Form 10-D Morgan Stanley Capital For: Nov 18
3UNITED 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: October 19, 2021 to November 18, 2021
Commission File Number of issuing entity: 333-227446-04
Central Index Key Number of issuing entity: 0001773339
Morgan Stanley Capital I Trust 2019-H6
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-227446
Central Index Key Number of depositor: 0001547361
Morgan Stanley Capital I Inc.
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541557
Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001624053
Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001558761
Cantor Commercial Real Estate Lending, L.P.
(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)
Jane Lam (212) 761-4000
(Name and telephone number, including area code, of the person to contact in connection with this filing)
New York
(State or other jurisdiction of incorporation or organization of the issuing entity)
38-4117325
38-4117326
38-7221311
(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-SB |
|
|
X |
|
A-3 |
|
|
X |
|
A-4 |
|
|
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 November 18, 2021 a distribution was made to holders of the certificates issued by Morgan Stanley Capital I Trust 2019-H6.
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 Morgan Stanley Capital I Trust 2019-H6 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on November 18, 2021
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
1 |
0.91% |
0 |
N/A |
No assets securitized by Morgan Stanley Mortgage Capital Holdings LLC, Argentic Real Estate Finance LLC, Cantor Commercial Real Estate Lending, L.P., and Starwood Mortgage Capital LLC (each a "Securitizer") and held by Morgan Stanley Capital I Trust 2019-H6 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from October 19, 2021 to November 18, 2021.
Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on November 15, 2021. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.
Argentic Real Estate Finance LLC filed its most recent Form ABS-15G on February 8, 2021. The CIK number for Argentic Real Estate Finance LLC is 0001624053.
Cantor Commercial Real Estate Lending, L.P. filed its most recent Form ABS-15G on February 16, 2021. The CIK number for Cantor Commercial Real Estate Lending, L.P. is 0001558761.
Starwood Mortgage Capital LLC filed its most recent Form ABS-15G on January 22, 2021. The CIK number for Starwood Mortgage Capital LLC is 0001548405.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-227446-04 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 2, 2021 under Commission File No. 333-227446-04 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 2. Legal Proceedings.
Wells Fargo Bank: In December 2014, Phoenix Light SF Limited and certain related entities and the National Credit Union Administration (NCUA) filed complaints in the United States District Court for the Southern District of New York against Wells Fargo Bank, alleging claims against Wells Fargo Bank in its capacity as trustee for a number of residential mortgage-backed securities trusts. Complaints raising similar allegations have been filed by Commerzbank AG in the Southern District of New York and by IKB International and IKB Deutsche Industriebank in New York state court. In each case, the plaintiffs allege that Wells Fargo Bank, as trustee, caused losses to investors, and plaintiffs assert causes of action based upon, among other things, the trustee’s alleged failure to notify and enforce repurchase obligations of mortgage loan sellers for purported breaches of representations and warranties, notify investors of alleged events of default, and abide by appropriate standards of care following alleged events of default. Wells Fargo Bank previously settled two class action lawsuits with similar allegations that were filed in November 2014 and December 2016 by institutional investors in the Southern District of New York and New York state court, respectively. In addition, Park Royal I LLC and Park Royal II LLC have filed complaints in New York state court alleging Wells Fargo Bank, N.A., as trustee, failed to take appropriate actions upon learning of defective mortgage loan documentation. In March 2021, the Company entered into an agreement to resolve the case filed by the NCUA.
In addition to the foregoing cases, in August 2014 and August 2015 Nomura Credit & Capital Inc. (“Nomura”) and Natixis Real Estate Holdings, LLC (“Natixis”) filed a total of seven third-party complaints against Wells Fargo Bank in New York state court. In the underlying first-party actions, Nomura and Natixis have been sued for alleged breaches of representations and warranties made in connection with residential mortgage-backed securities sponsored by them. In the third-party actions, Nomura and Natixis allege that Wells Fargo Bank, as master servicer, primary servicer or securities administrator, failed to notify Nomura and Natixis of their own breaches, failed to properly oversee the primary servicers, and failed to adhere to accepted servicing practices. Natixis additionally alleges that Wells Fargo Bank failed to perform default oversight duties. Wells Fargo Bank has asserted counterclaims alleging that Nomura and Natixis failed to provide Wells Fargo Bank notice of their representation and warranty breaches.
With respect to each of the foregoing litigations, Wells Fargo Bank believes plaintiffs' claims are without merit and intends to contest the claims vigorously, but there can be no assurances as to the outcome of the litigations or the possible impact of the litigations on Wells Fargo Bank or the related RMBS trusts.
Item 9. Other Information.
Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for Morgan Stanley Capital I Trust 2019-H6, affirms the following amounts in the respective accounts:
Collection Account | ||
Prior Distribution Date |
10/18/2021 |
$4,500.44 |
Current Distribution Date |
11/18/2021 |
$4,607.22 |
REO Account | ||
Prior Distribution Date |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$0.00 |
Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Morgan Stanley Capital I Trust 2019-H6, affirms the following amounts in the respective accounts:
Distribution Account | ||
Prior Distribution Date |
10/18/2021 |
$5,776.73 |
Current Distribution Date |
11/18/2021 |
$5,966.53 |
Interest Reserve Account | ||
Prior Distribution Date |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$0.00 |
Gain-on-Sale Reserve Account | ||
Prior Distribution Date |
10/18/2021 |
$0.00 |
Current Distribution Date |
11/18/2021 |
$0.00 |
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Morgan Stanley Capital I Inc.
(Depositor)
/s/ Jane Lam
Jane Lam, President
Date: November 22, 2021
Distribution Date: |
11/18/21 |
Morgan Stanley Capital I Trust 2019-H6 |
Determination Date: |
11/12/21 |
|
Next Distribution Date: |
12/17/21 |
|
Record Date: |
10/29/21 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2019-H6 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2 |
Depositor |
Morgan Stanley Capital I Inc. |
|
|
Certificate Factor Detail |
3 |
|
General Information Number |
(212) 761-4000 |
|
Certificate Interest Reconciliation Detail |
4 |
|
1585 Broadway, | New York, NY 10036 |
|
|
|
|
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 |
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
Special Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
|
|
|
Association |
|
|
Mortgage Loan Detail (Part 1) |
13-14 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
Mortgage Loan Detail (Part 2) |
15-16 |
|
10851 Mastin Street,Building 82, Suite 300 | Overland Park, KS 66210 |
|
|
Principal Prepayment Detail |
17 |
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
|
|
Representations Reviewer |
|
|
|
Historical Detail |
18 |
|
|
|
|
|
|
|
David Rodgers |
(212) 230-9025 |
|
Delinquency Loan Detail |
19 |
|
600 Third Avenue,40th Floor | New York, NY 10016 |
|
|
Collateral Stratification and Historical Detail |
20 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
Specially Serviced Loan Detail - Part 1 |
21 |
|
Bank, N.A. |
|
|
|
|
|
Corporate Trust Services (CMBS) |
|
|
Specially Serviced Loan Detail - Part 2 |
22 |
|
|
|
|
Modified Loan Detail |
23 |
|
9062 Old Annapolis Road, | Columbia, MD 21045 |
|
|
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.
© Copyright 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 27 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through Rate |
|
Beginning |
Principal |
Interest |
Prepayment |
|
Total |
|
Credit |
Credit |
Class |
CUSIP |
(2) |
Original Balance |
Balance |
Distribution |
Distribution |
Penalties |
Realized Losses |
Distribution |
Ending Balance |
Support¹ |
Support¹ |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
A-1 |
61769JAW1 |
2.259000% |
18,000,000.00 |
11,164,200.44 |
281,643.43 |
21,016.61 |
0.00 |
0.00 |
302,660.04 |
10,882,557.01 |
30.31% |
30.00% |
A-2 |
61769JAX9 |
3.228000% |
21,100,000.00 |
21,100,000.00 |
0.00 |
56,759.00 |
0.00 |
0.00 |
56,759.00 |
21,100,000.00 |
30.31% |
30.00% |
A-SB |
61769JAY7 |
3.224000% |
27,300,000.00 |
27,300,000.00 |
0.00 |
73,346.00 |
0.00 |
0.00 |
73,346.00 |
27,300,000.00 |
30.31% |
30.00% |
A-3 |
61769JAZ4 |
3.158000% |
190,000,000.00 |
190,000,000.00 |
0.00 |
500,016.67 |
0.00 |
0.00 |
500,016.67 |
190,000,000.00 |
30.31% |
30.00% |
A-4 |
61769JBA8 |
3.417000% |
224,382,000.00 |
224,382,000.00 |
0.00 |
638,927.75 |
0.00 |
0.00 |
638,927.75 |
224,382,000.00 |
30.31% |
30.00% |
A-S |
61769JBD2 |
3.700000% |
63,532,000.00 |
63,532,000.00 |
0.00 |
195,890.33 |
0.00 |
0.00 |
195,890.33 |
63,532,000.00 |
20.97% |
20.75% |
B |
61769JBE0 |
3.902000% |
26,615,000.00 |
26,615,000.00 |
0.00 |
86,543.11 |
0.00 |
0.00 |
86,543.11 |
26,615,000.00 |
17.05% |
16.88% |
C |
61769JBF7 |
4.154000% |
30,908,000.00 |
30,908,000.00 |
0.00 |
106,993.19 |
0.00 |
0.00 |
106,993.19 |
30,908,000.00 |
12.50% |
12.38% |
D |
61769JAC5 |
3.000000% |
14,080,000.00 |
14,080,000.00 |
0.00 |
35,200.00 |
0.00 |
0.00 |
35,200.00 |
14,080,000.00 |
10.43% |
10.32% |
E-RR |
61769JAF8 |
4.729312% |
12,534,000.00 |
12,534,000.00 |
0.00 |
49,397.66 |
0.00 |
0.00 |
49,397.66 |
12,534,000.00 |
8.59% |
8.50% |
F-RR |
61769JAH4 |
4.729312% |
10,303,000.00 |
10,303,000.00 |
0.00 |
40,605.08 |
0.00 |
0.00 |
40,605.08 |
10,303,000.00 |
7.07% |
7.00% |
G-RR |
61769JAK7 |
4.729312% |
7,727,000.00 |
7,727,000.00 |
0.00 |
30,452.83 |
0.00 |
0.00 |
30,452.83 |
7,727,000.00 |
5.94% |
5.88% |
H-RR |
61769JAM3 |
4.729312% |
10,302,000.00 |
10,302,000.00 |
0.00 |
40,601.14 |
0.00 |
0.00 |
40,601.14 |
10,302,000.00 |
4.42% |
4.38% |
J-RR |
61769JAP6 |
4.729312% |
6,869,000.00 |
6,869,000.00 |
0.00 |
27,071.37 |
0.00 |
0.00 |
27,071.37 |
6,869,000.00 |
3.41% |
3.38% |
K-RR* |
61769JAR2 |
4.729312% |
23,180,759.00 |
23,180,759.00 |
0.00 |
84,308.79 |
0.00 |
0.00 |
84,308.79 |
23,180,759.00 |
0.00% |
0.00% |
V |
61769JAT8 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
R |
61769JAU5 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
686,832,759.00 |
679,996,959.44 |
281,643.43 |
1,987,129.53 |
0.00 |
0.00 |
2,268,772.96 |
679,715,316.01 |
|
|
|
|
||||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
X-A |
61769JBB6 |
1.462951% |
480,782,000.00 |
473,946,200.44 |
0.00 |
577,800.19 |
0.00 |
0.00 |
577,800.19 |
473,664,557.01 |
|
|
X-B |
61769JBC4 |
0.868984% |
121,055,000.00 |
121,055,000.00 |
0.00 |
87,662.42 |
0.00 |
0.00 |
87,662.42 |
121,055,000.00 |
|
|
X-D |
61769JAA9 |
1.729312% |
14,080,000.00 |
14,080,000.00 |
0.00 |
20,290.59 |
0.00 |
0.00 |
20,290.59 |
14,080,000.00 |
|
|
Notional SubTotal |
|
615,917,000.00 |
609,081,200.44 |
0.00 |
685,753.20 |
0.00 |
0.00 |
685,753.20 |
608,799,557.01 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
281,643.43 |
2,672,882.73 |
0.00 |
0.00 |
2,954,526.16 |
|
|
|
|
|
||||||||||||
* |
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. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 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 |
Realized Losses |
Total Distribution |
Ending Balance |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
A-1 |
61769JAW1 |
620.23335778 |
15.64685722 |
1.16758944 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
16.81444667 |
604.58650056 |
A-2 |
61769JAX9 |
1,000.00000000 |
0.00000000 |
2.69000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.69000000 |
1,000.00000000 |
A-SB |
61769JAY7 |
1,000.00000000 |
0.00000000 |
2.68666667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.68666667 |
1,000.00000000 |
A-3 |
61769JAZ4 |
1,000.00000000 |
0.00000000 |
2.63166668 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.63166668 |
1,000.00000000 |
A-4 |
61769JBA8 |
1,000.00000000 |
0.00000000 |
2.84750002 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.84750002 |
1,000.00000000 |
A-S |
61769JBD2 |
1,000.00000000 |
0.00000000 |
3.08333328 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.08333328 |
1,000.00000000 |
B |
61769JBE0 |
1,000.00000000 |
0.00000000 |
3.25166673 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.25166673 |
1,000.00000000 |
C |
61769JBF7 |
1,000.00000000 |
0.00000000 |
3.46166656 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.46166656 |
1,000.00000000 |
D |
61769JAC5 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
E-RR |
61769JAF8 |
1,000.00000000 |
0.00000000 |
3.94109303 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.94109303 |
1,000.00000000 |
F-RR |
61769JAH4 |
1,000.00000000 |
0.00000000 |
3.94109289 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.94109289 |
1,000.00000000 |
G-RR |
61769JAK7 |
1,000.00000000 |
0.00000000 |
3.94109357 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.94109357 |
1,000.00000000 |
H-RR |
61769JAM3 |
1,000.00000000 |
0.00000000 |
3.94109299 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.94109299 |
1,000.00000000 |
J-RR |
61769JAP6 |
1,000.00000000 |
0.00000000 |
3.94109332 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.94109332 |
1,000.00000000 |
K-RR |
61769JAR2 |
1,000.00000000 |
0.00000000 |
3.63701594 |
0.30407762 |
2.17752792 |
0.00000000 |
0.00000000 |
3.63701594 |
1,000.00000000 |
V |
61769JAT8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
R |
61769JAU5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
61769JBB6 |
985.78191455 |
0.00000000 |
1.20179248 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.20179248 |
985.19611177 |
X-B |
61769JBC4 |
1,000.00000000 |
0.00000000 |
0.72415365 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.72415365 |
1,000.00000000 |
X-D |
61769JAA9 |
1,000.00000000 |
0.00000000 |
1.44109304 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.44109304 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 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 |
10/01/21 - 10/30/21 |
30 |
0.00 |
21,016.61 |
0.00 |
21,016.61 |
0.00 |
0.00 |
0.00 |
21,016.61 |
0.00 |
|
A-2 |
10/01/21 - 10/30/21 |
30 |
0.00 |
56,759.00 |
0.00 |
56,759.00 |
0.00 |
0.00 |
0.00 |
56,759.00 |
0.00 |
|
A-SB |
10/01/21 - 10/30/21 |
30 |
0.00 |
73,346.00 |
0.00 |
73,346.00 |
0.00 |
0.00 |
0.00 |
73,346.00 |
0.00 |
|
A-3 |
10/01/21 - 10/30/21 |
30 |
0.00 |
500,016.67 |
0.00 |
500,016.67 |
0.00 |
0.00 |
0.00 |
500,016.67 |
0.00 |
|
A-4 |
10/01/21 - 10/30/21 |
30 |
0.00 |
638,927.75 |
0.00 |
638,927.75 |
0.00 |
0.00 |
0.00 |
638,927.75 |
0.00 |
|
X-A |
10/01/21 - 10/30/21 |
30 |
0.00 |
577,800.19 |
0.00 |
577,800.19 |
0.00 |
0.00 |
0.00 |
577,800.19 |
0.00 |
|
X-B |
10/01/21 - 10/30/21 |
30 |
0.00 |
87,662.42 |
0.00 |
87,662.42 |
0.00 |
0.00 |
0.00 |
87,662.42 |
0.00 |
|
X-D |
10/01/21 - 10/30/21 |
30 |
0.00 |
20,290.59 |
0.00 |
20,290.59 |
0.00 |
0.00 |
0.00 |
20,290.59 |
0.00 |
|
A-S |
10/01/21 - 10/30/21 |
30 |
0.00 |
195,890.33 |
0.00 |
195,890.33 |
0.00 |
0.00 |
0.00 |
195,890.33 |
0.00 |
|
B |
10/01/21 - 10/30/21 |
30 |
0.00 |
86,543.11 |
0.00 |
86,543.11 |
0.00 |
0.00 |
0.00 |
86,543.11 |
0.00 |
|
C |
10/01/21 - 10/30/21 |
30 |
0.00 |
106,993.19 |
0.00 |
106,993.19 |
0.00 |
0.00 |
0.00 |
106,993.19 |
0.00 |
|
D |
10/01/21 - 10/30/21 |
30 |
0.00 |
35,200.00 |
0.00 |
35,200.00 |
0.00 |
0.00 |
0.00 |
35,200.00 |
0.00 |
|
E-RR |
10/01/21 - 10/30/21 |
30 |
0.00 |
49,397.66 |
0.00 |
49,397.66 |
0.00 |
0.00 |
0.00 |
49,397.66 |
0.00 |
|
F-RR |
10/01/21 - 10/30/21 |
30 |
0.00 |
40,605.08 |
0.00 |
40,605.08 |
0.00 |
0.00 |
0.00 |
40,605.08 |
0.00 |
|
G-RR |
10/01/21 - 10/30/21 |
30 |
0.00 |
30,452.83 |
0.00 |
30,452.83 |
0.00 |
0.00 |
0.00 |
30,452.83 |
0.00 |
|
H-RR |
10/01/21 - 10/30/21 |
30 |
0.00 |
40,601.14 |
0.00 |
40,601.14 |
0.00 |
0.00 |
0.00 |
40,601.14 |
0.00 |
|
J-RR |
10/01/21 - 10/30/21 |
30 |
0.00 |
27,071.37 |
0.00 |
27,071.37 |
0.00 |
0.00 |
0.00 |
27,071.37 |
0.00 |
|
K-RR |
10/01/21 - 10/30/21 |
30 |
43,257.52 |
91,357.53 |
0.00 |
91,357.53 |
7,048.75 |
0.00 |
0.00 |
84,308.79 |
50,476.75 |
|
Totals |
|
|
43,257.52 |
2,679,931.47 |
0.00 |
2,679,931.47 |
7,048.75 |
0.00 |
0.00 |
2,672,882.73 |
50,476.75 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
2,954,526.16 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© Copyright 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 |
2,694,243.28 |
Master Servicing Fee |
6,576.65 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,966.78 |
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
292.78 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,264.79 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
210.80 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
2,694,243.28 |
Total Fees |
14,311.80 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
281,643.43 |
Reimbursement for Interest on Advances |
0.00 |
Unscheduled Principal Collections |
|
ASER Amount |
3,548.75 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
