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: 333-226486-06
Central Index Key Number of issuing entity: 0001776721
Wells Fargo Commercial Mortgage Trust 2019-C51
(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): 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): 0000740906
Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001549574
Barclays Capital Real Estate Inc.
(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)
Central Index Key Number of sponsor (if applicable): 0001541214
C-III Commercial Mortgage LLC
(Exact name of sponsor as specified in its charter)
Anthony Sfarra (212) 214-5600
(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)
38-4117348
38-4117349
(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-C51.
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
The following table presents the loss information for the trust assets for the Wells Fargo Commercial Mortgage Trust 2019-C51 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on June 17, 2022
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
2 |
2.95% |
3 |
$619,737.43 |
No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2019-C51 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.
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.
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.
Barclays Capital Real Estate Inc., one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 12, 2022. The Central Index Key number for Barclays Capital Real Estate Inc. is 0001549574.
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.
C-III Commercial Mortgage LLC ("C-III"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on January 31, 2022. The Central Index Key number for C-III is 0001541214.
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. 333-226486-06 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. 333-226486-06 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-C51, affirms the following amounts in the respective accounts:
Collection Account | ||
Prior Distribution Date |
05/17/2022 |
$50,100.70 |
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-C51, affirms the following amounts in the respective accounts:
Distribution Account | ||
Prior Distribution Date |
05/17/2022 |
$5,348.10 |
Current Distribution Date |
06/17/2022 |
$5,532.63 |
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-C51 |
Determination Date: |
06/13/22 |
|
Next Distribution Date: |
07/15/22 |
|
Record Date: |
05/31/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2019-C51 |
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 |
|
Investor Relations |
(704) 374-6161 |
|
Certificate Interest Reconciliation Detail |
4 |
|
301 South College Street | Charlotte, NC 28288-0166 | 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 |
Greystone Servicing Company LLC |
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
|
Jenna Unell |
|
|
Mortgage Loan Detail (Part 1) |
13-14 |
|
5221 N. O'Connor Blvd., Suite 800 | Irving, TX 75039 | United States |
|
|
Mortgage Loan Detail (Part 2) |
15-16 |
Operating Advisor & Asset |
Pentalpha Surveillance LLC |
|
|
|
|
Representations Reviewer |
|
|
|
Principal Prepayment Detail |
17 |
|
|
|
|
|
|
|
Don Simon |
(203) 660-6100 |
|
Historical Detail |
18 |
|
375 North French Road, Suite 100 | Amherst, NY 14228 | 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 |
95001VAQ3 |
2.276000% |
22,389,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
A-2 |
95001VAR1 |
3.039000% |
45,489,000.00 |
44,627,472.17 |
377,794.08 |
113,019.07 |
0.00 |
0.00 |
490,813.15 |
44,249,678.09 |
30.82% |
30.00% |
A-SB |
95001VAS9 |
3.160000% |
29,432,000.00 |
29,432,000.00 |
0.00 |
77,504.27 |
0.00 |
0.00 |
77,504.27 |
29,432,000.00 |
30.82% |
30.00% |
A-3 |
95001VAT7 |
3.055000% |
200,000,000.00 |
200,000,000.00 |
0.00 |
509,166.67 |
0.00 |
0.00 |
509,166.67 |
200,000,000.00 |
30.82% |
30.00% |
A-4 |
95001VAU4 |
3.311000% |
213,326,000.00 |
213,326,000.00 |
0.00 |
588,601.99 |
0.00 |
0.00 |
588,601.99 |
213,326,000.00 |
30.82% |
30.00% |
A-S |
95001VAX8 |
3.584000% |
62,005,000.00 |
62,005,000.00 |
0.00 |
185,188.27 |
0.00 |
0.00 |
185,188.27 |
62,005,000.00 |
22.01% |
21.50% |
B |
95001VAY6 |
3.836000% |
36,474,000.00 |
36,474,000.00 |
0.00 |
116,595.22 |
0.00 |
0.00 |
116,595.22 |
36,474,000.00 |
16.83% |
16.50% |
C |
95001VAZ3 |
4.289000% |
31,915,000.00 |
31,915,000.00 |
0.00 |
114,069.53 |
0.00 |
0.00 |
114,069.53 |
31,915,000.00 |
12.30% |
12.13% |
D |
95001VAC4 |
3.000000% |
11,489,000.00 |
11,489,000.00 |
0.00 |
28,722.50 |
0.00 |
0.00 |
28,722.50 |
11,489,000.00 |
10.67% |
10.55% |
E-RR |
95001VAF7 |
4.652302% |
25,897,000.00 |
25,897,000.00 |
0.00 |
100,400.55 |
0.00 |
0.00 |
100,400.55 |
25,897,000.00 |
6.99% |
7.00% |
F-RR |
95001VAH3 |
4.652302% |
18,237,000.00 |
18,237,000.00 |
0.00 |
70,703.36 |
0.00 |
0.00 |
70,703.36 |
18,237,000.00 |
4.40% |
4.50% |
G-RR |
95001VAK6 |
4.652302% |
7,295,000.00 |
7,295,000.00 |
0.00 |
28,282.12 |
0.00 |
0.00 |
28,282.12 |
7,295,000.00 |
3.36% |
3.50% |
H-RR |
95001VAM2 |
4.652302% |
25,532,090.00 |
23,673,190.63 |
0.00 |
91,282.62 |
0.00 |
0.00 |
91,282.62 |
23,673,190.63 |
0.00% |
0.00% |
R |
95001VAN0 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
729,480,090.00 |
704,370,662.80 |
377,794.08 |
2,023,536.17 |
0.00 |
0.00 |
2,401,330.25 |
703,992,868.72 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
95001VAV2 |
1.480376% |
510,636,000.00 |
487,385,472.17 |
0.00 |
601,261.65 |
0.00 |
0.00 |
601,261.65 |
487,007,678.09 |
|
|
X-B |
95001VAW0 |
0.825258% |
130,394,000.00 |
130,394,000.00 |
0.00 |
89,673.87 |
0.00 |
0.00 |
89,673.87 |
130,394,000.00 |
|
|
X-D |
95001VAA8 |
1.652302% |
11,489,000.00 |
11,489,000.00 |
0.00 |
15,819.41 |
0.00 |
0.00 |
15,819.41 |
11,489,000.00 |
|
|
Notional SubTotal |
|
652,519,000.00 |
629,268,472.17 |
0.00 |
706,754.93 |
0.00 |
0.00 |
706,754.93 |
628,890,678.09 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
377,794.08 |
2,730,291.10 |
0.00 |
0.00 |
3,108,085.18 |
|
|
|
|
|
||||||||||||
* |
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 |
95001VAQ3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
A-2 |
95001VAR1 |
981.06074370 |
8.30517444 |
2.48453626 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
10.78971070 |
972.75556926 |
A-SB |
95001VAS9 |
1,000.00000000 |
0.00000000 |
2.63333345 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.63333345 |
1,000.00000000 |
A-3 |
95001VAT7 |
1,000.00000000 |
0.00000000 |
2.54583335 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.54583335 |
1,000.00000000 |
A-4 |
95001VAU4 |
1,000.00000000 |
0.00000000 |
2.75916667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.75916667 |
1,000.00000000 |
A-S |
95001VAX8 |
1,000.00000000 |
0.00000000 |
2.98666672 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.98666672 |
1,000.00000000 |
B |
95001VAY6 |
1,000.00000000 |
0.00000000 |
3.19666667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.19666667 |
1,000.00000000 |
C |
95001VAZ3 |
1,000.00000000 |
0.00000000 |
3.57416669 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.57416669 |
1,000.00000000 |
D |
95001VAC4 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
E-RR |
95001VAF7 |
1,000.00000000 |
0.00000000 |
3.87691818 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.87691818 |
1,000.00000000 |
F-RR |
95001VAH3 |
1,000.00000000 |
0.00000000 |
3.87691835 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.87691835 |
1,000.00000000 |
G-RR |
95001VAK6 |
1,000.00000000 |
0.00000000 |
3.87691844 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.87691844 |
1,000.00000000 |
H-RR |
95001VAM2 |
927.19360734 |
0.00000000 |
3.57521143 |
0.01944259 |
5.04418714 |
0.00000000 |
0.00000000 |
3.57521143 |
927.19360734 |
R |
95001VAN0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
95001VAV2 |
954.46751144 |
0.00000000 |
1.17747603 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.17747603 |
953.72766137 |
X-B |
95001VAW0 |
1,000.00000000 |
0.00000000 |
0.68771470 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.68771470 |
1,000.00000000 |
X-D |
95001VAA8 |
1,000.00000000 |
0.00000000 |
1.37691792 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.37691792 |
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 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
A-2 |
05/01/22 - 05/30/22 |
30 |
0.00 |
113,019.07 |
0.00 |
113,019.07 |
0.00 |
0.00 |
0.00 |
113,019.07 |
0.00 |
|
A-SB |
05/01/22 - 05/30/22 |
30 |
0.00 |
77,504.27 |
0.00 |
77,504.27 |
0.00 |
0.00 |
0.00 |
77,504.27 |
0.00 |
|
A-3 |
05/01/22 - 05/30/22 |
30 |
0.00 |
509,166.67 |
0.00 |
509,166.67 |
0.00 |
0.00 |
0.00 |
509,166.67 |
0.00 |
|
A-4 |
05/01/22 - 05/30/22 |
30 |
0.00 |
588,601.99 |
0.00 |
588,601.99 |
0.00 |
0.00 |
0.00 |
588,601.99 |
0.00 |
|
X-A |
05/01/22 - 05/30/22 |
30 |
0.00 |
601,261.65 |
0.00 |
601,261.65 |
0.00 |
0.00 |
0.00 |
601,261.65 |
0.00 |
|
X-B |
05/01/22 - 05/30/22 |
30 |
0.00 |
89,673.87 |
0.00 |
89,673.87 |
0.00 |
0.00 |
0.00 |
89,673.87 |
0.00 |
|
X-D |
05/01/22 - 05/30/22 |
30 |
0.00 |
15,819.41 |
0.00 |
15,819.41 |
0.00 |
0.00 |
0.00 |
15,819.41 |
0.00 |
|
A-S |
05/01/22 - 05/30/22 |
30 |
0.00 |
185,188.27 |
0.00 |
185,188.27 |
0.00 |
0.00 |
0.00 |
185,188.27 |
0.00 |
|
B |
05/01/22 - 05/30/22 |
30 |
0.00 |
116,595.22 |
0.00 |
116,595.22 |
0.00 |
0.00 |
0.00 |
116,595.22 |
0.00 |
|
C |
05/01/22 - 05/30/22 |
30 |
0.00 |
114,069.53 |
0.00 |
114,069.53 |
0.00 |
0.00 |
0.00 |
114,069.53 |
0.00 |
|
D |
05/01/22 - 05/30/22 |
30 |
0.00 |
28,722.50 |
0.00 |
28,722.50 |
0.00 |
0.00 |
0.00 |
28,722.50 |
0.00 |
|
E-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
100,400.55 |
0.00 |
100,400.55 |
0.00 |
0.00 |
0.00 |
100,400.55 |
0.00 |
|
F-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
70,703.36 |
0.00 |
70,703.36 |
0.00 |
0.00 |
0.00 |
70,703.36 |
0.00 |
|
G-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
28,282.12 |
0.00 |
28,282.12 |
0.00 |
0.00 |
0.00 |
28,282.12 |
0.00 |
|
H-RR |
05/01/22 - 05/30/22 |
30 |
127,796.77 |
91,779.03 |
0.00 |
91,779.03 |
496.41 |
0.00 |
0.00 |
91,282.62 |
128,788.64 |
|
Totals |
|
|
127,796.77 |
2,730,787.51 |
0.00 |
2,730,787.51 |
496.41 |
0.00 |
0.00 |
2,730,291.10 |
128,788.64 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
3,108,085.18 |
|
(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 |
2,742,814.98 |
Master Servicing Fee |
4,628.61 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,532.80 |
Interest Adjustments |
0.00 |
Trustee Fee |
290.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
303.27 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,090.84 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
181.96 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
2,742,814.98 |
Total Fees |
12,027.47 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
377,794.08 |
Reimbursement for Interest on Advances |
0.00 |
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) |
496.41 |
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 |
377,794.08 |
Total Expenses/Reimbursements |
496.41 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
2,730,291.10 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
377,794.08 |
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
Net SWAP Counterparty Payments Received |
0.00 |
Borrower Option Extension Fees |
0.00 |
|
|
Net SWAP Counterparty Payments Paid |
0.00 |
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
3,108,085.18 |
Total Funds Collected |
3,120,609.06 |
Total Funds Distributed |
3,120,609.06 |
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
704,370,662.80 |
704,370,662.80 |
Beginning Certificate Balance |
704,370,662.80 |
|
(-) Scheduled Principal Collections |
377,794.08 |
377,794.08 |
(-) Principal Distributions |
377,794.08 |
|
(-) 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 |
703,992,868.72 |
703,992,868.72 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
704,456,145.07 |
704,456,145.07 |
