Form 10-D BBCMS Mortgage Trust For: Jun 17
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: 333-257737-03
Central Index Key Number of issuing entity: 0001913593
BBCMS Mortgage Trust 2022-C15
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-257737
Central Index Key Number of depositor: 0001541480
Barclays Commercial Mortgage Securities LLC
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001549574
Barclays Capital Real Estate Inc.
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0000927971
Bank of Montreal
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001089877
KeyBank National Association
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001548405
Starwood Mortgage Capital LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001755531
Societe Generale Financial Corporation
(Exact name of sponsor as specified in its charter)
Daniel Vinson (212) 528-8224
(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)
38-4209801
38-4209802
38-7290305
(I.R.S. Employer Identification No.)
c/o Computershare Trust Company, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
A-1 |
|
|
X |
|
A-2 |
|
|
X |
|
A-3 |
|
|
X |
|
A-4 |
|
|
X |
|
A-5 |
|
|
X |
|
A-SB |
|
|
X |
|
X-A |
|
|
X |
|
X-B |
|
|
X |
|
A-S |
|
|
X |
|
B |
|
|
X |
|
C |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On June 17, 2022 a distribution was made to holders of the certificates issued by BBCMS Mortgage Trust 2022-C15.
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 Barclays Commercial Mortgage Securities LLC (the "Depositor") and held by BBCMS Mortgage Trust 2022-C15 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 18, 2022 to June 17, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on May 12, 2022. The CIK number for the Depositor is 0001541480.
Barclays Capital Real Estate Inc. filed its most recent Rule 15Ga-1 Form ABS-15G on May 12, 2022. The CIK number for Barclays Capital Real Estate Inc. is 0001549574.
Bank of Montreal filed its most recent Rule 15Ga-1 Form ABS-15G on February 11, 2022. The CIK number for Bank of Montreal is 0000927971.
KeyBank National Association filed its most recent Rule 15Ga-1 Form ABS-15G on February 2, 2022. The CIK number for KeyBank National Association is 0001089877.
Starwood Mortgage Capital LLC filed its most recent Rule 15Ga-1 Form ABS-15G on January 19, 2022. The CIK number for Starwood Mortgage Capital LLC is 0001548405.
Societe Generale Financial Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 14, 2022. The CIK number for Societe Generale Financial Corporation is 0001755531.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-257737-03 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-257737-03 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 9. Other Information.
Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for BBCMS Mortgage Trust 2022-C15, affirms the following amounts in the respective accounts:
Collection Account | ||
Prior Distribution Date |
05/17/2022 |
$5,477.79 |
Current Distribution Date |
06/17/2022 |
$11,504.26 |
REO Account | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
Computershare Trust Company, N.A., in its capacity as Certificate Administrator for BBCMS Mortgage Trust 2022-C15, affirms the following amounts in the respective accounts:
Distribution Account | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$6,555.92 |
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:
(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.
Barclays Commercial Mortgage Securities LLC
(Depositor)
/s/ Daniel Vinson
Daniel Vinson, Chief Executive Officer
Date: June 29, 2022
Distribution Date: |
06/17/22 |
BBCMS Mortgage Trust 2022-C15 |
Determination Date: |
06/13/22 |
|
Next Distribution Date: |
07/15/22 |
|
Record Date: |
05/31/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2022-C15 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2-3 |
Depositor |
Barclays Commercial Mortgage Securities LLC |
|
|
Certificate Factor Detail |
4 |
|
Attention: Daniel Vinson |
|
|
Certificate Interest Reconciliation Detail |
5 |
|
745 Seventh Avenue | New York, NY 10019 | United States |
|
|
|
|
Certificate Administrator |
Computershare Trust Company, N.A. |
|
|
Additional Information |
6 |
|
|
|
|
|
|
|
Corporate Trust Services (CMBS) |
|
|
Bond / Collateral Reconciliation - Cash Flows |
7 |
|
|
|
|
Bond / Collateral Reconciliation - Balances |
8 |
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
Current Mortgage Loan and Property Stratification |
9-13 |
Master Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
|
|
|
Association |
|
|
Mortgage Loan Detail (Part 1) |
14-16 |
|
Executive Vice President – Division Head |
|
|
Mortgage Loan Detail (Part 2) |
17-19 |
|
10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States |
|
|
Principal Prepayment Detail |
20 |
Special Servicer |
Rialto Capital Advisors, LLC |
|
|
Historical Detail |
21 |
|
Liat Heller |
|
|
Delinquency Loan Detail |
22 |
|
200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States |
|
|
|
|
Operating Advisor & Asset |
Pentalpha Surveillance LLC |
|
|
Collateral Stratification and Historical Detail |
23 |
Representations Reviewer |
|
|
|
Specially Serviced Loan Detail - Part 1 |
24 |
|
Attention: BBCMS 2022-C15 Transaction Manager |
|
|
Specially Serviced Loan Detail - Part 2 |
25 |
|
375 N. French Road, Suite 100 | Amherst, NY 14228 | United States |
|
|
Modified Loan Detail |
26 |
Trustee |
Wilmington Trust, National Association |
|
|
Historical Liquidated Loan Detail |
27 |
|
Attention: CMBS Trustee |
(302) 636-4140 |
|
|
|
|
1100 North Market Street | Wilmington, DE 19890 | United States |
|
|
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 |
05552FAW7 |
2.890000% |
12,900,000.00 |
12,744,692.33 |
142,654.69 |
30,693.47 |
0.00 |
0.00 |
173,348.16 |
12,602,037.64 |
30.01% |
30.00% |
A-2 |
05552FAX5 |
3.610000% |
75,600,000.00 |
75,600,000.00 |
0.00 |
227,430.00 |
0.00 |
0.00 |
227,430.00 |
75,600,000.00 |
30.01% |
30.00% |
A-3 |
05552FAY3 |
3.752000% |
87,800,000.00 |
87,800,000.00 |
0.00 |
274,521.33 |
0.00 |
0.00 |
274,521.33 |
87,800,000.00 |
30.01% |
30.00% |
A-4 |
05552FAZ0 |
3.524000% |
125,000,000.00 |
125,000,000.00 |
0.00 |
367,083.33 |
0.00 |
0.00 |
367,083.33 |
125,000,000.00 |
30.01% |
30.00% |
A-5 |
05552FBA4 |
3.662000% |
372,300,000.00 |
372,300,000.00 |
0.00 |
1,136,135.50 |
0.00 |
0.00 |
1,136,135.50 |
372,300,000.00 |
30.01% |
30.00% |
A-SB |
05552FBB2 |
3.684000% |
23,405,000.00 |
23,405,000.00 |
0.00 |
71,853.35 |
0.00 |
0.00 |
71,853.35 |
23,405,000.00 |
30.01% |
30.00% |
A-S |
05552FBE6 |
3.752000% |
94,593,000.00 |
94,593,000.00 |
0.00 |
295,760.78 |
0.00 |
0.00 |
295,760.78 |
94,593,000.00 |
20.51% |
20.50% |
B |
05552FBF3 |
3.752000% |
46,053,000.00 |
46,053,000.00 |
0.00 |
143,992.38 |
0.00 |
0.00 |
143,992.38 |
46,053,000.00 |
15.88% |
15.88% |
C |
05552FBG1 |
3.959121% |
42,318,000.00 |
42,318,000.00 |
0.00 |
139,618.41 |
0.00 |
0.00 |
139,618.41 |
42,318,000.00 |
11.63% |
11.63% |
D |
05552FAE7 |
2.500000% |
27,382,000.00 |
27,382,000.00 |
0.00 |
57,045.83 |
0.00 |
0.00 |
57,045.83 |
27,382,000.00 |
8.88% |
8.88% |
E |
05552FAG2 |
2.500000% |
19,914,000.00 |
19,914,000.00 |
0.00 |
41,487.50 |
0.00 |
0.00 |
41,487.50 |
19,914,000.00 |
6.88% |
6.88% |
F |
05552FAJ6 |
2.500000% |
22,404,000.00 |
22,404,000.00 |
0.00 |
46,675.00 |
0.00 |
0.00 |
46,675.00 |
22,404,000.00 |
4.63% |
4.63% |
G-RR |
05552FAL1 |
3.959121% |
9,957,000.00 |
9,957,000.00 |
0.00 |
32,850.81 |
0.00 |
0.00 |
32,850.81 |
9,957,000.00 |
3.63% |
3.63% |
H-RR* |
05552FAN7 |
3.959121% |
36,095,861.00 |
36,095,861.00 |
0.00 |
119,089.90 |
0.00 |
0.00 |
119,089.90 |
36,095,861.00 |
0.00% |
0.00% |
RR |
05552FAU1 |
3.959121% |
27,124,997.00 |
27,120,766.18 |
3,886.13 |
89,478.67 |
0.00 |
0.00 |
93,364.80 |
27,116,880.05 |
0.00% |
0.00% |
RR Interest |
N/A |
3.959121% |
8,454,915.00 |
8,453,596.25 |
1,211.32 |
27,890.68 |
0.00 |
0.00 |
29,102.00 |
8,452,384.93 |
0.00% |
0.00% |
R |
05552FAS6 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
S |
05552FAQ0 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
|
1,031,301,773.00 |
1,031,140,915.76 |
147,752.14 |
3,101,606.94 |
0.00 |
0.00 |
3,249,359.08 |
1,030,993,163.62 |
|
|
|
||||||||||||
|
||||||||||||
X-A |
05552FBC0 |
0.329557% |
697,005,000.00 |
696,849,692.33 |
0.00 |
191,376.63 |
0.00 |
0.00 |
191,376.63 |
696,707,037.64 |
|
|
X-B |
05552FBD8 |
0.159216% |
182,964,000.00 |
182,964,000.00 |
0.00 |
24,275.63 |
0.00 |
0.00 |
24,275.63 |
182,964,000.00 |
|
|
X-D |
05552FAA5 |
1.459121% |
47,296,000.00 |
47,296,000.00 |
0.00 |
57,508.83 |
0.00 |
0.00 |
57,508.83 |
47,296,000.00 |
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
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 |
05552FAC1 |
1.459121% |
22,404,000.00 |
22,404,000.00 |
0.00 |
27,241.79 |
0.00 |
0.00 |
27,241.79 |
22,404,000.00 |
|
Notional SubTotal |
|
949,669,000.00 |
949,513,692.33 |
0.00 |
300,402.88 |
0.00 |
0.00 |
300,402.88 |
949,371,037.64 |
|
|
|
|||||||||||
Deal Distribution Total |
|
|
|
147,752.14 |
3,402,009.82 |
0.00 |
0.00 |
3,549,761.96 |
|
|
|
|
|||||||||||
* |
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 |
05552FAW7 |
987.96064574 |
11.05850310 |
2.37933876 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
13.43784186 |
976.90214264 |
A-2 |
05552FAX5 |
1,000.00000000 |
0.00000000 |
3.00833333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.00833333 |
1,000.00000000 |
A-3 |
05552FAY3 |
1,000.00000000 |
0.00000000 |
3.12666663 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.12666663 |
1,000.00000000 |
A-4 |
05552FAZ0 |
1,000.00000000 |
0.00000000 |
2.93666664 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.93666664 |
1,000.00000000 |
A-5 |
05552FBA4 |
1,000.00000000 |
0.00000000 |
3.05166667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.05166667 |
1,000.00000000 |
A-SB |
05552FBB2 |
1,000.00000000 |
0.00000000 |
3.07000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.07000000 |
1,000.00000000 |
A-S |
05552FBE6 |
1,000.00000000 |
0.00000000 |
3.12666667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.12666667 |
1,000.00000000 |
B |
05552FBF3 |
1,000.00000000 |
0.00000000 |
3.12666667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.12666667 |
1,000.00000000 |
C |
05552FBG1 |
1,000.00000000 |
0.00000000 |
3.29926769 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.29926769 |
1,000.00000000 |
D |
05552FAE7 |
1,000.00000000 |
0.00000000 |
2.08333321 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333321 |
1,000.00000000 |
E |
05552FAG2 |
1,000.00000000 |
0.00000000 |
2.08333333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333333 |
1,000.00000000 |
F |
05552FAJ6 |
1,000.00000000 |
0.00000000 |
2.08333333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333333 |
1,000.00000000 |
G-RR |
05552FAL1 |
1,000.00000000 |
0.00000000 |
3.29926785 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.29926785 |
1,000.00000000 |
H-RR |
05552FAN7 |
1,000.00000000 |
0.00000000 |
3.29926747 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.29926747 |
1,000.00000000 |
RR |
05552FAU1 |
999.84402505 |
0.14326748 |
3.29875318 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.44202066 |
999.70075757 |
RR Interest |
N/A |
999.84402563 |
0.14326815 |
3.29875345 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.44202159 |
999.70075749 |
R |
05552FAS6 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
S |
05552FAQ0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
05552FBC0 |
999.77717854 |
0.00000000 |
0.27456995 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.27456995 |
999.57251044 |
X-B |
05552FBD8 |
1,000.00000000 |
0.00000000 |
0.13267982 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.13267982 |
1,000.00000000 |
X-D |
05552FAA5 |
1,000.00000000 |
0.00000000 |
1.21593433 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.21593433 |
1,000.00000000 |
X-F |
05552FAC1 |
1,000.00000000 |
0.00000000 |
1.21593421 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.21593421 |
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 |
30,693.47 |
0.00 |
30,693.47 |
0.00 |
0.00 |
0.00 |
30,693.47 |
0.00 |
|
A-2 |
05/01/22 - 05/30/22 |
30 |
0.00 |
227,430.00 |
0.00 |
227,430.00 |
0.00 |
0.00 |
0.00 |
227,430.00 |
0.00 |
|
A-3 |
05/01/22 - 05/30/22 |
30 |
0.00 |
274,521.33 |
0.00 |
274,521.33 |
0.00 |
0.00 |
0.00 |
274,521.33 |
0.00 |
|
A-4 |
05/01/22 - 05/30/22 |
30 |
0.00 |
367,083.33 |
0.00 |
367,083.33 |
0.00 |
0.00 |
0.00 |
367,083.33 |
0.00 |
|
A-5 |
05/01/22 - 05/30/22 |
30 |
0.00 |
1,136,135.50 |
0.00 |
1,136,135.50 |
0.00 |
0.00 |
0.00 |
1,136,135.50 |
0.00 |
|
A-SB |
05/01/22 - 05/30/22 |
30 |
0.00 |
71,853.35 |
0.00 |
71,853.35 |
0.00 |
0.00 |
0.00 |
71,853.35 |
0.00 |
|
X-A |
05/01/22 - 05/30/22 |
30 |
0.00 |
191,376.63 |
0.00 |
191,376.63 |
0.00 |
0.00 |
0.00 |
191,376.63 |
0.00 |
|
X-B |
05/01/22 - 05/30/22 |
30 |
0.00 |
24,275.63 |
0.00 |
24,275.63 |
0.00 |
0.00 |
0.00 |
24,275.63 |
0.00 |
|
X-D |
05/01/22 - 05/30/22 |
30 |
0.00 |
57,508.83 |
0.00 |
57,508.83 |
0.00 |
0.00 |
0.00 |
57,508.83 |
0.00 |
|
X-F |
05/01/22 - 05/30/22 |
30 |
0.00 |
27,241.79 |
0.00 |
27,241.79 |
0.00 |
0.00 |
0.00 |
27,241.79 |
0.00 |
|
A-S |
05/01/22 - 05/30/22 |
30 |
0.00 |
295,760.78 |
0.00 |
295,760.78 |
0.00 |
0.00 |
0.00 |
295,760.78 |
0.00 |
|
B |
05/01/22 - 05/30/22 |
30 |
0.00 |
143,992.38 |
0.00 |
143,992.38 |
0.00 |
0.00 |
0.00 |
143,992.38 |
0.00 |
|
C |
05/01/22 - 05/30/22 |
30 |
0.00 |
139,618.41 |
0.00 |
139,618.41 |
0.00 |
0.00 |
0.00 |
139,618.41 |
0.00 |
|
D |
05/01/22 - 05/30/22 |
30 |
0.00 |
57,045.83 |
0.00 |
57,045.83 |
0.00 |
0.00 |
0.00 |
57,045.83 |
0.00 |
|
E |
05/01/22 - 05/30/22 |
30 |
0.00 |
41,487.50 |
0.00 |
41,487.50 |
0.00 |
0.00 |
0.00 |
41,487.50 |
0.00 |
|
F |
05/01/22 - 05/30/22 |
30 |
0.00 |