3,500.00 |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
281,643.43 |
Total Expenses/Reimbursements |
7,048.75 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
2,672,882.73 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
281,643.43 |
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 |
2,954,526.16 |
Total Funds Collected |
2,975,886.71 |
Total Funds Distributed |
2,975,886.71 |
|
|||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
679,996,959.77 |
679,996,959.77 |
Beginning Certificate Balance |
679,996,959.44 |
|
(-) Scheduled Principal Collections |
281,643.43 |
281,643.43 |
(-) Principal Distributions |
281,643.43 |
|
(-) 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 |
679,715,316.34 |
679,715,316.34 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
679,996,959.77 |
679,996,959.77 |
Ending Certificate Balance |
679,715,316.01 |
|
Ending Actual Collateral Balance |
679,715,316.34 |
679,715,316.34 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.33) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.33) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.73% |
|
|
|
|
|
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. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© Copyright 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 |
|
10,000,000 or less |
29 |
166,045,889.92 |
24.43% |
87 |
4.7657 |
1.806831 |
1.40 or less |
13 |
157,427,580.56 |
23.16% |
87 |
5.0904 |
0.448118 |
10,000,001.00 to 20,000,000 |
11 |
149,713,546.67 |
22.03% |
83 |
4.8119 |
1.632415 |
1.41 to 1.60 |
6 |
36,797,236.41 |
5.41% |
89 |
4.7817 |
1.501613 |
|
20,000,001.00 to 30,000,000 |
6 |
157,091,775.87 |
23.11% |
90 |
4.2689 |
2.403405 |
1.61 to 1.80 |
4 |
28,546,022.31 |
4.20% |
88 |
5.0901 |
1.717358 |
|
30,000,001.00 to 40,000,000 |
2 |
80,000,000.00 |
11.77% |
89 |
4.1845 |
2.435000 |
1.81 to 2.00 |
5 |
59,641,142.75 |
8.77% |
74 |
4.3456 |
1.952817 |
|
40,000,001.00 to greater |
2 |
126,864,103.88 |
18.66% |
90 |
4.8107 |
1.753257 |
2.01 to 2.20 |
3 |
21,406,675.94 |
3.15% |
88 |
5.1366 |
2.055036 |
|
|
Totals |
50 |
679,715,316.34 |
100.00% |
87 |
4.6010 |
1.970225 |
2.21 or greater |
19 |
375,896,658.37 |
55.30% |
90 |
4.3513 |
2.670700 |
|
|
|
|
|
|
|
|
Totals |
50 |
679,715,316.34 |
100.00% |
87 |
4.6010 |
1.970225 |
(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. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 8 of 27 |
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
State³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
|
|||||||||||||
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
State |
|
|
|
WAM² |
WAC |
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Property Type |
|
|
|
WAM² |
WAC |
|
|
|
|
|
|
|
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|||||||||||||
Arizona |
1 |
3,000,000.00 |
0.44% |
89 |
5.1000 |
2.150000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
2 |
34,389,142.75 |
5.06% |
91 |
4.3441 |
2.353421 |
California |
18 |
236,649,103.88 |
34.82% |
90 |
4.5592 |
1.948853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
7 |
146,708,124.98 |
21.58% |
89 |
4.9010 |
0.817271 |
Delaware |
2 |
12,500,000.00 |
1.84% |
85 |
5.5780 |
1.720000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
4 |
29,328,928.36 |
4.31% |
89 |
5.0211 |
1.694664 |
Florida |
2 |
7,358,820.00 |
1.08% |
90 |
4.8468 |
1.827042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile Home Park |
1 |
2,358,820.00 |
0.35% |
90 |
4.8400 |
1.630000 |
Georgia |
4 |
39,689,889.77 |
5.84% |
88 |
4.8187 |
1.561406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
16 |
76,575,000.00 |
11.27% |
89 |
4.2571 |
2.116313 |
Hawaii |
186 |
39,999,999.99 |
5.88% |
87 |
4.3100 |
2.400000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
10 |
147,967,765.27 |
21.77% |
80 |
4.6200 |
2.746474 |
Illinois |
12 |
62,800,000.00 |
9.24% |
90 |
4.3527 |
2.419271 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
186 |
39,999,999.99 |
5.88% |
87 |
4.3100 |
2.400000 |
Michigan |
3 |
7,627,145.91 |
1.12% |
90 |
4.7608 |
1.359875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
28 |
199,387,534.98 |
29.33% |
90 |
4.5289 |
2.075936 |
Mississippi |
1 |
13,233,319.78 |
1.95% |
90 |
5.3300 |
1.320000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
1 |
3,000,000.00 |
0.44% |
89 |
5.1000 |
2.150000 |
Nevada |
1 |
15,500,000.00 |
2.28% |
90 |
4.2480 |
2.660000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
255 |
679,715,316.34 |
100.00% |
87 |
4.6010 |
1.970225 |
New Jersey |
1 |
20,500,000.00 |
3.02% |
89 |
4.3750 |
2.730000 |
|
|
|
|
|
|
|
|
|||||||||||||
New York |
7 |
79,841,142.75 |
11.75% |
78 |
4.3508 |
1.892311 |
|
|
|
|
|
|
|
|
|||||||||||||
North Carolina |
2 |
23,078,536.02 |
3.40% |
90 |
4.8213 |
1.770038 |
|
|
|
|
|
|
|
|
|||||||||||||
Ohio |
1 |
3,975,000.00 |
0.58% |
89 |
4.8300 |
2.940000 |
|
|
|
|
|
|
|
|
|||||||||||||
Oklahoma |
1 |
6,989,103.17 |
1.03% |
90 |
5.0200 |
1.120000 |
|
|
|
|
|
|
|
|
|||||||||||||
Pennsylvania |
2 |
23,600,000.00 |
3.47% |
89 |
4.6681 |
1.474237 |
|
|
|
|
|
|
|
|
|||||||||||||
South Carolina |
1 |
1,905,836.11 |
0.28% |
89 |
4.9500 |
1.110000 |
|
|
|
|
|
|
|
|
|||||||||||||
Tennessee |
1 |
11,100,000.00 |
1.63% |
88 |
4.6470 |
2.410000 |
|
|
|
|
|
|
|
|
|||||||||||||
Texas |
5 |
37,704,742.01 |
5.55% |
80 |
5.0866 |
1.529443 |
|
|
|
|
|
|
|
|
|||||||||||||
Virginia |
1 |
4,000,000.00 |
0.59% |
90 |
5.2600 |
2.110000 |
|
|
|
|
|
|
|
|
|||||||||||||
Wisconsin |
3 |
28,662,676.94 |
4.22% |
88 |
4.5868 |
2.109064 |
|
|
|
|
|
|
|
|
|||||||||||||
Totals |
255 |
679,715,316.34 |
100.00% |
87 |
4.6010 |
1.970225 |
|
|
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 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 |
|
4.4990% or less |
14 |
359,276,775.87 |
52.86% |
90 |
4.2592 |
2.629528 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.5000% to 4.9990% |
23 |
162,868,555.37 |
23.96% |
84 |
4.7593 |
1.596873 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
5.0000% or greater |
13 |
157,569,985.10 |
23.18% |
87 |
5.2169 |
0.852849 |
25 months to 36 months |
50 |
679,715,316.34 |
100.00% |
87 |
4.6010 |
1.970225 |
|
Totals |
50 |
679,715,316.34 |
100.00% |
87 |
4.6010 |
1.970225 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
Totals |
50 |
679,715,316.34 |
100.00% |
87 |
4.6010 |
1.970225 |
(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. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 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 |
|
58 months or less |
2 |
21,321,730.00 |
3.14% |
29 |
5.1575 |
1.631428 |
Interest Only |
21 |
390,485,000.00 |
57.45% |
87 |
4.4315 |
2.440550 |
|
59 months or greater |
48 |
658,393,586.34 |
96.86% |
89 |
4.5830 |
1.981197 |
298 months or less |
2 |
31,113,628.29 |
4.58% |
88 |
4.6843 |
1.888047 |
|
Totals |
50 |
679,715,316.34 |
100.00% |
87 |
4.6010 |
1.970225 |
299 months or greater |
27 |
258,116,688.05 |
37.97% |
88 |
4.8475 |
1.268612 |
|
|
|
|
|
|
|
|
Totals |
50 |
679,715,316.34 |
100.00% |
87 |
4.6010 |
1.970225 |
(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. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 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 |
Underwriter's Information |
3 |
52,473,414.52 |
7.72% |
88 |
4.3686 |
2.334048 |
|
|
|
None |
|
|
|
12 months or less |
47 |
627,241,901.82 |
92.28% |
87 |
4.6205 |
1.939788 |
|
|
|
|
|
|
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 |
50 |
679,715,316.34 |
100.00% |
87 |
4.6010 |
1.970225 |
|
|
|
|
|
(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. |
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 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 |
30316206 |
OF |
West Hollywood |
CA |
Actual/360 |
4.445% |
248,796.53 |
0.00 |
0.00 |
N/A |
05/01/29 |
-- |
65,000,000.00 |
65,000,000.00 |
11/05/21 |
|
2A2 |
30316208 |
Various Various |
CA |
Actual/360 |
4.059% |
139,810.00 |
0.00 |
0.00 |
N/A |
05/06/29 |
-- |
40,000,000.00 |
40,000,000.00 |
11/06/21 |
|
|
2A7 |
30316213 |
|
|
|
Actual/360 |
4.059% |
52,428.75 |
0.00 |
0.00 |
N/A |
05/06/29 |
-- |
15,000,000.00 |
15,000,000.00 |
11/06/21 |
|
2A8 |
30316214 |
|
|
|
Actual/360 |
4.059% |
34,201.02 |
0.00 |
0.00 |
N/A |
05/06/29 |
-- |
9,785,000.00 |
9,785,000.00 |
11/06/21 |
|
3 |
30316215 |
LO |
San Diego |
CA |
Actual/360 |
5.195% |
277,083.48 |
75,137.67 |
0.00 |
N/A |
04/01/29 |
-- |
61,939,241.55 |
61,864,103.88 |
11/01/21 |
|
4 |
30502482 |
98 |
Honolulu |
HI |
Actual/360 |
4.310% |
148,455.56 |
0.00 |
0.00 |
N/A |
02/07/29 |
-- |
40,000,000.00 |
40,000,000.00 |
11/07/21 |
|
5 |
30316216 |
MF |
Long Island City |
NY |
Actual/360 |
3.784% |
97,758.50 |
0.00 |
0.00 |
N/A |
04/01/29 |
-- |
30,000,000.00 |
30,000,000.00 |
11/01/21 |
|
6 |
30316217 |
LO |
Modesto |
CA |
Actual/360 |
4.390% |
113,408.33 |
0.00 |
0.00 |
N/A |
06/01/29 |
-- |
30,000,000.00 |
30,000,000.00 |
11/01/21 |
|
7 |
30316218 |
IN |
Niles |
IL |
Actual/360 |
4.232% |
109,326.67 |
0.00 |
0.00 |
06/01/29 |
05/01/30 |
-- |
30,000,000.00 |
30,000,000.00 |
11/01/21 |
|
8 |
30316220 |
RT |
Chicago |
IL |
Actual/360 |
4.480% |
99,916.44 |
0.00 |
0.00 |
N/A |
05/01/29 |
-- |
25,900,000.00 |
25,900,000.00 |
11/01/21 |
|
9 |
30316221 |
RT |
Waukesha |
WI |
Actual/360 |
4.480% |
79,986.48 |
42,047.05 |
0.00 |
N/A |
03/06/29 |
-- |
20,733,822.92 |
20,691,775.87 |
11/06/21 |
|
10 |
30316222 |
OF |
Florham Park |
NJ |
Actual/360 |
4.375% |
77,230.90 |
0.00 |
0.00 |
N/A |
04/06/29 |
-- |
20,500,000.00 |
20,500,000.00 |
11/06/21 |
|
11A4 |
30502365 |
RT |
Pittsburgh |
PA |
Actual/360 |
4.649% |
32,029.89 |
0.00 |
0.00 |
N/A |
03/06/29 |
-- |
8,000,000.00 |
8,000,000.00 |
11/06/21 |
|
11A5 |
30502366 |
|
|
|
Actual/360 |
4.649% |
20,018.68 |
0.00 |
0.00 |
N/A |
03/06/29 |
-- |
5,000,000.00 |
5,000,000.00 |
11/06/21 |
|
11A8 |
30502369 |
|
|
|
Actual/360 |
4.649% |
24,022.42 |
0.00 |
0.00 |
N/A |
03/06/29 |
-- |
6,000,000.00 |
6,000,000.00 |
11/06/21 |
|
12 |
30316223 |
OF |
New York |
NY |
Actual/360 |
4.935% |
65,868.54 |
0.00 |
0.00 |
N/A |
04/06/24 |
-- |
15,500,000.00 |
15,500,000.00 |
11/06/21 |
|
13 |
30316224 |
MF |
Henderson |
NV |
Actual/360 |
4.248% |
56,699.00 |
0.00 |
0.00 |
N/A |
05/01/29 |
-- |
15,500,000.00 |
15,500,000.00 |
11/01/21 |
|
14 |
30316225 |
LO |
San Jose |
CA |
Actual/360 |
4.930% |
63,679.17 |
0.00 |
0.00 |
N/A |
04/01/29 |
-- |
15,000,000.00 |
15,000,000.00 |
11/01/21 |
|
15 |
30316226 |
LO |
College Park |
GA |
Actual/360 |
4.620% |
57,346.66 |
19,729.39 |
0.00 |
N/A |
04/01/29 |
-- |
14,414,744.32 |
14,395,014.93 |
11/01/21 |
|
16 |
30316227 |
MU |
Fayetteville |
GA |
Actual/360 |
5.110% |
63,472.85 |
18,061.81 |
0.00 |
N/A |
02/06/29 |
-- |
14,424,737.75 |
14,406,675.94 |
11/06/21 |
|
17 |
30316228 |
RT |
Olive Branch |
MS |
Actual/360 |
5.330% |
60,803.42 |
14,414.41 |
0.00 |
N/A |
05/01/29 |
-- |
13,247,734.19 |
13,233,319.78 |
11/01/21 |
|
18 |
30316229 |
RT |
Fayetteville |
NC |
Actual/360 |
4.600% |
50,194.61 |
15,167.55 |
0.00 |
N/A |
05/01/29 |
-- |
12,671,851.15 |
12,656,683.60 |
11/01/21 |
|
19 |
30316230 |
OF |
Newark |
DE |
Actual/360 |
5.578% |
60,040.97 |
0.00 |
0.00 |
N/A |
12/06/28 |
-- |
12,500,000.00 |
12,500,000.00 |
11/05/21 |
|
20 |
30316231 |
OF |
Nashville |
TN |
Actual/360 |
4.647% |
44,417.58 |
0.00 |
0.00 |
03/06/29 |
12/06/29 |
-- |
11,100,000.00 |
11,100,000.00 |
11/06/21 |
|
21 |
30316232 |
LO |
Cary |
NC |
Actual/360 |
5.090% |
45,763.36 |
19,119.66 |
0.00 |
N/A |
04/06/29 |
-- |
10,440,972.08 |
10,421,852.42 |
11/06/21 |
|
22 |
30503159 |
OF |
New York |
NY |
Actual/360 |
3.914% |
33,703.89 |
0.00 |
0.00 |
N/A |
03/11/29 |
-- |
10,000,000.00 |
10,000,000.00 |
11/11/21 |
|
23 |
30316233 |
LO |
Lubbock |
TX |
Actual/360 |
4.930% |
38,847.26 |
11,745.15 |
0.00 |
N/A |
04/06/29 |
-- |
9,150,700.00 |
9,138,954.85 |
11/06/21 |
|
24 |
30316234 |
MF |
Bronx |
NY |
Actual/360 |
4.598% |
35,634.50 |
0.00 |
0.00 |
N/A |
05/01/29 |
-- |
9,000,000.00 |
9,000,000.00 |
11/01/21 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 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 |
30316235 |
MU |
Frisco |
TX |
Actual/360 |
5.050% |
38,919.17 |
9,670.17 |
0.00 |
N/A |
05/06/29 |
-- |
8,949,793.30 |
8,940,123.13 |
11/06/21 |
|
26 |
30316236 |
RT |
Sugar Land |
TX |
Actual/360 |
4.850% |
33,411.11 |
0.00 |
0.00 |
N/A |
06/01/29 |
-- |
8,000,000.00 |
8,000,000.00 |
11/01/21 |
|
27 |
30316237 |
Various Various |
MI |
Actual/360 |
4.750% |
22,825.07 |
6,908.83 |
0.00 |
N/A |
05/06/29 |
-- |
5,580,323.35 |
5,573,414.52 |
11/06/21 |
|
|
28 |
30316238 |
MU |
Traverse City |
MI |
Actual/360 |
4.790% |
8,481.48 |
2,523.80 |
0.00 |
N/A |
05/06/29 |
-- |
2,056,255.19 |
2,053,731.39 |
11/06/21 |
|
29 |
30316239 |
RT |
Oklahoma City |
OK |
Actual/360 |
5.020% |
30,250.20 |
8,758.03 |
0.00 |
N/A |
05/01/29 |
-- |
6,997,861.20 |
6,989,103.17 |
11/01/21 |
|
30 |
30316240 |
MF |
Various |
IL |
Actual/360 |
4.400% |
26,143.33 |
0.00 |
0.00 |
N/A |
04/06/29 |
-- |
6,900,000.00 |
6,900,000.00 |
11/06/21 |
|
31 |
30316241 |
MF |
Brooklyn |
NY |
Actual/360 |
5.150% |
27,495.28 |
0.00 |
0.00 |
N/A |
04/06/29 |
-- |
6,200,000.00 |
6,200,000.00 |
11/06/20 |
|
32 |
30316242 |
LO |
Milledgeville |
GA |
Actual/360 |
4.650% |
23,609.26 |
7,973.49 |
0.00 |
N/A |
05/06/29 |
-- |
5,896,172.39 |
5,888,198.90 |
11/06/21 |
|
33 |
30316243 |
OF |
Richardson |
TX |
Actual/360 |
5.750% |
28,855.42 |
6,013.06 |
0.00 |
N/A |
04/06/24 |
-- |
5,827,743.06 |
5,821,730.00 |
11/06/21 |
|
34 |
30316244 |
RT |
Lake Jackson |
TX |
Actual/360 |
5.050% |
25,266.52 |
6,316.55 |
0.00 |
N/A |
04/06/29 |
-- |
5,810,250.58 |
5,803,934.03 |
11/06/21 |
|
35 |
30316245 |
MF |
Douglasville |
GA |
Actual/360 |
4.750% |
20,451.39 |
0.00 |
0.00 |
N/A |
04/06/29 |
-- |
5,000,000.00 |
5,000,000.00 |
11/06/21 |
|
36 |
30316246 |
OF |
Coral Springs |
FL |
Actual/360 |
4.850% |
20,881.94 |
0.00 |
0.00 |
N/A |
05/06/29 |
-- |
5,000,000.00 |
5,000,000.00 |
11/06/21 |
|
37 |
30316247 |
RT |
Elm Grove |
WI |
Actual/360 |
4.860% |
19,641.52 |
6,113.01 |
0.00 |
N/A |
04/01/29 |
-- |
4,693,315.32 |
4,687,202.31 |
11/01/21 |
|
38 |
30316248 |
RT |
Baldwinsville |
NY |
Actual/360 |
4.730% |
19,355.16 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
4,752,000.00 |
4,752,000.00 |
11/06/21 |
|
39 |
30316249 |
RT |
Philadelphia |
PA |
Actual/360 |
4.745% |
18,795.47 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
4,600,000.00 |
4,600,000.00 |
11/06/21 |
|
40 |
30316250 |
IN |
Hicksville |
NY |
Actual/360 |
5.110% |
19,337.19 |
5,394.99 |
0.00 |
N/A |
05/01/29 |
-- |
4,394,537.74 |
4,389,142.75 |
11/01/21 |
|
41 |
30316251 |
RT |
Harrisonburg |
VA |
Actual/360 |
5.260% |
18,117.78 |
0.00 |
0.00 |
N/A |
05/01/29 |
-- |
4,000,000.00 |
4,000,000.00 |
11/01/21 |
|
42 |
30316252 |
MF |
Middletown |
OH |
Actual/360 |
4.830% |
16,532.69 |
0.00 |
0.00 |
N/A |
04/06/29 |
-- |
3,975,000.00 |
3,975,000.00 |
11/06/21 |
|
43 |
30316253 |
RT |
Greenfield |
WI |
Actual/360 |
4.870% |
13,788.48 |
4,273.62 |
0.00 |
N/A |
04/01/29 |
-- |
3,287,972.38 |
3,283,698.76 |
11/01/21 |
|
44 |
30316254 |
SS |
Dewey |
AZ |
Actual/360 |
5.100% |
13,175.00 |
0.00 |
0.00 |
N/A |
04/01/29 |
-- |
3,000,000.00 |
3,000,000.00 |
11/01/21 |
|
45 |
30316255 |
MH |
North Fort Myers |
FL |
Actual/360 |
4.840% |
9,831.04 |
0.00 |
0.00 |
N/A |
05/01/29 |
-- |
2,358,820.00 |
2,358,820.00 |
11/01/21 |
|
46 |
30316256 |
RT |
Myrtle Beach |
SC |
Actual/360 |
4.950% |
8,133.32 |
2,275.19 |
0.00 |
N/A |
04/01/29 |
-- |
1,908,111.30 |
1,905,836.11 |
11/01/21 |
|
Totals |
|
|
|
|
|
|
2,694,243.28 |
281,643.43 |
0.00 |
|
|
|
679,996,959.77 |
679,715,316.34 |
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 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 |
11,454,765.79 |
11,221,159.32 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A2 |
20,966,356.67 |
22,903,797.68 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A7 |
20,966,356.67 |
22,903,797.68 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A8 |
20,966,356.67 |
22,903,797.68 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
(36,133.89) |
138,073.91 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
60,704,646.96 |
62,369,007.95 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
11,839,519.88 |
8,652,735.26 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
1,952,652.88 |
4,066,996.38 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
4,793,735.64 |
4,952,745.66 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
2,699,851.33 |
2,934,209.92 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
3,522,578.52 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
2,863,633.84 |
2,681,455.48 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11A4 |
6,844,240.94 |
6,226,326.87 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11A5 |
6,844,240.94 |
6,226,326.87 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11A8 |
6,844,240.94 |
6,226,326.87 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
5,614,872.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
1,731,518.61 |
1,815,616.22 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
(265,183.40) |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
1,059,806.96 |
916,685.46 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
1,692,238.02 |
2,000,917.11 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
1,194,777.58 |
1,272,152.90 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
1,430,303.15 |
1,488,950.20 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
5,850,107.00 |
7,643,198.00 |
-- |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
1,376,958.80 |
1,376,851.37 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
602,048.32 |
936,920.72 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
53,869,546.65 |
55,685,226.26 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
