Form 10-D Wells Fargo Commercial For: May 17
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: April 19, 2022 to May 17, 2022
Commission File Number of issuing entity: 333-257991-02
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:
(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 |
|
|
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) |
|
|
Exchangeable Certificate Factor Detail |
6 |
|
|
|
|
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 |
|
|
|
|
|
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 |
|
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 |
|
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
- Wells Fargo Upgrades Neurocrine Bio. (NBIX) to Overweight 'as the Company is Knocking on the Doors of the Large-Cap Club'
- Chipotle Mexican Grill (CMG) PT Raised to $3,285 at Wells Fargo
- ON Semiconductor (ON) PT Lowered to $95 at Wells Fargo
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Wells FargoSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!