Close

Form 10-D Wells Fargo Commercial For: May 17

May 27, 2022 12:37 PM EDT

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

FORM 10-D

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

For the monthly distribution period from:   April 19, 2022 to May 17, 2022

Commission File Number of issuing entity:  333-226486-09

Central Index Key Number of issuing entity:  0001789356

Wells Fargo Commercial Mortgage Trust 2019-C53
(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):  0001549574

Barclays Capital Real Estate Inc.
(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):  0001541468

Ladder Capital Finance LLC
(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)

38-4128761
38-4128762
38-7235601
(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 May 17, 2022 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2019-C53.

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-C53 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

2.33%

0

N/A

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2019-C53 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 April 19, 2022 to May 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 and mortgage loan sellers, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The CIK number of LMF is 0001592182.

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.

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.

Ladder Capital Finance LLC ("LCF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for LCF is 0001541468.

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 May 27, 2022 under Commission File No. 333-226486-09 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226486-09 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-C53, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

*REO Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$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-C53, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/18/2022

$5,699.43

  Current Distribution Date

05/17/2022

$5,503.17

 

Interest Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2019-C53, relating to the May 17, 2022 distribution.

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

 

SIGNATURES

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

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

 

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: May 27, 2022

 

 

 

     

Distribution Date:

05/17/22

Wells Fargo Commercial Mortgage Trust 2019-C53

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-C53

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

3

 

Anthony Sfarra

(212) 214-5613

[email protected]

Certificate Interest Reconciliation Detail

4

 

375 Park Avenue, 2nd Floor, J0127-023 | New York, NY 10152 | United States

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

[email protected]

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

Midland Loan Services, a Division of PNC Bank, National

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Association

 

 

Mortgage Loan Detail (Part 1)

13-15

 

Executive Vice President - Division Head

(913) 253-9001

 

 

 

 

10851 Mastin Street, Building 82, Suite 700 | Overland Park, KS 66210 | United States

 

Mortgage Loan Detail (Part 2)

16-18

 

 

 

 

 

 

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

Principal Prepayment Detail

19

Representations Reviewer

 

 

 

Historical Detail

20

 

David Rodgers

(212) 230-9025

 

Delinquency Loan Detail

21

 

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

 

 

 

 

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

 

 

Collateral Stratification and Historical Detail

22

 

Bank, N.A.

 

 

Specially Serviced Loan Detail - Part 1

23

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 2

24

 

 

 

[email protected]

 

 

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

 

Modified Loan Detail

25

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

26

 

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

27

 

1100 North Market Street | Wilmington, DE 19890 | United States

 

 

Interest Shortfall Detail - Collateral Level

28

 

 

 

 

Supplemental Notes

29

 

 

 

 

 

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 29

 


 

 

                         

 

 

 

 

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

95002BAA1

2.039000%

20,689,000.00

13,645,337.22

405,920.43

23,185.70

0.00

0.00

429,106.13

13,239,416.79

30.32%

30.00%

A-2

95002BAB9

2.899000%

45,608,000.00

45,608,000.00

0.00

110,181.33

0.00

0.00

110,181.33

45,608,000.00

30.32%

30.00%

A-SB

95002BAC7

2.964000%

33,381,000.00

33,381,000.00

0.00

82,451.07

0.00

0.00

82,451.07

33,381,000.00

30.32%

30.00%

A-3

95002BAD5

2.787000%

131,000,000.00

131,000,000.00

0.00

304,247.50

0.00

0.00

304,247.50

131,000,000.00

30.32%

30.00%

A-4

95002BAE3

3.040000%

260,842,000.00

260,842,000.00

0.00

660,799.73

0.00

0.00

660,799.73

260,842,000.00

30.32%

30.00%

A-S

95002BAH6

3.322000%

29,842,000.00

29,842,000.00

0.00

82,612.60

0.00

0.00

82,612.60

29,842,000.00

26.03%

25.75%

B

95002BAJ2

3.514000%

36,864,000.00

36,864,000.00

0.00

107,950.08

0.00

0.00

107,950.08

36,864,000.00

20.72%

20.50%

C

95002BAK9

3.577000%

38,619,000.00

38,619,000.00

0.00

115,116.80

0.00

0.00

115,116.80

38,619,000.00

15.16%

15.00%

D

95002BAL7

2.500000%

26,332,000.00

26,332,000.00

0.00

54,858.33

0.00

0.00

54,858.33

26,332,000.00

11.37%

11.25%

E-RR

95002BAP8

3.934134%

16,676,000.00

16,676,000.00

0.00

54,671.35

0.00

0.00

54,671.35

16,676,000.00

8.97%

8.88%

F-RR

95002BAR4

3.934134%

10,533,000.00

10,533,000.00

0.00

34,531.86

0.00

0.00

34,531.86

10,533,000.00

7.45%

7.38%

G-RR

95002BAT0

3.934134%

8,777,000.00

8,777,000.00

0.00

28,774.91

0.00

0.00

28,774.91

8,777,000.00

6.19%

6.13%

H-RR

95002BAV5

3.934134%

8,777,000.00

8,777,000.00

0.00

28,774.91

0.00

0.00

28,774.91

8,777,000.00

4.93%

4.88%

J-RR

95002BAX1

3.934134%

7,022,000.00

7,022,000.00

0.00

23,021.24

0.00

0.00

23,021.24

7,022,000.00

3.92%

3.88%

K-RR

95002BAZ6

3.934134%

7,899,000.00

7,899,000.00

0.00

25,896.44

0.00

0.00

25,896.44

7,899,000.00

2.78%

2.75%

L-RR

95002BBB8

3.934134%

19,310,519.00

19,310,519.00

0.00

63,077.23

0.00

0.00

63,077.23

19,310,519.00

0.00%

0.00%

V

95002BBG7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95002BBE2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

702,171,519.00

695,127,856.22

405,920.43

1,800,151.08

0.00

0.00

2,206,071.51

694,721,935.79

 

 

 

 

X-A

95002BAF0

1.009247%

491,520,000.00

484,476,337.22

0.00

407,463.69

0.00

0.00

407,463.69

484,070,416.79

 

 

X-B

95002BAG8

0.451434%

105,325,000.00

105,325,000.00

0.00

39,622.73

0.00

0.00

39,622.73

105,325,000.00

 

 

X-D

95002BBC6

1.434134%

26,332,000.00

26,332,000.00

0.00

31,469.68

0.00

0.00

31,469.68

26,332,000.00

 

 

Notional SubTotal

 

623,177,000.00

616,133,337.22

0.00

478,556.10

0.00

0.00

478,556.10

615,727,416.79

 

 

 

Deal Distribution Total

 

 

 

405,920.43

2,278,707.18

0.00

0.00

2,684,627.61

 

 

 

 

*

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 29

 


 

 

                     

 

 

 

 

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

95002BAA1

659.54551791

19.62010875

1.12067765

0.00000000

0.00000000

0.00000000

0.00000000

20.74078641

639.92540915

A-2

95002BAB9

1,000.00000000

0.00000000

2.41583341

0.00000000

0.00000000

0.00000000

0.00000000

2.41583341

1,000.00000000

A-SB

95002BAC7

1,000.00000000

0.00000000

2.47000000

0.00000000

0.00000000

0.00000000

0.00000000

2.47000000

1,000.00000000

A-3

95002BAD5

1,000.00000000

0.00000000

2.32250000

0.00000000

0.00000000

0.00000000

0.00000000

2.32250000

1,000.00000000

A-4

95002BAE3

1,000.00000000

0.00000000

2.53333332

0.00000000

0.00000000

0.00000000

0.00000000

2.53333332

1,000.00000000

A-S

95002BAH6

1,000.00000000

0.00000000

2.76833322

0.00000000

0.00000000

0.00000000

0.00000000

2.76833322

1,000.00000000

B

95002BAJ2

1,000.00000000

0.00000000

2.92833333

0.00000000

0.00000000

0.00000000

0.00000000

2.92833333

1,000.00000000

C

95002BAK9

1,000.00000000

0.00000000

2.98083327

0.00000000

0.00000000

0.00000000

0.00000000

2.98083327

1,000.00000000

D

95002BAL7

1,000.00000000

0.00000000

2.08333321

0.00000000

0.00000000

0.00000000

0.00000000

2.08333321

1,000.00000000

E-RR

95002BAP8

1,000.00000000

0.00000000

3.27844507

0.00000000

0.00000000

0.00000000

0.00000000

3.27844507

1,000.00000000

F-RR

95002BAR4

1,000.00000000

0.00000000

3.27844489

0.00000000

0.00000000

0.00000000

0.00000000

3.27844489

1,000.00000000

G-RR

95002BAT0

1,000.00000000

0.00000000

3.27844480

0.00000000

0.00000000

0.00000000

0.00000000

3.27844480

1,000.00000000

H-RR

95002BAV5

1,000.00000000

0.00000000

3.27844480

0.00000000

0.00000000

0.00000000

0.00000000

3.27844480

1,000.00000000

J-RR

95002BAX1

1,000.00000000

0.00000000

3.27844489

0.00000000

0.00000000

0.00000000

0.00000000

3.27844489

1,000.00000000

K-RR

95002BAZ6

1,000.00000000

0.00000000

3.27844537

0.00000000

0.00000000

0.00000000

0.00000000

3.27844537

1,000.00000000

L-RR

95002BBB8

1,000.00000000

0.00000000

3.26646995

0.01197482

0.24053729

0.00000000

0.00000000

3.26646995

1,000.00000000

V

95002BBG7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95002BBE2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95002BAF0

985.66963139

0.00000000

0.82898700

0.00000000

0.00000000

0.00000000

0.00000000

0.82898700

984.84378416

X-B

95002BAG8

1,000.00000000

0.00000000

0.37619492

0.00000000

0.00000000

0.00000000

0.00000000

0.37619492

1,000.00000000

X-D

95002BBC6

1,000.00000000

0.00000000

1.19511165

0.00000000

0.00000000

0.00000000

0.00000000

1.19511165

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 29

 


 

 

                         

 

 

 

 

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

04/01/22 - 04/30/22

30

0.00

23,185.70

0.00

23,185.70

0.00

0.00

0.00

23,185.70

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

110,181.33

0.00

110,181.33

0.00

0.00

0.00

110,181.33

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

82,451.07

0.00

82,451.07

0.00

0.00

0.00

82,451.07

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

304,247.50

0.00

304,247.50

0.00

0.00

0.00

304,247.50

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

660,799.73

0.00

660,799.73

0.00

0.00

0.00

660,799.73

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

407,463.69

0.00

407,463.69

0.00

0.00

0.00

407,463.69

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

39,622.73

0.00

39,622.73

0.00

0.00

0.00

39,622.73

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

31,469.68

0.00

31,469.68

0.00

0.00

0.00

31,469.68

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

82,612.60

0.00

82,612.60

0.00

0.00

0.00

82,612.60

0.00

 

B

04/01/22 - 04/30/22

30

0.00

107,950.08

0.00

107,950.08

0.00

0.00

0.00

107,950.08

0.00

 

C

04/01/22 - 04/30/22

30

0.00

115,116.80

0.00

115,116.80

0.00

0.00

0.00

115,116.80

0.00

 

D

04/01/22 - 04/30/22

30

0.00

54,858.33

0.00

54,858.33

0.00

0.00

0.00

54,858.33

0.00

 

E-RR

04/01/22 - 04/30/22

30

0.00

54,671.35

0.00

54,671.35

0.00

0.00

0.00

54,671.35

0.00

 

F-RR

04/01/22 - 04/30/22

30

0.00

34,531.86

0.00

34,531.86

0.00

0.00

0.00

34,531.86

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

28,774.91

0.00

28,774.91

0.00

0.00

0.00

28,774.91

0.00

 

H-RR

04/01/22 - 04/30/22

30

0.00

28,774.91

0.00

28,774.91

0.00

0.00

0.00

28,774.91

0.00

 

J-RR

04/01/22 - 04/30/22

30

0.00

23,021.24

0.00

23,021.24

0.00

0.00

0.00

23,021.24

0.00

 

K-RR

04/01/22 - 04/30/22

30

0.00

25,896.44

0.00

25,896.44

0.00

0.00

0.00

25,896.44

0.00

 

L-RR

04/01/22 - 04/30/22

30

4,399.24

63,308.47

0.00

63,308.47

231.24

0.00

0.00

63,077.23

4,644.90

 

Totals

 

 

4,399.24

2,278,938.42

0.00

2,278,938.42

231.24

0.00

0.00

2,278,707.18

4,644.90

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,684,627.61

 

(1) The Available Distribution Amount includes any Prepayment Premiums.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 29

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,291,641.20

Master Servicing Fee

5,345.97

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,502.73

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

289.64

ARD Interest

0.00

Operating Advisor Fee

1,065.86

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

208.54

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,291,641.20

Total Fees

12,702.74

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

405,920.43

Reimbursement for Interest on Advances

231.24

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)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

405,920.43

Total Expenses/Reimbursements

231.24

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,278,707.18

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

405,920.43

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,684,627.61

Total Funds Collected

2,697,561.63

Total Funds Distributed

2,697,561.59

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 29

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

695,127,856.37

695,127,856.37

Beginning Certificate Balance

695,127,856.22

(-) Scheduled Principal Collections

405,920.43

405,920.43

(-) Principal Distributions

405,920.43

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

694,721,935.94

694,721,935.94

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

695,176,285.62

695,176,285.62

Ending Certificate Balance

694,721,935.79

Ending Actual Collateral Balance

694,771,736.17

694,771,736.17

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.15)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.15)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.93%

 

 

 

 

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 29

 


 

 

                             

 

 

 

 

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

 

1,000,000 or less

1

861,914.00

0.12%

89

5.1020

1.893400

1.30 or less

8

122,890,783.60

17.69%

88

4.0684

0.705527

1,000,001 to 2,000,000

6

8,360,027.35

1.20%

89

4.4985

1.976136

1.31 to 1.40

2

25,085,171.45

3.61%

89

4.3758

1.365706

2,000,001 to 3,000,000

7

16,651,664.44

2.40%

88

4.0854

3.828539

1.41 to 1.50

3

29,452,795.79

4.24%

89

4.1547

1.431146

3,000,001 to 4,000,000

6

20,905,193.51

3.01%

88

4.3324

2.190116

1.51 to 1.60

3

22,531,407.34

3.24%

88

4.2019

1.519489

4,000,001 to 5,000,000

4

17,850,046.10

2.57%

88

4.1985

1.863818

1.61 to 1.70

3

21,595,535.13

3.11%

88

4.5700

1.649165

5,000,001 to 6,000,000

5

27,570,484.44

3.97%

88

4.3196

1.448785

1.71 to 1.80

2

4,179,397.17

0.60%

89

4.4421

1.727252

6,000,001 to 7,000,000

2

13,379,953.61

1.93%

89

4.5053

1.547275

1.81 to 1.90

8

130,300,136.56

18.76%

89

3.9058

1.865506

7,000,001 to 8,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.91 to 2.00

3

56,529,267.08

8.14%

88

4.1228

1.956624

8,000,001 to 9,000,000

4

33,951,507.96

4.89%

88

4.3234

2.116003

2.01 to 2.50

14

137,302,847.30

19.76%

82

3.6158

2.357555

9,000,001 to 10,000,000

3

29,562,657.99

4.26%

89

3.8662

2.332136

2.51 to 3.50

11

137,304,594.52

19.76%

75

3.9148

2.988414

10,000,001 to 15,000,000

5

61,408,607.41

8.84%

72

4.3903

1.898962

3.51 to 4.00

0

0.00

0.00%

0

0.0000

0.000000

15,000,001 to 20,000,000

6

102,463,271.81

14.75%

88

4.1859

1.556037

4.01 or greater

3

7,550,000.00

1.09%

88

3.7374

5.703225

20,000,001 to 30,000,000

6

152,258,095.09

21.92%

77

3.7988

2.158554

Totals

60

694,721,935.94

100.00%

84

3.9559

1.973374

 

