Close

Form 10-D Wells Fargo Commercial For: Nov 18

December 1, 2021 11:02 AM EST

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:  333-226486-13

Central Index Key Number of issuing entity:  0001799385

Wells Fargo Commercial Mortgage Trust 2020-C55
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226486

Central Index Key Number of depositor:  0000850779

Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000740906

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

Central Index Key Number of sponsor (if applicable):  0001549574

Barclays Capital Real Estate Inc.
(Exact name of sponsor as specified in its charter)

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

LMF Commercial, LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541468

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

Central Index Key Number of sponsor (if applicable):  0001788190

Rialto Real Estate Fund IV - Debt, LP
(Exact name of sponsor as specified in its charter)

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

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

Anthony Sfarra (212) 214-5610
(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)

38-4139209
38-4139210
38-7235668
(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-SB

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  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 2020-C55.

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 2020-C55 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

2

3.53%

0

N/A

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2020-C55 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.

Barclays Capital Real Estate Inc., one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on November 10, 2021. The Central Index Key number for  Barclays Capital Real Estate Inc. is 0001549574.

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.

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

Rialto Real Estate Fund IV - Debt, LP, one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 16, 2021. The Central Index Key number for  Rialto Real Estate Fund IV - Debt, LP is 0001788190.

Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2021. The Central Index Key number for Argentic is 0001624053.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 1, 2021 under Commission File No. 333-226486-13 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 1, 2021 under Commission File No. 333-226486-13 and incorporated by reference herein).

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 Master Servicer for Wells Fargo Commercial Mortgage Trust 2020-C55, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

 

*REO Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

*As provided by Special Servicer

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2020-C55, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

10/18/2021

$5,887.18

  Current Distribution Date

11/18/2021

$6,091.12

 

Interest Reserve Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

 

 

Gain-on-Sale Reserve Account

  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 2020-C55, 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 2020-C55

Determination Date:

11/12/21

 

Next Distribution Date:

12/17/21

 

Record Date:

10/29/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2020-C55

 

           

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, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

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

 

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

General

(305) 229-6465

 

Mortgage Loan Detail (Part 1)

13-15

 

200 S. Biscayne Blvd.,Suite 3550 | Miami, FL 33131

 

 

Mortgage Loan Detail (Part 2)

16-18

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

19

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Historical Detail

20

 

600 Third Avenue,40th Floor | New York, NY 10016

 

 

Delinquency Loan Detail

21

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

 

 

Collateral Stratification and Historical Detail

22

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 1

23

 

 

 

[email protected]

Specially Serviced Loan Detail - Part 2

24

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Modified Loan Detail

25

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

26

 

General Contact

(302) 636-4140

 

 

 

 

1100 North Market St., | Wilmington, DE 19890

 

 

Historical Bond / Collateral Loss Reconciliation Detail

27

 

 

 

 

Interest Shortfall Detail - Collateral Level

28

 

 

 

 

Supplemental Notes

29

 

 

 

 

 

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 29

 


 

                         

 

 

 

 

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

95002EAW7

1.856000%

20,310,000.00

14,943,063.54

268,751.19

23,111.94

0.00

0.00

291,863.13

14,674,312.35

30.18%

30.00%

A-2

95002EAX5

2.766000%

18,218,000.00

18,218,000.00

0.00

41,992.49

0.00

0.00

41,992.49

18,218,000.00

30.18%

30.00%

A-3

95002EAY3

2.462000%

24,260,000.00

24,260,000.00

0.00

49,773.43

0.00

0.00

49,773.43

24,260,000.00

30.18%

30.00%

A-SB

95002EAZ0

2.651000%

32,314,000.00

32,314,000.00

0.00

71,387.01

0.00

0.00

71,387.01

32,314,000.00

30.18%

30.00%

A-4

95002EBA4

2.474000%

182,940,000.00

182,940,000.00

0.00

377,161.30

0.00

0.00

377,161.30

182,940,000.00

30.18%

30.00%

A-5

95002EBB2

2.725000%

395,940,000.00

395,940,000.00

0.00

899,113.75

0.00

0.00

899,113.75

395,940,000.00

30.18%

30.00%

A-S

95002EBC0

2.937000%

96,283,000.00

96,283,000.00

0.00

235,652.64

0.00

0.00

235,652.64

96,283,000.00

20.12%

20.00%

B

95002EBD8

3.139000%

44,531,000.00

44,531,000.00

0.00

116,485.67

0.00

0.00

116,485.67

44,531,000.00

15.47%

15.38%

C

95002EBE6

3.542000%

37,310,000.00

37,310,000.00

0.00

110,126.68

0.00

0.00

110,126.68

37,310,000.00

11.57%

11.50%

D

95002EAA5

2.500000%

25,274,000.00

25,274,000.00

0.00

52,654.17

0.00

0.00

52,654.17

25,274,000.00

8.93%

8.88%

E

95002EAC1

2.500000%

20,460,000.00

20,460,000.00

0.00

42,625.00

0.00

0.00

42,625.00

20,460,000.00

6.79%

6.75%

F

95002EAE7

2.587000%

20,460,000.00

20,460,000.00

0.00

44,108.35

0.00

0.00

44,108.35

20,460,000.00

4.65%

4.63%

G

95002EAG2

2.587000%

9,629,000.00

9,629,000.00

0.00

20,758.52

0.00

0.00

20,758.52

9,629,000.00

3.65%

3.63%

H-RR*

95002EAJ6

4.061705%

34,902,711.00

34,902,711.00

0.00

75,523.40

0.00

0.00

75,523.40

34,902,711.00

0.00%

0.00%

R

95002EAU1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

95002EAS6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

962,831,711.00

957,464,774.54

268,751.19

2,160,474.35

0.00

0.00

2,429,225.54

957,196,023.35

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

95002EBF3

1.436805%

673,982,000.00

668,615,063.54

0.00

800,557.89

0.00

0.00

800,557.89

668,346,312.35

 

 

X-B

95002EBG1

0.947482%

178,124,000.00

178,124,000.00

0.00

140,641.00

0.00

0.00

140,641.00

178,124,000.00

 

 

X-D

95002EAL1

1.561705%

45,734,000.00

45,734,000.00

0.00

59,519.19

0.00

0.00

59,519.19

45,734,000.00

 

 

X-F

95002EAN7

1.474705%

20,460,000.00

20,460,000.00

0.00

25,143.73

0.00

0.00

25,143.73

20,460,000.00

 

 

X-G

95002EAQ0

1.474705%

9,629,000.00

9,629,000.00

0.00

11,833.28

0.00

0.00

11,833.28

9,629,000.00

 

 

Notional SubTotal

 

927,929,000.00

922,562,063.54

0.00

1,037,695.09

0.00

0.00

1,037,695.09

922,293,312.35

 

 

 

Deal Distribution Total

 

 

 

268,751.19

3,198,169.44

0.00

0.00

3,466,920.63

 

 

 

 

*

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 29

 


 

                     

 

 

 

 

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

95002EAW7

735.74906647

13.23245643

1.13795864

0.00000000

0.00000000

0.00000000

0.00000000

14.37041507

722.51661004

A-2

95002EAX5

1,000.00000000

0.00000000

2.30500000

0.00000000

0.00000000

0.00000000

0.00000000

2.30500000

1,000.00000000

A-3

95002EAY3

1,000.00000000

0.00000000

2.05166653

0.00000000

0.00000000

0.00000000

0.00000000

2.05166653

1,000.00000000

A-SB

95002EAZ0

1,000.00000000

0.00000000

2.20916662

0.00000000

0.00000000

0.00000000

0.00000000

2.20916662

1,000.00000000

A-4

95002EBA4

1,000.00000000

0.00000000

2.06166667

0.00000000

0.00000000

0.00000000

0.00000000

2.06166667

1,000.00000000

A-5

95002EBB2

1,000.00000000

0.00000000

2.27083333

0.00000000

0.00000000

0.00000000

0.00000000

2.27083333

1,000.00000000

A-S

95002EBC0

1,000.00000000

0.00000000

2.44749997

0.00000000

0.00000000

0.00000000

0.00000000

2.44749997

1,000.00000000

B

95002EBD8

1,000.00000000

0.00000000

2.61583324

0.00000000

0.00000000

0.00000000

0.00000000

2.61583324

1,000.00000000

C

95002EBE6

1,000.00000000

0.00000000

2.95166658

0.00000000

0.00000000

0.00000000

0.00000000

2.95166658

1,000.00000000

D

95002EAA5

1,000.00000000

0.00000000

2.08333347

0.00000000

0.00000000

0.00000000

0.00000000

2.08333347

1,000.00000000

E

95002EAC1

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

F

95002EAE7

1,000.00000000

0.00000000

2.15583333

0.00000000

0.00000000

0.00000000

0.00000000

2.15583333

1,000.00000000

G

95002EAG2

1,000.00000000

0.00000000

2.15583342

0.00000000

0.00000000

0.00000000

0.00000000

2.15583342

1,000.00000000

H-RR

95002EAJ6

1,000.00000000

0.00000000

2.16382619

1.22092837

8.88202123

0.00000000

0.00000000

2.16382619

1,000.00000000

R

95002EAU1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

95002EAS6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95002EBF3

992.03697360

0.00000000

1.18780307

0.00000000

0.00000000

0.00000000

0.00000000

1.18780307

991.63822231

X-B

95002EBG1

1,000.00000000

0.00000000

0.78956794

0.00000000

0.00000000

0.00000000

0.00000000

0.78956794

1,000.00000000

X-D

95002EAL1

1,000.00000000

0.00000000

1.30142104

0.00000000

0.00000000

0.00000000

0.00000000

1.30142104

1,000.00000000

X-F

95002EAN7

1,000.00000000

0.00000000

1.22892131

0.00000000

0.00000000

0.00000000

0.00000000

1.22892131

1,000.00000000

X-G

95002EAQ0

1,000.00000000

0.00000000

1.22892097

0.00000000

0.00000000

0.00000000

0.00000000

1.22892097

1,000.00000000

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 3 of 29

 


 

                         

 

 

 

 

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

10/01/21 - 10/30/21

30

0.00

23,111.94

0.00

23,111.94

0.00

0.00

0.00

23,111.94

0.00

 

A-2

10/01/21 - 10/30/21

30

0.00

41,992.49

0.00

41,992.49

0.00

0.00

0.00

41,992.49

0.00

 

A-3

10/01/21 - 10/30/21

30

0.00

49,773.43

0.00

49,773.43

0.00

0.00

0.00

49,773.43

0.00

 

A-SB

10/01/21 - 10/30/21

30

0.00

71,387.01

0.00

71,387.01

0.00

0.00

0.00

71,387.01

0.00

 

A-4

10/01/21 - 10/30/21

30

0.00

377,161.30

0.00

377,161.30

0.00

0.00

0.00

377,161.30

0.00

 

A-5

10/01/21 - 10/30/21

30

0.00

899,113.75

0.00

899,113.75

0.00

0.00

0.00

899,113.75

0.00

 

X-A

10/01/21 - 10/30/21

30

0.00

800,557.89

0.00

800,557.89

0.00

0.00

0.00

800,557.89

0.00

 

X-B

10/01/21 - 10/30/21

30

0.00

140,641.00

0.00

140,641.00

0.00

0.00

0.00

140,641.00

0.00

 

X-D

10/01/21 - 10/30/21

30

0.00

59,519.19

0.00

59,519.19

0.00

0.00

0.00

59,519.19

0.00

 

X-F

10/01/21 - 10/30/21

30

0.00

25,143.73

0.00

25,143.73

0.00

0.00

0.00

25,143.73

0.00

 

X-G

10/01/21 - 10/30/21

30

0.00

11,833.28

0.00

11,833.28

0.00

0.00

0.00

11,833.28

0.00

 

A-S

10/01/21 - 10/30/21

30

0.00

235,652.64

0.00

235,652.64

0.00

0.00

0.00

235,652.64

0.00

 

B

10/01/21 - 10/30/21

30

0.00

116,485.67

0.00

116,485.67

0.00

0.00

0.00

116,485.67

0.00

 

C

10/01/21 - 10/30/21

30

0.00

110,126.68

0.00

110,126.68

0.00

0.00

0.00

110,126.68

0.00

 

D

10/01/21 - 10/30/21

30

0.00

52,654.17

0.00

52,654.17

0.00

0.00

0.00

52,654.17

0.00

 

E

10/01/21 - 10/30/21

30

0.00

42,625.00

0.00

42,625.00

0.00

0.00

0.00

42,625.00

0.00

 

F

10/01/21 - 10/30/21

30

0.00

44,108.35

0.00

44,108.35

0.00

0.00

0.00

44,108.35

0.00

 

G

10/01/21 - 10/30/21

30

0.00

20,758.52

0.00

20,758.52

0.00

0.00

0.00

20,758.52

0.00

 

H-RR

10/01/21 - 10/30/21

30

266,490.91

118,137.11

0.00

118,137.11

42,613.71

0.00

0.00

75,523.40

310,006.62

 

Totals

 

 

266,490.91

3,240,783.15

0.00

3,240,783.15

42,613.71

0.00

0.00

3,198,169.44

310,006.62

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,466,920.63

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 29

 


 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,253,370.18

Master Servicing Fee

4,498.82

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,091.50

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

412.24

ARD Interest

0.00

Operating Advisor Fee

1,080.07

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

214.37

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,253,370.18

Total Fees

12,587.00

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

268,751.19

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

33,310.12

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

7,806.62

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)

1,496.97

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

268,751.19

Total Expenses/Reimbursements

42,613.71

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,198,169.44

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

268,751.19

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,466,920.63

Total Funds Collected

3,522,121.37

Total Funds Distributed

3,522,121.34

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 29

 


 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

957,464,775.22

957,464,775.22

Beginning Certificate Balance

957,464,774.54

(-) Scheduled Principal Collections

268,751.19

268,751.19

(-) Principal Distributions

268,751.19

(-) 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

957,196,024.03

957,196,024.03

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

958,280,457.53

958,280,457.53

Ending Certificate Balance

957,196,023.35

Ending Actual Collateral Balance

958,055,262.66

958,055,262.66

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.68)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.68)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.06%

 

 

 

 

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 7 of 29

 


 

                             

 

 

 

 

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

 

1,000,000 or less

2

1,918,000.00

0.20%

152

4.7001

1.934207

1.40 or less

14

171,521,079.96

17.92%

98

4.2505

0.610315

1,000,001 to 2,000,000

3

4,929,000.00

0.51%

109

4.5046

2.188277

1.41 to 1.50

2

35,500,296.07

3.71%

97

4.0894

1.463852

2,000,001 to 3,000,000

4

10,053,269.24

1.05%

98

4.4983

2.121167

1.51 to 1.60

2

15,954,897.77

1.67%

97

4.0844

1.549531

3,000,001 to 4,000,000

1

4,000,000.00

0.42%

99

4.4720

3.659300

1.61 to 1.70

4

63,054,842.16

6.59%

98

4.2286

1.667450

4,000,001 to 5,000,000

8

36,356,669.43

3.80%

97

4.1707

2.089058

1.71 to 1.80

4

31,413,966.93

3.28%

74

4.4270

1.765269

5,000,001 to 6,000,000

2

11,300,000.00

1.18%

69

4.5733

2.347443

1.81 to 1.90

1

11,750,000.00

1.23%

98

4.1690

1.877800

6,000,001 to 7,000,000

2

13,061,965.83

1.36%

81

4.6662

1.575824

1.91 to 2.00

10

87,497,000.00

9.14%

100

4.1769

1.963563

7,000,001 to 8,000,000

5

38,243,287.44

4.00%

98

4.5899

1.407451

2.01 to 2.50

11

211,171,255.58

22.06%

97

3.6867

2.273658

8,000,001 to 9,000,000

4

32,950,000.00

3.44%

98

3.8435

2.523518

2.51 to 3.50

13

210,878,112.97

22.03%

92

3.7768

2.821004

9,000,001 to 10,000,000

3

29,250,000.00

3.06%

97

4.2245

2.646316

3.51 or greater

5

92,250,000.00

9.64%

117

3.5174

3.708100

10,000,001 to 15,000,000

12

151,508,279.73

15.83%

93

4.1430

1.364200

Totals

68

957,196,024.03

100.00%

98

3.9459

2.098984

15,000,001 to 20,000,000

7

124,964,606.41

13.06%

92

4.3572

1.352161

 

 

 

 

 

 

 

20,000,001 to 30,000,000

7

186,600,000.00

19.49%

97

3.8750

2.189077

 

 

 

 

 

 

 

30,000,001 to 50,000,000

8

312,060,945.95

32.60%

103

3.5165

2.682487

 

 

 

 

 

 

 

50,000,001 to 80,000,000

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

80,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

68

957,196,024.03

100.00%

98

3.9459

2.098984

 

 

 

 

 

 

 

(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 8 of 29

 


 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Alabama

3

1,710,372.25

0.18%

97

3.4940

2.408900

Washington

2

48,200,000.00

5.04%

135

3.7295

3.388238

Arizona

7

50,600,613.09

5.29%

91

4.0853

2.086399

Wisconsin

1

14,025,000.00

1.47%

96

4.0880

1.623400

California

6

69,750,355.60

7.29%

98

4.1663

1.884205

Totals

100

957,196,024.03

100.00%

98

3.9459

2.098984

Colorado

2

6,121,393.58

0.64%

98

4.3546

2.669238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Florida

5

50,844,316.54

5.31%

97

4.0220

1.717098

 

 

 

 

 

 

 

