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:   May 18, 2022 to June 17, 2022

Commission File Number of issuing entity:  333-227446-12

Central Index Key Number of issuing entity:  0001830315

BANK 2020-BNK29
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-227446

Central Index Key Number of depositor:  0001547361

Morgan Stanley Capital I 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):  0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(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)

Jane Lam (212) 761-4000
(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)

38-4160611
38-4160612
38-7250468
(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-3

     

     

  X  

     

A-3-1

     

     

  X  

     

A-3-2

     

     

  X  

     

A-3-X1

     

     

  X  

     

A-3-X2

     

     

  X  

     

A-4

     

     

  X  

     

A-4-1

     

     

  X  

     

A-4-2

     

     

  X  

     

A-4-X1

     

     

  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 June 17, 2022 a distribution was made to holders of the certificates issued by BANK 2020-BNK29.

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 Wells Fargo Bank, National Association, Morgan Stanley Mortgage Capital Holdings LLC, and Bank of America, National Association (each a "Securitizer") and held by BANK 2020-BNK29 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from May 18, 2022 to June 17, 2022.

Wells Fargo Bank, National Association filed its most recent Form ABS-15G on February 8, 2022. The CIK number for Wells Fargo Bank, National Association is 0000740906.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on May 13, 2022. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

Bank of America, National Association filed its most recent Form ABS-15G on May 11, 2022. The CIK number for Bank of America, National Association is 0001102113.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227446-12 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227446-12 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-BNK29, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

*REO Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$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-BNK29, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

05/17/2022

$6,078.48

  Current Distribution Date

06/17/2022

$6,287.54

 

Interest Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$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-BNK29, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227446-12 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227446-12 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.

Morgan Stanley Capital I Inc.
(Depositor)

 

/s/ Jane Lam
Jane Lam, President

Date: June 30, 2022

 

 


msc20b29_ex991-202206.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/22

BANK 2020-BNK29

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2020-BNK29

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Morgan Stanley Capital I Inc.

 

 

Certificate Factor Detail

4

 

General Information Number

(212) 761-4000

cmbs_notices@morganstanley.com

Certificate Interest Reconciliation Detail

5

 

1585 Broadway | New York, NY 10036 | United States

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Exchangeable Certificate Detail

6

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Exchangeable Certificate Factor Detail

7

 

 

 

 

 

 

 

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

Additional Information

8

Special Servicer

Rialto Capital Advisors, LLC

 

 

Bond / Collateral Reconciliation - Cash Flows

9

 

General

(305) 229-6465

 

Bond / Collateral Reconciliation - Balances

10

 

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

 

 

Current Mortgage Loan and Property Stratification

11-15

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Mortgage Loan Detail (Part 1)

16-17

 

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

Mortgage Loan Detail (Part 2)

18-19

 

375 North French Road, Suite 100 | Amherst, NY 14228 | United States

 

Principal Prepayment Detail

20

Certificate Administrator

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

 

 

Historical Detail

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

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

Delinquency Loan Detail

22

 

 

 

trustadministrationgroup@wellsfargo.com

Collateral Stratification and Historical Detail

23

 

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

 

 

Specially Serviced Loan Detail - Part 1

24

Trustee

Wilmington Trust, National Association

 

 

Specially Serviced Loan Detail - Part 2

25

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

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

 

 

Modified Loan Detail

26

 

 

 

 

Historical Liquidated Loan Detail

27

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

28

 

 

 

 

Interest Shortfall Detail - Collateral Level

29

 

 

 

 

Supplemental Notes

30

 

 

 

 

 

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 30

 


 

 

                         

 

 

 

 

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

06541TAY5

0.549000%

26,400,000.00

19,738,469.57

387,544.47

9,030.35

0.00

0.00

396,574.82

19,350,925.10

30.26%

30.00%

A-SB

06541TAZ2

1.805000%

29,800,000.00

29,800,000.00

0.00

44,824.17

0.00

0.00

44,824.17

29,800,000.00

30.26%

30.00%

A-3

06541TBA6

1.742000%

188,000,000.00

188,000,000.00

0.00

272,913.33

0.00

0.00

272,913.33

188,000,000.00

30.26%

30.00%

A-4

06541TBF5

1.997000%

335,123,000.00

335,123,000.00

0.00

557,700.53

0.00

0.00

557,700.53

335,123,000.00

30.26%

30.00%

A-S

06541TBN8

2.212000%

47,587,000.00

47,587,000.00

0.00

87,718.70

0.00

0.00

87,718.70

47,587,000.00

24.46%

24.25%

B

06541TBT5

2.416000%

41,380,000.00

41,380,000.00

0.00

83,311.73

0.00

0.00

83,311.73

41,380,000.00

19.42%

19.25%

C

06541TBU2

3.134356%

43,450,000.00

43,450,000.00

0.00

113,489.79

0.00

0.00

113,489.79

43,450,000.00

14.12%

14.00%

D

06541TAJ8

2.500000%

25,862,000.00

25,862,000.00

0.00

53,879.17

0.00

0.00

53,879.17

25,862,000.00

10.97%

10.88%

E

06541TAL3

2.500000%

21,725,000.00

21,725,000.00

0.00

45,260.42

0.00

0.00

45,260.42

21,725,000.00

8.32%

8.25%

F

06541TAN9

2.000000%

13,448,000.00

13,448,000.00

0.00

22,413.33

0.00

0.00

22,413.33

13,448,000.00

6.68%

6.63%

G

06541TAQ2

2.000000%

11,380,000.00

11,380,000.00

0.00

18,966.67

0.00

0.00

18,966.67

11,380,000.00

5.30%

5.25%

H

06541TAS8

2.000000%

10,345,000.00

10,345,000.00

0.00

17,241.67

0.00

0.00

17,241.67

10,345,000.00

4.03%

4.00%

J

06541TCB3

2.000000%

8,276,000.00

8,276,000.00

0.00

13,793.33

0.00

0.00

13,793.33

8,276,000.00

3.03%

3.00%

K

06541TCD9

2.000000%

10,345,000.00

10,345,000.00

0.00

17,241.67

0.00

0.00

17,241.67

10,345,000.00

1.77%

1.75%

L*

06541TCF4

2.000000%

14,483,773.00

14,483,773.00

0.00

24,139.62

0.00

0.00

24,139.62

14,483,773.00

0.00%

0.00%

V

06541TAV1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

06541TAW9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

BCC2Q4108

3.304356%

43,558,145.96

43,207,539.09

20,397.08

118,977.56

0.00

0.00

139,374.64

43,187,142.01

0.00%

0.00%

Regular SubTotal

 

 

871,162,918.96

864,150,781.66

407,941.55

1,500,902.04

0.00

0.00

1,908,843.59

863,742,840.11

 

 

 

 

X-A

06541TBL2

1.450971%

579,323,000.00

572,661,469.57

0.00

692,429.20

0.00

0.00

692,429.20

572,273,925.10

 

 

X-B

06541TBM0

0.725953%

132,417,000.00

132,417,000.00

0.00

80,107.14

0.00

0.00

80,107.14

132,417,000.00

 

 

X-D

06541TAA7

0.804356%

47,587,000.00

47,587,000.00

0.00

31,897.39

0.00

0.00

31,897.39

47,587,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 30

 


 

 

                       

 

 

 

 

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

 

X-F

06541TAC3

1.304356%

13,448,000.00

13,448,000.00

0.00

14,617.48

0.00

0.00

14,617.48

13,448,000.00

 

X-G

06541TAE9

1.304356%

11,380,000.00

11,380,000.00

0.00

12,369.64

0.00

0.00

12,369.64

11,380,000.00

 

X-H

06541TAG4

1.304356%

10,345,000.00

10,345,000.00

0.00

11,244.63

0.00

0.00

11,244.63

10,345,000.00

 

X-J

06541TBV0

1.304356%

8,276,000.00

8,276,000.00

0.00

8,995.71

0.00

0.00

8,995.71

8,276,000.00

 

X-K

06541TBX6

1.304356%

10,345,000.00

10,345,000.00

0.00

11,244.63

0.00

0.00

11,244.63

10,345,000.00

 

X-L

06541TBZ1

1.304356%

14,483,773.00

14,483,773.00

0.00

15,743.32

0.00

0.00

15,743.32

14,483,773.00

 

Notional SubTotal

 

827,604,773.00

820,943,242.57

0.00

878,649.14

0.00

0.00

878,649.14

820,555,698.10

 

 

Deal Distribution Total

 

 

 

407,941.55

2,379,551.18

0.00

0.00

2,787,492.73

 

 

 

*

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 3 of 30

 


 

 

                     

 

 

 

 

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

06541TAY5

747.66930189

14.67971477

0.34205871

0.00000000

0.00000000

0.00000000

0.00000000

15.02177348

732.98958712

A-SB

06541TAZ2

1,000.00000000

0.00000000

1.50416678

0.00000000

0.00000000

0.00000000

0.00000000

1.50416678

1,000.00000000

A-3

06541TBA6

1,000.00000000

0.00000000

1.45166665

0.00000000

0.00000000

0.00000000

0.00000000

1.45166665

1,000.00000000

A-4

06541TBF5

1,000.00000000

0.00000000

1.66416668

0.00000000

0.00000000

0.00000000

0.00000000

1.66416668

1,000.00000000

A-S

06541TBN8

1,000.00000000

0.00000000

1.84333326

0.00000000

0.00000000

0.00000000

0.00000000

1.84333326

1,000.00000000

B

06541TBT5

1,000.00000000

0.00000000

2.01333325

0.00000000

0.00000000

0.00000000

0.00000000

2.01333325

1,000.00000000

C

06541TBU2

1,000.00000000

0.00000000

2.61196295

0.00000000

0.00000000

0.00000000

0.00000000

2.61196295

1,000.00000000

D

06541TAJ8

1,000.00000000

0.00000000

2.08333346

0.00000000

0.00000000

0.00000000

0.00000000

2.08333346

1,000.00000000

E

06541TAL3

1,000.00000000

0.00000000

2.08333349

0.00000000

0.00000000

0.00000000

0.00000000

2.08333349

1,000.00000000

F

06541TAN9

1,000.00000000

0.00000000

1.66666642

0.00000000

0.00000000

0.00000000

0.00000000

1.66666642

1,000.00000000

G

06541TAQ2

1,000.00000000

0.00000000

1.66666696

0.00000000

0.00000000

0.00000000

0.00000000

1.66666696

1,000.00000000

H

06541TAS8

1,000.00000000

0.00000000

1.66666699

0.00000000

0.00000000

0.00000000

0.00000000

1.66666699

1,000.00000000

J

06541TCB3

1,000.00000000

0.00000000

1.66666626

0.00000000

0.00000000

0.00000000

0.00000000

1.66666626

1,000.00000000

K

06541TCD9

1,000.00000000

0.00000000

1.66666699

0.00000000

0.00000000

0.00000000

0.00000000

1.66666699

1,000.00000000

L

06541TCF4

1,000.00000000

0.00000000

1.66666655

0.00000000

0.04134558

0.00000000

0.00000000

1.66666655

1,000.00000000

V

06541TAV1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

06541TAW9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC2Q4108

991.95083119

0.46827246

2.73146520

0.00000000

0.00072547

0.00000000

0.00000000

3.19973766

991.48255873

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

06541TBL2

988.50118081

0.00000000

1.19523858

0.00000000

0.00000000

0.00000000

0.00000000

1.19523858

987.83221985

X-B

06541TBM0

1,000.00000000

0.00000000

0.60496115

0.00000000

0.00000000

0.00000000

0.00000000

0.60496115

1,000.00000000

X-D

06541TAA7

1,000.00000000

0.00000000

0.67029630

0.00000000

0.00000000

0.00000000

0.00000000

0.67029630

1,000.00000000

X-F

06541TAC3

1,000.00000000

0.00000000

1.08696312

0.00000000

0.00000000

0.00000000

0.00000000

1.08696312

1,000.00000000

X-G

06541TAE9

1,000.00000000

0.00000000

1.08696309

0.00000000

0.00000000

0.00000000

0.00000000

1.08696309

1,000.00000000

X-H

06541TAG4

1,000.00000000

0.00000000

1.08696278

0.00000000

0.00000000

0.00000000

0.00000000

1.08696278

1,000.00000000

X-J

06541TBV0

1,000.00000000

0.00000000

1.08696351

0.00000000

0.00000000

0.00000000

0.00000000

1.08696351

1,000.00000000

X-K

06541TBX6

1,000.00000000

0.00000000

1.08696278

0.00000000

0.00000000

0.00000000

0.00000000

1.08696278

1,000.00000000

X-L

06541TBZ1

1,000.00000000

0.00000000

1.08696263

0.00000000

0.00000000

0.00000000

0.00000000

1.08696263

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 30

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

05/01/22 - 05/30/22

30

0.00

9,030.35

0.00

9,030.35

0.00

0.00

0.00

9,030.35

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

44,824.17

0.00

44,824.17

0.00

0.00

0.00

44,824.17

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

692,429.20

0.00

692,429.20

0.00

0.00

0.00

692,429.20

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

80,107.14

0.00

80,107.14

0.00

0.00

0.00

80,107.14

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

31,897.39

0.00

31,897.39

0.00

0.00

0.00

31,897.39

0.00

 

