOETZ
      1045
      08-31-2026
      BLUE BOTTLE COFFEE
      355
      01-31-2024
      01-31-2021
      01-01-2021
      09-30-2021
      452619.00
      339179.00
      52804.00
      55567.73
      399815.00
      283611.27
      396255.00
      280941.27
      UW
      CREFC
      162855.88
      1.7414
      1.725
      F
    
    false
  
  
    Prospectus Loan ID
    27
    04-12-2022
    05-11-2022
    UBS AG
    02-26-2021
    10228000.00
    120
    03-06-2031
    0
    0.04098
    0.04098
    3
    1
    120
    04-06-2021
    true
    1
    WL
    3
    34928.62
    10228000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    12-05-2030
    
      Walgreens Portfolio
      RT
      28215
      17000000.00
      MAI
      01-19-2021
      1
      1
      06-06-2023
      N
      12-31-2020
      12-31-2021
      903159.52
      873526.50
      29603.60
      30309.28
      873555.92
      843217.22
      873555.92
      843217.22
      UW
      424964.88
      2.06
      1.9842
      2.06
      1.9842
      C
      F
    
    false
    false
    10228000.00
    34928.62
    0.04098
    0.000166
    34928.62
    0.00
    0.00
    10228000.00
    10228000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27-001
    04-12-2022
    05-11-2022
    
      WALGREENS-SANTA FE
      525 WEST ZIA ROAD
      Santa Fe
      NM
      87505
      Santa Fe
      RT
      13804
      13804
      2002
      9450000.00
      MAI
      01-19-2021
      1
      1
      6
      Walgreens
      13804
      12-31-2035
      12-31-2020
      12-31-2021
      515356.39
      873526.50
      16688.07
      30309.28
      498668.32
      843217.22
      498668.32
      843217.22
      UW
      CREFC
      424964.88
      1.9842
      1.9842
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    27-002
    04-12-2022
    05-11-2022
    
      WALGREENS-MOREHEAD CITY
      2202 ARENDELL STREET
      Morehead City
      NC
      28557
      Carteret
      RT
      14411
      14411
      2006
      7550000.00
      MAI
      01-19-2021
      1
      1
      6
      Walgreens
      14411
      12-31-2035
      12-31-2020
      12-31-2021
      387803.13
      0.00
      12915.53
      0.00
      374887.60
      0.00
      374887.60
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    28
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    03-25-2021
    10000000.00
    120
    04-06-2031
    300
    0.0367
    0.0367
    3
    1
    0
    05-06-2021
    true
    1
    WL
    2
    50978.71
    9979604.62
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2030
    
      GATEWAY BUSINESS PARK
      27736 - 27788 HANCOCK PARKWAY
      Valencia
      CA
      91355
      Los Angeles
      IN
      83496
      83496
      2019
      19000000.00
      MAI
      02-22-2021
      0.94
      0.94
      6
      06-06-2023
      N
      24/7 Entertainment  LLC
      50930
      05-31-2027
      I-TAD Services
      16021
      12-31-2026
      MOTION INDUSTRIES  INC.
      11131
      12-31-2025
      02-28-2021
      01-01-2022
      03-31-2022
      1145558.00
      286211.00
      241792.00
      57899.83
      903766.00
      228311.17
      871713.00
      220297.97
      UW
      CREFC
      152936.00
      1.48
      1.4928
      1.42
      1.4404
      C
      F
      03-31-2022
    
    false
    false
    9756251.49
    50978.71
    0.0367
    0.000166
    29837.87
    21140.84
    0.00
    9735110.65
    9735110.65
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    04-12-2022
    05-11-2022
    UBS AG
    02-16-2021
    9200000.00
    120
    03-06-2031
    360
    0.03924
    0.03924
    3
    1
    0
    04-06-2021
    true
    1
    WL
    2
    43520.07
    9174090.00
    1
    7
    7
    0
    false
    true
    false
    false
    false
    11-05-2030
    
      Dearborn Industrial Portfolio
      MI
      IN
      277953
      13290000.00
      MAI
      12-02-2020
      0.66
      06-06-2023
      N
      12-31-2020
      1602363.01
      466923.05
      1135439.96
      1054263.45
      UW
      2.17
      2.02
      C
    
    false
    false
    9027989.63
    43520.07
    0.03924
    0.000166
    29521.53
    13998.54
    0.00
    9013991.09
    9013991.09
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29-001
    04-12-2022
    05-11-2022
    
      15000 NORTH COMMERCE DRIVE
      15000 NORTH COMMERCE DRIVE
      Dearborn
      MI
      48121
      Wayne
      IN
      53400
      53400
      1986
      3570000.00
      MAI
      12-02-2020
      0.84
      0
      6
      detroit classic partners LLC
      45000
      06-30-2023
      12-31-2020
      371714.25
      122594.60
      249119.65
      232905.15
      UW
      CREFC
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    29-002
    04-12-2022
    05-11-2022
    
      3001 GULLEY ROAD
      3001 SOUTH GULLEY ROAD
      Dearborn
      MI
      48124
      Wayne
      IN
      40350
      40350
      1988
      3020000.00
      MAI
      12-02-2020
      0.90
      0
      6
      CENTRIA
      24210
      03-31-2025
      spectrum signs & Designs
      8070
      01-31-2025
      allyn  enterprises
      4035
      05-31-2022
      12-31-2020
      344077.43
      94520.33
      249557.10
      229611.10
      UW
      CREFC
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    29-003
    04-12-2022
    05-11-2022
    
      15201 CENTURY DRIVE
      15201 CENTURY DRIVE
      Dearborn
      MI
      48124
      Wayne
      IN
      38400
      38400
      1983
      2002
      2770000.00
      MAI
      12-02-2020
      1
      0
      6
      KLA Laboratories  Inc
      19200
      12-31-2022
      RHOMBUS ENERGY SOLUTIONS  INC
      14400
      07-31-2026
      CAYMAN DYNAMICS
      4800
      06-30-2023
      12-31-2020
      355713.15
      108782.05
      246931.10
      227160.10
      UW
      CREFC
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    29-004
    04-12-2022
    05-11-2022
    
      15301 CENTURY DRIVE
      15301 CENTURY DRIVE
      Dearborn
      MI
      48121
      Wayne
      IN
      35963
      35963
      1974
      2390000.00
      MAI
      12-02-2020
      1
      0
      6
      Rhombus energy solutions
      28800
      07-31-2026
      Rhombus energy solutions
      7163
      12-31-2022
      12-31-2020
      311922.22
      78313.46
      233608.76
      216874.75
      UW
      CREFC
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    29-005
    04-12-2022
    05-11-2022
    
