Form 10-D CSAIL 2019-C16 Commercia For: Jun 17
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: May 18, 2022 to June 17, 2022
Commission File Number of issuing entity: 333-227081-02
Central Index Key Number of issuing entity: 0001776086
CSAIL 2019-C16 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): 0001755531
Societe Generale Financial Corporation
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541468
Ladder Capital Finance LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001548405
Starwood Mortgage Capital LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001548567
CIBC Inc.
(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)
38-4117331
38-4117332
(I.R.S. Employer Identification No.)
c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
A-1 |
|
|
X |
|
A-2 |
|
|
X |
|
A-3 |
|
|
X |
|
A-SB |
|
|
X |
|
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-C16 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-C16 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 |
0.75% |
0 |
N/A |
No assets securitized by Credit Suisse Commercial Mortgage Securities Corp. (the "Depositor") and held by CSAIL 2019-C16 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.
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.
Ladder Capital Finance LLC ("LCF"), 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 LCF is 0001541468.
Starwood Mortgage Capital LLC, one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on January 19, 2022. The CIK number of Starwood Mortgage Capital LLC is 0001548405.
CIBC Inc., 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 CIBC Inc. is 0001548567.
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. 333-227081-02 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. 333-227081-02 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-C16 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:
Collection Account | ||
Prior Distribution Date |
05/17/2022 |
$408,041.01 |
Current Distribution Date |
06/17/2022 |
$94,469.97 |
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-C16 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:
Distribution Account | ||
Prior Distribution Date |
05/17/2022 |
$5,769.48 |
Current Distribution Date |
06/17/2022 |
$5,959.14 |
Interest Reserve Account | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
Gain-on-Sale Reserve Account | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
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-C16 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-C16 |
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 |
LNR Partners, LLC |
|
|
Mortgage Loan Detail (Part 1) |
13-14 |
|
LNR CMBS Notices |
(305) 695-5600 |
|
|
|
|
2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States |
|
|
Mortgage Loan Detail (Part 2) |
15-16 |
|
|
|
|
|
|
Operating Advisor & Asset |
Pentalpha Surveillance LLC |
|
|
Principal Prepayment Detail |
17 |
Representations Reviewer |
|
|
|
Historical Detail |
18 |
|
Don Simon |
(203) 660-6100 |
|
Delinquency Loan Detail |
19 |
|
PO Box 4839 | Greenwich, CT 06831 | United States |
|
|
|
|
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
Collateral Stratification and Historical Detail |
20 |
|
Bank, N.A. |
|
|
Specially Serviced Loan Detail - Part 1 |
21 |
|
Corporate Trust Services (CMBS) |
|
|
Specially Serviced Loan Detail - Part 2 |
22 |
|
|
|
|
|
|
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
Modified Loan Detail |
23 |
|
|
|
|
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 |
12596WAA2 |
2.359500% |
19,153,000.00 |
9,481,644.39 |
314,208.95 |
18,643.28 |
0.00 |
0.00 |
332,852.23 |
9,167,435.44 |
30.39% |
30.00% |
A-2 |
12596WAB0 |
3.066700% |
160,200,000.00 |
160,200,000.00 |
0.00 |
409,404.45 |
0.00 |
0.00 |
409,404.45 |
160,200,000.00 |
30.39% |
30.00% |
A-3 |
12596WAC8 |
3.329000% |
339,980,000.00 |
339,980,000.00 |
0.00 |
943,161.18 |
0.00 |
0.00 |
943,161.18 |
339,980,000.00 |
30.39% |
30.00% |
A-SB |
12596WAD6 |
3.142300% |
31,923,000.00 |
31,923,000.00 |
0.00 |
83,593.04 |
0.00 |
0.00 |
83,593.04 |
31,923,000.00 |
30.39% |
30.00% |
A-S |
12596WAG9 |
3.612200% |
63,985,000.00 |
63,985,000.00 |
0.00 |
192,605.51 |
0.00 |
0.00 |
192,605.51 |
63,985,000.00 |
22.16% |
21.88% |
B |
12596WAH7 |
3.884600% |
31,501,000.00 |
31,501,000.00 |
0.00 |
101,973.99 |
0.00 |
0.00 |
101,973.99 |
31,501,000.00 |
18.10% |
17.88% |
C |
12596WAJ3 |
4.237100% |
35,437,000.00 |
35,437,000.00 |
0.00 |
125,125.09 |
0.00 |
0.00 |
125,125.09 |
35,437,000.00 |
13.55% |
13.38% |
D |
12596WAM6 |
3.000000% |
23,783,000.00 |
23,783,000.00 |
0.00 |
59,457.50 |
0.00 |
0.00 |
59,457.50 |
23,783,000.00 |
10.49% |
10.36% |
E-RR |
12596WAQ7 |
4.979966% |
18,546,000.00 |
18,546,000.00 |
0.00 |
76,965.38 |
0.00 |
0.00 |
76,965.38 |
18,546,000.00 |
8.10% |
8.00% |
F-RR |
12596WAS3 |
4.979966% |
20,672,000.00 |
20,672,000.00 |
0.00 |
85,788.22 |
0.00 |
0.00 |
85,788.22 |
20,672,000.00 |
5.44% |
5.38% |
G-RR |
12596WAU8 |
4.979966% |
7,875,000.00 |
7,875,000.00 |
0.00 |
32,681.03 |
0.00 |
0.00 |
32,681.03 |
7,875,000.00 |
4.43% |
4.38% |
NR-RR |
12596WAW4 |
4.979966% |
34,454,331.00 |
34,454,331.00 |
0.00 |
450,480.48 |
0.00 |
0.00 |
450,480.48 |
34,454,331.00 |
0.00% |
0.00% |
R |
12596WAX2 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
787,509,331.00 |
777,837,975.39 |
314,208.95 |
2,579,879.15 |
0.00 |
0.00 |
2,894,088.10 |
777,523,766.44 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
12596WAE4 |
1.715455% |
615,241,000.00 |
605,569,644.39 |
0.00 |
865,689.45 |
0.00 |
0.00 |
865,689.45 |
605,255,435.44 |
|
|
X-B |
12596WAF1 |
0.908752% |
66,938,000.00 |
66,938,000.00 |
0.00 |
50,691.73 |
0.00 |
0.00 |
50,691.73 |
66,938,000.00 |
|
|
X-D |
12596WAK0 |
1.979966% |
23,783,000.00 |
23,783,000.00 |
0.00 |
39,241.28 |
0.00 |
0.00 |
39,241.28 |
23,783,000.00 |
|
|
Notional SubTotal |
|
705,962,000.00 |
696,290,644.39 |
0.00 |
955,622.46 |
0.00 |
0.00 |
955,622.46 |
695,976,435.44 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
314,208.95 |
3,535,501.61 |
0.00 |
0.00 |
3,849,710.56 |
|
|
|
|
|
||||||||||||
* |
Denotes the Controlling Class (if required) |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
|||||||||||
|
dividing the result by (A). |
|
|
|
|
|
|
|
|
|
|
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
|||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 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 |
12596WAA2 |
495.04748029 |
16.40520806 |
0.97338694 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
17.37859500 |
478.64227223 |
A-2 |
12596WAB0 |
1,000.00000000 |
0.00000000 |
2.55558333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.55558333 |
1,000.00000000 |
A-3 |
12596WAC8 |
1,000.00000000 |
0.00000000 |
2.77416666 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.77416666 |
1,000.00000000 |
A-SB |
12596WAD6 |
1,000.00000000 |
0.00000000 |
2.61858347 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.61858347 |
1,000.00000000 |
A-S |
12596WAG9 |
1,000.00000000 |
0.00000000 |
3.01016660 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.01016660 |
1,000.00000000 |
B |
12596WAH7 |
1,000.00000000 |
0.00000000 |
3.23716676 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.23716676 |
1,000.00000000 |
C |
12596WAJ3 |
1,000.00000000 |
0.00000000 |
3.53091656 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.53091656 |
1,000.00000000 |
D |
12596WAM6 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
E-RR |
12596WAQ7 |
1,000.00000000 |
0.00000000 |
4.14997196 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.14997196 |
1,000.00000000 |
F-RR |
12596WAS3 |
1,000.00000000 |
0.00000000 |
4.14997194 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.14997194 |
1,000.00000000 |
G-RR |
12596WAU8 |
1,000.00000000 |
0.00000000 |
4.14997206 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
4.14997206 |
1,000.00000000 |
NR-RR |
12596WAW4 |
1,000.00000000 |
0.00000000 |
13.07471273 |
(8.92474099) |
10.55886588 |
0.00000000 |
0.00000000 |
13.07471273 |
1,000.00000000 |
R |
12596WAX2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
12596WAE4 |
984.28037857 |
0.00000000 |
1.40707373 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.40707373 |
983.76966984 |
X-B |
12596WAF1 |
1,000.00000000 |
0.00000000 |
0.75729376 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.75729376 |
1,000.00000000 |
X-D |
12596WAK0 |
1,000.00000000 |
0.00000000 |
1.64997183 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.64997183 |
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 |
05/01/22 - 05/30/22 |
30 |
0.00 |
18,643.28 |
0.00 |
18,643.28 |
0.00 |
0.00 |
0.00 |
18,643.28 |
0.00 |
|
A-2 |
05/01/22 - 05/30/22 |
30 |
0.00 |
409,404.45 |
0.00 |
409,404.45 |
0.00 |
0.00 |
0.00 |
409,404.45 |
0.00 |
|
A-3 |
05/01/22 - 05/30/22 |
30 |
0.00 |
943,161.18 |
0.00 |
943,161.18 |
0.00 |
0.00 |
0.00 |
943,161.18 |
0.00 |
|
A-SB |
05/01/22 - 05/30/22 |
30 |
0.00 |
83,593.04 |
0.00 |
83,593.04 |
0.00 |
0.00 |
0.00 |
83,593.04 |
0.00 |
|
X-A |
05/01/22 - 05/30/22 |
30 |
0.00 |
865,689.45 |
0.00 |
865,689.45 |
0.00 |
0.00 |
0.00 |
865,689.45 |
0.00 |
|
X-B |
05/01/22 - 05/30/22 |
30 |
0.00 |
50,691.73 |
0.00 |
50,691.73 |
0.00 |
0.00 |
0.00 |
50,691.73 |
0.00 |
|
X-D |
05/01/22 - 05/30/22 |
30 |
0.00 |
39,241.28 |
0.00 |
39,241.28 |
0.00 |
0.00 |
0.00 |
39,241.28 |
0.00 |
|
A-S |
05/01/22 - 05/30/22 |
30 |
0.00 |
192,605.51 |
0.00 |
192,605.51 |
0.00 |
0.00 |
0.00 |
192,605.51 |
0.00 |
|
B |
05/01/22 - 05/30/22 |
30 |
0.00 |
101,973.99 |
0.00 |
101,973.99 |
0.00 |
0.00 |
0.00 |
101,973.99 |
0.00 |
|
C |
05/01/22 - 05/30/22 |
30 |
0.00 |
125,125.09 |
0.00 |
125,125.09 |
0.00 |
0.00 |
0.00 |
125,125.09 |
0.00 |
|
D |
05/01/22 - 05/30/22 |
30 |
0.00 |
59,457.50 |
0.00 |
59,457.50 |
0.00 |
0.00 |
0.00 |
59,457.50 |
0.00 |
|
E-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
76,965.38 |
0.00 |
76,965.38 |
0.00 |
0.00 |
0.00 |
76,965.38 |
0.00 |
|
F-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
85,788.22 |
0.00 |
85,788.22 |
0.00 |
0.00 |
0.00 |
85,788.22 |
0.00 |
|
G-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
32,681.03 |
0.00 |
32,681.03 |
0.00 |
0.00 |
0.00 |
32,681.03 |
0.00 |
|
NR-RR |
05/01/22 - 05/30/22 |
30 |
668,520.30 |
142,984.50 |
0.00 |
142,984.50 |
(307,495.98) |
0.00 |
0.00 |
450,480.48 |
363,798.66 |
|
Totals |
|
|
668,520.30 |
3,228,005.63 |
0.00 |
3,228,005.63 |
(307,495.98) |
0.00 |
0.00 |
3,535,501.61 |
363,798.66 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
3,849,710.56 |
|
(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 |
3,238,340.98 |
Master Servicing Fee |
2,471.84 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,961.26 |
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
334.90 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,332.91 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
234.43 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
3,238,340.98 |
Total Fees |
10,335.35 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
314,208.95 |
Reimbursement for Interest on Advances |
1,136.88 |
Unscheduled Principal Collections |
|
ASER Amount |
(220,595.55) |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
(88,319.49) |
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) |
2,097.20 |
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 |
(1,815.00) |
Total Principal Collected |
314,208.95 |
Total Expenses/Reimbursements |
(307,495.96) |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,535,501.61 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
314,208.95 |
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 |
3,849,710.56 |
Total Funds Collected |
3,552,549.93 |
Total Funds Distributed |
3,552,549.95 |
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
777,837,976.33 |
777,837,976.33 |
Beginning Certificate Balance |
