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

FORM 10-D

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

For the monthly distribution period from:   April 16, 2022 to May 17, 2022

Commission File Number of issuing entity:  333-228375-04

Central Index Key Number of issuing entity:  0001806944

BANK 2020-BNK27
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-228375

Central Index Key Number of depositor:  0001005007

Banc of America Merrill Lynch Commercial Mortgage 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):  0001102113

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

Central Index Key Number of sponsor (if applicable):  0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)

Paul E. Kurzeja (980) 386-8509
(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)

38-4149469
38-4149470
38-7250385
(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-SB

     

     

  X  

     

A-4

     

     

  X  

     

A-4-1

     

     

  X  

     

A-4-2

     

     

  X  

     

A-4-X1

     

     

  X  

     

A-4-X2

     

     

  X  

     

A-5

     

     

  X  

     

A-5-1

     

     

  X  

     

A-5-2

     

     

  X  

     

A-5-X1

     

     

  X  

     

A-5-X2

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

A-S-1

     

     

  X  

     

A-S-2

     

     

  X  

     

A-S-X1

     

     

  X  

     

A-S-X2

     

     

  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 May 17, 2022 a distribution was made to holders of the certificates issued by BANK 2020-BNK27.

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

No assets securitized by Banc of America Merrill Lynch Commercial Mortgage Inc. (the "Depositor") and held by BANK 2020-BNK27 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from April 16, 2022 to May 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on May 11, 2022. The CIK number for the Depositor is 0001005007.

Wells Fargo Bank, National Association ("Wells Fargo") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Wells Fargo is 0000740906.

Bank of America, National Association ("Bank of America") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 11, 2022. The Central Index Key number for Bank of America is 0001102113.

Morgan Stanley Mortgage Capital Holdings LLC ("Morgan Stanley") one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 13, 2022. The Central Index Key number for Morgan Stanley is 0001541557.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-228375-04 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-228375-04 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BANK 2020-BNK27, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

04/15/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

*REO Account

  Prior Distribution Date

04/15/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BANK 2020-BNK27, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/15/2022

$6,333.86

  Current Distribution Date

05/17/2022

$6,119.65

 

Interest Reserve Account

  Prior Distribution Date

04/15/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

04/15/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by BANK 2020-BNK27, relating to the May 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-228375-04 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-228375-04 and incorporated by reference herein).

(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.

Banc of America Merrill Lynch Commercial Mortgage Inc.
(Depositor)

 

/s/ Leland F. Bunch III
Leland F. Bunch III, President and Chief Executive Officer

Date: May 27, 2022

 

 


bal20b27_ex991-202205.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

05/17/22

BANK 2020-BNK27

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2020-BNK27

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Banc of America Merrill Lynch Commercial Mortgage Inc.

 

 

Certificate Factor Detail

3

 

Leland F. Bunch, III

(646) 855-3953

 

Certificate Interest Reconciliation Detail

4

 

Bank of America Tower, One Bryant Park | New York, NY 10036 | United States

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Exchangeable Certificate Detail

5

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Exchangeable Certificate Factor Detail

6

 

 

 

 

 

 

 

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

Additional Information

7

Special Servicer

CWCapital Asset Management LLC

 

 

Bond / Collateral Reconciliation - Cash Flows

8

 

Brian Hanson

 

bhanson@cwcapital.com

Bond / Collateral Reconciliation - Balances

9

 

900 19th Street, NW, 8th Floor | Washington, DC 20006 | United States

 

Current Mortgage Loan and Property Stratification

10-14

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Mortgage Loan Detail (Part 1)

15-16

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Mortgage Loan Detail (Part 2)

17-18

 

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

 

 

Principal Prepayment Detail

19

Certificate Administrator

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

 

 

Historical Detail

20

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

Delinquency Loan Detail

21

 

 

 

trustadministrationgroup@wellsfargo.com

Collateral Stratification and Historical Detail

22

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

 

Specially Serviced Loan Detail - Part 1

23

Trustee

Wilmington Trust, National Association

 

 

Specially Serviced Loan Detail - Part 2

24

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

1100 North Market Street | Wilmington, DE 19890 | United States

 

 

Modified Loan Detail

25

 

 

 

 

Historical Liquidated Loan Detail

26

 

 

 

 

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.

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 29

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                        Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                      Total Distribution         Ending Balance

Support¹ Support¹

 

A-1

06539XAA2

1.122000%

2,528,000.00

1,993,289.23

49,217.89

1,863.73

0.00

0.00

51,081.62

1,944,071.34

30.03%

30.00%

A-SB

06539XAB0

2.263000%

4,339,000.00

4,339,000.00

0.00

8,182.63

0.00

0.00

8,182.63

4,339,000.00

30.03%

30.00%

A-4

06539XAC8

1.901000%

130,000,000.00

130,000,000.00

0.00

205,941.67

0.00

0.00

205,941.67

130,000,000.00

30.03%

30.00%

A-5

06539XAH7

2.144000%

274,008,000.00

274,008,000.00

0.00

489,560.96

0.00

0.00

489,560.96

274,008,000.00

30.03%

30.00%

A-S

06539XAQ7

2.551000%

68,968,000.00

68,968,000.00

0.00

146,614.47

0.00

0.00

146,614.47

68,968,000.00

18.27%

18.25%

B

06539XAV6

2.906000%

24,213,000.00

24,213,000.00

0.00

58,635.82

0.00

0.00

58,635.82

24,213,000.00

14.14%

14.13%

C

06539XAW4

3.223502%

21,277,000.00

21,277,000.00

0.00

57,155.38

0.00

0.00

57,155.38

21,277,000.00

10.51%

10.50%

D

06539YAA0

2.500000%

16,875,000.00

16,875,000.00

0.00

35,156.25

0.00

0.00

35,156.25

16,875,000.00

7.63%

7.63%

E

06539YAE2

3.223502%

5,870,000.00

5,870,000.00

0.00

15,768.30

0.00

0.00

15,768.30

5,870,000.00

6.63%

6.63%

F

06539YAG7

3.223502%

10,272,000.00

10,272,000.00

0.00

27,593.18

0.00

0.00

27,593.18

10,272,000.00

4.88%

4.88%

G

06539YAJ1

3.223502%

5,869,000.00

5,869,000.00

0.00

15,765.61

0.00

0.00

15,765.61

5,869,000.00

3.88%

3.88%

H*

06539YAL6

3.223502%

22,745,784.00

22,745,784.00

0.00

61,100.90

0.00

0.00

61,100.90

22,745,784.00

0.00%

0.00%

V

06539YAN2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

06539YAQ5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

06539YAS1

3.223502%

30,892,883.40

30,864,740.73

2,590.42

82,910.46

0.00

0.00

85,500.88

30,862,150.31

0.00%

0.00%

Regular SubTotal

 

617,857,667.40

617,294,813.96

51,808.31

1,206,249.36

0.00

0.00

1,258,057.67

617,243,005.65

 

 

 

 

X-A

06539XAN4

1.160193%

410,875,000.00

410,340,289.23

0.00

396,728.31

0.00

0.00

396,728.31

410,291,071.34

 

 

X-B

06539XAP9

0.580256%

93,181,000.00

93,181,000.00

0.00

45,057.33

0.00

0.00

45,057.33

93,181,000.00

 

 

X-D

06539YAC6

0.723502%

16,875,000.00

16,875,000.00

0.00

10,174.25

0.00

0.00

10,174.25

16,875,000.00

 

 

Notional SubTotal

 

520,931,000.00

520,396,289.23

0.00

451,959.89

0.00

0.00

451,959.89

520,347,071.34

 

 

 

Deal Distribution Total

 

 

 

51,808.31

1,658,209.25

0.00

0.00

1,710,017.56

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

 

the underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 29

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

06539XAA2

788.48466377

19.46910206

0.73723497

0.00000000

0.00000000

0.00000000

0.00000000

20.20633703

769.01556171

A-SB

06539XAB0

1,000.00000000

0.00000000

1.88583314

0.00000000

0.00000000

0.00000000

0.00000000

1.88583314

1,000.00000000

A-4

06539XAC8

1,000.00000000

0.00000000

1.58416669

0.00000000

0.00000000

0.00000000

0.00000000

1.58416669

1,000.00000000

A-5

06539XAH7

1,000.00000000

0.00000000

1.78666667

0.00000000

0.00000000

0.00000000

0.00000000

1.78666667

1,000.00000000

A-S

06539XAQ7

1,000.00000000

0.00000000

2.12583329

0.00000000

0.00000000

0.00000000

0.00000000

2.12583329

1,000.00000000

B

06539XAV6

1,000.00000000

0.00000000

2.42166687

0.00000000

0.00000000

0.00000000

0.00000000

2.42166687

1,000.00000000

C

06539XAW4

1,000.00000000

0.00000000

2.68625182

0.00000000

0.00000000

0.00000000

0.00000000

2.68625182

1,000.00000000

D

06539YAA0

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

E

06539YAE2

1,000.00000000

0.00000000

2.68625213

0.00000000

0.00000000

0.00000000

0.00000000

2.68625213

1,000.00000000

F

06539YAG7

1,000.00000000

0.00000000

2.68625195

0.00000000

0.00000000

0.00000000

0.00000000

2.68625195

1,000.00000000

G

06539YAJ1

1,000.00000000

0.00000000

2.68625149

0.00000000

0.00000000

0.00000000

0.00000000

2.68625149

1,000.00000000

H

06539YAL6

1,000.00000000

0.00000000

2.68625166

0.00000000

0.02049215

0.00000000

0.00000000

2.68625166

1,000.00000000

V

06539YAN2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

06539YAQ5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

06539YAS1

999.08902417

0.08385167

2.68380452

0.00000000

0.00079468

0.00000000

0.00000000

2.76765619

999.00517250

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

06539XAN4

998.69860476

0.00000000

0.96556936

0.00000000

0.00000000

0.00000000

0.00000000

0.96556936

998.57881677

X-B

06539XAP9

1,000.00000000

0.00000000

0.48354632

0.00000000

0.00000000

0.00000000

0.00000000

0.48354632

1,000.00000000

X-D

06539YAC6

1,000.00000000

0.00000000

0.60291852

0.00000000

0.00000000

0.00000000

0.00000000

0.60291852

1,000.00000000

 