      15401 CENTURY DRIVE
      15401 CENTURY DRIVE
      Dearborn
      MI
      48121
      Wayne
      IN
      21600
      21600
      1973
      1540000.00
      MAI
      12-02-2020
      1
      0
      6
      C & S INVESTMENT LLC
      15000
      09-30-2027
      GSI INC
      6000
      08-31-2022
      12-31-2020
      218935.96
      62712.61
      156223.35
      147712.35
      UW
      CREFC
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    29-006
    04-12-2022
    05-11-2022
    
      15050 NORTH COMMERCE DRIVE
      15050 NORTH COMMERCE
      Dearborn
      MI
      48120
      Wayne
      IN
      52200
      52200
      1986
      0.00
      MAI
      0.08
      0
      6
      LES STANFORD CHEVROLET - CADILLAC  INC
      4000
      12-20-2021
      UW
      CREFC
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    29-007
    04-12-2022
    05-11-2022
    
      15300 ROTUNDA DRIVE
      15300 ROTUNDA DRIVE
      Dearborn
      MI
      48120
      Wayne
      IN
      36040
      36040
      1974
      0.00
      MAI
      0.08
      0
      6
      CAYMAN DYNAMICS
      2800
      06-30-2023
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    30
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    12-11-2020
    9050000.00
    120
    01-06-2031
    360
    0.043
    0.043
    3
    1
    0
    02-06-2021
    true
    1
    WL
    2
    44785.87
    9000306.51
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2030
    
      DETROIT CHASSIS
      6501 LYNCH ROAD
      Detroit
      MI
      48234
      Wayne
      IN
      219993
      219993
      1999
      15500000.00
      MAI
      11-23-2020
      1
      1
      6
      06-06-2023
      N
      Detroit Chassis
      219993
      12-10-2032
      01-01-2021
      09-30-2021
      1416579.91
      961983.00
      402171.40
      180815.74
      1014408.51
      781167.26
      926411.24
      715169.31
      UW
      CREFC
      403072.83
      1.89
      1.938
      1.72
      1.7742
      C
      F
      09-30-2021
    
    false
    false
    8865405.53
    44785.87
    0.043
    0.000166
    31767.70
    13018.17
    0.00
    8852387.36
    8852387.36
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    03-16-2021
    9000000.00
    120
    04-06-2031
    360
    0.03958
    0.03958
    3
    1
    24
    05-06-2021
    true
    1
    WL
    5
    29685.00
    9000000.00
    1
    7
    7
    5
    true
    true
    false
    false
    false
    01-05-2031
    
      Goldman Multifamily Portfolio Tranche 5
      IL
      MF
      151
      151
      12200000.00
      MAI
      11-18-2020
      0.94
      0.98
      06-06-2023
      N
      01-21-2021
      12-31-2020
      12-31-2021
      1676985.36
      1863276.00
      709003.19
      642740.18
      967982.16
      1220535.82
      930232.16
      1182785.82
      UW
      361167.50
      1.89
      3.3794
      1.81
      3.2748
      C
      F
    
    false
    false
    9000000.00
    29685.00
    0.03958
    0.000166
    29685.00
    0.00
    0.00
    9000000.00
    9000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31-001
    04-12-2022
    05-11-2022
    
      7750 SOUTH MUSKEGON AVENUE
      7750 SOUTH MUSKEGON AVENUE
      Chicago
      IL
      60649
      Cook
      MF
      47
      47
      1928
      2020
      3325000.00
      MAI
      11-18-2020
      1
      0.98
      6
      02-28-2021
      12-31-2020
      12-31-2021
      508671.59
      1863276.00
      208415.94
      642740.18
      300255.65
      1220535.82
      288505.65
      1182785.82
      UW
      CREFC
      361167.50
      3.3794
      3.2748
      F
    
    false
  
  
    Prospectus Loan ID
    31-002
    04-12-2022
    05-11-2022
    
      6437 SOUTH KENWOOD AVENUE
      6437 SOUTH KENWOOD AVENUE
      Chicago
      IL
      60637
      Cook
      MF
      25
      25
      1915
      2020
      2300000.00
      MAI
      11-18-2020
      1
      0.96
      6
      02-28-2021
      12-31-2020
      12-31-2021
      292866.13
      0.00
      112035.64
      0.00
      180830.50
      0.00
      174580.50
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    31-003
    04-12-2022
    05-11-2022
    
      7836 S. SOUTH SHORE DRIVE
      7836 S. SOUTH SHORE DRIVE
      Chicago
      IL
      60649
      Cook
      MF
      29
      29
      1929
      2020
      2200000.00
      MAI
      11-18-2020
      0.93
      0.93
      6
      02-28-2021
      12-31-2020
      12-31-2021
      318314.75
      0.00
      140669.31
      0.00
      177645.44
      0.00
      170395.44
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    31-004
    04-12-2022
    05-11-2022
    
      7810 SOUTH ADA STREET
      7810 SOUTH ADA STREET
      Chicago
      IL
      60620
      Cook
      MF
      13
      13
      1925
      2020
      1275000.00
      MAI
      11-18-2020
      1
      1
      6
      02-28-2021
      12-31-2020
      12-31-2021
      158172.24
      0.00
      61482.47
      0.00
      96689.77
      0.00
      93439.77
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    31-005
    04-12-2022
    05-11-2022
    
      7760 SOUTH COLES AVENUE
      7760 SOUTH COLES AVENUE
      Chicago
      IL
      60649
      Cook
      MF
      13
      13
      1963
      2020
      1125000.00
      MAI
      11-18-2020
      1
      1
      6
      02-28-2021
      12-31-2020
      12-31-2021
      164981.61
      0.00
      70579.99
      0.00
      94401.62
      0.00
      91151.62
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    31-006
    04-12-2022
    05-11-2022
    
      8000 SOUTH JUSTINE STREET
      8000 SOUTH JUSTINE STREET
      Chicago
      IL
      60620
      Cook
      MF
      12
      12
      1923
      2020
      1000000.00
      MAI
      11-18-2020
      0.92
      1
      6
      02-28-2021
      12-31-2020
      12-31-2021
      148927.59
      0.00
      65133.02
      0.00
      83794.58
      0.00
      80794.58
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    31-007
    04-12-2022
    05-11-2022
    
      8214 SOUTH INGLESIDE AVENUE
      8214 SOUTH INGLESIDE AVENUE
      Chicago
      IL
      60619
      Cook
      MF
      12
      12
      1926
      2020
      975000.00
      MAI
      11-18-2020
      0.58
      1
      6
      02-28-2021
      12-31-2020
      12-31-2021
      85051.44
      0.00
      50686.83
      0.00
      34364.61
      0.00
      31364.61
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    32
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    03-31-2021
    8300000.00
    120
    04-06-2031
    360
    0.0399
    0.0399
    3
    1
    12
    05-06-2021
    true
    1
    WL
    5
    27597.50
    8300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2031
    
