Close

Form 10-D Wells Fargo Commercial For: May 17

May 27, 2022 11:44 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:   April 19, 2022 to May 17, 2022

Commission File Number of issuing entity:  333-257991-02

Central Index Key Number of issuing entity:  0001891774

Wells Fargo Commercial Mortgage Trust 2021-C61
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-257991

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):  0001541468

Ladder Capital Finance LLC
(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):  0001894245

Oceanview Commercial Mortgage 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)

38-4205612
38-4205613
38-7274850
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, 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 May 17, 2022 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2021-C61.

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

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2021-C61 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from April 19, 2022 to May 17, 2022.

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

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

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

Ladder Capital Finance LLC ("LCF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for LCF is 0001541468.

Column Financial, Inc. ("Column"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 11, 2022. 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 14, 2022. The Central Index Key number for UBS AG is 0001685185.

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

Oceanview Commercial Mortgage Finance, LLC, one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 11, 2022. The Central Index Key number for  Oceanview Commercial Mortgage Finance, LLC is 0001894245.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-257991-02 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-257991-02 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-C61, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

*REO Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2021-C61, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/18/2022

$6,120.76

  Current Distribution Date

05/17/2022

$5,911.78

 

Interest Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2021-C61, relating to the May 17, 2022 distribution.

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

 

SIGNATURES

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

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

 

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: May 27, 2022

 

 

 

     

Distribution Date:

05/17/22

Wells Fargo Commercial Mortgage Trust 2021-C61

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2021-C61

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

3

 

Attention: A.J. Sfarra

 

[email protected]

Certificate Interest Reconciliation Detail

4

 

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

 

 

 

 

Certificate Administrator

Computershare Trust Company, N.A.

 

 

Exchangeable Certificate Detail

5

 

 

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Exchangeable Certificate Factor Detail

6

 

 

 

[email protected]

Additional Information

7

 

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

 

 

Bond / Collateral Reconciliation - Cash Flows

8

Master Servicer

Wells Fargo Bank, National Association

 

 

Bond / Collateral Reconciliation - Balances

9

 

Commercial Servicing

 

[email protected]

 

 

 

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

Current Mortgage Loan and Property Stratification

10-14

 

 

 

 

 

 

Special Servicer

CWCapital Asset Management LLC

 

 

Mortgage Loan Detail (Part 1)

15-17

 

 

 

 

 

 

 

Attention: Brian Hanson

(202) 715-9500

[email protected]

Mortgage Loan Detail (Part 2)

18-20

 

900 19th Street NW, 8th Floor | Washington, DC 20006 | United States

 

Principal Prepayment Detail

21

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

Historical Detail

22

Representations Reviewer

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

Delinquency Loan Detail

23

 

 

 

 

 

 

 

PO Box 4839 | Greenwich, CT 06831 | United States

 

 

Collateral Stratification and Historical Detail

24

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Specially Serviced Loan Detail - Part 1

25

 

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Specially Serviced Loan Detail - Part 2

26

 

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

 

 

Modified Loan Detail

27

 

 

 

 

Historical Liquidated Loan Detail

28

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

29

 

 

 

 

Interest Shortfall Detail - Collateral Level

30

 

 

 

 

Supplemental Notes

31

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 31

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                        Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                        Total Distribution          Ending Balance

Support¹         Support¹

 

A-1

95003QAA7

1.161000%

18,512,000.00

17,387,253.05

288,474.44

16,822.17

0.00

0.00

305,296.61

17,098,778.61

30.06%

30.00%

A-2

95003QAC3

2.503000%

108,135,000.00

108,135,000.00

0.00

225,551.59

0.00

0.00

225,551.59

108,135,000.00

30.06%

30.00%

A-SB

95003QAE9

2.525000%

28,529,000.00

28,529,000.00

0.00

60,029.77

0.00

0.00

60,029.77

28,529,000.00

30.06%

30.00%

A-3

95003QAG4

2.406000%

116,100,000.00

116,100,000.00

0.00

232,780.50

0.00

0.00

232,780.50

116,100,000.00

30.06%

30.00%

A-4

95003QAS8

2.658000%

263,816,000.00

263,816,000.00

0.00

584,352.44

0.00

0.00

584,352.44

263,816,000.00

30.06%

30.00%

A-S

95003QBG3

2.861000%

24,844,000.00

24,844,000.00

0.00

59,232.24

0.00

0.00

59,232.24

24,844,000.00

26.80%

26.75%

B

95003QBS7

3.113000%

38,221,000.00

38,221,000.00

0.00

99,151.64

0.00

0.00

99,151.64

38,221,000.00

21.79%

21.75%

C

95003QCC1

3.312000%

41,087,000.00

41,087,000.00

0.00

113,400.12

0.00

0.00

113,400.12

41,087,000.00

16.41%

16.38%

D

95003QCQ0

2.500000%

27,711,000.00

27,711,000.00

0.00

57,731.25

0.00

0.00

57,731.25

27,711,000.00

12.77%

12.75%

E

95003QCS6

2.500000%

8,817,000.00

8,817,000.00

0.00

18,368.75

0.00

0.00

18,368.75

8,817,000.00

11.62%

11.60%

F-RR

95003QCV9

3.890425%

11,249,000.00

11,249,000.00

0.00

36,469.49

0.00

0.00

36,469.49

11,249,000.00

10.14%

10.13%

G-RR

95003QCX5

3.890425%

12,421,000.00

12,421,000.00

0.00

40,269.14

0.00

0.00

40,269.14

12,421,000.00

8.52%

8.50%

H-RR

95003QCZ0

3.890425%

10,511,000.00

10,511,000.00

0.00

34,076.88

0.00

0.00

34,076.88

10,511,000.00

7.14%

7.13%

J-RR

95003QDB2

3.890425%

10,511,000.00

10,511,000.00

0.00

34,076.88

0.00

0.00

34,076.88

10,511,000.00

5.76%

5.75%

K-RR

95003QDD8

3.890425%

7,644,000.00

7,644,000.00

0.00

24,782.01

0.00

0.00

24,782.01

7,644,000.00

4.76%

4.75%

L-RR*

95003QDF3

3.890425%

36,310,400.00

36,310,400.00

0.00

117,719.07

0.00

0.00

117,719.07

36,310,400.00

0.00%

0.00%

R

95003QDG1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

764,418,400.00

763,293,653.05

288,474.44

1,754,813.94

0.00

0.00

2,043,288.38

763,005,178.61

 

 

 

 

X-A

95003QBC2

1.374458%

535,092,000.00

533,967,253.05

0.00

611,596.47

0.00

0.00

611,596.47

533,678,778.61

 

 

X-B

95003QBE8

0.759032%

104,152,000.00

104,152,000.00

0.00

65,878.95

0.00

0.00

65,878.95

104,152,000.00

 

 

X-D

95003QCN7

1.390425%

36,528,000.00

36,528,000.00

0.00

42,324.54

0.00

0.00

42,324.54

36,528,000.00

 

 

Notional SubTotal

 

675,772,000.00

674,647,253.05

0.00

719,799.96

0.00

0.00

719,799.96

674,358,778.61

 

 

 

Deal Distribution Total

 

 

 

288,474.44

2,474,613.90

0.00

0.00

2,763,088.34

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 31

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

95003QAA7

939.24227798

15.58310501

0.90871705

0.00000000

0.00000000

0.00000000

0.00000000

16.49182206

923.65917297

A-2

95003QAC3

1,000.00000000

0.00000000

2.08583336

0.00000000

0.00000000

0.00000000

0.00000000

2.08583336

1,000.00000000

A-SB

95003QAE9

1,000.00000000

0.00000000

2.10416664

0.00000000

0.00000000

0.00000000

0.00000000

2.10416664

1,000.00000000

A-3

95003QAG4

1,000.00000000

0.00000000

2.00500000

0.00000000

0.00000000

0.00000000

0.00000000

2.00500000

1,000.00000000

A-4

95003QAS8

1,000.00000000

0.00000000

2.21500000

0.00000000

0.00000000

0.00000000

0.00000000

2.21500000

1,000.00000000

A-S

95003QBG3

1,000.00000000

0.00000000

2.38416680

0.00000000

0.00000000

0.00000000

0.00000000

2.38416680

1,000.00000000

B

95003QBS7

1,000.00000000

0.00000000

2.59416656

0.00000000

0.00000000

0.00000000

0.00000000

2.59416656

1,000.00000000

C

95003QCC1

1,000.00000000

0.00000000

2.76000000

0.00000000

0.00000000

0.00000000

0.00000000

2.76000000

1,000.00000000

D

95003QCQ0

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

E

95003QCS6

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

F-RR

95003QCV9

1,000.00000000

0.00000000

3.24202062

0.00000000

0.00000000

0.00000000

0.00000000

3.24202062

1,000.00000000

G-RR

95003QCX5

1,000.00000000

0.00000000

3.24202077

0.00000000

0.00000000

0.00000000

0.00000000

3.24202077

1,000.00000000

H-RR

95003QCZ0

1,000.00000000

0.00000000

3.24202074

0.00000000

0.00000000

0.00000000

0.00000000

3.24202074

1,000.00000000

J-RR

95003QDB2

1,000.00000000

0.00000000

3.24202074

0.00000000

0.00000000

0.00000000

0.00000000

3.24202074

1,000.00000000

K-RR

95003QDD8

1,000.00000000

0.00000000

3.24202119

0.00000000

0.00000000

0.00000000

0.00000000

3.24202119

1,000.00000000

L-RR

95003QDF3

1,000.00000000

0.00000000

3.24202074

0.00000000

0.00219882

0.00000000

0.00000000

3.24202074

1,000.00000000

R

95003QDG1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95003QBC2

997.89803071

0.00000000

1.14297442

0.00000000

0.00000000

0.00000000

0.00000000

1.14297442

997.35891886

X-B

95003QBE8

1,000.00000000

0.00000000

0.63252698

0.00000000

0.00000000

0.00000000

0.00000000

0.63252698

1,000.00000000

X-D

95003QCN7

1,000.00000000

0.00000000

1.15868758

0.00000000

0.00000000

0.00000000

0.00000000

1.15868758

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 31

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

04/01/22 - 04/30/22

30

0.00

16,822.17

0.00

16,822.17

0.00

0.00

0.00

16,822.17

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

225,551.59

0.00

225,551.59

0.00

0.00

0.00

225,551.59

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

60,029.77

0.00

60,029.77

0.00

0.00

0.00

60,029.77

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

232,780.50

0.00

232,780.50

0.00

0.00

0.00

232,780.50

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

584,352.44

0.00

584,352.44

0.00

0.00

0.00

584,352.44

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

611,596.47

0.00

611,596.47

0.00

0.00

0.00

611,596.47

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

65,878.95

0.00

65,878.95

0.00

0.00

0.00

65,878.95

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

59,232.24

0.00

59,232.24

0.00

0.00

0.00

59,232.24

0.00

 

B

04/01/22 - 04/30/22

30

0.00

99,151.64

0.00

99,151.64

0.00

0.00

0.00

99,151.64

0.00

 

C

04/01/22 - 04/30/22

30

0.00

113,400.12

0.00

113,400.12

0.00

0.00

0.00

113,400.12

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

42,324.54

0.00

42,324.54

0.00

0.00

0.00

42,324.54

0.00

 

D

04/01/22 - 04/30/22

30

0.00

57,731.25

0.00

57,731.25

0.00

0.00

0.00

57,731.25

0.00

 

E

04/01/22 - 04/30/22

30

0.00

18,368.75

0.00

18,368.75

0.00

0.00

0.00

18,368.75

0.00

 

F-RR

04/01/22 - 04/30/22

30

0.00

36,469.49

0.00

36,469.49

0.00

0.00

0.00

36,469.49

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

40,269.14

0.00

40,269.14

0.00

0.00

0.00

40,269.14

0.00

 

H-RR

04/01/22 - 04/30/22

30

0.00

34,076.88

0.00

34,076.88

0.00

0.00

0.00

34,076.88

0.00

 

J-RR

04/01/22 - 04/30/22

30

0.00

34,076.88

0.00

34,076.88

0.00

0.00

0.00

34,076.88

0.00

 

K-RR

04/01/22 - 04/30/22

30

0.00

24,782.01

0.00

24,782.01

0.00

0.00

0.00

24,782.01

0.00

 

L-RR

04/01/22 - 04/30/22

30

79.58

117,719.07

0.00

117,719.07

0.00

0.00

0.00

117,719.07

79.84

 

Totals

 

 

79.58

2,474,613.90

0.00

2,474,613.90

0.00

0.00

0.00

2,474,613.90

79.84

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 31

 


 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

Maximum Initial

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Balance

Beginning Balance                                         Principal Distribution      Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

A-3 (EC)

95003QAG4

2.406000%

116,100,000.00

116,100,000.00

0.00

232,780.50

0.00

 

0.00

 

232,780.50

116,100,000.00

A-3-1

95003QAJ8

N/A

116,100,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3-2

95003QAL3

N/A

116,100,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3-X1

95003QAN9

N/A

116,100,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3-X2

95003QAQ2

N/A

116,100,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4 (EC)

95003QAS8

2.658000%

263,816,000.00

263,816,000.00

0.00

584,352.44

0.00

 

0.00

 

584,352.44

263,816,000.00

A-4-1

95003QAU3

N/A

263,816,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-2

95003QAW9

N/A

263,816,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X1

95003QAY5

N/A

263,816,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X2

95003QBA6

N/A

263,816,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S (EC)

95003QBG3

2.861000%

24,844,000.00

24,844,000.00

0.00

59,232.24

0.00

 

0.00

 

59,232.24

24,844,000.00

A-S-1

95003QBJ7

N/A

24,844,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-2

95003QBL2

N/A

24,844,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X1

95003QBN8

N/A

24,844,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X2

95003QBQ1

N/A

24,844,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B (EC)

95003QBS7

3.113000%

38,221,000.00

38,221,000.00

0.00

99,151.64

0.00

 

0.00

 

99,151.64

38,221,000.00

B-1

95003QBU2

N/A

38,221,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-2

95003QBW8

N/A

38,221,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-X1

95003QBY4

N/A

38,221,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-X2

95003QCA5

N/A

38,221,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C (EC)

95003QCC1

3.312000%

41,087,000.00

41,087,000.00

0.00

113,400.12

0.00

 

0.00

 

113,400.12

41,087,000.00

C-1

95003QCE7

N/A

41,087,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-2

95003QCG2

N/A

41,087,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-X1

95003QCJ6

N/A

41,087,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-X2

95003QCL1

N/A

41,087,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

Exchangeable Certificates Total

 

2,420,340,000.00

484,068,000.00

0.00

1,088,916.94

0.00

 

 0.00

 

1,088,916.94

484,068,000.00

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 5 of 31

 


 

 

                     

 

 

 

Exchangeable Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-3-1

95003QAJ8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3-2

95003QAL3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-1

95003QAU3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-2

95003QAW9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-1

95003QBJ7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-2

95003QBL2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-1

95003QBU2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-2

95003QBW8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-1

95003QCE7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-2

95003QCG2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

A-3-X1

95003QAN9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3-X2

95003QAQ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X1

95003QAY5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X2

95003QBA6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X1

95003QBN8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X2

95003QBQ1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X1

95003QBY4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X2

95003QCA5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X1

95003QCJ6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X2

95003QCL1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 6 of 31

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,763,088.34

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 7 of 31

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,486,955.67

Master Servicing Fee

4,409.86

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,911.76

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

318.04

ARD Interest

0.00

Operating Advisor Fee

1,221.27

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

190.82

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,486,955.67

Total Fees

12,341.75

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

288,474.44

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

288,474.44

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,474,613.90

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

288,474.44

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

2,763,088.34

Total Funds Collected

2,775,430.11

Total Funds Distributed

2,775,430.09

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 31

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

763,293,653.48

763,293,653.48

Beginning Certificate Balance

763,293,653.05

(-) Scheduled Principal Collections

288,474.44

288,474.44

(-) Principal Distributions

288,474.44

(-) 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

763,005,179.04

763,005,179.04

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

763,293,653.48

763,293,653.48

Ending Certificate Balance

763,005,178.61

Ending Actual Collateral Balance

763,005,179.04

763,005,179.04

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.43)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.43)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.89%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 9 of 31

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

2,000,000 or less

1

1,910,000.00

0.25%

114

4.4400

1.520000

1.40 or less

1

13,750,000.00

1.80%

114

4.4000

1.260000

2,000,001 to 3,000,000

2

4,975,000.00

0.65%

114

4.4636

1.811960

1.41 to 1.50

3

26,750,000.00

3.51%

114

4.1219

1.428411

3,000,001 to 4,000,000

10

35,162,857.10

4.61%

113

3.9540

2.303897

1.51 to 1.60

5

41,074,839.14

5.38%

110

4.0616

1.553163

4,000,001 to 5,000,000

3

13,581,607.68

1.78%

114

3.6948

2.410394

1.61 to 1.70

7

79,669,662.59

10.44%

111

3.9946

1.666238

5,000,001 to 6,000,000

4

21,150,000.00

2.77%

98

3.8604

2.414875

1.71 to 1.80

4

66,979,195.21

8.78%

111

3.9274

1.752246

6,000,001 to 7,000,000

4

25,739,939.70

3.37%

114

4.0822

1.821600

1.81 to 1.90

8

165,714,738.46

21.72%

114

4.1339

1.885308

7,000,001 to 8,000,000

4

30,319,434.35

3.97%

108

3.5099

2.710046

1.91 to 2.00

4

29,687,273.86

3.89%

69

3.7065

1.958948

8,000,001 to 9,000,000

5

41,532,235.98

5.44%

114

3.8618

1.953134

2.01 to 2.50

14

166,086,209.20

21.77%

104

3.8685

2.224792

9,000,001 to 10,000,000

2

19,387,392.66

2.54%

103

4.1537

2.383034

2.51 to 3.00

10

107,768,260.58

14.12%

88

3.7531

2.714754

10,000,001 to 15,000,000

13

162,613,352.68

21.31%

104

3.9515

2.213246

3.01 to 3.51

2

15,525,000.00

2.03%

114

3.4431

3.059147

15,000,001 to 20,000,000

5

91,939,885.70

12.05%

87

3.7361

2.043707

3.51 to 4.00

1

13,000,000.00

1.70%

114

3.1310

3.740000

20,000,001 to 30,000,000

5

117,693,473.19

15.42%

88

3.7380

2.393167

4.01 or greater

3

37,000,000.00

4.85%

70

3.4623

4.305373

30,000,001 to 50,000,000

2

72,000,000.00

9.44%

114

4.5250

1.836528

Totals

62

763,005,179.04

100.00%

103

3.9098

2.172339

 

50,000,001 or greater

2

125,000,000.00

16.38%

114

3.8195

2.101600

 

 

 

 

 

 

 

 