650,761.00 |
954,361.23 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
670,241.98 |
741,606.50 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 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 |
801,176.07 |
755,326.92 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
1,919.59 |
0.00 |
|
|
26 |
562,491.51 |
1,022,309.80 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
343,903.46 |
560,944.53 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
156,899.14 |
168,748.88 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
630,112.18 |
588,959.08 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
1,145,533.63 |
759,024.86 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
297,997.91 |
108,962.06 |
01/01/21 |
06/30/21 |
07/12/21 |
800,997.27 |
17,514.81 |
23,742.53 |
305,905.65 |
0.00 |
0.00 |
|
|
32 |
637,765.22 |
1,205,184.70 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
443,636.00 |
351,364.20 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
34 |
446,077.71 |
430,455.06 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
654,298.36 |
709,243.49 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
467,471.92 |
503,151.69 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
559,811.96 |
566,232.09 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
458,123.67 |
504,983.12 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
39 |
307,624.27 |
263,278.35 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
580,561.87 |
580,817.60 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
409,587.81 |
492,545.02 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
42 |
453,383.52 |
609,080.65 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
43 |
385,323.00 |
356,419.72 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
44 |
277,937.74 |
340,789.88 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
45 |
224,828.92 |
193,173.68 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
46 |
156,552.17 |
166,951.45 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
269,106,138.49 |
270,477,190.33 |
|
|
|
800,997.27 |
17,514.81 |
23,742.53 |
305,905.65 |
1,919.59 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 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. |
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© Copyright 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/18/21 |
0 |
0.00 |
0 |
0.00 |
1 |
6,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.601050% |
4.576610% |
87 |
10/18/21 |
0 |
0.00 |
0 |
0.00 |
1 |
6,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.601195% |
4.576754% |
88 |
09/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
6,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.601357% |
4.576913% |
89 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
6,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.601501% |
4.577055% |
90 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
1 |
6,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.601643% |
4.577196% |
91 |
06/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
6,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.601803% |
4.577354% |
92 |
05/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
6,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.601944% |
4.577493% |
93 |
04/16/21 |
0 |
0.00 |
0 |
0.00 |
1 |
6,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.602095% |
4.577643% |
94 |
03/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
6,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.602225% |
4.577771% |
95 |
02/18/21 |
0 |
0.00 |
1 |
6,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.602402% |
4.577948% |
96 |
01/15/21 |
1 |
6,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.602530% |
4.578075% |
97 |
12/17/20 |
1 |
6,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
10,636,395.57 |
0 |
0.00 |
0 |
0.00 |
|
4.602657% |
4.578201% |
98 |
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
© Copyright 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 |
|
31 |
30316241 |
11/06/20 |
11 |
6 |
23,742.53 |
305,905.65 |
12,964.41 |
6,200,000.00 |
02/10/21 |
98 |
|
|
|
|
Totals |
|
|
|
|
23,742.53 |
305,905.65 |
12,964.41 |
6,200,000.00 |
|
|
|
|
|
|
|
||||||||||||||
1 Mortgage Loan Status |
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
||
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
||||||
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
2 - Foreclosure |
7 - REO |
|
|
11- Full Payoff |
|
||||||
Delinquent |
|
|
|
|
|
|
3 - Bankruptcy |
8 - Resolved |
|
|
12 - Reps and Warranties |
|||
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
|||
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
98 - Other |
|
|
|
|
|
|
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 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 |
|
21,321,730 |
21,321,730 |
0 |
|
|
0 |
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
49 - 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
> 60 Months |
|
658,393,586 |
652,193,586 |
6,200,000 |
|
0 |
|
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
Nov-21 |
679,715,316 |
673,515,316 |
0 |
0 |
|
6,200,000 |
0 |
|
Oct-21 |
679,996,960 |
673,796,960 |
0 |
0 |
|
6,200,000 |
0 |
|
Sep-21 |
680,306,762 |
674,106,762 |
0 |
0 |
|
6,200,000 |
0 |
|
Aug-21 |
680,585,893 |
674,385,893 |
0 |
0 |
|
6,200,000 |
0 |
|
Jul-21 |
680,863,839 |
674,663,839 |
0 |
0 |
|
6,200,000 |
0 |
|
Jun-21 |
681,170,078 |
674,970,078 |
0 |
0 |
|
6,200,000 |
0 |
|
May-21 |
681,445,543 |
675,245,543 |
0 |
0 |
|
6,200,000 |
0 |
|
Apr-21 |
681,722,297 |
675,522,297 |
0 |
0 |
|
6,200,000 |
0 |
|
Mar-21 |
681,965,084 |
675,765,084 |
0 |
0 |
|
6,200,000 |
0 |
|
Feb-21 |
682,284,626 |
676,084,626 |
0 |
6,200,000 |
|
0 |
0 |
|
Jan-21 |
682,525,015 |
676,325,015 |
6,200,000 |
0 |
|
0 |
0 |
|
Dec-20 |
682,764,380 |
676,564,380 |
6,200,000 |
0 |
|
0 |
0 |
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
||||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© Copyright 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 |
31 |
30316241 |
6,200,000.00 |
6,200,000.00 |
6,200,000.00 |
05/03/21 |
107,712.06 |
0.33000 |
06/30/21 |
04/06/29 |
I/O |
Totals |
|
6,200,000.00 |
6,200,000.00 |
6,200,000.00 |
|
107,712.06 |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 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 |
|
31 |
30316241 |
MF |
NY |
02/10/21 |
98 |
|
|
|
|
10/28/2021- Loan transferred to MLS Special Servicing on 2/10/2021 due to delinquency. Loan is past due for the 12/6/2020 and subsequent payments. The Collateral is a Multifamily (Mid/High-Rise Housing) property built in 1931 totaling 10 |
|||||||
|
units located on 2,600 SF site at 856 Greene Avenue in Brooklyn, New York. Special Servicer will be moving forward with filing for foreclosure and receivership when the moratorium in New York has ended. |
|||||||
|
||||||||
|
||||||||
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 |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© Copyright 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 |
21 |
30316232 |
10,656,079.05 |
5.09000% |
10,656,079.05 5.09000% |
8 |
10/06/20 |
10/06/20 |
10/28/20 |
|
Totals |
|
10,656,079.05 |
|
10,656,079.05 |
|
|
|
|
|
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. |
|
|
|
|
|
|
|
||
|
|||||||||
|
|||||||||
|
|||||||||
|
|||||||||
© Copyright 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.). |
|
|
|
|
|
||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© Copyright 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 |
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 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) |
31 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
3,548.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
3,548.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total |
7,048.75 |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 26 of 27 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© Copyright 2021 Computershare. All rights reserved. Confidential. |
|
Page 27 of 27 |
Prospectus Loan ID 1 10-13-2021 11-12-2021 MSBNA 04-17-2019 65000000.00000000 120 05-01-2029 0 .04445000 .04445000 3 1 120 06-05-2019 true 1 PP 3 248796.53000000 65000000.00000000 1 1 1 0 true true false false false 02-04-2029 .00000000 .00000000 9201 West Sunset Boulevard 9201 West Sunset Boulevard West Hollywood CA 90069 Los Angeles MU 168521 166599 1963 2012 209000000.00000000 MAI 02-12-2019 209000000.00000000 02-12-2019 MAI .93000000 .96000000 6 07-05-2021 N 12-31-2018 07-01-2020 06-30-2021 15015696.30000000 14622585.00000000 3316417.06000000 3401425.68000000 11699279.24000000 11221159.32000000 11382851.38000000 10904731.32000000 UW CREFC 3154715.00000000 1.92000000 3.55690000 1.87000000 3.45660000 F F 06-30-2021 false false 65000000.00000000 248796.53000000 .04445000 .00018210 248796.53000000 .00000000 .00000000 65000000.00000000 65000000.00000000 11-05-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 2 10-13-2021 11-12-2021 AREF 04-25-2019 64785000.00000000 120 05-06-2029 0 .04059000 .04059000 3 1 120 06-06-2019 true 1 PP 3 226439.77000000 64785000.00000000 1 14 14 0 true true true false false 07-05-2021 01-05-2029 01-05-2029 .00000000 .00000000 The Springs 5200 Ramon Road Palm Springs CA 92264 Riverside RT 397718 397718 2008 2015 87000000.00000000 MAI 03-01-2019 87000000.00000000 03-26-2019 98 .98000000 .96890000 6 X The Home Depot 149591 01-31-2034 Burlington Coat Factory 43712 02-28-2029 Ross Dress For Less 30000 01-31-2023 12-31-2018 01-01-2021 06-30-2021 5281583.00000000 5917489.00000000 1172394.00000000 1183879.46000000 4109189.00000000 4733609.54000000 3830786.00000000 4455206.54000000 UW CREFC 1860885.80000000 2.54370000 2.39410000 F 09-30-2021 Summerwood 4121-4267 Woodruff Avenue Lakewood CA 90713 Los Angeles RT 178770 178770 1968 2011 58000000.00000000 MAI 03-01-2019 58000000.00000000 04-08-2019 98 1.00000000 1.00000000 6 X Smart & Final 31500 05-31-2026 Marshalls 28230 09-30-2022 Henry's Market/Sprouts 27072 07-31-2026 12-31-2018 01-01-2021 06-30-2021 3868877.00000000 3957840.90000000 812404.00000000 803461.75000000 3056473.00000000 3154379.15000000 2931334.00000000 3029240.15000000 UW CREFC 1240590.84000000 2.54260000 2.44180000 F 09-30-2021 Food 4 Less - Target Center 6700 Cherry Avenue Long Beach CA 90805 Los Angeles RT 196436 196436 1993 45000000.00000000 MAI 03-01-2019 45000000.00000000 04-09-2019 98 1.00000000 1.00000000 6 X Target 133987 01-31-2028 Food 4 Less 52924 06-30-2033 Taco Bell 3500 12-16-2023 12-31-2018 01-01-2021 06-30-2021 2912157.00000000 3198312.90000000 788924.00000000 492086.26000000 2123232.00000000 2706226.64000000 1985727.00000000 2568721.64000000 UW CREFC 962527.02000000 2.81160000 2.66870000 F 09-30-2021 El Super Center 1251-1289 North Hacienda Boulevard La Puente CA 91744 Los Angeles RT 117230 117230 2012 40000000.00000000 MAI 03-01-2019 40000000.00000000 03-22-2019 98 1.00000000 1.00000000 6 X El Super 45000 03-31-2027 Warehouse Shoes 16722 12-31-2022 Fresenius Kidney Care San Jose Hills 14264 08-31-2030 12-31-2018 01-01-2021 06-30-2021 2727097.00000000 2855079.30000000 586230.00000000 610559.12000000 2140868.00000000 2244520.18000000 2058807.00000000 2162459.18000000 UW CREFC 855579.67000000 2.62340000 2.52750000 F 09-30-2021 Island Plaza 1512-2548 East Amar Road And South Azusa Ave West Covina CA 91792 Los Angeles RT 77772 77772 1967 30500000.00000000 MAI 03-01-2019 30500000.00000000 03-22-2019 98 1.00000000 1.00000000 6 X Island Pacific Market 31000 12-31-2023 99 Cents Only Stores LLC 15000 01-31-2027 Bank of America 8800 03-31-2030 12-31-2018 01-01-2021 06-30-2021 2086765.00000000 1975186.78000000 460260.00000000 413271.13000000 1626505.00000000 1561915.65000000 1572064.00000000 1507475.65000000 UW CREFC 652379.52000000 2.39420000 2.31070000 F 09-30-2021 Baldwin Park Promenade 3111-3151 Baldwin Park Boulevard Baldwin Park CA 91706 Los Angeles RT 49906 49906 2006 23700000.00000000 MAI 03-01-2019 23700000.00000000 03-21-2019 98 1.00000000 1.00000000 6 X Smart & Final 20725 12-31-2022 CVS 13013 03-31-2032 IHOP 4240 11-30-2031 12-31-2018 01-01-2021 06-30-2021 1570073.00000000 1716769.74000000 331448.00000000 465933.10000000 1238625.00000000 1250836.64000000 1203691.00000000 1215902.64000000 UW CREFC 506931.26000000 2.46750000 2.39860000 F 09-30-2021 Lynwood Plaza 10821 Long Beach Boulevard Lynwood CA 90262 Los Angeles RT 75245 75245 2003 23500000.00000000 MAI 03-01-2019 23500000.00000000 03-22-2019 98 .96000000 1.00000000 6 X Smart & Final 20925 09-30-2023 99 Cents only store 18000 01-31-2027 Daily Prices, Inc 15000 03-31-2026 12-31-2018 01-01-2021 06-30-2021 1628148.00000000 1636278.24000000 425428.00000000 487870.93000000 1202720.00000000 1148407.31000000 1150049.00000000 1095735.31000000 UW CREFC 502653.03000000 2.28470000 2.17990000 F 09-30-2021 El Cajon (cvs) 426-450 E. Chase Avenue El Cajon CA 92020 San Diego RT 29986 29986 2005 15500000.00000000 MAI 03-01-2019 15500000.00000000 04-08-2019 98 1.00000000 1.00000000 6 X CVS 16784 10-06-2025 Northpark Produce 9482 08-31-2022 Starbucks Coffee 1500 02-28-2026 12-31-2018 01-01-2021 06-30-2021 1252537.00000000 1180488.40000000 257257.00000000 239821.16000000 995280.00000000 940667.24000000 974290.00000000 919677.24000000 UW CREFC 331537.49000000 2.83730000 2.77400000 F 09-30-2021 Loma Vista 16055-16075 Foothill Boulevard Fontana CA 92335 San Bernardino RT 97547 97547 1990 17000000.00000000 MAI 03-01-2019 17000000.00000000 03-23-2019 98 .99000000 1.00000000 6 X Superior Super Warehouse 81071 04-30-2036 China Cook 2145 09-30-2024 La Michoacana Premium 1651 04-30-2028 12-31-2018 01-01-2021 06-30-2021 1222600.00000000 1573362.28000000 233257.00000000 308130.03000000 989343.00000000 1265232.25000000 921060.00000000 1196949.25000000 UW CREFC 363621.14000000 3.47950000 3.29170000 F 09-30-2021 MLK Medical 3820-3840 Martin Luther King Jr. Boulevard Lynwood CA 90262 Los Angeles RT 32500 32500 1958 2005 15200000.00000000 MAI 03-01-2019 15200000.00000000 03-24-2019 98 1.00000000 1.00000000 6 X ALTAMED Health Services 15000 01-31-2024 Kaiser Foundation Health Plan 12500 09-30-2026 WASHINGTON MUTUAL 5000 08-31-2025 12-31-2018 01-01-2021 06-30-2021 1065556.00000000 1116880.82000000 218892.00000000 174282.02000000 846663.00000000 942598.80000000 823913.00000000 919848.80000000 UW CREFC 325120.22000000 2.89920000 2.82930000 F 09-30-2021 Hawthorne Plaza 14401 Inglewood Avenue Hawthorne CA 90250 Los Angeles RT 70750 70750 1978 17500000.00000000 MAI 03-01-2019 17500000.00000000 03-22-2019 98 1.00000000 1.00000000 6 X WalMart 35500 07-09-2023 Marshalls 35250 10-31-2025 12-31-2018 01-01-2021 06-30-2021 1038621.00000000 1092199.62000000 260529.00000000 236389.34000000 778092.00000000 855810.28000000 728567.00000000 806285.28000000 UW CREFC 374315.70000000 2.28630000 2.15400000 F 09-30-2021 Five Points Plaza 505-595 South Riverside Avenue Rialto CA 92376 San Bernardino RT 89537 89537 1985 17100000.00000000 MAI 03-01-2019 17100000.00000000 03-21-2019 98 .96000000 1.00000000 6 X UNIFIED WESTERN GROCERS 46967 03-31-2025 Planet Fitness 19700 11-30-2029 Wash & Clean 3000 12-31-2018 01-01-2021 06-30-2021 1350626.00000000 1342849.28000000 422108.00000000 373721.97000000 928518.00000000 969127.31000000 865842.00000000 906451.31000000 UW CREFC 365760.24000000 2.64960000 2.47830000 F 09-30-2021 Towne Center Square 11098 Foothill Boulevard Rancho Cucamonga CA 92117 San Diego RT 57510 57510 1995 14600000.00000000 MAI 03-01-2019 14600000.00000000 03-20-2019 98 1.00000000 1.00000000 6 X Seafood City Supermarket 28583 10-31-2023 Tuesday Morning, Inc 15343 06-30-2026 Party City 13584 01-31-2024 12-31-2018 01-01-2021 06-30-2021 1040173.00000000 1298395.32000000 317001.00000000 371861.79000000 723172.00000000 926533.53000000 682915.00000000 886276.53000000 UW CREFC 312286.58000000 2.96690000 2.83800000 F 09-30-2021 Camarillo 660 East Ventura Boulevard Camarillo CA 93010 Ventura RT 10324 10324 2014 8650000.00000000 MAI 03-01-2019 8650000.00000000 03-21-2019 98 1.00000000 .52540000 6 X Chipotle 2400 12-31-2024 Pick Up Stix 1864 11-19-2024 ubaTuba Acai 1160 07-31-2025 12-31-2018 01-01-2021 06-30-2021 647497.00000000 352917.92000000 176613.00000000 148984.76000000 470884.00000000 203933.16000000 463657.00000000 196706.16000000 UW CREFC 185018.79000000 1.10220000 1.06320000 F 09-30-2021 false false 64785000.00000000 226439.77000000 .04059000 .00018210 226439.77000000 .00000000 .00000000 64785000.00000000 64785000.00000000 11-06-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 3 10-13-2021 11-12-2021 MSBNA 03-18-2019 64180000.00000000 120 04-01-2029 360 .05195000 .05195000 3 1 0 05-01-2019 true 1 WL 2 352221.15000000 64040178.35000000 1 1 1 0 false true false false false 09-30-2028 .00000000 .00000000 Marriott San Diego Mission Valley 8757 Rio San Diego Drive San Diego CA 92108 San Diego LO 353 353 1988 2017 91625000.00000000 MAI 01-16-2019 91625000.00000000 01-16-2019 MAI .88000000 .36400000 6 07-01-2021 N 02-28-2019 07-01-2020 06-30-2021 25944293.99000000 7713713.15000000 17530545.07000000 7575639.24000000 8413748.92000000 138073.91000000 7375977.16000000 -170474.61000000 UW CREFC 4226653.80000000 1.99000000 .03270000 1.75000000 -.04030000 F F false false 61939241.55000000 352221.15000000 .05195000 .00018210 277083.48000000 75137.67000000 .00000000 61864103.88000000 61864103.88000000 11-01-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 4 10-13-2021 11-12-2021 MSBNA 01-29-2019 40000000.00000000 120 02-07-2029 0 .04310000 .04310000 3 1 120 03-07-2019 true 1 PP 3 148455.56000000 40000000.00000000 1 186 186 0 true true true false false 07-06-2021 08-06-2028 08-06-2028 .00000000 .00000000 2810 Pukoloa Street 2810 Pukoloa Street Honolulu HI 96819 