777,837,975.39 |
|
(-) Scheduled Principal Collections |
314,208.95 |
314,208.95 |
(-) Principal Distributions |
314,208.95 |
|
(-) 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 |
777,523,767.38 |
777,523,767.38 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
778,058,152.88 |
778,058,152.88 |
Ending Certificate Balance |
777,523,766.44 |
|
Ending Actual Collateral Balance |
777,752,208.54 |
777,752,208.54 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.94) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.94) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.98% |
|
|
|
|
|
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 |
2 |
12,160,744.37 |
1.56% |
81 |
4.7303 |
NAP |
Defeased |
2 |
12,160,744.37 |
1.56% |
81 |
4.7303 |
NAP |
|
$9,999,999 and less |
20 |
135,041,138.46 |
17.37% |
83 |
4.9355 |
1.615756 |
1.49 or less |
20 |
320,970,517.28 |
41.28% |
82 |
5.0318 |
0.959903 |
$10,000,000 to $19,999,999 |
16 |
211,970,646.96 |
27.26% |
83 |
4.8241 |
1.773893 |
1.50 to 1.74 |
10 |
171,494,840.45 |
22.06% |
83 |
4.8815 |
1.641710 |
|
$20,000,000 to $29,999,999 |
5 |
134,784,410.38 |
17.34% |
83 |
4.8365 |
1.381708 |
1.75 to 1.99 |
10 |
131,330,409.52 |
16.89% |
83 |
4.8269 |
1.839465 |
|
$30,000,000 to $39,999,999 |
6 |
184,816,827.21 |
23.77% |
80 |
5.1187 |
1.062430 |
2.00 to 2.49 |
6 |
80,367,255.76 |
10.34% |
84 |
4.6681 |
2.296267 |
|
|
$40,000,000 or more |
2 |
98,750,000.00 |
12.70% |
82 |
4.1979 |
2.236835 |
2.5 to 2.99 |
1 |
50,000,000.00 |
6.43% |
81 |
3.9140 |
2.770000 |
|
Totals |
51 |
777,523,767.38 |
100.00% |
82 |
4.8346 |
1.569729 |
3.0 or more |
2 |
11,200,000.00 |
1.44% |
84 |
3.9762 |
3.876250 |
|
|
|
|
|
|
|
|
Totals |
51 |
777,523,767.38 |
100.00% |
82 |
4.8346 |
1.569729 |
(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 |
12,160,744.37 |
1.56% |
81 |
4.7303 |
NAP |
Virginia |
2 |
9,254,091.00 |
1.19% |
82 |
4.5710 |
0.989043 |
Arizona |
1 |
6,647,783.22 |
0.85% |
79 |
5.4500 |
1.810000 |
Washington |
1 |
41,500,000.00 |
5.34% |
80 |
5.3740 |
0.050000 |
California |
4 |
60,650,000.00 |
7.80% |
82 |
4.7300 |
1.499992 |
Wisconsin |
2 |
5,701,181.00 |
0.73% |
82 |
4.5820 |
1.880000 |
Colorado |
1 |
7,638,204.40 |
0.98% |
84 |
4.8800 |
1.480000 |
Totals |
96 |
777,523,767.38 |
100.00% |
82 |
4.8346 |
1.569729 |
Florida |
5 |
67,377,291.67 |
8.67% |
82 |
4.9324 |
1.712265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Georgia |
3 |
4,391,545.00 |
0.56% |
82 |
4.5820 |
1.880000 |
|
|
|
|
|
|
|
Idaho |
1 |
2,250,000.00 |
0.29% |
83 |
4.4890 |
1.690000 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Illinois |
3 |
10,980,576.32 |
1.41% |
83 |
4.9032 |
1.109582 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Indiana |
4 |
6,133,862.37 |
0.79% |
83 |
5.5348 |
1.599956 |
Defeased |
2 |
12,160,744.37 |
1.56% |
81 |
4.7303 |
NAP |
Kansas |
1 |
800,000.00 |
0.10% |
83 |
4.4890 |
1.690000 |
Industrial |
17 |
57,480,576.32 |
7.39% |
83 |
4.5681 |
1.579122 |
Louisiana |
4 |
57,567,182.00 |
7.40% |
83 |
4.7534 |
1.877179 |
Lodging |
15 |
235,288,959.72 |
30.26% |
82 |
5.1026 |
0.967925 |
Maryland |
5 |
48,803,587.97 |
6.28% |
82 |
4.7362 |
0.789930 |
Mixed Use |
3 |
37,715,841.36 |
4.85% |
80 |
4.7234 |
1.262506 |
Michigan |
7 |
60,845,118.17 |
7.83% |
83 |
5.1498 |
1.696441 |
Mobile Home Park |
1 |
6,582,807.74 |
0.85% |
83 |
5.5300 |
1.520000 |
Minnesota |
2 |
7,763,456.00 |
1.00% |
82 |
4.5760 |
1.867763 |
Multi-Family |
7 |
63,650,000.00 |
8.19% |
84 |
4.6909 |
1.504855 |
Mississippi |
1 |
5,650,000.00 |
0.73% |
83 |
4.4890 |
1.690000 |
Office |
11 |
139,794,841.94 |
17.98% |
81 |
4.5501 |
2.324366 |
Montana |
1 |
11,200,000.00 |
1.44% |
83 |
4.8700 |
1.870000 |
Retail |
40 |
224,849,995.93 |
28.92% |
82 |
4.8439 |
1.782655 |
Nebraska |
1 |
800,000.00 |
0.10% |
83 |
4.4890 |
1.690000 |
Totals |
96 |
777,523,767.38 |
100.00% |
82 |
4.8346 |
1.569729 |
Nevada |
1 |
5,517,514.55 |
0.71% |
84 |
4.7600 |
1.520000 |
|
|
|
|
|
|
|
New Mexico |
12 |
42,748,635.14 |
5.50% |
78 |
5.5202 |
1.467338 |
|
|
|
|
|
|
|
New York |
9 |
185,350,908.86 |
23.84% |
82 |
4.5608 |
1.814103 |
|
|
|
|
|
|
|
North Carolina |
4 |
32,090,000.00 |
4.13% |
82 |
4.7400 |
1.968934 |
|
|
|
|
|
|
|
Ohio |
5 |
13,604,727.00 |
1.75% |
83 |
4.5061 |
1.724980 |
|
|
|
|
|
|
|
Tennessee |
3 |
12,462,863.53 |
1.60% |
84 |
4.8720 |
1.934709 |
|
|
|
|
|
|
|
Texas |
9 |
45,804,825.88 |
5.89% |
83 |
4.7849 |
1.724792 |
|
|
|
|
|
|
|
Utah |
2 |
11,829,668.93 |
1.52% |
84 |
4.8800 |
1.465989 |
|
|
|
|
|
|
|
|
|||||||||||||
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 |
2 |
12,160,744.37 |
1.56% |
81 |
4.7303 |
NAP |
Defeased |
2 |
12,160,744.37 |
1.56% |
81 |
4.7303 |
NAP |
|
4.4999% or less |
7 |
169,400,000.00 |
21.79% |
83 |
4.2075 |
2.190868 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.5000% to 4.7499% |
10 |
137,943,589.41 |
17.74% |
82 |
4.5782 |
1.740263 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.7500% to 4.9999% |
15 |
223,978,631.99 |
28.81% |
83 |
4.8572 |
1.375004 |
25 months to 36 months |
19 |
225,151,733.04 |
28.96% |
84 |
4.8007 |
1.813777 |
|
5.0000% to 5.4999% |
10 |
153,059,652.27 |
19.69% |
82 |
5.2978 |
0.939860 |
37 months to 48 months |
30 |
540,211,289.97 |
69.48% |
81 |
4.8512 |
1.461107 |
|
5.5000% or more |
7 |
80,981,149.34 |
10.42% |
80 |
5.6611 |
1.662911 |
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
51 |
777,523,767.38 |
100.00% |
82 |
4.8346 |
1.569729 |
Totals |
51 |
777,523,767.38 |
100.00% |
82 |
4.8346 |
1.569729 |
(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 |
2 |
12,160,744.37 |
1.56% |
81 |
4.7303 |
NAP |
Defeased |
2 |
12,160,744.37 |
1.56% |
81 |
4.7303 |
NAP |
|
119 months or less |
49 |
765,363,023.01 |
98.44% |
82 |
4.8363 |
1.564854 |
Interest Only |
18 |
384,225,000.00 |
49.42% |
82 |
4.5980 |
1.728984 |
|
120 months or more |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
300 months or less |
4 |
23,573,068.88 |
3.03% |
83 |
5.4922 |
1.658855 |
|
Totals |
51 |
777,523,767.38 |
100.00% |
82 |
4.8346 |
1.569729 |
301 to 359 months |
27 |
357,564,954.13 |
45.99% |
82 |
5.0491 |
1.382291 |
|
|
|
|
|
|
|
|
360 months or more |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
Totals |
51 |
777,523,767.38 |
100.00% |
82 |
4.8346 |
1.569729 |
(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 |
2 |
12,160,744.37 |
1.56% |
81 |
4.7303 |
NAP |
|
|
|
None |
|
Underwriter's Information |
3 |
57,722,617.87 |
7.42% |
79 |
5.3925 |
1.516494 |
|
|
|
|
|
|
|
12 months or less |
46 |
707,640,405.14 |
91.01% |
82 |
4.7909 |
1.568799 |
|
|
|
|
|
|
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
Totals |
51 |
777,523,767.38 |
100.00% |
82 |
4.8346 |
1.569729 |
|
|
|
|
|
(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 |
|
||||
1 |
30502515 |
OF |
New York |
NY |
Actual/360 |
3.914% |
168,519.44 |
0.00 |
0.00 |
N/A |
03/11/29 |
-- |
50,000,000.00 |
50,000,000.00 |
06/11/22 |
|
2 |
30316095 |
IN |
Various |
Various |
Actual/360 |
4.489% |
188,444.48 |
0.00 |
0.00 |
N/A |
05/06/29 |
-- |
48,750,000.00 |
48,750,000.00 |
06/06/22 |
|
3A1 |
30316316 |
LO |
Bellevue |
WA |
Actual/360 |
5.374% |
141,142.14 |
0.00 |
0.00 |
N/A |
02/06/29 |
-- |
30,500,000.00 |
30,500,000.00 |
06/06/22 |
|
3A2 |
30316357 |
|
|
|
Actual/360 |
5.374% |
50,903.72 |
0.00 |
0.00 |
N/A |
02/06/29 |
-- |
11,000,000.00 |
11,000,000.00 |
06/06/22 |
|
4A2 |
30316098 |
LO |
Various |
Various |
Actual/360 |
4.958% |
128,081.67 |
0.00 |
0.00 |
N/A |
05/01/29 |
-- |
30,000,000.00 |
30,000,000.00 |
06/01/22 |
|
4A4 |
30316100 |
|
|
|
Actual/360 |
4.958% |
42,693.89 |
0.00 |
0.00 |
N/A |
05/01/29 |
-- |
10,000,000.00 |
10,000,000.00 |
06/01/22 |
|
5A1 |
30316317 |
LO |
Linthicum Heights |
MD |
Actual/360 |
4.799% |
117,308.69 |
34,058.72 |
0.00 |
N/A |
04/06/29 |
-- |
28,386,749.69 |
28,352,690.97 |
06/06/22 |
|
5A2 |
30316358 |
|
|
|
Actual/360 |
4.799% |
39,102.90 |
11,352.91 |
0.00 |
N/A |
04/06/29 |
-- |
9,462,249.91 |
9,450,897.00 |
06/06/22 |
|
6 |
30316318 |
Various Santa Fe |
NM |
Actual/360 |
5.734% |
169,641.04 |
40,079.42 |
0.00 |
N/A |
11/06/28 |
-- |
34,356,906.63 |
34,316,827.21 |
05/06/22 |
|
|
7A1 |
30316126 |
RT |
Various |
Various |
Actual/360 |
4.582% |
98,640.28 |
0.00 |
0.00 |
N/A |
04/01/29 |
-- |
25,000,000.00 |
25,000,000.00 |
06/01/22 |
|
7A3 |
30316128 |
|
|
|
Actual/360 |
4.582% |
39,456.11 |
0.00 |
0.00 |
N/A |
04/01/29 |
-- |
10,000,000.00 |
10,000,000.00 |
06/01/22 |
|
8 |
30316319 |
LO |
Brooklyn |
NY |
Actual/360 |
5.400% |
138,418.30 |
35,656.25 |
0.00 |
N/A |
06/06/29 |
-- |
29,767,375.66 |
29,731,719.41 |
06/06/22 |
|
9 |
30316320 |
MU |
New York |
NY |
Actual/360 |
4.530% |
117,033.19 |
0.00 |
0.00 |
N/A |
02/08/29 |
-- |
30,000,000.00 |
30,000,000.00 |
06/08/22 |
|
10 |
30315609 |
OF |
Orlando |
FL |
Actual/360 |
4.770% |
123,225.00 |
0.00 |
0.00 |
N/A |
01/06/29 |
-- |
30,000,000.00 |
30,000,000.00 |
06/06/22 |
|
11 |
30316321 |
LO |
Garden Grove |
CA |
Actual/360 |
5.253% |
135,710.25 |
0.00 |
0.00 |
N/A |
03/11/29 |
-- |
30,000,000.00 |
30,000,000.00 |
06/11/22 |
|
12 |
30316322 |
RT |
Lafayette |
LA |
Actual/360 |
4.850% |
108,586.11 |
0.00 |
0.00 |
N/A |
05/06/29 |
-- |
26,000,000.00 |
26,000,000.00 |
06/06/22 |
|
13 |
30316323 |
MF |
Brooklyn |
NY |
Actual/360 |
4.460% |
98,702.28 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
25,700,000.00 |
25,700,000.00 |
06/06/22 |
|
14 |
30316324 |
RT |
Fontana |
CA |
Actual/360 |
4.038% |
64,327.58 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
18,500,000.00 |
18,500,000.00 |
06/06/22 |
|
15 |
30316325 |
MF |
Brooklyn |
NY |
Actual/360 |
4.960% |
75,171.56 |
0.00 |
0.00 |
N/A |
05/06/29 |
-- |
17,600,000.00 |
17,600,000.00 |
06/06/22 |
|
16 |
30316119 |
OF |
Kings Mountain |
NC |
Actual/360 |
4.650% |
68,070.83 |
0.00 |
0.00 |
N/A |
04/01/29 |
-- |
17,000,000.00 |
17,000,000.00 |
06/01/22 |
|
17 |
30316326 |
RT |
New York |
NY |
Actual/360 |
4.220% |
55,416.81 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
15,250,000.00 |
15,250,000.00 |
06/06/22 |
|
18 |
30316327 |
LO |
Lakeland |
FL |
Actual/360 |
4.750% |
57,589.13 |
18,049.73 |
0.00 |
N/A |
06/06/29 |
-- |
14,079,514.83 |
14,061,465.10 |
06/06/22 |
|
19 |
30316328 |
RT |
Bloomfield Hills |
MI |
Actual/360 |
5.545% |
68,161.14 |
0.00 |
0.00 |
N/A |
03/06/29 |
-- |
14,275,000.00 |
14,275,000.00 |
06/06/22 |
|
20 |
30316329 |
OF |
Troy |
MI |
Actual/360 |
5.550% |
66,908.33 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
14,000,000.00 |
14,000,000.00 |
06/06/22 |
|
21 |
30316330 |
RT |
Irving |
TX |
Actual/360 |
4.500% |
52,600.51 |
18,335.43 |
0.00 |
N/A |
06/01/29 |
-- |
13,574,326.25 |
13,555,990.82 |
06/01/22 |
|
22 |
30316331 |
RT |
Winter Park |
FL |
Actual/360 |
5.300% |
55,679.44 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
12,200,000.00 |
12,200,000.00 |
06/06/22 |
|
23 |
30316332 |
OF |
Memphis |
TN |
Actual/360 |
4.900% |
48,013.09 |
15,143.39 |
0.00 |
N/A |
06/06/29 |
-- |
11,379,006.92 |
11,363,863.53 |
06/06/22 |
|
24 |
30316333 |
LO |
Livonia |
MI |
Actual/360 |
4.870% |
46,042.12 |
14,781.93 |
0.00 |
N/A |
05/06/29 |
-- |
10,979,109.44 |
10,964,327.51 |
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 |
|
||||
25 |
30316334 |
RT |
Bozeman |
MT |
Actual/360 |
4.870% |
46,968.44 |
0.00 |
0.00 |
N/A |
05/01/29 |
-- |
11,200,000.00 |
11,200,000.00 |
06/01/22 |
|
26 |
30316335 |
MF |
Various |
MD |
Actual/360 |
4.520% |
42,814.44 |
0.00 |
0.00 |
N/A |
06/01/29 |
-- |
11,000,000.00 |
11,000,000.00 |
06/01/22 |
|
27 |
30316336 |
LO |
Austin |
TX |
Actual/360 |
5.140% |
39,465.07 |
16,848.62 |
0.00 |
N/A |
05/01/29 |
-- |
8,916,421.94 |
8,899,573.32 |
06/01/22 |
|
28 |
30316337 |
MF |
Grand Rapids |
MI |
Actual/360 |
5.020% |
40,417.97 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
9,350,000.00 |
9,350,000.00 |
06/06/22 |
|
29 |
30316338 |
IN |
Chicago |
IL |
Actual/360 |