 

 

 

© 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

04/01/22 - 04/30/22

30

0.00

1,863.73

0.00

1,863.73

0.00

0.00

0.00

1,863.73

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

8,182.63

0.00

8,182.63

0.00

0.00

0.00

8,182.63

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

205,941.67

0.00

205,941.67

0.00

0.00

0.00

205,941.67

0.00

 

A-5

04/01/22 - 04/30/22

30

0.00

489,560.96

0.00

489,560.96

0.00

0.00

0.00

489,560.96

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

396,728.31

0.00

396,728.31

0.00

0.00

0.00

396,728.31

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

45,057.33

0.00

45,057.33

0.00

0.00

0.00

45,057.33

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

146,614.47

0.00

146,614.47

0.00

0.00

0.00

146,614.47

0.00

 

B

04/01/22 - 04/30/22

30

0.00

58,635.82

0.00

58,635.82

0.00

0.00

0.00

58,635.82

0.00

 

C

04/01/22 - 04/30/22

30

0.00

57,155.38

0.00

57,155.38

0.00

0.00

0.00

57,155.38

0.00

 

D

04/01/22 - 04/30/22

30

0.00

35,156.25

0.00

35,156.25

0.00

0.00

0.00

35,156.25

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

10,174.25

0.00

10,174.25

0.00

0.00

0.00

10,174.25

0.00

 

E

04/01/22 - 04/30/22

30

0.00

15,768.30

0.00

15,768.30

0.00

0.00

0.00

15,768.30

0.00

 

F

04/01/22 - 04/30/22

30

0.00

27,593.18

0.00

27,593.18

0.00

0.00

0.00

27,593.18

0.00

 

G

04/01/22 - 04/30/22

30

0.00

15,765.61

0.00

15,765.61

0.00

0.00

0.00

15,765.61

0.00

 

H

04/01/22 - 04/30/22

30

464.86

61,100.90

0.00

61,100.90

0.00

0.00

0.00

61,100.90

466.11

 

RR Interest

04/01/22 - 04/30/22

30

24.48

82,910.46

0.00

82,910.46

0.00

0.00

0.00

82,910.46

24.55

 

Totals

 

 

489.34

1,658,209.25

0.00

1,658,209.25

0.00

0.00

0.00

1,658,209.25

490.66

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

Maximum Initial

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Balance

Beginning Balance                                  Principal Distribution         Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

A-4 (Exch)

06539XAC8

1.901000%

130,000,000.00

130,000,000.00

0.00

205,941.67

0.00

 

0.00

 

205,941.67

130,000,000.00

A-4-1

06539XAD6

N/A

130,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-2

06539XAE4

N/A

130,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X1

06539XAF1

N/A

130,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X2

06539XAG9

N/A

130,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5 (Exch)

06539XAH7

2.144000%

274,008,000.00

274,008,000.00

0.00

489,560.96

0.00

 

0.00

 

489,560.96

274,008,000.00

A-5-1

06539XAJ3

N/A

274,008,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-2

06539XAK0

N/A

274,008,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-X1

06539XAL8

N/A

274,008,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-X2

06539XAM6

N/A

274,008,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S (Exch)

06539XAQ7

2.551000%

68,968,000.00

68,968,000.00

0.00

146,614.47

0.00

 

0.00

 

146,614.47

68,968,000.00

A-S-1

06539XAR5

N/A

68,968,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-2

06539XAS3

N/A

68,968,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X1

06539XAT1

N/A

68,968,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X2

06539XAU8

N/A

68,968,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

Exchangeable Certificates Total

 

2,364,880,000.00

472,976,000.00

0.00

842,117.10

 0.00

 

 0.00

 

842,117.10

472,976,000.00

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 5 of 29

 


 

 

                     

 

 

 

Exchangeable Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-4-1

06539XAD6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-2

06539XAE4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-1

06539XAJ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-2

06539XAK0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-1

06539XAR5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-2

06539XAS3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

A-4-X1

06539XAF1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X2

06539XAG9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X1

06539XAL8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X2

06539XAM6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X1

06539XAT1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X2

06539XAU8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 6 of 29

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

1,710,017.56

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 7 of 29

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

1,670,588.70

Master Servicing Fee

4,478.11

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,119.58

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

257.21

ARD Interest

0.00

Operating Advisor Fee

1,028.82

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

205.76

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

1,670,588.70

Total Fees

12,379.48

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

51,808.31

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

51,808.31

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

1,658,209.25

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

51,808.31

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

1,710,017.56

Total Funds Collected

1,722,397.01

Total Funds Distributed

1,722,397.04

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 29

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

617,294,814.54

617,294,814.54

Beginning Certificate Balance

617,294,813.96

(-) Scheduled Principal Collections

51,808.31

51,808.31

(-) Principal Distributions

51,808.31

(-) 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

617,243,006.23

617,243,006.23

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

617,294,814.54

617,294,814.54

Ending Certificate Balance

617,243,005.65

Ending Actual Collateral Balance

617,243,006.23

617,243,006.23

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.58)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.58)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.22%

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 9 of 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

 

$5,000,000 or less

4

12,870,969.73

2.09%

95

3.6587

3.332080

1.90 or less

2

49,570,969.73

8.03%

92

3.5458

1.362007

$5,000,001 to $10,000,000

16

117,995,536.50

19.12%

94

3.5335

3.153244

1.91 to 2.20

4

76,402,261.80

12.38%

93

3.2391

2.087081

$10,000,001 to $20,000,000

7

96,201,500.00

15.59%

94

3.4056

3.775978

2.21 to 2.50

3

68,167,774.70

11.04%

92

3.1521

2.262474

$20,000,001 to $40,000,000

3

93,175,000.00

15.10%

92

3.0126

3.816168

2.51 to 2.80

8

112,374,000.00

18.21%

94

3.4575

2.679918

$40,000,001 to $50,000,000

4

182,000,000.00

29.49%

93

3.1839

2.237645

2.81 to 3.20

3

58,164,000.00

9.42%

94

3.2544

2.920522

 

$50,000,001 or greater

2

115,000,000.00

18.63%

91

3.0668

2.981292

3.21 or greater

16

252,564,000.00

40.92%

92

3.1223

4.084740

 

Totals

36

617,243,006.23

100.00%

93

3.2475

3.052091

Totals

36

617,243,006.23

100.00%

93

3.2475

3.052091

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 29

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Arizona

1

1,600,000.00

0.26%

94

3.5400

9.733100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

1

61,000,000.00

9.88%

91

3.1702

3.617600

California

12

161,159,969.73

26.11%

93

3.0714

3.515387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

3

49,649,000.00

8.04%

94

3.2470

2.653174

Georgia

1

2,600,000.00

0.42%

94

3.9700

3.398600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

1

7,600,000.00

1.23%

95

3.8500

2.526800

Idaho

4

13,000,000.00

2.11%

95

3.4200

5.559300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

10

316,975,000.00

51.35%

92

3.1205

2.797367

Kansas

3

6,102,529.96

0.99%

93

3.6900

1.993300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

8

61,415,244.43

9.95%

94

3.6842

2.974061

Michigan

1

5,773,043.31

0.94%

95

3.7800

2.230200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

23

120,603,762.80

19.54%

94

3.3604

3.672599

Nevada

3

92,175,000.00

14.93%

92

3.2721

3.507865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

46

617,243,006.23

100.00%

93

3.2475

3.052091

New Jersey

1

44,000,000.00

7.13%

94

3.1300

2.904700

 

 

 

 

 

 

 

 

New York

5

194,650,000.00

31.54%

92

3.1721

2.389327

 

 

 

 

 

 

 

 

Ohio

2

20,087,500.00

3.25%

94

3.9308

2.282862

 

 

 

 

 

 

 

 

Oklahoma

3

7,999,000.00

1.30%

94

3.8100

2.575400

 

 

 

 

 

 

 

 

South Carolina

1

8,394,731.39

1.36%

94

4.0200

2.284500

 

 

 

 

 

 

 

 

Texas

6

30,401,232.84

4.93%

94

3.3473

3.273655

 

 

 

 

 

 

 

 

Washington

2

12,300,000.00

1.99%

95

3.5567

2.778033

 

 

 

 

 

 

 

 

West Virginia

1

17,000,000.00

2.75%

91

3.4860

3.533400

 

 

 

 

 

 

 

 

Totals

46

617,243,006.23

100.00%

93

3.2475

3.052091

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 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

 

2.9999 or less

4

174,000,000.00

28.19%

92

2.8968

2.976874

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.0000 to 3.4999

15

269,464,000.00

43.66%

93

3.2014

3.598481

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.5000 or greater

17

173,779,006.23

28.15%

94

3.6703

2.280166

25 months to 36 months

36

617,243,006.23

100.00%

93

3.2475

3.052091

 

Totals

36

617,243,006.23

100.00%

93

3.2475

3.052091

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

36

617,243,006.23

100.00%

93

3.2475

3.052091

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 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

 

114 months or less

36

617,243,006.23

100.00%

93

3.2475

3.052091

Interest Only

29

570,575,500.00

92.44%

93

3.2068

3.113815

 

115 months or greater

0

0.00

0.00%

0

0.0000

0.000000

359 months or less

7

46,667,506.23

7.56%

94

3.7460

2.297436

 

Totals

36

617,243,006.23

100.00%

93

3.2475

3.052091

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

36

617,243,006.23

100.00%

93

3.2475

3.052091

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 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

 

12 months or less

36

617,243,006.23

100.00%

93

3.2475

3.052091

 

 

 

None

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

36

617,243,006.23

100.00%

93

3.2475

3.052091

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 14 of 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

323680001

LO

Las Vegas

NV

Actual/360

3.170%

161,149.44

0.00

0.00

N/A

12/05/29

--

61,000,000.00

61,000,000.00

05/05/22

 

