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:   October 19, 2021 to November 18, 2021

Commission File Number of issuing entity:  333-226486-07

Central Index Key Number of issuing entity:  0001780859

BANK 2019-BNK19
(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):  0000740906

Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001102113

Bank of America, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001577313

National Cooperative Bank, N.A.
(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)

38-4123620
38-4123621
38-7221343
(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-SB

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   X   No      

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On November 18, 2021 a distribution was made to holders of the certificates issued by BANK 2019-BNK19.

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 BANK 2019-BNK19 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on November 18, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

3.17%

0

N/A

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by BANK 2019-BNK19 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 October 19, 2021 to November 18, 2021.

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 November 9, 2021. The CIK number for the Depositor is 0000850779.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on November 9, 2021. The Central Index Key number for Wells Fargo is 0000740906.

Bank of America, National Association ("Bank of America"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on November 12, 2021. The Central Index Key number for Bank of America is 0001102113.

Morgan Stanley Mortgage Capital Holdings LLC ("Morgan Stanley"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on November 15, 2021. The Central Index Key number for Morgan Stanley is 0001541557.

National Cooperative Bank, N.A. ("NCB "), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 16, 2021. The Central Index Key number for NCB is 0001577313.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 1, 2021 under Commission File No. 333-226486-07 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 1, 2021 under Commission File No. 333-226486-07 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 2.  Legal Proceedings.

 

Wells Fargo Bank:  In December 2014, Phoenix Light SF Limited and certain related entities and the National Credit Union Administration (NCUA) filed complaints in the United States District Court for the Southern District of New York against Wells Fargo Bank, alleging claims against Wells Fargo Bank in its capacity as trustee for a number of residential mortgage-backed securities trusts. Complaints raising similar allegations have been filed by Commerzbank AG in the Southern District of New York and by IKB International and IKB Deutsche Industriebank in New York state court. In each case, the plaintiffs allege that Wells Fargo Bank, as trustee, caused losses to investors, and plaintiffs assert causes of action based upon, among other things, the trustee’s alleged failure to notify and enforce repurchase obligations of mortgage loan sellers for purported breaches of representations and warranties, notify investors of alleged events of default, and abide by appropriate standards of care following alleged events of default. Wells Fargo Bank previously settled two class action lawsuits with similar allegations that were filed in November 2014 and December 2016 by institutional investors in the Southern District of New York and New York state court, respectively. In addition, Park Royal I LLC and Park Royal II LLC have filed complaints in New York state court alleging Wells Fargo Bank, N.A., as trustee, failed to take appropriate actions upon learning of defective mortgage loan documentation. In March 2021, the Company entered into an agreement to resolve the case filed by the NCUA.

 

In addition to the foregoing cases, in August 2014 and August 2015 Nomura Credit & Capital Inc. (“Nomura”) and Natixis Real Estate Holdings, LLC (“Natixis”) filed a total of seven third-party complaints against Wells Fargo Bank in New York state court. In the underlying first-party actions, Nomura and Natixis have been sued for alleged breaches of representations and warranties made in connection with residential mortgage-backed securities sponsored by them. In the third-party actions, Nomura and Natixis allege that Wells Fargo Bank, as master servicer, primary servicer or securities administrator, failed to notify Nomura and Natixis of their own breaches, failed to properly oversee the primary servicers, and failed to adhere to accepted servicing practices. Natixis additionally alleges that Wells Fargo Bank failed to perform default oversight duties. Wells Fargo Bank has asserted counterclaims alleging that Nomura and Natixis failed to provide Wells Fargo Bank notice of their representation and warranty breaches.

With respect to each of the foregoing litigations, Wells Fargo Bank believes plaintiffs' claims are without merit and intends to contest the claims vigorously, but there can be no assurances as to the outcome of the litigations or the possible impact of the litigations on Wells Fargo Bank or the related RMBS trusts

Item 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 BANK 2019-BNK19, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

10/18/2021

$284,528.37

  Current Distribution Date

11/18/2021

$347,274.63

 

*REO Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

*As provided by Special Servicer

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BANK 2019-BNK19, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

10/18/2021

$5,746.41

  Current Distribution Date

11/18/2021

$5,947.27

 

Interest Reserve Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

10/18/2021

$0.00

  Current Distribution Date

11/18/2021

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by BANK 2019-BNK19, relating to the November 18, 2021 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on December 1, 2021 under Commission File No. 333-226486-07 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on December 1, 2021 under Commission File No. 333-226486-07 and incorporated by reference herein).

(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: December 1, 2021

 

 


wcm19b19_ex991-202111.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

11/18/21

BANK 2019-BNK19

Determination Date:

11/12/21

 

Next Distribution Date:

12/17/21

 

Record Date:

10/29/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-BNK19

 

           

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

Anthony.Sfarra@wellsfargo.com

Certificate Interest Reconciliation Detail

4

 

375 Park Avenue,2nd Floor | New York, NY 10152

 

 

 

 

General Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

Three Wells Fargo, MAC D1050-084,401 S. Tryon Street, 8th Floor | Charlotte, NC 28202

 

Bond / Collateral Reconciliation - Balances

7

Master & Special Servicer

National Cooperative Bank, N.A.

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Kathleen Luzik

(703) 302-1902

 

Mortgage Loan Detail (Part 1)

13-15

 

2011 Crystal Drive,Suite 800 | Arlington, VA 22202

 

 

Mortgage Loan Detail (Part 2)

16-18

General Special Servicer

LNR Partners, LLC

 

 

Principal Prepayment Detail

19

 

Job Warshaw

(305) 695-5600

 

Historical Detail

20

 

1601 Washington Avenue,Suite 700 | Miami Beach, FL 33139

 

 

Delinquency Loan Detail

21

Asset Representations

Park Bridge Lender Services LLC

 

 

 

 

Reviewer & Operating

 

 

 

Collateral Stratification and Historical Detail

22

Advisor

 

 

 

Specially Serviced Loan Detail - Part 1

23

 

David Rodgers

(212) 230-9025

 

 

 

 

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

 

 

Specially Serviced Loan Detail - Part 2

24

 

 

 

 

 

 

Certificate Administrator

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

 

 

Modified Loan Detail

25

 

Bank, N.A.

 

 

Historical Liquidated Loan Detail

26

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

 

 

 

 

 

trustadministrationgroup@wellsfargo.com

Historical Bond / Collateral Loss Reconciliation Detail

27

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Interest Shortfall Detail - Collateral Level

28

Trustee

Wilmington Trust, National Association

 

 

Supplemental Notes

29

 

General Contact

(302) 636-4140

 

 

 

 

1100 North Market St., | Wilmington, DE 19890

 

 

 

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© Copyright 2021 Computershare. All rights reserved. Confidential.

Page 1 of 29

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

06540WBA0

2.263000%

25,345,000.00

16,766,225.63

108,109.29

31,618.31

0.00

0.00

139,727.60

16,658,116.34

30.21%

30.00%

A-SB

06540WBB8

3.071000%

44,620,000.00

44,620,000.00

0.00

114,190.02

0.00

0.00

114,190.02

44,620,000.00

30.21%

30.00%

A-2

06540WBC6

2.926000%

273,000,000.00

273,000,000.00

0.00

665,665.00

0.00

0.00

665,665.00

273,000,000.00

30.21%

30.00%

A-3

06540WBD4

3.183000%

523,177,000.00

523,177,000.00

0.00

1,387,726.99

0.00

0.00

1,387,726.99

523,177,000.00

30.21%

30.00%

A-S

06540WBE2

3.446000%

153,122,000.00

153,122,000.00

0.00

439,715.34

0.00

0.00

439,715.34

153,122,000.00

17.75%

17.63%

B

06540WBF9

3.647000%

49,494,000.00

49,494,000.00

0.00

150,420.51

0.00

0.00

150,420.51

49,494,000.00

13.72%

13.63%

C

06540WBG7

4.168862%

46,400,000.00

46,400,000.00

0.00

161,195.99

0.00

0.00

161,195.99

46,400,000.00

9.94%

9.88%

D

06540WAJ2

3.000000%

27,840,000.00

27,840,000.00

0.00

69,600.00

0.00

0.00

69,600.00

27,840,000.00

7.68%

7.63%

E

06540WAL7

3.000000%

23,201,000.00

23,201,000.00

0.00

58,002.50

0.00

0.00

58,002.50

23,201,000.00

5.79%

5.75%

F

06540WAN3

3.000000%

13,920,000.00

13,920,000.00

0.00

34,800.00

0.00

0.00

34,800.00

13,920,000.00

4.66%

4.63%

G

06540WAQ6

3.000000%

12,373,000.00

12,373,000.00

0.00

30,932.50

0.00

0.00

30,932.50

12,373,000.00

3.65%

3.63%

H

06540WAS2

3.000000%

12,374,000.00

12,374,000.00

0.00

30,935.00

0.00

0.00

30,935.00

12,374,000.00

2.64%

2.63%

J*

06540WAU7

3.000000%

32,480,575.00

32,480,575.00

0.00

62,342.28

0.00

0.00

62,342.28

32,480,575.00

0.00%

0.00%

R

06540WAY9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR

BCC2KMYY4

4.168862%

65,123,504.00

64,671,989.55

5,689.96

223,681.24

0.00

0.00

229,371.20

64,666,299.59

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

Regular SubTotal

 

1,302,470,079.00

1,293,439,790.18

113,799.25

3,460,825.68

0.00

0.00

3,574,624.93

1,293,325,990.93

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

06540WBH5

1.091491%

866,142,000.00

857,563,225.63

0.00

780,018.53

0.00

0.00

780,018.53

857,455,116.34

 

 

X-B

06540WBJ1

0.548218%

249,016,000.00

249,016,000.00

0.00

113,762.57

0.00

0.00

113,762.57

249,016,000.00

 

 

X-D

06540WAA1

1.168862%

51,041,000.00

51,041,000.00

0.00

49,716.56

0.00

0.00

49,716.56

51,041,000.00

 

 

X-FG

06540WAC7

1.168862%

26,293,000.00

26,293,000.00

0.00

25,610.74

0.00

0.00

25,610.74

26,293,000.00

 

 

X-H

06540WAE3

1.168862%

12,374,000.00

12,374,000.00

0.00

12,052.91

0.00

0.00

12,052.91

12,374,000.00

 

 

X-J

06540WAG8

1.168862%

32,480,575.00

32,480,575.00

0.00

31,637.75

0.00

0.00

31,637.75

32,480,575.00

 

 

Notional SubTotal

 

1,237,346,575.00

1,228,767,800.63

0.00

1,012,799.06

0.00

0.00

1,012,799.06

1,228,659,691.34

 

 

 

Deal Distribution Total

 

 

 

113,799.25

4,473,624.74

0.00

0.00

4,587,423.99

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing

 

the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the

 

underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 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

06540WBA0

661.52004853

4.26550760

1.24751667

0.00000000

0.00000000

0.00000000

0.00000000

5.51302427

657.25454094

A-SB

06540WBB8

1,000.00000000

0.00000000

2.55916674

0.00000000

0.00000000

0.00000000

0.00000000

2.55916674

1,000.00000000

A-2

06540WBC6

1,000.00000000

0.00000000

2.43833333

0.00000000

0.00000000

0.00000000

0.00000000

2.43833333

1,000.00000000

A-3

06540WBD4

1,000.00000000

0.00000000

2.65250000

0.00000000

0.00000000

0.00000000

0.00000000

2.65250000

1,000.00000000

A-S

06540WBE2

1,000.00000000

0.00000000

2.87166664

0.00000000

0.00000000

0.00000000

0.00000000

2.87166664

1,000.00000000

B

06540WBF9

1,000.00000000

0.00000000

3.03916657

0.00000000

0.00000000

0.00000000

0.00000000

3.03916657

1,000.00000000

C

06540WBG7

1,000.00000000

0.00000000

3.47405151

0.00000000

0.00000000

0.00000000

0.00000000

3.47405151

1,000.00000000

D

06540WAJ2

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

06540WAL7

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F

06540WAN3

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

G

06540WAQ6

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

H

06540WAS2

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

J

06540WAU7

1,000.00000000

0.00000000

1.91937119

0.58062888

11.70529032

0.00000000

0.00000000

1.91937119

1,000.00000000

R

06540WAY9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC2KMYY4

993.06679736

0.08737183

3.43472366

0.01524166

0.30974408

0.00000000

0.00000000

3.52209549

992.97942552

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

06540WBH5

990.09541811

0.00000000

0.90056657

0.00000000

0.00000000

0.00000000

0.00000000

0.90056657

989.97060106

X-B

06540WBJ1

1,000.00000000

0.00000000

0.45684844

0.00000000

0.00000000

0.00000000

0.00000000

0.45684844

1,000.00000000

X-D

06540WAA1

1,000.00000000

0.00000000

0.97405145

0.00000000

0.00000000

0.00000000

0.00000000

0.97405145

1,000.00000000

X-FG

06540WAC7

1,000.00000000

0.00000000

0.97405165

0.00000000

0.00000000

0.00000000

0.00000000

0.97405165

1,000.00000000

X-H

06540WAE3

1,000.00000000

0.00000000

0.97405124

0.00000000

0.00000000

0.00000000

0.00000000

0.97405124

1,000.00000000

X-J

06540WAG8

1,000.00000000

0.00000000

0.97405141

0.00000000

0.00000000

0.00000000

0.00000000

0.97405141

1,000.00000000

 

 

 

 

© Copyright 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

10/01/21 - 10/30/21

30

0.00

31,618.31

0.00

31,618.31

0.00

0.00

0.00

31,618.31

0.00

 

A-SB

10/01/21 - 10/30/21

30

0.00

114,190.02

0.00

114,190.02

0.00

0.00

0.00

114,190.02

0.00

 

A-2

10/01/21 - 10/30/21

30

0.00

665,665.00

0.00

665,665.00

0.00

0.00

0.00

665,665.00

0.00

 

A-3

10/01/21 - 10/30/21

30

0.00

1,387,726.99

0.00

1,387,726.99

0.00

0.00

0.00

1,387,726.99

0.00

 

X-A

10/01/21 - 10/30/21

30

0.00

780,018.53

0.00

780,018.53

0.00

0.00

0.00

780,018.53

0.00

 

X-B

10/01/21 - 10/30/21

30

0.00

113,762.57

0.00

113,762.57

0.00

0.00

0.00

113,762.57

0.00

 

X-D

10/01/21 - 10/30/21

30

0.00

49,716.56

0.00

49,716.56

0.00

0.00

0.00

49,716.56

0.00

 

X-FG

10/01/21 - 10/30/21

30

0.00

25,610.74

0.00

25,610.74

0.00

0.00

0.00

25,610.74

0.00

 

X-H

10/01/21 - 10/30/21

30

0.00

12,052.91

0.00

12,052.91

0.00

0.00

0.00

12,052.91

0.00

 

X-J

10/01/21 - 10/30/21

30

0.00

31,637.75

0.00

31,637.75

0.00

0.00

0.00

31,637.75

0.00

 

A-S

10/01/21 - 10/30/21

30

0.00

439,715.34

0.00

439,715.34

0.00

0.00

0.00

439,715.34

0.00

 

B

10/01/21 - 10/30/21

30

0.00

150,420.51

0.00

150,420.51

0.00

0.00

0.00

150,420.51

0.00

 

C

10/01/21 - 10/30/21

30

0.00

161,195.99

0.00

161,195.99

0.00

0.00

0.00

161,195.99

0.00

 

D

10/01/21 - 10/30/21

30

0.00

69,600.00

0.00

69,600.00

0.00

0.00

0.00

69,600.00

0.00

 

E

10/01/21 - 10/30/21

30

0.00

58,002.50

0.00

58,002.50

0.00

0.00

0.00

58,002.50

0.00

 

F

10/01/21 - 10/30/21

30

0.00

34,800.00

0.00

34,800.00

0.00

0.00

0.00

34,800.00

0.00

 

G

10/01/21 - 10/30/21

30

0.00

30,932.50

0.00

30,932.50

0.00

0.00

0.00

30,932.50

0.00

 

H

10/01/21 - 10/30/21

30

0.00

30,935.00

0.00

30,935.00

0.00

0.00

0.00

30,935.00

0.00

 

J

10/01/21 - 10/30/21

30

360,434.32

81,201.44

0.00

81,201.44

18,859.16

0.00

0.00

62,342.28

380,194.56

 

R

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

RR Interest

10/01/21 - 10/30/21

30

19,112.63

224,673.83

0.00

224,673.83

992.59

0.00

0.00

223,681.24

20,171.62

 

Totals

 

 

379,546.95

4,493,476.49

0.00

4,493,476.49

19,851.75

0.00

0.00

4,473,624.74

400,366.18

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 

 

     

 

Additional Information

 

Available Funds Summary

 

 

Total Available Distribution Amount (1)

4,587,423.99

 

VRR Available Funds

 

 

Non-VRR Available Funds

 

 

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

 

 

 

 

 

 

© Copyright 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

4,513,256.60

Master Servicing Fee

13,035.19

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,947.25

Interest Adjustments

2,299.11

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

556.90

ARD Interest

0.00

Operating Advisor Fee

2,038.25

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

211.62

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

4,515,555.71

Total Fees

22,079.21

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

363,799.25

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

3,068.74

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

16,618.01

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

(250,000.00)