Ending Certificate Balance |
703,992,868.72 |
|
Ending Actual Collateral Balance |
704,097,723.21 |
704,097,723.21 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
0.00 |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
0.00 |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.65% |
|
|
|
|
|
UC / (OC) Interest |
0.00 |
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 7 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Scheduled Balance |
|
|
|
|
|
Debt Service Coverage Ratio¹ |
|
|
|
||
|
Scheduled |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Balance |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
2 |
46,462,797.63 |
6.60% |
20 |
5.1574 |
NAP |
Defeased |
2 |
46,462,797.63 |
6.60% |
20 |
5.1574 |
NAP |
|
2,000,000 or less |
5 |
8,889,160.91 |
1.26% |
82 |
4.9994 |
1.831815 |
1.30 or less |
13 |
87,152,099.67 |
12.38% |
83 |
4.9020 |
1.210908 |
2,000,001 to 3,000,000 |
4 |
10,048,684.54 |
1.43% |
83 |
4.9884 |
1.787147 |
1.31 to 1.40 |
1 |
5,533,707.73 |
0.79% |
84 |
4.8000 |
1.398800 |
|
3,000,001 to 4,000,000 |
6 |
22,250,467.90 |
3.16% |
84 |
4.7241 |
1.861537 |
1.41 to 1.50 |
3 |
18,208,416.39 |
2.59% |
84 |
4.6540 |
1.463684 |
|
4,000,001 to 5,000,000 |
3 |
13,287,129.46 |
1.89% |
84 |
4.7339 |
1.527505 |
1.51 to 1.60 |
3 |
34,352,503.12 |
4.88% |
84 |
4.7712 |
1.578828 |
|
5,000,001 to 6,000,000 |
6 |
32,940,446.55 |
4.68% |
83 |
5.0159 |
1.374889 |
1.61 to 1.70 |
3 |
45,494,975.99 |
6.46% |
83 |
4.7177 |
1.659364 |
|
6,000,001 to 7,000,000 |
2 |
13,040,861.96 |
1.85% |
84 |
4.8164 |
2.430015 |
1.71 to 1.80 |
3 |
8,835,152.00 |
1.26% |
80 |
5.2441 |
1.731925 |
|
7,000,001 to 8,000,000 |
1 |
7,726,973.87 |
1.10% |
83 |
4.9300 |
1.124300 |
1.81 to 1.90 |
6 |
80,924,847.00 |
11.50% |
83 |
4.7609 |
1.854022 |
|
8,000,001 to 9,000,000 |
1 |
8,021,349.03 |
1.14% |
83 |
5.3100 |
1.225500 |
1.91 to 2.00 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
9,000,001 to 10,000,000 |
1 |
9,365,408.70 |
1.33% |
84 |
4.5500 |
1.548200 |
2.01 to 2.50 |
11 |
239,963,944.69 |
34.09% |
84 |
4.4148 |
2.131407 |
|
10,000,001 to 15,000,000 |
8 |
101,042,485.99 |
14.35% |
83 |
4.7306 |
1.811081 |
2.51 to 3.50 |
6 |
124,564,424.50 |
17.69% |
84 |
3.7988 |
2.834556 |
|
15,000,001 to 20,000,000 |
2 |
34,280,307.81 |
4.87% |
83 |
4.7365 |
1.846764 |
3.51 or greater |
1 |
12,500,000.00 |
1.78% |
81 |
5.0000 |
3.975900 |
|
20,000,001 to 30,000,000 |
6 |
147,636,794.37 |
20.97% |
84 |
4.4880 |
2.097376 |
Totals |
52 |
703,992,868.72 |
100.00% |
79 |
4.5219 |
2.016672 |
|
30,000,001 to 70,000,000 |
4 |
178,000,000.00 |
25.28% |
83 |
4.0969 |
2.494552 |
|
|
|
|
|
|
|
|
|
70,000,001 or greater |
1 |
71,000,000.00 |
10.09% |
84 |
4.1920 |
2.018300 |
|
|
|
|
|
|
|
|
Totals |
52 |
703,992,868.72 |
100.00% |
79 |
4.5219 |
2.016672 |
|
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 8 of 27 |
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
State³ |
|
|
|
|
|
State³ |
|
|
|
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
State |
|
|
|
WAM² |
WAC |
|
State |
|
|
|
WAM² |
WAC |
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Defeased |
2 |
46,462,797.63 |
6.60% |
20 |
5.1574 |
NAP |
Totals |
102 |
703,992,868.72 |
100.00% |
79 |
4.5219 |
2.016672 |
Alabama |
1 |
864,918.24 |
0.12% |
84 |
4.9900 |
1.577800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Arizona |
8 |
80,252,404.81 |
11.40% |
83 |
4.7401 |
1.781987 |
|
|
|
|
|
|
|
California |
14 |
134,459,741.54 |
19.10% |
84 |
4.4189 |
2.461653 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Colorado |
1 |
2,459,859.05 |
0.35% |
84 |
4.1390 |
2.271200 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Florida |
8 |
41,260,984.96 |
5.86% |
83 |
4.3668 |
1.952003 |
Defeased |
2 |
46,462,797.63 |
6.60% |
20 |
5.1574 |
NAP |
Georgia |
4 |
9,252,528.16 |
1.31% |
83 |
4.6048 |
2.078591 |
Industrial |
4 |
1,748,714.96 |
0.25% |
84 |
4.1390 |
2.271200 |
Indiana |
3 |
9,021,512.03 |
1.28% |
84 |
4.4525 |
1.368801 |
Lodging |
4 |
32,384,211.72 |
4.60% |
83 |
4.9156 |
1.548276 |
Louisiana |
4 |
5,954,385.94 |
0.85% |
83 |
4.5341 |
2.044502 |
Mixed Use |
2 |
31,889,900.46 |
4.53% |
84 |
4.7908 |
1.694116 |
Maryland |
2 |
22,330,498.79 |
3.17% |
83 |
4.5323 |
1.957851 |
Mobile Home Park |
14 |
15,457,597.58 |
2.20% |
83 |
4.9748 |
1.546636 |
Michigan |
11 |
31,379,395.89 |
4.46% |
83 |
4.8575 |
1.451825 |
Multi-Family |
2 |
30,275,000.00 |
4.30% |
84 |
4.7663 |
1.738433 |
Minnesota |
1 |
10,665,621.94 |
1.52% |
83 |
4.3428 |
2.240400 |
Office |
15 |
278,602,129.83 |
39.57% |
84 |
4.1057 |
2.285796 |
New Jersey |
1 |
20,536,794.37 |
2.92% |
84 |
4.6000 |
1.851900 |
Retail |
40 |
196,730,838.71 |
27.95% |
83 |
4.6285 |
1.855866 |
New Mexico |
1 |
889,766.73 |
0.13% |
84 |
4.9900 |
1.577800 |
Self Storage |
19 |
70,441,677.83 |
10.01% |
83 |
4.9536 |
2.321400 |
New York |
1 |
45,000,000.00 |
6.39% |
83 |
3.7000 |
2.547600 |
Totals |
102 |
703,992,868.72 |
100.00% |
79 |
4.5219 |
2.016672 |
North Carolina |
1 |
10,494,424.31 |
1.49% |
82 |
5.1000 |
1.227800 |
|
|
|
|
|
|
|
Ohio |
7 |
35,930,221.94 |
5.10% |
84 |
4.7691 |
1.664852 |
|
|
|
|
|
|
|
Oklahoma |
1 |
2,392,422.68 |
0.34% |
83 |
4.3427 |
2.240400 |
|
|
|
|
|
|
|
Oregon |
1 |
3,625,669.00 |
0.52% |
84 |
4.1390 |
2.271200 |
|
|
|
|
|
|
|
Pennsylvania |
4 |
92,408,401.93 |
13.13% |
84 |
4.3186 |
1.855395 |
|
|
|
|
|
|
|
Tennessee |
1 |
875,416.26 |
0.12% |
83 |
4.3427 |
2.240400 |
|
|
|
|
|
|
|
Texas |
13 |
43,243,327.49 |
6.14% |
83 |
4.6637 |
2.346911 |
|
|
|
|
|
|
|
Utah |
1 |
6,990,670.98 |
0.99% |
84 |
5.2200 |
2.147800 |
|
|
|
|
|
|
|
Virginia |
6 |
31,715,408.70 |
4.51% |
84 |
4.2681 |
2.252834 |
|
|
|
|
|
|
|
Wisconsin |
5 |
15,525,695.34 |
2.21% |
83 |
4.6831 |
1.930087 |
|
|
|
|
|
|
|
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 9 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Note Rate |
|
|
|
|
|
Seasoning |
|
|
|
||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Note Rate |
|
|
|
WAM² |
WAC |
|
Seasoning |
|
|
|
WAM² |
WAC |
|
|
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
2 |
46,462,797.63 |
6.60% |
20 |
5.1574 |
NAP |
Defeased |
2 |
46,462,797.63 |
6.60% |
20 |
5.1574 |
NAP |
|
4.000% or less |
2 |
92,000,000.00 |
13.07% |
84 |
3.6336 |
2.918389 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.001% to 4.250% |
4 |
144,600,000.00 |
20.54% |
84 |
4.1740 |
2.137735 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.251% to 4.500% |
7 |
85,684,638.84 |
12.17% |
83 |
4.3710 |
2.019800 |
25 months to 36 months |
29 |
395,666,147.13 |
56.20% |
84 |
4.4437 |
2.045622 |
|
4.501% to 4.750% |
11 |
102,462,906.98 |
14.55% |
84 |
4.6411 |
1.658370 |
37 months to 48 months |
21 |
261,863,923.96 |
37.20% |
83 |
4.5272 |
2.061581 |
|
4.751% to 5.000% |
16 |
184,464,363.31 |
26.20% |
83 |
4.8899 |
1.937830 |
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
5.001% to 5.250% |
3 |
19,925,147.27 |
2.83% |
83 |
5.1458 |
1.631330 |
Totals |
52 |
703,992,868.72 |
100.00% |
79 |
4.5219 |
2.016672 |
|
5.251% or greater |
7 |
28,393,014.69 |
4.03% |
82 |
5.3287 |
1.362187 |
|
|
|
|
|
|
|
|
Totals |
52 |
703,992,868.72 |
100.00% |
79 |
4.5219 |
2.016672 |
|
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|
||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
2 |
46,462,797.63 |
6.60% |
20 |
5.1574 |
NAP |
Defeased |
2 |
46,462,797.63 |
6.60% |
20 |
5.1574 |
NAP |
|
58 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
Interest Only |
11 |
356,476,775.00 |
50.64% |
83 |
4.2045 |
2.371039 |
|
59 months or greater |
50 |
657,530,071.09 |
93.40% |
83 |
4.4770 |
2.051978 |
300 months or less |
2 |
25,173,327.12 |
3.58% |
84 |
4.7345 |
1.725936 |
|
Totals |
52 |
703,992,868.72 |
100.00% |
79 |
4.5219 |
2.016672 |
301 months or greater |
37 |
275,879,968.97 |
39.19% |
83 |
4.8055 |
1.669456 |
|
|
|
|
|
|
|
|
Totals |
52 |
703,992,868.72 |
100.00% |
79 |
4.5219 |
2.016672 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
|
|
Age of Most Recent NOI |
|
|
|
|
Remaining Stated Term (Fully Amortizing Loans) |
|
|||
|
Age of Most |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
WAM² |
WAC |
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|
Defeased |
2 |
46,462,797.63 |
6.60% |
20 |
5.1574 |
NAP |
|
|
|
None |
|
Underwriter's Information |
2 |
5,376,775.00 |
0.76% |
83 |
4.8058 |
1.616576 |
|
|
|
|
|
|
|
12 months or less |
47 |
646,619,588.36 |
91.85% |
83 |
4.4715 |
2.061188 |
|
|
|
|
|
|
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
25 months or greater |
1 |
5,533,707.73 |
0.79% |
84 |
4.8000 |
1.398800 |
|
|
|
|
|
|
Totals |
52 |
703,992,868.72 |
100.00% |
79 |
4.5219 |
2.016672 |
|
|
|
|
|
(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 |
610949363 |
OF |
Pittsburgh |
PA |
Actual/360 |
4.192% |
256,294.22 |
0.00 |
0.00 |
N/A |
06/11/29 |
-- |
71,000,000.00 |
71,000,000.00 |
06/11/22 |
|
2 |
883100995 |
OF |
San Francisco |
CA |
Actual/360 |
3.570% |
144,485.83 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
47,000,000.00 |
47,000,000.00 |
06/06/22 |
|
3 |
310946839 |
OF |
New York |
NY |
Actual/360 |
3.700% |
143,375.00 |
0.00 |
0.00 |
N/A |
05/11/29 |
-- |
45,000,000.00 |
45,000,000.00 |
06/11/22 |
|
4 |
300571953 |
RT |
Tucson |
AZ |
Actual/360 |
4.820% |
186,775.00 |
0.00 |
0.00 |
N/A |
05/06/29 |
-- |
45,000,000.00 |
45,000,000.00 |
06/06/22 |
|
5 |
300571956 |
MU |
Salem |
MA |
Actual/360 |
5.150% |
190,994.41 |
54,717.39 |
0.00 |
N/A |
02/06/24 |
-- |
43,067,953.74 |
43,013,236.35 |
06/06/22 |
|
6 |
883100989 |
Various Various |
Various |
Actual/360 |
4.343% |
153,323.20 |
0.00 |
0.00 |
N/A |
05/06/29 |
-- |
41,000,000.00 |
41,000,000.00 |
06/06/22 |
|
|
7 |
321950007 |
OF |
Miramar |
FL |
Actual/360 |
4.175% |
105,157.81 |
0.00 |
0.00 |
N/A |
05/06/29 |
-- |
29,250,000.00 |
29,250,000.00 |
06/06/22 |
|
8 |
300571960 |
SS |
Thousand Oaks |
CA |
Actual/360 |
5.000% |
116,250.00 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
27,000,000.00 |
27,000,000.00 |
06/06/22 |
|
9 |
883101008 |
MF |
Lakewood |
OH |
Actual/360 |
4.800% |
109,533.33 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
26,500,000.00 |
26,500,000.00 |
06/06/22 |
|
10 |
321950010 |
OF |
Chantilly |
VA |
Actual/360 |
4.150% |
79,870.21 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
22,350,000.00 |
22,350,000.00 |
06/06/22 |
|
11 |
321950011 |
Various Various |
Various |
Actual/360 |
4.139% |
78,411.06 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
22,000,000.00 |
22,000,000.00 |
06/06/22 |
|
|
12 |
310946838 |
OF |
Woodcliff Lake |
NJ |
Actual/360 |
4.600% |
81,514.97 |
42,020.25 |
0.00 |
N/A |
06/11/29 |
-- |
20,578,814.62 |
20,536,794.37 |
06/11/22 |
|
13 |
300571964 |
MU |
Los Angeles |
CA |
Actual/360 |
4.860% |
75,330.00 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
18,000,000.00 |
18,000,000.00 |
06/06/22 |
|
14 |
321950014 |
OF |
Columbia |
MD |
Actual/360 |
4.600% |
64,568.92 |
20,401.89 |
0.00 |
N/A |
04/06/29 |
-- |
16,300,709.70 |
16,280,307.81 |
06/06/22 |
|
15 |
883100992 |
OF |
Phoenix |
AZ |
Actual/360 |
4.740% |
55,539.41 |
18,709.47 |
0.00 |
N/A |
06/06/29 |
-- |
13,607,041.52 |
13,588,332.05 |
06/06/22 |
|
16 |
883100990 |
MU |
Philadelphia |
PA |
Actual/360 |
4.701% |
56,298.04 |
16,840.06 |
0.00 |
N/A |
06/06/29 |
-- |
13,906,740.52 |
13,889,900.46 |
06/06/22 |
|
17 |
300571955 |
RT |
Various |
CA |
Actual/360 |
5.310% |
36,722.72 |
9,863.86 |
0.00 |
N/A |
05/01/29 |
-- |
8,031,212.89 |
8,021,349.03 |
06/01/22 |
|
18 |
300571954 |
RT |
Compton |
CA |
Actual/360 |
5.310% |
23,094.12 |
6,203.17 |
0.00 |
N/A |
05/01/29 |
-- |
5,050,655.27 |
5,044,452.10 |
06/01/22 |
|
19 |
410949942 |
RT |
Madera |
CA |
Actual/360 |
4.430% |
50,971.67 |
17,247.40 |
0.00 |
N/A |
05/11/29 |
-- |
13,361,830.21 |
13,344,582.81 |
06/11/22 |
|
20 |
321950020 |
RT |
Taylor |
MI |
Actual/360 |
4.650% |
52,458.56 |
17,152.41 |
0.00 |
N/A |
06/11/29 |
-- |
13,100,992.19 |
13,083,839.78 |
06/11/22 |
|
21 |
300571962 |
RT |
San Antonio |
TX |
Actual/360 |
4.350% |
47,802.86 |