30,000,001 or greater

5

209,498,512.23

30.16%

89

3.6054

1.927697

 

 

 

 

 

 

 

 

Totals

60

694,721,935.94

100.00%

84

3.9559

1.973374

 

 

 

 

 

 

 

(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 29

 


 

 

                           

 

 

 

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

Arizona

4

22,367,491.26

3.22%

87

4.3906

1.702313

Washington

2

11,864,180.90

1.71%

88

4.2249

1.788609

California

7

72,044,191.63

10.37%

88

4.0334

1.912552

Wisconsin

1

12,750,000.00

1.84%

87

4.0510

2.400700

Connecticut

4

15,169,884.15

2.18%

37

3.2901

3.296799

Totals

85

694,721,935.94

100.00%

84

3.9559

1.973374

Delaware

1

26,723,480.20

3.85%

89

3.8500

1.841800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Florida

9

31,771,670.62

4.57%

89

4.3331

1.127308

 

 

 

 

 

 

 

Georgia

3

9,757,090.15

1.40%

89

4.3024

2.139798

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Idaho

1

1,580,993.22

0.23%

88

4.5000

2.105700

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Illinois

1

1,019,341.00

0.15%

89

4.8220

2.014300

Industrial

5

34,997,712.70

5.04%

89

4.3475

1.684059

Indiana

2

5,990,762.26

0.86%

88

4.7664

3.055249

Lodging

8

74,301,675.70

10.70%

87

4.6589

1.341041

Maine

1

3,800,000.00

0.55%

88

4.2000

2.811700

Mixed Use

2

47,600,000.00

6.85%

89

3.8685

1.556736

Maryland

4

11,864,391.26

1.71%

88

4.4514

2.310871

Mobile Home Park

22

50,516,704.84

7.27%

88

4.3776

2.010232

Massachusetts

2

9,771,428.57

1.41%

29

3.1750

3.378900

Multi-Family

4

27,387,500.00

3.94%

88

3.9982

2.758407

Michigan

1

43,998,512.23

6.33%

88

4.0800

1.965700

Office

8

180,543,752.44

25.99%

88

3.9621

2.189584

Mississippi

1

10,371,107.41

1.49%

79

6.5650

1.252500

Other

1

60,000,000.00

8.64%

89

3.3000

0.707000

Missouri

1

1,307,823.53

0.19%

89

4.4500

2.350500

Retail

17

138,513,636.28

19.94%

88

3.7920

1.917285

Nevada

1

2,450,000.00

0.35%

88

3.6500

7.919700

Self Storage

18

80,860,953.97

11.64%

55

3.6672

3.152536

New Jersey

5

74,528,571.43

10.73%

77

3.2756

1.227859

Totals

85

694,721,935.94

100.00%

84

3.9559

1.973374

New Mexico

2

25,650,724.04

3.69%

88

4.4227

0.760454

 

 

 

 

 

 

 

New York

4

92,343,786.98

13.29%

89

3.4184

2.075482

 

 

 

 

 

 

 

North Carolina

1

1,223,428.23

0.18%

89

4.3500

3.413200

 

 

 

 

 

 

 

Ohio

5

16,185,291.81

2.33%

89

4.5000

1.360100

 

 

 

 

 

 

 

Pennsylvania

8

90,544,227.22

13.03%

84

3.9926

2.575459

 

 

 

 

 

 

 

South Carolina

1

15,348,028.67

2.21%

89

4.0700

0.859000

 

 

 

 

 

 

 

Texas

12

65,920,529.16

9.49%

88

4.0668

2.063339

 

 

 

 

 

 

 

Virgin Islands

1

18,375,000.00

2.64%

88

4.3000

3.067400

 

 

 

 

 

 

 

 

Note: Please refer to footnotes on the next page of the report.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 29

 


 

 

                             

 

 

 

 

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

 

3.250% or less

3

90,500,000.00

13.03%

59

3.0946

2.734197

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.251% to 3.500%

2

60,000,000.00

8.64%

89

3.3000

0.995833

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.501% to 3.750%

5

85,150,000.00

12.26%

88

3.6488

2.268049

25 months to 36 months

59

684,350,828.53

98.51%

85

3.9163

1.984298

 

3.751% to 4.000%

5

65,653,503.81

9.45%

89

3.9093

2.243571

37 months to 48 months

1

10,371,107.41

1.49%

79

6.5650

1.252500

 

4.001% to 4.250%

16

193,423,187.37

27.84%

88

4.1140

1.927394

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

19

147,782,487.40

21.27%

88

4.3568

1.701997

Totals

60

694,721,935.94

100.00%

84

3.9559

1.973374

 

4.501% to 4.750%

7

39,960,394.95

5.75%

88

4.6495

2.060180

 

 

 

 

 

 

 

 

4.751% to 5.000%

1

1,019,341.00

0.15%

89

4.8220

2.014300

 

 

 

 

 

 

 

 

5.001% to 6.500%

1

861,914.00

0.12%

89

5.1020

1.893400

 

 

 

 

 

 

 

 

6.501% or greater

1

10,371,107.41

1.49%

79

6.5650

1.252500

 

 

 

 

 

 

 

 

Totals

60

694,721,935.94

100.00%

84

3.9559

1.973374

 

 

 

 

 

 

 

(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 29

 


 

 

                             

 

 

 

 

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

 

59 months or less

2

45,000,000.00

6.48%

29

3.1750

3.059267

Interest Only

15

299,461,255.00

43.11%

80

3.5374

2.070848

 

60 months or greater

58

649,721,935.94

93.52%

88

4.0099

1.898165

299 months or less

4

22,729,011.62

3.27%

84

5.5071

1.617924

 

Totals

60

694,721,935.94

100.00%

84

3.9559

1.973374

300 months or greater

41

372,531,669.32

53.62%

88

4.1976

1.916705

 

 

 

 

 

 

 

 

Totals

60

694,721,935.94

100.00%

84

3.9559

1.973374

(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 29

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

               Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

                       WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

                  DSCR¹

Underwriter's Information

3

45,534,614.89

6.55%

69

3.6061

1.977935

 

 

 

None

 

 

12 months or less

53

613,896,396.60

88.37%

85

3.9772

1.981759

 

 

 

 

 

 

13 months to 24 months

4

35,290,924.45

5.08%

88

4.0366

1.821633

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

60

694,721,935.94

100.00%

84

3.9559

1.973374

 

 

 

 

 

(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 29

 


 

 

                                 

 

 

 

 

 

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

300572011

98

Secaucus

NJ

Actual/360

3.300%

137,500.00

0.00

0.00

N/A

10/06/29

--

50,000,000.00

50,000,000.00

05/06/22

 

1A

300572014

 

 

 

Actual/360

3.300%

27,500.00

0.00

0.00

N/A

10/06/29

--

10,000,000.00

10,000,000.00

05/06/22

 

2

883101034

RT

Brooklyn

NY

Actual/360

3.015%

114,318.75

0.00

0.00

N/A

10/06/29

--

45,500,000.00

45,500,000.00

05/06/22

 

3

300572035

SS

Various

Various

Actual/360

3.175%

79,375.00

0.00

0.00

N/A

10/06/24

--

30,000,000.00

30,000,000.00

05/06/22

 

3A

300572037

 

 

 

Actual/360

3.175%

39,687.50

0.00

0.00

N/A

10/06/24

--

15,000,000.00

15,000,000.00

05/06/22

 

4

600950946

OF

Ann Arbor

MI

Actual/360

4.080%

149,814.90

64,692.41

0.00

N/A

09/11/29

--

44,063,204.64

43,998,512.23

05/11/22

 

5

28002292

OF

Berwyn

PA

Actual/360

4.140%

130,755.00

0.00

0.00

N/A

10/06/29

--

37,900,000.00

37,900,000.00

05/06/22

 

6

310948689

MU

New York

NY

Actual/360

3.636%

97,263.00

0.00

0.00

N/A

10/11/29

--

32,100,000.00

32,100,000.00

05/11/22

 

7

310951139

OF

Mountain View

CA

Actual/360

3.688%

92,200.00

0.00

0.00

N/A

09/11/29

--

30,000,000.00

30,000,000.00

05/11/22

 

8

883101031

OF

Wilmington

DE

Actual/360

3.850%

85,868.44

40,709.78

0.00

N/A

10/06/29

--

26,764,189.98

26,723,480.20

05/06/22

 

9

28002298

IN

Coatesville

PA

Actual/360

4.270%

82,553.33

0.00

0.00

N/A

10/06/29

--

23,200,000.00

23,200,000.00

05/06/22

 

10

300572005

RT

Temple

TX

Actual/360

3.990%

72,485.00

0.00

0.00

N/A

09/06/29

--

21,800,000.00

21,800,000.00

05/06/22

 

11

28002297

RT

Various

CA

Actual/360

4.070%

69,761.05

33,752.78

0.00

N/A

10/06/29

--

20,568,367.67

20,534,614.89

05/06/22

 

12

883101019

LO

Albuquerque

NM

Actual/360

4.330%

68,130.67

26,527.88

0.00

N/A

09/06/29

--

18,881,479.21

18,854,951.33

05/06/22

 

13

300572007

SS

St. Thomas

VI

Actual/360

4.300%

65,843.75

0.00

0.00

N/A

09/06/29

--

18,375,000.00

18,375,000.00

05/06/22

 

14

883101025

OF

Bensalem

PA

Actual/360

3.600%

54,600.00

0.00

0.00

N/A

09/06/29

--

18,200,000.00

18,200,000.00

05/06/22

 

15

300572017

Various      Various

OH

Actual/360

4.500%

60,782.32

23,327.44

0.00

N/A

10/06/29

--

16,208,619.25

16,185,291.81

03/06/22

 

16

310948975

LO

Greenville

SC

Actual/360

4.070%

52,136.17

23,814.10

0.00

N/A

10/11/29

--

15,371,842.77

15,348,028.67

05/11/22

 

17

883101028

MU

Miami Beach

FL

Actual/360

4.350%

56,187.50

0.00

0.00

N/A

10/06/29

--

15,500,000.00

15,500,000.00

05/06/22

 

18

300571996

MF

Abilene

TX

Actual/360

4.150%

44,223.44

0.00

0.00

N/A

09/06/29

--

12,787,500.00

12,787,500.00

05/06/22

 

19

883101018

OF

Milwaukee

WI

Actual/360

4.051%

43,041.88

0.00

0.00

N/A

08/06/29

--

12,750,000.00

12,750,000.00

05/06/22

 

20

28002183

LO

Pascagoula

MS

Actual/360

6.565%

56,836.44

17,883.74

0.00

N/A

12/06/28

--

10,388,991.15

10,371,107.41

05/06/22

 

21

300572022

RT

Palm Springs

CA

Actual/360

4.683%

40,976.25

0.00

0.00

N/A

07/06/29

--

10,500,000.00

10,500,000.00

05/06/22

 

22

322590022

MH

Various

Various

Actual/360

4.350%

35,626.71

15,399.00

0.00

N/A

10/11/29

--

9,828,056.99

9,812,657.99

05/11/22

 

23

300572021

MF

Stafford

TX

Actual/360

3.960%

32,175.00

0.00

0.00

N/A

10/06/29

--

9,750,000.00

9,750,000.00

05/06/22

 

24

322590024

RT

Brooklyn

NY

Actual/360

4.150%

30,823.45

12,925.85

0.00

N/A

09/11/29

--

8,912,805.49

8,899,879.64

05/11/22

 

25

883101022

LO

Calistoga

CA

Actual/360

4.450%

31,976.72

13,357.97

0.00

N/A

09/06/29

--

8,622,934.71

8,609,576.74

05/06/22

 

26

322590026

MH

Various

TX

Actual/360

4.100%

28,035.29

13,398.97

0.00

N/A

10/11/29

--

8,205,450.55

8,192,051.58

05/11/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 29

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

  Original                Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated      Maturity               Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State               Accrual Type               Gross Rate

Interest

Principal

Adjustments                 Repay Date      Date

      Date

Balance

Balance

Date

 

27

322590027

MH

Star Valley

AZ

Actual/360

4.600%

31,625.00

0.00

0.00

N/A

08/11/29

--

8,250,000.00

8,250,000.00

05/11/22

 

28

300572008

LO

Roswell

NM

Actual/360

4.680%

26,558.89

14,200.21

0.00

N/A

10/06/29

--

6,809,972.92

6,795,772.71

05/06/22

 

29

410951674

OF

Bellevue

WA

Actual/360

4.325%

23,768.08

10,429.78

0.00

N/A

09/11/29

--

6,594,610.68

6,584,180.90

05/11/22

 

30

883101015

LO

Scottsdale

AZ

Actual/360

4.355%

21,510.44

9,372.15

0.00

N/A

08/06/29

--

5,927,100.99

5,917,728.84

05/06/22

 

31

322590031

RT

Brooklyn

NY

Actual/360

4.250%

20,726.56

8,297.89

0.00

N/A

10/11/29

--

5,852,205.23

5,843,907.34

05/11/22

 

32

410951763

RT

Miami

FL

Actual/360

4.200%

18,900.00

0.00

0.00

N/A

10/11/29

--

5,400,000.00

5,400,000.00

05/11/22

 

33

300572002

LO

Indianapolis

IN

Actual/360

4.710%

20,160.63

7,618.66

0.00

N/A

09/06/29

--

5,136,466.92

5,128,848.26

05/06/22

 

34

300571995

RT

Millwood

WA

Actual/360

4.100%

18,040.00

0.00

0.00

N/A

09/06/29

--

5,280,000.00

5,280,000.00

05/06/22

 

35

410951692

RT

Various

TX

Actual/360

3.800%

14,845.66

8,079.44

0.00

N/A

09/11/29

--

4,688,103.05

4,680,023.61

05/11/22

 

36

322590036

SS

Laredo

TX

Actual/360

4.300%

16,264.03

7,242.36

0.00

N/A

08/11/29

--

4,538,799.16

4,531,556.80

05/11/22

 

37

322590037

MH

Various

FL

Actual/360

4.600%

16,666.82

9,163.27

0.00

N/A

10/11/29

--

4,347,866.54

4,338,703.27

05/11/22

 

38

322590038

MH

Mesa

AZ

Actual/360

4.120%

14,786.58

7,009.59

0.00

N/A

10/11/29

--

4,306,772.01

4,299,762.42

05/11/22

 

39

883101016

RT

Mesa

AZ

Actual/360

4.300%

13,975.00

0.00

0.00

N/A

08/06/29

--

3,900,000.00

3,900,000.00

05/06/22

 