Honolulu IN 418502 418502 69349000.00000000 MAI 12-01-2018 69349000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Servco Pacific Inc. 418502 01-31-2064 10-31-2018 UW CREFC C 09-30-2021 1360 Pali Highway 1360 Pali Highway Honolulu HI 96819 Honolulu IN 126773 126773 41983000.00000000 MAI 12-01-2018 41983000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Safeway Inc. 126773 10-31-2043 10-31-2018 UW CREFC C 09-30-2021 1001 Ahua Street 1001 Ahua Street Honolulu HI 96819 Honolulu IN 337734 337734 37405000.00000000 MAI 12-01-2018 37405000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Manheim Remarketing 337734 03-31-2026 10-31-2018 UW CREFC C 09-30-2021 848 Ala Lilikoi Street A 848 Ala Lilikoi Street A Honolulu HI 96819 Honolulu IN 325786 325786 36562000.00000000 MAI 12-01-2018 36562000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Bradley Shopping Center 325786 04-22-2033 10-31-2018 UW CREFC C 09-30-2021 2850 Paa Street 2850 Paa Street Honolulu HI 96819 Honolulu IN 298384 298384 34839000.00000000 MAI 12-01-2018 34839000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Honolulu Warehouse C 298384 01-31-2044 10-31-2018 UW CREFC C 09-30-2021 949 Mapunapuna Street 949 Mapunapuna Street Honolulu HI 96819 Honolulu IN 236914 236914 34644000.00000000 MAI 12-01-2018 34644000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Coca-Cola Bottling o 236914 07-31-2039 10-31-2018 UW CREFC C 09-30-2021 2828 Paa Street 2828 Paa Street Honolulu HI 96819 Honolulu IN 187264 187264 26999000.00000000 MAI 12-01-2018 26999000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Kaiser Foundation He 187264 06-30-2046 10-31-2018 UW CREFC C 09-30-2021 80 Sand Island Access Road 80 Sand Island Access Road Honolulu HI 96819 Honolulu IN 190836 190836 23158000.00000000 MAI 12-01-2018 23158000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Pahounui Partners, LLC 190836 06-30-2027 10-31-2018 UW CREFC C 09-30-2021 1030 Mapunapuna Street 1030 Mapunapuna Street Honolulu HI 96819 Honolulu IN 122281 122281 19284000.00000000 MAI 12-01-2018 19284000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X WESCO Real Estate II 122281 12-31-2035 10-31-2018 UW CREFC C 09-30-2021 150 Puuhale Road 150 Puuhale Road Honolulu HI 96819 Honolulu IN 123037 123037 18705000.00000000 MAI 12-01-2018 18705000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Warehouse Rentals In 123037 12-31-2049 10-31-2018 UW CREFC C 09-30-2021 2344 Pahounui Drive 2344 Pahounui Drive Honolulu HI 96819 Honolulu IN 146430 146430 18703000.00000000 MAI 12-01-2018 18703000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Ameron Hawaii, LLC 146430 12-31-2027 10-31-2018 UW CREFC C 09-30-2021 120 Sand Island Access Rd 120 Sand Island Access Rd Honolulu HI 96819 Honolulu IN 70960 70960 2004 18000000.00000000 MAI 12-05-2018 18000000.00000000 12-05-2018 MAI 1.00000000 6 07-07-2021 X Federal Express Corp 52819 04-30-2034 Marc Haine, Inc. 8328 12-31-2023 IC Supply, Inc. 3612 01-31-2022 10-31-2018 UW CREFC C 09-30-2021 1122 Mapunapuna Street 1122 Mapunapuna Street Honolulu HI 96819 Honolulu IN 105506 105506 17547000.00000000 MAI 12-01-2018 17547000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Olelo: The Corporation 105506 10-14-2044 10-31-2018 UW CREFC C 09-30-2021 2915 Kaihikapu Street 2915 Kaihikapu Street Honolulu HI 96819 Honolulu IN 105000 105000 15952000.00000000 MAI 12-01-2018 15952000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Chill Space Limited 105000 12-31-2042 10-31-2018 UW CREFC C 09-30-2021 819 Ahua Street 819 Ahua Street Honolulu HI 96819 Honolulu IN 105013 105013 15496000.00000000 MAI 12-01-2018 15496000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Penske Trucking Leasing 105013 12-31-2037 10-31-2018 UW CREFC C 09-30-2021 2144 Auiki St 2144 Auiki St Honolulu HI 96819 Honolulu IN 53910 53910 1950 15000000.00000000 MAI 12-05-2018 15000000.00000000 12-05-2018 MAI .98000000 6 07-07-2021 X Sealtech, Inc. 6050 07-31-2023 Frontier Precision 4010 06-30-2024 Premier Interiors De 3300 02-28-2022 10-31-2018 UW CREFC C 09-30-2021 1027 Kikowaena Place 1027 Kikowaena Place Honolulu HI 96819 Honolulu IN 102443 102443 14597000.00000000 MAI 12-01-2018 14597000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X R. Wo & Associates 102443 05-31-2031 10-31-2018 UW CREFC C 09-30-2021 1931 Kahai Street 1931 Kahai Street Honolulu HI 96819 Honolulu IN 96287 96287 13755000.00000000 MAI 12-01-2018 13755000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Hokumele Enterprise 96287 08-31-2037 10-31-2018 UW CREFC C 09-30-2021 148 Mokauea Street 148 Mokauea Street Honolulu HI 96819 Honolulu IN 85790 85790 11840000.00000000 MAI 12-01-2018 11840000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X MHI LLC 85790 03-31-2032 10-31-2018 UW CREFC C 09-30-2021 2886 Paa Street 2886 Paa Street Honolulu HI 96819 Honolulu IN 60023 60023 11236000.00000000 MAI 12-01-2018 11236000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Transform SHS proper 60023 11-14-2043 10-31-2018 UW CREFC C 09-30-2021 2838 Kilihau Street 2838 Kilihau Street Honolulu HI 96819 Honolulu IN 83189 83189 10931000.00000000 MAI 12-01-2018 10931000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Anches Hawaiian Part 83189 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 803 Ahua Street 803 Ahua Street Honolulu HI 96819 Honolulu IN 73013 73013 10861000.00000000 MAI 12-01-2018 10861000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Chillhouse LLC 73013 12-31-2041 10-31-2018 UW CREFC C 09-30-2021 220 Puuhale Road 220 Puuhale Road Honolulu HI 96819 Honolulu IN 65942 65942 10617000.00000000 MAI 12-01-2018 10617000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Warehouse Rentals In 65942 12-31-2049 10-31-2018 UW CREFC C 09-30-2021 930 Mapunapuna Street 930 Mapunapuna Street Honolulu HI 96819 Honolulu IN 68992 68992 10439000.00000000 MAI 12-01-2018 10439000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Sony Electronics Inc. 68992 01-31-2032 10-31-2018 UW CREFC C 09-30-2021 2103 Kaliawa Street 2103 Kaliawa Street Honolulu HI 96819 Honolulu IN 78730 78730 10410000.00000000 MAI 12-01-2018 10410000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Grace Pacific Precas 78730 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 2969 Mapunapuna Street 2969 Mapunapuna Street Honolulu HI 96819 Honolulu IN 79999 79999 10368000.00000000 MAI 12-01-2018 10368000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Bank of Hawaii 79999 12-31-2030 10-31-2018 UW CREFC C 09-30-2021 158 Sand Island Access Road 158 Sand Island Access Road Honolulu HI 96819 Honolulu IN 100500 100500 10285000.00000000 MAI 12-01-2018 10285000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X A.L. Kilgo Company 100500 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 1926 Auiki St 1926 Auiki St Honolulu HI 96819 Honolulu IN 42253 42253 1959 10250000.00000000 MAI 12-05-2018 10250000.00000000 12-05-2018 MAI 1.00000000 6 07-07-2021 X Five Star Transportation 42253 04-14-2030 10-31-2018 UW CREFC C 09-30-2021 113 Puuhale Road 113 Puuhale Road Honolulu HI 96819 Honolulu IN 77171 77171 9961000.00000000 MAI 12-01-2018 9961000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Cossette Investment 77171 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 2250 Pahounui Drive 2250 Pahounui Drive Honolulu HI 96819 Honolulu IN 75627 75627 9816000.00000000 MAI 12-01-2018 9816000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X A.L. Kilgo Company 75627 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 733 Mapunapuna Street 733 Mapunapuna Street Honolulu HI 96819 Honolulu IN 64894 64894 9741000.00000000 MAI 12-01-2018 9741000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X American Builders & 64894 11-30-2024 10-31-2018 UW CREFC C 09-30-2021 761 Ahua Street 761 Ahua Street Honolulu HI 96819 Honolulu IN 73013 73013 9706000.00000000 MAI 12-01-2018 9706000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X The Solaray Corporation 73013 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 918 Ahua Street 918 Ahua Street Honolulu HI 96819 Honolulu IN 72072 72072 9474000.00000000 MAI 12-01-2018 9474000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Bacon Universal Comp 72072 02-29-2032 10-31-2018 UW CREFC C 09-30-2021 180 Sand Island Access Road 180 Sand Island Access Road Honolulu HI 96819 Honolulu IN 66828 66828 9353000.00000000 MAI 12-01-2018 9353000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X A.L. Kilgo Company 66828 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 2829 Awaawaloa Street 2829 Awaawaloa Street Honolulu HI 96819 Honolulu IN 70000 70000 9330000.00000000 MAI 12-01-2018 9330000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Nicholas Wallner, et 70000 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 120 Mokauea Street 120 Mokauea Street Honolulu HI 96819 Honolulu IN 31079 31079 1970 9250000.00000000 MAI 12-05-2018 9250000.00000000 12-05-2018 MAI 1.00000000 6 07-07-2021 X Coordinated Wire Rop 14496 06-30-2032 Trans Pacific Textile 9497 06-30-2022 Painters Warehouse 7086 08-14-2025 10-31-2018 UW CREFC C 09-30-2021 2861 Mokumoa Street 2861 Mokumoa Street Honolulu HI 96819 Honolulu IN 70035 70035 9169000.00000000 MAI 12-01-2018 9169000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X HIE Holdings, Inc. 70035 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 2826 Kaihikapu Street 2826 Kaihikapu Street Honolulu HI 96819 Honolulu IN 70000 70000 9103000.00000000 MAI 12-01-2018 9103000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Time Warner Cable En 70000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 179 Sand Island Access Road 179 Sand Island Access Road Honolulu HI 96819 Honolulu IN 62464 62464 9045000.00000000 MAI 12-01-2018 9045000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X MCG 179 Sand Island 62464 06-30-2047 10-31-2018 UW CREFC C 09-30-2021 855 Mapunapuna Street 855 Mapunapuna Street Honolulu HI 96819 Honolulu IN 63436 63436 8865000.00000000 MAI 12-01-2018 8865000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Walker-Moody Construction 63436 12-31-2042 10-31-2018 UW CREFC C 09-30-2021 2308 Pahounui Drive 2308 Pahounui Drive Honolulu HI 96819 Honolulu IN 64896 64896 8519000.00000000 MAI 12-01-2018 8519000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X HD Pahounui, LLC 64896 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 619 Mapunapuna Street 619 Mapunapuna Street Honolulu HI 96819 Honolulu IN 55377 55377 8287000.00000000 MAI 12-01-2018 8287000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Gates Laundry Service 55377 07-31-2041 10-31-2018 UW CREFC C 09-30-2021 2846-A Awaawaloa Street 2846 Awaawaloa Street Honolulu HI 96819 Honolulu IN 61250 61250 8265000.00000000 MAI 12-01-2018 8265000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X OneSource Distribution 61250 11-30-2023 10-31-2018 UW CREFC C 09-30-2021 238 Sand Island Access Road 238 Sand Island Access Road Honolulu HI 96819 Honolulu IN 60000 60000 8220000.00000000 MAI 12-01-2018 8220000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X 238 Sand Island Prop 60000 10-31-2034 10-31-2018 UW CREFC C 09-30-2021 704 Mapunapuna Street 704 Mapunapuna Street Honolulu HI 96819 Honolulu IN 59315 59315 8186000.00000000 MAI 12-01-2018 8186000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Hardware Hawaii Mapunapuna Street 59315 12-31-2040 10-31-2018 UW CREFC C 09-30-2021 120B Mokauea St 120B Mokauea St Honolulu HI 96819 Honolulu IN 35363 35363 1968 8000000.00000000 MAI 12-05-2018 8000000.00000000 12-05-2018 MAI 1.00000000 6 07-07-2021 X Coordinated Wire Rop 23826 06-30-2032 Royal Metals Co. 11537 06-30-2032 10-31-2018 UW CREFC C 09-30-2021 1150 Kikowaena Place 1150 Kikowaena Place Honolulu HI 96819 Honolulu IN 45753 45753 7888000.00000000 MAI 12-01-2018 7888000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Ballard Mortuary, Inc 45753 02-28-2030 10-31-2018 UW CREFC C 09-30-2021 2127 Auiki Street 2127 Auiki Street Honolulu HI 96819 Honolulu IN 56900 56900 7819000.00000000 MAI 12-01-2018 7819000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X 10-31-2018 UW CREFC C 09-30-2021 2810 Paa Street 2810 Paa Street Honolulu HI 96819 Honolulu IN 52185 52185 7729000.00000000 MAI 12-01-2018 7729000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Maui Varieties Inves 52185 12-31-2048 10-31-2018 UW CREFC C 09-30-2021 2841 Pukoloa Street 2841 Pukoloa Street Honolulu HI 96819 Honolulu IN 39600 39600 7415000.00000000 MAI 12-01-2018 7415000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Servco Pacific Inc. 39600 01-31-2064 10-31-2018 UW CREFC C 09-30-2021 1000 Mapunapuna Street 1000 Mapunapuna Street Honolulu HI 96819 Honolulu IN 41833 41833 7394000.00000000 MAI 12-01-2018 7394000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X First Hawaiian Bank 41833 06-30-2022 10-31-2018 UW CREFC C 09-30-2021 2829 Pukoloa Street 2829 Pukoloa Street Honolulu HI 96819 Honolulu IN 39600 39600 7365000.00000000 MAI 12-01-2018 7365000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Servco Pacific Inc. 39600 01-31-2064 10-31-2018 UW CREFC C 09-30-2021 889 Ahua Street 889 Ahua Street Honolulu HI 96819 Honolulu IN 49452 49452 7360000.00000000 MAI 12-01-2018 7360000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Bacon-Universal Comp 49452 09-30-2024 10-31-2018 UW CREFC C 09-30-2021 2819 Pukoloa Street 2819 Pukoloa Street Honolulu HI 96819 Honolulu IN 39600 39600 7331000.00000000 MAI 12-01-2018 7331000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Servco Pacific Inc. 39600 01-31-2064 10-31-2018 UW CREFC C 09-30-2021 1038 Kikowaena Place 1038 Kikowaena Place Honolulu HI 96819 Honolulu IN 47417 47417 6820000.00000000 MAI 12-01-2018 6820000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Phyllis D. Radford 47417 11-30-2031 10-31-2018 UW CREFC C 09-30-2021 2965 Mokumoa Street 2965 Mokumoa Street Honolulu HI 96819 Honolulu IN 41586 41586 6813000.00000000 MAI 12-01-2018 6813000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Island Lighting Co. 41586 12-31-2032 10-31-2018 UW CREFC C 09-30-2021 850 Ahua Street 850 Ahua Street Honolulu HI 96819 Honolulu IN 47879 47879 6619000.00000000 MAI 12-01-2018 6619000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Honolulu Painting Co. 47879 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 1330 Pali Highway 1330 Pali Highway Honolulu HI 96819 Honolulu IN 19673 19673 6552000.00000000 MAI 12-01-2018 6552000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Safeway Inc. 19673 10-31-2043 10-31-2018 UW CREFC C 09-30-2021 2855 Pukoloa Street 2855 Pukoloa Street Honolulu HI 96819 Honolulu IN 39600 39600 6539000.00000000 MAI 12-01-2018 6539000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Coca-Cola Bottling o 39600 07-31-2039 10-31-2018 UW CREFC C 09-30-2021 2865 Pukoloa Street 2865 Pukoloa Street Honolulu HI 96819 Honolulu IN 39600 39600 6539000.00000000 MAI 12-01-2018 6539000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Coca-Cola Bottling o 39600 07-31-2039 10-31-2018 UW CREFC C 09-30-2021 789 Mapunapuna Street 789 Mapunapuna Street Honolulu HI 96819 Honolulu IN 46559 46559 6492000.00000000 MAI 12-01-2018 6492000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Unibody Autotech Col 46559 03-31-2048 10-31-2018 UW CREFC C 09-30-2021 2960 Mokumoa Street 2960 Mokumoa Street Honolulu HI 96819 Honolulu IN 38377 38377 6448000.00000000 MAI 12-01-2018 6448000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Tamion2 LLC 38377 11-30-2033 10-31-2018 UW CREFC C 09-30-2021 231B Sand Island Access Road 231B Sand Island Access Road Honolulu HI 96819 Honolulu IN 38752 38752 6388000.00000000 MAI 12-01-2018 6388000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Warehouse Rentals In 38752 12-31-2049 10-31-2018 UW CREFC C 09-30-2021 2020 Auiki Street 2020 Auiki Street Honolulu HI 96819 Honolulu IN 46705 46705 6336000.00000000 MAI 12-01-2018 6336000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Alfred I. Castillo 46705 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 2857 Awaawaloa Street 2857 Awaawaloa Street Honolulu HI 96819 Honolulu IN 40011 40011 6297000.00000000 MAI 12-01-2018 6297000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Moo's Machine Works 40011 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 1050 Kikowaena Place 1050 Kikowaena Place Honolulu HI 96819 Honolulu IN 42790 42790 6216000.00000000 MAI 12-01-2018 6216000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Hardscape Design Bui 42790 09-30-2030 10-31-2018 UW CREFC C 09-30-2021 2850 Mokumoa Street 2850 Mokumoa Street Honolulu HI 96819 Honolulu IN 39544 39544 6211000.00000000 MAI 12-01-2018 6211000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X SPI Properties, LLC 39544 02-29-2032 10-31-2018 UW CREFC C 09-30-2021 2840 Mokumoa Street 2840 Mokumoa Street Honolulu HI 96819 Honolulu IN 39656 39656 6205000.00000000 MAI 12-01-2018 6205000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Webco Hawaii, Inc. 39656 02-29-2032 10-31-2018 UW CREFC C 09-30-2021 2830 Mokumoa Street 2830 Mokumoa Street Honolulu HI 96819 Honolulu IN 39600 39600 6195000.00000000 MAI 12-01-2018 6195000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Webco Hawaii, Inc. 39600 02-29-2032 10-31-2018 UW CREFC C 09-30-2021 960 Mapunapuna Street 960 Mapunapuna Street Honolulu HI 96819 Honolulu IN 36501 36501 6182000.00000000 MAI 12-01-2018 6182000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Sony Electronics Inc. 36501 01-31-2032 10-31-2018 UW CREFC C 09-30-2021 125B Puuhale Road 125B Puuhale Road Honolulu HI 96819 Honolulu IN 48933 48933 6137000.00000000 MAI 12-01-2018 6137000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X ITO EN (Hawaii) LLC 48933 