Totals

62

763,005,179.04

100.00%

103

3.9098

2.172339

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 31

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Alabama

2

3,466,007.49

0.45%

109

3.2209

1.980916

North Carolina

1

2,350,000.00

0.31%

111

3.5000

4.784700

Arizona

3

13,572,138.97

1.78%

113

3.2035

3.654193

North Dakota

1

99,708.10

0.01%

91

4.8500

1.704500

California

10

85,768,334.17

11.24%

112

3.6553

2.207086

Ohio

7

21,169,913.28

2.77%

99

3.6531

2.108653

Colorado

1

20,919.19

0.00%

91

4.8500

1.704500

Oklahoma

3

25,032,223.67

3.28%

108

3.9412

1.605821

Connecticut

1

361,718.30

0.05%

52

3.5160

2.560000

Oregon

2

13,263,546.72

1.74%

114

3.5170

1.709891

Florida

11

133,830,114.93

17.54%

113

3.8868

2.152811

Pennsylvania

5

20,620,323.80

2.70%

87

3.9225

1.747882

Georgia

6

23,398,998.58

3.07%

104

3.8041

2.251811

South Carolina

2

4,010,000.00

0.53%

113

4.2542

1.781845

Illinois

10

27,573,419.42

3.61%

84

4.5856

1.959444

South Dakota

2

11,947,976.27

1.57%

92

4.3866

1.729694

Indiana

3

12,190,776.44

1.60%

48

3.7014

2.002088

Tennessee

4

29,695,627.25

3.89%

114

3.9101

1.751222

Iowa

2

352,571.23

0.05%

91

4.8500

1.704500

Texas

7

77,327,325.26

10.13%

110

3.8394

2.239303

Kansas

6

9,412,702.34

1.23%

111

3.9417

2.009250

Utah

1

156,523.53

0.02%

91

4.8500

1.704500

Kentucky

1

563,854.99

0.07%

52

3.5160

2.560000

Virginia

8

32,713,828.79

4.29%

109

3.5568

1.998792

Louisiana

2

505,035.82

0.07%

67

4.0210

2.236132

Washington

3

22,722,999.95

2.98%

94

4.2343

2.014758

Maine

1

457,467.26

0.06%

52

3.5160

2.560000

Wisconsin

2

5,167,727.13

0.68%

51

3.5622

2.420867

Maryland

2

7,501,792.51

0.98%

113

3.3504

2.633541

Wyoming

6

1,911,939.19

0.25%

91

4.8500

1.704500

Michigan

21

37,819,955.58

4.96%

110

3.7796

1.980026

Totals

165

763,005,179.04

100.00%

103

3.9098

2.172339

Minnesota

2

3,438,981.49

0.45%

114

3.9602

1.917557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Mississippi

1

5,025,000.00

0.66%

114

4.1500

2.654200

 

 

 

 

 

 

 

Missouri

3

1,640,144.43

0.21%

65

3.9587

2.276066

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Montana

2

390,146.26

0.05%

91

4.8500

1.704500

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Nebraska

4

1,083,513.14

0.14%

91

4.8500

1.704500

Industrial

16

89,799,155.51

11.77%

83

3.8497

2.127358

Nevada

5

29,086,012.88

3.81%

76

3.7908

2.981833

Lodging

46

28,245,574.00

3.70%

106

4.8310

2.005324

New Jersey

1

393,634.62

0.05%

52

3.5160

2.560000

Mixed Use

5

127,840,000.00

16.75%

102

3.9764

2.312727

New Mexico

3

1,009,522.69

0.13%

91

4.8500

1.704500

Mobile Home Park

16

26,839,939.70

3.52%

114

3.9958

1.679805

New York

8

95,952,753.36

12.58%

97

4.3777

2.283246

Multi-Family

14

94,496,914.31

12.38%

114

3.7619

2.074094

 

 

 

 

 

 

 

Office

13

175,365,572.55

22.98%

113

3.9855

2.042807

 

 

 

 

 

 

 

Retail

47

169,938,022.96

22.27%

95

3.8415

2.209015

 

 

 

 

 

 

 

Self Storage

8

50,480,000.00

6.62%

114

3.5306

2.687716

 

 

 

 

 

 

 

Totals

165

763,005,179.04

100.00%

103

3.9098

2.172339

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 31

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.500% or less

11

104,331,265.10

13.67%

114

3.3288

2.767836

12 months or less

57

710,378,426.29

93.10%

104

3.8783

2.181674

 

3.501% to 3.750%

11

146,367,372.99

19.18%

78

3.6296

2.485389

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.751% to 4.000%

20

345,251,621.22

45.25%

110

3.8713

2.006092

25 months to 36 months

5

52,626,752.75

6.90%

92

4.3349

2.046341

 

4.001% to 4.250%

7

35,014,939.70

4.59%

113

4.1406

1.914589

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

8

68,374,520.95

8.96%

101

4.3907

1.895773

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

2

6,845,000.00

0.90%

114

4.6994

1.573002

Totals

62

763,005,179.04

100.00%

103

3.9098

2.172339

 

4.751% to 5.000%

1

9,387,392.66

1.23%

91

4.8500

1.704500

 

 

 

 

 

 

 

 

5.001% to 5.250%

1

37,000,000.00

4.85%

113

5.0500

1.890000

 

 

 

 

 

 

 

 

5.251% or greater

1

10,433,066.42

1.37%

114

5.5900

1.820000

 

 

 

 

 

 

 

 

Totals

62

763,005,179.04

100.00%

103

3.9098

2.172339

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 31

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

60 months or less

6

106,428,069.77

13.95%

51

3.7131

2.822852

Interest Only

30

435,668,851.00

57.10%

101

3.8562

2.388492

 

61 months or greater

56

656,577,109.27

86.05%

112

3.9417

2.066894

300 months or less

2

28,201,611.43

3.70%

67

4.2362

2.555428

 

Totals

62

763,005,179.04

100.00%

103

3.9098

2.172339

301 months or greater

30

299,134,716.61

39.20%

111

3.9570

1.821411

 

 

 

 

 

 

 

 

Totals

62

763,005,179.04

100.00%

103

3.9098

2.172339

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 31

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

               Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

                WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

                DSCR¹

Underwriter's Information

53

680,963,355.31

89.25%

105

3.8868

2.140421

 

 

 

None

 

 

12 months or less

9

82,041,823.73

10.75%

89

4.1009

2.437272

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

62

763,005,179.04

100.00%

103

3.9098

2.172339

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 14 of 31

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

  Original                Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated     Maturity                Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State Accrual       Type Gross           Rate

Interest

Principal

Adjustments                Repay Date       Date

     Date

Balance

Balance

Date

 

1

310959968

OF

The Woodlands

TX

Actual/360

3.827%

223,241.67

0.00

0.00

N/A

10/11/31

--

70,000,000.00

70,000,000.00

05/11/22

 

2

28002449

MU

Miami Beach

FL

Actual/360

3.810%

174,625.00

0.00

0.00

N/A

12/06/31

--

55,000,000.00

55,000,000.00

05/06/22

 

3

300572271

Various      Various

NY

Actual/360

5.050%

155,708.33

0.00

0.00

N/A

10/06/31

--

37,000,000.00

37,000,000.00

05/06/22

 

4

325790004

MF

Various

FL

Actual/360

3.970%

115,791.67

0.00

0.00

N/A

12/06/31

--

35,000,000.00

35,000,000.00

05/06/22

 

5

325790005

IN

Various

Various

Actual/360

3.710%

61,833.33

0.00

0.00

N/A

05/06/26

--

20,000,000.00

20,000,000.00

05/06/22

 

5A

325790105

 

 

 

Actual/360

3.710%

41,161.99

0.00

0.00

N/A

05/06/26

--

13,313,851.00

13,313,851.00

05/06/22

 

6

325790006

MU

New York

NY

Actual/360

3.599%

74,988.75

0.00

0.00

N/A

07/06/26

--

25,000,000.00

25,000,000.00

05/06/22

 

7

28002438

MU

Santa Clarita

CA

Actual/360

3.799%

79,145.83

0.00

0.00

N/A

10/06/31

--

25,000,000.00

25,000,000.00

05/06/22

 

8

310959854

Various     Various

Various

Actual/360

3.516%

69,734.00

0.00

0.00

N/A

09/11/26

--

23,800,000.00

23,800,000.00

05/11/22

 

9

324921003

OF

Nashville

TN

Actual/360

3.860%

74,718.63

35,116.17

0.00

N/A

11/06/31

--

23,228,589.36

23,193,473.19

05/06/22

 

10

300572283

MH

Various

Various

Actual/360

3.950%

68,137.50

0.00

0.00

N/A

11/06/31

--

20,700,000.00

20,700,000.00

05/06/22

 

11

310958868

RT

Reno

NV

Actual/360

3.930%

61,740.41

37,815.68

0.00

N/A

12/01/26

--

18,852,034.45

18,814,218.77

05/01/22

 

12

310958162

RT

Highland

CA

Actual/360

3.720%

56,156.50

0.00

0.00

N/A

09/11/31

--

18,115,000.00

18,115,000.00

05/11/22

 

13

307331256

OF

Alexandria

VA

Actual/360

3.390%

50,400.82

29,126.71

0.00

N/A

12/06/31

--

17,840,996.90

17,811,870.19

05/06/22

 

14

307331255

OF

Tulsa

OK

Actual/360

3.930%

56,410.30

25,722.61

0.00

N/A

11/06/31

--

17,224,519.35

17,198,796.74

05/06/22

 

15

410959118

SS

Thousand Oaks

CA

Actual/360

3.253%

37,951.67

0.00

0.00

N/A

11/11/31

--

14,000,000.00

14,000,000.00

05/11/22

 

16

325790016

MF

Various

OH

Actual/360

3.660%

42,375.67

21,747.62

0.00

N/A

11/06/31

--

13,893,661.93

13,871,914.31

05/06/22

 

17

300572059

RT

Lacey

WA

Actual/360

4.405%

50,220.12

20,929.87

0.00

N/A

01/06/30

--

13,680,850.82

13,659,920.95

05/06/22

 

18

324921002

IN

Plainview

NY

Actual/360

4.400%

50,416.67

0.00

0.00

N/A

11/06/31

--

13,750,000.00

13,750,000.00

05/06/22

 

19

610959510

SS

Flagstaff

AZ

Actual/360

3.131%

33,919.17

0.00

0.00

N/A

11/11/31

--

13,000,000.00

13,000,000.00

05/11/22

 

20

307331251

RT

Salem

OR

Actual/360

3.490%

37,808.33

0.00

0.00

N/A

11/06/31

--

13,000,000.00

13,000,000.00

05/06/22

 

21

325790021

MF

Webster

NY

Actual/360

3.850%

39,622.92

0.00

0.00

N/A

10/06/31

--

12,350,000.00

12,350,000.00

05/06/22

 

22

325790022

RT

Mitchell

SD

Actual/360

4.381%

43,096.63

0.00

0.00

N/A

01/06/30

--

11,804,600.00

11,804,600.00

05/06/22

 

23

410959614

SS

Lake Orion

MI

Actual/360

3.535%

34,466.25

0.00

0.00

N/A

11/11/31

--

11,700,000.00

11,700,000.00

05/11/22

 

24

325790024

OF

Various

FL

Actual/360

4.365%

42,376.88

0.00

0.00

N/A

11/06/31

--

11,650,000.00

11,650,000.00

05/06/22

 

25

300572281

LO

Marion

IL

Actual/360

5.590%

48,654.54

11,557.56

0.00

N/A

11/06/31

--

10,444,623.98

10,433,066.42

05/06/22

 

26

28002368

RT

Tamarac

FL

Actual/360

4.000%

33,600.00

0.00

0.00

N/A

03/06/30

--

10,080,000.00

10,080,000.00

05/06/22

 

27

300572293

MF

Las Vegas

NV

Actual/360

3.500%

29,166.67

0.00

0.00

N/A

11/06/31

--

10,000,000.00

10,000,000.00

05/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 15 of 31

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

  Original                Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

   Interest

 

Scheduled

Scheduled

Principal

Anticipated      Maturity               Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                      Accrual Type       Gross Rate

Interest

Principal

Adjustments                Repay Date       Date

      Date

Balance

Balance

Date

 

28

323010403

LO

Various

Various

Actual/360

4.850%

38,033.20

22,884.43

0.00

N/A

12/06/29

--

9,410,277.09

9,387,392.66

05/06/22

 

29

325790029

IN

Park City

KS

Actual/360

3.850%

27,431.25

0.00

0.00

N/A

10/06/31

--

8,550,000.00

8,550,000.00

04/06/22

 

30

307331253

LO

Middleburg

FL

Actual/360

3.870%

27,212.06

12,733.79

0.00

N/A

11/06/31

--

8,437,848.72

8,425,114.93

05/06/22

 

31

410958704

RT

Concord

CA

Actual/360

3.429%

23,776.49

13,611.14

0.00

N/A

10/11/31

--

8,320,732.19

8,307,121.05

05/11/22

 

32

325790032

OF

Savannah

GA

Actual/360

3.921%

26,630.12

0.00

0.00

N/A

11/06/31

--

8,150,000.00

8,150,000.00

05/06/22

 

33

300572285

IN

Pasadena

CA

Actual/360

4.250%

28,687.50

0.00

0.00

N/A

11/06/31

--

8,100,000.00

8,100,000.00

05/06/22

 

34

325790034

IN

Thousand Oaks

CA

Actual/360

3.015%

20,100.00

0.00

0.00

N/A

11/06/31

--

8,000,000.00

8,000,000.00

05/06/22

 

35

28002363

RT

Enid

OK

Actual/360

3.950%

25,370.30

12,592.68

0.00

N/A

03/06/30

--

7,707,431.82

7,694,839.14

05/06/22

 

36

325790036

MF

Cambridge

MD

Actual/360

3.340%

20,735.83

0.00

0.00

N/A

10/06/31

--

7,450,000.00

7,450,000.00

05/06/22

 

37

28002425

RT

Aylett

VA

Actual/360

3.766%

22,551.08

11,090.66

0.00

N/A

10/06/31

--

7,185,685.87

7,174,595.21

05/06/22

 

38

325790038

RT

North Bend

WA

Actual/360

4.066%

23,040.67

0.00

0.00

N/A

11/06/31

--

6,800,000.00

6,800,000.00

05/06/22

 

39

325790039

MF

Venice

FL

Actual/360

3.640%

19,716.67

0.00

0.00

N/A

10/06/31

--

6,500,000.00

6,500,000.00

05/06/22

 

40

300572280

SS

Various

Various

Actual/360

4.490%

23,572.50

0.00

0.00

N/A

11/06/31

--

6,300,000.00

6,300,000.00

05/06/22

 

41

300572272

MH

Various

MI

Actual/360

4.150%

21,264.65

8,873.76

0.00

N/A

10/06/31

--

6,148,813.46

6,139,939.70

05/06/22

 

42

325790042

MF

Jacksonville

FL

Actual/360

3.340%

15,377.92

0.00

0.00

N/A

10/06/31

--

5,525,000.00

5,525,000.00

05/06/22

 

43

300572273

IN

South Holland

IL

Actual/360

4.360%

19,983.33

0.00

0.00

N/A

10/06/26

--

5,500,000.00

5,500,000.00

05/06/22

 

44

325790044

RT

Various

MI

Actual/360

3.600%

15,300.00

0.00

0.00

N/A

10/06/31

--

5,100,000.00

5,100,000.00

05/06/22

 

45

307331252

RT

Corinth

MS

Actual/360

4.150%

17,378.12

0.00

0.00

N/A

11/06/31

--

5,025,000.00

5,025,000.00

05/06/22

 

46

300572276

RT

Hiram

GA

Actual/360

3.620%

14,967.94

7,820.56

0.00

N/A

11/06/31

--

4,961,747.44

4,953,926.88

05/06/22

 

47

325790047

IN

Harrisonburg

VA

Actual/360

3.840%

14,768.00

0.00

0.00

N/A

10/06/31

--

4,615,000.00

4,615,000.00

05/06/22

 

48

300572279

IN

Philadelphia

PA

Actual/360

3.620%

12,124.03

6,334.65

0.00

N/A

11/06/31

--

4,019,015.45

4,012,680.80

05/06/22

 

49

410958396

RT

Various

Various

Actual/360

3.500%

11,666.67

0.00

0.00

N/A

08/11/31

--

4,000,000.00

4,000,000.00

05/11/22

 

50

300572278

MU

New York

NY

Actual/360

4.670%

15,449.92

0.00

0.00

N/A

11/06/31

--

3,970,000.00

3,970,000.00

05/06/22

 

51

300572284

MF

New York

NY

Actual/360

4.270%

13,521.67

0.00

0.00

N/A

11/06/31

--

3,800,000.00

3,800,000.00

05/06/22

 

52

610958085

RT

Socorro

TX

Actual/360

4.033%

12,435.08

0.00

0.00

N/A

07/11/31

--

3,700,000.00

3,700,000.00

05/11/22

 

53

300572275

SS

Gainesville

GA

Actual/360

3.880%

11,543.00

0.00

0.00

N/A

11/06/31

--

3,570,000.00

3,570,000.00

05/06/22

 

54

300572292

RT

Farmington

MN

Actual/360

3.950%

11,191.67

0.00

0.00

N/A

11/06/31

--

3,400,000.00

3,400,000.00

05/06/22

 

55

307331254

RT

Macon

GA

Actual/360

3.830%

10,502.45

5,000.70

0.00

N/A

11/06/31

--

3,290,583.94

3,285,583.24

05/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 16 of 31

 


 

 

                                   

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

 

  Original          Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

        Interest

 

Scheduled

Scheduled

Principal

Anticipated      Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State             Accrual Type            Gross Rate

Interest

Principal

Adjustments

Repay Date

   Date

     Date

Balance

Balance

Date

 

56

300572269

RT

Moody

AL

Actual/360

3.200%

8,647.44

5,515.85

0.00

 

N/A

10/06/31

--

3,242,789.71

3,237,273.86

05/06/22

 

57

300572291

OF

Goodlettsville

TN

Actual/360

4.150%

10,893.75

0.00

0.00

 

N/A

11/06/31

--

3,150,000.00

3,150,000.00

05/06/22

 

58

300572290

RT

Murfreesboro

TN

Actual/360

3.950%

10,039.58

0.00

0.00

 

N/A

11/06/31

--

3,050,000.00

3,050,000.00

05/06/22

 

59

300572286

OF

Thousand Oaks

CA

Actual/360

4.740%

11,356.25

0.00

0.00

 

N/A

11/06/31

--

2,875,000.00

2,875,000.00

05/06/22

 

60

325790060

OF

Boiling Springs

SC

Actual/360

4.085%

7,149.28

0.00

0.00

 

N/A

10/06/31

--

2,100,000.00

2,100,000.00

05/06/22

 

61

325790061

SS

Greenville

SC

Actual/360

4.440%

7,067.00

0.00

0.00

 

N/A

11/06/31

--

1,910,000.00

1,910,000.00

05/06/22

 

Totals

 

 

 

 

 

 

2,486,955.67

288,474.44

0.00

 

 

 

 

763,293,653.48

763,005,179.04

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 17 of 31

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent              Most Recent           Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

  Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

  Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

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

627,707.65

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

0.00

501,287.48

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

0.00

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

375,126.33

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

0.00

310,479.96

01/01/22

03/31/22

--

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 31

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent               Most Recent           Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

   NOI End

     Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

    Date

   Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

28

20,732,159.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

0.00

0.00

--

--

--

0.00

0.00

27,395.62

27,395.62

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

0.00

0.00

 

 

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

0.00

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

163,114.01

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

0.00

210,973.77

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

0.00

174,236.20

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

0.00

115,164.52

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 19 of 31

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent                Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

