Close

Form 10-D WELLS FARGO COMMERCIAL For: Oct 18

October 26, 2021 10:18 AM EDT

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

FORM 10-D

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

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

Commission File Number of issuing entity:  333-226486-21

Central Index Key Number of issuing entity:  0001867467

Wells Fargo Commercial Mortgage Trust 2021-C60
(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):  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):  0001628601

Column Financial, Inc.
(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):  0001541468

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

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

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

35-7287179
38-4190444
38-4190445
(I.R.S. Employer Identification No.)

c/o Wells Fargo Bank, N.A.
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-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-3-1

     

     

  X  

     

A-3-2

     

     

  X  

     

A-3-X1

     

     

  X  

     

A-3-X2

     

     

  X  

     

A-4

     

     

  X  

     

A-4-1

     

     

  X  

     

A-4-2

     

     

  X  

     

A-4-X1

     

     

  X  

     

A-4-X2

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

 

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 October 18, 2021 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2021-C60.

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

The following table presents the loss information for the trust assets for the Wells Fargo Commercial Mortgage Trust 2021-C60 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on October 18, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

0.47%

0

N/A

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2021-C60 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 September 18, 2021 to October 18, 2021.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on August 10, 2021. The CIK number for the Depositor is 0000850779.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 9, 2021. 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 August 10, 2021. The Central Index Key number for Wells Fargo is 0000740906.

Column Financial, Inc. ("Column"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 12, 2021. The Central Index Key number for Column is 0001628601.

UBS AG ("UBS AG"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 16, 2021. 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 8, 2021. The Central Index Key number for  BSPRT CMBS Finance, LLC is 0001722518.

Ladder Capital Finance LLC ("LCF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 3, 2021. The Central Index Key number for LCF is 0001541468.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on October 26, 2021 under Commission File No. 333-226486-21 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on October 26, 2021 under Commission File No. 333-226486-21 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-C60, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

09/17/2021

$0.00

  Current Distribution Date

10/18/2021

$0.00

 

*REO Account

  Prior Distribution Date

09/17/2021

$0.00

  Current Distribution Date

10/18/2021

$0.00

*As provided by Special Servicer

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2021-C60, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

09/17/2021

$6,702.55

  Current Distribution Date

10/18/2021

$12,326.73

 

Interest Reserve Account

  Prior Distribution Date

09/17/2021

$0.00

  Current Distribution Date

10/18/2021

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

09/17/2021

$0.00

  Current Distribution Date

10/18/2021

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2021-C60, relating to the October 18, 2021 distribution.

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

 

SIGNATURES

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

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

 

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: October 26, 2021

 

 

 

     

Distribution Date:

10/18/21

Wells Fargo Commercial Mortgage Trust 2021-C60

Determination Date:

Next Distribution Date:

10/12/21

11/18/21

Record Date:

09/30/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2021-C60

 

           

Table of Contents

 

 

Contacts

 

 

 

Section

Pages

Role

Party and Contact Information

 

 

 

Certificate Distribution Detail

2-3

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

 

Certificate Factor Detail

4

 

A.J. Sfarra

 

A.J. [email protected]

 

Certificate Interest Reconciliation Detail

5

 

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

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Exchangeable Certificate Detail

6

 

 

 

 

 

 

 

Investor Relations

 

[email protected]

Additional Information

7

 

 

 

 

 

 

 

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

 

Bond / Collateral Reconciliation - Cash Flows

8

Special Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Bond / Collateral Reconciliation - Balances

9

 

Association

 

 

 

Current Mortgage Loan and Property Stratification

10-14

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

 

 

 

10851 Mastin Street,Building 82, Suite 300 | Overland Park, KS 66210

 

Mortgage Loan Detail (Part 1)

15-17

 

 

 

 

 

 

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

Mortgage Loan Detail (Part 2)

18-20

Representations Reviewer

 

 

 

 

Principal Prepayment Detail

21

 

Don Simon

(203) 660-6100

 

 

Historical Detail

22

 

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

 

 

 

 

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

Delinquency Loan Detail

23

 

 

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Collateral Stratification and Historical Detail

24

 

 

 

[email protected]

Specially Serviced Loan Detail - Part 1

25

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

 

Specially Serviced Loan Detail - Part 2

26

Trustee

Wilmington Trust, National Association

 

 

 

Modified Loan Detail

27

 

General Contact

(302) 636-4140

 

 

 

 

1100 North Market St., | Wilmington, DE 19890

 

 

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 Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.

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

   

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

Page 1 of 31

 


 

 

                         

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

95003DBA5

0.733000%

17,659,000.00

17,264,701.42

215,866.95

10,545.86

0.00

0.00

226,412.81

17,048,834.47

97.72%

97.64%

A-2

95003DBB3

2.042000%

45,569,000.00

45,569,000.00

0.00

77,543.25

0.00

0.00

77,543.25

45,569,000.00

91.63%

91.55%

A-SB

95003DBR8

2.130000%

24,458,000.00

24,458,000.00

0.00

43,412.95

0.00

0.00

43,412.95

24,458,000.00

88.36%

88.29%

A-3

95003DBD9

2.061000%

121,000,000.00

121,000,000.00

0.00

207,817.50

0.00

0.00

207,817.50

121,000,000.00

72.18%

72.12%

A-4

95003DBJ6

2.342000%

315,357,000.00

315,357,000.00

0.00

615,471.75

0.00

0.00

615,471.75

315,357,000.00

30.02%

30.00%

A-S

95003DCG1

2.547000%

58,019,000.00

58,019,000.00

0.00

123,145.33

0.00

0.00

123,145.33

58,019,000.00

22.27%

22.25%

B

95003DBW7

2.730000%

34,624,000.00

34,624,000.00

0.00

78,769.60

0.00

0.00

78,769.60

34,624,000.00

17.64%

17.63%

C

95003DCB2

2.738000%

29,010,000.00

29,010,000.00

0.00

66,191.15

0.00

0.00

66,191.15

29,010,000.00

13.76%

13.75%

D

95003DAC2

2.500000%

11,192,000.00

11,192,000.00

0.00

23,316.67

0.00

0.00

23,316.67

11,192,000.00

12.27%

12.26%

E-RR

95003DAF5

3.746521%

14,074,000.00

14,074,000.00

0.00

43,940.45

0.00

0.00

43,940.45

14,074,000.00

10.38%

10.38%

F-RR

95003DAH1

3.746521%

17,780,000.00

17,780,000.00

0.00

55,510.95

0.00

0.00

55,510.95

17,780,000.00

8.01%

8.00%

G-RR

95003DAK4

3.746521%

9,358,000.00

9,358,000.00

0.00

29,216.62

0.00

0.00

29,216.62

9,358,000.00

6.76%

6.75%

H-RR

95003DAM0

3.746521%

9,358,000.00

9,358,000.00

0.00

29,216.62

0.00

0.00

29,216.62

9,358,000.00

5.50%

5.50%

J-RR

95003DAP3

3.746521%

7,486,000.00

7,486,000.00

0.00

23,372.05

0.00

0.00

23,372.05

7,486,000.00

4.50%

4.50%

K-RR

95003DAR9

3.746521%

8,422,000.00

8,422,000.00

0.00

26,294.33

0.00

0.00

26,294.33

8,422,000.00

3.38%

3.38%

L-RR

95003DAT5

3.746521%

11,230,000.00

11,230,000.00

0.00

35,061.19

0.00

0.00

35,061.19

11,230,000.00

1.88%

1.88%

M-RR*

95003DAV0

3.746521%

14,037,042.00

14,037,042.00

0.00

43,825.06

0.00

0.00

43,825.06

14,037,042.00

0.00%

0.00%

R

95003DAY4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

95003DAX6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

748,633,042.00

748,238,743.42

215,866.95

1,532,651.33

0.00

0.00

1,748,518.28

748,022,876.47

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

95003DBP2

1.558509%

524,043,000.00

523,648,701.42

0.00

680,092.72

0.00

0.00

680,092.72

523,432,834.47

 

 

X-B

95003DBQ0

1.101890%

121,653,000.00

121,653,000.00

0.00

111,706.85

0.00

0.00

111,706.85

121,653,000.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 2 of 31

 


 

 

                         

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-D

95003DAA6

1.246521%

11,192,000.00

11,192,000.00

0.00

11,625.89

0.00

0.00

11,625.89

11,192,000.00

 

Notional SubTotal

 

656,888,000.00

656,493,701.42

0.00

803,425.46

0.00

0.00

803,425.46

656,277,834.47

 

 

Deal Distribution Total

 

 

 

215,866.95

2,336,076.79

0.00

0.00

2,551,943.74

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 3 of 31

 


 

 

                     

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

  Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

  Realized Losses

   Total Distribution

    Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

95003DBA5

977.67152274

12.22418880

0.59719463

0.00000000

0.00000000

0.00000000

0.00000000

12.82138343

965.44733394

A-2

95003DBB3

1,000.00000000

0.00000000

1.70166670

0.00000000

0.00000000

0.00000000

0.00000000

1.70166670

1,000.00000000

A-SB

95003DBR8

1,000.00000000

0.00000000

1.77500000

0.00000000

0.00000000

0.00000000

0.00000000

1.77500000

1,000.00000000

A-3

95003DBD9

1,000.00000000

0.00000000

1.71750000

0.00000000

0.00000000

0.00000000

0.00000000

1.71750000

1,000.00000000

A-4

95003DBJ6

1,000.00000000

0.00000000

1.95166668

0.00000000

0.00000000

0.00000000

0.00000000

1.95166668

1,000.00000000

A-S

95003DCG1

1,000.00000000

0.00000000

2.12250004

0.00000000

0.00000000

0.00000000

0.00000000

2.12250004

1,000.00000000

B

95003DBW7

1,000.00000000

0.00000000

2.27500000

0.00000000

0.00000000

0.00000000

0.00000000

2.27500000

1,000.00000000

C

95003DCB2

1,000.00000000

0.00000000

2.28166667

0.00000000

0.00000000

0.00000000

0.00000000

2.28166667

1,000.00000000

D

95003DAC2

1,000.00000000

0.00000000

2.08333363

0.00000000

0.00000000

0.00000000

0.00000000

2.08333363

1,000.00000000

E-RR

95003DAF5

1,000.00000000

0.00000000

3.12210104

0.00000000

0.00000000

0.00000000

0.00000000

3.12210104

1,000.00000000

F-RR

95003DAH1

1,000.00000000

0.00000000

3.12210067

0.00000000

0.00000000

0.00000000

0.00000000

3.12210067

1,000.00000000

G-RR

95003DAK4

1,000.00000000

0.00000000

3.12210088

0.00000000

0.00000000

0.00000000

0.00000000

3.12210088

1,000.00000000

H-RR

95003DAM0

1,000.00000000

0.00000000

3.12210088

0.00000000

0.00000000

0.00000000

0.00000000

3.12210088

1,000.00000000

J-RR

95003DAP3

1,000.00000000

0.00000000

3.12210126

0.00000000

0.00000000

0.00000000

0.00000000

3.12210126

1,000.00000000

K-RR

95003DAR9

1,000.00000000

0.00000000

3.12210045

0.00000000

0.00000000

0.00000000

0.00000000

3.12210045

1,000.00000000

L-RR

95003DAT5

1,000.00000000

0.00000000

3.12210062

0.00000000

0.00000000

0.00000000

0.00000000

3.12210062

1,000.00000000

M-RR

95003DAV0

1,000.00000000

0.00000000

3.12210080

0.00000000

0.00000000

0.00000000

0.00000000

3.12210080

1,000.00000000

R

95003DAY4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

95003DAX6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95003DBP2

999.24758354

0.00000000

1.29778037

0.00000000

0.00000000

0.00000000

0.00000000

1.29778037

998.83565751

X-B

95003DBQ0

1,000.00000000

0.00000000

0.91824164

0.00000000

0.00000000

0.00000000

0.00000000

0.91824164

1,000.00000000

X-D

95003DAA6

1,000.00000000

0.00000000

1.03876787

0.00000000

0.00000000

0.00000000

0.00000000

1.03876787

1,000.00000000

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 4 of 31

 


 

 

                         

 

 

 

 

 

 

 

 

 

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

09/01/21 - 09/30/21

30

0.00

10,545.86

0.00

10,545.86

0.00

0.00

0.00

10,545.86

0.00

 

A-2

09/01/21 - 09/30/21

30

0.00

77,543.25

0.00

77,543.25

0.00

0.00

0.00

77,543.25

0.00

 

A-SB

09/01/21 - 09/30/21

30

0.00

43,412.95

0.00

43,412.95

0.00

0.00

0.00

43,412.95

0.00

 

A-3

09/01/21 - 09/30/21

30

0.00

207,817.50

0.00

207,817.50

0.00

0.00

0.00

207,817.50

0.00

 

A-4

09/01/21 - 09/30/21

30

0.00

615,471.75

0.00

615,471.75

0.00

0.00

0.00

615,471.75

0.00

 

X-A

09/01/21 - 09/30/21

30

0.00

680,092.72

0.00

680,092.72

0.00

0.00

0.00

680,092.72

0.00

 

X-B

09/01/21 - 09/30/21

30

0.00

111,706.85

0.00

111,706.85

0.00

0.00

0.00

111,706.85

0.00

 

A-S

09/01/21 - 09/30/21

30

0.00

123,145.33

0.00

123,145.33

0.00

0.00

0.00

123,145.33

0.00

 

B

09/01/21 - 09/30/21

30

0.00

78,769.60

0.00

78,769.60

0.00

0.00

0.00

78,769.60

0.00

 

C

09/01/21 - 09/30/21

30

0.00

66,191.15

0.00

66,191.15

0.00

0.00

0.00

66,191.15

0.00

 

X-D

09/01/21 - 09/30/21

30

0.00

11,625.89

0.00

11,625.89

0.00

0.00

0.00

11,625.89

0.00

 

D

09/01/21 - 09/30/21

30

0.00

23,316.67

0.00

23,316.67

0.00

0.00

0.00

23,316.67

0.00

 

E-RR

09/01/21 - 09/30/21

30

0.00

43,940.45

0.00

43,940.45

0.00

0.00

0.00

43,940.45

0.00

 

F-RR

09/01/21 - 09/30/21

30

0.00

55,510.95

0.00

55,510.95

0.00

0.00

0.00

55,510.95

0.00

 

G-RR

09/01/21 - 09/30/21

30

0.00

29,216.62

0.00

29,216.62

0.00

0.00

0.00

29,216.62

0.00

 

H-RR

09/01/21 - 09/30/21

30

0.00

29,216.62

0.00

29,216.62

0.00

0.00

0.00

29,216.62

0.00

 

J-RR

09/01/21 - 09/30/21

30

0.00

23,372.05

0.00

23,372.05

0.00

0.00

0.00

23,372.05

0.00

 

K-RR

09/01/21 - 09/30/21

30

0.00

26,294.33

0.00

26,294.33

0.00

0.00

0.00

26,294.33

0.00

 