46,675.00 |
0.00 |
46,675.00 |
0.00 |
0.00 |
0.00 |
46,675.00 |
0.00 |
|
G-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
32,850.81 |
0.00 |
32,850.81 |
0.00 |
0.00 |
0.00 |
32,850.81 |
0.00 |
|
H-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
119,089.90 |
0.00 |
119,089.90 |
0.00 |
0.00 |
0.00 |
119,089.90 |
0.00 |
|
RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
89,478.67 |
0.00 |
89,478.67 |
0.00 |
0.00 |
0.00 |
89,478.67 |
0.00 |
|
RR Interest |
05/01/22 - 05/30/22 |
30 |
0.00 |
27,890.68 |
0.00 |
27,890.68 |
0.00 |
0.00 |
0.00 |
27,890.68 |
0.00 |
|
Totals |
|
|
0.00 |
3,402,009.82 |
0.00 |
3,402,009.82 |
0.00 |
0.00 |
0.00 |
3,402,009.82 |
0.00 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 5 of 30 |
|
Additional Information |
|
Available Funds Summary |
|
|
Total Available Distribution Amount (1) |
3,549,761.96 |
|
VRR Available Funds |
122,466.79 |
|
Non-VRR Available Funds |
3,427,295.17 |
|
|
||
Non-VRR Principal Distribution Amount |
142,654.69 |
|
VRR Principal Distribution Amount |
5,097.45 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 6 of 30 |
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest |
|
Fees |
|
Interest Paid or Advanced |
3,418,750.97 |
Master Servicing Fee |
8,003.91 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
6,555.92 |
Interest Adjustments |
0.00 |
Trustee Fee |
290.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
443.96 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,180.94 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
266.38 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
3,418,750.97 |
Total Fees |
16,741.11 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
147,752.14 |
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 |
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
147,752.14 |
Total Expenses/Reimbursements |
0.00 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,402,009.82 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
147,752.14 |
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
Net SWAP Counterparty Payments Received |
0.00 |
Borrower Option Extension Fees |
0.00 |
|
|
Net SWAP Counterparty Payments Paid |
0.00 |
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
3,549,761.96 |
Total Funds Collected |
3,566,503.11 |
Total Funds Distributed |
3,566,503.07 |
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 7 of 30 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
1,031,140,916.23 |
1,031,140,916.23 |
Beginning Certificate Balance |
1,031,140,915.76 |
|
(-) Scheduled Principal Collections |
147,752.14 |
147,752.14 |
(-) Principal Distributions |
147,752.14 |
|
(-) 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 |
1,030,993,164.09 |
1,030,993,164.09 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
1,031,140,916.23 |
1,031,140,916.23 |
Ending Certificate Balance |
1,030,993,163.62 |
|
Ending Actual Collateral Balance |
1,031,027,161.01 |
1,031,027,161.01 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.47) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.47) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
3.96% |
|
|
|
|
|
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 8 of 30 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Scheduled Balance |
|
|
|
|
|
Debt Service Coverage Ratio¹ |
|
|
|
||
|
Scheduled |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Balance |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
4,999,999 or less |
13 |
38,930,114.85 |
3.78% |
117 |
4.2231 |
2.009338 |
1.59 or less |
10 |
191,086,464.86 |
18.53% |
117 |
4.5005 |
1.411779 |
5,000,000 to 9,999,999 |
15 |
102,415,985.30 |
9.93% |
116 |
3.8846 |
2.104175 |
1.60 to 1.69 |
2 |
15,930,928.79 |
1.55% |
115 |
3.9175 |
1.642379 |
|
10,000,000 to 19,999,999 |
13 |
173,390,599.08 |
16.82% |
109 |
4.1597 |
2.333684 |
1.70 to 1.79 |
2 |
22,651,204.01 |
2.20% |
116 |
4.3661 |
1.757153 |
|
20,000,000 to 29,999,999 |
10 |
234,756,464.86 |
22.77% |
105 |
4.1993 |
2.514252 |
1.80 to 1.89 |
6 |
53,000,000.00 |
5.14% |
117 |
4.0450 |
1.880000 |
|
30,000,000 to 39,999,999 |
4 |
126,500,000.00 |
12.27% |
99 |
3.5502 |
3.378379 |
1.90 to 1.99 |
5 |
42,498,174.00 |
4.12% |
117 |
4.6359 |
1.939199 |
|
|
40,000,000 or greater |
7 |
355,000,000.00 |
34.43% |
109 |
3.5242 |
2.815634 |
2.00 to 2.49 |
24 |
372,186,392.64 |
36.10% |
116 |
3.9503 |
2.223694 |
|
Totals |
62 |
1,030,993,164.09 |
100.00% |
108 |
3.8502 |
2.633883 |
2.50 to 2.99 |
4 |
44,789,999.79 |
4.34% |
90 |
3.5219 |
2.909672 |
|
|
|
|
|
|
|
|
3.00 to 3.99 |
4 |
65,750,000.00 |
6.38% |
101 |
4.3280 |
3.348342 |
|
|
|
|
|
|
|
|
4.00 or greater |
5 |
223,100,000.00 |
21.64% |
88 |
2.7982 |
4.570233 |
|
|
|
|
|
|
|
|
Totals |
62 |
1,030,993,164.09 |
100.00% |
108 |
3.8502 |
2.633883 |
(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. |
|
|
|
|
|||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 9 of 30 |
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
State³ |
|
|
|
|
|
State³ |
|
|
|
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
State |
|
|
|
WAM² |
WAC |
|
State |
|
|
|
WAM² |
WAC |
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Alabama |
2 |
8,994,869.90 |
0.87% |
115 |
3.6280 |
2.290000 |
South Carolina |
2 |
5,015,613.85 |
0.49% |
116 |
3.8937 |
2.391682 |
Arizona |
4 |
19,147,087.14 |
1.86% |
115 |
3.9445 |
2.239078 |
Texas |
8 |
49,634,682.22 |
4.81% |
117 |
4.2792 |
1.649517 |
Arkansas |
1 |
3,100,000.00 |
0.30% |
116 |
3.9350 |
2.330000 |
Virginia |
3 |
34,529,523.84 |
3.35% |
117 |
4.6667 |
1.446085 |
California |
7 |
152,839,006.95 |
14.82% |
90 |
2.8047 |
4.468921 |
Washington |
3 |
69,641,903.33 |
6.75% |
82 |
2.9971 |
3.988690 |
Colorado |
2 |
20,700,000.00 |
2.01% |
116 |
4.4151 |
2.214976 |
Washington, DC |
2 |
21,000,000.00 |
2.04% |
112 |
3.0025 |
2.870000 |
Connecticut |
1 |
4,180,000.00 |
0.41% |
117 |
4.3800 |
2.180000 |
Wisconsin |
1 |
24,750,000.00 |
2.40% |
117 |
4.2100 |
2.280000 |
Delaware |
14 |
59,999,999.99 |
5.82% |
116 |
3.6495 |
2.230000 |
Totals |
154 |
1,030,993,164.09 |
100.00% |
108 |
3.8502 |
2.633883 |
Florida |
9 |
48,527,926.58 |
4.71% |
116 |
4.3909 |
2.147519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Georgia |
8 |
2,289,539.19 |
0.22% |
113 |
3.7238 |
1.510000 |
|
|
|
|
|
|
|
Idaho |
1 |
12,140,385.48 |
1.18% |
114 |
3.7200 |
1.640000 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Illinois |
2 |
11,770,035.19 |
1.14% |
116 |
3.6406 |
2.238258 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Indiana |
8 |
2,568,507.84 |
0.25% |
113 |
3.7238 |
1.510000 |
Industrial |
16 |
93,771,204.00 |
9.10% |
117 |
4.0155 |
2.166467 |
Louisiana |
1 |
3,857,000.00 |
0.37% |
117 |
4.4350 |
1.910000 |
Lodging |
7 |
59,909,009.81 |
5.81% |
117 |
4.0991 |
3.128040 |
Maine |
3 |
37,374,104.51 |
3.63% |
117 |
3.4664 |
3.709967 |
Mixed Use |
4 |
17,318,619.27 |
1.68% |
113 |
4.1526 |
2.205124 |
Maryland |
2 |
24,022,596.10 |
2.33% |
117 |
4.3209 |
1.547574 |
Mobile Home Park |
2 |
30,419,036.40 |
2.95% |
118 |
4.5896 |
1.368732 |
Massachusetts |
2 |
4,250,605.93 |
0.41% |
115 |
3.6280 |
2.290000 |
Multi-Family |
40 |
119,749,999.98 |
11.62% |
116 |
4.1437 |
1.759046 |
Michigan |
17 |
41,518,556.84 |
4.03% |
93 |
3.8273 |
2.957451 |
Office |
26 |
419,971,040.00 |
40.73% |
99 |
3.5380 |
3.361166 |
Missouri |
1 |
3,486,425.05 |
0.34% |
115 |
3.6280 |
2.290000 |
Other |
5 |
5,344,560.00 |
0.52% |
79 |
3.7780 |
3.300000 |
Nevada |
9 |
73,505,146.95 |
7.13% |
101 |
4.1844 |
1.891939 |
Retail |
10 |
105,219,151.30 |
10.21% |
106 |
4.1386 |
2.106640 |
New Jersey |
1 |
50,000,000.00 |
4.85% |
115 |
4.2600 |
2.050000 |
Self Storage |
44 |
179,290,543.33 |
17.39% |
116 |
3.8940 |
2.139580 |
New York |
14 |
168,786,392.65 |
16.37% |
117 |
4.3205 |
2.230473 |
Totals |
154 |
1,030,993,164.09 |
100.00% |
108 |
3.8502 |
2.633883 |
North Carolina |
2 |
33,900,000.00 |
3.29% |
117 |
4.3029 |
1.497124 |
|
|
|
|
|
|
|
Ohio |
20 |
29,861,952.95 |
2.90% |
117 |
4.5429 |
2.091657 |
|
|
|
|
|
|
|
Oklahoma |
1 |
1,819,110.12 |
0.18% |
115 |
3.6280 |
2.290000 |
|
|
|
|
|
|
|
Pennsylvania |
3 |
7,782,191.49 |
0.75% |
115 |
3.6280 |
2.290000 |
|
|
|
|
|
|
|
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 30 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Note Rate |
|
|
|
|
|
Seasoning |
|
|
|
||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Note Rate |
|
|
|
WAM² |
WAC |
|
Seasoning |
|
|
|
WAM² |
WAC |
|
|
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
3.24999% or less |
6 |
213,600,000.00 |
20.72% |
86 |
2.7281 |
4.480215 |
12 months or less |
62 |
1,030,993,164.09 |
100.00% |
108 |
3.8502 |
2.633883 |
|
3.25000% to 3.74999% |
15 |
251,190,385.48 |
24.36% |
116 |
3.6062 |
2.435688 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
3.75000% to 3.99999% |
5 |
71,839,999.79 |
6.97% |
87 |
3.8894 |
2.675121 |
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.00000% to 4.24999% |
13 |
133,772,377.94 |
12.98% |
117 |
4.1244 |
2.108374 |
Totals |
62 |
1,030,993,164.09 |
100.00% |
108 |
3.8502 |
2.633883 |
|
4.25000% to 4.49999% |
14 |
201,920,775.55 |
19.59% |
116 |
4.3374 |
1.782531 |
|
|
|
|
|
|
|
|
4.50000% to 4.74999% |
3 |
34,477,008.17 |
3.34% |
118 |
4.6195 |
1.346222 |
|
|
|
|
|
|
|
|
4.75000% or greater |
6 |
124,192,617.16 |
12.05% |
117 |
4.9498 |
2.143071 |
|
|
|
|
|
|
|
|
Totals |
62 |
1,030,993,164.09 |
100.00% |
108 |
3.8502 |
2.633883 |
|
|
|
|
|
|
|
(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. |
|
|
|
|
|||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 30 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|
||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
80 months or less |
5 |
171,389,999.79 |
16.62% |
68 |
3.0117 |
4.392136 |
Interest Only |
44 |
750,207,000.00 |
72.77% |
106 |
3.6361 |
2.996709 |
81 months to 113 months |
4 |
31,000,000.00 |
3.01% |
112 |
3.2352 |
2.431290 |
355 months or less |
2 |
29,930,385.27 |
2.90% |
78 |
3.8448 |
2.436468 |
|
114 months to 117 months |
45 |
725,347,553.67 |
70.35% |
116 |
3.9583 |
2.349781 |
356 months or greater |
16 |
250,855,778.82 |
24.33% |
117 |
4.4912 |
1.572374 |
|
|
118 months or greater |
8 |
103,255,610.63 |
10.02% |
118 |
4.6670 |
1.772007 |
Totals |
62 |
1,030,993,164.09 |
100.00% |
108 |
3.8502 |
2.633883 |
|
Totals |
62 |
1,030,993,164.09 |
100.00% |
108 |
3.8502 |
2.633883 |
|
|
|
|
|
|
|
(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. |
|
|
|
|
|||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 12 of 30 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
|
|
Age of Most Recent NOI |
|
|
|
|
Remaining Stated Term (Fully Amortizing Loans) |
|
|||
|
Age of Most |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
WAM² |
WAC |
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Underwriter's Information |
62 |
1,030,993,164.09 |
100.00% |
108 |
3.8502 |
2.633883 |
|
|
|
None |
|
|
|
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
Totals |
62 |
1,030,993,164.09 |
100.00% |
108 |
3.8502 |
2.633883 |
|
|
|
|
|
(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. |
|
||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 13 of 30 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
1A-1-2 |
30320849 |
OF |
Bellevue |
WA |
Actual/360 |
2.952% |
165,230.00 |
0.00 |
0.00 |
N/A |
02/06/29 |
-- |
65,000,000.00 |
65,000,000.00 |
06/06/22 |
|
2A2 |
30320697 |
OF |
Los Angeles |
CA |
Actual/360 |
2.640% |
147,794.65 |
0.00 |
0.00 |
N/A |
12/06/31 |
-- |
65,000,000.00 |
65,000,000.00 |
06/06/22 |
|
3A5 |
30320850 |
OF |
San Jose |
CA |
Actual/360 |
2.494% |
75,181.46 |
0.00 |
0.00 |
12/06/26 |
04/06/32 |
-- |
35,000,000.00 |
35,000,000.00 |
06/06/22 |
|
3A6 |
30320851 |
|
|
|
Actual/360 |
2.494% |
59,285.95 |
0.00 |
0.00 |
12/06/26 |
04/06/32 |
-- |
27,600,000.00 |
27,600,000.00 |
06/06/22 |
|
4A1 |
30320791 |
IN |
New Castle |
DE |
Actual/360 |
3.650% |
188,557.50 |
0.00 |
0.00 |
N/A |
02/06/32 |
-- |
60,000,000.00 |
60,000,000.00 |
06/06/22 |
|
5A2 |
30320852 |
SS |
Various |
Various |
Actual/360 |
3.628% |
93,723.33 |
0.00 |
0.00 |
N/A |
01/01/32 |
-- |
30,000,000.00 |
30,000,000.00 |
06/01/22 |
|
5A3 |
30320853 |
|
|
|
Actual/360 |
3.628% |
62,482.22 |
0.00 |
0.00 |
N/A |
01/01/32 |
-- |
20,000,000.00 |
20,000,000.00 |
06/01/22 |
|
5A5 |
30320854 |
|
|
|
Actual/360 |
3.628% |
21,868.78 |
0.00 |
0.00 |
N/A |
01/01/32 |
-- |
7,000,000.00 |
7,000,000.00 |
06/01/22 |
|
6A1 |
30320809 |
MF |
Brooklyn |
NY |
Actual/360 |
4.045% |
1,741.60 |
0.00 |
0.00 |
N/A |
03/06/32 |
-- |
500,000.00 |
500,000.00 |
06/06/22 |
|
6A10 |
30508677 |
|
|
|
Actual/360 |
4.045% |
1,741.60 |
0.00 |
0.00 |
N/A |
03/06/32 |
-- |
500,000.00 |
500,000.00 |
06/06/22 |
|
6A2 |
30508673 |
|
|
|
Actual/360 |
4.045% |
139,327.78 |
0.00 |
0.00 |
N/A |
03/06/32 |
-- |
40,000,000.00 |
40,000,000.00 |
06/06/22 |
|
6A4 |
30508674 |
|
|
|
Actual/360 |
4.045% |
34,831.94 |
0.00 |
0.00 |
N/A |
03/06/32 |
-- |
10,000,000.00 |
10,000,000.00 |
06/06/22 |
|
6A6 |
30508675 |
|
|
|
Actual/360 |
4.045% |
5,224.79 |
0.00 |
0.00 |
N/A |
03/06/32 |
-- |
1,500,000.00 |
1,500,000.00 |
06/06/22 |
|
6A8 |
30508676 |
|
|
|
Actual/360 |
4.045% |
1,741.60 |
0.00 |
0.00 |
N/A |
03/06/32 |
-- |
500,000.00 |
500,000.00 |
06/06/22 |
|
7A2 |
30320856 |
OF |
Newark |
NJ |
Actual/360 |
4.260% |
165,075.00 |
0.00 |
0.00 |
N/A |
01/06/32 |
-- |
45,000,000.00 |
45,000,000.00 |
06/06/22 |
|
7A5 |
30320859 |
|
|
|
Actual/360 |
4.260% |
18,341.67 |
0.00 |
0.00 |
N/A |
01/06/32 |
-- |
5,000,000.00 |
5,000,000.00 |
06/06/22 |
|
8A1 |
30320860 |
SS |
Various |
Various |
Actual/360 |
3.628% |
124,964.44 |
0.00 |
0.00 |
N/A |
01/01/32 |
-- |
40,000,000.00 |
40,000,000.00 |
06/01/22 |
|
8A4 |
30320861 |
|
|
|
Actual/360 |
3.628% |
18,744.67 |
0.00 |
0.00 |
N/A |
01/01/32 |
-- |
6,000,000.00 |
6,000,000.00 |
06/01/22 |
|
9A3 |
30508380 |
OF |
Las Vegas |
NV |
Actual/360 |
