Form 10-D Wells Fargo Commercial For: Jun 17
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: May 18, 2022 to June 17, 2022
Commission File Number of issuing entity: 333-226486-11
Central Index Key Number of issuing entity: 0001791239
Wells Fargo Commercial Mortgage Trust 2019-C54
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-226486
Central Index Key Number of depositor: 0000850779
Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor 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): 0000740906
Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001592182
LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC)
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001722518
BSPRT CMBS Finance, LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001685185
UBS AG, acting through its branch located at 1285 Avenue of the Americas, New York, New York
(Exact name of sponsor as specified in its charter)
Anthony J. Sfarra (212) 214-5610
(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)
38-4128804
38-4128805
38-7235615
(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 June 17, 2022 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2019-C54.
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.
No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2019-C54 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 18, 2022 to June 17, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on May 10, 2022. The CIK number for the Depositor is 0000850779.
Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Argentic is 0001624053.
Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Wells Fargo is 0000740906.
LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for LMF is 0001592182.
BSPRT CMBS Finance, LLC, one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 11, 2022. The Central Index Key number for BSPRT CMBS Finance, LLC is 0001722518.
UBS AG, acting through its branch located at 1285 Avenue of the Americas, New York, New York ("UBS AG"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for UBS AG is 0001685185.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-226486-11 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-226486-11 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 7. Change in Sponsor Interest in the Securities.
None
Item 9. Other Information.
Wells Fargo Bank, N.A., in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2019-C54, affirms the following amounts in the respective accounts:
Collection Account | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
*REO Account | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
*As provided by Special Servicer |
Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2019-C54, affirms the following amounts in the respective accounts:
Distribution Account | ||
Prior Distribution Date |
05/17/2022 |
$5,755.57 |
Current Distribution Date |
06/17/2022 |
$5,954.56 |
Interest Reserve Account | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
Gain-on-Sale Reserve Account | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)
/s/ Anthony Sfarra
Anthony Sfarra, President
Date: June 29, 2022
Distribution Date: |
06/17/22 |
Wells Fargo Commercial Mortgage Trust 2019-C54 |
Determination Date: |
06/13/22 |
|
Next Distribution Date: |
07/15/22 |
|
Record Date: |
05/31/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2019-C54 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2 |
Depositor |
Wells Fargo Commercial Mortgage Securities, Inc. |
|
|
Certificate Factor Detail |
3 |
|
Anthony Sfarra |
(212) 214-5613 |
|
Certificate Interest Reconciliation Detail |
4 |
|
375 Park Avenue, 2nd Floor, J0127-023 | New York, NY 10152 | United States |
|
|
|
|
Master Servicer |
Wells Fargo Bank, National Association |
|
|
Additional Information |
5 |
|
|
|
|
|
|
|
Investor Relations |
|
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
|
|
|
|
|
|
Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States |
||
Bond / Collateral Reconciliation - Balances |
7 |
Special Servicer |
Argentic Services Company LP |
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
|
Andrew Hundertmark |
(469) 609-2001 |
|
Mortgage Loan Detail (Part 1) |
13-14 |
|
500 North Central Expressway, Suite 261 | Plano, TX 75074 | United States |
|
|
Mortgage Loan Detail (Part 2) |
15-16 |
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
|
|
Representations Reviewer |
|
|
|
Principal Prepayment Detail |
17 |
|
|
|
|
|
|
|
David Rodgers |
(212) 230-9025 |
|
Historical Detail |
18 |
|
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|
|
Delinquency Loan Detail |
19 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
Collateral Stratification and Historical Detail |
20 |
|
Bank, N.A. |
|
|
|
|
|
Corporate Trust Services (CMBS) |
|
|
Specially Serviced Loan Detail - Part 1 |
21 |
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
22 |
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
Modified Loan Detail |
23 |
Trustee |
Wilmington Trust, National Association |
|
|
Historical Liquidated Loan Detail |
24 |
|
Attention: CMBS Trustee |
(302) 636-4140 |
|
|
|
|
1100 North Market Street | Wilmington, DE 19890 | United States |
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
25 |
|
|
|
|
Interest Shortfall Detail - Collateral Level |
26 |
|
|
|
|
Supplemental Notes |
27 |
|
|
|
|
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 27 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
|
Credit |
Credit |
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
||||||||||||
A-1 |
95001YAA2 |
2.120000% |
13,445,000.00 |
8,930,130.20 |
247,788.78 |
15,776.56 |
0.00 |
0.00 |
263,565.34 |
8,682,341.42 |
30.21% |
30.00% |
A-2 |
95001YAB0 |
3.008000% |
25,365,000.00 |
25,365,000.00 |
0.00 |
63,581.60 |
0.00 |
0.00 |
63,581.60 |
25,365,000.00 |
30.21% |
30.00% |
A-SB |
95001YAC8 |
3.063000% |
21,614,000.00 |
21,614,000.00 |
0.00 |
55,169.74 |
0.00 |
0.00 |
55,169.74 |
21,614,000.00 |
30.21% |
30.00% |
A-3 |
95001YAD6 |
2.892000% |
151,000,000.00 |
151,000,000.00 |
0.00 |
363,910.00 |
0.00 |
0.00 |
363,910.00 |
151,000,000.00 |
30.21% |
30.00% |
A-4 |
95001YAE4 |
3.146000% |
257,455,000.00 |
257,455,000.00 |
0.00 |
674,961.19 |
0.00 |
0.00 |
674,961.19 |
257,455,000.00 |
30.21% |
30.00% |
A-S |
95001YAH7 |
3.449000% |
46,050,000.00 |
46,050,000.00 |
0.00 |
132,355.38 |
0.00 |
0.00 |
132,355.38 |
46,050,000.00 |
23.29% |
23.13% |
B |
95001YAJ3 |
3.671000% |
31,817,000.00 |
31,817,000.00 |
0.00 |
97,333.51 |
0.00 |
0.00 |
97,333.51 |
31,817,000.00 |
18.51% |
18.38% |
C |
95001YAK0 |
3.810000% |
32,654,000.00 |
32,654,000.00 |
0.00 |
103,676.45 |
0.00 |
0.00 |
103,676.45 |
32,654,000.00 |
13.60% |
13.50% |
D |
95001YAN4 |
2.500000% |
19,090,000.00 |
19,090,000.00 |
0.00 |
39,770.83 |
0.00 |
0.00 |
39,770.83 |
19,090,000.00 |
10.73% |
10.65% |
E-RR |
95001YAQ7 |
3.993905% |
17,751,000.00 |
17,751,000.00 |
0.00 |
59,079.84 |
0.00 |
0.00 |
59,079.84 |
17,751,000.00 |
8.06% |
8.00% |
F-RR |
95001YAS3 |
3.993905% |
18,420,000.00 |
18,420,000.00 |
0.00 |
61,306.44 |
0.00 |
0.00 |
61,306.44 |
18,420,000.00 |
5.29% |
5.25% |
G-RR |
95001YAU8 |
3.993905% |
6,698,000.00 |
6,698,000.00 |
0.00 |
22,292.65 |
0.00 |
0.00 |
22,292.65 |
6,698,000.00 |
4.28% |
4.25% |
H-RR* |
95001YAW4 |
3.993905% |
28,468,471.00 |
28,468,471.00 |
0.00 |
93,378.88 |
0.00 |
0.00 |
93,378.88 |
28,468,471.00 |
0.00% |
0.00% |
R |
95001YBA1 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
V |
95001YAY0 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
669,827,471.00 |
665,312,601.20 |
247,788.78 |
1,782,593.07 |
0.00 |
0.00 |
2,030,381.85 |
665,064,812.42 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
95001YAF1 |
0.961632% |
468,879,000.00 |
464,364,130.20 |
0.00 |
372,122.75 |
0.00 |
0.00 |
372,122.75 |
464,116,341.42 |
|
|
X-B |
95001YAG9 |
0.374336% |
110,521,000.00 |
110,521,000.00 |
0.00 |
34,476.64 |
0.00 |
0.00 |
34,476.64 |
110,521,000.00 |
|
|
X-D |
95001YAL8 |
1.493905% |
19,090,000.00 |
19,090,000.00 |
0.00 |
23,765.54 |
0.00 |
0.00 |
23,765.54 |
19,090,000.00 |
|
|
Notional SubTotal |
|
598,490,000.00 |
593,975,130.20 |
0.00 |
430,364.93 |
0.00 |
0.00 |
430,364.93 |
593,727,341.42 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
247,788.78 |
2,212,958.00 |
0.00 |
0.00 |
2,460,746.78 |
|
|
|
|
|
||||||||||||
* |
Denotes the Controlling Class (if required) |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
|||||||||||
|
dividing the result by (A). |
|
|
|
|
|
|
|
|
|
|
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
|||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 27 |
|
|
|
|
Certificate Factor Detail |
|
|
|
|||
|
|
|
|
|
|
Cumulative |
|
|
|
|
|
|
|
|
|
Interest Shortfalls |
Interest |
|
|
|
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Losses |
Total Distribution |
Ending Balance |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
A-1 |
95001YAA2 |
664.19711417 |
18.42980885 |
1.17341465 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
19.60322350 |
645.76730532 |
A-2 |
95001YAB0 |
1,000.00000000 |
0.00000000 |
2.50666667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50666667 |
1,000.00000000 |
A-SB |
95001YAC8 |
1,000.00000000 |
0.00000000 |
2.55250023 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.55250023 |
1,000.00000000 |
A-3 |
95001YAD6 |
1,000.00000000 |
0.00000000 |
2.41000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.41000000 |
1,000.00000000 |
A-4 |
95001YAE4 |
1,000.00000000 |
0.00000000 |
2.62166666 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.62166666 |
1,000.00000000 |
A-S |
95001YAH7 |
1,000.00000000 |
0.00000000 |
2.87416678 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.87416678 |
1,000.00000000 |
B |
95001YAJ3 |
1,000.00000000 |
0.00000000 |
3.05916680 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.05916680 |
1,000.00000000 |
C |
95001YAK0 |
1,000.00000000 |
0.00000000 |
3.17500000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.17500000 |
1,000.00000000 |
D |
95001YAN4 |
1,000.00000000 |
0.00000000 |
2.08333316 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333316 |
1,000.00000000 |
E-RR |
95001YAQ7 |
1,000.00000000 |
0.00000000 |
3.32825418 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.32825418 |
1,000.00000000 |
F-RR |
95001YAS3 |
1,000.00000000 |
0.00000000 |
3.32825407 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.32825407 |
1,000.00000000 |
G-RR |
95001YAU8 |
1,000.00000000 |
0.00000000 |
3.32825470 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.32825470 |
1,000.00000000 |
H-RR |
95001YAW4 |
1,000.00000000 |
0.00000000 |
3.28008062 |
0.04817364 |
1.56093560 |
0.00000000 |
0.00000000 |
3.28008062 |
1,000.00000000 |
R |
95001YBA1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
V |
95001YAY0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
95001YAF1 |
990.37092768 |
0.00000000 |
0.79364346 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.79364346 |
989.84245705 |
X-B |
95001YAG9 |
1,000.00000000 |
0.00000000 |
0.31194651 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.31194651 |
1,000.00000000 |
X-D |
95001YAL8 |
1,000.00000000 |
0.00000000 |
1.24492090 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.24492090 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 3 of 27 |
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
||||||||||||
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Interest |
|
Interest |
|
|
|
|
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
A-1 |
05/01/22 - 05/30/22 |
30 |
0.00 |
15,776.56 |
0.00 |
15,776.56 |
0.00 |
0.00 |
0.00 |
15,776.56 |
0.00 |
|
A-2 |
05/01/22 - 05/30/22 |
30 |
0.00 |
63,581.60 |
0.00 |
63,581.60 |
0.00 |
0.00 |
0.00 |
63,581.60 |
0.00 |
|
A-SB |
05/01/22 - 05/30/22 |
30 |
0.00 |
55,169.74 |
0.00 |
55,169.74 |
0.00 |
0.00 |
0.00 |
55,169.74 |
0.00 |
|
A-3 |
05/01/22 - 05/30/22 |
30 |
0.00 |
363,910.00 |
0.00 |
