Form 10-D Wells Fargo Commercial For: Nov 18

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/20/2024

1. NFLX
2. TSM
3. ISRG
4. TSLA
5. SPY

6. INFY
7. SNV
8. SMCI
9. SLB
10. PPG

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: October 19, 2021 to November 18, 2021

Commission File Number of issuing entity: 333-195164-05

Central Index Key Number of issuing entity: 0001633533

Wells Fargo Commercial Mortgage Trust 2015-C27
(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): 0001541214

C-III Commercial Mortgage LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001542105

Basis Real Estate Capital II, LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001555501

Liberty Island Group I LLC
(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): 0001634437

Macquarie US Trading LLC
(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)

38-3955409
38-3955410
38-3955411
38-7135300
(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-5			X
A-SB			X
A-S			X
X-A			X
X-B			X
B			X
C			X
PEX			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 November 18, 2021 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2015-C27.

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-C27 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on November 18, 2021

Number of Delinquencies 30+ days	% of Delinquencies 30+ days by Pool Balance	Number of Loans/REOs with Losses	Average Net Loss
3	8.47%	2	$1,838,269.59

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2015-C27 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 October 19, 2021 to November 18, 2021.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on November 9, 2021. 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 November 9, 2021. The Central Index Key number for Wells Fargo is 0000740906.

C-III Commercial Mortgage LLC ("C-III"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 12, 2021. The Central Index Key number for C-III is 0001541214.

Basis Real Estate Capital II, LLC ("Basis"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 12, 2021. The Central Index Key number for Basis is 0001542105.

Liberty Island Group I LLC ("LIG I"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 16, 2021. The Central Index Key number for LIG I is 0001555501.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 9, 2021. The CIK number of LMF is 0001592182.

Macquarie US Trading LLC ("Macquarie"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 12, 2021. The Central Index Key number for Macquarie is 0001634437.

Part II - OTHER INFORMATION

Item 2. Legal Proceedings.

Wells Fargo Bank: In December 2014, Phoenix Light SF Limited and certain related entities and the National Credit Union Administration (NCUA) filed complaints in the United States District Court for the Southern District of New York against Wells Fargo Bank, alleging claims against Wells Fargo Bank in its capacity as trustee for a number of residential mortgage-backed securities trusts. Complaints raising similar allegations have been filed by Commerzbank AG in the Southern District of New York and by IKB International and IKB Deutsche Industriebank in New York state court. In each case, the plaintiffs allege that Wells Fargo Bank, as trustee, caused losses to investors, and plaintiffs assert causes of action based upon, among other things, the trustee’s alleged failure to notify and enforce repurchase obligations of mortgage loan sellers for purported breaches of representations and warranties, notify investors of alleged events of default, and abide by appropriate standards of care following alleged events of default. Wells Fargo Bank previously settled two class action lawsuits with similar allegations that were filed in November 2014 and December 2016 by institutional investors in the Southern District of New York and New York state court, respectively. In addition, Park Royal I LLC and Park Royal II LLC have filed complaints in New York state court alleging Wells Fargo Bank, N.A., as trustee, failed to take appropriate actions upon learning of defective mortgage loan documentation. In March 2021, the Company entered into an agreement to resolve the case filed by the NCUA.

In addition to the foregoing cases, in August 2014 and August 2015 Nomura Credit & Capital Inc. (“Nomura”) and Natixis Real Estate Holdings, LLC (“Natixis”) filed a total of seven third-party complaints against Wells Fargo Bank in New York state court. In the underlying first-party actions, Nomura and Natixis have been sued for alleged breaches of representations and warranties made in connection with residential mortgage-backed securities sponsored by them. In the third-party actions, Nomura and Natixis allege that Wells Fargo Bank, as master servicer, primary servicer or securities administrator, failed to notify Nomura and Natixis of their own breaches, failed to properly oversee the primary servicers, and failed to adhere to accepted servicing practices. Natixis additionally alleges that Wells Fargo Bank failed to perform default oversight duties. Wells Fargo Bank has asserted counterclaims alleging that Nomura and Natixis failed to provide Wells Fargo Bank notice of their representation and warranty breaches.

With respect to each of the foregoing litigations, Wells Fargo Bank believes plaintiffs' claims are without merit and intends to contest the claims vigorously, but there can be no assurances as to the outcome of the litigations or the possible impact of the litigations on Wells Fargo Bank or the related RMBS trusts.

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2015-C27, affirms the following amounts in the respective accounts:

Distribution Account Balance
Prior Distribution Date	10/18/2021	$2,923.31
Current Distribution Date	11/18/2021	$3,022.25

Interest Reserve Account Balance
Prior Distribution Date	10/18/2021	$0.00
Current Distribution Date	11/18/2021	$0.00

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2015-C27, relating to the November 18, 2021 distribution.

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

SIGNATURES

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

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: December 1, 2021


Distribution Date:	11/18/21	Wells Fargo Commercial Mortgage Trust 2015-C27
Determination Date:	11/12/21
Next Distribution Date:	12/17/21
Record Date:	10/29/21	Commercial Mortgage Pass-Through Certificates
		Series 2015-C27


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
		Master Servicer	Wells Fargo Bank, N.A.
Exchangeable Certificate Detail	5
			Investor Relations		[email protected]
Additional Information	6
			1901 Harrison Street, \| Oakland, CA 94612
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	Rialto Capital Advisors, LLC
Bond / Collateral Reconciliation - Balances	8		General	(305) 229-6465
Current Mortgage Loan and Property Stratification	9-13		200 S. Biscayne Blvd.,Suite 3550 \| Miami, FL 33131
Mortgage Loan Detail (Part 1)	14-16	Operating Advisor	Trimont Real Estate Advisors, LLC
Mortgage Loan Detail (Part 2)	17-19		Trust Advisor		[email protected]
Principal Prepayment Detail	20		3500 Lenox Road,Suite G1 \| Atlanta, GA 30326
Historical Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	22		Corporate Trust Services (CMBS)		[email protected];
Collateral Stratification and Historical Detail	23				[email protected]
			9062 Old Annapolis Road, \| Columbia, MD 21045
Specially Serviced Loan Detail - Part 1	24
		Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 2	25		General Contact	(302) 636-4140
Modified Loan Detail	26		1100 North Market St., \| Wilmington, DE 19890
Historical Liquidated Loan Detail	27
Historical Bond / Collateral Loss Reconciliation Detail	28
Interest Shortfall Detail - Collateral Level	29
Supplemental Notes	30

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.