4.250% |
146,388.89 |
0.00 |
0.00 |
N/A |
01/06/32 |
-- |
40,000,000.00 |
40,000,000.00 |
06/06/22 |
|
10A3 |
30320862 |
OF |
New York |
NY |
Actual/360 |
4.910% |
84,561.11 |
0.00 |
0.00 |
N/A |
02/06/32 |
-- |
20,000,000.00 |
20,000,000.00 |
06/06/22 |
|
10A5 |
30320863 |
|
|
|
Actual/360 |
4.910% |
58,769.97 |
0.00 |
0.00 |
N/A |
02/06/32 |
-- |
13,900,000.00 |
13,900,000.00 |
06/06/22 |
|
11 |
30320864 |
MF |
Newport News |
VA |
Actual/360 |
4.785% |
127,732.92 |
0.00 |
0.00 |
N/A |
03/05/32 |
-- |
31,000,000.00 |
31,000,000.00 |
06/05/22 |
|
12 |
30320865 |
LO |
Portland |
ME |
Actual/360 |
3.430% |
90,085.14 |
0.00 |
0.00 |
N/A |
03/01/32 |
-- |
30,500,000.00 |
30,500,000.00 |
06/01/22 |
|
13A-2-2 |
30508639 |
Various Detroit |
MI |
Actual/360 |
3.778% |
84,585.22 |
0.00 |
0.00 |
N/A |
01/01/29 |
-- |
26,000,000.00 |
26,000,000.00 |
06/01/22 |
|
|
14 |
30320866 |
MH |
Houston |
TX |
Actual/360 |
4.640% |
103,751.09 |
30,158.69 |
0.00 |
N/A |
04/01/32 |
-- |
25,966,623.55 |
25,936,464.86 |
06/01/22 |
|
15 |
30508596 |
OF |
Syracuse |
NY |
Actual/360 |
5.020% |
108,069.44 |
0.00 |
0.00 |
N/A |
03/06/32 |
-- |
25,000,000.00 |
25,000,000.00 |
06/06/22 |
|
16 |
30320867 |
RT |
Green Bay |
WI |
Actual/360 |
4.210% |
89,725.63 |
0.00 |
0.00 |
N/A |
03/01/32 |
-- |
24,750,000.00 |
24,750,000.00 |
06/01/22 |
|
17 |
30508682 |
RT |
Monroe |
NC |
Actual/360 |
4.430% |
92,125.54 |
0.00 |
0.00 |
N/A |
04/06/32 |
-- |
24,150,000.00 |
24,150,000.00 |
06/06/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 14 of 30 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
18A6 |
30320868 |
OF |
Washington |
DC |
Actual/360 |
3.002% |
28,440.35 |
0.00 |
0.00 |
N/A |
10/01/31 |
-- |
11,000,000.00 |
11,000,000.00 |
06/01/22 |
|
18A7 |
30320869 |
|
|
|
Actual/360 |
3.002% |
25,854.86 |
0.00 |
0.00 |
N/A |
10/01/31 |
-- |
10,000,000.00 |
10,000,000.00 |
06/01/22 |
|
19 |
30508694 |
IN |
Cincinnati |
OH |
Actual/360 |
4.800% |
86,056.00 |
0.00 |
0.00 |
N/A |
04/06/32 |
-- |
20,820,000.00 |
20,820,000.00 |
06/06/22 |
|
20 |
30320870 |
SS |
Columbia |
MD |
Actual/360 |
4.440% |
78,378.33 |
0.00 |
0.00 |
N/A |
03/01/32 |
-- |
20,500,000.00 |
20,500,000.00 |
06/01/22 |
|
21A2 |
30320871 |
RT |
Reno |
NV |
Actual/360 |
3.930% |
60,319.38 |
33,996.92 |
0.00 |
N/A |
12/01/26 |
-- |
17,823,996.71 |
17,789,999.79 |
05/01/22 |
|
22A2 |
30320822 |
LO |
Various |
NY |
Actual/360 |
4.170% |
57,299.13 |
20,663.72 |
0.00 |
N/A |
03/06/32 |
-- |
15,957,056.36 |
15,936,392.64 |
06/06/22 |
|
23 |
30320872 |
OF |
Fort Myers |
FL |
Actual/360 |
4.169% |
55,644.57 |
0.00 |
0.00 |
N/A |
01/06/32 |
-- |
15,500,000.00 |
15,500,000.00 |
06/06/22 |
|
24 |
30320873 |
SS |
Denver |
CO |
Actual/360 |
4.447% |
59,355.10 |
0.00 |
0.00 |
N/A |
02/06/32 |
-- |
15,500,000.00 |
15,500,000.00 |
06/06/22 |
|
25A2 |
30320874 |
Various Various |
NY |
Actual/360 |
3.960% |
51,832.00 |
0.00 |
0.00 |
N/A |
02/06/32 |
-- |
15,200,000.00 |
15,200,000.00 |
06/06/22 |
|
|
26 |
30508715 |
LO |
Bradenton |
FL |
Actual/360 |
5.530% |
64,216.28 |
12,689.53 |
0.00 |
N/A |
04/06/32 |
-- |
13,485,306.69 |
13,472,617.16 |
06/06/22 |
|
27 |
30320875 |
IN |
Las Vegas |
NV |
Actual/360 |
4.450% |
49,688.82 |
15,794.62 |
0.00 |
N/A |
03/06/32 |
-- |
12,966,998.63 |
12,951,204.01 |
06/06/22 |
|
28 |
30320876 |
RT |
Boise |
ID |
Actual/360 |
3.720% |
38,946.01 |
17,577.32 |
0.00 |
N/A |
12/06/31 |
-- |
12,157,962.80 |
12,140,385.48 |
06/06/22 |
|
29A10 |
30320878 |
MF |
Various |
Various |
Actual/360 |
3.724% |
16,033.07 |
0.00 |
0.00 |
N/A |
11/06/31 |
-- |
5,000,000.00 |
5,000,000.00 |
06/06/22 |
|
29A8 |
30320877 |
|
|
|
Actual/360 |
3.724% |
16,033.07 |
0.00 |
0.00 |
N/A |
11/06/31 |
-- |
5,000,000.00 |
5,000,000.00 |
06/06/22 |
|
30 |
30320879 |
OF |
Irvine |
CA |
Actual/360 |
4.210% |
36,252.78 |
0.00 |
0.00 |
N/A |
03/01/32 |
-- |
10,000,000.00 |
10,000,000.00 |
06/01/22 |
|
31 |
30320880 |
SS |
Statesville |
NC |
Actual/360 |
3.988% |
33,482.58 |
0.00 |
0.00 |
N/A |
01/06/32 |
-- |
9,750,000.00 |
9,750,000.00 |
06/06/22 |
|
32 |
30320881 |
SS |
Balch Springs |
TX |
Actual/360 |
4.254% |
35,532.72 |
0.00 |
0.00 |
N/A |
01/06/32 |
-- |
9,700,000.00 |
9,700,000.00 |
06/06/22 |
|
33 |
30320882 |
OF |
Westmont |
IL |
Actual/360 |
3.645% |
27,307.13 |
0.00 |
0.00 |
N/A |
03/06/32 |
-- |
8,700,000.00 |
8,700,000.00 |
05/06/22 |
|
34 |
30320883 |
MF |
Brooklyn |
NY |
Actual/360 |
3.560% |
25,536.08 |
0.00 |
0.00 |
N/A |
02/01/32 |
-- |
8,330,000.00 |
8,330,000.00 |
06/01/22 |
|
35 |
30320884 |
MF |
Brooklyn |
NY |
Actual/360 |
3.500% |
24,713.89 |
0.00 |
0.00 |
N/A |
02/01/32 |
-- |
8,200,000.00 |
8,200,000.00 |
06/01/22 |
|
36 |
30320885 |
MU |
Glendale |
AZ |
Actual/360 |
4.436% |
28,649.17 |
0.00 |
0.00 |
N/A |
02/06/32 |
-- |
7,500,000.00 |
7,500,000.00 |
06/06/22 |
|
37 |
30320886 |
SS |
Bartow |
FL |
Actual/360 |
4.130% |
21,338.33 |
0.00 |
0.00 |
N/A |
04/01/32 |
-- |
6,000,000.00 |
6,000,000.00 |
06/01/22 |
|
38 |
30320887 |
SS |
Monroe |
MI |
Actual/360 |
3.400% |
17,127.50 |
0.00 |
0.00 |
N/A |
01/06/32 |
-- |
5,850,000.00 |
5,850,000.00 |
06/06/22 |
|
39 |
30320888 |
SS |
Grand Junction |
CO |
Actual/360 |
4.320% |
19,344.00 |
0.00 |
0.00 |
N/A |
03/01/32 |
-- |
5,200,000.00 |
5,200,000.00 |
06/01/22 |
|
40 |
30320889 |
RT |
Gaylord |
MI |
Actual/360 |
4.150% |
18,556.71 |
6,720.66 |
0.00 |
N/A |
04/01/32 |
-- |
5,192,705.96 |
5,185,985.30 |
06/01/22 |
|
41 |
30320890 |
MF |
Brooklyn |
NY |
Actual/360 |
4.563% |
18,663.94 |
0.00 |
0.00 |
N/A |
02/06/32 |
-- |
4,750,000.00 |
4,750,000.00 |
06/06/22 |
|
42 |
30320891 |
MH |
Port Huron |
MI |
Actual/360 |
4.298% |
16,611.17 |
5,652.76 |
0.00 |
N/A |
03/06/32 |
-- |
4,488,224.30 |
4,482,571.54 |
06/06/22 |
|
43 |
30320892 |
MF |
Brooklyn |
NY |
Actual/360 |
3.630% |
13,972.48 |
0.00 |
0.00 |
N/A |
02/01/32 |
-- |
4,470,000.00 |
4,470,000.00 |
06/01/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 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 |
|
||
44 |
30320893 |
RT |
Waterbury |
CT |
Actual/360 |
4.380% |
15,765.57 |
0.00 |
0.00 |
|
N/A |
03/06/32 |
-- |
4,180,000.00 |
4,180,000.00 |
06/06/22 |
|
45 |
30320894 |
OF |
Orange |
OH |
Actual/360 |
4.250% |
14,272.92 |
0.00 |
0.00 |
|
N/A |
04/01/32 |
-- |
3,900,000.00 |
3,900,000.00 |
06/01/22 |
|
46 |
30320895 |
RT |
Port Allen |
LA |
Actual/360 |
4.435% |
14,729.99 |
0.00 |
0.00 |
|
N/A |
03/06/32 |
-- |
3,857,000.00 |
3,857,000.00 |
06/06/22 |
|
47 |
30320896 |
SS |
Calexico |
CA |
Actual/360 |
4.550% |
14,869.18 |
4,497.92 |
0.00 |
|
N/A |
04/01/32 |
-- |
3,795,041.23 |
3,790,543.31 |
06/01/22 |
|
48 |
30320897 |
RT |
Murrells Inlet |
SC |
Actual/360 |
4.020% |
11,769.67 |
0.00 |
0.00 |
|
N/A |
02/06/32 |
-- |
3,400,000.00 |
3,400,000.00 |
06/06/22 |
|
49 |
30320898 |
RT |
Fayetteville |
AR |
Actual/360 |
3.935% |
10,504.26 |
0.00 |
0.00 |
|
N/A |
02/06/32 |
-- |
3,100,000.00 |
3,100,000.00 |
06/06/22 |
|
Totals |
|
|
|
|
|
|
3,418,750.97 |
147,752.14 |
0.00 |
|
|
|
|
1,031,140,916.23 |
1,030,993,164.09 |
|
|
|
|||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
Page 16 of 30 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
||||
|
||||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
|||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
|
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
1A-1-2 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A2 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3A5 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3A6 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4A1 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5A2 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5A3 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5A5 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A1 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A10 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A2 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A4 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A6 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A8 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7A2 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7A5 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8A1 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8A4 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9A3 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10A3 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10A5 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13A-2-2 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 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 |
|
18A6 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18A7 |
0.00 |
0.00 |
-- |
-- |
-- |
|
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 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21A2 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
94,258.74 |
94,258.74 |
0.00 |
0.00 |
|
|
22A2 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25A2 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
100,763.69 |
0.00 |
|
|
27 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29A10 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29A8 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
27,288.40 |
27,288.40 |
0.00 |
0.00 |
|
|
34 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
39 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
42 |
0.00 |
0.00 |
-- |
-- |
-- |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
43 |
0.00 |
0.00 |
-- |
-- |
-- |
|
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 |
|
44 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
45 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
46 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
47 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
48 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
49 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
0.00 |
0.00 |
|
|
|
0.00 |
0.00 |
121,547.14 |
121,547.14 |
100,763.69 |
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 |
3.850194% |
3.831341% |
108 |
||
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 |
3.850262% |
3.831408% |
109 |
||
Note: 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 |
||
21A2 |
30320871 |
05/01/22 |
0 |
B |
|
94,258.74 |
94,258.74 |
|
0.00 |
17,823,996.71 |
|
|
|
|
|
|
33 |
30320882 |
05/06/22 |
0 |
B |
|
27,288.40 |
27,288.40 |
|
0.00 |
8,700,000.00 |
|
|
|
|
|
|
Totals |
|
|
|
|
|
121,547.14 |
121,547.14 |
|
0.00 |
26,523,996.71 |
|
|
|
|
|
|
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 |
17,790,000 |
17,790,000 |
0 |
|
|
0 |
|
|
> 60 Months |
|
1,013,203,164 |
1,013,203,164 |
0 |
|
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
|
REO/Foreclosure |
|
|
||||||||
Jun-22 |
1,030,993,164 |
1,030,993,164 |
0 |
0 |
0 |
|
0 |
|
May-22 |
1,031,140,916 |
1,031,140,916 |
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 |
|
|
None |
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 30 of 30 |
Prospectus Loan ID 1 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 12-10-2021 65000000.00000000 86 02-06-2029 0 .02952000 .02952000 3 1 86 01-06-2022 true 1 A1 3 165230.00000000 65000000.00000000 1 2 2 0 true true true false false 01-05-2024 08-05-2028 08-05-2028 .00000000 .00000000 Summit 1, 2, 3 355 110th Avenue NE 10885 NE 4th Street, 320 108th Ave NE Bellevue WA 98004 King OF 533086 533086 2002 500000000.00000000 MAI 11-01-2021 500000000.00000000 11-01-2021 MAI .96900000 6 05-06-2024 N Amazon.com Services, Inc. 374220 08-31-2036 Puget Sound Energy, Inc. 223820 10-31-2028 WeWork 133059 03-31-2032 UW CREFC F 01-01-2022 Summit 3 320 108th Avenue Northeast Bellevue WA 98004 King OF 374220 374220 2021 395500000.00000000 MAI 11-01-2021 395500000.00000000 11-01-2021 MAI 1.00000000 6 05-06-2024 N Amazon.com Services, Inc. 374220 08-31-2036 UW CREFC F 01-01-2022 false false 65000000.00000000 165230.00000000 .02952000 .00036090 165230.00000000 .00000000 .00000000 65000000.00000000 65000000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 2 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 11-24-2021 65000000.00000000 120 12-06-2031 0 .02640500 .02640500 3 1 120 01-06-2022 true 1 PP 3 147794.65000000 65000000.00000000 1 1 1 5 true true true false false 07-05-2022 07-05-2031 07-05-2031 .00000000 .00000000 1888 Century Park East 1888 Century Park East Los Angeles CA 90067 Los Angeles OF 502510 502510 1970 2016 478000000.00000000 MAI 10-26-2021 478000000.00000000 10-26-2021 MAI .91600000 6 03-06-2024 N First Republic Bank 107894 11-30-2030 Sullivan and Cromwell LLP 51822 Horizon Media, Inc. 49138 06-30-2027 10-31-2021 35705426.00000000 11539757.00000000 24165669.00000000 23311402.00000000 UW CREFC 4.51000000 4.35000000 F F 11-16-2021 false false 65000000.00000000 147794.65000000 .02640500 .00012340 147794.65000000 .00000000 .00000000 65000000.00000000 65000000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 3 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 12-01-2021 62600000.00000000 60 04-06-2032 0 .02494500 .02494500 3 1 60 01-06-2022 true 1 A1 7 134467.41000000 62600000.00000000 1 1 1 0 true true true false false 05-05-2024 08-05-2026 08-05-2026 .00000000 .00000000 Coleman Highline Phase Iv 1189, 1193, 1199 Coleman Avenue San Jose CA 95110 Santa Clara OF 657934 657934 2021 790000000.00000000 MAI 11-08-2021 790000000.00000000 11-08-2021 MAI 1.00000000 6 05-06-2024 N Oath Holdings Inc. 657934 04-30-2037 48187868.00000000 13726489.00000000 34461379.00000000 34329793.00000000 UW CREFC 5.56000000 5.54000000 F F 12-01-2021 false false 62600000.00000000 134467.41000000 .02494500 .00023090 134467.41000000 .00000000 .00000000 62600000.00000000 62600000.00000000 06-06-2022 12-06-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 4 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 01-28-2022 60000000.00000000 