Close

Form 10-D CSAIL 2019-C15 Commercia For: Jun 17

June 30, 2022 11:51 AM EDT

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:  333-227081-01

Central Index Key Number of issuing entity:  0001763502

CSAIL 2019-C15 Commercial Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-227081

Central Index Key Number of depositor:  0001654060

Credit Suisse Commercial Mortgage Securities Corp.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001628601

Column Financial, Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001767304

3650 REIT Loan Funding 1 LLC
(Exact name of sponsor as specified in its charter)

(formerly known as Grass River Real Estate Credit Partners Loan Funding, LLC d/b/a/ 3650 REIT)

Central Index Key Number of sponsor (if applicable):  0001755531

Societe Generale Financial Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001722518

BSPRT CMBS Finance, LLC
(Exact name of sponsor as specified in its charter)

Julia C. Powell (212) 538-1807
(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)

38-4104385
38-4104386
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  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 CSAIL 2019-C15 Commercial Mortgage Trust.

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

The following table presents the loss information for the trust assets for the CSAIL 2019-C15 Commercial Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on June 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

1.73%

0

N/A

No assets securitized by Credit Suisse Commercial Mortgage Securities Corp. (the "Depositor") and held by CSAIL 2019-C15 Commercial Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from May 18, 2022 to June 17, 2022.

The Depositor has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of the Depositor is 0001654060.

Column Financial, Inc. ("Column"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of Column is 0001628601.

3650 REIT Loan Funding 1 LLC (formerly known as Grass River Real Estate Credit Partners Loan Funding, LLC d/b/a/3650 REIT) (“3650 REIT”), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 1, 2022. The CIK number of 3650 REIT is 0001767304.

Societe Generale Financial Corporation, one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of Societe Generale Financial Corporation is 0001755531.

BSPRT CMBS Finance, LLC, one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of BSPRT CMBS Finance, LLC is 0001722518.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227081-01 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227081-01 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 CSAIL 2019-C15 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

05/17/2022

$455,750.03

  Current Distribution Date

06/17/2022

$578,263.19

 

REO Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for CSAIL 2019-C15 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

05/17/2022

$5,746.63

  Current Distribution Date

06/17/2022

$5,936.06

 

Interest Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by CSAIL 2019-C15 Commercial Mortgage Trust, relating to the June 17, 2022 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Credit Suisse Commercial Mortgage Securities Corp.
(Depositor)

 

/s/ Julia C. Powell
Julia C. Powell, President and CEO

Date: June 30, 2022

 

 

 

     

Distribution Date:

06/17/22

CSAIL 2019-C15 Commercial Mortgage Trust

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-C15

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Credit Suisse Commercial Mortgage Securities Corp.

 

 

Certificate Factor Detail

3

 

General Information Number

(212) 325-2000

 

Certificate Interest Reconciliation Detail

4

 

11 Madison Avenue, 4th Floor | New York, NY 10010 | United States

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Additional Information

5

 

Association

 

 

Bond / Collateral Reconciliation - Cash Flows

6

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

7

 

10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States

 

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

3650 REIT Loan Servicing LLC, a Delaware limited liability

 

 

 

 

 

company

 

 

Mortgage Loan Detail (Part 1)

13-14

 

General Contact

(305) 901-1000

 

Mortgage Loan Detail (Part 2)

15-16

 

2977 McFarlane Road,, Suite 300, | Miami , FL 33133 | United States

 

Principal Prepayment Detail

17

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Historical Detail

18

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Delinquency Loan Detail

19

 

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

 

 

Collateral Stratification and Historical Detail

20

Certificate Administrator

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

 

 

Specially Serviced Loan Detail - Part 1

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 2

22

 

 

 

[email protected]

Modified Loan Detail

23

 

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

 

 

Historical Liquidated Loan Detail

24

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

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 27

 


 

 

                         

 

 

 

 

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

22945DAA1

2.987700%

11,856,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

22945DAC7

3.450500%

64,072,000.00

58,386,817.53

267,752.99

167,886.43

0.00

0.00

435,639.42

58,119,064.54

30.66%

30.00%

A-3

22945DAE3

3.779200%

133,800,000.00

133,800,000.00

0.00

421,380.80

0.00

0.00

421,380.80

133,800,000.00

30.66%

30.00%

A-4

22945DAG8

4.052900%

345,226,000.00

345,226,000.00

0.00

1,165,972.05

0.00

0.00

1,165,972.05

345,226,000.00

30.66%

30.00%

A-SB

22945DAJ2

3.902600%

25,521,000.00

25,521,000.00

0.00

82,998.55

0.00

0.00

82,998.55

25,521,000.00

30.66%

30.00%

A-S

22945DAQ6

4.254300%

62,194,000.00

62,194,000.00

0.00

220,493.28

0.00

0.00

220,493.28

62,194,000.00

22.99%

22.50%

B

22945DAS2

4.475700%

37,316,000.00

37,316,000.00

0.00

139,179.35

0.00

0.00

139,179.35

37,316,000.00

18.40%

18.00%

C

22945DAU7

5.151423%

39,390,000.00

39,390,000.00

0.00

169,095.47

0.00

0.00

169,095.47

39,390,000.00

13.54%

13.25%

D

22945DAY9

3.000000%

26,536,000.00

26,536,000.00

0.00

66,340.00

0.00

0.00

66,340.00

26,536,000.00

10.27%

10.05%

E-RR

22945DBB8

5.151423%

19,073,000.00

19,073,000.00

0.00

81,877.58

0.00

0.00

81,877.58

19,073,000.00

7.92%

7.75%

F-RR

22945DBD4

5.151423%

20,731,000.00

20,731,000.00

0.00

88,995.13

0.00

0.00

88,995.13

20,731,000.00

5.37%

5.25%

G-RR

22945DBF9

5.151423%

9,329,000.00

9,329,000.00

0.00

40,048.02

0.00

0.00

40,048.02

9,329,000.00

4.22%

4.13%

NR-RR*

22945DBH5

5.151423%

34,207,166.00

34,207,166.00

0.00

128,780.90

0.00

0.00

128,780.90

34,207,166.00

0.00%

0.00%

R

22945DBJ1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

829,251,166.00

811,709,983.53

267,752.99

2,773,047.56

0.00

0.00

3,040,800.55

811,442,230.54

 

 

 

 

X-A

22945DAL7

1.199468%

642,669,000.00

625,127,817.53

0.00

624,850.62

0.00

0.00

624,850.62

624,860,064.54

 

 

X-B

22945DAN3

0.328726%

76,706,000.00

76,706,000.00

0.00

21,012.74

0.00

0.00

21,012.74

76,706,000.00

 

 

X-D

22945DAW3

2.151423%

26,536,000.00

26,536,000.00

0.00

47,575.14

0.00

0.00

47,575.14

26,536,000.00

 

 

Notional SubTotal

 

745,911,000.00

728,369,817.53

0.00

693,438.50

0.00

0.00

693,438.50

728,102,064.54

 

 

 

Deal Distribution Total

 

 

 

267,752.99

3,466,486.06

0.00

0.00

3,734,239.05

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

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

22945DAA1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

22945DAC7

911.26884645

4.17893916

2.62027766

0.00000000

0.00000000

0.00000000

0.00000000

6.79921682

907.08990729

A-3

22945DAE3

1,000.00000000

0.00000000

3.14933333

0.00000000

0.00000000

0.00000000

0.00000000

3.14933333

1,000.00000000

A-4

22945DAG8

1,000.00000000

0.00000000

3.37741668

0.00000000

0.00000000

0.00000000

0.00000000

3.37741668

1,000.00000000

A-SB

22945DAJ2

1,000.00000000

0.00000000

3.25216684

0.00000000

0.00000000

0.00000000

0.00000000

3.25216684

1,000.00000000

A-S

22945DAQ6

1,000.00000000

0.00000000

3.54525002

0.00000000

0.00000000

0.00000000

0.00000000

3.54525002

1,000.00000000

B

22945DAS2

1,000.00000000

0.00000000

3.72974997

0.00000000

0.00000000

0.00000000

0.00000000

3.72974997

1,000.00000000

C

22945DAU7

1,000.00000000

0.00000000

4.29285275

0.00000000

0.00000000

0.00000000

0.00000000

4.29285275

1,000.00000000

D

22945DAY9

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

22945DBB8

1,000.00000000

0.00000000

4.29285272

0.00000000

0.00000000

0.00000000

0.00000000

4.29285272

1,000.00000000

F-RR

22945DBD4

1,000.00000000

0.00000000

4.29285273

0.00000000

0.00000000

0.00000000

0.00000000

4.29285273

1,000.00000000

G-RR

22945DBF9

1,000.00000000

0.00000000

4.29285240

0.00000000

0.00000000

0.00000000

0.00000000

4.29285240

1,000.00000000

NR-RR

22945DBH5

1,000.00000000

0.00000000

3.76473456

0.52811829

11.08070631

0.00000000

0.00000000

3.76473456

1,000.00000000

R

22945DBJ1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

22945DAL7

972.70572803

0.00000000

0.97227441

0.00000000

0.00000000

0.00000000

0.00000000

0.97227441

972.28910145

X-B

22945DAN3

1,000.00000000

0.00000000

0.27393867

0.00000000

0.00000000

0.00000000

0.00000000

0.27393867

1,000.00000000

X-D

22945DAW3

1,000.00000000

0.00000000

1.79285273

0.00000000

0.00000000

0.00000000

0.00000000

1.79285273

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

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

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

05/01/22 - 05/30/22

30

0.00

167,886.43

0.00

167,886.43

0.00

0.00

0.00

167,886.43

0.00

 

A-3

05/01/22 - 05/30/22

30

0.00

421,380.80

0.00

421,380.80

0.00

0.00

0.00

421,380.80

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

1,165,972.05

0.00

1,165,972.05

0.00

0.00

0.00

1,165,972.05

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

82,998.55

0.00

82,998.55

0.00

0.00

0.00

82,998.55

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

624,850.62

0.00

624,850.62

0.00

0.00

0.00

624,850.62

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

21,012.74

0.00

21,012.74

0.00

0.00

0.00

21,012.74

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

47,575.14

0.00

47,575.14

0.00

0.00

0.00

47,575.14

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

220,493.28

0.00

220,493.28

0.00

0.00

0.00

220,493.28

0.00

 

B

05/01/22 - 05/30/22

30

0.00

139,179.35

0.00

139,179.35

0.00

0.00

0.00

139,179.35

0.00

 

C

05/01/22 - 05/30/22

30

0.00

169,095.47

0.00

169,095.47

0.00

0.00

0.00

169,095.47

0.00

 

D

05/01/22 - 05/30/22

30

0.00

66,340.00

0.00

66,340.00

0.00

0.00

0.00

66,340.00

0.00

 

E-RR

05/01/22 - 05/30/22

30

0.00

81,877.58

0.00

81,877.58

0.00

0.00

0.00

81,877.58

0.00

 

F-RR

05/01/22 - 05/30/22

30

0.00

88,995.13

0.00

88,995.13

0.00

0.00

0.00

88,995.13

0.00

 

G-RR

05/01/22 - 05/30/22

30

0.00

40,048.02

0.00

40,048.02

0.00

0.00

0.00

40,048.02

0.00

 

NR-RR

05/01/22 - 05/30/22

30

359,431.15

146,846.33

0.00

146,846.33

18,065.43

0.00

0.00

128,780.90

379,039.56

 

Totals

 

 

359,431.15

3,484,551.49

0.00

3,484,551.49

18,065.43

0.00

0.00

3,466,486.06

379,039.56

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,734,239.05

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,502,798.63

Master Servicing Fee

10,334.75

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,941.27

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

349.49

ARD Interest

0.00

Operating Advisor Fee

1,369.99

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

251.63

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,502,798.63

Total Fees

18,247.12

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

267,752.99

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

9,506.42

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

8,559.03

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

267,752.99

Total Expenses/Reimbursements

18,065.45

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,466,486.06

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

267,752.99

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

3,734,239.05

Total Funds Collected

3,770,551.62

Total Funds Distributed

3,770,551.62

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

811,709,984.39

811,709,984.39

Beginning Certificate Balance

811,709,983.53

(-) Scheduled Principal Collections

267,752.99

267,752.99

(-) Principal Distributions

267,752.99

(-) 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

811,442,231.40

811,442,231.40

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

811,709,984.39

811,709,984.39

Ending Certificate Balance

811,442,230.54

Ending Actual Collateral Balance

811,442,231.40

811,442,231.40

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.86)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.86)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.15%

 

 

 

 