18,963.66 |
0.00 |
N/A |
06/06/29 |
-- |
12,761,607.87 |
12,742,644.21 |
06/06/22 |
|
22 |
321950022 |
SS |
El Paso |
TX |
Actual/360 |
5.000% |
53,819.44 |
0.00 |
0.00 |
N/A |
03/11/29 |
-- |
12,500,000.00 |
12,500,000.00 |
06/11/22 |
|
23 |
321950023 |
SS |
Various |
Various |
Actual/360 |
4.990% |
49,043.92 |
14,909.92 |
0.00 |
N/A |
06/11/29 |
-- |
11,413,672.29 |
11,398,762.37 |
04/11/22 |
|
24 |
883100982 |
LO |
Charlotte |
NC |
Actual/360 |
5.100% |
46,147.64 |
13,576.84 |
0.00 |
N/A |
04/06/29 |
-- |
10,508,001.15 |
10,494,424.31 |
06/06/22 |
|
25 |
321950025 |
LO |
Williamsburg |
VA |
Actual/360 |
4.550% |
36,744.72 |
12,896.22 |
0.00 |
N/A |
06/11/29 |
-- |
9,378,304.92 |
9,365,408.70 |
04/11/22 |
|
26 |
600949793 |
RT |
Chandler |
AZ |
Actual/360 |
4.930% |
32,846.83 |
10,289.86 |
0.00 |
N/A |
05/11/29 |
-- |
7,737,263.73 |
7,726,973.87 |
06/11/22 |
|
27 |
310949287 |
LO |
Orem |
UT |
Actual/360 |
5.220% |
31,462.23 |
8,713.10 |
0.00 |
N/A |
06/11/29 |
-- |
6,999,384.08 |
6,990,670.98 |
06/11/22 |
|
29 |
300571965 |
RT |
Gaithersburg |
MD |
Actual/360 |
4.350% |
22,696.73 |
9,003.92 |
0.00 |
N/A |
06/06/29 |
-- |
6,059,194.90 |
6,050,190.98 |
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 |
|
||||
30 |
321950030 |
RT |
Canton Township |
MI |
Actual/360 |
4.950% |
25,281.40 |
7,812.34 |
0.00 |
N/A |
06/06/29 |
-- |
5,931,119.53 |
5,923,307.19 |
06/06/22 |
|
31 |
321950031 |
RT |
Green Cove Springs |
FL |
Actual/360 |
4.800% |
23,249.30 |
7,640.37 |
0.00 |
N/A |
06/06/29 |
-- |
5,624,830.86 |
5,617,190.49 |
06/06/22 |
|
32 |
321950032 |
LO |
Milan |
OH |
Actual/360 |
4.800% |
22,903.77 |
7,526.82 |
0.00 |
N/A |
06/06/29 |
-- |
5,541,234.55 |
5,533,707.73 |
06/06/22 |
|
33 |
300571961 |
OF |
King of Prussia |
PA |
Actual/360 |
4.950% |
24,509.38 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
5,750,000.00 |
5,750,000.00 |
06/06/22 |
|
35 |
410947763 |
SS |
Redford |
MI |
Actual/360 |
5.350% |
23,388.90 |
5,090.20 |
0.00 |
N/A |
01/11/29 |
-- |
5,076,879.24 |
5,071,789.04 |
06/11/22 |
|
36 |
321950036 |
RT |
Rib Mountain |
WI |
Actual/360 |
5.330% |
21,319.49 |
8,516.96 |
0.00 |
N/A |
05/06/29 |
-- |
4,645,049.71 |
4,636,532.75 |
06/06/22 |
|
37 |
321950037 |
SS |
Bloomington |
IN |
Actual/360 |
4.470% |
17,911.06 |
6,324.35 |
0.00 |
N/A |
06/11/29 |
-- |
4,653,230.16 |
4,646,905.81 |
06/11/22 |
|
38 |
300571963 |
RT |
Garland |
TX |
Actual/360 |
4.350% |
15,019.48 |
5,958.31 |
0.00 |
N/A |
06/06/29 |
-- |
4,009,649.21 |
4,003,690.90 |
06/06/22 |
|
39 |
321950039 |
MH |
Clearlake |
CA |
Actual/360 |
4.650% |
15,854.82 |
5,544.11 |
0.00 |
N/A |
06/11/29 |
-- |
3,959,579.27 |
3,954,035.16 |
06/11/22 |
|
40 |
321950040 |
SS |
Bloomington |
IN |
Actual/360 |
4.470% |
15,019.17 |
5,303.23 |
0.00 |
N/A |
06/11/29 |
-- |
3,901,927.36 |
3,896,624.13 |
06/11/22 |
|
41 |
321950041 |
MH |
Various |
Various |
Actual/360 |
4.900% |
8,438.89 |
0.00 |
0.00 |
N/A |
04/06/29 |
-- |
2,000,000.00 |
2,000,000.00 |
06/06/22 |
|
41A |
321950141 |
|
|
|
Actual/360 |
4.900% |
8,438.89 |
0.00 |
0.00 |
N/A |
04/06/29 |
-- |
2,000,000.00 |
2,000,000.00 |
06/06/22 |
|
42 |
883100993 |
MF |
Sparta |
WI |
Actual/360 |
4.530% |
14,725.65 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
3,775,000.00 |
3,775,000.00 |
06/06/22 |
|
43 |
321950043 |
MH |
Dover |
FL |
Actual/360 |
5.000% |
15,724.63 |
4,137.77 |
0.00 |
N/A |
06/11/29 |
-- |
3,652,171.38 |
3,648,033.61 |
05/11/22 |
|
44 |
410948772 |
RT |
Norco |
CA |
Actual/360 |
4.980% |
15,438.00 |
0.00 |
0.00 |
N/A |
04/11/29 |
-- |
3,600,000.00 |
3,600,000.00 |
06/11/22 |
|
45 |
300571950 |
SS |
Concord |
NC |
Actual/360 |
5.250% |
15,611.69 |
3,715.44 |
0.00 |
N/A |
05/06/24 |
02/06/24 |
3,453,276.72 |
3,449,561.28 |
06/06/22 |
|
46 |
410949691 |
RT |
Richardson |
TX |
Actual/360 |
4.750% |
13,811.95 |
0.00 |
0.00 |
N/A |
05/11/29 |
-- |
3,376,775.00 |
3,376,775.00 |
06/11/22 |
|
47 |
410949243 |
OF |
Ann Arbor |
MI |
Actual/360 |
4.620% |
10,815.09 |
3,829.36 |
0.00 |
N/A |
06/11/29 |
-- |
2,718,497.54 |
2,714,668.18 |
06/11/22 |
|
48 |
321950048 |
MH |
Mesa |
AZ |
Actual/360 |
5.400% |
12,233.15 |
3,208.95 |
0.00 |
N/A |
03/11/29 |
-- |
2,630,785.28 |
2,627,576.33 |
06/11/22 |
|
49 |
321950049 |
RT |
Vacaville |
CA |
Actual/360 |
5.130% |
10,792.62 |
3,099.64 |
0.00 |
N/A |
06/11/29 |
-- |
2,443,151.62 |
2,440,051.98 |
06/11/22 |
|
50 |
321950050 |
SS |
Manteca |
CA |
Actual/360 |
4.800% |
9,378.85 |
2,688.45 |
0.00 |
N/A |
06/11/29 |
-- |
2,269,076.50 |
2,266,388.05 |
06/11/22 |
|
52 |
300571949 |
SS |
Marco Island |
FL |
Actual/360 |
4.720% |
7,722.44 |
2,154.53 |
0.00 |
N/A |
05/06/29 |
-- |
1,900,000.00 |
1,897,845.47 |
06/06/22 |
|
53 |
321950053 |
SS |
Jefferson |
GA |
Actual/360 |
5.330% |
8,103.46 |
2,204.17 |
0.00 |
N/A |
02/11/29 |
-- |
1,765,567.13 |
1,763,362.96 |
05/11/22 |
|
54 |
321950054 |
MH |
Pleasanton |
TX |
Actual/360 |
5.280% |
5,590.05 |
1,529.66 |
0.00 |
N/A |
04/11/29 |
-- |
1,229,482.14 |
1,227,952.48 |
06/11/22 |
|
Totals |
|
|
|
|
|
|
2,742,814.98 |
377,794.08 |
0.00 |
|
|
|
704,370,662.80 |
703,992,868.72 |
|
|
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 |
13,148,667.30 |
12,554,727.07 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2 |
13,034,427.07 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
7,932,146.71 |
1,868,012.78 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
6,061,711.74 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
6 |
4,704,750.35 |
1,277,994.51 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
2,525,912.55 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
215.96 |
0.00 |
|
|
8 |
2,919,104.63 |
776,026.25 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
2,035,891.48 |
1,664,393.03 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
6,990,870.58 |
1,415,103.99 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
13,075,604.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
3,014,204.41 |
736,031.72 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
1,506,172.21 |
454,876.36 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
3,819,394.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
1,810,880.07 |
1,165,130.40 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
1,059,714.27 |
281,824.26 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
622,768.44 |
171,281.46 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
458,053.96 |
114,510.06 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
1,641,585.50 |
434,115.30 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
1,228,165.52 |
328,697.85 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
1,060,013.55 |
275,470.45 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
1,993,142.47 |
632,896.38 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
1,265,745.30 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
63,780.96 |
127,810.91 |
0.00 |
0.00 |
|
|
24 |
4,173,416.59 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
1,114,503.91 |
0.00 |
-- |
-- |
-- |
0.00 |
28,870.93 |
49,498.89 |
289,565.31 |
0.00 |
0.00 |
|
|
26 |
635,069.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
1,148,798.98 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
17,895.25 |
0.00 |
|
|
29 |
902,834.40 |
268,579.05 |
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 |
|
30 |
439,633.24 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
726,545.48 |
180,559.36 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
5,467.55 |
0.00 |
|
|
32 |
622,829.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
494,383.97 |
97,287.01 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
488,316.83 |
138,768.31 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
448,216.36 |
111,122.87 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
432,978.40 |
87,849.85 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
560,357.39 |
152,433.09 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
39 |
496,011.23 |
121,387.64 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
395,909.09 |
92,355.01 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
4,913,601.00 |
5,175,073.00 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41A |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
42 |
401,654.64 |
100,531.65 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
2,129.73 |
0.00 |
|
|
43 |
254,661.07 |
194,966.16 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
19,846.68 |
19,846.68 |
0.00 |
0.00 |
|
|
44 |
467,410.49 |
114,962.26 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
45 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
46 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
47 |
273,510.79 |
79,486.00 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
48 |
229,503.50 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
49 |
0.00 |
82,470.76 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
237.66 |
0.00 |
|
|
50 |
321,323.84 |
92,677.46 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
52 |
255,497.71 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
53 |
226,983.91 |
56,624.32 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
10,300.03 |
10,300.03 |
0.00 |
0.00 |
|
|
54 |
134,799.06 |
32,909.92 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
112,467,675.99 |
31,331,135.59 |
|
|
|
0.00 |
28,870.93 |
143,426.56 |
447,522.93 |
25,946.15 |
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 |
2 |
20,764,171.07 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.521898% |
4.502069% |
79 |
05/17/22 |
1 |
11,413,672.29 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.522057% |
4.502228% |
80 |
04/18/22 |
0 |
0.00 |
1 |
11,430,095.98 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.522232% |
4.502402% |
81 |
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 |
4.522389% |
4.499223% |
82 |
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 |
4.522597% |
4.499427% |
83 |
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 |
4.522751% |
4.499582% |
84 |
12/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
9,354,905.95 |
0 |
0.00 |
0 |
0.00 |
1 |
9,354,905.95 |
0 |
0.00 |
0 |
0.00 |
4.522896% |
4.499751% |
85 |
11/18/21 |
0 |
0.00 |
0 |
0.00 |
1 |
9,369,022.68 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.523059% |
4.499911% |
86 |
10/18/21 |
1 |
7,064,282.59 |
0 |
0.00 |
1 |
9,381,904.80 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.523206% |
4.500054% |
87 |
09/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
9,395,919.55 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.523368% |
4.500212% |
88 |
08/17/21 |
2 |
20,020,261.72 |
0 |
0.00 |
1 |
9,408,696.69 |
0 |
0.00 |
1 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
1,374,901.25 |
4.523512% |
4.500353% |
89 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
2 |
11,431,685.30 |
0 |
0.00 |
1 |
2,010,261.33 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.526420% |
4.502566% |
90 |
(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 |
||
23 |
321950023 |
04/11/22 |
1 |
1 |
|
63,780.96 |
127,810.91 |
0.00 |
|
11,430,095.98 |
|
|
|
|
|
|
25 |
321950025 |
04/11/22 |
1 |
1 |
|
49,498.89 |
289,565.31 |
0.00 |
|
9,432,587.63 |
|
|
|
|
|
|
43 |
321950043 |
05/11/22 |
0 |
B |
|
19,846.68 |
19,846.68 |
0.00 |
|
3,652,171.38 |
|
|
|
|
|
|
53 |
321950053 |
05/11/22 |
0 |
B |
|
10,300.03 |
10,300.03 |
0.00 |
|
1,765,567.13 |
|
|
|
|
|
|
Totals |
|
|
|
|
|
143,426.56 |
447,522.93 |
0.00 |
|
26,280,422.12 |
|
|
|
|
|
|
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 |
|
46,462,798 |
46,462,798 |
0 |
|
|
0 |
|
25 - 36 Months |
|
0 |
0 |
0 |
|
|
0 |
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
49 - 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
> 60 Months |
|
657,530,071 |
636,765,900 |
20,764,171 |
0 |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
Jun-22 |
703,992,869 |
683,228,698 |
20,764,171 |
0 |
0 |
|
0 |
|
May-22 |
704,370,663 |
692,956,991 |
11,413,672 |
0 |
0 |
|