40

300571997

SS

Gorham

ME

Actual/360

4.200%

13,300.00

0.00

0.00

N/A

09/06/29

--

3,800,000.00

3,800,000.00

05/06/22

 

41

322590041

MH

Salisbury

MD

Actual/360

4.600%

13,237.73

5,217.47

0.00

N/A

09/11/29

--

3,453,320.83

3,448,103.36

05/11/22

 

42

322590042

MH

Marietta

GA

Actual/360

4.400%

12,524.98

5,001.65

0.00

N/A

10/11/29

--

3,415,902.49

3,410,900.84

05/11/22

 

43

322590043

LO

Warner Robins

GA

Actual/360

4.250%

11,619.91

5,253.63

0.00

N/A

09/11/29

--

3,280,915.37

3,275,661.74

04/11/22

 

44

883101029

RT

Alpharetta

GA

Actual/360

4.250%

10,890.23

4,359.91

0.00

N/A

10/06/29

--

3,074,887.48

3,070,527.57

05/06/22

 

45

883101021

SS

Brooksville

FL

Actual/360

3.850%

8,662.50

0.00

0.00

N/A

09/06/29

--

2,700,000.00

2,700,000.00

05/06/22

 

46

322590046

SS

Dallas

TX

Actual/360

4.500%

9,201.27

3,749.61

0.00

N/A

10/11/29

--

2,453,672.76

2,449,923.15

05/11/22

 

47

410951601

MF

Reno

NV

Actual/360

3.650%

7,452.08

0.00

0.00

N/A

09/11/29

--

2,450,000.00

2,450,000.00

05/11/22

 

48

410951605

MF

San Rafael

CA

Actual/360

3.700%

7,400.00

0.00

0.00

N/A

09/11/29

--

2,400,000.00

2,400,000.00

05/11/22

 

49

322590049

MH

Mount Dora

FL

Actual/360

4.420%

8,596.90

0.00

0.00

N/A

08/11/29

--

2,334,000.00

2,334,000.00

05/11/22

 

50

322590050

SS

Elkton

MD

Actual/360

4.500%

8,531.25

0.00

0.00

N/A

08/11/29

--

2,275,000.00

2,275,000.00

05/11/22

 

51

322590051

MH

Beacon Falls

CT

Actual/360

4.030%

6,870.92

3,191.16

0.00

N/A

10/11/29

--

2,045,932.45

2,042,741.29

05/11/22

 

52

322590052

SS

Waco

TX

Actual/360

4.360%

6,293.03

2,553.59

0.00

N/A

10/11/29

--

1,732,027.61

1,729,474.02

05/11/22

 

53

322590053

MH

Homedale

ID

Actual/360

4.500%

5,937.85

2,432.59

0.00

N/A

09/11/29

--

1,583,425.81

1,580,993.22

05/11/22

 

54

322590054

MH

Ocala

FL

Actual/360

4.600%

5,754.74

2,268.14

0.00

N/A

09/11/29

--

1,501,235.49

1,498,967.35

05/11/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 29

 


 

 

                                 

 

 

 

 

 

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

 

55

322590055

MH

Springfield

MO

Actual/360

4.450%

4,857.33

2,018.43

0.00

N/A

10/11/29

--

1,309,841.96

1,307,823.53

05/11/22

 

56

410951854

RT

Cape Carteret

NC

Actual/360

4.350%

4,444.61

2,670.98

0.00

N/A

10/11/29

--

1,226,099.21

1,223,428.23

05/11/22

 

57

28002303

RT

Chillicothe

IL

Actual/360

4.822%

4,096.05

0.00

0.00

10/06/29

06/06/34

--

1,019,341.00

1,019,341.00

05/06/22

 

58

28002304

RT

Poseyville

IN

Actual/360

5.102%

3,664.57

0.00

0.00

10/06/29

04/06/34

--

861,914.00

861,914.00

05/06/22

 

Totals

 

 

 

 

 

 

2,291,641.20

405,920.43

0.00

 

 

 

695,127,856.37

694,721,935.94

 

 

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 15 of 29

 


 

 

                           

 

 

 

 

 

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

2,365,533.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

6,993,843.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

6,963,427.11

1,893,450.01

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

3,949,246.71

2,955,595.89

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

3,844,588.83

1,192,768.88

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

2,315,527.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

9,464,386.31

2,366,035.05

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,565,378.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

1,873,096.90

1,468,530.82

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

2,112,275.67

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

648,807.89

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,474,601.78

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,057,756.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,574,183.28

1,147,637.00

01/01/21

09/30/21

--

0.00

0.00

83,870.68

168,082.10

0.00

0.00

 

 

16

899,096.62

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

624,467.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,016,155.79

653,977.75

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,557,315.34

348,093.08

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

938,040.52

1,298,877.92

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,975,605.87

2,229,571.28

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,145,607.56

295,157.78

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,084,195.19

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

733,320.00

181,059.23

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,669,412.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

971,633.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 29

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent               Most Recent          Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

27

800,953.00

694,911.31

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

902,107.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

605,332.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

452,773.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

516,428.00

133,098.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

98,208.00

(30,336.00)

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

968,894.60

1,181,273.05

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

481,392.00

120,348.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

567,757.08

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

529,997.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

608,336.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

432,499.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

282,245.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

492,564.38

113,954.37

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

537,668.67

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

377,910.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

521,973.84

0.00

--

--

--

0.00

0.00

16,859.87

16,859.87

0.00

0.00

 

 

44

279,566.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

340,730.35

123,889.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

266,780.33

68,633.81

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

746,906.83

189,017.37

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

573,483.93

107,374.56

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

151,129.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

346,391.44

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

235,735.00

84,316.16

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

187,040.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

214,309.92

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

62,733.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 29

 


 

 

                           

 

 

 

 

 

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

 

55

197,342.19

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

292,929.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

101,697.71

50,848.37

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

85,772.25

42,886.61

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

76,077,094.03

18,910,969.30

 

 

 

0.00

0.00

100,730.55

184,941.97

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 29

 


 

 

           

 

 

 

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 19 of 29

 


 

 

                                         

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

1

16,185,291.81

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.955850%

3.933925%

84

04/18/22

1

16,208,619.25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.956063%

3.934134%

85

03/17/22

1

16,229,838.39

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.956256%

3.934324%

86

02/17/22

1

16,257,048.48

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.956502%

3.934567%

87

01/18/22

1

16,278,080.68

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.956693%

3.932815%

88

12/17/21

1

16,299,031.69

0

0.00

0

0.00

1

5,400,000.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.956882%

3.933002%

89

11/18/21

1

16,321,934.20

0

0.00

0

0.00

1

5,400,000.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.957089%

3.933207%

90

10/18/21

1

16,342,715.94

0

0.00

0

0.00

1

5,400,000.00

0

0.00

1

5,400,000.00

0

0.00

0

0.00

 

3.957276%

3.933392%

91

09/17/21

0

0.00

1

16,365,455.24

1

5,400,000.00

1

5,400,000.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.957482%

3.933597%

92

08/17/21

1

16,386,068.98

0

0.00

1

5,400,000.00

1

5,400,000.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.957642%

3.933759%

93

07/16/21

0

0.00

2

21,806,603.15

0

0.00

1

5,400,000.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.957802%

3.933920%

94

06/17/21

1

5,400,000.00

1

16,429,103.77

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.957976%

3.934097%

96

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 

 

                                 

 

 

 

 

 

 

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

15

300572017

03/06/22

1

1

 

83,870.68

168,082.10

0.00

 

16,229,838.39

 

 

 

 

 

 

43

322590043

04/11/22

0

B

 

16,859.87

16,859.87

0.00

 

3,280,915.38

 

 

 

 

 

 

Totals

 

 

 

 

 

100,730.55

184,941.97

0.00

 

19,510,753.77

 

 

 

 

 

 

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 21 of 29

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

               REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

45,000,000

45,000,000

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

649,721,936

633,536,644

         16,185,292

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

May-22

694,721,936

678,536,644

16,185,292

0

0

 

0

 

Apr-22

695,127,856

678,919,237

16,208,619

0

0

 

0

 

Mar-22

695,501,166

679,271,328

16,229,838

0

0

 

0

 

Feb-22

695,966,715

679,709,666

16,257,048

0

0

 

0

 

Jan-22

696,336,915

680,058,834

16,278,081

0

0

 

0

 

Dec-21

696,705,745

680,406,713

16,299,032

0

0

 

0

 

Nov-21

697,104,552

680,782,618

16,321,934

0

0

 

0

 

Oct-21

697,470,540

681,127,824

16,342,716

0

0

 

0

 

Sep-21

697,814,425

676,048,970

0

16,365,455

5,400,000

0

 

Aug-21

698,036,519

676,250,450

16,386,069

0

5,400,000

0

 

Jul-21

698,257,763

676,451,160

0

21,806,603

0

 

0

 

Jun-21

698,497,393

676,668,289

5,400,000

16,429,104

0

 

0

 

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 29

 


 

 

                     

 

 

 

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 23 of 29

 


 

 

                 

 

 

 

 

 

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 24 of 29

 


 

 

                   

 

 

 

 

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

12

883101019

19,060,000.00

4.33000%

19,060,000.00              4.33000%

10

07/07/20

08/06/20

08/11/20

25

883101022

8,895,239.84

4.45000%

8,895,239.84               4.45000%

10

06/05/20

06/06/20

07/13/20

32

410951763

0.00

4.20000%

0.00

         4.20000%

8

09/17/21

09/17/21

--

Totals

 

27,955,239.84

 

27,955,239.84

 

 

 

 

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 25 of 29

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

           Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹           Number                       Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 29

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

        Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID         Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 27 of 29

 


 

 

                         

 

 

 

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)

53

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

5.06

0.00

0.00

0.00

55

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

15.66

0.00

0.00

0.00

58

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

210.52

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

231.24

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

 

231.24

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 28 of 29

 


 

 

     

 

                Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 29 of 29

 



  
    Prospectus Loan ID
    1
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    09-20-2019
    50000000.00
    120
    10-06-2029
    0
    0.033
    0.033
    3
    1
    120
    11-06-2019
    true
    1
    PP
    3
    170500.00
    50000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2029
    
      EQUINIX DATA CENTER
      755 AND 800 SECAUCUS ROAD & 105 ENTERPRISE AVENUE
      Secaucus
      NJ
      07094
      Hudson
      98
      663621
      663621
      2001
      2019
      201000000.00
      MAI
      08-08-2019
      1
      1
      6
      12-06-2021
      N
      Equinix  Inc
      663621
      12-31-2050
      12-31-2018
      12-31-2020
      12-31-2021
      8170147.00
      8805075.00
      0.00
      6439541.20
      8170147.00
      2365533.80
      8170147.00
      2365533.80
      UW
      CREFC
      3345833.00
      2.44
      0.707
      2.44
      0.707
      C
      F
      03-31-2022
    
    false
    false
    50000000.00
    137500.00
    0.033
    0.000177
    137500.00
    0.00
    0.00
    50000000.00
    50000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    1A
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    09-20-2019
    10000000.00
    120
    10-06-2029
    0
    0.033
    0.033
    3
    1
    120
    11-06-2019
    1
    PP
    3
    10000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      C
    
    false
    false
    10000000.00
    27500.00
    0.033
    0.000177
    27500.00
    0.00
    0.00
    10000000.00
    10000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    10-04-2019
    45500000.00
    120
    10-06-2029
    0
    0.03015
    0.03015
    3
    1
    120
    11-06-2019
    true
    1
    PP
    3
    118129.38
    45500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2029
    
      CEASARS BAY SHOPPING CENTER
      8973 BAY PARKWAY
      Brooklyn
      NY
      11214
      Kings
      RT
      301300
      301300
      1957
      2018
      170000000.00
      MAI
      07-02-2019
      0.98
      0.90
      6
      12-06-2021
      N
      Kohl's Deparment Stores  Inc.
      119734
      05-31-2023
      Target
      88000
      01-31-2036
      Best Buy
      39568
      01-31-2032
      06-30-2019
      12-31-2020
      12-31-2021
      15626530.52
      13699693.00
      5441083.97
      6705850.00
      10185446.55
      6993843.00
      9645265.33
      6453661.00
      UW
      CREFC
      2674765.00
      3.80
      2.6147
      3.60
      2.4127
      F
      F
      12-31-2021
    
    false
    false
    45500000.00
    114318.75
    0.03015
    0.000177
    114318.75
    0.00
    0.00
    45500000.00
    45500000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    09-26-2019
    30000000.00
    60
    10-06-2024
    0
    0.03175
    0.03175
    3
    1
    60
    11-06-2019
    true
    1
    PP
    3
    123031.25
    30000000.00
    1
    11
    11
    0
    true
    true
    false
    false
    false
    07-05-2024
    
      Planet Self Storage Portfolio
      SS
      563807
      4844
      4844
      104250000.00
      MAI
      0.85
      0.90
      12-06-2021
      N
      08-31-2019
      01-01-2022
      03-31-2022
      8246557.00
      2832423.00
      2709614.00
      938972.99
      5536943.00
      1893450.01
      5472942.00
      1877449.51
      UW
      555626.25
      2.45
      3.4077
      2.42
      3.3789
      C
      F
    
    false
    false
    30000000.00
    79375.00
    0.03175
    0.000177
    79375.00
    0.00
    0.00
    30000000.00
    30000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3-001
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - SOMERVILLE
      39R MEDFORD STREET
      Somerville
      MA
      02143
      Middlesex
      SS
      36095
      36095
      414
      414
      1930
      1995
      12170000.00
      MAI
      08-30-2019
      0.90
      0.89
      6
      08-31-2019
      01-01-2022
      03-31-2022
      971690.00
      275740.00
      284784.00
      112630.46
      686906.00
      163109.54
      679687.00
      161304.79
      UW
      CREFC
      72231.25
      2.2581
      2.2331
      F
    
    false
  
  
    Prospectus Loan ID
    3-002
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - NEWINGTON
      350 ALUMNI ROAD
      Newington
      CT
      06111
      Hartford
      SS
      87925
      87925
      724
      724
      2000
      2018
      12440000.00
      MAI
      08-28-2019
      0.81
      0.89
      6
      08-31-2019
      01-01-2022
      03-31-2022
      923532.00
      346022.00
      308261.00
      115432.21
      615271.00
      230589.79
      606479.00
      228391.54
      UW
      CREFC
      66437.00
      3.4708
      3.4377
      F
    
    false
  
  
    Prospectus Loan ID
    3-003
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - WASHINGTON
      307 SOUTH LINCOLN AVENUE
      Washington
      NJ
      07882
      Warren
      SS
      63450
      63450
      523
      523
      1987
      2018
      10790000.00
      MAI
      08-24-2019
      0.95
      0.91
      6
      08-31-2019
      01-01-2022
      03-31-2022
      959980.00
      304433.00
      250447.00
      99484.13
      709533.00
      204948.87
      703188.00
      203362.62
      UW
      CREFC
      63897.00
      3.2074
      3.1826
      F
    
    false
  
  
    Prospectus Loan ID
    3-004
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - BROOKFIELD
      25 AND 87 DEL MAR DRIVE
      Brookfield
      CT
      06804
      Fairfield
      SS
      61350
      61350
      505
      505
      1984
      2018
      9090000.00
      MAI
      08-28-2019
      0.82
      0.92
      6
      08-31-2019
      01-01-2022
      03-31-2022
      820132.00
      318959.00
      302550.00
      106798.29
      517582.00
      212160.71
      511447.00
      210626.96
      UW
      CREFC
      53975.00
      3.9307
      3.9023
      F
    