363,910.00 |
0.00 |
0.00 |
0.00 |
363,910.00 |
0.00 |
|
A-4 |
05/01/22 - 05/30/22 |
30 |
0.00 |
674,961.19 |
0.00 |
674,961.19 |
0.00 |
0.00 |
0.00 |
674,961.19 |
0.00 |
|
X-A |
05/01/22 - 05/30/22 |
30 |
0.00 |
372,122.75 |
0.00 |
372,122.75 |
0.00 |
0.00 |
0.00 |
372,122.75 |
0.00 |
|
X-B |
05/01/22 - 05/30/22 |
30 |
0.00 |
34,476.64 |
0.00 |
34,476.64 |
0.00 |
0.00 |
0.00 |
34,476.64 |
0.00 |
|
A-S |
05/01/22 - 05/30/22 |
30 |
0.00 |
132,355.38 |
0.00 |
132,355.38 |
0.00 |
0.00 |
0.00 |
132,355.38 |
0.00 |
|
X-D |
05/01/22 - 05/30/22 |
30 |
0.00 |
23,765.54 |
0.00 |
23,765.54 |
0.00 |
0.00 |
0.00 |
23,765.54 |
0.00 |
|
B |
05/01/22 - 05/30/22 |
30 |
0.00 |
97,333.51 |
0.00 |
97,333.51 |
0.00 |
0.00 |
0.00 |
97,333.51 |
0.00 |
|
C |
05/01/22 - 05/30/22 |
30 |
0.00 |
103,676.45 |
0.00 |
103,676.45 |
0.00 |
0.00 |
0.00 |
103,676.45 |
0.00 |
|
D |
05/01/22 - 05/30/22 |
30 |
0.00 |
39,770.83 |
0.00 |
39,770.83 |
0.00 |
0.00 |
0.00 |
39,770.83 |
0.00 |
|
E-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
59,079.84 |
0.00 |
59,079.84 |
0.00 |
0.00 |
0.00 |
59,079.84 |
0.00 |
|
F-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
61,306.44 |
0.00 |
61,306.44 |
0.00 |
0.00 |
0.00 |
61,306.44 |
0.00 |
|
G-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
22,292.65 |
0.00 |
22,292.65 |
0.00 |
0.00 |
0.00 |
22,292.65 |
0.00 |
|
H-RR |
05/01/22 - 05/30/22 |
30 |
42,923.16 |
94,750.31 |
0.00 |
94,750.31 |
1,371.43 |
0.00 |
0.00 |
93,378.88 |
44,437.45 |
|
Totals |
|
|
42,923.16 |
2,214,329.43 |
0.00 |
2,214,329.43 |
1,371.43 |
0.00 |
0.00 |
2,212,958.00 |
44,437.45 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
2,460,746.78 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 5 of 27 |
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest |
|
Fees |
|
Interest Paid or Advanced |
2,225,747.81 |
Master Servicing Fee |
3,569.58 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,954.70 |
Interest Adjustments |
0.00 |
Trustee Fee |
290.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
286.45 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,105.71 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
211.98 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
2,225,747.81 |
Total Fees |
11,418.42 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
247,788.78 |
Reimbursement for Interest on Advances |
990.82 |
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
0.00 |
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) |
380.61 |
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
Principal Adjustments |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
|
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
247,788.78 |
Total Expenses/Reimbursements |
1,371.43 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
2,212,958.00 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
247,788.78 |
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 |
2,460,746.78 |
Total Funds Collected |
2,473,536.59 |
Total Funds Distributed |
2,473,536.63 |
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
665,312,602.02 |
665,312,602.02 |
Beginning Certificate Balance |
665,312,601.20 |
|
(-) Scheduled Principal Collections |
247,788.78 |
247,788.78 |
(-) Principal Distributions |
247,788.78 |
|
(-) 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 |
665,064,813.24 |
665,064,813.24 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
665,312,602.04 |
665,312,602.04 |
Ending Certificate Balance |
665,064,812.42 |
|
Ending Actual Collateral Balance |
665,064,813.26 |
665,064,813.26 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.82) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.82) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
3.99% |
|
|
|
|
|
UC / (OC) Interest |
0.00 |
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 7 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Scheduled Balance |
|
|
|
|
|
Debt Service Coverage Ratio¹ |
|
|
|
||
|
Scheduled |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Balance |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
1 |
13,000,000.00 |
1.95% |
86 |
3.3800 |
NAP |
Defeased |
1 |
13,000,000.00 |
1.95% |
86 |
3.3800 |
NAP |
|
4,000,000 or less |
2 |
7,298,199.39 |
1.10% |
89 |
4.3338 |
1.926993 |
1.35 or less |
7 |
76,512,646.90 |
11.50% |
88 |
4.3359 |
0.719945 |
4,000,001 to 5,000,000 |
6 |
28,542,105.21 |
4.29% |
77 |
3.9317 |
2.181992 |
1.36 to 1.50 |
2 |
22,040,321.31 |
3.31% |
88 |
3.8083 |
1.412165 |
|
5,000,001 to 6,000,000 |
2 |
11,419,527.59 |
1.72% |
88 |
4.3932 |
1.685098 |
1.51 to 1.60 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
6,000,001 to 7,000,000 |
3 |
19,726,989.72 |
2.97% |
89 |
4.4434 |
2.001054 |
1.61 to 1.70 |
1 |
4,752,657.16 |
0.71% |
88 |
4.0500 |
1.689900 |
|
7,000,001 to 8,000,000 |
3 |
23,400,000.00 |
3.52% |
89 |
4.4990 |
1.657929 |
1.71 to 1.90 |
4 |
41,893,177.55 |
6.30% |
88 |
4.3281 |
1.843061 |
|
8,000,001 to 9,000,000 |
3 |
25,698,648.24 |
3.86% |
88 |
3.8999 |
2.496724 |
1.91 to 2.00 |
5 |
85,750,000.00 |
12.89% |
89 |
4.2464 |
1.961068 |
|
9,000,001 to 10,000,000 |
2 |
19,509,223.63 |
2.93% |
89 |
3.8729 |
3.977014 |
2.01 to 2.50 |
14 |
261,436,435.52 |
39.31% |
92 |
3.7540 |
2.206323 |
|
10,000,001 to 15,000,000 |
6 |
74,754,658.23 |
11.24% |
88 |
3.8846 |
3.382879 |
2.51 to 3.50 |
9 |
128,870,351.17 |
19.38% |
78 |
3.6451 |
3.037597 |
|
15,000,001 to 20,000,000 |
9 |
159,578,718.53 |
23.99% |
88 |
3.8493 |
2.264026 |
3.51 or greater |
3 |
30,809,223.63 |
4.63% |
89 |
3.5134 |
7.000314 |
|
20,000,001 to 30,000,000 |
4 |
99,350,000.00 |
14.94% |
87 |
3.7843 |
1.811772 |
Totals |
46 |
665,064,813.24 |
100.00% |
88 |
3.8849 |
2.347137 |
|
30,000,001 to 50,000,000 |
4 |
127,786,742.70 |
19.21% |
89 |
4.0124 |
2.334986 |
|
|
|
|
|
|
|
|
|
50,000,001 or greater |
1 |
55,000,000.00 |
8.27% |
89 |
3.3400 |
2.098100 |
|
|
|
|
|
|
|
|
Totals |
46 |
665,064,813.24 |
100.00% |
88 |
3.8849 |
2.347137 |
|
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 8 of 27 |
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
State³ |
|
|
|
|
|
State³ |
|
|
|
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
State |
|
|
|
WAM² |
WAC |
|
State |
|
|
|
WAM² |
WAC |
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Defeased |
1 |
13,000,000.00 |
1.95% |
86 |
3.3800 |
NAP |
Texas |
3 |
13,000,000.00 |
1.95% |
88 |
3.4000 |
10.684700 |
Alabama |
2 |
7,260,835.98 |
1.09% |
88 |
4.1882 |
1.747830 |
Utah |
2 |
42,150,000.00 |
6.34% |
89 |
3.9629 |
2.154975 |
Arizona |
4 |
2,570,346.03 |
0.39% |
84 |
4.1390 |
2.270000 |
Virginia |
3 |
24,928,616.35 |
3.75% |
89 |
4.0488 |
1.961204 |
California |
11 |
178,267,269.14 |
26.80% |
88 |
3.6138 |
2.062653 |
Washington, DC |
1 |
27,600,000.00 |
4.15% |
88 |
3.7900 |
2.152100 |
Colorado |
5 |
32,539,872.53 |
4.89% |
89 |
3.9168 |
2.906792 |
Wisconsin |
2 |
8,418,756.77 |
1.27% |
88 |
4.4500 |
1.857600 |
Connecticut |
3 |
7,292,857.14 |
1.10% |
28 |
3.1750 |
3.378900 |
Totals |
88 |
665,064,813.24 |
100.00% |
88 |
3.8849 |
2.347137 |
Florida |
5 |
29,732,925.45 |
4.47% |
89 |
4.2553 |
1.971288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Georgia |
1 |
1,034,591.19 |
0.16% |
88 |
4.3160 |
2.015900 |
|
|
|
|
|
|
|
Illinois |
1 |
19,500,000.00 |
2.93% |
88 |
3.6000 |
2.499200 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Indiana |
3 |
21,011,874.43 |
3.16% |
144 |
3.8900 |
2.214522 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Kansas |
1 |
10,000,000.00 |
1.50% |
89 |
4.1600 |
3.268400 |
Defeased |
1 |
13,000,000.00 |
1.95% |
86 |
3.3800 |
NAP |
Kentucky |
2 |
2,223,270.44 |
0.33% |
88 |
4.3160 |
2.015900 |
Industrial |
12 |
39,647,724.19 |
5.96% |
88 |
4.0316 |
2.162585 |
Maryland |
1 |
4,500,000.00 |
0.68% |
88 |
3.7570 |
2.690700 |
Lodging |
6 |
45,306,998.43 |
6.81% |
89 |
4.3666 |
1.355393 |
Massachusetts |
2 |
5,428,571.43 |
0.82% |
28 |
3.1750 |
3.378900 |
Mixed Use |
4 |
50,240,032.34 |
7.55% |
88 |
3.8664 |
3.943785 |
Michigan |
1 |
4,885,496.17 |
0.73% |
88 |
4.4500 |
1.857600 |
Mobile Home Park |
2 |
6,444,334.96 |
0.97% |
89 |
4.8000 |
2.356400 |
Montana |
1 |
3,585,288.97 |
0.54% |
89 |
4.6380 |
1.185500 |
Multi-Family |
10 |
127,719,180.71 |
19.20% |
88 |
4.0439 |
2.436029 |
New Jersey |
5 |
19,734,314.01 |
2.97% |
64 |
3.7690 |
1.786286 |
Office |
10 |
213,596,912.23 |
32.12% |
94 |
3.7250 |
2.046466 |
New York |
3 |
60,900,000.00 |
9.16% |
89 |
4.0804 |
2.167336 |
Retail |
28 |
119,426,495.92 |
17.96% |
88 |
3.9082 |
2.384358 |
North Carolina |
1 |
899,764.15 |
0.14% |
88 |
4.3160 |
2.015900 |
Self Storage |
15 |
49,683,134.46 |
7.47% |
58 |
3.5836 |
2.759826 |
Ohio |
8 |
43,906,947.62 |
6.60% |
88 |
4.3308 |
1.747744 |
Totals |
88 |
665,064,813.24 |
100.00% |
88 |
3.8849 |
2.347137 |
Oklahoma |
1 |
18,750,000.00 |
2.82% |
89 |
3.8100 |
3.301900 |
|
|
|
|
|
|
|
Oregon |
3 |
11,824,015.69 |
1.78% |
88 |
3.4887 |
2.059657 |
|
|
|
|
|
|
|
Pennsylvania |
7 |
25,597,754.84 |
3.85% |
79 |
4.2925 |
1.660924 |
|
|
|
|
|
|
|
South Carolina |
1 |
4,289,448.05 |
0.64% |
88 |
4.0200 |
2.713400 |
|
|
|
|
|
|
|
Tennessee |
4 |
20,231,996.86 |
3.04% |
89 |
4.2674 |
2.389996 |
|
|
|
|
|
|
|
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 9 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Note Rate |
|
|
|
|
|
Seasoning |
|
|
|
||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Note Rate |
|
|
|
WAM² |
WAC |
|
Seasoning |
|
|
|
WAM² |
WAC |
|
|
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
1 |
13,000,000.00 |
1.95% |
86 |
3.3800 |
NAP |
Defeased |
1 |
13,000,000.00 |
1.95% |
86 |
3.3800 |
NAP |
|
3.250% or less |
3 |
50,000,000.00 |
7.52% |
57 |
3.1525 |
3.095060 |
12 months or less |
1 |
19,167,000.00 |
2.88% |
149 |
3.8500 |
2.232200 |
|
3.251% to 3.500% |
4 |
89,481,250.00 |
13.45% |
88 |
3.3610 |
3.435139 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
3.501% to 3.750% |
4 |
54,349,544.94 |
8.17% |
88 |
3.6050 |
2.752224 |
25 months to 36 months |
44 |
632,897,813.24 |
95.16% |
86 |
3.8964 |
2.339672 |
|
3.751% to 4.000% |
9 |
182,542,100.56 |
27.45% |
95 |
3.8376 |
2.064576 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.001% to 4.250% |
13 |
130,668,151.66 |
19.65% |
88 |
4.1234 |
2.105751 |
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.251% to 4.500% |
6 |
98,400,000.00 |
14.80% |
88 |
4.3389 |
1.923115 |
Totals |
46 |
665,064,813.24 |
100.00% |
88 |
3.8849 |
2.347137 |
|
4.501% to 4.750% |
4 |
32,179,431.12 |
4.84% |
89 |
4.6309 |
1.455477 |
|
|
|
|
|
|
|
|
4.751% or greater |
2 |
14,444,334.96 |
2.17% |
89 |
4.8609 |
1.643872 |
|
|
|
|
|
|
|
|
Totals |
46 |
665,064,813.24 |
100.00% |
88 |
3.8849 |
2.347137 |
|
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|
||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
1 |
13,000,000.00 |
1.95% |
86 |
3.3800 |
NAP |
Defeased |
1 |
13,000,000.00 |
1.95% |
86 |
3.3800 |
NAP |
|
58 months or less |
2 |
25,000,000.00 |
3.76% |
28 |
3.1750 |
3.187120 |
Interest Only |
23 |
433,398,250.00 |
65.17% |
87 |
3.7746 |
2.469543 |
|
59 months or greater |
43 |
627,064,813.24 |
94.29% |
90 |
3.9237 |
2.302601 |
299 months or less |
2 |
8,337,946.13 |
1.25% |
88 |
4.3028 |
1.473010 |
|
Totals |
46 |
665,064,813.24 |
100.00% |
88 |
3.8849 |
2.347137 |
300 months or greater |
20 |
210,328,617.11 |
31.63% |
88 |
4.1270 |
2.096625 |
|
|
|
|
|
|
|
|
Totals |
46 |
665,064,813.24 |
100.00% |
88 |
3.8849 |
2.347137 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
|
|
Age of Most Recent NOI |
|
|
|
|
Remaining Stated Term (Fully Amortizing Loans) |
|
|||
|
Age of Most |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
WAM² |
WAC |
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|
Defeased |
1 |
13,000,000.00 |
1.95% |
86 |
3.3800 |
NAP |
|
|
|
None |
|
Underwriter's Information |
3 |
15,000,000.00 |
2.26% |
67 |
3.9213 |
2.033333 |
|
|
|
|
|
|
|
12 months or less |
42 |
637,064,813.24 |
95.79% |
88 |
3.8944 |
2.343652 |
|
|