2

310954015

OF

New York

NY

Actual/360

2.950%

132,750.00

0.00

0.00

N/A

12/06/29

--

54,000,000.00

54,000,000.00

05/06/22

 

3

310954734

OF

San Francisco

CA

Actual/360

2.950%

122,895.83

0.00

0.00

N/A

02/06/30

--

50,000,000.00

50,000,000.00

05/06/22

 

4

453012294

OF

New York

NY

Actual/360

3.520%

132,000.00

0.00

0.00

N/A

01/01/30

--

45,000,000.00

45,000,000.00

05/01/22

 

5

1959133

OF

Nutley

NJ

Actual/360

3.130%

114,766.67

0.00

0.00

N/A

03/01/30

--

44,000,000.00

44,000,000.00

05/01/22

 

6

323511043

MU

New York

NY

Actual/360

3.160%

113,233.33

0.00

0.00

N/A

03/06/30

--

43,000,000.00

43,000,000.00

05/06/22

 

7

310954221

OF

New York

NY

Actual/360

2.990%

99,666.67

0.00

0.00

N/A

12/06/29

--

40,000,000.00

40,000,000.00

05/06/22

 

8

323680008

OF

San Francisco

CA

Actual/360

2.589%

64,725.00

0.00

0.00

N/A

12/06/29

--

30,000,000.00

30,000,000.00

05/06/22

 

9

300802100

OF

Las Vegas

NV

Actual/360

3.600%

69,525.00

0.00

0.00

N/A

04/01/30

--

23,175,000.00

23,175,000.00

05/01/22

 

10

310950914

OF

Charleston

WV

Actual/360

3.486%

49,385.00

0.00

0.00

N/A

12/11/29

--

17,000,000.00

17,000,000.00

05/11/22

 

11

310954413

SS

Various

TX

Actual/360

3.100%

43,759.08

0.00

0.00

N/A

03/11/30

--

16,939,000.00

16,939,000.00

05/11/22

 

12

300802048

SS

Indio

CA

Actual/360

3.250%

35,546.87

0.00

0.00

N/A

03/01/30

--

13,125,000.00

13,125,000.00

05/01/22

 

13

300802102

SS

Various

ID

Actual/360

3.420%

37,050.00

0.00

0.00

N/A

04/01/30

--

13,000,000.00

13,000,000.00

05/01/22

 

14

300802101

SS

East Hampton

NY

Actual/360

3.500%

36,895.83

0.00

0.00

N/A

04/01/30

--

12,650,000.00

12,650,000.00

05/01/22

 

15

1960595

RT

Akron

OH

Actual/360

3.980%

41,416.88

0.00

0.00

N/A

02/01/30

--

12,487,500.00

12,487,500.00

05/01/22

 

16

310953900

RT

Agoura Hills

CA

Actual/360

3.160%

28,966.67

0.00

0.00

N/A

03/11/30

--

11,000,000.00

11,000,000.00

05/11/22

 

17

300802050

SS

La Quinta

CA

Actual/360

3.250%

24,713.54

0.00

0.00

N/A

03/01/30

--

9,125,000.00

9,125,000.00

05/01/22

 

18

300802047

SS

Vallejo

CA

Actual/360

3.170%

22,454.17

0.00

0.00

N/A

04/01/30

--

8,500,000.00

8,500,000.00

05/01/22

 

19

323680019

RT

Camden

SC

Actual/360

4.020%

28,162.96

12,122.98

0.00

N/A

03/01/30

--

8,406,854.37

8,394,731.39

05/01/22

 

20

410952547

RT

Merced

CA

Actual/360

3.600%

25,092.00

0.00

0.00

N/A

03/11/30

--

8,364,000.00

8,364,000.00

05/11/22

 

21

300802053

SS

Maple Valley

WA

Actual/360

3.660%

25,010.00

0.00

0.00

N/A

04/01/30

--

8,200,000.00

8,200,000.00

05/01/22

 

22

410952405

OF

Reno

NV

Actual/360

3.100%

20,666.67

0.00

0.00

N/A

03/11/30

--

8,000,000.00

8,000,000.00

05/11/22

 

23

300802051

SS

Antioch

CA

Actual/360

3.200%

21,333.33

0.00

0.00

N/A

04/01/30

--

8,000,000.00

8,000,000.00

05/01/22

 

24

300802038

SS

Grapevine

TX

Actual/360

3.556%

23,188.73

12,985.39

0.00

N/A

02/01/30

--

7,825,217.23

7,812,231.84

05/01/22

 

25

1856247

Various Various

OK

Actual/360

3.810%

25,396.82

0.00

0.00

N/A

03/01/30

--

7,999,000.00

7,999,000.00

05/01/22

 

26

1960094

MF

Delaware

OH

Actual/360

3.850%

24,383.33

0.00

0.00

N/A

04/01/30

--

7,600,000.00

7,600,000.00

05/01/22

 

27

300802049

SS

Pacheco

CA

Actual/360

3.200%

20,000.00

0.00

0.00

N/A

03/01/30

--

7,500,000.00

7,500,000.00

05/01/22

 

28

300802041

SS

Wichita

KS

Actual/360

3.690%

18,794.16

9,392.27

0.00

N/A

02/01/30

--

6,111,922.23

6,102,529.96

05/01/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 15 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

 

29

300802055

RT

Saginaw

MI

Actual/360

3.780%

18,215.56

9,673.61

0.00

N/A

04/01/30

--

5,782,716.92

5,773,043.31

05/01/22

 

30

610954092

OF

Santa Maria

CA

Actual/360

3.700%

17,883.33

0.00

0.00

N/A

02/11/30

--

5,800,000.00

5,800,000.00

05/11/22

 

31

410953723

RT

Frisco

TX

Actual/360

3.800%

17,891.67

0.00

0.00

N/A

02/11/30

--

5,650,000.00

5,650,000.00

05/11/22

 

32

610953419

RT

EL Monte

CA

Actual/360

3.340%

14,403.75

0.00

0.00

N/A

03/11/30

--

5,175,000.00

5,175,000.00

05/11/22

 

33

1960421

RT

Bellflower

CA

Actual/360

3.800%

14,498.91

7,634.06

0.00

N/A

04/01/30

--

4,578,603.79

4,570,969.73

05/01/22

 

34

300802054

SS

Seattle

WA

Actual/360

3.350%

11,445.83

0.00

0.00

N/A

04/01/30

--

4,100,000.00

4,100,000.00

05/01/22

 

35

410954342

SS

Statham

GA

Actual/360

3.970%

8,601.67

0.00

0.00

N/A

03/11/30

--

2,600,000.00

2,600,000.00

05/11/22

 

36

300802046

SS

Phoenix

AZ

Actual/360

3.540%

4,720.00

0.00

0.00

N/A

03/01/30

--

1,600,000.00

1,600,000.00

05/01/22

 

Totals

 

 

 

 

 

 

1,670,588.70

51,808.31

0.00

 

 

 

617,294,814.54

617,243,006.23

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 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

 

1

236,033,260.00

418,405,533.00

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

88,117,323.05

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

43,813,056.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

5,482,550.39

4,675,830.99

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

5,290,930.09

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

49,603,804.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

99,230,339.44

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

42,556,527.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

2,625,981.33

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

2,438,704.92

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

1,831,571.04

534,405.93

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

1,672,775.63

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,211,857.12

1,275,097.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,177,315.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,145,580.67

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,786,340.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,024,308.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

954,340.89

537,213.75

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

846,044.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

957,893.19

690,024.03

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

853,318.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,283,797.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

896,244.57

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

823,514.36

229,133.20

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

837,229.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

776,278.49

188,650.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,221,784.84

620,866.11

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

505,721.68

137,425.06

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 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

 

29

578,257.49

196,516.36

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

697,439.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

596,736.41

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

627,005.47

629,938.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

445,582.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

392,324.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

359,821.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

575,560.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

600,271,118.82

428,120,633.43

 

 

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 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.

 

 

 

 

 

 

© 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.247524%

3.223460%

93

04/15/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.247567%

3.223502%

94

03/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.247608%

3.223541%

95

02/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.247640%

3.223573%

96

01/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.247660%

3.223593%

97

12/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.247680%

3.223613%

98

11/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.247701%

3.223635%

99

10/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.247721%

3.223655%

100

09/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.247742%

3.223676%

101

08/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.247762%

3.223696%

102

07/16/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.247782%

3.223716%

103

06/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.247803%

3.223737%

104

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 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

 

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 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

 

0

0

 

0

 

0

 

49 - 60 Months

 

0

0

 

0

 

0

 

> 60 Months

 

617,243,006

617,243,006

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

May-22

617,243,006

617,243,006

0

0

0

 

0

 

Apr-22

617,294,815

617,294,815

0

0

0

 

0

 

Mar-22

617,343,038

617,343,038

0

0

0

 

0

 

Feb-22

617,387,469

617,387,469

0

0

0

 

0

 

Jan-22

617,415,612

617,415,612

0

0

0

 

0

 

Dec-21

617,443,665

617,443,665

0

0

0

 

0

 

Nov-21

617,473,503

617,473,503

0

0

0

 

0

 

Oct-21

617,501,373

617,501,373

0

0

0

 

0

 

Sep-21

617,531,034

617,531,034

0

0

0

 

0

 

Aug-21

617,558,722

617,558,722

0

0

0

 

0

 

Jul-21

617,586,322

617,586,322

0

0

0

 

0

 

Jun-21

617,615,722

617,615,722

0

0

0

 

0

 

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 29

 


 

 

   

Error: Subreport could not be shown.

 

© 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

 

 

 

 

 

 

No specially serviced loans this period

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 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

 

 

 

 

No modified loans this period

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 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.).

 

 

 

 

 

 

 

 

 

© 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

 

 

 

 

 

 

 

 

© 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)

 

 

 

 

 

No interest shortfalls this period

 

 

 

 

 

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 28 of 29

 


 

 

   

Supplemental Notes

 

EU Risk Retention

 

Pursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the “E.U. Risk Retention” tab for the BANK 2020-BNK27 transaction,certain information provided to the Certificate

Administrator regarding the Retaining Sponsor’s compliance with the Retention Covenant and the Hedging Covenant. Investors should refer to the CertificateAdministrator’s website for all such information.