120 02-06-2032 0 .03649500 .03649500 3 1 120 03-06-2022 true 1 PP 3 188557.50000000 60000000.00000000 1 14 14 0 true true false false false 11-05-2031 .00000000 .00000000 350 Anchor Mill Road 350 Anchor Mill Road New Castle DE 19804 New Castle WH 421291 421291 2007 40750000.00000000 MAI 01-05-2022 40750000.00000000 01-05-2022 MAI .99800000 6 05-06-2024 N Best Warehousing and Transportation 216664 04-30-2025 Hermann Warehouse Corp. 203892 04-30-2024 11-30-2021 2834599.00000000 602290.00000000 2232309.00000000 2124850.00000000 UW CREFC F 01-01-2022 301 Anchor Mill Road 301 Anchor Mill Road New Castle DE 19804 New Castle WH 335046 335046 2002 32950000.00000000 MAI 01-05-2022 32950000.00000000 01-05-2022 MAI 1.00000000 6 05-06-2024 N Tire Rack, Inc 335046 06-30-2027 11-30-2021 2103763.00000000 506670.00000000 1597093.00000000 1511632.00000000 UW CREFC F 03-06-2022 400 Ships Landing Way 400 Ships Landing Way New Castle DE 19804 New Castle WH 235000 235000 1996 23550000.00000000 MAI 01-05-2022 23550000.00000000 01-05-2022 MAI 1.00000000 6 05-06-2024 N Zenith Products Corp 235000 03-31-2027 11-30-2021 1824640.00000000 382728.00000000 1441912.00000000 1381970.00000000 UW CREFC F 03-06-2022 800 Ships Landing Way 800 Ships Landing Way New Castle DE 19804 New Castle WH 226200 226200 2002 23000000.00000000 MAI 01-05-2022 23000000.00000000 01-05-2022 MAI 1.00000000 6 05-06-2024 N CEVA Logistics US Inc 125000 06-30-2023 The Hibbert Company 101200 01-31-2028 11-30-2021 1634997.00000000 393303.00000000 1241694.00000000 1183996.00000000 UW CREFC F 01-01-2022 6 Dock View Drive 6 Dock View Drive New Castle DE 19804 New Castle WH 201079 201079 2000 19700000.00000000 MAI 01-05-2022 19700000.00000000 01-05-2022 MAI 1.00000000 6 05-06-2024 N Iron Mountain 134240 02-28-2026 Zenith Products Corp 41839 07-31-2023 Staples 25000 02-28-2025 11-30-2021 1502158.00000000 300131.00000000 1202027.00000000 1150737.00000000 UW CREFC F 01-01-2022 501 Ships Landing Way 501 Ships Landing Way New Castle DE 19804 New Castle WH 159630 159630 1998 14600000.00000000 MAI 01-05-2022 14600000.00000000 01-05-2022 MAI 1.00000000 6 05-06-2024 N Choctaw-Kaul Distribution Co 104268 08-31-2027 NCC Vo-Tech School 34823 10-31-2026 Anchor Plastics 20539 07-31-2022 11-30-2021 1180685.00000000 339191.00000000 841494.00000000 800777.00000000 UW CREFC F 01-01-2022 250 Anchor Mill Road 250 Anchor Mill Road New Castle DE 19804 New Castle WH 106800 106800 2004 12550000.00000000 MAI 01-05-2022 12550000.00000000 01-05-2022 MAI 1.00000000 6 05-06-2024 N Iron Mountain 63600 03-31-2025 PODS of Philadelphia, LLC 43200 12-31-2022 11-30-2021 903310.00000000 195204.00000000 708106.00000000 680864.00000000 UW CREFC F 01-01-2022 10 Dock View Drive 10 Dock View Drive New Castle DE 19804 New Castle WH 100630 100630 2018 10300000.00000000 MAI 01-05-2022 10300000.00000000 01-05-2022 MAI 1.00000000 6 05-06-2024 N Mayflower Laundry 34000 10-31-2028 Trinity International Industries, LLC 33457 01-31-2025 Hibbert Group 33173 12-31-2021 11-30-2021 709875.00000000 158895.00000000 550979.00000000 525311.00000000 UW CREFC F 01-01-2022 7-23 Harbor View Drive 7-23 Harbor View Drive New Castle DE 19804 New Castle WH 68067 68067 1999 9300000.00000000 MAI 01-05-2022 9300000.00000000 01-05-2022 MAI 1.00000000 6 05-06-2024 N Southern Wine and Spirits of Delaware 33800 09-30-2022 Carlyle Cocoa 19467 08-31-2024 Hatzel Buehler, Inc. 14800 01-07-2027 11-30-2021 680137.00000000 122834.00000000 557302.00000000 539940.00000000 UW CREFC F 01-01-2022 200 Anchor Mill Road 200 Anchor Mill Road New Castle DE 19804 New Castle WH 101182 101182 2007 10200000.00000000 MAI 01-05-2022 10200000.00000000 01-05-2022 MAI 1.00000000 6 05-06-2024 N Ferguson Enterprises, Inc 61000 06-30-2025 Art Guild, Inc. 40182 09-30-2024 11-30-2021 651534.00000000 170813.00000000 480721.00000000 454912.00000000 UW CREFC F 01-01-2022 300 Anchor Mill Road 300 Anchor Mill Road New Castle DE 19804 New Castle WH 83850 83850 1960 8850000.00000000 MAI 01-05-2022 8850000.00000000 01-05-2022 MAI 1.00000000 6 05-06-2024 N Speakman Co 83850 05-31-2026 11-30-2021 610728.00000000 150105.00000000 460624.00000000 439236.00000000 UW CREFC F 03-06-2022 27-55 Harbor View Drive 27-55 Harbor View Drive New Castle DE 19804 New Castle WH 68453 68453 1990 9050000.00000000 MAI 01-05-2022 9050000.00000000 01-05-2022 MAI .86000000 6 05-06-2024 N Nat'l Roll Kote 34837 12-31-2021 Carlyle Cocoa 24016 08-31-2024 11-30-2021 557313.00000000 119676.00000000 437637.00000000 420176.00000000 UW CREFC F 01-01-2022 100 Ships Landing Way 100 Ships Landing Way New Castle DE 19804 New Castle WH 44800 44800 2001 4700000.00000000 MAI 01-05-2022 4700000.00000000 01-05-2022 MAI 1.00000000 6 05-06-2024 N Timken Co 44800 11-30-2027 11-30-2021 339645.00000000 86576.00000000 253069.00000000 241641.00000000 UW CREFC F 03-06-2022 600 Ships Landing Way 600 Ships Landing Way New Castle DE 19804 New Castle WH 27989 27989 2004 4750000.00000000 MAI 01-05-2022 4750000.00000000 01-05-2022 MAI .00000000 6 05-06-2024 N 11-30-2021 .00000000 53808.00000000 -53808.00000000 -60947.00000000 UW CREFC F 01-01-2022 false false 60000000.00000000 188557.50000000 .03649500 .00012340 188557.50000000 .00000000 .00000000 60000000.00000000 60000000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 5 1 05-12-2022 06-13-2022 KeyBank National Association 12-16-2021 57000000.00000000 120 01-01-2032 0 .03628000 .03628000 3 1 120 02-01-2022 true 1 PP 3 178074.33000000 57000000.00000000 1 19 19 0 true true true false false 02-29-2024 10-31-2031 10-31-2031 .00000000 .00000000 Crestwood Boulevard 2300 Crestwood Boulevard 509 25th Street South Irondale AL 35210 Jefferson SS 128046 128046 1954 2021 27200000.00000000 MAI 11-24-2021 27200000.00000000 11-24-2021 MAI .82700000 6 X 10-31-2021 1588764.00000000 469663.00000000 1119101.00000000 1104601.00000000 UW CREFC F Hallmark Drive 2080 Hallmark Drive Sacramento CA 95825 Sacramento SS 72706 72706 1974 20670000.00000000 MAI 11-17-2021 20670000.00000000 11-17-2021 MAI .95500000 6 X 10-31-2021 1475999.00000000 584454.00000000 891545.00000000 880311.00000000 UW CREFC F Gray Road 50 Gray Road Falmouth ME 4105 Cumberland SS 65125 65125 2015 11700000.00000000 MAI 11-05-2021 11700000.00000000 11-05-2021 MAI .93200000 6 X 10-31-2021 959134.00000000 309113.00000000 650021.00000000 643508.00000000 UW CREFC F Marconi Avenue 4111 Marconi Avenue Sacramento CA 95821 Sacramento SS 51739 51739 1964 2014 16390000.00000000 MAI 11-17-2021 16390000.00000000 11-17-2021 MAI .97400000 6 X 10-31-2021 1116024.00000000 471788.00000000 644237.00000000 634403.00000000 UW CREFC F Ocean Gateway 11906 Ocean Gateway Ocean City MD 21842 Worcester SS 63650 63650 1988 11620000.00000000 MAI 11-15-2021 11620000.00000000 11-15-2021 MAI .93000000 6 X 10-31-2021 856474.00000000 238666.00000000 617808.00000000 606685.00000000 UW CREFC F Amity Road 420 Amity Road Harrisburg PA 17111 Dauphin SS 58432 58432 1972 2008 12750000.00000000 MAI 11-05-2021 12750000.00000000 11-05-2021 MAI .95000000 6 X 10-31-2021 942878.00000000 341577.00000000 601301.00000000 587038.00000000 UW CREFC F Gladstell Road 810 Gladstell Road Conroe TX 77304 Montgomery SS 66575 66575 1997 10600000.00000000 MAI 11-04-2021 10600000.00000000 11-04-2021 MAI .89400000 6 X 10-31-2021 955908.00000000 347483.00000000 608425.00000000 594208.00000000 UW CREFC F US Route One 430 US Route 1 Falmouth ME 4105 Cumberland SS 46925 46925 2016 9650000.00000000 MAI 11-05-2021 9650000.00000000 11-05-2021 MAI .93900000 6 X 10-31-2021 816556.00000000 265894.00000000 550662.00000000 545962.00000000 UW CREFC F Farm to Market 1093 23110 Farm to Market 1093 Richmond TX 77406 Fort Bend SS 74606 74606 2002 9800000.00000000 MAI 11-17-2021 9800000.00000000 11-17-2021 MAI .95200000 6 X 10-31-2021 925808.00000000 383041.00000000 542767.00000000 535017.00000000 UW CREFC F Meade Avenue 3333 Meade Avenue Las Vegas NV 89102 Clark SS 57274 57274 1978 13080000.00000000 MAI 11-10-2021 13080000.00000000 11-10-2021 MAI .91600000 6 X 10-31-2021 725924.00000000 238807.00000000 487117.00000000 473569.00000000 UW CREFC F Camp Horne 180 Camp Horne Road Pittsburgh PA 15202 Allegheny SS 52194 52194 2003 9470000.00000000 MAI 11-12-2021 9470000.00000000 11-12-2021 MAI .97200000 6 X 10-31-2021 710802.00000000 220417.00000000 490385.00000000 477633.00000000 UW CREFC F Hazel Avenue 6108 Hazel Avenue Orangevale CA 95662 Sacramento SS 44062 44062 1989 11820000.00000000 MAI 11-17-2021 11820000.00000000 11-17-2021 MAI .92300000 6 X 10-31-2021 809758.00000000 350387.00000000 459371.00000000 454521.00000000 UW CREFC F Hoover Court 1945 Hoover Court Birmingham AL 35226 Jefferson SS 41412 41412 1959 2016 9140000.00000000 MAI 11-09-2021 9140000.00000000 11-09-2021 MAI .92200000 6 X 10-31-2021 767211.00000000 308976.00000000 458235.00000000 450597.00000000 UW CREFC F Highway 6 North 6610 Highway 6 North Houston TX 77084 Harris SS 68012 68012 1981 8600000.00000000 MAI 11-17-2021 8600000.00000000 11-17-2021 MAI .95400000 6 X 10-31-2021 848930.00000000 400298.00000000 448632.00000000 438765.00000000 UW CREFC F Farm to Market 725 2975 Farm to Market 725 New Braunfels TX 78130 Guadalupe SS 67300 67300 1984 7700000.00000000 MAI 11-04-2021 7700000.00000000 11-04-2021 MAI .96100000 6 X 10-31-2021 681792.00000000 276045.00000000 405747.00000000 399017.00000000 UW CREFC F Hidden Hill Road 175 Hidden Hill Road Spartanburg SC 29301 Spartanburg SS 54100 54100 2003 2016 5320000.00000000 MAI 11-19-2021 5320000.00000000 11-19-2021 MAI .94600000 6 X 10-31-2021 549388.00000000 264403.00000000 284985.00000000 279485.00000000 UW CREFC F Arndt Road 150 Arndt Road Pittsburgh PA 15237 Allegheny SS 30350 30350 2007 2010 6050000.00000000 MAI 11-12-2021 6050000.00000000 11-12-2021 MAI .93700000 6 X 10-31-2021 420424.00000000 139157.00000000 281267.00000000 278233.00000000 UW CREFC F East Rosedale Street 6465-6485 E. Rosedale Street 1054,1070, 1074,1076 S Erie St Fort Worth TX 76112 Tarrant SS 41935 41935 1972 2015 6090000.00000000 MAI 11-17-2021 6090000.00000000 11-17-2021 MAI .98600000 6 X 10-31-2021 575446.00000000 331624.00000000 243822.00000000 228745.00000000 UW CREFC F Grisham Drive 5250 Grisham Drive Rowlett TX 75088 Dallas SS 48575 48575 1981 4760000.00000000 MAI 11-17-2021 4760000.00000000 11-17-2021 MAI .96800000 6 X 10-31-2021 491082.00000000 260890.00000000 230192.00000000 222567.00000000 UW CREFC F false false 57000000.00000000 178074.33000000 .03628000 .00021090 178074.33000000 .00000000 .00000000 57000000.00000000 57000000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 6 1 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 03-04-2022 53000000.00000000 120 03-06-2032 0 .04045000 .04045000 3 1 120 04-06-2022 true 1 PP 3 184609.31000000 53000000.00000000 1 1 1 0 true true false false false 11-05-2031 .00000000 .00000000 Rose Castle Apartments 376/392 Flushing Avenue 31/37 Little Nassau Street Brooklyn NY 11205 Kings MU 208 208 2021 179000000.00000000 MAI 01-24-2022 179000000.00000000 01-24-2022 MAI .63000000 6 05-06-2024 N 9311924.00000000 1115312.00000000 8196612.00000000 8089322.00000000 UW CREFC 1.90000000 1.88000000 F F false false 53000000.00000000 184609.31000000 .04045000 .00012340 184609.31000000 .00000000 .00000000 53000000.00000000 53000000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 7 1 05-12-2022 06-13-2022 Bank of Montreal 12-08-2021 50000000.00000000 120 01-06-2032 0 .04260000 .04260000 3 1 120 02-06-2022 true 1 PP 3 183416.67000000 50000000.00000000 1 1 1 0 true true false false false 09-05-2031 .00000000 .00000000 2 Riverfront Plaza 826-836 McCarter Highway Newark NJ 7102 Essex OF 337543 337543 2014 182200000.00000000 MAI 11-12-2021 182200000.00000000 11-12-2021 MAI 1.00000000 6 05-06-2024 N Panasonic Corporation of North America 337543 04-30-2031 09-30-2021 13859362.00000000 3558666.00000000 10300695.00000000 9726872.00000000 UW CREFC 2.17000000 2.05000000 F F 12-08-2021 false false 50000000.00000000 183416.67000000 .04260000 .00012340 183416.67000000 .00000000 .00000000 50000000.00000000 50000000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 8 1 05-12-2022 06-13-2022 KeyBank National Association 12-16-2021 46000000.00000000 120 01-01-2032 0 .03628000 .03628000 3 1 120 02-01-2022 true 1 PP 3 143709.11000000 46000000.00000000 1 17 17 0 true true true false false 02-29-2024 10-31-2031 10-31-2031 .00000000 .00000000 West Indian School Road 4010 West Indian School Road Phoenix AZ 85019 Maricopa SS 105143 105143 1979 22200000.00000000 MAI 11-10-2021 22200000.00000000 11-10-2021 MAI .94100000 6 X 10-31-2021 1362958.00000000 378057.00000000 984901.00000000 964288.00000000 UW CREFC F Boalch Avenue Northwest 1410 Boalch Avenue Northwest North Bend WA 98045 King SS 50569 50569 2005 14950000.00000000 MAI 11-10-2021 14950000.00000000 11-10-2021 MAI .96100000 6 X 10-31-2021 1090598.00000000 339528.00000000 751070.00000000 743485.00000000 UW CREFC F Lemay Ferry Road 4533 Lemay Ferry Road Saint Louis MO 63129 St. Louis SS 53859 53859 1999 11540000.00000000 MAI 11-08-2021 11540000.00000000 11-08-2021 MAI .96600000 6 X 10-31-2021 994054.00000000 436666.00000000 557388.00000000 544921.00000000 UW CREFC F East Southern Avenue 240 East Southern Avenue Mesa AZ 85210 Maricopa SS 65000 65000 1978 12900000.00000000 MAI 11-10-2021 12900000.00000000 11-10-2021 MAI .96300000 6 X 10-31-2021 771092.00000000 236982.00000000 534110.00000000 525660.00000000 UW CREFC F Anderson Road 8119 Anderson Road Tampa FL 33634 Hillsborough SS 73450 73450 1972 10700000.00000000 MAI 11-10-2021 10700000.00000000 11-10-2021 MAI .96700000 6 X 10-31-2021 988572.00000000 474092.00000000 514480.00000000 490242.00000000 UW CREFC F Stoney Island Avenue 19600 Stoney Island Avenue Lynwood IL 60411 Cook SS 84980 84980 1997 2020 9870000.00000000 MAI 11-17-2021 9870000.00000000 11-17-2021 MAI .90400000 6 X 10-31-2021 