Form 10-D Wells Fargo Commercial For: May 17

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/24/2024

1. TSLA
2. ENPH
3. TXN
4. SPOT
5. V

6. KMB
7. BA
8. FI
9. MSCI
10. STX

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: 333-195164-09

Central Index Key Number of issuing entity: 0001643550

Wells Fargo Commercial Mortgage Trust 2015-C29
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-195164

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): 0000740906

Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)

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

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC)
(Exact name of sponsor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable): 0001617874

Walker & Dunlop Commercial Property Funding I WF, LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001577313

National Cooperative Bank, N.A.
(Exact name of sponsor as specified in its charter)

Anthony J. 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)

38-3971602
38-3971603
38-3971604
38-7135387
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

Registered/reporting pursuant to (check one)

Title of Class	Section 12(b)	Section 12(g)	Section 15(d)	Name of Exchange (If Section 12(b))
A-1			X
A-2			X
A-3			X
A-4			X
A-SB			X
A-S			X
X-A			X
X-B			X
B			X
C			X
PEX			X
D			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 2015-C29.

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

The following table presents the loss information for the trust assets for the Wells Fargo Commercial Mortgage Trust 2015-C29 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 17, 2022

Number of Delinquencies 30+ days	% of Delinquencies 30+ days by Pool Balance	Number of Loans/REOs with Losses	Average Net Loss
0	N/A	1	$500,020.34

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2015-C29 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 Rule15Ga-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.

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.

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.

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

Walker & Dunlop Commercial Property Funding I WF, LLC ("Walker"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on January 18, 2022. The Central Index Key number for Walker is 0001617874.

National Cooperative Bank, N.A. ("NCB "), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for NCB is 0001577313.

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2015-C29, affirms the following amounts in the respective accounts:

Distribution Account Balance
Prior Distribution Date	04/18/2022	$3,207.65
Current Distribution Date	05/17/2022	$3,092.39

Interest Reserve Account Balance
Prior Distribution Date	04/18/2022	$0.00
Current Distribution Date	05/17/2022	$0.00

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2015-C29, relating to the May 17, 2022 distribution.

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

SIGNATURES

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

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: May 27, 2022


Distribution Date:	05/17/22	Wells Fargo Commercial Mortgage Trust 2015-C29
Determination Date:	05/11/22
Next Distribution Date:	06/17/22
Record Date:	04/29/22	Commercial Mortgage Pass-Through Certificates
		Series 2015-C29


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		Anthony Sfarra	(212) 214-5613	[email protected]
Certificate Interest Reconciliation Detail	4		375 Park Avenue, 2nd Floor, J0127-023 \| New York, NY 10152 \| United States
		Master Servicer	Wells Fargo Bank, N.A.
Exchangeable Certificate Detail	5
			Investor Relations		[email protected]
Exchangeable Certificate Factor Detail	6
			1901 Harrison Street \| Oakland, CA 94612 \| United States
Additional Information	7	Master Servicer	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	8		Kathleen Luzik	(703) 302-1902
Bond / Collateral Reconciliation - Balances	9		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Current Mortgage Loan and Property Stratification	10-14	Special Servicer	Midland Loan Services
Mortgage Loan Detail (Part 1)	15-19		Valerie Nichols	(913) 253-9000
Mortgage Loan Detail (Part 2)	20-24		A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	25	Trust Advisor	Trimont Real Estate Advisors, LLC
			Trust Advisor		[email protected]
Historical Detail	26
			3500 Lenox Road, Suite G1 \| Atlanta, GA 30326 \| United States
Delinquency Loan Detail	27
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	28		Bank, N.A.
Specially Serviced Loan Detail - Part 1	29		Corporate Trust Services (CMBS)		[email protected];
					[email protected]
Specially Serviced Loan Detail - Part 2	30		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	31	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	32		Attention: CMBS Trustee	(302) 636-4140	[email protected]
Historical Bond / Collateral Loss Reconciliation Detail	33		1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	34
Supplemental Notes	35

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 35


				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	94989KAS2	1.477000%	50,145,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	94989KAT0	2.552000%	30,508,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	94989KAU7	3.368000%	170,000,000.00	127,964,006.54	0.00	359,152.31	0.00	0.00	359,152.31	127,964,006.54	34.80%	30.00%
A-4	94989KAV5	3.637000%	476,065,000.00	476,065,000.00	0.00	1,442,873.67	0.00	0.00	1,442,873.67	476,065,000.00	34.80%	30.00%
A-SB	94989KAW3	3.400000%	97,199,000.00	59,414,769.34	2,678,400.13	168,341.85	0.00	0.00	2,846,741.98	56,736,369.21	34.80%	30.00%
A-S	94989KAX1	4.013000%	88,277,000.00	88,277,000.00	0.00	295,213.00	0.00	0.00	295,213.00	88,277,000.00	26.08%	22.50%
B	94989KBA0	4.194000%	70,621,000.00	70,621,000.00	0.00	246,820.39	0.00	0.00	246,820.39	70,621,000.00	19.12%	16.50%
C	94989KBB8	4.214702%	50,024,000.00	50,024,000.00	0.00	175,696.89	0.00	0.00	175,696.89	50,024,000.00	14.18%	12.25%
D	94989KBC6	4.214702%	58,851,000.00	58,851,000.00	0.00	206,699.54	0.00	0.00	206,699.54	58,851,000.00	8.37%	7.25%
E	94989KAE3	4.214702%	23,541,000.00	23,541,000.00	0.00	82,681.92	0.00	0.00	82,681.92	23,541,000.00	6.05%	5.25%
F	94989KAG8	4.214702%	11,770,000.00	11,770,000.00	0.00	41,339.21	0.00	0.00	41,339.21	11,770,000.00	4.89%	4.25%
G	94989KAJ2	4.214702%	50,024,121.00	49,524,101.33	0.00	188,832.21	0.00	0.00	188,832.21	49,524,101.33	0.00%	0.00%
V1	94989KAL7	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V2	94989KAP8	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	94989KAQ6	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,177,025,124.00	1,016,051,877.21	2,678,400.13	3,207,650.99	0.00	0.00	5,886,051.12	1,013,373,477.08


X-A	94989KAY9	0.598071%	912,194,000.00	751,720,775.88	0.00	374,651.95	0.00	0.00	374,651.95	749,042,375.75
X-B	94989KAZ6	0.012118%	120,645,000.00	120,645,000.00	0.00	1,218.35	0.00	0.00	1,218.35	120,645,000.00
Notional SubTotal			1,032,839,000.00	872,365,775.88	0.00	375,870.30	0.00	0.00	375,870.30	869,687,375.75