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 2809 Kaihikapu Street 2809 Kaihikapu Street Honolulu HI 96819 Honolulu IN 35698 35698 6078000.00000000 MAI 12-01-2018 6078000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Pacific Jobbers Ware 35698 12-31-2042 10-31-2018 UW CREFC C 09-30-2021 212 Mohonua Place 212 Mohonua Place Honolulu HI 96819 Honolulu IN 46221 46221 6054000.00000000 MAI 12-01-2018 6054000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Rayna Jenks, Trustee 46221 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 692 Mapunapuna Street 692 Mapunapuna Street Honolulu HI 96819 Honolulu IN 35000 35000 5934000.00000000 MAI 12-01-2018 5934000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Industrial Hardware 35000 12-31-2032 10-31-2018 UW CREFC C 09-30-2021 1024 Kikowaena Place 1024 Kikowaena Place Honolulu HI 96819 Honolulu IN 39831 39831 5866000.00000000 MAI 12-01-2018 5866000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Manufekai LLC 39831 11-30-2031 10-31-2018 UW CREFC C 09-30-2021 669 Ahua Street 669 Ahua Street Honolulu HI 96819 Honolulu IN 35000 35000 5798000.00000000 MAI 12-01-2018 5798000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X full services 6000 12-31-2021 10-31-2018 UW CREFC C 09-30-2021 215 Puuhale Road 215 Puuhale Road Honolulu HI 96819 Honolulu IN 41731 41731 5785000.00000000 MAI 12-01-2018 5785000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Dorvin D. Leis Co. 41731 12-31-2052 10-31-2018 UW CREFC C 09-30-2021 142 Mokauea St 142 Mokauea St Honolulu HI 96819 Honolulu IN 26000 26000 1972 5700000.00000000 MAI 12-05-2018 5700000.00000000 12-05-2018 MAI 1.00000000 6 07-07-2021 X Pacific American Lum 26000 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 2847 Awaawaloa Street 2847 Awaawaloa Street Honolulu HI 96819 Honolulu IN 35000 35000 5648000.00000000 MAI 12-01-2018 5648000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X DK Autobody 35000 12-10-2039 Green Builders Hawaii 12-31-2035 10-31-2018 UW CREFC C 09-30-2021 2816 Awaawaloa Street 2816 Awaawaloa Street Honolulu HI 96819 Honolulu IN 43560 43560 5619000.00000000 MAI 12-01-2018 5619000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X RBC Leasing Corporation 43560 11-30-2029 10-31-2018 UW CREFC C 09-30-2021 2928 Kaihikapu Street - B 2928 Kaihikapu Street - B Honolulu HI 96819 Honolulu IN 37852 37852 5615000.00000000 MAI 12-01-2018 5615000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Triple "B" Forwarder 37852 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 2864 Mokumoa Street 2864 Mokumoa Street Honolulu HI 96819 Honolulu IN 39600 39600 5610000.00000000 MAI 12-01-2018 5610000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Michael Boulware 39600 02-28-2022 10-31-2018 UW CREFC C 09-30-2021 770 Mapunapuna Street 770 Mapunapuna Street Honolulu HI 96819 Honolulu IN 35000 35000 5604000.00000000 MAI 12-01-2018 5604000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X MPR Energies, LLC 35000 07-31-2039 10-31-2018 UW CREFC C 09-30-2021 151 Puuhale Road 151 Puuhale Road Honolulu HI 96819 Honolulu IN 38294 38294 5568000.00000000 MAI 12-01-2018 5568000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X investment properties 38294 06-30-2041 10-31-2018 UW CREFC C 09-30-2021 207 Puuhale Road 207 Puuhale Road Honolulu HI 96819 Honolulu IN 39900 39900 5567000.00000000 MAI 12-01-2018 5567000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Dorvin D. Leis Co. 39900 12-31-2052 10-31-2018 UW CREFC C 09-30-2021 2970 Mokumoa Street 2970 Mokumoa Street Honolulu HI 96819 Honolulu IN 35021 35021 5557000.00000000 MAI 12-01-2018 5557000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Pacific Gypsum Supply 35021 11-30-2033 10-31-2018 UW CREFC C 09-30-2021 2868 Kaihikapu Street 2868 Kaihikapu Street Honolulu HI 96819 Honolulu IN 35000 35000 5523000.00000000 MAI 12-01-2018 5523000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Hawaiian Island Tire 35000 10-31-2042 10-31-2018 UW CREFC C 09-30-2021 2908 Kaihikapu Street 2908 Kaihikapu Street Honolulu HI 96819 Honolulu IN 35000 35000 5486000.00000000 MAI 12-01-2018 5486000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Ultimate Innovations 35000 08-31-2041 10-31-2018 UW CREFC C 09-30-2021 2814 Kilihau Street 2814 Kilihau Street Honolulu HI 96819 Honolulu IN 37413 37413 5478000.00000000 MAI 12-01-2018 5478000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Jack Endo Electric 37413 12-31-2037 10-31-2018 UW CREFC C 09-30-2021 759 Puuloa Road 759 Puuloa Road Honolulu HI 96819 Honolulu IN 34313 34313 5448000.00000000 MAI 12-01-2018 5448000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X James Scott Gray 34313 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 659 Puuloa Road 659 Puuloa Road Honolulu HI 96819 Honolulu IN 35000 35000 5447000.00000000 MAI 12-01-2018 5447000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X G P Roadway Solutions 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 667 Puuloa Road 667 Puuloa Road Honolulu HI 96819 Honolulu IN 35000 35000 5447000.00000000 MAI 12-01-2018 5447000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X G P Roadway Solutions 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 679 Puuloa Road 679 Puuloa Road Honolulu HI 96819 Honolulu IN 35000 35000 5447000.00000000 MAI 12-01-2018 5447000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X G P Roadway Solutions 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 689 Puuloa Road 689 Puuloa Road Honolulu HI 96819 Honolulu IN 35000 35000 5447000.00000000 MAI 12-01-2018 5447000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X G P Roadway Solutions 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 950 Mapunapuna Street 950 Mapunapuna Street Honolulu HI 96819 Honolulu IN 32551 32551 5439000.00000000 MAI 12-01-2018 5439000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Sony Electronics Inc. 32551 01-31-2032 10-31-2018 UW CREFC C 09-30-2021 822 Mapunapuna Street 822 Mapunapuna Street Honolulu HI 96819 Honolulu IN 35000 35000 5413000.00000000 MAI 12-01-2018 5413000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Hawaiii Stage and Lighting 35000 10-31-2034 10-31-2018 UW CREFC C 09-30-2021 842 Mapunapuna Street 842 Mapunapuna Street Honolulu HI 96819 Honolulu IN 35000 35000 5413000.00000000 MAI 12-01-2018 5413000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Hawaiii Stage and Lighting 35000 10-31-2034 10-31-2018 UW CREFC C 09-30-2021 214 Sand Island Access Rd 214 Sand Island Access Rd Honolulu HI 96819 Honolulu IN 21600 21600 1981 5400000.00000000 MAI 12-05-2018 5400000.00000000 12-05-2018 MAI 1.00000000 6 07-07-2021 X K&S Hawaiian Creations 15300 12-31-2026 Fire Systems, LLC 4500 04-30-2026 Clock and Trophy Shop 1800 06-30-2023 10-31-2018 UW CREFC C 09-30-2021 709 Ahua St 709 Ahua St Honolulu HI 96819 Honolulu IN 35000 35000 2015 5399000.00000000 MAI 12-01-2018 5399000.00000000 12-01-2018 MAI 1.00000000 1.00000000 6 07-07-2021 X Qiu's Company, Inc. 35000 01-31-2036 10-31-2018 01-01-2021 09-30-2021 85867823.99990000 23498816.05340000 62369007.94650000 61811107.94650000 UW CREFC 26656152.98800000 2.33980000 2.31880000 C 09-30-2021 766 Mapunapuna Street 766 Mapunapuna Street Honolulu HI 96819 Honolulu IN 35000 35000 5354000.00000000 MAI 12-01-2018 5354000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Wasa Electrical Serv 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 830 Mapunapuna Street 830 Mapunapuna Street Honolulu HI 96819 Honolulu IN 35000 35000 5353000.00000000 MAI 12-01-2018 5353000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Prime Construction, Inc. 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 2855 Kaihikapu Street 2855 Kaihikapu Street Honolulu HI 96819 Honolulu IN 35000 35000 5334000.00000000 MAI 12-01-2018 5334000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X C K Auto Body, Inc. 35000 02-28-2035 10-31-2018 UW CREFC C 09-30-2021 865 Ahua Street 865 Ahua Street Honolulu HI 96819 Honolulu IN 35933 35933 5319000.00000000 MAI 12-01-2018 5319000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Safety Systems and S 35933 05-31-2023 10-31-2018 UW CREFC C 09-30-2021 852 Mapunapuna Street 852 Mapunapuna Street Honolulu HI 96819 Honolulu IN 35000 35000 5317000.00000000 MAI 12-01-2018 5317000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Clark's Meter Calibration 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 2906 Kaihikapu Street 2906 Kaihikapu Street Honolulu HI 96819 Honolulu IN 35000 35000 5294000.00000000 MAI 12-01-2018 5294000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X AKC Leasing Corporation 35000 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 2879 Paa Street 2879 Paa Street Honolulu HI 96819 Honolulu IN 31316 31316 5268000.00000000 MAI 12-01-2018 5268000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Ohana Baptist Church 31316 11-30-2036 10-31-2018 UW CREFC C 09-30-2021 702 Ahua Street 702 Ahua Street Honolulu HI 96819 Honolulu IN 34657 34657 5255000.00000000 MAI 12-01-2018 5255000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Mark Tyler Luria 34657 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 2864 Awaawaloa Street 2864 Awaawaloa Street Honolulu HI 96819 Honolulu IN 35247 35247 5224000.00000000 MAI 12-01-2018 5224000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Safety Systems and S 35247 07-31-2023 10-31-2018 UW CREFC C 09-30-2021 2819 Mokumoa Street - A 2819 Mokumoa Street - A Honolulu HI 96819 Honolulu IN 35384 35384 5172000.00000000 MAI 12-01-2018 5172000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X H.Q. Incorporated 35384 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 2869 Mokumoa Street 2869 Mokumoa Street Honolulu HI 96819 Honolulu IN 34860 34860 5163000.00000000 MAI 12-01-2018 5163000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Mohawk Carpet Distribution 34860 12-31-2032 10-31-2018 UW CREFC C 09-30-2021 2819 Mokumoa Street - B 2819 Mokumoa Street - B Honolulu HI 96819 Honolulu IN 35279 35279 5156000.00000000 MAI 12-01-2018 5156000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X H.Q. Incorporated 35279 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 228 Mohonua Place 228 Mohonua Place Honolulu HI 96819 Honolulu IN 36522 36522 5149000.00000000 MAI 12-01-2018 5149000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Pioneer Electric, In 36522 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 2264 Pahounui Drive 2264 Pahounui Drive Honolulu HI 96819 Honolulu IN 33103 33103 5135000.00000000 MAI 12-01-2018 5135000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X George W. Killebrew 33103 12-31-2038 10-31-2018 UW CREFC C 09-30-2021 808 Ahua Street 808 Ahua Street Honolulu HI 96819 Honolulu IN 56690 56690 5128000.00000000 MAI 12-01-2018 5128000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X SLSS Partners 56690 06-04-2051 10-31-2018 UW CREFC C 09-30-2021 2827 Kaihikapu Street 2827 Kaihikapu Street Honolulu HI 96819 Honolulu IN 35000 35000 5127000.00000000 MAI 12-01-2018 5127000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Hawaiian Crane and R 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 697 Ahua Street 697 Ahua Street Honolulu HI 96819 Honolulu IN 35000 35000 5123000.00000000 MAI 12-01-2018 5123000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Mr. Sandman, Inc. 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 2849 Kaihikapu Street 2849 Kaihikapu Street Honolulu HI 96819 Honolulu IN 35000 35000 5115000.00000000 MAI 12-01-2018 5115000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X A-1 A-Lectrician, Inc. 35000 12-31-2032 10-31-2018 UW CREFC C 09-30-2021 2831 Awaawaloa Street 2831 Awaawaloa Street Honolulu HI 96819 Honolulu IN 35000 35000 5099000.00000000 MAI 12-01-2018 5099000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Ralph S. Inouye Co. 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 2858 Kaihikapu Street 2858 Kaihikapu Street Honolulu HI 96819 Honolulu IN 35000 35000 5095000.00000000 MAI 12-01-2018 5095000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X McKillican American 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 2276 Pahounui Drive 2276 Pahounui Drive Honolulu HI 96819 Honolulu IN 32841 32841 5095000.00000000 MAI 12-01-2018 5095000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X George W. Killebrew 32841 12-31-2038 10-31-2018 UW CREFC C 09-30-2021 2806 Kaihikapu Street 2806 Kaihikapu Street Honolulu HI 96819 Honolulu IN 35000 35000 5090000.00000000 MAI 12-01-2018 5090000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Jerome Donald Anches 35000 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 1052 Ahua Street (surface parking lot) 1052 Ahua Street (surface parking lot) Honolulu HI 96819 Honolulu IN 30000 30000 5078000.00000000 MAI 12-01-2018 5078000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Kaiser Foundation He 30000 04-30-2026 10-31-2018 UW CREFC C 09-30-2021 2889 Mokumoa Street 2889 Mokumoa Street Honolulu HI 96819 Honolulu IN 34651 34651 5063000.00000000 MAI 12-01-2018 5063000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Triton Marine Construction 34651 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 685 Ahua Street 685 Ahua Street Honolulu HI 96819 Honolulu IN 35000 35000 5053000.00000000 MAI 12-01-2018 5053000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Trans Quality, Inc. 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 2839 Mokumoa Street 2839 Mokumoa Street Honolulu HI 96819 Honolulu IN 35174 35174 5034000.00000000 MAI 12-01-2018 5034000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X HIE Holdings, Inc. 35174 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 94-240 Pupuole Street 94-240 Pupuole Street Honolulu HI 96819 Honolulu IN 43529 43529 5033000.00000000 MAI 12-01-2018 5033000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X FPA Waipahu Associates 43529 02-28-2054 10-31-2018 UW CREFC C 09-30-2021 2928 Kaihikapu Street - A 2928 Kaihikapu Street - A Honolulu HI 96819 Honolulu IN 35000 35000 5024000.00000000 MAI 12-01-2018 5024000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Triple "B" Forwarder 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 719 Ahua Street 719 Ahua Street Honolulu HI 96819 Honolulu IN 35000 35000 5015000.00000000 MAI 12-01-2018 5015000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Sheltertech Co., Inc. 35000 01-03-2030 10-31-2018 UW CREFC C 09-30-2021 2812 Awaawaloa Street 2812 Awaawaloa Street Honolulu HI 96819 Honolulu IN 35000 35000 5014000.00000000 MAI 12-01-2018 5014000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Mutual Plumbing Supply 35000 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 2927 Mokumoa Street 2927 Mokumoa Street Honolulu HI 96819 Honolulu IN 34546 34546 5013000.00000000 MAI 12-01-2018 5013000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Walker-Moody Construction 34546 12-31-2042 10-31-2018 UW CREFC C 09-30-2021 197 Sand Island Access Road 197 Sand Island Access Road Honolulu HI 96819 Honolulu IN 31178 31178 5008000.00000000 MAI 12-01-2018 5008000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Warehouse Rentals In 31178 12-31-2049 10-31-2018 UW CREFC C 09-30-2021 2844 Kaihikapu Street 2844 Kaihikapu Street Honolulu HI 96819 Honolulu IN 35000 35000 4989000.00000000 MAI 12-01-2018 4989000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X 10-31-2018 UW CREFC C 09-30-2021 2879 Mokumoa Street 2879 Mokumoa Street Honolulu HI 96819 Honolulu IN 34755 34755 4973000.00000000 MAI 12-01-2018 4973000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Coca-Cola Bottling o 34755 12-31-2027 10-31-2018 UW CREFC C 09-30-2021 2135 Auiki Street 2135 Auiki Street Honolulu HI 96819 Honolulu IN 33328 33328 4962000.00000000 MAI 12-01-2018 4962000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X A.L. Kilgo Company 33328 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 855 Ahua Street 855 Ahua Street Honolulu HI 96819 Honolulu IN 35200 35200 4952000.00000000 MAI 12-01-2018 4952000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Central Pacific Supply 35200 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 2122 Kaliawa Street 2122 Kaliawa Street Honolulu HI 96819 Honolulu IN 33468 33468 4951000.00000000 MAI 12-01-2018 4951000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Chonghwa Kim & Phili 33468 12-31-2038 10-31-2018 UW CREFC C 09-30-2021 2831 Kaihikapu Street 2831 Kaihikapu Street Honolulu HI 96819 Honolulu IN 35000 35000 4946000.00000000 MAI 12-01-2018 4946000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Stoneridge Recoveries 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 729 Ahua Street 729 Ahua Street Honolulu HI 96819 Honolulu IN 35000 35000 4942000.00000000 MAI 12-01-2018 4942000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X White Cap Construction 35000 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 739 Ahua Street 739 Ahua Street Honolulu HI 96819 Honolulu IN 35000 35000 4942000.00000000 MAI 12-01-2018 4942000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X White Cap Construction 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 2833 Paa Street 2 2833 Paa Street 2 Honolulu HI 96819 Honolulu IN 30000 30000 4833000.00000000 MAI 12-01-2018 4833000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X W. W. Grainger, Inc. 30000 10-31-2025 10-31-2018 UW CREFC C 09-30-2021 2833 Paa Street 2833 Paa Street Honolulu HI 96819 Honolulu IN 30000 30000 4833000.00000000 MAI 12-01-2018 4833000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X W. W. Grainger, Inc. 30000 10-31-2025 10-31-2018 UW CREFC C 09-30-2021 2815 Kaihikapu Street 2815 Kaihikapu Street Honolulu HI 96819 Honolulu IN 35000 35000 4728000.00000000 MAI 12-01-2018 4728000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Kaihikapu Partners 35000 12-31-2027 10-31-2018 UW CREFC C 09-30-2021 1062 Kikowaena Place 1062 Kikowaena Place Honolulu HI 96819 Honolulu IN 30959 30959 4722000.00000000 MAI 12-01-2018 4722000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Plywood Hawaii, Inc. 30959 01-31-2031 10-31-2018 UW CREFC C 09-30-2021 673 Ahua Street 673 Ahua Street Honolulu HI 96819 Honolulu IN 35000 35000 4689000.00000000 MAI 12-01-2018 4689000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Royal Contracting Co. 