      THE LOOM
      2095 EAST WILLARD STREET; 2100 EAST WILLARD STREET; 3250-70 AMBER STREET
      Philadelphia
      PA
      19134
      Philadelphia
      OF
      185793
      185793
      1875
      2012
      13300000.00
      MAI
      03-09-2021
      0.92
      0.69
      6
      06-06-2023
      N
      A & S Manufacturing
      9335
      05-31-2022
      Zach Industries
      5048
      01-31-2022
      GF Management
      5000
      01-31-2022
      02-28-2021
      01-01-2021
      09-30-2021
      1561894.61
      1184554.00
      634242.41
      588508.12
      927652.20
      596045.88
      843964.78
      533280.32
      UW
      CREFC
      251137.00
      1.95
      2.3733
      1.78
      2.1234
      C
      F
      09-30-2021
    
    false
    false
    8300000.00
    39577.63
    0.0399
    0.000166
    27597.50
    11980.13
    0.00
    8288019.87
    8288019.87
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    04-12-2022
    05-11-2022
    BSPRT CRE Finance, LLC
    03-15-2021
    7660000.00
    120
    04-06-2031
    0
    0.0441
    0.0441
    3
    1
    120
    05-06-2021
    true
    1
    WL
    3
    28150.50
    7660000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2031
    
      WALGREENS BAYAMON
      BO PAJAROS CARR 861 KM 3.1
      Bayamón
      PR
      00956
      Bayamón
      RT
      15660
      15660
      2015
      11500000.00
      MAI
      01-20-2021
      1
      1
      6
      06-06-2023
      N
      Walgreens
      15660
      08-31-2040
      12-31-2020
      12-31-2021
      723287.04
      710161.25
      21698.61
      21305.00
      701588.43
      688856.25
      699239.43
      686507.25
      UW
      CREFC
      342497.75
      2.05
      2.0112
      2.04
      2.0044
      C
      F
      12-31-2021
    
    false
    false
    7660000.00
    28150.50
    0.0441
    0.000166
    28150.50
    0.00
    0.00
    7660000.00
    7660000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    04-07-2021
    7550000.00
    120
    05-06-2031
    0
    0.0391
    0.0391
    3
    1
    120
    06-06-2021
    true
    1
    WL
    3
    25420.43
    7550000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    06-05-2023
    02-05-2031
    
      SEDONA VILLAGE
      160-180 COFFEE POT DRIVE
      Sedona
      AZ
      86336
      Yavapai
      RT
      125407
      125407
      1990
      16500000.00
      MAI
      01-13-2021
      0.86
      0.89
      6
      X
      Basha's
      47400
      06-30-2026
      Bealls
      11720
      01-31-2026
      Goody's
      9300
      08-31-2027
      11-30-2020
      12-31-2020
      12-31-2021
      1729160.52
      1886736.00
      538169.51
      535359.08
      1190991.01
      1351376.92
      1046772.96
      1207158.87
      UW
      CREFC
      299305.00
      3.98
      4.515
      3.50
      4.0332
      C
      F
      12-01-2021
    
    false
    false
    7550000.00
    24600.42
    0.0391
    0.000166
    24600.42
    0.00
    0.00
    7550000.00
    7550000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    03-23-2021
    7250000.00
    120
    04-06-2031
    360
    0.0444
    0.0444
    3
    1
    60
    05-06-2021
    true
    1
    WL
    5
    26825.00
    7250000.00
    1
    4
    4
    0
    true
    true
    false
    false
    false
    01-05-2031
    
      Washington Street Storage Portfolio #2
      SS
      131650
      1071
      1071
      11580000.00
      MAI
      0.94
      0.87
      06-06-2023
      N
      01-31-2021
      12-31-2020
      12-31-2021
      1059799.00
      1001357.00
      353578.00
      377626.97
      706221.00
      623730.03
      686474.00
      603982.53
      UW
      326370.83
      1.61
      1.9111
      1.57
      1.8506
      C
      F
    
    false
    false
    7250000.00
    26825.00
    0.0444
    0.000166
    26825.00
    0.00
    0.00
    7250000.00
    7250000.00
    05-06-2022
    1
    false
    0
    460.88
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35-001
    04-12-2022
    05-11-2022
    
      STORAGE MALL LEX PARK
      21323 GREAT MILLS ROAD
      Lexington Park
      MD
      20653
      St. Mary's
      SS
      29375
      29375
      312
      312
      1984
      3300000.00
      MAI
      02-25-2021
      0.98
      0.83
      6
      01-31-2021
      12-31-2020
      12-31-2021
      292108.00
      259037.00
      81640.00
      104805.96
      210468.00
      154231.04
      206062.00
      149824.79
      UW
      CREFC
      99036.61
      1.5573
      1.5128
      F
    
    false
  
  
    Prospectus Loan ID
    35-002
    04-12-2022
    05-11-2022
    
      CLARENCE SELF STORAGE
      11234 MAIN STREET
      Newstead
      NY
      14031
      Erie
      SS
      22575
      22575
      172
      172
      1966
      2015
      3190000.00
      MAI
      02-22-2021
      0.85
      0.77
      6
      01-31-2021
      12-31-2020
      12-31-2021
      307262.00
      318894.00
      93437.00
      127761.95
      213825.00
      191132.05
      210439.00
      187745.80
      UW
      CREFC
      99036.61
      1.9299
      1.8957
      F
    
    false
  
  
    Prospectus Loan ID
    35-003
    04-12-2022
    05-11-2022
    
      WEST SIDE MINI STORAGE
      3209 NORTH RIDGE ROAD WEST
      Ashtabula
      OH
      44004
      Ashtabula
      SS
      46800
      46800
      380
      380
      1995
      2020
      3000000.00
      MAI
      02-23-2021
      0.99
      0.97
      6
      01-31-2021
      12-31-2020
      12-31-2021
      292920.00
      272940.00
      113162.00
      100385.52
      179758.00
      172554.48
      172738.00
      165534.48
      UW
      CREFC
      83280.97
      2.0719
      1.9876
      F
    
    false
  
  
    Prospectus Loan ID
    35-004
    04-12-2022
    05-11-2022
    
      STOR-YOR-STUFF
      3502 NORTH HERMITAGE ROAD
      Transfer
      PA
      16154
      Mercer
      SS
      32900
      32900
      207
      207
      1995
      2016
      1660000.00
      MAI
      02-23-2021
      0.91
      0.87
      6
      01-31-2021
      12-31-2020
      12-31-2021
      167509.00
      150486.00
      65339.00
      44673.54
      102170.00
      105812.46
      97235.00
      100877.46
      UW
      CREFC
      45016.64
      2.3505
      2.2408
      F
    
    false
  
  
    Prospectus Loan ID
    36
    04-12-2022
    05-11-2022
    UBS AG
    02-25-2021
    7020000.00
    120
    03-06-2031
    360
    0.04351
    0.04351
    3
    1
    60
    04-06-2021
    true
    1
    WL
    5
    25453.35
    7020000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    11-05-2030
    