Georgia

7

21,169,453.20

2.21%

87

4.3873

1.882096

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Illinois

8

37,726,605.12

3.94%

99

4.1028

0.956765

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Indiana

3

2,702,688.67

0.28%

119

3.9608

2.221390

Industrial

5

32,847,308.37

3.43%

98

4.3670

1.603826

Kentucky

3

12,500,000.00

1.31%

38

4.8800

1.765700

Lodging

13

138,043,018.68

14.42%

92

4.3080

0.821095

Maryland

2

12,488,551.57

1.30%

99

4.3944

1.529990

Mixed Use

3

69,850,000.00

7.30%

97

3.5212

1.822653

Michigan

3

30,675,737.75

3.20%

100

4.6621

0.262993

Mobile Home Park

2

8,300,000.00

0.87%

97

4.4140

2.764382

Minnesota

1

6,465,482.24

0.68%

97

3.4940

2.408900

Multi-Family

13

142,984,700.45

14.94%

97

4.1680

1.899782

Missouri

2

2,451,807.11

0.26%

119

3.9766

2.218015

Office

14

253,447,725.80

26.48%

104

3.6735

2.454813

Nevada

2

66,220,000.00

6.92%

98

4.1655

1.900225

Other

1

2,188,706.79

0.23%

98

4.8000

2.513300

New Mexico

3

10,431,102.43

1.09%

99

4.6945

1.545778

Retail

38

253,084,563.94

26.44%

98

3.8250

2.302578

New York

8

251,443,254.32

26.27%

97

3.4899

2.232785

Self Storage

11

56,450,000.00

5.90%

79

4.4409

2.702369

North Carolina

7

61,525,869.86

6.43%

97

4.0117

2.094143

Totals

100

957,196,024.03

100.00%

98

3.9459

2.098984

Ohio

10

53,576,206.15

5.60%

97

4.2466

1.904287

 

 

 

 

 

 

 

Oklahoma

1

10,000,000.00

1.04%

97

4.1700

3.004600

 

 

 

 

 

 

 

Pennsylvania

3

73,720,000.00

7.70%

98

3.8140

2.652013

 

 

 

 

 

 

 

South Carolina

2

23,229,000.00

2.43%

68

3.8954

2.653702

 

 

 

 

 

 

 

South Dakota

1

4,300,000.00

0.45%

96

4.3600

1.931900

 

 

 

 

 

 

 

Tennessee

1

11,089,167.99

1.16%

99

3.9110

(0.169300)

 

 

 

 

 

 

 

Texas

4

20,615,975.50

2.15%

98

4.3133

1.572219

 

 

 

 

 

 

 

Virginia

3

3,613,071.06

0.38%

98

4.0830

2.092919

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 9 of 29

 


 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.250% or less

2

70,000,000.00

7.31%

97

2.9900

3.021029

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.251% to 3.500%

6

190,770,945.95

19.93%

98

3.4205

2.440330

13 months to 24 months

63

895,498,727.96

93.55%

95

3.9604

2.044712

 

3.501% to 3.750%

4

100,470,296.07

10.50%

115

3.6667

3.041648

25 months to 36 months

1

18,750,296.07

1.96%

95

3.6600

1.495700

 

3.751% to 4.000%

8

110,015,868.62

11.49%

92

3.8553

1.876732

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

19

257,191,286.77

26.87%

97

4.1403

1.869298

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

12

79,988,551.57

8.36%

95

4.3740

1.693174

Totals

68

957,196,024.03

100.00%

98

3.9459

2.098984

 

4.501% to 4.750%

8

62,677,442.45

6.55%

100

4.6131

1.733601

 

 

 

 

 

 

 

 

4.751% or greater

9

86,081,632.60

8.99%

86

4.8643

1.105910

 

 

 

 

 

 

 

 

Totals

68

957,196,024.03

100.00%

98

3.9459

2.098984

 

 

 

 

 

 

 

(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 10 of 29

 


 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

60 months or less

2

17,800,000.00

1.86%

38

4.8740

2.033380

Interest Only

31

613,286,945.95

64.07%

99

3.7317

2.412466

 

61 months or greater

66

939,396,024.03

98.14%

99

3.9283

2.100228

300 months or less

1

7,904,846.85

0.83%

99

4.9100

1.274700

 

Totals

68

957,196,024.03

100.00%

98

3.9459

2.098984

301 months to 330 months

1

11,089,167.99

1.16%

99

3.9110

(0.169300)

 

 

 

 

 

 

 

 

331 months or greater

35

324,915,063.24

33.94%

95

4.3278

1.604748

 

 

 

 

 

 

 

 

Totals

68

957,196,024.03

100.00%

98

3.9459

2.098984

(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 29

 


 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

              Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

                     WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

                DSCR¹

Underwriter's Information

3

67,293,254.32

7.03%

97

3.2436

3.305078

 

 

 

None

 

 

12 months or less

63

843,472,031.96

88.12%

98

3.9744

2.111358

 

 

 

 

 

 

13 months to 24 months

2

46,430,737.75

4.85%

98

4.4444

0.126176

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

68

957,196,024.03

100.00%

98

3.9459

2.098984

 

 

 

 

 

(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 29

 


 

                                 

 

 

 

 

 

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

310954176

RT

Brooklyn

NY

Actual/360

3.359%

144,615.00

0.00

0.00

N/A

01/01/30

--

50,000,000.00

50,000,000.00

11/01/21

 

1A

310954177

 

 

 

Actual/360

3.359%

95,289.56

0.00

0.00

N/A

01/01/30

--

32,945,945.95

32,945,945.95

11/01/21

 

2

310954047

OF

New York

NY

Actual/360

2.990%

102,988.89

0.00

0.00

N/A

12/06/29

--

40,000,000.00

40,000,000.00

11/06/21

 

2A

310954223

 

 

 

Actual/360

2.990%

77,241.67

0.00

0.00

N/A

12/06/29

--

30,000,000.00

30,000,000.00

11/06/21

 

3

323210003

MU

New York

NY

Actual/360

3.486%

120,073.33

0.00

0.00

N/A

12/08/29

--

40,000,000.00

40,000,000.00

11/08/21

 

4

323210004

OF

Seattle

WA

Actual/360

3.699%

127,398.98

0.00

0.00

N/A

09/06/33

--

40,000,000.00

40,000,000.00

11/06/21

 

5

28002344

RT

Las Vegas

NV

Actual/360

4.155%

137,821.35

0.00

0.00

N/A

01/06/30

--

38,520,000.00

38,520,000.00

11/06/21

 

6

28002356

OF

Philadelphia

PA

Actual/360

3.632%

114,843.84

0.00

0.00

N/A

02/06/30

--

36,720,000.00

36,720,000.00

11/06/21

 

7

323210007

Various      Various

Various

Actual/360

3.494%

101,920.47

0.00

0.00

N/A

12/06/29

--

33,875,000.00

33,875,000.00

11/06/21

 

8

883101050

RT

San Francisco

CA

Actual/360

4.040%

104,366.67

0.00

0.00

N/A

12/06/29

--

30,000,000.00

30,000,000.00

11/06/21

 

9

310952893

RT

Las Vegas

NV

Actual/360

4.180%

99,704.61

0.00

0.00

N/A

01/11/30

--

27,700,000.00

27,700,000.00

11/11/21

 

10

301741489

MF

Pittsburgh

PA

Actual/360

3.920%

89,452.22

0.00

0.00

N/A

01/06/30

--

26,500,000.00

26,500,000.00

11/06/21

 

11

307331188

MF

Astoria

NY

Actual/360

4.070%

92,699.90

0.00

0.00

N/A

12/06/29

--

26,450,000.00

26,450,000.00

11/06/21

 

12

323210012

MU

Durham

NC

Actual/360

3.421%

74,972.17

0.00

0.00

N/A

12/06/29

--

25,450,000.00

25,450,000.00

11/06/21

 

13

300572063

SS

Various

NC

Actual/360

4.770%

84,203.75

0.00

0.00

N/A

01/06/30

--

20,500,000.00

20,500,000.00

11/06/21

 

14

300572067

LO

Romulus

MI

Actual/360

4.940%

85,098.78

24,199.16

0.00

N/A

02/06/30

--

20,004,936.91

19,980,737.75

04/06/20

 

15

310953658

OF

Phoenix

AZ

Actual/360

3.660%

59,189.63

30,124.95

0.00

N/A

10/11/29

--

18,780,421.02

18,750,296.07

11/11/21

 

16

310953440

LO

Mount Pleasant

SC

Actual/360

3.868%

61,882.52

0.00

0.00

N/A

12/11/26

--

18,579,000.00

18,579,000.00

11/11/21

 

17

300572066

OF

Bronx

NY

Actual/360

4.540%

71,151.89

0.00

0.00

N/A

01/06/30

--

18,200,000.00

18,200,000.00

11/06/21

 

18

307331200

MF

Palos Hills

IL

Actual/360

4.240%

62,068.89

0.00

0.00

N/A

02/01/30

--

17,000,000.00

17,000,000.00

11/01/21

 

19

307331203

IN

Various

Various

Actual/360

4.570%

65,915.90

0.00

0.00

N/A

02/06/30

--

16,750,000.00

16,750,000.00

11/06/21

 

20

301741482

OF

Various

OH

Actual/360

4.715%

63,844.67

20,177.90

0.00

N/A

12/06/29

--

15,724,750.49

15,704,572.59

11/06/21

 

21

310953103

LO

Miramar

FL

Actual/360

3.790%

48,288.33

22,916.08

0.00

N/A

12/11/29

--

14,795,982.73

14,773,066.65

11/11/21

 

22

300572065

LO

Fort Lauderdale

FL

Actual/360

4.360%

56,316.67

0.00

0.00

N/A

01/06/30

--

15,000,000.00

15,000,000.00

11/06/21

 

23

307331202

LO

Bolingbrook

IL

Actual/360

4.240%

50,415.20

19,357.16

0.00

N/A

02/06/30

--

13,808,178.87

13,788,821.71

03/06/20

 

24

301741481

MF

Waukesha

WI

Actual/360

4.088%

49,371.12

0.00

0.00

N/A

11/06/29

--

14,025,000.00

14,025,000.00

11/06/21

 

25

323210025

MF

Lancaster

TX

Actual/360

4.370%

51,553.86

0.00

0.00

N/A

01/06/30

--

13,700,000.00

13,700,000.00

11/06/21

 

26

300572058

SS

Louisville

KY

Actual/360

4.880%

52,527.78

0.00

0.00

N/A

01/06/25

--

12,500,000.00

12,500,000.00

11/06/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 29

 


 

                                 

 

 

 

 

 

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

 

27

28002336

OF

Dublin

OH

Actual/360

4.071%

40,751.08

17,031.03

0.00

N/A

12/06/29

--

11,624,620.43

11,607,589.40

11/06/21

 

28

28002341

IN

Tucson

AZ

Actual/360

4.169%

42,182.17

0.00

0.00

N/A

01/06/30

--

11,750,000.00

11,750,000.00

11/06/21

 

29

310953107

LO

Pompano Beach

FL

Actual/360

3.790%

36,689.67

17,411.72

0.00

N/A

12/11/29

--

11,242,045.70

11,224,633.98

11/11/21

 

30

310953218

OF

Ontario

CA

Actual/360

3.772%

37,515.68

0.00

0.00

N/A

12/11/29

--

11,550,000.00

11,550,000.00

11/11/21

 

31

883101070

LO

Nashville

TN

Actual/360

3.911%

37,411.92

19,524.60

0.00

N/A

02/06/30

--

11,108,692.59

11,089,167.99

11/06/21

 

32

28002316

MF

Pittsburgh

PA

Actual/360

4.183%

37,821.29

0.00

0.00

N/A

11/06/29

--

10,500,000.00

10,500,000.00

11/06/21

 

33

300572050

MF

Tulsa

OK

Actual/360

4.170%

35,908.33

0.00

0.00

N/A

12/06/29

--

10,000,000.00

10,000,000.00

11/06/21

 

34

300572056

RT

Walker

MI

Actual/360

4.090%

34,338.96

0.00

0.00

N/A

12/06/29

--

9,750,000.00

9,750,000.00

11/06/21

 

35

301741486

Various     Various

NY

Actual/360

4.420%

36,158.06

0.00

0.00

N/A

01/06/30

--

9,500,000.00

9,500,000.00

11/06/21

 

36

883101078

SS

Charlotte

NC

Actual/360

3.420%

25,032.50

0.00

0.00

N/A

02/06/30

--

8,500,000.00

8,500,000.00

11/06/21

 

37

300572068

LO

Various

NM

Actual/360

4.910%

33,481.43

14,025.96

0.00

N/A

02/06/30

--

7,918,872.81

7,904,846.85

11/06/21

 

38

301741491

OF

Tacoma

WA

Actual/360

3.880%

27,397.11

0.00

0.00

N/A

01/06/30

--

8,200,000.00

8,200,000.00

11/06/21

 

39

300572057

RT

Fort Myers

FL

Actual/360

4.250%

29,826.74

0.00

0.00

N/A

12/06/29

--

8,150,000.00

8,150,000.00

11/06/21

 

40

310953225

OF

Los Angeles

CA

Actual/360

3.842%

26,797.95

0.00

0.00

N/A

02/11/30

--

8,100,000.00

8,100,000.00

11/11/21

 

41

28302321

RT

Parma

OH

Actual/360

4.180%

28,297.95

11,095.98

0.00

N/A

12/06/29

--

7,861,756.04

7,850,660.06

11/06/21

 

42

307331196

LO

Cumming

GA

Actual/360

4.800%

32,206.25

9,766.98

0.00

N/A

01/06/30

--

7,791,835.49

7,782,068.51

11/06/21

 

43

300572069

OF

Hagerstown

MD

Actual/360

4.410%

29,013.60

10,342.51

0.00

N/A

02/06/30

--

7,640,184.67

7,629,842.16

11/06/21

 

44

300572039

RT

Lincolnton

NC

Actual/360

4.650%

28,370.09

9,271.40

0.00

N/A

11/06/29

--

7,085,141.26

7,075,869.86

11/06/21

 

45

300572062

LO

Woodland

CA

Actual/360

4.980%

29,891.27

8,404.13

0.00

N/A

01/06/30

--

6,970,369.96

6,961,965.83

11/06/21

 

46

310951697

LO

Peachtree City

GA

Actual/360

4.308%

22,628.97

0.00

0.00

N/A

01/11/27

--

6,100,000.00

6,100,000.00

11/11/21

 

47

300572054

MF

Ashland

OH

Actual/360

4.320%

22,320.00

0.00

0.00

N/A

12/06/29

--

6,000,000.00

6,000,000.00

11/06/21

 

48

300572052

SS

Phoenix

AZ

Actual/360

4.860%

22,180.50

0.00

0.00

N/A

12/06/24

--

5,300,000.00

5,300,000.00

11/06/21

 

49

883101056

SS

Chandler

AZ

Actual/360

3.690%

15,887.50

0.00

0.00

N/A

12/06/29

--

5,000,000.00

5,000,000.00

11/06/21

 

50

307331199

LO

Lexington Park

MD

Actual/360

4.370%

18,308.58

6,640.94

0.00

N/A

02/06/30

--

4,865,350.35

4,858,709.41

11/06/21

 

51

410953474

SS

Aiken

SC

Actual/360

4.005%

16,036.69

0.00

0.00

N/A

12/11/29

--

4,650,000.00

4,650,000.00

11/11/21

 

52

28002351

MF

Alliance

OH

Actual/360

4.382%

17,451.92

0.00

0.00

N/A

02/06/30

--

4,625,000.00

4,625,000.00

11/06/21

 

53

28002337

OF

Houston

TX

Actual/360

4.240%

16,286.05

6,316.26

0.00

N/A

12/06/29

--

4,460,574.33

4,454,258.07

11/06/21

 

54

301741480

IN

East Syracuse

NY

Actual/360

4.120%

15,445.81

6,350.36

0.00

N/A

11/06/29

--

4,353,658.73

4,347,308.37

11/06/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 29

 


 

                                 

 

 

 

 

 

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

 

55

300572047

MH

Sioux Falls

SD

Actual/360

4.360%

16,144.11

0.00

0.00

N/A

11/06/29

--

4,300,000.00

4,300,000.00

11/06/21

 

56

301741485

MF

Parachute

CO

Actual/360

4.250%

15,104.39

5,803.06

0.00

N/A

01/06/30

--

4,127,196.64

4,121,393.58

11/06/21

 

57

28002354

MH

Star Valley

AZ

Actual/360

4.472%

15,403.56

0.00

0.00

N/A

02/06/30

--

4,000,000.00

4,000,000.00

11/06/21

 

58

307331192

MF

Statesboro

GA

Actual/360

4.770%

12,186.16

3,499.45

0.00

N/A

01/06/30

--

2,966,806.32

2,963,306.87

11/06/21

 

59

307331189

RT

Albuquerque

NM

Actual/360

4.020%

8,758.02

3,744.60

0.00

N/A

12/06/29

--

2,530,000.18

2,526,255.58

11/06/21

 

60

307331198

RT

Mechanicsville

VA

Actual/360

4.390%

8,978.16

0.00

0.00

N/A

02/06/30

--

2,375,000.00

2,375,000.00

11/06/21

 

61

300572060

98

Queen Creek

AZ

Actual/360

4.800%

9,058.01

2,746.96

0.00

N/A

01/06/30

--

2,191,453.75

2,188,706.79

11/06/21

 

62

307331193

MF

Evans

CO

Actual/360

4.570%

7,870.56

0.00

0.00

N/A

12/06/29

--

2,000,000.00

2,000,000.00

11/06/21

 

63

883101083

RT

Trophy Club

TX

Actual/360

4.319%

7,066.36

0.00

0.00

N/A

01/06/30

--

1,900,000.00

1,900,000.00

11/06/21

 

64

28002357

RT

Clinton

IN

Actual/360

4.720%

4,182.31

0.00

0.00

N/A

09/06/34

--

1,029,000.00

1,029,000.00

11/06/21

 

