Close

Form 10-D Morgan Stanley Capital For: Nov 18

December 2, 2021 1:55 PM EST

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:

(99.1) Monthly report distributed to holders of the certificates issued by Morgan Stanley Capital I Trust 2019-H6, relating to the November 18, 2021 distribution.

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

 

SIGNATURES

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

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

[email protected]

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)

 

[email protected];

Specially Serviced Loan Detail - Part 2

22

 

 

 

[email protected]

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





Related Categories

SEC Filings

Related Entities

Morgan Stanley