5.010% |
37,711.14 |
10,657.83 |
0.00 |
N/A |
05/01/29 |
-- |
8,741,234.15 |
8,730,576.32 |
06/01/22 |
|
30 |
30316339 |
LO |
Albuquerque |
NM |
Actual/360 |
4.650% |
33,806.63 |
11,053.77 |
0.00 |
N/A |
06/06/29 |
-- |
8,442,861.70 |
8,431,807.93 |
06/06/22 |
|
31 |
30316340 |
OF |
Sausalito |
CA |
Actual/360 |
4.650% |
34,636.04 |
0.00 |
0.00 |
N/A |
05/06/29 |
-- |
8,650,000.00 |
8,650,000.00 |
06/06/22 |
|
32 |
30316341 |
RT |
Mechanicsville |
VA |
Actual/360 |
4.570% |
33,449.86 |
0.00 |
0.00 |
N/A |
04/06/29 |
-- |
8,500,000.00 |
8,500,000.00 |
06/06/22 |
|
33 |
30316342 |
SS |
Watauga |
TX |
Actual/360 |
4.330% |
29,828.89 |
0.00 |
0.00 |
N/A |
05/01/29 |
-- |
8,000,000.00 |
8,000,000.00 |
06/01/22 |
|
34 |
30316343 |
RT |
Denver |
CO |
Actual/360 |
4.880% |
32,140.38 |
10,220.56 |
0.00 |
N/A |
06/01/29 |
-- |
7,648,424.96 |
7,638,204.40 |
06/01/22 |
|
35 |
30316344 |
RT |
Lafayette |
LA |
Actual/360 |
3.920% |
25,991.78 |
0.00 |
0.00 |
N/A |
06/01/29 |
-- |
7,700,000.00 |
7,700,000.00 |
05/01/22 |
|
36 |
30316345 |
MH |
Keene |
TX |
Actual/360 |
5.530% |
31,402.72 |
11,708.91 |
0.00 |
N/A |
05/06/29 |
-- |
6,594,516.65 |
6,582,807.74 |
06/06/22 |
|
37 |
30316346 |
RT |
Glendale |
AZ |
Actual/360 |
5.450% |
31,236.66 |
8,148.09 |
0.00 |
N/A |
01/06/29 |
-- |
6,655,931.31 |
6,647,783.22 |
06/06/22 |
|
38 |
30316347 |
RT |
Spanish Fork |
UT |
Actual/360 |
4.880% |
25,873.01 |
8,227.55 |
0.00 |
N/A |
06/01/29 |
-- |
6,156,982.00 |
6,148,754.45 |
06/01/22 |
|
39 |
30316348 |
LO |
Comstock Park |
MI |
Actual/360 |
4.685% |
23,455.12 |
8,126.81 |
0.00 |
N/A |
05/06/29 |
-- |
5,813,917.47 |
5,805,790.66 |
07/06/20 |
|
40 |
30316349 |
MU |
New York |
NY |
Actual/360 |
5.400% |
27,900.00 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
6,000,000.00 |
6,000,000.00 |
06/06/22 |
|
41 |
30316350 |
RT |
Kaysville |
UT |
Actual/360 |
4.880% |
23,904.41 |
7,601.54 |
0.00 |
N/A |
06/01/29 |
-- |
5,688,516.02 |
5,680,914.48 |
06/01/22 |
|
42 |
30316351 |
RT |
Las Vegas |
NV |
Actual/360 |
4.760% |
22,642.75 |
6,603.26 |
0.00 |
N/A |
06/01/29 |
-- |
5,524,117.81 |
5,517,514.55 |
06/01/22 |
|
43 |
30316352 |
LO |
East Syracuse |
NY |
Actual/360 |
5.500% |
22,652.88 |
13,824.35 |
0.00 |
N/A |
03/01/29 |
-- |
4,783,013.80 |
4,769,189.45 |
06/01/22 |
|
44 |
30316353 |
RT |
Casper |
WY |
Actual/360 |
5.500% |
19,726.42 |
4,364.87 |
0.00 |
N/A |
12/06/28 |
-- |
4,165,109.24 |
4,160,744.37 |
06/06/22 |
|
45 |
30316354 |
RT |
Naples |
FL |
Actual/360 |
5.675% |
18,179.29 |
4,249.87 |
0.00 |
N/A |
04/06/29 |
-- |
3,720,076.44 |
3,715,826.57 |
06/06/22 |
|
46 |
30316355 |
OF |
San Diego |
CA |
Actual/360 |
4.100% |
12,356.94 |
0.00 |
0.00 |
N/A |
05/06/29 |
-- |
3,500,000.00 |
3,500,000.00 |
06/06/22 |
|
47 |
30316356 |
LO |
Michigan |
IN |
Actual/360 |
6.350% |
18,190.11 |
5,115.14 |
0.00 |
N/A |
06/06/29 |
-- |
3,326,613.51 |
3,321,498.37 |
06/06/22 |
|
Totals |
|
|
|
|
|
|
3,238,340.98 |
314,208.95 |
0.00 |
|
|
|
777,837,976.33 |
777,523,767.38 |
|
|
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 |
|
1 |
57,724,437.07 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2 |
8,546,310.12 |
2,068,420.29 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3A1 |
379,749.87 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3A2 |
379,749.87 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4A2 |
10,438,642.08 |
3,975,702.80 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4A4 |
10,438,642.08 |
3,975,702.80 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5A1 |
1,878,738.14 |
355,328.89 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5A2 |
1,878,738.14 |
355,328.89 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
209,646.50 |
209,646.50 |
0.00 |
0.00 |
|
|
7A1 |
5,071,544.70 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7A3 |
5,071,544.70 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
3,373,997.48 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
17,182,498.22 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
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 |
|
|
11 |
8,280,492.30 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
2,474,045.39 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
1,662,934.81 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
1,840,025.64 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
5,134,675.56 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
1,190,183.27 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
1,284,047.38 |
503,637.36 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
1,379,550.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
2,184,034.61 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
1,136,303.58 |
374,965.53 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
1,297,386.56 |
314,384.73 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
1,642,368.34 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
747,061.60 |
165,810.64 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 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 |
|
25 |
1,120,066.06 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
1,123,692.81 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
1,324,678.98 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
601,338.62 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
684,211.96 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
1,014,397.08 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
686,924.19 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
523,731.57 |
100,130.84 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
34 |
807,420.19 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
1,441,065.20 |
306,245.95 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
25,975.20 |
25,975.20 |
0.00 |
0.00 |
|
|
36 |
796,574.91 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
126.71 |
0.00 |
|
|
37 |
925,040.94 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
654,191.33 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
39 |
0.00 |
0.00 |
-- |
-- |
09/13/21 |
141,361.07 |
59,641.79 |
30,702.52 |
660,857.09 |
271,997.53 |
0.00 |
|
|
40 |
352,601.32 |
126,037.10 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
590,030.28 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
42 |
489,957.94 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
43 |
663,403.57 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
44 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
45 |
320,593.50 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
46 |
674,879.78 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
47 |
438,156.49 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
176,678,647.23 |
14,910,621.82 |
|
|
|
141,361.07 |
59,641.79 |
266,324.22 |
896,478.79 |
272,124.24 |
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 |
5,805,790.66 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.834637% |
4.819207% |
82 |
05/17/22 |
0 |
0.00 |
0 |
0.00 |
2 |
23,413,917.47 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.834752% |
4.819322% |
83 |
04/18/22 |
0 |
0.00 |
0 |
0.00 |
2 |
23,422,766.35 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.834880% |
4.819450% |
84 |
03/17/22 |
0 |
0.00 |
0 |
0.00 |
2 |
23,430,824.95 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.834994% |
4.819564% |
85 |
02/17/22 |
0 |
0.00 |
0 |
0.00 |
2 |
23,441,122.48 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.835148% |
4.819717% |
86 |
01/18/22 |
0 |
0.00 |
0 |
0.00 |
3 |
57,986,067.22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.835260% |
4.819830% |
87 |
12/17/21 |
0 |
0.00 |
0 |
0.00 |
3 |
58,033,017.81 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.835372% |
4.819941% |
88 |
11/18/21 |
0 |
0.00 |
0 |
0.00 |
3 |
58,085,992.27 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.835496% |
4.820065% |
89 |
10/18/21 |
1 |
4,881,583.30 |
0 |
0.00 |
3 |
58,132,466.78 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.835606% |
4.820176% |
90 |
09/17/21 |
0 |
0.00 |
2 |
39,598,361.15 |
2 |
23,482,243.77 |
0 |
0.00 |
0 |
0.00 |
1 |
4,895,622.26 |
0 |
0.00 |
0 |
0.00 |
|
4.835729% |
4.820299% |
91 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
4 |
63,001,287.56 |
0 |
0.00 |
0 |
0.00 |
1 |
34,740,922.19 |
0 |
0.00 |
0 |
0.00 |
|
4.835720% |
4.820289% |
92 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
4 |
63,055,144.89 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.835824% |
4.820393% |
93 |
(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 |
|
6 |
30316318 |
05/06/22 |
0 |
B |
|
209,646.50 |
209,646.50 |
0.00 |
34,356,906.63 |
06/26/20 |
8 |
|
|
|
|
35 |
30316344 |
05/01/22 |
0 |
B |
|
25,975.20 |
25,975.20 |
0.00 |
7,700,000.00 |
|
|
|
|
|
|
39 |
30316348 |
07/06/20 |
22 |
6 |
|
30,702.52 |
660,857.09 |
350,870.47 |
5,994,152.40 |
06/15/20 |
1 |
|
|
|
|
Totals |
|
|
|
|
|
266,324.22 |
896,478.79 |
350,870.47 |
48,051,059.03 |
|
|
|
|
|
|
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 |
|
0 |
0 |
0 |
|
|
0 |
|
25 - 36 Months |
|
0 |
0 |
0 |
|
|
0 |
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
49 - 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
> 60 Months |
|
777,523,767 |
771,717,977 |
5,805,791 |
|
0 |
|
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
Jun-22 |
777,523,767 |
771,717,977 |
0 |
0 |
|
5,805,791 |
0 |
|
May-22 |
777,837,976 |
754,424,059 |
0 |
0 |
|
23,413,917 |
0 |
|
Apr-22 |
778,185,202 |
754,762,436 |
0 |
0 |
|
23,422,766 |
0 |
|
Mar-22 |
778,496,454 |
755,065,629 |
0 |
0 |
|
23,430,825 |
0 |
|
Feb-22 |
778,909,892 |
755,468,769 |
0 |
0 |
|
23,441,122 |
0 |
|
Jan-22 |
779,217,902 |
721,231,835 |
0 |
0 |
|
57,986,067 |
0 |
|
Dec-21 |
779,524,535 |
721,491,518 |
0 |
0 |
|
58,033,018 |
0 |
|
Nov-21 |
779,864,462 |
721,778,470 |
0 |
0 |
|
58,085,992 |
0 |
|
Oct-21 |
780,168,206 |
717,154,156 |
4,881,583 |
0 |
|
58,132,467 |
0 |
|
Sep-21 |
780,505,348 |
717,424,743 |
0 |
39,598,361 |
|
23,482,244 |
0 |
|
Aug-21 |
780,667,678 |
717,666,390 |
0 |
0 |
|
63,001,288 |
0 |
|
Jul-21 |
780,962,120 |
717,906,975 |
0 |
0 |
|
63,055,145 |
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 |
6 |
30316318 |
34,316,827.21 |
34,356,906.63 |
43,380,000.00 |
-- |
3,785,111.00 |
1.42000 |
11/06/28 |
11/06/28 |
316 |
15 |
30316325 |
17,600,000.00 |
17,600,000.00 |
24,850,000.00 |
07/20/21 |
1,245,752.00 |
1.40000 |
05/06/29 |
05/06/29 |
I/O |
39 |
30316348 |
5,805,790.66 |
5,994,152.40 |
6,900,000.00 |
07/02/21 |
1,029,287.00 |
2.44000 |
05/06/29 |
05/06/29 |
322 |
Totals |
|
57,722,617.87 |
57,951,059.03 |
75,130,000.00 |
|
6,060,150.00 |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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 |
|
6 |
30316318 |
Various |
NM |
06/26/20 |
8 |
|
|
|
|
Special Servicer comments are not available for this cycle. |
|
|
|
|
|||
|
||||||||
|
||||||||
|
||||||||
15 |
30316325 |
MF |
NY |
09/15/20 |
3 |
|
|
|
|
5/11/2022 - Loan transferred on 9/15/20 due to Delinquent Payments as Borrower failed to make the payment due on 7/6/20. Loan still remains due for the 7/6/20 payment. Notice of Default was sent on 11/9/20 and loan was accelerated on |
|||||||
|
4/14/21. Borrower rem ains uncooperative and is not remitting rents. Local counsel was retained to file for foreclosure and/or receivership, if necessary. Foreclosure complaint was filed on 11/23/21 and the motion for appointment of receiver was |
|||||||
|
filed on 4/22/22. Lender has co nditionally approved a loan reinstatement with Borrower and is working to document the transaction. Lender will dual track the foreclosure process while working to document the proposed reinstatement. |
|||||||
|
||||||||
39 |
30316348 |
LO |
MI |
06/15/20 |
1 |
|
|
|
|