65

28002359

RT

Wardsville

MO

Actual/360

4.710%

3,946.33

0.00

0.00

N/A

07/06/34

--

973,000.00

973,000.00

11/06/21

 

66

28002358

RT

Kochville

MI

Actual/360

4.690%

3,816.49

0.00

0.00

N/A

07/06/34

--

945,000.00

945,000.00

11/06/21

 

Totals

 

 

 

 

 

 

3,253,370.18

268,751.19

0.00

 

 

 

957,464,775.22

 957,196,024.03

 

 

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 15 of 29

 


 

                           

 

 

 

 

 

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

45,664,018.00

21,970,007.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

71,967,263.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

51,399,839.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

25,879,228.00

12,958,534.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

3,236,506.00

2,542,712.13

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

3,572,821.37

1,067,931.20

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

6,399,321.00

3,302,173.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

5,160,998.00

3,236,344.80

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

1,980,000.00

990,000.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

2,079,451.00

1,585,022.06

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

0.00

2,004,462.00

01/01/20

09/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

6,062,165.00

885,492.00

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

0.00

1,344,271.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

0.00

(1,224,974.00)

01/01/20

09/30/20

08/11/21

7,838,443.35

168,767.56

75,732.70

1,861,635.38

29,065.00

0.00

 

 

15

3,757,161.02

1,874,306.95

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

779,343.56

2,070,975.08

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

0.00

829,059.56

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,302,562.00

737,317.57

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,251,018.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,759,053.67

1,605,738.25

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,380,959.73

2,403,930.15

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

717,224.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

(345,787.00)

(152,811.00)

01/01/21

03/31/21

05/11/21

0.00

0.00

69,596.26

1,394,261.42

530,184.93

0.00

 

 

24

1,110,488.42

745,764.37

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

948,201.05

796,468.96

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,168,098.60

556,690.42

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

14,528.07

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 16 of 29

 


 

                           

 

 

 

 

 

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

 

27

1,351,340.72

914,359.88

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,077,869.00

713,111.23

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

458,292.52

902,526.63

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,239,900.45

662,275.67

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

(28,756.39)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

985,254.17

875,816.05

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

943,668.44

660,549.86

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,507,801.02

1,204,718.60

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

563,051.00

376,585.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

990,185.68

852,315.06

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

815,716.94

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

994,255.00

608,679.58

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

782,053.69

618,720.19

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

358,372.55

146,173.86

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

4,522,732.20

3,174,072.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

528,434.01

616,773.37

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

918,113.49

450,353.58

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

633,412.08

314,849.70

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

320,937.93

378,081.84

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

408,869.13

770,764.29

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

583,748.81

0.00

--

--

--

0.00

0.00

0.00

0.00

9,427.45

0.00

 

 

48

539,864.45

352,618.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

457,295.80

456,018.75

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

(35,485.00)

222,014.55

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

387,585.84

419,316.74

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

393,625.30

312,857.16

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

0.00

146,968.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 17 of 29

 


 

                           

 

 

 

 

 

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

 

55

352,026.00

186,865.49

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

645,878.43

388,129.57

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

439,461.51

504,059.34

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

299,651.20

164,990.85

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

368,600.00

276,450.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

203,840.00

101,920.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

338,812.75

276,033.35

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

170,211.88

106,125.54

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

160,507.34

98,392.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

64

95,708.93

47,854.95

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

14,217.87

0.00

 

 

65

90,684.33

45,342.65

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

66

88,335.96

44,167.98

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

35,679.47

0.00

 

 

Totals

263,181,791.15

80,520,266.81

 

 

 

7,838,443.35

168,767.56

145,328.96

3,255,896.80

633,102.79

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 18 of 29

 


 

           

 

 

 

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 19 of 29

 


 

                                           

 

 

 

 

 

 

 

 

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

2

33,769,559.46

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.945856%

3.921769%

98

10/18/21

0

0.00

0

0.00

2

33,813,115.78

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.945949%

3.921854%

99

09/17/21

0

0.00

0

0.00

2

33,860,859.18

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.946052%

3.921947%

100

08/17/21

0

0.00

0

0.00

2

33,904,052.85

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.946144%

3.922031%

101

07/16/21

0

0.00

0

0.00

2

33,947,075.05

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.946236%

3.922114%

102

06/17/21

0

0.00

0

0.00

2

33,994,303.55

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.946337%

3.922206%

103

05/17/21

0

0.00

0

0.00

2

34,036,967.29

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.946429%

3.922288%

104

04/16/21

0

0.00

0

0.00

2

34,083,850.23

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.946529%

3.921101%

105

03/17/21

0

0.00

0

0.00

2

34,126,158.32

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.946619%

3.921181%

106

02/18/21

0

0.00

0

0.00

2

34,181,501.72

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.946738%

3.921287%

107

01/15/21

0

0.00

0

0.00

2

34,223,421.61

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.946827%

3.921367%

108

12/17/20

0

0.00

0

0.00

2

34,265,175.12

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.946913%

3.921443%

109

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 

                             

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

    Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹                       Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

14

300572067

04/06/20

18

6

75,732.70

1,861,635.38

565,285.20

20,450,069.54

06/16/20

13

        02/09/21

 

 

23

307331202

03/06/20

19

6

69,596.26

1,394,261.42

616,690.86

14,178,728.53

05/18/20

2

 

 

 

 

Totals

 

 

 

 

145,328.96

3,255,896.80

1,181,976.06

34,628,798.07

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 -     Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11-      Full Payoff

 

Delinquent

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 -     Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 21 of 29

 


 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

            Performing

       Non-Performing

               REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

17,800,000

17,800,000

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

939,396,024

905,626,465

33,769,559

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

       30-59 Days

      60-89 Days

90+ Days

REO/Foreclosure

 

 

Nov-21

957,196,024

923,426,465

0

0

33,769,559

0

 

Oct-21

957,464,775

923,651,659

0

0

33,813,116

0

 

Sep-21

957,755,009

923,894,150

0

0

33,860,859

0

 

Aug-21

958,021,707

924,117,654

0

0

33,904,053

0

 

Jul-21

958,287,426

924,340,351

0

0

33,947,075

0

 

Jun-21

958,574,737

924,580,433

0

0

33,994,304

0

 

May-21

958,838,424

924,801,457

0

0

34,036,967

0

 

Apr-21

959,123,776

925,039,926

0

0

34,083,850

0

 

Mar-21

959,385,448

925,259,289

0

0

34,126,158

0

 

Feb-21

959,714,264

925,532,762

0

0

34,181,502

0

 

Jan-21

959,973,764

925,750,342

0

0

34,223,422

0

 

Dec-20

960,228,962

925,963,787

0

0

34,265,175

0

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 29

 


 

                     

 

 

 

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

14

300572067

19,980,737.75

20,450,069.54

15,600,000.00

04/27/21

(1,477,649.00)

(1.50210)

09/30/20

02/06/30

338

23

307331202

13,788,821.71

14,178,728.53

17,900,000.00

04/21/21

(205,435.75)

(0.98140)

03/31/21

02/06/30

338

Totals

 

33,769,559.46

34,628,798.07

33,500,000.00

 

(1,683,084.75)

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 29

 


 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

14

300572067

LO

MI

06/16/20

13

 

 

 

 

Loan transferred for Imminent Monetary Default at borrowers request as a result of the Covid-19 pandemic. Loan is in payment default. Lender was dual tracking with the foreclosure process but Borrower filed bankruptcy. Lender is preparing for

 

the Disclosure Statement hearing.

 

 

 

 

 

 

 

 

23

307331202

LO

IL

05/18/20

2

 

 

 

 

Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. Court-appointed receiver is now in place. Borrower has agreed to transfer title back to the lender.

 

 

 

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 24 of 29

 


 

                   

 

 

 

 

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

40

310953225

8,100,000.00

3.84200%

8,100,000.00                        3.84200%

10

07/02/20

08/11/20

08/11/20

41

28302321

7,987,543.89

4.18000%

7,976,900.68                        4.18000%

10

07/30/20

06/06/20

09/11/20

Totals

 

16,087,543.89

 

16,076,900.68

 

 

 

 

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 25 of 29

 


 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

           Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹            Number       Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 26 of 29

 


 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

           Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID             Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 27 of 29

 


 

                         

 

 

 

 

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)

14

0.00

0.00

4,306.62

0.00

0.00

33,310.12

0.00

0.00

0.00

0.00

0.00

0.00

23

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

50

0.00

0.00

0.00

0.00

1,496.97

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

7,806.62

0.00

1,496.97

33,310.12

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

42,613.71

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 28 of 29

 


 

     

 

              Supplemental Notes

 

 

None

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 29 of 29

 



  
    Prospectus Loan ID
    1
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association; JPMorgan Chase Bank, National Association; Societe Generale Financial Corporation
    12-03-2019
    50000000.00
    120
    01-01-2030
    0.033588
    0.033588
    3
    1
    120
    02-01-2020
    true
    1
    PP
    3
    239904.56
    50000000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    02-28-2022
    08-31-2029
    
      KINGS PLAZA
      5100 KINGS PLAZA
      Brooklyn
      NY
      11234
      Kings
      RT
      811797
      811797
      1969
      2018
      900000000.00
      MAI
      10-17-2019
      0.97
      0.87
      6
      X
      Lowes
      114000
      05-31-2028
      Primark
      102805
      07-31-2038
      Burlington Coat Factory
      55078
      07-31-2028
      09-30-2019
      01-01-2021
      06-30-2021
      81045186.71
      38381387.00
      29004262.00
      16411380.00
      52040924.71
      21970007.00
      50905970.16
      21402530.00
      UW
      CREFC
      8292271.00
      3.13
      2.6494
      3.06
      2.581
      C
      F
      06-30-2021
    
    false
    false
    50000000.00
    144615.00
    0.033588
    0.0001356
    144615.00
    0.00
    0.00
    50000000.00
    50000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    1A
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    12-03-2019
    32945945.95
    120
    01-01-2030
    0.033588
    0.033588
    3
    1
    120
    02-01-2020
    1
    PP
    3
    32945945.95
    1
    5
    true
    true
    false
    false
    false
    
      NA
      NA
      X
      C
    
    false
    false
    32945945.95
    95289.56
    0.033588
    0.0001356
    95289.56
    0.00
    0.00
    32945945.95
    32945945.95
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    2
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association; Goldman Sachs Bank USA; JPMorgan Chase Bank, National Assocation; DBR Investments Co. Limited
    11-25-2019
    40000000.00
    120
    12-06-2029
    0.0299
    0.0299
    3
    1
    120
    01-06-2020
    true
    1
    A1
    3
    180230.56
    40000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2029
    
      1633 BROADWAY
      1633 BROADWAY
      New York
      NY
      10019
      New York
      OF
      2561512
      2561512
      1972
      2013
      2400000000.00
      MAI
      10-24-2019
      0.98
      0.98
      6
      03-06-2022
      N
      ALLIANZ ASSET MGMT OF AMERICA
      320911
      01-31-2031
      WMG ACQUISITION CORP
      293487
      07-31-2029
      SHOWTIME NETWORKS INC
      261196
      01-31-2026
      09-30-2019
      12-31-2019
      12-31-2020
      190585947.01
      147187000.00
      71435783.66
      75219736.98
      119150163.35
      71967263.02
      116677727.04
      69429929.02
      UW
      CREFC
      28756824.96
      3.92
      2.5026
      3.83
      2.4143
      C
      F
      12-31-2020
    
    false
    false
    40000000.00
    102988.89
    0.0299
    0.0001356
    102988.89
    0.00
    0.00
    40000000.00
    40000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    2A
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    11-25-2019
    30000000.00
    120
    12-06-2029
    0.0299
    0.0299
    3
    1
    120
    01-06-2020
    1
    A1
    3
    30000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      C
    
    false
    false
    30000000.00
    77241.67
    0.0299
    0.0001356
    77241.67
    0.00
    0.00
    30000000.00
    30000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    3
    10-13-2021
    11-12-2021
    Barclays Capital Real Estate Inc.; Citi Real Estate Funding Inc.; Goldman Sachs Bank USA; BMO Harris Bank N.A.
    11-26-2019
    40000000.00
    120
    12-08-2029
    0.03486
    0.03486
    3
    1
    120
    01-08-2020
    true
    1
    A1
    3
    120073.33
    40000000.00
    1
    1
    1
    3
    true
    true
    false
    false
    false
    06-07-2029
    
      650 MADISON AVENUE
      650 MADISON AVENUE
      New York
      NY
      10022
      New York
      MU
      600415
      600415
      1957
      2015
      1210000000.00
      MAI
      10-31-2019
      0.97
      0.97
      6
      03-08-2022
      N
      Ralph Lauren
      277016
      12-31-2024
      S.K.I. Realty Inc.
      100700
      06-30-2022
      Sotheby's Int'l Realty Inc
      37772
      10-31-2035
      09-30-2019
      12-31-2019
      12-31-2020
      87327989.44
      79878044.00
      28901494.83
      28478205.00
      58426494.61
      51399839.00
      56776390.86
      49749735.00
      UW
      CREFC
      22475974.00
      2.81
      2.2868
      2.73
      2.2134
      C
      F
      12-31-2020
    
    false
    false
    40000000.00
    120073.33
    0.03486
    0.0001356
    120073.33
    0.00
    0.00
    40000000.00
    40000000.00
    11-08-2021
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    4
    10-13-2021
    11-12-2021
    Barclays Capital Real Estate Inc.; DBR Investments Co. Limited
    12-19-2019
    40000000.00
    120
    09-06-2033
    0.0369868
    0.0369868
    3
    1
    120
    02-06-2020
    true
    1
    A1
    3
    127398.98
    40000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    02-05-2022
    07-05-2029
    
      F5 TOWER
      801 5TH AVENUE
      Seattle
      WA
      98104
      King
      OF
      515518
      515518
      2019
      470000000.00
      MAI
      11-05-2019
      1
      1
      6
      03-06-2022
      N
      F5 NETWORKS INC
      515518
      09-30-2033
      12-31-2019
      01-01-2021
      06-30-2021
      32787852.30
      17727258.00
      8792416.05
      4768724.00
      23995436.26
      12958534.00
      23119055.66
      12520343.00
      UW
      CREFC
      3468797.00
      3.45
      3.7357
      3.32
      3.6094
      F
      F
      06-30-2021
    
    false
    false
    40000000.00
    127398.98
    0.0369868
    0.0001356
    127398.98
    0.00
    0.00
    40000000.00
    40000000.00
    11-06-2021
    01-06-2030
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    5
    10-13-2021
    11-12-2021
    Ladder Capital Finance LLC
    12-27-2019
    38520000.00
    120
    01-06-2030
    0.04155
    0.04155
    3
    1
    120
    02-06-2020
    true
    1
    WL
    3
    137821.35
    38520000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2029
    
      SILVER CITY PLAZA
      3001 SOUTH LAS VEGAS BOULEVARD
      Las Vegas
      NV
      89109
      Clark
      RT
      41583
      41583
      2005
      60500000.00
      MAI
      11-26-2019
      1
      1
      6
      03-06-2022
      N
      Ross Dress for Less
      32000
      01-31-2025
      Denny's
      4765
      03-25-2025
      HASHTAG VEGAS
      2418
      01-31-2025
      10-31-2019
      01-01-2021
      09-30-2021
      3363071.09
      2964779.00
      492777.60
      422066.87
      2870293.49
      2542712.13
      2812077.29
      2499050.88
      UW
      CREFC
      1218163.00
      1.76
      2.0873
      1.73
      2.0514
      C
      F
      09-30-2021
    
    false
    false
    38520000.00
    137821.35
    0.04155
    0.0001481
    137821.35
    0.00
    0.00
    38520000.00
    38520000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    10-13-2021
    11-12-2021
    Ladder Capital Finance LLC
    01-16-2020
    36720000.00
    120
    02-06-2030
    0.03632
    0.03632
    3
    1
    120
    03-06-2020
    true
    1
    WL
    3
    107434.56
    36720000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    02-05-2022
    11-05-2029
    
      AXALTA NAVY YARD
      1050 CONSTITUTION AVENUE
      Philadelphia
      PA
      19112
      Philadelphia
      OF
      175000
      175000
      2017
      61800000.00
      MAI
      10-18-2019
      1
      1
      6
      X
      Axalta Coating Syste
      175000
      10-31-2037
      01-01-2021
      03-31-2021
      3628502.07
      1100960.00
      108855.06
      33028.80
      3519647.01
      1067931.20
      3502147.01
      1063556.20
      UW
      CREFC
      333417.60
      2.60
      3.2029
      2.58
      3.1898
      C
      F
      04-30-2021
    
    false
    false
    36720000.00
    114843.84
    0.03632
    0.0001481
    114843.84
    0.00
    0.00
    36720000.00
    36720000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    10-13-2021
    11-12-2021
    Barclays Capital Real Estate Inc.
    12-09-2019
    33875000.00
    120
    12-06-2029
    0.03494
    0.03494
    3
    1
    120
    01-06-2020
    true
    1
    PP
    3
    101920.47
    33875000.00
    1
    25
    25
    0
    true
    true
    false
    false
    false
    09-05-2029
    
      ExchangeRight Net Leased Portfolio #31
      98
      547761
      119040000.00
      MAI
      1
      1
      03-06-2022
      N
      01-01-2021
      06-30-2021
      7588538.70
      3983617.00
      627045.69
      681444.00
      6961493.00
      3302173.00
      6711431.82
      3152141.50
      UW
      1308522.00
      2.65
      2.5235
      2.56
      2.4089
      C
      F
    
    false
    false
    33875000.00
    101920.47
    0.03494
    0.0001356
    101920.47
    0.00
    0.00
    33875000.00
    33875000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    7-001
    10-13-2021
    11-12-2021
    