|
|
|
|
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 |
46 |
665,064,813.24 |
100.00% |
88 |
3.8849 |
2.347137 |
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
||||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 12 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
1 |
300572031 |
OF |
El Segundo |
CA |
Actual/360 |
3.340% |
158,186.11 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
55,000,000.00 |
55,000,000.00 |
06/06/22 |
|
2 |
300572032 |
RT |
West Bountiful |
UT |
Actual/360 |
3.840% |
114,906.67 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
34,750,000.00 |
34,750,000.00 |
06/06/22 |
|
3 |
310951057 |
MF |
Fresno |
CA |
Actual/360 |
4.070% |
112,783.48 |
43,690.92 |
0.00 |
N/A |
10/11/29 |
-- |
32,180,433.62 |
32,136,742.70 |
06/11/22 |
|
4 |
301741479 |
OF |
Various |
NY |
Actual/360 |
4.310% |
113,197.36 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
30,500,000.00 |
30,500,000.00 |
06/06/22 |
|
5 |
301741475 |
OF |
Brooklyn |
NY |
Actual/360 |
3.850% |
100,784.44 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
30,400,000.00 |
30,400,000.00 |
06/06/22 |
|
6 |
307331160 |
MU |
Washington |
DC |
Actual/360 |
3.790% |
90,075.67 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
27,600,000.00 |
27,600,000.00 |
06/06/22 |
|
7 |
310951647 |
OF |
Burbank |
CA |
Actual/360 |
3.130% |
67,381.94 |
0.00 |
0.00 |
N/A |
08/11/29 |
-- |
25,000,000.00 |
25,000,000.00 |
06/11/22 |
|
8 |
300572036 |
SS |
Various |
Various |
Actual/360 |
3.175% |
54,680.56 |
0.00 |
0.00 |
N/A |
10/06/24 |
-- |
20,000,000.00 |
20,000,000.00 |
06/06/22 |
|
8A |
300572038 |
|
|
|
Actual/360 |
3.175% |
13,670.14 |
0.00 |
0.00 |
N/A |
10/06/24 |
-- |
5,000,000.00 |
5,000,000.00 |
06/06/22 |
|
9 |
307331164 |
MF |
Columbus |
OH |
Actual/360 |
4.283% |
88,522.15 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
24,000,000.00 |
24,000,000.00 |
06/06/22 |
|
10 |
310951102 |
OF |
Santa Monica |
CA |
Actual/360 |
3.970% |
77,773.40 |
0.00 |
0.00 |
N/A |
09/11/29 |
-- |
22,750,000.00 |
22,750,000.00 |
06/11/22 |
|
11 |
322460002 |
IN |
Various |
Various |
Actual/360 |
4.450% |
57,479.17 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
15,000,000.00 |
15,000,000.00 |
06/06/22 |
|
11A |
322460102 |
|
|
|
Actual/360 |
4.450% |
19,159.72 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
5,000,000.00 |
5,000,000.00 |
06/06/22 |
|
12 |
310951917 |
RT |
Chicago |
IL |
Actual/360 |
3.600% |
60,450.00 |
0.00 |
0.00 |
N/A |
10/11/29 |
-- |
19,500,000.00 |
19,500,000.00 |
06/11/22 |
|
13 |
307331172 |
OF |
Jeffersonville |
IN |
Actual/360 |
3.850% |
63,543.93 |
0.00 |
0.00 |
N/A |
11/06/34 |
-- |
19,167,000.00 |
19,167,000.00 |
06/06/22 |
|
14 |
301741469 |
MF |
Tulsa |
OK |
Actual/360 |
3.810% |
61,515.62 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
18,750,000.00 |
18,750,000.00 |
06/06/22 |
|
15 |
322830015 |
RT |
Various |
Various |
Actual/360 |
4.316% |
65,039.72 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
17,500,000.00 |
17,500,000.00 |
06/06/22 |
|
16 |
310952020 |
IN |
San Diego |
CA |
Actual/360 |
3.620% |
53,197.72 |
25,422.59 |
0.00 |
N/A |
10/11/29 |
-- |
17,065,743.90 |
17,040,321.31 |
06/11/22 |
|
17 |
301741476 |
OF |
Colorado Springs |
CO |
Actual/360 |
3.759% |
51,958.32 |
24,540.04 |
0.00 |
N/A |
11/06/29 |
-- |
16,051,795.11 |
16,027,255.07 |
06/06/22 |
|
18 |
301741468 |
LO |
Various |
Various |
Actual/360 |
4.700% |
63,806.05 |
21,250.55 |
0.00 |
N/A |
11/06/29 |
-- |
15,765,392.70 |
15,744,142.15 |
06/06/22 |
|
19 |
301741461 |
MF |
Virginia Beach |
VA |
Actual/360 |
4.030% |
55,003.90 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
15,850,000.00 |
15,850,000.00 |
06/06/22 |
|
20 |
310950903 |
LO |
Fort Myers |
FL |
Actual/360 |
4.250% |
49,884.72 |
20,216.71 |
0.00 |
N/A |
10/11/29 |
-- |
13,630,739.50 |
13,610,522.79 |
06/11/22 |
|
21 |
322830021 |
Various Houston |
TX |
Actual/360 |
3.400% |
38,061.11 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
13,000,000.00 |
13,000,000.00 |
06/06/22 |
|
|
22 |
301741478 |
MF |
Holland Township |
MI |
Actual/360 |
3.380% |
37,837.22 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
13,000,000.00 |
13,000,000.00 |
06/06/22 |
|
23 |
300572028 |
LO |
North Bergen |
NJ |
Actual/360 |
4.180% |
42,042.81 |
17,474.96 |
0.00 |
N/A |
11/06/29 |
-- |
11,680,360.40 |
11,662,885.44 |
06/06/22 |
|
24 |
410952174 |
MF |
Portland |
OR |
Actual/360 |
3.440% |
32,584.44 |
0.00 |
0.00 |
N/A |
10/11/29 |
-- |
11,000,000.00 |
11,000,000.00 |
06/11/22 |
|
25 |
310951490 |
RT |
Redding |
CA |
Actual/360 |
3.340% |
30,145.24 |
0.00 |
0.00 |
N/A |
09/11/29 |
-- |
10,481,250.00 |
10,481,250.00 |
06/11/22 |
|
26 |
300572024 |
OF |
Lenexa |
KS |
Actual/360 |
4.160% |
35,822.22 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
10,000,000.00 |
10,000,000.00 |
06/06/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 13 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
27 |
322830027 |
RT |
Greeley |
CO |
Actual/360 |
3.571% |
29,290.36 |
16,011.37 |
0.00 |
N/A |
11/06/29 |
-- |
9,525,235.00 |
9,509,223.63 |
06/06/22 |
|
28 |
322830028 |
RT |
Columbus |
OH |
Actual/360 |
4.250% |
32,253.39 |
12,267.17 |
0.00 |
N/A |
10/06/29 |
-- |
8,813,069.92 |
8,800,802.75 |
06/06/22 |
|
29 |
410945096 |
SS |
Vacaville |
CA |
Actual/360 |
3.807% |
28,226.36 |
12,346.61 |
0.00 |
N/A |
10/11/29 |
-- |
8,610,192.10 |
8,597,845.49 |
06/11/22 |
|
30 |
301741470 |
MF |
Cookeville |
TN |
Actual/360 |
3.625% |
25,908.68 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
8,300,000.00 |
8,300,000.00 |
06/06/22 |
|
31 |
301741467 |
MF |
Memphis |
TN |
Actual/360 |
4.910% |
33,824.44 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
8,000,000.00 |
8,000,000.00 |
06/06/22 |
|
32 |
600951754 |
SS |
Salem |
VA |
Actual/360 |
4.050% |
27,900.00 |
0.00 |
0.00 |
N/A |
10/11/29 |
-- |
8,000,000.00 |
8,000,000.00 |
06/11/22 |
|
33 |
300572033 |
RT |
Cedar City |
UT |
Actual/360 |
4.540% |
28,929.89 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
7,400,000.00 |
7,400,000.00 |
06/06/22 |
|
34 |
307331174 |
RT |
Cooper City |
FL |
Actual/360 |
4.150% |
24,628.65 |
9,155.53 |
0.00 |
N/A |
11/06/29 |
-- |
6,891,810.29 |
6,882,654.76 |
06/06/22 |
|
35 |
300572026 |
MH |
Colorado Springs |
CO |
Actual/360 |
4.800% |
26,667.32 |
7,435.93 |
0.00 |
N/A |
11/06/29 |
-- |
6,451,770.89 |
6,444,334.96 |
06/06/22 |
|
36 |
301741465 |
MU |
San Diego |
CA |
Actual/360 |
4.400% |
24,248.89 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
6,400,000.00 |
6,400,000.00 |
06/06/22 |
|
37 |
322830037 |
MF |
Bloomsburg |
PA |
Actual/360 |
4.250% |
21,879.26 |
8,866.98 |
0.00 |
N/A |
10/06/29 |
-- |
5,978,394.57 |
5,969,527.59 |
06/06/22 |
|
38 |
307331171 |
MU |
Miami |
FL |
Actual/360 |
4.550% |
21,353.40 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
5,450,000.00 |
5,450,000.00 |
06/06/22 |
|
39 |
307331154 |
OF |
Birmingham |
AL |
Actual/360 |
4.050% |
16,610.87 |
10,317.16 |
0.00 |
N/A |
10/06/29 |
-- |
4,762,974.32 |
4,752,657.16 |
06/06/22 |
|
40 |
322830040 |
Various Various |
Various |
Actual/360 |
4.139% |
17,820.69 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
5,000,000.00 |
5,000,000.00 |
06/06/22 |
|
|
41 |
410949057 |
SS |
Baltimore |
MD |
Actual/360 |
3.757% |
14,558.38 |
0.00 |
0.00 |
N/A |
10/11/29 |
-- |
4,500,000.00 |
4,500,000.00 |
06/11/22 |
|
42 |
322830042 |
LO |
Conway |
SC |
Actual/360 |
4.020% |
14,871.71 |
6,663.90 |
0.00 |
N/A |
10/06/29 |
-- |
4,296,111.95 |
4,289,448.05 |
06/06/22 |
|
43 |
300572030 |
SS |
Kalispell |
MT |
Actual/360 |
4.638% |
14,347.30 |
7,073.09 |
0.00 |
N/A |
11/06/29 |
-- |
3,592,362.06 |
3,585,288.97 |
06/06/22 |
|
44 |
300572029 |
MF |
Fort Myers |
FL |
Actual/360 |
4.040% |
12,934.39 |
5,055.27 |
0.00 |
N/A |
11/06/29 |
-- |
3,717,965.69 |
3,712,910.42 |
06/06/22 |
|
Totals |
|
|
|
|
|
|
2,225,747.81 |
247,788.78 |
0.00 |
|
|
|
665,312,602.02 |
665,064,813.24 |
|
|
1 Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
|
MF - Multi-Family |
|
|
|
|
|
|
|
|
|
||
SS - Self Storage |
|
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|||
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
|||
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 14 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
1 |
4,154,986.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2 |
3,057,589.06 |
772,012.66 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
3,296,213.49 |
2,901,439.72 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
2,484,359.37 |
659,565.26 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
2,982,162.83 |
727,187.27 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
2,592,774.84 |
612,326.94 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
19,172,434.44 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
6,963,427.11 |
1,893,450.01 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8A |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
2,006,640.33 |
521,104.18 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
867,099.68 |
(1,821.13) |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
6,572,382.08 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11A |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
1,848,738.45 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
2,687,312.54 |
626,662.68 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
2,090,289.72 |
616,211.71 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
2,890,876.88 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
1,924,080.79 |
356,485.77 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
1,943,620.49 |
500,774.63 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
1,212,044.66 |
1,272,798.12 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
1,229,859.57 |
1,318,434.20 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
1,736,578.54 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
0.00 |
2,446,944.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
23 |
591,145.72 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
806,836.21 |
201,606.97 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
966,022.15 |
273,415.26 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
1,158,702.46 |
364,545.60 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 15 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
27 |
2,322,161.17 |
678,438.73 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
789,291.44 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
870,187.29 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
1,200,101.79 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
454,112.26 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
653,221.56 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
731,100.32 |
561,151.23 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
34 |
436,239.93 |
189,308.90 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
773,765.81 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
561,287.40 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
499,043.61 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
513,342.74 |
136,127.25 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
39 |
821,922.58 |
167,482.97 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
469,913.17 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
42 |
806,866.86 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
43 |
318,277.15 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
44 |
322,216.15 |
144,325.85 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
87,779,228.64 |
17,939,978.78 |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 16 of 27 |
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
|
|
No principal prepayments this period |
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 17 of 27 |
|
|
|
|
|
|
|
|
Historical Detail |
|
|
|
|
|
|
|
|
|
||||
|
|||||||||||||||||||||