© Copyright 2021 Computershare. All rights reserved. Confidential.	Page 1 of 30


				Certificate Distribution Detail

											Current	Original
		Pass-Through Rate		Beginning	Principal	Interest	Prepayment		Total		Credit	Credit
Class	CUSIP	(2)	Original Balance	Balance	Distribution	Distribution	Penalties	Realized Losses	Distribution	Ending Balance	Support¹	Support¹
Regular Certificates
A-1	94989DAS8	1.730000%	50,293,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	94989DAT6	3.005000%	7,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	94989DAU3	3.362000%	36,418,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	94989DAV1	3.190000%	240,000,000.00	193,297,101.89	32,861,177.18	513,848.13	0.00	0.00	33,375,025.31	160,435,924.71	37.02%	30.00%
A-5	94989DAW9	3.451000%	309,207,000.00	309,207,000.00	0.00	889,227.80	0.00	0.00	889,227.80	309,207,000.00	37.02%	30.00%
A-SB	94989DAX7	3.278000%	89,627,000.00	59,719,683.76	1,740,929.73	163,134.27	0.00	0.00	1,904,064.00	57,978,754.03	37.02%	30.00%
A-S	94989DAY5	3.836000%	79,897,000.00	79,897,000.00	0.00	255,404.08	0.00	0.00	255,404.08	79,897,000.00	27.49%	22.38%
B	94989DBB4	4.139000%	45,842,000.00	45,842,000.00	0.00	158,116.70	0.00	0.00	158,116.70	45,842,000.00	22.02%	18.00%
C	94989DBC2	3.894000%	68,109,000.00	68,109,000.00	0.00	221,013.70	0.00	0.00	221,013.70	68,109,000.00	13.89%	11.50%
D	94989DAG4	3.768000%	44,533,000.00	44,533,000.00	0.00	139,833.62	0.00	0.00	139,833.62	44,533,000.00	8.57%	7.25%
E	94989DAJ8	2.869000%	26,196,000.00	26,196,000.00	0.00	20,605.64	0.00	0.00	20,605.64	26,196,000.00	5.44%	4.75%
F	94989DAL3	2.869000%	17,027,000.00	17,027,000.00	0.00	0.00	0.00	0.00	0.00	17,027,000.00	3.41%	3.13%
G	94989DAN9	2.869000%	32,745,035.00	28,577,499.75	0.00	0.00	0.00	0.00	0.00	28,577,499.75	0.00%	0.00%
R	94989DAQ2	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,047,828,036.00	872,405,285.40	34,602,106.91	2,361,183.94	0.00	0.00	36,963,290.85	837,803,178.49

Notional Certificates
X-A	94989DAZ2	1.023839%	813,376,000.00	642,120,785.65	0.00	547,857.08	0.00	0.00	547,857.08	607,518,678.74
X-B	94989DBA6	0.498623%	158,484,000.00	158,484,000.00	0.00	65,853.21	0.00	0.00	65,853.21	158,484,000.00
X-E	94989DAA7	1.559085%	26,196,000.00	26,196,000.00	0.00	34,034.83	0.00	0.00	34,034.83	26,196,000.00
X-F	94989DAC3	1.559085%	17,027,000.00	17,027,000.00	0.00	22,122.12	0.00	0.00	22,122.12	17,027,000.00
X-G	94989DAE9	1.559085%	32,745,035.00	28,577,499.75	0.00	37,128.97	0.00	0.00	37,128.97	28,577,499.75
Notional SubTotal			1,047,828,035.00	872,405,285.40	0.00	706,996.21	0.00	0.00	706,996.21	837,803,178.49

Deal Distribution Total					34,602,106.91	3,068,180.15	0.00	0.00	37,670,287.06

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing
	the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the
	underlying index (if and as applicable), and any other matters provided in the governing documents.




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 2 of 30


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/(Paybacks)	Shortfalls	Prepayment Penalties	Realized Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	94989DAS8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	94989DAT6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	94989DAU3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	94989DAV1	805.40459121	136.92157158	2.14103388	0.00000000	0.00000000	0.00000000	0.00000000	139.06260546	668.48301963
A-5	94989DAW9	1,000.00000000	0.00000000	2.87583334	0.00000000	0.00000000	0.00000000	0.00000000	2.87583334	1,000.00000000
A-SB	94989DAX7	666.31354123	19.42416604	1.82014650	0.00000000	0.00000000	0.00000000	0.00000000	21.24431254	646.88937519
A-S	94989DAY5	1,000.00000000	0.00000000	3.19666671	0.00000000	0.00000000	0.00000000	0.00000000	3.19666671	1,000.00000000
B	94989DBB4	1,000.00000000	0.00000000	3.44916670	0.00000000	0.00000000	0.00000000	0.00000000	3.44916670	1,000.00000000
C	94989DBC2	1,000.00000000	0.00000000	3.24499993	0.00000000	0.00000000	0.00000000	0.00000000	3.24499993	1,000.00000000
D	94989DAG4	1,000.00000000	0.00000000	3.14000000	0.00000000	0.00000000	0.00000000	0.00000000	3.14000000	1,000.00000000
E	94989DAJ8	1,000.00000000	0.00000000	0.78659490	1.60423843	7.47890709	0.00000000	0.00000000	0.78659490	1,000.00000000
F	94989DAL3	1,000.00000000	0.00000000	0.00000000	2.39083338	27.39363305	0.00000000	0.00000000	0.00000000	1,000.00000000
G	94989DAN9	872.72772040	0.00000000	0.00000000	2.08654656	48.81703715	0.00000000	0.00000000	0.00000000	872.72772040
R	94989DAQ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	94989DAZ2	789.45135540	0.00000000	0.67355944	0.00000000	0.00000000	0.00000000	0.00000000	0.67355944	746.91001301
X-B	94989DBA6	1,000.00000000	0.00000000	0.41551961	0.00000000	0.00000000	0.00000000	0.00000000	0.41551961	1,000.00000000
X-E	94989DAA7	1,000.00000000	0.00000000	1.29923767	0.00000000	0.00000000	0.00000000	0.00000000	1.29923767	1,000.00000000
X-F	94989DAC3	1,000.00000000	0.00000000	1.29923768	0.00000000	0.00000000	0.00000000	0.00000000	1.29923768	1,000.00000000
X-G	94989DAE9	872.72772040	0.00000000	1.13388091	0.00000000	0.00000000	0.00000000	0.00000000	1.13388091	872.72772040




© Copyright 2021 Computershare. All rights reserved. Confidential.										Page 3 of 30