Deal Distribution Total					2,678,400.13	3,583,521.29	0.00	0.00	6,261,921.42

*	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 35


				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	94989KAS2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	94989KAT0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	94989KAU7	752.72945024	0.00000000	2.11266065	0.00000000	0.00000000	0.00000000	0.00000000	2.11266065	752.72945024
A-4	94989KAV5	1,000.00000000	0.00000000	3.03083333	0.00000000	0.00000000	0.00000000	0.00000000	3.03083333	1,000.00000000
A-SB	94989KAW3	611.26934783	27.55584039	1.73192986	0.00000000	0.00000000	0.00000000	0.00000000	29.28777024	583.71350744
A-S	94989KAX1	1,000.00000000	0.00000000	3.34416666	0.00000000	0.00000000	0.00000000	0.00000000	3.34416666	1,000.00000000
B	94989KBA0	1,000.00000000	0.00000000	3.49499993	0.00000000	0.00000000	0.00000000	0.00000000	3.49499993	1,000.00000000
C	94989KBB8	1,000.00000000	0.00000000	3.51225192	0.00000000	0.00000000	0.00000000	0.00000000	3.51225192	1,000.00000000
D	94989KBC6	1,000.00000000	0.00000000	3.51225196	0.00000000	0.00000000	0.00000000	0.00000000	3.51225196	1,000.00000000
E	94989KAE3	1,000.00000000	0.00000000	3.51225182	0.00000000	0.00000000	0.00000000	0.00000000	3.51225182	1,000.00000000
F	94989KAG8	1,000.00000000	0.00000000	3.51225234	0.00000000	0.00000000	0.00000000	0.00000000	3.51225234	1,000.00000000
G	94989KAJ2	990.00442866	0.00000000	3.77482315	(0.29767819)	2.61895756	0.00000000	0.00000000	3.77482315	990.00442866
V1	94989KAL7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V2	94989KAP8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	94989KAQ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	94989KAY9	824.07993900	0.00000000	0.41071521	0.00000000	0.00000000	0.00000000	0.00000000	0.41071521	821.14372135
X-B	94989KAZ6	1,000.00000000	0.00000000	0.01009864	0.00000000	0.00000000	0.00000000	0.00000000	0.01009864	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 35


				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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	04/01/22 - 04/30/22	30	0.00	359,152.31	0.00	359,152.31	0.00	0.00	0.00	359,152.31	0.00
A-4	04/01/22 - 04/30/22	30	0.00	1,442,873.67	0.00	1,442,873.67	0.00	0.00	0.00	1,442,873.67	0.00
A-SB	04/01/22 - 04/30/22	30	0.00	168,341.85	0.00	168,341.85	0.00	0.00	0.00	168,341.85	0.00
A-S	04/01/22 - 04/30/22	30	0.00	295,213.00	0.00	295,213.00	0.00	0.00	0.00	295,213.00	0.00
B	04/01/22 - 04/30/22	30	0.00	246,820.39	0.00	246,820.39	0.00	0.00	0.00	246,820.39	0.00
C	04/01/22 - 04/30/22	30	0.00	175,696.89	0.00	175,696.89	0.00	0.00	0.00	175,696.89	0.00
D	04/01/22 - 04/30/22	30	0.00	206,699.54	0.00	206,699.54	0.00	0.00	0.00	206,699.54	0.00
E	04/01/22 - 04/30/22	30	0.00	82,681.92	0.00	82,681.92	0.00	0.00	0.00	82,681.92	0.00
F	04/01/22 - 04/30/22	30	0.00	41,339.21	0.00	41,339.21	0.00	0.00	0.00	41,339.21	0.00
G	04/01/22 - 04/30/22	30	145,902.14	173,941.12	0.00	173,941.12	(14,891.09)	0.00	0.00	188,832.21	131,011.05
X-A	04/01/22 - 04/30/22	30	0.00	374,651.95	0.00	374,651.95	0.00	0.00	0.00	374,651.95	0.00
X-B	04/01/22 - 04/30/22	30	0.00	1,218.35	0.00	1,218.35	0.00	0.00	0.00	1,218.35	0.00
R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			145,902.14	3,568,630.20	0.00	3,568,630.20	(14,891.09)	0.00	0.00	3,583,521.29	131,011.05




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 35


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	94989KAX1	4.013000%	88,277,000.00	88,277,000.00	0.00	295,213.00	0.00	0.00	295,213.00	88,277,000.00
A-S (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	94989KBA0	4.194000%	70,621,000.00	70,621,000.00	0.00	246,820.39	0.00	0.00	246,820.39	70,621,000.00
B (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	94989KBB8	4.214702%	50,024,000.00	50,024,000.00	0.00	175,696.89	0.00	0.00	175,696.89	50,024,000.00
C (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			208,922,000.03	208,922,000.00	0.00	717,730.28	0.00	0.00	717,730.28	208,922,000.00

Exchangeable Certificate Details
PEX	94989KBD4	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 35


			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
PEX	94989KBD4	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 35


	Additional Information
Total Available Distribution Amount (1)	6,261,921.42
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 35


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,603,626.45	Master Servicing Fee	29,335.44
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	3,092.17
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	423.35
ARD Interest	0.00	Operating Advisor Fee	0.00
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	1,935.28
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,603,626.45	Total Fees	34,996.24

Principal		Expenses/Reimbursements
Scheduled Principal	2,678,400.13	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	(14,891.09)
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	2,678,400.13	Total Expenses/Reimbursements	(14,891.09)

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,583,521.29
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	2,678,400.13
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	6,261,921.42
Total Funds Collected	6,282,026.58	Total Funds Distributed	6,282,026.57


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 35


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,016,051,877.21	1,016,051,877.21	Beginning Certificate Balance	1,016,051,877.21
(-) Scheduled Principal Collections		2,678,400.13	2,678,400.13	(-) Principal Distributions	2,678,400.13
(-) 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		1,013,373,477.08	1,013,373,477.08	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,016,321,014.23	1,016,321,014.23	Ending Certificate Balance	1,013,373,477.08
Ending Actual Collateral Balance		1,013,411,911.23	1,013,411,911.23



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.21%
				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 35


				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
	Defeased	20	189,021,659.25	18.65%	35	4.3152	NAP	Defeased	20	189,021,659.25	18.65%	35	4.3152	NAP
	1,000,000 or less	6	5,144,236.10	0.51%	35	3.8825	1.053877	1.20 or less	21	131,381,844.67	12.96%	36	4.2486	0.644077
1,000,001 to 2,000,000		18	27,825,567.60	2.75%	36	4.0794	1.871276	1.21 to 1.30	5	42,911,391.43	4.23%	37	4.2989	1.292176
2,000,001 to 3,000,000		14	37,114,726.27	3.66%	37	4.1068	2.328227	1.31 to 1.40	5	148,173,226.52	14.62%	37	4.1639	1.359823
3,000,001 to 4,000,000		10	33,959,089.27	3.35%	36	4.1863	1.454808	1.41 to 1.50	5	25,418,610.80	2.51%	36	4.2916	1.431823
4,000,001 to 5,000,000		7	32,972,982.31	3.25%	36	4.1056	2.301616	1.51 to 1.60	7	50,975,691.38	5.03%	37	4.2036	1.555971
5,000,001 to 6,000,000		4	21,615,057.61	2.13%	36	4.6896	3.269893	1.61 to 1.70	8	63,233,449.80	6.24%	35	4.1369	1.641202
6,000,001 to 7,000,000		6	38,630,919.74	3.81%	36	4.2485	1.995435	1.71 to 1.80	5	39,415,749.82	3.89%	36	4.1125	1.735549
7,000,001 to 8,000,000		4	29,976,006.57	2.96%	36	4.2603	1.542315	1.81 to 1.90	6	29,007,213.84	2.86%	37	4.3864	1.844173
8,000,001 to 9,000,000		6	50,620,379.07	5.00%	36	4.2129	1.607631	1.91 to 2.00	5	53,613,160.86	5.29%	36	4.4531	1.961638
9,000,001 to 10,000,000		1	9,652,139.94	0.95%	37	4.1300	1.818700	2.01 to 2.25	6	23,947,007.93	2.36%	36	4.1409	2.124855
10,000,001 to 15,000,000		7	84,995,467.03	8.39%	36	4.3728	1.511637	2.26 to 2.50	11	89,514,775.80	8.83%	36	4.3019	2.365634
15,000,001 to 20,000,000		5	83,188,034.70	8.21%	36	4.3868	2.148270	2.51 to 3.00	5	50,725,309.16	5.01%	36	4.1804	2.844299
20,000,001 to 30,000,000		7	165,152,409.80	16.30%	36	4.2234	1.554396	3.01 to 3.50	2	6,261,372.08	0.62%	37	4.0234	3.237129
30,000,001 to 50,000,000		3	110,346,296.14	10.89%	36	4.1891	2.371166	3.51 to 4.00	1	12,854,465.09	1.27%	35	4.3100	3.572600
	50,000,001 or greater	1	93,158,505.68	9.19%	37	4.2000	1.370700	4.01 or greater	7	56,918,548.65	5.62%	37	4.3534	4.464968
	Totals	119	1,013,373,477.08	100.00%	36	4.2561	1.812985	Totals	119	1,013,373,477.08	100.00%	36	4.2561	1.812985
(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 35