6/10/2022 - The loan transferred to the special servicer on July 6, 2020. The Borrower has provided due diligence related to the request for Lender''s review. Lender and Borrower have discussed general terms for relief. Lender is working towards |
|||||||
|
getting t he loancash-managed. Counsel has been engaged to begin enforcement of remedies. The Foreclosure action has been filed. Lender and Borrower in discussions with a possible workout. |
|
||||||
|
||||||||
|
||||||||
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 |
3A1 |
30316316 |
30,500,000.00 |
5.37400% |
30,500,000.00 |
5.37400% |
8 |
07/02/20 |
07/01/20 |
06/30/20 |
5A1 |
30316317 |
29,185,099.95 |
4.79905% |
29,150,369.63 |
4.79905% |
8 |
09/04/20 |
07/06/20 |
09/22/20 |
5A2 |
30316358 |
9,728,366.66 |
4.79905% |
9,716,789.89 |
4.79905% |
8 |
09/04/20 |
07/06/20 |
09/22/20 |
6 |
30316318 |
0.00 |
5.73400% |
0.00 |
5.73400% |
8 |
06/21/21 |
06/21/21 |
08/02/21 |
8 |
30316319 |
0.00 |
5.40000% |
0.00 |
5.40000% |
8 |
03/30/21 |
03/30/21 |
04/12/21 |
27 |
30316336 |
0.00 |
5.14000% |
0.00 |
5.14000% |
8 |
02/16/21 |
02/16/21 |
02/25/21 |
43 |
30316352 |
0.00 |
5.50000% |
5,908,850.63 |
5.50000% |
8 |
05/28/21 |
04/01/20 |
08/23/21 |
Totals |
|
69,413,466.61 |
|
75,276,010.15 |
|
|
|
|
|
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) |
5A1 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
(0.01) |
5A2 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6 |
0.00 |
0.00 |
6,680.51 |
0.00 |
2,097.20 |
0.00 |
0.00 |
0.00 |
286.34 |
0.00 |
(1,485.00) |
0.00 |
8 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
57.21 |
0.00 |
0.00 |
0.00 |
15 |
0.00 |
0.00 |
(100,000.00) |
0.00 |
0.00 |
(221,159.61) |
0.00 |
0.00 |
793.33 |
0.00 |
(330.00) |
0.00 |
39 |
0.00 |
0.00 |
5,000.00 |
0.00 |
0.00 |
564.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
(88,319.49) |
0.00 |
2,097.20 |
(220,595.55) |
0.00 |
0.00 |
1,136.88 |
0.00 |
(1,815.00) |
(0.01) |
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 |
(307,495.97) |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 26 of 27 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 27 of 27 |
Prospectus Loan ID 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 03-12-2019 50000000.00000000 120 03-11-2029 0 .03914000 .03914000 3 1 120 04-11-2019 true 1 A1 3 168519.44000000 50000000.00000000 1 1 1 0 true true false false false 07-10-2021 .00000000 .00000000 3 Columbus Circle 3 Columbus Circle New York NY 10019 New York MU 750970 753713 1927 2013 1080000000.00000000 MAI 01-01-2019 1080000000.00000000 01-01-2019 MAI .97200000 6 07-11-2021 N YOUNG & RUBICAM 340617 08-31-2033 EMERGE 212 57359 02-29-2028 TRUSTEES OF COLUMBIA UNIVERSIT 48796 07-30-2033 12-31-2018 79416007.49000000 18918555.00000000 60497452.49000000 56594079.94000000 UW CREFC 3.11000000 2.91000000 F F 09-30-2021 false false 50000000.00000000 168519.44000000 .03914000 .00015490 168519.44000000 .00000000 .00000000 50000000.00000000 50000000.00000000 06-11-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 2 05-12-2022 06-13-2022 Column Financial, Inc.; Societe Generale Financial Corporation 04-12-2019 48750000.00000000 120 05-06-2029 0 .04489000 .04489000 3 1 120 06-06-2019 true 1 PP 3 188444.48000000 48750000.00000000 1 16 16 5 true true true false false 02-05-2029 02-05-2029 .00000000 .00000000 FedEx Ground Package System - San Antonio 6808 Ascot Park Drive San Antonio TX 78238 Bexar IN 168576 168576 2008 26400000.00000000 MAI 01-18-2019 26400000.00000000 01-18-2019 MAI 1.00000000 6 X FedEx Ground Package System, Inc. 168576 08-31-2022 12-31-2018 01-01-2022 03-31-2022 2332456.15000000 439638.00000000 787426.68000000 207454.90000000 1545029.47000000 232183.10000000 1461849.91000000 211388.10000000 UW CREFC 195707.98000000 1.18640000 1.08010000 F 12-31-2021 Rubbermaid - Akron 3009 Gilchrist Road Akron OH 44305 Summit IN 668592 668592 1953 2018 21900000.00000000 MAI 01-17-2019 21900000.00000000 01-17-2019 MAI 1.00000000 6 X Rubbermaid Incorporated 668592 01-31-2029 12-31-2018 01-01-2022 03-31-2022 1815686.00000000 428707.00000000 379093.38000000 177952.76000000 1436592.62000000 250754.24000000 1276531.19000000 210738.99000000 UW CREFC 182053.93000000 1.37740000 1.15760000 F 12-31-2021 Bush Industries - Jamestown 1885 Mason Drive Jamestown NY 14701 Chautauqua IN 456094 456094 1985 2007 18300000.00000000 MAI 01-21-2019 18300000.00000000 01-21-2019 MAI 1.00000000 6 X Bush Industries, Inc. 456094 09-27-2038 12-31-2018 01-01-2022 03-31-2022 2217787.43000000 364855.00000000 979840.62000000 54483.65000000 1237946.81000000 310371.35000000 1062034.55000000 266393.35000000 UW CREFC 143367.48000000 2.16490000 1.85810000 F 12-31-2021 Chemours - Pass Christian 7990 Kiln Delisle Road Pass Christian MS 39571 Harrison IN 300000 300000 2018 18700000.00000000 MAI 01-18-2019 18700000.00000000 01-18-2019 MAI 1.00000000 6 X The Chemours Company 300000 01-31-2028 12-31-2018 01-01-2022 03-31-2022 1611091.70000000 417286.00000000 482076.75000000 146521.58000000 1129014.95000000 270764.42000000 1047947.95000000 250497.67000000 UW CREFC 128575.52000000 2.10590000 1.94830000 F 12-31-2021 Wolverine World Wide - Howard City 214 Washburn Street Howard City MI 49329 Montcalm IN 468635 468635 1998 2003 15000000.00000000 MAI 01-21-2019 15000000.00000000 01-21-2019 MAI 1.00000000 6 X Wolverine World Wide, Inc. 468635 01-31-2023 12-31-2018 01-01-2022 03-31-2022 1805272.61000000 338864.00000000 603964.18000000 46232.92000000 1201308.43000000 292631.08000000 1127117.01000000 274083.33000000 UW CREFC 122886.34000000 2.38130000 2.23040000 F 12-31-2021 FedEx Freight - Greenville 1200 Industrial Boulevard Greenville NC 27834 Pitt IN 29051 29051 2018 11100000.00000000 MAI 01-16-2019 11100000.00000000 01-16-2019 MAI 1.00000000 6 X FedEx Freight Corporation 29051 02-01-2033 12-31-2018 01-01-2022 03-31-2022 756848.54000000 186550.00000000 83462.46000000 31546.50000000 673386.08000000 155003.50000000 643506.06000000 147533.50000000 UW CREFC 85337.78000000 1.81640000 1.72880000 F 12-31-2021 Diebold Nixdorf - North Canton 5571 Global Gateway North Canton OH 44720 Stark IN 158330 158330 2005 10500000.00000000 MAI 01-17-2019 10500000.00000000 01-17-2019 MAI 1.00000000 6 X Diebold 158330 12-31-2022 12-31-2018 01-01-2022 03-31-2022 992445.34000000 240651.00000000 258903.36000000 75447.12000000 733541.98000000 165203.88000000 653392.88000000 145166.63000000 UW CREFC 60305.38000000 2.73950000 2.40720000 F 12-31-2021 FedEx Freight - Blackfoot 76 West 450 North Blackfoot ID 83221 Bingham IN 21574 21574 2017 6550000.00000000 MAI 01-23-2019 6550000.00000000 01-23-2019 MAI 1.00000000 6 X FedEx Freight Corporation 21574 09-06-2032 12-31-2018 01-01-2022 03-31-2022 475795.33000000 109458.00000000 80409.43000000 21355.74000000 395385.90000000 88102.26000000 376998.68000000 83505.51000000 UW CREFC 51202.60000000 1.72070000 1.63090000 F 12-31-2021 Mapes & Sprowl Steel - Elk Grove Village 1100 East Devon Avenue Elk Grove Village IL 60007 Cook IN 60798 60798 1980 8200000.00000000 MAI 01-21-2019 8200000.00000000 01-21-2019 MAI 1.00000000 6 X Mapes & Sprowl Steel, Ltd. 60798 01-09-2030 12-31-2018 01-01-2022 03-31-2022 609886.45000000 119202.00000000 196320.59000000 17026.06000000 413565.86000000 102175.94000000 388565.61000000 95925.94000000 UW CREFC 39824.24000000 2.56570000 2.40870000 F 12-31-2021 XPO Logistics - Grand Rapids 5350 Kraft Avenue Southeast Grand Rapids MI 49512 Kent IN 28070 28070 2003 3200000.00000000 MAI 01-21-2019 3200000.00000000 01-21-2019 MAI 1.00000000 6 X Con -way Freight - Grand Rapids, MI 28070 11-30-2023 12-31-2018 01-01-2022 03-31-2022 267772.70000000 65028.00000000 88840.18000000 21517.84000000 178932.52000000 43510.16000000 167330.52000000 40609.66000000 UW CREFC 23894.62000000 1.82090000 1.69950000 F 12-31-2021 XPO Logistics - Aurora 1618 Anderson Drive Aurora NE 68818 Hamilton IN 15700 15700 2004 2013 2470000.00000000 MAI 01-23-2019 2470000.00000000 01-23-2019 MAI 1.00000000 6 X Con -way Freight - Aurora, NE 15700 11-30-2023 12-31-2018 01-01-2022 03-31-2022 196897.00000000 47304.00000000 46330.91000000 11115.02000000 150566.09000000 36188.98000000 143110.09000000 34324.98000000 UW CREFC 18205.44000000 1.98780000 1.88540000 F 12-31-2021 XPO Logistics - Salina 358 East Berg Road Salina KS 67401 Saline IN 15029 15029 2002 2300000.00000000 MAI 01-16-2019 2300000.00000000 01-16-2019 MAI 1.00000000 6 X Con -way Freight - Salina, KS 15029 11-30-2023 12-31-2018 01-01-2022 03-31-2022 228450.30000000 54279.00000000 52478.51000000 11972.59000000 175971.79000000 42306.41000000 164985.89000000 39559.91000000 UW CREFC 18205.44000000 2.32380000 2.17300000 F 12-31-2021 XPO Logistics - Riverton 7220 CCX Road Riverton IL 62561 Sangamon IN 14881 14881 1989 2009 1600000.00000000 MAI 01-21-2019 1600000.00000000 01-21-2019 MAI 1.00000000 6 X Con -way Freight - Riverton, IL 14881 11-30-2023 12-31-2018 01-01-2022 03-31-2022 120118.95000000 29760.00000000 33009.57000000 8713.73000000 87109.38000000 21046.27000000 80735.47000000 19452.77000000 UW CREFC 11378.36000000 1.84970000 1.70960000 F 12-31-2021 XPO Logistics - Waite Park 301 33rd Avenue South Waite Park MN 56387 Stearns IN 14160 14160 2001 1530000.00000000 MAI 01-21-2019 1530000.00000000 01-21-2019 MAI 1.00000000 6 X Con -way Freight - Waite Park, MN 14160 11-30-2023 12-31-2018 01-01-2022 03-31-2022 139480.90000000 32295.00000000 61777.43000000 13327.54000000 77703.47000000 18967.46000000 68836.07000000 16750.46000000 UW CREFC 11378.36000000 1.66700000 1.47210000 F 12-31-2021 XPO Logistics - Uhrichsville 2401 North Water Street Uhrichsville OH 44683 Tuscarawas IN 8600 15068 1991 1400000.00000000 MAI 01-17-2019 1400000.00000000 01-17-2019 MAI 1.00000000 6 X Con -way Freight - Uhrchsville, OH 8600 11-30-2023 12-31-2018 01-01-2022 03-31-2022 126761.35000000 29652.00000000 32985.84000000 6435.56000000 93775.51000000 23216.44000000 83385.71000000 20618.94000000 UW CREFC 10240.56000000 2.26710000 2.01350000 F 12-31-2021 XPO Logistics - Vincennes 3635 Keller Road Vincennes IN 47591 Knox IN 8650 8650 2001 940000.00000000 MAI 01-23-2019 940000.00000000 01-23-2019 MAI 1.00000000 6 X Con -way Freight - Vincennes, IN 8650 11-30-2023 12-31-2018 01-01-2022 03-31-2022 89756.95000000 23389.00000000 23420.71000000 7394.20000000 66336.24000000 15994.80000000 61938.74000000 14895.30000000 UW CREFC 6826.96000000 2.34290000 2.18180000 F 12-31-2021 false false 48750000.00000000 188444.48000000 .04489000 .00014240 188444.48000000 .00000000 .00000000 48750000.00000000 48750000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 3 05-12-2022 06-13-2022 Column Financial, Inc. 01-25-2019 41500000.00000000 120 02-06-2029 360 .05374000 .05374000 3 1 60 03-06-2019 true 1 WL 5 192045.86000000 41500000.00000000 1 1 1 0 true true false false true 07-05-2021 .00000000 .00000000 Embassy Suites Bellevue 3225 158th Avenue SE Bellevue WA 98008 King LO 240 240 1990 2016 64000000.00000000 MAI 12-14-2018 64000000.00000000 12-14-2018 MAI .79300000 6 07-06-2021 N 04-30-2019 15473316.00000000 10545469.00000000 4927847.00000000 4308914.00000000 UW CREFC 1.77000000 1.55000000 F F false false 41500000.00000000 192045.86000000 .05374000 .00014240 192045.86000000 .00000000 .00000000 41500000.00000000 41500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 07-01-2020 98 .00000000 02-06-2029 .00000000 Prospectus Loan ID 4 05-12-2022 06-13-2022 Societe Generale Financial Corporation; JPMorgan Chase Bank, National Association 04-18-2019 40000000.00000000 120 05-01-2029 0 .04958000 .04958000 3 1 120 06-01-2019 true 1 PP 3 170775.56000000 40000000.00000000 1 4 4 0 true true false false false 06-30-2021 .00000000 .00000000 Intercontinental New Orleans 444 St. Charles Ave. New Orleans LA 70130 Orleans Parish LO 484 484 1983 2013 170000000.00000000 MAI 10-12-2018 170000000.00000000 10-12-2018 MAI .78700000 .55910000 6 07-01-2021 N 01-31-2019 01-01-2022 03-31-2022 32072057.41000000 5846637.12000000 