X-F

05/01/22 - 05/30/22

30

0.00

14,617.48

0.00

14,617.48

0.00

0.00

0.00

14,617.48

0.00

 

X-G

05/01/22 - 05/30/22

30

0.00

12,369.64

0.00

12,369.64

0.00

0.00

0.00

12,369.64

0.00

 

X-H

05/01/22 - 05/30/22

30

0.00

11,244.63

0.00

11,244.63

0.00

0.00

0.00

11,244.63

0.00

 

X-J

05/01/22 - 05/30/22

30

0.00

8,995.71

0.00

8,995.71

0.00

0.00

0.00

8,995.71

0.00

 

X-K

05/01/22 - 05/30/22

30

0.00

11,244.63

0.00

11,244.63

0.00

0.00

0.00

11,244.63

0.00

 

X-L

05/01/22 - 05/30/22

30

0.00

15,743.32

0.00

15,743.32

0.00

0.00

0.00

15,743.32

0.00

 

A-3

05/01/22 - 05/30/22

30

0.00

272,913.33

0.00

272,913.33

0.00

0.00

0.00

272,913.33

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

557,700.53

0.00

557,700.53

0.00

0.00

0.00

557,700.53

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

87,718.70

0.00

87,718.70

0.00

0.00

0.00

87,718.70

0.00

 

B

05/01/22 - 05/30/22

30

0.00

83,311.73

0.00

83,311.73

0.00

0.00

0.00

83,311.73

0.00

 

C

05/01/22 - 05/30/22

30

0.00

113,489.79

0.00

113,489.79

0.00

0.00

0.00

113,489.79

0.00

 

D

05/01/22 - 05/30/22

30

0.00

53,879.17

0.00

53,879.17

0.00

0.00

0.00

53,879.17

0.00

 

E

05/01/22 - 05/30/22

30

0.00

45,260.42

0.00

45,260.42

0.00

0.00

0.00

45,260.42

0.00

 

F

05/01/22 - 05/30/22

30

0.00

22,413.33

0.00

22,413.33

0.00

0.00

0.00

22,413.33

0.00

 

G

05/01/22 - 05/30/22

30

0.00

18,966.67

0.00

18,966.67

0.00

0.00

0.00

18,966.67

0.00

 

H

05/01/22 - 05/30/22

30

0.00

17,241.67

0.00

17,241.67

0.00

0.00

0.00

17,241.67

0.00

 

J

05/01/22 - 05/30/22

30

0.00

13,793.33

0.00

13,793.33

0.00

0.00

0.00

13,793.33

0.00

 

K

05/01/22 - 05/30/22

30

0.00

17,241.67

0.00

17,241.67

0.00

0.00

0.00

17,241.67

0.00

 

L

05/01/22 - 05/30/22

30

597.84

24,139.62

0.00

24,139.62

0.00

0.00

0.00

24,139.62

598.84

 

RR Interest

05/01/22 - 05/30/22

30

31.51

118,977.56

0.00

118,977.56

0.00

0.00

0.00

118,977.56

31.60

 

Totals

 

 

629.35

2,379,551.18

0.00

2,379,551.18

0.00

0.00

0.00

2,379,551.18

630.44

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 30

 


 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

Maximum Initial

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Balance

   Beginning Balance                       Principal Distribution        Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

 

A-3 (Cert)

06541TBA6

1.742000%

188,000,000.00

188,000,000.00

0.00

272,913.33

0.00

 

0.00

 

272,913.33

188,000,000.00

A-3 (Exch)

06541TBA6

1.742000%

188,000,000.00

188,000,000.00

0.00

272,913.33

0.00

 

0.00

 

272,913.33

188,000,000.00

A-3-1

06541TBB4

N/A

188,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3-2

06541TBC2

N/A

188,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3-X1

06541TBD0

N/A

188,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3-X2

06541TBE8

N/A

188,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4 (Cert)

06541TBF5

1.997000%

335,123,000.00

335,123,000.00

0.00

557,700.53

0.00

 

0.00

 

557,700.53

335,123,000.00

A-4 (Exch)

06541TBF5

1.997000%

335,123,000.00

335,123,000.00

0.00

557,700.53

0.00

 

0.00

 

557,700.53

335,123,000.00

A-4-1

06541TBF5

N/A

335,123,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-2

06541TBH1

N/A

335,123,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X1

06541TBJ7

N/A

335,123,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S (Cert)

06541TBN8

2.212000%

47,587,000.00

47,587,000.00

0.00

87,718.70

0.00

 

0.00

 

87,718.70

47,587,000.00

A-S (Exch)

06541TBN8

2.212000%

47,587,000.00

47,587,000.00

0.00

87,718.70

0.00

 

0.00

 

87,718.70

47,587,000.00

A-S-1

06541TBP3

N/A

47,587,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-2

06541TBQ1

N/A

47,587,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X1

06541TBR9

N/A

47,587,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X2

06541TBS7

N/A

47,587,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3-1

06541TBB4

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3-2

06541TBC2

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-1

06541TBF5

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-2

06541TBH1

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-1

06541TBP3

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-2

06541TBQ1

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

Regular Interest Total

 

 

3,089,137,000.00

1,141,420,000.00

0.00

1,836,665.12

0.00

 

0.00

 

1,836,665.12

1,141,420,000.00

 

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

A-4-X2

06541TBK4

N/A

335,123,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

Exchangeable Certificates Total

 

335,123,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 6 of 30

 


 

 

                     

 

 

 

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

Notional Certificates

 

 

 

 

 

 

 

 

 

A-4-X2

06541TBK4

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 7 of 30

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,787,492.73

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 8 of 30

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,392,305.95

Master Servicing Fee

4,435.37

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,288.11

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

372.07

ARD Interest

0.00

Operating Advisor Fee

1,153.40

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

215.80

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,392,305.95

Total Fees

12,754.74

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

407,941.55

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

407,941.55

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,379,551.18

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

407,941.55

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

2,787,492.73

Total Funds Collected

2,800,247.50

Total Funds Distributed

2,800,247.47

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 9 of 30

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

864,150,781.71

864,150,781.71

Beginning Certificate Balance

864,150,781.66

(-) Scheduled Principal Collections

407,941.55

407,941.55

(-) Principal Distributions

407,941.55

(-) 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

863,742,840.16

863,742,840.16

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

864,150,781.72

864,150,781.72

Ending Certificate Balance

863,742,840.11

Ending Actual Collateral Balance

863,742,840.17

863,742,840.17

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.05)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.05)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.30%

 

 

 

 

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 10 of 30

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

$10,000,000 or less

19

103,625,367.55

12.00%

101

3.6311

3.313121

1.60 or less

3

87,249,218.57

10.10%

101

2.9858

1.182606

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

10

130,341,483.59

15.09%

99

3.6372

2.320534

1.61 to 1.80

7

64,578,022.15

7.48%

99

3.9049

1.693094

$20,000,001 to $30,000,000

4

107,591,493.35

12.46%

97

3.0584

2.268400

1.81 to 2.00

4

82,317,802.52

9.53%

101

3.4997

1.904159

$30,000,001 to $40,000,000

3

105,126,770.45

12.17%

101

3.4244

2.061146

2.01 to 2.20

2

85,564,896.92

9.91%

101

2.8227

2.160727

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

1

45,857,725.22

5.31%

101

2.9350

1.492400

2.21 to 2.40

1

6,350,000.00

0.74%

100

4.3120

2.337700

$50,000,001 to $60,000,000

1

54,200,000.00

6.28%

101

3.4512

2.610400

2.41 or greater

24

467,682,900.00

54.15%

100

3.1713

3.267497

 

$60,000,001 or greater

4

317,000,000.00

36.70%

101

2.8891

2.993146

Totals

42

863,742,840.16

100.00%

100

3.2150

2.622628

 

Totals

42

863,742,840.16

100.00%

100

3.2150

2.622628

 

 

 

 

 

 

 

(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 11 of 30

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Alabama

3

3,526,141.00

0.41%

101

3.4512

2.610400

Virginia

2

9,875,164.40

1.14%

101

3.5160

2.604900

Arizona

1

12,220,000.00

1.41%

93

3.2500

3.206900

Washington

2

20,265,000.00

2.35%

101

3.3435

3.023092

California

5

128,064,777.66

14.83%

100

3.0138

3.582011

Wisconsin

1

1,211,895.66

0.14%

100

4.0250

2.561700

Colorado

3

15,275,000.00

1.77%

101

3.8550

2.634190

Totals

89

863,742,840.16

100.00%

100

3.2150

2.622628

Connecticut

1

4,310,000.00

0.50%

101

3.6700

2.862500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Florida

1

3,550,000.00

0.41%

100

4.2200

1.944100

 

 

 

 

 

 

 

Georgia

5

8,822,754.38

1.02%

101

3.5203

2.604535

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Illinois

4

53,826,295.22

6.23%

101

3.0114

1.657911

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Indiana

1

245,353.11

0.03%

100

4.0250

2.561700

Industrial

1

34,190,000.00

3.96%

102

3.5630

1.852600

Kansas

1

511,078.45

0.06%

100

4.0250

2.561700

Lodging

2

21,579,674.58

2.50%

93

3.6734

1.923695

Kentucky

7

5,349,030.00

0.62%

100

4.0650

3.446600

Mixed Use

4

62,200,000.00

7.20%

98

3.4366

3.034628

Louisiana

5

15,608,741.14

1.81%

101

3.4931

3.162691

Mobile Home Park

5

18,471,435.48

2.14%

101

4.1570

1.937890

Massachusetts

1

4,872,587.00

0.56%

101

3.4512

2.610400

Multi-Family

4

39,291,493.35

4.55%

101

2.9518

1.063212

Michigan

2

6,555,363.00

0.76%

101

3.4512

2.610400

Office

9

450,279,303.45

52.13%

101

3.0054

2.714921

Missouri

2

317,844.56

0.04%

100

4.0250

2.561700

Retail

59

193,055,933.31

22.35%

99

3.4410

2.658763

New York

9

327,691,493.35

37.94%

101

2.9860

2.505338

Self Storage

5

44,675,000.00

5.17%

101

3.3956

3.468495

North Carolina

2

70,936,770.45

8.21%

100

3.3575

2.161661

Totals

89

863,742,840.16

100.00%

100

3.2150

2.622628

Ohio

5

14,845,936.90

1.72%

96

3.8293

2.301241

 

 

 

 

 

 

 

Oklahoma

2

990,334.37

0.11%

100

4.0250

2.561700

 

 

 

 

 

 

 

Oregon

1

28,000,000.00

3.24%

101

3.4000

2.618000

 

 

 

 

 

 

 

Pennsylvania

4

5,880,404.00

0.68%

101

3.4512

2.610400

 

 

 

 

 

 

 

South Carolina

1

34,190,000.00

3.96%

102

3.5630

1.852600

 

 

 

 

 

 

 

Tennessee

2

1,481,870.00

0.17%

100

4.0650

3.446600

 

 

 

 

 

 

 

Texas

14

75,569,005.52

8.75%

98

3.5594

2.614954

 

 

 

 

 

 

 

Utah

2

9,750,000.00

1.13%

100

3.9995

2.755952

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 30

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.249% or less

15

490,499,218.57

56.79%

100

2.9187

2.859163

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.250% to 3.490%

7

183,756,770.45

21.27%

100

3.3768

2.545770

13 months to 24 months

37

774,443,165.58

89.66%

101

3.2044

2.611627

 

3.500% to 3.990%

13

146,784,515.66

16.99%

100

3.7182

2.009210

25 months to 36 months

5

89,299,674.58

10.34%

93

3.3065

2.718035

 

4.000% or greater

7

42,702,335.48

4.94%

100

4.1911

2.344980

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

42

863,742,840.16

100.00%

100

3.2150

2.622628

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

42

863,742,840.16

100.00%

100

3.2150

2.622628

(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 30

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

119 months or less

42

863,742,840.16

100.00%

100

3.2150

2.622628

Interest Only

28

644,542,000.00

74.62%

101

3.1786

2.886987

 

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

270 months or less

1

45,857,725.22

5.31%

101

2.9350

1.492400

 

Totals

42

863,742,840.16

100.00%

100

3.2150

2.622628

271 months or greater

13

173,343,114.94

20.07%

98

3.4243

1.938662

 

 

 

 

 

 

 

 

Totals

42

863,742,840.16

100.00%

100

3.2150

2.622628

(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 30

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

2

22,000,000.00

2.55%

101

3.4268

2.156364

 

 

 

None

 

 

12 months or less

39

795,885,114.94

92.14%

100

3.2252

2.700639

 

 

 

 

 

 

13 months to 24 months

1

45,857,725.22

5.31%

101

2.9350

1.492400

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

42

863,742,840.16

100.00%

100

3.2150

2.622628

 

 

 

 

 

(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 15 of 30

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original     Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated  Maturity      Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                  Accrual Type      Gross Rate

Interest

Principal

Adjustments             Repay Date      Date

Date

Balance

Balance

Date

 

1

2062975

OF

New York

NY

Actual/360

2.829%

211,939.25

0.00

0.00

N/A

12/01/30

--

87,000,000.00

87,000,000.00

06/01/22

 

