Form 10-D WELLS FARGO COMMERCIAL For: May 17
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
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:
(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 |
|
|
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 |
|
|
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 |
|
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) |
|
|
Collateral Stratification and Historical Detail |
24 |
|
|
|
|
|
|
|
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 |
|
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
- Rubrik IPO: 5 key things to know
- Wells Fargo sees near term downside for S&P 500, remains bullish long-term
- Marsh & McLennan (MMC) PT Raised to $213 at Wells Fargo
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Wells FargoSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!