				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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	10/01/21 - 10/30/21	30	0.00	513,848.13	0.00	513,848.13	0.00	0.00	0.00	513,848.13	0.00
A-5	10/01/21 - 10/30/21	30	0.00	889,227.80	0.00	889,227.80	0.00	0.00	0.00	889,227.80	0.00
A-SB	10/01/21 - 10/30/21	30	0.00	163,134.27	0.00	163,134.27	0.00	0.00	0.00	163,134.27	0.00
X-A	10/01/21 - 10/30/21	30	0.00	547,857.08	0.00	547,857.08	0.00	0.00	0.00	547,857.08	0.00
X-B	10/01/21 - 10/30/21	30	0.00	65,853.21	0.00	65,853.21	0.00	0.00	0.00	65,853.21	0.00
X-E	10/01/21 - 10/30/21	30	0.00	34,034.83	0.00	34,034.83	0.00	0.00	0.00	34,034.83	0.00
X-F	10/01/21 - 10/30/21	30	0.00	22,122.12	0.00	22,122.12	0.00	0.00	0.00	22,122.12	0.00
X-G	10/01/21 - 10/30/21	30	0.00	37,128.97	0.00	37,128.97	0.00	0.00	0.00	37,128.97	0.00
A-S	10/01/21 - 10/30/21	30	0.00	255,404.08	0.00	255,404.08	0.00	0.00	0.00	255,404.08	0.00
B	10/01/21 - 10/30/21	30	0.00	158,116.70	0.00	158,116.70	0.00	0.00	0.00	158,116.70	0.00
C	10/01/21 - 10/30/21	30	0.00	221,013.70	0.00	221,013.70	0.00	0.00	0.00	221,013.70	0.00
D	10/01/21 - 10/30/21	30	0.00	139,833.62	0.00	139,833.62	0.00	0.00	0.00	139,833.62	0.00
E	10/01/21 - 10/30/21	30	153,892.82	62,630.27	0.00	62,630.27	42,024.63	0.00	0.00	20,605.64	195,917.45
F	10/01/21 - 10/30/21	30	425,722.67	40,708.72	0.00	40,708.72	40,708.72	0.00	0.00	0.00	466,431.39
G	10/01/21 - 10/30/21	30	1,530,191.55	68,324.04	0.00	68,324.04	68,324.04	0.00	0.00	0.00	1,598,515.59
Totals			2,109,807.04	3,219,237.54	0.00	3,219,237.54	151,057.39	0.00	0.00	3,068,180.15	2,260,864.43




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 4 of 30


				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)	94989DAY5	3.836000%	79,897,000.00	79,897,000.00	0.00	255,404.08	0.00	0.00	255,404.08	79,897,000.00
A-S (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	94989DBB4	4.139000%	45,842,000.00	45,842,000.00	0.00	158,116.70	0.00	0.00	158,116.70	45,842,000.00
B (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	94989DBC2	3.894000%	68,109,000.00	68,109,000.00	0.00	221,013.70	0.00	0.00	221,013.70	68,109,000.00
C (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			193,848,000.03	193,848,000.00	0.00	634,534.48	0.00	0.00	634,534.48	193,848,000.00

Exchangeable Certificate Details
PEX	94989DBD0	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
											0.00	0.00



© Copyright 2021 Computershare. All rights reserved. Confidential.										Page 5 of 30


	Additional Information
Total Available Distribution Amount (1)	37,670,287.06
(1) The Available Distribution Amount includes any Prepayment Premiums.




© Copyright 2021 Computershare. All rights reserved. Confidential.		Page 6 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,244,725.67	Master Servicing Fee	20,687.18
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	3,020.32
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	375.62
ARD Interest	0.00	Operating Advisor Fee	0.00
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	1,195.01
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,244,725.67	Total Fees	25,488.13

Principal		Expenses/Reimbursements
Scheduled Principal	34,602,106.91	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	126,326.51
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	24,299.41
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)	431.47
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	34,602,106.91	Total Expenses/Reimbursements	151,057.39

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,068,180.15
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	34,602,106.91
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	37,670,287.06
Total Funds Collected	37,846,832.58	Total Funds Distributed	37,846,832.58


© Copyright 2021 Computershare. All rights reserved. Confidential.			Page 7 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		872,405,285.40	872,405,285.40	Beginning Certificate Balance	872,405,285.40
(-) Scheduled Principal Collections		34,602,106.91	34,602,106.91	(-) Principal Distributions	34,602,106.91
(-) 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		837,803,178.49	837,803,178.49	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		872,558,268.27	872,558,268.27	Ending Certificate Balance	837,803,178.49
Ending Actual Collateral Balance		837,976,356.77	837,976,356.77



		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	4.43%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© Copyright 2021 Computershare. All rights reserved. Confidential.					Page 8 of 30


				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	11	67,549,101.04	8.06%	37	4.3615	NAP	Defeased	11	67,549,101.04	8.06%	37	4.3615	NAP
	2,000,000 or less	8	12,703,379.25	1.52%	40	4.4867	2.016702	1.30 or less	20	263,465,963.38	31.45%	39	4.3856	0.592144
2,000,001 to 3,000,000		7	17,985,155.05	2.15%	33	4.3968	1.830553	1.31 to 1.40	6	94,461,563.87	11.27%	39	4.2974	1.348592
3,000,001 to 4,000,000		7	24,498,619.69	2.92%	39	4.5415	1.386981	1.41 to 1.50	5	22,224,912.66	2.65%	34	4.3872	1.446402
4,000,001 to 5,000,000		9	40,259,438.47	4.81%	39	4.3581	2.101002	1.51 to 1.60	4	70,071,297.48	8.36%	39	4.2475	1.557064
5,000,001 to 6,000,000		3	15,407,632.90	1.84%	39	4.5384	0.978060	1.61 to 1.70	3	28,639,718.62	3.42%	39	4.4425	1.690947
6,000,001 to 7,000,000		2	13,359,578.61	1.59%	39	4.4673	1.509148	1.71 to 1.80	1	1,704,434.37	0.20%	39	4.1800	1.774700
7,000,001 to 8,000,000		3	22,141,970.55	2.64%	39	4.4129	2.055849	1.81 to 2.00	7	50,377,090.77	6.01%	38	4.3736	1.915819
8,000,001 to 9,000,000		4	33,550,313.28	4.00%	40	4.4484	1.558860	2.01 to 2.25	12	95,318,481.57	11.38%	39	4.3807	2.158691
9,000,001 to 10,000,000		3	27,766,952.44	3.31%	38	4.1898	1.608424	2.26 to 2.50	4	14,115,841.47	1.68%	40	4.1919	2.397528
10,000,001 to 15,000,000		6	76,484,068.70	9.13%	38	4.2118	1.580939	2.51 or greater	8	129,874,773.26	15.50%	40	4.0656	3.298339
15,000,001 to 20,000,000		7	119,585,054.29	14.27%	38	4.4121	1.017694	Totals	81	837,803,178.49	100.00%	39	4.3096	1.600553
20,000,001 to 30,000,000		7	175,137,231.01	20.90%	39	4.2327	1.235929
30,000,001 to 50,000,000		3	128,874,683.21	15.38%	39	4.4106	1.403216
	50,000,001 or greater	1	62,500,000.00	7.46%	40	3.8525	3.933800
	Totals	81	837,803,178.49	100.00%	39	4.3096	1.600553
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 9 of 30