      HY-VEE - SAVAGE, MN
      6150 EGAN DRIVE
      Savage
      MN
      55378
      Scott
      RT
      101278
      101278
      2016
      22400000.00
      MAI
      11-12-2019
      1
      1
      6
      Hy-Vee Food Stores
      97310
      12-31-2039
      01-01-2021
      06-30-2021
      1274822.98
      666404.00
      34152.66
      71753.00
      1240670.32
      594651.00
      1181338.30
      564985.00
      UW
      CREFC
      249748.00
      2.381
      2.2622
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-002
    10-13-2021
    11-12-2021
    
      GIANT EAGLE - NEW ALBANY, OH
      5461 NEW ALBANY ROAD WEST
      New Albany
      OH
      43054
      Franklin
      RT
      71050
      71050
      2006
      16480000.00
      MAI
      11-25-2019
      1
      1
      6
      Giant Eagle
      73187
      08-31-2032
      01-01-2021
      06-30-2021
      991891.80
      514958.00
      33309.48
      51395.00
      958582.33
      463563.00
      914427.71
      441485.00
      UW
      CREFC
      164462.00
      2.8186
      2.6844
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-003
    10-13-2021
    11-12-2021
    
      BIOLIFE PLASMA SERVICES L.P. - COLUMBUS, GA
      6301 VETERANS PARKWAY
      Columbus
      GA
      31909
      Muscogee
      OF
      14181
      14181
      2019
      7950000.00
      MAI
      10-24-2019
      1
      1
      6
      BIOLIFE PLASMA
      14273
      09-30-2034
      01-01-2021
      06-30-2021
      499954.65
      239447.00
      14385.19
      34408.00
      485569.46
      205039.00
      485569.46
      205039.00
      UW
      CREFC
      97774.00
      2.097
      2.097
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-004
    10-13-2021
    11-12-2021
    
      WALGREENS - DES PLAINES, IL
      17 WEST GOLF ROAD
      Des Plaines
      IL
      60016
      Cook
      RT
      15120
      15120
      2000
      6300000.00
      MAI
      11-01-2019
      1
      1
      6
      Walgreens
      15074
      09-30-2029
      01-01-2021
      06-30-2021
      393742.63
      206500.00
      9267.44
      20689.00
      384475.19
      185811.00
      368321.99
      177734.50
      UW
      CREFC
      77759.00
      2.3895
      2.2857
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-005
    10-13-2021
    11-12-2021
    
      TRACTOR SUPPLY - YULEE, FL
      463180 STATE HWY 200
      Yulee
      FL
      32097
      Nassau
      RT
      18800
      18800
      2019
      5560000.00
      MAI
      11-13-2019
      1
      1
      6
      Tractor Supply
      18824
      11-15-2034
      01-01-2021
      06-30-2021
      326482.33
      171798.00
      8206.94
      22771.00
      318275.39
      149027.00
      302209.22
      140994.00
      UW
      CREFC
      65537.00
      2.2739
      2.1513
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-006
    10-13-2021
    11-12-2021
    
      HOBBY LOBBY - BELTON, MO
      520 EAST MARKEY PARKWAY
      Belton
      MO
      64012
      Cass
      RT
      55000
      55000
      2016
      5300000.00
      MAI
      10-22-2019
      1
      1
      6
      Hobby Lobby
      55001
      02-28-2031
      01-01-2021
      06-30-2021
      491508.24
      196533.00
      187838.40
      111592.00
      303669.84
      84941.00
      271689.63
      68951.00
      UW
      CREFC
      57123.00
      1.4869
      1.207
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-007
    10-13-2021
    11-12-2021
    
      TRACTOR SUPPLY - OREGON, OH
      3942 NAVARRE AVENUE
      Oregon
      OH
      43616
      Lucas
      RT
      18795
      18795
      2004
      4180000.00
      MAI
      10-19-2019
      1
      1
      6
      Tractor Supply
      19404
      12-31-2029
      01-01-2021
      06-30-2021
      250506.07
      149571.00
      7566.19
      26737.00
      242939.88
      122834.00
      232375.52
      117552.00
      UW
      CREFC
      48710.00
      2.5217
      2.4133
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-008
    10-13-2021
    11-12-2021
    
      HOBBY LOBBY - MARION, OH
      280 MCMAHAN BOULEVARD
      Marion
      OH
      43616
      Marion
      RT
      55020
      55020
      2007
      4200000.00
      MAI
      10-19-2019
      1
      1
      6
      Hobby Lobby
      55113
      03-31-2031
      01-01-2021
      06-30-2021
      380689.55
      215227.00
      126958.34
      58281.00
      253731.21
      156946.00
      222392.73
      141277.00
      UW
      CREFC
      47824.00
      3.2817
      2.9541
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-009
    10-13-2021
    11-12-2021
    
      TRACTOR SUPPLY - NEW LENOX, IL
      2161 EAST LARAWAY ROAD
      New Lenox
      IL
      60451
      Will
      RT
      19097
      19097
      2019
      4050000.00
      MAI
      10-31-2019
      1
      1
      6
      Tractor Supply
      19034
      11-30-2034
      01-01-2021
      06-30-2021
      236951.06
      125480.00
      6090.04
      14458.00
      230861.02
      111022.00
      216808.81
      103995.50
      UW
      CREFC
      45167.00
      2.458
      2.3024
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-010
    10-13-2021
    11-12-2021
    
      TRACTOR SUPPLY - DANVILLE, IN
      16 RIDGE AVENUE
      Danville
      IN
      46122
      Hendricks
      RT
      19097
      19097
      2019
      3900000.00
      MAI
      10-24-2019
      1
      1
      6
      Tractor Supply
      19099
      10-31-2034
      01-01-2021
      06-30-2021
      227014.18
      118750.00
      5929.42
      15283.00
      221084.75
      103467.00
      207259.32
      96554.00
      UW
      CREFC
      44282.00
      2.3365
      2.1804
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-011
    10-13-2021
    11-12-2021
    
      CVS PHARMACY - MILFORD, OH
      921 LILA AVENUE
      Milford
      OH
      45150
      Clermont
      RT
      10118
      10118
      1999
      3450000.00
      MAI
      10-25-2019
      1
      1
      6
      CVS
      10118
      01-31-2030
      01-01-2021
      06-30-2021
      204091.06
      107000.00
      4872.92
      10771.00
      199218.14
      96229.00
      191308.18
      92274.00
      UW
      CREFC
      39854.00
      2.4145
      2.3153
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-012
    10-13-2021
    11-12-2021
    
      CVS PHARMACY - ALTON, IL
      2422 COLLEGE AVENUE
      Alton
      IL
      62002
      Madison
      RT
      10157
      10157
      2000
      3390000.00
      MAI
      10-25-2019
      1
      1
      6
      CVS
      10157
      01-31-2030
      01-01-2021
      06-30-2021
      200557.32
      105000.00
      5068.47
      10849.00
      195488.85
      94151.00
      187608.71
      90211.00
      UW
      CREFC
      38968.00
      2.4161
      2.315
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-013
    10-13-2021
    11-12-2021
    
      WALGREENS - CHICAGO HEIGHTS, IL
      3120 CHICAGO ROAD
      South Chicago Heights
      IL
      60411
      Cook
      RT
      14725
      14725
      2000
      4100000.00
      MAI
      11-01-2019
      1
      1
      6
      Walgreens
      14678
      10-31-2030
      01-01-2021
      06-30-2021
      253036.61
      242528.00
      6347.38
      126437.00
      246689.23
      116091.00
      234105.49
      109799.00
      UW
      CREFC
      36931.00
      3.1434
      2.973
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-014
    10-13-2021
    11-12-2021
    
      WALGREENS - WHEELING, IL
      1199 WEST DUNDEE ROAD
      Wheeling
      IL
      60090
      Cook
      RT
      14250
      14250
      2000
      5600000.00
      MAI
      11-01-2019
      1
      1
      6
      Walgreens
      14297
      06-30-2031
      01-01-2021
      06-30-2021
      369292.30
      184000.00
      8678.23
      16197.00
      360614.07
      167803.00
      358476.57
      166734.00
      UW
      CREFC
      36400.00
      4.6099
      4.5806
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-015
    10-13-2021
    11-12-2021
    
      TRACTOR SUPPLY - KANKAKEE, IL
      506 RIVERSTONE PARKWAY
      Kankakee
      IL
      60901
      Kankakee
      RT
      19097
      19097
      2019
      3000000.00
      MAI
      10-31-2019
      1
      1
      6
      Tractor Supply
      19013
      10-31-2034
      01-01-2021
      06-30-2021
      175634.78
      92152.00
      4822.44
      10294.00
      170812.34
      81858.00
      157842.30
      75374.00
      UW
      CREFC
      32768.00
      2.4981
      2.3002
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-016
    10-13-2021
    11-12-2021
    
      DOLLAR GENERAL - FAYETTEVILLE, GA
      1437 HIGHWAY 92 NORTH
      Fayetteville
      GA
      30214
      Fayette
      RT
      9002
      9002
      2018
      1920000.00
      MAI
      10-22-2019
      1
      1
      6
      Dollar General
      8956
      11-30-2033
      01-01-2021
      06-30-2021
      132421.94
      60048.00
      14974.38
      6439.00
      117447.56
      53609.00
      117447.56
      53609.00
      UW
      CREFC
      24798.00
      2.1618
      2.1618
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-017
    10-13-2021
    11-12-2021
    
      CVS PHARMACY - MOBILE, AL
      3100 DAUPHIN ISLAND PARKWAY
      Mobile
      AL
      36605
      Mobile
      RT
      10125
      10125
      2000
      2100000.00
      MAI
      10-28-2019
      1
      1
      6
      CVS
      10149
      01-31-2030
      01-01-2021
      06-30-2021
      124217.75
      65000.00
      3202.15
      9747.00
      121015.61
      55253.00
      115122.52
      52306.00
      UW
      CREFC
      24355.00
      2.2686
      2.1476
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-018
    10-13-2021
    11-12-2021
    
      ADVANCE AUTO PARTS - RICHMOND, VA
      7216 BROOK ROAD
      Richmond
      VA
      23227
      Henrico
      RT
      7000
      7000
      2005
      2180000.00
      MAI
      10-28-2019
      1
      1
      6
      Advance Auto Parts
      6762
      02-28-2030
      01-01-2021
      06-30-2021
      133351.18
      69808.00
      9668.24
      6708.00
      123682.94
      63100.00
      117429.87
      59973.50
      UW
      CREFC
      23912.00
      2.6388
      2.508
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-019
    10-13-2021
    11-12-2021
    
      DOLLAR GENERAL - ROANOKE, VA
      2227 GARDEN CITY BOULEVARD SOUTHEAST
      Roanoke
      VA
      24014
      Roanoke City
      RT
      10542
      10542
      2012
      1850000.00
      MAI
      10-27-2019
      1
      1
      6
      Dollar General
      10542
      05-31-2032
      01-01-2021
      06-30-2021
      131051.10
      66052.00
      16073.80
      7898.00
      114977.30
      58154.00
      114977.30
      58154.00
      UW
      CREFC
      23912.00
      2.432
      2.432
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-020
    10-13-2021
    11-12-2021
    
      DOLLAR GENERAL - MCDONOUGH, GA
      2370 HIGHWAY 155 NORTH
      McDonough
      GA
      30252
      Henry
      RT
      9026
      9026
      2019
      1870000.00
      MAI
      10-22-2019
      1
      1
      6
      Dollar General
      9665
      10-31-2034
      01-01-2021
      06-30-2021
      136005.23
      56998.00
      24729.65
      6164.00
      111275.58
      50834.00
      111275.58
      50834.00
      UW
      CREFC
      23469.00
      2.166
      2.166
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-021
    10-13-2021
    11-12-2021
    
      DOLLAR GENERAL - ALVIN, TX
      1109 SOUTH GORDON STREET
      Alvin
      TX
      77511
      Brazoria
      RT
      9026
      9026
      2011
      1670000.00
      MAI
      10-24-2019
      1
      1
      6
      Dollar General
      9322
      02-29-2032
      01-01-2021
      06-30-2021
      129398.05
      80511.00
      28493.81
      18237.00
      100904.24
      62274.00
      100904.24
      62274.00
      UW
      CREFC
      21698.00
      2.87
      2.87
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-022
    10-13-2021
    11-12-2021
    
      CVS PHARMACY - LAWRENCEVILLE, GA
      2650 CRUSE ROAD
      Lawrenceville
      GA
      30044
      Gwinnett
      RT
      10127
      10127
      1999
      2830000.00
      MAI
      10-22-2019
      1
      1
      6
      CVS
      10127
      01-31-2030
      01-01-2021
      06-30-2021
      167059.60
      87500.00
      4150.83
      7425.00
      162908.77
      80075.00
      155941.82
      76591.00
      UW
      CREFC
      20989.00
      3.815
      3.6491
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-023
    10-13-2021
    11-12-2021
    
      DOLLAR GENERAL - PRATTVILLE, AL
      1455 MARTIN LUTHER KING DRIVE
      Prattville
      AL
      36067
      Autauga
      RT
      9026
      9026
      2019
      1575000.00
      MAI
      11-09-2019
      1
      1
      6
      Dollar General
      9246
      11-30-2034
      01-01-2021
      06-30-2021
      105759.35
      50940.00
      5993.94
      5534.00
      99765.41
      45406.00
      99765.41
      45406.00
      UW
      CREFC
      20901.00
      2.1724
      2.1724
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-024
    10-13-2021
    11-12-2021
    
      DOLLAR GENERAL - MOBILE, AL
      5768 THREE NOTCH ROAD
      Mobile
      AL
      36619
      Mobile
      RT
      9002
      9002
      2019
      1625000.00
      MAI
      10-28-2019
      1
      1
      6
      Dollar General
      9281
      11-30-2034
      01-01-2021
      06-30-2021
      118943.11
      50949.00
      19423.61
      5541.00
      99519.50
      45408.00
      99519.50
      45408.00
      UW
      CREFC
      20812.00
      2.1818
      2.1818
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    7-025
    10-13-2021
    11-12-2021
    
      DOLLAR GENERAL - EVANSVILLE, IN
      3101 MOUNT VERNON AVENUE
      Evansville
      IN
      47712
      Vanderburgh
      RT
      9100
      9100
      2019
      1560000.00
      MAI
      10-26-2019
      1
      1
      6
      Dollar General
      9536
      10-31-2034
      01-01-2021
      06-30-2021
      134155.82
      60463.00
      36841.74
      5836.00
      97314.08
      54627.00
      97314.08
      54627.00
      UW
      CREFC
      20369.00
      2.6818
      2.6818
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    8
    10-13-2021
    11-12-2021
    Barclays Capital Real Estate Inc.
    11-15-2019
    30000000.00
    120
    12-06-2029
    0.0404
    0.0404
    3
    1
    120
    01-06-2020
    true
    1
    PP
    3
    104366.67
    30000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2029
    
      ONE STOCKTON
      1 STOCKTON STREET
      San Francisco
      CA
      94108
      San Francisco
      RT
      16987
      16987
      1973
      2016
      111000000.00
      MAI
      10-21-2019
      1
      1
      6
      03-06-2022
      N
      T-Mobile
      16987
      11-30-2026
      10-31-2019
      01-01-2021
      06-30-2021
      6109059.58
      3688360.00
      1114258.19
      452015.20
      4994801.39
      3236344.80
      4845820.79
      3161854.30
      UW
      CREFC
      1348013.35
      1.84
      2.4008
      1.79
      2.3455
      F
      F
      09-30-2021
    
    false
    false
    30000000.00
    104366.67
    0.0404
    0.0001481
    104366.67
    0.00
    0.00
    30000000.00
    30000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    12-19-2019
    27700000.00
    120
    01-11-2030
    0.0418
    0.0418
    3
    1
    120
    02-11-2020
    true
    1
    WL
    3
    99704.61
    27700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-10-2029
    
      WALGREENS - LAS VEGAS STRIP
      3765 SOUTH LAS VEGAS BOULEVARD
      Las Vegas
      NV
      89109
      Clark
      RT
      14688
      14688
      1999
      38000000.00
      MAI
      11-21-2019
      1
      1
      6
      03-11-2022
      N
      Walgreens
      14688
      12-17-2034
      01-01-2021
      06-30-2021
      2007983.00
      1000000.00
      20080.00
      10000.00
      1987903.00
      990000.00
      1986435.00
      989265.50
      UW
      CREFC
      585362.55
      1.69
      1.6912
      1.69
      1.69
      C
      F
      06-30-2021
    
    false
    false
    27700000.00
    99704.61
    0.0418
    0.0001481
    99704.61
    0.00
    0.00
    27700000.00
    27700000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    12-27-2019
    26500000.00
    120
    01-06-2030
    0.0392
    0.0392
    3
    1
    120
    02-06-2020
    true
    1
    WL
    3
    89452.22
    26500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2029
    
      HIGHLAND VILLAGE TOWNHOMES
      140 PINEHURST DRIVE
      Pittsburgh
      PA
      15229
      Allegheny
      MF
      161
      161
      2016
      42400000.00
      MAI
      10-23-2019
      0.96
      0.98
      6
      03-06-2022
      N
      09-30-2019
      01-01-2021
      09-30-2021
      3611383.09
      2863254.04
      1472949.49
      1278231.98
      2138433.60
      1585022.06
      2098183.60
      1554834.56
      UW
      CREFC
      790642.00
      2.02
      2.0047
      1.99
      1.9665
      F
      F
    
    false
    false
    26500000.00
    89452.22
    0.0392
    0.0001481
    89452.22
    0.00
    0.00
    26500000.00
    26500000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    12-04-2019
    26450000.00
    120
    12-06-2029
    0.0407
    0.0407
    3
    1
    120
    01-06-2020
    true
    1
    PP
    3
    92699.90
    26450000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2029
    