2

310956320

OF

San Jose

CA

Actual/360

2.868%

209,885.07

0.00

0.00

11/06/30

11/06/32

--

85,000,000.00

85,000,000.00

06/06/22

 

3

310955626

OF

New York

NY

Actual/360

3.201%

192,949.17

0.00

0.00

N/A

10/11/30

--

70,000,000.00

70,000,000.00

06/11/22

 

3A

310956410

 

 

 

Actual/360

3.201%

27,564.17

0.00

0.00

N/A

10/11/30

--

10,000,000.00

10,000,000.00

06/11/22

 

4

300802130

OF

New York

NY

Actual/360

2.692%

173,864.79

0.00

0.00

N/A

12/06/30

--

75,000,000.00

75,000,000.00

06/06/22

 

5

2062803

RT

Various

Various

Actual/360

3.451%

161,075.17

0.00

0.00

N/A

11/01/30

--

54,200,000.00

54,200,000.00

06/01/22

 

6

300802123

OF

Chicago

IL

Actual/360

2.935%

116,452.19

218,866.28

0.00

N/A

11/01/30

--

46,076,591.50

45,857,725.22

06/01/22

 

7

310955584

RT

Charlotte

NC

Actual/360

3.358%

112,105.24

64,357.05

0.00

N/A

10/11/30

--

38,769,127.50

38,704,770.45

06/11/22

 

8

310956129

IN

Summerville

SC

Actual/360

3.563%

104,899.67

0.00

0.00

N/A

12/01/30

--

34,190,000.00

34,190,000.00

06/01/22

 

9

310956012

OF

Durham

NC

Actual/360

3.357%

93,174.65

0.00

0.00

N/A

11/01/30

--

32,232,000.00

32,232,000.00

06/01/22

 

10

1960408

RT

Cedar Park

TX

Actual/360

3.190%

82,408.33

0.00

0.00

N/A

04/01/30

--

30,000,000.00

30,000,000.00

06/01/22

 

11

310955927

OF

Portland

OR

Actual/360

3.400%

81,977.78

0.00

0.00

N/A

11/11/30

--

28,000,000.00

28,000,000.00

06/11/22

 

12

323511044

MU

New York

NY

Actual/360

3.160%

69,388.33

0.00

0.00

N/A

03/06/30

--

25,500,000.00

25,500,000.00

06/06/22

 

13

1960578

MF

Brooklyn

NY

Actual/360

2.390%

49,679.75

47,676.65

0.00

N/A

11/01/30

--

24,139,170.00

24,091,493.35

06/01/22

 

14

2061336

MU

New York

NY

Actual/360

3.950%

58,844.03

0.00

0.00

N/A

12/01/30

--

17,300,000.00

17,300,000.00

06/01/22

 

15

453012411

OF

Houston

TX

Actual/360

3.914%

53,299.68

22,295.62

0.00

N/A

09/01/30

--

15,814,104.63

15,791,809.01

06/01/22

 

16

300802119

SS

Seattle

WA

Actual/360

3.250%

41,979.17

0.00

0.00

N/A

11/01/30

--

15,000,000.00

15,000,000.00

06/01/22

 

17

310955310

SS

Sacramento

CA

Actual/360

2.983%

32,493.98

0.00

0.00

N/A

10/11/30

--

12,650,000.00

12,650,000.00

06/11/22

 

18

300802052

RT

Glendale

AZ

Actual/360

3.250%

34,199.03

0.00

0.00

N/A

03/01/30

--

12,220,000.00

12,220,000.00

06/01/22

 

19

1960212

MU

Rialto

CA

Actual/360

3.615%

37,355.00

0.00

0.00

N/A

11/01/30

--

12,000,000.00

12,000,000.00

06/01/22

 

20

300802113

Various     Various

Various

Actual/360

4.025%

41,591.67

0.00

0.00

N/A

10/01/30

--

12,000,000.00

12,000,000.00

06/01/22

 

21

2061383

MF

New York

NY

Actual/360

3.965%

40,288.81

0.00

0.00

N/A

12/01/30

--

11,800,000.00

11,800,000.00

06/01/22

 

22

310956736

LO

Solana Beach

CA

Actual/360

3.600%

34,201.87

18,082.34

0.00

N/A

03/11/30

--

11,032,860.00

11,014,777.66

06/11/22

 

23

300802093

LO

Columbus

OH

Actual/360

3.750%

34,169.97

16,772.75

0.00

N/A

04/01/30

--

10,581,669.67

10,564,896.92

06/01/22

 

24

2061682

RT

Carrollton

TX

Actual/360

3.550%

24,455.56

0.00

0.00

N/A

10/01/30

--

8,000,000.00

8,000,000.00

06/01/22

 

25

2061148

MU

Palo Alto

CA

Actual/360

2.900%

18,479.44

0.00

0.00

N/A

12/01/30

--

7,400,000.00

7,400,000.00

06/01/22

 

26

410954120

RT

New York

NY

Actual/360

3.015%

18,173.75

0.00

0.00

N/A

11/11/30

--

7,000,000.00

7,000,000.00

06/11/22

 

27

2062469

RT

Various

Various

Actual/360

4.065%

23,911.00

0.00

0.00

N/A

10/01/30

--

6,830,900.00

6,830,900.00

06/01/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 16 of 30

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original            Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated   Maturity            Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State          Accrual Type       Gross Rate

Interest

Principal

Adjustments             Repay Date    Date

Date

Balance

Balance

Date

 

28

300802114

SS

Sandy

UT

Actual/360

4.312%

23,578.26

0.00

0.00

N/A

10/01/30

--

6,350,000.00

6,350,000.00

06/01/22

 

29

300802120

SS

Boulder

CO

Actual/360

3.820%

20,312.32

0.00

0.00

N/A

11/01/30

--

6,175,000.00

6,175,000.00

06/01/22

 

30

410955860

RT

Various

Various

Actual/360

3.629%

18,382.03

9,268.32

0.00

N/A

10/11/30

--

5,882,300.39

5,873,032.07

06/11/22

 

31

300802118

MH

Woodland Park

CO

Actual/360

4.278%

20,629.47

0.00

0.00

N/A

11/01/30

--

5,600,000.00

5,600,000.00

06/01/22

 

32

2062427

RT

Tumwater

WA

Actual/360

3.610%

16,366.84

0.00

0.00

N/A

10/01/30

--

5,265,000.00

5,265,000.00

06/01/22

 

33

300802128

SS

Arabi

LA

Actual/360

3.165%

12,264.38

0.00

0.00

N/A

12/01/30

--

4,500,000.00

4,500,000.00

06/01/22

 

34

2062425

MH

Various

TX

Actual/360

4.370%

16,797.59

5,656.98

0.00

N/A

11/01/30

--

4,463,817.87

4,458,160.89

06/01/22

 

35

324130035

MH

Saint Rose

LA

Actual/360

3.610%

13,988.75

0.00

0.00

N/A

11/01/30

--

4,500,000.00

4,500,000.00

06/01/22

 

36

2062624

RT

New London

CT

Actual/360

3.670%

13,620.80

0.00

0.00

N/A

11/01/30

--

4,310,000.00

4,310,000.00

06/01/22

 

37

2062540

MH

Arlington

TX

Actual/360

4.370%

14,744.56

4,965.56

0.00

N/A

11/01/30

--

3,918,240.15

3,913,274.59

06/01/22

 

38

2062363

RT

Deltona

FL

Actual/360

4.220%

12,900.31

0.00

0.00

N/A

10/01/30

--

3,550,000.00

3,550,000.00

06/01/22

 

39

324130039

RT

Aurora

CO

Actual/360

3.240%

9,765.00

0.00

0.00

N/A

12/01/30

--

3,500,000.00

3,500,000.00

06/01/22

 

40

310956035

MF

Provo

UT

Actual/360

3.416%

10,001.29

0.00

0.00

N/A

11/11/30

--

3,400,000.00

3,400,000.00

06/11/22

 

41

410956019

RT

Dallas

TX

Actual/360

3.154%

8,147.83

0.00

0.00

N/A

11/11/30

--

3,000,000.00

3,000,000.00

06/11/22

 

Totals

 

 

 

 

 

 

2,392,305.95

407,941.55

0.00

 

 

 

864,150,781.71

863,742,840.16

 

 

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 17 of 30

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent            Most Recent      Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

21,047,664.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

16,977,934.53

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

13,630,940.67

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

75,501,174.94

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

5,018,736.65

1,257,280.67

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

8,245.63

0.00

 

 

6

0.00

5,344,720.00

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

10,812,282.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,728,825.03

620,875.03

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

2,956,715.94

748,526.68

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

5,515,190.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,073,720.44

665,208.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

49,603,804.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

1,448,027.00

118,456.28

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

2,134.37

0.00

 

 

14

1,032,009.78

258,602.89

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

5,234,274.98

1,257,491.25

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,556,887.45

396,275.89

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

0.00

372,739.03

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,293,927.22

342,677.22

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

5,118,916.70

1,309,661.58

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

848,482.44

0.00

--

--

--

0.00

0.00

0.00

0.00

4,366.59

0.00

 

 

22

2,076,523.41

2,611,587.12

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,449,377.60

1,451,721.16

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,084,878.35

273,859.17

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

932,755.03

553,654.58

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

643,930.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

702,475.51

242,253.28

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 18 of 30

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent       Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

28

615,160.72

161,572.95

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

726,340.24

193,604.67

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

0.00

164,587.50

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

515,947.86

102,474.68

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

0.00

353,430.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

684,149.84

176,452.39

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

448,148.08

122,840.51

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

432,980.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

480,150.00

120,037.50

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

314,730.10

101,663.70

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

297,297.00

74,324.25

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

0.00

267,810.21

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

446,821.49

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

297,000.00

74,250.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

234,548,181.40

19,738,638.19

 

 

 

0.00

0.00

0.00

0.00

14,746.59

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 19 of 30

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 20 of 30

 


 

 

                                           

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.214955%

3.197814%

100

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

 

3.214904%

3.197763%

101

04/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.214855%

3.197715%

102

03/17/22

0

0.00

0

0.00

1

3,500,000.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.214804%

3.197665%

103

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

 

3.214757%

3.197618%

104

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

 

3.214707%

3.197568%

105

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

 

3.214657%

3.197519%

106

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

 

3.214608%

3.197470%

107

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

 

3.214544%

3.197407%

108

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

 

3.214481%

3.197344%

109

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

 

3.214400%

3.197263%

110

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

 

3.214319%

3.197183%

111

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 21 of 30

 


 

 

                               

 

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

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 22 of 30

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

         Total

     Performing

Non-Performing

                  REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

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

 

863,742,840

863,742,840

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Jun-22

863,742,840

863,742,840

0

0

 

0

0

 

May-22

864,150,782

864,150,782

0

0

 

0

0

 

Apr-22

864,574,771

864,574,771

0

0

 

0

0

 

Mar-22

864,980,490

861,480,490

0

0

3,500,000

0

 

Feb-22

865,436,760

865,436,760

0

0

 

0

0

 

Jan-22

865,840,171

865,840,171

0

0

 

0

0

 

Dec-21

866,242,507

866,242,507

0

0

 

0

0

 

Nov-21

866,661,085

866,661,085

0

0

 

0

0

 

Oct-21

867,050,899

867,050,899

0

0

 

0

0

 

Sep-21

867,456,048

867,456,048

0

0

 

0

0

 

Aug-21

867,822,166

867,822,166

0

0

 

0

0

 

Jul-21

868,187,334

868,187,334

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 23 of 30

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 24 of 30

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

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 25 of 30

 


 

 

                 

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 

Pre-Modification

Post-Modification

 

Modification

Modification

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

Pros ID

Loan Number

 

 

 

Code¹

Date

Date

Date

 

 

 

 

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 26 of 30

 


 

 

                       

 

 

 

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 27 of 30

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

        Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID         Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 28 of 30

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

 

 

 

 

 

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 29 of 30

 


 

 

   

Supplemental Notes

 

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 forthe BANK 2020-BNK29 transaction, certain information provided to the Certificate

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

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 30

 


(null)


  
    Prospectus Loan ID
    1
    05-12-2022
    06-13-2022
    MSBNA
    11-12-2020
    87000000.00
    121
    12-01-2030
    0.02829
    0.02829
    3
    1
    121
    12-01-2020
    true
    1
    PP
    3
    0.00
    87000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-31-2030
    
      250 WEST 57TH STREET
      250 WEST 57TH STREET
      New York
      NY
      10107
      New York
      OF
      543743
      543743
      1921
      2020
      330000000.00
      MAI
      11-01-2020
      0.80
      0.82
      6
      12-01-2022
      N
      American Society of Composers  Authors and Publish
      87943
      08-31-2034
      Concord Music Group  Inc.
      46666
      10-31-2036
      The TJX Companies
      46644
      11-30-2030
      06-30-2020
      12-31-2020
      12-31-2021
      36164897.97
      33514839.00
      16274317.00
      12467174.04
      19890580.97
      21047664.96
      18012345.44
      19169429.96
      UW
      CREFC
      5162925.00
      3.85
      4.0766
      3.49
      3.7129
      F
      F
      03-31-2022
    
    false
    false
    87000000.00
    211939.25
    0.02829
    0.0001618
    211939.25
    0.00
    0.00
    87000000.00
    87000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    05-12-2022
    06-13-2022
    WFB
    10-30-2020
    85000000.00
    120
    11-06-2032
    0.028675
    0.028675
    3
    1
    120
    12-06-2020
    false
    1
    PP
    3
    0.00
    85000000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    05-05-2030
    05-05-2030
    