L-RR

09/01/21 - 09/30/21

30

0.00

35,061.19

0.00

35,061.19

0.00

0.00

0.00

35,061.19

0.00

 

M-RR

09/01/21 - 09/30/21

30

0.00

43,825.06

0.00

43,825.06

0.00

0.00

0.00

43,825.06

0.00

 

Totals

 

 

0.00

2,336,076.79

0.00

2,336,076.79

0.00

0.00

0.00

2,336,076.79

0.00

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 5 of 31

 


 

 

                         

 

 

Pass-Through

Maximum Initial

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Balance

Beginning Balance           Principal Distribution    Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

 

A-3 (EC)

95003DBD9

2.061000%

121,000,000.00

121,000,000.00

0.00

207,817.50

0.00

 

0.00

 

207,817.50

121,000,000.00

A-4 (EC)

95003DBJ6

2.342000%

315,357,000.00

315,357,000.00

0.00

615,471.75

0.00

 

0.00

 

615,471.75

315,357,000.00

A-S (EC)

95003DCG1

2.547000%

58,019,000.00

58,019,000.00

0.00

123,145.33

0.00

 

0.00

 

123,145.33

58,019,000.00

B (EC)

95003DBW7

2.730000%

34,624,000.00

34,624,000.00

0.00

78,769.60

0.00

 

0.00

 

78,769.60

34,624,000.00

C (EC)

95003DCB2

2.738000%

29,010,000.00

29,010,000.00

0.00

66,191.15

0.00

 

0.00

 

66,191.15

29,010,000.00

Regular Interest Total

 

 

558,010,000.00

558,010,000.00

0.00

1,091,395.33

0.00

 

0.00

 

1,091,395.33

558,010,000.00

 

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

A-3-1

95003DBE7

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3-2

95003DBF4

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3-X1

95003DBG2

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3-X2

95003DBH0

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-1

95003DBK3

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-2

95003DBL1

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X1

95003DBM9

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X2

95003DBN7

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-1

95003DBS6

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X1

95003DBU1

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X2

95003DBV9

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-1

95003DBX5

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-2

95003DBT4

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-2

95003DBY3

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-X1

9500D3BZ0

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-X2

95003DCA4

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-1

95003DCC0

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-2

95003DCD8

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-X1

95003DCE6

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-X2

95003DCF3

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

Exchangeable Certificates Total

 

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 6 of 31

 


 

 

     

Total Available Distribution Amount (1)

2,551,943.74

 

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 7 of 31

 


 

 

       

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,348,023.01

Master Servicing Fee

4,089.74

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,914.15

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

311.77

ARD Interest

0.00

Operating Advisor Fee

1,153.53

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

187.06

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,348,023.01

Total Fees

11,946.25

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

215,866.95

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

215,866.95

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,336,076.79

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

215,866.95

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

2,551,943.74

Total Funds Collected

2,563,889.96

Total Funds Distributed

2,563,889.99

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 8 of 31

 


 

 

           

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

748,238,744.00

748,238,744.00

Beginning Certificate Balance

748,238,743.42

(-) Scheduled Principal Collections

215,866.95

215,866.95

(-) Principal Distributions

215,866.95

(-) 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

748,022,877.05

748,022,877.05

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

748,238,744.00

748,238,744.00

Ending Certificate Balance

748,022,876.47

Ending Actual Collateral Balance

748,031,829.62

748,031,829.62

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.58)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.58)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.75%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 9 of 31

 


 

 

                             

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

1,000,000 or less

1

847,058.00

0.11%

117

4.3900

2.120000

1.75 or less

26

233,898,849.68

31.27%

115

4.3708

1.489802

1,000,001 to 2,000,000

1

2,000,000.00

0.27%

117

2.8500

5.820000

1.76 to 2.00

8

83,840,384.69

11.21%

114

3.7233

1.899740

2,000,001 to 3,000,000

3

6,712,181.09

0.90%

115

4.2946

1.913831

2.01 to 2.25

14

166,803,243.75

22.30%

108

3.8468

2.097617

3,000,001 to 4,000,000

8

27,023,581.22

3.61%

116

4.3203

1.603512

2.26 to 2.50

2

13,020,398.93

1.74%

82

5.4832

2.394593

4,000,001 to 5,000,000

7

33,495,748.81

4.48%

113

3.7957

2.113713

2.51 to 2.75

3

70,300,000.00

9.40%

117

3.2363

2.718492

5,000,001 to 6,000,000

7

39,209,394.34

5.24%

115

4.6486

1.971257

2.76 to 3.00

3

29,700,000.00

3.97%

116

3.2271

2.947138

6,000,001 to 7,000,000

5

31,927,302.74

4.27%

116

4.4203

1.726336

3.01 or greater

9

150,460,000.00

20.11%

104

2.9631

3.804361

7,000,001 to 8,000,000

5

37,770,360.59

5.05%

102

4.2307

1.995667

Totals

65

748,022,877.05

100.00%

111

3.7655

2.325932

8,000,001 to 10,000,000

5

44,206,053.93

5.91%

112

4.0302

2.075359

 

 

 

 

 

 

 

10,000,001 to 15,000,000

6

71,811,250.64

9.60%

117

3.5621

2.266920

 

 

 

 

 

 

 

15,000,001 to 20,000,000

7

133,806,679.38

17.89%

95

3.4116

2.906467

 

 

 

 

 

 

 

20,000,001 to 30,000,000

7

174,213,266.31

23.29%

115

3.6706

2.458715

 

 

 

 

 

 

 

30,000,001 to 50,000,000

2

85,000,000.00

11.36%

116

3.8549

1.843176

 

 

 

 

 

 

 

 

50,000,001 or greater

1

60,000,000.00

8.02%

117

3.2300

2.720000

 

 

 

 

 

 

 

 

Totals

65

748,022,877.05

100.00%

111

3.7655

2.325932

 

 

 

 

 

 

 

(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.

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 10 of 31

 


 

 

                           

 

 

 

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

7

69,142,574.95

9.24%

113

3.6997

1.994796

Totals

107

748,022,877.05

100.00%

111

3.7655

2.325932

Arkansas

1

7,260,000.00

0.97%

117

3.0218

3.370000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

California

19

135,425,908.25

18.10%

115

3.7064

2.442790

 

 

 

 

 

 

 

Connecticut

1

11,000,000.00

1.47%

117

3.8500

1.620000

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Florida

5

27,332,814.84

3.65%

100

4.3427

1.826122

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Georgia

2

11,499,394.34

1.54%

115

5.8376

1.812930

Industrial

20

116,292,144.35

15.55%

117

3.2984

2.887041

Idaho

1

864,492.18

0.12%

56

2.9000

3.630000

Lodging

4

28,909,311.22

3.86%

96

5.1383

2.116915

Illinois

9

41,500,000.00

5.55%

115

4.0607

1.532771

Mixed Use

2

30,163,266.31

4.03%

117

4.6209

1.387957

Indiana

2

6,762,441.64

0.90%

117

4.2371

1.638744

Mobile Home Park

3

9,243,213.33

1.24%

116

4.4916

1.366619

Iowa

1

19,906,679.38

2.66%

57

3.3580

2.050000

Multi-Family

34

172,020,751.89

23.00%

116

4.0346

1.720414

Kansas

1

4,687,500.00

0.63%

115

3.8800

1.590000

Office

6

103,264,515.69

13.80%

112

3.1062

3.527088

Kentucky

1

6,000,000.00

0.80%

115

4.9900

1.420000

Other

2

16,700,950.08

2.23%

117

3.6529

1.992039

Louisiana

4

27,292,144.46

3.65%

109

3.4039

3.467287

Retail

27

212,888,724.15

28.46%

102

3.6841

2.248576

Michigan

1

847,058.00

0.11%

117

4.3900

2.120000

Self Storage

9

58,540,000.00

7.83%

116

4.1609

1.986314

Minnesota

1

3,350,000.00

0.45%

115

4.1500

2.010000

Totals

107

748,022,877.05

100.00%

111

3.7655

2.325932

New Jersey

2

7,193,805.47

0.96%

111

4.7009

1.883086

 

 

 

 

 

 

 

New York

21

155,459,950.08

20.78%

112

3.4166

2.775279

 

 

 

 

 

 

 

North Carolina

5

11,864,329.33

1.59%

116

4.3657

1.573931

 

 

 

 

 

 

 

North Dakota

1

22,750,000.00

3.04%

117

4.3400

2.010000

 

 

 

 

 

 

 

Ohio

4

34,293,205.32

4.58%

99

4.1542

2.044632

 

 

 

 

 

 

 

Pennsylvania

4

68,897,947.46

9.21%

116

3.2662

2.699646

 

 

 

 

 

 

 

South Carolina

2

8,338,746.08

1.11%

107

4.8754

2.000743

 

 

 

 

 

 

 

Tennessee

3

6,736,311.32

0.90%

96

3.0863

3.213066

 

 

 

 

 

 

 

Texas

6

28,982,827.49

3.87%

115

4.0286

2.011836

 

 

 

 

 

 

 

Virginia

3

30,634,746.43

4.10%

115

3.9981

1.897976

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 11 of 31

 


 

 

                             

 

 

 

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

 

3.500% or less

18

294,952,930.02

39.43%

106

3.1200

3.188924

12 months or less

61

706,673,320.76

94.47%

112

3.7632

2.309776

 

3.501% to 3.750%

6

113,585,084.13

15.18%

114

3.6818

2.022643

13 months to 24 months

4

41,349,556.29

5.53%

100

3.8046

2.602037

 

3.751% to 4.000%

9

121,611,500.00

16.26%

115

3.8992

1.744337

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

7

33,259,746.45

4.45%

115

4.0719

1.803872

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

10

65,274,596.59

8.73%

110

4.3836

1.749189

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

9

71,225,180.11

9.52%

113

4.6552

1.509465

Totals

65

748,022,877.05

100.00%

111

3.7655

2.325932

 

4.751% to 5.000%

4

35,525,089.41

4.75%

116

4.9207

1.431854

 

 

 

 

 

 

 

 

5.001% or greater

2

12,588,750.34

1.68%

116

6.0458

1.973309

 

 

 

 

 

 

 

 

Totals

65

748,022,877.05

100.00%

111

3.7655

2.325932

 

 

 

 

 

 

 

(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.

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 12 of 31

 


 

 

                             

 

 

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

 

60 months or less

3

47,377,683.97

6.33%

57

3.3142

2.780057

Interest Only

33

450,124,306.81

60.18%

112

3.4496

2.766794

 

61 months or greater

62

700,645,193.08

93.67%

115

3.7961

2.295224

240 months or less

1

5,549,394.34

0.74%

115

7.0680

2.320000

 

Totals

65

748,022,877.05

100.00%

111

3.7655

2.325932

241 months to 300 months

1

3,327,357.51

0.44%

116

4.7400

1.400000

 

 

 

 

 

 

 

 

301 months or greater

30

289,021,818.39

38.64%

110

4.1829

1.650104

 

 

 

 

 

 

 

 

Totals

65

748,022,877.05

100.00%

111

3.7655

2.325932

(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.

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 13 of 31

 


 

 

                         

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Underwriter's Information

64

740,022,877.05

98.93%

111

3.7641

2.338104

 

 

None

 

 

 

12 months or less

1

8,000,000.00

1.07%

102

3.9000

1.200000

 

 

 

 

 

 

13 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

65

748,022,877.05

100.00%

111

3.7655

2.325932

 

 

 

 

 

 

(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.

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 14 of 31

 


 

 

                                 

 

 

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

310957748

IN

Lansdale

PA

Actual/360

3.230%

161,500.00

0.00

0.00

N/A

07/11/31

--

60,000,000.00

60,000,000.00

10/11/21

 

1A

310958913

IN

Lansdale

PA

Actual/360

3.230%

13,458.33

0.00

0.00

N/A

07/11/31

--

5,000,000.00

5,000,000.00

10/11/21

 

2

324091008

OF

New York

NY

Actual/360

2.692%

67,302.50

0.00

0.00

N/A

12/06/30

--

30,000,000.00

30,000,000.00

10/06/21

 

2A

324091010

 

 

 

Actual/360

2.692%

44,868.33

0.00

0.00

N/A

12/06/30

--

20,000,000.00

20,000,000.00

10/06/21

 

3

300572200

RT

Malibu

CA

Actual/360

3.750%

150,000.00

0.00

0.00

N/A

05/06/31

--

48,000,000.00

48,000,000.00

10/06/21

 

4

325100004

MF

DeKalb

IL

Actual/360

3.991%

123,055.83

0.00

0.00

N/A

07/06/31

--

37,000,000.00

37,000,000.00

10/06/21

 

5

610955554

OF

Torrance

CA

Actual/360

3.281%

74,369.33

0.00

0.00

N/A

06/11/31

--

27,200,000.00

27,200,000.00

10/11/21

 

6

325100006

RT

Phoenix

AZ

Actual/360

3.521%

78,048.83

0.00

0.00

N/A

12/06/30

--

26,600,000.00

26,600,000.00

10/01/21

 

7

325100007

IN

Various

CA

Actual/360

3.209%

51,886.92

0.00

0.00

N/A

06/06/31

--

19,400,000.00

19,400,000.00

10/06/21

 

7A

325100107

 

 

 

Actual/360

3.209%

13,372.92

0.00

0.00

N/A

06/06/31

--

5,000,000.00

5,000,000.00

10/06/21

 

8

300572212

MU

Cleveland

OH

Actual/360

4.680%

94,358.11

31,120.21

0.00

N/A

07/01/31

--

24,194,386.52

24,163,266.31

10/01/21

 

9

28002410

MF

Bronx

NY

Actual/360

3.806%

73,582.67

0.00

0.00

N/A

07/06/31

--

23,200,000.00

23,200,000.00

10/06/21

 

10

300572224

MF

Minot

ND

Actual/360

4.340%

82,279.17

0.00

0.00

N/A

07/06/31

--

22,750,000.00

22,750,000.00

10/06/21

 

11

28002408

RT

Long Island City

NY

Actual/360

3.728%

63,065.33

0.00

0.00

N/A

07/06/31

--

20,300,000.00

20,300,000.00

10/06/21

 

12

325100012

RT

White Plains

NY

Actual/360

3.250%

54,166.67

0.00

0.00

N/A

02/01/30

--

20,000,000.00

20,000,000.00

10/01/21

 

13

310958192

RT

Council Bluffs

IA

Actual/360

3.358%

55,796.29

32,434.86

0.00

N/A

07/11/26

--

19,939,114.24

19,906,679.38

10/11/21

 

14

310958074

Various Various

Various

Actual/360

2.900%

48,333.33

0.00

0.00

N/A

06/11/26

--

20,000,000.00

20,000,000.00

10/11/21

 

15

307331235

MF

Torrance

CA

Actual/360

3.890%

58,350.00

0.00

0.00

N/A

04/06/31

--

18,000,000.00

18,000,000.00

10/06/21

 