    NOI End

   Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

    Date

   Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

56

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

20,732,159.84

2,478,089.92

 

 

 

0.00

0.00

27,395.62

27,395.62

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 20 of 31

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 21 of 31

 


 

 

                                           

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.909807%

3.890403%

103

04/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.909828%

3.890425%

104

03/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.909845%

3.890443%

105

02/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.909872%

3.890471%

106

01/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.909889%

3.890488%

107

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 22 of 31

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

29

325790029

04/06/22

0

B

 

27,395.62

27,395.62

0.00

8,550,000.00

 

 

 

 

 

 

Totals

 

 

 

 

 

27,395.62

27,395.62

0.00

8,550,000.00

 

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 -     Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11-      Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 -     Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 23 of 31

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

          REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

33,313,851

33,313,851

0

 

 

0

 

49 - 60 Months

 

73,114,219

73,114,219

0

 

 

0

 

> 60 Months

 

656,577,109

656,577,109

0

 

 

0

 

 

 

 

 

 

 

       

 

       

 

       

Historical Delinquency Information

 

 

 

 

 

 

       

 

       

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

       

 

       

May-22

763,005,179

763,005,179

0

0

0

 

0

 

       

Apr-22

763,293,653

763,293,653

0

0

0

 

0

 

       

Mar-22

763,561,582

763,561,582

0

0

0

 

0

 

       

Feb-22

763,887,489

763,887,489

0

0

0

 

0

 

       

Jan-22

764,153,396

764,153,396

0

0

0

 

0

 

       

 

       

 

       

 

       

 

       

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

 

 

 

       

 

       

 

       

 

       

 

       

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 24 of 31

       

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 31

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

No specially serviced loans this period

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 26 of 31

 


 

 

                 

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 

Pre-Modification

Post-Modification

 

Modification

Modification

 

 

 

 

 

                   Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

Pros ID

Loan Number

 

 

 

                     Code¹

Date

Date

Date

 

 

 

 

No modified loans this period

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 27 of 31

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

          Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹           Number              Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 28 of 31

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

           Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID             Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 29 of 31

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

 

 

 

 

 

No interest shortfalls this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 30 of 31

 


 

 

     

 

            Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 31 of 31

 



  
    Prospectus Loan ID
    1
    04-12-2022
    05-11-2022
    WFB
    10-08-2021
    70000000.00
    120
    10-11-2031
    0
    0.03827
    0.03827
    3
    1
    120
    11-11-2021
    true
    1
    PP
    3
    223241.67
    70000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-10-2031
    
      1201 LAKE ROBBINS
      1201 LAKE ROBBINS DRIVE
      The Woodlands
      TX
      77380
      Montgomery
      OF
      807586
      807586
      2002
      452000000.00
      MAI
      08-25-2021
      1
      6
      01-11-2024
      N
      OCCIDENTAL
      807586
      12-31-2032
      08-31-2021
      35365647.11
      12442182.35
      22923464.75
      21954361.53
      UW
      CREFC
      2.36
      2.26
      F
    
    false
    false
    70000000.00
    223241.67
    0.03827
    0.0001747
    223241.67
    0.00
    0.00
    70000000.00
    70000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    11-09-2021
    55000000.00
    120
    12-06-2031
    0
    0.0381
    0.0381
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    55000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2031
    
      17 WEST MIAMI
      1698 ALTON ROAD
      Miami Beach
      FL
      33139
      Miami-Dade
      MU
      63146
      63146
      2019
      83500000.00
      MAI
      10-07-2021
      0.94
      6
      01-06-2024
      N
      SONDER USA INC
      35789
      01-31-2030
      TRADER JOES EAST INC
      16278
      12-31-2029
      TRUIST BANK
      3600
      01-31-2030
      09-30-2021
      5107364.91
      1008072.43
      4099292.48
      4047165.92
      UW
      CREFC
      1.93
      1.90
      F
    
    false
    false
    55000000.00
    174625.00
    0.0381
    0.0001747
    174625.00
    0.00
    0.00
    55000000.00
    55000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    10-06-2021
    37000000.00
    120
    10-06-2031
    0
    0.0505
    0.0505
    3
    1
    120
    11-06-2021
    true
    1
    WL
    3
    155708.33
    37000000.00
    1
    2
    2
    5
    true
    true
    false
    false
    false
    07-05-2031
    
      Hague + Galleries Mixed Use Portfolio
      NY
      98
      485248
      63000000.00
      05-27-2021
      1
      01-06-2024
      N
      07-31-2021
      6255981.00
      2091146.00
      4164835.00
      3582537.00
      UW
      2.20
      1.89
      F
    
    false
    false
    37000000.00
    155708.33
    0.0505
    0.0001747
    155708.33
    0.00
    0.00
    37000000.00
    37000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3-001
    04-12-2022
    05-11-2022
    
      THE HAGUE
      400 WEST AVENUE
      Rochester
      NY
      14611
      Monroe
      MU
      263045
      263045
      1940
      2001
      36000000.00
      MAI
      05-27-2021
      1
      0
      6
      RG&E
      166756
      11-30-2023
      ACTION FOR A BETTER COMMUNITY
      42111
      11-30-2030
      AT&T
      22969
      02-28-2023
      07-31-2021
      3232112.00
      777128.00
      2454984.00
      2139330.00
      UW
      CREFC
      10-04-2021
    
    false
  
  
    Prospectus Loan ID
    3-002
    04-12-2022
    05-11-2022
    
      THE GALLERIES OF SYRACUSE
      441 SOUTH SALINA STREET
      Syracuse
      NY
      13202
      Onondaga
      OF
      222203
      222203
      1988
      1994
      27000000.00
      MAI
      05-27-2021
      1
      0
      6
      TCG PLAYER
      79300
      09-30-2026
      UNITED STATES DEPARTMENT OF AGRICULTURE
      36477
      09-14-2026
      MACKENZIE HUGHES LLP
      31562
      11-30-2027
      07-31-2021
      3023869.00
      1314018.00
      1709851.00
      1443207.00
      UW
      CREFC
      10-04-2021
    
    false
  
  
    Prospectus Loan ID
    4
    04-12-2022
    05-11-2022
    LMF Commercial, LLC and CREFI
    11-09-2021
    35000000.00
    120
    12-06-2031
    0
    0.0397
    0.0397
    3
    1
    120
    01-06-2022
    true
    1
    PP
    3
    0.00
    35000000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    10-05-2031
    
      TLR Portfolio
      FL
      MF
      688
      688
      2021
      127000000.00
      10-13-2021
      0.97
      01-06-2024
      N
      09-30-2021
      9477000.00
      3353170.00
      6123830.00
      5951830.00
      UW
      1.83
      1.78
      F
    
    false
    false
    35000000.00
    115791.67
    0.0397
    0.0001622
    115791.67
    0.00
    0.00
    35000000.00
    35000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4-001
    04-12-2022
    05-11-2022
    
      BAHIA APARTMENTS
      2902 SYCAMORE COURT
      Tampa
      FL
      33613
      Hillsborough
      MF
      320
      320
      1972
      2021
      61500000.00
      MAI
      10-13-2021
      0.96
      0
      6
      09-30-2021
      4475871.00
      1392998.00
      3082873.00
      3002873.00
      UW
      CREFC
      10-01-2021
    
    false
  
  
    Prospectus Loan ID
    4-002
    04-12-2022
    05-11-2022
    
      ROYAL BREEZE APARTMENTS
      21227 US HIGHWAY 19 NORTH
      Clearwater
      FL
      33765
      Pinellas
      MF
      200
      200
      1973
      2021
      37200000.00
      MAI
      10-13-2021
      1
      0
      6
      09-30-2021
      3050019.00
      1231594.00
      1818425.00
      1768425.00
      UW
      CREFC
      10-01-2021
    
    false
  
  
    Prospectus Loan ID
    4-003
    04-12-2022
    05-11-2022
    
      LENOX PLACE APARTMENTS
      11311 NORTH 22ND STREET
      Tampa
      FL
      33612
      Hillsborough
      MF
      168
      168
      1970
      2021
      24800000.00
      MAI
      10-13-2021
      0.97
      0
      6
      09-30-2021
      1951110.00
      728578.00
      1222532.00
      1180532.00
      UW
      CREFC
      10-01-2021
    
    false
  
  
    Prospectus Loan ID
    5
    04-12-2022
    05-11-2022
    Column Financial, Inc.
    04-28-2021
    33313851.00
    60
    05-06-2026
    0
    0.0371
    0.0371
    3
    1
    60
    06-06-2021
    true
    1
    WL
    3
    102995.32
    33313851.00
    1
    8
    8
    0
    true
    true
    false
    false
    false
    01-05-2026
    
      OmniMax Industrial Portfolio II
      IN
      683992
      50050000.00
      1
      1
      01-06-2024
      N
      01-01-2022
      03-31-2022
      3776667.38
      775230.00
      874688.35
      147522.35
      2901979.04
      627707.65
      2833579.84
      610607.90
      UW
      308986.00
      2.32
      2.0315
      2.26
      1.9761
      F
      F
    
    false
    false
    20000000.00
    61833.33
    0.0371
    0.0001747
    61833.33
    0.00
    0.00
    20000000.00
    20000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5-001
    04-12-2022
    05-11-2022
    
      OMNIMAX - LANCASTER
      3449 HEMPLAND ROAD
      Lancaster
      PA
      17601
      Lancaster
      IN
      121569
      121569
      1968
      1997
      12500000.00
      MAI
      03-29-2021
      1
      1
      6
      OmniMax
      121569
      03-31-2041
      01-01-2022
      03-31-2022
      775230.00
      147522.35
      627707.65
      610607.90
      UW
      CREFC
      308986.00
      2.0315
      1.9761
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-002
    04-12-2022
    05-11-2022
    
      OMNIMAX - NAPPANEE
      26550 US HIGHWAY 6
      IN
      46550
      IN
      186961
      03-30-2021
      1
      6
      OmniMax
      192708
      03-31-2036
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-003
    04-12-2022
    05-11-2022
    
      OMNIMAX - GRIDLEY
      ROUTE 24 WEST, 17904 EAST 3100 NORTH ROAD
      Gridley
      IL
      61744
      McLean
      IN
      93307
      93307
      1976
      6000000.00
      MAI
      03-30-2021
      1
      1
      6
      OMNIMAX
      93307
      03-31-2041
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-004
    04-12-2022
    05-11-2022
    
      OMNIMAX - BRISTOL
      206 KESCO DRIVE
      Bristol
      IN
      46507
      Elkhart
      IN
      94784
      94784
      1968
      5200000.00
      MAI
      03-30-2021
      1
      1
      6
      OmniMax
      94784
      03-31-2036
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-005
    04-12-2022
    05-11-2022
    
      OMNIMAX - JACKSON
      308 ALABAMA BOULEVARD
      Jackson
      GA
      30233
      Butts
      IN
      70000
      70000
      1972
      2002
      4600000.00
      MAI
      04-01-2021
      1
      1
      6
      OMNIMAX
      70000
      03-31-2041
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    5-006
    04-12-2022
    05-11-2022
    
      OMNIMAX - MANSFIELD
      700 SOUTH 2ND AVENUE
      Mansfield
      TX
      76063
      Tarrant
      IN
      55782
      55782
      1972
      4200000.00
      MAI
      03-24-2021
      1
      1
      6
      OmniMax
      55782
      03-31-2036
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-007
    04-12-2022
    05-11-2022
    
      OMNIMAX - SPOKANE
      6207 EAST DESMET AVENUE
      Spokane Valley
      WA
      99212
      Spokane
      IN
      33624
      33624
      1979
      3400000.00
      MAI
      04-01-2021
      1
      1
      6
      OmniMax
      33624
      03-31-2036
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-008
    04-12-2022
    05-11-2022
    
      OMNIMAX - MARSHFIELD
      1820 EAST 26TH STREET
      Marshfield
      WI
      54449
      Wood
      IN
      27965
      27965
      1969
      1973
      1850000.00
      MAI
      03-24-2021
      1
      1
      6
      27965
      27965
      03-31-2036
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5A
    04-12-2022
    05-11-2022
    Column
    04-28-2021
    33313851.00
    60
    05-06-2026
    0
    0.0371
    0.0371
    3
    1
    60
    06-06-2021
    WL
    3
    33313851.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    13313851.00
    41161.99
    0.0371
    0.0001747
    41161.99
    0.00
    0.00
    13313851.00
    13313851.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    04-12-2022
    05-11-2022
    Column Financial, Inc.
    07-06-2021
    25000000.00
    60
    07-06-2026
    0
    0.0359946
    0.0359946
    3
    1
    60
    08-06-2021
    true
    1
    PP
    3
    74988.75
    25000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    04-05-2026
    04-05-2026
    
      980 MADISON
      980 MADISON AVENUE
      New York
      NY
      10075
      New York
      MU
      134843
      134843
      1949
      2014
      350000000.00
      MAI
      05-07-2021
      0.93
      6
      X
      GAGOSIAN GALLERY, INC.
      56331
      04-30-2025
      RAMSFIELD HOSPITALITY FINANCE LL, LLC
      10597
      04-30-2025
      JN CONTEMPORARY ART LLC
      8752
      04-30-2025
      05-31-2021
      22248707.95
      7572110.42
      14676597.52
      14379940.72
      UW
      CREFC
      4.17
      4.08
      F
    
    false
    false
    25000000.00
    74988.75
    0.0359946
    0.0003372
    74988.75
    0.00
    0.00
    25000000.00
    25000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    10-04-2021
    25000000.00
    120
    10-06-2031
    0
    0.03799
    0.03799
    3
    1
    120
    11-06-2021
    true
    1
    WL
    3
    79145.83
    25000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2031
    
      NEWHALL CROSSINGS
      24480 MAIN STREET
      Santa Clarita
      CA
      91321
      Los Angeles
      MU
      77227
      77227
      2020
      40500000.00
      MAI
      09-01-2021
      0.97
      6
      01-06-2024
      N
      VICTORY-PUBLIC HOUSE
      3166
      09-30-2031
      RUSTIC BURGER HOUSE
      2286
      06-30-2031
      WIDE EYE LOUNGE
      1980
      11-30-2031
      07-31-2021
      2646219.93
      775807.59
      1870412.34
      1833560.74
      UW
      CREFC
      1.94
      1.90
      F
    
    false
    false
    25000000.00
    79145.83
    0.03799
    0.0001747
    79145.83
    0.00
    0.00
    25000000.00
    25000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    04-12-2022
    05-11-2022
    WFB
    08-12-2021
    23800000.00
    60
    09-11-2026
    0
    0.03516
    0.03516
    3
    1
    60
    10-11-2021
    true
    1
    PP
    3
    69734.00
    23800000.00
    1
    29
    29
    0
    true
    true
    false
    false
    false
    03-10-2026
    
      ExchangeRight 49
      98
      621901
      111855000.00
      1
      01-11-2024
      N
      7889751.00
      1413677.50
      6476073.47
      6273413.01
      UW
      2.64
      2.56
      F
    
    false
    false
    23800000.00
    69734.00
    0.03516
    0.0001747
    69734.00
    0.00
    0.00
    23800000.00
    23800000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8-001
    04-12-2022
    05-11-2022
    
      VALSPAR INDUSTRIAL - MASSILLON, OH
      600 NOVA DRIVE SE
      Massillon
      OH
      44646
      Stark
      IN
      189910
      189910
      1994
      2007
      18600000.00
      MAI
      07-21-2021
      1
      0
      6
      VALSPAR INDUSTRIAL - MASSILLON, OH
      189910
      04-30-2034
      1014999.00
      30449.97
      984549.03
      932788.10
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-002
    04-12-2022
    05-11-2022
    
      PICK N SAVE - WAUWATOSA, WI
      1717 NORTH MAYFAIR ROAD
      Wauwatosa
      WI
      53226
      Milwaukee
      RT
      60598
      60598
      2008
      18500000.00
      MAI
      07-15-2021
      1
      0
      6
      PICK N SAVE - WAUWATOSA, WI
      60598
      12-31-2029
      1561606.10
      470160.18
      1091445.92
      1082356.22
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-003
    04-12-2022
    05-11-2022
    
      WALGREENS - CHICAGO (FOSTER PL), IL
      7155 WEST FOSTER PLACE
      Chicago
      IL
      60656
      Cook
      RT
      15330
      15330
      2004
      7900000.00
      MAI
      07-19-2021
      1
      0
      6
      WALGREENS - CHICAGO (FOSTER PL), IL
      15330
      12-31-2029
      475000.00
      14250.00
      460750.00
      460750.00
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-004
    04-12-2022
    05-11-2022
    
      WALGREENS - HESPERIA, CA
      17383 MAIN STREET
      Hesperia
      CA
      92345
      San Bernardino
      RT
      14560
      14560
      2004
      6000000.00
      MAI
      07-06-2021
      1
      0
      6
      WALGREENS - HESPERIA, CA
      14560
      05-31-2029
      358150.00
      10744.50
      347405.50
      335245.69
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-005
    04-12-2022
    05-11-2022
    
      HOBBY LOBBY - HUBER HEIGHTS, OH
      8286 OLD TROY PIKE
      Huber Heights
      OH
      45424
      Montgomery
      RT
      61504
      61504
      1990
      2005
      5900000.00
      MAI
      04-19-2021
      1
      0
      6
      HOBBY LOBBY - HUBER HEIGHTS, OH
      61504
      06-30-2029
      519974.90
      193917.25
      326057.65
      291590.81
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-006
    04-12-2022
    05-11-2022
    
      HOBBY LOBBY - CHRISTIANSBURG, VA
      100 LAUREL STREET NORTHEAST
      Christiansburg
      VA
      24073
      Montgomery
      RT
      55000
      55000
      1990
      2018
      5700000.00
      MAI
      07-15-2021
      1
      0
      6
      HOBBY LOBBY - CHRISTIANSBURG, VA
      55000
      03-31-2028
      474465.15
      142420.95
      332044.20
      300164.13
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-007
    04-12-2022
    05-11-2022
    
      WALGREENS - SAINT JOSEPH, MO
      2620 SOUTH BELT HIGHWAY
      Saint Joseph
      MO
      64503
      Buchanan
      RT
      14560
      14560
      2003
      5150000.00
      MAI
      07-09-2021
      1
      0
      6
      WALGREENS - SAINT JOSEPH, MO
      14560
      06-30-2028
      318250.00
      9547.50
      308702.50
      396375.11
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-008
    04-12-2022
    05-11-2022
    
      CVS PHARMACY - WAUKEGAN, IL
      3001 WASHINGTON STREET
      Waukegan
      IL
      60085
      Lake
      RT
      10896
      10896
      2002
      4600000.00
      MAI
      07-15-2021
      1
      0
      6
      CVS PHARMACY - WAUKEGAN, IL
      10896
      01-31-2028
      276955.40
      8308.66
      268646.74
      258374.19
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-009
    04-12-2022
    05-11-2022
    
      WALGREENS - GALESBURG, IL
      1057 EAST MAIN STREET
      Galesburg
      IL
      61401
      Knox
      RT
      13650
      13650
      2003
      4050000.00
      MAI
      07-20-2021
      1
      0
      6
      WALGREENS - GALESBURG, IL
      13650
      06-30-2028
      258400.00
      7752.00
      250648.00
      240169.98
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-010
    04-12-2022
    05-11-2022
    