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

165.00

Total Principal Collected

113,799.25

Total Expenses/Reimbursements

19,851.75

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

4,473,624.74

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

113,799.25

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

4,587,423.99

Total Funds Collected

4,629,354.96

Total Funds Distributed

4,629,354.95

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 29

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,293,439,791.05

1,293,439,791.05

Beginning Certificate Balance

1,293,439,790.18

(-) Scheduled Principal Collections

363,799.25

363,799.25

(-) Principal Distributions

113,799.25

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

(250,000.00)

(250,000.00)

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

1,293,325,991.80

1,293,325,991.80

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,293,446,722.42

1,293,446,722.42

Ending Certificate Balance

1,293,325,990.93

Ending Actual Collateral Balance

1,293,724,426.50

1,293,724,426.50

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.87)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.87)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.17%

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 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

 

Defeased

1

8,250,000.00

0.64%

92

4.0000

NAP

Defeased

1

8,250,000.00

0.64%

92

4.0000

NAP

 

2,000,000 or less

7

11,188,005.45

0.87%

92

4.3581

1.463449

1.50 or less

27

298,317,033.58

23.07%

91

4.1728

1.162399

2,000,001 to 3,000,000

9

22,284,830.88

1.72%

92

4.0498

1.695380

1.51 to 1.75

9

197,179,196.26

15.25%

91

4.0557

1.633501

3,000,001 to 4,000,000

8

28,801,934.13

2.23%

92

3.9984

1.489125

1.76 to 2.00

8

130,848,752.59

10.12%

92

4.1508

1.822408

4,000,001 to 5,000,000

3

14,302,943.52

1.11%

92

4.4250

1.713822

2.01 to 2.25

10

116,069,684.72

8.97%

91

4.2101

2.087528

5,000,001 to 6,000,000

4

22,591,783.98

1.75%

92

3.8606

0.912899

2.26 to 2.50

9

215,290,825.68

16.65%

92

3.9284

2.405367

6,000,001 to 7,000,000

4

25,622,962.63

1.98%

92

4.2054

1.918627

2.51 to 2.75

5

100,415,226.82

7.76%

91

4.3728

2.686193

7,000,001 to 8,000,000

5

36,868,283.63

2.85%

91

4.3153

1.857472

2.76 to 3.00

3

47,569,882.01

3.68%

91

3.9604

2.907640

8,000,001 to 9,000,000

4

33,590,484.45

2.60%

91

3.7591

2.938364

3.01 or greater

9

167,400,250.00

12.94%

91

3.6123

3.634045

9,000,001 to 10,000,000

3

29,218,750.77

2.26%

92

4.2037

2.324880

Totals

82

1,293,325,991.80

100.00%

91

4.0520

2.100886

10,000,001 to 15,000,000

8

100,995,839.05

7.81%

92

4.1341

2.026707

 

 

 

 

 

 

 

15,000,001 to 20,000,000

6

109,672,707.10

8.48%

91

4.0043

2.646921

 

 

 

 

 

 

 

20,000,001 to 30,000,000

6

156,149,651.29

12.07%

91

3.8227

2.526354

 

 

 

 

 

 

 

30,000,001 to 50,000,000

10

450,687,814.92

34.85%

91

4.1851

1.829884

 

 

 

 

 

 

 

50,000,001 to 70,000,000

3

171,100,000.00

13.23%

91

3.9369

2.530963

 

 

 

 

 

 

 

 

70,000,001 or greater

1

72,000,000.00

5.57%

92

3.8000

1.781500

 

 

 

 

 

 

 

 

Totals

82

1,293,325,991.80

100.00%

91

4.0520

2.100886

 

 

 

 

 

 

 

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 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

Defeased

2

8,250,000.00

0.64%

92

4.0000

NAP

Totals

76

1,293,325,991.80

100.00%

91

4.0520

2.100886

Alaska

1

7,125,000.00

0.55%

91

4.7200

2.939100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Arizona

1

4,641,573.70

0.36%

91

4.5600

1.696100

 

 

 

 

 

 

 

Arkansas

1

15,002,707.10

1.16%

92

4.6500

1.909400

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

California

10

328,458,401.29

25.40%

91

4.0603

2.277211

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Colorado

2

11,205,484.45

0.87%

91

4.7610

2.588312

Defeased

2

8,250,000.00

0.64%

92

4.0000

NAP

Connecticut

1

47,586,000.00

3.68%

91

4.3900

2.688800

Industrial

4

40,247,589.11

3.11%

92

4.3187

2.334002

Florida

4

135,362,677.12

10.47%

91

4.6229

1.692054

Lodging

7

138,839,263.17

10.74%

92

4.0435

2.015452

Georgia

1

15,000,000.00

1.16%

92

4.1800

1.672200

Mixed Use

3

25,515,000.00

1.97%

92

4.0830

2.426760

Illinois

1

6,919,250.00

0.53%

92

4.6400

2.728700

Mobile Home Park

3

3,551,750.53

0.27%

92

4.2701

2.979948

Indiana

1

3,802,500.00

0.29%

92

4.1500

2.352900

Multi-Family

25

107,833,901.15

8.34%

91

3.8840

1.175708

Louisiana

1

7,380,313.42

0.57%

92

4.7500

1.865400

Office

14

666,331,901.29

51.52%

91

3.9507

2.270864

Minnesota

1

11,985,140.14

0.93%

92

4.4500

1.509500

Other

1

1,900,000.00

0.15%

91

4.8900

1.482100

Mississippi

1

3,565,000.00

0.28%

92

4.5000

1.995300

Retail

17

300,856,586.55

23.26%

91

4.2959

1.731468

Missouri

1

21,206,250.00

1.64%

91

4.1300

1.568300

Totals

76

1,293,325,991.80

100.00%

91

4.0520

2.100886

Nevada

1

100,000,000.00

7.73%

92

3.7408

1.720600

 

 

 

 

 

 

 

New Jersey

2

125,600,000.00

9.71%

92

3.9494

2.034393

 

 

 

 

 

 

 

New York

29

274,223,416.70

21.20%

91

3.5984

1.809279

 

 

 

 

 

 

 

North Carolina

5

35,600,384.63

2.75%

92

4.2207

2.939548

 

 

 

 

 

 

 

Ohio

1

1,775,000.00

0.14%

91

4.6200

1.910700

 

 

 

 

 

 

 

Pennsylvania

2

82,734,433.04

6.40%

91

4.2182

1.826273

 

 

 

 

 

 

 

South Carolina

1

805,000.00

0.06%

91

4.6200

1.910700

 

 

 

 

 

 

 

Tennessee

1

1,901,077.67

0.15%

92

4.8800

1.619300

 

 

 

 

 

 

 

Texas

3

41,844,882.01

3.24%

92

4.1795

2.459978

 

 

 

 

 

 

 

Virginia

2

1,351,500.53

0.10%

92

4.8400

2.186700

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 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

 

Defeased

1

8,250,000.00

0.64%

92

4.0000

NAP

Defeased

1

8,250,000.00

0.64%

92

4.0000

NAP

 

3.5000% or less

5

84,400,000.00

6.53%

92

3.1100

3.160231

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.5001% to 3.7500%

12

229,706,366.01

17.76%

92

3.7114

2.017504

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.7501% to 4.0000%

23

329,112,641.48

25.45%

91

3.8581

2.133318

25 months to 36 months

81

1,285,075,991.80

99.36%

91

4.0524

2.102561

 

4.0001% to 4.2500%

18

318,332,493.13

24.61%

91

4.1619

2.127482

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.2501% to 4.5000%

6

97,335,573.18

7.53%

91

4.4043

2.078741

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

4.5001% to 4.7500%

10

126,821,480.73

9.81%

90

4.6254

1.932550

Totals

82

1,293,325,991.80

100.00%

91

4.0520

2.100886

 

4.7501% or greater

7

99,367,437.27

7.68%

90

4.8576

1.459435

 

 

 

 

 

 

 

 

Totals

82

1,293,325,991.80

100.00%

91

4.0520

2.100886

 

 

 

 

 

 

 

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 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

 

Defeased

1

8,250,000.00

0.64%

92

4.0000

NAP

Defeased

1

8,250,000.00

0.64%

92

4.0000

NAP

 

120 months or less

81

1,285,075,991.80

99.36%

91

4.0524

2.102561

Interest Only

39

776,787,000.00

60.06%

91

3.8789

2.289797

 

121 or greater

0

0.00

0.00%

0

0.0000

0.000000

420 months of less

34

473,965,063.74

36.65%

91

4.3435

1.881982

 

Totals

82

1,293,325,991.80

100.00%

91

4.0520

2.100886

421 months or greater

8

34,323,928.06

2.65%

91

3.9588

0.911088

 

 

 

 

 

 

 

 

Totals

82

1,293,325,991.80

100.00%

91

4.0520

2.100886

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 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

 

Defeased

1

8,250,000.00

0.64%

92

4.0000

NAP

 

 

 

None

 

Underwriter's Information

9

212,729,244.62

16.45%

91

3.8962

2.576500

 

 

 

 

 

 

12 months or less

62

918,996,213.87

71.06%

91

4.0562

2.101413

 

 

 

 

 

 

13 months to 24 months

10

153,350,533.31

11.86%

91

4.2460

1.451986

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

82

1,293,325,991.80

100.00%

91

4.0520

2.100886

 

 

 

 

 

(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.

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 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

453012153

RT

Las Vegas

NV

Actual/360

3.741%

161,062.22

0.00

0.00

N/A

07/01/29

--

50,000,000.00

50,000,000.00

11/01/21

 

1A

310949706

 

 

 

Actual/360

3.741%

161,062.22

0.00

0.00

N/A

07/01/29

--

50,000,000.00

50,000,000.00

11/01/21

 

2

322070002

RT

Orlando

FL

Actual/360

4.860%

181,567.94

56,166.22

0.00

N/A

05/06/29

--

43,385,410.84

43,329,244.62

11/06/21

 

2A

322070102

 

 

 

Actual/360

4.860%

181,567.94

56,166.22

0.00

N/A

05/06/29

--

43,385,410.84

43,329,244.62

11/06/21

 

3

310946755

OF

San Francisco

CA

Actual/360

3.912%

218,972.41

0.00

0.00

N/A

05/11/29

--

65,000,000.00

65,000,000.00

11/11/21

 

3A

310947752

 

 

 

Actual/360

3.912%

67,376.13

0.00

0.00

N/A

05/11/29

--

20,000,000.00

20,000,000.00

11/11/21

 

4

310951253

OF

New York

NY

Actual/360

3.110%

66,951.39

0.00

0.00

N/A

07/06/29

--

25,000,000.00

25,000,000.00

11/06/21

 

4A

310951249

 

 

 

Actual/360

3.110%

66,951.39

0.00

0.00

N/A

07/06/29

--

25,000,000.00

25,000,000.00

11/06/21

 

4B

310951252

 

 

 

Actual/360

3.110%

46,919.53

0.00

0.00

N/A

07/06/29

--

17,520,000.00

17,520,000.00

11/06/21

 

4C

310951254

 

 

 

Actual/360

3.110%

22,602.79

0.00

0.00

N/A

07/06/29

--

8,440,000.00

8,440,000.00

11/06/21

 

4D

310951255

 

 

 

Actual/360

3.110%

22,602.79

0.00

0.00

N/A

07/06/29

--

8,440,000.00

8,440,000.00

11/06/21

 

5

322070005

OF

Princeton

NJ

Actual/360

3.800%

235,600.00

0.00

0.00

N/A

07/01/29

--

72,000,000.00

72,000,000.00

11/01/21

 

6

610950365

OF

Pittsburgh

PA

Actual/360

4.192%

176,879.11

0.00

0.00

N/A

06/11/29

--

49,000,000.00

49,000,000.00

11/11/21

 

6A

610951031

 

 

 

Actual/360

4.192%

72,195.56

0.00

0.00

N/A

06/11/29

--

20,000,000.00

20,000,000.00

11/11/21

 

7

1957165

OF

Morristown

NJ

Actual/360

4.150%

191,545.56

0.00

0.00

N/A

07/01/29

--

53,600,000.00

53,600,000.00

11/01/21

 

8

300801920

LO

Newport Beach

CA

Actual/360

3.750%

169,531.25

0.00

0.00

N/A

07/01/29

--

52,500,000.00

52,500,000.00

11/01/21

 

9

322070009

OF

Sunnyvale

CA

Actual/360

3.764%

162,055.08

0.00

0.00

07/06/29

06/06/34

--

50,000,000.00

50,000,000.00

11/06/21

 

10

610950650

OF

Alhambra

CA

Actual/360

4.220%

109,016.67

0.00

0.00

N/A

05/11/29

--

30,000,000.00

30,000,000.00

11/11/21

 

10A

610950651

 

 

 

Actual/360

4.220%

72,677.78

0.00

0.00

N/A

05/11/29

--

20,000,000.00

20,000,000.00

11/11/21

 

11

1855245

OF

Hartford

CT

Actual/360

4.390%

179,888.30

0.00

0.00

N/A

06/01/29

--

47,586,000.00

47,586,000.00

11/01/21

 

12

310949647

OF

New York

NY

Actual/360

3.843%

135,679.25

0.00

0.00

N/A

06/11/29

--

41,000,000.00

41,000,000.00

05/11/20

 

13

300801904

OF

Los Angeles

CA

Actual/360

4.520%

155,688.89

0.00

0.00

N/A

04/01/29

--

40,000,000.00

40,000,000.00

11/01/21

 

14

300801919

LO

Orlando

FL

Actual/360

4.117%

130,627.07

(250,000.00)

(250,000.00)

N/A

07/01/29

--

36,193,325.68

36,443,325.68

11/01/21

 

15

310950366

OF

New York

NY

Actual/360

3.700%

95,583.33

0.00

0.00

N/A

05/11/29

--

30,000,000.00

30,000,000.00

11/11/21

 

16

310949593

OF

Brea

CA

Actual/360

4.660%

100,210.68

29,493.70

0.00

N/A

05/11/29

--

24,972,894.99

24,943,401.29

11/11/21

 

17

300801915

RT

St Charles

MO

Actual/360

4.130%

75,417.67

0.00

0.00

N/A

06/01/29

--

21,206,250.00

21,206,250.00

11/01/21

 

18

1957584

RT

Spring

TX

Actual/360

3.990%

58,924.54

0.00

0.00

N/A

07/01/29

--

17,150,000.00

17,150,000.00

11/01/21

 

19

1855665

IN

Maumelle

AR

Actual/360

4.650%

60,153.78

20,089.62

0.00

N/A

07/01/29

--

15,022,796.72

15,002,707.10

11/01/21

 

 

 

 

 

© Copyright 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

 

20

322070020

OF

Atlanta

GA

Actual/360

4.180%

53,991.67

0.00

0.00

N/A

07/01/29

--

15,000,000.00

15,000,000.00

11/01/21

 

21

300801917

LO

Hershey

PA

Actual/360

4.350%

51,520.56

19,666.53

0.00

N/A

06/01/29

--

13,754,099.57

13,734,433.04

11/01/21

 

22

1957013

RT

Plano

TX

Actual/360

4.400%

53,991.67

0.00

0.00

N/A

07/01/29

--

14,250,000.00

14,250,000.00

11/01/21

 

23

300801924

MF

New York

NY

Actual/360

3.540%

42,676.67

0.00

0.00

N/A

07/01/29

--

14,000,000.00

14,000,000.00

11/01/21

 

24

610948490

RT

Saint Cloud

MN

Actual/360

4.450%

45,990.47

16,722.52

0.00

N/A

07/11/29

--

12,001,862.66

11,985,140.14

11/11/21

 

25

1957654

LO

Fayetteville

NC

Actual/360

3.860%

38,224.72

0.00

0.00

N/A

07/01/29

--

11,500,000.00

11,500,000.00

11/01/21

 

26

1854236

IN

Brownsville

TX

Actual/360

4.190%

37,734.61

13,550.93

0.00

N/A

07/01/29

--

10,458,432.94

10,444,882.01

11/01/21

 

27

300801927

LO

Spring Lake

NC

Actual/360

4.100%

35,646.16

15,089.67

0.00

N/A

07/01/29

--

10,096,473.53

10,081,383.86

11/01/21

 

28

310948729

LO

Knightdale

NC

Actual/360

4.700%

40,196.90

13,222.79

0.00

N/A

06/11/29

--

9,931,973.56

9,918,750.77

11/11/21

 

29

1957097

MU

New York

NY

Actual/360

4.180%

35,994.44

0.00

0.00

N/A

07/01/29

--

10,000,000.00

10,000,000.00

11/01/21

 

30

300801926

MU

New York

NY

Actual/360

3.700%

29,630.83

0.00

0.00

N/A

07/01/29

--

9,300,000.00

9,300,000.00

11/01/21

 

31

410949580

MF

Colorado Springs

CO

Actual/360

4.730%

33,891.21

10,346.40

0.00

N/A

05/11/29

--

8,320,830.85

8,310,484.45

11/11/21

 