1153364.00000000 657191.00000000 496173.00000000 474928.00000000 UW CREFC F Duren Avenue 24 Duren Avenue Lowell MA 1851 Middlesex SS 49075 49075 2000 9420000.00000000 MAI 11-05-2021 9420000.00000000 11-05-2021 MAI .99200000 6 X 10-31-2021 816076.00000000 340421.00000000 475655.00000000 468366.00000000 UW CREFC F North Nova Road 1104 North Nova Road Daytona Beach FL 32117 Volusia SS 64657 64657 1979 9500000.00000000 MAI 11-09-2021 9500000.00000000 11-09-2021 MAI .93800000 6 X 10-31-2021 929646.00000000 492335.00000000 437311.00000000 422440.00000000 UW CREFC F Airport Road 5424 Airport Road Williamsburg VA 23188 James City SS 38106 38106 1995 8450000.00000000 MAI 11-08-2021 8450000.00000000 11-08-2021 MAI .93800000 6 X 10-31-2021 608634.00000000 213369.00000000 395265.00000000 391073.00000000 UW CREFC F South Pennington 1930 South Pennington Mesa AZ 85202 Maricopa SS 42200 42200 1990 8030000.00000000 MAI 11-10-2021 8030000.00000000 11-10-2021 MAI .93100000 6 X 10-31-2021 553288.00000000 179805.00000000 373483.00000000 361704.00000000 UW CREFC F Southwest 14th Court 3111 Southwest 14th Court Pompano Beach FL 33069 Broward SS 59872 59872 1977 8690000.00000000 MAI 11-05-2021 8690000.00000000 11-05-2021 MAI .98600000 6 X 10-31-2021 728508.00000000 374738.00000000 353770.00000000 339999.00000000 UW CREFC F Southeast Jennings Road 3737 Southeast Jennings Road Port St. Lucie FL 34952 St. Lucie SS 38062 38062 1999 6450000.00000000 MAI 11-09-2021 6450000.00000000 11-09-2021 MAI .99000000 6 X 10-31-2021 637514.00000000 329597.00000000 307917.00000000 295315.00000000 UW CREFC F 49th Street South and 8th Avenue South 1909 49th Street South 4924 Tangerine Ave S & 5001 8th Ave S Gulfport FL 33707 Pinellas SS 40073 40073 1940 6320000.00000000 MAI 11-09-2021 6320000.00000000 11-09-2021 MAI .94400000 6 X 10-31-2021 591716.00000000 289647.00000000 302069.00000000 292256.00000000 UW CREFC F South Broadway 3900 South Broadway Edmond OK 73013 Oklahoma SS 67849 67849 1978 6330000.00000000 MAI 11-17-2021 6330000.00000000 11-17-2021 MAI .97700000 6 X 10-31-2021 498206.00000000 206062.00000000 292144.00000000 285360.00000000 UW CREFC F 30th Avenue North 2801 75th Street North 7470 30th Avenue North St. Petersburg FL 33710 Pinellas SS 31920 31920 1977 2016 5780000.00000000 MAI 11-09-2021 5780000.00000000 11-09-2021 MAI .94500000 6 X 10-31-2021 607806.00000000 314361.00000000 293445.00000000 275341.00000000 UW CREFC F Main Street 720 Main Street Tewksbury MA 1876 Middlesex SS 21019 21019 2000 4270000.00000000 MAI 11-05-2021 4270000.00000000 11-05-2021 MAI .94000000 6 X 10-31-2021 433792.00000000 224723.00000000 209069.00000000 205011.00000000 UW CREFC F Warwick Boulevard 15900 Warwick Boulevard Newport News VA 23608 Newport News (city) SS 26820 26820 1988 4170000.00000000 MAI 11-08-2021 4170000.00000000 11-08-2021 MAI .89400000 6 X 10-31-2021 346158.00000000 164170.00000000 181988.00000000 177691.00000000 UW CREFC F false false 46000000.00000000 143709.11000000 .03628000 .00021090 143709.11000000 .00000000 .00000000 46000000.00000000 46000000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 9 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 12-30-2021 40000000.00000000 120 01-06-2032 360 .04250000 .04250000 3 1 48 02-06-2022 true 1 PP 5 146388.89000000 40000000.00000000 1 6 6 0 true true false false false 09-05-2031 .00000000 .00000000 6543 Las Vegas Boulevard South 6543 Las Vegas Boulevard South Las Vegas NV 89119 Clark OF 102276 102276 2007 2018 66700000.00000000 MAI 10-07-2021 66700000.00000000 10-07-2021 MAI 1.00000000 6 05-06-2024 N WeWork 102276 10-31-2034 07-31-2021 4116846.00000000 869315.00000000 3247531.00000000 3027420.00000000 UW CREFC 02-06-2022 6226 W. Sahara Avenue 6226 W. Sahara Avenue Las Vegas NV 89151 Clark OF 292180 292180 1982 40600000.00000000 MAI 10-07-2021 40600000.00000000 10-07-2021 MAI 1.00000000 6 05-06-2024 N Nevada Power Company 292180 01-31-2029 07-31-2021 3147646.00000000 180603.00000000 2967043.00000000 2779291.00000000 UW CREFC 02-06-2022 10190 Convington Cross Drive 10190 Covington Cross Drive Las Vegas NV 89144 Clark OF 75588 75588 1997 26600000.00000000 MAI 10-07-2021 26600000.00000000 10-07-2021 MAI 1.00000000 6 05-06-2024 N Coin Cloud 75588 07-31-2031 07-31-2021 2536300.00000000 671663.00000000 1864637.00000000 1745558.00000000 UW CREFC 02-06-2022 1450 Center Crossing Road 1450 Center Crossing Road Las Vegas NV 89144 Clark OF 52975 52975 2004 26500000.00000000 MAI 10-07-2021 26500000.00000000 10-07-2021 MAI 1.00000000 6 05-06-2024 N Diamond Resort Corporation 52975 12-31-2023 07-31-2021 1678989.00000000 360162.00000000 1318827.00000000 1177860.00000000 UW CREFC 02-06-2022 6551 Las Vegas Boulevard South 6551 Las Vegas Boulevard South Las Vegas NV 89119 Clark OF 31105 31105 2007 2018 18500000.00000000 MAI 10-07-2021 18500000.00000000 10-07-2021 MAI 1.00000000 6 05-06-2024 N Amazon.com Services, Inc. 31105 12-31-2026 07-31-2021 1172088.00000000 238873.00000000 933215.00000000 877547.00000000 UW CREFC 02-06-2022 9901-9921 Covington Cross Drive 9901-9921 Covington Cross Drive Las Vegas NV 89144 Clark OF 57196 57196 1998 17400000.00000000 MAI 10-07-2021 17400000.00000000 10-07-2021 MAI .60100000 6 05-06-2024 N DeVry Education Group, Inc. 23381 07-31-2028 Adtalem Global Education Inc. 10969 07-31-2028 07-31-2021 579325.00000000 433485.00000000 145839.00000000 99330.00000000 UW CREFC 10-07-2021 false false 40000000.00000000 146388.89000000 .04250000 .00012340 146388.89000000 .00000000 .00000000 40000000.00000000 40000000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 10 1 05-12-2022 06-13-2022 Bank of Montreal 02-04-2022 33900000.00000000 120 02-06-2032 0 .04910000 .04910000 3 1 120 03-06-2022 true 1 A1 3 143331.08000000 33900000.00000000 1 1 1 0 true true false false false 10-05-2031 .00000000 .00000000 26 Broadway 26 Broadway New York NY 10004 New York OF 839712 839712 1885 465000000.00000000 MAI 11-03-2021 465000000.00000000 11-03-2021 MAI .82200000 6 05-06-2024 N New York City Department of Education (Construction Authority) 288090 01-26-2039 Live Primary, LLC 73565 12-31-2027 NYFA 26 Broadway LLC (New York Film Academy) 43865 06-28-2030 10-31-2021 34094760.00000000 13561974.00000000 20532786.00000000 19297174.00000000 UW CREFC 3.65000000 3.43000000 F F 01-01-2022 false false 33900000.00000000 143331.08000000 .04910000 .00022340 143331.08000000 .00000000 .00000000 33900000.00000000 33900000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 11 1 05-12-2022 06-13-2022 Societe Generale Financial Corporation 03-04-2022 31000000.00000000 120 03-05-2032 360 .04785000 .04785000 3 1 12 04-05-2022 true 1 WL 5 127732.92000000 31000000.00000000 1 1 1 0 true true false false false 01-04-2032 .00000000 .00000000 Autumn Lakes 360 Roseman Court 874 Lucas Creek Road Newport News VA 23608 Newport News (city) MF 295 295 1963 2021 49300000.00000000 MAI 02-02-2022 49300000.00000000 02-02-2022 MAI .99000000 6 05-05-2024 N 12-31-2021 3865612.00000000 1165068.00000000 2700543.00000000 2626793.00000000 UW CREFC 1.39000000 1.35000000 F F false false 31000000.00000000 127732.92000000 .04785000 .00012340 127732.92000000 .00000000 .00000000 31000000.00000000 31000000.00000000 06-05-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 12 1 05-12-2022 06-13-2022 KeyBank National Association 03-01-2022 30500000.00000000 120 03-01-2032 0 .03430000 .03430000 3 1 120 04-01-2022 true 1 WL 3 90085.14000000 30500000.00000000 1 1 1 5 true true true false false 04-30-2024 09-30-2031 09-30-2031 .00000000 .00000000 Residence Inn Portland 145 Fore Street Portland ME 4101 Cumberland LO 179 179 2009 2016 73700000.00000000 MAI 01-01-2022 73700000.00000000 01-01-2022 MAI .67200000 6 X 12-31-2021 9869000.00000000 5199835.00000000 4669165.00000000 4274405.00000000 UW CREFC 4.40000000 4.03000000 F F false false 30500000.00000000 90085.14000000 .03430000 .00021090 90085.14000000 .00000000 .00000000 30500000.00000000 30500000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 13 1 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 12-28-2021 26000000.00000000 84 01-01-2029 0 .03778000 .03778000 3 1 84 02-01-2022 true 1 PP 3 84585.22000000 26000000.00000000 1 14 14 0 true true true false false 02-29-2024 09-30-2028 09-30-2028 .00000000 .00000000 First National Building 660 Woodward Avenue Detroit MI 48226 Wayne MU 800119 800119 1921 2010 162000000.00000000 MAI 08-30-2021 162000000.00000000 08-30-2021 MAI .94900000 6 X Amrock, Inc 424486 01-31-2032 Honigman Miller Schwartz and Cohn LLP 150786 11-30-2025 Board of Trustees of Michigan State University 46598 09-30-2031 09-30-2021 24218140.00000000 8751047.00000000 15467092.00000000 14276324.00000000 UW CREFC 11-10-2021 The Qube 611 Woodward Avenue Detroit MI 48226 Wayne MU 522702 522702 1958 2011 103000000.00000000 MAI 08-30-2021 103000000.00000000 08-30-2021 MAI .90600000 6 X Quicken Loans Inc. 407050 07-31-2028 JPMorgan Chase, National Association 32126 05-31-2027 Rock Security LLC 17490 06-30-2022 09-30-2021 15190314.00000000 5694242.00000000 9496072.00000000 8693152.00000000 UW CREFC 11-10-2021 Chrysler House 719 Griswold Street 730 Shelby Street Detroit MI 48226 Wayne MU 343488 343488 1919 2013 83000000.00000000 MAI 08-30-2021 83000000.00000000 08-30-2021 MAI .79900000 6 X Quicken Loans Inc. 183664 08-31-2023 Rocket Homes Real Estate LLC 29897 08-31-2023 RSM US LLP 11894 05-31-2023 09-30-2021 11740667.00000000 5139250.00000000 6601417.00000000 6142746.00000000 UW CREFC 11-10-2021 1001 Woodward 1001 Woodward Avenue Detroit MI 48226 Wayne MU 319039 319039 1965 2013 80000000.00000000 MAI 08-30-2021 80000000.00000000 08-30-2021 MAI .88900000 6 X Quicken Loans Inc. 122475 04-30-2024 1001 Woodward Avenue Tenant LLC (WeWork) 56352 10-31-2033 Southeast Michigan Council of Governments 30240 07-31-2025 09-30-2021 11833265.00000000 4506929.00000000 7326336.00000000 6887443.00000000 UW CREFC 11-10-2021 One Woodward One Woodward Avenue Detroit MI 48226 Wayne OF 370257 370257 1962 2013 58000000.00000000 MAI 08-30-2021 58000000.00000000 08-30-2021 MAI .92900000 6 X Quicken Loans Inc. 171622 03-31-2032 Kitch Drutchas Wagner Valitutti and Sherbrook, P.C. 56265 05-31-2028 Fifth Third Bank 31204 10-31-2025 09-30-2021 10421702.00000000 4768719.00000000 5652984.00000000 5096070.00000000 UW CREFC 11-10-2021 The Z Garage 1234 Library Street Detroit MI 48226 Wayne 98 1351 1351 2013 2016 53000000.00000000 MAI 09-10-2021 53000000.00000000 09-10-2021 MAI 6 X 09-30-2021 4333672.00000000 2201877.00000000 2131796.00000000 2078882.00000000 UW CREFC Two Detroit Garage 160 East Congress Street Detroit MI 48226 Wayne 98 1106 1106 2002 2016 37000000.00000000 MAI 09-10-2021 37000000.00000000 09-10-2021 MAI 6 X 09-30-2021 4136711.00000000 1180174.00000000 2956536.00000000 2928886.00000000 UW CREFC 1505 & 1515 Woodward 1505 Woodward Avenue 1515-1529 Woodward Avenue Detroit MI 48226 Wayne MU 141741 141741 1925 2018 35000000.00000000 MAI 08-30-2021 35000000.00000000 08-30-2021 MAI 1.00000000 6 X LinkedIn Corporation 74497 07-31-2026 H and M Hennes and Mauritz L.P. 25322 01-31-2027 International Bancard Corporation 12082 02-28-2023 09-30-2021 4058229.00000000 1375879.00000000 2682351.00000000 2454589.00000000 UW CREFC 11-10-2021 1001 Brush Street 1001 Brush Street Detroit MI 48226 Wayne 98 1309 1309 1993 2016 32000000.00000000 MAI 09-10-2021 32000000.00000000 09-10-2021 MAI 6 X 09-30-2021 3237726.00000000 1504379.00000000 1733347.00000000 1683875.00000000 UW CREFC The Assembly 1700 W. Fort Street Detroit MI 48216 Wayne MU 32 32 1913 2019 23100000.00000000 MAI 08-30-2021 23100000.00000000 08-30-2021 MAI .75000000 6 X 09-30-2021 2741081.00000000 1292767.00000000 1448315.00000000 1334926.00000000 UW CREFC 419 Fort Street Garage 419 E. Fort Street Detroit MI 48226 Wayne 98 637 637 2005 2016 21000000.00000000 MAI 09-10-2021 21000000.00000000 09-10-2021 MAI 6 X 09-30-2021 2451762.00000000 850847.00000000 1600915.00000000 1584990.00000000 UW CREFC Vinton 600 Woodward Avenue Detroit MI 48226 Wayne MU 21 21 1917 2018 17500000.00000000 MAI 08-30-2021 17500000.00000000 08-30-2021 MAI .61900000 6 X 09-30-2021 1278493.00000000 886306.00000000 392187.00000000 377823.00000000 UW CREFC 1401 First Street 1401 1st Street Detroit MI 48226 Wayne 98 633 633 1976 2017 13500000.00000000 MAI 09-10-2021 13500000.00000000 09-10-2021 MAI 6 X 09-30-2021 1131300.00000000 613395.00000000 517905.00000000 502080.00000000 UW CREFC Lane Bryant Building 1520 Woodward Avenue Detroit MI 48226 Wayne MU 31695 31695 1917 2018 6200000.00000000 MAI 08-30-2021 6200000.00000000 08-30-2021 MAI .95200000 6 X Detroit Labs, LLC 17284 01-31-2026 Detroit Venture Partners 5761 12-31-2021 Lisa Spindler Photography, Inc. 4384 12-31-2021 09-30-2021 787387.00000000 370639.00000000 416748.00000000 367719.00000000 UW CREFC 11-10-2021 false false 26000000.00000000 84585.22000000 .03778000 .00061090 84585.22000000 .00000000 .00000000 26000000.00000000 26000000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 Bernard Financial false .00000000 Prospectus Loan ID 14 1 05-12-2022 06-13-2022 KeyBank National Association 03-08-2022 26000000.00000000 120 04-01-2032 360 .04640000 .04640000 3 1 0 05-01-2022 true 1 WL 2 .00000000 26000000.00000000 1 1 1 0 false true true false false 05-31-2024 01-31-2032 01-31-2032 .00000000 .00000000 Kings Row MHC 10810 Telephone Road Houston TX 77075 Harris MH 336 336 1960 42500000.00000000 MAI 12-30-2021 42500000.00000000 12-30-2021 MAI .94600000 6 X 01-31-2022 2916815.00000000 856516.00000000 2060299.00000000 2038123.00000000 UW CREFC 1.28000000 1.27000000 F F false false 25966623.55000000 133909.78000000 .04640000 .00021090 103751.09000000 30158.69000000 .00000000 25936464.86000000 25936464.86000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 15 1 05-12-2022 06-13-2022 Bank of Montreal 02-16-2022 25000000.00000000 