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

FORM 10-D

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

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

Commission File Number of issuing entity:  333-226486-11

Central Index Key Number of issuing entity:  0001791239

Wells Fargo Commercial Mortgage Trust 2019-C54
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226486

Central Index Key Number of depositor:  0000850779

Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001624053

Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000740906

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

Central Index Key Number of sponsor (if applicable):  0001592182

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC)
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001722518

BSPRT CMBS Finance, LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001685185

UBS AG, acting through its branch located at 1285 Avenue of the Americas, New York, New York
(Exact name of sponsor as specified in its charter)

Anthony J. Sfarra (212) 214-5610
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4128804
38-4128805
38-7235615
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 17, 2022 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2019-C54.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2019-C54 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from April 19, 2022 to May 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on May 10, 2022. The CIK number for the Depositor is 0000850779.

Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Argentic is 0001624053.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Wells Fargo is 0000740906.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors and mortgage loan sellers, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The CIK number of LMF is 0001592182.

BSPRT CMBS Finance, LLC, one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 11, 2022. The Central Index Key number for  BSPRT CMBS Finance, LLC is 0001722518.

UBS AG, acting through its branch located at 1285 Avenue of the Americas, New York, New York ("UBS AG"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for UBS AG is 0001685185.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226486-11 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226486-11 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2019-C54, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

*REO Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2019-C54, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/18/2022

$5,959.45

  Current Distribution Date

05/17/2022

$5,755.57

 

Interest Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2019-C54, relating to the May 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226486-11 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226486-11 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: May 27, 2022

 

 


wcm19c54_ex991-202205.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

05/17/22

Wells Fargo Commercial Mortgage Trust 2019-C54

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-C54

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

3

 

Anthony Sfarra

(212) 214-5613

Anthony.Sfarra@wellsfargo.com

Certificate Interest Reconciliation Detail

4

 

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

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

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 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Argentic Services Company LP

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Andrew Hundertmark

(469) 609-2001

ahundertmark@argenticservices.com

Mortgage Loan Detail (Part 1)

13-14

 

500 North Central Expressway, Suite 261 | Plano, TX 75074 | United States

 

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Historical Detail

18

 

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

 

 

Delinquency Loan Detail

19

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

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

Specially Serviced Loan Detail - Part 1

21

 

 

 

trustadministrationgroup@wellsfargo.com

Specially Serviced Loan Detail - Part 2

22

 

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

 

 

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

24

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                     Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                    Total Distribution           Ending Balance

Support¹ Support¹

 