      VERNON TOWER
      31-43 VERNON BOULEVARD
      Astoria
      NY
      11106
      Queens
      MF
      103
      103
      2015
      70100000.00
      MAI
      11-06-2019
      0.96
      0.83
      6
      03-06-2022
      N
      10-31-2019
      01-01-2020
      09-30-2020
      3827249.28
      2568021.00
      624852.48
      563559.00
      3202396.80
      2004462.00
      3170816.80
      1980777.00
      UW
      CREFC
      1460514.00
      1.79
      1.3724
      1.77
      1.3562
      C
      F
    
    false
    false
    26450000.00
    92699.90
    0.0407
    0.0001481
    92699.90
    0.00
    0.00
    26450000.00
    26450000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12
    10-13-2021
    11-12-2021
    Barclays Capital Real Estate Inc.
    11-21-2019
    25450000.00
    120
    12-06-2029
    0.03421
    0.03421
    3
    1
    120
    01-06-2020
    true
    1
    PP
    3
    74972.17
    25450000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2022
    09-05-2029
    
      EXCHANGE ON ERWIN
      2610 ERWIN ROAD
      Durham
      NC
      27705
      Durham
      MU
      316061
      316061
      2007
      117000000.00
      MAI
      10-31-2019
      0.97
      0.95
      6
      X
      DUKE UNIVERSITY
      37290
      08-31-2024
      DUKE UNIVERSITY HEALTH SYSTEMS
      24250
      05-31-2024
      HOOK & REEL
      7254
      12-31-2029
      01-01-2021
      03-31-2021
      8935023.24
      1288484.00
      2992779.42
      402992.00
      5942243.81
      885492.00
      5858374.46
      864525.00
      UW
      CREFC
      654248.00
      2.26
      1.3534
      2.23
      1.3214
      C
      F
    
    false
    false
    25450000.00
    74972.17
    0.03421
    0.0001356
    74972.17
    0.00
    0.00
    25450000.00
    25450000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    13
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    12-23-2019
    20500000.00
    120
    01-06-2030
    360
    0.0477
    0.0477
    3
    1
    60
    02-06-2020
    true
    1
    WL
    5
    84203.75
    20500000.00
    1
    4
    4
    0
    true
    true
    false
    false
    false
    10-05-2029
    
      Pinnacle Self Storage Portfolio
      NC
      SS
      306700
      2191
      2191
      40200000.00
      MAI
      11-15-2019
      0.76
      0.95
      03-06-2022
      N
      10-31-2019
      01-01-2021
      06-30-2021
      2718044.00
      1789071.00
      816786.00
      444800.00
      1901258.00
      1344271.00
      1855253.00
      1321268.00
      UW
      494357.00
      1.48
      2.7192
      1.44
      2.6727
      C
      F
    
    false
    false
    20500000.00
    84203.75
    0.0477
    0.0001481
    84203.75
    0.00
    0.00
    20500000.00
    20500000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13-001
    10-13-2021
    11-12-2021
    
      CEDAR POINT
      1057, 1059 & 1061 CEDAR POINT BOULEVARD
      Cedar Point
      NC
      28584
      Carteret
      SS
      80113
      80113
      552
      552
      1994
      12000000.00
      MAI
      11-15-2019
      0.87
      0.95
      6
      10-31-2019
      01-01-2021
      06-30-2021
      899048.00
      540816.00
      242252.00
      118769.00
      656795.00
      422047.00
      644779.00
      416038.50
      UW
      CREFC
      171216.00
      2.4649
      2.4299
      F
    
    false
  
  
    Prospectus Loan ID
    13-002
    10-13-2021
    11-12-2021
    
      MOREHEAD CITY
      1136 AND 1140 HIGHWAY 24
      Newport
      NC
      28570
      Carteret
      SS
      67957
      67957
      575
      575
      1985
      9940000.00
      MAI
      11-15-2019
      0.84
      0.95
      6
      10-31-2019
      01-01-2021
      06-30-2021
      664195.00
      420991.00
      190699.00
      108543.00
      473496.00
      312448.00
      463302.00
      307351.00
      UW
      CREFC
      122986.00
      2.5405
      2.499
      F
    
    false
  
  
    Prospectus Loan ID
    13-003
    10-13-2021
    11-12-2021
    
      HIGHWAY 70
      5002 EAST U.S. 70 HIGHWAY
      New Bern
      NC
      28560
      Craven
      SS
      102180
      102180
      590
      590
      2007
      9810000.00
      MAI
      11-15-2019
      0.62
      0.95
      6
      10-31-2019
      01-01-2021
      06-30-2021
      647144.00
      406273.00
      210841.00
      108939.00
      436303.00
      297334.00
      420976.00
      289670.50
      UW
      CREFC
      113340.00
      2.6233
      2.5557
      F
    
    false
  
  
    Prospectus Loan ID
    13-004
    10-13-2021
    11-12-2021
    
      NEUSE BLVD
      3403 NEUSE BOULEVARD
      New Bern
      NC
      28560
      Craven
      SS
      56450
      56450
      474
      474
      1987
      6760000.00
      MAI
      11-15-2019
      0.74
      0.95
      6
      10-31-2019
      01-01-2021
      06-30-2021
      507657.00
      420991.00
      172994.00
      108549.00
      334663.00
      312442.00
      326196.00
      308208.00
      UW
      CREFC
      86815.00
      3.5989
      3.5501
      F
    
    false
  
  
    Prospectus Loan ID
    14
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    01-14-2020
    20500000.00
    120
    02-06-2030
    360
    0.0494
    0.0494
    3
    1
    0
    03-06-2020
    true
    1
    WL
    2
    109297.94
    20500000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-05-2029
    
      DELTA HOTELS BY MARRIOTT - DETROIT METRO AIRPORT
      31500 WICK ROAD
      Romulus
      MI
      48174
      Wayne
      LO
      271
      271
      1980
      2018
      33000000.00
      MAI
      10-01-2019
      15600000.00
      04-27-2021
      MAI
      0.71
      0.39
      6
      03-06-2022
      N
      12-31-2019
      01-01-2020
      09-30-2020
      8422507.00
      2144818.00
      5653740.00
      3369792.00
      2768768.00
      -1224974.00
      2431867.00
      -1477649.00
      UW
      CREFC
      983681.00
      2.11
      -1.2452
      1.85
      -1.5021
      C
      F
    
    false
    false
    20004936.91
    109297.94
    0.0494
    0.0001481
    85098.78
    24199.16
    0.00
    20450069.54
    19980737.75
    04-06-2020
    1
    false
    1861635.38
    29065
    536220.20
    3
    0
    Wells Fargo Bank, NA
    06-16-2020
    false
    0.00
    13
    0
  
  
    Prospectus Loan ID
    15
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    10-03-2019
    19500000.00
    120
    10-11-2029
    360
    0.0366
    0.0366
    3
    1
    0
    11-11-2019
    true
    1
    PP
    2
    89314.58
    19386051.63
    1
    1
    1
    0
    false
    true
    false
    false
    false
    04-10-2029
    
      4041 CENTRAL
      4041 NORTH CENTRAL AVENUE
      Phoenix
      AZ
      85012
      Maricopa
      OF
      406453
      406453
      1980
      2016
      58000000.00
      MAI
      09-09-2019
      0.68
      0.69
      6
      03-11-2022
      N
      US Government
      116507
      06-28-2029
      Maricopa County Vital Records
      55898
      12-31-2023
      US Government
      36750
      09-30-2028
      09-30-2019
      01-01-2021
      06-30-2021
      6984424.40
      3438617.00
      2684937.52
      1564310.05
      4299486.89
      1874306.95
      4044872.35
      1746998.95
      UW
      CREFC
      1167960.00
      1.84
      1.6047
      1.73
      1.4957
      C
      F
      09-30-2021
    
    false
    false
    18780421.02
    89314.58
    0.0366
    0.0001356
    59189.63
    30124.95
    0.00
    18750296.07
    18750296.07
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    12-04-2019
    18579000.00
    84
    12-11-2026
    0.03868
    0.03868
    3
    1
    84
    01-11-2020
    false
    1
    WL
    3
    61882.52
    18579000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    01-10-2022
    06-10-2026
    
      HILTON GARDEN INN CHARLESTON / MT. PLEASANT
      300 WINGO WAY
      Mount Pleasant
      SC
      29464
      Charleston
      LO
      133
      133
      2015
      29700000.00
      MAI
      11-12-2019
      0.77
      0.62
      6
      X
      11-30-2019
      10-01-2020
      09-30-2021
      6577609.00
      4678364.00
      4096259.00
      2607388.92
      2481350.00
      2070975.08
      2218245.00
      1883840.08
      UW
      CREFC
      728617.00
      3.40
      2.8423
      3.04
      2.5855
      C
      F
    
    false
    false
    18579000.00
    61882.52
    0.03868
    0.0001481
    61882.52
    0.00
    0.00
    18579000.00
    18579000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    12-31-2019
    18200000.00
    120
    01-06-2030
    0.0454
    0.0454
    3
    1
    120
    02-06-2020
    true
    1
    WL
    3
    71151.89
    18200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2029
    
      1888 WESTCHESTER AVENUE
      1888 WESTCHESTER AVENUE
      Bronx
      NY
      10472
      Bronx
      OF
      12400
      12400
      1993
      2018
      28900000.00
      MAI
      10-30-2019
      1
      1
      6
      03-06-2022
      N
      ZP Parkchester  LLC
      12400
      04-30-2044
      01-01-2021
      06-30-2021
      2052156.00
      1047022.00
      465625.00
      217962.44
      1586531.00
      829059.56
      1586531.00
      829059.56
      UW
      CREFC
      417730.00
      1.89
      1.9846
      1.89
      1.9846
      C
      F
      09-01-2021
    
    false
    false
    18200000.00
    71151.89
    0.0454
    0.0001481
    71151.89
    0.00
    0.00
    18200000.00
    18200000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    10-13-2021
    11-12-2021
    Basis Real Estate Capital II, LLC
    01-21-2020
    17000000.00
    120
    02-01-2030
    360
    0.0424
    0.0424
    3
    1
    24
    03-01-2020
    true
    1
    WL
    5
    58064.44
    17000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    01-31-2030
    
      SCENIC TREE APARTMENTS
      10205 86TH TERRACE
      Palos Hills
      IL
      60465
      Cook
      MF
      254
      254
      1968
      2019
      22800000.00
      MAI
      11-05-2019
      0.93
      0.98
      6
      03-01-2022
      N
      11-30-2019
      01-01-2021
      06-30-2021
      3098830.13
      1623331.15
      1581883.97
      886013.58
      1516946.15
      737317.57
      1453446.15
      705567.57
      UW
      CREFC
      364404.45
      1.51
      2.0233
      1.45
      1.9362
      C
      F
    
    false
    false
    17000000.00
    62068.89
    0.0424
    0.0001481
    62068.89
    0.00
    0.00
    17000000.00
    17000000.00
    11-01-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    01-22-2020
    16750000.00
    120
    02-06-2030
    0.0457
    0.0457
    3
    1
    120
    03-06-2020
    true
    1
    WL
    3
    61663.26
    16750000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    11-05-2029
    
      Coast Aluminum Industrial Portfolio
      IN
      232479
      28940000.00
      1
      1
      03-06-2022
      N
      09-30-2019
      12-31-2019
      12-31-2020
      2222478.47
      1690394.00
      653760.14
      439375.82
      1568718.33
      1251018.18
      1429230.93
      1111530.18
      UW
      778232.88
      2.02
      1.6075
      1.84
      1.4282
      C
      F
    
    false
    false
    16750000.00
    65915.90
    0.0457
    0.0001481
    65915.90
    0.00
    0.00
    16750000.00
    16750000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19-001
    10-13-2021
    11-12-2021
    
      COAST ALUMINUM PORTFOLIO - SANTA FE SPRINGS
      10628 FULTON WELLS AVENUE
      Santa Fe Springs
      CA
      90670
      Los Angeles
      IN
      110791
      110791
      2003
      19900000.00
      Non-MAI
      12-04-2019
      1
      1
      6
      Coast aluminum
      110791
      01-31-2035
      12-31-2019
      12-31-2020
      1321959.94
      1690394.00
      327943.18
      439375.82
      994016.76
      1251018.18
      927542.16
      1111530.18
      UW
      CREFC
      778232.88
      1.6075
      1.4282
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    19-002
    10-13-2021
    11-12-2021
    
      COAST ALUMINUM PORTFOLIO - PHOENIX
      4455 WEST MAGNOLIA STREET
      Phoenix
      AZ
      85043
      Maricopa
      IN
      80000
      80000
      2007
      2019
      6240000.00
      MAI
      12-02-2019
      1
      1
      6
      Coast Aluminum
      80000
      01-31-2035
      12-31-2019
      12-31-2020
      628040.70
      0.00
      229095.47
      0.00
      398945.23
      0.00
      350945.23
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    19-003
    10-13-2021
    11-12-2021
    
      COAST ALUMINUM PORTFOLIO - FRESNO
      1360 EAST NORTH AVENUE
      Fesno
      CA
      93725
      Fresno
      IN
      41688
      41688
      2000
      2800000.00
      MAI
      12-03-2019
      1
      1
      6
      Coast Aluminum
      41688
      01-31-2035
      12-31-2019
      12-31-2020
      272477.84
      0.00
      96721.50
      0.00
      175756.34
      0.00
      150743.54
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    20
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    11-25-2019
    16172500.00
    120
    12-06-2029
    360
    0.04715
    0.04715
    3
    1
    0
    01-06-2020
    true
    1
    WL
    2
    84022.57
    16135705.51
    1
    2
    2
    0
    false
    true
    false
    false
    false
    09-05-2029
    
      Columbus Office Portfolio
      OH
      OF
      223531
      23260000.00
      MAI
      10-23-2019
      0.89
      0.90
      03-06-2022
      N
      09-30-2019
      01-01-2021
      09-30-2021
      3915275.51
      3024026.00
      1925436.87
      1418287.75
      1989838.64
      1605738.25
      1771601.44
      1442060.50
      UW
      756202.50
      1.97
      2.1234
      1.76
      1.9069
      C
      F
    
    false
    false
    15724750.49
    84022.57
    0.04715
    0.0001481
    63844.67
    20177.90
    0.00
    15704572.59
    15704572.59
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20-001
    10-13-2021
    11-12-2021
    
      4151 EXECUTIVE PARKWAY
      4151 EXECUTIVE PARKWAY
      Westerville
      OH
      43081
      Franklin
      OF
      119925
      119925
      1986
      2006
      12900000.00
      MAI
      10-23-2019
      0.89
      0.91
      6
      Fortis College Indianapolis
      48081
      06-30-2026
      EDG Inc.
      19491
      10-31-2025
      OCLC Online Computer Library Center  Inc.
      8272
      01-31-2025
      09-30-2019
      01-01-2021
      09-30-2021
      2079095.25
      1603652.00
      955331.80
      733089.25
      1123763.45
      870562.75
      1006678.59
      782749.75
      UW
      CREFC
      419541.00
      2.075
      1.8657
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    20-002
    10-13-2021
    11-12-2021
    
      6530 WEST CAMPUS OVAL
      6530 WEST CAMPUS OVAL
      New Albany
      OH
      43054
      Franklin
      OF
      103606
      103606
      1998
      10360000.00
      MAI
      10-23-2019
      0.88
      0.90
      6
      The Brickman Group Ltd.  LLC
      30502
      09-30-2024
      MCKESSON CORPORATION
      15265
      08-31-2022
      Power Engineers  Inc
      10544
      12-31-2025
      09-30-2019
      01-01-2021
      09-30-2021
      1836180.26
      1420374.00
      970105.07
      685198.50
      866075.19
      735175.50
      764922.85
      659310.75
      UW
      CREFC
      336661.50
      2.1837
      1.9583
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    21
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    12-06-2019
    15300000.00
    120
    12-11-2029
    360
    0.0379
    0.0379
    3
    1
    0
    01-11-2020
    true
    1
    WL
    2
    71204.41
    15257388.26
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-10-2029
    
      SPRINGHILL SUITES MIRAMAR
      10880 MARKS WAY
      Miramar
      FL
      33025
      Broward
      LO
      124
      124
      2018
      23000000.00
      MAI
      10-30-2019
      0.86
      0.87
      6
      03-11-2022
      N
      11-30-2019
      07-01-2020
      06-30-2021
      5044141.00
      4858917.68
      2979403.00
      2454987.53
      2064738.00
      2403930.15
      1862972.00
      2209573.44
      UW
      CREFC
      854452.92
      2.42
      2.8134
      2.18
      2.5859
      C
      F
    
    false
    false
    14795982.73
    71204.41
    0.0379
    0.0001481
    48288.33
    22916.08
    0.00
    14773066.65
    14773066.65
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    12-30-2019
    15000000.00
    120
    01-06-2030
    360
    0.0436
    0.0436
    3
    1
    36
    02-06-2020
    true
    1
    WL
    5
    56316.67
    15000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2029
    
      HAMPTON INN FT. LAUDERDALE AIRPORT
      2301 SOUTHWEST 12TH AVENUE
      Fort Lauderdale
      FL
      33315
      Broward
      LO
      109
      109
      2001
      2017
      22000000.00
      MAI
      10-28-2019
      0.91
      0.65
      6
      03-06-2022
      N
      11-30-2019
      12-31-2019
      12-31-2020
      5438346.00
      2956021.00
      3319988.00
      2238796.63
      2118358.00
      717224.37
      1900824.00
      598983.53
      UW
      CREFC
      664900.00
      2.36
      1.0786
      2.12
      0.9008
      C
      F
    
    false
    false
    15000000.00
    56316.67
    0.0436
    0.0001481
    56316.67
    0.00
    0.00
    15000000.00
    15000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    01-21-2020
    14200000.00
    120
    02-06-2030
    360
    0.0424
    0.0424
    3
    1
    0
    03-06-2020
    true
    1
    WL
    2
    69772.36
    14200000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-05-2029
    