			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
Defeased	20	189,021,659.25	18.65%	35	4.3152	NAP	Washington	2	6,661,071.26	0.66%	36	4.1846	2.037663
Arizona	2	35,854,465.09	3.54%	35	4.1945	3.080455	West Virginia	1	1,906,637.72	0.19%	35	4.7300	1.715800
California	9	43,861,926.46	4.33%	36	4.1646	2.299365	Wisconsin	3	47,200,537.45	4.66%	34	4.1368	1.350401
Colorado	1	15,500,000.00	1.53%	36	4.3300	1.981100	Totals	137	1,013,373,477.08	100.00%	36	4.2561	1.812985
Connecticut	1	3,006,432.41	0.30%	36	4.6800	1.851500
									Property Type³
Florida	19	98,839,729.20	9.75%	36	4.4004	2.446582
Georgia	7	21,330,860.98	2.10%	36	4.3533	2.404879		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Illinois	3	8,989,031.91	0.89%	36	4.6603	2.485002		Properties	Balance	Agg. Bal.			DSCR¹
Indiana	2	6,055,112.05	0.60%	36	4.5472	1.925912	Defeased	20	189,021,659.25	18.65%	35	4.3152	NAP
Kentucky	1	6,607,250.00	0.65%	37	4.3000	4.122100	Industrial	9	23,357,926.03	2.30%	37	4.3586	2.496683
Louisiana	2	19,168,081.47	1.89%	36	4.1815	1.542388	Lodging	6	43,051,347.11	4.25%	36	4.4425	1.289361
Maryland	2	17,982,075.16	1.77%	37	4.2728	1.495248	Mixed Use	2	25,241,833.03	2.49%	36	4.2343	2.492395
Massachusetts	2	44,146,034.74	4.36%	37	4.1645	1.412866	Mobile Home Park	1	2,745,456.79	0.27%	36	4.3100	2.302000
Michigan	2	13,455,890.32	1.33%	36	4.5208	1.515897	Multi-Family	35	168,573,636.09	16.63%	36	4.1674	1.831019
Missouri	2	5,274,917.60	0.52%	37	4.0907	1.379290	Office	9	242,493,162.25	23.93%	36	4.2201	1.411951
Nevada	1	6,370,000.00	0.63%	37	4.3000	4.122100	Other	2	20,679,960.80	2.04%	35	4.2354	0.300949
New Hampshire	1	10,692,216.90	1.06%	36	4.5100	1.290700	Retail	37	233,948,609.30	23.09%	36	4.2617	1.816448
New York	26	158,655,409.48	15.66%	37	4.0576	1.413197	Self Storage	16	64,259,886.43	6.34%	37	4.2812	3.891794
North Carolina	1	18,057,193.82	1.78%	36	4.3800	2.396400	Totals	137	1,013,373,477.08	100.00%	36	4.2561	1.812985
Ohio	7	41,573,763.03	4.10%	36	4.1663	1.689514
South Carolina	1	14,097,011.64	1.39%	37	4.3000	0.289300
Tennessee	1	4,975,000.00	0.49%	37	4.1200	3.270000
Texas	12	105,919,569.22	10.45%	37	4.3182	1.918395
Utah	1	6,597,907.15	0.65%	35	4.4900	2.464800
Virginia	5	61,573,692.78	6.08%	36	4.2603	1.116990

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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 35


				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
	Defeased	20	189,021,659.25	18.65%	35	4.3152	NAP	Defeased	20	189,021,659.25	18.65%	35	4.3152	NAP
	3.500% or less	4	14,514,070.89	1.43%	36	3.4430	1.714093	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	8	14,759,917.08	1.46%	37	3.6352	1.501541	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% or 4.000%	13	38,782,454.11	3.83%	36	3.8727	1.639916	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	31	391,659,955.75	38.65%	36	4.1610	1.598165	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	28	278,494,300.80	27.48%	36	4.3475	2.208874	49 months or greater	99	824,351,817.83	81.35%	36	4.2426	1.838261
	4.501% to 4.750%	13	75,583,489.58	7.46%	36	4.6311	1.541752	Totals	119	1,013,373,477.08	100.00%	36	4.2561	1.812985
	4.751% to 5.000%	1	4,935,129.62	0.49%	36	4.8900	1.838900
	5.001% to 5.251%	1	5,622,500.00	0.55%	37	5.1450	6.764100
	5.251% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	119	1,013,373,477.08	100.00%	36	4.2561	1.812985
(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 35


				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
	Defeased	20	189,021,659.25	18.65%	35	4.3152	NAP	Defeased	20	189,021,659.25	18.65%	35	4.3152	NAP
	60 months or less	99	824,351,817.83	81.35%	36	4.2426	1.838261	Interest Only	2	116,158,505.68	11.46%	37	4.1861	1.654778
	61 to 84 months	0	0.00	0.00%	0	0.0000	0.000000	180 months or less	12	85,517,500.00	8.44%	37	4.2885	3.570108
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	181 to 300 months	82	609,491,858.03	60.14%	36	4.2591	1.638227
	Totals	119	1,013,373,477.08	100.00%	36	4.2561	1.812985	301 to 360 months	0	0.00	0.00%	0	0.0000	0.000000
								361 or greater	3	13,183,954.12	1.30%	37	3.6785	1.468810
								Totals	119	1,013,373,477.08	100.00%	36	4.2561	1.812985
(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 35


				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
	Defeased	20	189,021,659.25	18.65%	35	4.3152	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	74	745,882,162.86	73.60%	36	4.2849	1.870853	Totals	0	0.00	0.00%	0	0.0000	0.000000
	13 to 24 months	24	76,933,122.84	7.59%	36	3.8479	1.506663
	25 months or greater	1	1,536,532.13	0.15%	36	3.4700	2.620000
	Totals	119	1,013,373,477.08	100.00%	36	4.2561	1.812985
(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 35