      VERIZON WIRELESS - BRISTOL, VA
      5 CLEAR CREEK ROAD
      Bristol
      VA
      24202
      Bristol
      RT
      5000
      5000
      2007
      3850000.00
      MAI
      07-15-2021
      1
      0
      6
      VERIZON WIRELESS - BRISTOL, VA
      5000
      03-31-2029
      251563.80
      34850.91
      216712.89
      207306.01
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-011
    04-12-2022
    05-11-2022
    
      FRESENIUS MEDICAL CARE - SHELBYVILLE, KY
      150 STONECREST ROAD
      Shelbyville
      KY
      40065
      Shelbyville
      OF
      8459
      8459
      2013
      2650000.00
      MAI
      07-01-2021
      1
      0
      6
      FRESENIUS MEDICAL CARE - SHELBYVILLE, KY
      8459
      09-30-2028
      185118.67
      36591.56
      148527.11
      139439.96
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-012
    04-12-2022
    05-11-2022
    
      WALGREENS - INDIANAPOLIS, IN
      3455 MANN ROAD
      Indianapolis
      IN
      46221
      Marion
      RT
      13000
      13000
      1993
      2550000.00
      MAI
      07-13-2021
      1
      0
      6
      WALGREENS - INDIANAPOLIS, IN
      13000
      12-31-2028
      155684.10
      8548.52
      147135.58
      137747.08
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-013
    04-12-2022
    05-11-2022
    
      OCTAPHARMA PLASMA - VIRGINIA BEACH, VA
      628 NEWTOWN ROAD
      Virginia Beach
      VA
      23462
      City of Virginia Beach
      OF
      11314
      11314
      1997
      2019
      2550000.00
      MAI
      07-09-2021
      1
      0
      6
      OCTAPHARMA PLASMA - VIRGINIA BEACH, VA
      11314
      03-31-2030
      157680.05
      23627.40
      134052.65
      121327.79
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-014
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - AUBURN, ME
      807 MINOT AVENUE
      Auburn
      ME
      04210
      Androscoggin
      RT
      9026
      9026
      2015
      2150000.00
      MAI
      07-16-2021
      1
      0
      6
      DOLLAR GENERAL - AUBURN, ME
      9026
      03-31-2030
      150841.00
      26948.23
      123892.77
      123892.77
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-015
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - PENNS GROVE, NJ
      191 SOUTH VIRGINIA AVENUE
      Penns Grove
      NJ
      08069
      Salem
      RT
      9381
      9381
      1950
      2011
      1850000.00
      MAI
      07-09-2021
      1
      0
      6
      DOLLAR GENERAL - PENNS GROVE, NJ
      9381
      04-30-2029
      170088.00
      59592.64
      110495.36
      102584.93
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-016
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - BRUNSWICK, GA
      5598 ALTAMA AVENUE
      Brunswick
      GA
      31525
      Glynn
      RT
      9002
      9002
      2013
      1775000.00
      MAI
      07-13-2021
      1
      0
      6
      DOLLAR GENERAL - BRUNSWICK, GA
      9002
      10-31-2028
      116373.44
      14860.20
      101513.24
      97123.43
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-017
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - ROMULUS, MI
      35201 VAN BORN ROAD
      Romulus
      MI
      48174
      Wayne
      RT
      9100
      9100
      2013
      1720000.00
      MAI
      04-30-2021
      1
      0
      6
      DOLLAR GENERAL - ROMULUS, MI
      9100
      06-30-2028
      131065.09
      32298.95
      98766.13
      93620.84
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-018
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - EAST WINDSOR, CT
      115 MAIN STREET
      East Windsor
      CT
      06016
      Hartford
      RT
      9409
      9409
      2013
      1700000.00
      MAI
      07-23-2021
      1
      0
      6
      DOLLAR GENERAL - EAST WINDSOR, CT
      9409
      12-31-2028
      137744.30
      30726.33
      107017.97
      97745.49
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-019
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - GRAND RAPIDS, MI
      363 STATE STREET SOUTHEAST
      Grand Rapids
      MI
      49503
      Kent
      RT
      8694
      8694
      1942
      2017
      1550000.00
      MAI
      07-21-2021
      1
      0
      6
      DOLLAR GENERAL - GRAND RAPIDS, MI
      8694
      08-31-2027
      139954.16
      38484.62
      101469.53
      95036.10
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-020
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - LANSING, MI
      3520 SOUTH WAVERLY ROAD
      Lansing
      MI
      48911
      Eaton
      RT
      9026
      9026
      2013
      1530000.00
      MAI
      04-30-2021
      1
      0
      6
      DOLLAR GENERAL - LANSING, MI
      9026
      05-31-2029
      107363.30
      20834.90
      86528.40
      81766.22
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-021
    04-12-2022
    05-11-2022
    
      DOLLAR TREE - CHRISTIANSBURG, VA
      120 LAUREL STREET NORTHEAST
      Christiansburg
      VA
      24073
      Montgomery
      RT
      10000
      10000
      1990
      2018
      1500000.00
      MAI
      07-15-2021
      1
      0
      6
      DOLLAR TREE - CHRISTIANSBURG, VA
      10000
      02-28-2030
      133307.00
      27306.21
      106000.79
      104500.79
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-022
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - HAMMOND, LA
      12593 WARDLINE ROAD
      Hammond
      LA
      70401
      Tangipahoa Parish
      RT
      9026
      9026
      2013
      1475000.00
      MAI
      07-19-2021
      1
      0
      6
      DOLLAR GENERAL - HAMMOND, LA
      9026
      06-30-2028
      99773.75
      12675.21
      87098.54
      83109.54
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-023
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - ALLEN PARK, MI
      5700 ALLEN ROAD
      Allen Park
      MI
      48101
      Wayne
      RT
      9600
      9600
      1984
      2012
      1300000.00
      MAI
      07-21-2021
      1
      0
      6
      DOLLAR GENERAL - ALLEN PARK, MI
      9600
      05-31-2027
      118560.95
      32162.83
      86398.12
      77565.92
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-024
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - WESTLAND, MI
      1615 MERRIMAN ROAD
      Westland
      MI
      48186
      Wayne
      RT
      9100
      9100
      1964
      2012
      1300000.00
      MAI
      07-21-2021
      1
      0
      6
      DOLLAR GENERAL - WESTLAND, MI
      9100
      10-31-2027
      99005.82
      17455.17
      81550.64
      73215.73
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-025
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - JACKSON, MI
      216 WEST MORRELL STREET
      Jackson
      MI
      49203
      Jackson
      RT
      8053
      8053
      1955
      2020
      1300000.00
      MAI
      07-21-2021
      1
      0
      6
      DOLLAR GENERAL - JACKSON, MI
      8053
      04-30-2030
      108057.00
      24918.71
      83138.29
      81930.34
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-026
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - BATTLE CREEK, MI
      1440 WEST COLUMBIA AVENUE
      Battle Creek
      MI
      49015
      Calhoun
      RT
      11766
      11766
      1979
      1987
      1250000.00
      MAI
      07-21-2021
      1
      0
      6
      DOLLAR GENERAL - BATTLE CREEK, MI
      11766
      02-28-2029
      100301.00
      20249.03
      80051.97
      73003.17
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-027
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - WYOMING, MI
      4241 SOUTH DIVISION AVENUE
      Wyoming
      MI
      49548
      Kent
      RT
      8737
      8737
      1950
      2019
      1225000.00
      MAI
      07-21-2021
      1
      0
      6
      DOLLAR GENERAL - WYOMING, MI
      8737
      03-31-2029
      105180.20
      27771.41
      77408.79
      71648.74
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-028
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - TEMPLE, TX
      1608 SOUTH 57TH STREET
      Temple
      TX
      76504
      Bell
      RT
      9100
      9100
      2007
      1155000.00
      MAI
      06-24-2021
      1
      0
      6
      DOLLAR GENERAL - TEMPLE, TX
      9100
      10-31-2027
      89880.07
      25466.40
      64413.67
      56537.65
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    8-029
    04-12-2022
    05-11-2022
    
      DOLLAR GENERAL - PRATTVILLE, AL
      601 MCQUEEN SMITH ROAD NORTH
      Prattville
      AL
      36066
      Autauga
      RT
      9100
      9100
      1995
      1075000.00
      MAI
      07-20-2021
      1
      0
      6
      DOLLAR GENERAL - PRATTVILLE, AL
      9100
      05-31-2029
      74408.75
      10757.26
      63651.49
      56496.28
      UW
      CREFC
      12-01-2021
    
    false
  
  
    Prospectus Loan ID
    9
    04-12-2022
    05-11-2022
    Oceanview Commercial Mortgage Finance, LLC
    11-05-2021
    23400000.00
    120
    11-06-2031
    360
    0.0386
    0.0386
    3
    1
    0
    12-06-2021
    true
    1
    WL
    2
    109834.80
    23365435.20
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2031
    
      501 GREAT CIRCLE
      501 GREAT CIRCLE ROAD
      Nashville
      TN
      37228
      Davidson
      OF
      109295
      109295
      1985
      2021
      36775000.00
      MAI
      08-24-2021
      1
      6
      12-06-2023
      N
      JUMPCREW LLC
      61900
      04-30-2031
      AEGIS SCIENCES CORPORATION
      47395
      06-30-2031
      07-31-2021
      3346085.00
      1014193.00
      2331892.00
      2200247.00
      UW
      CREFC
      1.77
      1.67
      F
    
    false
    false
    23228589.36
    109834.80
    0.0386
    0.0001747
    74718.63
    35116.17
    0.00
    23193473.19
    23193473.19
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    11-01-2021
    20700000.00
    120
    11-06-2031
    360
    0.0395
    0.0395
    3
    1
    36
    12-06-2021
    true
    1
    WL
    5
    68137.50
    20700000.00
    1
    12
    12
    0
    true
    true
    false
    false
    false
    08-05-2031
    
      SSA Midwest MHC Portfolio
      MH
      971
      971
      28680000.00
      0.82
      01-06-2024
      N
      08-31-2021
      3307088.00
      1384352.00
      1922736.00
      1854766.00
      UW
      1.63
      1.57
      F
    
    false
    false
    20700000.00
    68137.50
    0.0395
    0.0001747
    68137.50
    0.00
    0.00
    20700000.00
    20700000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10-001
    04-12-2022
    05-11-2022
    
      TWIN MEADOWS
      1021 EAST SCOTTWOOD AVENUE
      Burton
      MI
      48529
      Genesee
      MH
      211
      211
      1958
      5880000.00
      MAI
      08-04-2021
      0.66
      0
      6
      08-31-2021
      717613.00
      321918.00
      395696.00
      380926.00
      UW
      CREFC
      09-13-2021
    
    false
  
  
    Prospectus Loan ID
    10-002
    04-12-2022
    05-11-2022
    
      WERNER HANCOCK
      WERNER CAMP ROAD
      Harmar Township
      PA
      15238
      Allegheny
      MH
      84
      84
      1950
      4250000.00
      MAI
      08-09-2021
      0.87
      0
      6
      08-31-2021
      490863.00
      145818.00
      345045.00
      339165.00
      UW
      CREFC
      09-13-2021
    
    false
  
  
    Prospectus Loan ID
    10-003
    04-12-2022
    05-11-2022
    
      PLEASANT VALLEY
      1704 M 52
      Owosso
      MI
      48867
      Shiawassee
      MH
      65
      65
      1980
      2840000.00
      MAI
      08-04-2021
      0.83
      0
      6
      08-31-2021
      259657.00
      91750.00
      167907.00
      163357.00
      UW
      CREFC
      09-13-2021
    
    false
  
  
    Prospectus Loan ID
    10-004
    04-12-2022
    05-11-2022
    
      WHISPERING PINES
      227 WEST OLSON ROAD
      Midland
      MI
      48640
      Midland
      MH
      109
      109
      1970
      3400000.00
      MAI
      08-04-2021
      0.94
      0
      6
      08-31-2021
      438540.00
      248640.00
      189900.00
      182270.00
      UW
      CREFC
      09-13-2021
    
    false
  
  
    Prospectus Loan ID
    10-005
    04-12-2022
    05-11-2022
    
      BELLEVUE
      23951 15 MILE ROAD
      Bellevue
      MI
      49021
      Calhoun
      MH
      76
      76
      1970
      2740000.00
      MAI
      08-05-2021
      0.93
      0
      6
      08-31-2021
      293357.00
      115707.00
      177650.00
      172330.00
      UW
      CREFC
      09-13-2021
    
    false
  
  
    Prospectus Loan ID
    10-006
    04-12-2022
    05-11-2022
    
      EDGEWOOD
      3834 DAYTON SPRINGFIELD ROAD
      Springfield
      OH
      45502
      Clark
      MH
      56
      56
      1950
      1992
      1580000.00
      MAI
      08-05-2021
      0.95
      0
      6
      08-31-2021
      159169.00
      76844.00
      82324.00
      78404.00
      UW
      CREFC
      09-13-2021
    
    false
  
  
    Prospectus Loan ID
    10-007
    04-12-2022
    05-11-2022
    
      WILDWOOD
      173 WILDWOOD DR
      Carbondale
      IL
      62902
      Jackson
      MH
      104
      104
      1968
      1525000.00
      MAI
      07-30-2021
      0.75
      0
      6
      08-31-2021
      203130.00
      74033.00
      129097.00
      121817.00
      UW
      CREFC
      09-13-2021
    
    false
  
  
    Prospectus Loan ID
    10-008
    04-12-2022
    05-11-2022
    
      GASLIGHT
      101 WEST PEARL STREET
      Farmington
      IL
      61531
      Fulton
      MH
      56
      56
      1966
      1250000.00
      MAI
      08-06-2021
      0.86
      0
      6
      08-31-2021
      125640.00
      28948.00
      96692.00
      92772.00
      UW
      CREFC
      09-13-2021
    
    false
  
  
    Prospectus Loan ID
    10-009
    04-12-2022
    05-11-2022
    
      HURON
      163 NELSON STREET
      Harbor Beach
      MI
      48441
      Huron
      MH
      55
      55
      1980
      1360000.00
      MAI
      08-04-2021
      0.82
      0
      6
      08-31-2021
      174398.00
      87686.00
      86712.00
      82862.00
      UW
      CREFC
      09-13-2021
    
    false
  
  
    Prospectus Loan ID
    10-010
    04-12-2022
    05-11-2022
    
      CAMELOT SOUTH
      3402 OH-109
      Delta
      OH
      43515
      Fulton
      MH
      50
      50
      1970
      1350000.00
      MAI
      08-11-2021
      0.76
      0
      6
      08-31-2021
      191935.00
      90010.00
      101925.00
      98425.00
      UW
      CREFC
      09-13-2021
    
    false
  
  
    Prospectus Loan ID
    10-011
    04-12-2022
    05-11-2022
    
      RIVERS BEND
      N 3905 PINE MOUNTAIN ROAD
      Iron Mountain
      MI
      49801
      Dickinson
      MH
      51
      51
      1970
      1380000.00
      MAI
      08-05-2021
      0.80
      0
      6
      08-31-2021
      115980.00
      49238.00
      66742.00
      63172.00
      UW
      CREFC
      09-13-2021
    
    false
  
  
    Prospectus Loan ID
    10-012
    04-12-2022
    05-11-2022
    
      VALLEY VIEW
      2507 NORTH 5TH STREET
      Quincy
      IL
      62305
      Adams
      MH
      54
      54
      1960
      1125000.00
      MAI
      08-06-2021
      0.93
      0
      6
      08-31-2021
      136806.00
      53760.00
      83046.00
      79266.00
      UW
      CREFC
      09-13-2021
    
    false
  
  
    Prospectus Loan ID
    11
    04-12-2022
    05-11-2022
    3650 REIT/WFB/Barclays/BMO
    11-05-2021
    19000000.00
    60
    12-01-2026
    300
    0.0393
    0.0393
    3
    1
    0
    01-01-2022
    true
    1
    PP
    2
    0.00
    19000000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    05-31-2026
    
      MEADOWOOD MALL
      5000 MEADOWOOD MALL CIRCLE
      Reno
      NV
      89502
      Washoe
      RT
      456841
      456841
      1978
      2013
      227100000.00
      MAI
      10-11-2021
      0.90
      6
      01-01-2024
      N
      MACYS
      98721
      03-31-2030
      DICKS SPORTING GOODS
      50133
      01-31-2027
      CRUNCH FITNESS
      25183
      08-31-2029
      08-31-2021
      20594293.00
      4726478.00
      15867815.00
      14983329.00
      UW
      CREFC
      3.15
      2.98
      F
    
    false
    false
    18852034.45
    99556.09
    0.0393
    0.0001747
    61740.41
    37815.68
    0.00
    18814218.77
    18814218.77
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12
    04-12-2022
    05-11-2022
    WFB
    09-01-2021
    18115000.00
    120
    09-11-2031
    360
    0.0372
    0.0372
    3
    1
    36
    10-11-2021
    true
    1
    WL
    5
    56156.50
    18115000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-10-2031
    
      HIGHLAND VILLAGE PLAZA
      7191, 7197, 7199, AND 7211-7291 BOULDER AVENUE
      Highland
      CA
      92346
      San Bernardino
      RT
      105455
      105455
      1991
      2005
      30800000.00
      MAI
      06-22-2021
      0.86
      6
      01-11-2024
      N
      CVS
      25500
      02-28-2027
      GOODWILL
      12511
      02-28-2025
      TUTOR TIME
      10200
      06-30-2022
      12-31-2020
      2809101.63
      1040883.47
      1768218.17
      1683096.23
      UW
      CREFC
      1.76
      1.68
      F
    
    false
    false
    18115000.00
    56156.50
    0.0372
    0.0001747
    56156.50
    0.00
    0.00
    18115000.00
    18115000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    11-09-2021
    17955000.00
    120
    12-06-2031
    360
    0.0339
    0.0339
    3
    1
    0
    01-06-2022
    true
    1
    WL
    2
    0.00
    17955000.00
    1
    1
    1
    0
    false
    true
    true
    false
    false
    01-05-2024
    09-05-2031
    09-05-2031
    
      POPLAR RUN
      5285 SHAWNEE ROAD
      Alexandria
      VA
      22312
      Fairfax
      OF
      148881
      148881
      1989
      2021
      25650000.00
      MAI
      09-27-2021
      0.83
      6
      X
      MODERN TECHNOLOGY SOLUTIONS, INC.
      29861
      12-31-2025
      WASHINGTON GAS LIGHT COMPANY
      24749
      01-31-2026
      E-9 CORPORATION
      12615
      12-31-2029
      08-31-2021
      3215504.49
      1168629.13
      2046875.36
      1808665.76
      UW
      CREFC
      2.14
      1.90
      F
    
    false
    false
    17840996.90
    79527.53
    0.0339
    0.0001747
    50400.82
    29126.71
    0.00
    17811870.19
    17811870.19
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    11-05-2021
    17350000.00
    120
    11-06-2031
    360
    0.0393
    0.0393
    3
    1
    0
    12-06-2021
    true
    1
    WL
    2
    82132.91
    17324688.34
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2031
    