120 03-06-2032 360 .05020000 .05020000 3 1 24 04-06-2022 true 1 WL 5 108069.44000000 25000000.00000000 1 1 4 0 true true false false false 12-05-2031 .00000000 .00000000 200 Salina 200 Salina Meadows Parkway Syracuse NY 13212 Onondaga OF 237496 1986 41400000.00000000 MAI 01-25-2022 .00000000 MAI .90700000 6 05-06-2024 N 12-31-2021 4097098.00000000 1656859.00000000 2440238.00000000 2317118.00000000 UW CREFC 1.51000000 1.44000000 F false false 25000000.00000000 108069.44000000 .05020000 .00012340 108069.44000000 .00000000 .00000000 25000000.00000000 25000000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 16 1 05-12-2022 06-13-2022 KeyBank National Association 02-08-2022 24750000.00000000 120 03-01-2032 0 .04210000 .04210000 3 1 120 04-01-2022 true 1 WL 3 89725.63000000 24750000.00000000 1 1 1 0 true true false false false 12-31-2031 .00000000 .00000000 Fleet Farm Green Bay 201, 213 & 325 North Taylor Street Green Bay WI 54303 Brown RT 240397 240397 1980 38700000.00000000 MAI 01-20-2022 38700000.00000000 01-20-2022 MAI 1.00000000 6 05-01-2024 N Fleet Farm Group LLC 240397 10-31-2041 3185656.00000000 637388.00000000 2548269.00000000 2404437.00000000 UW CREFC 2.41000000 2.28000000 F F 02-08-2022 false false 24750000.00000000 89725.63000000 .04210000 .00021090 89725.63000000 .00000000 .00000000 24750000.00000000 24750000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 17 1 05-12-2022 06-13-2022 Bank of Montreal 03-07-2022 24150000.00000000 120 04-06-2032 360 .04430000 .04430000 3 1 60 05-06-2022 true 1 WL 5 .00000000 24150000.00000000 1 1 1 0 true true false false false 01-05-2032 .00000000 .00000000 Poplin Place 2901 W. US Highway 74 Monroe NC 28110 Union RT 196462 196462 2005 35200000.00000000 MAI 01-27-2022 35200000.00000000 01-27-2022 MAI 1.00000000 6 05-06-2024 X Big Lots 37070 01-31-2028 TJ Maxx 32000 09-30-2025 Ross Dress for Less 30187 01-31-2026 12-31-2021 2897596.00000000 599556.00000000 2298040.00000000 2185796.00000000 UW CREFC 1.58000000 1.50000000 F 03-01-2022 false false 24150000.00000000 92125.54000000 .04430000 .00012340 92125.54000000 .00000000 .00000000 24150000.00000000 24150000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 18 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 09-30-2021 21000000.00000000 120 10-01-2031 0 .03002500 .03002500 3 1 120 11-01-2021 true 1 PP 3 54295.21000000 21000000.00000000 1 2 2 0 true true true false false 09-30-2024 06-30-2031 06-30-2031 .00000000 .00000000 1100 First Street NE 1100 First Street NE Washington DC 20002 District of Columbia OF 348967 348967 2009 199000000.00000000 MAI 08-12-2021 199000000.00000000 08-12-2021 MAI .91700000 6 10-01-2024 N GSA - Department Veterans Affairs 131454 06-25-2026 Mathematica Policy Research, Inc. 125429 10-31-2026 GSA - FERC 30193 01-20-2025 07-31-2021 18481777.00000000 6848092.00000000 11633685.00000000 10865957.00000000 UW CREFC F 09-01-2021 820 First Street NE 820 First Street NE Washington DC 20002 District of Columbia OF 306104 306104 1990 2005 133000000.00000000 MAI 08-12-2021 133000000.00000000 08-12-2021 MAI .86100000 6 10-01-2024 N Turner Broadcasting System Inc 106763 12-31-2031 Accenture LLP 73467 02-28-2025 GSA - HUD 22195 03-10-2026 07-31-2021 14964965.00000000 6722313.00000000 8242651.00000000 7569223.00000000 UW CREFC F 09-01-2021 false false 21000000.00000000 54295.21000000 .03002500 .00012340 54295.21000000 .00000000 .00000000 21000000.00000000 21000000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 19 1 05-12-2022 06-13-2022 Bank of Montreal 03-11-2022 20820000.00000000 120 04-06-2032 0 .04800000 .04800000 3 1 120 05-06-2022 true 1 WL 3 .00000000 20820000.00000000 1 1 2 0 true true false false false 01-05-2032 .00000000 .00000000 5177 Spring Grove Ave 5177 Spring Grove Ave Saint Bernard OH 45217 Hamilton IN 638595 638595 1888 2005 35900000.00000000 MAI 01-31-2022 35900000.00000000 01-31-2022 MAI 1.00000000 6 05-06-2024 N VVF 638595 02-28-2042 2542460.00000000 76274.00000000 2466186.00000000 2261836.00000000 UW CREFC 2.43000000 2.23000000 F 03-11-2022 false false 20820000.00000000 86056.00000000 .04800000 .00012340 86056.00000000 .00000000 .00000000 20820000.00000000 20820000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 20 1 05-12-2022 06-13-2022 KeyBank National Association 03-01-2022 20500000.00000000 120 03-01-2032 360 .04440000 .04440000 3 1 60 04-01-2022 true 1 WL 5 78378.33000000 20500000.00000000 1 1 1 0 true true true false false 04-30-2024 12-31-2031 12-31-2031 .00000000 .00000000 Mini U Storage Columbia 9425 Snowden River Parkway Columbia MD 21046 Howard SS 121067 121067 1998 2016 34290000.00000000 MAI 01-06-2022 34290000.00000000 01-06-2022 MAI .87900000 6 X 12-31-2021 2632609.00000000 860874.00000000 1771736.00000000 1755852.00000000 UW CREFC 1.43000000 1.42000000 F F false false 20500000.00000000 78378.33000000 .04440000 .00021090 78378.33000000 .00000000 .00000000 20500000.00000000 20500000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 21 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 11-05-2021 18000000.00000000 60 12-01-2026 300 .03930000 .03930000 3 1 0 01-01-2022 true 1 A1 2 94316.30000000 17859822.09000000 1 1 1 0 false true false false false 05-31-2026 .00000000 .00000000 Meadowood Mall 5000 Meadowood Mall Circle Reno NV 89502 Washoe RT 456841 456841 1978 2013 227100000.00000000 MAI 10-11-2021 227100000.00000000 10-11-2021 MAI .90000000 6 05-01-2024 N Macy's 98721 03-31-2030 Dick's Sporting Goods 50133 01-31-2027 Crunch Fitness 25183 08-31-2029 08-31-2021 20594293.00000000 4726478.00000000 15867815.00000000 14983329.00000000 UW CREFC 3.15000000 2.98000000 F F 10-13-2021 false false 17823996.71000000 94316.30000000 .03930000 .00013590 60319.38000000 33996.92000000 .00000000 17823996.71000000 17789999.79000000 05-01-2022 1 false 94258.74000000 .00000000 .00000000 B Wells Fargo, N.A. false .00000000 Prospectus Loan ID 22 1 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 03-04-2022 16000000.00000000 120 03-06-2032 360 .04170000 .04170000 3 1 0 04-06-2022 true 1 PP 2 77962.85000000 15979490.48000000 1 5 5 0 false true false false false 12-05-2031 .00000000 .00000000 Doubletree Utica 102 Lafayette Street Utica NY 13502 Oneida LO 112 112 1912 2017 21000000.00000000 MAI 02-01-2022 21000000.00000000 02-01-2022 MAI .71100000 6 05-06-2024 N 12-31-2021 3905961.00000000 2051137.00000000 1854824.00000000 1659526.00000000 UW CREFC F Fairfield Inn Cortland 3707 NY-281 Cortland NY 13045 Cortland LO 81 81 2003 2020 10500000.00000000 MAI 02-01-2022 10500000.00000000 02-01-2022 MAI .52000000 6 05-06-2024 N 12-31-2021 2104624.00000000 1270272.00000000 834351.00000000 750166.00000000 UW CREFC F Home2 Suites Utica 119 North Genesee Street Utica NY 13502 Oneida LO 89 89 2020 17500000.00000000 MAI 02-01-2022 17500000.00000000 02-01-2022 MAI .83000000 6 05-06-2024 N 12-31-2021 3017833.00000000 1529794.00000000 1488040.00000000 1367326.00000000 UW CREFC F TownePlace Suites New Hartford 4760 Middle Settlement Road New Hartford NY 13492 Oneida LO 95 95 2017 17000000.00000000 MAI 02-01-2022 17000000.00000000 02-01-2022 MAI .87600000 6 05-06-2024 N 12-31-2021 3063174.00000000 1446284.00000000 1616890.00000000 1494363.00000000 UW CREFC F Best Western Fishkill 14 Schuyler Boulevard Fishkill NY 12524 Dutchess LO 139 139 1985 2021 16000000.00000000 MAI 02-01-2022 16000000.00000000 02-01-2022 MAI .68900000 6 05-06-2024 N 12-31-2021 3066173.00000000 1925400.00000000 1140772.00000000 1018125.00000000 UW CREFC F false false 15957056.36000000 77962.85000000 .04170000 .00013590 57299.13000000 20663.72000000 .00000000 15936392.64000000 15936392.64000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 23 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 12-23-2021 15500000.00000000 120 01-06-2032 0 .04169000 .04169000 3 1 120 02-06-2022 true 1 WL 3 55644.57000000 15500000.00000000 1 1 1 5 true true false false false 10-05-2031 .00000000 .00000000 NeoGenomics Laboratories 9490 Neogenomics Way Fort Myers FL 33912 Lee OF 149547 149547 2021 33500000.00000000 MAI 12-10-2021 33500000.00000000 12-10-2021 MAI 1.00000000 6 05-06-2024 N NeoGenomics Laboratories, Inc. 149547 09-30-2041 1396564.00000000 47104.00000000 1349459.00000000 1289681.00000000 UW CREFC 2.06000000 1.97000000 F F 12-23-2021 false false 15500000.00000000 55644.57000000 .04169000 .00012340 55644.57000000 .00000000 .00000000 15500000.00000000 15500000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 24 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 01-28-2022 15500000.00000000 120 02-06-2032 0 .04447000 .04447000 3 1 120 03-06-2022 true 1 WL 3 59355.10000000 15500000.00000000 1 1 1 0 true true false false false 11-05-2031 .00000000 .00000000 Adams County Self Storage 5999 & 5975 Pecos Street Denver CO 80221 Adams SS 343880 343880 1975 2013 25900000.00000000 MAI 01-31-2022 25900000.00000000 01-31-2022 MAI .96800000 6 05-06-2024 N 11-30-2021 2248765.00000000 672432.00000000 1576333.00000000 1552739.00000000 UW CREFC 2.26000000 2.22000000 F F false false 15500000.00000000 59355.10000000 .04447000 .00012340 59355.10000000 .00000000 .00000000 15500000.00000000 15500000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 25 1 05-12-2022 06-13-2022 Bank of Montreal 01-21-2022 15200000.00000000 120 02-06-2032 0 .03960000 .03960000 3 1 120 03-06-2022 true 1 PP 3 51832.00000000 15200000.00000000 1 2 2 0 true true false false false 11-05-2031 .00000000 .00000000 45 John Street 45 John Street aka 1 Dutch Street New York NY 10038 New York MU 79915 79915 1908 2017 72600000.00000000 MAI 12-10-2021 72600000.00000000 12-10-2021 MAI .99300000 6 05-06-2024 N Rezdora USA LLC 1600 08-31-2034 Suited Curation LLC 900 05-15-2033 New Cingular Wireless PCS LLC 200 10-02-2022 10-31-2021 5277620.00000000 2436338.00000000 2841282.00000000 2823600.00000000 UW CREFC F 11-11-2021 2027-2127 Emmons Avenue 2027-2127 Emmons Avenue Brooklyn NY 11235 Kings RT 57526 57526 1996 44300000.00000000 MAI 11-23-2021 44300000.00000000 11-23-2021 MAI .93300000 6 05-06-2024 N Macy's Backstage 31282 04-30-2025 Skywise Lounge 5923 12-31-2031 Seaport Buffet 5340 08-31-2023 10-31-2021 3312436.00000000 1059300.00000000 2253136.00000000 2203779.00000000 UW CREFC F 11-11-2021 false false 15200000.00000000 51832.00000000 .03960000 .00012340 51832.00000000 .00000000 .00000000 15200000.00000000 15200000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 26 1 05-12-2022 06-13-2022 Bank of Montreal 03-09-2022 13500000.00000000 120 04-06-2032 360 .05530000 .05530000 3 1 0 05-06-2022 true 1 WL 2 .00000000 13500000.00000000 1 1 1 0 false true true false false 05-05-2024 01-05-2032 01-05-2032 .00000000 .00000000 Holiday Inn Express - Bradenton 4450 47th St. W Brandenton FL 34210 Manatee LO 130 130 1986 2019 25500000.00000000 MAI 01-01-2022 25500000.00000000 01-01-2022 MAI .59400000 6 X 02-28-2022 4260999.00000000 2338771.00000000 1922228.00000000 1751788.00000000 UW CREFC 2.08000000 1.90000000 F false false 13485306.69000000 76905.81000000 .05530000 .00012340 64216.28000000 12689.53000000 .00000000 13472617.16000000 13472617.16000000 06-06-2022 1 false .00000000 100763.69000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 27 1 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 03-02-2022 13000000.00000000 120 03-06-2032 360 .04450000 .04450000 3 1 0 04-06-2022 true 1 WL 2 65483.44000000 12984331.84000000 1 1 1 0 false true false false false 12-05-2031 .00000000 .00000000 Decatur Business Center 5475 South Decatur Boulevard Las Vegas NV 89118 Clark WH 88205 88205 2008 22260000.00000000 MAI 01-24-2022 22260000.00000000 01-24-2022 MAI 1.00000000 6 05-06-2024 N York Property Management 33894 01-31-2037 Avenger Flight Group 27310 08-14-2027 Allegiant Air 17931 06-14-2025 12-31-2021 1748859.00000000 285851.00000000 1463008.00000000 1388033.00000000 UW CREFC 1.86000000 1.77000000 F F 02-27-2022 false false 12966998.63000000 65483.44000000 .04450000 .00012340 49688.82000000 15794.62000000 .00000000 12951204.01000000 12951204.01000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 28 1 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 12-02-2021 12250000.00000000 120 12-06-2031 360 .03720000 .03720000 3 1 0 01-06-2022 true 1 WL 2 56523.33000000 12176738.24000000 1 1 1 0 false true true false false 05-05-2024 09-05-2031 09-05-2031 .00000000 .00000000 5 Mile Plaza 10346 West Overland Road Boise ID 83709 Ada RT 153233 153233 1978 2014 22300000.00000000 MAI 10-26-2021 22300000.00000000 10-26-2021 MAI .97500000 6 X Albertsons 46328 10-31-2029 Boise's Best Marketplace 14750 02-28-2026 Idaho Youth Ranch 13554 04-30-2026 10-31-2021 1670691.00000000 420096.00000000 1250595.00000000 1112686.00000000 UW CREFC 1.84000000 1.64000000 F F 11-01-2021 false false 12157962.80000000 56523.33000000 .03720000 .00052340 38946.01000000 17577.32000000 .00000000 12140385.48000000 12140385.48000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 NorthMarq Capital, LLC false .00000000 Prospectus Loan ID 29 1 05-12-2022 06-13-2022 Bank of Montreal, Starwood Mortgage Capital LLC 10-29-2021 10000000.00000000 120 11-06-2031 360 .03723810 .03723810 3 1 82 12-06-2021 true 1 PP 5 32066.14000000 10000000.00000000 1 34 34 0 true true false false false 07-05-2031 .00000000 .00000000 Cambridge Commons 4964 Oakhurst Drive Indianapolis IN 46254 Marion MF 235 235 1985 20500000.00000000 MAI 09-30-2021 20500000.00000000 09-30-2021 MAI .94000000 6 05-06-2024 N 08-31-2021 1963631.00000000 794613.00000000 1169018.00000000 1098518.00000000 UW CREFC F Indian Lake I 100 Indian Lake Drive Morrow GA 30260 Clayton MF 243 243 1987 19100000.00000000 MAI 09-30-2021 19100000.00000000 09-30-2021 MAI .90500000 6 05-06-2024 N 08-31-2021 2100230.00000000 1023697.00000000 1076533.00000000 1003633.00000000 UW CREFC F Stewart Way 1 302 West General Stewart Way Hinesville GA 31313 Liberty