20123933.16000000 3725296.18000000 11948124.25000000 2121340.94000000 10344521.38000000 1829009.09000000 UW CREFC 1335888.33500000 1.58800000 1.36910000 F The Double-tree Sunrise-sawgrass Mills 13400 W Sunrise Blvd. Sunrise FL 33323 Broward LO 252 252 2001 2011 61000000.00000000 MAI 10-15-2018 61000000.00000000 10-15-2018 MAI .87200000 .80950000 6 07-01-2021 N 01-31-2019 01-01-2022 03-31-2022 14545811.92000000 3557483.82000000 9838315.44000000 2206154.87000000 4707496.48000000 1351328.95000000 3980205.89000000 1173454.76000000 UW CREFC 464984.64500000 2.90620000 2.52360000 F The Doubletree Suites Charlotte-south Park 6300 Morrison Blvd. Charlotte NC 28211 Mecklenburg LO 207 207 1985 2012 50000000.00000000 MAI 10-11-2018 50000000.00000000 10-11-2018 MAI .80400000 .60810000 6 07-01-2021 N 01-31-2019 01-01-2022 03-31-2022 10331718.64000000 1612971.06000000 6558668.73000000 1297382.91000000 3773049.91000000 315588.15000000 3256463.98000000 234939.60000000 UW CREFC 377014.58000000 .83710000 .62320000 F The Doubletree By Hilton Hotel Raleigh - Durham Ai 4810 Page Creek Lane Durham NC 27703 Durham LO 249 249 1988 2013 40200000.00000000 MAI 10-16-2018 40200000.00000000 10-16-2018 MAI .76100000 .41960000 6 07-01-2021 N 01-31-2019 01-01-2022 03-31-2022 10769696.65000000 1276036.21000000 7332846.86000000 1088591.45000000 3436849.79000000 187444.76000000 2898364.96000000 123642.95000000 UW CREFC 335542.97250000 .55860000 .36850000 F false false 40000000.00000000 170775.56000000 .04958000 .00014240 170775.56000000 .00000000 .00000000 40000000.00000000 40000000.00000000 06-01-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 5 05-12-2022 06-13-2022 Column Financial, Inc. 03-12-2019 39500000.00000000 120 04-06-2029 360 .04799051 .04799051 3 1 0 05-06-2019 true 1 WL 2 201425.90000000 39418488.54000000 1 1 1 0 false true false false true 07-05-2021 .00000000 .00000000 Hilton Baltimore BWI Airport 1739 West Nursery Road Linthicum Heights MD 21090 Anne Arundel LO 280 280 2006 2018 55600000.00000000 MAI 01-10-2019 55600000.00000000 01-10-2019 MAI .77700000 .76900000 6 07-06-2021 N 02-28-2019 01-01-2022 03-31-2022 16901863.00000000 2834416.00000000 11854922.98000000 2479087.11000000 5046940.02000000 355328.89000000 4370865.50000000 241952.25000000 UW CREFC 607191.33000000 2.09000000 .58520000 1.81000000 .39850000 F F false false 37848999.60000000 201823.22000000 .04799051 .00014240 156411.59000000 45411.63000000 .00000000 37803587.97000000 37803587.97000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 07-14-2020 07-16-2020 false .00000000 8 07-06-2020 98 .00000000 04-06-2029 Prospectus Loan ID 6 05-12-2022 06-13-2022 Ladder Capital Finance LLC 10-31-2018 36000000.00000000 120 11-06-2028 360 .05734000 .05734000 3 1 0 12-06-2018 true 1 WL 2 209720.46000000 35743845.49000000 1 11 11 0 false true false false true 07-05-2021 .00000000 .00000000 The Peters Project 1011 Paseo De Peralta Santa Fe NM 87501 Santa Fe RT 46928 46928 1998 16000000.00000000 MAI 08-31-2018 13800000.00000000 01-27-2022 MAI 1.00000000 6 07-06-2021 N Gerald Peters Gallery 46928 10-30-2033 12-31-2018 1363367.39000000 221896.62000000 1141470.77000000 1094542.77000000 UW CREFC F 03-31-2020 Plaza Mercado 112 W San Francisco St Santa Fe NM 87501 Santa Fe RT 57243 61185 1890 12300000.00000000 MAI 08-31-2018 11000000.00000000 01-27-2022 MAI .96100000 6 07-06-2021 N blue corn cafe 6878 12-31-2023 HRV HOTEL PARTNERS LLC 5789 01-31-2020 SLK road collection 4458 04-30-2020 12-31-2018 1493276.54000000 636235.84000000 857040.70000000 795855.90000000 UW CREFC F 03-31-2020 Century Plaza 4056 Cerrillos Rd Santa Fe NM 87507 Santa Fe RT 48974 47318 1994 7200000.00000000 MAI 08-31-2018 4300000.00000000 01-28-2022 MAI .85700000 6 07-06-2021 N Pier OneImports 10244 04-30-2021 Blue Corn Cafe and Brewery II 8454 10-30-2033 Santa Fe Dining 2929 10-30-2033 12-31-2018 759474.72000000 177077.74000000 582396.98000000 535078.98000000 UW CREFC F 03-31-2020 Peters Corp. HQ 124 East Marcy Santa Fe NM 87501 Santa Fe OF 9974 9924 1987 2650000.00000000 MAI 08-31-2018 2330000.00000000 01-27-2022 MAI 1.00000000 6 07-06-2021 N The Peters Corp 2 9974 10-30-2033 12-31-2018 328230.80000000 80358.26000000 247872.53000000 237948.53000000 UW CREFC F 03-31-2020 Santa Fe Properties 1000 Paseo De Peralta Santa Fe NM 87504 Santa Fe OF 12473 12473 1950 1990 2600000.00000000 MAI 08-31-2018 2550000.00000000 01-27-2022 MAI 1.00000000 6 07-06-2021 N Santa Fe Properties Brokerage 12473 10-30-2033 12-31-2018 330861.21000000 93688.92000000 237172.29000000 224699.29000000 UW CREFC F 03-31-2020 Springer Plaza 225-235 Don Gaspar Avenue Santa Fe NM 87501 Santa Fe RT 18989 18081 1927 1965 4100000.00000000 MAI 08-31-2018 2050000.00000000 01-27-2022 MAI .95400000 6 07-06-2021 N Momeni Gallery 3554 09-11-2023 Brilu LLC India Palace 3030 10-18-2033 The Silk Shop 1363 04-30-2022 12-31-2018 404887.05000000 196189.43000000 208697.62000000 190616.62000000 UW CREFC F 03-31-2020 132 East Marcy Street 132 East Marcy Street Santa Fe NM 87501 Santa Fe MU 10139 9309 1970 2400000.00000000 MAI 08-31-2018 2400000.00000000 01-27-2022 MAI 1.00000000 6 07-06-2021 N The Sante Fe Reporter 5254 12-31-2020 Mellow Valo 4885 09-30-2019 12-31-2018 202423.87000000 54336.06000000 148087.82000000 138778.82000000 UW CREFC F 03-31-2020 Bendelier House 1005 Paseo De Peralta Santa Fe NM 87501 Santa Fe RT 4379 4379 1880 1998 2200000.00000000 MAI 08-31-2018 2200000.00000000 01-27-2022 MAI 1.00000000 6 07-06-2021 N Gerald Peters Gallery 4379 10-30-2033 12-31-2018 150903.95000000 33175.52000000 117728.43000000 113349.43000000 UW CREFC F 03-31-2020 216 Washington Avenue 216 Washington Avenue Santa Fe NM 87501 Santa Fe OF 4373 4373 1937 1300000.00000000 MAI 08-31-2018 1300000.00000000 01-27-2022 MAI 1.00000000 6 07-06-2021 N Santa Fe Properties 2 4373 10-30-2033 12-31-2018 149192.38000000 38973.61000000 110218.77000000 105845.77000000 UW CREFC F 03-31-2020 El Mercado Viejo 222 Old Santa Fe Trail Santa Fe NM 87501 Santa Fe RT 2004 2004 2000 950000.00000000 MAI 08-31-2018 530000.00000000 01-27-2022 MAI 1.00000000 6 07-06-2021 N Momeni Gallery 1673 10-31-2020 12-31-2018 106506.00000000 28748.74000000 77757.26000000 75753.26000000 UW CREFC F 03-31-2020 417-419 Orchard Drive 417-419 Orchard Drive Santa Fe NM 87501 Santa Fe OF 2185 2084 1950 2018 875000.00000000 MAI 08-31-2018 920000.00000000 01-27-2022 MAI 1.00000000 6 07-06-2021 N Santa Fe Properties 3 2185 10-30-2033 12-31-2018 75237.77000000 18569.71000000 56668.06000000 54584.06000000 UW CREFC F 03-31-2020 false false 34356906.63000000 209720.46000000 .05734000 .00014240 169641.04000000 40079.42000000 .00000000 34356906.63000000 34316827.21000000 05-06-2022 false 209646.50000000 .00000000 .00000000 B 06-26-2020 06-03-2022 false .00000000 8 06-21-2021 98 .00000000 11-06-2028 Prospectus Loan ID 7 05-12-2022 06-13-2022 Societe Generale Financial Corporation 03-06-2019 35000000.00000000 120 04-01-2029 0 .04582000 .04582000 3 1 120 05-01-2019 true 1 PP 3 138096.39000000 35000000.00000000 1 19 19 0 true true false false false 06-30-2021 .00000000 .00000000 Hy-Vee - Oakdale (10th Street), MN 7180 10th Street North Oakdale MN 55128 Washington RT 91953 96336 2015 18500000.00000000 MAI 11-20-2018 18500000.00000000 11-20-2018 MAI 1.00000000 6 07-01-2021 N Hy-Vee 91953 01-17-2039 1053930.00000000 31617.90000000 1022312.10000000 954876.90000000 UW CREFC F 09-30-2021 Pick n Save - Wasau (Bridge), WI 205 Central Bridge Street Wausau WI 54401 Marathon RT 68000 67951 2001 12000000.00000000 MAI 02-04-2019 12000000.00000000 02-04-2019 MAI 1.00000000 6 07-01-2021 N Pick n Save 68000 02-28-2029 736315.25000000 22089.46000000 714225.79000000 659864.99000000 UW CREFC F 09-30-2021 Tractor Supply - Conroe (Hwy 242), TX 10800 Highway 242 Conroe TX 77385 Montgomery RT 21702 21702 2018 7590000.00000000 MAI 02-01-2019 7590000.00000000 02-01-2019 MAI 1.00000000 6 07-01-2021 N Tractor Supply 21685 08-11-2033 433189.55000000 13779.69000000 419409.86000000 402048.26000000 UW CREFC F 09-30-2021 Walgreens - Chalmette (West Judge Perez), LA 100 West Judge Perez Drive Chalmette LA 70043 St. Bernard Parish RT 15120 15120 2003 6640000.00000000 MAI 02-12-2019 6640000.00000000 02-12-2019 MAI 1.00000000 6 07-01-2021 N Walgreens 15022 11-30-2036 384750.00000000 11542.50000000 373207.50000000 373207.50000000 UW CREFC F 09-30-2021 Tractor Supply - Santa Fe (FM 1764), TX 13410 Fm 1764 Road Santa Fe TX 77510 Galveston RT 21702 21702 2017 5300000.00000000 MAI 02-06-2019 5300000.00000000 02-06-2019 MAI 1.00000000 6 07-01-2021 N Tractor Supply 21692 07-01-2032 310018.25000000 10084.55000000 299933.70000000 282572.10000000 UW CREFC F 09-30-2021 Tractor Supply - Odessa (Interstate 20), TX 1511 West Interstate 20 Odessa TX 79766 Ector RT 21930 21930 2015 5230000.00000000 MAI 02-15-2019 5230000.00000000 02-15-2019 MAI 1.00000000 6 07-01-2021 N Tractor Supply 21850 04-09-2031 305505.75000000 9165.17000000 296340.58000000 278796.58000000 UW CREFC F 09-30-2021 Walgreens - Cincinnati (Bridgetown), OH 5508 Bridgetown Road Cincinnati OH 45248 Hamilton RT 13905 13905 1998 4725000.00000000 MAI 02-04-2019 4725000.00000000 02-04-2019 MAI 1.00000000 6 07-01-2021 N Walgreens 13780 02-28-2029 299535.00000000 8986.05000000 290548.95000000 287489.85000000 UW CREFC F 09-30-2021 Walgreens - Lafayette (Creasy Lane), IN 130 South Creasy Lane Lafayette IN 47905 Tippecanoe RT 14820 14820 2007 4550000.00000000 MAI 02-02-2019 4550000.00000000 02-02-2019 MAI 1.00000000 6 07-01-2021 N Walgreens 14744 06-30-2033 276450.00000000 8293.50000000 268156.50000000 268156.50000000 UW CREFC F 09-30-2021 Walgreens - McDonough (Hwy 81), GA 896 Highway 81 East Mcdonough GA 30252 Henry RT 14820 14820 2008 4400000.00000000 MAI 02-05-2019 4400000.00000000 02-05-2019 MAI 1.00000000 6 07-01-2021 N Walgreens 14753 07-31-2033 263150.00000000 7894.50000000 255255.50000000 255255.50000000 UW CREFC F 09-30-2021 CVS - Fayetteville, GA 480 Glynn Street N Fayetteville GA 30214 Fayette RT 10164 10164 2000 3425000.00000000 MAI 02-05-2019 3425000.00000000 02-05-2019 MAI 1.00000000 6 07-01-2021 N CVS 10164 04-30-2033 194061.25000000 5821.84000000 188239.41000000 188239.41000000 UW CREFC F 09-30-2021 Tractor Supply - Conyers (Highway 20), GA 4461 Highway 20 South East Conyers GA 30013 Rockdale RT 19097 19097 2018 3360000.00000000 MAI 01-30-2019 3360000.00000000 01-30-2019 MAI 1.00000000 6 07-01-2021 N Tractor Supply 18741 09-30-2033 199500.00000000 6663.00000000 192837.00000000 177559.40000000 UW CREFC F 09-30-2021 Walgreens - Milwaukee (Howell), WI 3701 South Howell Avenue Milwaukee WI 53207 Milwaukee RT 20645 20645 1965 2016 2520000.00000000 MAI 02-01-2019 2520000.00000000 02-01-2019 MAI 1.00000000 6 07-01-2021 N Walgreens 20637 07-31-2032 147250.00000000 4417.50000000 142832.50000000 140355.10000000 UW CREFC F 09-30-2021 Advance Auto Parts - Midlothian, VA 10710 Hull Street Road Midlothian VA 23112 Chesterfield RT 11762 12000 1995 1920000.00000000 MAI 02-05-2019 1920000.00000000 02-05-2019 MAI 1.00000000 6 07-01-2021 N Advance Auto Parts 11762 12-31-2028 129819.40000000 20786.58000000 109032.82000000 106872.82000000 UW CREFC F 09-30-2021 AutoZone - Merrillville (Colorado), IN 8130 Colorado Street Merrillville IN 46410 Lake RT 8077 8077 1998 1850000.00000000 MAI 02-04-2019 1850000.00000000 02-04-2019 MAI 1.00000000 6 07-01-2021 N Autozone 8077 12-31-2029 111454.06000000 5151.68000000 106302.38000000 104767.75000000 UW CREFC F 09-30-2021 Dollar General - Uniontown (Cleveland), OH 13229 Cleveland Avenue Nw Uniontown OH 44685 Stark RT 9454 9100 2019 1655000.00000000 MAI 02-02-2019 1655000.00000000 02-02-2019 MAI 1.00000000 6 07-01-2021 N Dollar General 9454 01-31-2034 107289.52000000 8638.03000000 98651.50000000 98651.50000000 UW CREFC F 09-30-2021 Dollar General - Cleveland (Dalton), TN 3609 Dalton Pike Se Cleveland TN 37323 Bradley RT 9088 9026 2018 1500000.00000000 MAI 01-31-2019 1500000.00000000 01-31-2019 MAI 1.00000000 6 07-01-2021 N Dollar General 9088 11-30-2033 93725.10000000 3334.75000000 90390.35000000 90390.35000000 UW CREFC F 09-30-2021 Dollar General - Edinburg (Hwy 107), TX 8920 East Highway 107 Edinburg TX 78542 Hidalgo RT 9421 9100 2014 1360000.00000000 MAI 02-05-2019 1360000.00000000 02-05-2019 MAI 1.00000000 6 07-01-2021 N Dollar General 9421 05-31-2029 99242.46000000 15718.02000000 83524.44000000 83524.44000000 UW CREFC F 09-30-2021 Dollar General - Alton (West Main), TX 2708 West Main Ave Alton TX 78573 Hidalgo RT 9220 9026 2014 1320000.00000000 MAI 02-05-2019 1320000.00000000 02-05-2019 MAI 1.00000000 6 07-01-2021 N Dollar General 9220 08-31-2029 100358.54000000 20160.33000000 80198.22000000 80198.22000000 UW CREFC F 09-30-2021 Dollar General - Clarksville (Ash Ridge), TN 1100 Ash Ridge Drive Clarksville TN 37042 Montgomery RT 9300 9026 2014 1300000.00000000 MAI 02-04-2019 1300000.00000000 02-04-2019 MAI 1.00000000 6 07-01-2021 N Dollar General 9300 04-30-2029 91397.60000000 15059.93000000 76337.67000000 76337.67000000 UW CREFC F 09-30-2021 false false 35000000.00000000 138096.39000000 .04582000 .00014240 138096.39000000 .