A-1

95001YAA2

2.120000%

13,445,000.00

9,196,220.03

266,089.83

16,246.66

0.00

0.00

282,336.49

8,930,130.20

30.20%

30.00%

A-2

95001YAB0

3.008000%

25,365,000.00

25,365,000.00

0.00

63,581.60

0.00

0.00

63,581.60

25,365,000.00

30.20%

30.00%

A-SB

95001YAC8

3.063000%

21,614,000.00

21,614,000.00

0.00

55,169.74

0.00

0.00

55,169.74

21,614,000.00

30.20%

30.00%

A-3

95001YAD6

2.892000%

151,000,000.00

151,000,000.00

0.00

363,910.00

0.00

0.00

363,910.00

151,000,000.00

30.20%

30.00%

A-4

95001YAE4

3.146000%

257,455,000.00

257,455,000.00

0.00

674,961.19

0.00

0.00

674,961.19

257,455,000.00

30.20%

30.00%

A-S

95001YAH7

3.449000%

46,050,000.00

46,050,000.00

0.00

132,355.38

0.00

0.00

132,355.38

46,050,000.00

23.28%

23.13%

B

95001YAJ3

3.671000%

31,817,000.00

31,817,000.00

0.00

97,333.51

0.00

0.00

97,333.51

31,817,000.00

18.50%

18.38%

C

95001YAK0

3.810000%

32,654,000.00

32,654,000.00

0.00

103,676.45

0.00

0.00

103,676.45

32,654,000.00

13.59%

13.50%

D

95001YAN4

2.500000%

19,090,000.00

19,090,000.00

0.00

39,770.83

0.00

0.00

39,770.83

19,090,000.00

10.72%

10.65%

E-RR

95001YAQ7

3.865148%

17,751,000.00

17,751,000.00

0.00

57,175.20

0.00

0.00

57,175.20

17,751,000.00

8.05%

8.00%

F-RR

95001YAS3

3.865148%

18,420,000.00

18,420,000.00

0.00

59,330.02

0.00

0.00

59,330.02

18,420,000.00

5.29%

5.25%

G-RR

95001YAU8

3.865148%

6,698,000.00

6,698,000.00

0.00

21,573.97

0.00

0.00

21,573.97

6,698,000.00

4.28%

4.25%

H-RR*

95001YAW4

3.865148%

28,468,471.00

28,468,471.00

0.00

91,327.39

0.00

0.00

91,327.39

28,468,471.00

0.00%

0.00%

R

95001YBA1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

95001YAY0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

669,827,471.00

665,578,691.03

266,089.83

1,776,411.94

0.00

0.00

2,042,501.77

665,312,601.20

 

 

 

 

X-A

95001YAF1

0.833397%

468,879,000.00

464,630,220.03

0.00

322,684.64

0.00

0.00

322,684.64

464,364,130.20

 

 

X-B

95001YAG9

0.245579%

110,521,000.00

110,521,000.00

0.00

22,618.03

0.00

0.00

22,618.03

110,521,000.00

 

 

X-D

95001YAL8

1.365148%

19,090,000.00

19,090,000.00

0.00

21,717.23

0.00

0.00

21,717.23

19,090,000.00

 

 

Notional SubTotal

 

598,490,000.00

594,241,220.03

0.00

367,019.90

0.00

0.00

367,019.90

593,975,130.20

 

 

 

Deal Distribution Total

 

 

 