			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	11	67,549,101.04	8.06%	37	4.3615	NAP	Virginia	4	23,524,387.74	2.81%	39	4.3602	1.443193
Alaska	1	3,532,446.09	0.42%	40	4.5300	1.239100	Washington	1	27,728,553.52	3.31%	40	4.3600	0.144700
Arizona	3	19,452,106.88	2.32%	39	4.1826	1.652584	Wisconsin	2	7,380,781.03	0.88%	39	4.2500	1.875000
Arkansas	2	17,752,740.11	2.12%	38	4.3861	1.449736	Totals	99	837,803,178.49	100.00%	39	4.3096	1.600553
California	8	132,577,323.86	15.82%	39	4.0567	2.804551
									Property Type³
Colorado	4	27,815,832.57	3.32%	38	4.2574	0.650844
Florida	16	115,106,331.95	13.74%	38	4.3873	1.775434		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Georgia	2	7,160,990.38	0.85%	39	4.2500	2.608271		Properties	Balance	Agg. Bal.			DSCR¹
Idaho	2	3,381,241.58	0.40%	39	4.3387	1.596815	Defeased	11	67,549,101.04	8.06%	37	4.3615	NAP
Illinois	2	18,794,490.69	2.24%	39	4.5051	2.128097	Industrial	4	9,240,238.78	1.10%	38	4.6590	2.321396
Kentucky	1	4,853,915.55	0.58%	40	4.5000	1.279700	Lodging	13	188,532,657.04	22.50%	38	4.4666	0.638646
Maryland	1	25,045,243.98	2.99%	39	4.0500	1.352300	Mixed Use	6	28,692,924.61	3.42%	38	4.5462	1.472923
Massachusetts	1	26,438,296.94	3.16%	39	4.0700	1.328100	Mobile Home Park	3	4,290,177.19	0.51%	40	4.7601	1.962709
Michigan	1	2,955,869.39	0.35%	39	4.6000	1.021200	Multi-Family	10	69,826,775.53	8.33%	39	4.3281	1.989125
Nevada	1	8,512,890.86	1.02%	40	4.9000	1.687800	Office	10	159,662,256.00	19.06%	39	4.2621	1.339476
New Jersey	2	10,208,425.41	1.22%	39	4.4829	1.767957	Retail	25	231,728,352.99	27.66%	39	4.1742	2.190402
New Mexico	2	40,908,346.62	4.88%	39	4.1429	1.693956	Self Storage	17	78,280,695.30	9.34%	38	4.2150	2.398040
New York	6	19,645,884.84	2.34%	39	4.5970	1.340994	Totals	99	837,803,178.49	100.00%	39	4.3096	1.600553
North Carolina	3	67,328,181.76	8.04%	37	4.5501	0.559707
Ohio	5	73,988,028.17	8.83%	40	4.3302	0.911461
Oregon	2	13,187,998.42	1.57%	39	4.2300	1.555700
Pennsylvania	1	5,109,504.96	0.61%	38	4.6100	1.416400
South Carolina	2	10,042,583.31	1.20%	39	4.6117	2.159495
Tennessee	3	21,864,660.42	2.61%	39	4.2281	1.452996
Texas	10	35,957,020.40	4.29%	36	4.4019	2.101734

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




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 10 of 30


				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	11	67,549,101.04	8.06%	37	4.3615	NAP	Defeased	11	67,549,101.04	8.06%	37	4.3615	NAP
	4.000% or less	2	67,099,098.57	8.01%	40	3.8537	3.830233	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	25	290,916,598.39	34.72%	39	4.1524	1.768610	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	22	265,209,753.59	31.66%	38	4.3647	1.093803	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	17	128,096,258.60	15.29%	38	4.6722	1.283239	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.751% to 5.000%	4	18,932,368.30	2.26%	40	4.9296	0.771526	49 months or greater	70	770,254,077.45	91.94%	39	4.3050	1.610631
	5.001% or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	81	837,803,178.49	100.00%	39	4.3096	1.600553
	Totals	81	837,803,178.49	100.00%	39	4.3096	1.600553
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 11 of 30


				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	11	67,549,101.04	8.06%	37	4.3615	NAP	Defeased	11	67,549,101.04	8.06%	37	4.3615	NAP
	60 months or less	70	770,254,077.45	91.94%	39	4.3050	1.610631	Interest Only	2	74,250,000.00	8.86%	40	3.8909	3.665900
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	300 months or less	68	696,004,077.45	83.07%	39	4.3492	1.391374
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	81	837,803,178.49	100.00%	39	4.3096	1.600553	Totals	81	837,803,178.49	100.00%	39	4.3096	1.600553
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 12 of 30


				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	11	67,549,101.04	8.06%	37	4.3615	NAP				None
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	66	675,809,161.01	80.66%	39	4.3471	1.397401
	13 to 24 months	3	90,275,500.74	10.78%	40	3.9694	3.189861
	25 months or greater	1	4,169,415.70	0.50%	40	4.7500	1.979300
	Totals	81	837,803,178.49	100.00%	39	4.3096	1.600553
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 13 of 30