      TECH RIDGE OFFICE PARK
      9726 EAST 42ND STREET
      Tulsa
      OK
      74146
      Tulsa
      OF
      550684
      550684
      1975
      27380000.00
      MAI
      10-08-2021
      0.71
      6
      01-06-2024
      N
      COMMUNITY STRATEGIES
      80402
      11-30-2026
      DOVE CHARTER PUBLIC SCHOOL FOUNDATION
      52313
      07-31-2026
      AUDUBON FIELD SOLUTIONS, LLC
      18839
      11-30-2022
      08-31-2021
      4732636.67
      2737960.48
      1994676.19
      1609197.39
      UW
      CREFC
      2.02
      1.63
      F
    
    false
    false
    17224519.35
    82132.91
    0.0393
    0.0001747
    56410.30
    25722.61
    0.00
    17198796.74
    17198796.74
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    04-12-2022
    05-11-2022
    WFB
    11-01-2021
    14000000.00
    120
    11-11-2031
    0
    0.03253
    0.03253
    3
    1
    120
    12-11-2021
    true
    1
    WL
    3
    37951.67
    14000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-10-2024
    08-10-2031
    08-10-2031
    
      STORQUEST THOUSAND OAKS
      100 NORTH SKYLINE DRIVE
      Thousand Oaks
      CA
      91362
      Ventura
      SS
      56504
      56504
      613
      613
      2010
      22570000.00
      MAI
      09-28-2021
      0.93
      6
      X
      09-30-2021
      1685324.00
      415084.04
      1270239.96
      1259504.20
      UW
      CREFC
      2.75
      2.73
      F
    
    false
    false
    14000000.00
    37951.67
    0.03253
    0.0001747
    37951.67
    0.00
    0.00
    14000000.00
    14000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    04-12-2022
    05-11-2022
    Column Financial, Inc.
    11-05-2021
    14000000.00
    120
    11-06-2031
    360
    0.0366
    0.0366
    3
    1
    0
    12-06-2021
    true
    1
    WL
    2
    64123.29
    13978576.71
    1
    3
    3
    0
    false
    true
    false
    false
    false
    07-05-2031
    
      Hamilton Apartment Portfolio
      OH
      MF
      453
      453
      23950000.00
      07-21-2021
      0.97
      01-06-2024
      N
      09-30-2021
      4279455.37
      2612397.91
      1667057.46
      1553807.46
      UW
      2.17
      2.02
      F
    
    false
    false
    13893661.93
    64123.29
    0.0366
    0.0001747
    42375.67
    21747.62
    0.00
    13871914.31
    13871914.31
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16-001
    04-12-2022
    05-11-2022
    
      CARDINAL CREEK
      3058 ALLEGHENY AVENUE
      Columbus
      OH
      43209
      Franklin
      MF
      192
      192
      1963
      9900000.00
      MAI
      07-21-2021
      0.96
      0
      6
      09-30-2021
      1801303.70
      1156297.41
      645006.29
      597006.29
      UW
      CREFC
      10-14-2021
    
    false
  
  
    Prospectus Loan ID
    16-002
    04-12-2022
    05-11-2022
    
      COURTSHIP VILLAGE
      1503 MONMOUTH STREET
      Lancaster
      OH
      43130
      Fairfield
      MF
      132
      132
      1979
      7950000.00
      MAI
      07-21-2021
      0.98
      0
      6
      09-30-2021
      1390110.94
      789733.29
      600377.65
      567377.65
      UW
      CREFC
      10-14-2021
    
    false
  
  
    Prospectus Loan ID
    16-003
    04-12-2022
    05-11-2022
    
      KINGSWOOD COURT
      301 EXECUTIVE DRIVE NORTH
      Newark
      OH
      43055
      Licking
      MF
      129
      129
      1971
      6100000.00
      MAI
      07-21-2021
      0.98
      0
      6
      09-30-2021
      1088040.73
      666367.21
      421673.52
      389423.52
      UW
      CREFC
      10-14-2021
    
    false
  
  
    Prospectus Loan ID
    17
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    12-18-2019
    14200000.00
    120
    01-06-2030
    360
    0.04405
    0.04405
    3
    1
    0
    02-06-2020
    true
    1
    WL
    2
    71149.99
    13762130.38
    1
    1
    1
    0
    false
    true
    true
    false
    false
    01-05-2023
    01-05-2024
    01-05-2024
    
      MARTIN VILLAGE
      5400 MARTIN WAY EAST
      Lacey
      WA
      98516
      Thurston
      RT
      119525
      119525
      1993
      2006
      22000000.00
      MAI
      11-14-2019
      0.98
      0.97
      6
      01-06-2024
      N
      Regal Cinemas
      78015
      08-31-2030
      MOR FURNITURE FOR LESS
      32620
      12-31-2027
      The Wedge Group
      5000
      10-31-2023
      10-31-2021
      01-01-2022
      03-31-2022
      2261792.00
      616719.00
      503022.00
      115431.52
      1758771.00
      501287.48
      1681079.00
      481864.73
      UW
      CREFC
      213449.97
      2.06
      2.3485
      1.97
      2.2575
      F
      F
      03-29-2022
    
    false
    false
    13680850.82
    71149.99
    0.04405
    0.0001747
    50220.12
    20929.87
    0.00
    13659920.95
    13659920.95
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    04-12-2022
    05-11-2022
    Oceanview Commercial Mortgage Finance, LLC
    10-29-2021
    13750000.00
    120
    11-06-2031
    360
    0.044
    0.044
    3
    1
    60
    12-06-2021
    true
    1
    WL
    5
    50416.67
    13750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2031
    
      35 SOUTH SERVICE
      35 SOUTH SERVICE ROAD
      Plainview
      NY
      11803
      Nassau
      IN
      72312
      72312
      1963
      2017
      24100000.00
      MAI
      09-30-2021
      1
      6
      01-06-2024
      N
      COBHAM
      72312
      08-31-2030
      09-30-2021
      1587666.00
      506972.00
      1080694.00
      1044538.00
      UW
      CREFC
      1.31
      1.26
      F
    
    false
    false
    13750000.00
    50416.67
    0.044
    0.0001747
    50416.67
    0.00
    0.00
    13750000.00
    13750000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    04-12-2022
    05-11-2022
    WFB
    10-27-2021
    13000000.00
    120
    11-11-2031
    0
    0.03131
    0.03131
    3
    1
    120
    12-11-2021
    true
    1
    WL
    3
    33919.17
    13000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2031
    
      WOODLANDS VILLAGE SELF STORAGE
      1425, 1500 AND 1501 WEST FOREST MEADOWS STREET
      Flagstaff
      AZ
      86001
      Coconino
      SS
      110480
      110480
      1185
      1185
      1996
      22810000.00
      MAI
      10-02-2021
      0.85
      6
      01-11-2024
      N
      09-30-2021
      1949164.98
      394375.84
      1554789.14
      1543741.14
      UW
      CREFC
      3.77
      3.74
      F
    
    false
    false
    13000000.00
    33919.17
    0.03131
    0.0004747
    33919.17
    0.00
    0.00
    13000000.00
    13000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    10-19-2021
    13000000.00
    120
    11-06-2031
    360
    0.0349
    0.0349
    3
    1
    36
    12-06-2021
    true
    1
    WL
    5
    37808.33
    13000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2024
    08-05-2031
    08-05-2031
    
      VILLAGE EAST SHOPPING CENTER
      2225-2265 LANCASTER DRIVE NORTHEAST
      Salem
      OR
      97305
      Marion
      RT
      135477
      135477
      1986
      2015
      18800000.00
      MAI
      09-07-2021
      0.82
      6
      X
      ROSS
      32396
      01-31-2027
      LA TAPATIA
      17880
      03-31-2030
      BIG 5 SPORTING GOODS
      11960
      01-31-2027
      08-31-2021
      1984074.69
      680271.01
      1303803.68
      1194778.98
      UW
      CREFC
      1.86
      1.71
      F
    
    false
    false
    13000000.00
    37808.33
    0.0349
    0.0001747
    37808.33
    0.00
    0.00
    13000000.00
    13000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    09-15-2021
    12350000.00
    120
    10-06-2031
    360
    0.0385
    0.0385
    3
    1
    60
    11-06-2021
    true
    1
    WL
    5
    39622.92
    12350000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2031
    
      BRITTANY WOODS TOWNHOMES
      189 REDON CIRCLE
      Webster
      NY
      14580
      Monroe
      MF
      69
      69
      2019
      18400000.00
      MAI
      06-29-2021
      1
      6
      01-06-2024
      N
      07-01-2021
      1488635.00
      484556.05
      1004078.95
      986828.95
      UW
      CREFC
      1.45
      1.42
      F
    
    false
    false
    12350000.00
    39622.92
    0.0385
    0.0006497
    39622.92
    0.00
    0.00
    12350000.00
    12350000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    04-12-2022
    05-11-2022
    UBS AG
    12-30-2019
    11804600.00
    120
    01-06-2030
    360
    0.04381
    0.04381
    3
    1
    60
    02-06-2020
    true
    1
    WL
    5
    43096.63
    11804600.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    02-05-2023
    01-05-2024
    01-05-2024
    
      CABELAS - MITCHELL
      601 CABELA DRIVE
      Mitchell
      SD
      57301
      Davison
      RT
      92689
      92689
      2000
      21000000.00
      MAI
      11-06-2019
      1
      6
      02-06-2023
      N
      BASS PRO SHOP/CABELAS
      92689
      05-31-2044
      08-31-2021
      1333539.30
      57293.18
      1276246.12
      1222625.28
      UW
      CREFC
      1.80
      1.73
      F
    
    false
    false
    11804600.00
    43096.63
    0.04381
    0.0001747
    43096.63
    0.00
    0.00
    11804600.00
    11804600.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    04-12-2022
    05-11-2022
    WFB
    10-22-2021
    11700000.00
    120
    11-11-2031
    0
    0.03535
    0.03535
    3
    1
    120
    12-11-2021
    true
    1
    WL
    3
    34466.25
    11700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2031
    
      CLC - PREMIER SELF STORAGE
      100, 110, 140 PREMIER DRIVE
      Lake Orion
      MI
      48359
      Oakland
      SS
      76779
      76779
      600
      600
      1987
      2000
      18000000.00
      MAI
      10-07-2021
      1
      6
      01-11-2024
      N
      08-31-2021
      1467516.97
      443705.51
      1023811.46
      1000756.38
      UW
      CREFC
      2.44
      2.39
      F
    
    false
    false
    11700000.00
    34466.25
    0.03535
    0.0001747
    34466.25
    0.00
    0.00
    11700000.00
    11700000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    04-12-2022
    05-11-2022
    UBS AG
    11-08-2021
    11650000.00
    120
    11-06-2031
    0
    0.04365
    0.04365
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    42376.88
    11650000.00
    1
    2
    2
    0
    true
    true
    true
    false
    false
    12-05-2023
    08-05-2031
    08-05-2031
    
      Crescent Park & Champions Gate Portfolio
      FL
      OF
      127653
      21700000.00
      MAI
      0.89
      0.89
      X
      08-31-2021
      01-01-2022
      03-31-2022
      2264220.13
      549889.00
      740031.69
      174762.67
      1524188.44
      375126.33
      1383194.05
      339877.83
      UW
      127131.00
      2.96
      2.9507
      2.68
      2.6734
      F
      F
    
    false
    false
    11650000.00
    42376.88
    0.04365
    0.0001747
    42376.88
    0.00
    0.00
    11650000.00
    11650000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24-001
    04-12-2022
    05-11-2022
    
      CRESCENT PARK
      3905-4015 CRESCENT PARK DRIVE
      Riverview
      FL
      33578
      Hillsborough
      OF
      82512
      82512
      2006
      12400000.00
      MAI
      09-24-2021
      0.89
      0.89
      6
      Cardno  Inc
      28880
      04-30-2023
      PCA Pharmacy
      13784
      05-31-2026
      BODY NUTRITION  INC
      8100
      12-31-2023
      08-31-2021
      01-01-2022
      03-31-2022
      1232666.03
      549889.00
      325068.25
      174762.67
      907597.78
      375126.33
      853080.34
      339877.83
      UW
      CREFC
      127131.00
      2.9507
      2.6734
      F
      03-01-2022
    
    false
  
  
    Prospectus Loan ID
    24-002
    04-12-2022
    05-11-2022
    
      8390 CHAMPIONS GATE
      8390 CHAMPIONS GATE BOULEVARD
      Davenport
      FL
      33896
      Osceola
      OF
      45141
      45141
      2001
      2020
      9300000.00
      MAI
      10-06-2021
      0.88
      0.89
      6
      Breakthrough Church
      5290
      01-31-2027
      ARTEMIS PARTNERS LLC
      4813
      07-31-2023
      Dan Newlin
      4284
      08-31-2025
      08-31-2021
      01-01-2022
      03-31-2022
      1031554.10
      0.00
      414963.44
      0.00
      616590.66
      0.00
      530113.71
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-01-2022
    
    false
  
  
    Prospectus Loan ID
    25
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    10-28-2021
    10500000.00
    120
    11-06-2031
    360
    0.0559
    0.0559
    3
    1
    0
    12-06-2021
    true
    1
    WL
    2
    60212.10
    10488700.40
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2031
    
      HOLIDAY INN EXPRESS & SUITES MARION
      2609 BLUE HERON DRIVE
      Marion
      IL
      62959
      Williamson
      LO
      105
      105
      2012
      15300000.00
      MAI
      09-01-2022
      0.76
      6
      01-06-2024
      N
      09-30-2021
      3203812.00
      1763982.00
      1439830.00
      1311678.00
      UW
      CREFC
      1.99
      1.82
      F
    
    false
    false
    10444623.98
    60212.10
    0.0559
    0.0001747
    48654.54
    11557.56
    0.00
    10433066.42
    10433066.42
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    03-06-2020
    10080000.00
    120
    03-06-2030
    360
    0.04
    0.04
    3
    1
    36
    04-06-2020
    true
    1
    WL
    5
    33600.00
    10080000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2030
    
      SHOPPES ON UNIVERSITY
      5716 NORTH UNIVERSITY DRIVE
      Tamarac
      FL
      33321
      Broward
      RT
      84655
      84655
      1976
      2018
      14900000.00
      MAI
      01-17-2020
      0.96
      0.95
      6
      01-06-2024
      N
      LA COLONIA MEDICAL CENTER
      21678
      03-31-2029
      PFFL TAMARAC LLC (PLANET FITNESS)
      19139
      02-28-2025
      SUNRISE BROTHERS INC
      6659
      05-31-2026
      08-31-2021
      01-01-2022
      03-31-2022
      2048159.96
      492968.00
      738514.50
      182488.04
      1309645.46
      310479.96
      1207952.43
      285056.71
      UW
      CREFC
      100800.00
      2.27
      3.0801
      2.09
      2.8279
      F
      F
    
    false
    false
    10080000.00
    33600.00
    0.04
    0.0001747
    33600.00
    0.00
    0.00
    10080000.00
    10080000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    11-05-2021
    10000000.00
    120
    11-06-2031
    0
    0.035
    0.035
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    29166.67
    10000000.00
    1
    3
    3
    0
    true
    true
    true
    false
    false
    11-05-2023
    08-05-2031
    08-05-2031
    
      Las Vegas MF Portfolio
      Las Vegas
      NV
      Clark
      MF
      195
      195
      23840000.00
      10-01-2021
      0.95
      X
      08-31-2021
      2049556.00
      930338.00
      1119218.00
      1070468.00
      UW
      3.15
      3.02
      F
    
    false
    false
    10000000.00
    29166.67
    0.035
    0.0001747
    29166.67
    0.00
    0.00
    10000000.00
    10000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27-001
    04-12-2022
    05-11-2022
    
      OLIVE PROPERTIES
      2300-2408 OLIVE STREET AND 2317 CLIFFORD AVENUE
      Las Vegas
      NV
      89104
      Clark
      MF
      85
      85
      1977
      8860000.00
      MAI
      10-01-2021
      0.97
      0
      6
      08-31-2021
      827970.00
      393203.00
      434767.00
      413517.00
      UW
      CREFC
      08-27-2021
    
    false
  
  
    Prospectus Loan ID
    27-002
    04-12-2022
    05-11-2022
    
      FREMONT GARDENS
      118 SOUTH 15TH STREET
      Las Vegas
      NV
      89101
      Clark
      MF
      70
      70
      1963
      7670000.00
      MAI
      10-01-2021
      0.94
      0
      6
      08-31-2021
      667642.00
      322432.00
      345210.00
      327710.00
      UW
      CREFC
      10-01-2021
    
    false
  
  
    Prospectus Loan ID
    27-003
    04-12-2022
    05-11-2022
    
      CASA BONITA APARTMENTS
      1411 NORTH 23RD STREET
      Las Vegas
      NV
      89101
      Clark
      MF
      40
      40
      2003
      7310000.00
      MAI
      10-01-2021
      0.95
      0
      6
      08-31-2021
      553944.00
      214704.00
      339240.00
      329240.00
      UW
      CREFC
      10-01-2021
    
    false
  
  
    Prospectus Loan ID
    28
    04-12-2022
    05-11-2022
    UBS AG
    11-27-2019
    10000000.00
    120
    12-06-2029
    270
    0.0485
    0.0485
    3
    1
    0
    01-06-2020
    true
    1
    PP
    2
    60917.63
    9499623.13
    1
    44
    44
    0
    false
    true
    true
    false
    false
    01-05-2022
    09-05-2029
    09-05-2029
    