						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	Loan Group	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1	310928144	1	OF	Bronx	NY	Actual/360	4.200%	326,623.15	162,394.02	0.00	N/A	06/11/25	--	93,320,899.70	93,158,505.68	05/11/22
2	303950002	1	OF	Milwaukee	WI	Actual/360	4.125%	124,520.40	68,854.84	0.00	N/A	03/01/25	--	36,224,116.24	36,155,261.40	05/01/22
3	310927160	1	OF	Canton	MA	Actual/360	4.140%	127,663.04	57,745.53	0.00	N/A	06/11/25	--	37,003,780.27	36,946,034.74	05/11/22
4	310928099	1	SS	Various	Various	Actual/360	4.300%	133,461.25	0.00	0.00	N/A	06/11/25	--	37,245,000.00	37,245,000.00	05/11/22
5	310928566	1	RT	Waikoloa	HI	Actual/360	4.130%	120,458.33	0.00	0.00	N/A	06/11/25	--	35,000,000.00	35,000,000.00	05/11/22
6	300571316	1	MF	Houston	TX	Actual/360	4.300%	99,781.97	42,493.57	0.00	N/A	05/06/25	--	27,846,130.85	27,803,637.28	05/06/22
7	310928756	1	OF	Aventura	FL	Actual/360	4.390%	86,593.25	48,452.75	0.00	N/A	06/11/25	--	23,670,137.54	23,621,684.79	05/11/22
8	310927397	1	RT	Woodbridge	VA	Actual/360	4.130%	78,571.20	48,725.62	0.00	N/A	05/11/25	--	22,829,404.38	22,780,678.76	05/11/22
9	301741064	1	RT	North Olmsted	OH	Actual/360	4.100%	84,281.97	38,933.61	0.00	N/A	05/06/25	--	24,667,892.28	24,628,958.67	05/06/22
10	310926302	1	OF	Frisco	TX	Actual/360	4.200%	79,765.12	44,934.26	0.00	N/A	06/11/25	--	22,790,035.17	22,745,100.91	05/11/22
11	600924370	1	Various Sterling		VA	Actual/360	4.310%	74,112.29	62,163.52	0.00	N/A	05/11/25	--	20,634,512.91	20,572,349.39	05/11/22
12	301741034	1	MF	Fort Myers	FL	Actual/360	4.330%	78,721.99	40,470.31	0.00	N/A	02/06/25	--	21,816,716.54	21,776,246.23	05/06/22
13	600928235	1	RT	Phoenix	AZ	Actual/360	4.130%	79,158.33	0.00	0.00	N/A	04/11/25	--	23,000,000.00	23,000,000.00	05/11/22
14	300571319	1	OF	Plymouth	MN	Actual/360	4.475%	80,449.96	31,957.25	0.00	N/A	05/06/25	11/06/24	21,573,172.55	21,541,215.30	05/06/22
15	300571311	1	MF	Leland	NC	Actual/360	4.380%	66,014.26	28,905.98	0.00	N/A	05/06/25	--	18,086,099.80	18,057,193.82	05/06/22
16	303950016	1	RT	New Orleans	LA	Actual/360	4.160%	57,053.03	34,979.18	0.00	N/A	05/01/25	--	16,457,603.86	16,422,624.68	05/01/22
17	303950017	1	MU	Norfolk	VA	Actual/360	4.377%	61,405.15	28,487.43	0.00	N/A	05/31/25	--	16,834,859.09	16,806,371.66	05/01/22
18	301741067	1	MF	Irving	TX	Actual/360	4.685%	64,138.86	26,465.05	0.00	N/A	06/06/25	--	16,428,309.59	16,401,844.54	05/06/22
19	470094790	1	MF	Annapolis	MD	Actual/360	4.700%	57,049.92	28,525.32	0.00	N/A	06/01/25	--	14,565,936.04	14,537,410.72	05/01/22
20	600929040	1	LO	Rock Hill	SC	Actual/360	4.300%	50,645.02	36,481.64	0.00	N/A	06/11/25	--	14,133,493.28	14,097,011.64	05/11/22
21	300571318	1	RT	Louisville	CO	Actual/360	4.330%	55,929.17	0.00	0.00	N/A	05/06/25	--	15,500,000.00	15,500,000.00	05/06/22
22	301741056	1	MF	Murrysville	PA	Actual/360	4.270%	47,587.17	26,379.55	0.00	N/A	04/06/25	--	13,373,444.58	13,347,065.03	05/06/22
23	600928916	1	IN	Frederick	MD	Actual/360	4.230%	45,413.92	26,974.62	0.00	N/A	06/11/25	--	12,883,381.50	12,856,406.88	05/11/22
24	300571291	1	RT	Maricopa	AZ	Actual/360	4.310%	46,248.86	22,248.32	0.00	N/A	04/06/25	--	12,876,713.41	12,854,465.09	05/06/22
25	310925860	1	RT	Sandy Springs	GA	Actual/360	4.200%	41,510.71	22,061.52	0.00	N/A	05/11/25	--	11,860,203.37	11,838,141.85	05/11/22
26	301741068	1	MF	Getzville	NY	Actual/360	4.675%	41,245.25	30,471.43	0.00	N/A	06/06/25	--	10,587,015.74	10,556,544.31	05/06/22
27	300571317	1	RT	Doral	FL	Actual/360	4.460%	45,041.09	17,997.83	0.00	N/A	05/06/25	--	12,118,678.19	12,100,680.36	05/06/22
28	301741071	1	MF	Webster	TX	Actual/360	4.260%	41,308.59	17,794.47	0.00	N/A	06/06/25	--	11,636,221.72	11,618,427.25	05/06/22