      The Shops at 407 & Corner Shoppes
      IN
      RT
      27210
      11900000.00
      MAI
      12-15-2020
      1
      1
      06-06-2023
      N
      12-31-2020
      01-01-2021
      09-30-2021
      1020120.99
      830295.69
      225837.88
      197105.76
      794283.11
      633189.93
      753508.13
      602608.71
      UW
      231625.53
      1.89
      2.7336
      1.80
      2.6016
      C
      F
    
    false
    false
    7020000.00
    25453.35
    0.04351
    0.000166
    25453.35
    0.00
    0.00
    7020000.00
    7020000.00
    05-06-2022
    1
    false
    0
    27373.50
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36-001
    04-12-2022
    05-11-2022
    
      SHOPS AT 407
      407 WEST COLISEUM BOULEVARD
      Fort Wayne
      IN
      46805
      Allen
      RT
      14271
      14271
      2019
      6900000.00
      MAI
      12-15-2020
      1
      1
      6
      ComCast Cable
      4100
      06-30-2025
      MISSION BBQ
      3800
      01-31-2030
      CoreLife Eatery
      3500
      01-31-2029
      12-31-2020
      01-01-2021
      09-30-2021
      603871.30
      830295.69
      144189.37
      197105.76
      459681.93
      633189.93
      436314.67
      602608.71
      UW
      CREFC
      231625.53
      2.7336
      2.6016
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    36-002
    04-12-2022
    05-11-2022
    
      CORNER SHOPPES
      401-407 EAST COLISEUM BOULEVARD
      Fort Wayne
      IN
      46805
      Allen
      RT
      12939
      12939
      1972
      2018
      5000000.00
      MAI
      12-15-2020
      1
      1
      6
      ComCast Cable
      4100
      06-30-2025
      MISSION BBQ
      3800
      01-31-2030
      CoreLife Eatery
      3500
      01-31-2029
      12-31-2020
      01-01-2021
      09-30-2021
      416249.69
      0.00
      81648.51
      0.00
      334601.18
      0.00
      317193.46
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    37
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    02-12-2021
    7000000.00
    120
    03-06-2031
    0
    0.0381
    0.0381
    3
    1
    120
    04-06-2021
    true
    1
    WL
    3
    22225.00
    7000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2031
    
      10 INDUSTRIAL AVENUE
      10 INDUSTRIAL AVENUE
      Mahwah
      NJ
      07430
      Bergen
      IN
      91808
      91808
      1988
      2020
      13000000.00
      MAI
      12-21-2020
      0.90
      0.84
      6
      06-06-2023
      N
      Janome America Inc
      34370
      05-31-2023
      Vectornate
      18672
      02-28-2023
      Mayr Corp
      11782
      12-31-2025
      12-31-2020
      01-01-2021
      09-30-2021
      1200050.97
      589769.00
      360752.91
      258280.83
      839298.06
      331488.17
      784213.26
      290174.57
      UW
      CREFC
      202247.50
      3.10
      1.639
      2.90
      1.4347
      C
      F
      10-01-2021
    
    false
    false
    7000000.00
    22225.00
    0.0381
    0.000166
    22225.00
    0.00
    0.00
    7000000.00
    7000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-26-2021
    7000000.00
    120
    04-11-2031
    360
    0.03807
    0.03807
    3
    1
    60
    05-11-2021
    true
    1
    WL
    5
    22207.50
    7000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-10-2031
    
      OAK PARK MICHIGAN STORAGE
      15300 WEST 8 MILE ROAD
      Oak Park
      MI
      48237
      Oakland
      SS
      84490
      84490
      647
      647
      1964
      9600000.00
      MAI
      02-11-2021
      0.95
      0.93
      6
      06-11-2023
      N
      02-28-2021
      01-01-2022
      03-31-2022
      1000819.00
      277484.00
      356232.93
      105219.02
      644586.44
      172264.98
      631912.94
      169096.60
      UW
      CREFC
      66623.00
      1.65
      2.5856
      1.61
      2.5381
      C
      F
    
    false
    false
    7000000.00
    22207.50
    0.03807
    0.000166
    22207.50
    0.00
    0.00
    7000000.00
    7000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-26-2021
    7000000.00
    120
    04-11-2031
    360
    0.03807
    0.03807
    3
    1
    60
    05-11-2021
    true
    1
    WL
    5
    22207.50
    7000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-10-2031
    
      FARMINGTON HILLS MICHIGAN STORAGE
      39000 GRAND RIVER AVENUE
      Farmington Hills
      MI
      48335
      Oakland
      SS
      85731
      85731
      671
      671
      2004
      9550000.00
      MAI
      02-11-2021
      0.87
      0.94
      6
      06-11-2023
      N
      02-28-2021
      01-01-2022
      03-31-2022
      978983.49
      278570.00
      324046.72
      91623.10
      654936.77
      186946.90
      645582.77
      184608.40
      UW
      CREFC
      66622.50
      1.67
      2.806
      1.65
      2.7709
      C
      F
    
    false
    false
    7000000.00
    22207.50
    0.03807
    0.000166
    22207.50
    0.00
    0.00
    7000000.00
    7000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    04-12-2022
    05-11-2022
    UBS AG
    03-26-2021
    6700000.00
    120
    04-06-2031
    0
    0.041583
    0.041583
    3
    1
    120
    05-06-2021
    true
    1
    WL
    3
    23217.18
    6700000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    05-05-2022
    01-05-2031
    
      HAIGHT & FILLMORE APARTMENTS
      486-498 HAIGHT STREET AND 312-320 FILLMORE STREET
      San Francisco
      CA
      94117
      San Francisco
      MF
      25
      25
      1925
      2019
      12560000.00
      MAI
      01-04-2021
      0.96
      1
      6
      X
      02-28-2021
      01-01-2022
      03-31-2022
      843271.53
      238830.00
      245368.86
      74337.45
      597902.67
      164492.55
      581002.67
      160267.55
      UW
      CREFC
      69651.52
      2.12
      2.3616
      2.06
      2.3009
      C
      F
    
    false
    false
    6700000.00
    23217.18
    0.041583
    0.000166
    23217.18
    0.00
    0.00
    6700000.00
    6700000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    02-10-2021
    6500000.00
    120
    02-06-2031
    0
    0.0472
    0.0472
    3
    1
    120
    03-06-2021
    true
    1
    WL
    3
    25566.67
    6500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2030
    