      Wyndham National Hotel Portfolio
      LO
      3729
      3729
      215000000.00
      MAI
      08-01-2019
      0.54
      0.56
      X
      07-31-2021
      12-31-2020
      12-31-2021
      40124437.00
      66616956.00
      19696927.63
      45884796.16
      20427509.37
      20732159.84
      17862956.33
      18067481.60
      UW
      10599669.00
      1.93
      1.9559
      1.69
      1.7045
      F
      F
    
    false
    false
    9410277.09
    60917.63
    0.0485
    0.0001622
    38033.20
    22884.43
    0.00
    9387392.66
    9387392.66
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28-001
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 2307 WYOMING AVENUE
      2307 WYOMING AVENUE
      Gillette
      WY
      82718
      Campbell
      LO
      154
      154
      2001
      2017
      15100000.00
      MAI
      08-01-2019
      0.26
      0.28
      6
      07-31-2021
      12-31-2020
      12-31-2021
      2310800.00
      2664251.00
      575717.40
      823875.53
      1735082.60
      1840375.47
      1631933.92
      1733805.43
      UW
      CREFC
      798542.00
      2.3046
      2.1712
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-002
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 2111 CAMINO DEL LLANO
      2111 CAMINO DEL LLANO
      Belen
      NM
      87002
      Valencia
      LO
      158
      158
      1994
      10800000.00
      MAI
      08-01-2019
      0.90
      0.88
      6
      07-31-2021
      12-31-2020
      12-31-2021
      1737683.00
      3007303.00
      735540.91
      2127428.09
      1002142.09
      879874.91
      885187.61
      759582.79
      UW
      CREFC
      648648.00
      1.3564
      1.171
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-003
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 1170 W FLAMING GORGE WAY
      1170 WEST FLAMING GORGE WAY
      Green River
      WY
      82935
      Sweetwater
      LO
      192
      192
      1997
      2017
      13300000.00
      MAI
      08-01-2019
      0.52
      0.52
      6
      07-31-2021
      12-31-2020
      12-31-2021
      2025881.00
      3126577.00
      680832.59
      1807678.31
      1345048.41
      1318898.69
      1220545.09
      1193835.61
      UW
      CREFC
      619328.00
      2.1295
      1.9276
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-004
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 1731 SOUTH SUNRIDGE DRIVE
      1731 SOUTH SUNRIDGE DRIVE
      Yuma
      AZ
      85365
      Yuma
      LO
      119
      119
      1999
      2016
      11000000.00
      MAI
      08-01-2019
      0.60
      0.60
      6
      07-31-2021
      12-31-2020
      12-31-2021
      1587109.00
      2795063.00
      698234.78
      1931960.89
      888874.22
      863102.11
      782374.86
      751299.59
      UW
      CREFC
      556018.00
      1.5522
      1.3512
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-005
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 451 HALLIGAN DRIVE
      451 HALLIGAN DRIVE
      North Platte
      NE
      69101
      Lincoln
      LO
      135
      135
      2005
      2017
      8700000.00
      MAI
      08-01-2019
      0.44
      0.41
      6
      07-31-2021
      12-31-2020
      12-31-2021
      1399957.00
      2552286.00
      589469.69
      1847521.58
      810487.31
      704764.42
      710143.27
      602672.98
      UW
      CREFC
      422926.00
      1.6664
      1.425
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-006
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 1608 E BUSINESS US 60
      1608 WEST BUSINESS HIGHWAY 60
      Dexter
      MO
      63841
      Stoddard
      LO
      133
      133
      1997
      9200000.00
      MAI
      08-01-2019
      0.51
      0.52
      6
      07-31-2021
      12-31-2020
      12-31-2021
      1556243.00
      2447723.00
      570504.13
      1259691.69
      985738.87
      1188031.31
      898358.99
      1090122.39
      UW
      CREFC
      394915.00
      3.0083
      2.7603
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-007
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 1127 PONY EXPRESS HIGHWAY
      1127 PONY EXPRESS HIGHWAY
      Marysville
      KS
      66508
      Marshall
      LO
      139
      139
      1999
      9300000.00
      MAI
      08-01-2019
      0.42
      0.43
      6
      07-31-2021
      12-31-2020
      12-31-2021
      1546525.00
      2330598.00
      652837.45
      1377154.94
      893687.55
      953443.06
      805511.51
      860219.14
      UW
      CREFC
      392493.00
      2.4291
      2.1916
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-008
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 1130B B EAST 16TH STREET
      1130B EAST 16TH STREET
      Wellington
      KS
      67152
      Sumner
      LO
      110
      110
      2015
      8900000.00
      MAI
      08-01-2019
      0.85
      0.87
      6
      07-31-2021
      12-31-2020
      12-31-2021
      1531163.00
      2051516.00
      740604.33
      1195577.48
      790558.67
      855938.52
      711520.07
      773877.88
      UW
      CREFC
      368794.00
      2.3209
      2.0984
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-009
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 2680 AIRPORT ROAD
      2680 AIRPORT ROAD
      Santa Teresa
      NM
      88008
      Dona Ana
      LO
      56
      56
      2014
      5600000.00
      MAI
      08-01-2019
      0.66
      0.64
      6
      07-31-2021
      12-31-2020
      12-31-2021
      1228105.00
      1703497.00
      408774.18
      882812.91
      819330.82
      820684.09
      752305.90
      752544.21
      UW
      CREFC
      359175.00
      2.2849
      2.0952
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-010
    04-12-2022
    05-11-2022
    
      SUPER 8 - 720 ROYAL PARKWAY
      720 ROYAL PARKWAY
      Nashville
      TN
      37214
      Davidson
      LO
      103
      103
      1989
      2017
      8000000.00
      MAI
      08-01-2019
      0.49
      0.51
      6
      07-31-2021
      12-31-2020
      12-31-2021
      831487.00
      1346854.00
      524549.93
      1091090.62
      306937.07
      255763.38
      255036.35
      201889.22
      UW
      CREFC
      341174.00
      0.7496
      0.5917
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-011
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 1051 NORTH MARKET STREET
      1051 NORTH MARKET STREET
      Hearne
      TX
      77859
      Robertson
      LO
      140
      140
      1999
      2016
      9300000.00
      MAI
      08-01-2019
      0.55
      0.56
      6
      07-31-2021
      12-31-2020
      12-31-2021
      1529467.00
      2482379.00
      672443.60
      1580039.37
      857023.40
      902339.63
      761303.48
      803044.47
      UW
      CREFC
      335299.00
      2.6911
      2.395
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-012
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 2700 NORTH DIERS PARKWAY
      2700 NORTH DIERS PARKWAY
      Fremont
      NE
      68025
      Dodge
      LO
      100
      100
      2007
      2018
      6400000.00
      MAI
      08-01-2019
      0.49
      0.47
      6
      07-31-2021
      12-31-2020
      12-31-2021
      1108779.00
      1664809.00
      449521.46
      1116936.72
      659257.54
      547872.28
      589891.54
      481279.92
      UW
      CREFC
      312846.00
      1.7512
      1.5383
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-013
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 95 SPRUCE ROAD
      95 SPRUCE ROAD
      Elko
      NV
      89801
      Elko
      LO
      119
      119
      1999
      6500000.00
      MAI
      08-01-2019
      0.68
      0.65
      6
      07-31-2021
      12-31-2020
      12-31-2021
      1520732.00
      1857945.00
      513165.98
      1019217.31
      1007566.02
      838727.69
      929759.42
      764409.89
      UW
      CREFC
      306893.00
      2.7329
      2.4908
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-014
    04-12-2022
    05-11-2022
    
      SUPER 8 - 2545 CORNHUSKER HIGHWAY
      2545 CORNHUSKER HIGHWAY
      Lincoln
      NE
      68521
      Lancaster
      LO
      132
      132
      1983
      2016
      5500000.00
      MAI
      08-01-2019
      0.40
      0.40
      6
      07-31-2021
      12-31-2020
      12-31-2021
      618796.00
      930337.00
      455536.83
      748190.92
      163259.17
      182146.08
      129023.89
      144932.60
      UW
      CREFC
      302043.00
      0.603
      0.4798
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-015
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 1110 SE 4TH STREET
      1110 SE 4TH STREET
      Hermiston
      OR
      97838
      Umatilla
      LO
      86
      86
      2002
      6500000.00
      MAI
      08-01-2019
      0.64
      0.69
      6
      07-31-2021
      12-31-2020
      12-31-2021
      988922.00
      1405718.00
      417576.77
      857610.38
      571345.23
      548107.62
      518443.15
      491878.90
      UW
      CREFC
      297581.00
      1.8418
      1.6529
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-016
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 2300 VALLEY WEST COURT
      2300 VALLEY WEST COURT
      Clinton
      IA
      52732
      Clinton
      LO
      123
      123
      2005
      4500000.00
      MAI
      08-01-2019
      0.47
      0.47
      6
      07-31-2021
      12-31-2020
      12-31-2021
      1062695.00
      1457478.00
      559789.60
      961634.41
      502905.40
      495843.59
      444896.24
      437544.47
      UW
      CREFC
      265752.00
      1.8658
      1.6464
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-017
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 800 W LARAMIE STREET
      800 WEST LARAMIE STREET
      Guernsey
      WY
      82214
      Platte
      LO
      95
      95
      1978
      2017
      4300000.00
      MAI
      08-01-2019
      0.63
      0.66
      6
      07-31-2021
      12-31-2020
      12-31-2021
      929521.00
      1305805.00
      351215.04
      703878.33
      578305.96
      601926.67
      527648.12
      549694.47
      UW
      CREFC
      264432.00
      2.2763
      2.0787
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-018
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 22 NORTH FRONTAGE ROAD
      22 NORTH FRONTAGE ROAD
      Pecos
      TX
      79772
      Reeves
      LO
      61
      61
      2001
      2015
      5200000.00
      MAI
      08-01-2019
      0.57
      0.59
      6
      07-31-2021
      12-31-2020
      12-31-2021
      902531.00
      1329337.00
      329048.57
      716579.80
      573482.43
      612757.20
      523325.43
      559583.72
      UW
      CREFC
      262108.00
      2.3378
      2.1349
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-019
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 123 WESTVACO ROAD
      123 WESTVACO ROAD
      Low Moor
      VA
      24457
      Alleghany
      LO
      30
      30
      2009
      3700000.00
      MAI
      08-01-2019
      0.65
      0.71
      6
      07-31-2021
      12-31-2020
      12-31-2021
      818825.00
      1408060.00
      317711.38
      927765.20
      501113.62
      480294.80
      448121.90
      423972.40
      UW
      CREFC
      246849.00
      1.9457
      1.7175
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-020
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 2006 NORTH MERRILL AVENUE
      2006 NORTH MERRILL AVENUE
      Glendive
      MT
      59330
      Dawson
      LO
      74
      74
      2014
      4200000.00
      MAI
      08-01-2019
      0.60
      0.58
      6
      07-31-2021
      12-31-2020
      12-31-2021
      986233.00
      1756332.00
      373087.65
      1123142.87
      613145.35
      633189.13
      545593.39
      562935.85
      UW
      CREFC
      240361.00
      2.6343
      2.342
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-021
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 1710 JEFFERSON STREET
      1710 JEFFERSON STREET
      Jefferson City
      MO
      65109
      Cole
      LO
      77
      77
      1991
      2014
      5200000.00
      MAI
      08-01-2019
      0.27
      0.25
      6
      07-31-2021
      12-31-2020
      12-31-2021
      241775.00
      408552.00
      308005.77
      522861.61
      -66230.77
      -114309.61
      -84238.61
      -130651.69
      UW
      CREFC
      219733.00
      -0.5202
      -0.5945
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-022
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 1625 STILLWATER AVENUE
      1625 STILLWATER AVENUE
      Cheyenne
      WY
      82009
      Laramie
      LO
      60
      60
      1999
      2017
      4300000.00
      MAI
      08-01-2019
      0.69
      0.71
      6
      07-31-2021
      12-31-2020
      12-31-2021
      862050.00
      1670366.00
      400547.93
      1236912.31
      461502.07
      433453.69
      397533.91
      366639.05
      UW
      CREFC
      219620.00
      1.9736
      1.6694
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-023
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 8233 AIRLINE HIGHWAY
      8233 AIRLINE HIGHWAY
      Livonia
      LA
      70755
      Pointe Coupee Parish
      LO
      60
      60
      2013
      4200000.00
      MAI
      08-01-2019
      0.61
      0.63
      6
      07-31-2021
      12-31-2020
      12-31-2021
      775281.00
      1099037.00
      302903.85
      632398.05
      472377.15
      466638.95
      429158.51
      422677.47
      UW
      CREFC
      215882.00
      2.1615
      1.9579
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-024
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 6390 US-93
      6390 US-93
      Whitefish
      MT
      59937
      Flathead
      LO
      64
      64
      1991
      2017
      4000000.00
      MAI
      08-01-2019
      0.66
      0.63
      6
      07-31-2021
      12-31-2020
      12-31-2021
      869195.00
      1304850.00
      378202.47
      827835.07
      490992.53
      477014.93
      440281.69
      424820.93
      UW
      CREFC
      200168.00
      2.383
      2.1223
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-025
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 707 EAST WEBSTER STREET
      707 EAST WEBSTER STREET
      Morrill
      NE
      69358
      Scotts Bluff
      LO
      97
      97
      1998
      2016
      3300000.00
      MAI
      08-01-2019
      0.35
      0.36
      6
      07-31-2021
      12-31-2020
      12-31-2021
      789288.00
      1384923.00
      420719.37
      1068978.31
      368568.63
      315944.69
      311764.83
      260547.77
      UW
      CREFC
      185621.00
      1.702
      1.4036
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-026
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 777 WEST HWY 21
      777 WEST HIGHWAY 21
      Milford
      UT
      84751
      Beaver
      LO
      75
      75
      2002
      3400000.00
      MAI
      08-01-2019
      0.59
      0.54
      6
      07-31-2021
      12-31-2020
      12-31-2021
      847276.00
      1453167.00
      406934.90
      1066469.06
      440341.10
      386697.94
      381527.86
      328571.26
      UW
      CREFC
      176737.00
      2.1879
      1.859
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-027
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 3522 NORTH HIGHWAY 59
      3522 NORTH HIGHWAY 59 DOUGLAS
      Douglas
      WY
      82633
      Converse
      LO
      112
      112
      2007
      2014
      1900000.00
      MAI
      08-01-2019
      0.29
      0.61
      6
      07-31-2021
      12-31-2020
      12-31-2021
      392191.00
      1306611.00
      438495.93
      936161.26
      -46304.93
      370449.74
      -82247.93
      318185.30
      UW
      CREFC
      170469.00
      2.1731
      1.8665
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-028
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 108 6TH AVENUE
      108 6TH AVENUE
      Edgemont
      SD
      57735
      Fall River
      LO
      55
      55
      1987
      2017
      3100000.00
      MAI
      08-01-2019
      0.50
      0.62
      6
      07-31-2021
      12-31-2020
      12-31-2021
      707967.00
      914161.00
      294410.93
      474110.35
      413556.07
      440050.65
      378394.11
      403484.21
      UW
      CREFC
      161892.00
      2.7181
      2.4923
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-029
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 2200 E SOUTH AVENUE
      2200 EAST SOUTH AVENUE
      McAlester
      OK
      74501
      Pittsburg
      LO
      61
      61
      2011
      3700000.00
      MAI
      08-01-2019
      0.64
      0.68
      6
      07-31-2021
      12-31-2020
      12-31-2021
      654769.00
      1039434.00
      294473.32
      602319.68
      360295.68
      437114.32
      322949.92
      395536.96
      UW
      CREFC
      156485.00
      2.7933
      2.5276
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-030
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 128 SOUTH WILLOW ROAD
      128 SOUTH WILLOW ROAD
      Missouri Valley
      IA
      51555
      Harrison
      LO
      41
      41
      2006
      2700000.00
      MAI
      08-01-2019
      0.66
      0.61
      6
      07-31-2021
      12-31-2020
      12-31-2021
      750032.00
      1306611.00
      369367.20
      958689.93
      380664.80
      347921.07
      327663.36
      295656.63
      UW
      CREFC
      132349.00
      2.6288
      2.2339
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-031
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 1005 HIGHWAY 285
      1005 HIGHWAY 285
      Vaughn
      NM
      88353
      Guadalupe
      LO
      60
      60
      1998
      2000000.00
      MAI
      08-01-2019
      0.80
      0.75
      6
      07-31-2021
      12-31-2020
      12-31-2021
      872949.00
      1564380.00
      424124.35
      1144395.78
      448824.65
      419984.22
      386032.89
      357409.02
      UW
      CREFC
      132068.00
      3.18
      2.7062
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-032
    04-12-2022
    05-11-2022
    
      DAYS INN - 3431 14TH AVENUE
      3431 14TH AVENUE
      Fargo
      ND
      58103
      Cass
      LO
      74
      74
      1993
      2500000.00
      MAI
      08-01-2019
      0.70
      0.71
      6
      07-31-2021
      12-31-2020
      12-31-2021
      589924.00
      1271850.00
      389836.82
      1066374.18
      200087.18
      205475.82
      152177.46
      154601.82
      UW
      CREFC
      112584.00
      1.825
      1.3732
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-033
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 2505 US 69
      2505 US 69
      Fort Scott
      KS
      66701
      Bourbon
      LO
      70
      70
      2001
      1000000.00
      MAI
      08-01-2019
      0.52
      0.56
      6
      07-31-2021
      12-31-2020
      12-31-2021
      558461.00
      1047624.00
      424024.42
      856237.79
      134436.58
      191386.21
      97095.94
      149481.25
      UW
      CREFC
      96804.00
      1.977
      1.5441
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-034
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 3475 UNION ROAD
      3475 UNION ROAD
      Buffalo
      NY
      14225
      Erie
      LO
      56
      56
      2003
      3800000.00
      MAI
      08-01-2019
      0.58
      0.57
      6
      07-31-2021
      12-31-2020
      12-31-2021
      508097.00
      920644.00
      417848.03
      844436.07
      90248.97
      76207.93
      53614.41
      39382.17
      UW
      CREFC
      93440.00
      0.8155
      0.4214
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-035
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 1706 NORTH PARK DRIVE
      1706 NORTH PARK DRIVE
      Winslow
      AZ
      86047
      Navajo
      LO
      72
      72
      1982
      1400000.00
      MAI
      08-01-2019
      0.85
      0.79
      6
      07-31-2021
      12-31-2020
      12-31-2021
      531988.00
      1046396.00
      389260.55
      922494.44
      142727.45
      123901.56
      101162.41
      82045.72
      UW
      CREFC
      90006.00
      1.3765
      0.9115
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-036
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 2005 EAST DALEY STREET
      2005 DALEY STREET
      Rawlins
      WY
      82301
      Carbon
      LO
      62
      62
      2006
      2017
      2700000.00
      MAI
      08-01-2019
      0.56
      0.54
      6
      07-31-2021
      12-31-2020
      12-31-2021
      653471.00
      1214291.00
      355847.68
      995410.16
      297623.32
      218880.84
      245558.76
      170309.20
      UW
      CREFC
      86454.00
      2.5317
      1.9699
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-037
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 1177 E 16TH STREET
      1177 EAST 16TH STREET
      Wellington
      KS
      67152
      Sumner
      LO
      80
      80
      1993
      1000000.00
      MAI
      08-01-2019
      0.22
      0.28
      6
      07-31-2021
      12-31-2020
      12-31-2021
      490686.00
      1390369.00
      432025.59
      1213857.11
      58660.41
      176511.89
      8988.69
      120897.13
      UW
      CREFC
      79469.00
      2.2211
      1.5213
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-038
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 35450 YERMO ROAD
      35450 YERMO ROAD
      Yermo
      CA
      92398
      San Bernardino
      LO
      65
      65
      2002
      2200000.00
      MAI
      08-01-2019
      0.50
      0.51
      6
      07-31-2021
      12-31-2020
      12-31-2021
      444760.00
      1205992.00
      474699.57
      1214061.17
      -29939.57
      -8069.17
      -74377.21
      -56308.85
      UW
      CREFC
      77531.00
      -0.104
      -0.7262
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-039
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 2407 EAST HOLLAND AVENUE
      2407 EAST HOLLAND AVENUE
      Alpine
      TX
      79830
      Brewster
      LO
      40
      40
      2002
      2014
      2100000.00
      MAI
      08-01-2019
      0.61
      0.62
      6
      07-31-2021
      12-31-2020
      12-31-2021
      423679.00
      1243983.00
      481065.43
      1158764.07
      -57386.43
      85218.93
      -102474.87
      35459.61
      UW
      CREFC
      64271.00
      1.3259
      0.5517
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-040
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 620 SOUDER ROAD
      620 SOUDER ROAD
      Brunswick
      MD
      21716
      Frederick
      LO
      25
      25
      2014
      800000.00
      MAI
      08-01-2019
      0.38
      0.42
      6
      07-31-2021
      12-31-2020
      12-31-2021
      339573.00
      822563.00
      325278.06
      792987.16
      14294.94
      29575.84
      -15279.14
      -3326.68
      UW
      CREFC
      58481.00
      0.5057
      -0.0568
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-041
    04-12-2022
    05-11-2022
    