|
|
|
|
|
|
Delinquencies¹ |
|
|
|
|
|
|
Prepayments |
|
|
Rate and Maturities |
|||||
|
|
30-59 Days |
|
60-89 Days |
|
90 Days or More |
|
Foreclosure |
|
REO |
|
Modifications |
|
|
Curtailments |
|
Payoff |
|
Next Weighted Avg. |
|
|
Distribution |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
|
# |
Amount |
# |
Amount |
|
Coupon |
Remit |
WAM¹ |
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.884928% |
3.864997% |
88 |
05/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.885000% |
3.865069% |
89 |
04/18/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.885078% |
3.865148% |
90 |
03/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.885149% |
3.865220% |
91 |
02/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.885240% |
3.865311% |
92 |
01/18/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.885311% |
3.865382% |
93 |
12/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.885381% |
3.865453% |
94 |
11/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.885457% |
3.865529% |
95 |
10/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.885512% |
3.865585% |
96 |
09/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.885571% |
3.865644% |
97 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.885625% |
3.860828% |
98 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.885678% |
3.860883% |
99 |
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 18 of 27 |
|
|
|
|
|
|
|
Delinquency Loan Detail |
|
|
|
|
|
|
||
|
|||||||||||||||
|
|
Paid |
|
Mortgage |
|
|
Outstanding |
Servicing |
Resolution |
|
|
|
|
||
|
|
Through |
Months |
Loan |
|
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|
|
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
|
Date |
Date |
REO Date |
|
|
|
|
|
|
|
|
No delinquent loans this period |
|
|
|
|
|
|
||
1 Mortgage Loan Status |
|
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
|
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
|||||||
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
|
2 - Foreclosure |
7 - REO |
|
|
11- Full Payoff |
|
||||||
Delinquent |
|
|
|
|
|
|
|
|
3 - Bankruptcy |
8 - Resolved |
|
|
12 - Reps and Warranties |
||
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
||
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
98 - Other |
|
|
|
|
|
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 19 of 27 |
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
||||||||
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
||||||||
Past Maturity |
|
0 |
0 |
0 |
|
|
0 |
|
0 - 6 Months |
|
0 |
0 |
0 |
|
|
0 |
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
13 - 24 Months |
|
0 |
0 |
0 |
|
|
0 |
|
25 - 36 Months |
|
25,000,000 |
25,000,000 |
0 |
|
|
0 |
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
49 - 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
> 60 Months |
|
640,064,813 |
640,064,813 |
0 |
|
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
|
REO/Foreclosure |
|
|
||||||||
Jun-22 |
665,064,813 |
665,064,813 |
0 |
0 |
0 |
|
0 |
|
May-22 |
665,312,602 |
665,312,602 |
0 |
0 |
0 |
|
0 |
|
Apr-22 |
665,578,692 |
665,578,692 |
0 |
0 |
0 |
|
0 |
|
Mar-22 |
665,824,682 |
665,824,682 |
0 |
0 |
0 |
|
0 |
|
Feb-22 |
666,127,501 |
666,127,501 |
0 |
0 |
0 |
|
0 |
|
Jan-22 |
666,371,569 |
666,371,569 |
0 |
0 |
0 |
|
0 |
|
Dec-21 |
666,614,783 |
666,614,783 |
0 |
0 |
0 |
|
0 |
|
Nov-21 |
666,876,461 |
666,876,461 |
0 |
0 |
0 |
|
0 |
|
Oct-21 |
667,096,858 |
667,096,858 |
0 |
0 |
0 |
|
0 |
|
Sep-21 |
667,248,252 |
667,248,252 |
0 |
0 |
0 |
|
0 |
|
Aug-21 |
667,388,139 |
667,388,139 |
0 |
0 |
0 |
|
0 |
|
Jul-21 |
667,527,528 |
667,527,528 |
0 |
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. |
|
|
|
|||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 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 |
|
|
|
|
No specially serviced loans this period |
|
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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 |
|
|
|
|
|
|
No specially serviced loans this period |
|
|
|
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
||
MF - Multi-Family |
|
SS - Self Storage |
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
||
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 22 of 27 |
|
|
|
|
Modified Loan Detail |
|
|
|
||
|
|
Pre-Modification |
Post-Modification |
|
|
Modification |
Modification |
||
|
|
|
|
|
|
Modification |
Modification Booking |
Closing |
Effective |
|
|
Balance |
Rate |
Balance |
Rate |
|
|
|
|
Pros ID |
Loan Number |
|
|
|
|
Code¹ |
Date |
Date |
Date |
18 |
301741468 |
16,177,233.28 |
4.70000% |
16,177,233.28 4.70000% |
10 |
10/06/20 |
08/06/20 |
11/12/20 |
|
18 |
301741468 |
0.00 |
4.70000% |
0.00 |
4.70000% |
10 |
11/12/20 |
08/06/20 |
10/06/20 |
20 |
310950903 |
14,040,365.05 |
4.25000% |
14,040,365.05 4.25000% |
10 |
09/04/20 |
09/11/20 |
10/13/20 |
|
20 |
310950903 |
0.00 |
4.25000% |
0.00 |
4.25000% |
10 |
10/13/20 |
09/11/20 |
09/04/20 |
Totals |
|
30,217,598.33 |
|
30,217,598.33 |
|
|
|
|
|
1 Modification Codes |
|
|
|
|
|
|
|
|
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|
|
|
|
|
|
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|
|
|
|
|
|
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|
|
|
|
|
|
|
Note: Please refer to Servicer Reports for modification comments. |
|
|
|
|
|
|
|
||
|
|||||||||
|
|||||||||
|
|||||||||
|
|||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 23 of 27 |
|
|
|
Historical Liquidated Loan Detail |
|
|
|
|
||||
|
Loan |
|
Gross Sales |
|
|
|
|
Current |
|
Loss to Loan |
Percent of |
|
Beginning |
Most Recent |
Proceeds or |
Fees, |
Net Proceeds |
Net Proceeds |
|
Period |
Cumulative |
with |
Original |
Loan |
Scheduled |
Appraised |
Other |
Advances, |
Received on |
Available for |
Realized Loss |
Adjustment to |
Adjustment to |
Cumulative |
Loan |
Pros ID¹ Number Dist.Date |
Balance |
Value or BPO |
Proceeds |
and Expenses |
Liquidation |
Distribution |
to Loan |
Loan |
Loan |
Adjustment |
Balance |
|
|
|
|
No liquidated loans this period |
|
|
|
|
|
||
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 24 of 27 |
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
|
|
|
||||
|
||||||||||
|
|
Certificate |
Reimb of Prior |
|
|
|
|
|
|
|
|
|
Interest Paid |
Realized Losses |
|
Loss Covered by |
|
|
|
|
Total Loss |
|
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
Pros ID Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
|
|
|
|
No realized losses this period |
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 25 of 27 |
|
|
|
Interest Shortfall Detail - Collateral Level |
|
|
|
|
|||||
|
||||||||||||
|
|
|
Special Servicing Fees |
|
|
|
|
|
|
|
Modified |
|
|
|
Deferred |
|
|
|
|
|
Non- |
|
Reimbursement of |
Other |
Interest |
|
Interest |
Interest |
|
|
|
|
|
Recoverable |
Interest on |
Advances from |
Shortfalls / |
Reduction / |
Pros ID |
Adjustments |
Collected |
Monthly |
Liquidation |
Work Out |
ASER |
PPIS / (PPIE) |
Interest |
Advances |
Interest |
(Refunds) |
(Excess) |
4 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
986.11 |
0.00 |
0.00 |
0.00 |
21 |
0.00 |
0.00 |
0.00 |
0.00 |
380.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.71 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
0.00 |
0.00 |
380.61 |
0.00 |
0.00 |
0.00 |
990.82 |
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 |
1,371.43 |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 26 of 27 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 27 of 27 |
Prospectus Loan ID 1 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 10-18-2019 55000000.00 120 11-06-2029 0 0.0334 0.0334 3 1 120 12-06-2019 true 1 WL 3 153083.33 55000000.00 1 1 1 0 true true true false false 11-05-2021 05-05-2029 CONTINENTAL PARK - ROSECRANS DOUGLAS 831 DOUGLAS STREET; 2201, 2221, AND 2231 ROSECRANS AVENUE El Segundo CA 90245 Los Angeles OF 206012 206012 1965 2017 104000000.00 MAI 09-15-2019 1 0.61 6 X MOTOR TREND GROUP LLC 59908 03-31-2029 CBRE 30794 08-31-2032 MOTOR TREND GROUP LLC 22438 11-30-2025 08-31-2019 12-31-2020 12-31-2021 7523684.00 5117906.00 1563060.00 962920.00 5960625.00 4154986.00 5713410.00 3907772.00 UW CREFC 1862513.87 3.19 2.2308 3.06 2.0981 C F 03-31-2022 false false 55000000.00 158186.11 0.0334 0.000187 158186.11 0.00 0.00 55000000.00 55000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 2 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 10-18-2019 34750000.00 120 11-06-2029 0 0.0384 0.0384 3 1 120 12-06-2019 true 1 WL 3 111200.00 34750000.00 1 1 1 0 true true false false false 08-05-2029 WEST BOUNTIFUL COMMONS 100 NORTH 500 WEST West Bountiful UT 84010 Davis RT 324349 324349 1993 2017 53700000.00 MAI 09-20-2019 0.99 1 6 01-06-2022 N Costco Warehouse 135000 11-30-2035 At Home 101581 12-31-2025 Office Depot 21008 03-31-2027 08-31-2019 01-01-2022 03-31-2022 3968218.00 919353.00 549945.00 147340.34 3418273.00 772012.66 3261882.00 732914.91 UW CREFC 333600.01 2.52 2.3141 2.40 2.1969 C F 03-31-2022 false false 34750000.00 114906.67 0.0384 0.000187 114906.67 0.00 0.00 34750000.00 34750000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 10-04-2019 32500000.00 120 10-11-2029 360 0.0407 0.0407 3 1 24 11-11-2019 true 1 WL 5 110229.17 32500000.00 1 1 1 0 true true false false false 07-10-2029 TORREY RIDGE APARTMENTS 210 SOUTH CLOVIS AVENUE Fresno CA 93727 Fresno MF 418 418 1976 2019 47500000.00 MAI 08-20-2019 0.94 0.97 6 01-11-2022 N 08-31-2019 01-01-2021 09-30-2021 5046607.81 4455801.00 2042395.29 1554361.28 3004212.52 2901439.72 2896884.52 2820943.72 UW CREFC 1006759.72 1.60 2.8819 1.54 2.802 C F false false 32180433.62 156474.40 0.0407 0.000187 112783.48 43690.92 0.00 32136742.70 32136742.70 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4 05-12-2022 06-13-2022 Argentic Real Estate Finance LLC 10-24-2019 30500000.00 120 11-06-2029 0 0.0431 0.0431 3 1 120 12-06-2019 true 1 WL 3 109545.83 30500000.00 1 2 2 0 true true false false false 08-05-2029 74 Kent Street & 11-20 46th Road NY OF 66470 49000000.00 MAI 1 1 01-06-2022 N 01-01-2022 03-31-2022 3134675.11 808747.00 467983.94 149181.74 2666691.16 659565.26 2586927.16 639623.76 UW 328637.50 2.00 2.0069 1.94 1.9462 C F false false 30500000.00 113197.36 0.0431 0.000187 113197.36 0.00 0.00 30500000.00 30500000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4-001 05-12-2022 06-13-2022 74 KENT STREET 74 KENT STREET Brooklyn NY 11222 Brooklyn OF 31745 31745 1931 2018 24700000.00 MAI 07-16-2019 1 1 6 NYU 16679 09-30-2033 Project Franklin LLC 15066 04-30-2022 01-01-2022 03-31-2022 1640000.40 409301.00 237261.41 80516.53 1402738.99 328784.47 1364644.99 319260.72 UW CREFC 170891.50 1.9239 1.8682 F 03-31-2022 false Prospectus Loan ID 4-002 05-12-2022 06-13-2022 11-20 46TH ROAD 11-20 46TH ROAD Long Island City NY 11101 Queens OF 34725 34725 1947 2019 24300000.00 MAI 12-01-2019 1 1 6 THERACARE 34725 07-31-2036 01-01-2022 03-31-2022 1494674.71 399446.00 230722.53 68665.21 1263952.18 330780.79 1222282.18 320363.04 UW CREFC 157746.00 2.0969 2.0308 F 03-31-2022 false Prospectus Loan ID 5 05-12-2022 06-13-2022 Argentic Real Estate Finance LLC 10-25-2019 30400000.00 120 11-06-2029 0 0.0385 0.0385 3 1 120 12-06-2019 true 1 WL 3 97533.33 30400000.00 1 1 1 0 true true false false false 08-05-2029 77 CLINTON AVENUE 77 CLINTON AVENUE Brooklyn NY 11205 Kings OF 127000 127000 1914 1968 56000000.00 MAI 10-01-2020 1 1 6 01-06-2022 N NYC SCA 127000 09-04-2030 09-30-2019 01-01-2022 03-31-2022 3251375.00 877993.00 538386.46 150805.73 2712988.54 727187.27 2600588.54 699087.52 UW CREFC 292599.99 2.28 2.4852 2.19 2.3892 C F 12-31-2021 false false 30400000.00 100784.44 0.0385 0.000187 100784.44 0.00 0.00 30400000.00 30400000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 6 05-12-2022 06-13-2022 BSPRT CMBS Finance, LLC 09-27-2019 27600000.00 120 10-06-2029 0 0.0379 0.0379 3 1 120 11-06-2019 true 1 WL 3 87170.00 27600000.00 1 1 1 5 true true false false false 