      COLEMAN HIGHLINE
      1143 & 1155 COLEMAN AVENUE
      San Jose
      CA
      95110
      Santa Clara
      OF
      357106
      357106
      2017
      296800000.00
      MAI
      01-01-2022
      1
      1
      6
      12-06-2022
      N
      Roku Inc
      194549
      09-30-2030
      Roku Inc
      162557
      12-31-2029
      12-31-2020
      12-31-2021
      21742740.00
      22837639.00
      6234846.00
      5859704.47
      15507894.00
      16977934.53
      15507894.00
      16977934.53
      UW
      CREFC
      4875586.29
      3.18
      3.4822
      3.18
      3.4822
      F
      F
      12-31-2021
    
    false
    false
    85000000.00
    209885.07
    0.028675
    0.0001618
    209885.07
    0.00
    0.00
    85000000.00
    85000000.00
    06-06-2022
    11-06-2030
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    05-12-2022
    06-13-2022
    WFB
    10-01-2020
    70000000.00
    120
    10-11-2030
    0.03201
    0.03201
    3
    1
    120
    11-11-2020
    false
    1
    PP
    3
    220513.33
    70000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    07-10-2030
    07-10-2030
    
      120 WALL STREET
      120 WALL STREET
      New York
      NY
      10005
      New York
      OF
      668276
      668276
      1929
      2013
      285000000.00
      MAI
      08-25-2020
      0.95
      0.94
      6
      12-11-2022
      N
      DROGA5
      202396
      09-30-2029
      SUCCESS ACADEMY CHARTER
      67734
      06-29-2029
      FOUNDATION FOR AIDS RESEARCH
      30822
      08-31-2027
      07-31-2020
      12-31-2020
      12-31-2021
      28608590.00
      25633013.00
      13183745.00
      12002072.33
      15424845.00
      13630940.67
      14656328.00
      12862423.67
      UW
      CREFC
      5355006.34
      2.88
      2.5454
      2.74
      2.4019
      F
      F
      03-31-2022
    
    false
    false
    70000000.00
    192949.17
    0.03201
    0.0001493
    192949.17
    0.00
    0.00
    70000000.00
    70000000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3A
    05-12-2022
    06-13-2022
    WFB
    10-01-2020
    10000000.00
    120
    10-11-2030
    0.03201
    0.03201
    3
    1
    120
    11-11-2020
    1
    PP
    3
    10000000.00
    1
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    10000000.00
    27564.17
    0.03201
    0.0001493
    27564.17
    0.00
    0.00
    10000000.00
    10000000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    05-12-2022
    06-13-2022
    BANA
    11-17-2020
    75000000.00
    121
    12-06-2030
    0.026921
    0.026921
    3
    1
    121
    12-06-2020
    true
    1
    PP
    3
    0.00
    75000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-05-2022
    06-05-2030
    06-05-2030
    
      GRACE BUILDING
      1114 AVENUE OF THE AMERICAS
      New York
      NY
      10036
      New York
      OF
      1556972
      1556972
      1974
      2018
      2150000000.00
      MAI
      09-08-2020
      0.95
      0.99
      6
      12-06-2022
      N
      Bank of America
      155270
      05-31-2042
      The Trade Desk
      154558
      08-31-2030
      ISRAEL DISCOUNT BANK
      142533
      12-31-2040
      09-30-2020
      12-31-2020
      12-31-2021
      157612989.00
      128752914.00
      53319272.00
      53251739.06
      104293717.00
      75501174.94
      102347502.00
      73554959.94
      UW
      CREFC
      34118629.00
      4.33
      2.2129
      4.25
      2.1558
      F
      F
      12-31-2021
    
    false
    false
    75000000.00
    173864.79
    0.026921
    0.0001618
    173864.79
    0.00
    0.00
    75000000.00
    75000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    05-12-2022
    06-13-2022
    MSBNA
    10-19-2020
    54200000.00
    120
    11-01-2030
    0.034512
    0.034512
    3
    1
    120
    12-01-2020
    true
    1
    WL
    3
    0.00
    54200000.00
    1
    21
    21
    0
    true
    true
    false
    false
    false
    07-31-2030
    
      ExchangeRight Net Leased Portfolio 40
      RT
      349816
      88466000.00
      1
      1
      12-01-2022
      N
      01-01-2022
      03-31-2022
      4928643.70
      1297011.00
      147859.31
      39730.33
      4780784.39
      1257280.67
      4634706.99
      1220761.42
      UW
      467638.00
      2.52
      2.6885
      2.44
      2.6104
      F
      F
    
    false
    false
    54200000.00
    161075.17
    0.034512
    0.0001618
    161075.17
    0.00
    0.00
    54200000.00
    54200000.00
    06-01-2022
    1
    false
    0
    8245.63
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5-001
    05-12-2022
    06-13-2022
    
      KROGER - NORTH CHESTERFIELD, VA
      7000 TIM PRICE WAY
      North Chesterfield
      VA
      23225
      Chesterfield
      RT
      119473
      119473
      2012
      14400000.00
      MAI
      09-16-2020
      1
      1
      6
      Kroger
      119743
      11-30-2035
      01-01-2022
      03-31-2022
      1297011.00
      39730.33
      1257280.67
      1220761.42
      UW
      CREFC
      467638.00
      2.6885
      2.6104
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-002
    05-12-2022
    06-13-2022
    
      CVS - NEW BEDFORD, MA
      136 ASHLEY BOULEVARD
      New Bedford
      MA
      02746
      Bristol
      RT
      12900
      12900
      2008
      7900000.00
      MAI
      09-15-2020
      1
      1
      6
      CVS
      13000
      01-01-2041
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-003
    05-12-2022
    06-13-2022
    
      WALGREENS - ORLAND PARK, IL
      14680 SOUTH LA GRANGE ROAD
      Orland Park
      IL
      60462
      Cook
      RT
      15120
      15120
      2001
      7100000.00
      MAI
      09-09-2020
      1
      1
      6
      Walgreens
      15014
      09-30-2032
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-004
    05-12-2022
    06-13-2022
    
      WALGREENS - DALLAS, TX (S. BUCKNER BOULEVARD)
      2060 SOUTH BUCKNER BOULEVARD
      Dallas
      TX
      75217
      Dallas
      RT
      15120
      15120
      1998
      6450000.00
      MAI
      09-07-2020
      1
      1
      6
      Walgreens
      15017
      07-31-2030
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-005
    05-12-2022
    06-13-2022
    
      WALGREENS - SAINT CLAIR SHORES, MI
      21211 HARPER AVENUE
      Saint Clair Shores
      MI
      48080
      Macomb
      RT
      14820
      14820
      2005
      5620000.00
      MAI
      09-18-2020
      1
      1
      6
      Walgreens
      14732
      09-30-2030
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-006
    05-12-2022
    06-13-2022
    
      TRACTOR SUPPLY - BUFORD, GA
      3239 SARDIS CHURCH ROAD
      Buford
      GA
      30519
      Gwinnett
      RT
      19097
      19097
      2020
      5175000.00
      MAI
      09-11-2020
      1
      1
      6
      Tractor Supply
      19082
      08-31-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-007
    05-12-2022
    06-13-2022
    
      TRACTOR SUPPLY - LAMBERTVILLE, MI
      7342 SECOR ROAD
      Lambertville
      MI
      48144
      Monroe
      RT
      19100
      19100
      2020
      4960000.00
      MAI
      09-16-2020
      1
      1
      6
      Tractor Supply
      19000
      08-31-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-008
    05-12-2022
    06-13-2022
    
      CVS PHARMACY - MONACA, PA
      850 PENNSYLVANIA AVENUE
      Monaca
      PA
      15061
      Beaver
      RT
      11945
      11945
      2007
      4675000.00
      MAI
      09-15-2020
      1
      1
      6
      CVS
      12178
      01-31-2032
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-009
    05-12-2022
    06-13-2022
    
      CVS PHARMACY - LAFAYETTE, LA
      6800 JOHNSTON STREET
      Lafayette
      LA
      70501
      Lafayette
      RT
      11945
      11945
      2006
      4670000.00
      MAI
      09-14-2020
      1
      1
      6
      CVS
      12081
      01-31-2033
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-010
    05-12-2022
    06-13-2022
    
      CVS - KANKAKEE, IL
      225 WEST COURT STREET
      Kankakee
      IL
      60901
      Kankakee
      RT
      9882
      9882
      1999
      4600000.00
      MAI
      09-19-2020
      1
      1
      6
      CVS
      10108
      09-30-2039
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-011
    05-12-2022
    06-13-2022
    
      WALGREENS - DECATUR, GA
      2035 CANDLER ROAD
      Decatur
      GA
      30032
      DeKalb
      RT
      15120
      15120
      2001
      3810000.00
      MAI
      09-19-2020
      1
      1
      6
      Walgreens
      15044
      06-30-2031
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-012
    05-12-2022
    06-13-2022
    
      CVS - STONE MOUNTAIN, GA
      7207 ROCKBRIDGE ROAD, SOUTHWEST
      Stone Mountain
      GA
      30058
      DeKalb
      RT
      10125
      10125
      1996
      3630000.00
      MAI
      09-19-2020
      1
      1
      6
      CVS
      10094
      08-19-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-013
    05-12-2022
    06-13-2022
    
      OREILLY - THEODORE, AL
      7220 THEODORE DAWES ROAD
      Theodore
      AL
      36582
      Mobile
      RT
      7225
      7225
      2020
      1975000.00
      MAI
      09-14-2020
      1
      1
      6
      O'Reilly - Theodore
      7370
      05-31-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-014
    05-12-2022
    06-13-2022
    
      DOLLAR TREE - MONTGOMERY, AL
      3903 ATLANTA HIGHWAY
      Montgomery
      AL
      36109
      Montgomery
      RT
      11092
      11092
      1999
      2020
      1850000.00
      MAI
      09-11-2020
      1
      1
      6
      Dollar Tree
      11150
      08-31-2030
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-015
    05-12-2022
    06-13-2022
    
      SHERWIN WILLIAMS - MADISON, AL
      8982 MADISON BOULEVARD
      Madison
      AL
      35758
      Madison
      RT
      5000
      5000
      2020
      1850000.00
      MAI
      09-20-2020
      1
      1
      6
      Sherwin Williams
      5252
      09-30-2030
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-016
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - HOUSTON, TX
      12356 TIDWELL ROAD
      Houston
      TX
      77044
      Harris
      RT
      9026
      9026
      2019
      1750000.00
      MAI
      09-14-2020
      1
      1
      6
      Dollar General
      9201
      09-30-2034
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-017
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - PLUM, PA
      960 UNITY CENTER ROAD
      Plum
      PA
      15239
      Allegheny
      RT
      9100
      9100
      2020
      1675000.00
      MAI
      09-15-2020
      1
      1
      6
      Dollar General
      9244
      07-31-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-018
    05-12-2022
    06-13-2022
    
      AUTOZONE - HANOVER, PA
      1155 CARLISLE STREET
      Hanover
      PA
      17331
      York
      RT
      6500
      6500
      2017
      1626000.00
      MAI
      09-19-2020
      1
      1
      6
      Auto Zone
      6815
      07-31-2032
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-019
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - BRADLEY, IL
      340 SOUTH KINZIE AVENUE
      Bradley
      IL
      60915
      Kankakee
      RT
      9100
      9100
      2020
      1600000.00
      MAI
      09-09-2020
      1
      1
      6
      Dollar General
      9391
      02-28-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-020
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - EL PASO, TX
      6291 TIGER EYE DRIVE
      El Paso
      TX
      79924
      El Paso
      RT
      9026
      9026
      2019
      1575000.00
      MAI
      09-10-2020
      1
      1
      6
      Dollar General
      9182
      09-30-2034
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    5-021
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - TRAFFORD, PA
      935 STATE ROUTE 130
      Trafford
      PA
      15085
      Westmoreland
      RT
      9100
      9100
      2020
      1575000.00
      MAI
      09-15-2020
      1
      1
      6
      Dollar General
      9305
      02-28-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6
    05-12-2022
    06-13-2022
    BANA
    10-29-2020
    50000000.00
    120
    11-01-2030
    270
    0.02935
    0.02935
    3
    1
    12-01-2020
    true
    1
    PP
    2
    0.00
    50000000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-31-2030
    