      BAYMONT INN & SUITES - 100 15TH STREET SOUTHEAST
      100 15TH STREET SOUTHEAST
      Glenwood
      MN
      56334
      Pope
      LO
      56
      56
      2012
      1900000.00
      MAI
      08-01-2019
      0.52
      0.62
      6
      07-31-2021
      12-31-2020
      12-31-2021
      472500.00
      1187573.00
      408294.86
      1083103.25
      64205.14
      104469.75
      23382.98
      56966.83
      UW
      CREFC
      44016.00
      2.3734
      1.2942
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-042
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 109 EAST COMMERCE STREET
      109 EAST COMMERCE STREET
      Sharon Springs
      KS
      67758
      Wallace
      LO
      50
      50
      1997
      500000.00
      MAI
      08-01-2019
      0.23
      0.27
      6
      07-31-2021
      12-31-2020
      12-31-2021
      299094.00
      659475.00
      300058.36
      696403.39
      -964.36
      -36928.39
      -28436.84
      -63307.39
      UW
      CREFC
      36551.00
      -1.0103
      -1.732
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-043
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 4000 SISKIYOU AVENUE
      4000 SISKIYOU AVENUE
      Dunsmuir
      CA
      96025
      Siskiyou
      LO
      21
      21
      2007
      2017
      400000.00
      MAI
      08-01-2019
      0.80
      0.74
      6
      07-31-2021
      12-31-2020
      12-31-2021
      410968.00
      778731.00
      319028.57
      761463.03
      91939.43
      17267.97
      60906.55
      -13881.27
      UW
      CREFC
      29240.00
      0.5905
      -0.4747
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    28-044
    04-12-2022
    05-11-2022
    
      TRAVELODGE - 98 MOFFAT AVENUE
      98 MOFFAT AVENUE
      Yampa
      CO
      80483
      Routt
      LO
      37
      37
      2001
      900000.00
      MAI
      08-01-2019
      0.33
      0.35
      6
      07-31-2021
      12-31-2020
      12-31-2021
      417009.00
      751505.00
      325311.40
      708285.57
      91697.60
      43219.43
      60892.52
      13159.23
      UW
      CREFC
      23621.00
      1.8297
      0.557
      F
      07-31-2021
    
    false
  
  
    Prospectus Loan ID
    29
    04-12-2022
    05-11-2022
    UBS AG
    09-17-2021
    8550000.00
    120
    10-06-2031
    360
    0.0385
    0.0385
    3
    1
    60
    11-06-2021
    true
    1
    WL
    5
    27431.25
    8550000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2031
    
      ATLAS INDUSTRIAL
      5615, 5725, 5705 NORTH BROADWAY AVENUE
      Park City
      KS
      67219
      Sedgwick
      IN
      190139
      190139
      1945
      2016
      13750000.00
      MAI
      06-03-2021
      1
      6
      01-06-2024
      N
      FMI, INC.
      190139
      08-31-2041
      1074265.04
      43485.30
      1030779.74
      980016.68
      UW
      CREFC
      2.14
      2.04
      F
    
    false
    false
    8550000.00
    27431.25
    0.0385
    0.0001747
    27431.25
    0.00
    0.00
    8550000.00
    8550000.00
    04-06-2022
    1
    false
    27395.62
    0
    0
    B
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    11-04-2021
    8500000.00
    120
    11-06-2031
    360
    0.0387
    0.0387
    3
    1
    0
    12-06-2021
    true
    1
    WL
    2
    39945.85
    8487466.65
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2031
    
      HAMPTON INN & SUITES MIDDLEBURG
      1735 JEREMIAH STREET
      Middleburg
      FL
      32068
      Clay
      LO
      81
      81
      2020
      14250000.00
      MAI
      10-01-2021
      0.78
      6
      01-06-2024
      N
      09-30-2021
      3141667.58
      1781874.84
      1359792.74
      1234126.03
      UW
      CREFC
      2.84
      2.57
      F
    
    false
    false
    8437848.72
    39945.85
    0.0387
    0.0001747
    27212.06
    12733.79
    0.00
    8425114.93
    8425114.93
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    04-12-2022
    05-11-2022
    WFB
    09-14-2021
    8400000.00
    120
    10-11-2031
    360
    0.03429
    0.03429
    3
    1
    0
    11-11-2021
    true
    1
    WL
    2
    37387.63
    8373994.88
    1
    1
    1
    5
    false
    true
    false
    false
    false
    04-10-2031
    
      TREAT PLAZA
      4411, 4425 AND 4475 TREAT BOULEVARD
      Concord
      CA
      94521
      Contra Costa
      RT
      44524
      44524
      1977
      2019
      13350000.00
      MAI
      08-10-2021
      0.88
      6
      01-11-2024
      N
      PASTA PRIMAVERA
      3128
      KODIAK KETO
      2885
      12-31-2026
      INTERNATIONAL MARKET & GRILL
      2856
      12-31-2023
      08-31-2021
      1169182.13
      313338.94
      855843.19
      816507.00
      UW
      CREFC
      1.91
      1.82
      F
    
    false
    false
    8320732.19
    37387.63
    0.03429
    0.0001747
    23776.49
    13611.14
    0.00
    8307121.05
    8307121.05
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    04-12-2022
    05-11-2022
    Column Financial, Inc.
    11-03-2021
    8150000.00
    120
    11-06-2031
    360
    0.03921
    0.03921
    3
    1
    24
    12-06-2021
    true
    1
    WL
    5
    26630.13
    8150000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-05-2031
    
      MULBERRY OFFICE
      101 WEST MULBERRY BOULEVARD
      Savannah
      GA
      31322
      Chatham
      OF
      51478
      51478
      2007
      11250000.00
      MAI
      09-09-2021
      1
      6
      01-06-2024
      N
      SAVANNAH PRIMARY CARE ASSOCIATES
      12308
      07-31-2026
      CHOATE CONSTRUCTION COMPANY
      9358
      09-30-2024
      AEROTEK, INC.
      5909
      12-31-2023
      09-30-2021
      1370420.07
      445981.79
      924438.27
      862664.67
      UW
      CREFC
      2.00
      1.87
      F
    
    false
    false
    8150000.00
    26630.12
    0.03921
    0.0001747
    26630.12
    0.00
    0.00
    8150000.00
    8150000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    11-01-2021
    8100000.00
    120
    11-06-2031
    360
    0.0425
    0.0425
    3
    1
    60
    12-06-2021
    true
    1
    WL
    5
    28687.50
    8100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2031
    
      PASADENA TECHNOLOGY CENTER
      2670-2674 EAST WALNUT STREET AND 89-91 SAN GABRIEL BOULEVARD
      Pasadena
      CA
      91107
      Los Angeles
      IN
      31619
      31619
      1947
      2008
      11700000.00
      MAI
      10-07-2021
      1
      6
      01-06-2024
      N
      MATERIA
      16006
      12-31-2023
      GLASSIMETAL TECHNOLOGY
      10173
      03-31-2024
      FASTDETECT
      5440
      01-31-2024
      08-31-2021
      913998.00
      208035.00
      705963.00
      688495.00
      UW
      CREFC
      1.48
      1.44
      F
    
    false
    false
    8100000.00
    28687.50
    0.0425
    0.0001747
    28687.50
    0.00
    0.00
    8100000.00
    8100000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    04-12-2022
    05-11-2022
    UBS AG
    11-08-2021
    8000000.00
    120
    11-06-2031
    0
    0.03015
    0.03015
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    20100.00
    8000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2031
    
      ANCHOR COURT INDUSTRIAL
      2001, 2089, 2151, & 2192 ANCHOR COURT
      Thousand Oaks
      CA
      91320
      Ventura
      IN
      126646
      126646
      1979
      22900000.00
      MAI
      09-19-2021
      1
      6
      01-06-2024
      N
      FC MANAGEMENT SERVICES
      23418
      11-30-2024
      SPORTS ACADEMY, LLC
      22390
      05-31-2029
      ARENA MARBLE & GRANITE
      22095
      09-30-2023
      08-31-2021
      1525244.72
      284764.44
      1240480.28
      1165689.80
      UW
      CREFC
      5.07
      4.77
      F
    
    false
    false
    8000000.00
    20100.00
    0.03015
    0.0001747
    20100.00
    0.00
    0.00
    8000000.00
    8000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    02-28-2020
    8000000.00
    120
    03-06-2030
    360
    0.0395
    0.0395
    3
    1
    0
    04-06-2020
    true
    1
    WL
    2
    37962.98
    7756542.75
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-05-2029
    
      WILLOW PLAZA
      2329 WEST WILLOW ROAD
      Enid
      OK
      73703
      Garfield
      RT
      108095
      108095
      1984
      2001
      10700000.00
      MAI
      12-30-2019
      0.88
      6
      01-06-2024
      N
      JUMBO FOODS
      48919
      01-31-2025
      ACE HARDWARE
      8450
      01-31-2026
      ST. MARYS CENTER FOR REHAB
      8110
      02-28-2023
      08-31-2021
      1047392.27
      269639.18
      777753.10
      707491.35
      UW
      CREFC
      1.71
      1.55
      F
    
    false
    false
    7707431.82
    37962.98
    0.0395
    0.0001747
    25370.30
    12592.68
    0.00
    7694839.14
    7694839.14
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    04-12-2022
    05-11-2022
    Column Financial, Inc.
    09-23-2021
    7450000.00
    120
    10-06-2031
    0
    0.0334
    0.0334
    3
    1
    120
    11-06-2021
    true
    1
    WL
    3
    20735.83
    7450000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-05-2031
    
      WOODS CROSSING APARTMENTS
      1384 CAMBRIDGE BELTWAY
      Cambridge
      MD
      21613
      Dorchester
      MF
      96
      96
      1990
      11475000.00
      MAI
      07-27-2021
      0.97
      6
      10-06-2024
      N
      07-31-2021
      1125842.70
      433767.80
      692074.90
      666239.74
      UW
      CREFC
      2.74
      2.64
      F
    
    false
    false
    7450000.00
    20735.83
    0.0334
    0.0001747
    20735.83
    0.00
    0.00
    7450000.00
    7450000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    09-28-2021
    7250000.00
    120
    10-06-2031
    360
    0.03766
    0.03766
    3
    1
    0
    11-06-2021
    true
    1
    WL
    2
    33641.74
    7228948.99
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2031
    
      AYLETT CROSSING
      4915-4917 RICHMOND TAPPAHANNOCK HIGHWAY
      Aylett
      VA
      23009
      King William
      RT
      70178
      70178
      2001
      10500000.00
      MAI
      05-15-2021
      0.98
      6
      01-06-2024
      N
      Food Lion
      33778
      10-30-2031
      Family Dollar
      8000
      12-31-2025
      Vinnys Italian Grill
DBA Name: VitoConigliaro  Ant
      4200
      12-31-2022
      07-31-2021
      1051246.04
      299880.76
      751365.28
      698731.78
      UW
      CREFC
      1.86
      1.73
      F
      03-28-2022
    
    false
    false
    7185685.87
    33641.74
    0.03766
    0.0001747
    22551.08
    11090.66
    0.00
    7174595.21
    7174595.21
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38
    04-12-2022
    05-11-2022
    UBS AG
    11-04-2021
    6800000.00
    120
    11-06-2031
    360
    0.04066
    0.04066
    3
    1
    36
    12-06-2021
    true
    1
    WL
    5
    23040.67
    6800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2031
    
      JO BORGEN PLAZA
      248 & 250 BENDIGO BLVD S & 249 MAIN AVE S
      North Bend
      WA
      98045
      King
      RT
      26187
      26187
      1980
      10500000.00
      MAI
      09-20-2021
      1
      6
      01-06-2024
      N
      BARTELL DRUGS
      15727
      11-30-2028
      UPS STORE
      1864
      06-30-2027
      FRANKIES PIZZA
      1717
      03-31-2024
      09-30-2021
      770072.00
      143028.78
      627043.22
      603194.58
      UW
      CREFC
      1.60
      1.54
      F
    
    false
    false
    6800000.00
    23040.67
    0.04066
    0.0001747
    23040.67
    0.00
    0.00
    6800000.00
    6800000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    04-12-2022
    05-11-2022
    Column Financial, Inc.
    09-23-2021
    6500000.00
    120
    10-06-2031
    0
    0.0364
    0.0364
    3
    1
    120
    11-06-2021
    true
    1
    WL
    3
    19716.67
    6500000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-05-2031
    
      CLUBSIDE APARTMENTS
      1020 CAPRI ISLAND BOULEVARD
      Venice
      FL
      34292
      Sarasota
      MF
      77
      77
      1987
      2017
      10400000.00
      MAI
      07-22-2021
      0.95
      6
      10-06-2024
      N
      07-31-2021
      968219.64
      400193.50
      568026.14
      545908.22
      UW
      CREFC
      2.37
      2.28
      F
    
    false
    false
    6500000.00
    19716.67
    0.0364
    0.0001747
    19716.67
    0.00
    0.00
    6500000.00
    6500000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    10-26-2021
    6300000.00
    120
    11-06-2031
    360
    0.0449
    0.0449
    3
    1
    36
    12-06-2021
    true
    1
    WL
    5
    23572.50
    6300000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    08-05-2031
    
      PA & IL Self Storage Portfolio
      SS
      139001
      1032
      1032
      9930000.00
      0.98
      01-06-2024
      N
      09-30-2021
      879073.00
      309917.00
      569157.00
      546309.00
      UW
      1.49
      1.43
      F
    
    false
    false
    6300000.00
    23572.50
    0.0449
    0.0001747
    23572.50
    0.00
    0.00
    6300000.00
    6300000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40-001
    04-12-2022
    05-11-2022
    
      HERMITAGE STORAGE PORTFOLIO
      102 EAST HIGH STREET; 6003 EAST STATE STREET; 1704 WEST MAIN STREET EXTENSION
      Sharpsville, Hermitage, Grove City
      PA
      16148
      Mercer
      SS
      81958
      81958
      628
      628
      2002
      6360000.00
      MAI
      08-27-2021
      0.98
      0
      6
      09-30-2021
      546454.00
      167999.00
      378454.00
      365873.00
      UW
      CREFC
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    40-002
    04-12-2022
    05-11-2022
    
      COUNTRY VIEW STORAGE
      371 WEST FRONTAGE ROAD
      Staunton
      IL
      62088
      Macoupin
      SS
      35043
      35043
      240
      240
      1947
      1780000.00
      MAI
      08-26-2021
      1
      0
      6
      09-30-2021
      180023.00
      73053.00
      106971.00
      100184.00
      UW
      CREFC
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    40-003
    04-12-2022
    05-11-2022
    
      THE ATTIC SELF STORAGE
      555 GOUCHER STREET
      Johnstown
      PA
      15905
      Cambria
      SS
      22000
      22000
      164
      164
      1999
      1400000.00
      MAI
      08-27-2021
      0.99
      0
      6
      09-30-2021
      152596.00
      68864.00
      83732.00
      80252.00
      UW
      CREFC
      10-11-2021
    
    false
  
  
    Prospectus Loan ID
    41
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    10-07-2021
    6200000.00
    120
    10-06-2031
    360
    0.0415
    0.0415
    3
    1
    0
    11-06-2021
    true
    1
    WL
    2
    30138.41
    6183293.63
    1
    4
    4
    0
    false
    true
    false
    false
    false
    07-05-2031
    
      Michigan 4 MHC Portfolio
      MI
      MH
      360
      360
      13580000.00
      0.78
      01-06-2024
      N
      08-31-2021
      1460253.00
      699994.00
      760259.00
      742259.00
      UW
      2.10
      2.05
      F
    
    false
    false
    6148813.46
    30138.41
    0.0415
    0.0001747
    21264.65
    8873.76
    0.00
    6139939.70
    6139939.70
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41-001
    04-12-2022
    05-11-2022
    
      HARPER COMMONS MHC
      993 EAST MICHIGAN AVENUE
      Battle Creek
      MI
      49014
      Calhoun
      MH
      100
      100
      1960
      4260000.00
      MAI
      08-06-2021
      0.81
      0
      6
      08-31-2021
      418243.00
      187867.00
      230376.00
      225376.00
      UW
      CREFC
      08-19-2021
    
    false
  
  
    Prospectus Loan ID
    41-002
    04-12-2022
    05-11-2022
    
      CREEKSIDE ESTATES MHC
      20665 TELEGRAPH ROAD
      Brownstown
      MI
      48183
      Wayne
      MH
      90
      90
      1951
      3830000.00
      MAI
      08-05-2021
      0.83
      0
      6
      08-31-2021
      392505.00
      163624.00
      228881.00
      224381.00
      UW
      CREFC
      08-19-2021
    
    false
  
  
    Prospectus Loan ID
    41-003
    04-12-2022
    05-11-2022
    
      RIVERVIEW ESTATES MHC
      3407 WEST MOUNT HOPE AVENUE
      Lansing
      MI
      48911
      Ingham
      MH
      90
      90
      1960
      3320000.00
      MAI
      08-06-2021
      0.73
      0
      6
      08-31-2021
      367253.00
      168503.00
      198750.00
      194250.00
      UW
      CREFC
      08-19-2021
    
    false
  
  
    Prospectus Loan ID
    41-004
    04-12-2022
    05-11-2022
    
      FLAT ROCK TERRACE MHC
      14210 TELEGRAPH ROAD
      Flat Rock
      MI
      48134
      Monroe
      MH
      80
      80
      1950
      2170000.00
      MAI
      08-05-2021
      0.74
      0
      6
      08-31-2021
      282252.00
      180000.00
      102252.00
      98252.00
      UW
      CREFC
      08-19-2021
    
    false
  
  
    Prospectus Loan ID
    42
    04-12-2022
    05-11-2022
    Column Financial, Inc.
    09-23-2021
    5525000.00
    120
    10-06-2031
    0
    0.0334
    0.0334
    3
    1
    120
    11-06-2021
    true
    1
    WL
    3
    15377.92
    5525000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-05-2031
    
      BEACH BLUFF APARTMENTS
      3210 DISCOVERY WAY
      Jacksonville
      FL
      32224
      Duval
      MF
      88
      88
      1988
      8500000.00
      MAI
      08-03-2021
      1
      6
      10-06-2024
      N
      07-31-2021
      1018692.78
      408298.66
      610394.11
      585345.36
      UW
      CREFC
      3.26
      3.13
      F
    
    false
    false
    5525000.00
    15377.92
    0.0334
    0.0001747
    15377.92
    0.00
    0.00
    5525000.00
    5525000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    10-07-2021
    5500000.00
    60
    10-06-2026
    0
    0.0436
    0.0436
    3
    1
    60
    11-06-2021
    true
    1
    WL
    3
    19983.33
    5500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2026
    
      SOUTH HOLLAND INDUSTRIAL
      16750 VINCENNES AVENUE
      South Holland
      IL
      60473
      Cook
      IN
      202902
      202902
      1970
      9200000.00
      MAI
      08-24-2021
      1
      6
      01-06-2024
      N
      NAVSTAR INTEGRATED SOLUTIONS INC.
      202902
      07-15-2031
      07-31-2021
      883023.00
      320180.00
      562844.00
      522263.00
      UW
      CREFC
      2.31
      2.15
      F
    
    false
    false
    5500000.00
    19983.33
    0.0436
    0.0001747
    19983.33
    0.00
    0.00
    5500000.00
    5500000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44
    04-12-2022
    05-11-2022
    UBS AG
    09-15-2021
    5100000.00
    120
    10-06-2031
    360
    0.036
    0.036
    3
    1
    60
    11-06-2021
    true
    1
    WL
    5
    15300.00
    5100000.00
    1
    2
    2
    0
    true
    true
    true
    false
    false
    11-05-2022
    07-05-2031
    07-05-2031
    