06-05-2029 TAKOMA METRO CENTER 6856 EASTERN AVENUE NORTHWEST Washington DC 20012 District of Columbia MU 198107 198107 1908 2017 39600000.00 MAI 08-27-2019 0.91 0.92 6 01-06-2022 N The Kennedy Center 58439 05-31-2035 DC Arts Studios 15914 02-28-2031 Breakthrough Montessori PCS 15565 08-31-2043 06-30-2019 01-01-2022 03-31-2022 3998690.37 920965.00 1325866.67 308638.06 2672823.69 612326.94 2474716.69 562800.19 UW CREFC 261510.01 2.51 2.3415 2.33 2.1521 C F 03-31-2022 false false 27600000.00 90075.67 0.0379 0.000187 90075.67 0.00 0.00 27600000.00 27600000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 7 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 08-08-2019 25000000.00 120 08-11-2029 0 0.0313 0.0313 3 1 120 09-11-2019 false 1 PP 3 65208.33 25000000.00 1 1 1 0 true true false false false THE TOWER AT BURBANK 3900 WEST ALAMEDA AVENUE Burbank CA 91505 Los Angeles OF 490807 490807 1989 2019 314000000.00 MAI 06-24-2019 0.97 0.92 6 N Disney Store The 134536 04-06-2030 WeWork Companies 74742 04-30-2032 Vubiquity Inc. 56055 06-30-2026 12-31-2018 12-31-2020 12-31-2021 26246145.91 25744152.00 6650351.23 6571717.56 19595794.68 19172434.44 19006826.28 18583466.44 UW CREFC 6188271.00 3.16 3.0981 3.06 3.003 C F 03-31-2022 false false 25000000.00 67381.94 0.0313 0.000187 67381.94 0.00 0.00 25000000.00 25000000.00 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 09-26-2019 20000000.00 60 10-06-2024 0 0.03175 0.03175 3 1 60 11-06-2019 true 1 PP 3 66145.83 20000000.00 1 11 11 0 true true false false false 07-05-2024 Planet Self Storage Portfolio SS 563807 4844 4844 104250000.00 MAI 0.85 0.90 01-06-2022 N 08-31-2019 01-01-2022 03-31-2022 8246557.00 2832423.00 2709614.00 938972.99 5536943.00 1893450.01 5472942.00 1877449.51 UW 555626.25 2.45 3.4077 2.42 3.3789 C F false false 20000000.00 54680.56 0.03175 0.000187 54680.56 0.00 0.00 20000000.00 20000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8-001 05-12-2022 06-13-2022 PRIME STORAGE - SOMERVILLE 39R MEDFORD STREET Somerville MA 02143 Middlesex SS 36095 36095 414 414 1930 1995 12170000.00 MAI 08-30-2019 0.90 0.89 6 08-31-2019 01-01-2022 03-31-2022 971690.00 275740.00 284784.00 112630.46 686906.00 163109.54 679687.00 161304.79 UW CREFC 72231.25 2.2581 2.2331 F false Prospectus Loan ID 8-002 05-12-2022 06-13-2022 PRIME STORAGE - NEWINGTON 350 ALUMNI ROAD Newington CT 06111 Hartford SS 87925 87925 724 724 2000 2018 12440000.00 MAI 08-28-2019 0.81 0.89 6 08-31-2019 01-01-2022 03-31-2022 923532.00 346022.00 308261.00 115432.21 615271.00 230589.79 606479.00 228391.54 UW CREFC 66437.00 3.4708 3.4377 F false Prospectus Loan ID 8-003 05-12-2022 06-13-2022 PRIME STORAGE - WASHINGTON 307 SOUTH LINCOLN AVENUE Washington NJ 07882 Warren SS 63450 63450 523 523 1987 2018 10790000.00 MAI 08-24-2019 0.95 0.91 6 08-31-2019 01-01-2022 03-31-2022 959980.00 304433.00 250447.00 99484.13 709533.00 204948.87 703188.00 203362.62 UW CREFC 63897.00 3.2074 3.1826 F false Prospectus Loan ID 8-004 05-12-2022 06-13-2022 PRIME STORAGE - BROOKFIELD 25 AND 87 DEL MAR DRIVE Brookfield CT 06804 Fairfield SS 61350 61350 505 505 1984 2018 9090000.00 MAI 08-28-2019 0.82 0.92 6 08-31-2019 01-01-2022 03-31-2022 820132.00 318959.00 302550.00 106798.29 517582.00 212160.71 511447.00 210626.96 UW CREFC 53975.00 3.9307 3.9023 F false Prospectus Loan ID 8-005 05-12-2022 06-13-2022 PRIME STORAGE - QUAKERTOWN 1320 SOUTH WEST END BOULEVARD Quakertown PA 18951 Bucks SS 67450 67450 513 513 1987 9190000.00 MAI 08-28-2019 0.80 0.91 6 08-31-2019 01-01-2022 03-31-2022 801045.00 268958.00 264368.00 69539.62 536678.00 199418.38 529933.00 197732.13 UW CREFC 53578.00 3.722 3.6905 F false Prospectus Loan ID 8-006 05-12-2022 06-13-2022 PRIME STORAGE - HYDE PARK 1641 HYDE PARK AVENUE Boston MA 02136 Suffolk SS 27504 27504 311 311 1960 1997 9250000.00 MAI 08-30-2019 0.79 0.81 6 08-31-2019 01-01-2022 03-31-2022 700235.00 210897.00 240680.00 96189.20 459556.00 114707.80 456806.00 114020.30 UW CREFC 48419.00 2.369 2.3548 F false Prospectus Loan ID 8-007 05-12-2022 06-13-2022 PRIME STORAGE - PHILLIPSBURG 1191 U.S. HIGHWAY 22 Greenwich; Lopatcong NJ 08865 Warren SS 48691 48691 408 408 1982 2018 7040000.00 MAI 08-24-2019 0.88 0.91 6 08-31-2019 01-01-2022 03-31-2022 638378.00 217538.00 212173.00 76275.62 426205.00 141262.38 418902.00 139436.38 UW CREFC 41672.00 3.3898 3.346 F false Prospectus Loan ID 8-008 05-12-2022 06-13-2022 PRIME STORAGE - NEW MILFORD 156 DANBURY ROAD New Milford CT 06776 Litchfield SS 41050 41050 329 329 1989 7040000.00 MAI 08-28-2019 0.83 0.91 6 08-31-2019 01-01-2022 03-31-2022 636828.00 237399.00 212508.00 73696.67 424320.00 163702.33 420215.00 162676.08 UW CREFC 41672.00 3.9283 3.9037 F false Prospectus Loan ID 8-009 05-12-2022 06-13-2022 PRIME STORAGE - FAIRLESS HILLS 400 TYBURN ROAD Fairless Hills PA 19030 Bucks SS 42211 42211 382 382 1979 6790000.00 MAI 08-28-2019 0.92 0.89 6 08-31-2019 01-01-2022 03-31-2022 625804.00 243236.00 202862.00 73186.02 422942.00 170049.98 418721.00 168994.73 UW CREFC 39926.00 4.2591 4.2326 F false Prospectus Loan ID 8A 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 09-26-2019 5000000.00 60 10-06-2024 0 0.03175 0.03175 3 1 60 11-06-2019 PP 3 5000000.00 1 0 true true false false false NA NA N false false 5000000.00 13670.14 0.03175 0.000187 13670.14 0.00 0.00 5000000.00 5000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8-010 05-12-2022 06-13-2022 PRIME STORAGE - CLINTON 10 ROUTE 173 Union NJ 08809 Hunterdon SS 35538 35538 313 313 1980 2018 6490000.00 MAI 08-24-2019 0.91 0.93 6 08-31-2019 01-01-2022 03-31-2022 554958.00 175009.00 177843.00 54869.05 377115.00 120139.95 373561.00 119251.45 UW CREFC 38100.00 3.1532 3.1299 F false Prospectus Loan ID 8-011 05-12-2022 06-13-2022 PRIME STORAGE - LINDENWOLD 901 EGG HARBOR ROAD Lindenwold NJ 08021 Camden SS 52543 52543 422 422 1979 6060000.00 MAI 08-29-2019 0.81 0.91 6 08-31-2019 01-01-2022 03-31-2022 613973.00 234232.00 253139.00 60871.72 360834.00 173360.28 354004.00 171652.53 UW CREFC 35719.00 4.8534 4.8056 F false Prospectus Loan ID 9 05-12-2022 06-13-2022 BSPRT CMBS Finance, LLC 09-30-2019 24000000.00 120 10-06-2029 0 0.0428333 0.0428333 3 1 120 11-06-2019 true 1 WL 3 85666.60 24000000.00 1 1 1 0 true true false false false 07-05-2029 THE DISTRICT AT TUTTLE 4020 CYBER AVENUE Columbus OH 43221 Franklin MF 228 228 2014 37100000.00 MAI 08-05-2019 0.95 1 6 01-06-2022 N 08-31-2019 01-01-2022 03-31-2022 3184799.64 927120.00 1281432.78 406015.82 1903366.86 521104.18 1857766.86 509704.18 UW CREFC 256999.79 1.82 2.0276 1.78 1.9832 C F false false 24000000.00 88522.15 0.0428333 0.000187 88522.15 0.00 0.00 24000000.00 24000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 08-23-2019 22750000.00 120 09-11-2029 0 0.0397 0.0397 3 1 120 10-11-2019 true 1 WL 3 75264.58 22750000.00 1 1 1 0 true true false false false 06-10-2029 730 ARIZONA AVENUE 730 ARIZONA AVENUE (AKA 1310 LINCOLN BOULEVARD) Santa Monica CA 90401 Los Angeles OF 28822 28822 1988 2016 38000000.00 MAI 07-09-2019 1 0.33 6 01-11-2022 N RGN Santa monica LLC 9601 01-31-2028 06-30-2019 01-01-2022 03-31-2022 2653534.00 144151.00 623222.00 145972.13 2030312.00 -1821.13 1955375.00 -20555.63 UW CREFC 225793.74 2.21 -0.008 2.13 -0.091 C F 03-31-2022 false false 22750000.00 77773.40 0.0397 0.000187 77773.40 0.00 0.00 22750000.00 22750000.00 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11 05-12-2022 06-13-2022 UBS AG 09-10-2019 15000000.00 120 10-06-2029 360 0.0445 0.0445 3 1 36 11-06-2019 true 1 PP 5 74166.67 15000000.00 1 5 5 0 true true false false false 05-05-2029 Phoenix Industrial Portfolio II IN 2390648 91700000.00 MAI 0.94 0.97 01-06-2022 N 06-30-2019 12-31-2020 12-31-2021 9131734.29 9162284.00 2447003.61 2589901.92 6684730.68 6572382.08 5811511.31 5699172.08 UW 3068027.91 1.63 2.1422 1.41 1.8576 F F false false 15000000.00 57479.17 0.0445 0.0001745 57479.17 0.00 0.00 15000000.00 15000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11-001 05-12-2022 06-13-2022 FLINT 4444 WEST MAPLE AVENUE Flint MI 48507 Genesee IN 460000 460000 2006 22400000.00 MAI 08-08-2019 1 1 6 Al-Wixom 460000 06-30-2025 06-30-2019 12-31-2020 12-31-2021 2526240.00 2213737.00 410208.20 465697.97 2116031.80 1748039.03 1866615.23 1498630.03 UW CREFC 736326.70 2.3739 2.0352 F 03-31-2022 false Prospectus Loan ID 11-002 05-12-2022 06-13-2022 BELOIT 1 REYNOLDS DRIVE Beloit WI 53511 Rock IN 413903 413903 1974 2011 19400000.00 MAI 08-12-2019 0.67 1 6 Bay Valley Foods 140947 05-31-2024 Pratt LLC 138571 03-31-2025 Lyons Magnus North LLC 110016 10-31-2025 06-30-2019 12-31-2020 12-31-2021 1689683.34 2544203.00 921779.91 752014.96 767903.43 1792188.04 653353.59 1677639.04 UW CREFC 644285.86 2.7816 2.6038 F 03-31-2022 false Prospectus Loan ID 11-003 05-12-2022 06-13-2022 DUBOIS 851-891 BEAVER DRIVE DuBois PA 15801 Pennsylvania IN 612800 612800 1961 1988 19200000.00 MAI 08-16-2019 1 1 6 Generac Power Systems Inc 591840 11-30-2023 06-30-2019 12-31-2020 12-31-2021 1987794.40 1731125.00 534766.23 408547.62 1453028.17 1322577.38 1280559.80 1083406.38 UW CREFC 644285.86 2.0527 1.6815 F 12-31-2021 false Prospectus Loan ID 11-004 05-12-2022 06-13-2022 JEFFERSON 351 COLLINS ROAD Jefferson WI 53549 Jefferson IN 591840 591840 1995 19200000.00 MAI 08-12-2019 1 1 6 DuBois Logistics 612800 02-28-2025 06-30-2019 12-31-2020 12-31-2021 1632425.52 1656208.00 245814.29 431516.11 1386611.23 1224691.89 1147440.00 1052223.89 UW CREFC 644285.86 1.9008 1.6331 F 03-31-2022 false Prospectus Loan ID 11-005 05-12-2022 06-13-2022 HUNTSVILLE 1000 JAMES RECORD ROAD Huntsville AL 35724 Madison IN 312105 312105 1976 2017 11500000.00 MAI 08-19-2019 0.96 0.73 6 United Parcel Service 124097 05-31-2036 InterCept Inc 104825 01-31-2026 CUSTOM ASSEMBLY, INC 70000 11-30-2019 06-30-2019 12-31-2020 12-31-2021 1295591.02 1017011.00 334434.98 532125.25 961156.04 484885.75 863542.69 387272.75 UW CREFC 398843.63 1.2157 0.9709 F 03-31-2022 false Prospectus Loan ID 11A 05-12-2022 06-13-2022 UBS AG 09-10-2019 5000000.00 120 10-06-2029 360 0.0445 0.0445 3 1 36 11-06-2019 PP 5 5000000.00 1 0 true true false false false NA NA N false false 5000000.00 19159.72 0.0445 0.0001745 19159.72 0.00 0.00 5000000.00 5000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 12 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 09-27-2019 19500000.00 120 10-11-2029 0 0.036 0.036 3 1 120 11-11-2019 true 1 WL 3 58500.00 19500000.00 1 1 1 0 true true false false false 07-10-2029 NORTH & SHEFFIELD 938 WEST NORTH AVENUE Chicago IL 60642 Cook RT 31762 31762 1999 2018 33200000.00 MAI 08-15-2019 1 1 6 01-11-2022 N Lululemon USA Inc. DBA Lululemon Athletica 26412 01-31-2026 Sephora 5350 01-31-2024 06-30-2019 12-31-2020 12-31-2021 2447912.00 2545045.00 794113.00 696306.55 1653798.00 1848738.45 1583922.00 1778862.45 UW CREFC 711750.00 2.32 2.5974 2.22 2.4992 C F 04-01-2022 false false 19500000.00 60450.00 0.036 0.000187 60450.00 0.00 0.00 19500000.00 19500000.00 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 13 05-12-2022 06-13-2022 BSPRT CMBS Finance, LLC 10-15-2019 19167000.00 120 11-06-2034 0 0.0385 0.0385 3 1 120 12-06-2019 true 1 PP 3 61494.13 19167000.00 1 1 1 0 true true true false false 08-05-2029 GLOBAL PAYMENTS, INC. 1 HEARTLAND WAY Jeffersonville IN 47130 Clark OF 226304 226304 2006 2011 42000000.00 MAI 08-29-2019 1 1 6 N Global Payments Inc 226304 05-31-2037 01-01-2022 03-31-2022 2619543.57 646044.00 78586.31 19381.32 2540957.26 626662.68 2540957.26 626662.68 UW CREFC 280732.40 2.23 2.2322 2.23 2.2322 C F 03-31-2022 false false 19167000.00 63543.93 0.0385 0.000187 63543.93 0.00 0.00 19167000.00 19167000.00 06-06-2022 11-06-2029 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14 05-12-2022 06-13-2022 Argentic Real Estate Finance LLC 10-22-2019 18750000.00 120 11-06-2029 0 0.0381 0.0381 3 1 120 12-06-2019 true 1 WL 3 59531.25 18750000.00 1 1 1 0 true true false false false 08-05-2029 SOMERSET PARK AT UNION 9416 EAST 65TH