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 7 of 27

 


 

 

                             

 

 

 

 

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

 

Defeased

1

4,500,000.00

0.55%

75

5.1950

NAP

Defeased

1

4,500,000.00

0.55%

75

5.1950

NAP

$9,999,999.99 and less

12

79,168,693.51

9.76%

76

5.0151

2.152889

1.24 or less

4

148,573,712.65

18.31%

79

4.9909

0.781493

$10,000,000 to $19,999,999

11

161,160,957.87

19.86%

76

5.1006

1.771740

1.25 to 1.49

6

105,019,475.94

12.94%

75

4.9164

1.423093

$20,000,000 to $29,999,999

10

232,862,580.02

28.70%

77

5.0327

1.631192

1.5 to 1.74

15

323,100,562.67

39.82%

77

5.1019

1.639333

 

$30,000,000 to

 

 

 

 

 

 

1.75 to 1.99

5

74,560,765.95

9.19%

77

4.6915

1.909921

 

 

4

167,500,000.00

20.64%

77

4.9402

1.452060

 

 

 

 

 

 

 

 

$49,999,999.99

 

 

 

 

 

 

2.0 to 2.49

6

123,010,597.25

15.16%

55

5.0724

2.182668

 

$50,000,000 or more

3

166,250,000.00

20.49%

62

4.9597

1.338195

2.5 or more

4

32,677,116.94

4.03%

77

4.9880

2.919093

 

Totals

41

811,442,231.40

100.00%

74

5.0113

1.610941

Totals

41

811,442,231.40

100.00%

74

5.0113

1.610941

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

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

Defeased

2

4,500,000.00

0.55%

75

5.1950

NAP

Washington

1

25,728,303.71

3.17%

75

5.0600

1.600000

Arizona

2

27,842,131.85

3.43%

46

4.7514

1.709357

Wisconsin

2

3,958,460.00

0.49%

77

4.5500

1.990000

Arkansas

1

2,229,657.61

0.27%

79

5.1400

2.300000

Totals

75

811,442,231.40

100.00%

74

5.0113

1.610941

California

6

104,550,000.00

12.88%

76

5.0092

1.770923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Connecticut

1

7,661,259.33

0.94%

22

4.8000

2.060000

 

 

 

 

 

 

 

Florida

6

156,230,855.64

19.25%

78

4.9880

1.678313

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Georgia

5

13,648,463.47

1.68%

61

4.9539

2.161111

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Illinois

9

55,129,695.74

6.79%

72

4.7466

1.609187

Defeased

2

4,500,000.00

0.55%

75

5.1950

NAP

Indiana

1

3,423,290.09

0.42%

64

4.7870

1.500000

Industrial

1

24,379,565.52

3.00%

75

5.3200

1.680000

Iowa

1

3,509,370.00

0.43%

77

4.5500

1.990000

Lodging

14

193,933,480.14

23.90%

78

5.2971

1.612517

Michigan

1

24,379,565.52

3.00%

75

5.3200

1.680000

Mixed Use

3

115,728,303.70

14.26%

78

4.9337

1.425021

Missouri

2

39,407,887.19

4.86%

69

4.9674

1.685731

Multi-Family

5

63,019,475.94

7.77%

73

4.8118

1.381437

Nebraska

1

23,500,000.00

2.90%

77

5.2100

1.490000

Office

10

190,938,133.76

23.53%

78

4.8532

1.603606

Nevada

1

23,000,000.00

2.83%

77

5.4150

1.630000

Retail

40

218,943,272.30

26.98%

64

4.9564

1.779796

New Jersey

1

2,596,755.60

0.32%

22

4.8000

2.060000

Totals

75

811,442,231.40

100.00%

74

5.0113

1.610941

New Mexico

1

2,039,324.00

0.25%

77

4.5500

1.990000

 

 

 

 

 

 

 

New York

6

115,323,712.65

14.21%

78

4.8291

1.221469

 

 

 

 

 

 

 

North Carolina

5

35,424,620.72

4.37%

65

5.0901

2.308354

 

 

 

 

 

 

 

Ohio

5

5,461,379.04

0.67%

76

4.8482

2.108431

 

 

 

 

 

 

 

Oregon

1

56,250,000.00

6.93%

80

5.3040

0.300000

 

 

 

 

 

 

 

Pennsylvania

3

1,923,013.00

0.24%

77

4.5500

1.990000

 

 

 

 

 

 

 

South Carolina

2

11,718,892.43

1.44%

66

5.0476

2.942975

 

 

 

 

 

 

 

Tennessee

1

3,035,078.00

0.37%

77

4.5500

1.990000

 

 

 

 

 

 

 

Texas

6

41,335,846.95

5.09%

79

5.2906

2.188176

 

 

 

 

 

 

 

Virginia

2

17,634,668.82

2.17%

71

5.2745

1.766645

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

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

 

Defeased

1

4,500,000.00

0.55%

75

5.1950

NAP

Defeased

1

4,500,000.00

0.55%

75

5.1950

NAP

 

4.7499% or less

7

161,169,475.94

19.86%

76

4.5692

1.552673

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% to 4.9999%

12

231,833,024.45

28.57%

65

4.8227

1.741462

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% to 5.2499%

10

115,329,154.87

14.21%

77

5.1293

1.920027

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.2500% to 5.4999%

9

277,199,810.19

34.16%

78

5.3264

1.417350

37 months to 48 months

37

781,349,465.37

96.29%

74

5.0220

1.615214

 

5.5000% or more

2

21,410,765.95

2.64%

79

5.6277

1.551519

49 months or greater

3

25,592,766.03

3.15%

67

4.6532

1.542170

 

Totals

41

811,442,231.40

100.00%

74

5.0113

1.610941

Totals

41

811,442,231.40

100.00%

74

5.0113

1.610941

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

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

 

Defeased

1

4,500,000.00

0.55%

75

5.1950

NAP

Defeased

1

4,500,000.00

0.55%

75

5.1950

NAP

 

84 months or less

40

806,942,231.40

99.45%

74

5.0103

1.612898

Interest Only

16

380,365,000.00

46.88%

70

4.7757

1.721031

 

85 months or more

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

4

45,660,328.27

5.63%

75

5.1719

2.516176

 

Totals

41

811,442,231.40

100.00%

74

5.0113

1.610941

301 to 359 months

20

380,916,903.13

46.94%

77

5.2251

1.396645

 

 

 

 

 

 

 

 

360 months or more

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

41

811,442,231.40

100.00%

74

5.0113

1.610941

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

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

 

Defeased

1

4,500,000.00

0.55%

75

5.1950

NAP

 

 

 

None

 

Underwriter's Information

1

14,000,000.00

1.73%

79

5.6000

1.330000

 

 

 

 

 

 

12 months or less

36

719,442,231.40

88.66%

77

5.0069

1.591344

 

 

 

 

 

 

13 months to 24 months

3

73,500,000.00

9.06%

40

4.9311

1.877755

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

41

811,442,231.40

100.00%

74

5.0113

1.610941

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

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

 

1A1

30315701

 

 

 

Actual/360

4.770%

246,450.00

0.00

0.00

N/A

01/06/29

--

60,000,000.00

60,000,000.00

06/06/22

 

1A3

30315610

OF

Orlando

FL

Actual/360

4.770%

82,150.00

0.00

0.00

N/A

01/06/29

--

20,000,000.00

20,000,000.00

06/06/22

 

2

30315611

LO

Tigard

OR

Actual/360

5.304%

256,912.50

0.00

0.00

N/A

02/06/29

--

56,250,000.00

56,250,000.00

06/06/22

 

3

30315612

RT

Various

Various

Actual/360

4.800%

206,666.67

0.00

0.00

N/A

04/06/24

--

50,000,000.00

50,000,000.00

06/06/22

 

4

30315613

MU

New York

NY

Actual/360

4.530%

175,549.78

0.00

0.00

N/A

02/08/29

--

45,000,000.00

45,000,000.00

06/08/22

 

5

30315614

MU

North Miami

FL

Actual/360

5.265%

204,018.75

0.00

0.00

N/A

11/05/28

--

45,000,000.00

45,000,000.00

06/05/22

 

6

30315615

LO

Carmel Valley

CA

Actual/360

5.347%

200,289.71

0.00

0.00

N/A

10/05/28

--

43,500,000.00

43,500,000.00

06/05/22

 

7A1

30315539

Various             Various

Various

Actual/360

4.550%

97,951.39

0.00

0.00

N/A

11/01/28

--

25,000,000.00

25,000,000.00

06/01/22

 

7A4

30315542

 

 

 

Actual/360

4.550%

39,180.56

0.00

0.00

N/A

11/01/28

--

10,000,000.00

10,000,000.00

06/01/22

 

8

30315616

MF

Brooklyn

NY

Actual/360

4.532%

132,691.39

0.00

0.00

N/A

08/05/28

--

34,000,000.00

34,000,000.00

06/05/22

 

9A2A2

30315473

RT

St Louis

MO

Actual/360

4.997%

86,055.50

0.00

0.00

N/A

11/01/28

--

20,000,000.00

20,000,000.00

06/01/22

 

9A2A4

30315475

 

 

 

Actual/360

4.997%

43,027.75

0.00

0.00

N/A

11/01/28

--

10,000,000.00

10,000,000.00

06/01/22

 

9A2A5

30315476

 

 

 

Actual/360

4.997%

15,149.02

0.00

0.00

N/A

11/01/28

--

3,520,755.00

3,520,755.00

06/01/22

 

10

30315617

LO

San Antonio

TX

Actual/360

5.350%

128,073.06

0.00

0.00

N/A

01/06/29

--

27,800,000.00

27,800,000.00

06/06/22

 

11A3

30315618

MU

Seattle

WA

Actual/360

5.060%

86,328.66

21,770.25

0.00

N/A

09/06/28

--

19,812,773.10

19,791,002.85

06/06/22

 

11A4

30315619

 

 

 

Actual/360

5.060%

25,898.60

6,531.07

0.00

N/A

09/06/28

--

5,943,831.96

5,937,300.89

06/06/22

 

12

30315620

IN

Temperance

MI

Actual/360

5.320%

111,829.72

31,481.21

0.00

N/A

09/05/28

--

24,411,046.73

24,379,565.52

06/05/22

 

13

30315621

OF

Rolling Meadows

IL

Actual/360

4.750%

102,256.94

0.00

0.00

N/A

09/06/28

--

25,000,000.00

25,000,000.00

06/06/22

 

14

30315622

OF

Culver City

CA

Actual/360

4.660%

100,319.44

0.00

0.00

N/A

01/05/29

--

25,000,000.00

25,000,000.00

06/05/22

 

15A2

30315272

RT

Gretna

NE

Actual/360

5.210%

67,295.83

0.00

0.00

N/A

11/01/28

--

15,000,000.00

15,000,000.00

06/01/22

 

15A4

30315274

 

 

 

Actual/360

5.210%

38,134.31

0.00

0.00

N/A

11/01/28

--

8,500,000.00

8,500,000.00

06/01/22

 

16

30315623

RT

Las Vegas

NV

Actual/360

5.415%

107,247.08

0.00

0.00

N/A

11/05/28

--

23,000,000.00

23,000,000.00

06/05/22

 

17

30315625

OF

Syracuse

NY

Actual/360

5.400%

103,916.08

23,832.18

0.00

N/A

01/05/29

--

22,347,544.83

22,323,712.65

06/05/22

 

18

30315626

LO

Various

Various

Actual/360

5.255%

89,437.71

33,468.55

0.00

N/A

08/05/28

--

19,764,633.46

19,731,164.91

06/05/22

 

19

30315627

RT

Deland

FL

Actual/360

5.111%

89,705.44

21,608.57

0.00

N/A

12/05/28

--

20,380,910.42

20,359,301.85

06/05/22

 

20

30315628

RT

Glendora

CA

Actual/360

4.900%

78,059.72

0.00

0.00

N/A

10/05/28

--

18,500,000.00

18,500,000.00

06/05/22

 

21

30315629

MF

Mesa

AZ

Actual/360

4.710%

60,997.62

20,003.67

0.00

N/A

01/05/28

--

15,039,479.61

15,019,475.94

06/05/22

 

22

30315630

OF

Norfolk

VA

Actual/360

5.350%

70,166.70

15,270.60

0.00

N/A

01/06/29

--

15,230,637.71

15,215,367.11

06/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

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

 

23

30315631

MF

Brooklyn

NY

Actual/360

5.600%

67,511.11

0.00

0.00

N/A

01/06/29

--

14,000,000.00

14,000,000.00

07/06/20

 