    false
  
  
    Prospectus Loan ID
    3-005
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - QUAKERTOWN
      1320 SOUTH WEST END BOULEVARD
      Quakertown
      PA
      18951
      Bucks
      SS
      67450
      67450
      513
      513
      1987
      9190000.00
      MAI
      08-28-2019
      0.80
      0.91
      6
      08-31-2019
      01-01-2022
      03-31-2022
      801045.00
      268958.00
      264368.00
      69539.62
      536678.00
      199418.38
      529933.00
      197732.13
      UW
      CREFC
      53578.00
      3.722
      3.6905
      F
    
    false
  
  
    Prospectus Loan ID
    3-006
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - HYDE PARK
      1641 HYDE PARK AVENUE
      Boston
      MA
      02136
      Suffolk
      SS
      27504
      27504
      311
      311
      1960
      9250000.00
      MAI
      08-30-2019
      0.79
      0.81
      6
      08-31-2019
      01-01-2022
      03-31-2022
      700235.00
      210897.00
      240680.00
      96189.20
      459556.00
      114707.80
      456806.00
      114020.30
      UW
      CREFC
      48419.00
      2.369
      2.3548
      F
    
    false
  
  
    Prospectus Loan ID
    3-007
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - PHILLIPSBURG
      1191 U.S. HIGHWAY 22
      Greenwich; Lopatcong
      NJ
      08865
      Warren
      SS
      48691
      48691
      408
      408
      1982
      2018
      7040000.00
      MAI
      08-24-2019
      0.88
      0.91
      6
      08-31-2019
      01-01-2022
      03-31-2022
      638378.00
      217538.00
      212173.00
      76275.62
      426205.00
      141262.38
      418902.00
      139436.38
      UW
      CREFC
      41672.00
      3.3898
      3.346
      F
    
    false
  
  
    Prospectus Loan ID
    3-008
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - NEW MILFORD
      156 DANBURY ROAD
      New Milford
      CT
      06776
      Litchfield
      SS
      41050
      41050
      329
      329
      1989
      7040000.00
      MAI
      08-28-2019
      0.83
      0.91
      6
      08-31-2019
      01-01-2022
      03-31-2022
      636828.00
      237399.00
      212508.00
      73696.67
      424320.00
      163702.33
      420215.00
      162676.08
      UW
      CREFC
      41672.00
      3.9283
      3.9037
      F
    
    false
  
  
    Prospectus Loan ID
    3-009
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - FAIRLESS HILLS
      400 TYBURN ROAD
      Fairless Hills
      PA
      19030
      Bucks
      SS
      42211
      42211
      382
      382
      1979
      6790000.00
      MAI
      08-28-2019
      0.92
      0.89
      6
      08-31-2019
      01-01-2022
      03-31-2022
      625804.00
      243236.00
      202862.00
      73186.02
      422942.00
      170049.98
      418721.00
      168994.73
      UW
      CREFC
      39926.00
      4.2591
      4.2326
      F
    
    false
  
  
    Prospectus Loan ID
    3A
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    09-26-2019
    15000000.00
    60
    10-06-2024
    0
    0.03175
    0.03175
    3
    1
    60
    11-06-2019
    1
    PP
    3
    15000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      C
    
    false
    false
    15000000.00
    39687.50
    0.03175
    0.000177
    39687.50
    0.00
    0.00
    15000000.00
    15000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3-010
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - CLINTON
      10 ROUTE 173
      Union
      NJ
      08809
      Hunterdon
      SS
      35538
      35538
      313
      313
      1980
      2018
      6490000.00
      MAI
      08-24-2019
      0.91
      0.93
      6
      08-31-2019
      01-01-2022
      03-31-2022
      554958.00
      175009.00
      177843.00
      54869.05
      377115.00
      120139.95
      373561.00
      119251.45
      UW
      CREFC
      38100.00
      3.1532
      3.1299
      F
    
    false
  
  
    Prospectus Loan ID
    3-011
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - LINDENWOLD
      901 EGG HARBOR ROAD
      Lindenwold
      NJ
      08021
      Camden
      SS
      52543
      52543
      422
      422
      1979
      6060000.00
      MAI
      08-29-2019
      0.81
      0.91
      6
      08-31-2019
      01-01-2022
      03-31-2022
      613973.00
      234232.00
      253139.00
      60871.72
      360834.00
      173360.28
      354004.00
      171652.53
      UW
      CREFC
      35719.00
      4.8534
      4.8056
      F
    
    false
  
  
    Prospectus Loan ID
    4
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    08-29-2019
    44500000.00
    120
    09-11-2029
    360
    0.0408
    0.0408
    3
    1
    24
    10-11-2019
    true
    1
    WL
    5
    156343.33
    44500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-10-2029
    
      777 EAST EISENHOWER
      777 EAST EISENHOWER PARKWAY
      Ann Arbor
      MI
      48108
      Washtenaw
      OF
      272502
      272502
      1975
      2019
      60600000.00
      MAI
      07-01-2020
      0.96
      0.86
      6
      12-11-2021
      N
      Regents of the University of California
      112768
      09-30-2035
      Regents of the University of California
      28192
      05-31-2028
      UAW Retiree Medical Benefits
      20199
      10-31-2024
      07-31-2019
      01-01-2021
      09-30-2021
      7130787.16
      5136370.00
      2955679.61
      2180774.11
      4175107.55
      2955595.89
      3856280.21
      2716475.14
      UW
      CREFC
      1381873.00
      1.62
      2.1388
      1.50
      1.9657
      C
      F
      09-30-2021
    
    false
    false
    44063204.64
    214507.31
    0.0408
    0.000652
    149814.90
    64692.41
    0.00
    43998512.23
    43998512.23
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    09-23-2019
    37900000.00
    120
    10-06-2029
    0
    0.0414
    0.0414
    3
    1
    120
    11-06-2019
    true
    1
    WL
    3
    135113.50
    37900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      1000 CHESTERBROOK
      1000 CHESTERBROOK BOULEVARD
      Berwyn
      PA
      19312
      Chester
      OF
      172421
      172421
      2000
      2019
      57100000.00
      MAI
      07-23-2019
      1
      1
      6
      12-06-2021
      N
      ENVESTNET ASSET MANAGEMENT
      145146
      12-31-2032
      TRISEO LLC
      24110
      08-31-2022
      FITNESS CENTER
      2715
      08-31-2034
      06-30-2019
      01-01-2022
      03-31-2022
      5418929.48
      1958604.00
      1929446.08
      765835.12
      3489483.40
      1192768.88
      3334304.50
      1153974.38
      UW
      CREFC
      392265.00
      2.19
      3.0407
      2.09
      2.9418
      C
      F
      03-31-2022
    
    false
    false
    37900000.00
    130755.00
    0.0414
    0.000177
    130755.00
    0.00
    0.00
    37900000.00
    37900000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    09-27-2019
    32100000.00
    120
    10-11-2029
    0
    0.03636
    0.03636
    3
    1
    120
    11-11-2019
    true
    1
    WL
    3
    100505.10
    32100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-10-2029
    
      112-118 WEST 125TH STREET
      112-118 WEST 125TH STREET
      New York
      NY
      10027
      New York
      MU
      32000
      32000
      2018
      55600000.00
      MAI
      07-24-2019
      0.56
      0.56
      6
      12-11-2021
      N
      Victoria's Secret
      14000
      06-30-2034
      Bath & Body Works
      4000
      06-30-2034
      12-31-2020
      12-31-2021
      3049405.00
      2823711.00
      710603.36
      508183.20
      2338801.64
      2315527.80
      2262471.64
      2239197.80
      UW
      CREFC
      1183366.50
      1.97
      1.9567
      1.91
      1.8922
      C
      F
      02-07-2022
    
    false
    false
    32100000.00
    97263.00
    0.03636
    0.000177
    97263.00
    0.00
    0.00
    32100000.00
    32100000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association; JPMorgan Chase Bank, National Association
    09-11-2019
    30000000.00
    120
    09-11-2029
    0
    0.03688
    0.03688
    3
    1
    120
    10-11-2019
    false
    1
    PP
    3
    95273.33
    30000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-10-2029
    
      600 & 620 NATIONAL AVENUE
      600 & 620 NATIONAL AVENUE
      Mountain View
      CA
      94043
      Santa Clara
      OF
      151064
      151064
      2017
      197000000.00
      MAI
      08-19-2019
      1
      1
      6
      12-11-2021
      N
      Google  Inc.
      151064
      05-31-2029
      01-01-2022
      03-31-2022
      12672245.15
      2969429.00
      2708238.45
      603393.95
      9964006.70
      2366035.05
      9964006.70
      2366035.05
      UW
      CREFC
      1271437.98
      1.93
      1.8609
      1.93
      1.8609
      C
      F
      03-31-2022
    
    false
    false
    30000000.00
    92200.00
    0.03688
    0.0001645
    92200.00
    0.00
    0.00
    30000000.00
    30000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    10-01-2019
    27000000.00
    120
    10-06-2029
    360
    0.0385
    0.0385
    3
    1
    24
    11-06-2019
    true
    1
    WL
    5
    89512.50
    27000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2029
    
      800 DELAWARE
      800 DELAWARE AVENUE
      Wilmington
      DE
      19801
      New Castle
      OF
      280190
      280190
      1967
      2006
      38150000.00
      MAI
      08-15-2019
      0.88
      0.88
      6
      12-06-2021
      N
      Highmark BCBS
      130731
      12-31-2027
      Capital One  N.A.
      91764
      12-31-2028
      HECKLER & FRABIZZIO PA
      12215
      01-31-2027
      07-31-2019
      12-31-2020
      12-31-2021
      5368344.17
      5229028.00
      2410222.61
      2663649.84
      2958121.56
      2565378.16
      2475741.93
      2082998.16
      UW
      CREFC
      1130956.00
      1.95
      2.2683
      1.63
      1.8418
      F
      F
      12-31-2021
    
    false
    false
    26764189.98
    126578.22
    0.0385
    0.000377
    85868.44
    40709.78
    0.00
    26723480.20
    26723480.20
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    10-02-2019
    23200000.00
    120
    10-06-2029
    360
    0.0427
    0.0427
    3
    1
    60
    11-06-2019
    true
    1
    WL
    5
    85305.11
    23200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      MARTIN BROWER
      201 WAVERLY BOULEVARD
      Coatesville
      PA
      19320
      Chester
      IN
      152854
      152854
      2009
      37000000.00
      MAI
      08-16-2019
      1
      1
      6
      12-06-2021
      N
      Martin Brower Company
      152854
      06-30-2029
      01-01-2021
      09-30-2021
      2779875.82
      1702156.00
      407822.81
      233625.18
      2372053.01
      1468530.82
      2272697.91
      1394013.82
      UW
      CREFC
      753987.10
      1.73
      1.9476
      1.66
      1.8488
      C
      F
      09-30-2021
    
    false
    false
    23200000.00
    82553.33
    0.0427
    0.000177
    82553.33
    0.00
    0.00
    23200000.00
    23200000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    09-05-2019
    21800000.00
    120
    09-06-2029
    360
    0.0399
    0.0399
    3
    1
    60
    10-06-2019
    true
    1
    WL
    5
    74901.17
    21800000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    09-05-2021
    06-05-2029
    
      BIRD CREEK CROSSING
      3550 SOUTH GENERAL BRUCE DRIVE
      Temple
      TX
      76504
      Bell
      RT
      129941
      129941
      2007
      30800000.00
      MAI
      07-01-2019
      0.98
      1
      6
      X
      Best Buy
      30038
      01-31-2023
      Petsmart
      19900
      04-30-2023
      Boot Barn  Inc
      17862
      09-30-2029
      06-30-2019
      12-31-2019
      12-31-2020
      2799305.00
      2859011.00
      663691.00
      746735.33
      2135614.00
      2112275.67
      2051153.00
      2027814.67
      UW
      CREFC
      884317.02
      1.71
      2.3885
      1.64
      2.293
      C
      F
      12-31-2020
    
    false
    false
    21800000.00
    72485.00
    0.0399
    0.000177
    72485.00
    0.00
    0.00
    21800000.00
    21800000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    09-30-2019
    21500000.00
    120
    10-06-2029
    360
    0.0407
    0.0407
    3
    1
    0
    11-06-2019
    true
    1
    WL
    2
    103513.83
    21471837.70
    1
    2
    2
    0
    false
    true
    true
    false
    false
    10-05-2021
    07-05-2029
    
      Southern California Retail Portfolio
      CA
      RT
      120199
      42800000.00
      MAI
      08-22-2019
      1
      X
      1921017.54
      43826.47
      1877191.07
      1781031.87
      UW
      1.51
      1.43
      C
    
    false
    false
    20568367.67
    103513.83
    0.0407
    0.000177
    69761.05
    33752.78
    0.00
    20534614.89
    20534614.89
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11-001
    04-12-2022
    05-11-2022
    
      HOME DEPOT
      12131 BEACH BOULEVARD
      Stanton
      CA
      90680
      Los Angeles
      RT
      93031
      93031
      1986
      23800000.00
      MAI
      08-22-2019
      1
      0
      6
      HOME DEPOT
      93031
      01-31-2025
      1174168.91
      23483.38
      1150685.53
      1076260.73
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    11-002
    04-12-2022
    05-11-2022
    
      ROSS DRESS FOR LESS
      7060 SUNSET BOULEVARD
      Los Angeles
      CA
      90028
      Los Angeles
      RT
      27168
      27168
      1969
      1987
      19000000.00
      MAI
      08-22-2019
      1
      0
      6
      ROSS DRESS FOR LESS
      27168
      01-31-2025
      746848.62
      20343.09
      726505.53
      704771.13
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    12
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    08-08-2019
    19060000.00
    120
    09-06-2029
    360
    0.0433
    0.0433
    3
    1
    24
    10-06-2019
    true
    1
    WL
    5
    71067.33
    19060000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    03-05-2029
    
      DOUBLETREE ABQ
      201 MARQUETTE AVENUE NORTHWEST
      Albuquerque
      NM
      87102
      Bernalillo
      LO
      295
      295
      1975
      2018
      28230000.00
      MAI
      07-24-2019
      0.72
      0.38
      6
      12-06-2021
      N
      06-30-2019
      12-31-2020
      12-31-2021
      10837704.00
      6200829.00
      8417516.20
      5552021.11
      2420187.80
      648807.89
      1986679.64
      400774.73
      UW
      CREFC
      912119.13
      2.13
      0.7113
      1.75
      0.4393
      F
      F
    
    false
    true
    18881479.21
    94658.55
    0.0433
    0.000177
    68130.67
    26527.88
    0.00
    18854951.33
    18854951.33
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    08-06-2020
    98
    09-06-2029
  
  
    Prospectus Loan ID
    13
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    09-11-2019
    18375000.00
    120
    09-06-2029
    360
    0.043
    0.043
    3
    1
    36
    10-06-2019
    true
    1
    WL
    5
    68038.54
    18375000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2029
    