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29

 


(null)


  
    Prospectus Loan ID
    1
    04-12-2022
    05-11-2022
    Morgan Stanley Bank, N.A.
    11-15-2019
    61000000.00
    120
    12-05-2029
    0.0317015
    0.0317015
    3
    1
    120
    01-05-2020
    true
    1
    A1
    3
    166521.09
    61000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    06-04-2029
    06-04-2029
    
      BELLAGIO HOTEL AND CASINO
      3600 SOUTH LAS VEGAS BOULEVARD
      Las Vegas
      NV
      89109
      Clark
      LO
      3933
      3933
      1997
      2019
      4260000000.00
      MAI
      10-16-2019
      0.95
      0.65
      6
      07-05-2022
      N
      09-30-2019
      10-01-2020
      09-30-2021
      1349062464.00
      918100937.00
      874997149.00
      499695404.00
      474065315.00
      418405533.00
      453829378.04
      404634018.90
      UW
      CREFC
      111848672.80
      8.80
      3.7408
      8.42
      3.6176
      F
      F
    
    false
    false
    61000000.00
    161149.44
    0.03170153
    0.0001911
    161149.44
    0.00
    0.00
    61000000.00
    61000000.00
    05-05-2022
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    2
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    11-21-2019
    54000000.00
    120
    12-06-2029
    0.0295
    0.0295
    3
    1
    120
    01-06-2020
    false
    1
    A1
    3
    137175.00
    54000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    07-05-2022
    06-05-2029
    06-05-2029
    
      55 HUDSON YARDS
      550 WEST 34TH STREET
      New York
      NY
      10001
      New York
      OF
      1431212
      1431212
      2018
      2400000000.00
      MAI
      10-15-2019
      0.97
      1
      6
      07-06-2022
      N
      Point72 Asset Management
      332283
      04-30-2034
      Milbank LLP
      287333
      03-31-2034
      Cooley LLP
      146227
      09-30-2039
      12-31-2020
      12-31-2021
      149111007.90
      128906000.00
      45210677.00
      40788676.95
      103900330.90
      88117323.05
      100036058.50
      84253051.05
      UW
      CREFC
      37237604.55
      3.68
      2.3663
      3.54
      2.2625
      F
      F
      12-31-2021
    
    false
    false
    54000000.00
    132750.00
    0.0295
    0.0001911
    132750.00
    0.00
    0.00
    54000000.00
    54000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    01-29-2020
    50000000.00
    120
    02-06-2030
    0.029495
    0.029495
    3
    1
    120
    03-06-2020
    false
    1
    A1
    3
    126992.36
    50000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    03-05-2022
    08-05-2029
    08-05-2029
    
      525 MARKET
      525 MARKET STREET
      San Francisco
      CA
      94105
      San Francisco
      OF
      1034170
      1034170
      1973
      2018
      1271000000.00
      MAI
      11-12-2019
      0.97
      0.91
      6
      07-06-2022
      N
      Amazon.com
      179278
      01-31-2028
      Amazon.com
      114434
      02-28-2030
      Wells Fargo Bank
      113035
      06-30-2025
      11-30-2019
      12-31-2020
      12-31-2021
      79720547.28
      55214843.00
      18212364.74
      11401786.87
      61508182.54
      43813056.13
      60287861.94
      42592735.13
      UW
      CREFC
      20394973.28
      4.38
      2.1482
      4.29
      2.0883
      F
      F
      03-31-2022
    
    false
    false
    50000000.00
    122895.83
    0.029495
    0.0001911
    122895.83
    0.00
    0.00
    50000000.00
    50000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    04-12-2022
    05-11-2022
    Morgan Stanley Bank, N.A.
    12-30-2019
    45000000.00
    120
    01-01-2030
    0.0352
    0.0352
    3
    1
    120
    02-01-2020
    true
    1
    PP
    3
    136400.00
    45000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    08-31-2029
    
      200 WEST 57TH STREET
      200 WEST 57TH STREET
      New York
      NY
      10019
      New York
      OF
      171395
      171395
      1917
      2008
      185000000.00
      MAI
      12-04-2019
      0.95
      0.87
      6
      07-01-2022
      N
      THE ST LUKES ROOSEVELT HOSP
      21549
      01-31-2026
      THE ST LUKES ROOSEVELT HOSP
      8743
      10-31-2023
      EXTENDED FERTILITY LLC
      7074
      01-31-2029
      09-30-2019
      01-01-2021
      09-30-2021
      15147993.86
      9344017.00
      6494956.82
      4668186.01
      8653037.04
      4675830.99
      7934847.54
      4137188.49
      UW
      CREFC
      3080977.78
      2.11
      1.5176
      1.93
      1.3428
      F
      F
      01-05-2022
    
    false
    false
    45000000.00
    132000.00
    0.0352
    0.0002036
    132000.00
    0.00
    0.00
    45000000.00
    45000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    04-12-2022
    05-11-2022
    Morgan Stanley Bank, N.A.
    02-07-2020
    44000000.00
    120
    03-01-2030
    0.0313
    0.0313
    3
    1
    120
    04-01-2020
    true
    1
    PP
    3
    118592.22
    44000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-30-2029
    
      RALPH LAUREN HQ NEW JERSEY
      100 METRO BOULEVARD
      Nutley
      NJ
      07110
      Essex
      OF
      255018
      255018
      1996
      2019
      96000000.00
      MAI
      11-01-2019
      1
      1
      6
      07-01-2022
      N
      Ralph Lauren
      255018
      12-31-2035
      12-31-2020
      12-31-2021
      9003224.75
      9170267.00
      3527719.74
      3879336.91
      5475505.01
      5290930.09
      5424488.81
      5239914.09
      UW
      CREFC
      1803923.36
      3.03
      2.933
      3.00
      2.9047
      F
      F
      12-31-2021
    
    false
    false
    44000000.00
    114766.67
    0.0313
    0.0002036
    114766.67
    0.00
    0.00
    44000000.00
    44000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    04-12-2022
    05-11-2022
    Bank of America, National Association
    03-06-2020
    43000000.00
    120
    03-06-2030
    0.0316
    0.0316
    3
    1
    120
    04-06-2020
    true
    1
    PP
    3
    117007.78
    43000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2029
    
      711 FIFTH AVENUE
      711 FIFTH AVENUE
      New York
      NY
      10022
      New York
      MU
      340024
      340024
      1927
      2019
      1000000000.00
      MAI
      01-23-2020
      0.77
      0.76
      6
      07-06-2022
      N
      Truist Financial Corporation
      84470
      04-30-2024
      Allen & Company LLC
      70924
      09-30-2033
      Ralph Lauren
      49164
      06-30-2029
      12-31-2019
      12-31-2020
      12-31-2021
      74193552.59
      72453685.00
      22888769.39
      22849881.00
      51304783.20
      49603804.00
      50675426.82
      48975014.00
      UW
      CREFC
      18375049.10
      2.94
      2.6995
      2.90
      2.6652
      F
      F
      03-31-2022
    
    false
    false
    43000000.00
    113233.33
    0.0316
    0.0002036
    113233.33
    0.00
    0.00
    43000000.00
    43000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    11-25-2019
    40000000.00
    120
    12-06-2029
    0.0299
    0.0299
    3
    1
    120
    01-06-2020
    true
    1
    A1
    3
    102988.89
    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
      07-06-2022
      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
      12-31-2020
      12-31-2021
      190585947.01
      173960000.00
      71435783.66
      74729660.56
      119150163.35
      99230339.44
      116677727.04
      96693005.44
      UW
      CREFC
      28678252.58
      3.93
      3.4601
      3.84
      3.3716
      F
      F
      09-30-2021
    
    false
    false
    40000000.00
    99666.67
    0.0299
    0.0001911
    99666.67
    0.00
    0.00
    40000000.00
    40000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    8
    04-12-2022
    05-11-2022
    Bank of America, National Association
    12-05-2019
    30000000.00
    120
    12-06-2029
    0.02589
    0.02589
    3
    1
    120
    01-06-2020
    true
    1
    PP
    3
    66882.50
    30000000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    07-05-2022
    06-05-2029
    06-05-2029
    
      560 MISSION STREET
      560 MISSION STREET
      San Francisco
      CA
      94105
      San Francisco
      OF
      668149
      668149
      2002
      842000000.00
      MAI
      10-31-2019
      0.98
      0.95
      6
      07-06-2022
      N
      JPMorgan Chase Bank  N.A.
      224734
      09-30-2025
      Ernst & Young U.S. LLP
      122760
      12-31-2028
      Teachers Insurance and Annuity Association America
      64696
      09-30-2027
      09-30-2019
      12-31-2020
      12-31-2021
      54738187.00
      57475420.00
      12064088.72
      14918893.00
      42674098.29
      42556527.00
      41204170.49
      41086599.00
      UW
      CREFC
      7874875.00
      5.42
      5.404
      5.23
      5.2174
      F
      F
      10-01-2021
    
    false
    false
    30000000.00
    64725.00
    0.02589
    0.0001911
    64725.00
    0.00
    0.00
    30000000.00
    30000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    9
    04-12-2022
    05-11-2022
    Bank of America, National Association
    03-13-2020
    23175000.00
    120
    04-01-2030
    0.036
    0.036
    3
    1
    120
    05-01-2020
    true
    1
    WL
    3
    71842.50
    23175000.00
    1
    1
    1
    3
    true
    true
    false
    false
    false
    11-30-2029
    
