Form 10-D Wells Fargo Commercial For: May 17
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: 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:
(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 |
|
Certificate Interest Reconciliation Detail |
4 |
|
375 Park Avenue, 2nd Floor, J0127-023 | New York, NY 10152 | United States |
|
|
|
|
Master Servicer |
Wells Fargo Bank, National Association |
|
|
Additional Information |
5 |
|
|
|
|
|
|
|
Investor Relations |
|
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
|
|
|
|
|
|
Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States |
||
Bond / Collateral Reconciliation - Balances |
7 |
Special Servicer |
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) |
|
|
Specially Serviced Loan Detail - Part 2 |
24 |
|
|
|
|
|
|
|
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 |
|
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
- Chipotle Mexican Grill (CMG) PT Raised to $3,285 at Wells Fargo
- Peapack-Gladstone Financial (PGC) Appoints Kate Sant'Angelo as SVP, Director of Personal Banking
- Wells Fargo (WFC) Weighs Debut Risk Transfer as Banks Shore Up Capital - Bloomberg
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Wells FargoSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!