      FORTRESS SELF STORAGE
      9160 ESTATE THOMAS
      St. Thomas
      VI
      00802
      Virgin Islands
      SS
      115301
      115301
      868
      868
      1991
      26300000.00
      MAI
      06-20-2019
      0.92
      0.73
      6
      12-06-2021
      N
      07-31-2019
      12-31-2020
      12-31-2021
      3028642.00
      3388157.00
      1133848.00
      913555.22
      1894794.00
      2474601.78
      1877494.00
      2457301.78
      UW
      CREFC
      801098.95
      1.74
      3.089
      1.72
      3.0674
      C
      F
    
    false
    false
    18375000.00
    65843.75
    0.043
    0.000177
    65843.75
    0.00
    0.00
    18375000.00
    18375000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    09-05-2019
    18200000.00
    120
    09-06-2029
    0
    0.036
    0.036
    3
    1
    120
    10-06-2019
    true
    1
    WL
    3
    56420.00
    18200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2029
    
      GLENVIEW CORPORATE CENTER
      3220 & 3260 TILLMAN DRIVE
      Bensalem
      PA
      19020
      Bucks
      OF
      176244
      176244
      1991
      29500000.00
      MAI
      07-24-2019
      0.85
      0.88
      6
      12-06-2021
      N
      Health Care Services Group
      30767
      01-31-2029
      HCSG - expan
      21305
      01-31-2029
      Funding Metrics  LLC
      14598
      05-07-2030
      06-30-2019
      12-31-2020
      12-31-2021
      3723732.59
      3636986.38
      1487492.86
      1579229.59
      2236239.74
      2057756.79
      1865974.79
      1687491.79
      UW
      CREFC
      664300.00
      3.36
      3.0976
      2.80
      2.5402
      F
      F
      12-31-2021
    
    false
    false
    18200000.00
    54600.00
    0.036
    0.000177
    54600.00
    0.00
    0.00
    18200000.00
    18200000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    09-27-2019
    16600000.00
    120
    10-06-2029
    360
    0.045
    0.045
    3
    1
    12
    11-06-2019
    true
    1
    WL
    5
    64325.00
    16600000.00
    1
    5
    5
    0
    true
    true
    false
    false
    false
    07-05-2029
    
      MHI-Creekside Portfolio
      OH
      98
      235733
      23995000.00
      MAI
      06-18-2019
      0.98
      0.82
      12-06-2021
      N
      06-30-2019
      01-01-2021
      09-30-2021
      2348646.00
      1800418.00
      700136.00
      652781.00
      1648510.00
      1147637.00
      1491192.00
      1029647.25
      UW
      756988.00
      1.63
      1.516
      1.48
      1.3601
      C
      F
    
    false
    false
    16208619.25
    84109.76
    0.045
    0.000177
    60782.32
    23327.44
    0.00
    16229838.39
    16185291.81
    03-06-2022
    1
    false
    168082.10
    0
    0
    1
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15-001
    04-12-2022
    05-11-2022
    
      845 CLAYCRAFT & 1000 MORRISON ROAD
      845 CLAYCRAFT ROAD AND 1000 MORRISON ROAD
      Gahanna
      OH
      43230
      Franklin
      IN
      87680
      87680
      1999
      8675000.00
      MAI
      06-18-2019
      1
      0.82
      6
      Hollywood Imprints
      14830
      02-28-2024
      PT&C Forensics LLC
      12680
      04-30-2023
      FedEx Trade Network  Inc.
      7360
      12-31-2022
      06-30-2019
      01-01-2021
      09-30-2021
      830561.00
      1800418.00
      219178.00
      652781.00
      611383.00
      1147637.00
      550884.00
      1029647.25
      UW
      CREFC
      756988.00
      1.516
      1.3601
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    15-002
    04-12-2022
    05-11-2022
    
      CREEKSIDE
      350 WORTHINGTON ROAD
      Westerville
      OH
      43082
      Delaware
      OF
      44907
      44907
      1999
      2014
      6400000.00
      MAI
      06-18-2019
      1
      1
      6
      HMS Business Services
      25212
      11-30-2020
      Kleingers and Associates  Inc.
      7686
      05-31-2022
      Rockwell Automation
      7009
      06-30-2023
      06-30-2019
      01-01-2021
      09-30-2021
      638992.00
      0.00
      204271.00
      0.00
      434721.00
      0.00
      405531.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    15-003
    04-12-2022
    05-11-2022
    
      960-1020 CLAYCRAFT ROAD
      960-1020 CLAYCRAFT ROAD
      Gahanna
      OH
      43230
      Franklin
      IN
      55946
      55946
      2000
      4675000.00
      MAI
      06-18-2019
      0.93
      1
      6
      Perfection Bakeries  Inc.
      12000
      01-31-2026
      SiteOne Landscape Supply  LLC
      10000
      02-28-2023
      Heritage Crystal Clean
      10000
      11-30-2026
      06-30-2019
      01-01-2021
      09-30-2021
      461766.00
      0.00
      148018.00
      0.00
      313749.00
      0.00
      277384.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    15-004
    04-12-2022
    05-11-2022
    
      920-940 SCIENCE & 1100 CLAYCRAFT
      920-940 SCIENCE BOULEVARD & 1110 CLAYCRAFT ROAD
      Gahanna
      OH
      43230
      Franklin
      IN
      35200
      35200
      1997
      2870000.00
      MAI
      06-18-2019
      1
      1
      6
      Cintas Corporation
      10000
      09-12-2021
      Konecranes  Inc.
      10000
      10-31-2023
      Kelley Sales Team LLC
      5200
      12-17-2025
      06-30-2019
      01-01-2021
      09-30-2021
      286462.00
      0.00
      84170.00
      0.00
      202293.00
      0.00
      178709.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    15-005
    04-12-2022
    05-11-2022
    
      810 SCIENCE BOULEVARD
      810 SCIENCE BOULEVARD
      Gahanna
      OH
      43230
      Franklin
      IN
      12000
      12000
      1997
      1375000.00
      MAI
      06-18-2019
      1
      1
      6
      ATF
      7000
      01-07-2024
      FYT  LLC
      5000
      04-30-2022
      06-30-2019
      01-01-2021
      09-30-2021
      130864.00
      0.00
      44500.00
      0.00
      86365.00
      0.00
      78685.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    16
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    09-12-2019
    15775000.00
    120
    10-11-2029
    360
    0.0407
    0.0407
    3
    1
    12
    11-11-2019
    true
    1
    WL
    5
    55286.99
    15775000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    11-10-2021
    07-10-2029
    
      HAMPTON INN - GREENVILLE AIRPORT
      128 THE PARKWAY
      Greenville
      SC
      29615
      Greenville
      LO
      127
      127
      2015
      22900000.00
      MAI
      04-23-2019
      0.75
      0.52
      6
      X
      07-31-2019
      12-31-2020
      12-31-2021
      4768816.00
      2904641.00
      2826252.00
      2005544.38
      1942564.00
      899096.62
      1751811.00
      782910.98
      UW
      CREFC
      911403.24
      2.13
      0.9864
      1.92
      0.859
      C
      F
    
    false
    false
    15371842.77
    75950.27
    0.0407
    0.000177
    52136.17
    23814.10
    0.00
    15348028.67
    15348028.67
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    09-23-2019
    15500000.00
    120
    10-06-2029
    0
    0.0435
    0.0435
    3
    1
    120
    11-06-2019
    true
    1
    WL
    3
    58060.42
    15500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2029
    
      HILTON BENTLEY BEACH RETAIL & PARKING
      101 OCEAN DRIVE
      Miami Beach
      FL
      33139
      Miami-Dade
      MU
      18428
      18428
      2003
      26300000.00
      MAI
      08-15-2019
      1
      1
      6
      12-06-2021
      N
      DOUBLE PARK LLC
      7650
      04-30-2034
      SANTORINI RESTAURANT
      4752
      06-30-2034
      PRIME ITALIAN
      3800
      05-31-2028
      06-30-2019
      12-31-2020
      12-31-2021
      1702589.20
      1062524.00
      375584.08
      438056.74
      1327005.13
      624467.26
      1291869.83
      589332.26
      UW
      CREFC
      683614.61
      1.94
      0.9134
      1.88
      0.862
      F
      F
    
    false
    false
    15500000.00
    56187.50
    0.0435
    0.000177
    56187.50
    0.00
    0.00
    15500000.00
    15500000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    08-20-2019
    12787500.00
    120
    09-06-2029
    360
    0.0415
    0.0415
    3
    1
    60
    10-06-2019
    true
    1
    WL
    5
    45697.55
    12787500.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2029
    
      CURRY JUNCTION
      3549 CURRY LANE
      Abilene
      TX
      79606
      Taylor
      MF
      228
      228
      1984
      19300000.00
      MAI
      07-15-2020
      0.96
      0.91
      6
      12-06-2021
      N
      06-30-2019
      01-01-2021
      09-30-2021
      2151314.00
      1488200.00
      978022.00
      834222.25
      1173292.00
      653977.75
      1116292.00
      611227.75
      UW
      CREFC
      403907.39
      1.57
      1.6191
      1.50
      1.5132
      C
      F
    
    false
    false
    12787500.00
    44223.44
    0.0415
    0.000177
    44223.44
    0.00
    0.00
    12787500.00
    12787500.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    08-07-2019
    12750000.00
    120
    08-06-2029
    360
    0.04051
    0.04051
    3
    1
    36
    09-06-2019
    true
    1
    WL
    5
    44476.60
    12750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-05-2029
    
      241 NORTH BROADWAY
      241 NORTH BROADWAY STREET
      Milwaukee
      WI
      53202
      Milwaukee
      OF
      79960
      79960
      1912
      2017
      17900000.00
      MAI
      07-10-2019
      0.95
      0.94
      6
      12-06-2021
      N
      Elkay Interior Systems
      18734
      04-30-2028
      Gass Weber Mullins LLC
      10783
      09-30-2024
      exp U.S Service  Inc
      8076
      08-31-2024
      05-31-2019
      01-01-2022
      03-31-2022
      2032383.12
      613574.00
      726559.91
      265480.92
      1305823.20
      348093.08
      1170653.46
      314300.58
      UW
      CREFC
      130919.00
      1.78
      2.6588
      1.59
      2.4007
      F
      F
      03-31-2022
    
    false
    false
    12750000.00
    43041.88
    0.04051
    0.000177
    43041.88
    0.00
    0.00
    12750000.00
    12750000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    12-03-2018
    11000000.00
    120
    12-06-2028
    300
    0.06565
    0.06565
    3
    1
    0
    01-06-2019
    true
    1
    WL
    2
    74720.18
    10845774.54
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2028
    
      HGI PASCAGOULA
      2703 DENNY AVENUE
      Pascagoula
      MS
      39567
      Jackson
      LO
      119
      119
      2014
      17100000.00
      MAI
      06-01-2018
      0.80
      0.78
      6
      12-06-2021
      N
      08-31-2019
      04-01-2021
      03-31-2022
      4581871.96
      4393912.00
      3213275.29
      3095034.08
      1368596.67
      1298877.92
      1185321.79
      1123121.44
      UW
      CREFC
      896642.16
      1.53
      1.4486
      1.32
      1.2525
      C
      F
    
    false
    false
    10388991.15
    74720.18
    0.06565
    0.000177
    56836.44
    17883.74
    0.00
    10371107.41
    10371107.41
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    07-08-2019
    10500000.00
    120
    07-06-2029
    360
    0.04683
    0.04683
    3
    1
    60
    08-06-2019
    true
    1
    PP
    5
    42342.13
    10500000.00
    1
    2
    2
    0
    true
    true
    true
    false
    false
    08-05-2021
    04-05-2029
    
      Smoke Tree Village and Smoke Tree Commons
      CA
      RT
      281235
      62100000.00
      MAI
      04-20-2019
      0.86
      0.84
      X
      03-31-2019
      01-01-2021
      09-30-2021
      6358693.00
      4616657.00
      3123017.00
      2387085.72
      3235675.00
      2229571.28
      3052873.00
      2092469.03
      UW
      1265320.59
      1.47
      1.762
      1.38
      1.6537
      C
      F
    
    false
    false
    10500000.00
    40976.25
    0.04683
    0.000177
    40976.25
    0.00
    0.00
    10500000.00
    10500000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21-001
    04-12-2022
    05-11-2022
    
      SMOKE TREE COMMONS
      2465 EAST PALM CANYON DRIVE
      Palm Springs
      CA
      92264
      Riverside
      RT
      171479
      171479
      2008
      37864582.64
      MAI
      04-20-2019
      0.95
      0.92
      6
      T J Maxx
      28567
      03-31-2024
      JENSEN'S FINEST FOODS
      25360
      08-31-2023
      Michael's Stores Inc.
      21630
      07-31-2024
      03-31-2019
      01-01-2021
      09-30-2021
      4300759.00
      3072758.00
      1833141.00
      1398515.50
      2467618.00
      1674242.50
      2356157.00
      1590646.00
      UW
      CREFC
      974296.85
      1.7184
      1.6326
      F
      12-30-2021
    
    false
  
  
    Prospectus Loan ID
    21-002
    04-12-2022
    05-11-2022
    
      SMOKE TREE VILLAGE
      1733-1793 EAST PALM CANYON DRIVE
      Palm Springs
      CA
      92264
      Riverside
      RT
      109756
      109756
      1967
      24235417.36
      MAI
      04-20-2019
      0.72
      0.72
      6
      RALPH'S FRESH FARE #181
      39780
      12-31-2027
      UNION OIL
      4000
      05-31-2016
      PHO 533
      3343
      07-31-2026
      03-31-2019
      01-01-2021
      09-30-2021
      2057934.00
      1543899.00
      1289876.00
      988570.22
      768058.00
      555328.78
      696716.00
      501823.03
      UW
      CREFC
      291023.74
      1.9081
      1.7243
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    22
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    10-04-2019
    10250000.00
    120
    10-11-2029
    360
    0.0435
    0.0435
    3
    1
    0
    11-11-2019
    true
    1
    WL
    2
    51025.71
    10237369.08
    1
    5
    5
    0
    false
    true
    false
    false
    false
    08-10-2029
    
      PA & MD MHP Portfolio
      MH
      306
      306
      14950000.00
      MAI
      0.96
      0.94
      12-11-2021
      N
      08-31-2019
      01-01-2022
      03-31-2022
      1444552.81
      436868.00
      558143.47
      141710.22
      886409.33
      295157.78
      871109.33
      291332.78
      UW
      153076.75
      1.45
      1.9281
      1.42
      1.9031
      C
      F
    
    false
    false
    9828056.99
    51025.71
    0.0435
    0.000177
    35626.71
    15399.00
    0.00
    9812657.99
    9812657.99
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22-001
    04-12-2022
    05-11-2022
    