      3300 WEST SAHARA
      3300 WEST SAHARA AVENUE
      Las Vegas
      NV
      89102
      Clark
      OF
      225811
      225811
      1986
      1994
      34300000.00
      MAI
      01-22-2020
      0.81
      0.73
      6
      07-01-2022
      N
      STATE OF NEVADA
      64653
      04-30-2022
      State of NV  Dept of Administration  Public Works
      39625
      05-31-2030
      State of NV Department of Administration  Public W
      39548
      05-31-2023
      01-31-2020
      12-31-2020
      12-31-2021
      4098954.00
      4024689.00
      1394710.00
      1398707.67
      2704244.00
      2625981.33
      2421068.00
      2342805.33
      UW
      CREFC
      845886.50
      3.20
      3.1044
      2.86
      2.7696
      F
      F
      12-31-2021
    
    false
    false
    23175000.00
    69525.00
    0.036
    0.0002036
    69525.00
    0.00
    0.00
    23175000.00
    23175000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    11-22-2019
    17000000.00
    120
    12-11-2029
    0.03486
    0.03486
    3
    1
    120
    01-11-2020
    true
    1
    WL
    3
    51031.17
    17000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-10-2029
    
      LAIDLEY TOWER
      500 LEE STREET EAST & 517 WASHINGTON STREET EAST
      Charleston
      WV
      25301
      Kanawha
      OF
      212768
      212768
      1984
      2019
      26400000.00
      MAI
      10-23-2019
      0.90
      0.83
      6
      07-11-2022
      N
      Jackson Kelly PLLC
      61585
      06-30-2030
      Morgan Stanley and Company
      16837
      06-30-2024
      Appalachian Power
      16343
      12-31-2025
      11-30-2019
      12-31-2020
      12-31-2021
      4215634.00
      4387582.00
      1765910.00
      1948877.08
      2449724.00
      2438704.92
      2134074.00
      2123055.92
      UW
      CREFC
      600851.00
      4.08
      4.0587
      3.55
      3.5334
      F
      F
      12-31-2021
    
    false
    false
    17000000.00
    49385.00
    0.03486
    0.0002036
    49385.00
    0.00
    0.00
    17000000.00
    17000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    02-26-2020
    16939000.00
    120
    03-11-2030
    0.031
    0.031
    3
    1
    120
    04-11-2020
    true
    1
    WL
    3
    45217.72
    16939000.00
    1
    4
    4
    5
    true
    true
    false
    false
    false
    12-10-2029
    
      Rosewood SS Portfolio
      TX
      SS
      238602
      1955
      1955
      26050000.00
      01-20-2020
      0.91
      0.96
      07-11-2022
      N
      01-31-2020
      01-01-2022
      03-31-2022
      2966070.00
      895453.90
      1221238.00
      361047.97
      1744832.00
      534405.93
      1712812.00
      526400.68
      UW
      131277.26
      3.28
      4.0708
      3.22
      4.0098
      F
      F
    
    false
    false
    16939000.00
    43759.08
    0.031
    0.0002036
    43759.08
    0.00
    0.00
    16939000.00
    16939000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11-001
    04-12-2022
    05-11-2022
    
      NORTHWEST HIGHWAY OVERVIEW
      3335 NORTHWEST HIGHWAY
      Dallas
      TX
      75220
      Dallas
      SS
      89600
      89600
      657
      657
      1972
      1997
      8800000.00
      MAI
      01-20-2020
      0.91
      0.95
      6
      01-31-2020
      01-01-2022
      03-31-2022
      1036653.00
      310295.06
      416111.00
      116294.72
      620542.00
      194000.34
      610162.00
      191405.34
      UW
      CREFC
      46688.36
      4.1552
      4.0996
      F
      05-25-2020
    
    false
  
  
    Prospectus Loan ID
    11-002
    04-12-2022
    05-11-2022
    
      FOREST LANE OVERVIEW
      3334 FOREST LANE
      Dallas
      TX
      75234
      Dallas
      SS
      57852
      57852
      573
      573
      1997
      8400000.00
      MAI
      01-20-2020
      0.94
      0.98
      6
      01-31-2020
      01-01-2022
      03-31-2022
      892134.00
      256017.21
      323601.00
      111780.44
      568533.00
      144236.77
      555967.00
      141095.27
      UW
      CREFC
      42775.00
      3.3719
      3.2985
      F
      05-25-2020
    
    false
  
  
    Prospectus Loan ID
    11-003
    04-12-2022
    05-11-2022
    
      WALNUT HILL
      10664 WALNUT HILL LANE
      Dallas
      TX
      75238
      Dallas
      SS
      44860
      44860
      373
      373
      1995
      5400000.00
      MAI
      01-20-2020
      0.87
      0.97
      6
      01-31-2020
      01-01-2022
      03-31-2022
      596849.00
      186339.84
      250290.00
      72911.60
      346559.00
      113428.24
      342094.00
      112311.74
      UW
      CREFC
      26074.40
      4.3501
      4.3073
      F
      05-25-2020
    
    false
  
  
    Prospectus Loan ID
    11-004
    04-12-2022
    05-11-2022
    
      COOPER OVERVIEW
      3057 SOUTH COOPER STREET
      Arlington
      TX
      76015
      Tarrant
      SS
      46290
      46290
      352
      352
      1997
      3000000.00
      MAI
      01-20-2020
      0.91
      0.92
      6
      01-31-2020
      01-01-2022
      03-31-2022
      440434.00
      142801.79
      231236.00
      60061.21
      209198.00
      82740.58
      204589.00
      81588.33
      UW
      CREFC
      15739.50
      5.2568
      5.1836
      F
      05-25-2020
    
    false
  
  
    Prospectus Loan ID
    12
    04-12-2022
    05-11-2022
    Bank of America, National Association
    02-28-2020
    13125000.00
    120
    03-01-2030
    0.0325
    0.0325
    3
    1
    120
    04-01-2020
    true
    1
    WL
    3
    36731.77
    13125000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    08-31-2029
    
      STORQUEST SELF STORAGE - INDIO
      83614 DR CARREON BOULEVARD & 83655 DATE AVENUE
      Indio
      CA
      92201
      Riverside
      SS
      142338
      142338
      815
      815
      2007
      20400000.00
      MAI
      0.9150
      0.95
      6
      07-01-2022
      N
      12-31-2019
      12-31-2020
      12-31-2021
      1614440.00
      2126029.00
      450188.00
      453253.37
      1164252.00
      1672775.63
      1142901.00
      1651424.63
      UW
      CREFC
      432486.95
      2.69
      3.8678
      2.64
      3.8184
      F
      F
    
    false
    false
    13125000.00
    35546.87
    0.0325
    0.0002036
    35546.87
    0.00
    0.00
    13125000.00
    13125000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    04-12-2022
    05-11-2022
    Bank of America, National Association
    03-12-2020
    13000000.00
    120
    04-01-2030
    0.0342
    0.0342
    3
    1
    120
    05-01-2020
    true
    1
    WL
    3
    38285.00
    13000000.00
    1
    4
    4
    5
    true
    true
    false
    false
    false
    12-31-2029
    
      Central SS Portfolio Idaho
      ID
      SS
      524261
      2689
      2689
      35900000.00
      12-21-2019
      0.90
      0.97
      07-01-2022
      N
      12-31-2019
      01-01-2021
      06-30-2021
      3400502.28
      1824047.00
      1127372.00
      548950.00
      2273130.28
      1275097.00
      2222104.11
      1249583.50
      UW
      224770.00
      5.04
      5.6728
      4.93
      5.5593
      F
      F
    
    false
    false
    13000000.00
    37050.00
    0.0342
    0.0005036
    37050.00
    0.00
    0.00
    13000000.00
    13000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13-001
    04-12-2022
    05-11-2022
    
      CENTRAL SELF STORAGE IDAHO - MERIDIAN
      925 WEST OVERLAND ROAD
      Meridian
      ID
      83642
      Ada
      SS
      134740
      134740
      707
      707
      2006
      2014
      10350000.00
      MAI
      12-13-2019
      0.88
      0.96
      6
      12-31-2019
      01-01-2021
      06-30-2021
      997789.00
      531038.00
      297761.50
      147238.00
      700027.50
      383800.00
      686632.85
      377102.50
      UW
      CREFC
      70241.00
      5.464
      5.3686
      F
      04-24-2020
    
    false
  
  
    Prospectus Loan ID
    13-002
    04-12-2022
    05-11-2022
    
      CENTRAL SELF STORAGE IDAHO - STAR
      9870 WEST STATE STREET
      Star
      ID
      83669
      Ada
      SS
      150520
      150520
      821
      821
      2005
      8530000.00
      MAI
      12-11-2019
      0.91
      0.95
      6
      12-31-2019
      01-01-2021
      06-30-2021
      871108.00
      497915.00
      277374.50
      140312.00
      593733.50
      357603.00
      578148.92
      349810.50
      UW
      CREFC
      57889.00
      6.1773
      6.0427
      F
      04-24-2020
    
    false
  
  
    Prospectus Loan ID
    13-003
    04-12-2022
    05-11-2022
    
      CENTRAL SELF STORAGE IDAHO - BOISE
      8303 WEST VINCENT STREET
      Boise
      ID
      83709
      Ada
      SS
      91126
      91126
      603
      603
      2002
      8140000.00
      MAI
      12-13-2019
      0.90
      0.98
      6
      12-31-2019
      01-01-2021
      06-30-2021
      811040.00
      444892.00
      256995.50
      131446.00
      554044.50
      313446.00
      543048.96
      307948.00
      UW
      CREFC
      55242.00
      5.674
      5.5745
      F
      04-24-2020
    
    false
  
  
    Prospectus Loan ID
    13-004
    04-12-2022
    05-11-2022
    
      CENTRAL SELF STORAGE IDAHO - CALDWELL
      809 SOUTH KCID ROAD
      Caldwell
      ID
      83605
      Canyon
      SS
      147875
      147875
      558
      558
      2007
      2017
      6100000.00
      MAI
      12-11-2019
      0.93
      0.99
      6
      12-31-2019
      01-01-2021
      06-30-2021
      720565.28
      350202.00
      295240.50
      129954.00
      425324.78
      220248.00
      414273.38
      214722.50
      UW
      CREFC
      41398.00
      5.3202
      5.1867
      F
      04-24-2020
    
    false
  
  
    Prospectus Loan ID
    14
    04-12-2022
    05-11-2022
    Bank of America, National Association
    03-13-2020
    12650000.00
    120
    04-01-2030
    0.035
    0.035
    3
    1
    120
    05-01-2020
    true
    1
    WL
    3
    38125.69
    12650000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    06-30-2022
    11-30-2029
    11-30-2029
    