32

410949617

IN

Fairfield

CA

Actual/360

4.103%

29,678.37

0.00

0.00

N/A

06/11/29

--

8,400,000.00

8,400,000.00

11/11/21

 

33

1956861

MF

Florence

SC

Actual/360

4.000%

28,416.67

0.00

0.00

N/A

07/01/29

--

8,250,000.00

8,250,000.00

11/01/21

 

34

470113560

MF

Forest Hills

NY

Actual/360

4.080%

26,693.72

6,188.91

0.00

N/A

06/01/29

--

7,597,832.29

7,591,643.38

11/01/21

 

35

410950285

RT

Temple Terrace

FL

Actual/360

4.235%

27,749.67

9,816.58

0.00

N/A

06/11/29

--

7,609,308.95

7,599,492.37

11/11/21

 

36

1856110

RT

Baton Rouge

LA

Actual/360

4.750%

30,227.12

9,678.90

0.00

N/A

07/01/29

--

7,389,992.32

7,380,313.42

11/01/21

 

37

470113740

MF

Mount Kisco

NY

Actual/360

3.800%

23,505.28

11,441.52

0.00

N/A

06/01/29

--

7,183,275.98

7,171,834.46

11/01/21

 

38

322070038

RT

Juneau

AK

Actual/360

4.720%

28,959.17

0.00

0.00

N/A

06/01/29

--

7,125,000.00

7,125,000.00

11/01/21

 

39

1957251

RT

Gurnee

IL

Actual/360

4.640%

27,646.25

0.00

0.00

N/A

07/01/29

--

6,919,250.00

6,919,250.00

11/01/21

 

40

610949810

IN

Newark

CA

Actual/360

4.035%

22,237.33

0.00

0.00

N/A

06/11/29

--

6,400,000.00

6,400,000.00

11/11/21

 

41

300801922

MU

San Diego

CA

Actual/360

4.500%

24,083.12

0.00

0.00

N/A

07/01/29

--

6,215,000.00

6,215,000.00

11/01/21

 

42

470114250

MF

Woodside

NY

Actual/360

3.590%

18,850.28

8,962.34

0.00

N/A

07/01/29

--

6,097,674.97

6,088,712.63

11/01/21

 

43

470113860

MF

New York

NY

Actual/360

3.920%

20,253.33

0.00

0.00

N/A

07/01/29

--

6,000,000.00

6,000,000.00

11/01/21

 

44

470114390

MF

Kew Gardens

NY

Actual/360

3.540%

17,511.84

9,564.99

0.00

N/A

07/01/29

--

5,744,727.55

5,735,162.56

11/01/21

 

45

470113790

MF

Jackson Heights

NY

Actual/360

4.060%

19,642.06

4,604.42

0.00

N/A

06/01/29

--

5,618,259.06

5,613,654.64

11/01/21

 

46

470113840

MF

Long Beach

NY

Actual/360

3.930%

17,758.21

4,472.55

0.00

N/A

06/01/29

--

5,247,439.33

5,242,966.78

11/01/21

 

47

1957298

RT

Oceanside

CA

Actual/360

3.950%

17,006.94

0.00

0.00

N/A

07/01/29

--

5,000,000.00

5,000,000.00

11/01/21

 

 

 

 

 

© Copyright 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

 

48

300801918

LO

Sarasota

FL

Actual/360

4.800%

19,292.00

6,049.34

0.00

N/A

07/01/29

--

4,667,419.16

4,661,369.82

11/01/21

 

49

610950099

RT

Bullhead City

AZ

Actual/360

4.560%

18,250.92

6,368.96

0.00

N/A

06/11/29

--

4,647,942.66

4,641,573.70

11/11/21

 

50

470113960

MF

Great Neck

NY

Actual/360

3.930%

13,536.67

0.00

0.00

N/A

07/01/29

--

4,000,000.00

4,000,000.00

11/01/21

 

51

470113940

MF

Rockville Centre

NY

Actual/360

3.930%

13,228.16

3,315.66

0.00

N/A

07/01/29

--

3,908,838.17

3,905,522.51

11/01/21

 

52

300801921

OF

Fort Wayne

IN

Actual/360

4.150%

13,588.66

0.00

0.00

N/A

07/01/29

--

3,802,500.00

3,802,500.00

11/01/21

 

53

470113720

MF

Forest Hills

NY

Actual/360

3.730%

11,586.71

3,261.57

0.00

N/A

06/01/29

--

3,607,381.50

3,604,119.93

11/01/21

 

54

322070054

RT

Oxford

MS

Actual/360

4.500%

13,814.38

0.00

0.00

N/A

07/01/29

--

3,565,000.00

3,565,000.00

11/01/21

 

55

470114340

MF

Kew Gardens

NY

Actual/360

3.670%

11,060.97

0.00

0.00

N/A

07/01/29

--

3,500,000.00

3,500,000.00

11/01/21

 

56

470113690

MF

Mamaroneck

NY

Actual/360

3.990%

11,271.14

5,036.75

0.00

N/A

06/01/29

--

3,280,467.25

3,275,430.50

11/01/21

 

57

470113880

MF

Jackson Heights

NY

Actual/360

4.100%

11,128.00

2,551.78

0.00

N/A

06/01/29

--

3,151,912.97

3,149,361.19

11/01/21

 

58

470114430

MF

Forest Hills

NY

Actual/360

3.710%

9,040.72

2,561.76

0.00

N/A

07/01/29

--

2,829,892.54

2,827,330.78

11/01/21

 

59

1957423

RT

Thornton

CO

Actual/360

4.850%

12,090.65

0.00

0.00

N/A

08/01/29

--

2,895,000.00

2,895,000.00

11/01/21

 

60

470113480

MF

Astoria

NY

Actual/360

3.930%

9,084.82

4,170.06

0.00

N/A

06/01/29

--

2,684,507.08

2,680,337.02

11/01/21

 

61

610948890

RT

Various

Various

Actual/360

4.620%

10,264.10

0.00

0.00

N/A

06/11/29

--

2,580,000.00

2,580,000.00

11/11/21

 

62

470113980

MF

Rockville Centre

NY

Actual/360

3.930%

8,629.63

0.00

0.00

N/A

07/01/29

--

2,550,000.00

2,550,000.00

11/01/21

 

63

470113620

MF

Great Neck

NY

Actual/360

3.900%

8,031.07

2,056.58

0.00

N/A

06/01/29

--

2,391,385.43

2,389,328.85

11/01/21

 

64

470113670

MF

Forest Hills

NY

Actual/360

3.560%

6,605.09

3,573.92

0.00

N/A

07/01/29

--

2,154,614.03

2,151,040.11

11/01/21

 

65

322070065

MH

Dallas

NC

Actual/360

3.920%

7,427.07

0.00

0.00

N/A

07/01/29

--

2,200,250.00

2,200,250.00

11/01/21

 

66

470114140

MF

Brooklyn

NY

Actual/360

3.800%

6,592.67

3,192.43

0.00

N/A

07/01/29

--

2,014,736.55

2,011,544.12

11/01/21

 

67

1956798

RT

Sparta

TN

Actual/360

4.880%

7,998.94

2,425.82

0.00

N/A

07/01/29

--

1,903,503.49

1,901,077.67

11/01/21

 

68

600949984

98

Cary

NC

Actual/360

4.890%

8,000.58

0.00

0.00

N/A

06/11/29

--

1,900,000.00

1,900,000.00

11/11/21

 

69

470113950

MF

Lynbrook

NY

Actual/360

3.930%

6,091.50

0.00

0.00

N/A

07/01/29

--

1,800,000.00

1,800,000.00

11/01/21

 

70

470113970

MF

Rockville Centre

NY

Actual/360

3.930%

5,245.46

0.00

0.00

N/A

07/01/29

--

1,550,000.00

1,550,000.00

11/01/21

 

71

470113770

MF

Tuckahoe

NY

Actual/360

3.890%

4,815.82

2,250.61

0.00

N/A

06/01/29

--

1,437,677.85

1,435,427.24

11/01/21

 

72

300801929

MH

Various

VA

Actual/360

4.840%

5,640.00

1,739.20

0.00

N/A

07/01/29

--

1,353,239.74

1,351,500.54

11/01/21

 

73

470114060

MF

New York

NY

Actual/360

3.920%

4,219.44

0.00

0.00

N/A

07/01/29

--

1,250,000.00

1,250,000.00

11/01/21

 

Totals

 

 

 

 

 

 

4,515,555.71

113,799.25

(250,000.00)

 

 

 

1,293,439,791.05

1,293,325,991.80

 

 

(1) Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 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

52,113,244.00

25,810,299.00

01/01/21

06/30/21

--

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

0.00

11,718,288.00

01/01/20

09/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

20,990,932.82

13,254,783.61

01/01/21

06/30/21

--

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

110,814,000.00

55,325,000.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4C

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4D

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

6,983,631.72

2,842,519.73

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

12,613,571.89

12,642,260.12

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

5,875,720.69

2,911,401.05

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

1,345,215.55

3,577,182.18

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

36,521,966.19

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

13,882,583.83

9,237,991.30

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

5,860,331.85

3,144,611.37

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,440,545.00

878,855.00

01/01/20

06/30/20

11/15/21

928,529.86

105,859.28

132,147.30

2,396,640.76

274,835.27

0.00

 

 

13

12,459,104.46

9,211,183.58

01/01/21

09/30/21

--

0.00

0.00

155,516.67

155,516.67

0.00

0.00

 

 

14

5,687,671.00

0.00

--

--

--

0.00

32,387.86

0.00

0.00

0.00

0.00

 

 

15

6,998,035.92

4,226,605.51

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

2,089,558.72

1,922,462.48

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

2,320,873.00

801,605.44

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,661,663.00

964,752.88

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,836,846.23

1,484,530.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 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

 

20

3,879,094.81

1,772,056.50

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

99,736.69

763,904.63

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

2,603,340.64

1,428,010.52

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

0.00

227,374.64

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,202,571.81

604,123.23

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

2,073,225.59

2,387,823.33

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,410,799.00

1,161,623.12

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,056,857.08

1,473,546.33

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

873,122.99

1,097,923.55

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

421,674.65

149,702.46

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

962,339.11

1,385,139.72

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,256,844.14

738,773.10

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

827,157.40

400,196.24

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

34

0.00

328,414.00

01/01/19

12/31/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

957,873.03

748,053.80

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

876,328.00

705,337.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

381,027.00

467,073.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

974,177.67

524,991.83

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

714,030.01

455,745.08

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

0.00

499,820.63

01/01/20

09/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

403,074.39

120,826.70

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

124,400.00

196,977.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

401,751.00

163,906.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

280,080.00

418,645.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

0.00

260,075.00

01/01/19

12/31/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

206,845.00

206,845.00

01/01/19

12/31/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

430,435.07

248,099.88

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 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

 

48

0.00

683,313.87

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

618,433.21

266,260.58

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

204,206.00

164,168.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

260,753.00

262,009.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

610,561.48

346,434.32

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

363,754.00

34,651.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

378,258.47

170,067.20

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

209,752.00

264,467.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

369,821.00

393,353.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

139,631.00

165,970.00

01/01/19

12/31/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

127,560.00

275,121.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

244,745.55

260,347.45

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

0.00

76,311.00

01/01/19

12/31/19

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

233,145.00

174,858.75

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

163,475.00

179,845.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

120,784.00

64,689.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

64

107,328.00

135,747.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

65

318,419.90

153,862.52

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

66

214,686.00

199,637.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

67

217,327.15

112,790.91

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

663.66

0.00

 

 

68

0.00

70,000.00

01/01/20

06/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

69

65,301.00

71,745.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

70

102,522.00

127,445.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

71

73,270.00

87,843.00

01/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

72

175,786.60

147,667.17

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

167.44

0.00

 

 

73

0.00

41,407.00

02/29/20

02/28/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

330,231,801.31

183,819,349.31

 

 

 

928,529.86

138,247.14

287,663.97

2,552,157.43

275,666.37

0.00

 

 

 

 

 

 

© Copyright 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.

 

 

 

 

 

 

© Copyright 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11/18/21

0

0.00

0

0.00

1

41,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.052036%

4.000496%

91

10/18/21

0

0.00

0

0.00

2

77,193,325.68

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.052142%

4.000627%

92

09/17/21

0

0.00

0

0.00

2

76,880,325.68

0

0.00

0

0.00

1

35,880,325.68

0

0.00

0

0.00

 

4.052256%

4.000775%

93

08/17/21

0

0.00

0

0.00

2

76,933,289.46

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.052375%

4.000870%

94

07/16/21

0

0.00

0

0.00

2

76,986,066.11

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.052494%

4.000964%

95

06/17/21

0

0.00

0

0.00

2

77,042,764.13

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.052627%

4.001071%

96

05/17/21

2

87,348,668.06

0

0.00

2

77,095,154.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.052745%

4.001164%

97

04/16/21

1

4,705,046.57

0

0.00

2

77,151,478.99

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.052860%

4.001252%

98

03/17/21

1

4,710,916.12

0

0.00

2

77,203,484.76

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.052964%

4.018226%

99

02/18/21

1

4,718,641.20

0

0.00

2

77,267,707.18

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.053100%

4.018352%

100

01/15/21

1

4,724,454.79

0

0.00

2

77,319,302.30

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.053202%

4.018446%

101

12/17/20

1

4,730,244.45

0

0.00

2

77,370,715.13

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.053304%

4.018539%

102

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 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

12

310949647

05/11/20

17

6

132,147.30

2,396,640.76

915,743.61

41,000,000.00

08/14/20

2

 

 

 

 

13

300801904

11/01/21

0

B

155,516.67

155,516.67

0.00

40,000,000.00

 

 

 

 

 

 

Totals

 

 

 

 

287,663.97

2,552,157.43

915,743.61

81,000,000.00

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period            0 - Current

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 -     Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11-      Full Payoff

 

Delinquent

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 -      Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 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

0

0

0

 

 

0

 

37 - 48 Months

0

0

0

 

 

0

 

49 - 60 Months

0

0

0

 

 

0

 

> 60 Months

 

1,293,325,992

1,252,325,992

41,000,000

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Nov-21

1,293,325,992

1,252,325,992

0

0

41,000,000

0

 

Oct-21

1,293,439,791

1,216,246,465

0

0

77,193,326

0

 

Sep-21

1,293,524,365

1,216,644,040

0

0

76,880,326

0

 

Aug-21

1,293,938,207

1,217,004,918

0

0

76,933,289

0

 

Jul-21

1,294,350,478

1,217,364,412

0

0

76,986,066

0

 

Jun-21

1,294,776,567

1,217,733,803

0

0

77,042,764

0

 

May-21

1,295,153,807

1,130,709,985

87,348,668

0

77,095,154

0

 

Apr-21

1,295,534,381

1,213,677,856

4,705,047

0

77,151,479

0

 

Mar-21

1,295,879,960

1,213,965,559

4,710,916

0

77,203,485

0

 

Feb-21

1,296,325,147

1,214,338,799

4,718,641

0

77,267,707

0

 

Jan-21

1,296,667,710

1,214,623,953

4,724,455

0

77,319,302

0

 

Dec-20

1,297,008,968

1,214,908,008

4,730,244

0

77,370,715

0

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 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

2

322070002

43,329,244.62

43,329,244.62

268,600,000.00

03/01/19

11,446,398.00

1.33740

09/30/20

05/06/29

329

2A

322070102

43,329,244.62

43,329,244.62

 

--

16,650,622.88

1.43000

--

05/06/29

329

12

310949647

41,000,000.00

41,000,000.00

45,000,000.00

10/01/20

822,014.00

1.03190

06/30/20

06/11/29

I/O

14

300801919

36,443,325.68

36,841,760.37

42,800,000.00

08/25/20

4,996,301.00

2.30830

12/31/19

07/01/29

331

Totals

 

164,101,814.92

164,500,249.61

356,400,000.00

 

33,915,335.88

 

 

 

 

 

 

 

 

© Copyright 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

 

2

322070002

RT

FL

04/06/21

13

 

 

 

 

The loan transferred to Special Servicing on 4/2/21 for an imminent non-monetary default. On 6/13/21 the guarantor filed for Chapter 11 Bankruptcy. In May 2021 the Borrower and Lender entered into a Forbearance Agreement

 

allowing additional time to cure the bankruptcy default. The loan is secured by a 691,265 sf retail center located in Orlando, FL. The property is approximately 96% occupied and the loan is current.

 

 

 

2A

322070102

Various

Various

04/06/21

13

 

 

 

 

Loan# 322070102 (NOTE A2B) is being transferred to KeyBank Real Estate Capital as Special Servicer effective April 06, 2021 due to Imminent Non-Monetary Default.

 

 

 

 

12

310949647

OF

NY

08/14/20

2

 

 

 

 

Loan transferred on 8/14/20 for Delinquent Payments. Notice of Default was sent on 8/19/20. Subject is a 12-story, 98K NRSF office building with ground floor retail located in Midtown Manhattan. Legal counsel was retained to file for foreclosure

 

and/ or receivership. Loan was accelerated on 12/29/20. The State of New York extended the moratorium on foreclosure actions through 1/15/22. Upon the moratorium being lifted, Lender will dual track the foreclosure process while

 

discussing workout alternatives with Borrower.