      CONOWINGO MOBILE HOME COURT
      124 MOUNT ZOAR ROAD
      Conowingo
      MD
      21918
      Cecil
      MH
      110
      110
      1968
      2018
      6020000.00
      MAI
      08-16-2019
      0.98
      0.92
      6
      08-31-2019
      01-01-2022
      03-31-2022
      581086.83
      158080.00
      218613.47
      47131.20
      362473.36
      110948.80
      356973.36
      109573.80
      UW
      CREFC
      64591.00
      1.7177
      1.6964
      F
    
    false
  
  
    Prospectus Loan ID
    22-002
    04-12-2022
    05-11-2022
    
      MAYBELLE MANOR MHP
      2 LEONA DRIVE
      Conowingo
      MD
      21918
      Cecil
      MH
      49
      49
      1978
      2018
      2990000.00
      MAI
      08-15-2019
      1
      1
      6
      08-31-2019
      01-01-2022
      03-31-2022
      266535.00
      81971.00
      96954.26
      23842.84
      169580.75
      58128.16
      167130.75
      57515.66
      UW
      CREFC
      31212.75
      1.8623
      1.8426
      F
    
    false
  
  
    Prospectus Loan ID
    22-003
    04-12-2022
    05-11-2022
    
      HILLTOP ACRES
      94 CRYSTAL DRIVE
      Manheim
      PA
      17545
      Lancaster
      MH
      43
      43
      1961
      2110000.00
      MAI
      08-15-2019
      1
      0.98
      6
      08-31-2019
      01-01-2022
      03-31-2022
      196799.81
      65252.00
      67283.81
      20962.08
      129515.99
      44289.92
      127365.99
      43752.42
      UW
      CREFC
      20908.00
      2.1183
      2.0926
      F
    
    false
  
  
    Prospectus Loan ID
    22-004
    04-12-2022
    05-11-2022
    
      HALDEMANS MHP
      475 WABASH ROAD
      Ephrata
      PA
      17522
      Lancaster
      MH
      40
      40
      1980
      2020000.00
      MAI
      08-16-2019
      0.98
      1
      6
      08-31-2019
      01-01-2022
      03-31-2022
      186715.17
      60059.00
      72907.29
      21407.61
      113807.88
      38651.39
      111807.88
      38151.39
      UW
      CREFC
      20236.00
      1.91
      1.8853
      F
    
    false
  
  
    Prospectus Loan ID
    22-005
    04-12-2022
    05-11-2022
    
      J C MOBILE COURT
      JC MOBILE HOME COURT SOUTH
      Middleburg
      PA
      17842
      Snyder
      MH
      64
      64
      1970
      2017
      1810000.00
      MAI
      08-15-2019
      0.84
      0.89
      6
      08-31-2019
      01-01-2022
      03-31-2022
      213416.00
      71506.00
      102384.65
      28366.49
      111031.36
      43139.51
      107831.36
      42339.51
      UW
      CREFC
      16129.00
      2.6746
      2.625
      F
    
    false
  
  
    Prospectus Loan ID
    23
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    10-01-2019
    9750000.00
    120
    10-06-2029
    360
    0.0396
    0.0396
    3
    1
    48
    11-06-2019
    true
    1
    WL
    5
    33247.50
    9750000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    11-05-2021
    07-05-2029
    
      MEADOWS PLACE SENIORS VILLAGE
      12221 KIRKWOOD ROAD
      Stafford
      TX
      77477
      Fort Bend
      MF
      182
      182
      2005
      13700000.00
      MAI
      06-19-2019
      0.96
      0.99
      6
      X
      08-31-2019
      12-31-2020
      12-31-2021
      1518277.00
      1722462.00
      632821.00
      638266.81
      885457.00
      1084195.19
      839957.00
      1038695.19
      UW
      CREFC
      391462.50
      1.59
      2.7696
      1.51
      2.6533
      C
      F
    
    false
    false
    9750000.00
    32175.00
    0.0396
    0.000177
    32175.00
    0.00
    0.00
    9750000.00
    9750000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    08-29-2019
    9000000.00
    120
    09-11-2029
    360
    0.0415
    0.0415
    3
    1
    24
    10-11-2019
    true
    1
    WL
    5
    32162.50
    9000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-10-2029
    
      WALGREENS BROOKLYN
      4915 FLATLANDS AVENUE
      Brooklyn
      NY
      11234
      Kings
      RT
      12648
      12648
      2009
      13100000.00
      MAI
      07-12-2019
      1
      1
      6
      12-11-2021
      N
      Walgreens
      12648
      07-18-2030
      06-30-2019
      01-01-2022
      03-31-2022
      739416.00
      186659.00
      22182.49
      5599.77
      717233.51
      181059.23
      715336.51
      180584.98
      UW
      CREFC
      131247.90
      1.37
      1.3795
      1.36
      1.3759
      C
      F
      12-29-2021
    
    false
    false
    8912805.49
    43749.30
    0.0415
    0.000177
    30823.45
    12925.85
    0.00
    8899879.64
    8899879.64
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    08-23-2019
    9000000.00
    120
    09-06-2029
    360
    0.0445
    0.0445
    3
    1
    0
    10-06-2019
    true
    1
    WL
    2
    45334.69
    8977147.29
    1
    1
    1
    0
    false
    true
    false
    false
    true
    06-05-2029
    
      UP VALLEY INN & HOT SPRINGS
      1865 LINCOLN AVENUE
      Calistoga
      CA
      94515
      Napa
      LO
      55
      55
      1986
      2017
      15400000.00
      MAI
      06-14-2019
      0.60
      0.73
      6
      12-06-2021
      N
      06-30-2019
      12-31-2020
      12-31-2021
      2647471.67
      3332623.00
      1485494.47
      1663210.41
      1161977.20
      1669412.59
      1056078.34
      1536107.67
      UW
      CREFC
      544016.00
      2.14
      3.0686
      1.94
      2.8236
      F
      F
    
    false
    true
    8622934.71
    45334.69
    0.0445
    0.000177
    31976.72
    13357.97
    0.00
    8609576.74
    8609576.74
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    06-06-2020
    98
    09-06-2029
  
  
    Prospectus Loan ID
    26
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    10-03-2019
    8575000.00
    120
    10-11-2029
    360
    0.041
    0.041
    3
    1
    0
    11-11-2019
    true
    1
    WL
    2
    41434.26
    8563840.25
    1
    4
    4
    0
    false
    true
    false
    false
    false
    07-10-2029
    
      Texas MHP Portfolio
      TX
      MH
      269
      269
      12230000.00
      MAI
      08-05-2019
      0.96
      0.94
      12-11-2021
      N
      08-31-2019
      12-31-2020
      12-31-2021
      1284689.16
      1560264.00
      478284.15
      588630.12
      806405.01
      971633.88
      789755.01
      954983.88
      UW
      497212.00
      1.62
      1.9541
      1.59
      1.9206
      C
      F
    
    false
    false
    8205450.55
    41434.26
    0.041
    0.000177
    28035.29
    13398.97
    0.00
    8192051.58
    8192051.58
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26-001
    04-12-2022
    05-11-2022
    
      ASHLAND MHC
      973 ASHLAND BOULEVARD
      Channelview
      TX
      77530
      Harris
      MH
      82
      82
      1973
      2019
      4440000.00
      MAI
      08-05-2019
      0.98
      0.99
      6
      08-31-2019
      12-31-2020
      12-31-2021
      446023.52
      478939.00
      158727.94
      189707.36
      287295.58
      289231.64
      279995.58
      281931.64
      UW
      CREFC
      182417.00
      1.5855
      1.5455
      F
    
    false
  
  
    Prospectus Loan ID
    26-002
    04-12-2022
    05-11-2022
    
      COASTAL OAKS ESTATES
      1907 FM 3036
      Rockport
      TX
      78382
      Aransas
      MH
      79
      79
      1982
      2019
      3390000.00
      MAI
      08-05-2019
      0.95
      0.92
      6
      08-31-2019
      12-31-2020
      12-31-2021
      359671.68
      504299.00
      146813.87
      146911.72
      212857.81
      357387.28
      208907.81
      353437.28
      UW
      CREFC
      136088.00
      2.6261
      2.5971
      F
    
    false
  
  
    Prospectus Loan ID
    26-003
    04-12-2022
    05-11-2022
    
      COUNTRY AIRE MHC
      2208 BUNTON DRIVE
      El Campo
      TX
      77437
      Wharton
      MH
      68
      68
      1980
      2018
      2500000.00
      MAI
      08-05-2019
      0.94
      0.89
      6
      08-31-2019
      12-31-2020
      12-31-2021
      269655.96
      368595.00
      91937.82
      146839.80
      177718.14
      221755.20
      174318.14
      218355.20
      UW
      CREFC
      98979.00
      2.2404
      2.206
      F
    
    false
  
  
    Prospectus Loan ID
    26-004
    04-12-2022
    05-11-2022
    
      WOODLANDS HILLS MHP
      1946-2098 SOUTH 1ST STREET
      Conroe
      TX
      77301
      Montgomery
      MH
      40
      40
      1985
      2018
      1900000.00
      MAI
      08-05-2019
      1
      0.98
      6
      08-31-2019
      12-31-2020
      12-31-2021
      209338.00
      208431.00
      80804.52
      105171.24
      128533.48
      103259.76
      126533.48
      101259.76
      UW
      CREFC
      79728.00
      1.2951
      1.27
      F
    
    false
  
  
    Prospectus Loan ID
    27
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    08-05-2019
    8250000.00
    120
    08-11-2029
    360
    0.046
    0.046
    3
    1
    60
    09-11-2019
    true
    1
    WL
    5
    32679.17
    8250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-10-2029
    
      LAMPLIGHTER RESORT
      3933 EAST HIGHWAY 260
      Star Valley
      AZ
      85541
      Gila
      MH
      276
      276
      1975
      2002
      13000000.00
      MAI
      05-24-2019
      0.94
      0.93
      6
      12-11-2021
      N
      06-30-2019
      01-01-2021
      09-30-2021
      1154099.92
      1032461.00
      479068.62
      337549.69
      675031.30
      694911.31
      661231.30
      684561.31
      UW
      CREFC
      288841.69
      1.33
      2.4058
      1.30
      2.37
      C
      F
    
    false
    false
    8250000.00
    31625.00
    0.046
    0.000177
    31625.00
    0.00
    0.00
    8250000.00
    8250000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    09-13-2019
    7200000.00
    120
    10-06-2029
    300
    0.0468
    0.0468
    3
    1
    0
    11-06-2019
    true
    1
    WL
    2
    40759.10
    7188256.90
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2029
    
      HOLIDAY INN ROSWELL
      3620 NORTH MAIN STREET
      Roswell
      NM
      88201
      Chaves
      LO
      93
      93
      2013
      12300000.00
      MAI
      07-26-2019
      0.69
      0.57
      6
      12-06-2021
      N
      06-30-2019
      12-31-2020
      12-31-2021
      2753176.00
      2357808.00
      1751325.00
      1455701.00
      1001852.00
      902107.00
      891725.00
      807794.68
      UW
      CREFC
      489109.00
      2.05
      1.8443
      1.82
      1.6515
      C
      F
    
    false
    false
    6809972.92
    40759.10
    0.0468
    0.000177
    26558.89
    14200.21
    0.00
    6795772.71
    6795772.71
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    08-15-2019
    6890000.00
    120
    09-11-2029
    360
    0.04325
    0.04325
    3
    1
    0
    10-11-2019
    true
    1
    WL
    2
    34197.86
    6872062.57
    1
    1
    1
    0
    false
    true
    false
    false
    false
    06-10-2029
    
      NORTHRUP NORTH BUSINESS PARK
      2320 130TH AVENUE NORTHEAST
      Bellevue
      WA
      98005
      King
      OF
      27350
      27350
      1988
      2018
      11500000.00
      MAI
      07-23-2019
      1
      1
      6
      12-11-2021
      N
      Jane Street Capital LLC
      4595
      03-31-2025
      Pro Forma
      3557
      12-31-2026
      Olympia Allergy & Immunology
      2837
      09-30-2030
      06-15-2019
      12-31-2020
      12-31-2021
      795486.54
      845897.00
      218104.60
      240564.75
      577381.94
      605332.25
      562876.96
      590828.25
      UW
      CREFC
      410373.32
      1.41
      1.475
      1.37
      1.4397
      C
      F
      04-20-2022
    
    false
    false
    6594610.68
    34197.86
    0.04325
    0.000177
    23768.08
    10429.78
    0.00
    6584180.91
    6584180.90
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    07-31-2019
    6200000.00
    120
    08-06-2029
    360
    0.04355
    0.04355
    3
    1
    0
    09-06-2019
    true
    1
    WL
    2
    30882.59
    6176266.93
    1
    1
    1
    0
    false
    true
    false
    false
    false
    05-05-2029
    
      HOLIDAY INN AND SUITES - N SCOTTSDALE
      14255 NORTH 87TH STREET
      Scottsdale
      AZ
      85260
      Maricopa
      LO
      117
      117
      2004
      2018
      12400000.00
      MAI
      07-01-2019
      0.60
      0.45
      6
      12-06-2021
      N
      05-31-2019
      12-31-2020
      12-31-2021
      4169865.00
      2699935.00
      3325471.73
      2247161.41
      844393.27
      452773.59
      677598.67
      344776.19
      UW
      CREFC
      370591.00
      2.28
      1.2217
      1.83
      0.9303
      F
      F
    
    false
    false
    5927100.99
    30882.59
    0.04355
    0.000177
    21510.44
    9372.15
    0.00
    5917728.84
    5917728.84
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    09-26-2019
    5900000.00
    120
    10-11-2029
    360
    0.0425
    0.0425
    3
    1
    24
    11-11-2019
    true
    1
    WL
    5
    21592.36
    5900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2029
    
      BANK OF AMERICA BROOKLYN
      2022 AVENUE U
      Brooklyn
      NY
      11229
      Kings
      RT
      5633
      5633
      1990
      10800000.00
      MAI
      09-10-2019
      1
      1
      6
      12-11-2021
      N
      Bank of America
      6000
      05-31-2029
      08-31-2019
      01-01-2022
      03-31-2022
      671472.00
      133098.00
      184651.00
      0.00
      486821.00
      133098.00
      484601.00
      132543.00
      UW
      CREFC
      87073.35
      1.40
      1.5285
      1.39
      1.5221
      C
      F
      09-30-2021
    
    false
    false
    5852205.23
    29024.45
    0.0425
    0.000177
    20726.56
    8297.89
    0.00
    5843907.34
    5843907.34
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    09-27-2019
    5400000.00
    120
    10-11-2029
    0
    0.042
    0.042
    3
    1
    120
    11-11-2019
    true
    1
    WL
    3
    19530.00
    5400000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    04-10-2029
    
      101 NE 40TH STREET - FL
      101 NORTHEAST 40TH STREET
      Miami
      FL
      33137
      Miami-Dade
      RT
      5000
      5000
      1954
      2015
      10500000.00
      MAI
      08-16-2019
      8800000.00
      12-31-2020
      MAI
      1
      0
      6
      12-11-2021
      N
      Theory Florida LLC
      5000
      03-31-2022
      06-30-2019
      01-01-2021
      03-31-2021
      546156.00
      0.00
      134942.00
      30336.00
      411214.00
      -30336.00
      410364.00
      -30549.00
      UW
      CREFC
      57488.00
      1.78
      -0.5276
      1.78
      -0.5313
      C
      C
      09-30-2021
    
    false
    false
    5400000.00
    18900.00
    0.042
    0.000177
    18900.00
    0.00
    0.00
    5400000.00
    5400000.00
    05-11-2022
    1
    false
    0
    0
    2237
    0
    0
    Wells Fargo Bank, NA
    07-10-2020
    01-07-2022
    false
    8
    09-17-2021
    98
    10-11-2029
  