      GOODFRIEND SELF STORAGE - EAST HAMPTON
      17 GOODFRIEND DRIVE
      East Hampton
      NY
      11937
      Suffolk
      SS
      38300
      38300
      340
      340
      2000
      19750000.00
      MAI
      02-15-2020
      0.94
      1
      6
      X
      01-31-2020
      12-31-2020
      12-31-2021
      1408462.00
      1604739.00
      354377.00
      427423.89
      1054085.00
      1177315.11
      1048340.00
      1171570.11
      UW
      CREFC
      448899.26
      2.35
      2.6226
      2.34
      2.6098
      F
      F
    
    false
    false
    12650000.00
    36895.83
    0.035
    0.0002036
    36895.83
    0.00
    0.00
    12650000.00
    12650000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    04-12-2022
    05-11-2022
    Morgan Stanley Bank, N.A.
    01-31-2020
    12487500.00
    120
    02-01-2030
    0.0398
    0.0398
    3
    1
    120
    03-01-2020
    true
    1
    WL
    3
    42797.44
    12487500.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-31-2029
    
      LOWES - FAIRLAWN, OH
      186 NORTH CLEVELAND MASSILLON ROAD
      Akron
      OH
      44333
      Summit
      RT
      129044
      129044
      1998
      18500000.00
      MAI
      12-23-2019
      1
      1
      6
      07-01-2022
      N
      Lowe's Home Centers  LLC
      129044
      06-30-2031
      12-31-2019
      12-31-2020
      12-31-2021
      1154874.07
      1181011.00
      34646.22
      35430.33
      1120227.85
      1145580.67
      1050221.48
      1075574.67
      UW
      CREFC
      503905.37
      2.22
      2.2734
      2.08
      2.1344
      F
      F
      12-31-2021
    
    false
    false
    12487500.00
    41416.88
    0.0398
    0.0002036
    41416.88
    0.00
    0.00
    12487500.00
    12487500.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    02-14-2020
    11000000.00
    120
    03-11-2030
    0.0316
    0.0316
    3
    1
    120
    04-11-2020
    true
    1
    WL
    3
    29932.22
    11000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    03-10-2021
    12-10-2029
    12-10-2029
    
      AGOURA MEADOWS SHOPPING CENTER
      5601, 5639, 5667, 5675 AND 5691 KANAN ROAD
      Agoura Hills
      CA
      91301
      Los Angeles
      RT
      99159
      99159
      1978
      37500000.00
      MAI
      11-25-2019
      0.95
      0.87
      6
      X
      Von's Market
      41250
      02-29-2024
      Bank of America
      7953
      07-28-2029
      JPMorgan Chase Bank  N.A.
      5000
      03-31-2024
      12-31-2019
      12-31-2020
      12-31-2021
      2704763.00
      2752345.00
      710395.00
      966004.97
      1994368.00
      1786340.03
      1912858.00
      1704829.03
      UW
      CREFC
      352428.00
      5.66
      5.0686
      5.43
      4.8373
      F
      F
      12-31-2021
    
    false
    false
    11000000.00
    28966.67
    0.0316
    0.0002036
    28966.67
    0.00
    0.00
    11000000.00
    11000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    04-12-2022
    05-11-2022
    Bank of America, National Association
    02-27-2020
    9125000.00
    120
    03-01-2030
    0.0325
    0.0325
    3
    1
    120
    04-01-2020
    true
    1
    WL
    3
    25537.33
    9125000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    08-31-2029
    
      STORQUEST SELF STORAGE - LA QUINTA
      47350 DUNE PALMS ROAD
      La Quinta
      CA
      92253
      Riverside
      SS
      75633
      75633
      552
      552
      2000
      14400000.00
      MAI
      12-21-2019
      0.90
      0.93
      6
      07-01-2022
      N
      12-31-2019
      12-31-2020
      12-31-2021
      1166619.00
      1407253.00
      359149.00
      382944.30
      807470.00
      1024308.70
      796125.00
      1012963.70
      UW
      CREFC
      300681.44
      2.69
      3.4066
      2.65
      3.3688
      F
      F
    
    false
    false
    9125000.00
    24713.54
    0.0325
    0.0002036
    24713.54
    0.00
    0.00
    9125000.00
    9125000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    04-12-2022
    05-11-2022
    Bank of America, National Association
    03-02-2020
    8500000.00
    120
    04-01-2030
    0.0317
    0.0317
    3
    1
    120
    05-01-2020
    true
    1
    WL
    3
    23202.64
    8500000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    11-30-2029
    
      CENTRAL SELF STORAGE - BROADWAY
      2033 BROADWAY STREET
      Vallejo
      CA
      94589
      Solano
      SS
      74075
      74075
      557
      557
      2000
      17630000.00
      MAI
      12-17-2019
      0.86
      0.93
      6
      07-01-2022
      N
      12-31-2019
      01-01-2021
      06-30-2021
      1380028.00
      737575.00
      376771.00
      200361.25
      1003257.00
      537213.75
      992329.66
      531750.25
      UW
      CREFC
      136221.95
      3.67
      3.9436
      3.63
      3.9035
      F
      F
    
    false
    false
    8500000.00
    22454.17
    0.0317
    0.0005036
    22454.17
    0.00
    0.00
    8500000.00
    8500000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    04-12-2022
    05-11-2022
    Morgan Stanley Bank, N.A.
    02-11-2020
    8418000.00
    120
    03-01-2030
    360
    0.0402
    0.0402
    3
    1
    24
    04-01-2020
    true
    1
    WL
    5
    29140.31
    8418000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-31-2029
    
      RIVER OAKS SHOPPING CENTER
      2209-2235 WEST DEKALB STREET
      Camden
      SC
      29020
      Kershaw
      RT
      136591
      136591
      1992
      2019
      11500000.00
      MAI
      12-30-2019
      0.99
      0.99
      6
      07-01-2022
      N
      Hobby Lobby
      50000
      06-30-2029
      Big Lots
      39583
      01-31-2029
      Marshalls
      22000
      09-30-2029
      12-31-2020
      12-31-2021
      1396917.55
      1231146.90
      464592.53
      385102.74
      932325.02
      846044.16
      870102.62
      783821.76
      UW
      CREFC
      343104.00
      1.93
      2.4658
      1.80
      2.2845
      F
      F
      12-31-2021
    
    false
    false
    8406854.37
    40285.94
    0.0402
    0.0007786
    28162.96
    12122.98
    0.00
    8394731.39
    8394731.39
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    02-14-2020
    8364000.00
    120
    03-11-2030
    360
    0.036
    0.036
    3
    1
    60
    04-11-2020
    true
    1
    WL
    5
    25928.40
    8364000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-10-2029
    
      THE PLAYA MERCED SHOPPING CENTER
      1930 AND 1950 YOSEMITE PARKWAY
      Merced
      CA
      95341
      Merced
      RT
      68207
      68207
      2007
      12300000.00
      MAI
      01-02-2020
      1
      0.99
      6
      07-11-2022
      N
      Rancho San Miguel Market
      53646
      08-31-2034
      Mountain Mike's Pizza
      4500
      10-31-2026
      Golden Valley Wash N’ Dry (PAQ  Inc.)
      2400
      07-31-2022
      12-31-2019
      01-01-2021
      09-30-2021
      1274440.36
      941777.09
      352789.93
      251753.06
      921650.43
      690024.03
      889651.74
      666024.78
      UW
      CREFC
      229172.60
      2.02
      3.0109
      1.95
      2.9062
      F
      F
      06-30-2021
    
    false
    false
    8364000.00
    25092.00
    0.036
    0.0002036
    25092.00
    0.00
    0.00
    8364000.00
    8364000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    04-12-2022
    05-11-2022
    Bank of America, National Association
    03-05-2020
    8200000.00
    120
    04-01-2030
    0.0366
    0.0366
    3
    1
    120
    05-01-2020
    true
    1
    WL
    3
    25843.67
    8200000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    12-31-2029
    
      FOUR CORNERS SELF STORAGE
      24215 SE 271ST PLACE
      Maple Valley
      WA
      98038
      King
      SS
      52650
      52650
      517
      517
      2002
      12750000.00
      MAI
      02-05-2020
      0.90
      0.92
      6
      07-01-2022
      N
      01-31-2020
      12-31-2020
      12-31-2021
      1036066.00
      1227836.00
      346424.00
      374517.26
      689642.00
      853318.74
      681744.00
      845420.74
      UW
      CREFC
      304288.00
      2.27
      2.8043
      2.24
      2.7783
      F
      F
    
    false
    false
    8200000.00
    25010.00
    0.0366
    0.0005036
    25010.00
    0.00
    0.00
    8200000.00
    8200000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-05-2020
    8000000.00
    120
    03-11-2030
    0.031
    0.031
    3
    1
    120
    04-11-2020
    true
    1
    WL
    3
    21355.56
    8000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-10-2029
    
      GILLMOR - RENO
      5441 KIETZKE LANE
      Reno
      NV
      89511
      Washoe
      OF
      63030
      63030
      2004
      19000000.00
      MAI
      01-13-2020
      1
      1
      6
      07-11-2022
      N
      Holland & Hart
      30081
      03-28-2024
      Eide Bailly
      19525
      07-31-2026
      Ticor Title of Nevada  Inc..
      13424
      10-31-2025
      12-31-2019
      12-31-2020
      12-31-2021
      1752842.00
      1897380.00
      509348.00
      613582.40
      1243494.00
      1283797.60
      1169119.00
      1209422.60
      UW
      CREFC
      251444.49
      4.95
      5.1056
      4.65
      4.8098
      F
      F
      03-31-2022
    
    false
    false
    8000000.00
    20666.67
    0.031
    0.0002036
    20666.67
    0.00
    0.00
    8000000.00
    8000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    04-12-2022
    05-11-2022
    Bank of America, National Association
    03-03-2020
    8000000.00
    120
    04-01-2030
    0.032
    0.032
    3
    1
    120
    05-01-2020
    true
    1
    WL
    3
    22044.44
    8000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    11-30-2029
    