      MCDONALDS GLOBAL HQ
      110 NORTH CARPENTER STREET
      Chicago
      IL
      60607
      Cook
      OF
      575018
      575018
      2018
      409000000.00
      MAI
      09-28-2020
      0.97
      0.96
      6
      12-01-2022
      N
      MCDONALDS
      532526
      07-31-2033
      POLITAN ROW
      10453
      05-31-2029
      WALGREENS
      9369
      09-30-2048
      08-31-2020
      01-01-2021
      03-31-2021
      35092656.93
      6479149.00
      15037235.00
      1134429.00
      20055421.93
      5344720.00
      19947666.44
      5344720.00
      UW
      CREFC
      3581279.86
      1.46
      1.4924
      1.45
      1.4924
      F
      F
    
    false
    false
    46076591.50
    335318.47
    0.02935
    0.0001618
    116452.19
    218866.28
    0.00
    45857725.22
    45857725.22
    06-01-2022
    1
    false
    0
    0
    0
    0
    0.029350
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    05-12-2022
    06-13-2022
    WFB
    10-01-2020
    40000000.00
    120
    10-11-2030
    360
    0.03358
    0.03358
    3
    1
    11-11-2020
    true
    1
    PP
    2
    176462.29
    39939202.15
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-10-2030
    
      THE ARBORETUM
      3333 PINEVILLE MATTHEWS ROAD
      Charlotte
      NC
      28226
      Mecklenburg
      RT
      555912
      555912
      1985
      2012
      170000000.00
      MAI
      08-08-2020
      0.92
      0.99
      6
      12-11-2022
      N
      Wal-Mart
      120405
      01-26-2025
      Harris Teeter
      68119
      06-17-2022
      Regal Entertainment Group / Cinebarre
      36000
      08-31-2022
      08-31-2020
      12-31-2020
      12-31-2021
      13348804.00
      14668744.00
      3759022.00
      3856461.76
      9589782.00
      10812282.24
      9022624.00
      10245144.24
      UW
      CREFC
      5293868.76
      1.81
      2.0424
      1.70
      1.9352
      F
      F
      09-30-2021
    
    false
    false
    38769127.50
    176462.29
    0.03358
    0.0001618
    112105.24
    64357.05
    0.00
    38704770.45
    38704770.45
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    05-12-2022
    06-13-2022
    WFB
    11-10-2020
    34190000.00
    121
    12-01-2030
    0.03563
    0.03563
    3
    1
    121
    12-01-2020
    true
    1
    WL
    3
    0.00
    34190000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    08-31-2030
    
      IFA ROTORION BUILDING
      479 TRADE CENTER PARKWAY
      Summerville
      SC
      29483
      Berkeley
      IN
      448765
      448765
      2018
      55470000.00
      MAI
      09-18-2020
      1
      1
      6
      12-01-2022
      N
      IFA Rotorion-North America
      448765
      05-31-2040
      01-01-2022
      03-31-2022
      4125821.00
      845738.49
      960112.00
      224863.46
      3165709.00
      620875.03
      2939146.00
      564234.26
      UW
      CREFC
      304547.43
      2.56
      2.0386
      2.38
      1.8526
      F
      F
      03-31-2022
    
    false
    false
    34190000.00
    104899.67
    0.03563
    0.0001618
    104899.67
    0.00
    0.00
    34190000.00
    34190000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    05-12-2022
    06-13-2022
    WFB
    10-29-2020
    32232000.00
    120
    11-01-2030
    0.03357
    0.03357
    3
    1
    120
    12-01-2020
    true
    1
    WL
    3
    0.00
    32232000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-31-2030
    
      TRIANGLE 54
      86 T.W. ALEXANDER DRIVE
      Durham
      NC
      27711
      Durham
      OF
      151164
      151164
      2018
      54120000.00
      MAI
      09-22-2020
      1
      1
      6
      12-01-2022
      N
      TKC Triangle  LLC
      150720
      06-30-2034
      01-01-2022
      03-31-2022
      4245962.00
      842620.00
      1098477.00
      94093.32
      3147485.00
      748526.68
      2786657.00
      658319.76
      UW
      CREFC
      270507.05
      2.87
      2.7671
      2.54
      2.4336
      F
      F
      03-31-2022
    
    false
    false
    32232000.00
    93174.65
    0.03357
    0.0001618
    93174.65
    0.00
    0.00
    32232000.00
    32232000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    05-12-2022
    06-13-2022
    MSBNA
    03-06-2020
    30000000.00
    120
    04-01-2030
    360
    0.0319
    0.0319
    3
    1
    36
    05-01-2020
    true
    1
    PP
    5
    82408.33
    30000000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    04-30-2022
    09-30-2029
    09-30-2029
    
      1890 RANCH
      1335, 1401, 1501 & 1505 EAST WHITESTONE BOULEVARD AND 1104 & 1005 C-BAR RANCH TRAIL
      Cedar Park
      TX
      78613
      Williamson
      RT
      441583
      441583
      2008
      76400000.00
      MAI
      12-23-2019
      0.92
      0.93
      6
      X
      Academy Sports
      80352
      08-31-2023
      Golds Gym Kids Club
      40000
      09-30-2023
      CNMK Texas Properties
      39144
      10-31-2027
      12-31-2020
      12-31-2021
      10321892.18
      9548650.00
      4245649.23
      4033459.50
      6076242.95
      5515190.50
      5693127.85
      5132075.40
      UW
      CREFC
      1636882.00
      2.32
      3.3693
      2.17
      3.1352
      F
      F
      03-31-2022
    
    false
    false
    30000000.00
    82408.33
    0.0319
    0.0001618
    82408.33
    0.00
    0.00
    30000000.00
    30000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    05-12-2022
    06-13-2022
    WFB
    10-16-2020
    28000000.00
    120
    11-11-2030
    0.034
    0.034
    3
    1
    120
    12-11-2020
    true
    1
    WL
    3
    0.00
    28000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2030
    
      2100 RIVER
      2100 SOUTH RIVER PARKWAY
      Portland
      OR
      97201
      Multnomah
      OF
      96249
      96249
      1995
      2019
      43400000.00
      MAI
      11-01-2020
      1
      1
      6
      12-11-2022
      N
      DAVID EVANS AND ASSOCIATES
      63588
      01-31-2030
      Oregon International Air Freight
      32661
      10-31-2029
      06-30-2020
      01-01-2022
      03-31-2022
      4025453.00
      1095255.00
      1457239.00
      430047.00
      2568214.00
      665208.00
      2399779.00
      623099.06
      UW
      CREFC
      238000.00
      2.66
      2.7949
      2.49
      2.618
      F
      F
      03-31-2022
    
    false
    false
    28000000.00
    81977.78
    0.034
    0.0001618
    81977.78
    0.00
    0.00
    28000000.00
    28000000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12
    05-12-2022
    06-13-2022
    BANA
    03-06-2020
    25500000.00
    120
    03-06-2030
    0.0316
    0.0316
    3
    1
    120
    04-06-2020
    true
    1
    PP
    3
    69388.33
    25500000.00
    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
      12-06-2022
      N
      Truist Financial Corporation
      84470
      04-30-2024
      Allen & Company LLC
      70924
      09-30-2033
      Ralph Lauren
      49164
      06-30-2029
      03-31-2020
      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
    25500000.00
    69388.33
    0.0316
    0.0001618
    69388.33
    0.00
    0.00
    25500000.00
    25500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    05-12-2022
    06-13-2022
    MSBNA
    10-29-2020
    25000000.00
    120
    11-01-2030
    360
    0.0239
    0.0239
    3
    1
    12-01-2020
    true
    1
    WL
    2
    0.00
    25000000.00
    1
    1
    1
    5
    false
    true
    false
    false
    false
    06-30-2030
    
      TURNER TOWERS
      135 EASTERN PARKWAY
      Brooklyn
      NY
      11238
      Kings
      MF
      187
      187
      1926
      264000000.00
      MAI
      09-17-2020
      1
      1
      6
      12-01-2022
      N
      01-01-2022
      03-31-2022
      10826315.00
      1231849.00
      4226328.45
      1113392.72
      6599986.55
      118456.28
      6549981.55
      105955.03
      UW
      CREFC
      292069.20
      5.65
      0.4055
      5.61
      0.3627
      F
      F
    
    false
    false
    24139170.00
    97356.40
    0.0239
    0.0001618
    49679.75
    47676.65
    0.00
    24091493.35
    24091493.35
    06-01-2022
    1
    false
    0
    2134.37
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    05-12-2022
    06-13-2022
    MSBNA
    11-02-2020
    17300000.00
    121
    12-01-2030
    0.0395
    0.0395
    3
    1
    121
    12-01-2020
    true
    1
    WL
    3
    0.00
    17300000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    05-31-2030
    
      114 MULBERRY STREET
      114 MULBERRY STREET
      New York
      NY
      10013
      New York
      MU
      24
      24
      2019
      29500000.00
      MAI
      09-21-2020
      0.92
      1
      6
      12-01-2022
      N
      WONDERWORKS CONSTRUCTION CORP
      6993
      08-31-2035
      08-31-2020
      01-01-2022
      03-31-2022
      1631885.50
      374661.00
      452473.69
      116058.11
      1179411.81
      258602.89
      1172263.21
      256815.74
      UW
      CREFC
      170837.50
      1.70
      1.5137
      1.69
      1.5032
      F
      F
    
    false
    false
    17300000.00
    58844.03
    0.0395
    0.0001618
    58844.03
    0.00
    0.00
    17300000.00
    17300000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    05-12-2022
    06-13-2022
    MSBNA
    08-28-2020
    16000000.00
    120
    09-01-2030
    360
    0.03914
    0.03914
    3
    1
    12
    10-01-2020
    true
    1
    PP
    5
    53926.22
    16000000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    08-31-2022
    04-30-2030
    04-30-2030
    
      CHASEWOOD TECHNOLOGY PARK
      20329, 20333, 20405, AND 20445 STATE HIGHWAY 249
      Houston
      TX
      77077
      Harris
      OF
      463969
      463969
      1983
      2002
      70433459.00
      MAI
      07-21-2020
      0.76
      0.79
      6
      X
      BB&T Bank  N.A.
      44153
      10-31-2024
      ASSET RISK MANAAGEMENT
      43142
      03-31-2030
      RGN-HOUSTON XIX  LLC
      18198
      12-31-2028
      12-31-2019
      01-01-2022
      03-31-2022
      11143868.45
      2650149.00
      5876235.71
      1392657.75
      5267632.74
      1257491.25
      4509290.09
      1067905.50
      UW
      CREFC
      652009.47
      2.02
      1.9286
      1.73
      1.6378
      F
      F
      03-31-2022
    
    false
    false
    15814104.63
    75595.30
    0.03914
    0.0001618
    53299.68
    22295.62
    0.00
    15791809.01
    15791809.01
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    05-12-2022
    06-13-2022
    BANA
    10-19-2020
    15000000.00
    120
    11-01-2030
    0.0325
    0.0325
    3
    1
    120
    12-01-2020
    true
    1
    WL
    3
    0.00
    15000000.00
    1
    1
    1
    4
    true
    true
    false
    false
    false
    04-30-2030
    
      INTERBAY SELF STORAGE - SEATTLE, WA
      1561 WEST ARMORY WAY
      Seattle
      WA
      98119
      King
      SS
      70617
      70617
      896
      896
      2018
      31500000.00
      MAI
      09-18-2020
      0.96
      0.90
      6
      12-01-2022
      N
      09-30-2020
      01-01-2022
      03-31-2022
      1932569.88
      545387.00
      546168.00
      149111.11
      1386401.88
      396275.89
      1376217.36
      393729.76
      UW
      CREFC
      121875.01
      2.80
      3.2514
      2.78
      3.2306
      F
      F
    
    false
    false
    15000000.00
    41979.17
    0.0325
    0.0004618
    41979.17
    0.00
    0.00
    15000000.00
    15000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    05-12-2022
    06-13-2022
    WFB
    09-30-2020
    12650000.00
    120
    10-11-2030
    0.02983
    0.02983
    3
    1
    120
    11-11-2020
    true
    1
    WL
    3
    32493.98
    12650000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-10-2030
    
      SUPERIOR SELF STORAGE POCKET
      1106 CORPORATE WAY
      Sacramento
      CA
      95831
      Sacramento
      SS
      104131
      104131
      980
      980
      2001
      22580000.00
      MAI
      08-14-2020
      0.95
      0.94
      6
      12-11-2022
      N
      07-31-2020
      01-01-2022
      03-31-2022
      1686547.00
      501709.00
      457576.00
      128969.97
      1228971.00
      372739.03
      1218846.00
      370207.91
      UW
      CREFC
      94337.37
      3.21
      3.9511
      3.19
      3.9242
      F
      F
    
    false
    false
    12650000.00
    32493.98
    0.02983
    0.0001618
    32493.98
    0.00
    0.00
    12650000.00
    12650000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    05-12-2022
    06-13-2022
    BANA
    02-28-2020
    12220000.00
    120
    03-01-2030
    0.0325
    0.0325
    3
    1
    120
    04-01-2020
    true
    1
    WL
    3
    34199.03
    12220000.00
    1
    1
    1
    4
    true
    true
    false
    false
    false
    08-31-2029
    