  
    Prospectus Loan ID
    33
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    08-27-2019
    5350000.00
    120
    09-06-2029
    360
    0.0471
    0.0471
    3
    1
    0
    10-06-2019
    true
    1
    WL
    2
    27779.29
    5337111.38
    1
    1
    1
    0
    false
    true
    false
    false
    false
    06-05-2029
    
      COURTYARD INDIANAPOLIS SOUTH
      4650 SOUTHPORT CROSSING DRIVE
      Indianapolis
      IN
      46237
      Marion
      LO
      83
      83
      1998
      2017
      8400000.00
      MAI
      07-22-2020
      0.68
      0.67
      6
      12-06-2021
      N
      06-30-2019
      04-01-2021
      03-31-2022
      2483120.00
      2442564.00
      1703876.00
      1261290.95
      779244.00
      1181273.05
      679920.00
      1083570.49
      UW
      CREFC
      333351.48
      2.34
      3.5436
      2.04
      3.2505
      C
      F
    
    false
    false
    5136466.92
    27779.29
    0.0471
    0.000177
    20160.63
    7618.66
    0.00
    5128848.26
    5128848.26
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    08-15-2019
    5280000.00
    120
    09-06-2029
    0
    0.041
    0.041
    3
    1
    120
    10-06-2019
    true
    1
    WL
    3
    18641.33
    5280000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2029
    
      ALBERTSONS MILLWOOD
      8851 EAST TRENT AVENUE
      Millwood
      WA
      99212
      Spokane
      RT
      50706
      50706
      1991
      2013
      8400000.00
      MAI
      07-29-2019
      1
      1
      6
      12-06-2021
      N
      Albertsons
      50706
      06-30-2039
      01-01-2022
      03-31-2022
      450560.00
      120348.00
      0.00
      0.00
      450560.00
      120348.00
      450560.00
      120348.00
      UW
      CREFC
      54118.99
      2.05
      2.2237
      2.05
      2.2237
      C
      F
      03-31-2022
    
    false
    false
    5280000.00
    18040.00
    0.041
    0.000177
    18040.00
    0.00
    0.00
    5280000.00
    5280000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    08-30-2019
    4920000.00
    120
    09-11-2029
    360
    0.038
    0.038
    3
    1
    0
    10-11-2019
    true
    1
    WL
    2
    22925.10
    4905805.10
    1
    2
    2
    0
    false
    true
    false
    false
    false
    06-10-2029
    
      CVS & WAG - Texas
      TX
      RT
      25728
      10090000.00
      MAI
      1
      1
      12-11-2021
      N
      12-31-2018
      12-31-2019
      12-31-2020
      606228.66
      573492.00
      57540.29
      5734.92
      548688.37
      567757.08
      538705.57
      557774.08
      UW
      275101.00
      1.99
      2.0638
      1.96
      2.0275
      C
      F
    
    false
    false
    4688103.05
    22925.10
    0.038
    0.000177
    14845.66
    8079.44
    0.00
    4680023.61
    4680023.61
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35-001
    04-12-2022
    05-11-2022
    
      WALGREENS - TEXAS
      1211 U.S. HIGHWAY 281
      Marble Falls
      TX
      78654
      Burnet
      RT
      14820
      14820
      2005
      6030000.00
      MAI
      07-23-2019
      1
      1
      6
      Walgreens
      14820
      05-31-2034
      12-31-2018
      12-31-2019
      12-31-2020
      339500.00
      349992.00
      3395.00
      3499.92
      336105.00
      346492.08
      327213.00
      337600.08
      UW
      CREFC
      164669.00
      2.1041
      2.0501
      F
      06-19-2020
    
    false
  
  
    Prospectus Loan ID
    35-002
    04-12-2022
    05-11-2022
    
      CVS - TEXAS
      2102 AIRLINE ROAD
      Corpus Christi
      TX
      78414
      Nueces
      RT
      10908
      10908
      1998
      4060000.00
      MAI
      07-24-2019
      1
      1
      6
      CVS
      10908
      06-29-2034
      12-31-2018
      12-31-2019
      12-31-2020
      266728.66
      223500.00
      54145.29
      2235.00
      212583.37
      221265.00
      211492.57
      220174.00
      UW
      CREFC
      110432.00
      2.0036
      1.9937
      F
      06-19-2020
    
    false
  
  
    Prospectus Loan ID
    36
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    08-05-2019
    4750000.00
    120
    08-11-2029
    360
    0.043
    0.043
    3
    1
    0
    09-11-2019
    true
    1
    WL
    2
    23506.39
    4731610.84
    1
    1
    1
    0
    false
    true
    false
    false
    false
    06-10-2029
    
      STORE IT ALL ZAPATA
      3820 JAIME ZAPATA MEMORIAL HIGHWAY
      Laredo
      TX
      78043
      Webb
      SS
      60150
      60150
      524
      524
      2003
      2014
      6750000.00
      MAI
      07-02-2019
      0.87
      0.90
      6
      12-11-2021
      N
      08-31-2019
      12-31-2020
      12-31-2021
      655395.92
      785349.00
      233329.85
      255351.70
      422066.07
      529997.30
      412953.57
      520884.30
      UW
      CREFC
      282077.00
      1.50
      1.8789
      1.46
      1.8466
      C
      F
    
    false
    false
    4538799.16
    23506.39
    0.043
    0.000177
    16264.03
    7242.36
    0.00
    4531556.80
    4531556.80
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    10-03-2019
    4600000.00
    120
    10-11-2029
    300
    0.046
    0.046
    3
    1
    0
    11-11-2019
    true
    1
    WL
    2
    25830.09
    4592391.02
    1
    4
    4
    0
    false
    true
    false
    false
    false
    08-10-2029
    
      Central FL MHP Portfolio
      FL
      MH
      186
      186
      8460000.00
      MAI
      08-06-2019
      1
      0.99
      12-11-2021
      N
      06-30-2019
      12-31-2020
      12-31-2021
      765310.91
      846555.00
      290378.31
      238218.98
      474932.60
      608336.02
      465632.60
      599036.02
      UW
      309961.00
      1.53
      1.9626
      1.50
      1.9326
      C
      F
    
    false
    false
    4347866.54
    25830.09
    0.046
    0.000177
    16666.82
    9163.27
    0.00
    4338703.27
    4338703.27
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37-001
    04-12-2022
    05-11-2022
    
      WHISPERING OAKS MHP
      6787 SOUTHEAST 125TH STREET
      Belleview
      FL
      34420
      Marion
      MH
      54
      54
      1967
      2018
      2230000.00
      MAI
      08-06-2019
      1
      0.98
      6
      07-31-2019
      12-31-2020
      12-31-2021
      214611.00
      245930.00
      92891.31
      83089.86
      121719.69
      162840.14
      119019.69
      160140.14
      UW
      CREFC
      95493.00
      1.7052
      1.6769
      F
    
    false
  
  
    Prospectus Loan ID
    37-002
    04-12-2022
    05-11-2022
    
      WEST CHASE MHP
      13107 MEMORIAL HIGHWAY
      Tampa
      FL
      33635
      Hillsborough
      MH
      46
      46
      1977
      2018
      2610000.00
      MAI
      08-06-2019
      1
      1
      6
      06-30-2019
      12-31-2020
      12-31-2021
      235980.00
      262400.00
      84527.10
      69412.89
      151452.90
      192987.11
      149152.90
      190687.11
      UW
      CREFC
      81404.00
      2.3707
      2.3424
      F
    
    false
  
  
    Prospectus Loan ID
    37-003
    04-12-2022
    05-11-2022
    
      SHADOW OAKS MHP
      3120 AND 3230 SOUTHEAST 10TH AVENUE
      Ocala
      FL
      34471
      Marion
      MH
      35
      35
      1956
      2019
      1750000.00
      MAI
      08-06-2019
      1
      1
      6
      07-31-2019
      12-31-2020
      12-31-2021
      146841.00
      157887.00
      50713.63
      38733.15
      96127.37
      119153.85
      94377.37
      117403.85
      UW
      CREFC
      70446.00
      1.6914
      1.6665
      F
    
    false
  
  
    Prospectus Loan ID
    37-004
    04-12-2022
    05-11-2022
    
      ROBINS NEST RV PARK
      13400 NORTHEAST 134TH COURT
      Silver Springs
      FL
      34488
      Marion
      MH
      51
      51
      1960
      2018
      1870000.00
      MAI
      08-06-2019
      1
      1
      6
      07-31-2019
      12-31-2020
      12-31-2021
      167878.91
      180338.00
      62246.26
      46983.09
      105632.65
      133354.91
      103082.65
      130804.91
      UW
      CREFC
      62618.00
      2.1296
      2.0889
      F
    
    false
  
  
    Prospectus Loan ID
    38
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    10-03-2019
    4500000.00
    120
    10-11-2029
    360
    0.0412
    0.0412
    3
    1
    0
    11-11-2019
    true
    1
    WL
    2
    21796.17
    4494168.83
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-10-2029
    
      CACTUS WREN
      235 NORTH ELLSWORTH PLACE
      Mesa
      AZ
      85207
      Maricopa
      MH
      100
      100
      1974
      2019
      6700000.00
      MAI
      08-28-2019
      0.98
      0.99
      6
      12-11-2021
      N
      08-31-2019
      12-31-2020
      12-31-2021
      576260.00
      629572.00
      191720.41
      197072.88
      384539.59
      432499.12
      379539.59
      427499.12
      UW
      CREFC
      261554.04
      1.47
      1.6535
      1.45
      1.6344
      C
      F
    
    false
    false
    4306772.01
    21796.17
    0.0412
    0.000177
    14786.58
    7009.59
    0.00
    4299762.42
    4299762.42
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    08-01-2019
    3900000.00
    120
    08-06-2029
    360
    0.043
    0.043
    3
    1
    60
    09-06-2019
    true
    1
    WL
    5
    14440.83
    3900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-05-2029
    
      MESA RETAIL
      1411 SOUTH POWER ROAD
      Mesa
      AZ
      85206
      Maricopa
      RT
      9198
      9198
      2017
      6400000.00
      MAI
      06-20-2019
      1
      0.64
      6
      12-06-2021
      N
      AT&T Mobility NETWORK REAL ETATE
      3800
      08-31-2027
      Chipotle Mexican Grill  Inc.
      2100
      09-30-2027
      CHIPOTLE
      2100
      09-30-2027
      06-30-2019
      11-30-2020
      11-30-2021
      497191.42
      384648.00
      99713.30
      102402.44
      397478.12
      282245.56
      376440.37
      261207.56
      UW
      CREFC
      170029.14
      1.72
      1.6599
      1.63
      1.5362
      F
      F
      12-31-2021
    
    false
    false
    3900000.00
    13975.00
    0.043
    0.000677
    13975.00
    0.00
    0.00
    3900000.00
    3900000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    08-21-2019
    3800000.00
    120
    09-06-2029
    360
    0.042
    0.042
    3
    1
    36
    10-06-2019
    true
    1
    WL
    5
    13743.33
    3800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2029
    
      GORHAM SELF STORAGE
      286 NEW PORTLAND ROAD
      Gorham
      ME
      04038
      Cumberland
      SS
      47050
      47050
      361
      361
      2000
      5270000.00
      MAI
      08-01-2019
      0.88
      0.78
      6
      12-06-2021
      N
      07-31-2019
      01-01-2022
      03-31-2022
      510223.00
      179987.00
      158286.00
      66032.63
      351937.00
      113954.37
      344880.00
      112189.87
      UW
      CREFC
      39899.99
      1.58
      2.8559
      1.55
      2.8117
      C
      F
    
    false
    false
    3800000.00
    13300.00
    0.042
    0.000177
    13300.00
    0.00
    0.00
    3800000.00
    3800000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    04-12-2022
    05-11-2022
    UnionCapitalFunding LLC
    09-06-2019
    3600000.00
    120
    09-11-2029
    360
    0.046
    0.046
    3
    1
    0
    10-11-2019
    true
    1
    WL
    2
    18455.20
    3591131.16
    1
    1
    1
    0
    false
    true
    true
    false
    false
    12-10-2021
    07-10-2029
    
      CEDARHURST AND WALSTON MHP
      8 TITLEIST DRIVE AND 6124 JACK DRIVE
      Salisbury
      MD
      21804
      Wicomico
      MH
      180
      180
      1980
      2019
      6600000.00
      MAI
      06-12-2019
      0.86
      0.93
      6
      X
      06-30-2019
      12-31-2020
      12-31-2021
      661315.19
      827028.00
      252509.65
      289359.33
      408805.54
      537668.67
      399805.54
      528668.67
      UW
      CREFC
      221462.00
      1.85
      2.4278
      1.81
      2.3871
      C
      F
    
    false
    false
    3453320.83
    18455.20
    0.046
    0.000177
    13237.73
    5217.47
    0.00
    3448103.36
    3448103.36
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    09-26-2019
    3500000.00
    120
    10-11-2029
    360
    0.044
    0.044
    3
    1
    12
    11-11-2019
    true
    1
    WL
    5
    13261.11
    3500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2029
    
      VALLEY VIEW MHP
      121 BEARDEN DRIVE; 1096 ATLANTA ROAD; 1101 EASTSIDE DRIVE SOUTHEAST
      Marietta
      GA
      30060
      Cobb
      MH
      103
      103
      1940
      2018
      6250000.00
      MAI
      07-23-2019
      0.93
      0.86
      6
      12-11-2021
      N
      07-31-2019
      12-31-2019
      12-31-2020
      592532.80
      598370.00
      221841.51
      220459.80
      370691.29
      377910.20
      365491.29
      372710.20
      UW
      CREFC
      165525.47
      1.76
      2.283
      1.74
      2.2516
      C
      F
    
    false
    false
    3415902.49
    17526.63
    0.044
    0.000177
    12524.98
    5001.65
    0.00
    3410900.84
    3410900.84
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    09-11-2019
    3430000.00
    120
    09-11-2029
    360
    0.0425
    0.0425
    3
    1
    0
    10-11-2019
    true
    1
    WL
    2
    16873.54
    3420936.39
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-10-2029
    
      COUNTRY INN & SUITES WARNER ROBINS
      220 MARGIE DRIVE
      Warner Robins
      GA
      31088
      Houston
      LO
      61
      61
      2000
      2017
      5700000.00
      MAI
      07-05-2019
      0.70
      0.65
      6
      12-11-2021
      N
      07-31-2019
      12-31-2020
      12-31-2021
      1537058.00
      1497734.00
      1027652.00
      975760.16
      509406.00
      521973.84
      447924.00
      462064.48
      UW
      CREFC
      202482.00
      2.52
      2.5778
      2.21
      2.282
      C
      F
    
    false
    false
    3280915.37
    16873.54
    0.0425
    0.000177
    11619.91
    5253.63
    0.00
    3280915.38
    3275661.74
    04-11-2022
    1
    false
    16859.87
    0
    0
    B
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    09-25-2019
    3100000.00
    120
    10-06-2029
    360
    0.0425
    0.0425
    3
    1
    24
    11-06-2019
    true
    1
    WL
    5
    11345.14
    3100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2029
    