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 Ladder Capital Finance LLC 05-13-2019 31000000.00000000 120 06-06-2029 360 .05400000 .05400000 3 1 0 07-06-2019 true 1 WL 2 .00000000 31000000.00000000 1 1 1 0 false true false false true 07-05-2021 .00000000 .00000000 Box House Hotel 77 Box Street Brooklyn NY 11222 Kings LO 126 126 1952 2018 52000000.00000000 MAI 02-14-2019 52000000.00000000 02-14-2019 MAI .67500000 6 07-06-2021 N 04-30-2019 7664076.00000000 4070460.61000000 3593615.39000000 3287052.35000000 UW CREFC 1.72000000 1.57000000 F F false false 29767375.66000000 174074.55000000 .05400000 .00014240 138418.30000000 35656.25000000 .00000000 29731719.41000000 29731719.41000000 06-06-2022 false .00000000 .00000000 .00000000 0 12-14-2020 06-30-2021 false .00000000 8 03-30-2021 98 .00000000 .00000000 06-06-2029 Prospectus Loan ID 9 05-12-2022 06-13-2022 Societe Generale Financial Corporation 01-09-2019 30000000.00000000 120 02-08-2029 0 .04530317 .04530317 3 1 120 03-08-2019 true 1 A1 3 117033.19000000 30000000.00000000 1 1 1 0 true true true false false 07-07-2021 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 07-08-2021 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 30000000.00000000 117033.19000000 .04530317 .00014240 117033.19000000 .00000000 .00000000 30000000.00000000 30000000.00000000 06-08-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 10 05-12-2022 06-13-2022 Column Financial, Inc. 12-21-2018 30000000.00000000 120 01-06-2029 0 .04770000 .04770000 3 1 120 02-06-2019 true 1 PP 3 123225.00000000 30000000.00000000 1 1 1 0 true true false false false 07-05-2021 .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 07-06-2021 N Darden 525000 10-31-2035 12-31-2018 01-01-2022 03-31-2022 13482829.21000000 2295511.00000000 4570792.87000000 6585.00000000 8912036.34000000 2288926.00000000 8859480.44000000 2275787.00000000 UW CREFC 1329968.75000000 1.68000000 1.72100000 1.67000000 1.71120000 F F 03-31-2022 false false 30000000.00000000 123225.00000000 .04770000 .00014240 123225.00000000 .00000000 .00000000 30000000.00000000 30000000.00000000 06-06-2022 01-06-2029 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 11 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 03-11-2019 30000000.00000000 120 03-11-2029 0 .05253300 .05253300 3 1 120 04-11-2019 true 1 A1 3 135710.25000000 30000000.00000000 1 1 1 0 true true false false false 07-10-2021 .00000000 .00000000 Great Wolf Lodge Southern California 12681 Harbor Blvd. Garden Grove CA 92840 Orange LO 603 603 2016 302900000.00000000 MAI 11-28-2018 302900000.00000000 11-28-2018 MAI .80800000 6 07-11-2021 N 01-31-2019 84732839.00000000 62846900.00000000 21885939.00000000 19245379.16000000 UW CREFC 2.74000000 2.41000000 F F false false 30000000.00000000 135710.25000000 .05253300 .00015490 135710.25000000 .00000000 .00000000 30000000.00000000 30000000.00000000 06-11-2022 2 false .00000000 .00000000 .00000000 0 06-01-2020 04-15-2021 false .00000000 8 Prospectus Loan ID 12 05-12-2022 06-13-2022 Column Financial, Inc. 04-09-2019 26000000.00000000 120 05-06-2029 360 .04850000 .04850000 3 1 60 06-06-2019 true 1 WL 5 108586.11000000 26000000.00000000 1 1 1 0 true true false false false 05-05-2022 .00000000 .00000000 DTL-Ambassador Crossing 4243, 4247, 4231 4235 Ambassador Caffery Parkway 101 Saloom Lafayette LA 70508 Lafayette Parish RT 118551 123405 2014 2017 40250000.00000000 MAI 01-16-2019 40250000.00000000 01-16-2019 MAI .92200000 6 05-06-2022 N Whole Foods Market Inc. 36170 09-30-2034 Lee Michaels Jewelers 5683 12-31-2030 Casual Male Retail Store, LLC 5400 10-31-2024 12-31-2018 3378621.58000000 939415.81000000 2439205.77000000 2262861.02000000 UW CREFC 1.48000000 1.37000000 F F 01-01-2022 false false 26000000.00000000 108586.11000000 .04850000 .00014240 108586.11000000 .00000000 .00000000 26000000.00000000 26000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 13 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 05-16-2019 25700000.00000000 120 06-06-2029 0 .04460000 .04460000 3 1 120 07-06-2019 true 1 WL 3 .00000000 25700000.00000000 1 1 1 0 true true false false false 07-05-2021 .00000000 .00000000 167 Graham Avenue 167 Graham Avenue 136-146 Meserole Street Brooklyn NY 11206 Kings MF 58 56 2012 39000000.00000000 MAI 04-16-2019 39000000.00000000 04-16-2019 MAI 1.00000000 6 07-06-2021 N 03-31-2019 2582511.00000000 880215.00000000 1702297.00000000 1686475.00000000 UW CREFC 1.46000000 1.45000000 F F false false 25700000.00000000 98702.28000000 .04460000 .00014240 98702.28000000 .00000000 .00000000 25700000.00000000 25700000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 14 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 05-14-2019 18500000.00000000 120 06-06-2029 0 .04038000 .04038000 3 1 120 07-06-2019 true 1 WL 3 .00000000 18500000.00000000 1 1 1 0 true true false false false 07-05-2021 .00000000 .00000000 Cardenas Market Center 16184,16192,16212 Foothill Boulevard 16232 Foothill Blvd, 8023 Citrus Ave Fontana CA 92335 San Bernardino RT 67129 67129 2006 30500000.00000000 MAI 04-26-2019 30500000.00000000 04-26-2019 MAI .98100000 6 07-06-2021 N Cardenas Markets, LLC 46954 08-31-2036 Bank Of America 4500 06-30-2026 New Cingular Wireless PCS, LLC 2709 01-31-2024 03-31-2019 2532552.00000000 567765.00000000 1964787.00000000 1877885.00000000 UW CREFC 2.59000000 2.48000000 F F 12-31-2021 false false 18500000.00000000 64327.58000000 .04038000 .00014240 64327.58000000 .00000000 .00000000 18500000.00000000 18500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 15 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 04-18-2019 17600000.00000000 120 05-06-2029 0 .04960000 .04960000 3 1 120 06-06-2019 true 1 WL 3 75171.56000000 17600000.00000000 1 1 1 0 true true false false false 07-05-2021 .00000000 .00000000 12-18 Meserole Street 12-18 Meserole Street Brooklyn NY 11206 Kings MF 28 28 2005 27900000.00000000 MAI 03-28-2019 24850000.00000000 07-20-2021 MAI 1.00000000 6 07-06-2021 N 03-31-2019 1367207.00000000 121454.00000000 1245752.00000000 1238752.00000000 UW CREFC 1.41000000 1.40000000 F F false false 17600000.00000000 75171.56000000 .04960000 .00014240 75171.56000000 .00000000 .00000000 .00000000 17600000.00000000 17600000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 09-15-2020 false .00000000 3 Prospectus Loan ID 16 05-12-2022 06-13-2022 Societe Generale Financial Corporation 03-28-2019 17000000.00000000 120 04-01-2029 360 .04650000 .04650000 3 1 60 05-01-2019 true 1 PP 5 68070.83000000 17000000.00000000 1 1 1 5 true true true false false 05-31-2021 11-30-2028 11-30-2028 .00000000 .00000000 Kings Mountain Center 140 Riverside Court Kings Mountain NC 28086 Cleveland 98 215000 215000 2007 2011 75000000.00000000 MAI 02-07-2019 75000000.00000000 02-07-2019 MAI 1.00000000 6 06-01-2021 N Ensono 215000 03-30-2034 5559153.00000000 713239.83000000 4845913.18000000 4555663.18000000 UW CREFC 1.86000000 1.75000000 F F false false 17000000.00000000 68070.83000000 .04650000 .00014240 68070.83000000 .00000000 .00000000 17000000.00000000 17000000.00000000 06-01-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 17 05-12-2022 06-13-2022 Ladder Capital Finance LLC 05-16-2019 15250000.00000000 120 06-06-2029 0 .04220000 .04220000 3 1 120 07-06-2019 true 1 WL 3 .00000000 15250000.00000000 1 1 1 0 true true false false false 07-05-2021 .00000000 .00000000 950 2nd Ave 950 2Nd Ave New York NY 10022 New York RT 8122 8122 2012 28200000.00000000 MAI 04-18-2019 28200000.00000000 04-18-2019 MAI 1.00000000 6 07-06-2021 N La Pecora Bianca Restaurant 5021 08-31-2032 CityMD 3101 03-31-2036 12-31-2018 1497536.98000000 406784.51000000 1090752.47000000 1082630.47000000 UW CREFC 1.67000000 1.66000000 F F 11-10-2021 false false 15250000.00000000 55416.81000000 .04220000 .00014240 55416.81000000 .00000000 .00000000 15250000.00000000 15250000.00000000 06-06-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 18 05-12-2022 06-13-2022 Column Financial, Inc. 05-10-2019 14500000.00000000 120 06-06-2029 360 .04750000 .04750000 3 1 12 07-06-2019 true 1 WL 5 .00000000 14500000.00000000 1 1 1 0 true true false false false 06-05-2022 .00000000 .00000000 TownePlace Suites Lakeland 3370 US Highway 98 North Lakeland FL 33805 Polk LO 112 112 2016 20000000.00000000 MAI 03-08-2019 20000000.00000000 03-08-2019 MAI .75400000 .80590000 6 06-06-2022 N 02-28-2019 01-01-2022 03-31-2022 3930033.43000000 1189085.51000000 2230849.79000000 685448.15000000 1699183.64000000 503637.36000000 1541982.30000000 456073.94000000 UW CREFC 226916.58000000 1.87000000 2.21950000 1.70000000 2.00990000 F F false false 14079514.83000000 75638.86000000 .04750000 .00014240 57589.13000000 18049.73000000 .00000000 14061465.10000000 14061465.10000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 19 05-12-2022 06-13-2022 Ladder Capital Finance LLC 03-05-2019 14275000.00000000 120 03-06-2029 0 .05545000 .05545000 3 1 120 04-06-2019 true 1 WL 3 68161.14000000 14275000.00000000 1 1 1 5 true true false false false 07-05-2021 .00000000 .00000000 Equinox - Bloomfield Hills 4065 West Maple Road Bloomfield Hills MI 48301 Oakland RT 47500 47819 1962 2018 20750000.00000000 MAI 01-28-2019 20750000.00000000 01-28-2019 MAI 1.00000000 6 07-06-2021 N Equinox Bloomfield 47500 04-28-2039 1178332.48000000 35349.97000000 1142982.50000000 1135809.65000000 UW CREFC 1.42000000 1.42000000 F F 12-31-2021 false false 14275000.00000000 68161.14000000 .05545000 .00014240 68161.14000000 .00000000 .00000000 14275000.00000000 14275000.00000000 06-06-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 20 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 05-21-2019 14000000.00000000 120 06-06-2029 360 .05550000 .05550000 3 1 36 07-06-2019 true 1 WL 5 .00000000 14000000.00000000 1 1 1 0 true true false false false 07-05-2021 .00000000 .00000000 Maple Research Park 1650,1775,1875,1960, Research Drive Troy MI 48083 Newaygo OF 209378 209378 1985 2018 20500000.00000000 MAI 03-27-2019 20500000.00000000 03-27-2019 MAI .88200000 6 07-06-2021 N MSX INTERNATIONAL RN 30763 06-30-2023 MACKEVISION CORPORAT 30000 06-30-2023 DAYCO PRODUCTS, LLC 25124 05-31-2025 02-28-2019 3022367.00000000 1233022.00000000 1789345.00000000 1538091.00000000 UW CREFC 1.87000000 1.60000000 F F 12-31-2021 false false 14000000.00000000 66908.33000000 .05550000 .00052990 66908.33000000 .00000000 .00000000 14000000.00000000 14000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 21 05-12-2022 06-13-2022 CIBC Inc. 05-28-2019 14000000.00000000 120 06-01-2029 360 .04500000 .04500000 3 1 12 07-01-2019 true 1 WL 5 .00000000 14000000.00000000 1 1 1 7 true