					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	303420001	RT	Palm Desert	CA	Actual/360	3.853%	207,339.41	0.00	0.00	N/A	03/01/25	--	62,500,000.00	62,500,000.00	04/01/20
2	310926602	SS	Various	Various	Actual/360	4.250%	171,605.34	65,209.60	0.00	N/A	03/11/25	--	46,890,263.40	46,825,053.80	11/11/21
3	303420003	OF	Cincinnati	OH	Actual/360	4.280%	159,603.01	68,095.34	0.00	N/A	03/01/25	--	43,305,007.56	43,236,912.22	11/01/21
4	300571209	LO	Greensboro	NC	Actual/360	4.750%	159,043.08	70,481.75	0.00	N/A	12/06/24	--	38,883,198.94	38,812,717.19	11/06/21
5	300571254	SS	Various	PA	Actual/360	4.560%	130,624.72	33,266,057.32	0.00	N/A	11/06/21	--	33,266,057.32	0.00	11/06/21
6	310926711	OF	Albuquerque	NM	Actual/360	4.140%	103,420.93	84,038.23	0.00	N/A	02/11/25	--	29,010,078.26	28,926,040.03	11/11/21
7	310926582	RT	Braintree	MA	Actual/360	4.070%	92,833.00	49,679.07	0.00	N/A	02/11/25	--	26,487,976.01	26,438,296.94	11/11/21
8	303420008	LO	Seattle	WA	Actual/360	4.360%	104,266.79	43,010.68	0.00	N/A	03/01/25	--	27,771,564.20	27,728,553.52	11/01/21
9	310927734	OF	Baltimore	MD	Actual/360	4.050%	87,521.47	50,517.43	0.00	N/A	02/11/25	--	25,095,761.41	25,045,243.98	11/11/21
10	310925977	RT	Various	Various	Actual/360	4.230%	88,887.28	41,657.47	0.00	N/A	02/11/25	--	24,402,821.21	24,361,163.74	11/11/21
11	790927215	LO	Tampa	FL	Actual/360	4.350%	82,541.51	34,787.75	0.00	N/A	12/11/24	--	22,035,554.27	22,000,766.52	11/11/21
12	300571240	OF	Los Angeles	CA	Actual/360	4.500%	80,090.62	31,380.15	0.00	N/A	02/06/25	--	20,668,546.43	20,637,166.28	11/06/21
14	790927206	LO	Charlotte	NC	Actual/360	4.350%	72,003.63	30,346.47	0.00	N/A	12/11/24	--	19,222,325.90	19,191,979.43	11/11/21
15	303420015	OF	Charlotte	NC	Actual/360	4.240%	70,317.15	26,838.40	0.00	N/A	12/01/24	--	19,259,109.23	19,232,270.83	11/01/21
16	870926396	LO	Denver	CO	Actual/360	4.310%	66,280.03	30,210.57	0.00	N/A	01/11/25	--	17,858,550.32	17,828,339.75	10/11/21
17	303420017	OF	Cincinnati	OH	Actual/360	4.280%	63,601.04	27,135.67	0.00	N/A	03/01/25	--	17,256,840.53	17,229,704.86	11/01/21
18	300571252	MF	University Park	IL	Actual/360	4.490%	65,920.32	25,935.25	0.00	N/A	02/06/25	--	17,049,582.63	17,023,647.38	11/06/21
19	300571207	Various Various		Various	Actual/360	4.720%	68,706.50	24,864.81	0.00	N/A	12/06/24	--	16,904,278.63	16,879,413.82	11/06/21
20	303420020	RT	Boca Raton	FL	Actual/360	4.200%	59,157.68	26,420.33	0.00	N/A	01/01/25	--	16,356,962.10	16,330,541.77	11/01/21
21	303420021	MF	Memphis	TN	Actual/360	4.390%	54,263.86	25,763.40	0.00	N/A	12/05/24	--	14,354,462.55	14,328,699.15	11/05/21
22	303420022	RT	Torrance	CA	Actual/360	4.100%	49,285.72	28,026.02	0.00	N/A	01/01/25	--	13,959,764.50	13,931,738.48	11/01/21
23	790927211	LO	Fort Myers	FL	Actual/360	4.350%	55,259.98	23,289.74	0.00	N/A	12/11/24	--	14,752,387.16	14,729,097.42	11/11/21
24	300571255	Various Various		NY	Actual/360	4.560%	59,375.68	19,714.09	0.00	N/A	03/06/25	--	15,121,141.37	15,101,427.28	11/06/21
25	790927207	LO	Little Rock	AR	Actual/360	4.350%	50,595.16	21,323.71	0.00	N/A	12/11/24	--	13,507,049.56	13,485,725.85	11/11/21
28	310925150	MF	Las Cruces	NM	Actual/360	4.150%	42,894.38	20,785.16	0.00	N/A	02/11/25	--	12,003,091.75	11,982,306.59	11/11/21
29	310927763	RT	Sunnyvale	CA	Actual/360	4.190%	38,358.85	26,247.24	0.00	N/A	02/11/25	--	10,631,447.60	10,605,200.36	11/11/21
30	300571253	RT	Simi Valley	CA	Actual/360	4.095%	41,433.44	0.00	0.00	N/A	02/06/25	--	11,750,000.00	11,750,000.00	11/06/21
31	870927122	MF	Phoenix	AZ	Actual/360	4.110%	35,445.35	15,351.41	0.00	N/A	02/11/25	--	10,015,168.27	9,999,816.86	11/11/21




© Copyright 2021 Computershare. All rights reserved. Confidential.																Page 14 of 30


					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
32	303420032	OF	Cary	NC	Actual/360	4.130%	33,212.29	15,281.74	0.00	N/A	01/01/25	--	9,338,766.88	9,323,485.14	11/01/21
33	790927205	LO	Knoxville	TN	Actual/360	4.350%	34,614.97	14,588.75	0.00	N/A	12/11/24	--	9,240,927.29	9,226,338.54	11/11/21
34	300571251	RT	Camden	SC	Actual/360	4.680%	34,525.72	15,536.25	0.00	N/A	02/06/25	--	8,567,176.52	8,551,640.27	11/06/21
35	303420035	RT	Las Vegas	NV	Actual/360	4.900%	35,982.01	14,773.51	0.00	N/A	03/01/25	--	8,527,664.37	8,512,890.86	11/01/21
36	303420036	RT	Gilbert	AZ	Actual/360	4.090%	32,509.20	13,339.55	0.00	N/A	02/01/25	--	9,230,468.31	9,217,128.76	11/01/21
37	303420037	SS	Arlington	VA	Actual/360	4.110%	29,230.50	14,309.58	0.00	N/A	03/01/25	--	8,259,146.39	8,244,836.81	11/01/21
38	303420038	MF	Knoxville	TN	Actual/360	4.080%	29,003.71	14,379.79	0.00	N/A	03/01/25	--	8,255,325.13	8,240,945.34	11/01/21
40	300571250	MF	Dallas	TX	Actual/360	4.610%	30,400.13	12,198.97	0.00	N/A	02/06/25	--	7,657,998.84	7,645,799.87	11/06/21
41	303420041	MF	Milwaukee	WI	Actual/360	4.250%	27,057.32	12,490.96	0.00	N/A	02/05/25	--	7,393,271.99	7,380,781.03	11/05/21
42	303420042	LO	North Brunswick	NJ	Actual/360	4.600%	26,961.70	12,511.92	0.00	N/A	02/01/25	--	6,806,600.33	6,794,088.41	11/01/21
43	303420043	OF	Manassas	VA	Actual/360	4.330%	24,527.59	12,720.00	0.00	N/A	01/01/25	--	6,578,210.20	6,565,490.20	11/01/21
44	303420044	MF	Casselberry	FL	Actual/360	4.370%	26,811.98	9,666.21	0.00	N/A	03/01/25	--	7,125,055.86	7,115,389.65	11/01/21
47	303420047	MF	Reynoldsburg	OH	Actual/360	4.050%	18,271.71	10,546.43	0.00	N/A	02/05/25	--	5,239,198.80	5,228,652.37	11/05/21
48	300571227	MU	Whitpain Township	PA	Actual/360	4.610%	20,320.82	9,447.23	0.00	N/A	01/06/25	--	5,118,952.19	5,109,504.96	11/06/21
49	300571241	LO	Cincinnati	OH	Actual/360	4.970%	21,733.44	8,760.97	0.00	N/A	02/06/25	--	5,078,236.54	5,069,475.57	07/06/21
50	416000181	LO	Nicholasville	KY	Actual/360	4.500%	18,843.89	9,023.80	0.00	N/A	03/01/25	--	4,862,939.35	4,853,915.55	11/01/21
51	300571201	MF	Columbus	OH	Actual/360	4.680%	19,557.32	8,901.68	0.00	N/A	09/06/24	--	4,852,932.38	4,844,030.70	11/06/21
52	820926403	LO	Chesapeake	VA	Actual/360	4.500%	17,659.45	12,633.42	0.00	N/A	02/11/25	--	4,557,278.45	4,544,645.03	11/11/21
54	410926610	SS	Fort Collins	CO	Actual/360	3.870%	15,358.32	9,549.09	0.00	N/A	02/11/25	--	4,608,647.66	4,599,098.57	11/11/21
56	303420056	LO	Magnolia	AR	Actual/360	4.500%	16,580.28	11,767.18	0.00	N/A	03/05/25	--	4,278,781.44	4,267,014.26	11/05/21
57	303420057	LO	Peachtree City	GA	Actual/360	4.700%	16,285.97	14,137.14	0.00	N/A	03/05/25	--	4,023,988.02	4,009,850.88	11/05/21
58	300571244	IN	Orlando	FL	Actual/360	4.600%	18,628.25	7,003.97	0.00	N/A	02/06/25	--	4,702,785.19	4,695,781.22	11/06/21
59	410926203	SS	Santa Fe Springs	CA	Actual/360	4.010%	15,062.14	8,837.46	0.00	N/A	02/11/25	--	4,361,975.44	4,353,137.98	11/11/21
60	790926968	RT	Gallatin	TN	Actual/360	4.250%	16,120.60	7,492.51	0.00	N/A	02/11/25	--	4,404,869.05	4,397,376.54	11/11/21
61	303420061	SS	Riverdale	GA	Actual/360	4.250%	16,053.43	7,461.30	0.00	N/A	02/05/25	--	4,386,514.92	4,379,053.62	11/05/21
62	303420062	RT	Chesapeake	VA	Actual/360	4.750%	17,084.47	7,432.95	0.00	N/A	03/01/25	--	4,176,848.65	4,169,415.70	11/01/21
64	300571225	OF	Tampa	FL	Actual/360	4.660%	14,890.93	6,791.00	0.00	N/A	01/06/25	--	3,710,877.83	3,704,086.83	10/06/21
65	303420065	MF	Anchorage	AK	Actual/360	4.530%	13,804.97	6,533.81	0.00	N/A	03/01/25	--	3,538,979.90	3,532,446.09	11/01/21