0 |
|
Apr-22 |
704,781,654 |
693,351,558 |
0 |
11,430,096 |
0 |
|
0 |
|
Mar-22 |
705,154,042 |
705,154,042 |
0 |
0 |
0 |
|
0 |
|
Feb-22 |
705,635,945 |
705,635,945 |
0 |
0 |
0 |
|
0 |
|
Jan-22 |
705,992,122 |
705,992,122 |
0 |
0 |
0 |
|
0 |
|
Dec-21 |
706,275,345 |
696,920,439 |
0 |
0 |
9,354,906 |
0 |
|
|
Nov-21 |
706,672,980 |
697,303,958 |
0 |
0 |
9,369,023 |
0 |
|
|
Oct-21 |
707,032,572 |
690,586,384 |
7,064,283 |
0 |
9,381,905 |
0 |
|
|
Sep-21 |
707,427,182 |
698,031,263 |
0 |
0 |
9,395,920 |
0 |
|
|
Aug-21 |
707,783,661 |
678,354,703 |
20,020,262 |
0 |
9,408,697 |
0 |
|
|
Jul-21 |
710,148,931 |
698,717,246 |
0 |
0 |
9,421,424 |
2,010,261 |
|
|
(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 |
25 |
321950025 |
0.00 |
4.55000% |
0.00 |
4.55000% |
2 |
12/03/21 |
09/11/21 |
-- |
Totals |
|
0.00 |
|
0.00 |
|
|
|
|
|
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 |
28 |
321950028 06/17/21 |
6,501,777.24 |
7,800,000.00 |
6,911,933.50 |
311,265.82 |
5,906,046.00 |
5,594,780.18 |
906,997.06 |
0.00 |
(311.99) |
907,309.05 |
13.55% |
34 |
300571952 05/17/21 |
5,548,716.20 |
9,000,000.00 |
5,729,014.10 |
500,216.08 |
5,729,014.10 |
5,228,798.02 |
319,918.18 |
0.00 |
0.00 |
319,918.18 |
5.61% |
51 |
300571938 08/17/21 |
2,010,261.33 |
1,800,000.00 |
2,284,866.67 |
498,678.30 |
1,876,954.57 |
1,378,276.27 |
631,985.06 |
0.00 |
0.00 |
631,985.06 |
30.09% |
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Cumulative Totals |
14,060,754.77 |
18,600,000.00 |
14,925,814.27 |
1,310,160.20 |
13,512,014.67 |
12,201,854.47 |
1,858,900.30 |
0.00 |
(311.99) |
1,859,212.29 |
|
|
|
||||||||||||
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 |
Deal |
Deal |
08/17/21 |
0.00 |
0.00 |
0.00 |
631,985.06 |
0.00 |
(631,985.06) |
0.00 |
0.00 |
(631,985.06) |
28 |
321950028 |
01/18/22 |
0.00 |
0.00 |
907,309.05 |
0.00 |
311.99 |
(311.99) |
0.00 |
0.00 |
906,997.06 |
|
|
11/18/21 |
0.00 |
0.00 |
907,309.05 |
0.00 |
0.00 |
311.99 |
0.00 |
0.00 |
|
|
|
06/17/21 |
0.00 |
0.00 |
906,997.06 |
0.00 |
0.00 |
906,997.06 |
0.00 |
0.00 |
|
34 |
300571952 |
05/17/21 |
0.00 |
0.00 |
319,918.18 |
0.00 |
0.00 |
319,918.18 |
0.00 |
0.00 |
319,918.18 |
51 |
300571938 |
08/17/21 |
0.00 |
0.00 |
631,985.06 |
0.00 |
0.00 |
631,985.06 |
0.00 |
0.00 |
631,985.06 |
Current Period Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Cumulative Totals |
|
0.00 |
0.00 |
1,859,212.29 |
631,985.06 |
311.99 |
1,226,915.24 |
0.00 |
0.00 |
1,226,915.24 |
|
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© 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) |
25 |
0.00 |
0.00 |
0.00 |
0.00 |
496.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
0.00 |
0.00 |
496.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total |
|
496.41 |
|||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 26 of 27 |
Supplemental Notes |
|
Risk Retention |
|
Pursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "EU Risk Retention" tab for the WFCM 2019-C51 Mortgage Trust transaction, certain information provided to the |
|
Certificate Administrator regarding the Retaining Sponsor's compliance with the EU Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information. |
|
|
|
|
|
|
|
|
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 27 of 27 |
Prospectus Loan ID 1 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 06-03-2019 71000000.00 120 06-11-2029 0.04192 0.04192 3 1 120 07-11-2019 true 1 PP 3 248026.67 71000000.00 1 1 1 5 true true false false false 03-10-2029 NOVA PLACE 100 SOUTH COMMONS Pittsburgh PA 15212 Allegheny OF 1142745 1142745 1966 2019 200050000.00 MAI 01-23-2019 0.84 0.85 6 08-11-2021 N PNC Bank N A. 395657 12-31-2027 Continental Broadband 52898 09-30-2029 United Health 47667 06-30-2024 12-31-2018 04-01-2021 03-31-2022 22082440.00 23480004.54 8570650.00 10925277.47 13511790.00 12554727.07 12967141.00 12010079.07 UW CREFC 5950311.14 2.26 2.1099 2.17 2.0183 C F 03-31-2022 false false 71000000.00 256294.22 0.04192 0.0002759 256294.22 0.00 0.00 71000000.00 71000000.00 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 2 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 06-05-2019 47000000.00 120 06-06-2029 0.0357 0.0357 3 1 120 07-06-2019 true 1 PP 3 139825.00 47000000.00 1 1 1 0 true true false false false 12-05-2028 188 SPEAR STREET 188 SPEAR STREET San Francisco CA 94105 San Francisco OF 218669 218669 1972 2012 217000000.00 MAI 04-29-2019 1 0.99 6 08-06-2021 N Amazon.com 129192 01-31-2027 New Relic Inc 73391 07-31-2027 JP Morgan Chase Bank N.A. jpmo01 3439 11-30-2023 03-31-2019 12-31-2020 12-31-2021 18164581.53 17930531.00 5025346.50 4896103.93 13139235.03 13034427.07 12782804.56 12677996.07 UW CREFC 3872954.14 2.90 3.3654 2.82 3.2734 F F 12-01-2021 false false 47000000.00 144485.83 0.0357 0.000154 144485.83 0.00 0.00 47000000.00 47000000.00 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 05-01-2019 45000000.00 120 05-11-2029 0.037 0.037 3 1 120 06-11-2019 true 1 PP 3 138750.00 45000000.00 1 1 1 0 true true false false false 11-10-2028 450-460 PARK AVENUE SOUTH 450-460 PARK AVENUE SOUTH New York NY 10016 New York OF 182845 182845 1912 2019 205000000.00 MAI 03-26-2019 0.95 0.82 6 08-11-2021 N 460 Park Aven South Tenant LLC 76373 08-31-2034 ShopKeep Inc. 23500 08-31-2025 FUSION LEARNING INC. 8270 06-20-2023 12-31-2018 01-01-2022 03-31-2022 12784100.00 2817395.00 3976506.00 949382.23 8807594.00 1868012.78 8405335.00 1767448.03 UW CREFC 693750.00 3.12 2.6926 2.98 2.5476 C F 03-31-2022 false false 45000000.00 143375.00 0.037 0.0001759 143375.00 0.00 0.00 45000000.00 45000000.00 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 Rialto Mortgage Finance, LLC 05-01-2019 45000000.00 120 05-06-2029 0.0482 0.0482 3 1 120 06-06-2019 true 1 PP 3 180750.00 45000000.00 1 1 1 0 true true true false false 05-05-2021 02-05-2029 EL CON CENTER 3601 EAST BROADWAY BOULEVARD Tucson AZ 85716 Pima RT 480383 480383 1971 2014 100300000.00 MAI 03-13-2019 1 0.57 6 X Century Theatres 71698 06-30-2024 Burlington Coat Factory 65000 04-30-2025 Ross Dress for Less 30186 01-31-2023 12-31-2018 12-31-2020 12-31-2021 8307352.00 8745752.00 2439895.00 2684040.26 5867457.00 6061711.74 5531189.00 5725442.74 UW CREFC 3078775.00 1.90 1.9688 1.79 1.8596 C F 09-01-2021 false false 45000000.00 186775.00 0.0482 0.0001759 186775.00 0.00 0.00 45000000.00 45000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 5 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 05-01-2019 45000000.00 60 02-06-2024 360 0.0515 0.0515 3 1 06-06-2019 true 1 PP 2 245711.80 44901065.84 1 1 0 false true false false false 02-05-2024 Defeased MA Essex MU 1191297 1916 2016 79400000.00 MAI 04-03-2019 0.76 3 08-06-2021 F 03-31-2019 12767143.00 6092237.00 6674907.00 5787075.00 UW C false false 43067953.74 245711.80 0.0515 0.0001759 190994.41 54717.39 0.00 43013236.35 43013236.35 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 Barclays Capital Real Estate Inc. 05-07-2019 41000000.00 120 05-06-2029 0.0434275 0.0434275 3 1 120 06-06-2019 true 1 PP 3 148377.29 41000000.00 1 18 18 0 true true false false false 02-05-2029 ExchangeRight Net Leased Portfolio #27 98 349490 83360000.00 MAI 1 1 08-06-2021 N 01-01-2022 03-31-2022 6182247.77 1531328.52 1186195.50 253334.01 4996052.28 1277994.51 4901151.11 1241768.76 UW 554241.12 2.22 2.3058 2.17 2.2404 C F false false 41000000.00 153323.20 0.0434275 0.0001759 153323.20 0.00 0.00 41000000.00 41000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 6-001 05-12-2022 06-13-2022 HY-VEE - COTTAGE GROVE, MN 7280 EAST POINT DOUGLAS ROAD SOUTH Cottage Grove MN 55016 Washington RT 100206 100206 2017 22600000.00 MAI 11-20-2018 1 1 6 Hy-Vee Food Stores 97167 01-17-2039 12-31-2020 12-31-2021 1679395.27 1678388.44 426208.18 430556.14 1253187.09 1247832.30 1194625.87 1189271.30 UW CREFC 584727.00 2.134 2.0338 F 03-31-2022 false Prospectus Loan ID 6-002 05-12-2022 06-13-2022 BIOLIFE PLASMA SERVICES - SAVANNAH, GA 3603 OGEECHEE ROAD Savannah GA 31405 Chatham OF 15730 15730 2019 9900000.00 MAI 04-03-2019 1 1 6 BioLife Plasma Service 15726 04-30-2034 12-31-2020 12-31-2021 655983.51 631914.94 49521.44 76515.22 606462.07 555399.72 606462.07 555399.72 UW CREFC 281356.00 1.974 1.974 F 03-31-2022 false Prospectus Loan ID 6-003 05-12-2022 06-13-2022 PICK N SAVE - MUSKEGO, WI S74 W17005 JANESVILLE ROAD Muskego WI 53150 Waukesha RT 62300 62300 1988 2017 7750000.00 MAI 04-08-2019 1 1 6 Pick 'N Save 60814 12-31-2029 12-31-2020 12-31-2021 556530.61 560151.18 80460.42 102458.20 476070.19 457692.98 436886.09 418508.98 UW CREFC 213549.00 2.1432 1.9597 F 03-31-2022 false Prospectus Loan ID 6-004 05-12-2022 06-13-2022 WALGREENS - LUBBOCK, TX 6420 82ND STREET Lubbock TX 79424 Lubbock RT 14820 14820 2006 5200000.00 MAI 04-05-2019 1 1 6 Walgreens 14794 08-31-2031 12-31-2020 12-31-2021 405798.89 391481.48 89183.95 92105.48 316614.94 299376.00 316614.94 299376.00 UW CREFC 151025.00 1.9822 1.9822 F 03-31-2022 false Prospectus Loan ID 6-005 05-12-2022 06-13-2022 WALGREENS - HOUMA, LA 5831 WEST PARK AVENUE Houma LA 70364 Terrebonne Parish RT 14490 14490 2006 4880000.00 MAI 04-09-2019 1 1 6 Walgreens 14421 02-29-2032 12-31-2020 12-31-2021 347253.20 342627.05 34798.22 47316.59 312454.98 295310.46 312454.98 295310.46 UW CREFC 144949.00 2.0373 2.0373 F 03-31-2022 false Prospectus Loan ID 6-006 05-12-2022 06-13-2022 WALGREENS - GREENDALE, WI 6210 WEST LOOMIS ROAD Greendale WI 53129 Milwaukee RT 13905 13905 1998 4620000.00 MAI 04-02-2019 1 1 6 Walgreens 13923 06-30-2031 12-31-2020 12-31-2021 338144.16 329769.24 54907.12 65857.62 283237.04 263911.62 281151.29 261825.62 UW CREFC 136496.00 1.9334 1.9181 F 03-31-2022 false Prospectus Loan ID 6-007 05-12-2022 06-13-2022 WALGREENS - EDMOND, OK 2675 NORTH KELLY AVENUE Edmond OK 73003 Oklahoma RT 14762 14762 2007 4410000.00 MAI 04-27-2019 1 1 6 Walgreens 14762 07-31-2032 12-31-2020 12-31-2021 333149.56 323853.35 59777.41 65443.41 273372.15 258409.94 273372.15 258409.94 UW CREFC 131162.00 1.9701 1.9701 F 03-31-2022 false Prospectus Loan ID 6-008 05-12-2022 06-13-2022 TRACTOR SUPPLY - DUNCANSVILLE, PA 2002 PLANK ROAD Duncansville PA 16635 Blair RT 19104 19104 2004 3600000.00 MAI 03-22-2019 1 1 6 Tractor Supply 18797 01-31-2029 12-31-2020 12-31-2021 247973.18 252152.71 39182.64 45065.77 208790.54 207086.94 198165.93 196461.94 UW CREFC 96955.00 2.1359 2.0263 F 03-31-2022 false Prospectus Loan ID 6-009 05-12-2022 06-13-2022 WALGREENS - DAYTON, OH 1542 WAYNE AVENUE Dayton OH 45410 Montgomery RT 13905 13905 1998 3900000.00 MAI 04-06-2019 1 1 6 Walgreens 13813 03-31-2029 12-31-2020 12-31-2021 407106.04 392170.64 164448.16 150262.04 242657.88 241908.60 230279.53 229529.60 UW CREFC 72700.60 3.3274 3.1571 F 03-31-2022 false Prospectus Loan ID 6-010 05-12-2022 06-13-2022 WALGREENS - AUGUSTA, GA 672 FURYS FERRY ROAD Augusta GA 30907 Richmond RT 13650 13650 2004 4150000.00 MAI 04-03-2019 1 1 6 Walgreens 13613 03-31-2029 12-31-2020 12-31-2021 277236.05 287290.00 26280.77 37656.00 250955.28 249634.00 240760.66 239439.00 UW CREFC 71329.00 3.4997 3.3568 F 03-31-2022 false Prospectus Loan ID 6-011 05-12-2022 06-13-2022 ADVANCE AUTO PARTS - HOUSTON, TX 12611 MARKET STREET Houston TX 77015 Harris RT 6912 6912 2018 1920000.00 MAI 04-03-2019 1 1 6 Advance Auto Parts 6907 02-28-2033 12-31-2020 12-31-2021 137738.62 133691.00 22384.35 35209.09 115354.27 98481.91 114317.47 97444.91 UW CREFC 55874.00 1.7625 1.744 F 03-31-2022 false Prospectus Loan ID 6-012 05-12-2022 06-13-2022 OREILLY - SOUTH HOUSTON, TX 1502 COLLEGE AVENUE South Houston TX 77587 Harris RT 7000 7000 2013 1775000.00 MAI 03-27-2019 1 1 6 O'Reilly 7281 04-30-2033 12-31-2020 12-31-2021 132940.40 126556.00 24248.81 29643.12 108691.59 96912.88 107641.59 95862.88 UW CREFC 52484.00 1.8465 1.8265 F 03-31-2022 false Prospectus Loan ID 6-013 05-12-2022 06-13-2022 OREILLY - KNOXVILLE, TN 5904 CLINTON HIGHWAY Knoxville TN 37912 Knox RT 7125 7125 2014 1620000.00 MAI 03-28-2019 1 1 6 O'Reilly 7100 11-30-2034 12-31-2020 12-31-2021 113120.74 108945.00 11666.86 