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 35


						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	Loan Group	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
31	303950031	1	Various Various		Various	Actual/360	5.145%	24,106.47	0.00	0.00	N/A	06/01/25	--	5,622,500.00	5,622,500.00	05/01/22
32	300571300	1	RT	Epping	NH	Actual/360	4.510%	40,251.93	17,831.59	0.00	N/A	05/06/25	--	10,710,048.49	10,692,216.90	05/06/22
33	610929561	1	MF	El Paso	TX	Actual/360	4.130%	33,290.13	20,538.24	0.00	N/A	06/11/25	--	9,672,678.18	9,652,139.94	05/11/22
34	300571315	1	MF	Clinton Township	MI	Actual/360	4.690%	34,866.66	17,589.76	0.00	N/A	05/06/25	--	8,921,107.58	8,903,517.82	05/06/22
35	410928269	1	OF	Clearwater	FL	Actual/360	4.340%	31,293.64	17,931.44	0.00	N/A	05/11/25	--	8,652,620.53	8,634,689.09	05/11/22
36	300571329	1	MF	Houston	TX	Actual/360	4.420%	30,697.17	16,987.42	0.00	N/A	12/06/24	--	8,334,071.96	8,317,084.54	05/06/22
37	310928231	1	LO	Tallahassee	FL	Actual/360	4.390%	28,744.05	23,468.65	0.00	N/A	05/11/25	--	7,857,142.78	7,833,674.13	05/11/22
38	610929589	1	MF	El Paso	TX	Actual/360	4.180%	28,703.13	17,374.36	0.00	N/A	06/11/25	--	8,240,131.90	8,222,757.54	05/11/22
39	303950039	1	MF	Naples	FL	Actual/360	3.985%	27,108.66	17,687.13	0.00	N/A	06/01/25	03/01/25	8,163,210.57	8,145,523.44	05/01/22
40	310924992	1	RT	Riverside	CA	Actual/360	3.950%	26,679.42	17,737.27	0.00	N/A	05/11/25	--	8,105,139.36	8,087,402.09	05/11/22
41	303950041	1	98	Milwaukee	WI	Actual/360	4.125%	28,711.47	15,876.31	0.00	N/A	03/01/25	--	8,352,427.47	8,336,551.16	05/01/22
42	301741059	1	MF	Lubbock	TX	Actual/360	4.135%	30,625.56	14,015.68	0.00	N/A	04/06/25	--	8,887,707.50	8,873,691.82	05/06/22
43	870928419	1	MU	Merced	CA	Actual/360	3.950%	27,817.31	15,365.58	0.00	N/A	05/11/25	--	8,450,826.95	8,435,461.37	05/11/22
44	300571321	1	OF	Fort Lauderdale	FL	Actual/360	4.490%	29,534.07	16,014.15	0.00	N/A	05/06/25	--	7,893,291.76	7,877,277.61	05/06/22
45	301741062	1	LO	Saint George	UT	Actual/360	4.490%	24,747.73	16,185.42	0.00	N/A	04/06/25	--	6,614,092.57	6,597,907.15	05/06/22
46	600926451	1	IN	Various	OH	Actual/360	4.100%	21,659.85	19,409.95	0.00	N/A	06/11/25	--	6,339,469.50	6,320,059.55	05/11/22
47	470094740	1	MF	Woodside	NY	Actual/360	3.830%	22,577.05	8,693.06	0.00	N/A	06/01/25	--	7,073,747.89	7,065,054.83	05/01/22
49	610929009	1	MF	El Paso	TX	Actual/360	4.230%	23,153.40	13,752.48	0.00	N/A	06/11/25	--	6,568,341.48	6,554,589.00	05/11/22
50	610929591	1	MF	El Paso	TX	Actual/360	4.180%	22,761.93	13,778.08	0.00	N/A	06/11/25	--	6,534,524.93	6,520,746.85	05/11/22
51	410928749	1	SS	Oxnard	CA	Actual/360	4.300%	23,276.88	13,467.32	0.00	N/A	06/11/25	--	6,495,872.69	6,482,405.37	05/11/22
52	410928955	1	RT	Lynn	MA	Actual/360	4.290%	25,740.00	0.00	0.00	N/A	06/11/25	--	7,200,000.00	7,200,000.00	05/11/22
53	310927981	1	RT	Gilbert	AZ	Actual/360	4.050%	21,601.62	12,178.04	0.00	N/A	05/11/25	--	6,400,480.85	6,388,302.81	05/11/22
55	300571320	1	MF	Houston	TX	Actual/360	4.440%	23,382.08	11,333.65	0.00	N/A	02/06/25	--	6,319,480.81	6,308,147.16	05/06/22
56	300571314	1	LO	Palm Beach Gardens	FL	Actual/360	4.600%	22,005.52	14,942.74	0.00	N/A	05/06/25	--	5,740,570.58	5,725,627.84	05/06/22
57	300571295	1	RT	Alamo	CA	Actual/360	4.180%	21,476.30	10,233.99	0.00	N/A	04/06/25	--	6,165,445.81	6,155,211.82	05/06/22
58	303950058	1	MF	Jacksonville	FL	Actual/360	4.218%	20,916.20	10,325.66	0.00	N/A	03/01/25	--	5,950,555.04	5,940,229.38	05/01/22
59	600929189	1	OF	Nottingham	MD	Actual/360	4.380%	18,764.45	15,276.23	0.00	N/A	06/11/25	--	5,140,944.51	5,125,668.28	04/11/22
60	300571305	1	LO	Plainfield	IN	Actual/360	4.600%	19,761.57	13,929.85	0.00	N/A	05/06/25	--	5,155,191.34	5,141,261.49	05/06/22




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 35


						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	Loan Group	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
61	479061000	1	RT	San Antonio	TX	Actual/360	4.410%	20,218.47	9,862.64	0.00	N/A	06/01/25	--	5,501,625.20	5,491,762.56	05/01/22
62	410928987	1	RT	Duncanville	TX	Actual/360	4.430%	19,478.71	10,873.96	0.00	N/A	06/11/25	03/11/25	5,276,398.94	5,265,524.98	05/11/22
63	410928719	1	SS	Roseville	CA	Actual/360	4.290%	16,930.96	9,883.97	0.00	N/A	05/11/25	--	4,735,932.62	4,726,048.65	05/11/22
64	310927052	1	RT	Collinsville	IL	Actual/360	4.890%	20,144.35	8,270.03	0.00	N/A	05/11/25	--	4,943,399.65	4,935,129.62	05/11/22
65	410929327	1	MH	Michigan City	IN	Actual/360	4.310%	17,049.35	9,209.97	0.00	N/A	03/11/25	--	4,746,918.97	4,737,709.00	05/11/22
66	470945460	1	MF	North Baldwin	NY	Actual/360	3.470%	14,001.49	6,434.98	0.00	N/A	05/01/25	--	4,842,014.41	4,835,579.43	05/01/22
67	300571298	1	RT	Richmond Heights	OH	Actual/360	4.240%	16,571.36	8,192.91	0.00	N/A	04/06/25	--	4,690,006.87	4,681,813.96	05/06/22
68	410928943	1	RT	Grandville	MI	Actual/360	4.190%	15,925.03	8,496.65	0.00	N/A	05/11/25	--	4,560,869.15	4,552,372.50	05/11/22
69	470945970	1	MF	White Plains	NY	Actual/360	3.460%	12,332.15	10,008.59	0.00	N/A	05/01/25	--	4,277,046.74	4,267,038.15	05/01/22
70	610928393	1	SS	Nashville	TN	Actual/360	4.120%	17,080.83	0.00	0.00	N/A	06/11/25	--	4,975,000.00	4,975,000.00	05/11/22
72	300571306	1	SS	Seabrook	NH	Actual/360	4.580%	16,368.53	8,590.22	0.00	N/A	02/06/25	--	4,288,696.57	4,280,106.35	05/06/22
73	470094280	1	MF	Scarsdale	NY	Actual/360	3.380%	10,940.24	9,187.73	0.00	N/A	05/01/25	--	3,884,108.91	3,874,921.18	05/01/22
74	300571301	1	LO	Houston	TX	Actual/360	4.550%	13,861.82	0.00	0.00	N/A	05/06/25	--	3,655,864.86	3,655,864.86	04/06/22
76	410928370	1	RT	Yakima	WA	Actual/360	4.040%	13,022.33	6,166.64	0.00	N/A	05/11/25	--	3,868,019.00	3,861,852.36	05/11/22
77	470945060	1	MF	Yonkers	NY	Actual/360	3.800%	10,928.27	7,710.02	0.00	N/A	05/01/25	--	3,451,031.24	3,443,321.22	05/01/22
78	300571283	1	RT	Hartwick	NY	Actual/360	4.280%	12,183.95	9,281.11	0.00	N/A	04/06/25	--	3,416,061.98	3,406,780.87	05/06/22
79	479059900	1	RT	Jacksonville	FL	Actual/360	4.530%	12,447.64	6,810.64	0.00	N/A	01/01/25	--	3,297,387.05	3,290,576.41	04/10/22
80	301741055	1	RT	Gallipolis	OH	Actual/360	4.500%	12,023.65	8,820.07	0.00	N/A	04/06/25	--	3,206,307.70	3,197,487.63	05/06/22
81	470945310	1	MF	Elmhurst	NY	Actual/360	3.570%	9,334.97	7,198.12	0.00	N/A	06/01/25	--	3,137,805.72	3,130,607.60	05/01/22
82	300571308	1	SS	East Haven	CT	Actual/360	4.680%	11,748.28	5,948.04	0.00	N/A	05/06/25	--	3,012,380.45	3,006,432.41	04/06/22
83	600927603	1	RT	Milwaukee	WI	Actual/360	4.330%	9,803.45	8,167.43	0.00	05/11/25	05/11/40	--	2,716,892.32	2,708,724.89	05/11/22
84	301741069	1	RT	Wenatchee	WA	Actual/360	4.384%	10,247.47	5,746.65	0.00	06/06/25	06/06/45	--	2,804,965.55	2,799,218.90	05/06/22
85	300571312	1	RT	Vista	CA	Actual/360	4.730%	12,201.96	4,389.75	0.00	N/A	05/06/25	--	3,095,634.48	3,091,244.73	05/06/22
86	610928347	1	RT	Ramona	CA	Actual/360	4.290%	9,959.24	5,783.72	0.00	N/A	06/11/25	--	2,785,802.51	2,780,018.79	05/11/22
88	410928570	1	MH	Baton Rouge	LA	Actual/360	4.310%	9,881.33	5,725.62	0.00	N/A	05/11/25	--	2,751,182.41	2,745,456.79	05/11/22
90	610928369	1	SS	Deltona	FL	Actual/360	4.120%	10,300.00	0.00	0.00	N/A	06/11/25	--	3,000,000.00	3,000,000.00	05/11/22
91	410927026	1	RT	Lakewood	OH	Actual/360	4.400%	10,084.73	4,938.10	0.00	N/A	06/11/25	--	2,750,381.32	2,745,443.22	05/11/22
92	410927147	1	MF	Hacienda Heights	CA	Actual/360	4.140%	9,003.45	5,562.20	0.00	N/A	05/11/25	--	2,609,695.84	2,604,133.64	04/11/22