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 2106 Kaliawa Street 2106 Kaliawa Street Honolulu HI 96819 Honolulu IN 30709 30709 4673000.00000000 MAI 12-01-2018 4673000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Servco 30709 10-31-2030 10-31-2018 UW CREFC C 09-30-2021 812 Mapunapuna Street 812 Mapunapuna Street Honolulu HI 96819 Honolulu IN 35000 35000 4667000.00000000 MAI 12-01-2018 4667000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Produce Center Development 35000 12-31-2044 10-31-2018 UW CREFC C 09-30-2021 2804 Kilihau Street 2804 Kilihau Street Honolulu HI 96819 Honolulu IN 34494 34494 4623000.00000000 MAI 12-01-2018 4623000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Herc Rentals Inc. 34494 12-31-2029 10-31-2018 UW CREFC C 09-30-2021 525 N. King Street 525 N. King Street Honolulu HI 96819 Honolulu IN 20934 20934 4621000.00000000 MAI 12-01-2018 4621000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Pflueger Group, LLC 20934 10-31-2028 10-31-2018 UW CREFC C 09-30-2021 204 Sand Island Access Road 204 Sand Island Access Road Honolulu HI 96819 Honolulu IN 33078 33078 4611000.00000000 MAI 12-01-2018 4611000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Oahu Metal & Supply 33078 12-31-2039 10-31-2018 UW CREFC C 09-30-2021 660 Ahua Street 660 Ahua Street Honolulu HI 96819 Honolulu IN 34657 34657 4610000.00000000 MAI 12-01-2018 4610000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Philip Wallington Wo 34657 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 218 Mohonua Place 218 Mohonua Place Honolulu HI 96819 Honolulu IN 34096 34096 4597000.00000000 MAI 12-01-2018 4597000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Tai Polythene of Hawaii 34096 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 125 Puuhale Road 125 Puuhale Road Honolulu HI 96819 Honolulu IN 31006 31006 4543000.00000000 MAI 12-01-2018 4543000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X ITO EN (Hawaii) LLC 31006 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 645 Ahua Street 645 Ahua Street Honolulu HI 96819 Honolulu IN 35000 35000 4465000.00000000 MAI 12-01-2018 4465000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Calvin F. L. Mann 35000 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 675 Mapunapuna Street 675 Mapunapuna Street Honolulu HI 96819 Honolulu IN 30063 30063 4460000.00000000 MAI 12-01-2018 4460000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Contractors' Equipment 30063 12-31-2022 10-31-2018 UW CREFC C 09-30-2021 659 Ahua Street 659 Ahua Street Honolulu HI 96819 Honolulu IN 35000 35000 4451000.00000000 MAI 12-01-2018 4451000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Mega Construction, Inc. 35000 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 1055 Ahua Street 1055 Ahua Street Honolulu HI 96819 Honolulu IN 26531 26531 4338000.00000000 MAI 12-01-2018 4338000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X IES Retail, LLC 26531 11-15-2022 10-31-2018 UW CREFC C 09-30-2021 944 Ahua Street 944 Ahua Street Honolulu HI 96819 Honolulu IN 26596 26596 4297000.00000000 MAI 12-01-2018 4297000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X OEM Properties, LLC 26596 02-29-2032 10-31-2018 UW CREFC C 09-30-2021 2019 Kahai Street 2019 Kahai Street Honolulu HI 96819 Honolulu IN 26954 26954 4088000.00000000 MAI 12-01-2018 4088000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Puuhale 227, Inc. 26954 12-31-2048 10-31-2018 UW CREFC C 09-30-2021 2001 Kahai Street 2001 Kahai Street Honolulu HI 96819 Honolulu IN 26741 26741 3930000.00000000 MAI 12-01-2018 3930000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Kahai Street Development 26741 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 106 Puuhale Road 106 Puuhale Road Honolulu HI 96819 Honolulu IN 14223 14223 1966 3900000.00000000 MAI 12-05-2018 3900000.00000000 12-05-2018 MAI 1.00000000 6 07-07-2021 X Stericycle Inc. 5578 06-30-2022 Sealtech, Inc. 5184 07-14-2023 U&A Restoration 3461 06-30-2024 10-31-2018 UW CREFC C 09-30-2021 2875 Paa Street 2875 Paa Street Honolulu HI 96819 Honolulu IN 23154 23154 3832000.00000000 MAI 12-01-2018 3832000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Electricians, Inc. 23154 10-31-2025 10-31-2018 UW CREFC C 09-30-2021 1024 Mapunapuna Street 1024 Mapunapuna Street Honolulu HI 96819 Honolulu IN 25895 25895 3783000.00000000 MAI 12-01-2018 3783000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Autoland LLC 25895 12-08-2043 10-31-2018 UW CREFC C 09-30-2021 2760 Kamehameha Highway 2760 Kamehameha Highway Honolulu HI 96819 Honolulu IN 28615 28615 3707000.00000000 MAI 12-01-2018 3707000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Island Demo, Inc. 28615 12-31-2032 10-31-2018 UW CREFC C 09-30-2021 2635 Waiwai Loop A 2635 Waiwai Loop A Honolulu HI 96819 Honolulu IN 22500 22500 3629000.00000000 MAI 12-01-2018 3629000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Aloha Petroleum LLC 22500 06-30-2033 10-31-2018 UW CREFC C 09-30-2021 2635 Waiwai Loop B 2635 Waiwai Loop B Honolulu HI 96819 Honolulu IN 22459 22459 3623000.00000000 MAI 12-01-2018 3623000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Aloha Petroleum LLC 22459 06-30-2033 10-31-2018 UW CREFC C 09-30-2021 2836 Awaawaloa Street 2836 Awaawaloa Street Honolulu HI 96819 Honolulu IN 26440 26440 3580000.00000000 MAI 12-01-2018 3580000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X RBC Leasing Corporation 26440 11-30-2029 10-31-2018 UW CREFC C 09-30-2021 609 Ahua Street 609 Ahua Street Honolulu HI 96819 Honolulu IN 24440 24440 3507000.00000000 MAI 12-01-2018 3507000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X EAN Holdings, LLC 14840 11-30-2022 Mr. Sandman, 9600 02-28-2041 10-31-2018 UW CREFC C 09-30-2021 905 Ahua Street 905 Ahua Street Honolulu HI 96819 Honolulu IN 21195 21195 3444000.00000000 MAI 12-01-2018 3444000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Hawaii Nut & Bolt, I 21195 04-30-2042 10-31-2018 UW CREFC C 09-30-2021 2110 Auiki Street 2110 Auiki Street Honolulu HI 96819 Honolulu IN 20436 20436 3404000.00000000 MAI 12-01-2018 3404000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Ace Metal Recycling 20436 12-31-2048 10-31-2018 UW CREFC C 09-30-2021 140 Puuhale Road 140 Puuhale Road Honolulu HI 96819 Honolulu IN 21541 21541 3292000.00000000 MAI 12-01-2018 3292000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Servco Pacific 21541 10-31-2030 10-31-2018 UW CREFC C 09-30-2021 2139 Kaliawa Street 2139 Kaliawa Street Honolulu HI 96819 Honolulu IN 21657 21657 3258000.00000000 MAI 12-01-2018 3258000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Janlu M. Takane 21657 11-30-2021 10-31-2018 UW CREFC C 09-30-2021 231 Sand Island Access Road 231 Sand Island Access Road Honolulu HI 96819 Honolulu IN 18921 18921 3174000.00000000 MAI 12-01-2018 3174000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Warehouse Rentals In 18921 12-31-2049 10-31-2018 UW CREFC C 09-30-2021 2140 Kaliawa Street 2140 Kaliawa Street Honolulu HI 96819 Honolulu IN 19269 19269 2921000.00000000 MAI 12-01-2018 2921000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Cossette Investment 19269 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 33 S Vineyard Blvd 33 S Vineyard Blvd Honolulu HI 96819 Honolulu IN 11570 11570 2865000.00000000 MAI 12-01-2018 2865000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Today Auto, LLC 11570 10-31-2028 10-31-2018 UW CREFC C 09-30-2021 970 Ahua Street 970 Ahua Street Honolulu HI 96819 Honolulu IN 15037 15037 2675000.00000000 MAI 12-01-2018 2675000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Light of the World M 15037 02-29-2032 10-31-2018 UW CREFC C 09-30-2021 960 Ahua Street 960 Ahua Street Honolulu HI 96819 Honolulu IN 14476 14476 2502000.00000000 MAI 12-01-2018 2502000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Beth Israel Jewish M 14476 02-29-2032 10-31-2018 UW CREFC C 09-30-2021 1045 Mapunapuna Street 1045 Mapunapuna Street Honolulu HI 96819 Honolulu IN 14902 14902 2312000.00000000 MAI 12-01-2018 2312000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Marcus & Associates 14902 11-12-2033 10-31-2018 UW CREFC C 09-30-2021 165 Sand Island Access Road 165 Sand Island Access Road Honolulu HI 96819 Honolulu IN 15677 15677 2226000.00000000 MAI 12-01-2018 2226000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Cossette Investment 15677 12-31-2028 10-31-2018 UW CREFC C 09-30-2021 2839 Kilihau Street 2839 Kilihau Street Honolulu HI 96819 Honolulu IN 11680 11680 2146000.00000000 MAI 12-01-2018 2146000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X King Infiniti of Honolulu 11680 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 2829 Kilihau Street 2829 Kilihau Street Honolulu HI 96819 Honolulu IN 11680 11680 2141000.00000000 MAI 12-01-2018 2141000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Landscape Hawaii, Inc. 11680 10-31-2032 10-31-2018 UW CREFC C 09-30-2021 2833 Kilihau Street 2833 Kilihau Street Honolulu HI 96819 Honolulu IN 11680 11680 2134000.00000000 MAI 12-01-2018 2134000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Ken's Auto Fender, LLC 11680 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 2821 Kilihau Street 2821 Kilihau Street Honolulu HI 96819 Honolulu IN 11680 11680 2055000.00000000 MAI 12-01-2018 2055000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Aloha Auto Group, Lt 11680 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 2808 Kam Highway 2808 Kam Highway Honolulu HI 96819 Honolulu IN 12620 12620 2027000.00000000 MAI 12-01-2018 2027000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Aloha Auto Group, Lt 12620 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 2815 Kilihau Street 2815 Kilihau Street Honolulu HI 96819 Honolulu IN 11680 11680 1887000.00000000 MAI 12-01-2018 1887000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Aloha Auto Group, Lt 11680 10-31-2022 10-31-2018 UW CREFC C 09-30-2021 2850 Awaawaloa Street 2850 Awaawaloa Street Honolulu HI 96819 Honolulu IN 8503 8503 1463000.00000000 MAI 12-01-2018 1463000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X OneSource Distribution 8503 11-30-2023 10-31-2018 UW CREFC C 09-30-2021 846 Ala Lilikoi Street B 846 Ala Lilikoi Street B Honolulu HI 96819 Honolulu IN 8101 8101 909000.00000000 MAI 12-01-2018 909000.00000000 12-01-2018 MAI 1.00000000 6 07-07-2021 X Bradley Shopping Center 8101 04-22-2033 10-31-2018 UW CREFC C 09-30-2021 false false 40000000.00000000 148455.56000000 .04310000 .00016960 148455.56000000 .00000000 .00000000 40000000.00000000 40000000.00000000 11-07-2021 1 false .00000000 0 Wells Fargo false .00000000 Prospectus Loan ID 5 10-13-2021 11-12-2021 MSBNA 03-11-2019 30000000.00000000 120 04-01-2029 360 .03784200 .03784200 3 1 36 05-01-2019 true 1 A1 5 97758.50000000 30000000.00000000 1 1 1 0 true true true false false 06-30-2021 09-30-2028 09-30-2028 .00000000 .00000000 Tower 28 42-12 28th Street Long Island City NY 11101 Queens MF 450 450 2018 335000000.00000000 MAI 01-10-2019 335000000.00000000 01-10-2019 MAI .94000000 6 X 12-31-2018 01-01-2021 06-30-2021 19539680.38000000 14738376.00000000 4973672.91000000 6085640.74000000 14566007.47000000 8652735.26000000 14438223.91000000 8524951.26000000 UW CREFC 4285396.00000000 2.33000000 2.01910000 2.31000000 1.98930000 F F false false 30000000.00000000 97758.50000000 .03784200 .00018210 97758.50000000 .00000000 .00000000 30000000.00000000 30000000.00000000 11-01-2021 1 false .00000000 0 Wells Fargo false .00000000 Prospectus Loan ID 6 10-13-2021 11-12-2021 CCRE 05-06-2019 30000000.00000000 120 06-01-2029 0 .04390000 .04390000 3 1 120 07-01-2019 true 1 WL 3 .00000000 30000000.00000000 1 1 1 0 true true false false false 02-28-2029 .00000000 .00000000 Doubletree Modesto 1150 9th Street Modesto CA 95354 Stanislaus LO 266975 289 260 1989 2013 58000000.00000000 MAI 04-01-2019 58000000.00000000 04-01-2019 MAI .78000000 .71800000 6 07-01-2021 N 02-28-2019 01-01-2021 06-30-2021 17436704.00000000 11688494.00000000 12164065.00000000 7621497.62000000 5272639.00000000 4066996.38000000 4575171.00000000 3599456.73000000 UW CREFC 1335291.62000000 3.95000000 3.04580000 3.43000000 2.69560000 F F false false 30000000.00000000 113408.33000000 .04390000 .00038210 113408.33000000 .00000000 .00000000 30000000.00000000 30000000.00000000 11-01-2021 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 7 10-13-2021 11-12-2021 MSBNA 05-03-2019 30000000.00000000 120 05-01-2030 0 .04232000 .04232000 3 1 120 07-01-2019 true 1 PP 7 .00000000 30000000.00000000 1 1 1 0 true true true false false 07-31-2021 01-31-2029 01-31-2029 .00000000 .00000000 Fedex Niles 5959 West Howard Street Niles IL 60714 Cook IN 314717 314202 2015 85000000.00000000 MAI 03-21-2019 85000000.00000000 03-21-2019 MAI 1.00000000 1.00000000 6 X FedEx Ground - Niles 314717 05-31-2030 12-31-2018 01-01-2021 06-30-2021 6011195.20000000 6996846.00000000 1640654.86000000 2044100.34000000 4370540.34000000 4952745.66000000 4260569.64000000 4842774.66000000 UW CREFC 1995211.72000000 2.19000000 2.48230000 2.14000000 2.42720000 F F 06-30-2021 false false 30000000.00000000 109326.67000000 .04232000 .00018210 109326.67000000 .00000000 .00000000 30000000.00000000 30000000.00000000 11-01-2021 06-01-2029 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 8 10-13-2021 11-12-2021 MSBNA 04-17-2019 25900000.00000000 120 05-01-2029 0 .04480000 .04480000 3 1 120 06-01-2019 true 1 WL 3 99916.44000000 25900000.00000000 1 1 1 0 true true false false false 01-31-2029 .00000000 .00000000 Lake Meadows Shopping Center 3355, 3349-3405 South Dr. Martin Luther King Junior Drive 443 E. 34th Street Chicago IL 60616 Cook RT 178760 176594 1954 2017 40600000.00000000 MAI 01-16-2019 40600000.00000000 01-16-2019 MAI .89000000 .88990000 6 07-01-2021 N Jewel Foods 49786 01-31-2029 LA Fitness 40027 06-30-2025 Walgreens 16905 12-31-2039 12-31-2018 01-01-2021 06-30-2021 3997221.07000000 4683996.00000000 1297076.32000000 1749786.08000000 2700144.75000000 2934209.92000000 2513988.53000000 2748053.92000000 UW CREFC 1176435.50670000 2.30000000 2.49420000 2.14000000 2.33590000 F F 06-30-2021 false false 25900000.00000000 99916.44000000 .04480000 .00018210 99916.44000000 .00000000 .00000000 25900000.00000000 25900000.00000000 11-01-2021 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 9 10-13-2021 11-12-2021 SMC 03-06-2019 22000000.00000000 120 03-06-2029 300 .04480000 .04480000 3 1 0 04-06-2019 true 1 WL 2 122033.53000000 21885338.40000000 1 1 1 0 false true true false false 07-05-2021 10-05-2028 10-05-2028 .00000000 .00000000 Shoppes at Fox River 1110, 1160, 1166 1170, 1180, 1190, 1200, 1210, 1240 and 1220-1230 West Sunset Drive Waukesha WI 53189 Waukesha RT 331541 331541 2009 57400000.00000000 MAI 01-07-2019 57400000.00000000 01-07-2019 MAI .97000000 6 X ROUNDYS SUPERMARKETS 61045 12-31-2029 HOBBY LOBBYT 55000 03-31-2029 ROSS DRESS FOR LESS 24750 01-31-2027 11-01-2018 6102337.16000000 1763579.11000000 4338758.05000000 4047854.88000000 UW CREFC 2.96000000 2.76000000 F F 12-31-2020 false false 20733822.92000000 122033.53000000 .04480000 .00065710 79986.48000000 42047.05000000 .00000000 20691775.87000000 20691775.87000000 11-06-2021 1 false .00000000 0 Bernard Financial Group false .00000000 Prospectus Loan ID 10 10-13-2021 11-12-2021 AREF 04-02-2019 20500000.00000000 120 04-06-2029 0 .04375000 .04375000 3 1 120 05-06-2019 true 1 WL 3 77230.90000000 20500000.00000000 1 1 1 0 true true false false false 01-05-2029 .00000000 .00000000 Columbia Corporate Center 18 Columbia Turnpike Florham Park NJ 07932 Morris OF 159058 159058 2001 38100000.00000000 MAI 03-01-2019 38100000.00000000 03-01-2019 MAI .94000000 .97660000 6 07-06-2021 N SAIBER LLC 56450 04-30-2023 STIFEL NICOLAUS AND 48802 04-30-2024 McGIVENY, KLUGER, & COOK PC 22022 01-31-2033 01-31-2019 01-01-2021 06-30-2021 4404497.00000000 4667162.00000000 1772611.00000000 1985706.52000000 2631886.50000000 2681455.48000000 2429362.50000000 2478931.48000000 UW CREFC 909331.56000000 2.89000000 2.94880000 2.67000000 2.72610000 F F 06-30-2021 false false 20500000.00000000 77230.90000000 .04375000 .00018210 77230.90000000 .00000000 .00000000 20500000.00000000 20500000.00000000 11-06-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 11 10-13-2021 11-12-2021 UBS AG 02-15-2019 19000000.00000000 120 03-06-2029 360 .04649500 .04649500 3 1 60 04-06-2019 true 1 PP 5 76070.99000000 19000000.00000000 1 1 1 0 true true false false false 12-05-2028 .00000000 .00000000 The Block Northway 6210-6300 Northway Drive 8003-8033 McKnight Road Pittsburgh PA 15237 Allegheny RT 361203 354400 1958 2018 122500000.00000000 MAI 10-18-2018 122500000.00000000 10-18-2018 MAI .93000000 .89420000 6 07-06-2021 N NORDSTROM 40346 08-31-2026 DAVE AND BUSTERS OF PITTSBURGH 40158 02-28-2034 SAKS AND COMPANY 36000 10-31-2026 01-01-2021 06-30-2021 10158112.05000000 9402808.32000000 2801533.62000000 3176481.45000000 7356578.43000000 6226326.87000000 7289568.00000000 6159316.87000000 UW CREFC 3959824.23000000 1.42000000 1.57240000 1.40000000 1.55550000 F F 06-30-2021 false false 19000000.00000000 76070.99000000 .04649500 .00016960 76070.99000000 .00000000 .00000000 19000000.00000000 19000000.00000000 11-06-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 12 10-13-2021 11-12-2021 CCRE 04-05-2019 15500000.00000000 60 04-06-2024 0 .04935000 .04935000 3 1 60 05-06-2019 true 1 A1 3 65868.54000000 15500000.00000000 1 1 1 0 true true false false false 01-05-2024 .00000000 .00000000 65 Broadway 65 Broadway New York NY 10006 New York OF 355217 355217 1914 2018 215000000.00000000 MAI 03-11-2019 215000000.00000000 03-11-2019 MAI .99000000 6 07-06-2021 N Arbor E&T, LLC 40587 03-31-2029 Kofinas Fertility Services 34396 11-30-1933 Stella Adler Studio of Ac 26923 07-31-2029 01-31-2019 16706855.00000000 7418800.00000000 9288055.00000000 9172451.00000000 UW CREFC 3.34000000 3.30000000 F F 09-01-2020 false false 15500000.00000000 65868.54000000 .04935000 .00036960 65868.54000000 .00000000 .00000000 15500000.00000000 15500000.00000000 11-06-2021 1 false .