22432.00 101453.87 86513.00 100385.12 85444.00 UW CREFC 47994.00 1.8025 1.7803 F 03-31-2022 false Prospectus Loan ID 6-014 05-12-2022 06-13-2022 DOLLAR GENERAL - SOUTH POINT, OH 314 DELTA LANE South Point OH 45680 Lawrence RT 9002 9002 2019 1450000.00 MAI 04-06-2019 1 1 6 Dollar General 9090 04-30-2034 12-31-2020 12-31-2021 117651.08 114738.00 21903.37 23776.00 95747.71 90962.00 95747.71 90962.00 UW CREFC 44691.00 2.0353 2.0353 F 03-31-2022 false Prospectus Loan ID 6-015 05-12-2022 06-13-2022 DOLLAR GENERAL - SLIDELL, LA 62257 HIGHWAY 11 Slidell LA 70460 Saint Tammany Parish RT 9002 9002 2018 1475000.00 MAI 03-22-2019 1 1 6 Dollar General 9006 07-31-2033 12-31-2020 12-31-2021 110485.32 108264.00 17907.93 20316.00 92577.39 87948.00 92577.39 87948.00 UW CREFC 43591.00 2.0175 2.0175 F 03-31-2022 false Prospectus Loan ID 6-016 05-12-2022 06-13-2022 DOLLAR GENERAL - HOUMA, LA 2298 COTEAU ROAD Houma LA 70364 Terrebonne Parish RT 9026 9026 2018 1400000.00 MAI 03-22-2019 1 1 6 Dollar General 9152 06-30-2033 12-31-2020 12-31-2021 99022.00 97560.00 10951.44 14320.00 88070.56 83240.00 88070.56 83240.00 UW CREFC 41388.00 2.0112 2.0112 F 03-31-2022 false Prospectus Loan ID 6-017 05-12-2022 06-13-2022 DOLLAR TREE - KAUKAUNA, WI 321 EAST ANN STREET Kaukauna WI 54130 Outagamie RT 9525 9525 2018 1450000.00 MAI 03-19-2019 1 1 6 Dollar Tree 9430 05-31-2029 12-31-2020 12-31-2021 110971.10 113079.00 20440.80 104867.00 90530.29 8212.00 81813.33 -505.00 UW CREFC 39979.00 0.2054 -0.0126 F 03-31-2022 false Prospectus Loan ID 6-018 05-12-2022 06-13-2022 DOLLAR GENERAL - MANSFIELD, OH 2257 PARK AVENUE EAST Mansfield OH 44903 Richland RT 9026 9026 2019 1260000.00 MAI 04-06-2019 1 1 6 Dollar General 9159 12-31-2033 12-31-2020 12-31-2021 111748.04 106959.00 31923.61 31041.00 79824.43 75918.00 79824.43 75918.00 UW CREFC 37515.00 2.0236 2.0236 F 03-31-2022 false Prospectus Loan ID 7 05-12-2022 06-13-2022 UBS AG 05-06-2019 29250000.00 120 05-06-2029 0.04175 0.04175 3 1 120 06-06-2019 true 1 WL 3 101765.63 29250000.00 1 1 1 0 true true false false false 02-05-2029 ROYAL CARIBBEAN - MIRAMAR 14700 CARIBBEAN WAY Miramar FL 33027 Broward OF 128540 128540 2001 2018 45000000.00 MAI 04-08-2019 1 1 6 08-06-2021 N Royal Caribbean Cruises Ltd 128540 11-30-2028 12-31-2020 12-31-2021 3933533.58 3325234.00 807242.41 799321.45 3126291.18 2525912.55 3100583.18 2500204.55 UW CREFC 1241541.00 2.52 2.0344 2.50 2.0137 F F 12-31-2021 false false 29250000.00 105157.81 0.04175 0.0001759 105157.81 0.00 0.00 29250000.00 29250000.00 06-06-2022 1 false 0 215.96 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 05-23-2019 27000000.00 120 06-06-2029 360 0.05 0.05 3 1 60 07-06-2019 true 1 WL 5 112500.00 27000000.00 1 1 1 0 true true false false false 03-05-2029 TOPS SELF STORAGE 3485 OLD CONEJO ROAD Thousand Oaks CA 91320 Ventura SS 149599 149599 1474 1474 1982 2018 42300000.00 MAI 03-28-2019 0.92 0.96 6 08-06-2021 N 04-30-2019 01-01-2022 03-31-2022 3205603.00 1008961.00 1002115.00 232934.75 2203488.00 776026.25 2188528.00 772286.25 UW CREFC 337499.00 1.27 2.2993 1.26 2.2882 C F false false 27000000.00 116250.00 0.05 0.0001759 116250.00 0.00 0.00 27000000.00 27000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 9 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 05-31-2019 26500000.00 120 06-06-2029 360 0.048 0.048 3 1 36 07-06-2019 true 1 WL 5 106000.00 26500000.00 1 1 1 0 true true false false false 03-05-2029 CENTER NORTH 14600 DETROIT AVENUE Lakewood OH 44107 Cuyahoga MF 211 211 1974 2019 40400000.00 MAI 05-03-2019 0.91 0.99 6 08-06-2021 N 04-30-2019 01-01-2021 09-30-2021 3436703.21 2643001.00 1216291.39 978607.97 2220411.82 1664393.03 2145500.52 1608209.78 UW CREFC 968133.31 1.33 1.7191 1.29 1.6611 F F false false 26500000.00 109533.33 0.048 0.0001759 109533.33 0.00 0.00 26500000.00 26500000.00 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 UBS AG 05-16-2019 22350000.00 120 06-06-2029 0.0415 0.0415 3 1 120 07-06-2019 true 1 PP 3 77293.75 22350000.00 1 5 5 0 true true false false false 12-05-2028 The Chantilly Office Portfolio VA OF 429126 104500000.00 MAI 03-28-2019 0.86 0.77 08-06-2021 N 02-28-2019 01-01-2022 03-31-2022 12579016.54 2670492.00 4792591.25 1255388.01 7786425.29 1415103.99 7027418.75 1225352.24 UW 480881.26 3.98 2.9427 3.59 2.5481 F F false false 22350000.00 79870.21 0.0415 0.000154 79870.21 0.00 0.00 22350000.00 22350000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10-001 05-12-2022 06-13-2022 STONELEIGH I 4800 WESTFIELDS BOULEVARD Chantilly VA 20151 Fairfax OF 109598 109598 2006 26874518.00 MAI 03-28-2019 0.64 0.65 6 AmentumServices In 45608 02-28-2026 Community Management 14627 03-19-2029 The Teaching Channel 5095 06-30-2022 01-01-2022 03-31-2022 2670492.00 1255388.01 1415103.99 1225352.24 CREFC 480881.26 2.9427 2.5481 F 03-31-2022 false Prospectus Loan ID 10-002 05-12-2022 06-13-2022 STONELEIGH II 4840 WESTFIELDS BOULEVARD Chantilly VA 20151 Fairfax OF 106547 106547 2006 26125482.00 MAI 03-28-2019 1 0.77 6 The Teaching Company 44321 06-30-2032 CAE USA Inc 31556 05-19-2022 Johnston Mclamb Case 27194 01-14-2024 01-01-2022 03-31-2022 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 10-003 05-12-2022 06-13-2022 GLENVIEW II 14155 NEWBROOK DRIVE Chantilly VA 20151 Fairfax OF 77427 77427 2000 18719130.00 MAI 03-28-2019 0.88 0.84 6 Aetna Life Insurance Company 29180 12-31-2022 Redfin Corporation 20358 11-30-2024 National Datacare Co 13295 09-30-2026 01-01-2022 03-31-2022 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 10-004 05-12-2022 06-13-2022 GLENVIEW I 14151 NEWBROOK DRIVE Chantilly VA 20151 Fairfax OF 76760 76760 2000 18562391.00 MAI 03-28-2019 0.94 1 6 Wex Inc 32342 12-31-2022 General Dynamics Inf 24398 01-31-2024 TETRA TECH INC. 20020 02-28-2025 01-01-2022 03-31-2022 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 10-005 05-12-2022 06-13-2022 GLENBROOK III 14150 NEWBROOK DRIVE Chantilly VA 20151 Fairfax OF 58794 58794 2000 14218478.00 MAI 03-28-2019 0.90 0.62 6 CACI Inc. 27911 02-28-2026 FNIS Inc. 2845 05-31-2027 Northern Virginia Center 2096 09-30-2037 01-01-2022 03-31-2022 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 11 05-12-2022 06-13-2022 UBS AG; Deutsche Bank AG, New York Branch 05-09-2019 22000000.00 120 06-06-2029 0.04139 0.04139 3 1 120 07-06-2019 true 1 PP 3 75881.67 22000000.00 1 11 11 0 true true true false false 07-05-2021 12-05-2028 CIRE Equity Retail & Industrial Portfolio MU 1190355 198100000.00 MAI 0.91 0.94 X 02-28-2019 12-31-2020 12-31-2021 17894163.60 18970709.00 4772257.23 5895105.00 13121906.36 13075604.00 12303298.36 12256995.00 UW 5396681.00 2.42 2.4228 2.27 2.2712 F F false false 22000000.00 78411.06 0.04139 0.0002185 78411.06 0.00 0.00 22000000.00 22000000.00 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 WOOD VILLAGE TOWN CENTER 22557 PARK LANE Wood Village OR 97060 Multnomah RT 137105 137105 2006 31100000.00 MAI 03-30-2019 0.94 0.94 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 12-31-2020 12-31-2021 2664877.89 18970709.00 653930.40 5895105.00 2010947.49 13075604.00 1919264.41 12256995.00 UW CREFC 5396681.00 2.4228 2.2712 F 03-31-2022 false Prospectus Loan ID 11-002 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 0.94 6 Ross Dress for Less 30187 01-31-2027 Esporta Fitness 27564 08-31-2030 Dollar Tree 10000 10-31-2027 02-28-2019 12-31-2020 12-31-2021 2958395.94 0.00 929031.10 0.00 2029364.84 0.00 1910598.93 0.00 UW CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 11-003 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 0.94 6 US Food Service 60145 03-31-2024 Ross 27650 01-31-2026 Salon Boutique LLP 7880 05-31-2028 02-28-2019 12-31-2020 12-31-2021 2472406.97 0.00 547459.67 0.00 1924947.30 0.00 1834682.13 0.00 UW CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 11-004 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 0.94 6 JC Penney Company 51395 02-28-2024 Luckys SaveMart 49377 03-31-2024 Ross #579 25976 01-31-2025 02-28-2019 12-31-2020 12-31-2021 2383916.59 0.00 686766.46 0.00 1697150.13 0.00 1556134.97 0.00 UW CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 11-005 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 0.94 6 FLOOR & DECOR 75000 04-30-2028 Lina Home Furnishings 45000 11-30-2024 EJs Auction Consignment 28909 11-30-2025 02-28-2019 12-31-2020 12-31-2021 2454358.06 0.00 648330.99 0.00 1806027.07 0.00 1659133.65 0.00 UW CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 11-006 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 0.94 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 12-31-2020 12-31-2021 2412264.03 0.00 788827.49 0.00 1623436.54 0.00 1524978.96 0.00 UW CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 11-007 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 0.94 6 Ross 25126 01-31-2027 Goodwill of Central and Northern 23848 02-28-2031 Petco 13221 01-31-2032 02-28-2019 12-31-2020 12-31-2021 1490329.48 0.00 371215.46 0.00 1119114.02 0.00 1058226.35 0.00 UW CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 11-008 05-12-2022 06-13-2022 2641 HALL AVE - RIVERSIDE, CA 2641 HALL AVENUE Riverside CA 92509 Riverside IN 34982 34982 1987 5489600.00 Non-MAI 04-09-2019 1 0.94 6 48forty Solutions 34982 05-31-2023 02-28-2019 12-31-2020 12-31-2021 253840.52 0.00 32263.55 0.00 221576.97 0.00 204085.97 0.00 UW CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 11-009 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 0.94 6 48forty Solutions 23000 04-30-2024 02-28-2019 12-31-2020 12-31-2021 345412.40 0.00 41185.00 0.00 304227.40 0.00 292797.40 0.00 UW CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 11-010 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 0.94 6 48forty Solutions 67438 06-30-2025 02-28-2019 12-31-2020 12-31-2021 274362.06 0.00 55215.06 0.00 219147.00 0.00 185428.00 0.00 UW CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 11-011 05-12-2022 06-13-2022 2621 HALL AVE - RIVERSIDE, CA 2621 HALL AVENUE Riverside CA 92509 Riverside IN 16000 16000 1990 2510400.00 Non-MAI 04-09-2019 1 0.94 6 48forty solutions 16000 05-31-2023 02-28-2019 12-31-2020 12-31-2021 183999.65 0.00 18032.06 0.00 165967.59 0.00 157967.59 0.00 UW CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 12 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 05-31-2019 22000000.00 120 06-11-2029 300 0.046 0.046 3 1 07-11-2019 true 1 WL 2 123535.22 21960798.11 1 1 1 0 false true false false false 03-10-2029 155 TICE BOULEVARD 155 TICE BOULEVARD Woodcliff Lake NJ 07677 Bergen OF 118092 118092 1980 2009 36800000.00 MAI 02-06-2019 1 1 6 08-11-2021 N Eisai Corporation of North America 118092 06-30-2028 04-30-2019 01-01-2022 03-31-2022 3302937.09 978626.00 548439.11 242594.28 2754497.98 736031.72 2555737.14 686341.47 UW CREFC 370606.00 1.86 1.986 1.72 1.8519 C F 04-01-2022 false false 20578814.62 123535.22 0.046 0.0001759 81514.97 42020.25 0.00 20536794.37 20536794.37 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 Rialto Mortgage Finance, LLC 05-28-2019 18000000.00 120 06-06-2029 0.0486 0.0486 3 1 120 07-06-2019 true 1 WL 3 72900.00 18000000.00 1 1 1 0 true true false false false 03-05-2029 GRAND PLAZA COMMERCIAL 701 WEST CESAR ESTRADA CHAVEZ AVENUE Los Angeles CA 90012 Los Angeles MU 71320 71320 1991 2019 29700000.00 MAI 10-01-2019 0.96 0.99 6 08-06-2021 N EOS Fitness 38134 06-01-2034 AltaMed Health Services 22108 03-28-2031 13712 Sunkist Dr 3024 10-31-2022 12-31-2018 01-01-2022 03-31-2022 2430338.00 685254.00 750002.00 230377.64 1680336.00 454876.36 1623280.00 440612.36 UW CREFC 218700.00 1.89 2.0799 1.83 2.0146 C F 03-31-2022 false false 18000000.00 75330.00 0.0486 0.0001759 75330.00 0.00 0.00 18000000.00 18000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 04-04-2019 16575000.00 120 04-06-2029 360 0.046 0.046 3 1 24 05-06-2019 true 1 PP 5 63537.50 16575000.00 1 1 1 0 true true false false false 01-05-2029 PATUXENT CROSSING 9755 PATUXENT WOODS DRIVE AND 9770-9830 PATUXENT WOODS DRIVE Columbia MD 21046 Howard OF 294730 