16

300572221

SS

Murrieta

CA

Actual/360

4.880%

67,100.00

0.00

0.00

N/A

07/06/31

--

16,500,000.00

16,500,000.00

10/06/21

 

17

325100017

IN

Elmwood

LA

Actual/360

2.850%

35,625.00

0.00

0.00

N/A

07/06/31

--

15,000,000.00

15,000,000.00

10/06/21

 

18

307331231

OF

Herndon

VA

Actual/360

4.020%

33,269.14

14,587.76

0.00

N/A

04/06/31

--

9,931,085.40

9,916,497.64

10/06/21

 

18A

307331232

 

 

 

Actual/360

4.020%

16,634.57

7,293.88

0.00

N/A

04/06/31

--

4,965,542.69

4,958,248.81

10/06/21

 

19

310957666

RT

Tucson

AZ

Actual/360

3.408%

39,640.18

22,509.31

0.00

N/A

07/11/31

--

13,957,809.87

13,935,300.56

10/11/21

 

20

307331242

MF

Hartford

CT

Actual/360

3.850%

35,291.67

0.00

0.00

N/A

07/06/31

--

11,000,000.00

11,000,000.00

10/06/21

 

21

300572225

98

New York

NY

Actual/360

3.450%

30,670.58

17,079.06

0.00

N/A

07/06/31

--

10,668,029.14

10,650,950.08

10/06/21

 

22

28002404

MF

Charlottesville

VA

Actual/360

3.650%

32,393.75

0.00

0.00

N/A

07/06/31

--

10,650,000.00

10,650,000.00

10/06/21

 

23

300572209

MF

New York

NY

Actual/360

4.500%

39,656.25

0.00

0.00

N/A

06/06/31

--

10,575,000.00

10,575,000.00

10/06/21

 

24

310957499

SS

Various

Various

Actual/360

3.177%

23,827.50

0.00

0.00

N/A

05/11/31

--

9,000,000.00

9,000,000.00

10/11/21

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 15 of 31

 


 

 

                                 

 

 

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

 

25

300572086

LO

La Place

LA

Actual/360

4.550%

33,601.09

12,268.36

0.00

N/A

03/06/30

--

8,861,824.65

8,849,556.29

10/06/21

 

26

410957939

SS

Gilbert

AZ

Actual/360

3.869%

26,567.13

0.00

0.00

N/A

06/11/31

--

8,240,000.00

8,240,000.00

10/11/21

 

27

300572208

SS

Gainesville

FL

Actual/360

4.580%

31,296.67

0.00

0.00

N/A

06/06/31

--

8,200,000.00

8,200,000.00

10/06/21

 

28

28102372

MF

New York

NY

Actual/360

3.900%

26,000.00

0.00

0.00

N/A

04/06/30

--

8,000,000.00

8,000,000.00

10/06/21

 

29

300572218

RT

Houston

TX

Actual/360

4.700%

31,333.33

0.00

0.00

N/A

07/06/31

--

8,000,000.00

8,000,000.00

10/06/21

 

30

310957680

LO

Lady Lake

FL

Actual/360

4.306%

26,845.40

10,296.39

0.00

N/A

07/11/26

--

7,481,300.98

7,471,004.59

10/11/21

 

31

325100031

OF

North Little Rock

AR

Actual/360

3.022%

18,281.89

0.00

0.00

07/06/31

06/06/32

--

7,260,000.00

7,260,000.00

10/06/21

 

32

307331237

LO

Hilton Head

SC

Actual/360

5.240%

30,774.43

8,222.59

0.00

N/A

06/06/31

--

7,047,578.59

7,039,356.00

10/06/21

 

33

300572219

MF

Bronx

NY

Actual/360

3.820%

21,436.57

0.00

0.00

N/A

07/06/31

--

6,734,000.00

6,734,000.00

10/06/21

 

34

300572171

RT

Tucson

AZ

Actual/360

4.980%

27,204.99

8,144.61

0.00

N/A

03/06/31

--

6,555,419.00

6,547,274.39

10/06/21

 

35

300572222

IN

Boonton

NJ

Actual/360

4.900%

26,483.80

8,013.44

0.00

N/A

07/06/31

--

6,485,828.46

6,477,815.02

10/06/21

 

36

324921001

MH

Fort Worth

TX

Actual/360

4.380%

22,362.00

8,362.18

0.00

N/A

06/06/31

--

6,126,575.51

6,118,213.33

10/06/21

 

37

307331241

98

Deland

FL

Actual/360

4.010%

20,217.08

0.00

0.00

N/A

06/06/31

--

6,050,000.00

6,050,000.00

10/06/21

 

38

300572206

MU

Bronx

NY

Actual/360

4.383%

21,915.00

0.00

0.00

N/A

06/06/31

--

6,000,000.00

6,000,000.00

10/06/21

 

39

300572190

SS

Bowling Green

KY

Actual/360

4.990%

24,950.00

0.00

0.00

N/A

05/06/31

--

6,000,000.00

6,000,000.00

10/06/21

 

40

300572191

MF

Augusta

GA

Actual/360

4.690%

23,254.58

0.00

0.00

N/A

05/06/31

--

5,950,000.00

5,950,000.00

10/06/21

 

41

28002386

LO

Cumming

GA

Actual/360

7.068%

32,750.11

10,895.50

0.00

N/A

05/06/31

--

5,560,289.84

5,549,394.34

10/06/21

 

42

410957759

SS

Missouri City

TX

Actual/360

3.313%

14,632.42

0.00

0.00

N/A

06/11/31

--

5,300,000.00

5,300,000.00

10/11/21

 

43

410957773

SS

Arlington

TX

Actual/360

3.308%

14,610.33

0.00

0.00

N/A

06/11/31

--

5,300,000.00

5,300,000.00

10/11/21

 

44

307331233

RT

Newport News

VA

Actual/360

4.660%

19,843.83

0.00

0.00

N/A

04/06/31

--

5,110,000.00

5,110,000.00

10/06/21

 

45

307331240

RT

San Tan Valley

AZ

Actual/360

3.970%

15,714.58

0.00

0.00

N/A

06/06/31

--

4,750,000.00

4,750,000.00

10/06/21

 

46

300572188

MF

Wichita

KS

Actual/360

3.880%

15,156.25

0.00

0.00

N/A

05/06/31

--

4,687,500.00

4,687,500.00

10/06/21

 

47

300572193

RT

Goodyear

AZ

Actual/360

3.720%

14,260.00

0.00

0.00

N/A

05/06/31

--

4,600,000.00

4,600,000.00

10/06/21

 

48

28002340

RT

Chicago

IL

Actual/360

4.634%

17,377.50

0.00

0.00

N/A

01/06/30

--

4,500,000.00

4,500,000.00

10/06/21

 

49

300572196

RT

Harlingen

TX

Actual/360

4.240%

12,932.00

0.00

0.00

N/A

05/06/31

--

3,660,000.00

3,660,000.00

10/06/21

 

50

300572223

MF

Jacksonville

FL

Actual/360

4.430%

12,889.49

4,699.22

0.00

N/A

07/06/31

--

3,491,509.47

3,486,810.25

08/06/21

 

51

325100051

MF

Connersville

IN

Actual/360

3.750%

10,750.97

5,226.52

0.00

N/A

07/06/31

--

3,440,310.65

3,435,084.13

10/06/21

 

52

307331236

IN

Greensboro

NC

Actual/360

4.430%

12,624.59

5,424.78

0.00

N/A

05/06/31

--

3,419,754.11

3,414,329.33

10/06/21

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 16 of 31

 


 

 

                                 

 

 

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

 

53

300572199

RT

Cambridge

MN

Actual/360

4.150%

11,585.42

0.00

0.00

N/A

05/06/31

--

3,350,000.00

3,350,000.00

10/06/21

 

54

307331239

MF

Anderson

IN

Actual/360

4.740%

13,166.42

5,913.25

0.00

N/A

06/06/31

--

3,333,270.76

3,327,357.51

10/06/21

 

55

300572187

MF

Warsaw

NC

Actual/360

4.150%

11,153.12

0.00

0.00

N/A

05/06/31

--

3,225,000.00

3,225,000.00

10/06/21

 

56

300572215

MH

Various

NC

Actual/360

4.710%

12,265.62

0.00

0.00

N/A

07/06/31

--

3,125,000.00

3,125,000.00

10/06/21

 

57

300572214

OF

Plymouth Meeting

PA

Actual/360

4.420%

9,173.55

3,375.03

0.00

N/A

06/06/31

--

2,490,556.12

2,487,181.09

10/06/21

 

58

307331238

RT

Tampa

FL

Actual/360

4.360%

7,720.83

0.00

0.00

N/A

05/06/31

--

2,125,000.00

2,125,000.00

10/06/21

 

59

300572204

RT

Mars Hill

NC

Actual/360

4.080%

7,140.00

0.00

0.00

N/A

05/06/31

--

2,100,000.00

2,100,000.00

10/06/21

 

60

325100060

IN

Elmwood

LA

Actual/360

2.850%

4,750.00

0.00

0.00

N/A

07/06/31

--

2,000,000.00

2,000,000.00

10/06/21

 

61

28002409

RT

Saginaw

MI

Actual/360

4.390%

3,098.82

0.00

0.00

07/06/31

06/06/35

--

847,058.00

847,058.00

10/06/21

 

Totals

 

 

 

 

 

 

2,348,023.01

215,866.95

0.00

 

 

 

748,238,744.00

748,022,877.05

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

Page 17 of 31

 


 

 

                           

 

 

 

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

88,268.45

0.00

 

 

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18A

0.00

0.00

--

--

--

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

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 18 of 31

 


 

 

                           

 

 

 

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

 

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

0.00

560,428.57

01/01/21

06/30/21

--

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

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

24,632.22

0.00

 

 

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

67,067.27

0.00

 

 

48

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

0.00

0.00

--

--

--

0.00

0.00

17,537.50

17,574.16

0.00

0.00

 

 

51

0.00

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 19 of 31

 


 

 

                           

 

 

 

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

 

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

1,554.46

0.00

 

 

56

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

3,287.92

0.00

 

 

58

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

3,060.86

0.00

 

 

Totals

0.00

560,428.57

 

 

 

0.00

0.00

17,537.50

17,574.16

187,871.18

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 20 of 31

 


 

 

           

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 21 of 31

 


 

 

                                               

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10/18/21

1

3,486,810.25

0

0.00

0

0.00

0

0.00

 

0

0.00

 

0

0.00

 

0

0.00

0

0.00

 

3.765534%

3.746374%

111

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

 

3.765680%

3.746521%

112

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

 

3.765809%

3.746651%

113

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 22 of 31

 


 

 

                             

 

 

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

50

300572223 08/06/21

1

1

17,537.50

17,574.16

0.00

3,495,762.82

 

 

 

 

 

 

Totals

 

 

 

 

17,537.50

17,574.16

0.00

3,495,762.82

 

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

Page 23 of 31

 


 

 

                 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

                Non-Performing

      REO/Foreclosure

 

 

Past Maturity

 

0

0

 

0

 

0

 

0 - 6 Months

 

0

0

 

0

 

0

 

7 - 12 Months

 

0

0

 

0

 

0

 

13 - 24 Months

 

0

0

 

0

 

0

 

25 - 36 Months

 

0

0

 

0

 

0

 

37 - 48 Months

 

0

0

 

0

 

0

 

49 - 60 Months

 

47,377,684

47,377,684

 

0

 

0

 

> 60 Months

 

700,645,193

697,158,383

 

3,486,810

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

Oct-21

748,022,877

744,536,067

3,486,810

0

0

 

0

 

Sep-21

748,238,744

748,238,744

0

0

0

 

0

 

Aug-21

748,436,254

748,436,254

0

0

0

 

0

 

 

 

 

 

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

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 24 of 31

 


 

 

                     

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 25 of 31

 


 

 

                 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

No specially serviced loans this period

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 26 of 31

 


 

 

                   

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

 

 

 

 

No modified loans this period

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 27 of 31

 


 

 

                       

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

     Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹      Number     Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

 

No liquidated loans this period

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 28 of 31

 


 

 

                     

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 29 of 31

 


 

 

                         

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

 

 

 

 

 

No interest shortfalls this period

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 30 of 31

 


 

 

     

 

None

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 31 of 31

 



  
    Prospectus Loan ID
    1
    09-14-2021
    10-12-2021
    Wells Fargo Bank, National Association
    06-28-2021
    60000000.00
    120
    07-11-2031
    0
    0.0323
    0.0323
    3
    1
    120
    08-11-2021
    true
    1
    PP
    3
    0.00
    60000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    04-10-2031
    
      Velocity Industrial Portfolio
      Lansdale
      PA
      Montgomery
      IN
      1130782
      2021
      129800000.00
      04-26-2021
      0.89
      08-11-2023
      N
      9346779.29
      2274576.37
      7072202.90
      6676429.21
      UW
      2.88
      2.72
      F
    
    false
    false
    60000000.00
    161500.00
    0.0323
    0.000176
    161500.00
    0.00
    0.00
    60000000.00
    60000000.00
    10-11-2021
    1
    false
    0
    88268.45
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    1-001
    09-14-2021
    10-12-2021
    
      2750 MORRIS ROAD
      2750 MORRIS ROAD
      Lansdale
      PA
      19446
      Montgomery
      IN
      681126
      681126
      1989
      2021
      74400000.00
      MAI
      04-26-2021
      0.90
      0
      6
      KEYSTONE TECHNOLOGIES
      248104
      03-31-2031
      JILLAMY
      152827
      08-31-2026
      ENCOMPASS ELEMENTS
      67466
      06-30-2029
      5693826.29
      1439506.79
      4254319.50
      4015925.40
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    1-002
    09-14-2021
    10-12-2021
    
      1180 CHURCH ROAD
      1180 CHURCH ROAD
      Lansdale
      PA
      19446
      Montgomery
      IN
      449656
      449656
      1966
      2021
      55400000.00
      MAI
      04-26-2021
      0.89
      0
      6
      HUGHES RELOCATION SERVICES
      127661
      01-31-2034
      ORGANON & CO.
      125127
      12-31-2022
      MANCINO MATS
      68000
      05-31-2025
      3652953.00
      835069.59
      2817883.41
      2660503.81
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    1A
    09-14-2021
    10-12-2021
    Wells Fargo Bank, National Association
    06-28-2021
    5000000.00
    120
    07-11-2031
    0
    0.0323
    0.0323
    3
    1
    120
    08-11-2021
    1
    PP
    3
    5000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    5000000.00
    13458.33
    0.0323
    0.000176
    13458.33
    0.00
    0.00
    5000000.00
    5000000.00
    10-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    09-14-2021
    10-12-2021
    Column Financial, Inc., Bank of America, N.A., DBR Investments Co. Limited and JPMorgan Chase Bank, National Association
    11-17-2020
    30000000.00
    120
    12-06-2030
    0
    0.026921
    0.026921
    3
    1
    120
    01-06-2021
    true
    1
    A1
    3
    112170.83
    30000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    08-05-2023
    06-05-2030
    06-05-2030
    