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 13 10-13-2021 11-12-2021 MSBNA 04-08-2019 15500000.00000000 120 05-01-2029 0 .04248000 .04248000 3 1 120 06-01-2019 true 1 WL 3 56699.00000000 15500000.00000000 1 1 1 0 true true false false false 01-31-2029 .00000000 .00000000 Avalon at Seven Hills 2900 Sunridge Heights Parkway Henderson NV 89052 Clark MF 188 188 1999 2018 29800000.00000000 MAI 02-14-2019 29800000.00000000 02-14-2019 MAI .93000000 .95380000 6 07-01-2021 N 02-28-2019 01-01-2021 06-30-2021 2646094.07000000 2912777.54000000 1045890.45000000 1097161.32000000 1600203.62000000 1815616.22000000 1553203.62000000 1768616.22000000 UW CREFC 665756.00000000 2.40000000 2.72710000 2.33000000 2.65660000 F F false false 15500000.00000000 56699.00000000 .04248000 .00045710 56699.00000000 .00000000 .00000000 15500000.00000000 15500000.00000000 11-01-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 14 10-13-2021 11-12-2021 CCRE 03-27-2019 15000000.00000000 120 04-01-2029 0 .04930000 .04930000 3 1 120 05-01-2019 true 1 PP 3 63679.17000000 15000000.00000000 1 1 1 10 true true false false false 12-31-2028 .00000000 .00000000 AC by Marriott San Jose 350 West Santa Clara Street San Jose CA 95113 Santa Clara LO 210 210 2016 100500000.00000000 MAI 03-01-2019 100500000.00000000 03-01-2019 MAI .81000000 6 07-01-2021 N 02-28-2019 17370541.00000000 10527180.00000000 6843361.00000000 6148539.00000000 UW CREFC 2.28000000 2.05000000 F F false false 15000000.00000000 63679.17000000 .04930000 .00036960 63679.17000000 .00000000 .00000000 15000000.00000000 15000000.00000000 11-01-2021 1 false .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 15 10-13-2021 11-12-2021 MSBNA 03-08-2019 15000000.00000000 120 04-01-2029 360 .04620000 .04620000 3 1 0 05-01-2019 true 1 PP 2 77076.05000000 14963196.01000000 1 1 1 5 false true false false false 11-30-2028 .00000000 .00000000 Westin Atlanta Airport 4736 Best Road Atlanta GA 30337 Clayton LO 500 500 1982 2008 87500000.00000000 MAI 03-01-2019 87500000.00000000 03-01-2019 MAI .86000000 .40860000 6 07-01-2021 N 03-31-2019 07-01-2020 06-30-2021 27603941.00000000 9225718.00000000 18761583.23000000 8309032.54000000 8842357.77000000 916685.46000000 7738200.13000000 547656.74000000 UW CREFC 3730481.00000000 2.37000000 .24570000 2.07000000 .14680000 F F false false 14414744.32000000 77076.05000000 .04620000 .00018210 57346.66000000 19729.39000000 .00000000 14395014.93000000 14395014.93000000 11-01-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 16 10-13-2021 11-12-2021 SMC 01-30-2019 15000000.00000000 120 02-06-2029 360 .05110000 .05110000 3 1 0 03-06-2019 true 1 WL 2 81534.66000000 14928861.42000000 1 1 1 0 false true false false false 11-05-2028 .00000000 .00000000 Storage Xxtra Highway 85 1572 Highway 85 North Fayetteville GA 30214 Fayette SS 197411 196610 1085 2006 24000000.00000000 MAI 01-07-2019 24000000.00000000 01-07-2019 MAI .86000000 .92730000 6 07-06-2021 N 12-31-2018 01-01-2021 09-30-2021 2001865.47000000 2520986.77330000 540609.02000000 520069.66340000 1461256.45000000 2000917.10990000 1441605.45000000 1981266.10990000 UW CREFC 978415.92000000 1.49000000 2.04510000 1.47000000 2.02500000 F F false false 14424737.75000000 81534.66000000 .05110000 .00018210 63472.85000000 18061.81000000 .00000000 14406675.94000000 14406675.94000000 11-06-2021 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 17 10-13-2021 11-12-2021 MSBNA 04-11-2019 13500000.00000000 120 05-01-2029 360 .05330000 .05330000 3 1 12 06-01-2019 true 1 WL 5 61961.25000000 13500000.00000000 1 1 1 5 true true false false false 01-31-2029 .00000000 .00000000 Olive Branch Commons 5075, 5115 & 5135 Goodman Road Olive Branch MS 38654 DeSoto RT 130943 130943 2015 19000000.00000000 MAI 03-19-2019 19000000.00000000 03-19-2019 MAI 1.00000000 1.00000000 6 07-01-2021 N Academy 62943 10-31-2030 Hobby Lobby 55000 09-30-2030 Five Below 8000 01-31-2026 12-31-2018 01-01-2021 06-30-2021 1591641.13000000 1629744.30000000 368247.96000000 357591.40000000 1223393.17000000 1272152.90000000 1138276.32000000 1187035.90000000 UW CREFC 902613.96000000 1.36000000 1.40940000 1.26000000 1.31510000 F F 06-30-2021 false false 13247734.19000000 75217.83000000 .05330000 .00018210 60803.42000000 14414.41000000 .00000000 13233319.78000000 13233319.78000000 11-01-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 18 10-13-2021 11-12-2021 MSBNA 04-04-2019 12750000.00000000 120 05-01-2029 360 .04600000 .04600000 3 1 24 06-01-2019 true 1 WL 5 50504.17000000 12750000.00000000 1 1 1 0 true true false false false 12-31-2028 .00000000 .00000000 Fayetteville Commons 2100, 2102, 2132 Skibo Road Fayetteville NC 28314 Cumberland RT 126833 126833 2016 17000000.00000000 MAI 03-06-2019 17000000.00000000 03-06-2019 MAI 1.00000000 6 07-01-2021 N Academy 62943 06-30-2031 Burlington 50000 02-28-2032 Metro Diner 3500 10-31-2021 12-31-2018 01-01-2021 06-30-2021 1627766.25000000 1804083.94000000 218952.99000000 315133.74000000 1408813.26000000 1488950.20000000 1368908.42000000 1449045.20000000 UW CREFC 622732.68000000 1.80000000 2.39100000 1.75000000 2.32690000 F F 09-30-2020 false false 12671851.15000000 65362.16000000 .04600000 .00055710 50194.61000000 15167.55000000 .00000000 12656683.60000000 12656683.60000000 11-01-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 19 10-13-2021 11-12-2021 CCRE 11-15-2018 12500000.00000000 120 12-06-2028 0 .05578000 .05578000 3 1 120 01-06-2019 true 1 PP 3 60040.97000000 12500000.00000000 1 2 2 0 true true false false false 10-05-2028 .00000000 .00000000 White Clay Office Park 100-700 White Clay Center Newark DE 19711 New Castle OF 492298 492298 1983 61200000.00000000 MAI 10-12-2018 61200000.00000000 10-12-2018 MAI .95000000 .98080000 6 07-06-2021 N Chase Bank USA, National Assoc 159326 07-31-2023 Sardo & Sons Warehousing 125000 04-30-2026 Citigroup Technology, Inc. 88471 03-31-2027 08-31-2018 07-01-2020 06-30-2021 7078874.00000000 7893949.00000000 2942641.00000000 3496891.00000000 4136232.00000000 4397058.00000000 3871002.00000000 4131827.00000000 UW CREFC 2041669.00000000 2.15370000 2.02370000 F 06-30-2021 University Office Plaza 256-263 Chapman Rd Newark DE 19702 New Castle OF 184240 184240 1971 32500000.00000000 MAI 10-12-2018 32500000.00000000 10-12-2018 MAI .88000000 .80210000 6 07-06-2021 N State of DE Dept of H&SS 24285 08-31-2028 Gob LLC 9684 06-30-2021 Mosaic 7841 08-31-2026 08-31-2018 01-01-2021 06-30-2021 3360793.00000000 6047512.00000000 1222588.00000000 2801372.00000000 2138205.00000000 3246140.00000000 2018449.00000000 3006628.00000000 UW CREFC 2120630.00000000 1.53070000 1.41780000 F 06-30-2021 false false 12500000.00000000 60040.97000000 .05578000 .00016960 60040.97000000 .00000000 .00000000 12500000.00000000 12500000.00000000 11-05-2021 1 false .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 20 10-13-2021 11-12-2021 SMC 02-21-2019 11100000.00000000 120 12-06-2029 0 .04647000 .04647000 3 1 120 04-06-2019 true 1 WL 7 44417.58000000 11100000.00000000 1 1 1 0 true true true false false 10-05-2020 11-05-2028 11-05-2028 .00000000 .00000000 5880 Nolensville 5880 Nolensville Pike Nashville TN 37211 Davidson OF 88958 88958 1989 2014 17500000.00000000 MAI 12-20-2018 17500000.00000000 12-20-2018 MAI 1.00000000 1.00000000 6 X Aramark Corporation 88958 06-30-2029 10-31-2018 01-01-2021 06-30-2021 1554103.96000000 1720750.42000000 266686.79000000 343899.05000000 1287417.17000000 1376851.37000000 1168844.11000000 1258277.37000000 UW CREFC 522981.18000000 2.46000000 2.63270000 2.23000000 2.40600000 F F 06-30-2021 false false 11100000.00000000 44417.58000000 .04647000 .00018210 44417.58000000 .00000000 .00000000 11100000.00000000 11100000.00000000 11-06-2021 03-06-2029 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 21 10-13-2021 11-12-2021 AREF 03-07-2019 11000000.00000000 120 04-06-2029 300 .05090000 .05090000 3 1 0 05-06-2019 true 1 WL 2 64883.02000000 10965026.02000000 1 1 1 0 false true false false true 01-05-2029 .00000000 .00000000 Fairfield Inn & Suites Raleigh Cary 1120 Ledsome Lane Cary NC 27511 Wake LO 108 108 2017 16400000.00000000 MAI 01-21-2019 16400000.00000000 01-21-2019 MAI .80000000 .69110000 6 07-06-2021 N 03-31-2019 01-01-2021 06-30-2021 3518100.40000000 2124454.00000000 1938023.08000000 1187533.28000000 1580077.31000000 936920.72000000 1439353.31000000 851942.56000000 UW CREFC 778596.24000000 2.03000000 1.20330000 1.85000000 1.09420000 F F false false 10440972.08000000 64883.02000000 .05090000 .00018210 45763.36000000 19119.66000000 .00000000 10421852.42000000 10421852.42000000 11-06-2021 1 false .00000000 .00000000 0 Midland false .00000000 10-06-2020 98 .00000000 04-06-2029 Prospectus Loan ID 22 10-13-2021 11-12-2021 JPMCB 03-12-2019 10000000.00000000 120 03-11-2029 0 .03914000 .03914000 3 1 120 04-11-2019 true 1 A1 3 33703.89000000 10000000.00000000 1 1 1 0 true true false false false 11-10-2028 .00000000 .00000000 3 Columbus Circle 3 Columbus Circle New York NY 10019 New York MU 753713 753713 1927 2013 1080000000.00000000 MAI 01-01-2019 1080000000.00000000 01-01-2019 MAI .97000000 .98910000 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 01-01-2021 06-30-2021 79416007.49000000 76622764.98000000 18918555.00000000 20937538.72000000 60497452.49000000 55685226.26000000 56594079.94000000 51781853.26000000 UW CREFC 19444969.09000000 3.11000000 2.86370000 2.91000000 2.66300000 F F 06-30-2021 false false 10000000.00000000 33703.89000000 .03914000 .00018210 33703.89000000 .00000000 .00000000 10000000.00000000 10000000.00000000 11-11-2021 1 false .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 23 10-13-2021 11-12-2021 SMC 04-04-2019 9500000.00000000 120 04-06-2029 360 .04930000 .04930000 3 1 0 05-06-2019 true 1 WL 2 50592.41000000 9478125.40000000 1 1 1 0 false true false false false 12-05-2028 .00000000 .00000000 Fairfield Inn & Suites Lubbock 6435 50th Street Lubbock TX 79407 Lubbock LO 101 101 2017 15900000.00000000 MAI 03-01-2019 15900000.00000000 03-01-2019 MAI .80000000 .71250000 6 07-06-2021 N 02-28-2019 01-01-2021 06-30-2021 3242415.00000000 2539317.08000000 1871393.05000000 1584955.85000000 1371021.95000000 954361.23000000 1241325.35000000 852788.55000000 UW CREFC 607108.92000000 2.26000000 1.57200000 2.04000000 1.40470000 F F false false 9150700.00000000 50592.41000000 .04930000 .00018210 38847.26000000 11745.15000000 .00000000 9138954.85000000 9138954.85000000 11-06-2021 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 24 10-13-2021 11-12-2021 MSBNA 04-08-2019 9000000.00000000 120 05-01-2029 0 .04598000 .04598000 3 1 120 06-01-2019 true 1 WL 3 35634.50000000 9000000.00000000 1 1 1 5 true true false false false 01-31-2029 .00000000 .00000000 3425 Gates Place 3425 Gates Place Bronx NY 10467 Bronx MF 62 62 1931 14000000.00000000 MAI 01-17-2019 14000000.00000000 01-17-2019 MAI 1.00000000 1.00000000 6 07-01-2021 N 12-31-2018 01-01-2021 09-30-2021 1089520.32000000 1072737.33330000 285195.61000000 331130.83660000 804324.71000000 741606.49670000 788824.71000000 726106.49670000 UW CREFC 419567.50000000 1.92000000 1.76750000 1.88000000 1.73060000 F F false false 9000000.00000000 35634.50000000 .04598000 .00018210 35634.50000000 .00000000 .00000000 9000000.00000000 9000000.00000000 11-01-2021 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 25 10-13-2021 11-12-2021 SMC 04-18-2019 9000000.00000000 120 05-06-2029 360 .05050000 .05050000 3 1 24 06-06-2019 true 1 WL 5 39137.50000000 9000000.00000000 1 1 1 0 true true false false false 02-05-2029 .00000000 .00000000 Country Club On Legacy 1701 Legacy Dr Frisco TX 75034 Collin MU 50941 51916 2001 13200000.00000000 MAI 02-11-2019 13200000.00000000 02-11-2019 MAI .98000000 .84370000 6 07-06-2021 N IM SOLUTIONS, LLC 7993 11-30-2023 PLUNK SMITH, PLLC 6838 05-31-2023 W3GLOBAL, INC 5904 06-30-2034 12-31-2018 01-01-2021 06-30-2021 1455115.44000000 1389188.76000000 542722.08000000 633861.84000000 912393.36000000 755326.92000000 832337.72000000 675270.92000000 UW CREFC 478453.68000000 1.56000000 1.57870000 1.43000000 1.41140000 F F 06-30-2021 false false 8949793.30000000 48589.34000000 .05050000 .00018210 38919.17000000 9670.17000000 .00000000 8940123.13000000 8940123.13000000 11-06-2021 1 false .00000000 1919.59000000 0 Midland false .00000000 Prospectus Loan ID 26 10-13-2021 11-12-2021 MSBNA 05-07-2019 8000000.00000000 120 06-01-2029 360 .04850000 .04850000 3 1 60 07-01-2019 true 1 WL 5 .00000000 8000000.00000000 1 1 1 5 true true false false false 02-28-2029 .00000000 .00000000 Aquataina Wescott 1912-1914, 1918 Wescott Avenue Sugar Land TX 77479 Fort Bend RT 25707 25707 2018 12230000.00000000 MAI 02-13-2019 12230000.00000000 02-13-2019 MAI .96000000 1.00000000 6 07-01-2021 N Another Broken Egg 3500 01-31-2024 Pho Ben 2975 09-30-2028 Capital Bank 2766 04-30-2023 01-01-2021 06-30-2021 1101080.15000000 1170841.10000000 334503.73000000 148531.30000000 766576.42000000 1022309.80000000 737000.62000000 992734.80000000 UW CREFC 392311.10000000 1.51000000 2.60590000 1.45000000 2.53050000 F F 01-25-2021 false false 8000000.00000000 33411.11000000 .04850000 .00058210 33411.11000000 .00000000 .00000000 8000000.00000000 8000000.00000000 11-01-2021 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 27 10-13-2021 11-12-2021 SMC 04-09-2019 5700000.00000000 120 05-06-2029 360 .04750000 .04750000 3 1 12 06-06-2019 true 1 WL 5 23314.58000000 5700000.00000000 1 2 2 0 true true true false false 06-05-2020 12-05-2028 12-05-2028 .00000000 .00000000 112-120 West Washington and 117 South Ashley Stree 112-120 W. Washington Street Ann Arbor MI 48104 Washtenaw MU 27400 18500 1901 2006 6400000.00000000 MAI 03-02-2019 6400000.00000000 03-02-2019 MAI 1.00000000 1.00000000 6 X Grizzly Peak Brewing Co. 9000 12-31-2031 NPBC, Inc 9000 12-31-2031 Cafe Zola 3700 06-30-2030 01-01-2021 06-30-2021 780405.78000000 219461.25000000 560944.53000000 527104.53000000 UW CREFC 356806.80000000 1.57210000 1.47730000 F 06-30-2021 400 West Front Street I 400 West Front Street Unit 2 Traverse City MI 49684 Grand Traverse MU 9000 9000 1904 2003 2680000.00000000 MAI 03-02-2019 2680000.00000000 03-02-2019 MAI 1.00000000 6 X North Peak Brewing Co. 9000 12-31-2031 UW CREFC F 06-06-2019 false false 5580323.35000000 29733.90000000 .04750000 .00018210 22825.07000000 6908.83000000 .00000000 5573414.52000000 5573414.52000000 11-06-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 28 10-13-2021 11-12-2021 SMC 04-09-2019 2100000.00000000 120 05-06-2029 360 .04790000 .04790000 3 1 12 06-06-2019 true 1 WL 5 8661.92000000 2100000.00000000 1 1 1 0 true true true false false 06-05-2020 12-05-2028 12-05-2028 .00000000 .00000000 400 West Front Street II 400 West Front Street Unit 1 And Unit 3 Traverse City MI 49684 Grand Traverse MU 15519 16225 1904 2003 3400000.00000000 MAI 03-02-2019 3400000.00000000 03-02-2019 MAI 1.00000000 .95160000 6 X NPBC,INC dba Kilkenny 6509 Searchlight 2315 Web Canopy / J. Aikin Design 2307 02-28-2019 01-01-2021 06-30-2021 319834.98000000 310140.30000000 102055.99000000 141391.42000000 217778.99000000 168748.88000000 198795.74000000 149765.88000000 UW CREFC 132063.36000000 1.55000000 1.27780000 1.44000000 1.13400000 F F 06-30-2021 false false 2056255.19000000 11005.28000000 .04790000 .00018210 8481.48000000 2523.80000000 .00000000 2053731.39000000 2053731.39000000 11-06-2021 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 29 10-13-2021 11-12-2021 CCRE 04-12-2019 7250000.00000000 120 05-01-2029 360 .05020000 .05020000 3 1 0 06-01-2019 true 1 WL 2 39008.23000000 7242331.91000000 1 1 1 5 false true false false false 01-31-2029 .00000000 .00000000 Midland Center 3301-3323 Northwest Expressway Oklahoma City OK 73112 Oklahoma RT 54573 54573 1961 2008 9700000.00000000 MAI 02-12-2019 9700000.00000000 02-12-2019 MAI .94000000 .93580000 6 07-01-2021 N Conn Appliances, Inc 31385 06-30-2023 Schlotzsky's Inc. 5300 05-31-2027 Panera Bread 5160 10-31-2039 12-31-2018 07-01-2020 06-30-2021 991470.35000000 816198.00000000 235653.18000000 227238.92000000 755817.17000000 588959.08000000 690329.57000000 523471.08000000 UW CREFC 468098.76000000 1.61000000 1.25820000 1.47000000 1.11830000 F F 06-30-2021 false false 6997861.20000000 39008.23000000 .05020000 .00038210 30250.20000000 8758.03000000 .00000000 6989103.17000000 6989103.17000000 11-01-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 30 10-13-2021 11-12-2021 SMC 03-28-2019 6900000.00000000 120 04-06-2029 0 .04400000 .04400000 3 1 120 05-06-2019 true 1 WL 3 26143.33000000 6900000.00000000 1 10 10 0 true true false false false 11-05-2028 .00000000 .00000000 5100-5104 West Madison Street 5100 West Madison Chicago IL 60644 Cook MF 143 18 1928 2018 1900000.00000000 MAI 02-19-2019 1900000.00000000 02-19-2019 MAI .94000000 .91610000 6 07-06-2021 N 01-01-2021 06-30-2021 1424926.90000000 665902.04000000 759024.86000000 723274.86000000 UW CREFC 307816.62000000 2.46580000 2.34970000 F 7406 South Perry Avenue 7406 South Perry