      ALOFT BOLINGBROOK
      500 NORTH JANES AVENUE
      Bolingbrook
      IL
      60440
      Will
      LO
      155
      155
      2009
      2016
      21000000.00
      MAI
      12-01-2019
      17900000.00
      04-21-2021
      MAI
      0.70
      0.30
      6
      03-06-2022
      N
      11-30-2019
      01-01-2021
      03-31-2021
      5262476.98
      416472.00
      3414245.13
      569283.00
      1848231.85
      -152811.00
      1637732.77
      -205435.75
      UW
      CREFC
      209317.00
      2.21
      -0.73
      1.96
      -0.9814
      C
      F
    
    false
    false
    13808178.87
    69772.36
    0.0424
    0.0001481
    50415.20
    19357.16
    0.00
    14178728.53
    13788821.71
    03-06-2020
    1
    false
    1394261.42
    530184.93
    86505.93
    3
    0
    Wells Fargo Bank, NA
    05-18-2020
    false
    0.00
    2
    0
  
  
    Prospectus Loan ID
    24
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    11-04-2019
    14025000.00
    120
    11-06-2029
    0.04088
    0.04088
    3
    1
    120
    12-06-2019
    true
    1
    WL
    3
    49371.12
    14025000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      SPRINGDALE APARTMENTS
      2415 SPRINGDALE ROAD
      Waukesha
      WI
      53186
      Waukesha
      MF
      199
      199
      1972
      18800000.00
      MAI
      10-10-2019
      0.95
      0.90
      6
      03-06-2022
      N
      06-30-2019
      01-01-2021
      09-30-2021
      2215540.51
      1788696.00
      1030537.62
      1042931.63
      1185002.89
      745764.37
      1135252.89
      708451.87
      UW
      CREFC
      436376.99
      2.03
      1.7089
      1.95
      1.6234
      C
      F
    
    false
    false
    14025000.00
    49371.12
    0.04088
    0.0001481
    49371.12
    0.00
    0.00
    14025000.00
    14025000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    12-19-2019
    13700000.00
    120
    01-06-2030
    360
    0.0437
    0.0437
    3
    1
    48
    02-06-2020
    true
    1
    WL
    5
    51553.86
    13700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2029
    
      PLEASANT RUN
      2525 WEST PLEASANT RUN ROAD
      Lancaster
      TX
      75146
      Dallas
      MF
      240
      240
      1984
      2016
      20000000.00
      MAI
      10-22-2019
      0.97
      0.97
      6
      03-06-2022
      N
      11-30-2019
      01-01-2021
      09-30-2021
      2146449.00
      1834081.00
      903094.00
      1037612.04
      1243355.00
      796468.96
      1183355.00
      751468.96
      UW
      CREFC
      455670.00
      1.52
      1.7479
      1.44
      1.6491
      C
      F
    
    false
    false
    13700000.00
    51553.86
    0.0437
    0.0006231
    51553.86
    0.00
    0.00
    13700000.00
    13700000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    12-13-2019
    12500000.00
    60
    01-06-2025
    360
    0.0488
    0.0488
    3
    1
    24
    02-06-2020
    true
    1
    WL
    5
    52527.78
    12500000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    10-05-2024
    
      Louisville Self Storage Portfolio
      KY
      SS
      134387
      1125
      1125
      19420000.00
      MAI
      0.87
      0.88
      03-06-2022
      N
      10-31-2019
      01-01-2021
      06-30-2021
      1966871.00
      1045202.55
      795047.00
      488512.13
      1171824.00
      556690.42
      1147510.00
      544533.42
      UW
      308388.89
      1.48
      1.8051
      1.44
      1.7657
      C
      F
    
    false
    false
    12500000.00
    52527.78
    0.0488
    0.0001481
    52527.78
    0.00
    0.00
    12500000.00
    12500000.00
    11-06-2021
    1
    false
    0
    14528.07
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26-001
    10-13-2021
    11-12-2021
    
      MAIN STREET STORAGE
      913 & 925 EAST MAIN STREET
      Louisville
      KY
      40206
      Jefferson
      SS
      44154
      44154
      406
      406
      1975
      2010
      6900000.00
      MAI
      10-16-2019
      0.89
      0.81
      6
      10-31-2019
      01-01-2021
      06-30-2021
      733880.00
      357890.55
      292795.00
      151523.03
      441085.00
      206367.52
      432837.00
      202243.52
      UW
      CREFC
      117187.78
      1.7609
      1.7258
      F
    
    false
  
  
    Prospectus Loan ID
    26-002
    10-13-2021
    11-12-2021
    
      MELLWOOD STORAGE
      1731 & 1747 MELLWOOD AVENUE
      Louisville
      KY
      40206
      Jefferson
      SS
      34602
      34602
      264
      264
      1967
      2015
      6500000.00
      MAI
      10-16-2019
      0.81
      0.89
      6
      10-31-2019
      01-01-2021
      06-30-2021
      656946.00
      361136.00
      282940.00
      173766.80
      374006.00
      187369.20
      366285.00
      183508.70
      UW
      CREFC
      98684.44
      1.8986
      1.8595
      F
    
    false
  
  
    Prospectus Loan ID
    26-003
    10-13-2021
    11-12-2021
    
      J-TOWN STORAGE
      9807 TAYLORSVILLE ROAD
      Louisville
      KY
      40299
      Jefferson
      SS
      55631
      55631
      455
      455
      1982
      2016
      5260000.00
      MAI
      08-29-2019
      0.90
      0.93
      6
      10-31-2019
      01-01-2021
      06-30-2021
      576044.00
      326176.00
      219311.00
      163222.30
      356733.00
      162953.70
      348388.00
      158781.20
      UW
      CREFC
      92516.67
      1.7613
      1.7162
      F
    
    false
  
  
    Prospectus Loan ID
    27
    10-13-2021
    11-12-2021
    Ladder Capital Finance LLC
    12-05-2019
    12000000.00
    120
    12-06-2029
    360
    0.04071
    0.04071
    3
    1
    0
    01-06-2020
    true
    1
    WL
    2
    57782.11
    11968514.69
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-05-2029
    
      6000 PARKWOOD
      6000 PARKWOOD PLACE
      Dublin
      OH
      43016
      Franklin
      OF
      158044
      158044
      1997
      2019
      19100000.00
      MAI
      11-07-2019
      0.80
      0.80
      6
      03-06-2022
      N
      Nexeo Solutions  LLC
      123831
      06-30-2030
      Jellybean LLC
      1991
      02-28-2022
      10-31-2019
      01-01-2021
      09-30-2021
      2977880.30
      2099353.00
      1641141.11
      1184993.12
      1336739.19
      914359.88
      1194499.59
      807679.13
      UW
      CREFC
      520038.99
      1.93
      1.7582
      1.72
      1.5531
      C
      F
      09-30-2021
    
    false
    false
    11624620.43
    57782.11
    0.04071
    0.0001481
    40751.08
    17031.03
    0.00
    11607589.40
    11607589.40
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    10-13-2021
    11-12-2021
    Ladder Capital Finance LLC
    12-13-2019
    11750000.00
    120
    01-06-2030
    0.04169
    0.04169
    3
    1
    120
    02-06-2020
    true
    1
    WL
    3
    42182.17
    11750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2029
    
      AMAZON DISTRIBUTION CENTER TUCSON
      775 WEST SILVERLAKE ROAD
      Tucson
      AZ
      85713
      Pima
      IN
      49500
      49500
      2019
      17718000.00
      MAI
      11-01-2019
      1
      1
      6
      03-06-2022
      N
      Amazon.com
      49500
      05-31-2029
      01-01-2021
      09-30-2021
      958671.41
      713111.23
      0.00
      0.00
      958671.41
      713111.23
      941349.41
      700119.73
      UW
      CREFC
      372835.97
      1.92
      1.9126
      1.89
      1.8778
      C
      F
      10-13-2021
    
    false
    false
    11750000.00
    42182.17
    0.04169
    0.0001481
    42182.17
    0.00
    0.00
    11750000.00
    11750000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    12-06-2019
    11625000.00
    120
    12-11-2029
    360
    0.0379
    0.0379
    3
    1
    0
    01-11-2020
    true
    1
    WL
    2
    54101.39
    11592623.43
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-10-2029
    
      HAMPTON INN POMPANO BEACH
      900 SOUTH FEDERAL HIGHWAY
      Pompano Beach
      FL
      33062
      Broward
      LO
      102
      102
      2017
      19000000.00
      MAI
      10-29-2019
      0.88
      0.62
      6
      03-11-2022
      N
      11-30-2019
      07-01-2020
      06-30-2021
      4141638.00
      2797393.00
      2618001.00
      1894866.37
      1523637.00
      902526.63
      1357971.00
      790630.91
      UW
      CREFC
      649216.68
      2.35
      1.3901
      2.09
      1.2178
      C
      F
    
    false
    false
    11242045.70
    54101.39
    0.0379
    0.0001481
    36689.67
    17411.72
    0.00
    11224633.98
    11224633.98
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    12-10-2019
    11550000.00
    120
    12-11-2029
    360
    0.03772
    0.03772
    3
    1
    60
    01-11-2020
    true
    1
    WL
    5
    37515.68
    11550000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    03-10-2022
    09-10-2029
    
      WATERSIDE CENTER 3200
      3200 EAST GUASTI ROAD
      Ontario
      CA
      91761
      San Bernardino
      OF
      67735
      67735
      2007
      16500000.00
      MAI
      10-04-2019
      0.94
      0.94
      6
      X
      Brady Corporation
      23968
      09-30-2023
      Regus/RGN-Bakersfield I LLC
      21509
      09-30-2030
      Parsons Services Company
      11046
      10-31-2023
      08-31-2019
      01-01-2021
      09-30-2021
      1822793.51
      1090436.00
      696481.37
      428160.33
      1126312.15
      662275.67
      1120850.40
      658179.17
      UW
      CREFC
      331590.00
      1.75
      1.9972
      1.74
      1.9849
      C
      F
      09-30-2021
    
    false
    false
    11550000.00
    37515.68
    0.03772
    0.0001481
    37515.68
    0.00
    0.00
    11550000.00
    11550000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    10-13-2021
    11-12-2021
    Barclays Capital Real Estate Inc.
    01-21-2020
    11500000.00
    120
    02-06-2030
    330
    0.03911
    0.03911
    3
    1
    0
    03-06-2020
    true
    1
    WL
    2
    56936.52
    11500000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-05-2029
    
      FAIRFIELD INN & SUITES - NASHVILLE AIRPORT
      511 ROYAL PARKWAY
      Nashville
      TN
      37214
      Davidson
      LO
      104
      104
      2018
      17000000.00
      MAI
      11-26-2019
      0.67
      0.29
      6
      03-06-2022
      N
      12-31-2019
      12-31-2019
      12-31-2020
      3414958.76
      1131918.00
      1893159.20
      1160674.39
      1521799.56
      -28756.39
      1385201.21
      -74033.11
      UW
      CREFC
      437079.00
      2.23
      -0.0657
      2.03
      -0.1693
      F
      F
    
    false
    false
    11108692.59
    56936.52
    0.03911
    0.0001481
    37411.92
    19524.60
    0.00
    11089167.99
    11089167.99
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    10-13-2021
    11-12-2021
    Ladder Capital Finance LLC
    10-31-2019
    10500000.00
    120
    11-06-2029
    360
    0.04183
    0.04183
    3
    1
    24
    12-06-2019
    true
    1
    WL
    5
    37821.29
    10500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2029
    
      PITTSBURGH MULTIFAMILY PORTFOLIO
      VARIOUS
      Pittsburgh
      PA
      15228
      Allegheny
      MF
      180
      180
      15190000.00
      MAI
      0.96
      0.96
      6
      03-06-2022
      N
      12-31-2019
      01-01-2021
      09-30-2021
      1951738.00
      1550915.00
      821774.43
      675098.95
      1129963.57
      875816.05
      1077163.57
      836216.05
      UW
      CREFC
      334291.41
      1.84
      2.6199
      1.75
      2.5014
      C
      F
    
    false
    false
    10500000.00
    37821.29
    0.04183
    0.0001481
    37821.29
    0.00
    0.00
    10500000.00
    10500000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    11-18-2019
    10000000.00
    120
    12-06-2029
    360
    0.0417
    0.0417
    3
    1
    24
    01-06-2020
    true
    1
    WL
    5
    35908.33
    10000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2029
    
      METROPLEX APARTMENTS
      2302 SOUTH 137TH EAST AVENUE
      Tulsa
      OK
      74134
      Tulsa
      MF
      217
      217
      1975
      2013
      15300000.00
      MAI
      10-23-2019
      0.97
      0.96
      6
      03-06-2022
      N
      11-30-2019
      01-01-2021
      06-30-2021
      1935452.00
      1008338.00
      774672.00
      347788.14
      1160780.00
      660549.86
      1106530.00
      633424.86
      UW
      CREFC
      210816.65
      1.99
      3.1332
      1.89
      3.0046
      C
      F
    
    false
    false
    10000000.00
    35908.33
    0.0417
    0.0001481
    35908.33
    0.00
    0.00
    10000000.00
    10000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    12-09-2019
    9750000.00
    120
    12-06-2029
    360
    0.0409
    0.0409
    3
    1
    60
    01-06-2020
    true
    1
    WL
    5
    34338.96
    9750000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2022
    09-05-2029
    
      GREEN ORCHARDS SHOPPING CENTER
      745 CENTER DRIVE NW
      Walker
      MI
      49544
      Kent
      RT
      156633
      156633
      1996
      16950000.00
      MAI
      10-29-2019
      0.97
      0.97
      6
      X
      Kohl's Deparment Stores  Inc.
      104508
      07-31-2028
      OfficeMax
      23500
      12-31-2028
      Shoe Carnival
      14100
      09-30-2029
      12-31-2018
      01-01-2021
      09-30-2021
      2032434.00
      1742306.00
      669705.00
      537587.40
      1362730.00
      1204718.60
      1260918.00
      1128360.35
      UW
      CREFC
      303512.00
      2.41
      3.9692
      2.23
      3.7176
      C
      F
      10-27-2021
    
    false
    false
    9750000.00
    34338.96
    0.0409
    0.0001481
    34338.96
    0.00
    0.00
    9750000.00
    9750000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    12-12-2019
    9500000.00
    120
    01-06-2030
    0.0442
    0.0442
    3
    1
    120
    02-06-2020
    true
    1
    WL
    3
    36158.06
    9500000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    10-05-2029
    
      Myrtle and Saint James Portfolio
      NY
      98
      17564
      14100000.00
      MAI
      10-02-2019
      1
      1
      03-06-2022
      N
      08-31-2019
      01-01-2021
      09-30-2021
      794119.32
      500264.00
      160211.86
      123679.00
      633907.46
      376585.00
      630247.46
      373840.00
      UW
      319589.00
      1.48
      1.1783
      1.48
      1.1697
      C
      F
    
    false
    false
    9500000.00
    36158.06
    0.0442
    0.0001481
    36158.06
    0.00
    0.00
    9500000.00
    9500000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35-001
    10-13-2021
    11-12-2021
    
      SAINT JAMES PLACE
      205 SAINT JAMES PLACE
      Brooklyn
      NY
      11238
      Kings
      MF
      8
      8
      1930
      7600000.00
      MAI
      10-02-2019
      1
      1
      6
      08-31-2019
      01-01-2021
      09-30-2021
      384045.92
      195162.00
      65782.83
      46342.11
      318263.09
      148819.89
      316263.09
      147319.89
      UW
      CREFC
      172577.92
      0.8623
      0.8536
      F
    
    false
  
  
    Prospectus Loan ID
    35-002
    10-13-2021
    11-12-2021
    
      MYRTLE AVENUE
      58-23 MYRTLE AVENUE
      Ridgewood
      NY
      11385
      Queens
      MU
      7800
      7800
      1930
      6500000.00
      MAI
      10-02-2019
      1
      1
      6
      INVESTORS BANK
      1500
      02-28-2030
      BEATA WILTOS- THE CLOSET OUTLET
      750
      02-28-2025
      EVERGREEN REALTY & INVESTMENTS LLC
      700
      08-31-2020
      08-31-2019
      01-01-2021
      09-30-2021
      410073.40
      305102.00
      94429.04
      77336.31
      315644.36
      227765.69
      313984.36
      226520.69
      UW
      CREFC
      147010.67
      1.5493
      1.5408
      F
    
    false
  
  
    Prospectus Loan ID
    36
    10-13-2021
    11-12-2021
    Barclays Capital Real Estate Inc.
    01-17-2020
    8500000.00
    120
    02-06-2030
    0.0342
    0.0342
    3
    1
    120
    03-06-2020
    true
    1
    WL
    3
    23417.50
    8500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2029
    
      ATLANTIC STORAGE
      3434 MONROE ROAD
      Charlotte
      NC
      28205
      Mecklenburg
      SS
      113379
      113379
      870
      870
      1957
      2016
      18150000.00
      MAI
      12-13-2019
      0.83
      0.97
      6
      03-06-2022
      N
      10-31-2019
      01-01-2021
      09-30-2021
      1573637.54
      1327011.00
      562244.71
      474695.94
      1011392.83
      852315.06
      984596.57
      832218.06
      UW
      CREFC
      221659.00
      3.42
      3.8451
      3.33
      3.7544
      F
      F
    
    false
    false
    8500000.00
    25032.50
    0.0342
    0.0001481
    25032.50
    0.00
    0.00
    8500000.00
    8500000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    01-17-2020
    8200000.00
    120
    02-06-2030
    300
    0.0491
    0.0491
    3
    1
    0
    03-06-2020
    true
    1
    WL
    2
    47507.39
    8200000.00
    1
    2
    2
    0
    false
    true
    false
    false
    false
    11-05-2029
    