      THE GRACE BUILDING
      1114 AVENUE OF THE AMERICAS
      New York
      NY
      10036
      New York
      OF
      1556972
      1556972
      1974
      2018
      2150000000.00
      MAI
      09-08-2020
      0.95
      6
      08-06-2023
      N
      BANK OF AMERICA, N.A.
      155270
      05-31-2042
      THE TRADE DESK
      154558
      08-31-2030
      ISRAEL DISCOUNT BANK
      142533
      12-31-2040
      09-30-2020
      157612989.00
      53319272.00
      104293717.00
      102347502.00
      UW
      CREFC
      4.33
      4.25
      F
    
    false
    false
    30000000.00
    67302.50
    0.026921
    0.000176
    67302.50
    0.00
    0.00
    30000000.00
    30000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2A
    09-14-2021
    10-12-2021
    Column Financial, Inc., Bank of America, N.A., DBR Investments Co. Limited and JPMorgan Chase Bank, National Association
    11-17-2020
    20000000.00
    120
    12-06-2030
    0
    0.026921
    0.026921
    3
    1
    120
    01-06-2021
    1
    A1
    3
    20000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    20000000.00
    44868.33
    0.026921
    0.000176
    44868.33
    0.00
    0.00
    20000000.00
    20000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    05-06-2021
    48000000.00
    120
    05-06-2031
    0
    0.0375
    0.0375
    3
    1
    120
    06-06-2021
    true
    1
    WL
    3
    150000.00
    48000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    06-05-2023
    02-05-2031
    02-05-2031
    
      MALIBU COLONY PLAZA
      23705 MALIBU ROAD
      Malibu
      CA
      90265
      Los Angeles
      RT
      114370
      114370
      1989
      95000000.00
      MAI
      04-18-2021
      0.90
      6
      X
      RALPHS FRESH FARE
      36200
      08-30-2023
      CVS
      22880
      01-31-2025
      ZINQUE
      6387
      03-31-2032
      03-31-2021
      7154679.00
      3246859.00
      3907820.00
      3833479.00
      UW
      CREFC
      2.14
      2.10
      F
    
    false
    false
    48000000.00
    150000.00
    0.0375
    0.000176
    150000.00
    0.00
    0.00
    48000000.00
    48000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    09-14-2021
    10-12-2021
    UBS AG
    06-30-2021
    37000000.00
    120
    07-06-2031
    360
    0.03991
    0.03991
    3
    1
    60
    08-06-2021
    true
    1
    WL
    5
    0.00
    37000000.00
    1
    8
    8
    0
    true
    true
    false
    false
    false
    04-05-2031
    
      Mason Multifamily Portfolio
      DeKalb
      IL
      DeKalb
      MF
      626
      626
      51710000.00
      MAI
      05-03-2021
      0.92
      08-06-2023
      N
      06-30-2021
      5767918.79
      2361326.87
      3406591.91
      3200845.91
      UW
      1.61
      1.51
      F
    
    false
    false
    37000000.00
    123055.83
    0.03991
    0.000351
    123055.83
    0.00
    0.00
    37000000.00
    37000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4-001
    09-14-2021
    10-12-2021
    
      UNIVERSITY HEIGHTS
      1110 AND 1120 VARSITY BOULEVARD
      DeKalb
      IL
      60115
      DeKalb
      MF
      171
      171
      1972
      12100000.00
      MAI
      05-03-2021
      0.88
      0
      6
      06-30-2021
      1320344.34
      589087.57
      731256.77
      680811.77
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    4-002
    09-14-2021
    10-12-2021
    
      ASHBURY COURT
      813, 819, 825, 829, 831 AND 843 WEST TAYLOR STREET
      DeKalb
      IL
      60115
      DeKalb
      MF
      144
      144
      1978
      10900000.00
      MAI
      05-03-2021
      0.92
      0
      6
      06-30-2021
      1258111.46
      544942.22
      713169.24
      668529.24
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    4-003
    09-14-2021
    10-12-2021
    
      JAMES COURT
      2509, 2510, 2519, 2520, 2529, 2530, 2611, 2612, 2621, 2622, 2631 AND 2632 NORTH FIRST STREET
      DeKalb
      IL
      60115
      DeKalb
      MF
      96
      96
      1967
      8430000.00
      MAI
      05-03-2021
      0.93
      0
      6
      06-30-2021
      905509.99
      304149.04
      601360.95
      567472.95
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    4-004
    09-14-2021
    10-12-2021
    
      OLD ORCHARD
      1001 WEST LINCOLN HIGHWAY
      DeKalb
      IL
      60115
      DeKalb
      MF
      36
      36
      1984
      4680000.00
      MAI
      05-03-2021
      0.94
      0
      6
      06-30-2021
      513185.07
      209471.06
      303714.02
      289890.02
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    4-005
    09-14-2021
    10-12-2021
    
      ASHBURY EAST
      807 WEST TAYLOR STREET
      DeKalb
      IL
      60115
      DeKalb
      MF
      60
      60
      1978
      4550000.00
      MAI
      05-03-2021
      0.95
      0
      6
      06-30-2021
      577426.62
      269261.93
      308164.70
      290944.70
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    4-006
    09-14-2021
    10-12-2021
    
      COLONIAL WEST
      1010 WEST LINCOLN HIGHWAY
      DeKalb
      IL
      60115
      DeKalb
      MF
      40
      40
      1984
      3910000.00
      MAI
      05-03-2021
      0.98
      0
      6
      06-30-2021
      437911.16
      168022.68
      269888.48
      253528.48
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    4-007
    09-14-2021
    10-12-2021
    
      COLONIAL EAST
      1004 WEST LINCOLN HIGHWAY
      DeKalb
      IL
      60115
      DeKalb
      MF
      38
      38
      1984
      3720000.00
      MAI
      05-03-2021
      0.92
      0
      6
      06-30-2021
      398679.34
      156948.50
      241730.84
      225276.84
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    4-008
    09-14-2021
    10-12-2021
    
      CARDINAL APARTMENTS
      823 WEST LINCOLN HIGHWAY
      DeKalb
      IL
      60115
      DeKalb
      MF
      41
      41
      1976
      3420000.00
      MAI
      05-03-2021
      0.95
      0
      6
      06-30-2021
      356750.80
      119443.88
      237306.93
      224391.93
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    5
    09-14-2021
    10-12-2021
    Wells Fargo Bank, National Association
    06-11-2021
    27200000.00
    120
    06-11-2031
    0
    0.03281
    0.03281
    3
    1
    120
    07-11-2021
    true
    1
    WL
    3
    74369.33
    27200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-10-2031
    
      GRAMERCY PLAZA
      2050 WEST 190TH STREET
      Torrance
      CA
      90504
      Los Angeles
      OF
      157008
      157008
      1991
      2019
      45000000.00
      MAI
      04-26-2021
      0.91
      6
      08-11-2023
      N
      CCH INCORPORATED
      39793
      04-30-2028
      U.S AUTO PARTS NETWORK, INC
      25265
      02-12-2026
      PIONEER ELECTRONICS (USA) INC
      24652
      12-31-2022
      03-31-2021
      4906129.99
      1781775.28
      3124354.71
      3067831.83
      UW
      CREFC
      3.45
      3.39
      F
    
    false
    false
    27200000.00
    74369.33
    0.03281
    0.000376
    74369.33
    0.00
    0.00
    27200000.00
    27200000.00
    10-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    09-14-2021
    10-12-2021
    Column Financial, Inc.
    11-24-2020
    26600000.00
    120
    12-06-2030
    360
    0.03521
    0.03521
    3
    1
    12
    01-01-2021
    true
    1
    WL
    5
    78048.83
    26600000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    08-31-2030
    
      BELL TOWNE CENTRE
      16842 NORTH 7TH STREET
      Phoenix
      AZ
      85022
      Maricopa
      RT
      130713
      130713
      1988
      42500000.00
      MAI
      10-28-2020
      0.89
      6
      08-01-2023
      N
      ROYAL DANCE WORKS, INC.
      8796
      12-31-2030
      BROWN GROUP RETAIL, LLC
      7678
      10-31-2022
      FEDEX KINKOS
      6845
      01-31-2028
      02-28-2021
      4064271.88
      1082055.35
      2982216.53
      2719483.40
      UW
      CREFC
      2.08
      1.89
      F
    
    false
    false
    26600000.00
    78048.83
    0.03521
    0.000176
    78048.83
    0.00
    0.00
    26600000.00
    26600000.00
    10-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    09-14-2021
    10-12-2021
    UBS AG
    05-13-2021
    19400000.00
    120
    06-06-2031
    0
    0.032095
    0.032095
    3
    1
    120
    07-06-2021
    true
    1
    PP
    3
    65259.83
    19400000.00
    1
    14
    14
    0
    true
    true
    true
    false
    false
    07-05-2023
    02-05-2031
    02-05-2031
    
      Rollins Portfolio
      CA
      IN
      232340
      60200000.00
      1
      08-06-2023
      N
      3879864.07
      116395.92
      3763468.15
      3763468.15
      UW
      2.94
      2.94
      F
    
    false
    false
    19400000.00
    51886.92
    0.032095
    0.000176
    51886.92
    0.00
    0.00
    19400000.00
    19400000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7-001
    09-14-2021
    10-12-2021
    
      LODI
      555 NORTH GUILD AVENUE
      Lodi
      CA
      95240
      San Joaquin
      IN
      55632
      55632
      2007
      14850000.00
      MAI
      01-15-2021
      1
      0
      6
      CLARK PEST CONTROL
      55632
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7-002
    09-14-2021
    10-12-2021
    
      SACRAMENTO
      5822 ROSEVILLE ROAD
      Sacramento
      CA
      95842
      Sacramento
      IN
      19128
      19128
      1985
      2017
      5300000.00
      MAI
      01-19-2021
      1
      0
      6
      CLARK PEST CONTROL
      19128
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7-003
    09-14-2021
    10-12-2021
    
      GEOTECH SUPPLY
      9888 HORN ROAD
      Sacramento
      CA
      95827
      Sacramento
      IN
      25020
      25020
      2001
      6600000.00
      MAI
      01-19-2021
      1
      0
      6
      CLARK PEST CONTROL
      25020
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7-004
    09-14-2021
    10-12-2021
    
      VACAVILLE
      811 EUBANKS DRIVE
      Vacaville
      CA
      95688
      Solano
      IN
      13840
      13840
      1990
      2015
      4090000.00
      MAI
      01-18-2021
      1
      0
      6
      CLARK PEST CONTROL
      13840
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7-005
    09-14-2021
    10-12-2021
    
      RANCHO CORDOVA
      11285 WHITE ROCK ROAD
      Rancho Cordova
      CA
      95742
      Sacramento
      IN
      15520
      15520
      1994
      4200000.00
      MAI
      01-19-2021
      1
      0
      6
      CLARK PEST CONTROL
      15520
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7-006
    09-14-2021
    10-12-2021
    
      MODESTO
      480 SERVICE ROAD
      Modesto
      CA
      95307
      Stanislaus
      IN
      16016
      16016
      2001
      4400000.00
      MAI
      01-15-2021
      1
      0
      6
      CLARK PEST CONTROL
      16016
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7-007
    09-14-2021
    10-12-2021
    
      AUBURN
      12300 LOCKSLEY LANE
      Auburn
      CA
      95602
      Placer
      IN
      19750
      19750
      1999
      4100000.00
      MAI
      01-18-2021
      1
      0
      6
      CLARK PEST CONTROL
      19750
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7-008
    09-14-2021
    10-12-2021
    
      LIVERMORE
      2373 RESEARCH DRIVE
      Livermore
      CA
      94550
      Alameda
      IN
      9920
      9920
      2003
      3020000.00
      MAI
      01-18-2021
      1
      0
      6
      CLARK PEST CONTROL
      9920
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7-009
    09-14-2021
    10-12-2021
    
      SALINAS
      12360 CHRISTENSEN ROAD
      Salinas
      CA
      93907
      Monterey
      IN
      8005
      8005
      2004
      2910000.00
      MAI
      01-22-2021
      1
      0
      6
      CLARK PEST CONTROL
      8005
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7A
    09-14-2021
    10-12-2021
    UBS AG
    05-13-2021
    5000000.00
    120
    06-06-2031
    0
    0.032095
    0.032095
    3
    1
    120
    07-06-2021
    1
    PP
    3
    5000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    5000000.00
    13372.92
    0.032095
    0.000176
    13372.92
    0.00
    0.00
    5000000.00
    5000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7-010
    09-14-2021
    10-12-2021
    
      YUBA CITY
      1288 GARDEN HIGHWAY
      Yuba City
      CA
      95991
      Sutter
      IN
      9920
      9920
      2012
      2890000.00
      MAI
      01-19-2021
      1
      0
      6
      CLARK PEST CONTROL
      9920
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7-011
    09-14-2021
    10-12-2021
    
      SANTA ROSA
      3215 BRICKWAY BOULEVARD
      Santa Rosa
      CA
      95403
      Sonoma
      IN
      8525
      8525
      2002
      2330000.00
      MAI
      01-18-2021
      1
      0
      6
      CLARK PEST CONTROL
      8525
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7-012
    09-14-2021
    10-12-2021
    
      REDDING
      3080 CROSSROADS DRIVE
      Redding
      CA
      96003
      Shasta
      IN
      12480
      12480
      2007
      2011
      2170000.00
      MAI
      01-19-2021
      1
      0
      6
      CLARK PEST CONTROL
      12480
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7-013
    09-14-2021
    10-12-2021
    
      CHICO
      180 EATON ROAD
      Chico
      CA
      95973
      Butte
      IN
      9634
      9634
      2012
      1840000.00
      MAI
      01-19-2021
      1
      0
      6
      CLARK PEST CONTROL
      9634
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    7-014
    09-14-2021
    10-12-2021
    
      SONORA
      429 MONO WAY
      Sonora
      CA
      95370
      Tuolumne
      IN
      8950
      8950
      1998
      1500000.00
      MAI
      01-19-2021
      1
      0
      6
      CLARK PEST CONTROL
      8950
      02-29-2036
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    8
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    06-03-2021
    24250000.00
    120
    07-01-2031
    360
    0.0468
    0.0468
    3
    1
    0
    08-01-2021
    true
    1
    WL
    2
    0.00
    24250000.00
    1
    1
    1
    5
    false
    true
    false
    false
    false
    03-31-2031
    