24

30315632

LO

Concord

NC

Actual/360

5.210%

59,801.53

17,160.50

0.00

N/A

01/05/29

--

13,329,546.42

13,312,385.92

06/05/22

 

25

30315633

LO

Fayetteville

NC

Actual/360

5.100%

46,608.11

21,291.46

0.00

N/A

09/05/28

--

10,612,852.60

10,591,561.14

06/05/22

 

27

30315635

LO

Walterboro

SC

Actual/360

5.100%

42,555.23

19,440.03

0.00

N/A

09/05/28

--

9,689,995.83

9,670,555.80

06/05/22

 

28

30315636

RT

Oak Lawn

IL

Actual/360

4.850%

37,524.86

11,022.79

0.00

N/A

10/05/28

--

8,985,002.15

8,973,979.36

06/05/22

 

29

30315637

OF

Warrenville

IL

Actual/360

4.780%

35,048.69

0.00

0.00

N/A

02/01/29

--

8,515,000.00

8,515,000.00

06/01/22

 

30

30315638

LO

Fort Worth

TX

Actual/360

5.680%

36,288.91

8,593.95

0.00

N/A

02/01/29

--

7,419,359.90

7,410,765.95

06/01/22

 

31

30315639

OF

Beverly Hills

CA

Actual/360

4.470%

27,521.54

0.00

0.00

N/A

01/05/28

--

7,150,000.00

7,150,000.00

06/05/22

 

32

30315640

RT

Oakland

CA

Actual/360

5.085%

28,461.88

0.00

0.00

N/A

11/05/28

--

6,500,000.00

6,500,000.00

06/05/22

 

33

30315641

LO

Various

Various

Actual/360

5.140%

25,131.79

11,027.53

0.00

N/A

01/05/29

--

5,678,073.95

5,667,046.42

06/05/22

 

34

30315642

SS

Various

Various

Actual/360

5.195%

20,130.63

0.00

0.00

N/A

09/05/28

--

4,500,000.00

4,500,000.00

06/05/22

 

35

30315643

RT

Jackson

CA

Actual/360

4.860%

16,321.50

0.00

0.00

N/A

01/01/29

--

3,900,000.00

3,900,000.00

06/01/22

 

36

30315644

RT

Greenfield

IN

Actual/360

4.787%

14,132.92

5,250.63

0.00

N/A

10/05/27

--

3,428,540.72

3,423,290.09

06/05/22

 

Totals

 

 

 

 

 

 

3,502,798.63

267,752.99

0.00

 

 

 

811,709,984.39

811,442,231.40

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

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

 

1A1

8,827,989.00

2,288,926.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A3

8,827,989.00

2,288,926.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

473,308.72

1,493,039.00

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

48,178,651.75

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

17,182,498.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

3,825,190.14

959,298.53

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

9,093,745.00

1,210,286.37

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A1

5,146,137.80

1,284,334.13

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A4

5,146,137.80

1,284,334.13

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

24,926,022.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9A2A2

19,236,777.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9A2A4

19,236,777.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9A2A5

19,236,777.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

2,414,873.87

996,449.33

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11A3

8,061,313.21

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11A4

8,061,313.21

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

3,224,664.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

5,514,130.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,159,293.85

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15A2

0.00

0.00

--

--

04/11/22

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15A4

0.00

0.00

--

--

04/11/22

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

3,019,210.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,819,232.25

451,798.86

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

3,850,230.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,668,093.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,420,311.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,409,457.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,532,917.85

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

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

 

23

0.00

0.00

--

--

06/13/22

1,972,258.02

224,517.62

57,838.08

1,299,246.20

4,033.98

0.00

 

 

24

2,298,440.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

2,245,312.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

2,499,894.86

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,123,833.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,227,154.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,178,438.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

613,476.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

705,519.38

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

1,128,915.10

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

35

725,137.10

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

350,845.38

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

247,590,008.73

12,257,392.35

 

 

 

1,972,258.02

224,517.62

57,838.08

1,299,246.20

4,033.98

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

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 17 of 27

 


 

 

                                       

 

 

 

 

 

 

 

 

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

1

14,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.011304%

4.985202%

74

05/17/22

0

0.00

0

0.00

1

14,000,000.00

0

0.00

0

0.00

1

56,250,000.00

0

0.00

0

0.00

5.011361%

4.985255%

75

04/18/22

0

0.00

0

0.00

1

14,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.011424%

4.985314%

76

03/17/22

0

0.00

0

0.00

1

14,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.011482%

4.985368%

77

02/17/22

0

0.00

0

0.00

1

14,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.011556%

4.985437%

78

01/18/22

0

0.00

0

0.00

1

14,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.011612%

4.985489%

79

12/17/21

0

0.00

0

0.00

1

14,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.011655%

4.985528%

80

11/18/21

0

0.00

0

0.00

1

14,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.011700%

4.985569%

81

10/18/21

0

0.00

0

0.00

1

14,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

1

11,000,000.00

5.011739%

4.985605%

82

09/17/21

0

0.00

2

23,500,000.00

1

14,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.005726%

4.979735%

82

08/17/21

2

23,500,000.00

0

0.00

1

14,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.005764%

4.979770%

83

07/16/21

0

0.00

0

0.00

1

14,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.005803%

4.979805%

84

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                               

 

 

 

 

 

 

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

23

30315631

07/06/20

22

6

 

57,838.08

1,299,246.20

186,654.77

14,000,000.00

10/14/20

3

02/24/22

 

 

Totals

 

 

 

 

 

57,838.08

1,299,246.20

186,654.77

14,000,000.00

 

 

 

 

 

 

 

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 19 of 27

 


 

 

                 

 

 

 

 

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

 

50,000,000

50,000,000

 

0

 

0

 

25 - 36 Months

 

0

0

 

0

 

0

 

37 - 48 Months

 

0

0

 

0

 

0

 

49 - 60 Months

 

0

0

 

0

 

0

 

> 60 Months

 

761,442,231

747,442,231

          14,000,000

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

     REO/Foreclosure

 

 

Jun-22

811,442,231

797,442,231

0

0

14,000,000

0

 

May-22

811,709,984

797,709,984

0

0

14,000,000

0

 

Apr-22

812,005,780

798,005,780

0

0

14,000,000

0

 

Mar-22

812,271,028

798,271,028

0

0

14,000,000

0

 

Feb-22

812,623,059

798,623,059

0

0

14,000,000

0

 

Jan-22

812,885,563

798,885,563

0

0

14,000,000

0

 

Dec-21

813,132,018

799,132,018

0

0

14,000,000

0

 

Nov-21

813,380,407

799,380,407

0

0

14,000,000

0

 

Oct-21

813,603,706

799,603,706

0

0

14,000,000

0

 

Sep-21

824,850,076

787,350,076

0

23,500,000

14,000,000

0

 

Aug-21

825,044,175

787,544,175

23,500,000

0

14,000,000

0

 

Jul-21

825,237,414

811,237,414

0

0

14,000,000

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 20 of 27

 


 

 

                     

 

 

 

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

15A2

30315272

15,000,000.00

15,000,000.00

89,300,000.00

03/31/22

5,612,378.33

1.49000

12/31/20

11/01/28

320

15A4

30315274

8,500,000.00

8,500,000.00

89,300,000.00

03/31/22

5,612,378.33

1.49000

12/31/20

11/01/28

320

23

30315631

14,000,000.00

14,000,000.00

15,300,000.00

01/21/22

1,065,606.00

1.33000

--

01/06/29

I/O

Totals

 

37,500,000.00

37,500,000.00

193,900,000.00

 

12,290,362.66

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

15A2

30315272

RT

NE

05/15/20

98

 

 

 

 

6/13/2022 - The Loan recently transferred for Imminent Monetary Default at borrower''s request as a result of the Covid-19 pandemic. A pre-negotiation letter has been executed. Borrower requested that certain reserve funds be made available

 

to them. Spe cial Servicer has received approval and has engaged counsel to document the request and bring the loan current. Draft consent documents have been delivered to Borrower''s counsel for review. Borrower has brought the Loan

 

current through May. Borrower has

submitted a deferral request which Special Servicer is evaluating. Special Servicer is working with Borrower to implement Cash Management due to low DSCR. Borrower is retroactively completing audited

 

financials for YE 2020. Borrower has submitted YE 2020 audited financials and is working to complete YE 2021 audited financials.

 

 

 

15A4

30315274

Various

Various

05/15/20

98

 

 

 

 

6/13/2022 - The Loan recently transferred for Imminent Monetary Default at borrower''s request as a result of the Covid-19 pandemic. A pre-negotiation letter has been executed. Borrower requested that certain reserve funds be made available

 

to them. Spe cial Servicer has received approval and has engaged counsel to document the request and bring the loan current. Draft consent documents have been delivered to Borrower''s counsel for review. Borrower has brought the Loan

 

current through May. Borrower has

submitted a deferral request which Special Servicer is evaluating. Special Servicer is working with Borrower to implement Cash Management due to low DSCR. Borrower is retroactively completing audited

 

financials for YE 2020. Borrower has submitted YE 2020 audited financials and is working to complete YE 2021 audited financials.

 

 

 

23

30315631

MF

NY

10/14/20

3

 

 

 

 

6/13/2022 - The Borrower has filed Chapter 11 bankruptcy. SS will proceed with a strategy that maximizes the recovery to the trust.

 

 

 

 

 

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 22 of 27

 


 

 

                   

 

 

 

 

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

2

30315611

0.00

5.30400%

0.00

5.30400%

8

02/22/22

06/30/20

03/14/22

Totals

 

0.00

 

0.00

 

 

 

 

 

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 23 of 27

 


 

 

                       

 

 

 

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 24 of 27

 


 

 

                     

 

 

 

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 25 of 27

 


 

 

                         

 

 

 

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)

15A2

0.00

0.00

3,229.17

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

15A4

0.00

0.00

1,829.86

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

3,500.00

0.00

0.00

9,506.42

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

8,559.03

0.00

0.00

9,506.42

0.00

0.00

0.00

0.00

0.00

0.00

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

 

 

Collateral Shortfall Total

18,065.45

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

   

 

Supplemental Notes

Risk Retention

 

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "US Risk Retention Special Notices" tab for the CSAIL 2019-C15 Commercial

Mortgage Trust transaction, certain information provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27

 



	
		Prospectus Loan ID
		1
		05-12-2022
		06-13-2022
		Column Financial, Inc.
		12-21-2018
		80000000.00000000
		120
		01-06-2029
		0
		.04770000
		.04770000
		3
		1
		120
		02-06-2019
		true
		1
		PP
		3
		296800.00000000
		80000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2021
		.00000000
		.00000000
		
			Darden HQ
			1000 Darden Center Drive
			Orlando
			FL
			32837
			Orange
			OF
			525000
			525000
			2009
			157400000.00000000
			MAI
			11-29-2018
			157400000.00000000
			11-29-2018
			MAI
			1.00000000
			1.00000000
			6
			04-06-2021
			N
			Darden
			525000
			10-31-2035
			12-31-2018
			01-01-2022
			03-31-2022
			13482829.00000000
			2295511.00000000
			4570793.00000000
			6585.00000000
			8912036.00000000
			2288926.00000000
			8859480.00000000
			2275787.00000000
			UW
			CREFC
			1329968.75000000
			1.68000000
			1.72100000
			1.67000000
			1.71120000
			F
			F
			03-31-2022
		
		false
		false
		80000000.00000000
		328600.00000000
		.04770000
		.00013820
		328600.00000000
		.00000000
		.00000000
		80000000.00000000
		80000000.00000000
		06-06-2022
		01-06-2029
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		05-12-2022
		06-13-2022
		Column Financial, Inc.
		01-25-2019
		56250000.00000000
		120
		02-06-2029
		360
		.05304000
		.05304000
		3
		1
		60
		03-06-2019
		true
		1
		WL
		5
		232050.00000000
		56250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		04-05-2021
		.00000000
		.00000000
		
			Embassy Suites Washington Square
			9000 Washington Square
			Tigard
			OR
			97223
			Washington
			LO
			356
			356
			1987
			2016
			82800000.00000000
			MAI
			12-16-2018
			82800000.00000000
			12-16-2018
			MAI
			.73400000
			.38400000
			6
			04-06-2021
			N
			11-30-2018
			04-01-2021
			03-31-2022
			12587232.00000000
			9824712.00000000
			6094280.00000000
			8331673.00000000
			6492952.00000000
			1493039.00000000
			5732318.00000000
			899626.40000000
			UW
			CREFC
			3024937.50000000
			1.73000000
			.49360000
			1.53000000
			.29740000
			F
			F
		
		false
		false
		56250000.00000000
		256912.50000000
		.05304000
		.00013820
		256912.50000000
		.00000000
		.00000000
		56250000.00000000
		56250000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
		06-30-2020
		98
		.00000000
		02-06-2029
		.00000000
	