      Walgreens & Rite Aid Portfolio
      MI
      RT
      25920
      8015000.00
      1
      X
      06-30-2021
      505662.63
      24844.26
      480818.37
      471162.48
      UW
      1.73
      1.69
      F
    
    false
    false
    5100000.00
    15300.00
    0.036
    0.0001747
    15300.00
    0.00
    0.00
    5100000.00
    5100000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44-001
    04-12-2022
    05-11-2022
    
      WALGREENS - GREENVILLE
      1420 WEST WASHINGTON STREET
      Greenville
      MI
      48838
      Montcalm
      RT
      14820
      14820
      2004
      5435000.00
      MAI
      06-20-2021
      1
      0
      6
      WALGREENS
      14820
      04-30-2036
      06-30-2021
      329157.22
      15406.13
      313751.09
      312269.09
      UW
      CREFC
      07-01-2021
    
    false
  
  
    Prospectus Loan ID
    44-002
    04-12-2022
    05-11-2022
    
      RITE AID - FLINT
      5018 CLIO ROAD
      Flint
      MI
      48504
      Genesee
      RT
      11100
      11100
      1998
      2580000.00
      MAI
      06-21-2021
      1
      0
      6
      RITE AID
      11100
      09-30-2032
      06-30-2021
      176505.40
      9438.13
      167067.27
      158893.38
      UW
      CREFC
      07-01-2021
    
    false
  
  
    Prospectus Loan ID
    45
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    10-21-2021
    5025000.00
    120
    11-06-2031
    360
    0.0415
    0.0415
    3
    1
    60
    12-06-2021
    true
    1
    WL
    5
    17378.13
    5025000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    08-05-2031
    08-05-2031
    
      FULTON CROSSING
      100-118 HIGHWAY 72
      Corinth
      MS
      38834
      Alcorn
      RT
      179905
      179905
      1992
      8000000.00
      MAI
      06-15-2021
      0.77
      0.77
      6
      X
      Kroger
      45674
      10-31-2030
      Ollie's Family Restaurant
      30000
      11-30-2024
      Planet Fitness
      26000
      06-30-2041
      06-30-2021
      01-01-2022
      03-31-2022
      1006035.32
      256808.00
      383502.82
      93693.99
      622532.50
      163114.01
      523584.75
      138377.01
      UW
      CREFC
      52134.38
      2.12
      3.1287
      1.79
      2.6542
      F
      F
      04-14-2022
    
    false
    false
    5025000.00
    17378.12
    0.0415
    0.0001747
    17378.12
    0.00
    0.00
    5025000.00
    5025000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    46
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    10-19-2021
    5000000.00
    120
    11-06-2031
    360
    0.0362
    0.0362
    3
    1
    0
    12-06-2021
    true
    1
    WL
    2
    22788.50
    4992294.83
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2031
    
      4471 JIMMY LEE SMITH PARKWAY
      4471 JIMMY LEE SMITH PARKWAY
      Hiram
      GA
      30141
      Paulding
      RT
      78346
      78346
      1996
      9500000.00
      MAI
      09-07-2021
      1
      1
      6
      01-06-2024
      N
      big air
      39169
      04-30-2029
      BARGAIN HUNT SUPERSTORES
      21340
      10-31-2025
      THE MESSY CRAB
      6587
      04-30-2029
      07-31-2021
      01-01-2022
      03-31-2022
      986849.00
      259912.00
      216825.00
      48938.23
      770024.00
      210973.77
      703430.00
      194325.27
      UW
      CREFC
      68365.50
      2.82
      3.0859
      2.57
      2.8424
      F
      F
      03-31-2022
    
    false
    false
    4961747.44
    22788.50
    0.0362
    0.0001747
    14967.94
    7820.56
    0.00
    4953926.88
    4953926.88
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    47
    04-12-2022
    05-11-2022
    UBS AG
    09-15-2021
    4615000.00
    120
    10-06-2031
    0
    0.0384
    0.0384
    3
    1
    120
    11-06-2021
    true
    1
    WL
    3
    14768.00
    4615000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2031
    
      880 ACORN
      870 ACORN DRIVE, 880 ACORN DRIVE, 1620 RED OAK STREET AND 1630 RED OAK STREET
      Harrisonburg
      VA
      22802
      Rockingham
      IN
      130185
      130185
      1995
      2017
      7400000.00
      MAI
      06-22-2021
      1
      6
      01-06-2024
      N
      AMERICAN TIRE DISTRIBUTORS, INC.
      130185
      08-31-2031
      549490.31
      66439.61
      483050.70
      442862.08
      UW
      CREFC
      2.69
      2.46
      F
    
    false
    false
    4615000.00
    14768.00
    0.0384
    0.0001747
    14768.00
    0.00
    0.00
    4615000.00
    4615000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    48
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    10-27-2021
    4050000.00
    120
    11-06-2031
    360
    0.0362
    0.0362
    3
    1
    0
    12-06-2021
    true
    1
    WL
    2
    18458.68
    4043758.82
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2031
    
      2701 EAST TIOGA STREET
      2701-2725 EAST TIOGA STREET
      Philadelphia
      PA
      19134
      Philadelphia
      IN
      117100
      117100
      1920
      9000000.00
      MAI
      08-04-2021
      0.99
      6
      01-06-2024
      N
      AGAS MFG INC
      30000
      12-31-2024
      KQT Keystone Quality Transport
      26000
      11-30-2023
      Club 28 LLC
      25600
      04-30-2022
      12-31-2020
      630879.00
      132847.00
      498032.00
      403181.00
      UW
      CREFC
      2.25
      1.82
      F
      03-31-2022
    
    false
    false
    4019015.45
    18458.68
    0.0362
    0.0001747
    12124.03
    6334.65
    0.00
    4012680.80
    4012680.80
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    49
    04-12-2022
    05-11-2022
    WFB
    07-15-2021
    4000000.00
    120
    08-11-2031
    0
    0.035
    0.035
    3
    1
    120
    09-11-2021
    true
    1
    WL
    3
    11666.67
    4000000.00
    1
    2
    2
    0
    true
    true
    true
    false
    false
    01-10-2024
    05-10-2031
    05-10-2031
    
      MM Retail Portfolio
      RT
      14740
      10200000.00
      1
      0.83
      X
      05-31-2021
      01-01-2022
      03-31-2022
      761305.78
      218059.00
      165103.38
      43822.80
      596202.40
      174236.20
      569130.06
      167467.95
      UW
      35000.00
      4.20
      4.9781
      4.01
      4.7847
      F
      F
    
    false
    false
    4000000.00
    11666.67
    0.035
    0.0001747
    11666.67
    0.00
    0.00
    4000000.00
    4000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    49-001
    04-12-2022
    05-11-2022
    
      DIXON BOULEVARD SHOPS - SHELBY
      1108 AND 1114 EAST DIXON BOULEVARD
      Shelby
      NC
      28152
      Cleveland
      RT
      8940
      8940
      2021
      5600000.00
      MAI
      05-28-2021
      1
      1
      6
      Aspen Dental Management  Inc
      3500
      12-31-2030
      Sharonview Federal Credit Union
      2940
      03-31-2031
      Starbucks Coffee Co.
      2500
      02-28-2031
      05-31-2021
      01-01-2022
      03-31-2022
      373164.28
      130086.00
      62501.03
      19063.35
      310663.25
      111022.65
      301495.79
      108730.65
      UW
      CREFC
      20562.00
      5.3994
      5.2879
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    49-002
    04-12-2022
    05-11-2022
    
      MATTRESS FIRM - STARBUCKS - JACKSONVILLE
      4474 TOWN CENTER PARKWAY
      Jacksonville
      FL
      32246
      Duval
      RT
      5800
      5800
      2017
      4600000.00
      MAI
      05-27-2021
      1
      1
      6
      Mattress Firm
      3700
      07-31-2027
      Starbucks Coffee Co.
      2100
      09-30-2027
      05-31-2021
      01-01-2022
      03-31-2022
      388141.50
      87973.00
      102602.35
      24759.45
      285539.14
      63213.55
      267634.27
      58737.30
      UW
      CREFC
      14438.00
      4.3782
      4.0682
      F
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    50
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    10-21-2021
    3970000.00
    120
    11-06-2031
    0
    0.0467
    0.0467
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    15449.92
    3970000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2031
    
      29 WEST 27TH STREET
      29 WEST 27TH STREET
      New York
      NY
      10001
      New York
      MU
      9
      9
      1925
      6000000.00
      MAI
      09-21-2021
      1
      6
      01-06-2024
      N
      URBAN ACTIVE WEAR
      2100
      10-13-2026
      10-31-2021
      478555.00
      190660.00
      287895.00
      283880.00
      UW
      CREFC
      1.53
      1.51
      F
    
    false
    false
    3970000.00
    15449.92
    0.0467
    0.0001747
    15449.92
    0.00
    0.00
    3970000.00
    3970000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    51
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    11-01-2021
    3800000.00
    120
    11-06-2031
    0
    0.0427
    0.0427
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    13521.67
    3800000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    11-05-2023
    08-05-2031
    08-05-2031
    
      506 E 6TH STREET
      506 EAST 6TH STREET
      New York
      NY
      10009
      New York
      MF
      14
      14
      1920
      2020
      5700000.00
      MAI
      10-18-2021
      1
      6
      X
      09-30-2021
      420339.00
      151475.00
      268864.00
      266064.00
      UW
      CREFC
      1.63
      1.62
      F
    
    false
    false
    3800000.00
    13521.67
    0.0427
    0.0001747
    13521.67
    0.00
    0.00
    3800000.00
    3800000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    52
    04-12-2022
    05-11-2022
    WFB
    06-17-2021
    3700000.00
    120
    07-11-2031
    0
    0.04033
    0.04033
    3
    1
    120
    08-11-2021
    true
    1
    WL
    3
    12435.08
    3700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-10-2031
    
      WALGREENS - SOCORRO
      10850 NORTH LOOP DRIVE
      Socorro
      TX
      79927
      El Paso
      RT
      14820
      14820
      2008
      5820000.00
      MAI
      05-06-2021
      1
      6
      01-11-2024
      N
      WALGREENS
      14820
      12-31-2050
      324884.04
      4522.56
      320361.48
      318879.48
      UW
      CREFC
      2.12
      2.11
      F
    
    false
    false
    3700000.00
    12435.08
    0.04033
    0.0005747
    12435.08
    0.00
    0.00
    3700000.00
    3700000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    53
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    10-13-2021
    3570000.00
    120
    11-06-2031
    0
    0.0388
    0.0388
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    11543.00
    3570000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2031
    
      BYRDS MINI STORAGE
      635 INDUSTRIAL BOULEVARD, 319 LINWOOD DRIVE, 879 SW AIRPORT DRIVE AND 1150 DORSEY STREET
      Gainesville
      GA
      30501
      Hall
      SS
      72596
      72596
      458
      458
      1987
      2005
      6700000.00
      MAI
      09-10-2021
      0.98
      6
      01-06-2024
      N
      09-30-2021
      568679.00
      209384.00
      359295.00
      352095.00
      UW
      CREFC
      2.56
      2.51
      F
    
    false
    false
    3570000.00
    11543.00
    0.0388
    0.0001747
    11543.00
    0.00
    0.00
    3570000.00
    3570000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    54
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    11-05-2021
    3400000.00
    120
    11-06-2031
    0
    0.0395
    0.0395
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    11191.67
    3400000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2031
    
      FARMINGTON CVS
      19605 PILOT KNOB ROAD
      Farmington
      MN
      55024
      Dakota
      RT
      15207
      15207
      2007
      5200000.00
      MAI
      09-17-2021
      1
      6
      01-06-2024
      N
      GRAND ST. PAUL CVS, L.L.C.
      15207
      01-31-2041
      09-30-2021
      262000.00
      0.00
      262000.00
      262000.00
      UW
      CREFC
      1.92
      1.92
      F
    
    false
    false
    3400000.00
    11191.67
    0.0395
    0.0001747
    11191.67
    0.00
    0.00
    3400000.00
    3400000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    55
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    11-05-2021
    3315000.00
    120
    11-06-2031
    360
    0.0383
    0.0383
    3
    1
    0
    12-06-2021
    true
    1
    WL
    2
    15503.15
    3310077.23
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2031
    
      WALNUT CREEK PLAZA
      1456 GRAY HIGHWAY
      Macon
      GA
      31211
      Bibb
      RT
      36674
      36674
      2000
      5300000.00
      MAI
      09-09-2021
      0.95
      0.86
      6
      01-06-2024
      N
      Dollar Tree
      9203
      02-28-2027
      Cato
      4640
      01-31-2025
      City Gear
      4500
      09-30-2023
      09-30-2021
      01-01-2022
      03-31-2022
      573252.47
      141516.00
      158747.39
      26351.48
      414505.08
      115164.52
      372329.98
      104620.77
      UW
      CREFC
      46509.45
      2.23
      2.4761
      2.00
      2.2494
      F
      F
      03-31-2022
    
    false
    false
    3290583.94
    15503.15
    0.0383
    0.0001747
    10502.45
    5000.70
    0.00
    3285583.24
    3285583.24
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    56
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    09-24-2021
    3275000.00
    120
    10-06-2031
    360
    0.032
    0.032
    3
    1
    0
    11-06-2021
    true
    1
    WL
    2
    14163.29
    3264417.49
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2031
    
      CVS MOODY
      2828 MOODY PARKWAY
      Moody
      AL
      35004
      Saint Clair
      RT
      13225
      13225
      2009
      6300000.00
      MAI
      08-03-2021
      1
      6
      01-06-2024
      N
      CVS PHARMACY
      13225
      01-31-2035
      07-31-2021
      330625.00
      1560.00
      329065.00
      329065.00
      UW
      CREFC
      1.94
      1.94
      F
    
    false
    false
    3242789.71
    14163.29
    0.032
    0.0001747
    8647.44
    5515.85
    0.00
    3237273.86
    3237273.86
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    57
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    11-05-2021
    3150000.00
    120
    11-06-2031
    0
    0.0415
    0.0415
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    10893.75
    3150000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2031
    
      NORTHCREEK MEDICAL OFFICE
      3103 BUSINESS PARK CIRCLE
      Goodlettsville
      TN
      37072
      Sumber
      OF
      17000
      17000
      2017
      5100000.00
      MAI
      10-01-2021
      1
      6
      01-06-2024
      N
      GOODLETTSVILLE PEDIATRICS
      10328
      09-30-2027
      AIRGAS
      6672
      05-31-2026
      08-31-2021
      456849.00
      145865.00
      310985.00
      291435.00
      UW
      CREFC
      2.35
      2.20
      F
    
    false
    false
    3150000.00
    10893.75
    0.0415
    0.0001747
    10893.75
    0.00
    0.00
    3150000.00
    3150000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    58
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    11-05-2021
    3050000.00
    120
    11-06-2031
    0
    0.0395
    0.0395
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    10039.58
    3050000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2031
    
      MURFREESBORO CVS
      2398 NEW SALEM HIGHWAY
      Murfreesboro
      TN
      37128
      Rutherford
      RT
      13360
      13360
      2008
      4400000.00
      MAI
      09-08-2021
      1
      6
      01-06-2024
      N
      TENNESSEE CVS PHARMACY, L.L.C.
      13360
      01-31-2038
      09-30-2021
      233000.00
      0.00
      233000.00
      233000.00
      UW
      CREFC
      1.91
      1.91
      F
    
    false
    false
    3050000.00
    10039.58
    0.0395
    0.0001747
    10039.58
    0.00
    0.00
    3050000.00
    3050000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    59
    04-12-2022
    05-11-2022
    LMF Commercial, LLC
    11-02-2021
    2875000.00
    120
    11-06-2031
    0
    0.0474
    0.0474
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    11356.25
    2875000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2031
    
      300 LOMBARD STREET
      300 LOMBARD STREET
      Thousand Oaks
      CA
      91360
      Ventura
      OF
      8333
      8333
      1991
      5300000.00
      MAI
      09-23-2021
      1
      6
      01-06-2024
      N
      RADNET MANAGEMENT, INC.
      8333
      12-31-2031
      10-31-2021
      310102.00
      74707.00
      235395.00
      228812.00
      UW
      CREFC
      1.70
      1.66
      F
    
    false
    false
    2875000.00
    11356.25
    0.0474
    0.0001747
    11356.25
    0.00
    0.00
    2875000.00
    2875000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    60
    04-12-2022
    05-11-2022
    UBS AG
    09-22-2021
    2100000.00
    120
    10-06-2031
    0
    0.040853
    0.040853
    3
    1
    120
    11-06-2021
    true
    1
    WL
    3
    7149.28
    2100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2031
    
      DAVITA - BOILING SPRINGS
      196 SLOANE GARDEN ROAD
      Boiling Springs
      SC
      29316
      Spartanburg
      OF
      7494
      7494
      2020
      3800000.00
      MAI
      08-04-2021
      1
      6
      01-06-2024
      N
      TRAVILLE DIALYSIS, LLC DBA DAVITA
      7494
      06-30-2035
      190246.20
      5707.39
      184538.81
      175827.73
      UW
      CREFC
      2.12
      2.02
      F
    
    false
    false
    2100000.00
    7149.28
    0.040853
    0.0001747
    7149.28
    0.00
    0.00
    2100000.00
    2100000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    61
    04-12-2022
    05-11-2022
    UBS AG
    11-08-2021
    1910000.00
    120
    11-06-2031
    360
    0.0444
    0.0444
    3
    1
    48
    12-06-2021
    true
    1
    WL
    5
    7067.00
    1910000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2031
    
      DONALDSON SELF STORAGE
      108 OLD STANDING SPRINGS ROAD
      Greenville
      SC
      29605
      Greenville
      SS
      47400
      47400
      275
      275
      2000
      3250000.00
      MAI
      09-28-2021
      0.98
      6
      01-06-2024
      N
      09-30-2021
      336318.23
      156058.91
      180259.32
      175519.32
      UW
      CREFC
      1.56
      1.52
      F
    
    false
    false
    1910000.00
    7067.00
    0.0444
    0.0001747
    7067.00
    0.00
    0.00
    1910000.00
    1910000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  





	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 60000000 however this is now split into Asset Number 1 and 1A with Original Loan Amounts of 50000000 and 10000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for asset 3 (adding 3A)
	
	
		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 December 2019, the periodic principal and interest payment due in November).
	
	
		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.
	
	
		Item 2(d)(28)(i)
		Date of Financials as of Securitization
		For Asset Numbers 6, 7, 9, 11, 34, 57 and 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 (C) Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate.
	
	
		Item 2(e)(12)
		Reporting Period Ending Actual Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Reporting Period Ending Scheduled Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer
		Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, Wells Fargo Bank, NA represents Wells Fargo Bank, National Association and "Midland Loan Services" represents "Midland Loan Services, a Division of PNC 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