      1010 BUILDING AND HEINENS ROTUNDA BUILDING
      1010 EUCLID AVENUE
      Cleveland
      OH
      44114
      Cuyahoga
      MU
      138515
      138515
      1907
      2015
      42520000.00
      MAI
      03-25-2021
      0.99
      6
      08-01-2023
      N
      HEINENS
      33280
      01-31-2030
      METROPOLITAN HOTEL
      23882
      09-01-2029
      DOWNTOWN CLEVELAND ALLIANCE (DCA)
      8701
      06-30-2024
      03-31-2021
      3280989.00
      1142866.00
      2138122.00
      2073997.00
      UW
      CREFC
      1.42
      1.38
      F
    
    false
    false
    24194386.52
    125478.32
    0.0468
    0.000176
    94358.11
    31120.21
    0.00
    24163266.31
    24163266.31
    10-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    09-14-2021
    10-12-2021
    Ladder Capital Finance LLC
    06-30-2021
    23200000.00
    120
    07-06-2031
    0
    0.03806
    0.03806
    3
    1
    120
    08-06-2021
    true
    1
    WL
    3
    0.00
    23200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2031
    
      2302 WEBSTER
      2302 WEBSTER AVENUE
      Bronx
      NY
      10458
      Bronx
      MF
      71
      71
      2020
      34800000.00
      MAI
      07-01-2021
      0.99
      6
      08-06-2023
      N
      2082494.57
      519714.06
      1562780.51
      1540826.61
      UW
      CREFC
      1.75
      1.72
      F
    
    false
    false
    23200000.00
    73582.67
    0.03806
    0.000176
    73582.67
    0.00
    0.00
    23200000.00
    23200000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    06-25-2021
    22750000.00
    120
    07-06-2031
    0
    0.0434
    0.0434
    3
    1
    120
    08-06-2021
    true
    1
    WL
    3
    0.00
    22750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2031
    
      THE WYATT AT NORTHERN LIGHTS
      1410 30TH AVENUE NORTHWEST
      Minot
      ND
      58703
      Ward
      MF
      276
      276
      2014
      35700000.00
      MAI
      05-26-2021
      0.98
      6
      08-06-2023
      N
      05-31-2021
      3390664.00
      1380060.00
      2010604.00
      1941604.00
      UW
      CREFC
      2.01
      1.94
      F
    
    false
    false
    22750000.00
    82279.17
    0.0434
    0.000176
    82279.17
    0.00
    0.00
    22750000.00
    22750000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    09-14-2021
    10-12-2021
    Ladder Capital Finance LLC
    07-01-2021
    20300000.00
    120
    07-06-2031
    0
    0.03728
    0.03728
    3
    1
    120
    08-06-2021
    true
    1
    WL
    3
    0.00
    20300000.00
    1
    1
    1
    3
    true
    true
    false
    false
    false
    04-05-2031
    
      TRADER JOES LIC
      2243 JACKSON AVENUE
      Long Island City
      NY
      11101
      Queens
      RT
      25996
      25996
      2021
      31000000.00
      MAI
      06-04-2021
      0.83
      6
      08-06-2023
      N
      TRADER JOES
      17555
      06-24-2036
      1395000.00
      116181.00
      1278819.00
      1261982.65
      UW
      CREFC
      1.67
      1.64
      F
    
    false
    false
    20300000.00
    63065.33
    0.03728
    0.000176
    63065.33
    0.00
    0.00
    20300000.00
    20300000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12
    09-14-2021
    10-12-2021
    Column Financial, Inc.
    01-21-2020
    20000000.00
    120
    02-01-2030
    0
    0.0325
    0.0325
    3
    1
    120
    03-01-2020
    true
    1
    A1
    3
    54166.67
    20000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-31-2023
    07-31-2023
    07-31-2023
    
      THE WESTCHESTER
      125 WESTCHESTER AVENUE
      White Plains
      NY
      10601
      Westchester
      RT
      809311
      809311
      1995
      2017
      647000000.00
      MAI
      01-12-2021
      0.92
      6
      03-01-2023
      N
      NORDSTROM
      206197
      03-17-2035
      NEIMAN MARCUS
      143196
      01-21-2027
      CRATE & BARREL
      33500
      01-31-2024
      12-31-2020
      64364070.92
      22017611.00
      42346459.92
      40842264.39
      UW
      CREFC
      3.75
      3.61
      F
    
    false
    false
    20000000.00
    54166.67
    0.0325
    0.0001635
    54166.67
    0.00
    0.00
    20000000.00
    20000000.00
    10-01-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    13
    09-14-2021
    10-12-2021
    Wells Fargo Bank, National Association
    06-17-2021
    20000000.00
    60
    07-11-2026
    360
    0.03358
    0.03358
    3
    1
    0
    08-11-2021
    true
    1
    PP
    2
    0.00
    20000000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-10-2025
    
      METRO CROSSING
      3626 METRO CROSSING DRIVE
      Council Bluffs
      IA
      51501
      Pottawattamie
      RT
      310130
      310130
      2008
      53700000.00
      MAI
      05-27-2021
      0.93
      6
      08-11-2023
      N
      HOBBY LOBBY
      55000
      04-30-2023
      DICKS SPORTING GOODS
      45000
      01-31-2026
      TJ MAXX
      25160
      01-31-2027
      04-30-2021
      6457303.23
      2338018.10
      4119285.13
      3733146.00
      UW
      CREFC
      2.26
      2.05
      F
    
    false
    false
    19939114.24
    88231.15
    0.03358
    0.000176
    55796.29
    32434.86
    0.00
    19906679.38
    19906679.38
    10-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    09-14-2021
    10-12-2021
    Wells Fargo Bank, National Association
    06-04-2021
    20000000.00
    60
    06-11-2026
    0
    0.029
    0.029
    3
    1
    60
    07-11-2021
    true
    1
    WL
    3
    48333.33
    20000000.00
    1
    11
    11
    0
    true
    true
    false
    false
    false
    12-10-2025
    
      ExchangeRight 47
      98
      210447
      37710000.00
      1
      08-11-2023
      N
      2742742.73
      582384.28
      2160358.45
      2133547.93
      UW
      3.67
      3.63
      F
    
    false
    false
    20000000.00
    48333.33
    0.029
    0.000176
    48333.33
    0.00
    0.00
    20000000.00
    20000000.00
    10-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14-001
    09-14-2021
    10-12-2021
    
      KROGER - COLUMBUS, OH
      850 SOUTH HAMILTON ROAD
      Columbus
      OH
      43213
      Franklin
      RT
      61387
      61387
      1993
      2013
      8950000.00
      MAI
      05-03-2021
      1
      0
      6
      KROGER
      61387
      02-28-2029
      511267.20
      15338.02
      495929.18
      459360.04
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    14-002
    09-14-2021
    10-12-2021
    
      GIANT EAGLE - STREETSBORO, OH
      1190-1280 STATE ROUTE 303
      Streetsboro
      OH
      44241
      Portage
      RT
      68536
      68536
      2001
      2010
      8450000.00
      MAI
      04-19-2021
      1
      0
      6
      GIANT EAGLE
      68536
      03-31-2027
      885079.85
      409927.40
      475152.45
      442079.27
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    14-003
    09-14-2021
    10-12-2021
    
      WALGREENS - CORDOVA, TN
      9028 WALNUT GROVE ROAD
      Memphis
      TN
      38018
      Shelby
      RT
      15120
      15120
      2002
      4160000.00
      MAI
      05-05-2021
      1
      0
      6
      WALGREENS
      15120
      09-30-2027
      261250.00
      7837.50
      253412.50
      341022.25
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    14-004
    09-14-2021
    10-12-2021
    
      FRESENIUS MEDICAL CARE - BATON ROUGE, LA
      4353 GROOM ROAD
      Baker
      LA
      70714
      East Baton Rouge
      OF
      9231
      9231
      2013
      2720000.00
      MAI
      05-04-2021
      1
      0
      6
      FRESENIUS MEDICAL CARE
      9231
      05-31-2031
      157778.42
      7502.35
      150276.07
      139531.82
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    14-005
    09-14-2021
    10-12-2021
    
      BB&T - LANCASTER, PA
      270 GOOD DRIVE
      Lancaster
      PA
      17603
      Lancaster
      RT
      2972
      2972
      2003
      2660000.00
      MAI
      04-27-2021
      1
      0
      6
      BB&T BANK
      2972
      10-31-2028
      180671.28
      20629.14
      160042.15
      152897.11
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    14-006
    09-14-2021
    10-12-2021
    
      DOLLAR GENERAL - DELHI, CA
      9840 STEPHENS STREET
      Delhi
      CA
      95315
      Merced
      RT
      9002
      9002
      2013
      2500000.00
      MAI
      04-24-2021
      1
      0
      6
      DOLLAR GENERAL
      9002
      02-28-2029
      174018.91
      33263.57
      140755.34
      134932.92
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    14-007
    09-14-2021
    10-12-2021
    
      VERIZON WIRELESS - COLUMBIA, SC
      173 COLUMBIANA DRIVE
      Columbia
      SC
      29212
      Lexington
      RT
      6000
      6000
      1995
      2450000.00
      MAI
      04-20-2021
      1
      0
      6
      VERIZON WIRELESS
      6000
      04-30-2028
      155819.00
      4674.57
      151144.43
      144663.31
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    14-008
    09-14-2021
    10-12-2021
    
      NAPA AUTO PARTS - COLUMBUS, OH
      4020 EAST MAIN STREET
      Whitehall
      OH
      43213
      Franklin
      RT
      7785
      7785
      1996
      1700000.00
      MAI
      04-24-2021
      1
      0
      6
      NAPA AUTO PARTS
      7785
      02-28-2030
      91952.40
      2758.57
      89193.83
      89193.83
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    14-009
    09-14-2021
    10-12-2021
    
      DOLLAR TREE - IDAHO FALLS, ID
      2125 WEST BROADWAY STREET
      Idaho Falls
      ID
      83402
      Bonneville
      RT
      11800
      11800
      1999
      2018
      1630000.00
      MAI
      05-05-2021
      1
      0
      6
      DOLLAR TREE
      11800
      08-31-2028
      111991.66
      20945.75
      91045.91
      84091.29
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    14-010
    09-14-2021
    10-12-2021
    
      DOLLAR TREE - TRENTON, NJ
      24 SCOTCH ROAD
      Trenton
      NJ
      08628
      Mercer
      RT
      9600
      9600
      1964
      2019
      1350000.00
      MAI
      05-02-2021
      1
      0
      6
      DOLLAR TREE
      9600
      06-30-2029
      122352.40
      36462.57
      85889.83
      84449.83
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    14-011
    09-14-2021
    10-12-2021
    
      DOLLAR GENERAL - LUBBOCK, TX
      1815 MILWAUKEE AVENUE
      Lubbock
      TX
      79416
      Lubbock
      RT
      9014
      9014
      2006
      1140000.00
      MAI
      04-17-2021
      1
      0
      6
      DOLLAR GENERAL
      9014
      12-31-2028
      90561.60
      23044.85
      67516.75
      61326.28
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    15
    09-14-2021
    10-12-2021
    BSPRT CMBS Finance, LLC
    04-05-2021
    18000000.00
    120
    04-06-2031
    0
    0.0389
    0.0389
    3
    1
    120
    05-06-2021
    true
    1
    PP
    3
    58350.00
    18000000.00
    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
      6
      08-06-2023
      N
      02-28-2021
      5800791.39
      1543216.66
      4257574.73
      4213574.73
      UW
      CREFC
      2.25
      2.23
      F
    
    false
    false
    18000000.00
    58350.00
    0.0389
    0.000176
    58350.00
    0.00
    0.00
    18000000.00
    18000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    06-18-2021
    16500000.00
    120
    07-06-2031
    360
    0.0488
    0.0488
    3
    1
    60
    08-06-2021
    true
    1
    WL
    5
    0.00
    16500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2031
    
      RANCH SELF STORAGE
      36610 BRIGGS ROAD
      Murrieta
      CA
      92563
      Riverside
      SS
      129687
      129687
      1001
      1001
      2018
      25080000.00
      MAI
      02-10-2021
      0.97
      6
      08-06-2023
      N
      05-31-2021
      1993824.00
      638387.00
      1355437.00
      1342468.00
      UW
      CREFC
      1.29
      1.28
      F
    
    false
    false
    16500000.00
    67100.00
    0.0488
    0.000176
    67100.00
    0.00
    0.00
    16500000.00
    16500000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    09-14-2021
    10-12-2021
    UBS AG
    06-25-2021
    15000000.00
    120
    07-06-2031
    0
    0.0285
    0.0285
    3
    1
    120
    08-06-2021
    true
    1
    WL
    3
    0.00
    15000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2031
    
      ELMWOOD DISTRIBUTION CENTER
      5600 JEFFERSON HIGHWAY
      Elmwood
      LA
      70062
      Jefferson Parish
      IN
      412293
      412293
      1974
      35600000.00
      MAI
      05-06-2021
      0.90
      6
      08-06-2023
      N
      AMERICAN BUILDING PRODUCTS
      37500
      02-28-2026
      BIG SHOT BEVERAGES INC
      23672
      12-31-2022
      NRX LOGISTICS
      21329
      05-31-2023
      05-31-2021
      2808294.75
      904161.07
      1904133.68
      1723921.43
      UW
      CREFC
      4.39
      3.98
      F
    
    false
    false
    15000000.00
    35625.00
    0.0285
    0.000176
    35625.00
    0.00
    0.00
    15000000.00
    15000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    09-14-2021
    10-12-2021
    BSPRT CMBS Finance, LLC
    03-24-2021
    10000000.00
    120
    04-06-2031
    360
    0.0402
    0.0402
    3
    1
    0
    05-06-2021
    true
    1
    PP
    2
    71785.36
    9957903.65
    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
      08-06-2023
      N
      GENERAL DYNAMICS MISSION SYSTEMS, INC.
      40357
      10-31-2022
      COGENT COMMUNICATIONS, INC.
      26286
      09-30-2023
      BEACON ROOFING SUPPLY, INC. AND BEACON SALES ACQUISITION, INC.
      25188
      02-29-2024
      02-28-2021
      5326888.17
      1947914.65
      3378973.52
      3031011.62
      UW
      CREFC
      1.93
      1.73
      F
    
    false
    false
    9931085.40
    47856.90
    0.0402
    0.000176
    33269.14
    14587.76
    0.00
    9916497.64
    9916497.64
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18A
    09-14-2021
    10-12-2021
    BSPRT CMBS Finance, LLC
    03-24-2021
    5000000.00
    120
    04-06-2031
    360
    0.0402
    0.0402
    3
    1
    0
    05-06-2021
    1
    PP
    2
    4978951.82
    1
    0
    false
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    4965542.69
    23928.45
    0.0402
    0.000176
    16634.57
    7293.88
    0.00
    4958248.81
    4958248.81
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    09-14-2021
    10-12-2021
    Wells Fargo Bank, National Association
    06-29-2021
    14000000.00
    120
    07-11-2031
    360
    0.03408
    0.03408
    3
    1
    0
    08-11-2021
    true
    1
    WL
    2
    0.00
    14000000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    04-10-2031
    