	
		Prospectus Loan ID
		3
		05-12-2022
		06-13-2022
		Column Financial, Inc.
		11-29-2018
		50000000.00000000
		64
		04-06-2024
		0
		.04800000
		.04800000
		3
		1
		64
		01-06-2019
		true
		1
		A1
		3
		186666.67000000
		50000000.00000000
		1
		10
		10
		0
		true
		true
		false
		false
		false
		04-05-2021
		.00000000
		.00000000
		
			Ahwatukee Foothills Towne Center
			4711 East Ray Road
			Phoenix
			AZ
			85044
			Maricopa
			RT
			667183
			688099
			1996
			2018
			159000000.00000000
			MAI
			09-05-2018
			159000000.00000000
			09-05-2018
			MAI
			.90600000
			6
			04-06-2021
			N
			AMC THEATRE
			78000
			12-31-2031
			JO -ANN #1917
			46535
			01-31-2025
			BEST BUY #177
			45000
			07-31-2024
			09-30-2018
			13890410.92000000
			3511409.09000000
			10379001.83000000
			9557115.88000000
			UW
			CREFC
			F
			12-30-2021
		
		
			Connecticut Commons
			282 New Britain Avenue
			Plainville
			CT
			06062
			Hartford
			RT
			566128
			566128
			1999
			95000000.00000000
			MAI
			09-04-2018
			95000000.00000000
			09-04-2018
			MAI
			.94900000
			6
			04-06-2021
			N
			LOWE'S #650
			135197
			08-31-2024
			AMC THEATRES
			90000
			12-31-2029
			KOHL'S #461
			86841
			01-31-2027
			09-30-2018
			9838060.65000000
			2955797.58000000
			6882263.06000000
			6372851.82000000
			UW
			CREFC
			F
			12-30-2021
		
		
			Independence Commons
			19000 East 39Th Street South
			Independence
			MO
			64057
			Jackson
			RT
			385803
			385803
			1995
			73000000.00000000
			MAI
			08-29-2018
			73000000.00000000
			08-29-2018
			MAI
			.96700000
			6
			04-06-2021
			N
			KOHL'S, #230
			80684
			01-31-2026
			AMC THEATRE
			63800
			10-31-2034
			BEST BUY #36
			50640
			03-31-2023
			09-30-2018
			7096096.17000000
			1919839.15000000
			5176257.02000000
			4781263.75000000
			UW
			CREFC
			F
			12-30-2021
		
		
			Brookside Marketplace
			7212 West 191St Street
			Tinley Park
			IL
			60487
			Cook
			RT
			316901
			316901
			2006
			59000000.00000000
			MAI
			09-07-2018
			59000000.00000000
			09-07-2018
			MAI
			.91100000
			6
			04-06-2021
			N
			DICK'S SPORTING GOODS
			51840
			01-31-2027
			BEST BUY #1066
			45728
			01-31-2027
			HOMEGOODS #508
			26426
			01-31-2027
			09-30-2018
			6525879.19000000
			2277907.38000000
			4247971.81000000
			3918003.35000000
			UW
			CREFC
			F
			12-30-2021
		
		
			University Centre
			322-412 South College Road
			Wilmington
			NC
			28403
			New Hanover
			RT
			418099
			418099
			1989
			2001
			55200000.00000000
			MAI
			09-11-2018
			55200000.00000000
			09-11-2018
			MAI
			.94000000
			6
			04-06-2021
			N
			LOWE'S #445
			125357
			10-31-2024
			OLLIE'S BARGAIN OUTLET
			30470
			06-30-2024
			BED BATH & BEYOND #418
			30405
			01-31-2027
			09-30-2018
			5501653.35000000
			1104817.21000000
			4396836.14000000
			4045342.62000000
			UW
			CREFC
			F
			12-30-2021
		
		
			Towne Center Prado
			50 Barrett Parkway Northeast
			Marietta
			GA
			30066
			Cobb
			RT
			286683
			286683
			1995
			48300000.00000000
			MAI
			09-10-2018
			48300000.00000000
			09-10-2018
			MAI
			.92900000
			6
			04-06-2021
			N
			PUBLIX #548
			56146
			12-01-2025
			DICK'S sporting goods war
			36538
			11-30-2022
			ROSS DRESS FOR LESS, #572
			30360
			01-31-2023
			09-30-2018
			4373762.44000000
			1040039.16000000
			3333723.28000000
			3056713.69000000
			UW
			CREFC
			F
			12-30-2021
		
		
			Poyner Place
			7900 Old Wake Forest Road
			Raleigh
			NC
			27616
			Wake
			RT
			258839
			258839
			2004
			42900000.00000000
			MAI
			09-11-2018
			42900000.00000000
			09-11-2018
			MAI
			.70800000
			6
			04-06-2021
			N
			URBAN AIR TRAMPOLINE
			34000
			01-31-2031
			ROSS DRESS FOR LESS #739
			29995
			01-31-2025
			MICHAELS
			23912
			09-30-2030
			09-30-2018
			3904975.26000000
			1451434.56000000
			2453540.70000000
			2213699.54000000
			UW
			CREFC
			F
			12-30-2021
		
		
			Route 22 Retail Center
			2700 Us-22 East
			Union
			NJ
			07083
			Union
			RT
			112253
			112253
			1997
			2009
			32200000.00000000
			MAI
			08-29-2018
			32200000.00000000
			08-29-2018
			MAI
			.66200000
			6
			04-06-2021
			N
			Dick's Sporting Goods
			43576
			01-31-2023
			BIG LOTS
			37970
			01-31-2031
			Blink Fitness
			16707
			06-30-2029
			09-30-2018
			2275374.20000000
			1150422.87000000
			1124951.34000000
			1021108.78000000
			UW
			CREFC
			F
			12-30-2021
		
		
			Commonwealth Center
			4600-5000 Commonwealth Center Parkway
			Midlothian
			VA
			23112
			Chesterfield
			RT
			165611
			165611
			2002
			2018
			30000000.00000000
			MAI
			08-30-2018
			30000000.00000000
			08-30-2018
			MAI
			.95600000
			6
			04-06-2021
			N
			MICHAEL'S #1582
			23753
			05-31-2026
			THE FRESH MARKET
			23342
			10-31-2025
			OLD NAVY #3467
			16000
			06-30-2023
			09-30-2018
			3274341.67000000
			782082.41000000
			2492259.26000000
			2280365.01000000
			UW
			CREFC
			F
			12-30-2021
		
		
			Ashley Crossing
			2245 Ashley Crossing Drive
			Charleston
			SC
			29414
			Charleston
			RT
			211950
			211950
			1991
			2011
			25400000.00000000
			MAI
			09-07-2018
			25400000.00000000
			09-07-2018
			MAI
			.93900000
			6
			04-06-2021
			N
			KOHL'S #1416
			69644
			01-31-2032
			FOOD LION #933
			29000
			11-07-2026
			MARSHALLS #128
			26000
			01-31-2027
			09-30-2018
			2644922.09000000
			905708.64000000
			1739213.44000000
			1567735.70000000
			UW
			CREFC
			F
			12-30-2021
		
		false
		false
		50000000.00000000
		206666.67000000
		.04800000
		.00015070
		206666.67000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		05-12-2022
		06-13-2022
		Societe Generale Financial Corporation
		01-09-2019
		45000000.00000000
		120
		02-08-2029
		0
		.04530317
		.04530317
		3
		1
		120
		03-08-2019
		true
		1
		A1
		3
		158561.09000000
		45000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-07-2021
		08-07-2028
		08-07-2028
		.00000000
		.00000000
		
			787 Eleventh Avenue
			787 Eleventh Avenue
			New York
			NY
			10019
			New York
			MU
			513638
			513638
			1929
			2019
			650000000.00000000
			MAI
			12-02-2018
			650000000.00000000
			12-02-2018
			MAI
			.88400000
			6
			04-08-2021
			N
			GJM OPCO LLC
			119511
			11-30-2032
			Nissan North America
			76693
			07-31-2032
			Pershing Square
			66871
			12-31-2033
			33408153.32000000
			8150648.10000000
			25257505.22000000
			24178865.42000000
			UW
			CREFC
			3.14000000
			3.01000000
			F
			F
			12-31-2021
		
		false
		false
		45000000.00000000
		175549.78000000
		.04530317
		.00013820
		175549.78000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		06-08-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		10-19-2018
		45000000.00000000
		120
		11-05-2028
		360
		.05265000
		.05265000
		3
		1
		59
		12-05-2018
		true
		1
		WL
		5
		184275.00000000
		45000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Causeway Square
			1801 NE 123rd Street
			North Miami
			FL
			33181
			Miami-Dade
			MU
			170024
			168781
			2009
			68900000.00000000
			MAI
			09-28-2018
			68900000.00000000
			09-28-2018
			MAI
			.89200000
			.94580000
			6
			04-05-2021
			N
			LA Fitness
			43679
			09-30-2025
			Arteza, Inc
			14877
			12-31-2024
			Regus
			13184
			10-31-2026
			07-31-2018
			01-01-2022
			03-31-2022
			7235305.22000000
			1621734.40000000
			3254919.82000000
			662435.87000000
			3980385.39000000
			959298.53000000
			3867239.62000000
			931012.03000000
			UW
			CREFC
			600539.06000000
			1.33000000
			1.59740000
			1.29000000
			1.55030000
			F
			F
			03-31-2022
		
		false
		false
		45000000.00000000
		204018.75000000
		.05265000
		.00043820
		204018.75000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		10-03-2018
		43500000.00000000
		120
		10-05-2028
		360
		.05347000
		.05347000
		3
		1
		59
		11-05-2018
		true
		1
		WL
		5
		180906.83000000
		43500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Bernardus Lodge & Spa
			415 West Carmel Valley Road
			Carmel Valley
			CA
			93924
			Monterey
			LO
			55166
			73
			73
			1999
			2016
			80000000.00000000
			MAI
			08-01-2018
			80000000.00000000
			08-01-2018
			MAI
			.82600000
			.80150000
			6
			04-05-2021
			N
			10-31-2018
			01-01-2022
			03-31-2022
			23656801.00000000
			5856769.26000000
			17694349.00000000
			4646482.89000000
			5962452.20000000
			1210286.37000000
			5016180.16000000
			976015.61000000
			UW
			CREFC
			589562.45000000
			2.05000000
			2.05290000
			1.72000000
			1.65550000
			F
			F
		
		false
		false
		43500000.00000000
		200289.71000000
		.05347000
		.00043820
		200289.71000000
		.00000000
		.00000000
		43500000.00000000
		43500000.00000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		05-12-2022
		06-13-2022
		Societe Generale
		10-23-2018
		35000000.00000000
		120
		11-01-2028
		0
		.04550000
		.04550000
		3
		1
		120
		12-01-2018
		true
		1
		PP
		3
		123861.11000000
		35000000.00000000
		1
		24
		24
		0
		true
		true
		false
		false
		false
		03-31-2021
		.00000000
		.00000000
		
			Biolife Plasma -West Des Moines, Ia
			6380 Village View Drive
			West Des Moines
			IA
			50266
			Polk
			OF
			16637
			16637
			2016
			8760000.00000000
			MAI
			10-05-2018
			8760000.00000000
			10-05-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			BioLife Plasma
			16637
			10-31-2031
			01-01-2022
			03-31-2022
			557943.77000000
			143210.81000000
			22405.71000000
			18869.67000000
			535538.05000000
			124341.14000000
			535538.05000000
			117877.14000000
			UW
			CREFC
			62635.65000000
			1.98510000
			1.88190000
			F
			03-31-2022
		
		
			Biolife Plasma-Mt. Juliet, Tn
			540 Pleasant Grove Road
			Mt. Juliet
			TN
			37122
			Wilson
			OF
			16600
			16600
			2017
			7575000.00000000
			MAI
			10-05-2018
			7575000.00000000
			10-05-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			BioLife Plasma
			16600
			08-31-2032
			01-01-2022
			03-31-2022
			479694.07000000
			125179.74000000
			20437.00000000
			12098.47000000
			459257.07000000
			113081.27000000
			459257.07000000
			107491.02000000
			UW
			CREFC
			54170.43000000
			2.08750000
			1.98430000
			F
			03-31-2022
		