Avenue Chicago IL 60621 Cook MF 18 18 1930 2018 1525000.00000000 MAI 02-19-2019 1525000.00000000 02-19-2019 MAI 1.00000000 6 07-06-2021 N UW CREFC F 4653-4659 West Jackson Boulevard 4653 West Jackson Boulevard Chicago IL 60644 Cook MF 16 16 1931 2018 1450000.00000000 MAI 02-19-2019 1450000.00000000 02-19-2019 MAI 1.00000000 6 07-06-2021 N UW CREFC F 1121-1125 West 127th Street 1121 West 127th Street Calumet Park IL 60827 Cook MF 17 17 1951 2018 1350000.00000000 MAI 02-19-2019 1350000.00000000 02-19-2019 MAI 1.00000000 6 07-06-2021 N UW CREFC F 5100-5104 West Monroe Street 5100 West Monroe Street Chicago IL 60644 Cook MF 15 15 1929 2018 1300000.00000000 MAI 02-19-2019 1300000.00000000 02-19-2019 MAI .93000000 6 07-06-2021 N UW CREFC F 6921-6925 South Cornell Avenue 6921 South Cornell Avenue Chicago IL 60649 Cook MF 12 12 1953 2018 1250000.00000000 MAI 02-19-2019 1250000.00000000 02-19-2019 MAI 1.00000000 6 07-06-2021 N UW CREFC F 5036-5044 West Quincy Street 5040 West Quincy Street Chicago IL 60644 Cook MF 13 13 1930 2018 1025000.00000000 MAI 02-19-2019 1025000.00000000 02-19-2019 MAI .92000000 6 07-06-2021 N UW CREFC F 1630 South Sawyer Avenue 1630 South Sawyer Avenue Chicago IL 60623 Cook MF 9 9 1931 2018 900000.00000000 MAI 02-19-2019 900000.00000000 02-19-2019 MAI 1.00000000 6 07-06-2021 N UW CREFC F 7812-7814 South Emerald Avenue 7812 South Emerald Avenue Chicago IL 60620 Cook MF 12 12 1928 2018 800000.00000000 MAI 02-19-2019 800000.00000000 02-19-2019 MAI .92000000 6 07-06-2021 N UW CREFC F 2704-2710 East 83rd Street 2710 East 83rd Street Chicago IL 60617 Cook MF 13 13 1951 2018 710000.00000000 MAI 02-19-2019 710000.00000000 02-19-2019 MAI 1.00000000 6 07-06-2021 N UW CREFC F false false 6900000.00000000 26143.33000000 .04400000 .00018210 26143.33000000 .00000000 .00000000 6900000.00000000 6900000.00000000 11-06-2021 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 31 10-13-2021 11-12-2021 CCRE 04-02-2019 6200000.00000000 120 04-06-2029 0 .05150000 .05150000 3 1 120 05-06-2019 true 1 WL 3 27495.28000000 6200000.00000000 1 1 1 10 true true false false false 12-05-2028 .00000000 .00000000 856 Greene Avenue 856 Greene Avenue Brooklyn NY 11221 Kings MF 34 10 1931 2018 8800000.00000000 MAI 02-18-2019 6200000.00000000 05-03-2021 98 1.00000000 .73530000 6 07-06-2021 N 01-01-2021 06-30-2021 463410.00000000 211675.74000000 58498.73000000 102713.68000000 404911.27000000 108962.06000000 403661.00000000 107712.06000000 UW CREFC 323734.74000000 1.25000000 .33660000 1.25000000 .33270000 F F false false 6200000.00000000 27495.28000000 .05150000 .00038210 27495.28000000 .00000000 .00000000 6200000.00000000 6200000.00000000 11-06-2020 1 false 305905.65000000 .00000000 12964.41000000 3 Midland Loan Services 02-10-2021 false .00000000 98 Prospectus Loan ID 32 10-13-2021 11-12-2021 SMC 04-08-2019 6125000.00000000 120 05-06-2029 360 .04650000 .04650000 3 1 0 06-06-2019 true 1 WL 2 31582.75000000 6117942.77000000 1 1 1 0 false true false false false 01-05-2029 .00000000 .00000000 Hampton Inn Milledgeville 2461 North Columbia Street Milledgeville GA 31061 Baldwin LO 75 75 1999 2016 11300000.00000000 MAI 03-12-2019 11300000.00000000 03-12-2019 MAI .67000000 .79800000 6 07-06-2021 N 02-28-2019 01-01-2021 06-30-2021 1897635.13000000 2250013.62000000 1049974.64000000 1044828.92000000 847660.49000000 1205184.70000000 771755.08000000 1115184.16000000 UW CREFC 378993.00000000 2.24000000 3.18000000 2.04000000 2.94250000 F F false false 5896172.39000000 31582.75000000 .04650000 .00018210 23609.26000000 7973.49000000 .00000000 5888198.90000000 5888198.90000000 11-06-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 33 10-13-2021 11-12-2021 AREF 04-05-2019 5975000.00000000 60 04-06-2024 360 .05750000 .05750000 3 1 6 05-06-2019 true 1 WL 5 29584.55000000 5975000.00000000 1 1 1 0 true true false false false 01-05-2024 .00000000 .00000000 Serene Plaza 811 South Central Expressway Richardson TX 75080 Dallas OF 67959 67959 1962 8000000.00000000 MAI 12-12-2018 8000000.00000000 12-12-2018 MAI .87000000 .98040000 6 07-06-2021 N Comerica Bank 7994 10-31-2022 Serene Global 5745 03-30-2029 The Islamic Seminary of America 3478 06-30-2022 12-31-2018 01-01-2021 06-30-2021 1182126.00000000 1042464.58000000 592402.00000000 691100.38000000 589724.00000000 351364.20000000 543765.00000000 305405.20000000 UW CREFC 418421.76000000 1.41000000 .83970000 1.30000000 .72990000 F F 10-01-2021 false false 5827743.06000000 34868.48000000 .05750000 .00018210 28855.42000000 6013.06000000 .00000000 5821730.00000000 5821730.00000000 11-06-2021 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 34 10-13-2021 11-12-2021 SMC 04-05-2019 5850000.00000000 120 04-06-2029 360 .05050000 .05050000 3 1 24 05-06-2019 true 1 WL 5 25439.38000000 5850000.00000000 1 1 1 0 true true false false false 11-05-2028 .00000000 .00000000 Lake Jackson Center 201 Highway 332 West Lake Jackson TX 77566 Brazoria MU 34564 34564 2006 8600000.00000000 MAI 03-05-2019 8600000.00000000 03-05-2019 MAI 1.00000000 .82500000 6 07-06-2021 N VACANT 6050 Floors for Living 5297 09-30-2023 Maurice's 5000 03-31-2023 12-31-2018 01-01-2021 06-30-2021 798467.89000000 682642.68000000 214435.98000000 252187.62000000 584031.91000000 430455.06000000 521934.51000000 368358.06000000 UW CREFC 274044.80000000 1.54000000 1.57070000 1.38000000 1.34420000 F F 06-30-2021 false false 5810250.58000000 31583.07000000 .05050000 .00068210 25266.52000000 6316.55000000 .00000000 5803934.03000000 5803934.03000000 11-06-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 35 10-13-2021 11-12-2021 CCRE 03-12-2019 5000000.00000000 120 04-01-2029 360 .04750000 .04750000 3 1 36 05-01-2019 true 1 WL 5 20451.39000000 5000000.00000000 1 1 1 5 true true false false false 12-31-2028 .00000000 .00000000 Parkwood Village 6804 Parkway Court Douglasville GA 30135 Douglas MF 135 135 1986 9100000.00000000 MAI 02-08-2019 9100000.00000000 02-08-2019 MAI .96000000 .96300000 6 07-01-2021 N 01-31-2019 10-01-2020 09-30-2021 1087228.64000000 1309351.07000000 473919.86000000 600107.58000000 613308.78000000 709243.49000000 548676.18000000 644610.49000000 UW CREFC 240798.62000000 1.96000000 2.94540000 1.75000000 2.67700000 F F false false 5000000.00000000 20451.39000000 .04750000 .00038210 20451.39000000 .00000000 .00000000 5000000.00000000 5000000.00000000 11-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 36 10-13-2021 11-12-2021 SMC 04-16-2019 5000000.00000000 120 05-06-2029 0 .04850000 .04850000 3 1 120 06-06-2019 true 1 WL 3 20881.94000000 5000000.00000000 1 1 1 0 true true false false false 02-05-2029 .00000000 .00000000 Coral Ridge Office 807-833 Coral Ridge Drive Coral Springs FL 33071 Broward OF 27769 27769 2005 7600000.00000000 MAI 10-01-2019 7600000.00000000 10-01-2019 MAI 1.00000000 1.00000000 6 07-06-2021 N Frontier Surgical Holdings 8240 09-30-2029 IVInfusion 3464 12-31-2022 FL Orthopedic & Spine Center 2884 07-31-2023 12-31-2018 01-01-2021 09-30-2021 719880.53000000 796314.12000000 281283.12000000 293162.43000000 438597.41000000 503151.69000000 408043.61000000 472597.69000000 UW CREFC 245868.00000000 1.78000000 2.04640000 1.66000000 1.92220000 F F 10-01-2021 false false 5000000.00000000 20881.94000000 .04850000 .00018210 20881.94000000 .00000000 .00000000 5000000.00000000 5000000.00000000 11-06-2021 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 37 10-13-2021 11-12-2021 MSBNA 03-07-2019 4875000.00000000 120 04-01-2029 360 .04860000 .04860000 3 1 0 05-01-2019 true 1 WL 2 25754.53000000 4863611.41000000 1 1 1 5 false true false false false 12-31-2028 .00000000 .00000000 Autumn Grove Plaza 12850 & 12862-12960 W Bluemound Road Elm Grove WI 53122 Waukesha RT 28760 28760 2005 6610000.00000000 MAI 01-03-2019 6610000.00000000 01-03-2019 MAI .93000000 1.00000000 6 07-01-2021 N TCF National Bank 4575 10-31-2027 Commerce State Bank 3289 01-31-2025 Van Westen Orthodontics, LLC 3050 07-31-2026 12-31-2018 01-01-2021 09-30-2021 748585.28000000 835705.73340000 241808.52000000 269473.64310000 506776.76000000 566232.09030000 473732.31000000 533188.09030000 UW CREFC 309054.36000000 1.64000000 1.83210000 1.53000000 1.72520000 F F 10-31-2021 false false 4693315.32000000 25754.53000000 .04860000 .00018210 19641.52000000 6113.01000000 .00000000 4687202.31000000 4687202.31000000 11-01-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 38 10-13-2021 11-12-2021 AREF 05-10-2019 4752000.00000000 120 06-06-2029 360 .04730000 .04730000 3 1 36 07-06-2019 true 1 WL 5 .00000000 4752000.00000000 1 1 1 0 true true false false false 03-05-2029 .00000000 .00000000 River Mall Plaza 2265 Downer Street Baldwinsville NY 13027 Onondaga RT 164661 164661 1971 7390000.00000000 MAI 02-19-2019 7390000.00000000 02-19-2019 MAI .91000000 .85240000 6 07-06-2021 N Tops #357 49759 07-31-2026 Grossman's Bargain Outlet 30000 03-31-2025 Thrifty Shopper 20023 01-31-2024 12-31-2018 01-01-2021 06-30-2021 1194957.00000000 1051489.94000000 542121.00000000 546506.82000000 652836.00000000 504983.12000000 560806.00000000 412953.12000000 UW CREFC 227891.40000000 2.20000000 2.21590000 1.89000000 1.81210000 F F 06-30-2021 false false 4752000.00000000 19355.16000000 .04730000 .00018210 19355.16000000 .00000000 .00000000 4752000.00000000 4752000.00000000 11-06-2021 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 39 10-13-2021 11-12-2021 AREF 05-07-2019 4600000.00000000 120 06-06-2029 0 .04745000 .04745000 3 1 120 07-06-2019 true 1 WL 3 .00000000 4600000.00000000 1 1 1 5 true true false false false 03-05-2029 .00000000 .00000000 White Building 105 South 12th Street Philadelphia PA 19107 Philadelphia RT 15645 11936 1867 2006 8900000.00000000 MAI 04-30-2019 8900000.00000000 04-30-2019 MAI .92000000 .47200000 6 07-06-2021 N Shake Shack PA 3896 01-31-2029 Cogito First Crack LLC 1700 03-31-2029 DaMO Pasta Lab, LLC 1700 09-30-2029 12-31-2017 01-01-2021 06-30-2021 671646.00000000 569056.00000000 244302.00000000 305777.65000000 427344.00000000 263278.35000000 413021.00000000 248955.35000000 UW CREFC 221301.50000000 1.93000000 1.18970000 1.87000000 1.12500000 F F 09-30-2021 false false 4600000.00000000 18795.47000000 .04745000 .00018210 18795.47000000 .00000000 .00000000 4600000.00000000 4600000.00000000 11-06-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 40 10-13-2021 11-12-2021 MSBNA 04-02-2019 4550000.00000000 120 05-01-2029 360 .05110000 .05110000 3 1 0 06-01-2019 true 1 WL 2 24732.18000000 4545289.08000000 1 1 1 5 false true false false false 01-31-2029 .00000000 .00000000 400 Karin Lane 400 Karin Lane Hicksville NY 11801 Nassau IN 39886 40091 1981 6800000.00000000 MAI 12-21-2018 6800000.00000000 12-21-2018 MAI 1.00000000 1.00000000 6 07-01-2021 N Acutis Diagnostics 39886 05-01-2049 01-01-2021 06-30-2021 772620.36000000 598875.84000000 220339.08000000 18058.24000000 552281.28000000 580817.60000000 515397.56000000 543933.60000000 UW CREFC 296786.16000000 1.86000000 1.95700000 1.74000000 1.83270000 F F 06-30-2021 false false 4394537.74000000 24732.18000000 .05110000 .00018210 19337.19000000 5394.99000000 .00000000 4389142.75000000 4389142.75000000 11-01-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 41 10-13-2021 11-12-2021 MSBNA 04-03-2019 4000000.00000000 120 05-01-2029 360 .05260000 .05260000 3 1 36 06-01-2019 true 1 WL 5 18117.78000000 4000000.00000000 1 1 1 5 true true false false false 01-31-2029 .00000000 .00000000 Rockingham Square 1761 South High Street Harrisonburg VA 22801 Rockingham RT 55848 55857 1984 2007 6100000.00000000 MAI 01-25-2019 6100000.00000000 01-25-2019 MAI .97000000 1.00000000 6 07-01-2021 N Food Lion#266 30720 11-13-2024 VA OUTPATIENT CLINIC 12215 03-31-2023 Spectrum Transformation 4000 01-31-2023 12-31-2018 01-01-2021 06-30-2021 654987.83000000 756338.42000000 197216.31000000 263793.40000000 457771.52000000 492545.02000000 415878.92000000 450653.02000000 UW CREFC 213322.25330000 1.73000000 2.30890000 1.57000000 2.11250000 F F 06-30-2021 false false 4000000.00000000 18117.78000000 .05260000 .00018210 18117.78000000 .00000000 .00000000 4000000.00000000 4000000.00000000 11-01-2021 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 42 10-13-2021 11-12-2021 AREF 03-07-2019 3975000.00000000 120 04-06-2029 360 .04830000 .04830000 3 1 36 05-06-2019 true 1 WL 5 16532.69000000 3975000.00000000 1 1 1 0 true true false false false 01-05-2029 .00000000 .00000000 Robin Springs 6930 Mount Vernon Street Middletown OH 45044 Warren MF 120 120 1972 2005 6000000.00000000 MAI 12-28-2018 6000000.00000000 12-28-2018 MAI .97000000 .97500000 6 07-06-2021 N 10-31-2018 07-01-2020 06-30-2021 1048522.00000000 1186284.91000000 501216.00000000 577204.26000000 547306.50000000 609080.65000000 511306.50000000 573080.65000000 UW CREFC 194659.09000000 2.18000000 3.12900000 2.04000000 2.94400000 F F false false 3975000.00000000 16532.69000000 .04830000 .00018210 16532.69000000 .00000000 .00000000 3975000.00000000 3975000.00000000 11-06-2021 1 false .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 43 10-13-2021 11-12-2021 MSBNA 03-07-2019 3415000.00000000 120 04-01-2029 360 .04870000 .04870000 3 1 0 05-01-2019 true 1 WL 2 18062.10000000 3407038.56000000 1 1 1 5 false true false false false 12-31-2028 .00000000 .00000000 Greenfield Towne Center Ii 6102 West Layton Avenue Greenfield WI 53220 Milwaukee RT 32174 32174 1995 4670000.00000000 MAI 01-03-2019 4670000.00000000 01-03-2019 MAI 1.00000000 .83050000 6 07-01-2021 N Medical Diagnostic Imaging 8746 06-30-2031 Broadscope Disability Services 4613 06-30-2025 TWI of Dubuque, Inc 2800 09-30-2022 12-31-2018 01-01-2021 06-30-2021 575929.15000000 561076.54000000 210100.42000000 204656.82000000 365828.73000000 356419.72000000 336962.23000000 327553.72000000 UW CREFC 216745.20000000 1.69000000 1.64440000 1.55000000 1.51120000 F F 09-30-2021 false false 3287972.38000000 18062.10000000 .04870000 .00018210 13788.48000000 4273.62000000 .00000000 3283698.76000000 3283698.76000000 11-01-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 44 10-13-2021 11-12-2021 MSBNA 03-29-2019 3000000.00000000 120 04-01-2029 0 .05100000 .05100000 3 1 120 05-01-2019 true 1 WL 3 13175.00000000 3000000.00000000 1 1 1 5 true true false false false 12-31-2028 .00000000 .00000000 Kachina Self Storage 171 S. State Route 69 Dewey AZ 86327 Yavapai SS 38055 38055 258 2005 4770000.00000000 MAI 02-11-2019 4770000.00000000 02-11-2019 MAI .92000000 .99220000 6 07-01-2021 N 01-31-2019 01-01-2021 09-30-2021 405487.32000000 478441.98670000 108724.62000000 137652.11000000 296762.70000000 340789.87670000 289912.80000000 333939.87670000 UW CREFC 155125.00000000 1.91000000 2.19690000 1.87000000 2.15270000 F F false false 3000000.00000000 13175.00000000 .05100000 .00018210 13175.00000000 .00000000 .00000000 3000000.00000000 3000000.00000000 11-01-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 45 10-13-2021 11-12-2021 MSBNA 04-05-2019 2358820.00000000 120 05-01-2029 360 .04840000 .04840000 3 1 36 06-01-2019 true 1 WL 5 9831.04000000 2358820.00000000 1 1 1 5 true true false false false 12-31-2028 .00000000 .00000000 Swifts MHP 1846 Powell Drive North Fort Myers FL 33917 Lee MH 88 87 1949 3400000.00000000 MAI 02-01-2019 3400000.00000000 02-01-2019 MAI .98000000 .94250000 6 07-01-2021 N 12-31-2018 01-01-2021 06-30-2021 464883.00000000 520331.92000000 219369.32000000 327158.24000000 245513.68000000 193173.68000000 240763.68000000 188421.68000000 UW CREFC 115435.44000000 1.65000000 1.67340000 1.61000000 1.63230000 F F false false 2358820.00000000 9831.04000000 .04840000 .00142910 9831.04000000 .00000000 .00000000 2358820.00000000 2358820.00000000 11-01-2021 1 false .00000000 0 Midland false .00000000 Prospectus Loan ID 46 10-13-2021 11-12-2021 MSBNA 04-01-2019 1950000.00000000 120 04-01-2029 360 .04950000 .04950000 3 1 12 05-01-2019 true 1 WL 5 8311.88000000 1950000.00000000 1 1 1 0 true true false false false 09-30-2028 .00000000 .00000000 Beach Crossing 1350-1380 3rd Avenue South Myrtle Beach SC 29577 Horry RT 45790 45790 1984 2013 2600000.00000000 MAI 11-15-2018 2600000.00000000 11-15-2018 MAI 1.00000000 1.00000000 6 07-01-2021 N Advance Auto Parts 21000 05-19-2024 Dollar General 9100 06-30-2027 Coastal Super Saver 6090 04-30-2023 12-31-2018 01-01-2021 06-30-2021 333507.95000000 339198.04000000 105035.74000000 172246.59000000 228472.21000000 166951.45000000 199693.19000000 138171.45000000 UW CREFC 124902.12000000 1.83000000 1.33670000 1.60000000 1.10620000 F F 06-30-2021 false false 1908111.30000000 10408.51000000 .04950000 .00018210 8133.32000000 2275.19000000 .00000000 1905836.11000000 1905836.11000000 11-01-2021 1 false .00000000 0 Midland false .00000000
Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(1) Property Name With regard to Asset #4, there has been inconsistency by the depositor(s) in the number of properties reported for this Pari Passu loan grouping in the new related securitizations. These inconsistencies are still being researched and updates will be made once a determination is made. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item 2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Amortizing" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Net Operating Income Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(3) Report Period Beginning Scheduled Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in June 2019 (or for loans originated after such date, as of the loan origination date). Item 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Crown Castle (CCI) Issues Statement on "Ted Miller's Latest Attempt to Disrupt the Company's Momentum"
- DoorDash (DASH) Appoints Jeffrey Blackburn to its Board
- Arcline Completes Acquisition of Kaman (KAMN)
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Morgan StanleySign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!