      GLENDALE THUNDERBIRD SHOPPING CENTER
      5860-5870 WEST THUNDERBIRD ROAD
      Glendale
      AZ
      85306
      Maricopa
      RT
      89195
      89195
      1999
      19830000.00
      MAI
      06-01-2020
      0.89
      0.90
      6
      12-01-2022
      N
      Fitness Alliance  LLC
      55302
      02-28-2035
      Anaya's Fresh Mexican Restaurant
      2401
      08-31-2024
      Phoenix Sportscards
      2400
      11-30-2026
      09-30-2020
      01-01-2022
      03-31-2022
      1702810.00
      432801.00
      419881.00
      90123.78
      1282929.00
      342677.22
      1185849.00
      318407.22
      UW
      CREFC
      99287.50
      3.19
      3.4513
      2.94
      3.2069
      F
      F
      03-31-2022
    
    false
    false
    12220000.00
    34199.03
    0.0325
    0.0001618
    34199.03
    0.00
    0.00
    12220000.00
    12220000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    05-12-2022
    06-13-2022
    MSBNA
    10-28-2020
    12000000.00
    120
    11-01-2030
    360
    0.03615
    0.03615
    3
    1
    60
    12-01-2020
    true
    1
    WL
    5
    0.00
    12000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-30-2030
    
      MISSION PLAZA
      993 WEST VALLEY BOULEVARD
      Rialto
      CA
      92316
      San Bernardino
      MU
      141683
      141683
      1989
      22200000.00
      MAI
      09-22-2020
      0.93
      6
      12-01-2022
      N
      NIGHT MOTORSPORT, LLC
      6315
      06-30-2025
      ALEXANDER URIBE
      5833
      01-31-2021
      RG DOOR AND TRIMM, INC.
      5752
      09-30-2023
      09-30-2020
      1693838.55
      505948.22
      1187890.33
      1093919.34
      UW
      CREFC
      1.81
      1.67
      F
    
    false
    false
    12000000.00
    37355.00
    0.03615
    0.0001618
    37355.00
    0.00
    0.00
    12000000.00
    12000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    05-12-2022
    06-13-2022
    BANA
    09-02-2020
    12000000.00
    120
    10-01-2030
    0.04025
    0.04025
    3
    1
    120
    11-01-2020
    true
    1
    PP
    5
    41591.67
    12000000.00
    1
    18
    18
    5
    true
    true
    false
    false
    false
    06-30-2030
    
      ExchangeRight Net Leased Portfolio 39
      331113
      85475000.00
      1
      1
      12-01-2022
      N
      01-01-2022
      03-31-2022
      5031769.00
      1490202.00
      150953.00
      180540.42
      4880816.00
      1309661.58
      4762582.00
      1280103.08
      UW
      499704.00
      2.41
      2.6208
      2.35
      2.5617
      F
      F
    
    false
    false
    12000000.00
    41591.67
    0.04025
    0.0001618
    41591.67
    0.00
    0.00
    12000000.00
    12000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20-001
    05-12-2022
    06-13-2022
    
      GIANT EAGLE - MENTOR (TYLER), OH
      8383 TYLER BOULEVARD
      Mentor
      OH
      44060
      Lake
      RT
      55601
      55601
      2018
      22000000.00
      MAI
      08-15-2020
      1
      1
      6
      Giant Eagle
      55601
      04-30-2039
      01-01-2022
      03-31-2022
      1490202.00
      180540.42
      1309661.58
      1280103.08
      UW
      CREFC
      499704.00
      2.6208
      2.5617
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-002
    05-12-2022
    06-13-2022
    
      BIOLIFE PLASMA SERVICES L.P. - BATON ROUGE (COURSEY), LA
      11620 COURSEY BOULEVARD
      Baton Rouge
      LA
      70816
      East Baton Rouge
      OF
      14388
      14388
      2020
      9400000.00
      MAI
      08-13-2020
      1
      1
      6
      BioLife Plasma services LP
      14388
      05-31-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-003
    05-12-2022
    06-13-2022
    
      PICK N SAVE - APPLETON (WISCONSIN), WI
      2400 WEST WISCONSIN AVENUE
      Appleton
      WI
      54914
      Outagamie
      RT
      79711
      79711
      1995
      8150000.00
      MAI
      08-05-2020
      1
      1
      6
      Pick 'N Save
      79851
      08-31-2032
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-004
    05-12-2022
    06-13-2022
    
      WALGREENS - CHESAPEAKE (HANBURY), VA
      201 HANBURY ROAD EAST
      Chesapeake
      VA
      23322
      Chesapeake City
      RT
      14736
      14736
      2008
      7500000.00
      MAI
      07-29-2020
      1
      1
      6
      Walgreens
      14747
      12-31-2033
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-005
    05-12-2022
    06-13-2022
    
      WALGREENS - STOCKBRIDGE (HUDSON), GA
      1855 HUDSON BRIDGE ROAD
      Stockbridge
      GA
      30281
      Henry
      RT
      14970
      14970
      2001
      5550000.00
      MAI
      08-08-2020
      1
      1
      6
      Walgreens
      14970
      02-28-2031
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-006
    05-12-2022
    06-13-2022
    
      WALGREENS - OKLAHOMA CITY (NW EXPRESSWAY), OK
      7930 NORTHWEST EXPRESSWAY
      Oklahoma City
      OK
      73132
      Oklahoma
      RT
      15120
      15120
      2000
      5200000.00
      MAI
      08-06-2020
      1
      1
      6
      Walgreens
      15192
      08-31-2030
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-007
    05-12-2022
    06-13-2022
    
      TRACTOR SUPPLY - ASHTABULA (NORTH RIDGE), OH
      2915 NORTH RIDGE ROAD EAST
      Ashtabula
      OH
      44004
      Ashtabula
      RT
      19167
      19167
      2000
      4060000.00
      MAI
      07-31-2020
      1
      1
      6
      Tractor Supply
      19167
      06-30-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    20-008
    05-12-2022
    06-13-2022
    
      TRACTOR SUPPLY - MANHATTAN (SOUTH PORT), KS
      8110 SOUTH PORT ROAD
      Manhattan
      KS
      66502
      Pottawatomie
      RT
      19078
      19078
      2007
      3800000.00
      MAI
      08-09-2020
      1
      1
      6
      Tractor Supply
      19078
      11-30-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-009
    05-12-2022
    06-13-2022
    
      WALGREENS - DICKINSON (HIGHWAY 3), TX
      4016 HIGHWAY 3
      Dickinson
      TX
      77539
      Galveston
      RT
      13824
      13824
      2000
      5700000.00
      MAI
      08-07-2020
      1
      1
      6
      Walgreens
      15050
      07-31-2030
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-010
    05-12-2022
    06-13-2022
    
      DOLLAR TREE - ST. LOUIS (DUNN), MO
      1467 DUNN ROAD
      St. Louis
      MO
      63138
      St. Louis
      RT
      10065
      10065
      2020
      1975000.00
      MAI
      08-05-2020
      1
      1
      6
      Dollar Tree
      10065
      05-31-2030
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-011
    05-12-2022
    06-13-2022
    
      DOLLAR TREE - INDIANAPOLIS (10TH), IN
      7931 WEST 10TH STREET
      Indianapolis
      IN
      46214
      Marion
      RT
      10139
      10139
      2018
      1650000.00
      MAI
      08-07-2020
      1
      1
      6
      Dollar Tree
      10139
      01-31-2030
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-012
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - SAN ANGELO (GORDON), TX
      950 GORDON BOULEVARD
      San Angelo
      TX
      76905
      Tom Green
      RT
      9099
      9099
      2020
      1600000.00
      MAI
      08-04-2020
      1
      1
      6
      Dollar General
      9099
      03-31-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-013
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - DOUGLASVILLE (CEDAR MOUNTAIN), GA
      6307 CEDAR MOUNTAIN ROAD
      Douglasville
      GA
      30134
      Douglas
      RT
      9377
      9377
      2013
      1725000.00
      MAI
      08-08-2020
      1
      1
      6
      Dollar General
      9377
      10-31-2029
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-014
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - SAN BENITO (FM732), TX
      33007 FM 732
      San Benito
      TX
      78586
      Cameron
      RT
      9284
      9284
      2019
      1575000.00
      MAI
      08-08-2020
      1
      1
      6
      Dollar General
      9284
      07-31-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-015
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - MOORE (EASTERN), OK
      2900 NORTH EASTERN AVENUE
      Moore
      OK
      73160
      Cleveland
      RT
      9100
      9100
      2018
      1460000.00
      MAI
      08-06-2020
      1
      1
      6
      Dollar General
      9327
      06-30-2033
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-016
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - HUBBARD (MAIN), OH
      2172 NORTH MAIN STREET
      Hubbard
      OH
      44425
      Trumbull
      RT
      9203
      9203
      2019
      1400000.00
      MAI
      07-31-2020
      1
      1
      6
      Dollar General
      9203
      07-31-2034
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-017
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - STEUBENVILLE (OH-213), OH
      2760 STATE ROUTE 213
      Steubenville
      OH
      43952
      Jefferson
      RT
      9145
      9145
      2019
      1330000.00
      MAI
      08-01-2020
      1
      1
      6
      Dollar General
      9145
      02-28-2034
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    20-018
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - ROGERSVILLE (US-60), MO
      4571 US-60 AKA 4570 E FARM ROAD 178
      Rogersville
      MO
      65742
      Greene
      RT
      9106
      9106
      2020
      1400000.00
      MAI
      08-05-2020
      1
      1
      6
      Dollar General
      9106
      07-31-2035
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    21
    05-12-2022
    06-13-2022
    MSBNA
    11-03-2020
    11800000.00
    121
    12-01-2030
    0.03965
    0.03965
    3
    1
    121
    12-01-2020
    true
    1
    WL
    5
    0.00
    11800000.00
    1
    2
    2
    5
    true
    true
    false
    false
    false
    08-31-2030
    
      10 Charles Street & 35 Perry Street
      NY
      MF
      13
      13
      18900000.00
      1
      1
      12-01-2022
      N
      10-31-2020
      12-31-2020
      12-31-2021
      967860.00
      1018800.00
      165443.20
      170317.56
      802416.80
      848482.44
      798633.47
      844699.11
      UW
      474368.24
      1.69
      1.7886
      1.68
      1.7806
      F
      F
    
    false
    false
    11800000.00
    40288.81
    0.03965
    0.0001618
    40288.81
    0.00
    0.00
    11800000.00
    11800000.00
    06-01-2022
    1
    false
    0
    4366.59
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21-001
    05-12-2022
    06-13-2022
    
      10 CHARLES STREET
      10 CHARLES STREET
      New York
      NY
      10014
      New York
      MF
      7
      7
      1920
      2009
      9900000.00
      MAI
      09-01-2020
      1
      1
      6
      10-31-2020
      12-31-2020
      12-31-2021
      509580.00
      536400.00
      93335.96
      92918.56
      416244.04
      443481.44
      413960.71
      441198.11
      UW
      CREFC
      246671.48
      1.7978
      1.7886
      F
      09-10-2020
    
    false
  
  
    Prospectus Loan ID
    21-002
    05-12-2022
    06-13-2022
    
      35 PERRY STREET
      35 PERRY STREET
      New York
      NY
      10014
      New York
      MF
      6
      6
      1855
      2018
      9000000.00
      MAI
      09-01-2020
      1
      1
      6
      10-31-2020
      12-31-2020
      12-31-2021
      458280.00
      482400.00
      72107.24
      77399.00
      386172.76
      405001.00
      384672.76
      403501.00
      UW
      CREFC
      227696.76
      1.7786
      1.772
      F
      09-10-2020
    
    false
  
  
    Prospectus Loan ID
    22
    05-12-2022
    06-13-2022
    WFB
    02-27-2020
    11500000.00
    120
    03-11-2030
    360
    0.036
    0.036
    3
    1
    04-11-2020
    false
    1
    PP
    2
    52284.21
    11362001.24
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-10-2029
    
      COURTYARD MARRIOTT SOLANA BEACH
      717 SOUTH HIGHWAY 101
      Solana Beach
      CA
      92075
      San Diego
      LO
      120
      120
      1990
      2019
      38300000.00
      MAI
      01-03-2020
      0.84
      0.75
      6
      12-11-2022
      N
      11-30-2019
      04-01-2021
      03-31-2022
      7057100.00
      6321496.00
      3780055.13
      3709908.88
      3277044.87
      2611587.12
      2994760.87
      2358727.28
      UW
      CREFC
      1418493.48
      2.31
      1.841
      2.11
      1.6628
      F
      F
    
    false
    false
    11032860.00
    52284.21
    0.036
    0.0001618
    34201.87
    18082.34
    0.00
    11014777.67
    11014777.66
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    05-12-2022
    06-13-2022
    BANA
    03-06-2020
    11000000.00
    120
    04-01-2030
    360
    0.0375
    0.0375
    3
    1
    05-01-2020
    true
    1
    WL
    2
    50942.72
    10887528.63
    1
    1
    1
    4
    false
    true
    false
    false
    false
    11-30-2029
    