		
			Walgreens -Romeoville, Il
			347 North Independence Boulevard
			Romeoville
			IL
			60466
			Will
			RT
			14752
			14752
			2008
			5680000.00000000
			MAI
			10-03-2018
			5680000.00000000
			10-03-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Walgreens
			14752
			10-31-2033
			01-01-2022
			03-31-2022
			344350.00000000
			88749.99000000
			10330.50000000
			7790.42000000
			334019.50000000
			80959.57000000
			332544.30000000
			80590.82000000
			UW
			CREFC
			40619.16000000
			1.99310000
			1.98410000
			F
			03-31-2022
		
		
			Walgreens -Lawrenceville, Ga
			2990 Five Forks Trickum Road
			Lawrenceville
			GA
			30047
			Gwinnett
			RT
			14997
			14997
			2000
			5500000.00000000
			MAI
			07-20-2018
			5500000.00000000
			07-20-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Walgreens
			14997
			08-31-2030
			01-01-2022
			03-31-2022
			321859.96000000
			84699.99000000
			9655.80000000
			8691.34000000
			312204.16000000
			76008.65000000
			310704.46000000
			75633.65000000
			UW
			CREFC
			39327.48000000
			1.93270000
			1.92320000
			F
			03-31-2022
		
		
			Pick N Save -Wisconsin Rapids, Wi
			900 E. Riverview Expressway
			Wisconsin Rapids
			WI
			78520
			Wood
			RT
			49580
			49580
			1979
			5200000.00000000
			MAI
			10-01-2018
			5200000.00000000
			10-01-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Pick n Save
			49580
			11-30-2028
			01-01-2022
			03-31-2022
			315564.28000000
			81313.74000000
			9466.93000000
			7764.64000000
			306097.35000000
			73549.10000000
			306097.35000000
			69711.85000000
			UW
			CREFC
			37182.32000000
			1.97810000
			1.87490000
			F
			03-31-2022
		
		
			Tractor Supply -Albuquerque, Nm
			8100 2Nd Street Nw
			Albuquerque
			NM
			87114
			Bernalillo
			RT
			19021
			19021
			2018
			5090000.00000000
			MAI
			10-03-2018
			5090000.00000000
			10-03-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Tractor Supply
			19021
			09-30-2033
			01-01-2022
			03-31-2022
			289750.95000000
			76250.25000000
			10319.15000000
			6755.80000000
			279431.80000000
			69494.45000000
			276388.44000000
			68733.70000000
			UW
			CREFC
			36398.10000000
			1.90930000
			1.88840000
			F
			03-31-2022
		
		
			Walgreens -Sheboygan, Wi
			3320 S. Business Drive
			Sheboygan
			WI
			53081
			Sheboygan
			RT
			15046
			15046
			2000
			4680000.00000000
			MAI
			10-01-2018
			4680000.00000000
			10-01-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Walgreens
			15046
			08-31-2030
			01-01-2022
			03-31-2022
			281261.16000000
			72489.99000000
			8437.83000000
			6461.04000000
			272823.33000000
			66028.95000000
			271318.73000000
			65652.70000000
			UW
			CREFC
			33468.70000000
			1.97290000
			1.96160000
			F
			03-31-2022
		
		
			Walgreens -Oswego, Il
			410 Chicago Road
			Oswego
			IL
			60543
			Kendall
			RT
			15005
			15005
			2000
			4610000.00000000
			MAI
			10-03-2018
			4610000.00000000
			10-03-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Walgreens
			15005
			12-23-2030
			01-01-2022
			03-31-2022
			276760.21000000
			75810.84000000
			10122.61000000
			5933.36000000
			266637.60000000
			69877.48000000
			265137.10000000
			69502.23000000
			UW
			CREFC
			32961.28000000
			2.12000000
			2.10860000
			F
			03-31-2022
		
		
			Walgreens -Waco, Tx
			4100 Bosque Blvd.
			Waco
			TX
			76710
			McLennan
			RT
			13808
			13808
			1998
			4320000.00000000
			MAI
			10-03-2018
			4320000.00000000
			10-03-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Walgreens
			13808
			10-31-2029
			01-01-2022
			03-31-2022
			261900.00000000
			67500.00000000
			7857.00000000
			6725.61000000
			254043.00000000
			60774.39000000
			252662.20000000
			60429.14000000
			UW
			CREFC
			30885.32000000
			1.96770000
			1.95660000
			F
			03-31-2022
		
		
			Tractor Supply - Antioch, Il
			1325 Main Street
			Antioch
			IL
			60003
			Lake
			RT
			19041
			19041
			2018
			4300000.00000000
			MAI
			09-29-2018
			4300000.00000000
			09-29-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Tractor Supply
			19041
			10-31-2033
			01-01-2022
			03-31-2022
			254600.00000000
			66999.99000000
			9608.25000000
			5847.88000000
			244991.75000000
			61152.11000000
			243087.65000000
			60676.11000000
			UW
			CREFC
			30746.96000000
			1.98890000
			1.97340000
			F
			03-31-2022
		
		
			Walgreens - Austin, TX
			11810 Ranch Road 620 N
			Austin
			TX
			78750
			Williamson
			RT
			13826
			13826
			1998
			4000000.00000000
			MAI
			10-03-2018
			4000000.00000000
			10-03-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Walgreens
			13826
			01-31-2029
			01-01-2022
			03-31-2022
			232750.00000000
			61250.01000000
			6982.50000000
			5444.56000000
			225767.50000000
			55805.45000000
			214706.70000000
			53040.20000000
			UW
			CREFC
			28601.79000000
			1.95110000
			1.85440000
			F
			03-31-2022
		
		
			Walgreens -Flower Mound, Tx
			1101 Cross Timbers Road
			Flower Mound
			TX
			75028
			Denton
			RT
			13870
			13870
			1998
			4000000.00000000
			MAI
			10-03-2018
			4000000.00000000
			10-03-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Walgreens
			13870
			08-31-2028
			01-01-2022
			03-31-2022
			240239.78000000
			66637.67000000
			9801.17000000
			7020.39000000
			230438.61000000
			59617.28000000
			219342.61000000
			56843.28000000
			UW
			CREFC
			28601.79000000
			2.08440000
			1.98740000
			F
			03-31-2022
		
		
			Tractor Supply -Columbia Station, Oh
			24100 Royalton Road
			Columbia Station
			OH
			44028
			Lorain
			RT
			19028
			19028
			2018
			3525000.00000000
			MAI
			10-01-2018
			3525000.00000000
			10-01-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Tractor Supply
			19028
			10-31-2033
			01-01-2022
			03-31-2022
			209000.00000000
			55374.99000000
			8120.57000000
			5225.56000000
			200879.43000000
			50149.43000000
			198976.63000000
			49673.68000000
			UW
			CREFC
			25211.13000000
			1.98920000
			1.97030000
			F
			03-31-2022
		
		
			Fresenius Medical -Brownsville, Tx
			2600 North Coria Street
			Brownsville
			TX
			78520
			Cameron
			OF
			10325
			10325
			1992
			2970000.00000000
			MAI
			10-04-2018
			2970000.00000000
			10-04-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Fresenius Medical
			10325
			10-31-2027
			01-01-2022
			03-31-2022
			203222.42000000
			52006.20000000
			6096.67000000
			5659.09000000
			197125.75000000
			46347.11000000
			189917.85000000
			44545.11000000
			UW
			CREFC
			21232.20000000
			2.18290000
			2.09800000
			F
			03-31-2022
		
		
			Cvs -Peoria Heights, Il
			4521 North Prospect Road
			Peoria Heights
			IL
			61614
			Peoria
			RT
			10090
			10090
			1998
			2610000.00000000
			MAI
			10-03-2018
			2610000.00000000
			10-03-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			CVS
			10090
			01-31-2029
			01-01-2022
			03-31-2022
			158121.64000000
			40753.02000000
			4743.65000000
			3643.44000000
			153377.99000000
			37109.58000000
			153377.99000000
			35183.83000000
			UW
			CREFC
			18660.38000000
			1.98870000
			1.88550000
			F
			03-31-2022
		
		
			Advance Auto Parts -Grayslake, Il
			995 East Belvidere Road
			Grayslake
			IL
			60030
			Lake
			RT
			9418
			9418
			2012
			2475000.00000000
			MAI
			09-29-2018
			2475000.00000000
			09-29-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Advance Auto Parts
			9418
			08-31-2027
			01-01-2022
			03-31-2022
			193069.49000000
			38750.01000000
			54023.08000000
			11926.30000000
			139046.40000000
			26823.71000000
			132053.80000000
			25075.46000000
			UW
			CREFC
			17703.12000000
			1.51520000
			1.41640000
			F
			03-31-2022
		
		
			Dollar General -Lancaster, Pa
			3510 Marietta Avenue
			Lancaster
			PA
			17601
			Lancaster
			RT
			9167
			9167
			2017
			1700000.00000000
			MAI
			10-05-2018
			1700000.00000000
			10-05-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Dollar General
			9167
			02-29-2032
			01-01-2022
			03-31-2022
			111915.10000000
			27609.99000000
			8293.45000000
			2375.76000000
			103621.64000000
			25234.23000000
			103621.64000000
			23982.73000000
			UW
			CREFC
			12155.80000000
			2.07590000
			1.97290000
			F
			03-31-2022
		
		
			Sherwin Williams -Painesville, Oh
			2035 Mentor Avenue
			Painesville
			OH
			44077
			Lake
			RT
			4528
			4528
			2018
			1610000.00000000
			MAI
			10-03-2018
			1610000.00000000
			10-03-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Sherwin Williams
			4528
			05-31-2028
			01-01-2022
			03-31-2022
			102121.09000000
			33386.30000000
			4091.80000000
			4391.04000000
			98029.28000000
			28995.26000000
			94426.48000000
			28094.51000000
			UW
			CREFC
			11509.93000000
			2.51920000
			2.44090000
			F
			03-31-2022
		
		
			Dollar General -Herminie, Pa
			205 205 Highland Avenue
			Herminie
			PA
			15637
			Westmoreland
			RT
			9512
			9512
			2018
			1600000.00000000
			MAI
			10-01-2018
			1600000.00000000
			10-01-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Dollar General
			9512
			07-31-2033
			01-01-2022
			03-31-2022
			115955.97000000
			26768.01000000
			15948.68000000
			2278.43000000
			100007.29000000
			24489.58000000
			100007.29000000
			23309.08000000
			UW
			CREFC
			11440.72000000
			2.14060000
			2.03740000
			F
			03-31-2022
		
		
			Dollar General - Tallahassee, Fl
			4600 Crawfordville Road
			Tallahassee
			FL
			32305
			Leon
			RT
			9221
			9221
			2010
			1550000.00000000
			MAI
			10-03-2018
			1550000.00000000
			10-03-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Dollar General
			9221
			08-31-2028
			01-01-2022
			03-31-2022
			134187.50000000
			30824.92000000
			27175.63000000
			3765.99000000
			107011.88000000
			27058.93000000
			99074.31000000
			25074.43000000
			UW
			CREFC
			10918.20000000
			2.47830000
			2.29660000
			F
			03-31-2022
		
		
			Dollar General -Gibsonia, Pa
			289 Oak Road
			Gibsonia
			PA
			15044
			Allegheny
			RT
			9533
			9533
			2018
			1500000.00000000
			MAI
			10-01-2018
			1500000.00000000
			10-01-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Dollar General
			9533
			08-31-2033
			01-01-2022
			03-31-2022
			132216.74000000
			28784.77000000
			40528.50000000
			6138.96000000
			91688.24000000
			22645.81000000
			91688.24000000
			21539.06000000
			UW
			CREFC
			10725.71000000
			2.11140000
			2.00820000
			F
			03-31-2022
		
		
			Dollar General -Mansfield, Oh
			875 Woodville Road
			Mansfield
			OH
			44907
			Richland
			RT
			9226
			9226
			2018
			1455000.00000000
			MAI
			07-02-2018
			1455000.00000000
			07-02-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Dollar General
			9226
			06-30-2033
			01-01-2022
			03-31-2022
			129737.74000000
			29114.75000000
			43892.13000000
			2267.60000000
			85845.61000000
			26847.15000000
			85845.61000000
			25773.65000000
			UW
			CREFC
			10402.75000000
			2.58080000
			2.47760000
			F
			03-31-2022
		