MF 190 190 1986 16800000.00000000 MAI 09-23-2021 16800000.00000000 09-23-2021 MAI .90500000 6 05-06-2024 N 08-31-2021 1679261.00000000 706017.00000000 973244.00000000 916244.00000000 UW CREFC F Cedargate Lancaster 1410 Sheridan Drive Lancaster OH 43130 Fairfield MF 157 157 1972 14000000.00000000 MAI 09-29-2021 14000000.00000000 09-29-2021 MAI .94300000 6 05-06-2024 N 08-31-2021 1374599.00000000 527836.00000000 846763.00000000 799663.00000000 UW CREFC F Amesbury 3155 Harshman Drive Reynoldsburg OH 43068 Franklin MF 149 149 1986 13900000.00000000 MAI 09-29-2021 13900000.00000000 09-29-2021 MAI .93300000 6 05-06-2024 N 08-31-2021 1238834.00000000 444739.00000000 794096.00000000 749396.00000000 UW CREFC F Red Deer 2202 Roseanne Court Fairborn OH 45324 Greene MF 131 131 1986 12200000.00000000 MAI 09-25-2021 12200000.00000000 09-25-2021 MAI .95400000 6 05-06-2024 N 08-31-2021 1204782.00000000 448710.00000000 756072.00000000 716772.00000000 UW CREFC F Olivewood 2069 Olivewood Drive Indianapolis IN 46219 Marion MF 128 128 1985 11800000.00000000 MAI 09-30-2021 11800000.00000000 09-30-2021 MAI .95300000 6 05-06-2024 N 08-31-2021 1157352.00000000 440764.00000000 716588.00000000 678188.00000000 UW CREFC F Cherry Glen 2760 Cherry Glen Way Indianapolis IN 46227 Marion MF 137 137 1986 11100000.00000000 MAI 09-30-2021 11100000.00000000 09-30-2021 MAI .94900000 6 05-06-2024 N 08-31-2021 1214014.00000000 505671.00000000 708343.00000000 667243.00000000 UW CREFC F Plumwood 1050 Plumrose Drive Columbus OH 43228 Franklin MF 143 143 1977 12600000.00000000 MAI 09-27-2021 12600000.00000000 09-27-2021 MAI .91600000 6 05-06-2024 N 08-31-2021 1250654.00000000 555293.00000000 695361.00000000 652461.00000000 UW CREFC F Camelia Court 4542 Kalida Avenue Dayton OH 45424 Montgomery MF 110 110 1982 9400000.00000000 MAI 09-27-2021 9400000.00000000 09-27-2021 MAI .95500000 6 05-06-2024 N 08-31-2021 995257.00000000 331204.00000000 664053.00000000 631053.00000000 UW CREFC F Cedargate 701 North Union Road Clayton OH 45315 Montgomery MF 130 130 1984 10700000.00000000 MAI 09-25-2021 10700000.00000000 09-25-2021 MAI .94600000 6 05-06-2024 N 08-31-2021 1155322.00000000 523031.00000000 632291.00000000 593291.00000000 UW CREFC F Millburn Court 8324 Millwheel Drive Dayton OH 45458 Montgomery MF 115 115 1979 9700000.00000000 MAI 09-27-2021 9700000.00000000 09-27-2021 MAI 1.00000000 6 05-06-2024 N 08-31-2021 1045170.00000000 475954.00000000 569216.00000000 534716.00000000 UW CREFC F Rosewood Apartments 5554 Covert Drive Columbus OH 43231 Franklin MF 89 89 1985 8100000.00000000 MAI 09-28-2021 8100000.00000000 09-28-2021 MAI .98900000 6 05-06-2024 N 08-31-2021 850844.00000000 309169.00000000 541675.00000000 514975.00000000 UW CREFC F Winthrop Court 2531 Arborview Drive Columbus OH 43229 Franklin MF 100 100 1985 8900000.00000000 MAI 09-27-2021 8900000.00000000 09-27-2021 MAI .96000000 6 05-06-2024 N 08-31-2021 937164.00000000 414765.00000000 522399.00000000 492399.00000000 UW CREFC F Annhurst 4958 Dawn Drive Indianapolis IN 46268 Marion MF 83 83 1984 7600000.00000000 MAI 09-30-2021 7600000.00000000 09-30-2021 MAI .98800000 6 05-06-2024 N 08-31-2021 764650.00000000 311466.00000000 453184.00000000 428284.00000000 UW CREFC F Ashford Hills 1367 Beeler Drive Reynoldsburg OH 43068 Franklin MF 77 77 1986 6800000.00000000 MAI 09-25-2021 6800000.00000000 09-25-2021 MAI .96100000 6 05-06-2024 N 08-31-2021 723480.00000000 309173.00000000 414307.00000000 391207.00000000 UW CREFC F Harbinwood 1295 Harbins Road Norcross GA 30093 Gwinnett MF 72 72 1986 5975000.00000000 MAI 09-30-2021 5975000.00000000 09-30-2021 MAI .97200000 6 05-06-2024 N 08-31-2021 739864.00000000 334467.00000000 405397.00000000 383797.00000000 UW CREFC F Willow Run - New Albany 1 Plaza Drive New Albany IN 47150 Floyd MF 64 64 1984 5500000.00000000 MAI 10-01-2021 5500000.00000000 10-01-2021 MAI .95300000 6 05-06-2024 N 08-31-2021 613769.00000000 219510.00000000 394259.00000000 375059.00000000 UW CREFC F Parkville 2346 Parkgreen Place Columbus OH 43229 Franklin MF 100 100 1978 8500000.00000000 MAI 09-27-2021 8500000.00000000 09-27-2021 MAI .96000000 6 05-06-2024 N 08-31-2021 798462.00000000 393193.00000000 405269.00000000 375269.00000000 UW CREFC F Applegate 2230 Applegate Drive Columbus IN 47203 Bartholomew MF 58 58 1982 5000000.00000000 MAI 09-30-2021 5000000.00000000 09-30-2021 MAI .93100000 6 05-06-2024 N 08-31-2021 583698.00000000 239997.00000000 343701.00000000 326301.00000000 UW CREFC F Stonehenge 799 17th Street Northwest Massillon OH 44647 Stark MF 60 60 1984 4700000.00000000 MAI 09-28-2021 4700000.00000000 09-28-2021 MAI .95000000 6 05-06-2024 N 08-31-2021 576273.00000000 234895.00000000 341378.00000000 323378.00000000 UW CREFC F Meadowland 200 Crane Drive Bogart GA 30622 Clarke MF 60 60 1984 4900000.00000000 MAI 09-30-2021 4900000.00000000 09-30-2021 MAI .96700000 6 05-06-2024 N 08-31-2021 581054.00000000 245105.00000000 335949.00000000 317949.00000000 UW CREFC F Amberwood - Massillion 3648 Wales Avenue Northwest Massillon OH 44646 Stark MF 63 63 1987 4700000.00000000 MAI 09-28-2021 4700000.00000000 09-28-2021 MAI .95200000 6 05-06-2024 N 08-31-2021 545999.00000000 248591.00000000 297408.00000000 278508.00000000 UW CREFC F Timberwood 710 Mason Terrace Perry GA 31069 Houston MF 60 60 1985 4700000.00000000 MAI 09-30-2021 4700000.00000000 09-30-2021 MAI .98300000 6 05-06-2024 N 08-31-2021 529733.00000000 232282.00000000 297451.00000000 279451.00000000 UW CREFC F Sherbrook 6677 Guinevere Drive Columbus OH 43229 Franklin MF 60 60 1985 5400000.00000000 MAI 09-28-2021 5400000.00000000 09-28-2021 MAI .93300000 6 05-06-2024 N 08-31-2021 570420.00000000 276873.00000000 293547.00000000 275547.00000000 UW CREFC F Stonehenge Apartments 7980 Dunston Drive Indianapolis IN 46239 Marion MF 60 60 1984 5800000.00000000 MAI 09-30-2021 5800000.00000000 09-30-2021 MAI .96700000 6 05-06-2024 N 08-31-2021 512509.00000000 226497.00000000 286012.00000000 268012.00000000 UW CREFC F Oakley Woods 6300 Oakley Road Union City GA 30291 Fulton MF 60 60 1985 5000000.00000000 MAI 09-30-2021 5000000.00000000 09-30-2021 MAI .90000000 6 05-06-2024 N 08-31-2021 575192.00000000 303327.00000000 271865.00000000 253865.00000000 UW CREFC F Carriage Hill 604 Hillcrest Parkway Dublin GA 31021 Laurens MF 60 60 1985 4200000.00000000 MAI 09-30-2021 4200000.00000000 09-30-2021 MAI .90000000 6 05-06-2024 N 08-31-2021 492245.00000000 217451.00000000 274794.00000000 256794.00000000 UW CREFC F Barrington 750 Northern Avenue Clarkston GA 30021 DeKalb MF 47 47 1984 3850000.00000000 MAI 09-30-2021 3850000.00000000 09-30-2021 MAI 1.00000000 6 05-06-2024 N 08-31-2021 455721.00000000 198662.00000000 257059.00000000 242959.00000000 UW CREFC F Andover Court 1095 Beech Street Mount Vernon OH 43050 Knox MF 51 51 1982 4100000.00000000 MAI 09-26-2021 4100000.00000000 09-26-2021 MAI .96100000 6 05-06-2024 N 08-31-2021 454139.00000000 204632.00000000 249507.00000000 234207.00000000 UW CREFC F Greenglen II 2015 North McCord Road Toledo OH 43615 Lucas MF 58 58 1982 4200000.00000000 MAI 09-28-2021 4200000.00000000 09-28-2021 MAI .98300000 6 05-06-2024 N 08-31-2021 465669.00000000 212357.00000000 253312.00000000 235912.00000000 UW CREFC F Sandalwood 4804 West Bancroft Street Toledo OH 43615 Lucas MF 50 50 1983 3700000.00000000 MAI 09-28-2021 3700000.00000000 09-28-2021 MAI .96000000 6 05-06-2024 N 08-31-2021 432651.00000000 189739.00000000 242912.00000000 227912.00000000 UW CREFC F Spicewood 3714 Bartlett Avenue Indianapolis IN 46227 Marion MF 49 49 1985 4000000.00000000 MAI 09-30-2021 4000000.00000000 09-30-2021 MAI .98000000 6 05-06-2024 N 08-31-2021 427591.00000000 184388.00000000 243203.00000000 228503.00000000 UW CREFC F Meadowood - Mansfield 798 Straub Road West Mansfield OH 44904 Richland MF 50 50 1983 3200000.00000000 MAI 09-28-2021 3200000.00000000 09-28-2021 MAI .96000000 6 05-06-2024 N 08-31-2021 380968.00000000 201894.00000000 179074.00000000 164074.00000000 UW CREFC F false false 10000000.00000000 32066.14000000 .03723810 .00012340 32066.14000000 .00000000 .00000000 10000000.00000000 10000000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 30 1 05-12-2022 06-13-2022 Societe Generale Financial Corporation 02-17-2022 10000000.00000000 120 03-01-2032 0 .04210000 .04210000 3 1 120 04-01-2022 true 1 WL 3 36252.78000000 10000000.00000000 1 1 1 0 true true true false false 03-31-2027 11-30-2031 11-30-2031 .00000000 .00000000 7 Corporate Park 7 Corporate Park Irvine CA 92606 Orange OF 37699 37699 1986 2019 15900000.00000000 MAI 12-20-2021 15900000.00000000 12-20-2021 MAI .96300000 6 X The Bascom Group 8177 01-31-2029 GSA 6146 06-09-2036 Bank of Hope 5329 12-31-2026 1379858.00000000 421508.00000000 958350.00000000 895016.00000000 UW CREFC 2.25000000 2.10000000 F F 11-15-2021 false false 10000000.00000000 36252.78000000 .04210000 .00012340 36252.78000000 .00000000 .00000000 10000000.00000000 10000000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 31 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 12-30-2021 9750000.00000000 120 01-06-2032 360 .03988000 .03988000 3 1 48 02-06-2022 true 1 WL 5 33482.58000000 9750000.00000000 1 1 1 0 true true false false false 10-05-2031 .00000000 .00000000 Statesville Mini Storage 1202, 1421, 1444 1446 North Barkley Road North Statesville NC 28677 Iredell SS 101895 101895 1988 14360000.00000000 MAI 11-22-2021 14360000.00000000 11-22-2021 MAI .90900000 6 05-06-2024 N 11-30-2021 1120943.00000000 278024.00000000 842919.00000000 832730.00000000 UW CREFC 1.51000000 1.49000000 F F false false 9750000.00000000 33482.58000000 .03988000 .00012340 33482.58000000 .00000000 .00000000 9750000.00000000 9750000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 32 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 12-23-2021 9700000.00000000 120 01-06-2032 0 .04254000 .04254000 3 1 120 02-06-2022 true 1 WL 3 35532.72000000 9700000.00000000 1 1 1 0 true true true false false 02-05-2024 10-05-2031 10-05-2031 .00000000 .00000000 Balch Springs Self Storage 4108 Hickory Tree Road Balch Springs TX 75180 Dallas SS 80265 80265 2007 15100000.00000000 MAI 11-24-2021 15100000.00000000 11-24-2021 MAI .91700000 6 X 11-30-2021 1129860.00000000 391867.00000000 737993.00000000 729966.00000000 UW CREFC 1.76000000 1.74000000 F F false false 9700000.00000000 35532.72000000 .04254000 .00012340 35532.72000000 .00000000 .00000000 9700000.00000000 9700000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 33 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 02-09-2022 8700000.00000000 120 03-06-2032 360 .03645000 .03645000 3 1 36 04-06-2022 true 1 WL 5 27307.13000000 8700000.00000000 1 1 1 0 true true false false false 12-05-2031 .00000000 .00000000 Brush Hill Office Flex 740-770 Pasquinelli Drive Westmont IL 60559 DuPage OF 110299 110299 1986 12000000.00000000 MAI 12-13-2021 12000000.00000000 12-13-2021 MAI .89800000 6 05-06-2024 N Adventist Hinsdale Hospital 17570 06-30-2026 Chicago Health System 15237 06-30-2024 Hummingbird Pediatric Therapies 15065 07-31-2028 12-31-2021 1817933.00000000 652886.00000000 1165047.00000000 1060122.00000000 UW CREFC 2.44000000 2.22000000 F F 10-27-2021 false false 8700000.00000000 27307.13000000 .03645000 .00012340 27307.13000000 .00000000 .00000000 8700000.00000000 8700000.00000000 05-06-2022 1 false 27288.40000000 .00000000 .00000000 B Midland Loan Services false .00000000 Prospectus Loan ID 34 1 05-12-2022 06-13-2022 Societe Generale Financial Corporation 01-27-2022 8330000.00000000 120 02-01-2032 0 .03560000 .03560000 3 1 120 03-01-2022 true 1 WL 3 25536.08000000 8330000.00000000 1 1 1 0 true true false false false 10-31-2031 .00000000 .00000000 64-68 Maspeth Avenue 64-68 Maspeth Avenue Brooklyn NY 11211 Kings MF 24 24 2005 15500000.00000000 MAI 01-06-2022 15500000.00000000 01-06-2022 MAI 1.00000000 6 05-01-2024 N 11-30-2021 817620.00000000 163003.00000000 654616.00000000 648616.00000000 UW CREFC 2.18000000 2.16000000 F F false false 8330000.00000000 25536.08000000 .03560000 .00012340 25536.08000000 .00000000 .00000000 8330000.00000000 8330000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 35 1 05-12-2022 06-13-2022 Societe Generale Financial Corporation 01-27-2022 8200000.00000000 120 02-01-2032 0 .03500000 .03500000 3 1 120 03-01-2022 true 1 WL 3 24713.89000000 8200000.00000000 1 1 1 0 true true false false false 10-31-2031 .00000000 .00000000 65 Maspeth Avenue 65 Maspeth Avenue Brooklyn NY 11211 Kings MF 21 21 2004 15300000.00000000 MAI 01-06-2022 15300000.00000000 01-06-2022 MAI 1.00000000 6 05-01-2024 N 11-30-2021 823662.00000000 147687.00000000 675975.00000000 662618.00000000 UW CREFC 2.32000000 2.28000000 F F false false 8200000.00000000 24713.89000000 .03500000 .00012340 24713.89000000 .00000000 .00000000 8200000.00000000 8200000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 36 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 02-11-2022 7500000.00000000 120 02-06-2032 0 .04436000 .04436000 3 1 120 03-06-2022 true 1 WL 3 28649.17000000 7500000.00000000 1 1 1 0 true true false false false 08-05-2031 .00000000 .00000000 Il Palazzo 5940 West Union Hills Drive Glendale AZ 85308 Maricopa MU 44680 44680 2006 12700000.00000000 MAI 01-11-2022 12700000.00000000 01-11-2022 MAI .96000000 6 05-06-2024 N Cactus Childrens Clinic, P.C. 9387 07-31-2027 Bolesta Orthodontics 5154 01-11-2025 JP Morgan Chase Bank 3972 09-30-2025 12-31-2021 1162532.00000000 379331.00000000 783201.00000000 729797.00000000 UW CREFC 2.32000000 2.16000000 F F 02-07-2022 false false 7500000.00000000 28649.17000000 .04436000 .00012340 28649.17000000 .00000000 .00000000 7500000.00000000 7500000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 37 1 05-12-2022 06-13-2022 Societe Generale Financial Corporation 03-10-2022 6000000.00000000 120 04-01-2032 0 .04130000 .04130000 3 1 120 05-01-2022 true 