294730 1986 48850000.00 MAI 02-06-2019 0.94 0.91 6 08-06-2021 N Howard County Cab Inc. 55739 06-30-2038 FEI.COM INC. 48832 05-31-2023 Dept of Human Services 42252 10-31-2028 12-31-2018 12-31-2020 12-31-2021 6367530.30 6345461.00 2462339.59 2526067.00 3905190.71 3819394.00 3517163.70 3431367.00 UW CREFC 2065488.00 1.74 1.8491 1.56 1.6612 F F 12-31-2021 false false 16300709.70 84970.81 0.046 0.0001415 64568.92 20401.89 0.00 16280307.81 16280307.81 06-06-2022 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 15 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 05-24-2019 14250000.00 120 06-06-2029 360 0.0474 0.0474 3 1 07-06-2019 true 1 WL 2 74248.88 14232038.62 1 1 1 0 false true false false false 03-05-2029 3636 NORTH CENTRAL AVENUE 3636 NORTH CENTRAL AVENUE Phoenix AZ 85012 Maricopa OF 218081 218081 1983 2018 24200000.00 MAI 04-09-2019 0.76 0.90 6 08-06-2021 N Arizona Children's A 44390 05-31-2030 GSA 28436 08-31-2033 DEPT OF DEFENSE / ARMY CO 27338 08-01-2022 03-31-2019 01-01-2021 09-30-2021 3461823.50 2970282.00 1907447.64 1805151.60 1554375.87 1165130.40 1427187.44 1069739.40 UW CREFC 668239.92 1.74 1.7435 1.60 1.6008 F F 09-30-2021 false false 13607041.52 74248.88 0.0474 0.0001759 55539.41 18709.47 0.00 13588332.05 13588332.05 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 16 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 05-07-2019 14100000.00 120 06-06-2029 360 0.047012 0.047012 3 1 24 07-06-2019 true 1 WL 5 55239.10 14100000.00 1 1 1 0 true true false false false 03-05-2029 RITTENHOUSE SQUARE 1501 LOCUST STREET Philadelphia PA 19102 Philadelphia MU 34205 34205 1912 2009 20400000.00 MAI 03-11-2019 1 0.97 6 08-06-2021 N BANK OF AMERICA 4435 08-31-2029 PHILLY PRETZEL 500 06-30-2024 AT&T MOBILITY 05-15-2024 03-31-2019 01-01-2022 03-31-2022 1403644.63 367720.00 313975.45 85895.74 1089669.19 281824.26 1084734.19 280590.51 UW CREFC 219414.25 1.24 1.2844 1.24 1.2788 F F false false 13906740.52 73138.10 0.047012 0.0001759 56298.04 16840.06 0.00 13889900.46 13889900.46 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 05-01-2019 8380000.00 120 05-01-2029 360 0.0531 0.0531 3 1 06-01-2019 true 1 WL 2 46586.58 8362189.30 1 2 2 5 false true false false false 01-31-2029 CVS El Monte and Ontario CA RT 45980 12120000.00 MAI 02-20-2019 1 1 08-01-2021 N 02-28-2019 01-01-2022 03-31-2022 692114.00 174777.00 13842.00 3495.54 678272.00 171281.46 678272.00 171281.46 UW 139759.75 1.24 1.2255 1.24 1.2255 C F false false 8031212.89 46586.58 0.0531 0.0001759 36722.72 9863.86 0.00 8021349.03 8021349.03 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17-001 05-12-2022 06-13-2022 CVS ONTARIO 2456 SOUTH GROVE AVENUE Ontario CA 91761 San Bernardino RT 26006 26006 1985 7710000.00 MAI 02-20-2019 1 1 6 CVS 26006 01-01-2032 02-28-2019 01-01-2022 03-31-2022 440139.00 174777.00 8803.00 3495.54 431336.00 171281.46 431336.00 171281.46 UW CREFC 139759.75 1.2255 1.2255 F 03-31-2022 false Prospectus Loan ID 17-002 05-12-2022 06-13-2022 CVS EL MONTE 9920 GARVEY AVENUE El Monte CA 91733 Los Angeles RT 19974 19974 1968 4410000.00 MAI 02-20-2019 1 1 6 CVS 19974 01-01-2032 02-28-2019 01-01-2022 03-31-2022 251975.00 0.00 5040.00 0.00 246936.00 0.00 246936.00 0.00 UW CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 18 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 05-01-2019 5270000.00 120 05-01-2029 360 0.0531 0.0531 3 1 06-01-2019 true 1 WL 2 29297.29 5258799.23 1 1 1 5 false true false false false 01-31-2029 CVS COMPTON 220 EAST COMPTON BOULEVARD Compton CA 90220 Los Angeles RT 22880 22880 1983 8100000.00 MAI 02-16-2019 1 1 6 08-01-2021 N CVS 22880 01-01-2032 02-28-2019 01-01-2022 03-31-2022 462719.00 116847.00 9254.00 2336.94 453464.00 114510.06 453464.00 114510.06 UW CREFC 87891.00 1.24 1.3028 1.24 1.3028 C F 03-31-2022 false false 5050655.27 29297.29 0.0531 0.0001759 23094.12 6203.17 0.00 5044452.11 5044452.10 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 19 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 05-07-2019 13575000.00 120 05-11-2029 360 0.0443 0.0443 3 1 24 06-11-2019 true 1 WL 5 50114.38 13575000.00 1 1 1 0 true true false false false 02-10-2029 CROSSROADS SHOPPING CENTER - MADERA 1406-1490 EAST YOSEMITE AVENUE Madera CA 93638 Madera RT 95754 95754 2008 18615000.00 MAI 03-21-2019 0.92 0.99 6 08-11-2021 N PAQ Inc. (Laundry) 57587 10-14-2028 Family Dollar 9180 03-31-2027 Mi Amore Pizza & Pasta 5000 05-08-2022 03-31-2019 01-01-2022 03-31-2022 2168467.18 591285.00 596179.02 157169.70 1572288.17 434115.30 1515478.67 419913.05 UW CREFC 204657.21 1.92 2.1211 1.85 2.0517 C F 03-31-2022 false false 13361830.21 68219.07 0.0443 0.0001759 50971.67 17247.40 0.00 13344582.81 13344582.81 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 20 05-12-2022 06-13-2022 C-III Commercial Mortgage LLC 06-07-2019 13500000.00 120 06-11-2029 360 0.0465 0.0465 3 1 12 07-11-2019 true 1 WL 5 52312.50 13500000.00 1 1 1 0 true true false false false 01-10-2029 CROSS CREEK SHOPPING CENTER 14500-14544 RACHO BOULEVARD Taylor MI 48180 Wayne RT 141468 141468 1991 2019 18800000.00 MAI 05-07-2019 0.95 0.95 6 08-11-2021 N Kohl's Deparment Stores Inc. 93310 01-31-2034 Bob's Dicount Furniture 37459 05-31-2029 Disc Replay 4159 12-31-2026 03-31-2019 01-01-2022 03-31-2022 1711498.82 459560.00 494995.95 130862.15 1216502.87 328697.85 1117352.04 303910.10 UW CREFC 208832.91 1.46 1.5739 1.34 1.4552 C F 03-31-2022 false false 13100992.19 69610.97 0.0465 0.0001759 52458.56 17152.41 0.00 13083839.78 13083839.78 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 21 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 05-28-2019 13412000.00 120 06-06-2029 360 0.0435 0.0435 3 1 07-06-2019 true 1 WL 2 66766.52 13393851.98 1 1 1 10 false true true false false 07-05-2021 12-05-2028 UNIVERSITY SQUARE SHOPPING CENTER 12730 WEST INTERSTATE HIGHWAY 10 San Antonio TX 78230 Bexar RT 76172 76172 1998 22000000.00 MAI 04-12-2019 1 0.56 6 X Good Sports 7000 12-31-2024 Mogo Grill 5540 03-31-2023 Jose Reyes M.D. 4000 09-30-2029 03-31-2019 01-01-2022 03-31-2022 2378146.00 450446.00 766262.00 174975.55 1611884.00 275470.45 1547138.00 259283.95 UW CREFC 200300.00 2.01 1.3752 1.93 1.2944 C F 03-30-2022 false false 12761607.87 66766.52 0.0435 0.0001759 47802.86 18963.66 0.00 12742644.21 12742644.21 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22 05-12-2022 06-13-2022 C-III Commercial Mortgage LLC 03-05-2019 12500000.00 120 03-11-2029 0.05 0.05 3 1 120 04-11-2019 true 1 WL 3 52083.33 12500000.00 1 3 3 0 true true false false false 01-10-2029 El Paso Self Storage Portfolio TX SS 217370 1664 1664 21920000.00 MAI 01-25-2019 0.97 0.92 08-11-2021 N 04-30-2019 01-01-2022 03-31-2022 2264225.86 870922.00 940056.07 238025.62 1324169.79 632896.38 1302387.79 627450.63 UW 157812.49 2.08 4.0104 2.05 3.9759 C F false false 12500000.00 53819.44 0.05 0.0001759 53819.44 0.00 0.00 12500000.00 12500000.00 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22-001 05-12-2022 06-13-2022 EXTRA SPACE SELF STORAGE - RESLER 995 NORTH RESLER DRIVE El Paso TX 79912 El Paso SS 77625 77625 652 652 2009 9030000.00 MAI 01-25-2019 0.96 0.92 6 04-30-2019 01-01-2022 03-31-2022 857420.34 334575.00 301550.28 92342.62 555870.06 242232.38 548062.56 240280.38 UW CREFC 71875.00 3.3701 3.343 F false Prospectus Loan ID 22-002 05-12-2022 06-13-2022 EXTRA SPACE SELF STORAGE - HELEN OF TROY 6950 HELEN OF TROY DRIVE El Paso TX 79911 El Paso SS 79590 79590 580 580 2014 7610000.00 MAI 01-25-2019 0.96 0.94 6 04-30-2019 01-01-2022 03-31-2022 839802.64 316136.00 377076.25 88604.89 462726.39 227531.11 454767.39 225541.36 UW CREFC 59375.00 3.8321 3.7985 F false Prospectus Loan ID 22-003 05-12-2022 06-13-2022 EXTRA SPACE SELF STORAGE - DYER 10201 DYER STREET El Paso TX 79924 El Paso SS 60155 60155 432 432 2012 5280000.00 MAI 01-25-2019 0.99 0.88 6 04-30-2019 01-01-2022 03-31-2022 567002.88 220211.00 261429.54 57078.11 305573.34 163132.89 299557.84 161628.89 UW CREFC 26562.50 6.1414 6.0848 F false Prospectus Loan ID 23 05-12-2022 06-13-2022 C-III Commercial Mortgage LLC 05-31-2019 11927000.00 120 06-11-2029 360 0.0499 0.0499 3 1 07-11-2019 true 1 WL 2 63953.84 11912642.60 1 9 9 0 false true false false false 03-10-2029 Johnson Storage Portfolio SS 365364 2748 2748 18010000.00 MAI 0.86 0.89 08-11-2021 N 04-30-2019 12-31-2020 12-31-2021 2150799.72 2453774.00 1002676.48 1188028.70 1148123.24 1265745.30 1093318.64 1210938.30 UW 767445.00 1.50 1.6492 1.42 1.5778 C F false false 11413672.29 63953.84 0.0499 0.0001759 49043.92 14909.92 0.00 11430095.98 11398762.37 04-11-2022 1 false 127810.91 0 0 1 0 Wells Fargo Bank, NA false Prospectus Loan ID 23-001 05-12-2022 06-13-2022 SUPERIOR SELF STORAGE 3102 SOUTH MCCOLL ROAD Edinburg TX 78539 Hidalgo SS 50350 50350 387 387 2005 2018 3650000.00 MAI 05-09-2019 0.89 0.80 6 04-30-2019 12-31-2020 12-31-2021 393437.27 470695.00 135260.87 198746.75 258176.40 271948.25 250623.90 264395.25 UW CREFC 176113.00 1.5441 1.5012 F false Prospectus Loan ID 23-002 05-12-2022 06-13-2022 BARKSDALE SELF STORAGE 2205 BARKSDALE BOULEVARD Bossier City LA 71112 Bossier SS 59815 59815 410 410 1984 2018 2580000.00 MAI 05-07-2019 0.81 0.98 6 04-30-2019 12-31-2020 12-31-2021 274487.58 298514.00 105592.18 158287.70 168895.40 140226.30 159923.15 131254.30 UW CREFC 118524.00 1.1831 1.1074 F false Prospectus Loan ID 23-003 05-12-2022 06-13-2022 ACTION SELF STORAGE 1624 MORGAN BOULEVARD Harlingen TX 78550 Cameron SS 50690 50690 371 371 1986 2018 2160000.00 MAI 05-09-2019 0.77 0.94 6 04-30-2019 12-31-2020 12-31-2021 240496.59 322033.00 102096.24 127661.65 138400.35 194371.35 130796.85 186767.35 UW CREFC 93301.00 2.0832 2.0017 F false Prospectus Loan ID 23-004 05-12-2022 06-13-2022 OWOSSO MINI STORAGE 1005 WEST MAIN STREET Owosso MI 48867 Shiawassee SS 39200 39200 269 269 1991 2015 2100000.00 MAI 05-03-2019 0.92 0.96 6 04-30-2019 12-31-2020 12-31-2021 249108.24 281842.00 102572.55 146211.10 146535.69 135630.90 140655.69 129750.90 UW CREFC 90083.00 1.5056 1.4403 F false Prospectus Loan ID 23-005 05-12-2022 06-13-2022 A&A SELF STORAGE 68 GREEN STREET Warner Robins GA 31093 Houston SS 40150 40150 309 309 1991 2018 1920000.00 MAI 05-09-2019 0.94 0.88 6 04-30-2019 12-31-2020 12-31-2021 195218.48 263115.00 87765.59 130456.75 107452.89 132658.25 101430.39 126635.25 UW CREFC 71102.00 1.8657 1.781 F false Prospectus Loan ID 23-006 05-12-2022 06-13-2022 NORTH MAIN SELF STORAGE 1712 NORTH MAIN STREET Las Cruces NM 88007 Doña Ana SS 35561 35561 286 286 1975 2018 1310000.00 MAI 05-10-2019 0.77 0.94 6 04-30-2019 12-31-2020 12-31-2021 200659.19 278126.00 111049.23 131810.30 89609.96 146315.70 84275.81 140981.70 UW CREFC 59905.00 2.4424 2.3534 F false Prospectus Loan ID 23-007 05-12-2022 06-13-2022 INDUSTRIAL PARK MINI STORAGE 970 NORTH PINE HILL ROAD Birmingham AL 35217 Jefferson SS 17950 17950 115 115 1988 2017 1400000.00 MAI 05-09-2019 0.92 0.85 6 04-30-2019 12-31-2020 12-31-2021 141360.41 83332.00 58990.64 67836.60 82369.77 15495.40 79677.27 12802.40 UW CREFC 58232.00 0.266 0.2198 F false Prospectus Loan ID 23-008 05-12-2022 06-13-2022 EUCLID SELF STORAGE 1381 EAST 276TH STREET Euclid OH 44132 Cuyahoga SS 35298 35298 336 336 1985 2018 1620000.00 MAI 04-23-2019 0.81 0.79 6 04-30-2019 12-31-2020 12-31-2021 252022.83 244394.00 167183.76 124222.70 84839.07 120171.30 79544.37 114876.30 UW CREFC 55787.00 2.1541 2.0591 F false Prospectus Loan ID 23-009 05-12-2022 06-13-2022 HALLMARK MINI STORAGE 4013 EAST STAN SCHLUETER LOOP Killeen TX 76542 Bell SS 36350 36350 265 265 2003 2016 1270000.00 MAI 05-06-2019 0.96 0.95 6 04-30-2019 12-31-2020 12-31-2021 204009.14 211723.00 132165.43 102795.15 71843.71 108927.85 66391.21 103474.85 UW CREFC 44398.00 2.4534 2.3306 F false Prospectus Loan ID 24 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 04-04-2019 11000000.00 120 04-06-2029 360 0.051 0.051 3 1 05-06-2019 true 1 PP 2 59724.48 10962474.01 1 1 1 0 false true false false false 01-05-2029 HILTON AT UNIVERSITY PLACE 8629 JM KEYNES DRIVE Charlotte NC 28262 