      CENTRAL SELF STORAGE - ANTIOCH
      2199 MOKELUMNE DRIVE
      Antioch
      CA
      94531
      Contra Costa
      SS
      74250
      74250
      720
      720
      2005
      15440000.00
      MAI
      12-17-2019
      0.81
      0.81
      6
      07-01-2022
      N
      12-31-2019
      12-31-2020
      12-31-2021
      1369595.00
      1388381.00
      370665.00
      492136.43
      998930.00
      896244.57
      987791.60
      885106.57
      UW
      CREFC
      259555.51
      3.85
      3.4529
      3.81
      3.41
      F
      F
    
    false
    false
    8000000.00
    21333.33
    0.032
    0.0005036
    21333.33
    0.00
    0.00
    8000000.00
    8000000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    04-12-2022
    05-11-2022
    Bank of America, National Association
    01-29-2020
    8000000.00
    120
    02-01-2030
    360
    0.03556
    0.03556
    3
    1
    12
    03-01-2020
    true
    1
    WL
    5
    24496.89
    8000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    10-31-2029
    
      FIRST CHOICE SELF STORAGE - GRAPEVINE
      2713 IRA E WOODS AVENUE
      Grapevine
      TX
      76051
      Tarrant
      SS
      99770
      99770
      368
      368
      2007
      12670000.00
      MAI
      12-16-2019
      0.86
      0.91
      6
      07-01-2022
      N
      12-31-2019
      01-01-2022
      03-31-2022
      1221960.00
      354830.00
      421138.00
      125696.80
      800822.00
      229133.20
      785857.00
      225391.95
      UW
      CREFC
      108522.00
      1.84
      2.1113
      1.81
      2.0769
      F
      F
    
    false
    false
    7825217.23
    36174.12
    0.03556
    0.0002036
    23188.73
    12985.39
    0.00
    7812231.84
    7812231.84
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    04-12-2022
    05-11-2022
    Morgan Stanley Bank, N.A.
    02-27-2020
    7999000.00
    120
    03-01-2030
    0.0381
    0.0381
    3
    1
    120
    04-01-2020
    true
    1
    WL
    3
    26243.39
    7999000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    11-30-2029
    
      Aspen SS Portfolio
      OK
      259254
      11850000.00
      08-27-2019
      0.94
      1
      07-01-2022
      N
      03-31-2020
      12-31-2020
      12-31-2021
      1378022.78
      1275891.00
      432111.97
      438661.55
      945910.81
      837229.45
      904479.71
      795797.45
      UW
      308995.00
      3.06
      2.7095
      2.93
      2.5754
      F
      F
    
    false
    false
    7999000.00
    25396.82
    0.0381
    0.0002036
    25396.82
    0.00
    0.00
    7999000.00
    7999000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25-001
    04-12-2022
    05-11-2022
    
      1900-1912 WEST NEW ORLEANS STREET
      1900-1912 WEST NEW ORLEANS STREET
      Broken Arrow
      OK
      74011
      Tulsa
      MU
      112775
      112775
      1995
      6050000.00
      MAI
      08-27-2019
      0.92
      1
      6
      DOLLAR GENERAL STORE
      7500
      05-31-2025
      03-31-2020
      12-31-2020
      12-31-2021
      664355.61
      667535.00
      194004.34
      229928.75
      470351.27
      437606.25
      455452.67
      422707.25
      UW
      CREFC
      157762.00
      2.7738
      2.6793
      F
      04-30-2020
    
    false
  
  
    Prospectus Loan ID
    25-002
    04-12-2022
    05-11-2022
    
      12919-12989 EAST 31ST STREET
      12919-12989 EAST 31ST STREET
      Tulsa
      OK
      74134
      Tulsa
      MU
      84179
      84179
      1992
      3800000.00
      MAI
      08-27-2019
      0.97
      1
      6
      ASIAN MART INTERNATIONAL SUPERMARKET, LLC
      22891
      09-30-2028
      DOLLAR GENERAL STORE
      8858
      10-31-2025
      03-31-2020
      12-31-2020
      12-31-2021
      481397.18
      363958.00
      172373.51
      138641.90
      309023.67
      225316.10
      289736.17
      206028.10
      UW
      CREFC
      99084.00
      2.2739
      2.0793
      F
      04-30-2020
    
    false
  
  
    Prospectus Loan ID
    25-003
    04-12-2022
    05-11-2022
    
      1301 SOUTH YORK STREET
      1301 SOUTH YORK STREET
      Muskogee
      OK
      74403
      Muskogee
      SS
      62300
      62300
      302
      302
      2008
      2000000.00
      MAI
      08-27-2019
      0.96
      1
      6
      03-31-2020
      12-31-2020
      12-31-2021
      232269.99
      244398.00
      65734.12
      70090.90
      166535.87
      174307.10
      159290.87
      167062.10
      UW
      CREFC
      52149.00
      3.3424
      3.2035
      F
      04-30-2020
    
    false
  
  
    Prospectus Loan ID
    26
    04-12-2022
    05-11-2022
    Morgan Stanley Bank, N.A.
    03-11-2020
    7600000.00
    120
    04-01-2030
    0.0385
    0.0385
    3
    1
    120
    05-01-2020
    true
    1
    WL
    3
    25196.11
    7600000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-30-2029
    
      PRESERVE AT QUAIL PASS PHASE III
      60-66 SNOWBERRY DRIVE, 61-67 SNOWBERRY DRIVE, 68-78 SNOWBERRY DRIVE, 71-81 SNOWBERRY DRIVE, 82-90 SNOWBERRY DRIVE, 83-93 SNOWBERRY DRIVE, 96-102 SNOWBERRY DRIVE, 98-106 BUR REED ROAD, 99-107 BUR REED
      Delaware
      OH
      43015
      Delaware
      MF
      61
      61
      2018
      11000000.00
      MAI
      10-18-2019
      0.97
      0.95
      6
      07-01-2022
      N
      04-30-2020
      01-01-2022
      03-31-2022
      1134752.18
      315548.00
      470278.57
      126898.00
      664473.61
      188650.00
      649223.61
      184837.50
      UW
      CREFC
      73150.00
      2.24
      2.5789
      2.19
      2.5268
      F
      F
    
    false
    false
    7600000.00
    24383.33
    0.0385
    0.0002036
    24383.33
    0.00
    0.00
    7600000.00
    7600000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    04-12-2022
    05-11-2022
    Bank of America, National Association
    02-26-2020
    7500000.00
    120
    03-01-2030
    0.032
    0.032
    3
    1
    120
    04-01-2020
    true
    1
    WL
    3
    20666.67
    7500000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    10-31-2029
    
      CENTRAL SELF STORAGE - CONCORD
      5733 PACHECO BOULEVARD
      Pacheco
      CA
      94553
      Contra Costa
      SS
      91820
      91820
      727
      727
      1999
      18730000.00
      MAI
      12-17-2019
      0.82
      0.84
      6
      07-01-2022
      N
      12-31-2019
      01-01-2021
      06-30-2021
      1712351.00
      839763.00
      383922.00
      218896.89
      1328429.00
      620866.11
      1314944.00
      614123.61
      UW
      CREFC
      121333.35
      5.46
      5.117
      5.40
      5.0614
      F
      F
    
    false
    false
    7500000.00
    20000.00
    0.032
    0.0005036
    20000.00
    0.00
    0.00
    7500000.00
    7500000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    04-12-2022
    05-11-2022
    Bank of America, National Association
    01-27-2020
    6131250.00
    120
    02-01-2030
    360
    0.0369
    0.0369
    3
    1
    24
    03-01-2020
    true
    1
    WL
    5
    19482.05
    6131250.00
    1
    3
    3
    5
    true
    true
    false
    false
    false
    10-31-2029
    
      Stor-All Portfolio KS
      KS
      SS
      122120
      781
      781
      8580000.00
      01-06-2020
      0.90
      0.94
      07-01-2022
      N
      10-31-2019
      01-01-2022
      03-31-2022
      890786.00
      242459.00
      348702.00
      105033.94
      542084.00
      137425.06
      527792.00
      133852.06
      UW
      67150.53
      1.60
      2.0465
      1.56
      1.9933
      F
      F
    
    false
    false
    6111922.23
    28186.43
    0.0369
    0.0005036
    18794.16
    9392.27
    0.00
    6102529.96
    6102529.96
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28-001
    04-12-2022
    05-11-2022
    
      STOR-ALL PAWNEE
      4545 EAST PAWNEE STREET
      Wichita
      KS
      67218
      Sedgwick
      SS
      66740
      66740
      365
      365
      2002
      2016
      4230000.00
      MAI
      01-06-2020
      0.87
      0.96
      6
      10-31-2019
      01-01-2022
      03-31-2022
      415852.00
      114191.00
      167007.00
      47770.33
      248845.00
      66420.67
      246142.00
      65744.92
      UW
      CREFC
      33105.64
      2.0063
      1.9859
      F
      04-24-2020
    
    false
  
  
    Prospectus Loan ID
    28-002
    04-12-2022
    05-11-2022
    
      STOR-ALL AMIDON
      2359 NORTH AMIDON STREET
      Wichita
      KS
      67204
      Sedgwick
      SS
      43930
      43930
      330
      330
      1988
      1998
      3600000.00
      MAI
      01-06-2020
      0.94
      0.94
      6
      10-31-2019
      01-01-2022
      03-31-2022
      376966.00
      103026.00
      130934.00
      42010.41
      246032.00
      61015.59
      235732.00
      58440.59
      UW
      CREFC
      28175.12
      2.1655
      2.0741
      F
      04-24-2020
    
    false
  
  
    Prospectus Loan ID
    28-003
    04-12-2022
    05-11-2022
    
      STOR-ALL HYDRAULIC
      122 SOUTH HYDRAULIC STREET
      Wichita
      KS
      67211
      Sedgwick
      SS
      11450
      11450
      86
      86
      1999
      750000.00
      MAI
      01-06-2020
      0.93
      0.90
      6
      10-31-2019
      01-01-2022
      03-31-2022
      97968.00
      25242.00
      50761.00
      15253.20
      47207.00
      9988.80
      45918.00
      9666.55
      UW
      CREFC
      5869.77
      1.7017
      1.6468
      F
      04-24-2020
    
    false
  
  
    Prospectus Loan ID
    29
    04-12-2022
    05-11-2022
    Bank of America, National Association
    03-11-2020
    6000000.00
    120
    04-01-2030
    360
    0.0378
    0.0378
    3
    1
    0
    05-01-2020
    true
    1
    WL
    2
    27889.17
    5982622.40
    1
    1
    1
    5
    false
    true
    true
    false
    false
    06-30-2022
    09-30-2029
    09-30-2029
    