true false false false 06-30-2021 .00000000 .00000000 Hunter Plaza 1800-2280 Maket Place Boulevard Irving TX 75063 Dallas RT 60332 60532 2006 2018 21000000.00000000 MAI 04-01-2019 21000000.00000000 04-01-2019 MAI .96600000 .94530000 6 07-01-2021 N 24 Hour Fitness 35600 03-12-2039 Healthmarket 4571 01-27-2025 Port of Pen Pen 4316 01-06-2029 01-01-2022 03-31-2022 1992950.47000000 613065.10000000 606085.51000000 238099.57000000 1386864.96000000 374965.53000000 1341465.96000000 363615.78000000 UW CREFC 212807.82000000 1.63000000 1.76200000 1.58000000 1.70870000 F F 03-31-2022 false false 13574326.25000000 70935.94000000 .04500000 .00014240 52600.51000000 18335.43000000 .00000000 13555990.82000000 13555990.82000000 06-01-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 22 05-12-2022 06-13-2022 Ladder Capital Finance LLC 05-23-2019 12200000.00000000 120 06-06-2029 360 .05300000 .05300000 3 1 60 07-06-2019 true 1 WL 5 .00000000 12200000.00000000 1 1 1 0 true true false false false 07-05-2021 .00000000 .00000000 The Grove At Winter Park 4270 Aloma Avenue Winter Park FL 32792 Seminole RT 112440 112440 1985 2018 18300000.00000000 MAI 02-15-2019 18300000.00000000 02-15-2019 MAI .74400000 .77510000 6 07-06-2021 N 24 Hour Fitness USA, 39795 04-30-2032 Pet Supplies Plus 8000 03-31-2028 Shehar Corporation, a Florida 5573 10-31-2028 12-31-2018 01-01-2022 03-31-2022 1772738.26000000 428055.96000000 540076.19000000 113671.23000000 1232662.07000000 314384.73000000 1150580.87000000 293864.48000000 UW CREFC 163895.12000000 1.52000000 1.91820000 1.42000000 1.79300000 F F 03-31-2022 false false 12200000.00000000 55679.44000000 .05300000 .00014240 55679.44000000 .00000000 .00000000 12200000.00000000 12200000.00000000 06-06-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 23 05-12-2022 06-13-2022 Bayview Commercial Mortgage Finance, LLC 05-15-2019 11900000.00000000 120 06-06-2029 360 .04900000 .04900000 3 1 0 07-06-2019 true 1 WL 2 .00000000 11900000.00000000 1 1 1 0 false true false false false 07-05-2021 .00000000 .00000000 Quail Hollow 6525 N Quail Hollow Rd Memphis TN 38120 Shelby OF 96096 96096 1991 16300000.00000000 MAI 04-09-2019 16300000.00000000 04-09-2019 MAI 1.00000000 6 07-06-2021 N Crye-Leike, Inc 96096 04-30-2027 03-31-2019 2272472.00000000 960937.00000000 1311535.00000000 1138775.00000000 UW CREFC 1.73000000 1.50000000 F F 03-28-2022 false false 11379006.92000000 63156.48000000 .04900000 .00014240 48013.09000000 15143.39000000 .00000000 11363863.53000000 11363863.53000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 24 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 05-03-2019 11500000.00000000 120 05-06-2029 360 .04870000 .04870000 3 1 0 06-06-2019 true 1 WL 2 60824.05000000 11487402.48000000 1 1 1 0 false true false false false 07-05-2021 .00000000 .00000000 Hampton Inn Livonia 28151 Schoolcraft Road Livonia MI 48150 Wayne LO 110 110 2017 19500000.00000000 MAI 04-09-2019 19500000.00000000 04-09-2019 MAI .69000000 .63060000 6 07-06-2021 N 03-31-2019 01-01-2022 03-31-2022 3454028.00000000 743401.00000000 2086391.00000000 577590.36000000 1367637.00000000 165810.64000000 1229476.00000000 136074.60000000 UW CREFC 182472.15000000 1.87000000 .90870000 1.68000000 .74570000 F F false false 10979109.44000000 60824.05000000 .04870000 .00014240 46042.12000000 14781.93000000 .00000000 10964327.51000000 10964327.51000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 25 05-12-2022 06-13-2022 CIBC Inc. 04-25-2019 11200000.00000000 120 05-01-2029 360 .04870000 .04870000 3 1 60 06-01-2019 true 1 WL 5 46968.44000000 11200000.00000000 1 1 1 7 true true true false false 05-31-2021 01-31-2029 01-31-2029 .00000000 .00000000 University Square Bozeman 200 South 23rd Ave Bozeman MT 59718 Gallatin RT 131908 131908 1980 2009 18800000.00000000 MAI 10-03-2018 18800000.00000000 10-03-2018 MAI .94800000 6 N ALBERTSONS EXPANSION #0006 30207 01-01-2025 STAPLES #0469 24000 05-31-2026 ALBERTSONS #0006 23539 12-31-2025 11-30-2018 1556736.35000000 443725.72000000 1113010.63000000 1027270.43000000 UW CREFC 1.57000000 1.45000000 F F 01-03-2022 false false 11200000.00000000 46968.44000000 .04870000 .00014240 46968.44000000 .00000000 .00000000 11200000.00000000 11200000.00000000 06-01-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 26 05-12-2022 06-13-2022 CIBC Inc. 05-24-2019 11000000.00000000 120 06-01-2029 0 .04520000 .04520000 3 1 120 07-01-2019 true 1 WL 3 .00000000 11000000.00000000 1 4 4 7 true true false false false 06-30-2021 .00000000 .00000000 Turnquist Apartments 110 Windward Court Elkton MD 21921 Cecil MF 120 120 1989 2018 11400000.00000000 MAI 04-03-2019 11400000.00000000 04-03-2019 MAI .94200000 6 07-01-2021 N 12-31-2018 1148105.00000000 460626.96880000 687478.03120000 657478.03120000 UW CREFC F Northern Parkway Apartments 401-409 East Northern Parkway Baltimore MD 21212 Baltimore MF 33 33 1978 2018 3050000.00000000 MAI 04-03-2019 3050000.00000000 04-03-2019 MAI .87900000 6 07-01-2021 N 12-31-2018 303278.00000000 132611.83560000 170666.16440000 162416.16440000 UW CREFC F Cypress Garden Apartments 1402-1410 Cypress Street Baltimore MD 21226 Baltimore MF 23 23 1972 2018 1900000.00000000 MAI 04-03-2019 1900000.00000000 04-03-2019 MAI 1.00000000 6 07-01-2021 N 12-31-2018 213961.00000000 91150.95800000 122810.04200000 117060.04200000 UW CREFC F Harford Road Apartments (5101-5105) 5101-5105 Harford Road Baltimore MD 21214 Baltimore MF 17 15 1977 2018 1500000.00000000 MAI 04-03-2019 1500000.00000000 04-03-2019 MAI .93300000 6 07-01-2021 N 12-31-2018 164569.00000000 66822.59160000 97746.40840000 93996.40840000 UW CREFC F false false 11000000.00000000 42814.44000000 .04520000 .00014240 42814.44000000 .00000000 .00000000 11000000.00000000 11000000.00000000 06-01-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 27 05-12-2022 06-13-2022 Societe Generale Financial Corporation 05-01-2019 9500000.00000000 120 05-01-2029 300 .05140000 .05140000 3 1 0 06-01-2019 true 1 WL 2 56313.69000000 9485734.37000000 1 1 1 5 false true false false true 06-30-2021 .00000000 .00000000 Staybridge Suites Austin South 901 Little Texas Lane Building #F Austin TX 78745 Travis LO 79 79 2017 14000000.00000000 MAI 03-14-2019 14000000.00000000 03-14-2019 MAI .77200000 6 07-01-2021 N 03-31-2019 2784317.27000000 1534584.98000000 1249732.29000000 1138359.60000000 UW CREFC 1.85000000 1.68000000 F F false false 8916421.94000000 56313.69000000 .05140000 .00014240 39465.07000000 16848.62000000 .00000000 8899573.32000000 8899573.32000000 06-01-2022 false .00000000 .00000000 .00000000 0 false .00000000 02-16-2021 98 .00000000 05-01-2029 Prospectus Loan ID 28 05-12-2022 06-13-2022 Ladder Capital Finance LLC 05-24-2019 9350000.00000000 120 06-06-2029 360 .05020000 .05020000 3 1 48 07-06-2019 true 1 WL 5 .00000000 9350000.00000000 1 1 1 0 true true false false false 07-05-2021 .00000000 .00000000 Lofts On Michigan 740 Michigan Street NE Grand Rapids MI 49503 Kent MF 59 54 2016 12650000.00000000 MAI 05-01-2019 12650000.00000000 05-01-2019 MAI .94800000 6 07-06-2021 N 04-30-2019 1150401.24000000 301633.84000000 848767.41000000 820604.41000000 UW CREFC 1.41000000 1.36000000 F F false false 9350000.00000000 40417.97000000 .05020000 .00014240 40417.97000000 .00000000 .00000000 9350000.00000000 9350000.00000000 06-06-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 29 05-12-2022 06-13-2022 CIBC Inc. 04-08-2019 9000000.00000000 120 05-01-2029 360 .05010000 .05010000 3 1 12 06-01-2019 true 1 WL 5 38827.50000000 9000000.00000000 1 1 1 7 true true false false false 06-30-2021 .00000000 .00000000 1600 Western Buildings 2441, 2443 & 2444 West 16th Street Chicago IL 60608 Cook WH 139846 290229 1936 2005 12900000.00000000 MAI 11-26-2018 12900000.00000000 11-26-2018 MAI .97700000 6 07-01-2021 N CHICAGO WOMEN IN TRADE 22409 03-31-2027 BARRON FURNITURE 21897 02-28-2025 INSTANT COLATING 18182 02-28-2025 12-31-2018 1764522.00000000 660413.00000000 1104109.00000000 979455.00000000 UW CREFC 1.90000000 1.69000000 F F 12-31-2021 false false 8741234.15000000 48368.97000000 .05010000 .00014240 37711.14000000 10657.83000000 .00000000 8730576.32000000 8730576.32000000 06-01-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 30 05-12-2022 06-13-2022 Column Financial, Inc. 05-10-2019 8700000.00000000 120 06-06-2029 360 .04650000 .04650000 3 1 12 07-06-2019 true 1 WL 5 .00000000 8700000.00000000 1 1 1 0 true true false false false 06-05-2022 .00000000 .00000000 TownePlace Suites Albuqerque 5511 Office Blvd NE Albuquerque NM 87109 Bernalillo LO 91 91 2012 12500000.00000000 MAI 03-11-2019 12500000.00000000 03-11-2019 MAI .78500000 6 06-06-2022 N 02-28-2019 2802288.96000000 1697004.37000000 1105284.59000000 993193.03000000 UW CREFC 2.05000000 1.84000000 F F false false 8442861.70000000 44860.40000000 .04650000 .00014240 33806.63000000 11053.77000000 .00000000 8431807.93000000 8431807.93000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 31 05-12-2022 06-13-2022 Ladder Capital Finance LLC 04-30-2019 8650000.00000000 120 05-06-2029 0 .04650000 .04650000 3 1 120 06-06-2019 true 1 WL 3 34636.04000000 8650000.00000000 1 1 1 0 true true false false false 07-05-2021 .00000000 .00000000 3030 Bridgeway 3030 Bridgeway Sausalito CA 94965 Marin OF 31878 31878 1940 2017 13300000.00000000 MAI 03-07-2019 13300000.00000000 03-07-2019 MAI .96200000 6 07-06-2021 N USA Wine West 1209 02-28-2023 Oceanic Partners Inc 1073 06-30-2022 Douglas Rosenberg 856 06-30-2022 01-31-2019 1259635.39000000 505197.29000000 754438.10000000 733717.40000000 UW CREFC 1.85000000 1.80000000 F F 01-01-2022 false false 8650000.00000000 34636.04000000 .04650000 .00014240 34636.04000000 .00000000 .00000000 8650000.00000000 8650000.00000000 06-06-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 32 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 04-02-2019 8500000.00000000 120 04-06-2029 360 .04570000 .04570000 3 1 60 05-06-2019 true 1 WL 5 33449.86000000 8500000.00000000 1 1 1 0 true true true false false 11-05-2020 12-05-2028 12-05-2028 .00000000 .00000000 Bell Creek Commons 7285-7297 Battle Hill Drive Mechanicsville VA 23111 Hanover RT 46828 46828 2007 12400000.00000000 MAI 12-29-2018 12400000.00000000 12-29-2018 MAI 1.00000000 .35850000 6 N Chick-Fil-A, Inc. #2175 4312 05-31-2023 Original Mattress Factory 2800 12-31-2022 Noodles & Company 2450 02-28-2023 02-28-2019 01-01-2022 03-31-2022 1132764.00000000 149068.17000000 212694.00000000 48937.33000000 920071.00000000 100130.84000000 877925.00000000 89594.59000000 UW CREFC 98461.28000000 1.77000000 1.01700000 1.68000000 .90990000 F F 03-31-2022 false false 8500000.00000000 33449.86000000 .04570000 .00014240 33449.86000000 .00000000 .00000000 8500000.00000000 8500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 05-18-2020 08-18-2020 false .00000000 8 Prospectus Loan ID 33 05-12-2022 06-13-2022 Societe Generale Financial Corporation 04-30-2019 8000000.00000000 120 05-01-2029 0 .04330000 .04330000 3 1 120 06-01-2019 true 1 WL 3 29828.89000000 8000000.00000000 1 1 0 true true false false false 06-30-2021 .00000000 .00000000 Defeased SE 796 13000000.00000000 MAI 03-26-2019 .83500000 3 07-01-2021 F 02-28-2019 1158085.00000000 395058.34000000 763026.66000000 750830.31000000 UW 2.17000000 2.14000000 F false false 8000000.00000000 29828.89000000 .04330000 .00014240 29828.89000000 .00000000 .00000000 8000000.00000000 8000000.00000000 06-01-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 34 05-12-2022 06-13-2022 Societe Generale Financial Corporation 05-24-2019 8000000.00000000 120 06-01-2029 360 .04880000 .04880000 3 1 0 07-01-2019 true 1 WL 2 .00000000 8000000.00000000 1 1 1 0 false true true false false 06-30-2022 11-30-2028 11-30-2028 .00000000 .00000000 Vasa Fitness Denver 1955 S. Sheridan Blvd. Denver CO 80227 Denver RT 62172 60660 1992 2017 11720000.00000000 MAI 04-12-2019 