      Comfort Inn New Mexico Portfolio
      NM
      LO
      156
      156
      13200000.00
      MAI
      09-23-2019
      0.61
      0.38
      03-06-2022
      N
      10-31-2019
      12-31-2019
      12-31-2020
      3177536.00
      2224802.00
      2045194.00
      1409085.06
      1132343.00
      815716.94
      1005241.00
      726724.86
      UW
      570088.00
      1.99
      1.4308
      1.76
      1.2747
      C
      F
    
    false
    false
    7918872.81
    47507.39
    0.0491
    0.0001481
    33481.43
    14025.96
    0.00
    7904846.85
    7904846.85
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37-001
    10-13-2021
    11-12-2021
    
      COMFORT INN SANTA ROSA
      2524 HISTORIC ROUTE 66
      Santa Rosa
      NM
      88435
      Guadalupe
      LO
      74
      74
      1974
      2019
      6900000.00
      MAI
      09-23-2019
      0.68
      0.51
      6
      10-31-2019
      12-31-2019
      12-31-2020
      1787509.00
      1495326.00
      1099148.00
      808143.78
      688362.00
      687182.22
      616861.00
      627369.18
      UW
      CREFC
      333710.00
      2.0592
      1.8799
      F
    
    false
  
  
    Prospectus Loan ID
    37-002
    10-13-2021
    11-12-2021
    
      COMFORT INN & SUITES ALBUQUERQUE DOWNTOWN
      411 MCKNIGHT AVENUE NORTHWEST
      Albuquerque
      NM
      87102
      Bernalillo
      LO
      82
      82
      1991
      2017
      6300000.00
      MAI
      09-23-2019
      0.54
      0.24
      6
      10-31-2019
      12-31-2019
      12-31-2020
      1390027.00
      729476.00
      946046.00
      600941.28
      443981.00
      128534.72
      388380.00
      99355.68
      UW
      CREFC
      236378.00
      0.5437
      0.4203
      F
    
    false
  
  
    Prospectus Loan ID
    38
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    12-20-2019
    8200000.00
    120
    01-06-2030
    0.0388
    0.0388
    3
    1
    120
    02-06-2020
    true
    1
    WL
    3
    27397.11
    8200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2029
    
      THE COMMERCE BUILDING
      950 PACIFIC AVENUE
      Tacoma
      WA
      98402
      Pierce
      OF
      84842
      84842
      1920
      1986
      12750000.00
      MAI
      11-21-2019
      0.93
      0.86
      6
      03-06-2022
      N
      Group Health Cooperative
      10356
      07-31-2024
      Chamber of Commerce
      9021
      09-30-2027
      Greater Tacoma Comm Foundation
      7324
      05-31-2022
      10-31-2019
      01-01-2021
      09-30-2021
      1557988.43
      1253064.00
      648055.08
      644384.42
      909933.35
      608679.58
      833122.95
      551072.08
      UW
      CREFC
      238619.99
      2.81
      2.5508
      2.58
      2.3094
      F
      F
      09-30-2021
    
    false
    false
    8200000.00
    27397.11
    0.0388
    0.0001481
    27397.11
    0.00
    0.00
    8200000.00
    8200000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    12-11-2019
    8150000.00
    120
    12-06-2029
    360
    0.0425
    0.0425
    3
    1
    60
    01-06-2020
    true
    1
    WL
    5
    29826.74
    8150000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2029
    
      GRAND BAY PLAZA
      19100 SOUTH TAMIAMI TRAIL
      Fort Myers
      FL
      33908
      Lee
      RT
      77810
      77810
      2000
      2018
      11800000.00
      MAI
      10-04-2019
      0.95
      1
      6
      03-06-2022
      N
      Publix
      44840
      12-31-2023
      Sherwin Williams
      4492
      09-30-2025
      Tracee's Dance Impact
      3933
      10-31-2023
      09-30-2019
      01-01-2021
      09-30-2021
      1207014.00
      889402.00
      374793.00
      270681.81
      832221.00
      618720.19
      776488.00
      576920.44
      UW
      CREFC
      263629.88
      1.73
      2.3469
      1.61
      2.1883
      C
      F
      09-30-2021
    
    false
    false
    8150000.00
    29826.74
    0.0425
    0.0001481
    29826.74
    0.00
    0.00
    8150000.00
    8150000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    01-22-2020
    8100000.00
    120
    02-11-2030
    0.03842
    0.03842
    3
    1
    120
    03-11-2020
    true
    1
    WL
    3
    25069.05
    8100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    11-10-2029
    
      5242 WEST ADAMS BOULEVARD
      5242 WEST ADAMS BOULEVARD
      Los Angeles
      CA
      90016
      Los Angeles
      OF
      16512
      16512
      2018
      12700000.00
      MAI
      02-01-2020
      1
      1
      6
      03-11-2022
      N
      Chung & Associates LLC
      16512
      03-31-2027
      01-01-2021
      03-31-2021
      913401.37
      201088.00
      245833.64
      54914.14
      667567.73
      146173.86
      638671.73
      138949.86
      UW
      CREFC
      77800.50
      2.11
      1.8788
      2.02
      1.7859
      C
      F
      03-31-2021
    
    false
    true
    8100000.00
    26797.95
    0.03842
    0.0001481
    26797.95
    0.00
    0.00
    8100000.00
    8100000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    08-11-2020
    98
    02-11-2030
  
  
    Prospectus Loan ID
    41
    10-13-2021
    11-12-2021
    Ladder Capital Finance LLC
    11-15-2019
    8075000.00
    120
    12-06-2029
    360
    0.0418
    0.0418
    3
    1
    0
    01-06-2020
    true
    1
    PP
    2
    39393.93
    8054305.99
    1
    1
    1
    0
    false
    true
    false
    false
    true
    09-05-2029
    
      SHOPPES AT PARMA
      8303 WEST RIDGEWOOD DRIVE
      Parma
      OH
      44129
      Cuyahoga
      RT
      726275
      726275
      1955
      2016
      87300000.00
      MAI
      08-29-2019
      0.93
      0.73
      6
      03-06-2023
      N
      Walmart Real Estate
      179982
      02-28-2031
      Dick's Sporting Goods
      50000
      01-31-2026
      Marc's
      48688
      12-31-2027
      09-30-2019
      01-01-2021
      06-30-2021
      9956512.69
      4716574.00
      3633806.28
      1542502.00
      6322706.41
      3174072.00
      5814313.91
      2919875.50
      UW
      CREFC
      1670644.00
      1.89
      1.8999
      1.74
      1.7477
      C
      F
      07-01-2021
    
    false
    true
    7861756.04
    39393.93
    0.0418
    0.0001356
    28297.95
    11095.98
    0.00
    7850660.06
    7850660.06
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    06-06-2020
    98
    12-06-2029
  
  
    Prospectus Loan ID
    42
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    12-30-2019
    8000000.00
    120
    01-06-2030
    360
    0.048
    0.048
    3
    1
    0
    02-06-2020
    true
    1
    WL
    2
    41973.23
    7991093.44
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2029
    
      HAMPTON INN CUMMING
      915 RONALD REAGAN BOULEVARD
      Cumming
      GA
      30041
      Forsyth
      LO
      71
      71
      2002
      2013
      11500000.00
      MAI
      11-21-2019
      0.79
      0.54
      6
      03-06-2022
      N
      11-30-2019
      07-01-2020
      06-30-2021
      2675238.00
      1584351.00
      1670833.14
      967577.63
      1004404.86
      616773.37
      897395.34
      553399.33
      UW
      CREFC
      503679.00
      1.99
      1.2245
      1.78
      1.0987
      C
      F
    
    false
    false
    7791835.49
    41973.23
    0.048
    0.0001481
    32206.25
    9766.98
    0.00
    7782068.51
    7782068.51
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    01-21-2020
    7850000.00
    120
    02-06-2030
    360
    0.0441
    0.0441
    3
    1
    0
    03-06-2020
    true
    1
    WL
    2
    39356.12
    7850000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-05-2029
    
      HAGERSTOWN PLAZA OFFICE
      1710 UNDERPASS WAY
      Hagerstown
      MD
      21740
      Washington
      OF
      70043
      70043
      1978
      2012
      14400000.00
      MAI
      10-31-2019
      0.72
      0.68
      6
      03-06-2022
      N
      Verizon
      19243
      03-31-2025
      GSA SOCIAL SERVICES
      9416
      08-09-2035
      Navy Career Center
      6333
      04-16-2023
      12-31-2019
      01-01-2021
      06-30-2021
      1454459.00
      658314.00
      473431.00
      207960.42
      981028.00
      450353.58
      882967.00
      401323.08
      UW
      CREFC
      236137.00
      2.08
      1.9071
      1.87
      1.6995
      C
      F
      06-30-2021
    
    false
    false
    7640184.67
    39356.11
    0.0441
    0.0001481
    29013.60
    10342.51
    0.00
    7629842.17
    7629842.16
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    10-30-2019
    7300000.00
    120
    11-06-2029
    360
    0.0465
    0.0465
    3
    1
    0
    12-06-2019
    true
    1
    WL
    2
    37641.49
    7273715.12
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2029
    
      LINCOLN CENTER
      403 NORTH GENERALS BOULEVARD
      Lincolnton
      NC
      28092
      Lincoln
      RT
      82205
      82205
      1988
      2019
      10800000.00
      MAI
      07-21-2019
      0.93
      0.81
      6
      03-06-2022
      N
      Marshalls
      22000
      11-30-2029
      Burke's Outlet Store
      20000
      01-31-2030
      Cato
      6000
      01-31-2024
      08-31-2019
      01-01-2021
      06-30-2021
      1047462.00
      505720.00
      269025.00
      190870.30
      778437.00
      314849.70
      692122.00
      271692.20
      UW
      CREFC
      225849.00
      1.72
      1.394
      1.53
      1.2029
      C
      F
      06-30-2021
    
    false
    false
    7085141.26
    37641.49
    0.0465
    0.0001481
    28370.09
    9271.40
    0.00
    7075869.86
    7075869.86
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    45
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    12-20-2019
    7150000.00
    120
    01-06-2030
    360
    0.0498
    0.0498
    3
    1
    0
    02-06-2020
    true
    1
    WL
    2
    38295.40
    7142366.18
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2029
    
      COMFORT SUITES WOODLAND - SACRAMENTO AIRPORT
      2080 FREEWAY DRIVE
      Woodland
      CA
      95776
      Yolo
      LO
      66
      66
      2015
      11900000.00
      MAI
      10-16-2019
      0.82
      0.51
      6
      03-06-2022
      N
      10-31-2019
      07-01-2020
      06-30-2021
      2549855.00
      1360503.00
      1544809.00
      982421.16
      1005046.00
      378081.84
      903052.00
      323661.72
      UW
      CREFC
      459544.80
      2.19
      0.8227
      1.97
      0.7043
      C
      F
    
    false
    false
    6970369.96
    38295.40
    0.0498
    0.0001481
    29891.27
    8404.13
    0.00
    6961965.83
    6961965.83
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    46
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    12-17-2019
    6100000.00
    84
    01-11-2027
    360
    0.04308
    0.04308
    3
    1
    36
    02-11-2020
    false
    1
    WL
    5
    22628.97
    6100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-10-2026
    
      HOLIDAY INN & SUITES - PEACHTREE CITY
      203 NEWGATE ROAD
      Peachtree City
      GA
      30269
      Fayette
      LO
      88
      88
      1997
      2017
      10000000.00
      MAI
      11-07-2019
      0.80
      0.64
      6
      03-11-2022
      N
      11-30-2019
      07-01-2020
      06-30-2021
      2740985.00
      2147112.00
      1829419.45
      1376347.71
      911565.55
      770764.29
      801926.15
      684879.81
      UW
      CREFC
      266437.86
      2.51
      2.8928
      2.21
      2.5705
      C
      F
    
    false
    false
    6100000.00
    22628.97
    0.04308
    0.0001481
    22628.97
    0.00
    0.00
    6100000.00
    6100000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    47
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    11-27-2019
    6000000.00
    120
    12-06-2029
    360
    0.0432
    0.0432
    3
    1
    36
    01-06-2020
    true
    1
    WL
    5
    22320.00
    6000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2029
    
      STONEY CREEK APARTMENTS
      265 RONALD AVENUE
      Ashland
      OH
      44805
      Ashland
      MF
      156
      156
      1972
      2018
      8700000.00
      MAI
      10-28-2019
      0.97
      0.97
      6
      03-06-2022
      N
      12-31-2019
      12-31-2019
      12-31-2020
      1183558.00
      1209673.00
      573926.00
      625924.19
      609632.00
      583748.81
      570632.00
      544748.81
      UW
      CREFC
      263520.00
      1.71
      2.2151
      1.60
      2.0672
      C
      F
    
    false
    false
    6000000.00
    22320.00
    0.0432
    0.0001481
    22320.00
    0.00
    0.00
    6000000.00
    6000000.00
    11-06-2021
    1
    false
    0
    9427.45
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    48
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    11-22-2019
    5300000.00
    60
    12-06-2024
    0.0486
    0.0486
    3
    1
    60
    01-06-2020
    true
    1
    WL
    3
    22180.50
    5300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2024
    
      WEST PHOENIX SELF STORAGE
      9220 WEST INDIAN SCHOOL ROAD
      Phoenix
      AZ
      85037
      Maricopa
      SS
      74740
      74740
      557
      557
      2006
      8960000.00
      MAI
      10-16-2019
      0.96
      0.98
      6
      03-06-2022
      N
      10-31-2019
      01-01-2021
      06-30-2021
      771504.00
      534860.00
      259991.00
      182242.00
      511513.00
      352618.00
      500302.00
      347012.50
      UW
      CREFC
      130221.00
      1.95
      2.7078
      1.91
      2.6647
      C
      F
    
    false
    false
    5300000.00
    22180.50
    0.0486
    0.0001481
    22180.50
    0.00
    0.00
    5300000.00
    5300000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    49
    10-13-2021
    11-12-2021
    Barclays Capital Real Estate Inc.
    12-10-2019
    5000000.00
    120
    12-06-2029
    0.0369
    0.0369
    3
    1
    120
    01-06-2020
    true
    1
    WL
    3
    15887.50
    5000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2029
    
      CHANDLER SELF STORAGE
      2015 SOUTH ARIZONA AVENUE
      Chandler
      AZ
      85286
      Maricopa
      SS
      71910
      71910
      768
      768
      2017
      9500000.00
      MAI
      11-22-2019
      0.88
      0.95
      6
      03-06-2022
      N
      10-31-2019
      01-01-2021
      09-30-2021
      865012.00
      767100.00
      381980.60
      311081.25
      483031.40
      456018.75
      475840.40
      450625.50
      UW
      CREFC
      140425.00
      2.58
      3.2474
      2.54
      3.209
      C
      F
    
    false
    false
    5000000.00
    15887.50
    0.0369
    0.0001481
    15887.50
    0.00
    0.00
    5000000.00
    5000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    50
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    01-16-2020
    5000000.00
    120
    02-06-2030
    360
    0.0437
    0.0437
    3
    1
    0
    03-06-2020
    true
    1
    WL
    2
    24949.52
    5000000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-05-2029
    
      FAIRFIELD INN BY MARRIOTT LEXINGTON PARK PATUXENT RIVER NAVAL AIR STATION
      22119 THREE NOTCH ROAD
      Lexington Park
      MD
      20653
      St. Mary's
      LO
      78
      78
      2003
      2017
      8700000.00
      MAI
      10-09-2019
      0.68
      0.41
      6
      03-06-2022
      N
      12-31-2019
      01-01-2021
      06-30-2021
      2091287.00
      656365.00
      1337032.24
      434350.45
      754254.76
      222014.55
      649690.41
      189196.30
      UW
      CREFC
      149698.48
      2.52
      1.483
      2.17
      1.2638
      C
      F
    
    false
    false
    4865350.35
    24949.52
    0.0437
    0.0001481
    18308.58
    6640.94
    0.00
    4858709.41
    4858709.41
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    03-23-2020
    04-06-2021
    false
    0.00
    8
    0
  
  
    Prospectus Loan ID
    51
    10-13-2021
    11-12-2021
    Wells Fargo Bank, National Association
    12-10-2019
    4650000.00
    120
    12-11-2029
    360
    0.04005
    0.04005
    3
    1
    36
    01-11-2020
    true
    1
    WL
    5
    16036.69
    4650000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-10-2029
    
      THE STORAGE CENTER
      1387 EAST PINE LOG ROAD
      Aiken
      SC
      29803
      Aiken
      SS
      78888
      78888
      575
      575
      2007
      2014
      6600000.00
      MAI
      11-01-2019
      0.90
      1
      6
      03-11-2022
      N
      09-30-2019
      01-01-2021
      09-30-2021
      642217.58
      600317.00
      176993.03
      181000.26
      465224.55
      419316.74
      459166.75
      414773.24
      UW
      CREFC
      141744.00
      1.75
      2.9582
      1.72
      2.9262
      C
      F
    
    false
    false
    4650000.00
    16036.69
    0.04005
    0.0001481
    16036.69
    0.00
    0.00
    4650000.00
    4650000.00
    11-11-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    52
    10-13-2021
    11-12-2021
    Ladder Capital Finance LLC
    01-17-2020
    4625000.00
    120
    02-06-2030
    360
    0.04382
    0.04382
    3
    1
    48
    03-06-2020
    true
    1
    WL
    5
    16325.99
    4625000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2029
    