      CABELAS OUTPOST SAGINAW
      5202 BAY ROAD
      Saginaw
      MI
      48604
      Saginaw
      RT
      48849
      48849
      1985
      2018
      12000000.00
      MAI
      02-20-2020
      1
      1
      6
      N
      CABELA'S
      48849
      05-31-2044
      01-01-2022
      03-31-2022
      702593.00
      220963.00
      37587.00
      24446.64
      665006.00
      196516.36
      625327.00
      186596.61
      UW
      CREFC
      83667.51
      1.99
      2.3487
      1.87
      2.2302
      F
      F
      03-28-2022
    
    false
    false
    5782716.92
    27889.17
    0.0378
    0.0002036
    18215.56
    9673.61
    0.00
    5773043.31
    5773043.31
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    01-30-2020
    5800000.00
    120
    02-11-2030
    0.037
    0.037
    3
    1
    120
    03-11-2020
    true
    1
    WL
    3
    18479.44
    5800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2029
    
      AIRPARK DRIVE
      2815 AIRPARK DRIVE
      Santa Maria
      CA
      93455
      Santa Barbara
      OF
      36300
      36300
      1985
      2019
      10600000.00
      MAI
      12-30-2019
      1
      1
      6
      07-11-2022
      N
      Curation Foods  Inc.
      36300
      07-31-2030
      11-30-2019
      12-31-2020
      12-31-2021
      871919.00
      715820.00
      239500.00
      18381.00
      632420.00
      697439.00
      601044.00
      666063.00
      UW
      CREFC
      217581.00
      2.91
      3.2054
      2.76
      3.0612
      F
      F
      12-31-2021
    
    false
    false
    5800000.00
    17883.33
    0.037
    0.0006036
    17883.33
    0.00
    0.00
    5800000.00
    5800000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    02-05-2020
    5650000.00
    120
    02-11-2030
    360
    0.038
    0.038
    3
    1
    60
    03-11-2020
    true
    1
    WL
    5
    18488.06
    5650000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-10-2029
    
      FRISCO LAKES III SHOPPING CENTER
      252 WEST STONEBROOK PARKWAY
      Frisco
      TX
      75036
      Denton
      RT
      22724
      22724
      2016
      9900000.00
      MAI
      01-10-2020
      1
      0.94
      6
      07-11-2022
      N
      PPG Architectural Finishes  Inc.
      3547
      03-31-2028
      Hana Marital arts LLC
      3030
      04-30-2029
      Meenan Financial LLC
      2795
      05-31-2024
      12-31-2019
      12-31-2020
      12-31-2021
      824740.08
      849674.00
      229567.90
      252937.59
      595172.18
      596736.41
      590856.78
      592421.41
      UW
      CREFC
      217681.99
      1.88
      2.7413
      1.87
      2.7214
      F
      F
      12-31-2021
    
    false
    false
    5650000.00
    17891.67
    0.038
    0.0002036
    17891.67
    0.00
    0.00
    5650000.00
    5650000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    02-14-2020
    5175000.00
    120
    03-11-2030
    0.0334
    0.0334
    3
    1
    120
    04-11-2020
    true
    1
    WL
    3
    14883.88
    5175000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-10-2029
    
      EL MONTE PLAZA
      4802 PECK ROAD
      EL Monte
      CA
      91732
      Los Angeles
      RT
      44779
      44779
      1963
      2012
      12500000.00
      MAI
      12-05-2019
      0.97
      1
      6
      07-11-2022
      N
      GREEN FARM MARKET
      23400
      04-30-2028
      SBA GAS STATION
      11000
      12-31-2039
      DENTISTRY
      1300
      08-31-2024
      12-31-2019
      01-01-2021
      09-30-2021
      949082.26
      813675.00
      220324.62
      183737.00
      728757.65
      629938.00
      701058.05
      609163.00
      UW
      CREFC
      131554.28
      4.16
      4.7884
      4.00
      4.6305
      F
      F
      12-31-2021
    
    false
    false
    5175000.00
    14403.75
    0.0334
    0.0005036
    14403.75
    0.00
    0.00
    5175000.00
    5175000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    04-12-2022
    05-11-2022
    Morgan Stanley Bank, N.A.
    03-02-2020
    4750000.00
    120
    04-01-2030
    360
    0.038
    0.038
    3
    1
    0
    05-01-2020
    true
    1
    WL
    2
    22132.97
    4736295.58
    1
    1
    1
    5
    false
    true
    false
    false
    false
    11-30-2029
    
      ALDI - BELLFLOWER
      16121 AND 16123 BELLFLOWER BOULEVARD
      Bellflower
      CA
      90706
      Los Angeles
      RT
      35000
      35000
      1977
      2019
      9600000.00
      MAI
      01-10-2020
      1
      1
      6
      07-01-2022
      N
      Aldi
      35000
      11-30-2029
      12-31-2020
      12-31-2021
      585845.32
      562500.00
      100504.60
      116917.82
      485340.72
      445582.18
      451740.72
      411982.18
      UW
      CREFC
      265596.00
      1.83
      1.6776
      1.70
      1.5511
      F
      F
      03-24-2022
    
    false
    false
    4578603.79
    22132.97
    0.038
    0.0002036
    14498.91
    7634.06
    0.00
    4570969.73
    4570969.73
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    04-12-2022
    05-11-2022
    Bank of America, National Association
    03-05-2020
    4100000.00
    120
    04-01-2030
    0.0335
    0.0335
    3
    1
    120
    05-01-2020
    true
    1
    WL
    3
    11827.36
    4100000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    12-31-2029
    
      SKYWAY SELF STORAGE
      11840 RENTON AVENUE SOUTH
      Seattle
      WA
      98178
      King
      SS
      27653
      27653
      350
      350
      1958
      6300000.00
      MAI
      01-31-2020
      0.88
      0.93
      6
      07-01-2022
      N
      01-31-2020
      12-31-2020
      12-31-2021
      642247.00
      664395.00
      255518.00
      272070.66
      386729.00
      392324.34
      381196.00
      386791.34
      UW
      CREFC
      139256.62
      2.78
      2.8172
      2.74
      2.7775
      F
      F
    
    false
    false
    4100000.00
    11445.83
    0.0335
    0.0005036
    11445.83
    0.00
    0.00
    4100000.00
    4100000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    03-04-2020
    2600000.00
    120
    03-11-2030
    0.0397
    0.0397
    3
    1
    120
    04-11-2020
    true
    1
    WL
    3
    8888.39
    2600000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-10-2029
    
      STATHAM OAKS SELF STORAGE
      370 SUNSET DRIVE
      Statham
      GA
      30666
      Barrow
      SS
      41425
      41425
      355
      355
      2005
      2017
      4000000.00
      MAI
      02-04-2020
      0.81
      0.91
      6
      07-11-2022
      N
      12-31-2019
      12-31-2020
      12-31-2021
      443708.00
      549391.00
      167250.00
      189569.73
      276458.00
      359821.27
      272315.00
      355678.27
      UW
      CREFC
      104653.63
      2.64
      3.4382
      2.60
      3.3986
      F
      F
    
    false
    false
    2600000.00
    8601.67
    0.0397
    0.0002036
    8601.67
    0.00
    0.00
    2600000.00
    2600000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    04-12-2022
    05-11-2022
    Bank of America, National Association
    02-26-2020
    1600000.00
    120
    03-01-2030
    0.0354
    0.0354
    3
    1
    120
    04-01-2020
    true
    1
    WL
    3
    4877.33
    1600000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    10-31-2029
    
      CENTRAL SELF STORAGE - DUNLAP
      9025 & 9029 NORTH 43RD AVENUE & 4210 WEST DUNLAP ROAD
      Phoenix
      AZ
      85051
      Maricopa
      SS
      98659
      98659
      770
      770
      1983
      11050000.00
      MAI
      12-16-2019
      0.82
      0.93
      6
      07-01-2022
      N
      12-31-2019
      12-31-2020
      12-31-2021
      950280.00
      1012077.00
      275243.70
      436516.96
      675036.30
      575560.04
      658417.30
      558941.04
      UW
      CREFC
      57426.64
      11.75
      10.0225
      11.47
      9.7331
      F
      F
    
    false
    false
    1600000.00
    4720.00
    0.0354
    0.0005036
    4720.00
    0.00
    0.00
    1600000.00
    1600000.00
    05-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  




(null)


	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(c)(15)
		Loan Structure Code
		With respect to Asset No 1, 2, 3, 4, 5, 6, 7 and 8 the related mortgage loans is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari-passu notes and multiple subordinate pari-passu notes.  In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		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(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		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)(23)
		Defeasance Option Start Date
		With respect to Asset Nos. 1, 2, 3, 4, 5, 6, 7 and 8 the defeasance or yield maintenance, as applicable, option start date specified assumes that no other companion loans forming part of the related whole loan that remain to be securitized are actually securitized.  If any such remaining companion loans are securitized, the defeasance option start date will generally be two years following the securitization date of the last-securitized such companion loan in the related whole loan, subject to an outside date that occurs a fixed period of time from the loan origination date, typically 3 years.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment.  With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment.  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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Net Operating Income Percentage
		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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		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)
		Report Period End Scheduled Balance Amount
		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 Name
		The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association. The abridged names are displayed due to character limitations.