© 2021 Computershare. All rights reserved. Confidential.															Page 17 of 35


						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	Loan Group	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
93	470090740	1	MF	New York	NY	Actual/360	3.770%	8,125.46	5,802.08	0.00	N/A	05/01/25	--	2,586,352.58	2,580,550.50	05/01/22
94	410927906	1	RT	Warrensburg	MO	Actual/360	4.100%	9,632.67	6,075.19	0.00	N/A	06/11/25	--	2,819,318.33	2,813,243.14	05/11/22
95	470094880	1	MF	New York	NY	Actual/360	3.550%	8,579.17	0.00	0.00	N/A	06/01/25	--	2,900,000.00	2,900,000.00	05/01/22
96	410927765	1	RT	Florissant	MO	Actual/360	4.080%	8,387.72	5,302.18	0.00	N/A	05/11/25	--	2,466,976.64	2,461,674.46	05/11/22
98	300571322	1	SS	Folcroft	PA	Actual/360	4.580%	9,408.95	4,911.64	0.00	N/A	03/06/25	--	2,465,227.94	2,460,316.30	05/06/22
99	610928394	1	SS	Palm Bay	FL	Actual/360	4.120%	9,355.83	0.00	0.00	N/A	06/11/25	--	2,725,000.00	2,725,000.00	05/11/22
100	479060300	1	MF	Raytown	MO	Actual/360	4.680%	9,327.80	4,837.02	0.00	N/A	01/01/25	--	2,391,743.06	2,386,906.04	04/01/22
101	470094180	1	MF	New York	NY	Actual/360	3.700%	6,648.04	4,859.03	0.00	N/A	06/01/25	--	2,156,120.97	2,151,261.94	05/01/22
103	410928585	1	SS	Wichita	KS	Actual/360	3.880%	4,763.73	12,844.80	0.00	N/A	02/11/25	--	1,473,318.52	1,460,473.72	05/11/22
104	470093470	1	MF	Bronx	NY	Actual/360	3.880%	6,245.58	4,341.19	0.00	N/A	02/01/25	--	1,931,623.54	1,927,282.35	05/01/22
105	301741054	1	RT	Moundsville	WV	Actual/360	4.730%	7,535.53	5,124.00	0.00	N/A	04/06/25	--	1,911,761.72	1,906,637.72	05/06/22
106	610928363	1	SS	Deltona	FL	Actual/360	4.120%	7,210.00	0.00	0.00	N/A	06/11/25	--	2,100,000.00	2,100,000.00	05/11/22
107	610929592	1	MF	El Paso	TX	Actual/360	4.180%	6,153.93	3,725.04	0.00	N/A	06/11/25	--	1,766,677.77	1,762,952.73	05/11/22
108	470945850	1	MF	Long Beach	NY	Actual/360	3.730%	6,216.67	0.00	0.00	N/A	06/01/25	--	2,000,000.00	2,000,000.00	05/01/22
109	479061300	1	RT	Warner Robins	GA	Actual/360	4.570%	6,831.02	3,386.04	0.00	N/A	04/01/25	--	1,793,704.30	1,790,318.26	05/01/22
110	410929069	1	RT	Melbourne	FL	Actual/360	4.390%	6,572.69	3,230.65	0.00	N/A	06/11/25	--	1,796,633.85	1,793,403.20	05/11/22
111	479060900	1	RT	San Antonio	TX	Actual/360	4.460%	6,225.56	3,230.28	0.00	N/A	03/01/25	--	1,675,038.13	1,671,807.85	05/01/22
112	470945030	1	MF	Hartsdale	NY	Actual/360	3.770%	4,885.53	3,470.99	0.00	N/A	06/01/25	--	1,555,074.29	1,551,603.30	05/01/22
113	470945800	1	MF	Great Neck	NY	Actual/360	3.470%	4,453.55	3,599.14	0.00	N/A	05/01/25	--	1,540,131.27	1,536,532.13	05/01/22
114	479060700	1	RT	Cumming	GA	Actual/360	4.270%	5,383.38	2,999.51	0.00	N/A	03/01/25	--	1,512,893.86	1,509,894.35	05/01/22
115	410928373	1	RT	Newport News	VA	Actual/360	4.250%	5,019.49	2,974.53	0.00	N/A	05/11/25	--	1,417,267.50	1,414,292.97	05/11/22
116	470093830	1	MF	White Plains	NY	Actual/360	3.760%	4,369.26	3,165.59	0.00	N/A	03/01/25	--	1,394,446.21	1,391,280.62	05/01/22
118	410928300	1	RT	Orland Park	IL	Actual/360	4.530%	5,375.25	2,506.03	0.00	N/A	06/11/25	--	1,423,908.32	1,421,402.29	05/11/22
119	790928211	1	RT	Victorville	CA	Actual/360	4.130%	5,162.50	0.00	0.00	N/A	04/11/25	--	1,500,000.00	1,500,000.00	05/11/22
120	470093850	1	MF	New York	NY	Actual/360	3.650%	3,921.66	2,940.23	0.00	N/A	05/01/25	--	1,289,312.31	1,286,372.08	05/01/22
122	470945240	1	MF	Yonkers	NY	Actual/360	3.630%	3,887.02	1,646.14	0.00	N/A	06/01/25	--	1,284,966.00	1,283,319.86	05/01/22
124	600927189	1	IN	El Cajon	CA	Actual/360	4.450%	4,256.64	2,342.08	0.00	N/A	02/11/25	--	1,147,858.70	1,145,516.62	05/11/22
125	470093930	1	MF	Freeport	NY	Actual/360	3.840%	3,377.74	2,358.17	0.00	N/A	04/01/25	--	1,055,543.59	1,053,185.42	05/01/22