266,089.83

2,143,431.84

0.00

0.00

2,409,521.67

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

95001YAA2

683.98810190

19.79098773

1.20837932

0.00000000

0.00000000

0.00000000

0.00000000

20.99936705

664.19711417

A-2

95001YAB0

1,000.00000000

0.00000000

2.50666667

0.00000000

0.00000000

0.00000000

0.00000000

2.50666667

1,000.00000000

A-SB

95001YAC8

1,000.00000000

0.00000000

2.55250023

0.00000000

0.00000000

0.00000000

0.00000000

2.55250023

1,000.00000000

A-3

95001YAD6

1,000.00000000

0.00000000

2.41000000

0.00000000

0.00000000

0.00000000

0.00000000

2.41000000

1,000.00000000

A-4

95001YAE4

1,000.00000000

0.00000000

2.62166666

0.00000000

0.00000000

0.00000000

0.00000000

2.62166666

1,000.00000000

A-S

95001YAH7

1,000.00000000

0.00000000

2.87416678

0.00000000

0.00000000

0.00000000

0.00000000

2.87416678

1,000.00000000

B

95001YAJ3

1,000.00000000

0.00000000

3.05916680

0.00000000

0.00000000

0.00000000

0.00000000

3.05916680

1,000.00000000

C

95001YAK0

1,000.00000000

0.00000000

3.17500000

0.00000000

0.00000000

0.00000000

0.00000000

3.17500000

1,000.00000000

D

95001YAN4

1,000.00000000

0.00000000

2.08333316

0.00000000

0.00000000

0.00000000

0.00000000

2.08333316

1,000.00000000

E-RR

95001YAQ7

1,000.00000000

0.00000000

3.22095657

0.00000000

0.00000000

0.00000000

0.00000000

3.22095657

1,000.00000000

F-RR

95001YAS3

1,000.00000000

0.00000000

3.22095657

0.00000000

0.00000000

0.00000000

0.00000000

3.22095657

1,000.00000000

G-RR

95001YAU8

1,000.00000000

0.00000000

3.22095700

0.00000000

0.00000000

0.00000000

0.00000000

3.22095700

1,000.00000000

H-RR

95001YAW4

1,000.00000000

0.00000000

3.20801879

0.01293817

1.50774378

0.00000000

0.00000000

3.20801879

1,000.00000000

R

95001YBA1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

95001YAY0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95001YAF1

990.93842981

0.00000000

0.68820450

0.00000000

0.00000000

0.00000000

0.00000000

0.68820450

990.37092768

X-B

95001YAG9

1,000.00000000

0.00000000

0.20464916

0.00000000

0.00000000

0.00000000

0.00000000

0.20464916

1,000.00000000

X-D

95001YAL8

1,000.00000000

0.00000000

1.13762336

0.00000000

0.00000000

0.00000000

0.00000000

1.13762336

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

04/01/22 - 04/30/22

30

0.00

16,246.66

0.00

16,246.66

0.00

0.00

0.00

16,246.66

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

63,581.60

0.00

63,581.60

0.00

0.00

0.00

63,581.60

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

55,169.74

0.00

55,169.74

0.00

0.00

0.00

55,169.74

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

363,910.00

0.00

363,910.00

0.00

0.00

0.00

363,910.00

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

674,961.19

0.00

674,961.19

0.00

0.00

0.00

674,961.19

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

322,684.64

0.00

322,684.64

0.00

0.00

0.00

322,684.64

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

22,618.03

0.00

22,618.03

0.00

0.00

0.00

22,618.03

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

132,355.38

0.00

132,355.38

0.00

0.00

0.00

132,355.38

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

21,717.23

0.00

21,717.23

0.00

0.00

0.00

21,717.23

0.00

 

B

04/01/22 - 04/30/22

30

0.00

97,333.51

0.00

97,333.51

0.00

0.00

0.00

97,333.51

0.00

 

C

04/01/22 - 04/30/22

30

0.00

103,676.45

0.00

103,676.45

0.00

0.00

0.00

103,676.45

0.00

 

D

04/01/22 - 04/30/22

30

0.00

39,770.83

0.00

39,770.83

0.00

0.00

0.00

39,770.83

0.00

 

E-RR

04/01/22 - 04/30/22

30

0.00

57,175.20

0.00

57,175.20

0.00

0.00

0.00

57,175.20

0.00

 

F-RR

04/01/22 - 04/30/22

30

0.00

59,330.02

0.00

59,330.02

0.00

0.00

0.00

59,330.02

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

21,573.97

0.00

21,573.97

0.00

0.00

0.00

21,573.97

0.00

 

H-RR

04/01/22 - 04/30/22

30

42,418.21

91,695.71

0.00

91,695.71

368.33

0.00

0.00

91,327.39

42,923.16

 

Totals

 

 

42,418.21

2,143,800.16

0.00

2,143,800.16

368.33

0.00

0.00

2,143,431.84

42,923.16

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,409,521.67

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,154,854.36

Master Servicing Fee

3,455.54

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,755.67

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

277.32

ARD Interest

0.00

Operating Advisor Fee

1,070.47

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

205.22

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,154,854.36

Total Fees

11,054.23

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

266,089.83

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

368.33

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

266,089.83

Total Expenses/Reimbursements

368.33

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,143,431.84

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

266,089.83

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,409,521.67

Total Funds Collected

2,420,944.19

Total Funds Distributed

2,420,944.23

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

665,578,691.85

665,578,691.85

Beginning Certificate Balance

665,578,691.03

(-) Scheduled Principal Collections

266,089.83

266,089.83

(-) Principal Distributions

266,089.83

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

665,312,602.02

665,312,602.02

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

665,578,691.87

665,578,691.87

Ending Certificate Balance

665,312,601.20

Ending Actual Collateral Balance

665,312,602.04

665,312,602.04

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.82)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.82)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.87%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

13,000,000.00

1.95%

87

3.3800

NAP

Defeased

1

13,000,000.00

1.95%

87

3.3800

NAP

 