 

 

 

 

 

 

14

300801919

LO

FL

07/02/20

9

 

 

 

 

The collateral consists of a 297-room Marriott Downtown Orlando hotel built in 1986 and located in Orlando, FL. The Loan transferred SS on 7/13/2020 due to delinquent payments as a result of the impact of COVID-19. The Property features a

 

Franchise Agreement w/ Marriott that expires 11/2035. Borrower and Lender have agreed to a Loan Modification, which will bring the Loan current on all interest payments and provide an interest only period. Loan Modification has closed.

 

Loan is in rehab 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

 

 

 

 

 

© Copyright 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

14

300801919

0.00

4.11700%

0.00

           4.11700%

9

08/26/21

04/01/20

--

Totals

 

0.00

 

0.00

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© Copyright 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.).

 

 

 

 

 

 

 

 

 

© Copyright 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

 

 

 

 

 

 

 

 

© Copyright 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)

12

0.00

0.00

8,826.39

0.00

0.00

3,068.74

0.00

0.00

0.00

0.00

165.00

0.00

14

0.00

0.00

7,791.62

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

16,618.01

0.00

0.00

3,068.74

0.00

0.00

0.00

0.00

165.00

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

19,851.75

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 28 of 29

 


 

 

     

 

             Supplemental Notes

 

 

None

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 29 of 29

 


(null)


	
		Prospectus Loan ID
		1
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; JPMorgan Chase Bank, National Association; Goldman Sachs Bank USA
		06-03-2019
		50000000
		120
		07-01-2029
		0.037408
		0.037408
		3
		1
		120
		08-01-2019
		false
		1
		A1
		3
		322124.44
		50000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2029
		
			GRAND CANAL SHOPPES
			3327 & 3377 LAS VEGAS BOULEVARD SOUTH
			Las Vegas
			NV
			89109
			Clark
			RT
			759891
			759891
			1999
			2007
			1640000000
			MAI
			04-03-2019
			0.94
			0.83
			6
			09-01-2021
			N
			VENETIAN CASINO RESORT
			42185
			07-31-2025
			THE VENETIAN RESORT (SHOWROOM / THEATER)
			38920
			05-31-2029
			MADAME TUSSAUD LAS VEGAS
			28235
			07-31-2024
			03-31-2019
			01-01-2021
			06-30-2021
			104029333.67
			40772055
			31007624.49
			14961756
			73021709.18
			25810299
			70997903.16
			24798396
			UW
			CREFC
			14412471
			2.53
			1.7908
			2.46
			1.7206
			F
			F
		
		false
		false
		50000000
		161062.22
		0.037408
		0.0001129
		161062.22
		0
		0
		50000000
		50000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Midland Loan Services
		false
	
	
		Prospectus Loan ID
		2
		10-13-2021
		11-12-2021
		Bank of America, N.A.; Goldman Sachs Bank USA
		04-16-2019
		45000000
		120
		05-06-2029
		360
		0.0486
		0.0486
		3
		1
		06-06-2019
		true
		1
		PP
		2
		475468.32
		44845057.59
		1
		1
		1
		0
		false
		true
		false
		false
		false
		11-05-2028
		
			WATERFORD LAKES TOWN CENTER
			413 NORTH ALAFAYA TRAIL
			Orlando
			FL
			32828
			Orange
			RT
			691265
			691265
			1998
			268600000
			MAI
			03-01-2019
			0.99
			0.98
			6
			09-06-2021
			N
			Regal Cinemas
			86231
			01-31-2025
			Best Buy
			46094
			01-31-2026
			Jo Ann Fabrics
			35000
			01-31-2024
			02-28-2019
			01-01-2020
			09-30-2020
			22242309.16
			15882224
			5591686.27
			4163936
			16650622.88
			11718288
			16288102.88
			11446398
			UW
			CREFC
			8558430
			1.46
			1.3692
			1.43
			1.3374
			F
			F
			03-31-2021
		
		false
		false
		43385410.84
		237734.16
		0.0486
		0.0001129
		181567.94
		56166.22
		0
		43329244.62
		43329244.62
		11-06-2021
		1
		false
		0
		0
		0
		0
		0
		Midland Loan Services
		04-06-2021
		false
		0
		13
		0
	
	
		Prospectus Loan ID
		3
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		04-22-2019
		65000000
		120
		05-11-2029
		0.0391216
		0.0391216
		3
		1
		120
		06-11-2019
		false
		1
		PP
		3
		286348.54
		65000000
		1
		1
		1
		10
		true
		true
		false
		false
		false
		11-10-2028
		
			350 BUSH STREET
			350 BUSH STREET
			San Francisco
			CA
			94104
			San Francisco
			OF
			387599
			387599
			2018
			522000000
			MAI
			08-01-2019
			0.99
			1
			6
			09-11-2021
			N
			Twitch Interactive  Inc
			186042
			01-31-2029
			Atlassian  Inc
			145215
			09-30-2029
			Lion Re:Sources USA
			52879
			01-31-2029
			12-31-2018
			01-01-2021
			06-30-2021
			36764325
			21507302
			10457726
			8252518.39
			26306599
			13254783.61
			25085662
			12644315.11
			UW
			CREFC
			3658958.34
			3.58
			3.6225
			3.41
			3.4557
			C
			F
			07-01-2021
		
		false
		false
		65000000
		218972.41
		0.03912162
		0.0001129
		218972.41
		0
		0
		65000000
		65000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association; Goldman Sachs Bank USA; Deutsche Bank AG, New York Branch
		06-14-2019
		25000000
		120
		07-06-2029
		0.0311
		0.0311
		3
		1
		120
		08-06-2019
		false
		1
		A1
		3
		226027.89
		25000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-05-2021
		03-05-2029
		
			30 HUDSON YARDS
			20-30 HUDSON YARDS
			New York
			NY
			10001
			New York
			OF
			1463234
			1463234
			2019
			2200000000
			MAI
			05-23-2019
			1
			1
			6
			09-06-2021
			N
			WARNER MEDIA
			1463234
			06-30-2034
			01-01-2021
			06-30-2021
			164291079.12
			65124000
			42267892.97
			9799000
			122023186.15
			55325000
			121730539.35
			55178676.5
			UW
			CREFC
			22110674.51
			3.45
			2.5021
			3.44
			2.4955
			C
			F
			06-30-2021
		
		false
		false
		25000000
		66951.39
		0.0311
		0.0001004
		66951.39
		0
		0
		25000000
		25000000
		11-06-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		5
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-26-2019
		72000000
		120
		07-01-2029
		360
		0.038
		0.038
		3
		1
		60
		08-01-2019
		true
		1
		WL
		5
		235600
		72000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2029
		
			UNIVERSITY SQUARE
			1 UNIVERSITY SQUARE DRIVE
			Princeton
			NJ
			08540
			Mercer
			OF
			331872
			331872
			2005
			97700000
			MAI
			04-26-2019
			0.86
			0.69
			6
			09-01-2021
			N
			BlackRock  Inc.
			209799
			09-30-2028
			Mercer (US) Inc.
			19654
			04-30-2028
			TCG New Jersey  Inc.
			40
			11-12-2021
			03-31-2019
			01-01-2021
			06-30-2021
			12737623.65
			5104359
			4806202.71
			2261839.27
			7931420.94
			2842519.73
			7174752.78
			2464185.73
			UW
			CREFC
			1383200
			1.97
			2.055
			1.78
			1.7815
			F
			F
			09-30-2021
		
		false
		false
		72000000
		235600
		0.038
		0.0002312
		235600
		0
		0
		72000000
		72000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		6
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		06-03-2019
		49000000
		120
		06-11-2029
		0.04192
		0.04192
		3
		1
		120
		07-11-2019
		true
		1
		PP
		3
		249074.67
		49000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-10-2029
		
			NOVA PLACE
			100 SOUTH COMMONS
			Pittsburgh
			PA
			15212
			Allegheny
			OF
			1142745
			1142745
			1966
			2019
			200050000
			MAI
			01-23-2019
			0.84
			0.86
			6
			09-11-2021
			N
			PNC Bank  N A.
			395657
			12-31-2027
			United Health
			71500
			06-30-2024
			Continental Broadband
			52898
			09-30-2029
			12-31-2018
			07-01-2020
			06-30-2021
			22082440
			23158975
			8570650
			10516714.88
			13511790
			12642260.12
			12967141
			12097612.12
			UW
			CREFC
			5950311.14
			2.26
			2.1246
			2.17
			2.0331
			C
			F
			10-01-2021
		
		false
		false
		49000000
		176879.11
		0.04192
		0.0002129
		176879.11
		0
		0
		49000000
		49000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		7
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-12-2019
		53600000
		120
		07-01-2029
		0.0415
		0.0415
		3
		1
		120
		08-01-2019
		true
		1
		WL
		3
		191545.56
		53600000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2029
		
			445 SOUTH STREET
			445 SOUTH STREET
			Morristown
			NJ
			07960
			Morris
			OF
			320274
			320274
			1982
			2007
			80000000
			MAI
			04-01-2019
			0.93
			0.93
			6
			09-01-2021
			N
			Convanta Holding Corporation
			108252
			10-31-2025
			Travelers Indemnity Company
			80642
			01-31-2023
			Marsh USA  Inc.
			54376
			08-31-2022
			04-30-2019
			01-01-2021
			06-30-2021
			8854669.08
			4447705
			3290191.88
			1536303.95
			5564477.2
			2911401.05
			5052038.8
			2655181.55
			UW
			CREFC
			1118378.91
			2.47
			2.6032
			2.24
			2.3741
			F
			F
			06-30-2021
		
		false
		false
		53600000
		191545.56
		0.0415
		0.0001312
		191545.56
		0
		0
		53600000
		53600000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		8
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		06-12-2019
		52500000
		120
		07-01-2029
		0.0375
		0.0375
		3
		1
		120
		08-01-2019
		true
		1
		WL
		3
		169531.25
		52500000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2028
		
			NEWPORT BEACH MARRIOTT BAYVIEW
			500 BAYVIEW CIRCLE
			Newport Beach
			CA
			92660
			Orange
			LO
			254
			254
			1988
			2018
			78000000
			MAI
			05-23-2019
			0.81
			0.47
			6
			09-01-2021
			N
			04-30-2019
			07-01-2020
			06-30-2021
			18884429
			9816000
			12051658
			6238817.82
			6832771
			3577182.18
			5888550
			3086382.18
			UW
			CREFC
			1996093.75
			3.42
			1.792
			2.95
			1.5462
			F
			F
		
		false
		false
		52500000
		169531.25
		0.0375
		0.0001312
		169531.25
		0
		0
		52500000
		52500000
		11-01-2021
		1
		false
		0
		0
		1151
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		9
		10-13-2021
		11-12-2021
		Barclays Capital Real Estate Inc.; Deutsche Bank AG, New York Branch; Goldman Sachs Bank USA
		06-19-2019
		50000000
		120
		06-06-2034
		0.0376386
		0.0376386
		3
		1
		120
		08-06-2019
		true
		1
		A1
		3
		162055.08
		50000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		08-05-2021
		01-05-2029
		
			MOFFETT TOWERS - BUILDINGS 3 & 4
			1190 DISCOVERY WAY & 900 5TH AVENUE
			Sunnyvale
			CA
			94089
			Santa Clara
			OF
			701266
			701266
			2019
			790000000
			MAI
			1
			1
			6
			09-06-2021
			N
			FACEBOOK  INC
			701266
			05-31-2034
			12-31-2019
			12-31-2020
			57629637
			45887187
			11259997
			9365220.81
			46369641
			36521966.19
			46224616
			36376941.19
			UW
			CREFC
			24279666.47
			3.47
			1.5042
			3.46
			1.4982
			F
			F
			12-31-2020
		
		false
		false
		50000000
		162055.08
		0.0376386
		0.0001004
		162055.08
		0
		0
		50000000
		50000000
		11-06-2021
		07-06-2029
		1
		false
		0
		0
		0
		0
		0
		KeyBank National Association
		false
	
	
		Prospectus Loan ID
		10
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		05-01-2019
		30000000
		120
		05-11-2029
		0.0422
		0.0422
		3
		1
		120
		06-11-2019
		true
		1
		PP
		3
		181694.44
		30000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-10-2029
		
			THE ALHAMBRA
			1000 SOUTH FREMONT AVENUE; 1127-1131 SOUTH FREMONT AVENUE
			Alhambra
			CA
			91803
			Los Angeles
			OF
			931891
			931891
			1927
			2015
			230500000
			MAI
			02-06-2019
			0.9
			0.85
			6
			09-11-2021
			N
			Eastern Los Angeles
			114452
			07-31-2026
			University Of Southe
			83152
			02-16-2024
			CLA - Health Services Fina
			68106
			07-31-2028
			12-31-2018
			01-01-2021
			06-30-2021
			28316825
			14461283
			11975737
			5223291.7
			16341088
			9237991.3
			15176225
			8655558.8
			UW
			CREFC
			3200166.69
			2.54
			2.8867
			2.36
			2.7047
			C
			F
			06-30-2021
		
		false
		false
		30000000
		109016.67
		0.0422
		0.0002129
		109016.67
		0
		0
		30000000
		30000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		11
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		05-24-2019
		47586000
		120
		06-01-2029
		360
		0.0439
		0.0439
		3
		1
		60
		07-01-2019
		true
		1
		WL
		5
		179888.3
		47586000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2029
		
			ONE FINANCIAL PLAZA
			755 MAIN STREET
			Hartford
			CT
			06103
			Hartford
			OF
			621830
			621830
			1974
			2018
			71500000
			MAI
			12-11-2018
			0.94
			0.89
			6
			09-01-2021
			N
			Travelers Indemnity Company
			78605
			12-31-2022
			Travelers Indemnity Company
			69235
			12-31-2024
			VIRTUS INVESTMENT PARTNERS
			64598
			03-31-2030
			02-28-2019
			01-01-2021
			06-30-2021
			15864346.73
			7661186
			9307903.77
			4516574.63
			6556442.96
			3144611.37
			5946712.96
			2839746.37
			UW
			CREFC
			1056117.4
			2.3
			2.9775
			2.08
			2.6888
			F
			F
			06-30-2021
		
		false
		false
		47586000
		179888.3
		0.0439
		0.0001312
		179888.3
		0
		0
		47586000
		47586000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		12
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		05-30-2019
		41000000
		120
		06-11-2029
		0.03843
		0.03843
		3
		1
		120
		07-11-2019
		true
		1
		WL
		3
		135679.25
		41000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-10-2029
		
			29 WEST 35TH STREET
			29 WEST 35TH STREET
			New York
			NY
			10001
			New York
			OF
			94737
			94737
			1911
			73500000
			MAI
			04-11-2019
			45000000
			10-01-2020
			MAI
			1
			0.99
			6
			09-11-2021
			N
			SPRINKLR INC.
			32800
			12-31-2023
			KNOTEL-29 WEST 35TH ST. NYC LLC
			15600
			06-25-2021
			HEALTHMATTERS COMMUNICATIONS  LLC
			7150
			08-31-2021
			03-31-2019
			01-01-2020
			06-30-2020
			5032604
			1558697
			1296921
			679842
			3735684
			878855
			3621999
			822014
			UW
			CREFC
			796569
			2.33
			1.1033
			2.26
			1.0319
			C
			F
			05-20-2021
		
		false
		false
		41000000
		135679.25
		0.03843
		0.0001312
		135679.25
		0
		0
		41000000
		41000000
		05-11-2020
		1
		false
		2396640.76
		274835.27
		640908.34
		3
		0
		Wells Fargo Bank, NA
		08-14-2020
		false
		0
		2
		0
	
	
		Prospectus Loan ID
		13
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		03-29-2019
		40000000
		120
		04-01-2029
		0.0452
		0.0452
		3
		1
		120
		05-01-2019
		true
		1
		PP
		3
		155688.89
		40000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		09-30-2028
		
			FORD FACTORY
			777 SOUTH SANTA FE AVENUE
			Los Angeles
			CA
			90021
			Los Angeles
			OF
			257028
			257028
			1912
			2019
			237000000
			MAI
			03-01-2019
			1
			1
			6
			09-01-2021
			N
			WMG Acquisition Corp
			257028
			04-30-2030
			01-01-2021
			09-30-2021
			17663180
			13946414
			6155726
			4735230.42
			11507454
			9211183.58
			11186169
			8970219.83
			UW
			CREFC
			5366872.24
			1.86
			1.7163
			1.81
			1.6714
			F
			F
			03-31-2021
		
		false
		false
		40000000
		155688.89
		0.0452
		0.0001129
		155688.89
		0
		0
		40000000
		40000000
		11-01-2021
		1
		false
		155516.67
		0
		0
		B
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		14
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		06-13-2019
		37250000
		120
		07-01-2029
		360
		0.041175
		0.041175
		3
		1
		08-01-2019
		true
		1
		WL
		2
		180369.75
		37201704.78
		1
		1
		1
		5
		false
		true
		false
		false
		true
		03-31-2029
		