Mecklenburg LO 393 393 1988 2016 69500000.00 MAI 02-25-2019 0.74 0.41 6 08-06-2021 N 02-28-2019 12-31-2020 12-31-2021 20668804.37 12333327.00 14586891.07 8159910.41 6081913.30 4173416.59 5255161.12 3680083.51 UW CREFC 2997082.80 2.03 1.3924 1.75 1.2278 F F false false 10508001.15 59724.48 0.051 0.000154 46147.64 13576.84 0.00 10494424.31 10494424.31 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 25 05-12-2022 06-13-2022 C-III Commercial Mortgage LLC 06-04-2019 9740000.00 120 06-11-2029 360 0.0455 0.0455 3 1 07-11-2019 true 1 WL 2 49640.94 9727289.89 1 1 1 0 false true false false true 04-10-2029 EMBASSY SUITES - WILLIAMSBURG 3006 MOORETOWN ROAD Williamsburg VA 23185 York LO 161 161 1987 2015 14300000.00 MAI 04-28-2019 9600000.00 01-12-2021 MAI 0.64 0.54 6 08-11-2021 N 04-30-2019 12-31-2020 12-31-2021 4805053.74 4106289.00 3556663.61 2991785.09 1248390.13 1114503.91 1056187.98 922301.91 UW CREFC 595691.00 2.10 1.8709 1.77 1.5482 C F false true 9378304.92 49640.94 0.0455 0.0001759 36744.72 12896.22 0.00 9432587.63 9365408.70 04-11-2022 1 false 289565.31 0 0 1 0 Wells Fargo Bank, NA 11-19-2020 03-21-2022 false 0.00 8 09-11-2021 2 06-11-2029 360 Prospectus Loan ID 26 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 05-06-2019 8100000.00 120 05-11-2029 360 0.0493 0.0493 3 1 06-11-2019 true 1 WL 2 43136.69 8081354.92 1 1 1 0 false true false false false 02-10-2029 ALMA PARK SHOPPING CENTER 2040 AND 2050 NORTH ALMA SCHOOL ROAD Chandler AZ 85224 Maricopa RT 68678 68678 1985 11180000.00 MAI 04-10-2019 0.90 0.90 6 08-11-2021 N Robert's ACE Hardware 12800 08-31-2024 Dollar Tree 11868 04-30-2036 Arizona Soap Supply 8600 01-31-2024 03-31-2019 12-31-2020 12-31-2021 1066609.10 1102031.00 276964.81 466962.00 789644.29 635069.00 736569.07 581994.00 UW CREFC 517640.00 1.53 1.2268 1.42 1.1243 C F 12-31-2021 false false 7737263.73 43136.69 0.0493 0.0007509 32846.83 10289.86 0.00 7726973.87 7726973.87 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 05-24-2019 7300000.00 120 06-11-2029 360 0.0522 0.0522 3 1 07-11-2019 true 1 WL 2 40175.33 7291579.67 1 1 1 0 false true false false false 03-10-2029 HOLIDAY INN EXPRESS - OREM 1290 WEST UNIVERSITY PARKWAY Orem UT 84058 Utah LO 122 122 2010 2018 12350000.00 MAI 04-10-2019 0.65 0.61 6 08-11-2021 N 04-30-2019 12-31-2020 12-31-2021 2662705.15 2833173.00 1728873.79 1684374.02 933831.36 1148798.98 827323.15 1035472.06 UW CREFC 482104.00 1.94 2.3828 1.72 2.1478 C F false false 6999384.08 40175.33 0.0522 0.0001759 31462.23 8713.10 0.00 6990670.98 6990670.98 06-11-2022 1 false 0 17895.25 0 0 0 Wells Fargo Bank, NA 04-23-2020 05-11-2020 false 8 Prospectus Loan ID 28 05-12-2022 06-13-2022 C-III Mortgage Funding LLC 06-03-2019 6695000.00 120 360 0.0475 0.0475 3 1 07-11-2019 1 WL 2 34924.29 6686576.75 1 1 0 false true false false 04-10-2029 COURTYARD BY MARRIOTT BEAUMONT 1998 2018 9600000.00 05-01-2019 6 03-31-2019 C false false 0.00 0.00 0.00 0.00 1 0 906997.06 3 06-09-2021 Prospectus Loan ID 29 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 05-30-2019 6368000.00 120 06-06-2029 360 0.0435 0.0435 3 1 07-06-2019 true 1 WL 2 31700.65 6359383.35 1 1 1 10 false true true false false 07-05-2021 12-05-2028 FREDERICK AVENUE SHOPPING CENTER 401 NORTH FREDERICK AVENUE Gaithersburg MD 20877 Montgomery RT 30420 30420 1962 11600000.00 MAI 04-10-2019 1 1 6 X World Market 11161 09-30-2023 Advance Auto Parts 7888 12-31-2026 Federal Express 6307 09-30-2027 03-31-2019 01-01-2022 03-31-2022 1178078.00 346039.00 289232.00 77459.95 888846.00 268579.05 862989.00 262114.80 UW CREFC 95102.00 2.34 2.8241 2.27 2.7561 C F 03-30-2022 false false 6059194.90 31700.65 0.0435 0.0001759 22696.73 9003.92 0.00 6050190.98 6050190.98 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30 05-12-2022 06-13-2022 UBS AG 05-29-2019 6200000.00 120 06-06-2029 360 0.0495 0.0495 3 1 07-06-2019 true 1 WL 2 33093.74 6192481.26 1 1 1 0 false true false false false 03-05-2029 COVENTRY COMMONS 43401-43429 JOY ROAD Canton Township MI 48187 Wayne RT 111484 111484 1987 9250000.00 MAI 03-13-2019 0.87 0.80 6 08-06-2021 N Salvation Army 39445 01-31-2026 Dollar Tree 10920 09-30-2022 Aqua Tots Ventures LLC. 8400 01-31-2026 02-28-2019 12-31-2020 12-31-2021 1262290.21 1083792.00 541959.00 644158.76 720331.22 439633.24 660286.69 379589.24 UW CREFC 397124.88 1.81 1.107 1.66 0.9558 F F 01-28-2022 false false 5931119.53 33093.74 0.0495 0.0006759 25281.40 7812.34 0.00 5923307.19 5923307.19 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA 04-17-2020 05-11-2020 false 8 Prospectus Loan ID 31 05-12-2022 06-13-2022 UBS AG 05-15-2019 5887500.00 120 06-06-2029 360 0.048 0.048 3 1 07-06-2019 true 1 WL 2 30889.67 5880160.33 1 1 1 0 false true false false false 03-05-2029 ASBURY COMMONS 2851 HENLEY ROAD Green Cove Springs FL 32043 Clay RT 55273 55273 2004 8100000.00 MAI 02-22-2019 0.94 0.98 6 08-06-2021 N Winn-Dixie 40873 03-31-2024 Pinkish Thread 2160 03-31-2025 Mohammed Naser DDS PLLC 2160 07-31-2033 02-28-2019 01-01-2022 03-31-2022 937083.29 241538.00 211680.66 60978.64 725402.63 180559.36 677017.78 168463.11 UW CREFC 92669.01 1.96 1.9484 1.83 1.8179 F F 05-25-2022 false false 5624830.86 30889.67 0.048 0.0001759 23249.30 7640.37 0.00 5617190.49 5617190.49 06-06-2022 1 false 0 5467.55 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 05-12-2022 06-13-2022 UBS AG 05-16-2019 5800000.00 120 06-06-2029 360 0.048 0.048 3 1 07-06-2019 true 1 WL 2 30430.59 5792769.41 1 1 1 0 false true false false false 03-05-2029 HAMPTON INN - MILAN 11608 US-250 Milan OH 44846 Erie LO 70 70 2014 9000000.00 MAI 04-15-2019 0.77 0.81 6 08-06-2021 N 03-31-2019 12-31-2018 12-31-2019 2719044.79 2800156.00 1705210.40 2177327.00 1013834.39 622829.00 905072.60 510823.00 UW CREFC 365167.00 2.78 1.7056 2.48 1.3988 F F false false 5541234.55 30430.59 0.048 0.0006759 22903.77 7526.82 0.00 5533707.73 5533707.73 06-06-2022 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 05-24-2019 5750000.00 120 06-06-2029 360 0.0495 0.0495 3 1 48 07-06-2019 true 1 WL 5 23718.75 5750000.00 1 1 1 0 true true false false false 03-05-2029 CEDAR RUN CORPORATE CENTER 901 EAST 8TH AVENUE King of Prussia PA 19406 Montgomery OF 59034 59034 1973 2002 9000000.00 MAI 03-22-2019 0.92 0.79 6 08-06-2021 N Wills Eye/Dr. Jeffrey Katzman 6177 11-30-2024 Advanced Recovery Systems 5901 12-31-2027 Retired Seniors Volunteer Program 5020 07-31-2022 02-28-2019 01-01-2022 03-31-2022 1164854.00 204183.00 443716.00 106895.99 721138.00 97287.01 650297.00 79576.76 UW CREFC 71156.26 1.96 1.3672 1.77 1.1183 C F 03-31-2022 false false 5750000.00 24509.38 0.0495 0.0001759 24509.38 0.00 0.00 5750000.00 5750000.00 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 Rialto Mortgage Finance, LLC 04-30-2019 5700000.00 120 360 0.0515 0.0515 3 1 06-06-2019 1 WL 2 31123.49 5687468.35 1 1 0 false true false false 11-05-2028 HOLIDAY INN EXPRESS WILKES BARRE EAST 1990 2019 9000000.00 03-08-2019 6 02-28-2019 C false false 0.00 0.00 0.00 0.00 1 0 319918.18 3 04-26-2021 Prospectus Loan ID 35 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 01-08-2019 5100000.00 120 01-11-2029 360 0.0535 0.0535 3 1 36 02-11-2019 true 1 WL 5 22737.50 5100000.00 1 1 1 0 true true false false false 10-10-2028 CLC SELF STORAGE - REDFORD 15440 TELEGRAPH ROAD Redford MI 48239 Wayne SS 56557 56557 601 601 2006 6940000.00 MAI 11-28-2018 0.82 0.92 6 08-11-2021 N 03-31-2019 01-01-2022 03-31-2022 759455.00 235221.00 270788.00 96452.69 488668.00 138768.31 483973.00 137594.81 UW CREFC 80453.62 1.43 1.7248 1.42 1.7102 C F false false 5076879.24 28479.10 0.0535 0.0001759 23388.90 5090.20 0.00 5071789.04 5071789.04 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 36 05-12-2022 06-13-2022 UBS AG 04-18-2019 4940000.00 120 05-06-2029 300 0.0533 0.0533 3 1 06-06-2019 true 1 WL 2 29836.45 4924910.34 1 1 1 0 false true false false false 02-05-2029 DICKS SPORTING GOODS - WAUSAU 4600 RIB MOUNTAIN DRIVE Rib Mountain WI 54401 Marathon RT 45000 45000 2016 7370000.00 MAI 02-01-2019 1 1 6 08-06-2021 N Dick's Sporting Goods 45000 01-31-2027 03-31-2019 01-01-2022 03-31-2022 728422.00 163938.00 210408.97 52815.13 518013.03 111122.87 491716.16 104548.62 UW CREFC 89509.35 1.45 1.2414 1.37 1.168 F F 10-13-2021 false false 4645049.71 29836.45 0.0533 0.0001759 21319.49 8516.96 0.00 4636532.75 4636532.75 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 C-III Commercial Mortgage LLC 05-30-2019 4800000.00 120 06-11-2029 360 0.0447 0.0447 3 1 12 07-11-2019 true 1 WL 5 17880.00 4800000.00 1 1 1 0 true true false false false 04-10-2029 ALL AMERICAN STORAGE BLOOMINGTON SOUTH 2600 SOUTH HENDERSON STREET Bloomington IN 47401 Monroe SS 55114 55114 603 603 1990 2007 6720000.00 MAI 04-26-2019 0.79 0.76 6 08-11-2021 N 04-30-2019 01-01-2022 03-31-2022 630901.41 165308.00 226861.72 77458.15 404039.69 87849.85 395780.69 85785.10 UW CREFC 72706.23 1.39 1.2082 1.36 1.1798 C F false false 4653230.16 24235.41 0.0447 0.0001759 17911.06 6324.35 0.00 4646905.81 4646905.81 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 05-28-2019 4214000.00 120 06-06-2029 360 0.0435 0.0435 3 1 07-06-2019 true 1 WL 2 20977.79 4208297.96 1 1 1 10 false true true false false 07-05-2021 12-05-2028 FIREWHEEL CORNERS SHOPPING CENTER 5255 PRESIDENT GEORGE BUSH TURNPIKE Garland TX 75040 Dallas RT 22125 22125 2005 7580000.00 MAI 04-17-2019 0.93 1 6 X Sydlan LLC 3565 08-31-2024 Verizon 2913 02-28-2026 Fast Signs 2300 09-30-2022 03-31-2019 01-01-2022 03-31-2022 753643.00 202702.00 255343.00 50268.91 498300.00 152433.09 479494.00 147731.34 UW CREFC 62933.37 1.98 2.4221 1.90 2.3474 C F 03-30-2022 false false 4009649.21 20977.79 0.0435 0.0001759 15019.48 5958.31 0.00 4003690.90 4003690.90 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 C-III Mortgage Funding LLC 05-30-2019 4150000.00 120 06-11-2029 360 0.0465 0.0465 3 1 07-11-2019 true 1 WL 2 21398.93 4144682.32 1 1 1 0 false true false false false 04-10-2029 LAKELAND MHP 5545, 5575, 5595 OLD HIGHWAY 53 Clearlake CA 95422 Lake MH 107 107 1950 2017 6600000.00 MAI 04-29-2019 0.95 0.93 6 08-11-2021 N 03-31-2019 01-01-2022 03-31-2022 649725.73 186560.00 244323.87 65172.36 405401.86 121387.64 400051.86 120050.14 UW CREFC 64196.79 1.58 1.8908 1.56 1.87 C F false false 3959579.27 21398.93 0.0465 0.0001759 15854.82 5544.11 0.00 3954035.16 3954035.16 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40 05-12-2022 06-13-2022 C-III Commercial Mortgage LLC 05-30-2019 4025000.00 120 06-11-2029 360 0.0447 0.0447 3 1 12 07-11-2019 true 1 WL 5 14993.13 4025000.00 1 1 1 0 true true false false false 04-10-2029 ALL AMERICAN STORAGE EAST 100 KINGSTON DRIVE Bloomington IN 47408 Monroe SS 50784 50784 460 460 1986 5560000.00 MAI 04-26-2019 0.77 0.76 6 08-11-2021 N 04-30-2019 01-01-2022 03-31-2022 495215.52 138898.00 152173.60 46542.99 343041.92 92355.01 335424.32 90450.51 UW CREFC 60967.20 1.41 1.5148 1.38 1.4835 C F false false 3901927.36 20322.40 0.0447 0.0001759 15019.17 5303.23 0.00 3896624.13 3896624.13 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 41 05-12-2022 06-13-2022 UBS AG 03-28-2019 2000000.00 120 04-06-2029 360 0.049 0.049 3 1 48 05-06-2019 true 1 PP 5 16333.33 2000000.00 1 10 10 0 true true false false false 01-05-2029 Wolverine Portfolio MH 1649 1649 84490000.00 MAI 0.80 1 08-06-2021 N 02-28-2019 10-01-2020 09-30-2021 8308684.97 8976564.00 3371487.53 3801491.00 4937197.44 5175073.00 4854747.44 5092623.00 UW 2931153.00 1.31 1.7655 1.29 1.7374 F F false false 2000000.00 8438.89 0.049 0.0001415 8438.89 0.00 0.00 2000000.00 2000000.00 06-06-2022 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 41-001 05-12-2022 06-13-2022 APPLE TREE ESTATES 1061 WILSON AVENUE NORTHWEST Walker MI 49534 Kent MH 238 238 1971 2005 15460000.00 MAI 11-29-2018 0.89 1 6 02-28-2019 10-01-2020 09-30-2021 1316317.00 8976564.00 422587.70 3801491.00 893729.30 5175073.00 881829.30 5092623.00 UW CREFC 2931153.00 1.7655 1.7374 F false Prospectus Loan ID 41-002 05-12-2022 06-13-2022 SOUTH LYON 530 LANIER STREET South Lyon