      GOODFRIEND SELF STORAGE - EAST HARLEM
      166 EAST 124TH STREET
      New York
      NY
      10035
      New York
      98
      31131
      31131
      1891
      2019
      15700000.00
      MAI
      10-17-2020
      1
      1
      6
      06-06-2023
      N
      12-31-2020
      01-01-2022
      03-31-2022
      720000.00
      187500.00
      0.00
      0.00
      720000.00
      187500.00
      720000.00
      187500.00
      UW
      CREFC
      76700.00
      2.31
      2.4445
      2.31
      2.4445
      C
      F
    
    false
    false
    6500000.00
    25566.67
    0.0472
    0.000166
    25566.67
    0.00
    0.00
    6500000.00
    6500000.00
    04-06-2022
    1
    false
    25539.59
    0
    0
    B
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    03-03-2021
    6200000.00
    120
    03-06-2031
    360
    0.0476
    0.0476
    3
    1
    60
    04-06-2021
    true
    1
    WL
    5
    24593.33
    6200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2030
    
      WHISPERING PALMS APARTMENTS
      13200 WILCOX ROAD
      Largo
      FL
      33774
      Pinellas
      MF
      64
      64
      1985
      2020
      9700000.00
      MAI
      01-19-2021
      0.98
      1
      6
      06-06-2023
      N
      01-31-2021
      01-01-2022
      03-31-2022
      1041218.00
      286254.00
      524923.00
      141577.07
      516296.00
      144676.93
      500296.00
      140676.93
      UW
      CREFC
      73780.00
      1.33
      1.9609
      1.29
      1.9067
      C
      F
    
    false
    false
    6200000.00
    24593.33
    0.0476
    0.000166
    24593.33
    0.00
    0.00
    6200000.00
    6200000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    03-11-2021
    5850000.00
    120
    04-06-2031
    360
    0.04397
    0.04397
    3
    1
    60
    05-06-2021
    true
    1
    WL
    5
    21435.38
    5850000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2031
    
      ELITE RV & BOAT STORAGE
      16461 DOMESTIC AVENUE
      Fort Myers
      FL
      33912
      Lee
      SS
      255
      255
      2019
      9910000.00
      MAI
      02-02-2021
      0.96
      6
      06-06-2023
      N
      02-28-2021
      902184.82
      393296.74
      508888.08
      503788.08
      UW
      CREFC
      1.45
      1.43
      C
    
    false
    false
    5850000.00
    21435.38
    0.04397
    0.000166
    21435.38
    0.00
    0.00
    5850000.00
    5850000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    03-31-2021
    5800000.00
    120
    04-06-2031
    0
    0.04
    0.04
    3
    1
    120
    05-06-2021
    true
    1
    WL
    3
    19333.33
    5800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2031
    
      ARCADIA SHOPPING CENTER
      23701 CINCO RANCH BOULEVARD
      Katy
      TX
      77494
      Fort Bend
      RT
      22400
      22400
      2008
      10250000.00
      MAI
      03-10-2021
      0.92
      1
      6
      06-06-2023
      N
      Acuity eye care
      4425
      09-30-2026
      Potbelly
      3000
      09-30-2028
      Frost Bank
      3000
      04-30-2029
      01-31-2021
      01-01-2022
      03-31-2022
      921072.83
      197976.00
      258112.92
      59540.91
      662959.91
      138435.09
      638479.91
      132315.09
      UW
      CREFC
      58000.00
      2.82
      2.3868
      2.71
      2.2812
      C
      F
      03-31-2022
    
    false
    false
    5800000.00
    19333.33
    0.04
    0.000166
    19333.33
    0.00
    0.00
    5800000.00
    5800000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    45
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    03-23-2021
    5450000.00
    120
    04-06-2031
    360
    0.0427
    0.0427
    3
    1
    0
    05-06-2021
    true
    1
    WL
    2
    26874.57
    5442518.35
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-05-2031
    
      TURTLE CREEK APARTMENTS
      2116 WEST 2ND STREET
      Marion
      IN
      46952
      Grant
      MF
      130
      130
      1975
      7550000.00
      MAI
      02-19-2021
      0.93
      0.93
      6
      06-06-2023
      N
      01-31-2021
      10-01-2020
      09-30-2021
      860769.24
      855438.97
      369876.79
      432027.63
      490892.45
      423411.34
      466892.45
      399411.34
      UW
      CREFC
      322493.84
      1.52
      1.3129
      1.45
      1.2385
      C
      F
    
    false
    false
    5361731.53
    26874.57
    0.0427
    0.000166
    19078.83
    7795.74
    0.00
    5353935.79
    5353935.79
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    46
    04-12-2022
    05-11-2022
    UBS AG
    02-16-2021
    5400000.00
    120
    01-06-2038
    0
    0.036176
    0.036176
    3
    1
    120
    04-06-2021
    true
    1
    WL
    7
    16279.20
    5400000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2030
    
      WALGREENS-BURBANK
      5555 WEST 79TH STREET
      Burbank
      IL
      60459
      Cook
      RT
      14820
      14820
      2013
      9075000.00
      MAI
      11-14-2020
      1
      1
      6
      06-06-2023
      N
      Walgreens
      14820
      12-31-2050
      12-31-2020
      12-31-2021
      499207.92
      498094.56
      22850.86
      29767.67
      476357.06
      468326.89
      476357.06
      468326.89
      UW
      CREFC
      198063.60
      2.41
      2.3645
      2.41
      2.3645
      C
      F
      12-31-2021
    
    false
    false
    5400000.00
    16279.20
    0.036176
    0.000166
    16279.20
    0.00
    0.00
    5400000.00
    5400000.00
    05-06-2022
    03-06-2031
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    47
    04-12-2022
    05-11-2022
    UBS AG
    02-05-2021
    5300000.00
    120
    02-06-2031
    360
    0.03964
    0.03964
    3
    1
    0
    03-06-2021
    true
    1
    WL
    2
    25193.14
    5276276.97
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-05-2030
    
      VILLAGE CIRCLE APARTMENTS
      2636 MITTHOEFFER ROAD
      Indianapolis
      IN
      46229
      Marion
      MF
      115
      115
      1982
      7900000.00
      MAI
      01-08-2021
      0.94
      0.97
      6
      06-06-2023
      N
      12-31-2020
      01-01-2021
      09-30-2021
      928519.44
      700596.00
      412755.50
      387986.45
      515763.94
      312609.55
      478011.94
      284295.40
      UW
      CREFC
      226738.26
      1.71
      1.3787
      1.58
      1.2538
      C
      F
    
    false
    false
    5192404.62
    25193.14
    0.03964
    0.000166
    17152.24
    8040.90
    0.00
    5184363.72
    5184363.72
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    48
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    02-26-2021
    5100000.00
    120
    03-06-2031
    0
    0.05
    0.05
    3
    1
    120
    04-06-2021
    true
    1
    WL
    3
    21250.00
    5100000.00
    1
    2
    2
    0
    true
    true
    true
    false
    false
    03-05-2023
    09-05-2030
    