      LGE & TROY
      2855 OLD MILTON PARKWAY
      Alpharetta
      GA
      30009
      Fulton
      RT
      6076
      6076
      2018
      5350000.00
      MAI
      07-31-2019
      1
      1
      6
      12-06-2021
      N
      LGE community credit union
      3076
      04-30-2029
      Troy University
      3000
      02-28-2023
      07-31-2019
      12-31-2020
      12-31-2021
      393052.91
      401440.00
      97413.59
      121873.36
      295639.32
      279566.64
      280297.42
      264224.64
      UW
      CREFC
      141755.85
      1.62
      1.9721
      1.53
      1.8639
      F
      F
      02-14-2022
    
    false
    false
    3074887.48
    15250.14
    0.0425
    0.000677
    10890.23
    4359.91
    0.00
    3070527.57
    3070527.57
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    45
    04-12-2022
    05-11-2022
    Barclays Capital Real Estate Inc.
    08-16-2019
    2700000.00
    120
    09-06-2029
    0
    0.0385
    0.0385
    3
    1
    120
    10-06-2019
    true
    1
    WL
    3
    8951.25
    2700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2029
    
      ABCD ECONO STORAGE
      26367 & 29127 CORTEZ BOULEVARD
      Brooksville
      FL
      34602
      Hernando
      SS
      53135
      53135
      398
      398
      1998
      4850000.00
      MAI
      07-15-2019
      0.83
      0.93
      6
      12-06-2021
      N
      05-31-2019
      01-01-2022
      03-31-2022
      497882.06
      183841.00
      197927.90
      59952.00
      299954.16
      123889.00
      294640.66
      122560.50
      UW
      CREFC
      25988.00
      2.84
      4.7671
      2.79
      4.716
      F
      F
    
    false
    false
    2700000.00
    8662.50
    0.0385
    0.000177
    8662.50
    0.00
    0.00
    2700000.00
    2700000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    46
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    09-13-2019
    2556000.00
    120
    10-11-2029
    360
    0.045
    0.045
    3
    1
    0
    11-11-2019
    true
    1
    WL
    2
    12950.88
    2552953.62
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-10-2029
    
      TYLER STREET SELF STORAGE
      3636 TYLER STREET
      Dallas
      TX
      75224
      Dallas
      SS
      41575
      41575
      449
      449
      1986
      3810000.00
      MAI
      08-15-2019
      0.94
      0.94
      6
      12-11-2021
      N
      07-31-2019
      01-01-2022
      03-31-2022
      393232.79
      128330.00
      182478.40
      59696.19
      210754.39
      68633.81
      204518.14
      67074.81
      UW
      CREFC
      38853.00
      1.36
      1.7664
      1.32
      1.7263
      C
      F
    
    false
    false
    2453672.76
    12950.88
    0.045
    0.000177
    9201.27
    3749.61
    0.00
    2449923.15
    2449923.15
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    47
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    08-30-2019
    2450000.00
    120
    09-11-2029
    360
    0.0365
    0.0365
    3
    1
    36
    10-11-2019
    true
    1
    WL
    5
    7700.49
    2450000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-10-2021
    03-10-2029
    
      WATERS EDGE APARTMENTS - NV
      220 BOOTH STREET
      Reno
      NV
      89509
      Washoe
      MF
      112
      112
      1977
      12000000.00
      MAI
      07-23-2019
      0.99
      0.97
      6
      12-11-2021
      N
      08-31-2019
      01-01-2022
      03-31-2022
      1258677.00
      363440.00
      637607.00
      174422.63
      621070.00
      189017.37
      573227.00
      177056.62
      UW
      CREFC
      22356.26
      4.62
      8.4547
      4.26
      7.9197
      C
      F
    
    false
    false
    2450000.00
    7452.08
    0.0365
    0.000177
    7452.08
    0.00
    0.00
    2450000.00
    2450000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    48
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    08-30-2019
    2400000.00
    120
    09-11-2029
    360
    0.037
    0.037
    3
    1
    36
    10-11-2019
    true
    1
    WL
    5
    7646.67
    2400000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-10-2021
    03-10-2029
    
      330 CANAL APARTMENTS
      330 CANAL STREET
      San Rafael
      CA
      94901
      Marin
      MF
      96
      96
      1973
      14490000.00
      MAI
      07-24-2019
      1
      1
      6
      12-11-2021
      N
      08-31-2019
      01-01-2022
      03-31-2022
      1278570.00
      336748.00
      612658.00
      229373.44
      665913.00
      107374.56
      640569.00
      101038.56
      UW
      CREFC
      22200.01
      5.02
      4.8366
      4.83
      4.5512
      C
      F
    
    false
    false
    2400000.00
    7400.00
    0.037
    0.000177
    7400.00
    0.00
    0.00
    2400000.00
    2400000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    49
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    07-24-2019
    2334000.00
    120
    08-11-2029
    360
    0.0442
    0.0442
    3
    1
    36
    09-11-2019
    true
    1
    WL
    5
    8883.46
    2334000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-10-2029
    
      SUNNY PINES MHC
      5902 NORTH ORANGE BLOSSOM TRAIL
      Mount Dora
      FL
      32757
      Orange
      MH
      58
      58
      1959
      2018
      3290000.00
      MAI
      06-17-2019
      0.93
      0.91
      6
      12-11-2021
      N
      06-30-2019
      12-31-2020
      12-31-2021
      333916.00
      341666.00
      143308.26
      190536.88
      190607.74
      151129.12
      187707.74
      148229.12
      UW
      CREFC
      104595.59
      1.36
      1.4448
      1.34
      1.4171
      C
      F
    
    false
    false
    2334000.00
    8596.90
    0.0442
    0.000177
    8596.90
    0.00
    0.00
    2334000.00
    2334000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    50
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    08-01-2019
    2275000.00
    120
    08-11-2029
    360
    0.045
    0.045
    3
    1
    36
    09-11-2019
    true
    1
    WL
    5
    8815.63
    2275000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-10-2029
    
      BELLE HILL SELF STORAGE
      6 WARNER ROAD
      Elkton
      MD
      21921
      Cecil
      SS
      42575
      42575
      327
      327
      2003
      3730000.00
      MAI
      06-14-2019
      0.84
      1
      6
      12-11-2021
      N
      05-31-2019
      12-31-2020
      12-31-2021
      346445.49
      542770.00
      138283.27
      196378.56
      208162.22
      346391.44
      203904.72
      342133.44
      UW
      CREFC
      103797.00
      1.50
      3.3372
      1.47
      3.2961
      C
      F
    
    false
    false
    2275000.00
    8531.25
    0.045
    0.000177
    8531.25
    0.00
    0.00
    2275000.00
    2275000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    51
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    10-03-2019
    2100000.00
    120
    10-11-2029
    360
    0.0403
    0.0403
    3
    1
    12
    11-11-2019
    true
    1
    WL
    5
    7287.58
    2100000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-10-2021
    05-10-2029
    
      RIVERS EDGE MHP
      864 SOUTH MAIN STREET
      Beacon Falls
      CT
      06403
      New Haven
      MH
      58
      58
      1970
      2017
      2880000.00
      MAI
      09-09-2019
      1
      1
      6
      X
      07-31-2019
      01-01-2022
      03-31-2022
      312813.10
      130046.00
      137607.52
      45729.84
      175205.58
      84316.16
      172305.58
      83591.16
      UW
      CREFC
      30186.00
      1.45
      2.7932
      1.43
      2.7692
      C
      F
    
    false
    false
    2045932.45
    10062.08
    0.0403
    0.000177
    6870.92
    3191.16
    0.00
    2042741.29
    2042741.29
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    52
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    09-27-2019
    1775000.00
    120
    10-11-2029
    360
    0.0436
    0.0436
    3
    1
    12
    11-11-2019
    true
    1
    WL
    5
    6664.14
    1775000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-10-2029
    
      DOWNTOWN STORAGE
      1225 FRANKLIN AVENUE
      Waco
      TX
      76701
      McLennan
      SS
      23533
      23533
      257
      257
      1946
      2016
      2620000.00
      MAI
      09-06-2019
      0.75
      0.89
      6
      12-11-2021
      N
      08-31-2019
      12-31-2020
      12-31-2021
      328094.14
      359843.00
      168171.71
      172802.80
      159922.43
      187040.20
      156392.48
      183510.20
      UW
      CREFC
      106159.44
      1.51
      1.7618
      1.47
      1.7286
      C
      F
    
    false
    false
    1732027.61
    8846.62
    0.0436
    0.000177
    6293.03
    2553.59
    0.00
    1729474.02
    1729474.02
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    53
    04-12-2022
    05-11-2022
    UnionCapitalFunding LLC
    08-28-2019
    1652000.00
    120
    09-11-2029
    360
    0.045
    0.045
    3
    1
    0
    10-11-2019
    true
    1
    WL
    2
    8370.44
    1647847.19
    1
    1
    1
    0
    false
    true
    true
    false
    false
    12-10-2021
    07-10-2029
    
      SUNSET VILLAGE MHP
      401 SOUTH MAIN STREET
      Homedale
      ID
      83628
      Owyhee
      MH
      56
      56
      1960
      2016
      2360000.00
      MAI
      06-25-2019
      0.98
      0.95
      6
      X
      06-30-2019
      12-31-2020
      12-31-2021
      261440.00
      351527.00
      93489.00
      137217.08
      167951.00
      214309.92
      165151.00
      211509.92
      UW
      CREFC
      100445.00
      1.67
      2.1336
      1.64
      2.1057
      C
      F
    
    false
    false
    1583425.81
    8370.44
    0.045
    0.000177
    5937.85
    2432.59
    0.00
    1580993.22
    1580993.22
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    54
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    09-10-2019
    1565000.00
    120
    09-11-2029
    360
    0.046
    0.046
    3
    1
    0
    10-11-2019
    true
    1
    WL
    2
    8022.88
    1561144.53
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-10-2029
    
      NAUTILUS MHP
      3441 SOUTH PINE AVENUE
      Ocala
      FL
      34471
      Marion
      MH
      100
      100
      1951
      3160000.00
      MAI
      07-15-2019
      0.92
      0.75
      6
      12-11-2021
      N
      06-30-2019
      12-31-2020
      12-31-2021
      361979.96
      361789.00
      222432.84
      299055.26
      139547.12
      62733.74
      134547.12
      57733.74
      UW
      CREFC
      96275.00
      1.45
      0.6516
      1.40
      0.5996
      C
      F
    
    false
    false
    1501235.49
    8022.88
    0.046
    0.000177
    5754.74
    2268.14
    0.00
    1498967.35
    1498967.35
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    55
    04-12-2022
    05-11-2022
    C-III Commercial Mortgage LLC
    09-26-2019
    1365000.00
    120
    10-11-2029
    360
    0.0445
    0.0445
    3
    1
    0
    11-11-2019
    true
    1
    WL
    2
    6875.76
    1363354.84
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-10-2029
    
      GRAND VILLA MHP
      2526 WEST GRAND STREET
      Springfield
      MO
      65802
      Greene
      MH
      68
      68
      1975
      2014
      2020000.00
      MAI
      07-31-2019
      0.91
      0.99
      6
      12-11-2021
      N
      08-31-2019
      12-31-2020
      12-31-2021
      211277.54
      268208.00
      93544.61
      70865.81
      117732.93
      197342.19
      114332.93
      193942.19
      UW
      CREFC
      82509.00
      1.43
      2.3917
      1.39
      2.3505
      C
      F
    
    false
    false
    1309841.96
    6875.76
    0.0445
    0.000177
    4857.33
    2018.43
    0.00
    1307823.53
    1307823.53
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    56
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    09-19-2019
    1300000.00
    120
    10-11-2029
    300
    0.0435
    0.0435
    3
    1
    0
    11-11-2019
    true
    1
    WL
    2
    7115.59
    1297753.99
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-10-2029
    
      WAG CAPE CARTERET
      201 WB MCLEAN DRIVE
      Cape Carteret
      NC
      28584
      Carteret
      RT
      14820
      14820
      2008
      4750000.00
      MAI
      08-12-2019
      1
      1
      6
      12-11-2021
      N
      Walgreens
      14820
      04-30-2033
      12-31-2018
      12-31-2020
      12-31-2021
      287011.00
      295888.00
      2870.00
      2958.88
      284141.00
      292929.12
      282659.00
      291447.12
      UW
      CREFC
      85387.08
      3.33
      3.4306
      3.31
      3.4132
      C
      F
      12-31-2021
    
    false
    false
    1226099.21
    7115.59
    0.0435
    0.000177
    4444.61
    2670.98
    0.00
    1223428.23
    1223428.23
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    57
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    10-02-2019
    1019341.00
    120
    06-06-2034
    0
    0.04822
    0.04822
    3
    1
    120
    11-06-2019
    true
    1
    WL
    3
    4232.59
    1019341.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    04-05-2029
    
      DOLLAR GENERAL CHILLICOTHE
      714 NORTH 4TH STREET
      Chillicothe
      IL
      61523
      Peoria
      RT
      10566
      10566
      2019
      1610000.00
      MAI
      07-03-2019
      1
      1
      6
      N
      Dollar General
      10566
      06-30-2034
      01-01-2021
      06-30-2021
      101106.20
      52421.00
      3033.19
      1572.63
      98073.01
      50848.37
      96488.11
      50055.87
      UW
      CREFC
      24849.39
      1.96
      2.0462
      1.93
      2.0143
      C
      F
      06-30-2021
    
    false
    false
    1019341.00
    4096.05
    0.04822
    0.000177
    4096.05
    0.00
    0.00
    1019341.00
    1019341.00
    05-06-2022
    10-06-2029
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    58
    04-12-2022
    05-11-2022
    Ladder Capital Finance LLC
    10-02-2019
    861914.00
    120
    04-06-2034
    0
    0.05102
    0.05102
    3
    1
    120
    11-06-2019
    true
    1
    WL
    3
    3786.72
    861914.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    04-05-2029
    
      DOLLAR GENERAL POSEYVILLE
      233 NORTH SAINT FRANCIS STREET
      Poseyville
      IN
      47633
      Posey
      RT
      10566
      10566
      2019
      1340000.00
      MAI
      05-03-2019
      1
      1
      6
      N
      Dollar General
      10566
      04-30-2034
      01-01-2021
      06-30-2021
      85509.75
      44213.00
      2565.29
      1326.39
      82944.46
      42886.61
      81359.56
      42094.11
      UW
      CREFC
      22231.72
      1.86
      1.929
      1.82
      1.8934
      C
      F
      06-30-2021
    
    false
    false
    861914.00
    3664.57
    0.05102
    0.000177
    3664.57
    0.00
    0.00
    861914.00
    861914.00
    05-06-2022
    10-06-2029
    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 1, original file reflected one loan with Original Loan Amount of 60000000 however this is now split into Asset Number 1 and 1A with Original Loan Amounts of 50000000 and 10000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for asset 3 (adding 3A)
	
	
		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 December 2019, the periodic principal and interest payment due in November).
	
	
		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, 9, 11, 34, 57 and 58, the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		Servicer and Trustee Fee Rate
		With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC (C) Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate.
	
	
		Item 2(e)(12)
		Reporting Period Ending Actual Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Reporting Period Ending Scheduled Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer
		Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, Wells Fargo Bank, NA represents Wells Fargo Bank, National Association and "Midland Loan Services" represents "Midland Loan Services, a Division of PNC Bank, National Association".
	





Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings

Related Entities

Wells Fargo