      HOME2 SUITES - COLUMBUS (AIRPORT EAST), OH
      6315 EAST BROAD STREET
      Columbus
      OH
      43213
      Franklin
      LO
      93
      93
      2018
      17200000.00
      MAI
      12-09-2019
      0.79
      0.68
      6
      12-01-2022
      N
      01-31-2020
      04-01-2021
      03-31-2022
      3065260.00
      2735698.79
      1566338.00
      1283977.63
      1498922.00
      1451721.16
      1376312.00
      1342293.21
      UW
      CREFC
      611312.64
      2.45
      2.3747
      2.25
      2.1957
      F
      F
    
    false
    false
    10581669.67
    50942.72
    0.0375
    0.0001618
    34169.97
    16772.75
    0.00
    10564896.92
    10564896.92
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    05-12-2022
    06-13-2022
    MSBNA
    09-09-2020
    8000000.00
    120
    10-01-2030
    0.0355
    0.0355
    3
    1
    120
    11-01-2020
    true
    1
    WL
    3
    24455.56
    8000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-30-2030
    
      H-MART - CARROLLTON, TX
      2625 OLD DENTON ROAD
      Carrollton
      TX
      75007
      Dallas
      RT
      76130
      76130
      2007
      17350000.00
      MAI
      08-08-2020
      1
      1
      6
      12-01-2022
      N
      H MART TEXAS  INC.
      76130
      07-31-2031
      07-28-2020
      01-01-2022
      03-31-2022
      1074491.77
      282761.00
      39479.67
      8901.83
      1035012.10
      273859.17
      958882.10
      254826.67
      UW
      CREFC
      71000.01
      3.59
      3.8571
      3.33
      3.5891
      F
      F
      04-14-2022
    
    false
    false
    8000000.00
    24455.56
    0.0355
    0.0001618
    24455.56
    0.00
    0.00
    8000000.00
    8000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    05-12-2022
    06-13-2022
    MSBNA
    11-04-2020
    7400000.00
    121
    12-01-2030
    0.029
    0.029
    3
    1
    121
    12-01-2020
    true
    1
    WL
    3
    0.00
    7400000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-31-2030
    
      169-171 UNIVERSITY AVENUE
      169-171 UNIVERSITY AVENUE
      Palo Alto
      CA
      94301
      Santa Clara
      MU
      9286
      9286
      1998
      18800000.00
      MAI
      09-01-2020
      1
      1
      6
      12-01-2022
      N
      noname Gate inc
      5125
      05-31-2024
      Palo Alto Bicycles
      4161
      09-30-2032
      09-30-2020
      01-01-2022
      03-31-2022
      1065554.26
      605413.00
      186811.10
      51758.43
      878743.16
      553654.58
      831763.81
      541909.83
      UW
      CREFC
      53649.99
      4.04
      10.3197
      3.82
      10.1008
      F
      F
      03-31-2022
    
    false
    false
    7400000.00
    18479.44
    0.029
    0.0001618
    18479.44
    0.00
    0.00
    7400000.00
    7400000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    05-12-2022
    06-13-2022
    WFB
    11-03-2020
    7000000.00
    120
    11-11-2030
    0.03015
    0.03015
    3
    1
    120
    12-11-2020
    true
    1
    WL
    3
    0.00
    7000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-10-2030
    
      302 WEST 12TH STREET
      302 WEST 12TH STREET
      New York
      NY
      10014
      New York
      RT
      5041
      5041
      1910
      12250000.00
      MAI
      09-24-2020
      1
      0.80
      6
      12-11-2022
      N
      JPMorgan Chase Bank  N.A.
      3600
      03-31-2029
      PENNY BLACK LLC
      415
      09-30-2029
      MAIL BOXES ETC. (PENNY BLACK)
      415
      09-30-2029
      08-31-2020
      12-31-2020
      12-31-2021
      1222957.00
      1104010.00
      432604.00
      460079.30
      790354.00
      643930.70
      770089.00
      623665.70
      UW
      CREFC
      213981.25
      3.69
      3.0092
      3.60
      2.9145
      F
      F
      02-01-2022
    
    false
    false
    7000000.00
    18173.75
    0.03015
    0.0001618
    18173.75
    0.00
    0.00
    7000000.00
    7000000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    05-12-2022
    06-13-2022
    MSBNA
    09-15-2020
    6830900.00
    120
    10-01-2030
    360
    0.04065
    0.04065
    3
    1
    24
    11-01-2020
    true
    1
    WL
    5
    23911.00
    6830900.00
    1
    9
    9
    5
    true
    true
    true
    false
    false
    09-30-2022
    06-30-2030
    06-30-2030
    
      Midwest Dollar General Portfolio
      RT
      79697
      10510000.00
      1
      1
      X
      01-01-2022
      03-31-2022
      755081.14
      262397.00
      77123.81
      20143.72
      677957.33
      242253.28
      666002.78
      239264.53
      UW
      69419.03
      1.72
      3.4897
      1.69
      3.4466
      F
      F
    
    false
    false
    6830900.00
    23911.00
    0.04065
    0.0001618
    23911.00
    0.00
    0.00
    6830900.00
    6830900.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27-001
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL BENTON H68E
      3728 US HIGHWAY 68 EAST
      Benton
      KY
      42025
      Marshall
      RT
      9026
      9026
      2019
      1210000.00
      MAI
      08-12-2020
      1
      1
      6
      Dollar General
      9026
      10-31-2034
      01-01-2022
      03-31-2022
      88823.24
      29863.00
      10819.92
      2795.63
      78003.32
      27067.37
      76649.42
      26728.87
      UW
      CREFC
      7992.13
      3.3867
      3.3443
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    27-002
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL HAZEL
      6888 US HIGHWAY 641 SOUTH
      Hazel
      KY
      42049
      Calloway
      RT
      9026
      9026
      2019
      1200000.00
      MAI
      08-12-2020
      1
      1
      6
      Dollar General
      9026
      11-30-2034
      01-01-2022
      03-31-2022
      85868.58
      29753.00
      8215.38
      2150.78
      77653.20
      27602.22
      76299.30
      27263.72
      UW
      CREFC
      7926.13
      3.4824
      3.4397
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    27-003
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL PADUCAH
      8280 OLD MAYFIELD ROAD
      Paducah
      KY
      42003
      McCracken
      RT
      9026
      9026
      2019
      1200000.00
      MAI
      08-12-2020
      1
      1
      6
      Dollar General
      9026
      01-30-2034
      01-01-2022
      03-31-2022
      86340.94
      29753.00
      8702.10
      2271.28
      77638.84
      27481.72
      76284.94
      27143.22
      UW
      CREFC
      7926.13
      3.4672
      3.4245
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    27-004
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL SELMER
      2700 HIGHWAY 64 EAST
      Selmer
      TN
      38375
      McNairy
      RT
      9026
      9026
      2019
      1190000.00
      MAI
      08-12-2020
      1
      1
      6
      Dollar General
      9026
      06-30-2034
      01-01-2022
      03-31-2022
      83198.12
      29567.00
      6207.67
      1653.67
      76990.45
      27913.33
      75636.55
      27574.83
      UW
      CREFC
      7859.95
      3.5513
      3.5082
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    27-005
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL BENTON MAIN
      2675 MAIN STREET
      Benton
      KY
      42025
      Marshall
      RT
      9026
      9026
      2019
      1190000.00
      MAI
      08-12-2020
      1
      1
      6
      Dollar General
      9026
      04-30-2034
      01-01-2022
      03-31-2022
      87143.56
      29553.00
      10329.13
      2674.03
      76814.43
      26878.97
      75460.53
      26540.47
      UW
      CREFC
      7859.95
      3.4197
      3.3766
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    27-006
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL HOPKINSVILLE
      4845 MADISONVILLE ROAD
      Hopkinsville
      KY
      42240
      Christian
      RT
      9026
      9026
      2019
      1160000.00
      MAI
      08-12-2020
      1
      1
      6
      Dollar General
      9026
      09-30-2034
      01-01-2022
      03-31-2022
      82200.40
      28963.00
      7595.69
      1997.13
      74604.71
      26965.87
      73250.81
      26627.37
      UW
      CREFC
      7661.77
      3.5195
      3.4753
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    27-007
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL HARTFORD
      11 J T KING ROAD
      Hartford
      KY
      42347
      Ohio
      RT
      9026
      9026
      2019
      1150000.00
      MAI
      08-12-2020
      1
      1
      6
      Dollar General
      9026
      02-28-2034
      01-01-2022
      03-31-2022
      78516.62
      28845.00
      4271.86
      1174.20
      74244.76
      27670.80
      72890.86
      27332.30
      UW
      CREFC
      7595.77
      3.6429
      3.5983
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    27-008
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL ARLINGTON
      6028 U.S HIGHWAY 51 SOUTH
      Arlington
      KY
      42021
      Carlisle
      RT
      9026
      9026
      2019
      1120000.00
      MAI
      08-12-2020
      1
      1
      6
      Dollar General
      9026
      07-31-2034
      01-01-2022
      03-31-2022
      84401.52
      28323.00
      12423.71
      3192.23
      71977.81
      25130.77
      70623.91
      24792.27
      UW
      CREFC
      7397.59
      3.3971
      3.3513
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    27-009
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL CUMBERLAND
      736 HIGHWAY 149 EAST
      Cumberland City
      TN
      37050
      Stewart
      RT
      7489
      7489
      2019
      1090000.00
      MAI
      08-12-2020
      1
      1
      6
      Dollar General
      7489
      03-31-2034
      01-01-2022
      03-31-2022
      78588.16
      27777.00
      8558.36
      2234.77
      70029.80
      25542.23
      68906.45
      25261.48
      UW
      CREFC
      7199.61
      3.5477
      3.5087
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    28
    05-12-2022
    06-13-2022
    BANA
    10-01-2020
    6350000.00
    120
    10-01-2030
    0.04312
    0.04312
    3
    1
    120
    11-01-2020
    true
    1
    WL
    3
    23578.26
    6350000.00
    1
    1
    1
    4
    true
    true
    true
    false
    false
    11-30-2022
    06-30-2030
    06-30-2030
    
      SANDY CITY SELF STORAGE - SANDY, UT
      8802 SOUTH 700 EAST
      Sandy
      UT
      84070
      Salt Lake
      SS
      61765
      61765
      538
      538
      2018
      10160000.00
      MAI
      09-01-2020
      0.96
      0.99
      6
      X
      08-31-2020
      01-01-2022
      03-31-2022
      710978.00
      217035.00
      208897.00
      55462.05
      502081.00
      161572.95
      495904.00
      160028.70
      UW
      CREFC
      68453.01
      1.81
      2.3603
      1.79
      2.3377
      F
      F
    
    false
    false
    6350000.00
    23578.26
    0.04312
    0.0001618
    23578.26
    0.00
    0.00
    6350000.00
    6350000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    05-12-2022
    06-13-2022
    BANA
    10-26-2020
    6175000.00
    120
    11-01-2030
    0.0382
    0.0382
    3
    1
    120
    12-01-2020
    true
    1
    WL
    3
    0.00
    6175000.00
    1
    1
    1
    4
    true
    true
    false
    false
    false
    07-31-2030
    
      ACE SELF STORAGE - BOULDER, CO
      4635 BROADWAY & 975 ROSEWOOD AVENUE
      Boulder
      CO
      80304
      Boulder
      SS
      70790
      70790
      694
      694
      1959
      1991
      10420000.00
      MAI
      09-21-2020
      1
      0.86
      6
      12-01-2022
      N
      09-30-2020
      01-01-2022
      03-31-2022
      1026060.00
      309661.00
      450922.00
      116056.33
      575138.00
      193604.67
      564782.99
      191015.92
      UW
      CREFC
      58971.25
      2.40
      3.283
      2.36
      3.2391
      F
      F
    
    false
    false
    6175000.00
    20312.32
    0.0382
    0.0001618
    20312.32
    0.00
    0.00
    6175000.00
    6175000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    05-12-2022
    06-13-2022
    WFB
    09-29-2020
    6060000.00
    120
    10-11-2030
    360
    0.03629
    0.03629
    3
    1
    11-11-2020
    true
    1
    WL
    2
    27650.35
    6051286.98
    1
    2
    2
    0
    false
    true
    false
    false
    false
    
      WAG - Dripping Springs & New Orleans
      RT
      28140
      11460000.00
      1
      1
      12-11-2022
      N
      01-01-2022
      03-31-2022
      645050.00
      166250.00
      6450.00
      1662.50
      638599.00
      164587.50
      635785.00
      163884.00
      UW
      82951.00
      1.92
      1.9841
      1.92
      1.9756
      F
      F
    
    false
    false
    5882300.39
    27650.35
    0.03629
    0.0001618
    18382.03
    9268.32
    0.00
    5873032.07
    5873032.07
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30-001
    05-12-2022
    06-13-2022
    
      WALGREENS - DRIPPING SPRINGS
      27495 RANCH ROAD 12
      Dripping Springs
      TX
      78620
      Hays
      RT
      13650
      13650
      2008
      6800000.00
      MAI
      02-17-2020
      1
      1
      6
      Walgreens
      13654
      12-31-2050
      01-01-2022
      03-31-2022
      378300.00
      166250.00
      3783.00
      1662.50
      374517.00
      164587.50
      373152.00
      163884.00
      UW
      CREFC
      82951.00
      1.9841
      1.9756
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    30-002
    05-12-2022
    06-13-2022
    