STREET Tulsa OK 74133 Tulsa MF 424 424 1984 27000000.00 MAI 08-29-2019 0.96 0.97 6 01-06-2022 N 09-30-2019 01-01-2022 03-31-2022 3398105.00 1107368.00 1845705.15 491156.29 1552399.85 616211.71 1446399.85 589711.71 UW CREFC 178593.76 2.32 3.4503 2.16 3.3019 C F false false 18750000.00 61515.62 0.0381 0.000187 61515.62 0.00 0.00 18750000.00 18750000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 15 05-12-2022 06-13-2022 BSPRT CMBS Finance, LLC 09-27-2019 17500000.00 120 10-06-2029 0 0.04316 0.04316 3 1 120 11-06-2019 true 1 PP 3 62941.67 17500000.00 1 13 13 0 true true false false false 07-05-2029 NMR Pharmacy Portfolio RT 153806 50700000.00 MAI 08-29-2019 1 1 01-06-2022 N 12-31-2020 12-31-2021 2931161.16 3031206.00 113838.22 140329.12 2817322.59 2890876.88 2731789.89 2805343.88 UW 1391552.00 2.02 2.0774 1.96 2.0159 C F false false 17500000.00 65039.72 0.04316 0.000187 65039.72 0.00 0.00 17500000.00 17500000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 15-001 05-12-2022 06-13-2022 WAG - KNOXVILLE, TN 5320 CLINTON HIGHWAY Knoxville TN 37912 Knox RT 14112 14112 2000 7825000.00 MAI 08-19-2019 1 1 6 WAG - Knoxville TN 14112 12-31-2034 12-31-2020 12-31-2021 518420.00 529000.00 20021.61 23333.00 498398.39 505667.00 498398.39 505667.00 UW CREFC 222648.00 2.2711 2.2711 F 12-31-2021 false Prospectus Loan ID 15-002 05-12-2022 06-13-2022 WAG - CINCINNATI, OH 9 WEST MITCHELL AVENUE Cincinnati OH 45217 Hamilton RT 14490 14490 2000 5600000.00 MAI 08-13-2019 1 1 6 Walgreens 14490 08-31-2028 12-31-2020 12-31-2021 346750.00 365000.00 13595.53 16865.00 333154.47 348135.00 314459.71 329440.00 UW CREFC 166986.00 2.0848 1.9728 F 12-31-2021 false Prospectus Loan ID 15-003 05-12-2022 06-13-2022 WAG - HUNTINGTON, IN 1804 NORTH JEFFERSON STREET Huntington IN 46750 Huntington RT 15125 15125 2000 4560000.00 MAI 08-19-2019 1 1 6 Walgreens 15125 01-31-2026 12-31-2020 12-31-2021 303525.00 319500.00 11900.75 14361.00 291624.25 305139.00 272110.23 285624.00 UW CREFC 139155.00 2.1927 2.0525 F 12-31-2021 false Prospectus Loan ID 15-004 05-12-2022 06-13-2022 CVS - DUBLIN, OH 7470 SAWMILL ROAD Dublin OH 43016 Franklin RT 10086 10086 1999 3910000.00 MAI 04-17-2019 1 1 6 CVS 10086 07-31-2039 12-31-2020 12-31-2021 201409.60 205520.00 7778.53 10487.40 193631.07 195032.60 193631.07 195032.60 UW CREFC 111324.00 1.7519 1.7519 F 12-31-2021 false Prospectus Loan ID 15-005 05-12-2022 06-13-2022 CVS - ASHLAND, KY 1221 LEXINGTON AVENUE Ashland KY 41101 Boyd RT 11240 11240 1999 3700000.00 MAI 04-22-2019 1 1 6 CVS 11240 07-31-2039 12-31-2020 12-31-2021 197775.76 201812.00 7638.19 10413.24 190137.57 191398.76 190137.57 191398.76 UW CREFC 111324.00 1.7192 1.7192 F 12-31-2021 false Prospectus Loan ID 15-006 05-12-2022 06-13-2022 WAG - AKRON, OH 1130 SOUTH ARLINGTON STREET Akron OH 44306 Summit RT 13500 13500 1994 3400000.00 MAI 08-20-2019 1 1 6 Wag akron OH 13500 02-29-2028 12-31-2020 12-31-2021 214180.35 225453.00 8397.68 10088.06 205782.67 215364.94 188365.19 197947.94 UW CREFC 97409.00 2.2109 2.0321 F 12-31-2021 false Prospectus Loan ID 15-007 05-12-2022 06-13-2022 RITE AID/PNC ATM - DAYTON, OH 1158 WILMINGTON AVENUE Dayton OH 45420 Montgomery RT 11180 11180 1998 2950000.00 MAI 04-17-2019 1 1 6 Rite Aid 11180 03-31-2023 12-31-2020 12-31-2021 245278.00 257903.00 9513.23 10737.06 235764.42 247165.94 221340.17 232741.94 UW CREFC 97409.00 2.5374 2.3893 F 12-31-2021 false Prospectus Loan ID 15-008 05-12-2022 06-13-2022 CVS - BRISTOL, VA 31 EAST VALLEY DRIVE Bristol VA 24201 Bristol City RT 10251 10251 1999 2875000.00 MAI 04-11-2019 1 1 6 CVS 10251 07-31-2039 12-31-2020 12-31-2021 155581.86 158757.00 6008.64 7957.14 149573.22 150799.86 149573.22 150799.86 UW CREFC 83493.00 1.8061 1.8061 F 12-31-2021 false Prospectus Loan ID 15-009 05-12-2022 06-13-2022 CVS - BRISTOL, TN 3030 WEST STATE STREET Bristol TN 37620 Sullivan RT 10200 10200 1999 2950000.00 MAI 04-11-2019 1 1 6 CVS 10200 07-31-2039 12-31-2020 12-31-2021 159330.36 162582.00 6153.41 8033.64 153176.95 154548.36 153176.95 154548.36 UW CREFC 83493.00 1.851 1.851 F 12-31-2021 false Prospectus Loan ID 15-010 05-12-2022 06-13-2022 CVS - EVANS, GA 4385 HEREFORD FARM ROAD Evans GA 30809 Columbia RT 10125 10125 1999 2900000.00 MAI 04-17-2019 1 1 6 CVS 10125 07-31-2039 12-31-2020 12-31-2021 154961.52 158124.00 5984.68 7944.48 148976.84 150179.52 148976.84 150179.52 UW CREFC 83493.00 1.7987 1.7987 F 12-31-2021 false Prospectus Loan ID 15-011 05-12-2022 06-13-2022 WAG - HENDERSON, KY 517 NORTH GREEN STREET Henderson KY 42420 Henderson RT 11385 11385 1996 2013 2450000.00 MAI 08-16-2019 1 1 6 WAG 11385 05-31-2034 12-31-2020 12-31-2021 156799.61 160000.00 6055.67 7185.00 150743.94 152815.00 150743.94 152815.00 UW CREFC 69578.00 2.1963 2.1963 F 12-31-2021 false Prospectus Loan ID 15-012 05-12-2022 06-13-2022 CVS - SUMMERFIELD, NC 4601 US HIGHWAY 220 Summerfield NC 27358 Guilford RT 10112 10112 1999 2525000.00 MAI 04-16-2019 1 1 6 CVS 10112 07-31-2039 12-31-2020 12-31-2021 129747.10 132395.00 5010.89 6632.90 124736.21 125762.10 124736.21 125762.10 UW CREFC 69578.00 1.8074 1.8074 F 12-31-2021 false Prospectus Loan ID 15-013 05-12-2022 06-13-2022 RITE AID - HERMITAGE, PA 1851 EAST STATE STREET Hermitage PA 16148 Mercer RT 12000 12000 1951 2000000.00 MAI 04-18-2019 1 1 6 Rite Aid 12000 01-31-2029 12-31-2020 12-31-2021 147402.00 155160.00 5779.40 6291.20 141622.60 148868.80 126140.40 133386.80 UW CREFC 55662.00 2.6745 2.3963 F 12-31-2021 false Prospectus Loan ID 16 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 10-04-2019 17250000.00 120 10-11-2029 360 0.0362 0.0362 3 1 24 11-11-2019 true 1 WL 5 52037.50 17250000.00 1 1 1 0 true true true false false 01-10-2022 04-10-2029 SCRIPPS RANCH BUSINESS PARK- CA 10060, 10070, 10080, 10090 AND 10100 WILLOW CREEK ROAD San Diego CA 92131 San Diego IN 94251 94251 1978 2019 23500000.00 MAI 08-26-2019 1 1 6 01-11-2022 N Siemens Corporation 28034 06-30-2022 United States Postal Service 21078 09-14-2024 Designer Molecules 18602 12-31-2023 08-31-2019 01-01-2022 03-31-2022 2194135.17 536056.00 602150.93 179570.23 1591984.24 356485.77 1499030.25 333247.52 UW CREFC 235860.93 1.69 1.5114 1.59 1.4128 C F 03-31-2022 false false 17065743.90 78620.31 0.0362 0.000187 53197.72 25422.59 0.00 17040321.31 17040321.31 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 05-12-2022 06-13-2022 Argentic Real Estate Finance LLC 10-25-2019 16500000.00 120 11-06-2029 360 0.03759 0.03759 3 1 12 12-06-2019 true 1 WL 5 51686.25 16500000.00 1 1 1 0 true true false false false 08-05-2029 PLATTE AIRPARK TECH CAMPUS 320-480 WOOTEN ROAD Colorado Springs CO 80916 El Paso OF 137423 137423 2001 23580000.00 MAI 09-20-2019 1 1 6 01-06-2022 N Boeing Company 67736 12-31-2025 Lockheed Martin IMS 64739 12-31-2025 CACI Inc. 4948 02-29-2024 08-31-2019 01-01-2022 03-31-2022 2675145.21 757065.00 694585.86 256290.37 1980559.36 500774.63 1880651.76 475797.88 UW CREFC 229495.08 2.16 2.182 2.05 2.0732 C F 03-31-2022 false false 16051795.11 76498.36 0.03759 0.000187 51958.32 24540.04 0.00 16027255.08 16027255.07 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18 05-12-2022 06-13-2022 Argentic Real Estate Finance LLC 10-18-2019 16400000.00 120 11-06-2029 360 0.047 0.047 3 1 0 12-06-2019 true 1 WL 2 85056.60 16379176.73 1 3 3 0 false true false false true 09-05-2029 HIE & Candlewood Suites Portfolio LO 230 230 28300000.00 MAI 0.65 0.51 01-06-2022 N 07-31-2019 04-01-2021 03-31-2022 5777620.00 4698600.00 3714724.63 3425801.88 2062895.37 1272798.12 1831790.57 1084854.12 UW 1020679.20 2.02 1.247 1.79 1.0628 C F false true 15765392.70 85056.60 0.047 0.000187 63806.05 21250.55 0.00 15744142.15 15744142.15 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 08-06-2020 98 11-06-2029 Prospectus Loan ID 18-001 05-12-2022 06-13-2022 HOLIDAY INN EXPRESS GROVE CITY OUTLET CENTER 21 HOLIDAY BOULEVARD Mercer PA 16137 Mercer LO 74 74 2001 2011 10500000.00 MAI 07-01-2020 0.69 0.50 6 07-31-2019 04-01-2021 03-31-2022 2010563.00 1546592.00 1414016.57 1269928.26 596546.43 276663.74 516123.91 214800.06 UW CREFC 340226.40 0.8131 0.6313 F false 98 Prospectus Loan ID 18-002 05-12-2022 06-13-2022 CANDLEWOOD SUITES GROVE CITY OUTLET CENTER 37 HOLIDAY BOULEVARD Mercer PA 16137 Mercer LO 82 82 2015 9000000.00 MAI 07-01-2019 0.58 0.51 6 07-31-2019 04-01-2021 03-31-2022 1583602.00 1382252.00 885155.94 981171.68 698446.06 401080.32 635101.98 345790.24 UW CREFC 340226.40 1.1788 1.0163 F false 98 Prospectus Loan ID 18-003 05-12-2022 06-13-2022 HOLIDAY INN EXPRESS & SUITES WADSWORTH 231 PARK CENTER DRIVE Wadsworth OH 44281 Medina LO 74 74 2000 2011 8800000.00 MAI 07-01-2020 0.69 0.52 6 07-31-2019 04-01-2021 03-31-2022 2183455.00 1769756.00 1415552.11 1174701.94 767902.89 595054.06 680564.69 524263.82 UW CREFC 340226.40 1.7489 1.5409 F false 98 Prospectus Loan ID 19 05-12-2022 06-13-2022 Argentic Real Estate Finance LLC 10-09-2019 15850000.00 120 11-06-2029 0 0.0403 0.0403 3 1 120 12-06-2019 false 1 WL 3 53229.58 15850000.00 1 1 1 0 true true false false false 08-05-2029 THE HAMPTONS APARTMENTS 5781 LAKE EDWARDS DRIVE Virginia Beach VA 23462 Virginia Beach MF 212 212 1973 19300000.00 MAI 09-17-2019 0.92 0.96 6 01-06-2022 N 08-31-2019 04-01-2021 03-31-2022 2328875.69 2774660.00 1023002.92 1456225.80 1305872.77 1318434.20 1252872.77 1265434.20 UW CREFC 647626.56 2.22 2.0357 2.13 1.9539 C F false false 15850000.00 55003.90 0.0403 0.000187 55003.90 0.00 0.00 15850000.00 15850000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 20 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 09-19-2019 14250000.00 120 10-11-2029 360 0.0425 0.0425 3 1 0 11-11-2019 true 1 WL 2 70101.43 14212353.36 1 1 1 0 false true false false true 07-10-2029 HILTON GARDEN INN - FT. MYERS 12600 UNIVERSITY DRIVE Fort Myers FL 33907 Lee LO 126 126 2001 2015 22000000.00 MAI 07-10-2020 0.77 0.71 6 01-11-2022 N 07-31-2019 12-31-2020 12-31-2021 5302466.96 4694979.00 3422411.14 2958400.46 1880055.82 1736578.54 1667957.14 1548779.54 UW CREFC 841217.00 2.23 2.0643 1.98 1.8411 C F false true 13630739.50 70101.43 0.0425 0.000187 49884.72 20216.71 0.00 13610522.79 13610522.79 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 09-11-2020 98 10-11-2029 Prospectus Loan ID 21 05-12-2022 06-13-2022 Argentic Real Estate Finance LLC 10-04-2019 13000000.00 120 10-06-2029 0 0.034 0.034 3 1 120 11-06-2019 true 1 PP 3 36833.33 13000000.00 1 3 3 0 true true false false false 07-05-2029 Washington Avenue Portfolio TX 98 125024 60295000.00 MAI 32370000.00 08-04-2020 MAI 1 1 01-06-2022 N 07-31-2019 01-01-2021 06-30-2021 5394081.28 3317695.00 1307105.90 870751.00 4086975.38 2446944.00 3968221.78 2387567.00 UW 223455.55 3.03 10.9504 2.94 10.6847 C F false false 13000000.00 38061.11 0.034 0.000187 38061.11 0.00 0.00 13000000.00 13000000.00 06-06-2022 1 false 0 0 0 0 0 Midland Loan Services 07-17-2020 08-06-2021 false 8 Prospectus Loan ID 21-001 05-12-2022 06-13-2022 WASHINGTON AVENUE PROPERTIES 5002, 5023, 5101, 5102, 5219, 5316, 5317, 5334, AND 5335 WASHINGTON AVENUE Houston TX 77007 Harris MU 55139 55139 1940 2019 50045000.00 MAI 1 1 6 URBAN LIVING 11505 09-30-2035 THE SPORTING CLUB 6015 01-31-2028 5002 WASHINGTON LLC (HEART) 5250 05-31-2024 07-31-2019 01-01-2021 06-30-2021 4146380.91 3317695.00 955147.34 870751.00 3191233.57 2446944.00 3138859.99 2387567.00 UW CREFC 448139.00 5.4602 5.3277 F false Prospectus Loan ID 21-002 05-12-2022 06-13-2022 319 SAINT EMANUEL 319 SAINT EMANUEL STREET Houston TX 77002 Harris IN 56250 56250 1951 2016 9600000.00 MAI 09-04-2019 1 1 6 THE WHITE COLLECTION 56250 10-31-2035 07-31-2019 01-01-2021 06-30-2021 1176450.37 0.00 334009.02 0.00 842441.35 0.00 789012.49 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 21-003 05-12-2022 06-13-2022 16210 CLAY 16210 CLAY ROAD Houston TX 77084 Harris IN 13635 13635 1982 1992 650000.00 MAI 09-04-2019 1 1 6 Ivan's Custom Paint 13635 02-28-2023 07-31-2019 01-01-2021 06-30-2021 71250.00 0.00 17949.54 0.00 53300.46 