      CVS Portfolio
      RT
      33718
      8470000.00
      MAI
      1
      1
      X
      02-28-2021
      12-31-2020
      12-31-2021
      423323.00
      423323.00
      0.00
      0.00
      423323.00
      423323.00
      423323.00
      423323.00
      UW
      258542.00
      1.64
      1.6373
      1.64
      1.6373
      C
      F
    
    false
    false
    5100000.00
    21250.00
    0.05
    0.000166
    21250.00
    0.00
    0.00
    5100000.00
    5100000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    48-001
    04-12-2022
    05-11-2022
    
      CVS HIGHLAND
      3835 45TH STREET
      Highland
      IN
      46322
      Lake
      RT
      16854
      16854
      1998
      4570000.00
      MAI
      02-05-2021
      1
      1
      6
      Hook  Superx   INC
      16854
      02-28-2041
      02-28-2021
      12-31-2020
      12-31-2021
      228689.00
      228689.00
      0.00
      0.00
      228689.00
      228689.00
      228689.00
      228689.00
      UW
      CREFC
      139410.00
      1.6404
      1.6404
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    48-002
    04-12-2022
    05-11-2022
    
      CVS RAYTOWN
      9005 EAST 350 HIGHWAY
      Raytown
      MO
      64133
      Jackson
      RT
      16864
      16864
      1997
      3900000.00
      MAI
      02-09-2021
      1
      1
      6
      Missouri CVS Pharmacy  L.L.C.
      16864
      02-28-2041
      02-28-2021
      12-31-2020
      12-31-2021
      194634.00
      194634.00
      0.00
      0.00
      194634.00
      194634.00
      194634.00
      194634.00
      UW
      CREFC
      119132.00
      1.6337
      1.6337
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    49
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    03-05-2021
    5050000.00
    120
    03-06-2031
    360
    0.0457
    0.0457
    3
    1
    0
    04-06-2021
    true
    1
    WL
    2
    25798.08
    5037486.51
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2030
    
      LA HACIENDA APARTMENTS
      2100 NORTH 57TH STREET
      Kansas City
      KS
      66104
      Wyandotte
      MF
      124
      124
      1972
      2020
      7330000.00
      MAI
      01-13-2021
      0.97
      0.98
      6
      06-06-2023
      N
      01-31-2021
      01-01-2021
      09-30-2021
      938934.00
      710988.00
      468050.00
      304625.87
      470884.00
      406362.13
      436784.00
      380787.13
      UW
      CREFC
      232182.72
      1.52
      1.7501
      1.41
      1.64
      C
      F
    
    false
    false
    4966599.82
    25798.08
    0.0457
    0.000166
    18914.47
    6883.61
    0.00
    4959716.21
    4959716.21
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    50
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    03-15-2021
    4750000.00
    120
    04-06-2031
    0
    0.0432
    0.0432
    3
    1
    120
    05-06-2021
    true
    1
    WL
    3
    17100.00
    4750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2031
    
      260 CENTRE AVENUE
      260 CENTRE AVENUE
      New Rochelle
      NY
      10805
      Westchester
      MF
      31
      31
      1965
      2012
      7100000.00
      MAI
      02-17-2021
      1
      0.97
      6
      06-06-2023
      N
      02-28-2021
      12-31-2020
      12-31-2021
      583963.00
      596339.75
      184155.00
      209277.49
      399809.00
      387062.26
      392059.00
      379312.26
      UW
      CREFC
      208050.00
      1.92
      1.8604
      1.88
      1.8231
      C
      F
    
    false
    false
    4750000.00
    17100.00
    0.0432
    0.000166
    17100.00
    0.00
    0.00
    4750000.00
    4750000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    51
    04-12-2022
    05-11-2022
    UBS AG
    02-26-2021
    4350000.00
    120
    03-06-2031
    0
    0.04098
    0.04098
    3
    1
    120
    04-06-2021
    true
    1
    WL
    3
    14855.25
    4350000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2030
    
      WALGREENS-CORALVILLE
      2751 HEARTLAND DRIVE
      Coralville
      IA
      52241
      Johnson
      RT
      14759
      14759
      2008
      7050000.00
      MAI
      01-21-2021
      1
      1
      6
      06-06-2023
      N
      Walgreens
      14759
      01-31-2036
      12-31-2020
      12-31-2021
      380284.00
      368114.90
      12721.00
      12355.70
      367563.00
      355759.20
      367563.00
      355759.20
      UW
      CREFC
      180738.93
      2.03
      1.9683
      2.03
      1.9683
      C
      F
      12-31-2021
    
    false
    false
    4350000.00
    14855.25
    0.04098
    0.000166
    14855.25
    0.00
    0.00
    4350000.00
    4350000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    52
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    03-26-2021
    4300000.00
    120
    04-06-2031
    300
    0.057
    0.057
    3
    1
    0
    05-06-2021
    true
    1
    WL
    2
    26921.80
    4293503.20
    1
    2
    2
    0
    false
    true
    false
    false
    false
    01-05-2031
    
      Outerbanks Portfolio
      NC
      LO
      76
      76
      7900000.00
      MAI
      02-16-2021
      0.47
      06-06-2023
      N
      02-28-2021
      1864905.00
      1074041.00
      790864.00
      716268.00
      UW
      2.45
      2.22
      C
    
    false
    false
    4223458.94
    26921.80
    0.057
    0.000166
    20061.43
    6860.37
    0.00
    4216598.57
    4216598.57
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    52-001
    04-12-2022
    05-11-2022
    
      COLONIAL INN
      3329 SOUTH VIRGINIA DARE TRAIL
      Nags Head
      NC
      27959
      Dare
      LO
      39
      39
      1947
      2020
      4300000.00
      MAI
      02-16-2021
      0.48
      0
      6
      02-28-2021
      1038606.00
      582967.00
      455639.00
      414095.00
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    52-002
    04-12-2022
    05-11-2022
    
      SEAHORSE INN
      7218 SOUTH VIRGINIA DARE TRAIL
      Nags Head
      NC
      27959
      Dare
      LO
      37
      37
      1970
      2019
      3600000.00
      MAI
      02-16-2021
      0.45
      0
      6
      02-28-2021
      826299.00
      491074.00
      335225.00
      302173.00
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    53
    04-12-2022
    05-11-2022
    UBS AG
    03-31-2021
    3850000.00
    120
    04-06-2031
    360
    0.044573
    0.044573
    3
    1
    60
    05-06-2021
    true
    1
    WL
    5
    14300.50
    3850000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2031
    