      WALGREENS - NEW ORLEANS
      5702 CROWDER BOULEVARD
      New Orleans
      LA
      70127
      Orleans
      RT
      14490
      14490
      2015
      4660000.00
      MAI
      03-09-2020
      1
      1
      6
      Walgreens
      14682
      12-31-2050
      01-01-2022
      03-31-2022
      266750.00
      0.00
      2668.00
      0.00
      264082.00
      0.00
      262633.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    31
    05-12-2022
    06-13-2022
    BANA
    10-15-2020
    5600000.00
    120
    11-01-2030
    360
    0.04278
    0.04278
    3
    1
    36
    12-01-2020
    true
    1
    WL
    5
    0.00
    5600000.00
    1
    1
    1
    4
    true
    true
    true
    false
    false
    11-30-2022
    07-31-2030
    07-31-2030
    
      PEAK VIEW PARK MHC
      19253 E. US-24
      Woodland Park
      CO
      80863
      Teller
      MH
      82
      82
      1964
      8580000.00
      MAI
      08-05-2020
      0.96
      0.94
      6
      12-01-2022
      N
      08-31-2020
      01-01-2022
      03-31-2022
      593323.00
      157852.00
      129640.00
      55377.32
      463683.00
      102474.68
      457733.00
      100987.18
      UW
      CREFC
      59892.01
      1.40
      1.7109
      1.38
      1.6861
      F
      F
    
    false
    false
    5600000.00
    20629.47
    0.04278
    0.0001618
    20629.47
    0.00
    0.00
    5600000.00
    5600000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    05-12-2022
    06-13-2022
    MSBNA
    09-24-2020
    5265000.00
    120
    10-01-2030
    0.0361
    0.0361
    3
    1
    120
    11-01-2020
    true
    1
    WL
    3
    16366.84
    5265000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-30-2030
    
      WALGREENS TUMWATER
      702 TROSPER ROAD SOUTHWEST
      Tumwater
      WA
      98512
      Thurston
      RT
      14418
      14418
      2011
      8275000.00
      MAI
      08-07-2020
      1
      1
      6
      12-01-2022
      N
      Walgreens
      14418
      12-31-2050
      08-31-2020
      01-01-2021
      09-30-2021
      480808.00
      357000.00
      4808.08
      3570.00
      475999.92
      353430.00
      473837.22
      351807.75
      UW
      CREFC
      144661.75
      2.47
      2.4431
      2.46
      2.4319
      F
      F
      12-01-2021
    
    false
    false
    5265000.00
    16366.84
    0.0361
    0.0001618
    16366.84
    0.00
    0.00
    5265000.00
    5265000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    05-12-2022
    06-13-2022
    BANA
    11-03-2020
    4500000.00
    121
    12-01-2030
    0.03165
    0.03165
    3
    1
    121
    12-01-2020
    true
    1
    WL
    3
    0.00
    4500000.00
    1
    1
    1
    4
    true
    true
    false
    false
    false
    08-31-2030
    
      ARABI SELF STORAGE - ARABI, LA
      7405 & 7407 W ST. BERNARD HWY
      Arabi
      LA
      70032
      St. Bernard
      SS
      61440
      61440
      692
      692
      1984
      2019
      9890000.00
      MAI
      08-24-2020
      0.97
      1
      6
      12-01-2022
      N
      08-31-2020
      01-01-2022
      03-31-2022
      872782.00
      267137.00
      311048.11
      90684.61
      561733.89
      176452.39
      552517.89
      174148.39
      UW
      CREFC
      35606.26
      3.89
      4.9556
      3.83
      4.8909
      F
      F
    
    false
    false
    4500000.00
    12264.38
    0.03165
    0.0001618
    12264.38
    0.00
    0.00
    4500000.00
    4500000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    05-12-2022
    06-13-2022
    MSBNA
    10-07-2020
    4500000.00
    120
    11-01-2030
    360
    0.0437
    0.0437
    3
    1
    12
    12-01-2020
    true
    1
    WL
    5
    0.00
    4500000.00
    1
    2
    2
    5
    true
    true
    false
    false
    false
    06-30-2030
    
      Hillcrest and Chiesa MHCs
      TX
      MH
      137
      137
      8540000.00
      0.94
      0.91
      12-01-2022
      N
      08-31-2020
      01-01-2022
      03-31-2022
      924974.98
      246356.00
      486554.70
      123515.49
      438420.28
      122840.51
      431670.28
      121153.01
      UW
      67363.71
      1.63
      1.8235
      1.60
      1.7984
      F
      F
    
    false
    false
    4463817.87
    22454.57
    0.0437
    0.0001618
    16797.59
    5656.98
    0.00
    4458160.89
    4458160.89
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34-001
    05-12-2022
    06-13-2022
    
      CHIESA MHC
      7400 CHIESA ROAD
      Rowlett
      TX
      75089
      Dallas
      MH
      82
      82
      1972
      4580000.00
      MAI
      08-15-2020
      1
      0.96
      6
      08-31-2020
      01-01-2022
      03-31-2022
      588513.05
      246356.00
      308189.22
      123515.49
      280323.83
      122840.51
      276323.83
      121153.01
      UW
      CREFC
      67363.71
      1.8235
      1.7984
      F
      09-23-2020
    
    false
  
  
    Prospectus Loan ID
    34-002
    05-12-2022
    06-13-2022
    
      HILLCREST MHC
      2500 FORT WORTH DRIVE
      Denton
      TX
      76205
      Denton
      MH
      55
      55
      1953
      3960000.00
      MAI
      08-15-2020
      0.86
      0.82
      6
      08-31-2020
      01-01-2022
      03-31-2022
      336461.93
      0.00
      178365.48
      0.00
      158096.45
      0.00
      155346.45
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      09-02-2020
    
    false
  
  
    Prospectus Loan ID
    35
    05-12-2022
    06-13-2022
    BANA
    10-23-2020
    4500000.00
    120
    11-01-2030
    360
    0.0361
    0.0361
    3
    1
    36
    12-01-2020
    true
    1
    WL
    5
    0.00
    4500000.00
    1
    1
    1
    4
    true
    true
    false
    false
    false
    07-31-2030
    
      RIVERLAND ESTATES MHC
      15-156 BONURA DRIVE
      Saint Rose
      LA
      70087
      St. Charles
      MH
      117
      117
      1975
      2020
      6600000.00
      MAI
      10-01-2020
      0.98
      0.97
      6
      12-01-2022
      N
      09-30-2020
      12-31-2020
      12-31-2021
      540233.00
      549264.00
      109014.00
      116284.00
      431219.00
      432980.00
      426081.00
      427842.00
      UW
      CREFC
      164706.00
      1.75
      2.6288
      1.73
      2.5976
      F
      F
    
    false
    false
    4500000.00
    13988.75
    0.0361
    0.0009368
    13988.75
    0.00
    0.00
    4500000.00
    4500000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    05-12-2022
    06-13-2022
    MSBNA
    10-27-2020
    4310000.00
    120
    11-01-2030
    0.0367
    0.0367
    3
    1
    120
    12-01-2020
    true
    1
    WL
    3
    0.00
    4310000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    10-31-2022
    07-31-2030
    07-31-2030
    
      WALGREENS NEW LONDON CT
      698 BANK STREET
      New London
      CT
      06320
      New London
      RT
      14550
      14550
      2008
      8100000.00
      MAI
      08-27-2020
      1
      1
      6
      X
      Walgreens
      14000
      08-31-2033
      09-30-2020
      01-01-2022
      03-31-2022
      465171.30
      121250.00
      4651.71
      1212.50
      460519.59
      120037.50
      433164.59
      113198.75
      UW
      CREFC
      39544.26
      2.87
      3.0355
      2.70
      2.8625
      F
      F
      03-31-2022
    
    false
    false
    4310000.00
    13620.80
    0.0367
    0.0001618
    13620.80
    0.00
    0.00
    4310000.00
    4310000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    05-12-2022
    06-13-2022
    MSBNA
    10-07-2020
    3950000.00
    120
    11-01-2030
    360
    0.0437
    0.0437
    3
    1
    12
    12-01-2020
    true
    1
    WL
    5
    0.00
    3950000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-30-2030
    
      OAK HAVEN ESTATES MHP
      415 NORTH EAST STREET
      Arlington
      TX
      76011
      Tarrant
      MH
      98
      98
      1960
      7470000.00
      MAI
      08-15-2020
      0.93
      0.95
      6
      12-01-2022
      N
      08-31-2020
      01-01-2022
      03-31-2022
      656047.78
      176820.00
      308724.07
      75156.30
      347323.70
      101663.70
      342423.70
      100438.70
      UW
      CREFC
      59130.36
      1.47
      1.7193
      1.45
      1.6985
      F
      F
    
    false
    false
    3918240.15
    19710.12
    0.0437
    0.0001618
    14744.56
    4965.56
    0.00
    3913274.59
    3913274.59
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38
    05-12-2022
    06-13-2022
    MSBNA
    09-02-2020
    3550000.00
    120
    10-01-2030
    0.0422
    0.0422
    3
    1
    120
    11-01-2020
    true
    1
    WL
    3
    12900.31
    3550000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    05-31-2030
    
      WALGREENS DELTONA, FL
      1700 NORTH NORMANDY BOULEVARD
      Deltona
      FL
      32725
      Volusia
      RT
      13361
      13361
      2006
      5500000.00
      MAI
      07-21-2020
      1
      1
      6
      12-01-2022
      N
      Walgreens
      13361
      04-30-2035
      07-31-2020
      01-01-2022
      03-31-2022
      346866.00
      75075.00
      42535.00
      750.75
      304331.00
      74324.25
      302327.00
      73823.25
      UW
      CREFC
      37972.68
      2.00
      1.9573
      1.99
      1.9441
      F
      F
      03-31-2022
    
    false
    false
    3550000.00
    12900.31
    0.0422
    0.0001618
    12900.31
    0.00
    0.00
    3550000.00
    3550000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    05-12-2022
    06-13-2022
    MSBNA
    11-02-2020
    3500000.00
    121
    12-01-2030
    0.0324
    0.0324
    3
    1
    121
    12-01-2020
    true
    1
    WL
    3
    0.00
    3500000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    11-30-2022
    08-31-2030
    08-31-2030
    
      WALGREENS AURORA
      18620 EAST ILIFF AVENUE
      Aurora
      CO
      80013
      Arapahoe
      RT
      14490
      14490
      2002
      7350000.00
      MAI
      09-13-2020
      100
      1
      6
      X
      Walgreens
      14490
      03-31-2025
      10-31-2020
      01-01-2021
      09-30-2021
      379528.00
      276093.00
      3795.28
      8282.79
      375732.75
      267810.21
      373559.25
      266179.71
      UW
      CREFC
      86310.00
      3.27
      3.1028
      3.25
      3.0839
      F
      F
      10-27-2021
    
    false
    false
    3500000.00
    9765.00
    0.0324
    0.0005368
    9765.00
    0.00
    0.00
    3500000.00
    3500000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    05-12-2022
    06-13-2022
    WFB
    11-03-2020
    3400000.00
    120
    11-11-2030
    0.03416
    0.03416
    3
    1
    120
    12-11-2020
    true
    1
    WL
    3
    0.00
    3400000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2030
    
      VILLA ROSE
      121, 131, 141, AND 145 SOUTH 200 EAST AND 262 EAST 100 SOUTH
      Provo
      UT
      84606
      Utah
      MF
      69
      69
      1973
      7400000.00
      MAI
      09-30-2020
      0.99
      0.99
      6
      12-11-2022
      N
      08-31-2020
      12-31-2020
      12-31-2021
      688135.00
      749417.00
      262156.88
      302595.51
      425978.46
      446821.49
      395687.46
      416530.49
      UW
      CREFC
      117757.13
      3.62
      3.7944
      3.36
      3.5371
      F
      F
    
    false
    false
    3400000.00
    10001.29
    0.03416
    0.0001618
    10001.29
    0.00
    0.00
    3400000.00
    3400000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    05-12-2022
    06-13-2022
    WFB
    11-04-2020
    3000000.00
    120
    11-11-2030
    0.03154
    0.03154
    3
    1
    120
    12-11-2020
    true
    1
    WL
    3
    0.00
    3000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-10-2022
    08-10-2030
    08-10-2030
    
      COMERICA BANK - DALLAS, TX
      5647 WEST LOVERS LANE
      Dallas
      TX
      75209
      Dallas
      RT
      4043
      4043
      2006
      5960000.00
      MAI
      09-18-2020
      1
      1
      6
      X
      Comerica
      4403
      08-31-2040
      01-01-2022
      03-31-2022
      307078.00
      75000.00
      5071.00
      750.00
      302007.00
      74250.00
      301603.00
      74149.00
      UW
      CREFC
      23654.99
      3.15
      3.1388
      3.14
      3.1346
      F
      F
      03-31-2022
    
    false
    false
    3000000.00
    8147.83
    0.03154
    0.0001618
    8147.83
    0.00
    0.00
    3000000.00
    3000000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  




(null)


	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 3, original file reflected one loan with Original Loan Amount of 80000000 however this is now split into Asset Number 3 and 3Awith Original Loan Amounts of 70000000 and 10000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 3.
	
	
		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)(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 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
		Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicer Wells Fargo Bank, NA represents Wells Fargo Bank, National Association.