© Copyright 2021 Computershare. All rights reserved. Confidential.																Page 15 of 30


					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
66	300571219	RT	Spring	TX	Actual/360	4.460%	14,599.51	5,119.06	0.00	N/A	01/06/25	--	3,801,405.05	3,796,285.99	11/06/21
67	303420067	MU	Mount Laurel	NJ	Actual/360	4.250%	12,519.92	6,665.74	0.00	N/A	02/01/25	--	3,421,002.74	3,414,337.00	08/01/20
69	410925539	MU	Louisville	CO	Actual/360	4.300%	13,092.18	5,960.37	0.00	N/A	02/11/25	--	3,535,773.14	3,529,812.77	11/11/21
70	780925820	MF	Denton	TX	Actual/360	4.200%	12,041.80	6,540.85	0.00	N/A	02/11/25	--	3,329,529.29	3,322,988.44	11/11/21
71	310927747	SS	San Antonio	TX	Actual/360	4.500%	11,644.44	6,829.31	0.00	N/A	01/11/22	--	3,005,017.89	2,998,188.58	11/11/21
72	303420072	OF	Chagrin Falls	OH	Actual/360	4.720%	13,124.63	5,849.55	0.00	N/A	01/01/25	--	3,229,132.70	3,223,283.15	11/01/21
73	300571238	RT	Sarasota	FL	Actual/360	4.900%	13,936.85	4,638.59	0.00	N/A	02/06/25	--	3,303,006.45	3,298,367.86	11/06/21
74	303420074	RT	Adrian	MI	Actual/360	4.600%	11,730.09	5,443.50	0.00	N/A	02/01/25	--	2,961,312.89	2,955,869.39	11/01/21
75	303420075	MF	Columbus	OH	Actual/360	4.400%	10,837.68	5,437.05	0.00	N/A	02/05/25	--	2,860,385.83	2,854,948.78	11/05/21
79	400926605	SS	Peoria	AZ	Actual/360	4.370%	9,929.21	5,040.50	0.00	N/A	02/11/25	--	2,638,602.87	2,633,562.37	11/11/21
80	870927236	RT	Jamul	CA	Actual/360	4.110%	8,793.84	7,224.04	0.00	N/A	02/11/25	--	2,484,721.25	2,477,497.21	11/11/21
81	300571222	SS	Lindenwold	NJ	Actual/360	4.880%	11,191.35	4,694.00	0.00	N/A	10/06/24	--	2,663,198.67	2,658,504.67	11/06/21
82	300571233	MF	Edinburg	TX	Actual/360	4.600%	10,688.49	4,306.36	0.00	N/A	11/06/24	--	2,698,356.23	2,694,049.87	11/06/21
83	303420083	RT	Amarillo	TX	Actual/360	4.210%	9,384.42	4,740.57	0.00	N/A	02/01/25	--	2,588,607.15	2,583,866.58	11/01/21
84	303420084	SS	Cantonment	FL	Actual/360	4.010%	7,901.79	3,809.01	0.00	N/A	02/01/25	--	2,288,345.92	2,284,536.91	11/01/21
85	303420085	MH	Melbourne	FL	Actual/360	5.000%	8,848.49	3,498.41	0.00	N/A	03/05/25	--	2,055,132.42	2,051,634.01	11/05/21
86	303420086	SS	Colleyville	TX	Actual/360	4.600%	7,790.88	3,615.46	0.00	N/A	02/05/25	--	1,966,842.12	1,963,226.66	11/05/21
87	303420087	RT	Thornton	CO	Actual/360	4.630%	7,423.54	3,379.67	0.00	N/A	03/05/25	--	1,861,961.15	1,858,581.48	11/05/21
88	303420088	SS	Seguin	TX	Actual/360	4.500%	7,126.42	3,412.63	0.00	N/A	03/01/25	--	1,839,075.54	1,835,662.91	11/01/21
89	303420089	OF	Barrington	IL	Actual/360	4.650%	7,103.60	3,209.14	0.00	N/A	03/01/25	--	1,774,052.45	1,770,843.31	11/01/21
90	870927292	MU	Meridian	ID	Actual/360	4.180%	6,147.13	3,365.96	0.00	N/A	02/11/25	--	1,707,800.33	1,704,434.37	11/11/21
91	410927371	SS	Harvey	LA	Actual/360	4.190%	6,391.03	3,045.51	0.00	N/A	11/11/24	--	1,771,323.46	1,768,277.95	11/11/21
92	303420092	MF	Rexburg	ID	Actual/360	4.500%	6,509.71	3,117.31	0.00	N/A	03/01/25	--	1,679,924.52	1,676,807.21	11/01/21
93	410927514	RT	Fort Mill	SC	Actual/360	4.220%	5,428.48	2,904.67	0.00	N/A	03/11/25	--	1,493,847.71	1,490,943.04	11/11/21
94	303420094	MH	Brookshire	TX	Actual/360	4.650%	5,327.70	2,406.85	0.00	N/A	03/01/25	--	1,330,539.82	1,328,132.97	11/01/21
95	303420095	MH	Channelview	TX	Actual/360	4.380%	3,443.45	2,568.57	0.00	N/A	02/05/25	--	912,978.78	910,410.21	11/05/21
Totals							3,244,725.67	34,602,106.91	0.00				872,405,285.40	837,803,178.49
1 Property Type Codes
HC - Health Care			MU - Mixed Use	WH - Warehouse			MF - Multi-Family
SS - Self Storage			LO - Lodging	RT - Retail			SF - Single Family Rental
98 - Other			IN - Industrial	OF - Office			MH - Mobile Home Park
SE - Securities			CH - Cooperative Housing	ZZ - Missing Information/Undefined