      ASTORIA PORTFOLIO
      18-27A; 18-29; 18-31; 18-33 42ND STREET
      Astoria
      NY
      11105
      Queens
      IN
      17636
      17636
      2020
      6800000.00
      MAI
      02-11-2021
      1
      6
      06-06-2023
      N
      Williams Specialty Services
      4500
      05-31-2023
      Chatzi Construction
      4500
      06-30-2025
      ECD NY Inc
      4436
      05-31-2030
      02-28-2021
      436084.06
      95331.86
      340752.20
      333116.20
      UW
      CREFC
      1.46
      1.43
      C
      12-31-2021
    
    false
    false
    3850000.00
    14300.50
    0.044573
    0.000166
    14300.50
    0.00
    0.00
    3850000.00
    3850000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    54
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    03-31-2021
    3425000.00
    120
    04-06-2031
    360
    0.04297
    0.04297
    3
    1
    0
    05-06-2021
    true
    1
    WL
    2
    16943.31
    3420321.04
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-05-2031
    
      TRAMEC SLOAN INDUSTRIAL BUILDING
      534 EAST 48TH STREET AND 552 EAST 48TH STREET
      Holland
      MI
      49423
      Allegan
      IN
      109954
      109954
      1981
      5110000.00
      MAI
      03-01-2021
      1
      1
      6
      06-06-2023
      N
      Tramel Sloan  LLC
      109954
      03-31-2026
      12-31-2020
      01-01-2022
      03-31-2022
      411721.66
      118211.00
      20105.43
      7948.47
      391616.23
      110262.53
      363126.37
      103140.08
      UW
      CREFC
      50829.93
      1.93
      2.1692
      1.79
      2.0291
      C
      F
      03-31-2022
    
    false
    false
    3369814.10
    16943.31
    0.04297
    0.000166
    12066.74
    4876.57
    0.00
    3364937.53
    3364937.53
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    55
    04-12-2022
    05-11-2022
    UBS AG
    02-26-2021
    3100000.00
    120
    03-06-2031
    0
    0.04098
    0.04098
    3
    1
    120
    04-06-2021
    true
    1
    WL
    3
    10586.50
    3100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2030
    
      WALGREENS-GERMANTOWN
      9325 POPLAR AVENUE
      Germantown
      TN
      38138
      Shelby
      RT
      13819
      13819
      1999
      5300000.00
      MAI
      01-28-2021
      1
      1
      6
      06-06-2023
      N
      Walgreens
      13819
      11-30-2035
      01-01-2021
      09-30-2021
      273050.20
      198444.58
      9419.51
      6874.34
      263630.69
      191570.24
      263630.69
      191570.24
      UW
      CREFC
      96337.15
      2.05
      1.9885
      2.05
      1.9885
      C
      F
      12-31-2021
    
    false
    false
    3100000.00
    10586.50
    0.04098
    0.000166
    10586.50
    0.00
    0.00
    3100000.00
    3100000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    56
    04-12-2022
    05-11-2022
    UBS AG
    12-23-2019
    2857000.00
    120
    01-06-2030
    0
    0.04482
    0.04482
    3
    1
    120
    02-06-2020
    true
    1
    WL
    3
    10670.90
    2857000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    02-05-2023
    06-05-2023
    
      DAVITA - LAKEPORT
      244 PECKHAM COURT
      Lakeport
      CA
      95453
      Lakeport
      OF
      11026
      11026
      2019
      5150000.00
      MAI
      11-15-2019
      1
      6
      06-06-2023
      N
      DaVita Lakeport
      11026
      07-03-2034
      12-31-2020
      361314.00
      72265.00
      289050.00
      278425.00
      UW
      CREFC
      2.23
      2.14
      C
      12-31-2021
    
    false
    false
    2857000.00
    10670.90
    0.04482
    0.000166
    10670.90
    0.00
    0.00
    2857000.00
    2857000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    57
    04-12-2022
    05-11-2022
    Exantas Real Estate LLC
    03-12-2020
    2700000.00
    120
    04-11-2030
    360
    0.044
    0.044
    3
    1
    0
    05-11-2020
    true
    1
    WL
    2
    13520.54
    2653570.31
    1
    2
    2
    0
    false
    true
    false
    false
    false
    02-10-2030
    
      Oak Park & Pecan Acres MHC Portfolio
      LA
      MH
      147
      147
      4260000.00
      MAI
      02-04-2021
      0.95
      0.90
      06-11-2023
      N
      12-31-2020
      12-31-2020
      12-31-2021
      407920.00
      429889.00
      96596.00
      85777.33
      311324.00
      344111.67
      303974.00
      336761.67
      UW
      162246.48
      1.92
      2.1209
      1.87
      2.0756
      C
      F
    
    false
    false
    2612752.32
    13520.54
    0.044
    0.000166
    9580.09
    3940.45
    0.00
    2608811.87
    2608811.87
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    57-001
    04-12-2022
    05-11-2022
    
      OAK PARK MHC
      13 COUNTRY AIR DRIVE
      Rayne
      LA
      70578
      Acadia
      MH
      82
      82
      1970
      2310000.00
      MAI
      02-04-2021
      0.94
      0.87
      6
      12-31-2020
      12-31-2020
      12-31-2021
      222397.00
      429889.00
      53865.00
      85777.33
      168531.00
      344111.67
      164431.00
      336761.67
      UW
      CREFC
      162246.48
      2.1209
      2.0756
      F
    
    false
  
  
    Prospectus Loan ID
    57-002
    04-12-2022
    05-11-2022
    
      PECAN ACRES MHC
      425 TOBY MOUTON ROAD
      Duson
      LA
      70529
      Lafayette
      MH
      65
      65
      1970
      1950000.00
      MAI
      02-04-2021
      0.95
      0.95
      6
      12-31-2020
      12-31-2020
      12-31-2021
      185524.00
      0.00
      42731.00
      0.00
      142793.00
      0.00
      139543.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    58
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    04-05-2021
    2625000.00
    120
    04-06-2031
    0
    0.0438
    0.0438
    3
    1
    120
    05-06-2021
    true
    1
    WL
    3
    9581.25
    2625000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2031
    
      850-860 MERIDIAN AVENUE
      850-860 MERIDIAN AVENUE
      Miami Beach
      FL
      33139
      Miami-Dade
      MF
      20
      20
      1952
      2020
      4400000.00
      MAI
      02-24-2021
      1
      1
      6
      06-06-2023
      N
      02-28-2021
      12-31-2020
      12-31-2021
      348602.50
      331825.00
      176450.10
      212980.75
      172152.41
      118844.25
      168152.41
      114844.25
      UW
      CREFC
      116572.00
      1.48
      1.0194
      1.44
      0.9851
      C
      F
    
    false
    false
    2625000.00
    9581.25
    0.0438
    0.000166
    9581.25
    0.00
    0.00
    2625000.00
    2625000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    59
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    02-24-2021
    2625000.00
    120
    03-06-2031
    360
    0.042
    0.042
    3
    1
    0
    04-06-2021
    true
    1
    WL
    2
    12836.70
    2617996.15
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-05-2030
    