		
			Advance Auto Parts -Mcdonough, Ga
			250 Keys Ferry Street
			Mcdonough
			GA
			30253
			Henry
			RT
			5522
			5522
			1998
			1350000.00000000
			MAI
			10-01-2018
			1350000.00000000
			10-01-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Advance Auto Parts
			5522
			12-31-2028
			01-01-2022
			03-31-2022
			140764.32000000
			30471.25000000
			62132.93000000
			11470.32000000
			78631.39000000
			19000.93000000
			77913.53000000
			18821.43000000
			UW
			CREFC
			9837.65000000
			1.93150000
			1.91320000
			F
			03-31-2022
		
		
			Dollar Tree -Cleveland, Oh
			12709 Bellaire Road
			Cleveland
			OH
			44135
			Cuyahoga
			RT
			9725
			9725
			2017
			1275000.00000000
			MAI
			10-03-2018
			1275000.00000000
			10-03-2018
			MAI
			1.00000000
			1.00000000
			6
			04-01-2021
			N
			Dollar Tree
			9725
			01-31-2028
			01-01-2022
			03-31-2022
			138168.00000000
			47027.32000000
			51878.42000000
			8084.75000000
			86289.58000000
			38942.57000000
			78509.58000000
			36997.57000000
			UW
			CREFC
			9122.58000000
			4.26880000
			4.05560000
			F
			03-31-2022
		
		false
		false
		35000000.00000000
		137131.95000000
		.04550000
		.00013820
		137131.95000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		05-12-2022
		06-13-2022
		Natixis Real Estate Capital LLC
		07-27-2018
		34000000.00000000
		120
		08-05-2028
		0
		.04532154
		.04532154
		3
		1
		120
		09-05-2018
		true
		1
		A1
		3
		119850.29000000
		34000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			2 North 6Th Place
			2 North 6th Place
			Brooklyn
			NY
			11249
			Kings
			MF
			555
			554
			2018
			530000000.00000000
			MAI
			05-07-2018
			530000000.00000000
			05-07-2018
			MAI
			.85600000
			6
			04-05-2021
			N
			12-31-2018
			26244495.45000000
			6380004.91000000
			19864490.54000000
			19753690.54000000
			UW
			CREFC
			2.69000000
			2.68000000
			F
			F
		
		false
		false
		34000000.00000000
		132691.39000000
		.04532154
		.00013820
		132691.39000000
		.00000000
		.00000000
		34000000.00000000
		34000000.00000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		05-12-2022
		06-13-2022
		Societe Generale Financial Corporation; Deutsche Bank AG, New York Branch
		11-01-2018
		33520755.00000000
		120
		11-01-2028
		360
		.04996771
		.04996771
		3
		1
		60
		12-01-2018
		true
		1
		PP
		5
		130274.30000000
		33520755.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2021
		.00000000
		.00000000
		
			Saint Louis Galleria
			1155 Saint Louis Galleria
			Saint Louis
			MO
			63117
			St. Louis
			RT
			465218
			465695
			1986
			2011
			465600000.00000000
			MAI
			09-24-2018
			465600000.00000000
			09-24-2018
			MAI
			.96900000
			6
			04-01-2021
			N
			GALLERIA 6 CINEMAS
			19624
			08-31-2023
			H&M
			12913
			01-31-2021
			VICTORIA'S SECRET
			12892
			01-31-2026
			08-31-2018
			37642385.26000000
			10481621.50000000
			27160763.76000000
			26484297.19000000
			UW
			CREFC
			1.72000000
			1.67000000
			F
			F
			09-30-2021
		
		false
		false
		33520755.00000000
		144232.27000000
		.04996771
		.00015070
		144232.27000000
		.00000000
		.00000000
		33520755.00000000
		33520755.00000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		05-12-2022
		06-13-2022
		BSPRT CMBS Finance, LLC
		12-19-2018
		27800000.00000000
		120
		01-06-2029
		0
		.05350000
		.05350000
		3
		1
		120
		02-06-2019
		true
		1
		WL
		3
		115678.89000000
		27800000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2021
		.00000000
		.00000000
		
			Courtyard By Marriott San Antonio Riverwalk
			207 N Saint Mary's Street
			San Antonio
			TX
			78205
			Bexar
			LO
			220
			220
			2009
			2018
			47900000.00000000
			MAI
			11-20-2018
			47900000.00000000
			11-20-2018
			MAI
			.78100000
			.71500000
			6
			04-06-2021
			N
			11-30-2018
			01-01-2022
			03-31-2022
			11414657.00000000
			2673544.00000000
			7453547.00000000
			1677094.67000000
			3961109.00000000
			996449.33000000
			3390376.00000000
			862772.13000000
			UW
			CREFC
			376989.24000000
			2.63000000
			2.64320000
			2.25000000
			2.28860000
			F
			F
		
		false
		false
		27800000.00000000
		128073.06000000
		.05350000
		.00013820
		128073.06000000
		.00000000
		.00000000
		27800000.00000000
		27800000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		05-12-2022
		06-13-2022
		Column Financial, Inc.
		09-05-2018
		26000000.00000000
		120
		09-06-2028
		360
		.05060000
		.05060000
		3
		1
		36
		10-06-2018
		true
		1
		PP
		5
		102324.44000000
		26000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2021
		.00000000
		.00000000
		
			Georgetown Squared & Seattle Design Center
			5701 & 5601 Sixth Avenue South
			Seattle
			WA
			98108
			King
			MU
			430728
			430728
			1973
			2018
			130300000.00000000
			MAI
			06-26-2018
			130300000.00000000
			06-26-2018
			MAI
			.82200000
			6
			04-06-2021
			N
			DARIGOLD INC
			43574
			10-31-2029
			R R DONNELLY & SONS COMPANY
			33469
			10-31-2025
			ASSOCIATION SERVICES OF WASHINGTON
			29600
			06-30-2029
			07-31-2018
			10383365.54000000
			3602496.39000000
			6780869.14000000
			6187073.31000000
			UW
			CREFC
			1.15000000
			1.05000000
			F
			F
			06-30-2021
		
		false
		false
		25756605.06000000
		140528.58000000
		.05060000
		.00015070
		112227.26000000
		28301.32000000
		.00000000
		25728303.74000000
		25728303.74000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		09-04-2018
		25750000.00000000
		120
		09-05-2028
		360
		.05320000
		.05320000
		3
		1
		33
		10-05-2018
		true
		1
		WL
		98
		143310.93000000
		25577065.04000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Temperance Industrial
			7111 Crabb Road
			Temperance
			MI
			48182
			Monroe
			WH
			756724
			756856
			1978
			2017
			39500000.00000000
			MAI
			05-04-2018
			39500000.00000000
			05-04-2018
			MAI
			1.00000000
			6
			04-05-2021
			N
			Hollingsworth
			392706
			12-03-2026
			FCA US LLC
			364018
			12-31-2027
			3848276.40000000
			1097661.29000000
			2750615.11000000
			2410029.91000000
			UW
			CREFC
			1.60000000
			1.40000000
			F
			F
			12-31-2021
		
		false
		false
		24411046.73000000
		143310.93000000
		.05320000
		.00043820
		111829.72000000
		31481.21000000
		.00000000
		24379565.52000000
		24379565.52000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		05-12-2022
		06-13-2022
		Column Financial, Inc.
		08-09-2018
		25000000.00000000
		120
		09-06-2028
		0
		.04750000
		.04750000
		3
		1
		120
		10-06-2018
		true
		1
		PP
		3
		92361.11000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2021
		.00000000
		.00000000
		
			Continental Towers
			1701 West Golf Road
			Rolling Meadows
			IL
			60008
			Cook
			OF
			910717
			910717
			1978
			2018
			121700000.00000000
			MAI
			07-15-2018
			121700000.00000000
			07-15-2018
			MAI
			.89100000
			6
			04-06-2021
			N
			05-31-2018
			22170532.36000000
			11116358.57000000
			11054173.79000000
			9505954.89000000
			UW
			CREFC
			2.72000000
			2.34000000
			F
			F
			12-31-2021
		
		false
		false
		25000000.00000000
		102256.94000000
		.04750000
		.00015070
		102256.94000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		12-11-2018
		25000000.00000000
		120
		01-05-2029
		0
		.04660000
		.04660000
		3
		1
		120
		02-05-2019
		true
		1
		WL
		3
		90611.11000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Culver City Medical
			3831 Hughes Avenue
			Culver City
			CA
			90232
			Los Angeles
			OF
			56632
			56587
			1981
			2018
			41500000.00000000
			MAI
			10-25-2018
			41500000.00000000
			10-25-2018
			MAI
			.90700000
			6
			04-05-2021
			N
			Southern California Healthcare (#105)
			4381
			12-31-2031
			Pacific Coast Psychiatric Associates dba LifeStance
			4317
			03-31-2028
			Westside Head & Neck
			3330
			04-30-2028
			11-30-2018
			3266066.37000000
			933617.38000000
			2332448.99000000
			2294601.00000000
			UW
			CREFC
			1.97000000
			1.94000000
			F
			F
			03-31-2022
		
		false
		false
		25000000.00000000
		100319.44000000
		.04660000
		.00043820
		100319.44000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		05-12-2022
		06-13-2022
		Societe Generale
		10-31-2018
		23500000.00000000
		120
		11-01-2028
		360
		.05210000
		.05210000
		3
		1
		60
		12-01-2018
		true
		1
		PP
		5
		95227.22000000
		23500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2021
		.00000000
		.00000000
		
			Nebraska Crossing
			21209-21417 Nebraska Crossing Drive
			Gretna
			NE
			68028
			Sarpy
			RT
			368126
			367047
			2013
			150000000.00000000
			MAI
			05-18-2018
			89300000.00000000
			03-31-2022
			MAI
			.99000000
			6
			04-01-2021
			N
			H&M Hennes & Mauritz LP
			24000
			01-31-2028
			Under Armour
			16082
			01-31-2024
			Old Navy
			15231
			04-30-2024
			06-30-2018
			12895891.19000000
			3834057.88000000
			9061833.31000000
			8562096.11000000
			UW
			CREFC
			1.92000000
			1.82000000
			F
			F
			09-30-2019
		
		false
		false
		23500000.00000000
		105430.14000000
		.05210000
		.00013820
		105430.14000000
		.00000000
		.00000000
		23500000.00000000
		23500000.00000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		05-15-2020
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		16
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners REIT LLC
		10-17-2018
		23000000.00000000
		120
		11-05-2028
		360
		.05415000
		.05415000
		3
		1
		48
		12-05-2018
		true
		1
		PP
		5
		96868.33000000
		23000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Desert Marketplace
			8435,8445,8455,8475, W. Warm Spring Road 8495,8525,8545,8565, and 8595 W. Warm Spring Road
			Las Vegas
			NV
			89113
			Clark
			RT
			229355
			186872
			2009
			49800000.00000000
			MAI
			07-20-2018
			49800000.00000000
			07-20-2018
			MAI
			.99200000
			6
			04-05-2021
			N
			Smiths
			67925
			06-30-2043
			TJ Maxx/HomeGoods
			50203
			03-31-2024
			Smiths Fuel Station
			35036
			06-30-2043
			09-30-2018
			3473802.21000000
			629105.40000000
			2844696.81000000
			2773230.01000000
			UW
			CREFC
			1.28000000
			1.25000000
			F
			F
			09-30-2021
		
		false
		false
		23000000.00000000
		107247.08000000
		.05415000
		.00043820
		107247.08000000
		.00000000
		.00000000
		23000000.00000000
		23000000.00000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		12-18-2018
		22750000.00000000
		120
		01-05-2029
		360
		.05400000
		.05400000
		3
		1
		24
		02-05-2019
		true
		1
		WL
		5
		95550.00000000
		22750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			One Lincoln Center
			110 West Fayette Street
			Syracuse
			NY
			132020000
			Onondaga
			OF
			305594
			305598
			1972
			1995
			31000000.00000000
			MAI
			11-20-2018
			31000000.00000000
			11-20-2018
			MAI
			.85500000
			.70010000
			6
			04-05-2021
			N
			Bond Schoeneck & King, PLLC
			95703
			10-31-2027
			Bousquet Holstein PLLC
			32646
			02-29-2028
			Arcadis U.S., Inc. (
			31263
			07-31-2027
			09-30-2018
			01-01-2022
			03-31-2022
			4556608.92000000
			1100469.01000000
			2240559.44000000
			648670.15000000
			2316049.48000000
			451798.86000000
			1949331.88000000
			360119.36000000
			UW
			CREFC
			383244.78000000
			1.51000000
			1.17890000
			1.27000000
			.93970000
			F
			F
			03-01-2022
		
		false
		false
		22347544.83000000
		127748.26000000
		.05400000
		.00043820
		103916.08000000
		23832.18000000
		.00000000
		22323712.65000000
		22323712.65000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		07-24-2018
		20500000.00000000
		120
		08-05-2028
		300
		.05255000
		.05255000
		3
		1
		23
		09-05-2018
		true
		1
		WL
		5
		83788.06000000
		20500000.00000000
		1
		5
		5
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			HomeTowne Studios - Casselberry, FL
			210 North Oxford Road
			Casselberry
			FL
			32707
			Seminole
			LO
			143
			143
			1999
			2017
			10600000.00000000
			MAI
			04-02-2018
			10600000.00000000
			04-02-2018
			MAI
			.91900000
			6
			04-05-2021
			N
			10-31-2018
			2410500.00000000
			1204390.00000000
			1206110.96000000
			1085585.96000000
			UW
			CREFC
			F
		
