Close

Form 10-D CSAIL 2019-C16 Commercia For: Jun 17

June 30, 2022 8:31 AM EDT

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

FORM 10-D

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

For the monthly distribution period from:   May 18, 2022 to June 17, 2022

Commission File Number of issuing entity:  333-227081-02

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:

(99.1) Monthly report distributed to holders of the certificates issued by CSAIL 2019-C16 Commercial Mortgage Trust, relating to the June 17, 2022 distribution.

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

 

SIGNATURES

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

Credit Suisse Commercial Mortgage Securities Corp.
(Depositor)

 

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

Date: June 30, 2022

 

 

 

     

Distribution Date:

06/17/22

CSAIL 2019-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

[email protected]

 

 

 

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)

 

[email protected];

Specially Serviced Loan Detail - Part 2

22

 

 

 

[email protected]

 

 

 

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





Related Categories

SEC Filings