0.00 40349.31 0.00 UW CREFC 0.00 0.00 C 06-30-2021 false Prospectus Loan ID 22 05-12-2022 06-13-2022 Argentic Real Estate Finance LLC 10-25-2019 13000000.00 120 08-06-2029 0 0.0338 0.0338 3 1 120 12-06-2019 true 1 WL 3 36616.67 13000000.00 1 1 0 true true false false false 08-05-2029 Defeased MI Ottawa MF 145 145 2002 19850000.00 MAI 09-11-2019 0.95 3 01-06-2022 F 08-31-2019 1971103.07 639825.53 1331277.54 1288386.55 UW C false false 13000000.00 37837.22 0.0338 0.000187 37837.22 0.00 0.00 13000000.00 13000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 23 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 10-17-2019 12200000.00 120 11-06-2029 360 0.0418 0.0418 3 1 0 12-06-2019 true 1 WL 2 59517.77 12182978.90 1 1 1 0 false true false false false 08-05-2029 BEST WESTERN PREMIER NYC GATEWAY 2650 PATERSON PLANK ROAD North Bergen NJ 07047 Hudson LO 102 102 2017 19600000.00 MAI 09-26-2019 0.69 0.57 6 01-06-2022 N 08-31-2019 12-31-2020 12-31-2021 4059190.00 2563494.00 2410679.00 1972348.28 1648511.00 591145.72 1486144.00 488605.96 UW CREFC 714213.00 2.31 0.8276 2.08 0.6841 C F false false 11680360.40 59517.77 0.0418 0.000187 42042.81 17474.96 0.00 11662885.45 11662885.44 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 24 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 09-25-2019 11000000.00 120 10-11-2029 0 0.0344 0.0344 3 1 120 11-11-2019 true 1 WL 3 31533.33 11000000.00 1 2 2 0 true true false false false 07-10-2029 Helena & Tillamook Apartment Portfolio OR MF 69 69 18500000.00 MAI 08-21-2019 0.99 1 01-11-2022 N 01-01-2022 03-31-2022 1265248.00 329901.00 334406.00 128294.03 930841.00 201606.97 910743.00 196582.22 UW 96176.75 2.42 2.0962 2.37 2.0439 C F false false 11000000.00 32584.44 0.0344 0.000187 32584.44 0.00 0.00 11000000.00 11000000.00 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 24-001 05-12-2022 06-13-2022 HELENA APARTMENTS 1475 SOUTHEAST 14TH AVENUE Portland OR 97214 Multnomah MF 39 39 2018 10890000.00 MAI 08-21-2019 0.97 1 6 01-01-2022 03-31-2022 746405.00 193994.00 193240.00 75674.82 553165.00 118319.18 541057.00 115292.18 UW CREFC 57400.00 2.0613 2.0085 F false Prospectus Loan ID 24-002 05-12-2022 06-13-2022 TILLAMOOK STREET APARTMENTS 2025 NORTHEAST 42ND AVENUE Portland OR 97213 Multnomah MF 30 30 2019 7610000.00 MAI 08-21-2019 1 1 6 01-01-2022 03-31-2022 518843.00 135907.00 141167.00 52619.21 377676.00 83287.79 369686.00 81290.04 UW CREFC 38776.75 2.1478 2.0963 F false Prospectus Loan ID 25 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 09-04-2019 10481250.00 120 09-11-2029 0 0.0334 0.0334 3 1 120 10-11-2019 true 1 WL 3 29172.81 10481250.00 1 1 1 5 true true false false false 03-10-2029 HILLTOP SHOPPING CENTER 1070, 1120, 1140 & 1160 HILLTOP DRIVE Redding CA 96003 Shasta RT 89595 89595 2002 16290000.00 MAI 08-01-2019 1 1 6 01-11-2022 N T J Maxx 28000 01-31-2025 Bed Bath & Beyond 25494 01-31-2023 Michaels 23890 02-28-2033 12-31-2018 01-01-2022 03-31-2022 1630679.00 441433.00 305419.00 168017.74 1325260.00 273415.26 1253701.00 255525.76 UW CREFC 87518.44 3.72 3.124 3.52 2.9196 C F 03-31-2022 false false 10481250.00 30145.24 0.0334 0.000187 30145.24 0.00 0.00 10481250.00 10481250.00 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 26 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 10-15-2019 10000000.00 120 11-06-2029 360 0.0416 0.0416 3 1 48 12-06-2019 true 1 WL 5 34666.67 10000000.00 1 1 1 0 true true false false false 08-05-2029 WESTBROOK OFFICE PARK III 8050 MARSHALL DRIVE Lenexa KS 66214 Johnson OF 98507 98507 2001 15300000.00 MAI 08-29-2019 1 1 6 01-06-2022 N BATS Global Markets Holdings 61899 06-30-2027 Paycor Inc 18509 05-31-2023 Food and Drug Administration 18099 04-30-2022 08-31-2019 01-01-2022 03-31-2022 2219671.00 595278.00 1007688.00 230732.40 1211983.00 364545.60 1113476.00 339918.85 UW CREFC 104000.00 2.08 3.5052 1.91 3.2684 C F 03-31-2022 false false 10000000.00 35822.22 0.0416 0.000187 35822.22 0.00 0.00 10000000.00 10000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 05-12-2022 06-13-2022 UBS AG 10-23-2019 10000000.00 120 11-06-2029 360 0.03571 0.03571 3 1 0 12-06-2019 true 1 WL 2 45301.73 9984456.60 1 1 1 0 false true false false false 08-05-2029 WESTLAKE VILLAGE I & II 2000 AND 2030 35TH AVENUE Greeley CO 80634 Weld RT 164043 164043 1992 2019 28900000.00 MAI 09-13-2019 1 1 6 01-06-2022 N King Soopers Supermarkets 75588 11-01-2027 Gourmet Grub 6915 12-31-2022 King Soopers Fuel Station 5418 11-30-2027 09-30-2019 01-01-2022 03-31-2022 2956343.54 1027815.00 1128219.11 349376.28 1828124.43 678438.73 1681482.98 641778.48 UW CREFC 135905.19 3.36 4.992 3.09 4.7222 F F 03-31-2022 false false 9525235.00 45301.73 0.03571 0.000187 29290.36 16011.37 0.00 9509223.63 9509223.63 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28 05-12-2022 06-13-2022 UBS AG 10-01-2019 9050000.00 120 10-06-2029 360 0.0425 0.0425 3 1 12 11-06-2019 true 1 WL 5 32052.08 9050000.00 1 2 2 0 true true false false false 07-05-2029 Morse Road Portfolio OH RT 110362 12600000.00 MAI 1 0.80 01-06-2022 N 08-31-2019 12-31-2020 12-31-2021 1241367.34 1213947.00 306418.11 424655.56 934949.24 789291.44 859205.74 713547.44 UW 534246.72 1.75 1.4773 1.61 1.3356 F F false false 8813069.92 44520.56 0.0425 0.000187 32253.39 12267.17 0.00 8800802.75 8800802.75 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28-001 05-12-2022 06-13-2022 MORSE PLAZA 1690 MORSE ROAD Columbus OH 43229 Franklin RT 96624 96624 1967 1981 8600000.00 MAI 07-01-2019 1 0.71 6 Home Buys Inc. 62790 03-31-2029 Sam Ash Florida Megastores LLC 22400 01-31-2025 Huntington National Bank 3435 05-31-2025 08-31-2019 12-31-2020 12-31-2021 886310.52 851870.00 227322.68 276663.26 658987.84 575206.74 597654.09 513872.74 UW CREFC 368630.24 1.5603 1.394 F 12-31-2020 false Prospectus Loan ID 28-002 05-12-2022 06-13-2022 1607-1635 MORSE ROAD 1607-1635 MORSE ROAD Columbus OH 43229 Franklin RT 13738 13738 2018 4000000.00 MAI 08-19-2019 1 0.88 6 SPRINTCOM INC. 2500 02-29-2028 Afra Grill LLC 2500 04-30-2030 PHO LE LLC 1801 05-31-2031 08-31-2019 12-31-2020 12-31-2021 355056.82 362077.00 79095.42 147992.30 275961.40 214084.70 261551.64 199674.70 UW CREFC 165616.48 1.2926 1.2056 F 12-31-2021 false Prospectus Loan ID 29 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 10-01-2019 8700000.00 120 10-11-2029 360 0.03807 0.03807 3 1 24 11-11-2019 true 1 WL 5 27600.75 8700000.00 1 1 1 0 true true true false false 01-10-2022 04-10-2029 SPS VACAVILLE II 2400 EAST MONTE VISTA AVENUE Vacaville CA 95688 Solano SS 81833 81833 497 497 2016 12500000.00 MAI 08-23-2019 0.96 0.94 6 01-11-2022 N 09-30-2019 12-31-2020 12-31-2021 1125458.40 1300575.00 358259.93 430387.71 767198.47 870187.29 759015.17 862004.29 UW CREFC 360833.57 1.58 2.4116 1.56 2.3889 C F false false 8610192.10 40572.97 0.03807 0.000187 28226.36 12346.61 0.00 8597845.49 8597845.49 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30 05-12-2022 06-13-2022 Argentic Real Estate Finance LLC 10-23-2019 8300000.00 120 11-06-2029 0 0.03625 0.03625 3 1 120 12-06-2019 true 1 WL 3 25072.92 8300000.00 1 1 1 0 true true false false false 08-05-2029 CAMPUS EDGE APARTMENTS 1400 GAINESBORO GRADE Cookeville TN 38501 Putnam MF 288 288 2017 17800000.00 MAI 10-01-2019 0.98 0.99 6 01-06-2022 N 04-30-2019 12-31-2020 12-31-2021 1826947.73 2020003.00 817847.40 819901.21 1009100.33 1200101.79 980300.33 1171301.79 UW CREFC 305053.83 3.30 3.934 3.20 3.8396 C F false false 8300000.00 25908.68 0.03625 0.000187 25908.68 0.00 0.00 8300000.00 8300000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 31 05-12-2022 06-13-2022 Argentic Real Estate Finance LLC 10-18-2019 8000000.00 120 11-06-2029 0 0.0491 0.0491 3 1 120 12-06-2019 true 1 A1 3 32733.33 8000000.00 1 1 1 0 true true false false false 09-05-2029 NUMBER 10 MAIN APARTMENTS 10 SOUTH MAIN STREET Memphis TN 38103 Shelby MF 112 112 1908 2016 13000000.00 MAI 08-13-2019 0.96 0.90 6 01-06-2022 N 08-31-2019 12-31-2020 12-31-2021 1753345.53 1537102.00 883740.30 1082989.74 869605.23 454112.26 841605.23 426112.26 UW CREFC 398255.51 2.18 1.1402 2.11 1.0699 C F false false 8000000.00 33824.44 0.0491 0.000187 33824.44 0.00 0.00 8000000.00 8000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 09-24-2019 8000000.00 120 10-11-2029 360 0.0405 0.0405 3 1 36 11-11-2019 true 1 WL 5 27000.00 8000000.00 1 1 1 0 true true false false false 07-10-2029 VIRGINIA VARSITY SELF STORAGE 2031 & 2085 APPERSON DRIVE Salem VA 24153 Roanoke SS 67505 67505 502 502 2001 11400000.00 MAI 08-09-2019 0.95 0.95 6 01-11-2022 N 09-30-2019 12-31-2020 12-31-2021 958679.00 986706.00 215104.19 333484.44 743574.81 653221.56 736961.61 646608.56 UW CREFC 328500.00 1.61 1.9884 1.60 1.9683 C F false false 8000000.00 27900.00 0.0405 0.000762 27900.00 0.00 0.00 8000000.00 8000000.00 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 33 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 10-21-2019 7400000.00 120 11-06-2029 360 0.0454 0.0454 3 1 36 12-06-2019 true 1 WL 5 27996.67 7400000.00 1 1 1 0 true true true false false 12-05-2021 08-05-2029 RENAISSANCE SQUARE 564 - 646 SOUTH MAIN STREET Cedar City UT 84720 Iron RT 79595 79595 1959 1996 10600000.00 MAI 09-21-2019 0.90 0.98 6 X JoAnn Fabrics 19424 01-31-2026 Harbor Freight Tools USA Inc. 16519 10-31-2027 PETSENSE LLC 7500 04-30-2023 08-31-2019 01-01-2021 09-30-2021 938753.00 739782.00 198371.00 178630.77 740382.00 561151.23 659795.00 500707.98 UW CREFC 255703.00 1.64 2.1945 1.46 1.9581 C F 09-30-2021 false false 7400000.00 28929.89 0.0454 0.000662 28929.89 0.00 0.00 7400000.00 7400000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 34 05-12-2022 06-13-2022 BSPRT CMBS Finance, LLC 10-22-2019 6950000.00 120 11-06-2029 360 0.0415 0.0415 3 1 24 12-06-2019 true 1 WL 5 24035.42 6950000.00 1 1 1 0 true true false false false 08-05-2029 SHOPPES OF COOPER CITY 12109 SHERIDAN STREET Cooper City FL 33020 Broward RT 35129 35129 1987 9500000.00 MAI 09-06-2019 0.84 1 6 01-06-2022 N Big Bazar Foods Inc. 4632 12-31-2030 Sage Dental Management LLC 3186 06-30-2025 New Castle Realty 2864 06-30-2026 08-31-2019 01-01-2022 03-31-2022 1029160.16 296370.00 384732.42 107061.10 644427.74 189308.90 605990.69 179699.65 UW CREFC 101352.00 1.59 1.8678 1.49 1.773 C F 03-31-2022 false false 6891810.29 33784.18 0.0415 0.000187 24628.65 9155.53 0.00 6882654.76 6882654.76 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 10-15-2019 6500000.00 120 11-06-2029 360 0.048 0.048 3 1 24 12-06-2019 true 1 WL 5 26000.00 6500000.00 1 2 2 0 true true false false false 08-05-2029 Mountain View & Evergreen MHC Portfolio CO MH 181 181 12020000.00 MAI 07-30-2019 0.90 0.92 01-06-2022 N 08-31-2019 12-31-2020 12-31-2021 999206.00 1166273.00 414937.00 392507.19 584269.00 773765.81 575019.00 764515.81 UW 324436.61 1.43 2.3849 1.41 2.3564 C F false false 6451770.89 34103.25 0.048 0.000187 26667.32 7435.93 0.00 6444334.96 6444334.96 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35-001 05-12-2022 06-13-2022 MOUNTAIN VIEW ESTATES MHC 3100 WOOD AVENUE Colorado Springs CO 80907 El Paso MH 142 142 1959 9060000.00 MAI 07-30-2019 0.92 0.92 6 08-31-2019 12-31-2020 12-31-2021 769190.00 1166273.00 313680.00 392507.19 455510.00 773765.81 448410.00 764515.81 UW CREFC 324436.61 2.3849 2.3564 F false Prospectus Loan ID 35-002 05-12-2022 06-13-2022 EVERGREEN PARK MHC 3000 NORTH CASCADE AVENUE Colorado Springs CO 80907 El Paso MH 39 39 1962 2960000.00 MAI 07-30-2019 0.82 0.92 6 08-31-2019 12-31-2020 12-31-2021 230016.00 0.00 101256.00 0.00 128759.00 0.00 126609.