			MARRIOTT DOWNTOWN ORLANDO
			400 WEST LIVINGSTON STREET
			Orlando
			FL
			32801
			Orange
			LO
			297
			297
			1986
			2017
			57800000
			MAI
			05-06-2019
			42800000
			08-25-2020
			MAI
			0.71
			0.78
			6
			09-01-2021
			N
			05-31-2019
			12-31-2018
			12-31-2019
			15763919
			17284247
			11046409.54
			11596576
			4717509.46
			5687671
			4086952.46
			4996301
			UW
			CREFC
			2164437
			2.18
			2.6277
			1.89
			2.3083
			F
			F
		
		false
		true
		36193325.68
		128327.96
		0.041175
		0.0001312
		128327.96
		2299.11
		0
		0
		-250000
		36841760.37
		36443325.68
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		07-02-2020
		false
		0
		9
		04-01-2020
		8
		07-01-2029
		0
	
	
		Prospectus Loan ID
		15
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		05-01-2019
		30000000
		120
		05-11-2029
		0.037
		0.037
		3
		1
		120
		06-11-2019
		true
		1
		PP
		3
		95583.33
		30000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-10-2028
		
			450-460 PARK AVENUE SOUTH
			450-460 PARK AVENUE SOUTH
			New York
			NY
			10016
			New York
			OF
			182845
			182845
			1912
			2019
			205000000
			MAI
			03-26-2019
			0.95
			0.87
			6
			09-11-2021
			N
			460 Park Aven South Tenant LLC
			76373
			08-31-2034
			ShopKeep Inc.
			23500
			08-31-2025
			FUSION LEARNING  INC.
			14070
			06-21-2022
			12-31-2018
			01-01-2021
			06-30-2021
			12784100
			5862733
			3976506
			1636127.49
			8807594
			4226605.51
			8405335
			4025476.01
			UW
			CREFC
			1402916.65
			3.12
			3.0127
			2.98
			2.8693
			C
			F
			06-30-2021
		
		false
		false
		30000000
		95583.33
		0.037
		0.0001129
		95583.33
		0
		0
		30000000
		30000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		16
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		04-18-2019
		25125000
		120
		05-11-2029
		360
		0.0466
		0.0466
		3
		1
		24
		06-11-2019
		true
		1
		WL
		5
		100821.04
		25125000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-10-2021
		11-10-2028
		
			FAIRWAY CENTER I
			1800 EAST IMPERIAL HIGHWAY
			Brea
			CA
			92821
			Los Angeles
			OF
			145798
			145798
			1987
			34700000
			MAI
			10-01-2019
			0.91
			0.91
			6
			09-11-2021
			N
			Veterinary Pet Insurance Company
			76046
			11-30-2023
			Farmers Insurance
			23560
			01-31-2024
			Unire Real Estate Group
			14255
			12-31-2019
			12-31-2018
			01-01-2021
			09-30-2021
			4114277.18
			2858276
			1406069.22
			935813.52
			2708207.96
			1922462.48
			2607923.23
			1847248.73
			UW
			CREFC
			1009913.56
			1.74
			1.9035
			1.68
			1.8291
			C
			F
			09-30-2021
		
		false
		false
		24972894.99
		129704.38
		0.0466
		0.0001312
		100210.68
		29493.7
		0
		24943401.29
		24943401.29
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		17
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		05-14-2019
		21206250
		120
		06-01-2029
		360
		0.0413
		0.0413
		3
		1
		36
		07-01-2019
		true
		1
		WL
		5
		75417.67
		21206250
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2029
		
			MARK TWAIN VILLAGE
			1300 - 1465 BASS PRO DRIVE
			St. Charles
			MO
			63301
			St. Charles
			RT
			306367
			306367
			1968
			2010
			28875000
			MAI
			03-20-2019
			0.98
			0.71
			6
			09-01-2021
			N
			Bass Pro Shops Outdoor
			98231
			08-21-2031
			Aldi  Inc.
			19209
			09-30-2035
			Club Fitness
			17915
			05-31-2027
			12-31-2018
			01-01-2021
			06-30-2021
			3358760
			1337802
			920342
			536196.56
			2438418
			801605.44
			2224043
			694417.94
			UW
			CREFC
			442774.71
			1.98
			1.8104
			1.8
			1.5683
			F
			F
			09-30-2021
		
		false
		false
		21206250
		75417.67
		0.0413
		0.0001312
		75417.67
		0
		0
		21206250
		21206250
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		18
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-12-2019
		17150000
		120
		07-01-2029
		360
		0.0399
		0.0399
		3
		1
		60
		08-01-2019
		true
		1
		WL
		5
		58924.54
		17150000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		06-30-2021
		02-28-2029
		
			WOODPARK SHOPPING CENTER
			25415 SOUTH INTERSTATE HIGHWAY 45
			Spring
			TX
			77380
			Montgomery
			RT
			156940
			156940
			1994
			2016
			24600000
			MAI
			04-18-2019
			1
			1
			6
			X
			Golf Galaxy  Inc
			38146
			06-30-2024
			Ashley Furniture
			35280
			08-31-2027
			Jo-Ann Stores  Inc.
			34450
			01-31-2028
			03-31-2019
			01-01-2021
			06-30-2021
			2623237.92
			1357154
			769124.53
			392401.12
			1854113.39
			964752.88
			1642449.29
			858920.88
			UW
			CREFC
			345944.08
			1.89
			2.7887
			1.67
			2.4828
			F
			F
			09-24-2021
		
		false
		false
		17150000
		58924.54
		0.0399
		0.0001312
		58924.54
		0
		0
		17150000
		17150000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		19
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-25-2019
		15562000
		120
		07-01-2029
		360
		0.0465
		0.0465
		3
		1
		08-01-2019
		true
		1
		WL
		2
		80243.4
		15544069.44
		1
		1
		1
		5
		false
		true
		false
		false
		false
		03-31-2029
		
			LITTLE ROCK LOGISTICS CENTER
			104 CHAMPS BOULEVARD
			Maumelle
			AR
			72113
			Pulaski
			IN
			500450
			500450
			1989
			2014
			20800000
			MAI
			02-15-2019
			1
			1
			6
			09-01-2021
			N
			Leisure Arts Inc
			205458
			12-31-2023
			Kimberly-Clark Global Sales
			125000
			02-28-2027
			P-Americas LLC
			100620
			03-31-2025
			12-31-2018
			01-01-2021
			09-30-2021
			2141311.51
			1796750
			483650.52
			312220
			1657660.99
			1484530
			1516972.19
			1379012.5
			UW
			CREFC
			722190.6
			1.72
			2.0555
			1.58
			1.9094
			F
			F
			10-04-2021
		
		false
		false
		15022796.72
		80243.4
		0.0465
		0.0001312
		60153.78
		20089.62
		0
		15002707.1
		15002707.1
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		20
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-03-2019
		15000000
		120
		07-01-2029
		0.0418
		0.0418
		3
		1
		120
		08-01-2019
		true
		1
		PP
		3
		53991.67
		15000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-30-2028
		
			ELEVEN SEVENTEEN PERIMETER
			1117 PERIMETER CENTER WEST
			Atlanta
			GA
			30338
			Fulton
			OF
			392726
			392726
			1985
			2004
			66900000
			MAI
			04-23-2019
			0.85
			0.71
			6
			09-01-2021
			N
			Sedgwick Claims Management
			26226
			07-31-2022
			Tropical Smoothie Cafe
			25330
			08-31-2029
			John Snellings Insurance Agency  Inc.
			15314
			02-28-2025
			03-31-2019
			01-01-2021
			06-30-2021
			8711924
			3478530
			3728591.03
			1706473.5
			4983332.97
			1772056.5
			4566055.77
			1563418
			UW
			CREFC
			934927
			2.67
			1.8953
			2.45
			1.6722
			F
			F
			06-30-2021
		
		false
		false
		15000000
		53991.67
		0.0418
		0.0001129
		53991.67
		0
		0
		15000000
		15000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		21
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		05-30-2019
		14300000
		120
		06-01-2029
		360
		0.0435
		0.0435
		3
		1
		07-01-2019
		true
		1
		WL
		2
		71187.09
		14262956.26
		1
		1
		1
		5
		false
		true
		false
		false
		false
		01-31-2029
		
			HAMPTON INN & SUITES HERSHEY
			749 EAST CHOCOLATE AVENUE
			Hershey
			PA
			17033
			Dauphin
			LO
			110
			110
			1999
			2018
			20000000
			MAI
			05-08-2019
			0.72
			0.39
			6
			09-01-2021
			N
			04-30-2019
			07-01-2020
			06-30-2021
			4676874
			2285806
			2828228
			1521901.37
			1848646
			763904.63
			1661571
			672472.39
			UW
			CREFC
			854245.08
			2.16
			0.8942
			1.95
			0.7872
			F
			F
		
		false
		false
		13754099.57
		71187.09
		0.0435
		0.0001312
		51520.56
		19666.53
		0
		13734433.04
		13734433.04
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		22
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-07-2019
		14250000
		120
		07-01-2029
		360
		0.044
		0.044
		3
		1
		60
		08-01-2019
		true
		1
		PP
		5
		53991.67
		14250000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		06-30-2021
		09-30-2028
		
			POLO TOWNE CROSSING SC
			2100, 2108 AND 2208 DALLAS PARKWAY
			Plano
			TX
			75093
			Collin
			RT
			82965
			82965
			1999
			45900000
			MAI
			04-08-2019
			0.94
			0.88
			6
			X
			Lasik Plus
			5656
			11-30-2028
			Spectrum Gulf Coast LLC
			4500
			07-31-2025
			Polo Nails
			4000
			09-30-2023
			12-31-2018
			01-01-2021
			06-30-2021
			3819156.72
			1886828
			1092005.91
			458817.48
			2727150.81
			1428010.52
			2623300.19
			1376085.02
			UW
			CREFC
			674738
			1.5
			2.1163
			1.44
			2.0394
			F
			F
			09-30-2021
		
		false
		false
		14250000
		53991.67
		0.044
		0.0001129
		53991.67
		0
		0
		14250000
		14250000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		23
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		06-26-2019
		14000000
		120
		07-01-2029
		0.0354
		0.0354
		3
		1
		120
		08-01-2019
		true
		1
		WL
		3
		42676.67
		14000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2028
		
			420 EAST 72ND STREET TENANTS CORP.
			420 EAST 72ND STREET
			New York
			NY
			10021
			New York
			CH
			178
			178
			1962
			223300000
			MAI
			05-29-2019
			1
			1
			6
			09-01-2021
			N
			01-01-2021
			06-30-2021
			12234358
			3396768
			6076174
			3169393.36
			6158184
			227374.64
			6113684
			205124.64
			UW
			CREFC
			250553.35
			12.26
			0.9074
			12.17
			0.8186
			F
			F
		
		false
		false
		14000000
		42676.67
		0.0354
		0.0001312
		42676.67
		0
		0
		14000000
		14000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		24
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		06-21-2019
		12450000
		120
		07-11-2029
		360
		0.0445
		0.0445
		3
		1
		08-11-2019
		true
		1
		WL
		2
		62712.99
		12434994.72
		1
		1
		1
		0
		false
		true
		true
		false
		false
		09-10-2021
		01-10-2029
		
			DIVISION PLACE
			2800 & 2930 DIVISION STREET
			Saint Cloud
			MN
			56301
			Stearns
			RT
			127366
			127366
			1980
			1993
			16600000
			MAI
			04-01-2019
			0.91
			0.9
			6
			X
			T J Maxx
			24016
			01-31-2024
			Tuesday Morning
			11932
			07-31-2023
			Dollar Tree
			10822
			03-31-2028
			05-31-2019
			01-01-2021
			06-30-2021
			2072050.1
			962859
			807217.3
			358735.77
			1264832.79
			604123.23
			1192587.99
			568000.73
			UW
			CREFC
			376277.94
			1.68
			1.6055
			1.58
			1.5095
			C
			F
			06-30-2021
		
		false
		false
		12001862.66
		62712.99
		0.0445
		0.0004312
		45990.47
		16722.52
		0
		11985140.14
		11985140.14
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		25
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-26-2019
		11500000
		120
		07-01-2029
		0.0386
		0.0386
		3
		1
		120
		08-01-2019
		true
		1
		WL
		3
		38224.72
		11500000
		1
		1
		1
		15
		true
		true
		false
		false
		false
		03-31-2029
		
			HOMEWOOD SUITES FAYETTEVILLE
			4028 LEGEND AVENUE
			Fayetteville
			NC
			28303
			Cumberland
			LO
			111
			111
			2018
			21000000
			MAI
			05-01-2019
			0.83
			0.9
			6
			09-01-2021
			N
			04-30-2019
			07-01-2020
			06-30-2021
			4035971
			4514278
			2159957
			2126454.67
			1876014
			2387823.33
			1714575
			2207252.21
			UW
			CREFC
			450065.28
			4.17
			5.3055
			3.81
			4.9042
			F
			F
		
		false
		false
		11500000
		38224.72
		0.0386
		0.0001312
		38224.72
		0
		0
		11500000
		11500000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		26
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-04-2019
		10500000
		120
		07-01-2029
		360
		0.0419
		0.0419
		3
		1
		24
		08-01-2019
		true
		1
		WL
		5
		37884.58
		10500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2029
		
			BROWNSVILLE COMMERCIAL INDUSTRIAL PARK
			3201, 3300, 3301 & 3501 NAFTA PARKWAY
			Brownsville
			TX
			78526
			Cameron
			IN
			400000
			400000
			1998
			14990000
			MAI
			04-15-2019
			1
			1
			6
			09-01-2021
			N
			Inteva
			100000
			05-31-2022
			Nova Link
			70000
			07-31-2023
			Dura Automotive Systems  LLC
			60000
			09-30-2024
			12-31-2018
			01-01-2021
			09-30-2021
			1892197.73
			1715222
			549466.08
			553598.88
			1342731.65
			1161623.12
			1238731.65
			1083623.12
			UW
			CREFC
			361653
			2.18
			3.2119
			2.01
			2.9963
			F
			F
			09-30-2021
		
		false
		false
		10458432.94
		51285.54
		0.0419
		0.0001312
		37734.61
		13550.93
		0
		10444882.01
		10444882.01
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		27
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		06-27-2019
		10500000
		120
		07-01-2029
		360
		0.041
		0.041
		3
		1
		08-01-2019
		true
		1
		WL
		2
		50735.83
		10486335
		1
		1
		1
		5
		false
		true
		false
		false
		false
		03-31-2029
		
			COURTYARD FAYETTEVILLE FORT BRAGG
			120 NORTH 5TH STREET
			Spring Lake
			NC
			28390
			Cumberland
			LO
			100
			100
			2016
			15000000
			MAI
			06-01-2019
			0.73
			0.7
			6
			09-01-2021
			N
			05-31-2019
			07-01-2020
			06-30-2021
			3181893
			2888205
			1729895
			1414658.67
			1451998
			1473546.33
			1324722
			1358018.13
			UW
			CREFC
			608829.96
			2.38
			2.4202
			2.18
			2.2305
			F
			F
		
		false
		false
		10096473.53
		50735.83
		0.041
		0.0001312
		35646.16
		15089.67
		0
		10081383.86
		10081383.86
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		28
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		05-23-2019
		10300000
		120
		06-11-2029
		360
		0.047
		0.047
		3
		1
		07-11-2019
		true
		1
		WL
		2
		53419.69
		10275135.75
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-10-2029
		
			HAMPTON INN - KNIGHTDALE
			405 HINTON OAKS BOULEVARD
			Knightdale
			NC
			27545
			Wake
			LO
			110
			110
			2017
			14000000
			MAI
			04-11-2019
			0.76
			0.65
			6
			09-11-2021
			N
			04-30-2019
			07-01-2020
			06-30-2021
			3340379
			2694771
			1974438
			1596847.45
			1365941
			1097923.55
			1232326
			990132.71
			UW
			CREFC
			641036.28
			2.13
			1.7127
			1.92
			1.5445
			C
			F
		
		false
		false
		9931973.56
		53419.69
		0.047
		0.0001312
		40196.9
		13222.79
		0
		9918750.77
		9918750.77
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		29
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		07-01-2019
		10000000
		120
		07-01-2029
		0.0418
		0.0418
		3
		1
		120
		08-01-2019
		true
		1
		WL
		3
		35994.44
		10000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		07-31-2021
		02-28-2029
		
			167 169 CANAL STREET
			167-169 CANAL STREET
			New York
			NY
			10013
			New York
			MU
			14150
			14150
			1900
			16800000
			MAI
			05-20-2019
			1
			0.83
			6
			X
			Verdes Industries LLC
			2588
			12-31-2023
			Two-N  Inc.
			1650
			09-30-2021
			132 Studio LLC
			1500
			06-30-2023
			12-31-2018
			01-01-2021
			06-30-2021
			1269955.86
			319424
			381259.75
			169721.54
			888696.11
			149702.46
			819812.74
			115260.46
			UW
			CREFC
			211322
			2.1
			0.7084
			1.93
			0.5454
			F
			F
			09-30-2021
		
		false
		false
		10000000
		35994.44
		0.0418
		0.0001312
		35994.44
		0
		0
		10000000
		10000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		30
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		06-26-2019
		9300000
		120
		07-01-2029
		0.037
		0.037
		3
		1
		120
		08-01-2019
		true
		1
		WL
		3
		29630.83
		9300000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2029
		
