Form 10-D Wells Fargo Commercial For: Nov 18
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
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:
(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 |
|
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 |
|
|
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) |
|
|
Specially Serviced Loan Detail - Part 1 |
23 |
|
|
|
|
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
- Chipotle Mexican Grill (CMG) PT Raised to $3,285 at Wells Fargo
- Wells Fargo (WFC) Weighs Debut Risk Transfer as Banks Shore Up Capital - Bloomberg
- Crown Castle (CCI) PT Lowered to $100 at Wells Fargo
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Wells FargoSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!