4,000,000 or less

2

7,310,327.75

1.10%

90

4.3339

1.591813

1.35 or less

8

83,471,389.94

12.55%

89

4.3206

1.027575

4,000,001 to 5,000,000

6

28,559,086.27

4.29%

78

3.9317

2.119366

1.36 to 1.50

2

22,065,743.90

3.32%

89

3.8081

1.412166

5,000,001 to 6,000,000

2

11,428,394.57

1.72%

89

4.3931

1.609563

1.51 to 1.60

0

0.00

0.00%

0

0.0000

0.000000

6,000,001 to 7,000,000

3

19,743,581.18

2.97%

90

4.4434

1.841699

1.61 to 1.70

0

0.00

0.00%

0

0.0000

0.000000

7,000,001 to 8,000,000

3

23,400,000.00

3.52%

90

4.4990

1.680801

1.71 to 1.90

6

94,030,739.50

14.13%

89

4.2965

1.877198

8,000,001 to 9,000,000

3

25,723,262.02

3.87%

89

3.9001

2.526913

1.91 to 2.00

5

40,417,965.69

6.08%

90

4.1984

1.956725

9,000,001 to 10,000,000

2

19,525,235.00

2.93%

90

3.8727

3.665260

2.01 to 2.50

14

260,793,732.42

39.20%

93

3.7428

2.199659

10,000,001 to 15,000,000

6

74,792,349.90

11.24%

89

3.8848

3.325833

2.51 to 3.50

7

120,707,795.57

18.14%

79

3.6289

2.889995

15,000,001 to 20,000,000

9

159,649,931.71

24.00%

89

3.8494

2.193030

3.51 or greater

3

30,825,235.00

4.63%

90

3.5134

6.999131

20,000,001 to 30,000,000

4

99,350,000.00

14.93%

88

3.7843

2.006093

Totals

46

665,312,602.02

100.00%

89

3.8850

2.327067

30,000,001 to 50,000,000

4

127,830,433.62

19.21%

90

4.0124

2.303093

 

 

 

 

 

 

 

 

50,000,001 or greater

1

55,000,000.00

8.27%

90

3.3400

2.098100

 

 

 

 

 

 

 

 

Totals

46

665,312,602.02

100.00%

89

3.8850

2.327067

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

1

13,000,000.00

1.95%

87

3.3800

NAP

Texas

3

13,000,000.00

1.95%

89

3.4000

10.684700

Alabama

2

7,271,153.14

1.09%

89

4.1880

2.055818

Utah

2

42,150,000.00

6.34%

90

3.9629

2.106828

Arizona

4

2,570,346.03

0.39%

85

4.1390

2.270000

Virginia

3

24,928,616.35

3.75%

90

4.0488

1.961204

California

11

178,348,729.26

26.81%

89

3.6139

2.165668

Washington, DC

1

27,600,000.00

4.15%

89

3.7900

2.152100

Colorado

5

32,587,859.87

4.90%

90

3.9167

2.906931

Wisconsin

2

8,418,756.77

1.27%

89

4.4500

1.857600

Connecticut

3

7,292,857.14

1.10%

29

3.1750

3.378900

Totals

88

665,312,602.02

100.00%

89

3.8850

2.327067

Florida

5

29,767,352.96

4.47%

90

4.2553

1.754389

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Georgia

1

1,034,591.19

0.16%

89

4.3160

2.015900

 

 

 

 

 

 

 

Illinois

1

19,500,000.00

2.93%

89

3.6000

2.499200

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Indiana

3

21,011,874.43

3.16%

145

3.8900

2.214522

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Kansas

1

10,000,000.00

1.50%

90

4.1600

2.658500

Defeased

1

13,000,000.00

1.95%

87

3.3800

NAP

Kentucky

2

2,223,270.44

0.33%

89

4.3160

2.015900

Industrial

12

39,673,146.78

5.96%

89

4.0314

2.162105

Maryland

1

4,500,000.00

0.68%

89

3.7570

1.795800

Lodging

6

45,372,604.55

6.82%

90

4.3666

1.339117

Massachusetts

2

5,428,571.43

0.82%

29

3.1750

3.378900

Mixed Use

4

50,240,032.34

7.55%

89

3.8664

3.926667

Michigan

1

4,885,496.17

0.73%

89

4.4500

1.857600

Mobile Home Park

2

6,451,770.89

0.97%

90

4.8000

2.356400

Montana

1

3,592,362.06

0.54%

90

4.6380

1.185500

Multi-Family

10

127,776,793.88

19.21%

89

4.0440

2.319477

New Jersey

5

19,751,788.97

2.97%

65

3.7693

1.785311

Office

10

213,631,769.43

32.11%

95

3.7250

2.120515

New York

3

60,900,000.00

9.15%

90

4.0804

2.133381

Retail

28

119,463,929.99

17.96%

89

3.9082

2.306129

North Carolina

1

899,764.15

0.14%

89

4.3160

2.015900

Self Storage

15

49,702,554.16

7.47%

59

3.5838

2.694424

Ohio

8

43,926,298.30

6.60%

89

4.3308

1.686287

Totals

88

665,312,602.02

100.00%

89

3.8850

2.327067

Oklahoma

1

18,750,000.00

2.82%

90

3.8100

2.739600

 