			215 EAST 58TH ST
			215 EAST 58TH STREET
			New York
			NY
			10022
			New York
			MU
			33165
			33165
			1950
			1984
			23000000
			MAI
			05-30-2019
			0.85
			0.85
			6
			09-01-2021
			N
			WWPDS INC.
			10000
			09-30-2028
			Waterworks Operating Co.  LLC
			5000
			09-30-2028
			L'FAY INC.
			3420
			10-31-2024
			04-30-2019
			01-01-2021
			09-30-2021
			2492690
			2217706
			897516
			832566.28
			1595174
			1385139.72
			1522213
			1330418.97
			UW
			CREFC
			262376.25
			4.57
			5.2792
			4.36
			5.0706
			F
			F
			09-30-2021
		
		false
		false
		9300000
		29630.83
		0.037
		0.0001312
		29630.83
		0
		0
		9300000
		9300000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		31
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		04-30-2019
		8500000
		120
		05-11-2029
		360
		0.0473
		0.0473
		3
		1
		12
		06-11-2019
		true
		1
		WL
		5
		34620.97
		8500000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-10-2021
		02-10-2029
		
			FILLMORE CROSSING
			3125 SINTON ROAD
			Colorado Springs
			CO
			80907
			El Paso
			MF
			189
			189
			1972
			2018
			11700000
			MAI
			04-01-2020
			0.92
			0.95
			6
			X
			03-31-2019
			01-01-2021
			06-30-2021
			1775654.29
			1202658
			890751.01
			463884.9
			884903.28
			738773.1
			828770.28
			710706.6
			UW
			CREFC
			265425.66
			1.67
			2.7833
			1.56
			2.6776
			C
			F
		
		false
		false
		8320830.85
		44237.61
		0.0473
		0.0001312
		33891.21
		10346.4
		0
		8310484.45
		8310484.45
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		32
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		05-29-2019
		8400000
		120
		06-11-2029
		0.04103
		0.04103
		3
		1
		120
		07-11-2019
		true
		1
		WL
		3
		29678.37
		8400000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		09-10-2021
		03-10-2029
		
			COURAGE DRIVE
			2339 COURAGE DRIVE
			Fairfield
			CA
			94533
			Solano
			IN
			108000
			108000
			2000
			13820000
			MAI
			04-19-2019
			1
			1
			6
			09-11-2021
			N
			Elliott Turbo
			36000
			05-31-2028
			The Food Bank
			30000
			12-31-2021
			Apria Healthcare Inc.
			18000
			06-30-2022
			03-31-2019
			01-01-2021
			06-30-2021
			984350.59
			516992
			229406.5
			116795.76
			754944.1
			400196.24
			717144.1
			381296.24
			UW
			CREFC
			174240.75
			2.15
			2.2968
			2.05
			2.1883
			C
			F
			09-30-2021
		
		false
		false
		8400000
		29678.37
		0.04103
		0.0001312
		29678.37
		0
		0
		8400000
		8400000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		33
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-28-2019
		8250000
		120
		07-01-2029
		360
		0.04
		0.04
		3
		1
		60
		08-01-2019
		true
		1
		WL
		5
		28416.67
		8250000
		1
		2
		5
		true
		true
		false
		false
		false
		03-31-2029
		
			Landmark Woods & Basswood Apartments
			SC
			MF
			160
			160
			11900000
			MAI
			03-14-2019
			09-01-2021
			F
			03-31-2019
			1532493.78
			622660.69
			909833.09
			869833.09
			UW
			1.92
			1.84
			F
		
		true
		false
		8250000
		28416.67
		0.04
		0.0001312
		28416.67
		0
		0
		8250000
		8250000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		33-001
		10-13-2021
		11-12-2021
		
			Defeased
			NA
			Florence
			SE
			104
			104
			1972
			7050000
			MAI
			0.91
			0
			3
			03-31-2019
			927277.02
			410456.29
			516820.73
			490820.73
			UW
		
		false
	
	
		Prospectus Loan ID
		33-002
		10-13-2021
		11-12-2021
		
			Defeased
			NA
			Florence
			SE
			56
			56
			2001
			4850000
			MAI
			0.96
			0
			3
			03-31-2019
			605216.76
			212204.4
			393012.36
			379012.36
			UW
		
		false
	
	
		Prospectus Loan ID
		34
		1
		National Cooperative Bank, N.A.
		05-28-2019
		7775000
		120
		06-01-2029
		480
		0.0408
		0.0408
		3
		1
		07-01-2019
		true
		1
		WL
		2
		32882.63
		7762963.25
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2028
		02-28-2029
		
			Aero Owners, Inc.
			63-61 Yellowstone Boulevard
			Forest Hills
			NY
			11375
			Queens
			CH
			0
			286
			286
			1952
			2004
			82500000
			MAI
			04-09-2019
			82500000
			05-06-2019
			MAI
			95
			95
			6
			N
			0
			0
			0
			04-09-2019
			01-01-2019
			12-31-2019
			5514068
			3083116
			2990523
			2754702
			2523545
			328414
			2451345
			328414
			UW
			CREFC
			394592
			6.4
			0.83
			6.21
			0.83
			F
		
		false
		false
		7597832.29
		32882.63
		0.0408
		0.0009
		26693.72
		6188.91
		7591643.38
		7591643.38
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		35
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		06-06-2019
		7650000
		120
		06-11-2029
		360
		0.04235
		0.04235
		3
		1
		24
		07-11-2019
		true
		1
		WL
		5
		27898.06
		7650000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2029
		
			TEMPLE TERRACE PLAZA
			8799 NORTH 56TH STREET
			Temple Terrace
			FL
			33617
			Hillsborough
			RT
			90328
			90328
			1969
			2011
			10200000
			MAI
			05-15-2019
			0.95
			0.98
			6
			09-11-2021
			N
			Samson Merger Sub  LLC
			45798
			02-28-2027
			United States Postal Service
			13000
			09-30-2025
			Rainbow International
			5928
			01-31-2025
			04-30-2019
			01-01-2021
			09-30-2021
			1231795
			1057390
			378469
			309336.2
			853325
			748053.8
			802460
			709905.05
			UW
			CREFC
			276487.37
			1.89
			2.7055
			1.78
			2.5675
			C
			F
			09-30-2021
		
		false
		false
		7609308.95
		37566.25
		0.04235
		0.0001312
		27749.67
		9816.58
		0
		7599492.38
		7599492.37
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		36
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-12-2019
		7650000
		120
		07-01-2029
		360
		0.0475
		0.0475
		3
		1
		08-01-2019
		true
		1
		WL
		2
		39906.03
		7641384.61
		1
		1
		1
		5
		false
		true
		false
		false
		false
		03-31-2029
		
			ALBERTSONS BATON ROUGE
			9650 AIRLINE HIGHWAY
			Baton Rouge
			LA
			70815
			East Baton Rouge Parish
			RT
			66374
			66374
			1985
			12250000
			MAI
			03-19-2019
			1
			1
			6
			09-01-2021
			N
			Albertsons
			66430
			10-31-2030
			03-31-2019
			01-01-2021
			09-30-2021
			837326.3
			705337
			25119.79
			0
			812206.51
			705337
			765080.97
			669992.5
			UW
			CREFC
			359154.18
			1.7
			1.9638
			1.6
			1.8654
			F
			F
			09-30-2021
		
		false
		false
		7389992.32
		39906.02
		0.0475
		0.0001312
		30227.12
		9678.9
		0
		7380313.42
		7380313.42
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		37
		1
		National Cooperative Bank, N.A.
		05-21-2019
		7500000
		120
		06-01-2029
		360
		0.038
		0.038
		3
		1
		07-01-2019
		true
		1
		WL
		2
		34946.8
		7478361.43
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2028
		02-28-2029
		
			200 Diplomat Drive Corporation
			100 and 200 Diplomat Drive
			Mt. Kisco
			NY
			10549
			Westchester
			CH
			0
			224
			224
			1970
			1996
			41500000
			MAI
			04-19-2019
			41500000
			05-20-2019
			MAI
			94
			95
			6
			N
			0
			0
			0
			04-19-2019
			01-01-2020
			12-31-2020
			4677150
			2913786
			2337465
			2446713
			2339685
			467073
			2260585
			467073
			UW
			CREFC
			419362
			5.58
			1.11
			5.39
			1.11
			F
		
		false
		false
		7183275.98
		34946.8
		0.038
		0.0009
		23505.28
		11441.52
		7171834.46
		7171834.46
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		38
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		05-03-2019
		7125000
		120
		06-01-2029
		360
		0.0472
		0.0472
		3
		1
		36
		07-01-2019
		true
		1
		WL
		5
		28959.17
		7125000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2029
		
			GLACIER VILLAGE
			9101, 9103, 9105, 9107, 9109, 9102, 9104, 9106, 9108, 9110, 9112 & 9116 MENDENHALL MALL ROAD
			Juneau
			AK
			99801
			Juneau
			RT
			242797
			242797
			1977
			9590000
			MAI
			03-27-2019
			1
			1
			6
			09-01-2021
			N
			Salmon Creek 4
			44959
			03-31-2025
			Super Bear IGA
			42927
			06-30-2025
			Salmon Creek 2
			33196
			07-31-2021
			12-31-2018
			01-01-2021
			06-30-2021
			1352856
			717383
			395426.68
			192391.17
			957429
			524991.83
			906866
			499710.33
			UW
			CREFC
			170018
			2.15
			3.0878
			2.04
			2.9391
			F
			F
			06-30-2021
		
		false
		false
		7125000
		28959.17
		0.0472
		0.0006062
		28959.17
		0
		0
		7125000
		7125000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		39
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-07-2019
		6919250
		120
		07-01-2029
		0.0464
		0.0464
		3
		1
		120
		08-01-2019
		true
		1
		WL
		3
		27646.25
		6919250
		1
		1
		1
		0
		true
		true
		true
		false
		false
		05-31-2021
		03-31-2029
		
			6440 GRAND AVENUE
			6430-6440 GRAND AVENUE
			Gurnee
			IL
			60031
			Lake
			RT
			15564
			15564
			2018
			10800000
			MAI
			04-11-2019
			1
			1
			6
			X
			COMCAST
			4500
			06-30-2024
			Panera Bread
			4483
			06-30-2032
			MISSION BBQ
			3600
			05-31-2027
			01-01-2021
			06-30-2021
			794002.47
			526344
			154561.07
			70598.92
			639441.4
			455745.08
			613760.8
			442904.58
			UW
			CREFC
			162310.23
			1.96
			2.8078
			1.89
			2.7287
			F
			F
			06-30-2021
		
		false
		false
		6919250
		27646.25
		0.0464
		0.0001312
		27646.25
		0
		0
		6919250
		6919250
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		40
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		05-23-2019
		6400000
		120
		06-11-2029
		0.04035
		0.04035
		3
		1
		120
		07-11-2019
		true
		1
		WL
		3
		22237.33
		6400000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2029
		
			CAL BRAZING HQ
			37955 CENTRAL COURT
			Newark
			CA
			94560
			Alameda
			IN
			43557
			43557
			2001
			10500000
			MAI
			04-15-2019
			1
			1
			6
			09-11-2021
			N
			California Brazing Company
			43557
			05-30-2033
			01-01-2020
			09-30-2020
			885798
			515279
			235957
			15458.37
			649841
			499820.63
			625133
			481289.63
			UW
			CREFC
			197266.65
			2.48
			2.5337
			2.38
			2.4397
			C
			F
			09-30-2020
		
		false
		false
		6400000
		22237.33
		0.04035
		0.0004312
		22237.33
		0
		0
		6400000
		6400000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		41
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		06-17-2019
		6215000
		120
		07-01-2029
		0.045
		0.045
		3
		1
		120
		08-01-2019
		true
		1
		WL
		3
		24083.13
		6215000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2029
		
			MIRA ESTE BUSINESS PARK
			9225, 9245, 9265 & 9285 DOWDY DRIVE
			San Diego
			CA
			92126
			San Diego
			MU
			64301
			64301
			1988
			9880000
			MAI
			05-14-2019
			0.87
			0.88
			6
			09-01-2021
			N
			West Coast Containment
			1856
			10-08-2021
			Vesell  LLC
			1542
			10-08-2021
			Zarvox
			1440
			10-08-2021
			12-31-2018
			01-01-2021
			03-31-2021
			928097
			232235
			325349
			111408.3
			602748
			120826.7
			538338
			104724.2
			UW
			CREFC
			69918.76
			2.13
			1.7281
			1.9
			1.4977
			F
			F
			03-31-2021
		
		false
		false
		6215000
		24083.12
		0.045
		0.0001312
		24083.12
		0
		0
		6215000
		6215000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		42
		1
		National Cooperative Bank, N.A.
		06-27-2019
		6125000
		120
		07-01-2029
		360
		0.0359
		0.0359
		3
		1
		08-01-2019
		true
		1
		WL
		2
		27812.62
		6125000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2028
		03-31-2029
		
			Coronet Owners, Inc.
			63-11 Queens Boulevard
			Woodside
			NY
			11377
			Queens
			CH
			0
			159
			159
			1963
			2009
			52400000
			MAI
			05-15-2019
			52400000
			06-17-2019
			MAI
			95.1
			95
			6
			N
			0
			0
			0
			05-15-2019
			01-01-2020
			12-31-2020
			3463180
			1422695
			1410945
			1225718
			2052235
			196977
			2012485
			196977
			UW
			CREFC
			223552
			6.15
			0.88
			6.03
			0.88
			F
		
		false
		false
		6097674.97
		27812.62
		0.0359
		0.0009
		18850.28
		8962.34
		6088712.63
		6088712.63
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		43
		1
		National Cooperative Bank, N.A.
		07-01-2019
		6000000
		120
		07-01-2029
		0.0392
		0.0392
		3
		1
		08-01-2019
		true
		1
		WL
		3
		19926.67
		6000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		12-31-2028
		03-31-2029
		
			Columbus Park Owners, Inc.
			100 West 94th Street
			New York
			NY
			10025
			New York
			CH
			0
			162
			162
			1965
			2016
			181180000
			MAI
			04-11-2019
			181180000
			05-30-2019
			MAI
			94.8
			95
			6
			N
			0
			0
			0
			04-11-2019
			01-01-2020
			12-31-2020
			10163812
			3379668
			3273627
			3215762
			6890185
			163906
			6840285
			163906
			UW
			CREFC
			239120
			28.81
			0.69
			28.61
			0.69
			F
		
		false
		false
		6000000
		20253.33
		0.0392
		0.0009
		20253.33
		6000000
		6000000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		44
		1
		National Cooperative Bank, N.A.
		06-28-2019
		6000000
		120
		07-01-2029
		360
		0.0354
		0.0354
		3
		1
		08-01-2019
		true
		1
		WL
		2
		27076.83
		5991213.17
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-13-2028
		03-31-2029
		
			83-33 Garden Corp.
			83-33 Austin Street
			Kew Gardens
			NY
			11415
			Queens
			CH
			0
			105
			105
			1947
			2016
			42700000
			MAI
			05-21-2019
			42700000
			06-17-2019
			MAI
			95.2
			95
			6
			N
			0
			0
			0
			05-21-2019
			01-01-2020
			12-31-2020
			3077922
			1688327
			1475726
			1269682
			1602196
			418645
			1568896
			418645
			UW
			CREFC
			324922
			4.93
			1.29
			4.83
			1.29
			F
		
		false
		false
		5744727.55
		27076.83
		0.0354
		0.0009
		17511.84
		9564.99
		5735162.56
		5735162.56
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		45
		1
		National Cooperative Bank, N.A.
		05-28-2019
		5750000
		120
		06-01-2029
		480
		0.0406
		0.0406
		3
		1
		07-01-2019
		true
		1
		WL
		2
		24246.48
		5741047.09
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2028
		02-28-2029
		
			Evergreen Owners, Inc.
			37-21 80th Street
			Jackson Heights
			NY
			11372
			Queens
			CH
			0
			100
			100
			1928
			1999
			27800000
			MAI
			04-11-2019
			27800000
			05-16-2019
			MAI
			95.4
			95
			6
			N
			0
			0
			0
			04-11-2019
			01-01-2019
			12-31-2019
			1708164
			1119196
			886093
			859121
			822071
			260075
			801271
			260075
			UW
			CREFC
			290958
			2.83
			0.89
			2.75
			0.89
			F
		
		false
		false
		5618259.06
		24246.48
		0.0406
		0.0009
		19642.06
		4604.42
		5613654.64
		5613654.64
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		46
		1
		National Cooperative Bank, N.A.
		05-31-2019
		5375000
		120
		06-01-2029
		480
		0.0393
		0.0393
		3
		1
		07-01-2019
		true
		1
		WL
		2
		22230.76
		5366315.85
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2028
		02-28-2029
		