11720000.00000000 04-12-2019 MAI 1.00000000 6 X Fitness Group of Lakewood 60660 12-28-2032 Key Bank 1512 01-31-2026 03-31-2019 854249.41000000 75282.60000000 778966.80000000 722924.39000000 UW CREFC 1.53000000 1.42000000 F F 12-31-2021 false false 7648424.96000000 42360.94000000 .04880000 .00014240 32140.38000000 10220.56000000 .00000000 7638204.40000000 7638204.40000000 06-01-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 35 05-12-2022 06-13-2022 Societe Generale Financial Corporation 05-29-2019 7700000.00000000 120 06-01-2029 360 .03920000 .03920000 3 1 60 07-01-2019 true 1 WL 5 .00000000 7700000.00000000 1 1 1 0 true true false false false 06-30-2021 .00000000 .00000000 Ambassador Way 3300 Ambassador Caffrey Pkwy 3316, 3320, 3324, and 3340 Lafayette LA 70506 Lafayette Parish RT 197351 197351 1993 2011 15350000.00000000 MAI 03-26-2019 15350000.00000000 03-26-2019 MAI 1.00000000 .61920000 6 07-01-2021 N Conn Appliances 49217 03-08-2027 Dirt Cheap 32000 12-31-2024 Hajoca Corporation, 25332 01-31-2023 02-28-2019 01-01-2022 03-31-2022 1702576.70000000 412064.29000000 439642.83000000 105818.34000000 1262933.87000000 306245.95000000 1147321.72000000 277340.95000000 UW CREFC 76508.06250000 2.89000000 4.00280000 2.63000000 3.62500000 F F 03-31-2022 false false 7700000.00000000 25991.78000000 .03920000 .00014240 25991.78000000 .00000000 .00000000 7700000.00000000 7700000.00000000 05-01-2022 false 25975.20000000 .00000000 .00000000 B false .00000000 Prospectus Loan ID 36 05-12-2022 06-13-2022 Ladder Capital Finance LLC 04-11-2019 7000000.00000000 120 05-06-2029 300 .05530000 .05530000 3 1 0 06-06-2019 true 1 WL 2 43111.63000000 6990221.98000000 1 1 1 0 false true false false false 07-05-2021 .00000000 .00000000 Rv Ranch Of Keene 325 West Business Highway 67 Keene TX 76059 Johnson MH 254 254 1986 12690000.00000000 MAI 02-19-2019 12690000.00000000 02-19-2019 MAI .93700000 6 07-06-2021 N 03-31-2019 1382154.59000000 516163.79000000 865990.80000000 853290.80000000 UW CREFC 1.67000000 1.65000000 F F false false 6594516.65000000 43111.63000000 .05530000 .00014240 31402.72000000 11708.91000000 .00000000 6582807.74000000 6582807.74000000 06-06-2022 false .00000000 126.71000000 .00000000 0 false .00000000 Prospectus Loan ID 37 05-12-2022 06-13-2022 Bayview Commercial Mortgage Finance, LLC 12-21-2018 6975000.00000000 120 01-06-2029 360 .05450000 .05450000 3 1 0 02-06-2019 true 1 WL 2 39384.75000000 6937166.05000000 1 1 1 0 false true false false false 07-05-2021 .00000000 .00000000 Union Crossing 4302, 4330 & 4410 West Union Hills Drive Glendale AZ 85308 Maricopa RT 79044 79044 1987 9300000.00000000 MAI 11-07-2018 9300000.00000000 11-07-2018 MAI .91600000 6 07-06-2021 N AZ Supermarket, LLC (t0020725) 35534 02-29-2028 The Helmet Center, L (t0020790) 8220 01-31-2024 Joe's Auto Service C (t0020799) 4250 08-31-2026 10-31-2018 1171651.04000000 327171.69000000 844479.35000000 774936.20000000 UW CREFC 1.79000000 1.64000000 F F 12-31-2021 false false 6655931.31000000 39384.75000000 .05450000 .00014240 31236.66000000 8148.09000000 .00000000 6647783.22000000 6647783.22000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 38 05-12-2022 06-13-2022 Societe Generale Financial Corporation 05-24-2019 6440000.00000000 120 06-01-2029 360 .04880000 .04880000 3 1 0 07-01-2019 true 1 WL 2 .00000000 6440000.00000000 1 1 1 0 false true true false false 06-30-2022 11-30-2028 11-30-2028 .00000000 .00000000 Vasa Fitness Spanish Fork 662 North 800 East Spanish Fork UT 84660 Utah RT 50216 50216 1995 2018 9200000.00000000 MAI 04-01-2019 9200000.00000000 04-01-2019 MAI 1.00000000 6 X vasa fitness 50216 11-30-2033 668845.41000000 54427.36000000 614418.05000000 568630.13000000 UW CREFC 1.50000000 1.39000000 F F 12-31-2021 false false 6156982.00000000 34100.56000000 .04880000 .00014240 25873.01000000 8227.55000000 .00000000 6148754.45000000 6148754.45000000 06-01-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 39 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 04-29-2019 6100000.00000000 120 05-06-2029 360 .04685000 .04685000 3 1 0 06-06-2019 true 1 WL 2 31581.93000000 6093027.33000000 1 1 1 0 false true false false false 07-05-2021 .00000000 .00000000 Comfort Suites - Grand Rapids 350 Dodge St Comstock Park MI 49321 Kent LO 86 86 2005 2017 10000000.00000000 MAI 04-01-2019 6900000.00000000 07-02-2021 MAI .73700000 6 07-06-2021 N 02-28-2019 2589350.00000000 1560063.00000000 1029287.00000000 925713.00000000 UW CREFC 2.72000000 2.44000000 F F false false 5813917.47000000 31581.93000000 .04685000 .00062990 23455.12000000 8126.81000000 .00000000 5994152.40000000 5805790.66000000 07-06-2020 2 false 660857.09000000 271997.53000000 78872.94000000 3 06-15-2020 false .00000000 1 Prospectus Loan ID 40 05-12-2022 06-13-2022 Ladder Capital Finance LLC 05-14-2019 6000000.00000000 120 06-06-2029 0 .05400000 .05400000 3 1 120 07-06-2019 true 1 WL 3 .00000000 6000000.00000000 1 1 1 0 true true false false false 07-05-2021 .00000000 .00000000 27 East 20Th 27 East 20Th Street New York NY 10003 New York MU 4498 4498 1925 2018 9600000.00000000 MAI 02-07-2019 9600000.00000000 02-07-2019 MAI 1.00000000 1.00000000 6 07-06-2021 N Rezdora, LLC 1500 04-01-2031 27E20PDR LLC 01-01-2022 03-31-2022 515838.60000000 151100.00000000 91422.21000000 25062.90000000 424416.39000000 126037.10000000 422118.39000000 125462.60000000 UW CREFC 82125.00000000 1.29000000 1.53470000 1.28000000 1.52770000 F F 03-31-2022 false false 6000000.00000000 27900.00000000 .05400000 .00014240 27900.00000000 .00000000 .00000000 6000000.00000000 6000000.00000000 06-06-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 41 05-12-2022 06-13-2022 Societe Generale Financial Corporation 05-24-2019 5950000.00000000 120 06-01-2029 360 .04880000 .04880000 3 1 0 07-01-2019 true 1 WL 2 .00000000 5950000.00000000 1 1 1 0 false true true false false 06-30-2022 11-30-2028 11-30-2028 .00000000 .00000000 Vasa Fitness Kaysville 170 West 200 North Kaysville UT 84037 Davis RT 52951 51451 1996 2018 8600000.00000000 MAI 04-02-2019 8600000.00000000 04-02-2019 MAI 1.00000000 6 X vasa fitness 51451 12-31-2033 592451.35000000 23994.54000000 568456.81000000 522992.74000000 UW CREFC 1.50000000 1.38000000 F F 12-31-2021 false false 5688516.02000000 31505.95000000 .04880000 .00014240 23904.41000000 7601.54000000 .00000000 5680914.48000000 5680914.48000000 06-01-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 42 05-12-2022 06-13-2022 CIBC Inc. 05-23-2019 5600000.00000000 120 06-01-2029 360 .04760000 .04760000 3 1 24 07-01-2019 true 1 WL 5 .00000000 5600000.00000000 1 1 1 7 true true false false false 06-30-2021 .00000000 .00000000 Buffalo Springs Point 7355 South Buffalo Drive Las Vegas NV 89113 Clark RT 14840 14840 2017 8200000.00000000 MAI 04-18-2019 8200000.00000000 04-18-2019 MAI 1.00000000 6 07-01-2021 N Sola Salon 5096 04-30-2027 Golden PT's 4500 03-31-2027 Firefly 2332 07-31-2029 634816.30000000 105665.49000000 529150.81000000 512084.81000000 UW CREFC 1.51000000 1.46000000 F F 12-31-2021 false false 5524117.81000000 29246.01000000 .04760000 .00014240 22642.75000000 6603.26000000 .00000000 5517514.55000000 5517514.55000000 06-01-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 43 05-12-2022 06-13-2022 Societe Generale Financial Corporation 02-04-2019 5000000.00000000 120 03-01-2029 300 .05500000 .05500000 3 1 0 04-01-2019 true 1 WL 2 30704.37000000 4978062.17000000 1 1 1 0 false true false false true 06-30-2021 349817.33000000 .00000000 Cresthill Suites - East Syracuse 6410 New Venture Gear Drive East Syracuse NY 13057 Onondaga LO 83 83 2000 2018 8300000.00000000 MAI 01-03-2019 6300000.00000000 02-02-2022 MAI .81300000 6 07-01-2021 N 12-31-2018 2066165.98000000 1284491.92000000 781674.06000000 699027.42000000 UW CREFC 2.12000000 1.90000000 F F false false 4783013.80000000 36477.23000000 .05500000 .00014240 22652.88000000 13824.35000000 .00000000 4769189.45000000 4769189.45000000 06-01-2022 false .00000000 .00000000 .00000000 0 06-17-2020 11-24-2021 false .00000000 8 04-01-2020 98 .00000000 03-01-2029 .00000000 Prospectus Loan ID 44 05-12-2022 06-13-2022 Ladder Capital Finance LLC 11-16-2018 4243000.00000000 120 12-06-2028 360 .05500000 .05500000 3 1 24 01-06-2019 true 1 WL 5 20095.32000000 4243000.00000000 1 1 0 true true false false false 07-05-2021 .00000000 .00000000 Defeased SE 43965 6500000.00000000 MAI 10-09-2018 1.00000000 3 07-06-2021 F 403200.81000000 8064.02000000 395136.79000000 395136.79000000 UW 1.37000000 1.37000000 F false false 4165109.24000000 24091.29000000 .05500000 .00014240 19726.42000000 4364.87000000 .00000000 4160744.37000000 4160744.37000000 06-06-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 45 05-12-2022 06-13-2022 Ladder Capital Finance LLC 03-07-2019 3875000.00000000 120 04-06-2029 360 .05675000 .05675000 3 1 0 05-06-2019 true 1 WL 2 22429.16000000 3867383.52000000 1 1 1 0 false true false false false 07-05-2021 .00000000 .00000000 Naples Retail Center / Pelican Larry'S Plaza 7785-7795 Davis Boulevard Naples FL 34104 Collier RT 28330 28330 2006 5500000.00000000 MAI 02-04-2019 5500000.00000000 02-04-2019 MAI .94400000 6 07-06-2021 N Pelican Larry's 5873 08-30-2024 On Point Medical Billing 2318 01-31-2026 Eben-Ezer Haitian Ch 2235 06-30-2022 12-31-2018 594009.65000000 192117.20000000 401892.45000000 373490.94000000 UW CREFC 1.49000000 1.39000000 F F 02-28-2022 false false 3720076.44000000 22429.16000000 .05675000 .00014240 18179.29000000 4249.87000000 .00000000 3715826.57000000 3715826.57000000 06-06-2022 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 46 05-12-2022 06-13-2022 Starwood Mortgage Capital LLC 05-01-2019 3500000.00000000 120 05-06-2029 0 .04100000 .04100000 3 1 120 06-06-2019 true 1 WL 3 12356.94000000 3500000.00000000 1 1 1 0 true true false false false 07-05-2021 .00000000 .00000000 Walnut Professional Building 306 Walnut Avenue San Diego CA 92103 San Diego OF 24152 24152 1971 2015 10000000.00000000 MAI 03-29-2019 10000000.00000000 03-29-2019 MAI .89500000 6 07-06-2021 N Center for Oral & Facial 6044 10-31-2023 Andrew Gamache 2251 02-28-2026 Timothy Thomas 2131 08-31-2025 03-31-2019 912325.00000000 318795.00000000 593530.00000000 564700.00000000 UW CREFC 4.08000000 3.88000000 F F 01-27-2022 false false 3500000.00000000 12356.94000000 .04100000 .00014240 12356.94000000 .00000000 .00000000 3500000.00000000 3500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 false .00000000 Prospectus Loan ID 47 05-12-2022 06-13-2022 Ladder Capital Finance LLC 05-13-2019 3500000.00000000 120 06-06-2029 300 .06350000 .06350000 3 1 0 07-06-2019 true 1 WL 2 .00000000 3500000.00000000 1 1 1 0 false true false false false 07-05-2021 .00000000 .00000000 Microtel Michigan City 9834 West 400 North Michigan City IN 46360 La Porte LO 68 68 2010 5900000.00000000 MAI 05-08-2019 5900000.00000000 05-08-2019 MAI .56100000 6 07-06-2021 N 03-31-2019 1242928.04000000 731773.14000000 511154.90000000 461437.78000000 UW CREFC 1.83000000 1.65000000 F F false false 3326613.51000000 23305.25000000 .06350000 .00014240 18190.11000000 5115.14000000 .00000000 3321498.37000000 3321498.37000000 06-06-2022 false .00000000 .00000000 .00000000 0 false .00000000
2(c)(15) Loan Structure Code With respect to Asset Numbers 1, 2, 4, 7, 9, 10, 11 and 16, 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 Bellwether is Bellwether Real Estate Capital, LLC , the full name for Bernard Financial is Bernard Financial Corporation, 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
- LG Energy Solution Makes Progress Amid Market Uncertainties, Aims to Strengthen Fundamental Competitiveness This Year
- Quorum Announces Q4 and Year End 2023 Results
- The Puerto Rico Financial Services Forum Returns: Pioneering Trends in International Banking and Insurance Centers
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!