1 WL 3 .00000000 6000000.00000000 1 1 1 0 true true false false false 12-31-2031 .00000000 .00000000 New Highlands Self Storage 2385 EF Griffin Road Bartow FL 33830 Polk SS 68724 68724 2006 12450000.00000000 MAI 01-18-2022 12450000.00000000 01-18-2022 MAI .92200000 6 05-01-2024 N 01-31-2022 1020033.00000000 298528.00000000 721505.00000000 714312.00000000 UW CREFC 2.87000000 2.84000000 F F false false 6000000.00000000 21338.33000000 .04130000 .00012340 21338.33000000 .00000000 .00000000 6000000.00000000 6000000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 38 1 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 12-17-2021 5850000.00000000 120 01-06-2032 0 .03400000 .03400000 3 1 120 02-06-2022 true 1 WL 3 17127.50000000 5850000.00000000 1 1 1 0 true true true false false 05-05-2024 09-05-2031 09-05-2031 .00000000 .00000000 Nsc Secure Ii Monroe Storage 6231 North Monroe Street Monroe MI 48162 Monroe SS 80275 80275 2001 2019 10890000.00000000 MAI 11-23-2021 10890000.00000000 11-23-2021 MAI .94000000 6 05-06-2024 N 01-31-2022 855607.00000000 230498.00000000 625109.00000000 622701.00000000 UW CREFC 3.10000000 3.09000000 F F false false 5850000.00000000 17127.50000000 .03400000 .00012340 17127.50000000 .00000000 .00000000 5850000.00000000 5850000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 39 1 05-12-2022 06-13-2022 KeyBank National Association 02-15-2022 5200000.00000000 120 03-01-2032 0 .04320000 .04320000 3 1 120 04-01-2022 true 1 WL 3 19344.00000000 5200000.00000000 1 1 1 0 true true false false false 12-31-2031 .00000000 .00000000 Highway 50 Storage 2739 Highway 50 Grand Junction CO 81503 Mesa SS 73464 73464 1977 8800000.00000000 MAI 12-20-2021 8800000.00000000 12-20-2021 MAI .96500000 6 05-01-2024 N 12-31-2021 716424.00000000 208629.00000000 507795.00000000 500449.00000000 UW CREFC 2.23000000 2.20000000 F F false false 5200000.00000000 19344.00000000 .04320000 .00021090 19344.00000000 .00000000 .00000000 5200000.00000000 5200000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 40 1 05-12-2022 06-13-2022 KeyBank National Association 03-04-2022 5200000.00000000 120 04-01-2032 360 .04150000 .04150000 3 1 0 05-01-2022 true 1 WL 2 .00000000 5200000.00000000 1 1 1 0 false true false false false 01-31-2032 .00000000 .00000000 Pine Ridge Square 1401 1425 and 1429 West Main Street Gaylord MI 49735 Otsego RT 188251 188251 1991 9900000.00000000 MAI 01-26-2022 9900000.00000000 01-26-2022 MAI .94100000 6 05-01-2024 N Hobby Lobby #450 48812 10-31-2030 Big Lots #1871 38594 01-31-2025 Family Farm and Home 38183 04-30-2023 12-31-2021 1174518.00000000 482996.00000000 691523.00000000 598880.00000000 UW CREFC 2.28000000 1.97000000 F F 01-26-2022 false false 5192705.96000000 25277.37000000 .04150000 .00021090 18556.71000000 6720.66000000 .00000000 5185985.30000000 5185985.30000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 41 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 02-07-2022 4750000.00000000 120 02-06-2032 0 .04563000 .04563000 3 1 120 03-06-2022 true 1 WL 3 18663.94000000 4750000.00000000 1 1 1 0 true true false false false 11-05-2031 .00000000 .00000000 1547 Fulton Street 1547 Fulton Street Brooklyn NY 11216 Kings MF 14 14 1905 2021 7200000.00000000 MAI 01-04-2022 7200000.00000000 01-04-2022 MAI 1.00000000 6 05-06-2024 N 01-31-2022 440211.00000000 101281.00000000 338930.00000000 334930.00000000 UW CREFC 1.54000000 1.52000000 F F false false 4750000.00000000 18663.94000000 .04563000 .00012340 18663.94000000 .00000000 .00000000 4750000.00000000 4750000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 42 1 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 03-02-2022 4500000.00000000 120 03-06-2032 360 .04298000 .04298000 3 1 0 04-06-2022 true 1 WL 2 22263.93000000 4494390.82000000 1 1 1 0 false true true false false 04-05-2024 11-05-2031 11-05-2031 .00000000 .00000000 Minnesota Lake Mhc 1219 Minnesota Road Port Huron MI 48060 St. Clair MH 161 161 1999 9000000.00000000 MAI 01-25-2022 9000000.00000000 01-25-2022 MAI 1.00000000 6 X 12-31-2021 711846.00000000 184845.00000000 527001.00000000 518951.00000000 UW CREFC 1.97000000 1.94000000 F F false false 4488224.30000000 22263.93000000 .04298000 .00012340 16611.17000000 5652.76000000 .00000000 4482571.54000000 4482571.54000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 43 1 05-12-2022 06-13-2022 Societe Generale Financial Corporation 01-27-2022 4470000.00000000 120 02-01-2032 0 .03630000 .03630000 3 1 120 03-01-2022 true 1 WL 3 13972.48000000 4470000.00000000 1 1 1 0 true true false false false 10-31-2031 .00000000 .00000000 484 Humboldt Street 484 Humboldt Street Brooklyn NY 11211 Kings MF 21 21 1895 2010 8800000.00000000 MAI 01-06-2022 8800000.00000000 01-06-2022 MAI .95200000 6 05-01-2024 N 11-30-2021 676899.00000000 297538.00000000 379361.00000000 374111.00000000 UW CREFC 2.31000000 2.27000000 F F false false 4470000.00000000 13972.48000000 .03630000 .00012340 13972.48000000 .00000000 .00000000 4470000.00000000 4470000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 44 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 03-08-2022 4180000.00000000 120 03-06-2032 0 .04380000 .04380000 3 1 120 04-06-2022 true 1 WL 3 15765.57000000 4180000.00000000 1 1 1 0 true true false false false 12-05-2031 .00000000 .00000000 Walgreens - Waterbury 11 Meriden Road Waterbury CT 6705 New Haven RT 14406 14406 2002 7960000.00000000 MAI 11-18-2021 7960000.00000000 11-18-2021 MAI 1.00000000 6 05-06-2024 N Walgreens 14406 02-28-2035 415795.00000000 10241.00000000 405554.00000000 405554.00000000 UW CREFC 2.18000000 2.18000000 F F 03-08-2022 false false 4180000.00000000 15765.57000000 .04380000 .00012340 15765.57000000 .00000000 .00000000 4180000.00000000 4180000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 45 1 05-12-2022 06-13-2022 KeyBank National Association 03-10-2022 3900000.00000000 120 04-01-2032 0 .04250000 .04250000 3 1 120 05-01-2022 true 1 WL 3 .00000000 3900000.00000000 1 1 1 0 true true false false false 11-30-2031 .00000000 .00000000 Orange Professional Building 3755 Orange Place Orange OH 44122 Cuyahoga OF 19570 19570 1985 2018 6850000.00000000 MAI 01-20-2022 6850000.00000000 01-20-2022 MAI 1.00000000 6 05-01-2024 N Northern Ohio Surgery Center, LLC 10531 04-30-2029 Orange Place Family Dentistry 5233 04-30-2031 Weiss and Tor Orthodonics LLC 2307 01-31-2024 12-31-2021 575995.00000000 200429.00000000 375566.00000000 355577.00000000 UW CREFC 2.23000000 2.12000000 F F 11-17-2021 false false 3900000.00000000 14272.92000000 .04250000 .00021090 14272.92000000 .00000000 .00000000 3900000.00000000 3900000.00000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 46 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 03-11-2022 3857000.00000000 120 03-06-2032 0 .04435000 .04435000 3 1 120 04-06-2022 true 1 WL 3 14729.99000000 3857000.00000000 1 1 1 0 true true false false false 12-05-2031 .00000000 .00000000 Walgreens - Port Allen 220 North Alexander Avenue Port Allen LA 70767 W. Baton Rouge Parish RT 14550 14550 2013 6650000.00000000 MAI 02-07-2022 6650000.00000000 02-07-2022 MAI 1.00000000 6 05-06-2024 N Walgreens 14550 11-30-2036 338112.00000000 6762.00000000 331350.00000000 331350.00000000 UW CREFC 1.91000000 1.91000000 F F 03-11-2022 false false 3857000.00000000 14729.99000000 .04435000 .00061090 14729.99000000 .00000000 .00000000 3857000.00000000 3857000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Northmarq false .00000000 Prospectus Loan ID 47 1 05-12-2022 06-13-2022 KeyBank National Association 03-11-2022 3800000.00000000 120 04-01-2032 360 .04550000 .04550000 3 1 0 05-01-2022 true 1 WL 2 .00000000 3800000.00000000 1 1 1 0 false true true false false 04-30-2024 01-31-2032 01-31-2032 .00000000 .00000000 Self Stor-It 121 Hacienda Drive Calexico CA 92231 Imperial SS 63902 63902 1996 6060000.00000000 MAI 01-05-2022 6060000.00000000 01-05-2022 MAI .88400000 6 X 12-31-2021 675931.00000000 278714.00000000 397217.00000000 383798.00000000 UW CREFC 1.71000000 1.65000000 F F false false 3795041.23000000 19367.10000000 .04550000 .00081090 14869.18000000 4497.92000000 .00000000 3790543.31000000 3790543.31000000 06-01-2022 1 false .00000000 .00000000 .00000000 0 KeyBank N.A.; CCA, Inc. false .00000000 Prospectus Loan ID 48 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 01-24-2022 3400000.00000000 120 02-06-2032 0 .04020000 .04020000 3 1 120 03-06-2022 true 1 WL 3 11769.67000000 3400000.00000000 1 1 1 0 true true true false false 02-05-2024 11-05-2031 11-05-2031 .00000000 .00000000 Murrells Inlet Station 12150 Highway 17 Bypass Murrells Inlet SC 29576 Horry RT 13186 13186 2021 6125000.00000000 MAI 11-23-2021 6125000.00000000 11-23-2021 MAI 1.00000000 6 X Pet Supplies Plus 6484 08-31-2031 Aspen Dental 3500 10-31-2031 Spectrum 3202 06-30-2028 446939.00000000 82054.00000000 364885.00000000 338228.00000000 UW CREFC 2.63000000 2.44000000 F F 11-15-2021 false false 3400000.00000000 11769.67000000 .04020000 .00012340 11769.67000000 .00000000 .00000000 3400000.00000000 3400000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 49 1 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 01-21-2022 3100000.00000000 120 02-06-2032 0 .03935000 .03935000 3 1 120 03-06-2022 true 1 WL 3 10504.26000000 3100000.00000000 1 1 1 0 true true false false false 11-05-2031 .00000000 .00000000 Walgreens Fayetteville 524 South School Avenue Fayetteville AR 72701 Washington RT 14560 14560 2004 6100000.00000000 MAI 11-18-2021 6100000.00000000 11-18-2021 MAI 1.00000000 6 05-06-2024 N Walgreens 14560 10-31-2036 294686.00000000 6026.00000000 288660.00000000 288660.00000000 UW CREFC 2.33000000 2.33000000 F F 01-21-2022 false false 3100000.00000000 10504.26000000 .03935000 .00012340 10504.26000000 .00000000 .00000000 3100000.00000000 3100000.00000000 06-06-2022 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000
Item 2(c)(1) Originator Name Originator Name for co-originated loans was truncated to only include the originator contributing to the BBCMS 2022-C15 transaction to meet EDGAR constraints. Item 2(c)(4) Original Term Loan Number For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date. Item 2(c)(15) Loan Structure Code For the mortgage loan identified as The Summit (Asset Number 1), Coleman Highline Phase IV (Asset Number 3), 26 Broadway (Asset Number 10), Meadowood Mall (Asset Number 21) and AMF Portfolio (Asset Number 29), the mortgage loan is evidenced by a senior pari passu notes that is part of a loan combination that consists of senior pari-passu notes and one or more subordinate notes. The other senior pari-passu notes and the subordinate notes are not included in the trust. Item 2(d)(1) Property Name For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust. Item 2(d)(8) Net Rentable Square Feet Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(9) Net Rentable Square Feet Securitization Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, the net rentable square feet securitization number is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(10) Units Beds Rooms Number For mortgage loans that are part of a loan combination, the units beds rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(11) Units Beds Rooms Securitization Number For mortgage loans that are part of a loan combination, the units beds rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(14) Valuation Securitization Amount For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(20) Physical Occupancy Securitization Percentage The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(9) or 2(d)(11). Item 2(d)(28)(i) Financials Securitization Date For the mortgage loans identified as Coleman Highline Phase IV (Asset Number 3), Rose Castle Apartments (Asset Number 6), Fleet Farm Green Bay (Asset Number 16), VVF (Asset Number 19), NeoGenomics Laboratories (Asset Number 23), 7 Corporate Park (Asset Number 30), Walgreens - Waterbury (Asset Number 44), Walgreens - Port Allen (Asset Number 46), Murrells Inlet Station (Asset Number 48) and Walgreens Fayetteville (Asset Number 49), the Financials Securitization Date has been left blank as it was not available at the time of securitization. Item 2(d)(28)(iv) Revenue Securitization Amount For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vi) Operating Expenses Securitization Amount For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(viii) Net Operating Income Securitization Amount For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(x) Net Cash Flow Securitization Amount For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage For mortgage loans that are part of a loan combination, the debt service coverage net operating income securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage For mortgage loans that are part of a loan combination, the debt service coverage net cash flow securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(e)(6) Servicer Trustee Fee Rate Percentage It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, (iv) the asset representations reviewer fee and (v) the CREFC(R) intellectual property royalty license fee rate. Item 2(f)(1) Primary Servicer Name KeyBank National Association was truncated to KeyBank N.A. to meet EDGAR constraints. Wells Fargo, National Association was truncated to Wells Fargo, N.A. to meet EDGAR constraints. For the mortgage loan identified as Self Stor-It (Asset Number 47), KeyBank National Association (1 bp); Commercial Capital Advisors, Inc. (6 bps) was truncated to KeyBank N.A.; CCA, Inc.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- New Report Pins 6G Success on Novel Benchmarks Extending Beyond Speed, Latency, and Mobility
- UAB PartnerystÄ—s projektai keturi 2023 audited annual report
- STMicro cuts FY revenue outlook as softer car demand weighs
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!