© Copyright 2021 Computershare. All rights reserved. Confidential.																Page 16 of 30


					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	10,398,595.00	0.00	--	--	11/12/21	37,660,000.00	1,403,803.69	81,852.70	2,453,683.30	0.00	0.00
2	5,804,091.89	5,352,936.42	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	71,100.84	0.00
3	2,591,594.00	1,605,680.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
4	662,572.66	1,289,465.73	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
6	3,788,582.58	2,982,948.92	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
7	2,687,875.45	1,183,002.16	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
8	(261,076.00)	187,162.75	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,546,275.57	1,255,360.81	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,918,140.00	1,964,092.16	01/01/20	09/30/20	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1,394,730.92	1,036,245.39	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,784,091.05	1,570,921.83	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
14	532,197.58	331,438.55	07/01/20	06/30/21	--	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	Full Defeasance
16	(1,692,607.00)	31,608.31	01/01/21	06/30/21	--	0.00	0.00	95,567.91	95,567.91	0.00	0.00
17	829,454.00	615,160.50	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,367,295.84	1,266,074.18	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,280,442.00	1,219,318.44	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,948,258.14	903,955.21	01/01/21	06/30/21	--	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	Full Defeasance
22	843,057.00	361,006.62	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,707,833.75	1,938,350.62	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
24	933,207.48	680,853.70	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,025,523.78	1,466,207.46	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	803,294.73	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,492,120.66	702,383.67	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,094,220.00	820,665.00	01/01/21	09/30/21	--	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	Full Defeasance




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 17 of 30


					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
32	978,318.17	652,454.75	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,328,275.04	925,303.52	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,327,241.75	694,847.06	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,844,032.00	546,647.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,136,046.00	438,921.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
37	667,873.77	331,910.67	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
38	636,509.53	310,995.30	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,255,430.15	537,367.16	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
41	847,603.28	720,131.40	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
42	615,833.25	1,068,871.85	10/01/20	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	133,344.00	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
44	1,055,573.00	543,183.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
47	996,937.00	534,618.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
48	545,433.71	283,715.30	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
49	(457,212.00)	0.00	--	--	08/11/21	440,707.83	1,878.52	28,501.98	119,751.18	0.00	0.00
50	120,711.43	491,096.57	10/01/20	09/30/21	--	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	Full Defeasance
52	546,191.42	394,187.01	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
54	699,581.82	366,920.02	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
56	251,339.05	440,842.53	10/01/20	09/30/21	--	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	Full Defeasance
58	891,713.51	807,789.86	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
59	623,293.50	155,844.30	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
60	492,441.45	323,347.49	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
61	651,075.00	370,306.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
62	558,152.00	466,724.00	01/01/19	09/30/19	--	0.00	0.00	0.00	0.00	0.00	0.00
64	265,230.26	45,697.73	01/01/21	03/31/21	--	0.00	0.00	18,422.54	18,422.54	0.00	0.00
65	280,646.00	160,218.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 18 of 30


					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
66	473,672.36	321,048.83	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
67	288,533.00	212,671.27	01/01/20	09/30/20	09/13/21	0.00	0.00	19,108.92	286,904.33	32,790.61	0.00
69	506,463.20	388,040.80	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
70	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
71	265,922.12	167,051.98	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
72	329,492.00	186,197.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
73	426,597.61	278,423.21	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
74	270,285.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
75	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
79	420,846.22	237,356.14	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
80	338,388.78	107,554.96	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
81	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
82	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
83	380,039.00	172,921.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
84	334,219.15	285,479.55	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
85	204,196.20	146,458.92	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
86	246,231.36	224,174.91	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
87	251,535.24	228,966.46	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
88	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
89	240,745.96	135,604.32	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
90	226,954.00	111,619.66	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
91	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
92	177,387.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
93	216,485.20	197,311.61	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
94	272,275.92	195,580.71	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
95	171,842.53	130,344.80	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	72,876,859.39	45,040,222.81				38,100,707.83	1,405,682.21	243,454.05	2,974,329.26	103,891.45	0.00




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 19 of 30


			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.




© Copyright 2021 Computershare. All rights reserved. Confidential.					Page 20 of 30


								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
11/18/21	0	0.00	0	0.00	3	70,983,812.57	1	5,069,475.57	0	0.00	0	0.00	0	0.00	0	0.00	4.309571%	4.248851%	39
10/18/21	0	0.00	1	5,078,236.54	2	65,921,002.74	1	5,078,236.54	0	0.00	0	0.00	0	0.00	0	0.00	4.319172%	4.259780%	38
09/17/21	1	5,087,659.56	0	0.00	2	65,928,047.40	1	5,087,659.56	0	0.00	0	0.00	0	0.00	0	0.00	4.319232%	4.259867%	39
08/17/21	1	5,096,343.04	0	0.00	2	65,934,663.15	1	5,096,343.04	1	0.00	0	0.00	0	0.00	1	0.00	4.319285%	4.258882%	40
07/16/21	1	5,104,989.51	0	0.00	3	68,667,941.02	1	5,104,989.51	1	2,726,686.25	0	0.00	0	0.00	1	12,880,214.20	4.321138%	4.260090%	41
06/17/21	0	0.00	0	0.00	3	68,674,914.21	1	5,114,302.19	1	2,726,686.25	0	0.00	0	0.00	0	0.00	4.317567%	4.257044%	42
05/17/21	1	5,122,872.13	0	0.00	3	68,681,456.37	1	5,122,872.13	1	2,726,686.25	0	0.00	1	1,000.00	0	0.00	4.317614%	4.257117%	43
04/16/21	0	0.00	0	0.00	3	68,688,381.86	1	5,132,111.05	1	2,726,686.25	0	0.00	0	0.00	0	0.00	4.317668%	4.257197%	44
03/17/21	0	0.00	0	0.00	3	68,694,874.91	1	5,140,605.10	1	2,726,686.25	0	0.00	0	0.00	0	0.00	4.317715%	4.257269%	45
02/18/21	1	5,151,187.31	1	18,109,057.18	3	68,702,570.84	1	5,151,187.31	1	2,726,686.25	0	0.00	0	0.00	0	0.00	4.317777%	4.258408%	46
01/15/21	1	5,159,600.06	1	3,773,654.35	3	68,709,012.15	0	0.00	1	2,726,686.25	0	0.00	0	0.00	0	0.00	4.317823%	4.258479%	47
12/17/20	2	23,335,271.43	1	3,780,167.31	3	68,715,429.98	0	0.00	1	2,726,686.25	0	0.00	0	0.00	0	0.00	4.317869%	4.258550%	48
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© Copyright 2021 Computershare. All rights reserved. Confidential.																		Page 21 of 30