MI 48178 Oakland MH 211 211 1972 14350000.00 MAI 12-03-2018 0.88 1 6 02-28-2019 10-01-2020 09-30-2021 1278319.00 0.00 394679.39 0.00 883639.61 0.00 873089.61 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 41-003 05-12-2022 06-13-2022 METRO COMMONS 28745 VAN BORN ROAD Romulus MI 48174 Wayne MH 227 227 1978 12400000.00 MAI 12-03-2018 0.82 1 6 02-28-2019 10-01-2020 09-30-2021 1244339.00 0.00 525134.13 0.00 719204.87 0.00 707854.87 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 41-004 05-12-2022 06-13-2022 BRIGHTON VILLAGE 7500 WEST GRAND RIVER Brighton MI 48114 Livingston MH 193 193 1960 12130000.00 MAI 12-03-2018 0.87 1 6 02-28-2019 10-01-2020 09-30-2021 1059662.00 0.00 389112.93 0.00 670549.07 0.00 660899.07 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 41-005 05-12-2022 06-13-2022 COLLEGE HEIGHTS 3501 AUBURN ROAD Auburn Hills MI 48326 Oakland MH 161 161 1964 8450000.00 MAI 12-03-2018 0.86 1 6 02-28-2019 10-01-2020 09-30-2021 887313.00 0.00 366992.11 0.00 520320.89 0.00 512270.89 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 41-006 05-12-2022 06-13-2022 HILLCREST 3205 DOUGLAS AVENUE Kalamazoo MI 49004 Kalamazoo MH 150 150 1962 5810000.00 MAI 11-29-2018 0.71 1 6 02-28-2019 10-01-2020 09-30-2021 623747.00 0.00 286984.80 0.00 336762.20 0.00 329262.20 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 41-007 05-12-2022 06-13-2022 ROYAL VILLAGE 7519 DORR STREET; 7519 NEBRASKA AVENUE Toledo OH 43615 Lucas MH 233 233 1979 5120000.00 MAI 11-28-2018 0.49 1 6 02-28-2019 10-01-2020 09-30-2021 651378.00 0.00 360307.92 0.00 291070.08 0.00 279420.08 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 41-008 05-12-2022 06-13-2022 FERNWOOD 2701 STAGHORN COURT Deland FL 32724 Volusia MH 92 92 1971 4120000.00 MAI 11-28-2018 0.77 1 6 02-28-2019 10-01-2020 09-30-2021 410381.00 0.00 191833.23 0.00 218547.77 0.00 213947.77 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 41-009 05-12-2022 06-13-2022 SATELLITE BAY 6250 ROOSEVELT BOULEVARD Clearwater FL 33760 Pinellas MH 83 83 1973 3350000.00 MAI 11-21-2018 0.94 1 6 02-28-2019 10-01-2020 09-30-2021 446245.00 0.00 227109.27 0.00 219135.73 0.00 214985.73 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 41A 05-12-2022 06-13-2022 UBS AG 03-28-2019 2000000.00 120 04-06-2029 360 0.049 0.049 3 1 48 05-06-2019 1 PP 5 2000000.00 1 0 true true false false false NA NA N F false false 2000000.00 8438.89 0.049 0.0001415 8438.89 0.00 0.00 2000000.00 2000000.00 06-06-2022 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 41-010 05-12-2022 06-13-2022 CHALET VILLAGE 14622 NORTH NEBRASKA AVENUE Tampa FL 33613 Hillsborough MH 61 61 1965 2005 3300000.00 MAI 11-21-2018 0.98 1 6 02-28-2019 10-01-2020 09-30-2021 390983.97 0.00 206746.06 0.00 184237.91 0.00 181187.91 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 42 05-12-2022 06-13-2022 Barclays Capital Real Estate Inc. 05-24-2019 3775000.00 120 06-06-2029 360 0.0453 0.0453 3 1 36 07-06-2019 true 1 WL 5 14250.63 3775000.00 1 1 1 0 true true false false false 03-05-2029 GALA BEND APARTMENTS 525 WEST AVON ROAD Sparta WI 54656 Monroe MF 48 48 2017 5230000.00 MAI 04-24-2019 1 1 6 08-06-2021 N 03-31-2019 01-01-2022 03-31-2022 537443.50 151590.00 182788.63 51058.35 354654.87 100531.65 342654.87 97531.65 UW CREFC 42751.88 1.54 2.3515 1.49 2.2813 F F false false 3775000.00 14725.65 0.0453 0.0001759 14725.65 0.00 0.00 3775000.00 3775000.00 06-06-2022 1 false 0 2129.73 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 43 05-12-2022 06-13-2022 C-III Commercial Mortgage LLC 05-17-2019 3700000.00 120 06-11-2029 360 0.05 0.05 3 1 24 07-11-2019 true 1 WL 5 15416.67 3700000.00 1 1 1 0 true true false false false 04-10-2029 PALMS AT DOVER 5134 AND 5230 EAST 60 HIGHWAY AND 5205 BERRY PATCH ROAD Dover FL 33527 Hillsborough MH 127 127 1972 2017 5870000.00 MAI 03-14-2019 0.96 0.98 6 08-11-2021 N 03-31-2019 01-01-2021 09-30-2021 548000.00 487610.00 231016.00 292643.84 316984.00 194966.16 310634.00 190203.66 UW CREFC 153115.00 1.33 1.2733 1.30 1.2422 C F false false 3652171.38 19862.40 0.05 0.0001759 15724.63 4137.77 0.00 3652171.38 3648033.61 05-11-2022 1 false 19846.68 0 0 B 0 Wells Fargo Bank, NA false Prospectus Loan ID 44 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 03-13-2019 3600000.00 120 04-11-2029 360 0.0498 0.0498 3 1 60 05-11-2019 true 1 WL 5 14940.00 3600000.00 1 1 1 0 true true false false false 01-10-2029 3699 HAMNER AVE RETAIL CENTER 3699 HAMNER AVENUE Norco CA 92860 Riverside RT 12787 12787 2005 5540000.00 MAI 02-01-2019 1 0.93 6 08-11-2021 N Starbuck's Coffee 1800 09-30-2025 Hsiu Lien Chiu & Chin Hisi Wang dba Crazy Brothers 1540 01-31-2025 Scrambler's Cafe 1540 09-30-2025 04-30-2019 01-01-2022 03-31-2022 515191.14 149333.00 150641.73 34370.74 364549.40 114962.26 352399.85 111924.76 UW CREFC 44819.00 1.58 2.565 1.52 2.4972 C F 04-25-2022 false false 3600000.00 15438.00 0.0498 0.0001759 15438.00 0.00 0.00 3600000.00 3600000.00 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 45 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 04-18-2019 3500000.00 60 02-06-2024 360 0.0525 0.0525 3 1 24 06-06-2019 true 1 WL 5 15312.50 3500000.00 1 1 0 true true false false false 02-05-2024 Defeased NC Cabarrus SS 59450 364 364 2002 5560000.00 MAI 03-28-2019 0.92 3 08-06-2021 F 03-31-2019 514166.00 163130.00 351036.00 342119.00 UW C false false 3453276.72 19327.13 0.0525 0.0001759 15611.69 3715.44 0.00 3449561.28 3449561.28 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 46 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 04-24-2019 3376775.00 120 05-11-2029 0.0475 0.0475 3 1 120 06-11-2019 true 1 WL 3 13366.40 3376775.00 1 1 1 0 true true false false false 02-10-2029 WALGREENS - RICHARDSON, TX 500 CENTENNIAL BOULEVARD Richardson TX 75081 Dallas RT 14820 14820 2007 5600000.00 MAI 03-19-2019 1 6 08-11-2021 N WALGREENS 14820 12-31-2050 300699.96 4174.68 296525.28 295043.28 UW CREFC 1.82 1.81 C false false 3376775.00 13811.95 0.0475 0.0001759 13811.95 0.00 0.00 3376775.00 3376775.00 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 47 05-12-2022 06-13-2022 Wells Fargo Bank, National Association 05-14-2019 2850000.00 120 06-11-2029 360 0.0462 0.0462 3 1 07-11-2019 true 1 WL 2 14644.45 2846328.05 1 1 1 0 false true false false false 03-10-2029 CONCOURSE OFFICE CENTER 4343 CONCOURSE DRIVE Ann Arbor MI 48108 Washtenaw OF 29668 29668 2003 3950000.00 MAI 04-10-2019 0.94 0.95 6 08-11-2021 N TheraSupport LLC 4857 09-30-2026 Life Support Services 3282 05-31-2024 CTC Engineering Inc. 2280 02-28-2020 04-30-2019 01-01-2022 03-31-2022 514275.40 125326.00 178760.26 45840.00 335515.14 79486.00 304263.64 71673.25 UW CREFC 43933.35 1.91 1.8092 1.73 1.6314 C F 03-31-2022 false false 2718497.54 14644.45 0.0462 0.0001759 10815.09 3829.36 0.00 2714668.18 2714668.18 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 48 05-12-2022 06-13-2022 C-III Commercial Mortgage LLC 02-15-2019 2750000.00 120 03-11-2029 360 0.054 0.054 3 1 04-11-2019 true 1 WL 2 15442.10 2738480.13 1 1 1 0 false true false false false 01-10-2029 APACHE WEST MHP 1035 WEST MAIN STREET Mesa AZ 85201 Maricopa MH 75 75 1955 2016 4090000.00 MAI 11-30-2018 0.99 0.99 6 08-11-2021 N 12-31-2018 12-31-2020 12-31-2021 467334.00 598415.00 223211.51 368911.50 244122.49 229503.50 240372.49 225753.50 UW CREFC 185305.20 1.32 1.2385 1.30 1.2182 C F false false 2630785.28 15442.10 0.054 0.0001759 12233.15 3208.95 0.00 2627576.33 2627576.33 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 49 05-12-2022 06-13-2022 C-III Commercial Mortgage LLC 05-29-2019 2550000.00 120 06-11-2029 360 0.0513 0.0513 3 1 07-11-2019 true 1 WL 2 13892.26 2547008.99 1 1 1 0 false true false false false 04-10-2029 ELMIRA SHOPPING CENTER 179 ELMIRA ROAD Vacaville CA 95687 Solano RT 13277 13277 2004 3970000.00 MAI 04-24-2019 0.77 1 6 08-11-2021 N Najjar R. Sadeddin (empireno) 3850 12-31-2025 Dr. Dawud Muhaimin (dentist ) 2362 08-31-2022 Metro PCS 2000 02-28-2025 03-31-2019 01-01-2022 03-31-2022 359491.77 112363.00 127170.12 29892.24 232321.65 82470.76 217053.10 78653.26 UW CREFC 41676.78 1.39 1.9788 1.30 1.8872 C F 03-31-2022 false false 2443151.62 13892.26 0.0513 0.0001759 10792.62 3099.64 0.00 2440051.98 2440051.98 06-11-2022 1 false 0 237.66 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 50 05-12-2022 06-13-2022 C-III Commercial Mortgage LLC 05-30-2019 2300000.00 120 06-11-2029 360 0.048 0.048 3 1 24 07-11-2019 true 1 WL 5 9200.00 2300000.00 1 1 1 0 true true false false false 04-10-2029 STUFF N STORAGE 1139 VANDERBILT CIRCLE Manteca CA 95337 San Joaquin SS 33215 33215 256 256 1989 2018 3350000.00 MAI 04-25-2019 0.97 0.95 6 08-11-2021 N 03-31-2019 01-01-2022 03-31-2022 394034.56 138310.00 185635.78 45632.54 208398.78 92677.46 203416.53 91431.96 UW CREFC 36201.00 1.44 2.56 1.40 2.5256 C F false false 2269076.50 12067.30 0.048 0.0001759 9378.85 2688.45 0.00 2266388.05 2266388.05 06-11-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 51 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 04-05-2019 2100000.00 120 300 0.055 0.055 3 1 05-06-2019 1 WL 2 12895.84 2090464.24 1 1 0 false true false false 01-05-2029 QUALITY INN AND SUITES - PORTSMOUTH 2000 2018 3600000.00 12-17-2018 2 12-31-2018 C false false 0.00 0.00 0.00 0.00 1 0 631985.06 3 08-03-2021 Prospectus Loan ID 52 05-12-2022 06-13-2022 Rialto Mortgage Finance, LLC 04-17-2019 1900000.00 120 05-06-2029 360 0.0472 0.0472 3 1 36 06-06-2019 true 1 WL 5 7473.33 1900000.00 1 1 1 0 true true false false false 02-05-2029 COOL STORAGE 1001 NORTH BARFIELD DRIVE Marco Island FL 34145 Collier SS 15743 15743 171 171 1984 2003 3400000.00 MAI 05-01-2019 0.89 0.94 6 08-06-2021 N 03-31-2019 12-31-2020 12-31-2021 301387.00 440068.00 106228.00 184570.29 195159.00 255497.71 190908.00 251246.71 UW CREFC 90925.51 1.65 2.8099 1.61 2.7632 C F false false 1900000.00 9876.97 0.0472 0.0001759 7722.44 2154.53 0.00 1897845.47 1897845.47 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 53 05-12-2022 06-13-2022 C-III Commercial Mortgage LLC 01-31-2019 1850000.00 120 02-11-2029 360 0.0533 0.0533 3 1 03-11-2019 true 1 WL 2 10307.63 1839447.71 1 1 1 0 false true false false false 12-10-2028 SUNSHINE SELF STORAGE 2250 HIGHWAY 129 Jefferson GA 30549 Jackson SS 35400 35400 252 252 2002 3100000.00 MAI 01-16-2019 0.98 0.97 6 08-11-2021 N 02-28-2019 01-01-2022 03-31-2022 315987.73 86601.00 109146.39 29976.68 206841.34 56624.32 201531.34 55296.82 UW CREFC 30922.89 1.67 1.8311 1.63 1.7882 C F false false 1765567.13 10307.63 0.0533 0.0001759 8103.46 2204.17 0.00 1765567.13 1763362.96 05-11-2022 1 false 10300.03 0 0 B 0 Wells Fargo Bank, NA false Prospectus Loan ID 54 05-12-2022 06-13-2022 UnionCapitalFunding LLC 04-02-2019 1285000.00 120 04-11-2029 360 0.0528 0.0528 3 1 05-11-2019 true 1 WL 2 7119.71 1280772.57 1 1 1 0 false true false false false 02-10-2029 ROLLING OAKS MHP 1606 FRANCES STREET AND 1500 GRANT STREET Pleasanton TX 78064 Atascosa MH 62 62 1995 2019 1830000.00 MAI 12-16-2018 0.84 1 6 08-11-2021 N 02-28-2019 01-01-2022 03-31-2022 218968.00 54699.00 86107.72 21789.08 132860.28 32909.92 128624.78 31850.92 UW CREFC 21359.00 1.56 1.5407 1.51 1.4912 C F false false 1229482.14 7119.71 0.0528 0.0001759 5590.05 1529.66 0.00 1227952.48 1227952.48 06-11-2022 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 41, original file reflected one loan with Original Loan Amount of 4000000 however this is now split into Asset Number 41 and 41A with Original Loan Amounts of 2000000 and 2000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 41. 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 August 2019, the periodic principal and interest payment due in August). 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 6, 7 and 46 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 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'
- Entergy Corp (ETR) PT Raised to $122 at Wells Fargo
- Interpublic Group (IPG) PT Lowered to $31 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!