© 2021 Computershare. All rights reserved. Confidential.															Page 18 of 35


							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	Loan Group	(1)	City		State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
126	470093030	1	MF	New York		NY	Actual/360	3.680%	3,151.43	2,358.40	0.00	N/A	03/01/25	--	1,027,640.87	1,025,282.47	05/01/22
127	410925778	1	RT	DeLand		FL	Actual/360	4.160%	3,406.08	982,523.09	0.00	N/A	05/11/22	--	982,523.09	0.00	05/11/22
128	470093770	1	MF	New York		NY	Actual/360	3.700%	3,038.10	2,255.15	0.00	N/A	03/01/25	--	985,328.28	983,073.13	05/01/22
129	470094350	1	MF	New York		NY	Actual/360	3.820%	3,015.77	2,122.29	0.00	N/A	04/01/25	--	947,363.36	945,241.07	05/01/22
130	410928479	1	RT	Indianapolis		IN	Actual/360	4.250%	3,243.36	1,922.01	0.00	N/A	05/11/25	--	915,772.57	913,850.56	05/11/22
131	470945750	1	MF	Bronx		NY	Actual/360	3.800%	2,737.78	1,921.79	0.00	N/A	06/01/25	--	864,562.81	862,641.02	05/01/22
132	470945890	1	MF	New York		NY	Actual/360	3.760%	2,165.05	1,544.42	0.00	N/A	06/01/25	--	690,974.74	689,430.32	05/01/22
133	470093650	1	MF	New York		NY	Actual/360	3.960%	2,475.00	0.00	0.00	N/A	02/01/25	--	750,000.00	750,000.00	05/01/22
Totals									3,603,626.45	2,678,400.13	0.00				1,016,051,877.21	1,013,373,477.08
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 19 of 35


					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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	1	8,948,474.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	1	2,315,480.15	1,028,681.18	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
3	1	3,288,834.60	848,073.26	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
4	1	6,825,780.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
6	1	4,250,289.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	1	0.00	546,492.64	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1	1,197,561.94	185,116.48	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1	2,435,063.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1	2,558,316.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1	919,520.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
13	1	2,928,044.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	1	2,801,650.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1	1,622,399.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1	0.00	878,013.33	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1	2,109,726.14	560,694.23	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
20	1	642,460.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1	1,480,118.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
23	1	1,747,757.00	1,051,231.16	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1	1,400,895.32	758,752.91	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1	1,111,702.89	629,868.17	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1	1,005,784.45	738,860.91	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	18,254.34	0.00
27	1	1,493,608.33	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 35


					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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
31	1	1,755,889.59	535,651.37	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1	2,950,814.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1	1,129,725.80	310,834.00	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1	722,500.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1	1,523,231.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
37	1	1,155,866.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1	1,178,053.26	344,861.23	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
40	1	1,321,961.40	302,417.62	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1	(226,428.05)	30,750.62	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
42	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
43	1	934,652.25	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	1	617,963.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	1	759,792.93	1,338,342.31	10/01/20	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
46	1	1,068,266.25	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	1	495,165.00	649,688.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
49	1	824,990.80	186,823.75	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
50	1	729,443.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	1	1,299,205.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	1	576,499.77	144,125.19	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
53	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
55	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
56	1	520,082.00	573,993.48	01/01/21	06/30/21	--	0.00	5,883.96	0.00	0.00	0.00	0.00
57	1	590,116.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
59	1	784,740.43	0.00	--	--	--	0.00	0.00	33,783.63	33,783.63	0.00	0.00
60	1	851,140.32	923,798.80	04/01/21	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 21 of 35


					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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
61	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
62	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
63	1	1,393,595.45	346,799.25	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
64	1	579,002.28	180,437.41	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
65	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
66	1	349,015.00	312,266.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
67	1	492,437.96	0.00	--	--	--	0.00	0.00	0.00	0.00	22,929.18	0.00
68	1	771,341.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	1	327,279.00	361,320.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
70	1	691,637.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
72	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
73	1	600,691.00	557,340.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
74	1	0.00	(50,876.04)	07/01/20	06/30/21	04/11/22	0.00	50,216.68	20,506.11	20,506.11	0.00	0.00
76	1	538,738.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
77	1	286,331.00	269,091.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
78	1	0.00	109,689.15	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
79	1	445,946.00	255,564.00	01/01/21	06/30/21	--	0.00	0.00	19,258.28	19,258.28	0.00	0.00
80	1	477,806.06	338,027.84	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
81	1	176,126.00	176,126.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
82	1	367,064.82	99,558.99	01/01/22	03/31/22	--	0.00	0.00	17,646.11	17,646.11	0.00	0.00
83	1	272,751.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
84	1	348,509.36	295,336.87	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
85	1	298,803.48	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
86	1	350,179.61	239,253.65	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
88	1	0.00	109,534.58	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
90	1	561,130.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
91	1	209,822.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
92	1	403,684.72	0.00	--	--	--	0.00	0.00	14,522.16	14,522.16	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 22 of 35


					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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
93	1	378,186.00	362,120.00	04/01/20	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
94	1	296,933.67	222,699.51	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
95	1	288,578.00	282,761.00	01/01/21	12/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
96	1	275,087.70	171,427.39	08/01/20	04/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
98	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
99	1	519,398.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
100	1	0.00	0.00	--	--	--	0.00	0.00	14,164.82	14,164.82	0.00	0.00	Full Defeasance
101	1	167,661.00	137,592.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
103	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
104	1	110,215.00	74,401.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
105	1	278,270.45	232,104.63	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
106	1	433,808.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
107	1	338,038.12	54,881.90	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
108	1	129,502.00	88,725.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
109	1	201,044.00	237,792.00	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
110	1	192,998.36	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
111	1	184,220.00	194,138.00	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
112	1	103,102.00	165,826.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
113	1	200,311.00	252,958.00	04/01/19	03/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
114	1	161,471.00	257,177.00	01/01/21	12/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
115	1	187,561.19	149,621.02	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
116	1	75,568.00	145,854.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
118	1	200,050.29	46,041.07	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
119	1	301,830.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
120	1	153,246.00	256,358.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
122	1	43,745.00	51,705.00	12/31/19	12/30/20	--	0.00	0.00	0.00	0.00	0.00	0.00
124	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
125	1	96,552.00	84,118.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 23 of 35


					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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
126	1	76,189.00	75,939.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
127	1	94,681.00	6,004.00	01/01/20	03/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
128	1	(16,059.00)	54,510.00	12/31/19	12/30/20	--	0.00	0.00	0.00	0.00	0.00	0.00
129	1	76,391.00	85,348.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
130	1	137,502.44	78,845.69	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
131	1	(2,797.00)	(1,485.00)	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
132	1	30,822.00	76,517.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
133	1	45,459.00	31,554.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals		88,348,599.97	20,042,072.55				0.00	56,100.64	119,881.11	119,881.11	41,183.52	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 24 of 35