      VILLAS AT POTTERS CREEK
      2010 JUDY RAE AVENUE
      Alliance
      OH
      44601
      Stark
      MF
      48
      48
      2017
      6300000.00
      MAI
      10-22-2019
      0.98
      0.98
      6
      03-06-2022
      N
      11-30-2019
      01-01-2021
      09-30-2021
      559420.00
      436678.00
      164012.56
      123820.84
      395407.44
      312857.16
      385807.44
      305657.16
      UW
      CREFC
      154252.47
      1.43
      2.0282
      1.39
      1.9815
      C
      F
    
    false
    false
    4625000.00
    17451.92
    0.04382
    0.0005481
    17451.92
    0.00
    0.00
    4625000.00
    4625000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    53
    10-13-2021
    11-12-2021
    Ladder Capital Finance LLC
    12-06-2019
    4600000.00
    120
    12-06-2029
    360
    0.0424
    0.0424
    3
    1
    0
    01-06-2020
    true
    1
    WL
    2
    22602.31
    4588364.40
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-05-2029
    
      5600 NORTHWEST CENTRAL
      5600 NORTHWEST CENTRAL DRIVE
      Houston
      TX
      77092
      Harris
      OF
      62101
      62101
      1982
      2019
      6800000.00
      MAI
      10-23-2019
      0.87
      0.86
      6
      03-06-2022
      N
      Telecomp Holdings  Inc.  an Arkansas Corporation
      6527
      08-31-2023
      FFA Group  Inc.
      4691
      10-31-2021
      Terralab Landscape Architects  LLC
      2902
      10-31-2023
      10-31-2019
      01-01-2021
      06-30-2021
      880766.60
      419013.00
      411196.64
      272045.00
      469569.96
      146968.00
      427022.93
      125694.50
      UW
      CREFC
      135614.00
      1.73
      1.0837
      1.57
      0.9268
      C
      F
      06-30-2021
    
    false
    false
    4460574.33
    22602.31
    0.0424
    0.0001481
    16286.05
    6316.26
    0.00
    4454258.07
    4454258.07
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    54
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    10-31-2019
    4500000.00
    120
    11-06-2029
    360
    0.0412
    0.0412
    3
    1
    0
    12-06-2019
    true
    1
    WL
    2
    21796.17
    4481925.69
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2029
    
      CARRIER CIRCLE BUSINESS COMPLEX
      6500 NEW VENTURE GEAR DRIVE
      East Syracuse
      NY
      13057
      Onondaga
      IN
      244376
      244376
      1969
      6500000.00
      MAI
      08-14-2019
      0.93
      6
      03-06-2022
      N
      COMFORT SYSTEMS USA
      73325
      12-31-2026
      AAI - A POWERFLO TECHNOLOGIES CO.
      29135
      06-30-2024
      INDUSTRIAL TIRE OF CNY, LLC
      27000
      09-30-2025
      08-31-2019
      1182942.00
      683071.09
      499870.91
      403188.79
      UW
      CREFC
      1.91
      1.54
      F
    
    false
    false
    4353658.73
    21796.17
    0.0412
    0.0001481
    15445.81
    6350.36
    0.00
    4347308.38
    4347308.37
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    55
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    11-08-2019
    4300000.00
    120
    11-06-2029
    360
    0.0436
    0.0436
    3
    1
    36
    12-06-2019
    true
    1
    WL
    5
    16144.11
    4300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      JOHNSON ESTATES MHC
      4101 SOUTH WESTERN AVENUE
      Sioux Falls
      SD
      57105
      Minnehaha
      MH
      150
      150
      1949
      6200000.00
      MAI
      09-25-2019
      0.84
      0.81
      6
      03-06-2022
      N
      08-31-2019
      01-01-2021
      06-30-2021
      600784.00
      322167.00
      211305.00
      135301.51
      389479.00
      186865.49
      381979.00
      183115.49
      UW
      CREFC
      94781.55
      1.51
      1.9715
      1.49
      1.9319
      C
      F
    
    false
    false
    4300000.00
    16144.11
    0.0436
    0.0001481
    16144.11
    0.00
    0.00
    4300000.00
    4300000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    56
    10-13-2021
    11-12-2021
    Argentic Real Estate Finance LLC
    12-11-2019
    4250000.00
    120
    01-06-2030
    360
    0.0425
    0.0425
    3
    1
    0
    02-06-2020
    true
    1
    WL
    2
    20907.45
    4244646.37
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2029
    
      WILLOW PARK APARTMENTS
      1230 SOUTH BATTLEMENT PARKWAY
      Parachute
      CO
      81635
      Garfield
      MF
      216
      216
      1982
      10550000.00
      MAI
      11-07-2019
      0.97
      0.98
      6
      03-06-2022
      N
      10-31-2019
      01-01-2021
      06-30-2021
      1550052.80
      893081.00
      959461.48
      504951.43
      590591.32
      388129.57
      536591.32
      361129.57
      UW
      CREFC
      125444.70
      2.35
      3.094
      2.14
      2.8787
      C
      F
    
    false
    false
    4127196.64
    20907.45
    0.0425
    0.0001481
    15104.39
    5803.06
    0.00
    4121393.58
    4121393.58
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    57
    10-13-2021
    11-12-2021
    Ladder Capital Finance LLC
    01-23-2020
    4000000.00
    120
    02-06-2030
    0.04472
    0.04472
    3
    1
    120
    03-06-2020
    true
    1
    WL
    3
    14409.78
    4000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2029
    
      STAR VALE MHC
      3616 HIGHWAY 260
      Star Valley
      AZ
      85541
      Gila
      MH
      154
      154
      1980
      2009
      7560000.00
      MAI
      11-01-2019
      0.77
      0.89
      6
      03-06-2022
      N
      12-31-2019
      01-01-2021
      09-30-2021
      558513.14
      800397.00
      210877.25
      296337.66
      347635.89
      504059.34
      339835.89
      498209.34
      UW
      CREFC
      136147.59
      1.91
      3.7023
      1.87
      3.6593
      C
      F
    
    false
    false
    4000000.00
    15403.56
    0.04472
    0.0001481
    15403.56
    0.00
    0.00
    4000000.00
    4000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    58
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    12-11-2019
    3000000.00
    120
    01-06-2030
    360
    0.0477
    0.0477
    3
    1
    12
    02-06-2020
    true
    1
    WL
    5
    12322.50
    3000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2029
    
      THE RESERVE APARTMENTS AT STATESBORO
      100 RESERVE LANE
      Statesboro
      GA
      30458
      Bulloch
      MF
      39
      39
      2013
      4500000.00
      MAI
      10-04-2019
      1
      1
      6
      03-06-2022
      N
      10-31-2019
      01-01-2021
      06-30-2021
      389725.70
      206263.00
      97836.09
      41272.15
      291889.62
      164990.85
      280189.62
      159140.85
      UW
      CREFC
      90750.55
      1.55
      1.818
      1.49
      1.7536
      C
      F
    
    false
    false
    2966806.32
    15685.61
    0.0477
    0.0001481
    12186.16
    3499.45
    0.00
    2963306.87
    2963306.87
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    59
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    12-05-2019
    2612500.00
    120
    12-06-2029
    360
    0.0402
    0.0402
    3
    1
    0
    01-06-2020
    true
    1
    WL
    2
    12502.62
    2605569.99
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-05-2029
    
      WALGREENS ALBUQUERQUE
      4700 4TH STREET NORTHWEST
      Albuquerque
      NM
      87107
      Bernalillo
      RT
      14490
      14490
      2003
      5430000.00
      MAI
      09-26-2019
      1
      1
      6
      03-06-2022
      N
      Walgreens
      14490
      12-31-2050
      01-01-2021
      09-30-2021
      370708.30
      285000.00
      11121.25
      8550.00
      359587.05
      276450.00
      350168.55
      269385.00
      UW
      CREFC
      112524.00
      2.40
      2.4568
      2.33
      2.394
      C
      F
      10-28-2021
    
    false
    false
    2530000.18
    12502.62
    0.0402
    0.0001481
    8758.02
    3744.60
    0.00
    2526255.58
    2526255.58
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    60
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    01-07-2020
    2375000.00
    120
    02-06-2030
    0.0439
    0.0439
    3
    1
    120
    03-06-2020
    true
    1
    WL
    3
    8398.92
    2375000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2029
    
      CVS MECHANICSVILLE
      9498 CHARTER GATE DRIVE
      Mechanicsville
      VA
      23116
      Hanover
      RT
      10107
      10107
      2000
      4000000.00
      MAI
      11-10-2019
      1
      1
      6
      03-06-2022
      N
      CVS
      10107
      01-06-2040
      01-01-2021
      06-30-2021
      205751.51
      104000.00
      4115.03
      2080.00
      201636.48
      101920.00
      201636.48
      101920.00
      UW
      CREFC
      52855.28
      1.90
      1.9282
      1.90
      1.9282
      C
      F
      06-30-2021
    
    false
    false
    2375000.00
    8978.16
    0.0439
    0.0001481
    8978.16
    0.00
    0.00
    2375000.00
    2375000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    61
    10-13-2021
    11-12-2021
    Rialto Mortgage Finance, LLC
    12-18-2019
    2250000.00
    120
    01-06-2030
    360
    0.048
    0.048
    3
    1
    0
    02-06-2020
    true
    1
    WL
    2
    11804.97
    2247495.03
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2029
    
      AMERIPARK STORAGE
      21639 EAST OCOTILLO ROAD
      Queen Creek
      AZ
      85142
      Maricopa
      98
      480
      480
      1985
      5110000.00
      MAI
      07-30-2019
      0.94
      0.94
      6
      03-06-2022
      N
      10-31-2019
      01-01-2021
      09-30-2021
      427245.00
      379478.00
      127731.00
      103444.65
      299514.00
      276033.35
      287514.00
      267033.35
      UW
      CREFC
      106244.73
      2.11
      2.598
      2.03
      2.5133
      C
      F
    
    false
    false
    2191453.75
    11804.97
    0.048
    0.0001481
    9058.01
    2746.96
    0.00
    2188706.79
    2188706.79
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    62
    10-13-2021
    11-12-2021
    BSPRT CMBS Finance, LLC
    12-06-2019
    2000000.00
    120
    12-06-2029
    360
    0.0457
    0.0457
    3
    1
    24
    01-06-2020
    true
    1
    WL
    5
    7870.56
    2000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2029
    
      VILLAGE APARTMENTS
      1721-1759 ROWAN LANE
      Evans
      CO
      80620
      Weld
      MF
      20
      20
      2003
      3250000.00
      MAI
      10-27-2019
      0.95
      1
      6
      03-06-2022
      N
      09-30-2019
      01-01-2021
      06-30-2021
      329302.81
      174282.00
      143562.21
      68156.46
      185740.60
      106125.54
      180287.40
      103399.04
      UW
      CREFC
      46208.00
      1.51
      2.2966
      1.47
      2.2376
      C
      F
    
    false
    false
    2000000.00
    7870.56
    0.0457
    0.0001481
    7870.56
    0.00
    0.00
    2000000.00
    2000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    63
    10-13-2021
    11-12-2021
    Barclays Capital Real Estate Inc.
    12-30-2019
    1900000.00
    120
    01-06-2030
    0.04319
    0.04319
    3
    1
    120
    02-06-2020
    true
    1
    WL
    3
    7066.36
    1900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2029
    
      BANK OF AMERICA - TROPHY CLUB, TX
      353 TROPHY LAKE DRIVE
      Trophy Club
      TX
      76262
      Denton
      RT
      4127
      4127
      2000
      3310000.00
      MAI
      12-10-2019
      1
      1
      6
      03-06-2022
      N
      Bank of America
      4127
      12-31-2030
      01-01-2021
      06-30-2021
      158146.22
      100400.00
      3162.92
      2008.00
      154983.30
      98392.00
      147678.52
      94739.50
      UW
      CREFC
      41486.00
      1.86
      2.3716
      1.77
      2.2836
      F
      F
      06-30-2021
    
    false
    false
    1900000.00
    7066.36
    0.04319
    0.0001481
    7066.36
    0.00
    0.00
    1900000.00
    1900000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    64
    10-13-2021
    11-12-2021
    Ladder Capital Finance LLC
    01-21-2020
    1029000.00
    120
    09-06-2034
    0.0472
    0.0472
    3
    1
    120
    03-06-2020
    true
    1
    WL
    3
    3912.49
    1029000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    08-05-2029
    
      DOLLAR GENERAL CLINTON, IN
      209 SOUTH 11TH STREET
      Clinton
      IN
      47842
      Vermilion
      RT
      10640
      10640
      2019
      1470000.00
      MAI
      09-17-2019
      1
      1
      6
      N
      Dollar General
      10640
      09-30-2034
      01-01-2021
      06-30-2021
      95251.79
      49335.00
      2857.55
      1480.05
      92394.24
      47854.95
      90798.24
      47056.95
      UW
      CREFC
      24554.21
      1.87
      1.9489
      1.84
      1.9164
      C
      F
      06-30-2021
    
    false
    false
    1029000.00
    4182.31
    0.0472
    0.0001481
    4182.31
    0.00
    0.00
    1029000.00
    1029000.00
    11-06-2021
    02-06-2030
    1
    false
    0
    14217.87
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    65
    10-13-2021
    11-12-2021
    Ladder Capital Finance LLC
    01-21-2020
    973000.00
    120
    07-06-2034
    0.0471
    0.0471
    3
    1
    120
    03-06-2020
    true
    1
    WL
    3
    3691.72
    973000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    08-05-2029
    
      DOLLAR GENERAL WARDSVILLE, MO
      1523 ASHBURY WAY
      Wardsville
      MO
      65101
      Cole
      RT
      9002
      9002
      2019
      1390000.00
      MAI
      10-02-2019
      1
      1
      6
      N
      Dollar General
      9002
      07-31-2034
      01-01-2021
      06-30-2021
      90097.34
      46745.00
      2702.92
      1402.35
      87394.42
      45342.65
      86044.12
      44667.65
      UW
      CREFC
      23168.00
      1.88
      1.9571
      1.85
      1.9279
      C
      F
      06-30-2021
    
    false
    false
    973000.00
    3946.33
    0.0471
    0.0001481
    3946.33
    0.00
    0.00
    973000.00
    973000.00
    11-06-2021
    02-06-2030
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    66
    10-13-2021
    11-12-2021
    Ladder Capital Finance LLC
    01-21-2020
    945000.00
    120
    07-06-2034
    0.0469
    0.0469
    3
    1
    120
    03-06-2020
    true
    1
    WL
    3
    3570.26
    945000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    08-05-2029
    
      DOLLAR GENERAL SAGINAW, MI
      1330 TITTABAWASSEE ROAD
      Kochville
      MI
      48604
      Saginaw
      RT
      9100
      9100
      2019
      1350000.00
      MAI
      09-04-2019
      1
      1
      6
      N
      Dollar General
      9100
      07-31-2034
      01-01-2021
      06-30-2021
      87811.58
      45534.00
      2634.35
      1366.02
      85177.23
      44167.98
      83812.23
      43485.48
      UW
      CREFC
      22406.49
      1.89
      1.9712
      1.86
      1.9407
      C
      F
      06-30-2021
    
    false
    false
    945000.00
    3816.49
    0.0469
    0.0001481
    3816.49
    0.00
    0.00
    945000.00
    945000.00
    11-06-2021
    02-06-2030
    1
    false
    0
    35679.47
    0
    0
    0
    Wells Fargo Bank, NA
    false
  





	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 82945945.95 however this is now split into Asset Number 1 and, 1A with Original Loan Amounts of 50000000 and 32945945.95 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for assets 2 (adding loan 2A).
	
	
		Item 2(c)(1)
		Originator
		Rialto Mortgage Finance, LLC recently changed its name to LMF Commercial, LLC.
	
	
		Item 2(c)(17)
		Periodic Principal and Interest Payment at Securitization
		With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in March 2020, the periodic principal and interest payment due in March).
	
	
		Item 2(c)(18)
		Scheduled Principal Balance at Securitization
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(29)(i)
		Prepayment Lock-Out End Date
		With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted.
	
	
		Item 2(d)(14)
		Valuation Amount at Securitization
		With respect to the residential cooperative properties, the value shown is determined as if such residential cooperative property is operated as a residential cooperative and, in general, equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent-regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus (ii) the amount of the underlying debt encumbering such residential cooperative property.
	
	
		Item 2(d)(20)
		Physical Occupancy at Securitization
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. In the case of a residential cooperative property, the occupancy percent shown is indicative of  the property vacancy assumption in the related appraisal for purposes of determining the appraised value of the related mortgaged property determined as a multifamily rental property.
	
	
		Item 2(d)(28)(i)
		Date of Financials as of Securitization
		For Asset Numbers 6, 7, 9, 12, 17, 28, 40, 59, 60, 63, 64, 65 and 66 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.  For the residential cooperative properties the Date of Financials as of Securitization has been left blank as it was not applicable.
	
	
		Item 2(d)(28)(iv)
		Revenue at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants).
	
	
		Item 2(d)(28)(vi)
		Operating Expenses at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals the projected operating expenses at the property assuming such property is operated as a rental property.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses and a market-rate vacancy assumption.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		Servicer and Trustee Fee Rate
		With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC (C) Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate.
	
	
		Item 2(e)(12)
		Reporting Period Ending Actual Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Reporting Period Ending Scheduled Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer
		Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, "Midland Loan Services" represents "Midland Loan Services, a Division of PNC Bank, National Association" and "Wells Fargo Bank, NA" represents "Wells Fargo Bank, National Association".
	





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

You May Also Be Interested In





Related Categories

SEC Filings

Related Entities

Wells Fargo