			333 East Broadway Owners Corp.
			333 East Broadway
			Long Beach
			NY
			11561
			Nassau
			CH
			0
			72
			72
			1963
			2016
			25750000
			MAI
			04-15-2019
			25750000
			05-23-2019
			MAI
			95.1
			95
			6
			N
			0
			0
			0
			04-15-2019
			01-01-2019
			12-31-2019
			1860712
			960937
			714439
			754092
			1146273
			206845
			1124373
			206845
			UW
			CREFC
			266769
			4.3
			0.78
			4.21
			0.78
			F
		
		false
		false
		5247439.33
		22230.76
		0.0393
		0.0009
		17758.21
		4472.55
		5242966.78
		5242966.78
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		47
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-28-2019
		5000000
		120
		07-01-2029
		0.0395
		0.0395
		3
		1
		120
		08-01-2019
		true
		1
		WL
		3
		17006.94
		5000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		08-31-2021
		03-31-2029
		
			PACIFIC COAST PLAZA
			2177-2185 VISTA WAY
			Oceanside
			CA
			92054
			San Diego
			RT
			24522
			24522
			1998
			16900000
			MAI
			04-28-2019
			1
			0.88
			6
			X
			SBHIS Insurance
			6500
			10-18-2021
			EYEGLASS WORLD
			4500
			11-30-2025
			MC DONALDS
			3255
			01-06-2023
			01-01-2021
			09-30-2021
			1069967.35
			471104
			303010.48
			223004.12
			766956.87
			248099.88
			721974.45
			214362.63
			UW
			CREFC
			150319.41
			3.83
			1.6504
			3.61
			1.426
			F
			F
			09-30-2021
		
		false
		false
		5000000
		17006.94
		0.0395
		0.0001312
		17006.94
		0
		0
		5000000
		5000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		48
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		06-07-2019
		4830000
		120
		07-01-2029
		360
		0.048
		0.048
		3
		1
		08-01-2019
		true
		1
		WL
		2
		25341.34
		4824622.66
		1
		1
		1
		5
		false
		true
		false
		false
		false
		03-31-2029
		
			DAYS INN SARASOTA
			5000 NORTH TAMIAMI TRAIL
			Sarasota
			FL
			34234
			Sarasota
			LO
			96
			96
			1987
			2016
			6900000
			MAI
			05-03-2019
			0.79
			0.55
			6
			09-01-2021
			N
			04-30-2019
			07-01-2020
			06-30-2021
			2208253
			1572229
			1334247.59
			888915.13
			874005.41
			683313.87
			785675.29
			620424.71
			UW
			CREFC
			304096
			2.87
			2.247
			2.58
			2.0402
			F
			F
		
		false
		false
		4667419.16
		25341.34
		0.048
		0.0001312
		19292
		6049.34
		0
		4661369.82
		4661369.82
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		49
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		06-06-2019
		4825000
		120
		06-11-2029
		360
		0.0456
		0.0456
		3
		1
		07-11-2019
		true
		1
		WL
		2
		24619.88
		4813016.73
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-10-2029
		
			CITYSQUARE SHOPPING CENTER
			2250 HIGHWAY 95
			Bullhead City
			AZ
			86442
			Mohave
			RT
			52944
			52944
			1988
			2018
			7220000
			MAI
			04-01-2019
			1
			1
			6
			09-11-2021
			N
			Smart and Final
			30570
			07-31-2033
			Dobbs Furniture LLC
			22440
			06-30-2028
			04-30-2019
			01-01-2021
			06-30-2021
			687058
			302271
			182562
			36010.42
			504496
			266260.58
			473093
			250559.08
			UW
			CREFC
			147719
			1.71
			1.8024
			1.6
			1.6961
			C
			F
			09-01-2021
		
		false
		false
		4647942.66
		24619.88
		0.0456
		0.0005312
		18250.92
		6368.96
		0
		4641573.7
		4641573.7
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		50
		1
		National Cooperative Bank, N.A.
		06-20-2019
		4000000
		120
		07-01-2029
		0.0393
		0.0393
		3
		1
		08-01-2019
		true
		1
		WL
		3
		13318.34
		4000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		12-31-2028
		03-30-2029
		
			Spruce Tower Owners Corp.
			2 Spruce Street
			Great Neck
			NY
			11021
			Nassau
			CH
			0
			61
			61
			1927
			2012
			20800000
			MAI
			05-03-2019
			20800000
			06-11-2019
			MAI
			95.1
			95
			6
			N
			0
			0
			0
			05-03-2019
			01-01-2020
			12-31-2020
			1660341
			668639
			527359
			504471
			1132982
			164168
			1115182
			164168
			UW
			CREFC
			159820
			7.09
			1.03
			6.98
			1.03
			F
		
		false
		false
		4000000
		13536.67
		0.0393
		0.0009
		13536.67
		4000000
		4000000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		51
		1
		National Cooperative Bank, N.A.
		06-20-2019
		4000000
		120
		07-01-2029
		480
		0.0393
		0.0393
		3
		1
		08-01-2019
		true
		1
		WL
		2
		16543.82
		3996992.85
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2028
		03-30-2029
		
			Carriage Owners Corp.
			77 South Park Avenue
			Rockville Centre
			NY
			11570
			Nassau
			CH
			0
			96
			96
			1971
			2004
			23300000
			MAI
			05-06-2019
			23300000
			06-10-2019
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-06-2019
			01-01-2020
			12-31-2020
			2245435
			1045515
			831944
			783506
			1413491
			262009
			1392291
			262009
			UW
			CREFC
			198526
			7.12
			1.32
			7.01
			1.32
			F
		
		false
		false
		3908838.17
		16543.82
		0.0393
		0.0009
		13228.16
		3315.66
		3905522.51
		3905522.51
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		52
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		06-14-2019
		3802500
		120
		07-01-2029
		0.0415
		0.0415
		3
		1
		120
		08-01-2019
		true
		1
		WL
		3
		13588.66
		3802500
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2029
		
			DUPONT OFFICE CENTER
			9921 DUPONT CIRCLE DRIVE WEST
			Fort Wayne
			IN
			46825
			Allen
			OF
			63342
			63342
			2000
			6100000
			MAI
			05-17-2019
			0.86
			0.9
			6
			09-01-2021
			N
			Dulin  Ward & DeWald  Inc
			15075
			09-30-2023
			Merrill Lynch
			9913
			06-30-2023
			New York Life Insurance Company
			6573
			11-30-2023
			12-31-2018
			01-01-2021
			09-30-2021
			1072203
			840568
			503283
			494133.68
			568920
			346434.32
			483808
			282600.32
			UW
			CREFC
			120106.21
			3.56
			2.8843
			3.02
			2.3529
			F
			F
			10-06-2021
		
		false
		false
		3802500
		13588.66
		0.0415
		0.0001312
		13588.66
		0
		0
		3802500
		3802500
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		53
		1
		National Cooperative Bank, N.A.
		05-29-2019
		3700000
		120
		06-01-2029
		480
		0.0373
		0.0373
		3
		1
		07-01-2019
		true
		1
		WL
		2
		14848.28
		3693677.71
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2028
		02-28-2029
		
			7210 Owners Corp.
			72-10 112th Street
			Forest Hills
			NY
			11375
			Queens
			CH
			0
			66
			66
			1953
			2004
			25200000
			MAI
			04-16-2019
			25200000
			05-13-2019
			MAI
			95.1
			95
			6
			N
			0
			0
			0
			04-16-2019
			01-01-2020
			12-31-2020
			1695262
			955384
			891636
			920733
			803626
			34651
			785426
			34651
			UW
			CREFC
			178179
			4.51
			0.19
			4.41
			0.19
			F
		
		false
		false
		3607381.5
		14848.28
		0.0373
		0.0009
		11586.71
		3261.57
		3604119.93
		3604119.93
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		54
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-13-2019
		3565000
		120
		07-01-2029
		360
		0.045
		0.045
		3
		1
		60
		08-01-2019
		true
		1
		WL
		5
		13814.38
		3565000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2029
		
			SANSING AT OXFORD COMMONS
			705 SISK AVENUE
			Oxford
			MS
			38655
			Lafayette
			RT
			15871
			15871
			2017
			5000000
			MAI
			04-26-2019
			1
			1
			6
			09-01-2021
			N
			Dermatology Associates
			4938
			09-30-2023
			Southern Craft Stove & Tap
			4594
			10-31-2027
			Alligator Lounge
			4343
			08-31-2025
			01-01-2021
			06-30-2021
			468597.87
			213999
			92579.91
			43931.8
			376017.96
			170067.2
			357766.31
			160941.2
			UW
			CREFC
			80658.15
			1.73
			2.1084
			1.65
			1.9953
			F
			F
			10-31-2021
		
		false
		false
		3565000
		13814.38
		0.045
		0.0005062
		13814.38
		0
		0
		3565000
		3565000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		55
		1
		National Cooperative Bank, N.A.
		06-20-2019
		3500000
		120
		07-01-2029
		0.0367
		0.0367
		3
		1
		08-01-2019
		true
		1
		WL
		3
		10882.57
		3500000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		12-31-2028
		03-30-2029
		
			45 Kew Gardens Owners, Inc.
			45 Kew Gardens Road
			Kew Gardens
			NY
			11415
			Incomplete
			CH
			0
			95
			95
			1940
			2015
			28600000
			MAI
			05-14-2019
			28600000
			05-29-2019
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-14-2019
			01-01-2020
			12-31-2020
			2020367
			1022168
			871541
			757701
			1148826
			264467
			1129626
			264467
			UW
			CREFC
			130591
			8.8
			2.03
			8.65
			2.03
			F
		
		false
		false
		3500000
		11060.97
		0.0367
		0.0009
		11060.97
		3500000
		3500000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		56
		1
		National Cooperative Bank, N.A.
		05-15-2019
		3420000
		120
		06-01-2029
		360
		0.0399
		0.0399
		3
		1
		07-01-2019
		true
		1
		WL
		2
		16307.89
		3410489.31
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2028
		02-28-2029
		
			Hawthorne Gardens Realty Corp.
			910 Stuart Avenue
			Mamaroneck
			NY
			10543
			Westchester
			CH
			0
			81
			81
			1928
			2000
			23470000
			MAI
			04-12-2019
			23470000
			05-08-2019
			MAI
			94.2
			95
			6
			N
			0
			0
			0
			04-12-2019
			01-01-2020
			12-31-2020
			2061723
			1078533
			822665
			685180
			1239058
			393353
			1214458
			393353
			UW
			CREFC
			195695
			6.33
			2.01
			6.21
			2.01
			F
		
		false
		false
		3280467.25
		16307.89
		0.0399
		0.0009
		11271.14
		5036.75
		3275430.5
		3275430.5
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		57
		1
		National Cooperative Bank, N.A.
		05-28-2019
		3225000
		120
		06-01-2029
		480
		0.041
		0.041
		3
		1
		07-01-2019
		true
		1
		WL
		2
		13679.78
		3220035.84
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2028
		02-28-2029
		
			Maple Court Apartments, Inc.
			35-21, 35-27 81st Street
			Jackson Heights
			NY
			11372
			Queens
			CH
			0
			63
			63
			1930
			1999
			24460000
			MAI
			04-22-2019
			24460000
			05-20-2019
			MAI
			95
			95
			6
			N
			0
			0
			0
			04-22-2019
			01-01-2019
			12-31-2019
			1329040
			770880
			667410
			604910
			661630
			165970
			645630
			165970
			UW
			CREFC
			164157
			4.03
			1.01
			3.93
			1.01
			F
		
		false
		false
		3151912.97
		13679.78
		0.041
		0.0009
		11128
		2551.78
		3149361.19
		3149361.19
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		58
		1
		National Cooperative Bank, N.A.
		06-27-2019
		2900000
		120
		07-01-2029
		480
		0.0371
		0.0371
		3
		1
		08-01-2019
		true
		1
		WL
		2
		11602.48
		2897662.21
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2028
		03-31-2029
		
			Capri Gardens Owners Corp.
			68-37 108th Street
			Forest Hills
			NY
			11375
			Queens
			CH
			0
			72
			72
			1939
			1994
			29195000
			MAI
			05-17-2019
			29195000
			05-28-2019
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-17-2019
			01-01-2020
			12-31-2020
			1843809
			1031440
			836520
			756319
			1007289
			275121
			985389
			275121
			UW
			CREFC
			139230
			7.23
			1.98
			7.08
			1.98
			F
		
		false
		false
		2829892.54
		11602.48
		0.0371
		0.0009
		9040.72
		2561.76
		2827330.78
		2827330.78
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		59
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		07-02-2019
		2895000
		120
		08-01-2029
		360
		0.0485
		0.0485
		3
		1
		36
		09-01-2019
		true
		1
		WL
		5
		12090.65
		2895000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		04-30-2029
		
			SKYLAKE RANCH CENTER
			11975-11995 HOLLY STREET
			Thornton
			CO
			80233
			Adams
			RT
			8200
			8200
			2019
			4800000
			MAI
			05-01-2019
			1
			1
			6
			09-01-2021
			N
			Shine Orthodontics  PL
			2300
			05-31-2029
			Starbucks Coffee Co.
			2200
			03-31-2029
			Kantor Dental Group 2
			2000
			06-30-2029
			01-01-2021
			09-30-2021
			347803
			341635
			53635.09
			81287.55
			294167.91
			260347.45
			279325.91
			249215.95
			UW
			CREFC
			106865.72
			1.6
			2.4362
			1.52
			2.332
			F
			F
			09-30-2021
		
		false
		false
		2895000
		12090.65
		0.0485
		0.0001312
		12090.65
		0
		0
		2895000
		2895000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		60
		1
		National Cooperative Bank, N.A.
		05-14-2019
		2800000
		120
		06-01-2029
		360
		0.0393
		0.0393
		3
		1
		07-01-2019
		true
		1
		WL
		2
		13254.88
		2792122.08
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2028
		02-28-2029
		
			44-14 Newtown Road Apartment Corporation
			44-14 Newtown Road
			Astoria
			NY
			11103
			Incomplete
			CH
			0
			108
			108
			1929
			2004
			42300000
			MAI
			03-28-2019
			42300000
			04-24-2019
			MAI
			96
			95
			6
			N
			0
			0
			0
			03-28-2019
			01-01-2019
			12-31-2019
			2234496
			1007917
			975381
			931606
			1259115
			76311
			1239015
			76311
			UW
			CREFC
			159059
			7.92
			0.48
			7.79
			0.48
			F
		
		false
		false
		2684507.08
		13254.88
		0.0393
		0.0009
		9084.82
		4170.06
		2680337.02
		2680337.02
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		61
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		06-04-2019
		2580000
		120
		06-11-2029
		360
		0.0462
		0.0462
		3
		1
		60
		07-11-2019
		true
		1
		WL
		5
		10264.1
		2580000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		02-10-2029
		
			CVS Portfolio - Ashtabula & Pageland
			RT
			20180
			4100000
			MAI
			1
			1
			09-11-2021
			N
			01-01-2021
			09-30-2021
			228435
			176625
			2284.35
			1766.25
			226150.65
			174858.75
			224132.65
			173344.5
			UW
			90721.4
			1.42
			1.9274
			1.41
			1.9107
			C
			F
		
		false
		false
		2580000
		10264.1
		0.0462
		0.0001312
		10264.1
		0
		0
		2580000
		2580000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		61-001
		10-13-2021
		11-12-2021
		
			CVS - ASHTABULA
			1819 EAST PROSPECT ROAD (US ROUTE 20)
			Ashtabula
			OH
			44004
			Ashtabula
			RT
			10125
			10125
			1999
			2825000
			MAI
			04-19-2019
			1
			1
			6
			Ohio CVS Store LLC
			10125
			04-30-2034
			01-01-2021
			09-30-2021
			157625
			121875
			1576.25
			1218.75
			156048.75
			120656.25
			155036.25
			119896.5
			UW
			CREFC
			62597.77
			1.9274
			1.9153
			F
			09-30-2021
		
		false
	
	
		Prospectus Loan ID
		61-002
		10-13-2021
		11-12-2021
		
			CVS - PAGELAND
			205 NORTH VAN LINGLE MUNDO BOULEVARD
			Pageland
			SC
			29728
			Chesterfield
			RT
			10055
			10055
			2001
			1275000
			MAI
			04-25-2019
			1
			1
			6
			South Carolina CVS Phamacy  LLC
			10055
			04-30-2034
			01-01-2021
			09-30-2021
			70810
			54750
			708.1
			547.5
			70101.9
			54202.5
			69096.4
			53448
			UW
			CREFC
			28123.63
			1.9272
			1.9004
			F
			09-30-2021
		
		false
	
	
		Prospectus Loan ID
		62
		1
		National Cooperative Bank, N.A.
		06-20-2019
		2550000
		120
		07-01-2029
		0.0393
		0.0393
		3
		1
		08-01-2019
		true
		1
		WL
		3
		8351.25
		2550000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		12-31-2028
		03-30-2029
		