			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 25 of 35


								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	1	3,655,864.86	0	0.00	0	0.00	4.256121%	4.213876%	36
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	4.256034%	4.213804%	37
03/17/22	0	0.00	0	0.00	1	3,614,098.48	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.256027%	4.213805%	38
02/17/22	0	0.00	0	0.00	1	3,625,514.65	1	0.00	0	0.00	0	0.00	0	0.00	1	6,417,633.85	4.256039%	4.212400%	39
01/18/22	0	0.00	0	0.00	2	10,564,669.11	1	6,929,152.16	0	0.00	0	0.00	0	0.00	0	0.00	4.257960%	4.212746%	40
12/17/21	0	0.00	0	0.00	4	19,551,193.15	1	6,940,605.36	0	0.00	0	0.00	0	0.00	1	2,692,805.63	4.257967%	4.212749%	41
11/18/21	0	0.00	0	0.00	4	19,595,615.15	1	6,952,887.38	0	0.00	0	0.00	0	0.00	0	0.00	4.256336%	4.211007%	42
10/18/21	0	0.00	0	0.00	4	19,637,481.89	1	6,964,248.15	0	0.00	0	0.00	0	0.00	0	0.00	4.256342%	4.211009%	43
09/17/21	0	0.00	0	0.00	4	19,681,588.20	1	6,976,441.06	0	0.00	0	0.00	0	0.00	2	13,022,715.24	4.256350%	4.211012%	44
08/17/21	1	5,006,353.98	0	0.00	4	19,723,129.98	1	6,987,710.11	0	0.00	0	0.00	0	0.00	0	0.00	4.256627%	4.211442%	45
07/16/21	1	1,008,670.31	0	0.00	4	19,764,514.75	1	6,998,935.27	0	0.00	0	0.00	0	0.00	4	11,407,715.49	4.256632%	4.208866%	46
06/17/21	0	0.00	0	0.00	4	19,808,156.36	1	7,010,997.44	0	0.00	0	0.00	0	0.00	0	0.00	4.254772%	4.206951%	47
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 26 of 35

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

Balance

Date

Code²

Date

REO Date

600929189

04/11/22

33,783.63

0.00

5,140,944.51

300571301

04/06/22

20,506.11

8,153.50

3,655,864.86

07/30/20

479059900

04/10/22

19,258.28

0.00

3,297,387.05

300571308

04/06/22

17,646.11

0.00

3,012,380.46

410927147

04/11/22

14,522.16

0.00

2,609,695.84

100

479060300

04/01/22

14,164.82

0.00

2,391,743.06

Totals

119,881.11

8,153.50

20,108,015.78

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

Page 27 of 35


				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		564,138,551	564,138,551	0			0
37 - 48 Months		443,726,983	443,726,983	0			0
49 - 60 Months		0	0	0			0
> 60 Months		5,507,944	5,507,944	0			0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

May-22	1,013,373,477	1,013,373,477	0	0		0	0
Apr-22	1,016,051,877	1,016,051,877	0	0		0	0
Mar-22	1,017,600,346	1,013,986,247	0	0	3,614,098		0
Feb-22	1,019,504,741	1,015,879,227	0	0	3,625,515		0
Jan-22	1,028,021,400	1,017,456,731	0	0	3,635,517		6,929,152
Dec-21	1,029,614,557	1,010,063,364	0	0	12,610,588		6,940,605
Nov-21	1,034,005,430	1,014,409,815	0	0	12,642,728		6,952,887
Oct-21	1,035,592,264	1,015,954,782	0	0	12,673,234		6,964,248
Sep-21	1,037,278,709	1,017,597,121	0	0	12,705,147		6,976,441
Aug-21	1,051,893,537	1,027,164,053	5,006,354	0	12,735,420		6,987,710
Jul-21	1,053,479,830	1,032,706,645	1,008,670	0	19,764,515		0
Jun-21	1,066,596,054	1,046,787,898	0	0	19,808,156		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 28 of 35


			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
74	300571301	3,655,864.86	3,655,864.86	5,200,000.00	10/18/21	(89,762.08)	(0.30850)	06/30/21	05/06/25	215
Totals		3,655,864.86	3,655,864.86	5,200,000.00		(89,762.08)




© 2021 Computershare. All rights reserved. Confidential.										Page 29 of 35


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
74	300571301	LO	TX	07/30/20	1
	5/52022 - Loan transferred to Special Servicing 7/30/2020 for payment default. Borrower is next due for the 4/6/2020 payment. PNL has been signed by Borrower and Demand Letter has been sent. Sponsor has engaged Restructuring Inc. to
	handle all negotiations. Consultant and Sponsor have sent multiple modification proposals, however, Midland and Borrower are very far from agreeing on any terms. Midland and the borrower have come to terms in principle regarding a loan
	modification. The modification closed in March 2022. The loan will be returned to Master Servicing upon receipt of three, on-time payments which is projected to be in June 2022.

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 30 of 35


					Modified Loan Detail
			Pre-Modification		Post-Modification				Modification	Modification
		Loan					Modification	Modification Booking	Closing	Effective
			Balance	Rate	Balance	Rate
Pros ID	Loan Number	Group					Code¹	Date	Date	Date
56	300571314	1	6,048,709.61	4.60000%	6,048,709.61	4.60000%	10	04/06/20	04/06/20	07/13/20
56	300571314	1	0.00	4.60000%	0.00	4.60000%	10	07/13/20	04/06/20	04/06/20
60	300571305	1	5,417,648.93	4.60000%	5,417,648.93	4.60000%	10	07/03/20	07/06/20	09/11/20
60	300571305	1	0.00	4.60000%	0.00	4.60000%	10	09/11/20	07/06/20	07/03/20
74	300571301	1	0.00	4.55000%	0.00	4.55000%	8	04/20/22	03/04/22	--
Totals			11,466,358.54		11,466,358.54
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 31 of 35

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

301741070 02/17/22

6,929,152.16

6,800,000.00

7,180,338.75

751,206.90

7,180,338.75

6,429,131.85

500,020.34

0.00

500,020.34

6.59%

Current Period Totals

0.00

Cumulative Totals

6,929,152.16

6,800,000.00

7,180,338.75

751,206.90

7,180,338.75

6,429,131.85

500,020.34

0.00

500,020.34

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

Page 32 of 35


				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
48	301741070	02/17/22	0.00	0.00	500,020.34	0.00	0.00	500,020.34	0.00	0.00	500,020.34
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	500,020.34	0.00	0.00	500,020.34	0.00	0.00	500,020.34




© 2021 Computershare. All rights reserved. Confidential.											Page 33 of 35

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

(14,891.09)

0.00

Total

0.00

(14,891.09)

0.00

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.

Collateral Shortfall Total

(14,891.09)

Page 34 of 35


		Supplemental Notes







		None


© 2021 Computershare. All rights reserved. Confidential.	Page 35 of 35

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

Create E-mail Alert Related Categories

SEC Filings

Related Entities

Wells Fargo

Sign 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!

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

Registered/reporting pursuant to (check one)

Loss Information as reported on May 17, 2022

You May Also Be Interested In

Create E-mail Alert Related Categories

Related Entities

Sign up for StreetInsider Free!

Free News Feed

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

Registered/reporting pursuant to (check one)

Loss Information as reported on May 17, 2022

You May Also Be Interested In

Create E-mail Alert Related Categories

Related Entities

Sign up for StreetInsider Free!

Free News Feed

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

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