      THE PLAZA AT WILLIAMS CENTRE
      5340-5480 EAST BROADWAY BOULEVARD
      Tucson
      AZ
      85711
      Pima
      RT
      96860
      96860
      1988
      21050000.00
      MAI
      04-22-2021
      0.85
      6
      08-11-2023
      N
      OLIVE GARDEN #1219
      8650
      08-14-2025
      PHENIX SALON SUITES
      4943
      07-31-2028
      FIRST WATCH #219
      4127
      01-31-2026
      04-30-2021
      2228873.11
      738750.40
      1490122.70
      1438350.00
      UW
      CREFC
      2.00
      1.93
      F
    
    false
    false
    13957809.87
    62149.49
    0.03408
    0.000176
    39640.18
    22509.31
    0.00
    13935300.56
    13935300.56
    10-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    09-14-2021
    10-12-2021
    BSPRT CMBS Finance, LLC
    06-30-2021
    11000000.00
    120
    07-06-2031
    360
    0.0385
    0.0385
    3
    1
    12
    08-06-2021
    true
    1
    WL
    5
    0.00
    11000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2031
    
      LAFAYETTE ARMS APARTMENTS
      194 WASHINGTON STREET
      Hartford
      CT
      06106
      Hartford
      MF
      141
      141
      1968
      2020
      15800000.00
      MAI
      06-10-2021
      0.99
      6
      08-06-2023
      N
      05-31-2021
      1705024.00
      666161.18
      1038862.82
      1003612.82
      UW
      CREFC
      1.68
      1.62
      F
    
    false
    false
    11000000.00
    35291.67
    0.0385
    0.000176
    35291.67
    0.00
    0.00
    11000000.00
    11000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    06-25-2021
    10700000.00
    120
    07-06-2031
    360
    0.0345
    0.0345
    3
    1
    0
    08-06-2021
    true
    1
    WL
    2
    0.00
    10700000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-05-2031
    
      231 HUDSON LEASED FEE
      231 HUDSON STREET
      New York
      NY
      10013
      New York
      98
      12937
      12937
      25000000.00
      MAI
      05-12-2021
      6
      08-06-2023
      N
      05-31-2021
      1206979.00
      30140.00
      1176840.00
      1176840.00
      UW
      CREFC
      2.05
      2.05
      F
    
    false
    false
    10668029.14
    47749.64
    0.0345
    0.000176
    30670.58
    17079.06
    0.00
    10650950.08
    10650950.08
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    09-14-2021
    10-12-2021
    Ladder Capital Finance LLC
    07-02-2021
    10650000.00
    120
    07-06-2031
    0
    0.0365
    0.0365
    3
    1
    120
    08-06-2021
    true
    1
    WL
    3
    0.00
    10650000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2031
    
      THE WOODLANDS OF CHARLOTTESVILLE
      1720 TREETOP DRIVE
      Charlottesville
      VA
      22903
      Albemarle
      MF
      72
      72
      2007
      17000000.00
      MAI
      05-27-2021
      1
      6
      08-06-2023
      N
      04-30-2021
      1406686.87
      533342.67
      873344.20
      855344.20
      UW
      CREFC
      2.22
      2.17
      F
    
    false
    false
    10650000.00
    32393.75
    0.0365
    0.000176
    32393.75
    0.00
    0.00
    10650000.00
    10650000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    05-26-2021
    10575000.00
    120
    06-06-2031
    360
    0.045
    0.045
    3
    1
    60
    07-06-2021
    true
    1
    WL
    5
    39656.25
    10575000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2031
    
      884 RIVERSIDE DRIVE
      884 RIVERSIDE DRIVE
      New York
      NY
      10032
      New York
      MF
      60
      60
      1920
      2012
      17200000.00
      MAI
      03-02-2021
      0.98
      6
      08-06-2023
      N
      02-28-2021
      1299575.00
      473348.00
      826227.00
      814227.00
      UW
      CREFC
      1.28
      1.27
      F
    
    false
    false
    10575000.00
    39656.25
    0.045
    0.000176
    39656.25
    0.00
    0.00
    10575000.00
    10575000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    09-14-2021
    10-12-2021
    Wells Fargo Bank, National Association
    05-10-2021
    9000000.00
    120
    05-11-2031
    0
    0.03177
    0.03177
    3
    1
    120
    06-11-2021
    true
    1
    WL
    3
    23827.50
    9000000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    01-10-2031
    
      Securlock HAC Self-Storage Portfolio
      SS
      182058
      1467
      1467
      16750000.00
      04-21-2021
      0.95
      08-11-2023
      N
      03-31-2021
      1724649.00
      828573.00
      896076.00
      873365.00
      UW
      3.09
      3.01
      F
    
    false
    false
    9000000.00
    23827.50
    0.03177
    0.000176
    23827.50
    0.00
    0.00
    9000000.00
    9000000.00
    10-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24-001
    09-14-2021
    10-12-2021
    
      SECURLOCK - CASA GRANDE
      517 NORTH COLORADO STREET
      Casa Grande
      AZ
      85122
      Pima
      SS
      74250
      74250
      678
      678
      1997
      8000000.00
      MAI
      04-06-2021
      0.95
      0
      6
      03-31-2021
      710563.00
      265676.00
      444887.00
      433948.00
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    24-002
    09-14-2021
    10-12-2021
    
      SECURLOCK - CORDOVA
      1570 BONNIE LANE
      Cordova
      TN
      38016
      Shelby
      SS
      53208
      53208
      388
      388
      1997
      4350000.00
      MAI
      04-13-2021
      0.98
      0
      6
      03-31-2021
      505779.00
      271696.00
      234083.00
      228761.00
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    24-003
    09-14-2021
    10-12-2021
    
      SECURLOCK - ANTIOCH
      4221 HURRICANE CREEK BOULEVARD
      Antioch
      TN
      37013
      Davidson
      SS
      54600
      54600
      401
      401
      1998
      2009
      4100000.00
      MAI
      04-13-2021
      0.94
      0
      6
      03-31-2021
      508307.00
      291201.00
      217106.00
      210656.00
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    25
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    02-20-2020
    9000000.00
    120
    03-06-2030
    360
    0.0455
    0.0455
    3
    1
    6
    04-06-2020
    true
    1
    WL
    2
    45869.45
    8883990.95
    1
    1
    1
    0
    false
    true
    true
    false
    false
    03-05-2023
    08-05-2023
    08-05-2023
    
      TOWNEPLACE SUITES - LA PLACE
      4281 HIGHWAY 51
      La Place
      LA
      70068
      St. John the Baptist Parish
      LO
      93
      93
      2016
      13200000.00
      MAI
      09-24-2019
      0.47
      6
      08-06-2023
      N
      04-30-2021
      2563329.00
      1337511.00
      1225818.00
      1123284.00
      UW
      CREFC
      2.23
      2.04
      F
    
    false
    false
    8861824.65
    45869.45
    0.0455
    0.000176
    33601.09
    12268.36
    0.00
    8849556.28
    8849556.29
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    09-14-2021
    10-12-2021
    Wells Fargo Bank, National Association
    06-07-2021
    8240000.00
    120
    06-11-2031
    0
    0.03869
    0.03869
    3
    1
    120
    07-11-2021
    true
    1
    WL
    3
    26567.13
    8240000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    08-10-2023
    03-10-2031
    03-10-2031
    
      ENVY SELF STORAGE AND RV
      18612 & 19612 SOUTH LINDSAY ROAD
      Gilbert
      AZ
      85297
      Maricopa
      SS
      70720
      70720
      757
      757
      2018
      2021
      17800000.00
      MAI
      01-01-2022
      0.94
      6
      08-11-2023
      N
      05-31-2021
      1143879.96
      418293.55
      725586.41
      718514.41
      UW
      CREFC
      2.24
      2.22
      F
    
    false
    false
    8240000.00
    26567.13
    0.03869
    0.000176
    26567.13
    0.00
    0.00
    8240000.00
    8240000.00
    10-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    05-25-2021
    8200000.00
    120
    06-06-2031
    360
    0.0458
    0.0458
    3
    1
    60
    07-06-2021
    true
    1
    WL
    5
    31296.67
    8200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2031
    
      INTERSTATE SELF STORAGE
      2707 SOUTHWEST 40TH BOULEVARD
      Gainesville
      FL
      32608
      Alachua
      SS
      106894
      106894
      831
      831
      1983
      12840000.00
      MAI
      04-21-2021
      0.83
      6
      08-06-2023
      N
      04-30-2021
      1149628.00
      455925.00
      693704.00
      682714.00
      UW
      CREFC
      1.38
      1.36
      F
    
    false
    false
    8200000.00
    31296.67
    0.0458
    0.000176
    31296.67
    0.00
    0.00
    8200000.00
    8200000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    09-14-2021
    10-12-2021
    Ladder Capital Finance LLC
    03-11-2020
    8000000.00
    120
    04-06-2030
    0
    0.039
    0.039
    3
    1
    120
    05-06-2020
    true
    1
    PP
    3
    26000.00
    8000000.00
    1
    11
    11
    0
    true
    true
    false
    false
    false
    01-05-2030
    
      122nd Street Portfolio
      New York
      NY
      New York
      MF
      132
      132
      36100000.00
      01-28-2020
      0.96
      0.96
      04-06-2023
      N
      02-28-2021
      01-01-2021
      06-30-2021
      2712596.06
      1199381.00
      1114359.41
      638952.43
      1598236.65
      560428.57
      1561726.65
      542173.57
      UW
      453483.35
      1.76
      1.2358
      1.72
      1.1955
      F
      F
    
    false
    false
    8000000.00
    26000.00
    0.039
    0.000176
    26000.00
    0.00
    0.00
    8000000.00
    8000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28-001
    09-14-2021
    10-12-2021
    
      260-262 WEST 122ND STREET
      260-262 WEST 122ND STREET
      New York
      NY
      10027
      New York
      MF
      18
      18
      1910
      1993
      5250000.00
      MAI
      01-28-2020
      1
      1
      6
      01-01-2021
      06-30-2021
      1199381.00
      638952.43
      560428.57
      542173.57
      UW
      CREFC
      453483.35
      1.2358
      1.1955
      F
    
    false
  
  
    Prospectus Loan ID
    28-002
    09-14-2021
    10-12-2021
    
      240 WEST 122ND STREET
      240 WEST 122ND STREET
      New York
      NY
      10027
      New York
      MF
      15
      15
      1910
      1993
      4300000.00
      MAI
      01-28-2020
      1
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    28-003
    09-14-2021
    10-12-2021
    
      238 WEST 122ND STREET
      238 WEST 122ND STREET
      New York
      NY
      10027
      New York
      MF
      14
      14
      1910
      1993
      4150000.00
      MAI
      01-28-2020
      1
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    28-004
    09-14-2021
    10-12-2021
    
      242 WEST 122ND STREET
      242 WEST 122ND STREET
      New York
      NY
      10027
      New York
      MF
      10
      10
      1910
      1993
      3900000.00
      MAI
      01-28-2020
      1
      0.80
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    28-005
    09-14-2021
    10-12-2021
    
      236 WEST 122ND STREET
      236 WEST 122ND STREET
      New York
      NY
      10027
      New York
      MF
      14
      14
      1910
      1993
      4150000.00
      MAI
      01-28-2020
      0.8570
      0.93
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    28-006
    09-14-2021
    10-12-2021
    
      244 WEST 122ND STREET
      244 WEST 122ND STREET
      New York
      NY
      10027
      New York
      MF
      10
      10
      1910
      1993
      3100000.00
      MAI
      01-28-2020
      1
      0.90
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    28-007
    09-14-2021
    10-12-2021
    
      2268 FREDERICK DOUGLAS BOULEVARD
      2268 FREDERICK DOUGLASS BOULEVARD
      New York
      NY
      10027
      New York
      MF
      9
      9
      1910
      1993
      2900000.00
      MAI
      01-28-2020
      0.7780
      0.90
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    28-008
    09-14-2021
    10-12-2021
    
      234 WEST 122ND STREET
      234 WEST 122ND STREET
      New York
      NY
      10027
      New York
      MF
      14
      14
      1910
      1993
      3050000.00
      MAI
      01-28-2020
      1
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    28-009
    09-14-2021
    10-12-2021
    
      222 SAINT NICHOLAS AVENUE
      222 SAINT NICHOLAS AVENUE
      New York
      NY
      10027
      New York
      MF
      9
      9
      1910
      1993
      2250000.00
      MAI
      01-28-2020
      0.8890
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    28-010
    09-14-2021
    10-12-2021
    
      2500 FREDERICK DOUGLAS BOULEVARD
      2500 FREDERICK DOUGLASS BOULEVARD
      New York
      NY
      10030
      New York
      MF
      9
      9
      1910
      1998
      1600000.00
      MAI
      01-28-2020
      1
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    28-011
    09-14-2021
    10-12-2021
    
      262 WEST 115TH STREET
      262 WEST 115TH STREET
      New York
      NY
      10026
      New York
      MF
      10
      10
      1900
      1998
      1450000.00
      MAI
      01-28-2020
      1
      1
      6
      01-01-2021
      06-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    29
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    06-17-2021
    8000000.00
    120
    07-06-2031
    360
    0.047
    0.047
    3
    1
    36
    08-06-2021
    true
    1
    WL
    5
    0.00
    8000000.00
    1
    1
    1
    10
    true
    true
    false
    false
    false
    