			Claridge House Owners Corp.
			85 South Centre Avenue
			Rockville Centre
			NY
			11570
			Nassau
			CH
			0
			62
			62
			1969
			2014
			14800000
			MAI
			05-06-2019
			14800000
			06-10-2019
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-06-2019
			01-01-2020
			12-31-2020
			1535084
			711673
			607505
			531828
			927579
			179845
			912779
			179845
			UW
			CREFC
			101885
			9.1
			1.77
			8.96
			1.77
			F
		
		false
		false
		2550000
		8629.63
		0.0393
		0.0009
		8629.63
		2550000
		2550000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		63
		1
		National Cooperative Bank, N.A.
		05-31-2019
		2450000
		120
		06-01-2029
		480
		0.039
		0.039
		3
		1
		07-01-2019
		true
		1
		WL
		2
		10087.65
		2446007.98
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2028
		02-28-2029
		
			11 Wooleys Lane Housing Corporation
			11 Wooley
			Great Neck
			NY
			11725
			Nassau
			CH
			0
			57
			57
			1956
			1999
			16750000
			MAI
			03-21-2019
			16750000
			04-18-2019
			MAI
			95
			10
			6
			N
			0
			0
			0
			03-21-2019
			01-01-2020
			12-31-2020
			1840340
			654895
			634198
			590206
			1206142
			64689
			1182942
			64689
			UW
			CREFC
			121052
			9.96
			0.53
			9.77
			0.53
			F
		
		false
		false
		2391385.43
		10087.65
		0.039
		0.0009
		8031.07
		2056.58
		2389328.85
		2389328.85
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		64
		1
		National Cooperative Bank, N.A.
		06-18-2019
		2250000
		120
		07-01-2029
		360
		0.0356
		0.0356
		3
		1
		08-01-2019
		true
		1
		WL
		2
		10179.01
		2246718.49
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2028
		03-31-2029
		
			Dorian Owners Inc.
			72-11 110 Street
			Queens
			NY
			11375
			Incomplete
			CH
			0
			55
			55
			1948
			2004
			24820000
			MAI
			04-17-2019
			24820000
			05-29-2019
			MAI
			95
			95
			6
			N
			0
			0
			0
			04-17-2019
			01-01-2020
			12-31-2020
			1384134
			631279
			572611
			495532
			811523
			135747
			794723
			135747
			UW
			CREFC
			122148
			6.64
			1.11
			6.51
			1.11
			F
		
		false
		false
		2154614.03
		10179.01
		0.0356
		0.0009
		6605.09
		3573.92
		2151040.11
		2151040.11
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		65
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-14-2019
		2200250
		120
		07-01-2029
		0.0392
		0.0392
		3
		1
		120
		08-01-2019
		true
		1
		WL
		3
		7427.07
		2200250
		1
		1
		1
		15
		true
		true
		false
		false
		false
		03-31-2029
		
			OAK GROVE MHC
			119 OAK GROVE PARK ROAD
			Dallas
			NC
			28034
			Gaston
			MH
			107
			107
			1970
			3450000
			MAI
			04-16-2019
			0.84
			0.87
			6
			09-01-2021
			N
			03-31-2019
			01-01-2021
			06-30-2021
			293185
			195050
			51751.55
			41187.48
			241433.45
			153862.52
			236083.45
			151186.52
			UW
			CREFC
			43604
			2.76
			3.5286
			2.7
			3.4672
			F
			F
		
		false
		false
		2200250
		7427.07
		0.0392
		0.0014662
		7427.07
		0
		0
		2200250
		2200250
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		66
		1
		National Cooperative Bank, N.A.
		06-28-2019
		2100000
		120
		07-01-2029
		360
		0.038
		0.038
		3
		1
		08-01-2019
		true
		1
		WL
		2
		9785.1
		2097086.57
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2028
		03-31-2029
		
			The Ridge Owners Corp.
			123-155 Bay Ridge Parkway
			Brooklyn
			NY
			11209
			Kings
			CH
			0
			42
			42
			1986
			2011
			24615000
			MAI
			05-06-2019
			24615000
			06-07-2019
			MAI
			97
			95
			6
			N
			0
			0
			0
			05-06-2019
			01-01-2020
			12-31-2020
			1284125
			449019
			373059
			249382
			911066
			199637
			900566
			199637
			UW
			CREFC
			117421
			7.76
			1.7
			7.67
			1.7
			F
		
		false
		false
		2014736.55
		9785.1
		0.038
		0.0009
		6592.67
		3192.43
		2011544.12
		2011544.12
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		67
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.
		06-06-2019
		1968750
		120
		07-01-2029
		360
		0.0488
		0.0488
		3
		1
		08-01-2019
		true
		1
		WL
		2
		10424.77
		1966598.37
		1
		1
		1
		5
		false
		true
		false
		false
		false
		02-28-2029
		
			TAFT CHURCH STATION
			150 SAM WALTON DRIVE
			Sparta
			TN
			38583
			White
			RT
			18700
			18700
			2004
			2650000
			MAI
			04-26-2019
			0.93
			0.87
			6
			09-01-2021
			N
			Total Renal Care  Inc
			4698
			11-03-2023
			FPMCM  LLC
			3600
			02-28-2023
			American Cellular
			3500
			06-30-2023
			12-31-2018
			01-01-2021
			06-30-2021
			283115.86
			143970
			42519.63
			31179.09
			240596.23
			112790.91
			217595.23
			101290.41
			UW
			CREFC
			62548.5
			1.92
			1.8032
			1.74
			1.6193
			F
			F
			09-30-2021
		
		false
		false
		1903503.49
		10424.76
		0.0488
		0.0001312
		7998.94
		2425.82
		0
		1901077.67
		1901077.67
		11-01-2021
		1
		false
		0
		663.66
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		68
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		06-06-2019
		1900000
		120
		06-11-2029
		0.0489
		0.0489
		3
		1
		120
		07-11-2019
		true
		1
		WL
		3
		8000.58
		1900000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2029
		
			BANK OF AMERICA - CARY, NC
			7109 OKELLY CHAPEL ROAD
			Cary
			NC
			27519
			Wake
			98
			38683
			38683
			2015
			3110000
			MAI
			04-11-2019
			1
			1
			6
			09-11-2021
			N
			Bank of America
			38683
			09-30-2035
			01-01-2020
			06-30-2020
			161499
			72400
			6415
			2400
			155084
			70000
			155084
			70000
			UW
			CREFC
			47229
			1.64
			1.4821
			1.64
			1.4821
			C
			F
			12-31-2019
		
		false
		false
		1900000
		8000.58
		0.0489
		0.0009062
		8000.58
		0
		0
		1900000
		1900000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		69
		1
		National Cooperative Bank, N.A.
		06-20-2019
		1800000
		120
		07-01-2029
		0.0393
		0.0393
		3
		1
		08-01-2019
		true
		1
		WL
		3
		5993.25
		1800000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		12-31-2028
		03-30-2029
		
			Lynbrook 44 Apartment Owners, Inc.
			157 Hempstead Avenue
			Lynbrook
			NY
			11563
			Nassau
			CH
			0
			44
			44
			1968
			1994
			11700000
			MAI
			05-03-2019
			11700000
			06-17-2019
			MAI
			95.1
			95
			6
			N
			0
			0
			0
			05-03-2019
			01-01-2020
			12-31-2020
			1142285
			541713
			467153
			469968
			675132
			71745
			661932
			71745
			UW
			CREFC
			71919
			9.39
			1
			9.2
			1
			F
		
		false
		false
		1800000
		6091.5
		0.0393
		0.0009
		6091.5
		1800000
		1800000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		70
		1
		National Cooperative Bank, N.A.
		06-20-2019
		1550000
		120
		07-01-2029
		0.0393
		0.0393
		3
		1
		08-01-2019
		true
		1
		WL
		3
		5160.86
		1550000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		03-30-2029
		03-30-2029
		
			22 North Forest Avenue Corp.
			22 North Forest Avenue
			Rockville Centre
			NY
			11570
			Nassau
			CH
			0
			45
			45
			1969
			2016
			11600000
			MAI
			05-06-2019
			11600000
			06-11-2019
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-06-2019
			01-01-2020
			12-31-2020
			1136124
			523897
			422887
			396452
			713237
			127445
			701137
			127445
			UW
			CREFC
			61930
			11.52
			2.06
			11.32
			2.06
			F
		
		false
		false
		1550000
		5245.46
		0.0393
		0.0009
		5245.46
		1550000
		1550000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		71
		1
		National Cooperative Bank, N.A.
		05-29-2019
		1500000
		120
		06-01-2029
		360
		0.0389
		0.0389
		3
		1
		07-01-2019
		true
		1
		WL
		2
		7066.43
		1495746.84
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2028
		02-28-2029
		
			Westview Equities, Inc.
			34-36 Westview Avenue
			Tuckahoe
			NY
			10707
			Westchester
			CH
			0
			22
			22
			1928
			1994
			3620000
			MAI
			04-17-2019
			3620000
			05-21-2019
			MAI
			94
			95
			6
			N
			0
			0
			0
			04-17-2019
			01-01-2020
			12-31-2020
			433649
			260409
			222932
			172566
			210717
			87843
			204117
			87843
			UW
			CREFC
			84797
			2.48
			1.04
			2.41
			1.04
			F
		
		false
		false
		1437677.85
		7066.43
		0.0389
		0.0009
		4815.82
		2250.61
		1435427.24
		1435427.24
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		72
		10-13-2021
		11-12-2021
		Bank of America, N.A.
		06-28-2019
		1400000
		120
		07-01-2029
		360
		0.0484
		0.0484
		3
		1
		08-01-2019
		true
		1
		WL
		2
		7379.2
		1398455.69
		1
		2
		2
		5
		false
		true
		false
		false
		false
		03-31-2029
		
			Culpeper MHC Portfolio
			VA
			MH
			50
			50
			2220000
			MAI
			06-08-2019
			1
			1
			09-01-2021
			N
			05-31-2019
			01-01-2021
			09-30-2021
			245214
			212726
			79675
			65058.83
			165539
			147667.17
			162289
			145229.67
			UW
			66412.5
			1.87
			2.2234
			1.83
			2.1867
			F
			F
		
		false
		false
		1353239.74
		7379.2
		0.0484
		0.0001312
		5640
		1739.2
		0
		1351500.54
		1351500.54
		11-01-2021
		1
		false
		0
		167.44
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		72-001
		10-13-2021
		11-12-2021
		
			BAILEYS MHC
			6391 BAILEYS LANE
			Rixeyville
			VA
			22737
			Culpeper
			MH
			28
			28
			1968
			1260000
			MAI
			06-08-2019
			1
			1
			6
			01-01-2021
			09-30-2021
			212726
			65058.83
			147667.17
			145229.67
			CREFC
			66412.5
			2.2234
			2.1867
			F
		
		false
	
	
		Prospectus Loan ID
		72-002
		10-13-2021
		11-12-2021
		
			LAKESIDE MHC
			11231 SPERRYVILLE PIKE
			Culpeper
			VA
			22701
			Culpeper
			MH
			22
			22
			1968
			960000
			MAI
			06-08-2019
			1
			1
			6
			01-01-2021
			09-30-2021
			0
			0
			0
			0
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		73
		1
		National Cooperative Bank, N.A.
		06-27-2019
		1250000
		120
		07-01-2029
		0.0392
		0.0392
		3
		1
		08-01-2019
		true
		1
		WL
		3
		4151.39
		1250000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		12-31-2028
		03-31-2029
		
			171 Duane Street Owners Corp.
			171 Duane Street
			New York
			NY
			10013
			Manhattan
			CH
			0
			5
			5
			1894
			2004
			13325000
			MAI
			05-06-2019
			13325000
			05-24-2019
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-06-2019
			02-29-2020
			02-28-2021
			610850
			260340
			209227
			218933
			401623
			41407
			400123
			41407
			UW
			CREFC
			49817
			8.06
			0.83
			8.03
			0.83
			F
		
		false
		false
		1250000
		4219.44
		0.0392
		0.0009
		4219.44
		1250000
		1250000
		11-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		10A
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association; Goldman Sachs Bank USA; Deutsche Bank AG, New York Branch
		05-01-2019
		20000000
		120
		05-11-2029
		0.0422
		0.0422
		3
		1
		120
		06-11-2019
		1
		PP
		3
		20000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		20000000
		72677.78
		0.0422
		0.0002129
		72677.78
		0
		0
		20000000
		20000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		1A
		10-13-2021
		11-12-2021
		Morgan Stanley Bank, N.A.; Wells Fargo Bank, N.A.; JPMorgan Chase Bank, National Association; Goldman Sachs Bank USA
		06-03-2019
		50000000
		120
		07-01-2029
		0.037408
		0.037408
		3
		1
		120
		08-01-2019
		1
		A1
		3
		50000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		50000000
		161062.22
		0.037408
		0.0001129
		161062.22
		0
		0
		50000000
		50000000
		11-01-2021
		1
		false
		0
		0
		0
		0
		0
		Midland Loan Services
		false
	
	
		Prospectus Loan ID
		2A
		10-13-2021
		11-12-2021
		Bank of America, N.A.; Goldman Sachs Bank USA
		04-16-2019
		45000000
		120
		05-06-2029
		360
		0.0486
		0.0486
		3
		1
		06-06-2019
		1
		PP
		2
		44845057.59
		1
		1
		1
		0
		false
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		43385410.84
		237734.16
		0.0486
		0.0001129
		181567.94
		56166.22
		0
		43329244.62
		43329244.62
		11-06-2021
		1
		false
		0
		0
		0
		0
		0
		Midland Loan Services
		04-06-2021
		false
		13
	
	
		Prospectus Loan ID
		3A
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association
		04-22-2019
		20000000
		120
		05-11-2029
		0.0391216
		0.0391216
		3
		1
		120
		06-11-2019
		1
		PP
		3
		20000000
		1
		1
		1
		10
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		20000000
		67376.13
		0.03912162
		0.0001129
		67376.13
		0
		0
		20000000
		20000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4A
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association; Goldman Sachs Bank USA; Deutsche Bank AG, New York Branch
		06-14-2019
		25000000
		120
		07-06-2029
		0.0311
		0.0311
		3
		1
		120
		08-06-2019
		1
		A1
		3
		25000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		25000000
		66951.39
		0.0311
		0.0001004
		66951.39
		0
		0
		25000000
		25000000
		11-06-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4B
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association; Goldman Sachs Bank USA; Deutsche Bank AG, New York Branch
		06-14-2019
		17520000
		120
		07-06-2029
		0.0311
		0.0311
		3
		1
		120
		08-06-2019
		1
		A1
		3
		17520000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		17520000
		46919.53
		0.0311
		0.0001004
		46919.53
		0
		0
		17520000
		17520000
		11-06-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4C
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association; Goldman Sachs Bank USA; Deutsche Bank AG, New York Branch
		06-14-2019
		8440000
		120
		07-06-2029
		0.0311
		0.0311
		3
		1
		120
		08-06-2019
		1
		A1
		3
		8440000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		8440000
		22602.79
		0.0311
		0.0001004
		22602.79
		0
		0
		8440000
		8440000
		11-06-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4D
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association; Goldman Sachs Bank USA; Deutsche Bank AG, New York Branch
		06-14-2019
		8440000
		120
		07-06-2029
		0.0311
		0.0311
		3
		1
		120
		08-06-2019
		1
		A1
		3
		8440000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		8440000
		22602.79
		0.0311
		0.0001004
		22602.79
		0
		0
		8440000
		8440000
		11-06-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		6A
		10-13-2021
		11-12-2021
		Wells Fargo Bank, National Association; Goldman Sachs Bank USA; Deutsche Bank AG, New York Branch
		06-03-2019
		20000000
		120
		06-11-2029
		0.04192
		0.04192
		3
		1
		120
		07-11-2019
		1
		PP
		3
		20000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		20000000
		72195.56
		0.04192
		0.0002129
		72195.56
		0
		0
		20000000
		20000000
		11-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	




(null)


	
		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 100000000 however this is now split into Asset Number 1 and 1A with Original Loan Amounts of 50000000 and 50000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for assets 2 (adding 2A), 3 (adding 3A), 4 (adding 4A, 4B, 4C, and 4D), 6 (adding 6A), and 10 (adding 10A).
	
	
		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 September 2019, the periodic principal and interest payment due in September).
	
	
		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)(14)
		Valuation Amount at Securitization
		With respect to the residential cooperative properties, the value shown is determined as if such residential cooperative property is operated as a residential cooperative and, in general, equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent-regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus (ii) the amount of the underlying debt encumbering such residential cooperative property.
	
	
		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. In the case of a residential cooperative property, the occupancy percent shown is indicative of  the property vacancy assumption in the related appraisal for purposes of determining the appraised value of the related mortgaged property determined as a multifamily rental property.
	
	
		Item 2(d)(28)(i)
		Date of Financials as of Securitization
		For Asset Numbers 4, 9, 13, 23, 39, 40, 47, 54, 59, 61 and 68, the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.  For the residential cooperative properties the Date of Financials as of Securitization has been left blank as it was not applicable.
	
	
		Item 2(d)(28)(iv)
		Revenue at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants).
	
	
		Item 2(d)(28)(vi)
		Operating Expenses at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals the projected operating expenses at the property assuming such property is operated as a rental property.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses and a market-rate vacancy assumption.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves.
	
	
		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 Name
		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".