		
			HomeTowne Studios - Delegates, FL
			9435 Delegates Drive
			Orlando
			FL
			32837
			Orange
			LO
			142
			142
			1998
			8900000.00000000
			MAI
			04-02-2018
			8900000.00000000
			04-02-2018
			MAI
			.83900000
			6
			04-05-2021
			N
			10-31-2018
			2012803.00000000
			1213624.00000000
			799178.89000000
			698538.74000000
			UW
			CREFC
			F
		
		
			HomeTowne Studios - Concord, NC
			7725 Sossamon Lane Nw
			Concord
			NC
			28027
			Cabarrus
			LO
			101
			101
			2003
			2016
			6100000.00000000
			MAI
			04-04-2018
			6100000.00000000
			04-04-2018
			MAI
			.77100000
			6
			04-05-2021
			N
			10-31-2018
			1428154.00000000
			845379.00000000
			582775.89000000
			511368.19000000
			UW
			CREFC
			F
		
		
			HomeTowne Studios - Chamblee, GA
			2050 Peachtree Industrial Court
			Chamblee
			GA
			30341
			DeKalb
			LO
			149
			149
			1998
			7800000.00000000
			MAI
			04-04-2018
			7800000.00000000
			04-04-2018
			MAI
			.77000000
			6
			04-05-2021
			N
			10-31-2018
			1657329.00000000
			1003918.00000000
			653411.19000000
			570544.74000000
			UW
			CREFC
			F
		
		
			HomeTowne Studios - Columbus, OH
			6275 Quarterhorse Drive
			Columbus
			OH
			43229
			Franklin
			LO
			121
			121
			2009
			2017
			4700000.00000000
			MAI
			04-06-2018
			4700000.00000000
			04-06-2018
			MAI
			.74500000
			6
			04-05-2021
			N
			10-31-2018
			1275617.00000000
			897798.00000000
			377818.51000000
			314037.66000000
			UW
			CREFC
			F
		
		false
		false
		19764633.46000000
		122906.26000000
		.05255000
		.00043820
		89437.71000000
		33468.55000000
		.00000000
		19731164.91000000
		19731164.91000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		11-19-2018
		20500000.00000000
		120
		12-05-2028
		360
		.05112683
		.05112683
		3
		1
		36
		01-05-2019
		true
		1
		WL
		5
		81518.89000000
		20500000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		04-04-2021
		09-04-2028
		09-04-2028
		.00000000
		.00000000
		
			Country Club Corners
			2289 Country Club Drive
			Deland
			FL
			327240000
			Volusia
			RT
			93817
			91018
			2015
			28800000.00000000
			MAI
			09-17-2018
			28800000.00000000
			09-17-2018
			MAI
			1.00000000
			6
			X
			PUBLIX SUPER MARKETS
			53785
			11-30-2035
			PET SUPERMARKET
			7492
			01-31-2028
			KEKE'S
			4400
			06-30-2029
			09-30-2018
			2312399.83000000
			620255.99000000
			1692143.83000000
			1654671.42000000
			UW
			CREFC
			1.23000000
			1.24000000
			F
			F
			12-01-2021
		
		false
		false
		20380910.42000000
		111314.01000000
		.05111355
		.00043820
		89705.44000000
		21608.57000000
		.00000000
		20359301.85000000
		20359301.85000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		07-05-2022
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		09-25-2018
		18500000.00000000
		120
		10-05-2028
		0
		.04900000
		.04900000
		3
		1
		120
		11-05-2018
		true
		1
		WL
		3
		70505.56000000
		18500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Route 66 Promenade
			1800-1854 East Route 66
			Glendora
			CA
			91740
			Los Angeles
			RT
			77624
			77624
			1977
			28900000.00000000
			MAI
			07-10-2018
			28900000.00000000
			07-10-2018
			MAI
			1.00000000
			6
			04-05-2021
			N
			Stater Brothers #06
			24400
			10-06-2027
			Wells Fargo Bank
			4566
			12-31-2023
			Ft Gym
			4200
			06-30-2022
			10-31-2018
			2249939.36000000
			594990.88000000
			1654948.48000000
			1599423.68000000
			UW
			CREFC
			1.80000000
			1.74000000
			F
			F
			12-31-2021
		
		false
		false
		18500000.00000000
		78059.72000000
		.04900000
		.00043820
		78059.72000000
		.00000000
		.00000000
		18500000.00000000
		18500000.00000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		12-27-2017
		15600000.00000000
		120
		01-05-2028
		360
		.04710000
		.04710000
		3
		1
		24
		02-05-2018
		true
		1
		WL
		5
		57148.00000000
		15600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Mesa Royale Apartments
			1825 North Stapley Drive
			Mesa
			AZ
			85203
			Maricopa
			MF
			152
			152
			1985
			2008
			21800000.00000000
			MAI
			11-16-2017
			21800000.00000000
			11-16-2017
			MAI
			.96700000
			6
			04-05-2021
			N
			11-30-2018
			1842760.44000000
			596954.17000000
			1245806.27000000
			1207806.27000000
			UW
			CREFC
			1.28000000
			1.24000000
			F
			F
		
		false
		false
		15039479.61000000
		81001.29000000
		.04710000
		.00043820
		60997.62000000
		20003.67000000
		.00000000
		15019475.94000000
		15019475.94000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		05-12-2022
		06-13-2022
		BSPRT CMBS Finance, LLC
		12-20-2018
		15300000.00000000
		120
		01-06-2029
		360
		.05350000
		.05350000
		3
		1
		36
		02-06-2019
		true
		1
		WL
		5
		63665.00000000
		15300000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2021
		.00000000
		.00000000
		
			Town Point Center
			150 Boush Street
			Norfolk
			VA
			23510
			Norfolk (city)
			OF
			132583
			132583
			1986
			20900000.00000000
			MAI
			10-02-2018
			20900000.00000000
			10-02-2018
			MAI
			.92400000
			6
			04-06-2021
			N
			BDO USA
			20324
			05-31-2023
			Corrie Maccolli North America, Inc.
			12919
			11-14-2025
			The UP Center
			9982
			10-31-2023
			09-30-2018
			2661745.00000000
			990365.00000000
			1671380.00000000
			1563601.00000000
			UW
			CREFC
			1.63000000
			1.53000000
			F
			F
			12-31-2021
		
		false
		false
		15230637.71000000
		85437.30000000
		.05350000
		.00013820
		70166.70000000
		15270.60000000
		.00000000
		15215367.11000000
		15215367.11000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		05-12-2022
		06-13-2022
		BSPRT CMBS Finance, LLC
		12-14-2018
		14000000.00000000
		120
		01-06-2029
		0
		.05600000
		.05600000
		3
		1
		120
		02-06-2019
		true
		1
		WL
		3
		60977.78000000
		14000000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		04-05-2021
		.00000000
		.00000000
		
			555-557 Union Street
			555-557 Union Street
			Brooklyn
			NY
			11215
			Kings
			MF
			8
			8
			1920
			2018
			10650000.00000000
			MAI
			11-30-2018
			6700000.00000000
			01-21-2022
			MAI
			1.00000000
			6
			04-06-2021
			N
			627840.00000000
			59880.00000000
			567960.00000000
			565960.00000000
			UW
			CREFC
			F
		
		
			141 Troutman Street
			141 Troutman Street
			Brooklyn
			NY
			11206
			Kings
			MF
			6
			6
			1931
			2016
			4600000.00000000
			MAI
			11-30-2018
			3500000.00000000
			01-21-2022
			MAI
			1.00000000
			6
			04-06-2021
			N
			09-30-2018
			279056.00000000
			32458.00000000
			246598.00000000
			245098.00000000
			UW
			CREFC
			F
		
		
			243 Suydam Street
			243 Suydam Street
			Brooklyn
			NY
			11237
			Kings
			MF
			8
			8
			1930
			2018
			4600000.00000000
			MAI
			12-31-2018
			5100000.00000000
			01-21-2022
			MAI
			1.00000000
			6
			04-06-2021
			N
			331776.00000000
			80729.00000000
			251047.00000000
			249047.00000000
			UW
			CREFC
			F
		
		false
		false
		14000000.00000000
		67511.11000000
		.05600000
		.00013820
		67511.11000000
		.00000000
		.00000000
		14000000.00000000
		14000000.00000000
		07-06-2020
		2
		false
		1299246.20000000
		4033.98000000
		182620.79000000
		3
		10-14-2020
		false
		.00000000
		3
	
	
		Prospectus Loan ID
		24
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		12-21-2018
		14000000.00000000
		120
		01-05-2029
		360
		.05210000
		.05210000
		3
		1
		0
		02-05-2019
		true
		1
		WL
		2
		76962.03000000
		13965559.14000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Homewood Suites by Hilton Concord Charlotte
			7200 Scott Padgett Parkway
			Concord
			NC
			28027
			Cabarrus
			LO
			115
			115
			2016
			22500000.00000000
			MAI
			12-01-2018
			22500000.00000000
			12-01-2018
			MAI
			.83300000
			6
			04-05-2021
			N
			11-30-2018
			4488562.94000000
			2675210.00000000
			1813353.40000000
			1633810.88000000
			UW
			CREFC
			1.96000000
			1.77000000
			F
			F
		
		false
		false
		13329546.42000000
		76962.03000000
		.05210000
		.00043820
		59801.53000000
		17160.50000000
		.00000000
		13312385.92000000
		13312385.92000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		08-30-2018
		11500000.00000000
		120
		09-05-2028
		300
		.05100000
		.05100000
		3
		1
		0
		10-05-2018
		true
		1
		WL
		2
		67899.57000000
		11386315.36000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Hampton Inn Fayetteville
			2065 Cedar Creek Road
			Fayetteville
			NC
			28312
			Cumberland
			LO
			114
			114
			2017
			18000000.00000000
			MAI
			06-29-2018
			18000000.00000000
			06-29-2018
			MAI
			.84300000
			6
			04-05-2021
			N
			10-31-2018
			4022234.00000000
			2262760.00000000
			1759474.00000000
			1598585.00000000
			UW
			CREFC
			2.16000000
			1.96000000
			F
			F
		
		false
		false
		10612852.60000000
		67899.57000000
		.05100000
		.00043820
		46608.11000000
		21291.46000000
		.00000000
		10591561.14000000
		10591561.14000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		05-12-2022
		06-13-2022
		Column Financial, Inc.; Wells Fargo Bank, National Association
		09-07-2018
		11000000.00000000
		60
		10-06-2023
		0
		.04557500
		.04557500
		3
		1
		60
		11-06-2018
		true
		1
		PP
		3
		38991.94000000
		11000000.00000000
		1
		8
		0
		true
		true
		true
		false
		false
		04-05-2021
		04-05-2023
		04-05-2023
		
			14901 FAA Boulevard
			263700
			2000
			78300000.00000000
			MAI
			07-13-2018
			1.00000000
			6
			04-06-2021
			06-30-2018
			6943288.96000000
			1382800.88000000
			5560488.08000000
			5402268.08000000
			UW
		
		
			4650 Old Ironsides Drive
			124383
			1977
			68400000.00000000
			MAI
			07-06-2018
			1.00000000
			6
			04-06-2021
			06-30-2018
			5060414.72000000
			953393.39000000
			4107021.32000000
			4032391.52000000
			UW
		
		
			43790 Devin Shafron Drive
			152138
			2011
			55300000.00000000
			MAI
			07-16-2018
			1.00000000
			6
			04-06-2021
			06-30-2018
			4522472.68000000
			894539.85000000
			3627932.83000000
			3536650.03000000
			UW
		