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

Balance

Date

Code²

Date

REO Date

303420001

04/01/20

81,852.70

2,453,683.30

0.00

62,500,000.00

08/24/20

870926396

10/11/21

95,567.91

8,416.79

17,858,550.31

05/11/20

300571241

07/06/21

28,501.98

119,751.18

96,386.22

5,104,989.51

09/13/19

02/01/21

300571225

10/06/21

18,422.54

0.00

3,710,877.85

303420067

08/01/20

19,108.92

286,904.33

89,906.77

3,514,999.76

09/04/20

Totals

243,454.05

2,974,329.26

194,709.78

92,689,417.43

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 22 of 30


				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		2,998,189	2,998,189	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		11,964,863	11,964,863	0			0
37 - 48 Months		822,840,127	751,856,314	65,914,337			5,069,476
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Nov-21	837,803,178	766,819,366	0	0	65,914,337		5,069,476
Oct-21	872,405,285	801,406,046	0	0	65,921,003		5,078,237
Sep-21	873,894,140	802,878,433	0	0	65,928,047		5,087,660
Aug-21	875,280,972	804,249,966	0	0	65,934,663		5,096,343
Jul-21	879,389,312	805,616,382	0	0	65,941,255		7,831,676
Jun-21	893,766,631	819,977,415	0	0	65,948,228		7,840,988
May-21	895,159,724	821,355,395	0	0	65,954,770		7,849,558
Apr-21	896,647,388	827,959,006	0	0	65,961,696		2,726,686
Mar-21	898,029,733	829,334,858	0	0	65,968,189		2,726,686
Feb-21	899,704,342	807,741,526	5,151,187	18,109,057	65,975,885		2,726,686
Jan-21	901,075,279	823,433,012	5,159,600	3,773,654	65,982,326		2,726,686
Dec-20	902,441,102	806,610,233	23,335,271	3,780,167	65,988,744		2,726,686
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© Copyright 2021 Computershare. All rights reserved. Confidential.								Page 23 of 30


			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
1	303420001	62,500,000.00	62,500,000.00	55,200,000.00	07/21/21	9,603,455.00	3.93380	12/31/19	03/01/25	I/O
16	870926396	17,828,339.75	17,858,550.31	28,700,000.00	10/29/14	(148,066.19)	(0.25570)	06/30/21	01/11/25	279
49	300571241	5,069,475.57	5,104,989.51	5,100,000.00	06/28/21	(538,452.00)	(1.47140)	12/31/20	02/06/25	278
67	303420067	3,414,337.00	3,514,999.76	4,800,000.00	08/13/21	212,671.27	1.23160	09/30/20	02/01/25	278
Totals		88,812,152.32	88,978,539.58	93,800,000.00		9,129,608.08




© Copyright 2021 Computershare. All rights reserved. Confidential.										Page 24 of 30


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
1	303420001	RT	CA	08/24/20	2
	11/12/2021 - Loan transferred to special servicing July-2020 for payment default, after property was forced to close March-May, 2020 due to COVID-19. Property has been reopened since August, 2020 and tenant collections have steadily
	improved since that time. NOD issued Aug-2020 and non-judicial foreclosure filed June-2021, after lender and borrower were unable to reach agreement. Receivership order entered by judge on 10/9/2021, appointing JLL as receiver and
	manager. Operating funds are being posted to past due and scheduled interest payments, as available.

16	870926396	LO	CO	05/11/20	13
	Loan transferred for Imminent Monetary Default at borrowers request as a result of the Covid pandemic. Loan remains current and file will be returned to the master servicer after cash management account is opened.


49	300571241	LO	OH	09/13/19	2
	Borrower communicated its intent to transfer title to Lender. Discussions with the Guarantors are ongoing. Lender has filed for foreclosure; Receiver is in place.


67	303420067	MU	NJ	09/04/20	13
	Loan transferred for Monetary Default as a result of the Covid-19 pandemic. SS is evaluating next steps. Loan is being dual tracked.


1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© Copyright 2021 Computershare. All rights reserved. Confidential.								Page 25 of 30


				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
14	790927206	19,741,668.54	4.35000%	19,713,267.44 4.35000%		10	05/22/20	05/11/20	06/11/20
Totals		19,741,668.54		19,713,267.44
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© Copyright 2021 Computershare. All rights reserved. Confidential.									Page 26 of 30

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

300571212 06/17/19

5,001,769.99

5,540,000.00

4,929,277.31

819,926.07

4,929,277.31

4,109,351.24

892,418.75

0.00

(57,434.17)

949,852.92

17.75%

303420078 08/17/21

2,726,686.25

2,450,000.00

2,308,620.57

0.00

2,726,686.25

0.00

2,726,686.25

90.88%

Current Period Totals

0.00

Cumulative Totals

7,728,456.24

7,990,000.00

7,237,897.88

3,128,546.64

7,237,897.88

4,109,351.24

3,619,105.00

0.00

(57,434.17)

3,676,539.17

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

Page 27 of 30


				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
Deal	Deal	06/17/21	0.00	0.00	0.00	40,073.45	0.00	(40,073.45)	0.00	0.00	(40,073.45)
53	300571212	10/18/21	0.00	0.00	949,852.92	0.00	0.00	385.45	0.00	0.00	949,852.92
		08/17/20	0.00	0.00	949,467.47	0.00	0.00	138,376.09	0.00	0.00
		05/15/20	0.00	0.00	811,091.38	0.00	0.00	(20,592.78)	0.00	0.00
		10/18/19	0.00	0.00	831,684.16	0.00	0.00	(60,734.59)	0.00	0.00
		06/17/19	0.00	0.00	892,418.75	0.00	0.00	892,418.75	0.00	0.00
78	303420078	08/17/21	0.00	0.00	2,726,686.25	0.00	0.00	2,726,686.25	0.00	(167,002.74)	2,559,683.51
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	3,676,539.17	40,073.45	0.00	3,636,465.72	0.00	(167,002.74)	3,469,462.98




© Copyright 2021 Computershare. All rights reserved. Confidential.											Page 28 of 30


				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)
1	0.00	0.00	13,454.86	0.00	0.00	124,447.99	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	3,844.55	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
49	0.00	0.00	3,500.00	0.00	0.00	1,878.52	0.00	0.00	0.00	0.00	0.00	0.00
64	0.00	0.00	0.00	0.00	431.47	0.00	0.00	0.00	0.00	0.00	0.00	0.00
67	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	24,299.41	0.00	431.47	126,326.51	0.00	0.00	0.00	0.00	0.00	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		151,057.39




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 29 of 30


	Supplemental Notes
	None




© Copyright 2021 Computershare. All rights reserved. Confidential.		Page 30 of 30

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: Nov 18

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 November 18, 2021

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: Nov 18

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 November 18, 2021

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