      HEIGHTS MARKETPLACE
      174 YALE STREET
      Houston
      TX
      77025
      Harris
      RT
      19471
      19471
      2011
      11500000.00
      MAI
      02-06-2021
      1
      6
      X
      PREMIER LIQUOR AND FINE WINES
      3190
      08-30-2032
      LOVETT DENTAL
      2860
      11-30-2022
      CITRUS NAIL SPA
      2475
      03-31-2023
      1013803.00
      306023.00
      707780.00
      685389.00
      UW
      CREFC
      1.42
      1.38
      F
    
    false
    false
    8000000.00
    31333.33
    0.047
    0.000176
    31333.33
    0.00
    0.00
    8000000.00
    8000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    09-14-2021
    10-12-2021
    Wells Fargo Bank, National Association
    06-29-2021
    7500000.00
    60
    07-11-2026
    360
    0.04306
    0.04306
    3
    1
    0
    08-11-2021
    false
    1
    WL
    2
    0.00
    7500000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      TOWNEPLACE SUITES THE VILLAGES
      1141 ALONZO AVENUE
      Lady Lake
      FL
      32159
      Lady Lake
      LO
      119
      119
      2007
      2016
      16400000.00
      MAI
      04-26-2021
      0.6840
      6
      N
      3220766.00
      2001400.06
      1219365.94
      1090535.30
      UW
      CREFC
      2.74
      2.45
      F
    
    false
    false
    7481300.98
    37141.79
    0.04306
    0.000176
    26845.40
    10296.39
    0.00
    7471004.59
    7471004.59
    10-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    09-14-2021
    10-12-2021
    UBS AG
    06-15-2021
    7260000.00
    120
    06-06-2032
    0
    0.030218
    0.030218
    3
    1
    120
    08-06-2021
    true
    1
    WL
    7
    0.00
    7260000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      GARVER LITTLE ROCK
      4701 NORTHSHORE DRIVE
      North Little Rock
      AR
      72118
      Pulaski
      OF
      47627
      47627
      2009
      13200000.00
      MAI
      02-23-2021
      1
      6
      N
      GARVER
      47627
      06-30-2032
      830848.59
      24925.46
      805923.13
      749294.72
      UW
      CREFC
      3.62
      3.37
      F
    
    false
    false
    7260000.00
    18281.89
    0.030218
    0.000176
    18281.89
    0.00
    0.00
    7260000.00
    7260000.00
    10-06-2021
    07-06-2031
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    09-14-2021
    10-12-2021
    BSPRT CMBS Finance, LLC
    05-07-2021
    7070000.00
    120
    06-06-2031
    360
    0.0524
    0.0524
    3
    1
    0
    07-06-2021
    true
    1
    WL
    2
    38997.02
    7061875.31
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      HOME2SUITES HILTON HEAD
      836 WILLIAM HILTON PARKWAY
      Hilton Head
      SC
      29928
      Beaufort
      LO
      99
      99
      2018
      12000000.00
      MAI
      04-01-2021
      0.6060
      6
      N
      2778114.25
      1873772.19
      904342.06
      793217.49
      UW
      CREFC
      1.93
      1.70
      F
    
    false
    false
    7047578.59
    38997.02
    0.0524
    0.000176
    30774.43
    8222.59
    0.00
    7039356.00
    7039356.00
    10-06-2021
    1
    false
    0
    24632.22
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    06-18-2021
    6734000.00
    120
    07-06-2031
    0
    0.0382
    0.0382
    3
    1
    120
    08-06-2021
    true
    1
    WL
    3
    0.00
    6734000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    
      Lowy Bronx Multifamily Portfolio
      NY
      MF
      45
      45
      10050000.00
      03-15-2021
      0.9780
      N
      870583.00
      316614.00
      553969.00
      543844.00
      UW
      2.12
      2.09
      F
    
    false
    false
    6734000.00
    21436.57
    0.0382
    0.000176
    21436.57
    0.00
    0.00
    6734000.00
    6734000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33-001
    09-14-2021
    10-12-2021
    
      375 EAST 209TH STREET
      375 EAST 209TH STREET
      Bronx
      NY
      10467
      Bronx
      MF
      21
      21
      1917
      4200000.00
      MAI
      03-15-2021
      0.9520
      0
      6
      366166.00
      146536.00
      219630.00
      214905.00
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    33-002
    09-14-2021
    10-12-2021
    
      2679 DECATUR AVENUE
      2679 DECATUR AVENUE
      Bronx
      NY
      10458
      Bronx
      MF
      16
      16
      1912
      3700000.00
      MAI
      03-15-2021
      1
      0
      6
      331242.00
      116644.00
      214597.00
      210997.00
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    33-003
    09-14-2021
    10-12-2021
    
      3053 HULL AVENUE
      3053 HULL AVENUE
      Bronx
      NY
      10467
      Bronx
      MF
      8
      8
      1911
      2150000.00
      MAI
      03-15-2021
      1
      0
      6
      173175.00
      53433.00
      119741.00
      117941.00
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    34
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    03-05-2021
    6600000.00
    120
    03-06-2031
    360
    0.0498
    0.0498
    3
    1
    0
    04-06-2021
    true
    1
    WL
    2
    35349.60
    6569801.97
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      ARIZONA PAVILIONS
      5920 ARIZONA PAVILIONS DRIVE
      Tucson
      AZ
      85743
      Pima
      RT
      24335
      24335
      2004
      11700000.00
      MAI
      12-04-2020
      0.8960
      6
      N
      BARROS PIZZA
      4817
      10-31-2027
      MATTRESS FIRM
      4000
      09-30-2029
      CHIPOTLE
      2200
      06-30-2025
      924122.00
      236996.00
      687126.00
      664008.00
      UW
      CREFC
      1.62
      1.57
      F
    
    false
    false
    6555419.00
    35349.60
    0.0498
    0.000176
    27204.99
    8144.61
    0.00
    6547274.39
    6547274.39
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    06-24-2021
    6500000.00
    120
    07-06-2031
    360
    0.049
    0.049
    3
    1
    0
    08-06-2021
    true
    1
    WL
    2
    0.00
    6500000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      BOONTON INDUSTRIAL
      95 FULTON STREET
      Boonton
      NJ
      07005
      Morris
      IN
      55000
      55000
      1992
      9600000.00
      MAI
      05-24-2021
      1
      6
      N
      J SUPOR REALTY, LLC
      55000
      06-30-2041
      956186.00
      256186.00
      700000.00
      700000.00
      UW
      CREFC
      1.69
      1.69
      F
    
    false
    false
    6485828.46
    34497.24
    0.049
    0.000176
    26483.80
    8013.44
    0.00
    6477815.02
    6477815.02
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    09-14-2021
    10-12-2021
    Oceanview Commercial Mortgage Finance, LLC
    05-19-2021
    6150000.00
    120
    06-06-2031
    360
    0.0438
    0.0438
    3
    1
    0
    07-06-2021
    true
    1
    WL
    2
    30724.18
    6141723.32
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      LEISURE LIVING
      700 LEISURE DRIVE
      Fort Worth
      TX
      76120
      Tarrant
      MH
      124
      124
      1985
      10620000.00
      MAI
      03-07-2021
      0.9840
      6
      N
      881395.40
      371181.75
      510213.65
      503517.65
      UW
      CREFC
      1.38
      1.37
      F
    
    false
    false
    6126575.51
    30724.18
    0.0438
    0.000176
    22362.00
    8362.18
    0.00
    6118213.33
    6118213.33
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    09-14-2021
    10-12-2021
    BSPRT CMBS Finance, LLC
    05-18-2021
    6050000.00
    120
    06-06-2031
    0
    0.0401
    0.0401
    3
    1
    120
    07-06-2021
    true
    1
    WL
    3
    20217.08
    6050000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      WALMART DELAND
      955 SOUTH WOODLAND BOULEVARD
      Deland
      FL
      32720
      Volusia
      98
      41871
      41871
      2018
      9625000.00
      MAI
      03-12-2021
      1
      6
      N
      WALMART INC.
      41871
      01-16-2038
      475561.66
      14266.85
      461294.81
      461294.81
      UW
      CREFC
      1.90
      1.89
      F
    
    false
    false
    6050000.00
    20217.08
    0.0401
    0.000176
    20217.08
    0.00
    0.00
    6050000.00
    6050000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    05-14-2021
    6000000.00
    120
    06-06-2031
    360
    0.04383
    0.04383
    3
    1
    60
    07-06-2021
    true
    1
    WL
    5
    21915.00
    6000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    
      BRONXWOOD MIXED USE
      2542A, 2544A, 2546A, 2548A WHITE PLAINS ROAD
      Bronx
      NY
      10467
      Bronx
      MU
      26530
      26530
      2008
      9200000.00
      MAI
      05-13-2021
      1
      6
      N
      CIBAO BAKERY
      2225
      12-31-2028
      TESSEYS INTERNATIONAL KITCHEN INC.
      1110
      12-31-2023
      CAREFIRST RX INC. (PHARMACY)
      1015
      02-15-2026
      680589.00
      158944.00
      521645.00
      510217.00
      UW
      CREFC
      1.45
      1.42
      F
    
    false
    false
    6000000.00
    21915.00
    0.04383
    0.000176
    21915.00
    0.00
    0.00
    6000000.00
    6000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    04-22-2021
    6000000.00
    120
    05-06-2031
    360
    0.0499
    0.0499
    3
    1
    24
    06-06-2021
    true
    1
    WL
    5
    24950.00
    6000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      LOST RIVER SELF STORAGE
      2823 NASHVILLE ROAD
      Bowling Green
      KY
      42101
      Warren
      SS
      69550
      69550
      682
      682
      2016
      8450000.00
      MAI
      03-11-2021
      0.9580
      6
      N
      756290.00
      197180.00
      559110.00
      548678.00
      UW
      CREFC
      1.45
      1.42
      F
    
    false
    false
    6000000.00
    24950.00
    0.0499
    0.000176
    24950.00
    0.00
    0.00
    6000000.00
    6000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    04-28-2021
    5950000.00
    120
    05-06-2031
    360
    0.0469
    0.0469
    3
    1
    12
    06-06-2021
    true
    1
    WL
    5
    23254.58
    5950000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      CLARA POINT APARTMENTS
      300 APPLECROSS DRIVE
      Augusta
      GA
      30907
      Columbia
      MF
      56
      56
      1971
      2021
      8000000.00
      MAI
      02-26-2021
      0.9640
      6
      X
      686356.00
      176234.00
      510122.00
      496122.00
      UW
      CREFC
      1.38
      1.34
      F
    
    false
    false
    5950000.00
    23254.58
    0.0469
    0.000176
    23254.58
    0.00
    0.00
    5950000.00
    5950000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    09-14-2021
    10-12-2021
    Ladder Capital Finance LLC
    04-22-2021
    5600000.00
    120
    05-06-2031
    240
    0.07068
    0.07068
    3
    1
    0
    06-06-2021
    true
    1
    WL
    2
    43645.61
    5579719.93
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      BELAMERE SUITES II
      2525 ANTIOCH ROAD
      Cumming
      GA
      30040
      Forsyth
      LO
      27
      27
      2019
      13200000.00
      MAI
      03-01-2021
      0.9050
      6
      N
      3208407.78
      1864208.80
      1344198.98
      1215862.67
      UW
      CREFC
      2.57
      2.32
      F
    
    false
    false
    5560289.84
    43645.61
    0.07068
    0.000176
    32750.11
    10895.50
    0.00
    5549394.34
    5549394.34
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    09-14-2021
    10-12-2021
    Wells Fargo Bank, National Association
    06-01-2021
    5300000.00
    120
    06-11-2031
    0
    0.03313
    0.03313
    3
    1
    120
    07-11-2021
    true
    1
    WL
    3
    14632.42
    5300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      AC SELF STORAGE - MISSOURI CITY
      2604 FM 1092 ROAD
      Missouri City
      TX
      77459
      Fort Bend
      SS
      55225
      55225
      539
      539
      2006
      8850000.00
      MAI
      04-10-2021
      0.9110
      6
      N
      823721.85
      337070.07
      486651.78
      481129.28
      UW
      CREFC
      2.73
      2.70
      F
    
    false
    false
    5300000.00
    14632.42
    0.03313
    0.000176
    14632.42
    0.00
    0.00
    5300000.00
    5300000.00
    10-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    09-14-2021
    10-12-2021
    Wells Fargo Bank, National Association
    05-27-2021
    5300000.00
    120
    06-11-2031
    0
    0.03308
    0.03308
    3
    1
    120
    07-11-2021
    true
    1
    WL
    3
    14610.33
    5300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      AC SELF STORAGE - ARLINGTON,TX
      5500 US HIGHWAY 287
      Arlington
      TX
      76017
      Tarrant
      SS
      85805
      85805
      742
      742
      2002
      8600000.00
      MAI
      04-23-2021
      0.9450
      6
      N
      887976.76
      348864.20
      539112.57
      530604.07
      UW
      CREFC
      3.03
      2.98
      F
    
    false
    false
    5300000.00
    14610.33
    0.03308
    0.000176
    14610.33
    0.00
    0.00
    5300000.00
    5300000.00
    10-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44
    09-14-2021
    10-12-2021
    BSPRT CMBS Finance, LLC
    03-31-2021
    5110000.00
    120
    04-06-2031
    0
    0.0466
    0.0466
    3
    1
    120
    05-06-2021
    true
    1
    WL
    3
    19843.83
    5110000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      WALGREENS - NEWPORT NEWS, VA
      14440 WARWICK BOULEVARD
      Newport News
      VA
      23608
      City of Newport News
      RT
      14607
      14607
      2009
      7500000.00
      MAI
      02-04-2021
      1
      6
      N
      WALGREENS
      14607
      10-31-2034
      455399.19
      14287.98
      441111.21
      438920.16
      UW
      CREFC
      1.83
      1.82
      F
    
    false
    false
    5110000.00
    19843.83
    0.0466
    0.000176
    19843.83
    0.00
    0.00
    5110000.00
    5110000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    45
    09-14-2021
    10-12-2021
    BSPRT CMBS Finance, LLC
    05-24-2021
    4750000.00
    120
    06-06-2031
    0
    0.0397
    0.0397
    3
    1
    120
    07-06-2021
    true
    1
    WL
    3
    15714.58
    4750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      WALGREENS SAN TAN VALLEY
      40663 NORTH GANTZEL ROAD
      San Tan Valley
      AZ
      85140
      Pinal
      RT
      14820
      14820
      2009
      7080000.00
      MAI
      03-09-2021
      1
      6
      N
      WALGREEN CO.
      14820
      07-31-2034
      388793.44
      18764.20
      370029.24
      367065.24
      UW
      CREFC
      1.90
      1.89
      F
    
    false
    false
    4750000.00
    15714.58
    0.0397
    0.000176
    15714.58
    0.00
    0.00
    4750000.00
    4750000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    46
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    04-19-2021
    4687500.00
    120
    05-06-2031
    360
    0.0388
    0.0388
    3
    1
    36
    06-06-2021
    true
    1
    WL
    5
    15156.25
    4687500.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      AMIDON PLACE APARTMENTS
      2727 NORTH AMIDON AVENUE
      Wichita
      KS
      67204
      Sedgwick
      MF
      180
      180
      1972
      6450000.00
      MAI
      03-01-2021
      0.9390
      6
      N
      865995.00
      400668.00
      465327.00
      420327.00
      UW
      CREFC
      1.76
      1.59
      F
    
    false
    false
    4687500.00
    15156.25
    0.0388
    0.000176
    15156.25
    0.00
    0.00
    4687500.00
    4687500.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    47
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    04-29-2021
    4600000.00
    120
    05-06-2031
    360
    0.0372
    0.0372
    3
    1
    60
    06-06-2021
    true
    1
    WL
    5
    14260.00
    4600000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      ESTRELLA CROSSROADS
      387-575 NORTH ESTRELLA PARKWAY AND 15420 WEST VAN BUREN STREET
      Goodyear
      AZ
      85338
      Maricopa
      RT
      22838
      22838
      2006
      7600000.00
      MAI
      03-08-2021
      1
      6
      N
      WALGREENS
      14835
      12-31-2050
      SENOR TACO
      2700
      03-31-2023
      PRETTY NAILS & SPA
      2200
      12-31-2025
      971964.00
      404561.00
      567402.00
      539997.00
      UW
      CREFC
      2.23
      2.12
      F
    