		
			636 Pierce Street
			108336
			2001
			45800000.00000000
			MAI
			07-12-2018
			1.00000000
			6
			04-06-2021
			06-30-2018
			4032195.08000000
			865059.90000000
			3167135.17000000
			3102133.57000000
			UW
		
		
			21551 Beaumeade Circle
			152504
			2012
			41300000.00000000
			MAI
			07-06-2018
			1.00000000
			6
			04-06-2021
			06-30-2018
			2929346.72000000
			649316.07000000
			2280030.64000000
			2188528.24000000
			UW
		
		
			7505 Mason King Court
			109650
			2003
			35900000.00000000
			MAI
			07-10-2018
			1.00000000
			6
			04-06-2021
			06-30-2018
			2388209.54000000
			249023.69000000
			2139185.85000000
			2073395.85000000
			UW
		
		
			4700 Old Ironsides Drive
			90139
			1993
			34900000.00000000
			MAI
			07-06-2018
			1.00000000
			6
			04-06-2021
			06-30-2018
			2800994.06000000
			689248.73000000
			2111745.32000000
			2057661.92000000
			UW
		
		
			444 Toyama Drive
			42083
			1999
			27700000.00000000
			MAI
			07-06-2018
			1.00000000
			6
			04-06-2021
			06-30-2018
			2758133.40000000
			616049.33000000
			2142084.07000000
			2116834.27000000
			UW
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		2
		false
		false
	
	
		Prospectus Loan ID
		27
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		08-30-2018
		10500000.00000000
		120
		09-05-2028
		300
		.05100000
		.05100000
		3
		1
		0
		10-05-2018
		true
		1
		WL
		2
		61995.26000000
		10396200.98000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Hampton Inn & Suites Walterboro
			129 Cane Branch Road
			Walterboro
			SC
			29488
			Colleton
			LO
			98
			98
			2017
			16300000.00000000
			MAI
			06-28-2018
			16300000.00000000
			06-28-2018
			MAI
			.83400000
			6
			04-05-2021
			N
			10-31-2018
			3650533.00000000
			2090740.00000000
			1559793.00000000
			1413772.00000000
			UW
			CREFC
			2.10000000
			1.90000000
			F
			F
		
		false
		false
		9689995.83000000
		61995.26000000
		.05100000
		.00043820
		42555.23000000
		19440.03000000
		.00000000
		9670555.80000000
		9670555.80000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		09-07-2018
		9200000.00000000
		120
		10-05-2028
		360
		.04850000
		.04850000
		3
		1
		24
		11-05-2018
		true
		1
		WL
		5
		34704.44000000
		9200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Jewel Osco & State Road Plaza
			8707A & B 8767 S. Ridgeland Ave
			Oak Lawn
			IL
			60453
			Cook
			RT
			54583
			66815
			1965
			2012
			14900000.00000000
			MAI
			08-13-2018
			14900000.00000000
			08-13-2018
			MAI
			.78500000
			6
			04-05-2021
			N
			Blink Fitness
			13551
			07-31-2035
			Dollar Tree
			12000
			01-31-2027
			Pet Supplies Plus
			8400
			05-31-2030
			12-31-2017
			2184950.11000000
			1142359.90000000
			1042590.20000000
			862211.24000000
			UW
			CREFC
			1.79000000
			1.48000000
			F
			F
			12-31-2021
		
		false
		false
		8985002.15000000
		48547.65000000
		.04850000
		.00043820
		37524.86000000
		11022.79000000
		.00000000
		8973979.36000000
		8973979.36000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		05-12-2022
		06-13-2022
		Regions Bank
		01-24-2019
		8515000.00000000
		120
		02-01-2029
		0
		.04780000
		.04780000
		3
		1
		120
		03-01-2019
		true
		1
		WL
		3
		31656.88000000
		8515000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		03-31-2021
		08-31-2028
		08-31-2028
		.00000000
		.00000000
		
			Diehl Point at Cantera
			27755-27775 Diehl Road
			Warrenville
			IL
			60555
			DuPage
			OF
			88592
			88592
			1998
			13200000.00000000
			MAI
			12-20-2018
			13200000.00000000
			12-20-2018
			MAI
			1.00000000
			6
			X
			First American Title Ins
			44296
			04-30-2027
			Compass Mortgage Inc.
			28390
			02-28-2029
			Ametek Inc.
			15906
			05-31-2025
			11-30-2018
			1761281.00000000
			569210.00000000
			1192071.00000000
			1151319.00000000
			UW
			CREFC
			2.89000000
			2.79000000
			F
			F
			12-31-2021
		
		false
		false
		8515000.00000000
		35048.69000000
		.04780000
		.00013820
		35048.69000000
		.00000000
		.00000000
		8515000.00000000
		8515000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		05-12-2022
		06-13-2022
		Societe Generale Financial Corporation
		01-11-2019
		7750000.00000000
		120
		02-01-2029
		360
		.05680000
		.05680000
		3
		1
		0
		03-01-2019
		true
		1
		WL
		2
		44882.86000000
		7739354.92000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-31-2021
		.00000000
		.00000000
		
			Staybridge Suites Ft Worth
			6301 North Freeway
			Fort Worth
			TX
			761310000
			Tarrant
			LO
			84
			84
			2016
			11700000.00000000
			MAI
			11-19-2018
			11700000.00000000
			11-19-2018
			MAI
			.81500000
			6
			04-01-2021
			N
			12-31-2018
			2662657.61000000
			1635738.39000000
			1026919.22000000
			920412.91000000
			UW
			CREFC
			1.91000000
			1.71000000
			F
			F
		
		false
		false
		7419359.90000000
		44882.86000000
		.05680000
		.00013820
		36288.91000000
		8593.95000000
		.00000000
		7410765.95000000
		7410765.95000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		12-28-2017
		7150000.00000000
		120
		01-05-2028
		0
		.04470000
		.04470000
		3
		1
		120
		02-05-2018
		true
		1
		WL
		3
		24858.17000000
		7150000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			El Camino
			120 South El Camino Drive
			Beverly Hills
			CA
			90212
			Los Angeles
			OF
			15121
			15121
			1956
			2017
			13800000.00000000
			MAI
			10-13-2017
			13800000.00000000
			10-13-2017
			MAI
			1.00000000
			6
			04-05-2021
			N
			CRES Capital
			1700
			07-31-2026
			AMTEnterprises,Inc.
			1500
			09-30-2031
			March &White, LLC.
			1350
			08-31-2024
			10-31-2018
			892737.29000000
			238881.80000000
			653855.50000000
			635710.30000000
			UW
			CREFC
			2.02000000
			1.96000000
			F
			F
			12-31-2021
		
		false
		false
		7150000.00000000
		27521.54000000
		.04470000
		.00043820
		27521.54000000
		.00000000
		.00000000
		7150000.00000000
		7150000.00000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		10-12-2018
		6500000.00000000
		120
		11-05-2028
		0
		.05085000
		.05085000
		3
		1
		120
		12-05-2018
		true
		1
		WL
		3
		25707.50000000
		6500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Shops At College & Claremont
			6300 College Avenue
			Oakland
			CA
			946180000
			Alameda
			RT
			9498
			9498
			2014
			10800000.00000000
			MAI
			08-08-2018
			10800000.00000000
			08-08-2018
			MAI
			1.00000000
			6
			04-05-2021
			N
			Fremont Bank
			2275
			02-28-2027
			1st United Credit Union
			2095
			05-31-2025
			Philz Coffee, Inc.
			1914
			03-31-2025
			11-30-2018
			841013.15000000
			282659.69000000
			558353.46000000
			549330.36000000
			UW
			CREFC
			1.67000000
			1.64000000
			F
			F
			09-30-2021
		
		false
		false
		6500000.00000000
		28461.88000000
		.05085000
		.00043820
		28461.88000000
		.00000000
		.00000000
		6500000.00000000
		6500000.00000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		12-19-2018
		6100000.00000000
		120
		01-05-2029
		300
		.05140000
		.05140000
		3
		1
		0
		02-05-2019
		true
		1
		WL
		2
		36159.31000000
		6079030.46000000
		1
		2
		2
		0
		false
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			HomeTowne Covington
			9161 Citi Pond Road
			Covington
			GA
			30014
			Newton
			LO
			139
			139
			2001
			2015
			6200000.00000000
			MAI
			09-20-2018
			6200000.00000000
			09-20-2018
			MAI
			6
			04-05-2021
			N
			UW
			CREFC
			F
		
		
			HomeTowne Bentonville
			200 Sw Suburban Lane
			Bentonville
			AR
			727120000
			Benton
			LO
			118
			118
			2008
			4100000.00000000
			MAI
			09-19-2018
			4100000.00000000
			09-19-2018
			MAI
			6
			04-05-2021
			N
			UW
			CREFC
			F
		
		false
		false
		5678073.95000000
		36159.32000000
		.05140000
		.00043820
		25131.79000000
		11027.53000000
		.00000000
		5667046.42000000
		5667046.42000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		08-30-2018
		4500000.00000000
		120
		09-05-2028
		360
		.05195000
		.05195000
		3
		1
		60
		10-05-2018
		true
		1
		WL
		5
		18182.50000000
		4500000.00000000
		1
		2
		0
		true
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			Defeased
			SE
			3600000.00000000
			MAI
			06-29-2018
			3
			04-05-2021
			F
			UW
		
		
			Defeased
			SE
			3300000.00000000
			MAI
			06-29-2018
			3
			04-05-2021
			F
			UW
		
		false
		false
		4500000.00000000
		20130.63000000
		.05195000
		.00043820
		20130.63000000
		.00000000
		.00000000
		4500000.00000000
		4500000.00000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		05-12-2022
		06-13-2022
		Societe Generale Financial Corporation
		12-11-2018
		3900000.00000000
		120
		01-01-2029
		0
		.04860000
		.04860000
		3
		1
		120
		02-01-2019
		true
		1
		WL
		3
		14742.00000000
		3900000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2021
		.00000000
		.00000000
		
			Gold Country Center
			777-781 Ca Highway 49
			Jackson
			CA
			95642
			Amador
			RT
			66570
			67665
			1998
			2013
			7300000.00000000
			MAI
			10-05-2018
			7300000.00000000
			11-05-2018
			MAI
			1.00000000
			6
			04-01-2021
			N
			Raley's
			61570
			06-29-2024
			Sierra Ridge Costmetic Surgery
			2500
			Nailsalon
			1250
			05-31-2023
			09-30-2018
			873488.83000000
			246656.04000000
			626832.80000000
			586682.45000000
			UW
			CREFC
			3.26000000
			3.05000000
			F
			F
			12-31-2021
		
		false
		false
		3900000.00000000
		16321.50000000
		.04860000
		.00013820
		16321.50000000
		.00000000
		.00000000
		3900000.00000000
		3900000.00000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		05-12-2022
		06-13-2022
		Grass River Real Estate Credit Partners Loan Funding, LLC
		10-03-2017
		3700000.00000000
		120
		10-05-2027
		360
		.04787000
		.04787000
		3
		1
		0
		11-05-2017
		true
		1
		WL
		2
		19383.55000000
		3621885.86000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-04-2021
		.00000000
		.00000000
		
			CVS - Greenfield
			1233 North State Street
			Greenfield
			IN
			46140
			Hancock
			RT
			10125
			10125
			1999
			5300000.00000000
			MAI
			09-07-2017
			5300000.00000000
			09-07-2017
			MAI
			1.00000000
			6
			04-05-2021
			N
			CVS
			10125
			01-31-2037
			12-31-2016
			301500.00000000
			9045.00000000
			292455.00000000
			291442.50000000
			UW
			CREFC
			1.26000000
			1.25000000
			F
			F
			12-31-2021
		
		false
		false
		3428540.72000000
		19383.55000000
		.04787000
		.00043820
		14132.92000000
		5250.63000000
		.00000000
		3423290.09000000
		3423290.09000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	





	
		2(c)(15)
		Loan Structure Code
		With respect to Asset Numbers 1, 3, 4, 7, 8, 9, 11, 13, 15, 16 and 26, the related mortgage loan is comprised of one or more senior A notes and/or one or more subordinate notes.
	
	
		2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		2(d)(2)
		Property Address
		For mortgage loans secured by multiple properties, the individual property level information is provided for that particular item for each related property, but the response for the mortgage loan will be blank.
	
	
		2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
	
	
		2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
	
	
		2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received
	
	
		2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received
	
	
		2(f)(1)
		Primary Servicer Name
		 The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association, the full name for KeyBank NA is KeyBank National Association, and the full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association.
	





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

You May Also Be Interested In





Related Categories

SEC Filings