      OAKWOOD FLEX COMPLEX
      61-95 OAKWOOD ROAD
      Lake Zurich
      IL
      60047
      Lake
      MU
      57755
      57755
      1989
      4750000.00
      MAI
      01-15-2021
      0.82
      0.85
      6
      06-06-2023
      N
      Bureau veritas
      20005
      07-31-2024
      Formula 1 cheer
      10252
      03-23-2025
      Extra open socks
      7005
      04-30-2024
      12-31-2020
      12-31-2020
      12-31-2021
      667794.44
      635506.00
      249407.66
      263356.00
      418386.78
      372150.00
      380631.78
      334394.75
      UW
      CREFC
      154040.40
      2.72
      2.4159
      2.47
      2.1708
      C
      F
      12-31-2021
    
    false
    false
    2578426.27
    12836.70
    0.042
    0.000166
    9024.49
    3812.21
    0.00
    2574614.06
    2574614.06
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    60
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    01-29-2021
    2450000.00
    120
    02-06-2031
    330
    0.0426
    0.0426
    3
    1
    0
    03-06-2021
    true
    1
    WL
    2
    12615.04
    2437912.06
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-05-2030
    
      PEACE RIVER VILLAGE MHC
      2405 FLORIDA HIGHWAY 60
      Bartow
      FL
      33830
      Polk
      MH
      119
      119
      1957
      4100000.00
      MAI
      11-21-2020
      0.72
      0.80
      6
      06-06-2023
      N
      11-30-2020
      12-31-2020
      12-31-2021
      496497.08
      527404.00
      206711.48
      237179.12
      289785.60
      290224.88
      283835.60
      284274.88
      UW
      CREFC
      151380.50
      1.91
      1.9171
      1.87
      1.8778
      C
      F
    
    false
    false
    2395034.22
    12615.04
    0.0426
    0.000166
    8502.37
    4112.67
    0.00
    2390921.57
    2390921.55
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    61
    04-12-2022
    05-11-2022
    UBS AG
    12-17-2020
    2275000.00
    120
    01-06-2031
    0
    0.034092
    0.034092
    3
    1
    120
    02-06-2021
    true
    1
    WL
    3
    6463.28
    2275000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2030
    
      STORQUEST PHOENIX - BELL ROAD
      3043 EAST BELL ROAD
      Phoenix
      AZ
      85032
      Maricopa
      SS
      39520
      39520
      437
      437
      1976
      3810000.00
      MAI
      10-29-2020
      0.86
      6
      06-06-2023
      N
      12-31-2020
      440906.72
      201100.28
      239806.44
      235854.44
      UW
      CREFC
      3.05
      3.00
      C
    
    false
    false
    2275000.00
    6463.28
    0.034092
    0.000166
    6463.28
    0.00
    0.00
    2275000.00
    2275000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    62
    04-12-2022
    05-11-2022
    Exantas Real Estate LLC
    03-12-2020
    2137500.00
    120
    04-11-2030
    360
    0.045
    0.045
    3
    1
    36
    05-11-2020
    true
    1
    WL
    5
    8015.63
    2137500.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    06-10-2023
    11-10-2029
    
      DUNEDIN MINI STORAGE
      1891 AND 1903 MAIN STREET
      Dunedin
      FL
      34698
      Pinellas
      SS
      29117
      29117
      354
      354
      1984
      3680000.00
      MAI
      01-28-2021
      0.96
      0.95
      6
      X
      02-28-2021
      12-31-2020
      12-31-2021
      449151.00
      476126.00
      204337.00
      207694.30
      244814.00
      268431.70
      240447.00
      264064.15
      UW
      CREFC
      97523.50
      1.88
      2.7524
      1.85
      2.7076
      C
      F
    
    false
    false
    2137500.00
    8015.62
    0.045
    0.000166
    8015.62
    0.00
    0.00
    2137500.00
    2137500.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    63
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    02-11-2021
    1200000.00
    120
    03-06-2031
    360
    0.0451
    0.0451
    3
    1
    60
    04-06-2021
    true
    1
    WL
    5
    4510.00
    1200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2030
    
      DOLLAR GENERAL PORT WENTWORTH
      802 CROSSGATE ROAD
      Port Wentworth
      GA
      31407
      Chatham
      RT
      9071
      9071
      2020
      1900000.00
      MAI
      12-15-2020
      1
      1
      6
      06-06-2023
      N
      Dollar General
      9100
      01-31-2036
      12-31-2020
      12-31-2021
      132943.01
      114920.93
      21057.86
      0.00
      111885.15
      114920.93
      110524.50
      113560.28
      UW
      CREFC
      54872.00
      1.53
      2.0943
      1.51
      2.0695
      C
      F
      12-31-2021
    
    false
    false
    1200000.00
    4510.00
    0.0451
    0.000166
    4510.00
    0.00
    0.00
    1200000.00
    1200000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  





	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 7, original file reflected one loan with Original Loan Amount of 30000000 however this is now split into Asset Number 7 and, 7A with Original Loan Amounts of 23000000 and 7000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 7.  
	
	
		Item 2(c)(17)
		Periodic Principal and Interest Payment at Securitization
		With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in June 2021, the periodic principal and interest payment due in May).
	
	
		Item 2(c)(18)
		Scheduled Principal Balance at Securitization
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(22)
		Grace Days Allowed
		For Asset Number 3 and 34, the Grace Days Allowed is shown as 5, but this is only allowed once per year. For Asset Number 30, the Grace Days Allowed is shown as 0, but is allowed one 5-day grace period.
	
	
		Item 2(c)(29)(i)
		Prepayment Lock-Out End Date
		With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted.
	
	
		Item 2(d)(20)
		Physical Occupancy at Securitization
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization.
	
	
		Item 2(d)(28)(i)
		Date of Financials as of Securitization
		For Asset Numbers 27, 30, 46, 51, 55 and 63 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		Servicer and Trustee Fee Rate
		With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC (C) Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate.
	
	
		Item 2(e)(12)
		Reporting Period Ending Actual Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Reporting Period Ending Scheduled Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer
		Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, "Midland Loan Services" represents "Midland Loan Services, a Division of PNC Bank, National Association" and "Wells Fargo Bank, NA" represents "Wells Fargo Bank, National Association".
	





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

You May Also Be Interested In





Related Categories

SEC Filings

Related Entities

Wells Fargo