    false
    false
    4600000.00
    14260.00
    0.0372
    0.000176
    14260.00
    0.00
    0.00
    4600000.00
    4600000.00
    10-06-2021
    1
    false
    0
    67067.27
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    48
    09-14-2021
    10-12-2021
    Ladder Capital Finance LLC
    12-12-2019
    4500000.00
    120
    01-06-2030
    0
    0.04634
    0.04634
    3
    1
    120
    02-06-2020
    true
    1
    WL
    3
    17377.50
    4500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      FEDERALES CHICAGO
      180 NORTH MORGAN STREET
      Chicago
      IL
      60607
      Cook
      RT
      8990
      8990
      2016
      7600000.00
      MAI
      11-08-2019
      1
      6
      N
      FEDERALES
      8990
      01-05-2032
      382820.34
      11484.61
      371335.73
      362950.23
      UW
      CREFC
      1.76
      1.72
      F
    
    false
    false
    4500000.00
    17377.50
    0.04634
    0.000176
    17377.50
    0.00
    0.00
    4500000.00
    4500000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    49
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    05-03-2021
    3660000.00
    120
    05-06-2031
    360
    0.0424
    0.0424
    3
    1
    60
    06-06-2021
    true
    1
    WL
    5
    12932.00
    3660000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      SHOPS AT VALLE VISTA
      902 DIXIELAND ROAD
      Harlingen
      TX
      78552
      Cameron
      RT
      14113
      14113
      1985
      2017
      5900000.00
      MAI
      03-12-2021
      1
      6
      N
      FREDDYS FROZEN CUSTARD
      3255
      03-31-2028
      VISIONWORKS
      2875
      01-31-2029
      T-MOBILE
      2461
      11-30-2024
      509178.00
      103668.00
      405510.00
      387442.00
      UW
      CREFC
      1.88
      1.80
      F
    
    false
    false
    3660000.00
    12932.00
    0.0424
    0.000176
    12932.00
    0.00
    0.00
    3660000.00
    3660000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    50
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    06-25-2021
    3500000.00
    120
    07-06-2031
    360
    0.0443
    0.0443
    3
    1
    0
    08-06-2021
    true
    1
    WL
    2
    0.00
    3500000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      VILLAS AT THE WOODLANDS
      7225 CRANE AVENUE
      Jacksonville
      FL
      32216
      Duval
      MF
      64
      64
      1984
      5300000.00
      MAI
      06-02-2021
      0.9840
      6
      X
      557407.00
      262402.00
      295005.00
      279005.00
      UW
      CREFC
      1.40
      1.32
      F
    
    false
    false
    3491509.47
    17588.71
    0.0443
    0.000176
    12889.49
    4699.22
    0.00
    3495762.82
    3486810.25
    08-06-2021
    1
    false
    17574.16
    0
    0
    1
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    51
    09-14-2021
    10-12-2021
    UBS AG
    06-30-2021
    3450000.00
    120
    07-06-2031
    360
    0.0375
    0.0375
    3
    1
    0
    08-06-2021
    true
    1
    WL
    2
    0.00
    3450000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      TURTLE CREEK APARTMENTS
      3600 WESTERN AVENUE
      Connersville
      IN
      47331
      Fayette
      MF
      129
      129
      1973
      4730000.00
      MAI
      05-18-2021
      0.9690
      6
      X
      702863.88
      310696.90
      392166.98
      358884.98
      UW
      CREFC
      2.05
      1.87
      F
    
    false
    false
    3440310.65
    15977.49
    0.0375
    0.000176
    10750.97
    5226.52
    0.00
    3435084.14
    3435084.13
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    52
    09-14-2021
    10-12-2021
    BSPRT CMBS Finance, LLC
    05-03-2021
    3440000.00
    120
    05-06-2031
    330
    0.0443
    0.0443
    3
    1
    0
    06-06-2021
    true
    1
    WL
    2
    18049.37
    3429705.05
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      FLEETPRIDE INDUSTRIAL
      7603 BOEING DRIVE
      Greensboro
      NC
      27409
      Guilford
      IN
      35500
      35500
      1996
      5400000.00
      MAI
      03-15-2021
      1
      6
      N
      FLEETPRIDE
      35500
      12-31-2032
      372223.21
      38750.61
      333472.61
      312172.61
      UW
      CREFC
      1.54
      1.44
      F
    
    false
    false
    3419754.11
    18049.37
    0.0443
    0.000176
    12624.59
    5424.78
    0.00
    3414329.33
    3414329.33
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    53
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    05-04-2021
    3350000.00
    120
    05-06-2031
    0
    0.0415
    0.0415
    3
    1
    120
    06-06-2021
    true
    1
    WL
    3
    11585.42
    3350000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      WALGREENS CAMBRIDGE
      115 GARFIELD STREET NORTH
      Cambridge
      MN
      55008
      Isanti
      RT
      14550
      14550
      2004
      5040000.00
      MAI
      03-30-2021
      1
      6
      N
      WALGREENS
      14550
      03-31-2036
      285000.00
      1957.00
      283043.00
      283043.00
      UW
      CREFC
      2.01
      2.01
      F
    
    false
    false
    3350000.00
    11585.42
    0.0415
    0.000176
    11585.42
    0.00
    0.00
    3350000.00
    3350000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    54
    09-14-2021
    10-12-2021
    BSPRT CMBS Finance, LLC
    05-07-2021
    3350000.00
    120
    06-06-2031
    300
    0.0474
    0.0474
    3
    1
    0
    07-06-2021
    true
    1
    WL
    2
    19079.67
    3344152.83
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      PARQ ON 8TH APARTMENTS
      1823 EAST 8TH STREET
      Anderson
      IN
      46012
      Madison
      MF
      94
      94
      1965
      2018
      5700000.00
      MAI
      12-04-2020
      0.9470
      6
      N
      637685.49
      294239.94
      343445.54
      319945.54
      UW
      CREFC
      1.50
      1.40
      F
    
    false
    false
    3333270.76
    19079.67
    0.0474
    0.000176
    13166.42
    5913.25
    0.00
    3327357.51
    3327357.51
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    55
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    04-14-2021
    3225000.00
    120
    05-06-2031
    360
    0.0415
    0.0415
    3
    1
    36
    06-06-2021
    true
    1
    WL
    5
    11153.13
    3225000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      LORD DUPLIN APARTMENTS
      103 BREWER BOULEVARD
      Warsaw
      NC
      28398
      Duplin
      MF
      82
      82
      1972
      4500000.00
      MAI
      03-12-2021
      0.9880
      6
      N
      477660.00
      155534.00
      322126.00
      301626.00
      UW
      CREFC
      1.71
      1.60
      F
    
    false
    false
    3225000.00
    11153.12
    0.0415
    0.000176
    11153.12
    0.00
    0.00
    3225000.00
    3225000.00
    10-06-2021
    1
    false
    0
    1554.46
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    56
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    06-15-2021
    3125000.00
    120
    07-06-2031
    360
    0.0471
    0.0471
    3
    1
    36
    08-06-2021
    true
    1
    WL
    5
    0.00
    3125000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    
      Oak Hill & City Walk MHC Portfolio
      NC
      MH
      116
      116
      4970000.00
      03-19-2021
      0.9220
      N
      379328.00
      109364.00
      269964.00
      264164.00
      UW
      1.39
      1.36
      F
    
    false
    false
    3125000.00
    12265.62
    0.0471
    0.000176
    12265.62
    0.00
    0.00
    3125000.00
    3125000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    56-001
    09-14-2021
    10-12-2021
    
      CITY WALK MHC
      208 CENTER DRIVE
      Siler City
      NC
      27344
      Chatham
      MH
      72
      72
      1957
      2970000.00
      MAI
      03-19-2021
      0.9580
      0
      6
      228723.00
      62399.00
      166324.00
      162724.00
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    56-002
    09-14-2021
    10-12-2021
    
      OAK HILL MHC
      15-125 AND 65 OAK HOLLOW LANE
      Sanford
      NC
      27330
      Lee
      MH
      44
      44
      1965
      2000000.00
      MAI
      03-19-2021
      0.8860
      0
      6
      150605.00
      46965.00
      103640.00
      101440.00
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    57
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    06-07-2021
    2500000.00
    120
    06-06-2031
    360
    0.0442
    0.0442
    3
    1
    0
    07-06-2021
    true
    1
    WL
    2
    12548.58
    2496659.75
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      4070 BUTLER PIKE OFFICE
      4070 BUTLER PIKE
      Plymouth Meeting
      PA
      19462
      Montgomery
      OF
      20431
      20431
      1965
      2017
      4300000.00
      MAI
      04-09-2021
      0.7980
      6
      N
      ACCESS SERVICES
      6874
      01-31-2025
      EINSTEIN HEALTHCARE NETWORK
      5780
      02-28-2027
      EASTERN PENNSYLVANIA YOUTH SOCCER ASSOC.
      3660
      06-30-2028
      465233.00
      195848.00
      269385.00
      247037.00
      UW
      CREFC
      1.79
      1.64
      F
    
    false
    false
    2490556.12
    12548.58
    0.0442
    0.000176
    9173.55
    3375.03
    0.00
    2487181.09
    2487181.09
    10-06-2021
    1
    false
    0
    3287.92
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    58
    09-14-2021
    10-12-2021
    BSPRT CMBS Finance, LLC
    05-06-2021
    2125000.00
    120
    05-06-2031
    0
    0.0436
    0.0436
    3
    1
    120
    06-06-2021
    true
    1
    WL
    3
    7720.83
    2125000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      7-ELEVEN TAMPA
      10906 N NEBRASKA AVENUE
      Tampa
      FL
      33612
      Hillsborough
      RT
      3098
      3098
      2021
      4120000.00
      MAI
      02-23-2021
      1
      6
      N
      7-ELEVEN
      3098
      03-31-2036
      204225.14
      8926.99
      195298.15
      195298.15
      UW
      CREFC
      2.08
      2.08
      F
    
    false
    false
    2125000.00
    7720.83
    0.0436
    0.000176
    7720.83
    0.00
    0.00
    2125000.00
    2125000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    59
    09-14-2021
    10-12-2021
    LMF Commercial, LLC
    05-11-2021
    2100000.00
    120
    05-06-2031
    0
    0.0408
    0.0408
    3
    1
    120
    06-06-2021
    true
    1
    WL
    3
    7140.00
    2100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      CVS MARS HILL
      191 CARL ELLER ROAD
      Mars Hill
      NC
      28754
      Madison
      RT
      9854
      9854
      2005
      3500000.00
      MAI
      04-11-2021
      1
      6
      N
      NORTH CAROLINA CVS PHARMACY, LLC
      9854
      01-31-2041
      180000.00
      0.00
      180000.00
      180000.00
      UW
      CREFC
      2.07
      2.07
      F
    
    false
    false
    2100000.00
    7140.00
    0.0408
    0.000176
    7140.00
    0.00
    0.00
    2100000.00
    2100000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    60
    09-14-2021
    10-12-2021
    UBS AG
    06-25-2021
    2000000.00
    120
    07-06-2031
    0
    0.0285
    0.0285
    3
    1
    120
    08-06-2021
    true
    1
    WL
    3
    0.00
    2000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      5800 BROOKHOLLOW
      5800 JEFFERSON HIGHWAY
      Elmwood
      LA
      70062
      Jefferson Parish
      IN
      89833
      89833
      1978
      7100000.00
      MAI
      05-06-2021
      1
      6
      N
      TRULITE GLASS & ALUMINUM
      40524
      01-31-2031
      COSENTINO NORTH AMERICA
      20599
      04-30-2023
      PIEDMONT PLASTICS INC
      16335
      01-31-2023
      594994.04
      229630.94
      365363.10
      336421.91
      UW
      CREFC
      6.32
      5.82
      F
    
    false
    false
    2000000.00
    4750.00
    0.0285
    0.000176
    4750.00
    0.00
    0.00
    2000000.00
    2000000.00
    10-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    61
    09-14-2021
    10-12-2021
    Ladder Capital Finance LLC
    06-29-2021
    847058.00
    120
    06-06-2035
    0
    0.0439
    0.0439
    3
    1
    120
    08-06-2021
    true
    1
    WL
    7
    0.00
    847058.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      DOLLAR GENERAL-SAGINAW (E. WASHINGTON ROAD)
      3139 EAST WASHINGTON ROAD
      Saginaw
      MI
      48601
      Saginaw
      RT
      9100
      9100
      2020
      1290000.00
      MAI
      07-05-2020
      1
      6
      N
      DOLLAR GENERAL
      9100
      06-30-2035
      83714.95
      2511.45
      81203.50
      79838.50
      UW
      CREFC
      2.15
      2.12
      F
    
    false
    false
    847058.00
    3098.82
    0.0439
    0.000176
    3098.82
    0.00
    0.00
    847058.00
    847058.00
    10-06-2021
    07-06-2031
    1
    false
    0
    3060.86
    0
    0
    0
    Wells Fargo Bank, NA
    false
  





  
    Item 2(a)(2)
    Asset Number
    With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 65000000 however this is now split into Asset Number 1 and 1A with Original Loan Amounts of 60000000 and 5000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for assets 2 (adding loan 2A), 7 (adding loan 7A), and 18 (adding 18A).
  
  
    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 July 2021, the periodic principal and interest payment due in July).
  
  
    Item 2(c)(18)
    Scheduled Principal Balance at Securitization
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
  
  
    Item 2(c)(29)(i)
    Prepayment Lock-Out End Date
    With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. 
  
  
    Item 2(d)(20)
    Physical Occupancy at Securitization
    With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. In the case of a residential cooperative property, the occupancy percent shown is indicative of  the property vacancy assumption in the related appraisal for purposes of determining the appraised value of the related mortgaged property determined as a multifamily rental property. 
  
  
    Item 2(d)(25)(iii)
    Date of Lease Expiration of Largest Tenant
    For Mortgage Loan #38 (Bronxwood Mixed Use): 12/31/2028 (1,215 SF); 9/30/2029 (1,010 SF)
  
  
    Item 2(d)(26)(ii)
    Square Feet of Second Largest Tenant
    For Mortgage Loan #8 (1010 Building and Heinen's Rotunda Building): 4/30/2036 (20,032 SF); 9/1/2029 (3,850 SF)
  
  
    Item 2(d)(28)(i)
    Date of Financials as of Securitization
    For Asset Numbers 1, 7, 9, 11, 14, 31, 35, 37, 44, 45, 58 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.  
  
  
    Item 2(d)(28)(xv)
    Debt Service Coverage Ratio (Net Operating Income) at Securitization
    With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). 
  
  
    Item 2(d)(28)(xvii)
    Debt Service Coverage Ratio (Net Cash Flow) at Securitization
    With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(e)(6)
    Servicer and Trustee Fee Rate
    With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. 
  
  
    Item 2(e)(12)
    Reporting Period Ending Actual Balance
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 
  
  
    Item 2(e)(13)
    Reporting Period Ending Scheduled Balance
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
  
  
    Item 2(f)(1)
    Primary Servicer
    Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, "Midland Loan Services" represents "Midland Loan Services, a Division of PNC Bank, National Association" and "Wells Fargo Bank, NA" represents "Wells Fargo Bank, National Association".
  





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

You May Also Be Interested In





Related Categories

SEC Filings

Related Entities

Wells Fargo