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 36 05-12-2022 06-13-2022 Argentic Real Estate Finance LLC 10-17-2019 6400000.00 120 11-06-2029 0 0.044 0.044 3 1 120 12-06-2019 true 1 WL 3 23466.67 6400000.00 1 1 1 5 true true false false false 08-05-2029 LAUREL BAY 2400 FIFTH AVENUE San Diego CA 92101 San Diego MU 17660 17660 2003 10000000.00 MAI 05-03-2019 1 0.88 6 01-06-2022 N Coldwell Banker 9748 12-31-2024 DCDS Inc. 2561 07-31-2026 Starbucks Coffee Co. 1226 08-31-2023 03-31-2019 12-31-2020 12-31-2021 878285.44 872896.00 263238.43 311608.60 615047.01 561287.40 592972.01 539212.40 UW CREFC 285511.13 2.15 1.9659 2.07 1.8885 C F 03-31-2022 false false 6400000.00 24248.89 0.044 0.000187 24248.89 0.00 0.00 6400000.00 6400000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 37 05-12-2022 06-13-2022 UBS AG 09-13-2019 6250000.00 120 10-06-2029 360 0.0425 0.0425 3 1 0 11-06-2019 true 1 WL 2 30746.24 6233488.32 1 1 1 0 false true false false false 07-05-2029 APOLLO POINT 19 CUB CIRCLE Bloomsburg PA 17815 Columbia MF 48 48 2018 8800000.00 MAI 06-14-2019 0.96 0.98 6 01-06-2022 N 08-31-2019 12-31-2020 12-31-2021 819017.72 796913.00 191385.08 297869.39 627632.64 499043.61 615632.64 487043.61 UW CREFC 368955.00 1.70 1.3525 1.67 1.32 F F false false 5978394.57 30746.24 0.0425 0.000187 21879.26 8866.98 0.00 5969527.59 5969527.59 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38 05-12-2022 06-13-2022 BSPRT CMBS Finance, LLC 10-21-2019 5450000.00 120 11-06-2029 0 0.0455 0.0455 3 1 120 12-06-2019 true 1 WL 3 20664.58 5450000.00 1 1 1 0 true true true false false 01-05-2020 08-05-2029 TOLEDO SHOPPING CENTER 7147-7205 SOUTHWEST 8TH STREET Miami FL 33144 Miami-Dade MU 36000 36000 1975 9500000.00 MAI 08-15-2019 1 1 6 X LAZARO PEREZ MOYA 3000 06-30-2022 EL GALLEGO 3000 12-31-2022 LIBRERIA IMPACTO 2250 05-26-2022 06-30-2019 01-01-2022 03-31-2022 851339.57 223339.00 268872.40 87211.75 582467.17 136127.25 554987.17 129257.25 UW CREFC 61993.74 2.31 2.1958 2.20 2.085 C F 03-31-2022 false false 5450000.00 21353.40 0.0455 0.000187 21353.40 0.00 0.00 5450000.00 5450000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 39 05-12-2022 06-13-2022 BSPRT CMBS Finance, LLC 09-19-2019 5075000.00 120 10-06-2029 300 0.0405 0.0405 3 1 0 11-06-2019 true 1 WL 2 26928.03 5055939.98 1 1 1 0 false true false false false 07-05-2029 BEACON CENTER OFFICE PARK 529-651 BEACON PARKWAY Birmingham AL 35209 Jefferson OF 111545 111545 1982 2019 7300000.00 MAI 09-01-2019 0.89 0.81 6 01-06-2022 N Alabama Department of Mental Health 13798 01-31-2024 NHS Management LLC 11110 12-31-2027 Kay Logistics Group LLC 5977 05-25-2022 07-31-2019 01-01-2022 03-31-2022 1369180.02 324334.00 555981.40 156851.03 813198.62 167482.97 689344.62 136519.22 UW CREFC 80784.00 2.52 2.0732 2.13 1.6899 C F 03-31-2022 false false 4762974.32 26928.03 0.0405 0.000187 16610.87 10317.16 0.00 4752657.16 4752657.16 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40 05-12-2022 06-13-2022 UBS AG; Deutsche Bank AG, New York Branch 05-09-2019 5000000.00 120 06-06-2029 0 0.04139 0.04139 3 1 120 07-06-2019 true 1 PP 3 17245.83 5000000.00 1 11 11 0 true true true false false 07-05-2021 12-05-2028 CIRE Equity Retail & Industrial Portfolio 98 1190355 198100000.00 MAI 0.91 X 02-28-2019 17894163.60 4772257.23 13121906.36 12303298.36 UW 2.42 2.27 F false false 5000000.00 17820.69 0.04139 0.0002515 17820.69 0.00 0.00 5000000.00 5000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40-001 05-12-2022 06-13-2022 WOOD VILLAGE TOWN CENTER 22557 PARK LANE Wood Village OR 97060 Multnomah RT 137105 137105 2006 31100000.00 MAI 03-30-2019 0.94 0 6 Kohl's Department Stores Inc. 87501 01-31-2027 Theresas Country Feed & Pet Oregon 9800 06-30-2024 Rock Woodfired Pizza 5196 06-30-2022 02-28-2019 2664877.89 653930.40 2010947.49 1919264.41 UW CREFC 03-31-2022 false Prospectus Loan ID 40-002 05-12-2022 06-13-2022 PECAN PROMENADE 2735-2755 SOUTH 99TH AVENUE; 9820-9870 WEST LOWER BUCKEYE ROAD Tolleson AZ 85353 Maricopa RT 141485 141485 2006 28910000.00 MAI 04-03-2019 0.89 0 6 Ross Dress for Less 30187 01-31-2027 Esporta Fitness 27564 08-31-2030 Dollar Tree 10000 10-31-2027 02-28-2019 2958395.94 929031.10 2029364.84 1910598.93 UW CREFC 03-31-2022 false Prospectus Loan ID 40-003 05-12-2022 06-13-2022 VALLEY PLAZA 3115 SOUTH MCCLINTOCK DRIVE Tempe AZ 85282 Maricopa RT 146226 146226 1991 26300000.00 MAI 04-05-2019 0.96 0 6 US Food Service 60145 03-31-2024 Ross 27650 01-31-2026 Salon Boutique LLP 7880 05-31-2028 02-28-2019 2472406.97 547459.67 1924947.30 1834682.13 UW CREFC 03-31-2022 false Prospectus Loan ID 40-004 05-12-2022 06-13-2022 PEAR TREE 504 EAST PERKINS STREET Ukiah CA 95482 Mendocino RT 197437 197437 1977 1998 24500000.00 MAI 04-03-2019 0.91 0 6 JC Penney Company 51395 02-28-2024 Luckys SaveMart 49377 03-31-2024 Ross #579 25976 01-31-2025 02-28-2019 2383916.59 686766.46 1697150.13 1556134.97 UW CREFC 03-31-2022 false Prospectus Loan ID 40-005 05-12-2022 06-13-2022 GLENDALE MARKET SQUARE 5840, 5870, 5880, 5890 WEST BELL ROAD; 17045 NORTH 59TH AVENUE Glendale AZ 85308 Maricopa RT 185907 185907 1988 23200000.00 MAI 04-02-2019 0.93 0 6 FLOOR & DECOR 75000 04-30-2028 Lina Home Furnishings 45000 11-30-2024 EJs Auction Consignment 28909 11-30-2025 02-28-2019 2454358.06 648330.99 1806027.07 1659133.65 UW CREFC 03-31-2022 false Prospectus Loan ID 40-006 05-12-2022 06-13-2022 CENTRAL PARK SHOPPING CENTER 7425-7719 EAST ILIFF AVENUE; 2150 SOUTH QUEBEC STREET Unincorporated Arapahoe CO 80231 Unincorporated Arapahoe RT 147563 147563 1986 21100000.00 MAI 04-08-2019 0.95 0 6 Big Lots 32153 01-31-2023 ARC Thrift Stores 29294 05-31-2025 Hero Dental of South Denver PC 8809 02-29-2024 02-28-2019 2412264.03 788827.49 1623436.54 1524978.96 UW CREFC 03-31-2022 false Prospectus Loan ID 40-007 05-12-2022 06-13-2022 VAL VISTA TOWNE CENTER 1395-1505 EAST WARNER ROAD Gilbert AZ 85296 Maricopa RT 93352 93352 2000 18600000.00 MAI 04-05-2019 0.64 0 6 Ross 25126 01-31-2027 Goodwill of Central and Northern 23848 02-28-2031 Petco 13221 01-31-2032 02-28-2019 1490329.48 371215.46 1119114.02 1058226.35 UW CREFC 03-31-2022 false Prospectus Loan ID 40-008 05-12-2022 06-13-2022 2641 HALL AVE - RIVERSIDE, CA 2641 HALL AVENUE Riverside CA 92509 Riverside IN 34982 34982 1987 5489600.00 MAI 04-09-2019 1 0 6 48forty Solutions 34982 05-31-2023 02-28-2019 253840.52 32263.55 221576.97 204085.97 UW CREFC 03-31-2022 false Prospectus Loan ID 40-009 05-12-2022 06-13-2022 606 W TROY - INDIANAPOLIS, IN 606 WEST TROY AVENUE Indianapolis IN 46225 Marion IN 22860 22860 1967 1989 4100000.00 MAI 04-05-2019 1 0 6 48forty Solutions 23000 04-30-2024 02-28-2019 345412.40 41185.00 304227.40 292797.40 UW CREFC 12-31-2021 false Prospectus Loan ID 40-010 05-12-2022 06-13-2022 HOMELAND - BARTOW, FL 5700 US HIGHWAY 17 SOUTH Bartow FL 33830 Polk IN 67438 67438 1983 2900000.00 MAI 04-10-2019 1 0 6 48forty Solutions 67438 06-30-2025 02-28-2019 274362.06 55215.06 219147.00 185428.00 UW CREFC 12-31-2021 false Prospectus Loan ID 40-011 05-12-2022 06-13-2022 2621 HALL AVE - RIVERSIDE, CA 2621 HALL AVENUE Riverside CA 92509 Riverside IN 16000 16000 1990 2510400.00 MAI 04-09-2019 1 0 6 48forty solutions 16000 05-31-2023 02-28-2019 183999.65 18032.06 165967.59 157967.59 UW CREFC 12-31-2021 false Prospectus Loan ID 41 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 10-01-2019 4500000.00 120 10-11-2029 360 0.03757 0.03757 3 1 36 11-11-2019 true 1 WL 5 14088.75 4500000.00 1 1 1 0 true true true false false 01-10-2022 04-10-2029 SECURITY PUBLIC STORAGE - BALTIMORE 3500 PULASKI HIGHWAY Baltimore MD 21224 Baltimore City SS 86764 86764 722 722 1959 2013 7350000.00 MAI 09-05-2019 0.85 0.88 6 01-11-2022 N 09-30-2019 12-31-2020 12-31-2021 863892.24 904979.00 371458.38 435065.83 492433.86 469913.17 483757.46 461237.17 UW CREFC 171413.16 1.97 2.7414 1.93 2.6907 C F false false 4500000.00 14558.38 0.03757 0.000187 14558.38 0.00 0.00 4500000.00 4500000.00 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 42 05-12-2022 06-13-2022 UBS AG 10-04-2019 4500000.00 120 10-06-2029 360 0.0402 0.0402 3 1 0 11-06-2019 true 1 WL 2 21535.61 4487561.32 1 1 1 0 false true false false false 07-05-2029 COMFORT SUITES AT THE UNIVERSITY 2480 US HIGHWAY 501 EAST Conway SC 29526 Horry LO 78 78 1999 7300000.00 MAI 09-17-2019 0.75 0.78 6 01-06-2022 N 08-31-2019 12-31-2020 12-31-2021 1441688.95 2544490.00 744004.05 1737623.14 697684.90 806866.86 611067.39 701222.70 UW CREFC 258427.32 2.70 3.1222 2.36 2.7134 F F false false 4296111.95 21535.61 0.0402 0.000187 14871.71 6663.90 0.00 4289448.05 4289448.05 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 43 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 10-18-2019 3800000.00 120 11-06-2029 300 0.04638 0.04638 3 1 0 12-06-2019 true 1 WL 2 21420.39 3793266.61 1 1 1 0 false true false false false 08-05-2029 BATAVIA SELF STORAGE 190 BATAVIA LANE Kalispell MT 59901 Flathead SS 90190 90190 446 446 1984 6000000.00 MAI 09-10-2019 0.91 0.95 6 01-06-2022 N 08-31-2019 12-31-2020 12-31-2021 493432.00 528276.00 133313.00 209998.85 360119.00 318277.15 346591.00 304748.15 UW CREFC 257044.68 1.40 1.2382 1.35 1.1855 C F false false 3592362.06 21420.39 0.04638 0.000187 14347.30 7073.09 0.00 3585288.97 3585288.97 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 44 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 10-17-2019 3750000.00 120 11-06-2029 360 0.0404 0.0404 3 1 24 12-06-2019 true 1 WL 5 12625.00 3750000.00 1 1 1 0 true true false false false 08-05-2029 BENT PALMS APARTMENTS 16540 BENT PALMS COVE Fort Myers FL 33908 Lee MF 27 27 2016 5750000.00 MAI 09-17-2019 0.96 1 6 01-06-2022 N 08-31-2019 01-01-2022 03-31-2022 497783.00 211574.00 182916.00 67248.15 314867.00 144325.85 308117.00 142638.35 UW CREFC 53968.00 1.46 2.6742 1.43 2.643 C F false false 3717965.69 17989.66 0.0404 0.000187 12934.39 5055.27 0.00 3712910.42 3712910.42 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false
Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to Asset Number 8, original file reflected one loan with Original Loan Amount of 25000000 however this is now split into Asset Number 8 and 8A with Original Loan Amounts of 20000000 and 5000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 1. Similar splits are reported for asset 11 (adding 11A) Item 2(c)(17) Periodic Principal and Interest Payment at Securitization With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in January 2020, the periodic principal and interest payment due in December). Item 2(c)(18) Scheduled Principal Balance at Securitization 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(c)(29)(i) Prepayment Lock-Out End Date With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. Item 2(d)(20) Physical Occupancy at Securitization With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. Item 2(d)(28)(i) Date of Financials as of Securitization For Asset Numbers 4, 13, 15 and 24, the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization. Item 2(d)(28)(xv) Debt Service Coverage Ratio (Net Operating Income) at Securitization 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 one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Ratio (Net Cash Flow) at Securitization 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 one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(6) Servicer and Trustee Fee Rate With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC (C) Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. Item 2(e)(12) Reporting Period Ending Actual Balance 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) Reporting Period Ending Scheduled Balance 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(f)(1) Primary Servicer Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, Wells Fargo Bank, NA represents Wells Fargo Bank, National Association and "Midland Loan Services" represents "Midland Loan Services, a Division of PNC Bank, National Association".
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Wells Fargo Upgrades Neurocrine Bio. (NBIX) to Overweight 'as the Company is Knocking on the Doors of the Large-Cap Club'
- Lockheed Martin (LMT) PT Raised to $480 at Wells Fargo
- Spotify (SPOT) PT Raised to $400 at Wells Fargo
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Wells FargoSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!