 

 

 

 

 

 

Oregon

3

11,824,015.69

1.78%

89

3.4887

2.059657

 

 

 

 

 

 

 

Pennsylvania

7

25,620,788.86

3.85%

80

4.2927

1.641236

 

 

 

 

 

 

 

South Carolina

1

4,296,111.95

0.65%

89

4.0200

2.713400

 

 

 

 

 

 

 

Tennessee

4

20,231,996.86

3.04%

90

4.2674

2.416449

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

13,000,000.00

1.95%

87

3.3800

NAP

Defeased

1

13,000,000.00

1.95%

87

3.3800

NAP

 

3.250% or less

3

50,000,000.00

7.52%

58

3.1525

3.095060

12 months or less

1

19,167,000.00

2.88%

150

3.8500

2.232200

 

3.251% to 3.500%

4

89,481,250.00

13.45%

89

3.3610

3.388333

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.501% to 3.750%

4

54,390,978.90

8.18%

89

3.6050

2.752177

25 months to 36 months

44

633,145,602.02

95.17%

87

3.8964

2.318585

 

3.751% to 4.000%

9

182,578,987.21

27.44%

96

3.8376

2.091980

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

13

130,801,860.26

19.66%

89

4.1234

2.033342

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

6

98,400,000.00

14.79%

89

4.3389

1.886849

Totals

46

665,312,602.02

100.00%

89

3.8850

2.327067

 

4.501% to 4.750%

4

32,207,754.76

4.84%

90

4.6309

1.405500

 

 

 

 

 

 

 

 

4.751% or greater

2

14,451,770.89

2.17%

90

4.8609

1.681272

 

 

 

 

 

 

 

 

Totals

46

665,312,602.02

100.00%

89

3.8850

2.327067

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

13,000,000.00

1.95%

87

3.3800

NAP

Defeased

1

13,000,000.00

1.95%

87

3.3800

NAP

 

58 months or less

2

25,000,000.00

3.76%

29

3.1750

3.187120

Interest Only

23

433,398,250.00

65.14%

88

3.7746

2.469895

 

59 months or greater

43

627,312,602.02

94.29%

91

3.9238

2.281333

299 months or less

2

8,355,336.38

1.26%

89

4.3028

1.741129

 

Totals

46

665,312,602.02

100.00%

89

3.8850

2.327067

300 months or greater

20

210,559,015.64

31.65%

89

4.1269

2.022193

 

 

 

 

 

 

 

 

Totals

46

665,312,602.02

100.00%

89

3.8850

2.327067

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

1

13,000,000.00

1.95%

87

3.3800

NAP

 

 

 

None

 

Underwriter's Information

3

15,000,000.00

2.25%

68

3.9213

2.033333

 

 

 

 

 

 

12 months or less

42

637,312,602.02

95.79%

89

3.8944

2.322701

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

46

665,312,602.02

100.00%

89

3.8850

2.327067

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

  Original        Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated      Maturity       Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                       Accrual Type      Gross Rate

Interest

Principal

Adjustments                 Repay Date      Date

Date

Balance

Balance

Date

 

1

300572031

OF

El Segundo

CA

Actual/360

3.340%

153,083.33

0.00

0.00

N/A

11/06/29

--

55,000,000.00

55,000,000.00

05/06/22

 

2

300572032

RT

West Bountiful

UT

Actual/360

3.840%

111,200.00

0.00

0.00

N/A

11/06/29

--

34,750,000.00

34,750,000.00

05/06/22

 

3

310951057

MF

Fresno

CA

Actual/360

4.070%

109,305.29

47,169.11

0.00

N/A

10/11/29

--

32,227,602.73

32,180,433.62

05/11/22

 

4

301741479

OF

Various

NY

Actual/360

4.310%

109,545.83

0.00

0.00

N/A

11/06/29

--

30,500,000.00

30,500,000.00

05/06/22

 

5

301741475

OF

Brooklyn

NY

Actual/360

3.850%

97,533.33

0.00

0.00

N/A

11/06/29

--

30,400,000.00

30,400,000.00

05/06/22

 

6

307331160

MU

Washington

DC

Actual/360

3.790%

87,170.00

0.00

0.00

N/A

10/06/29

--

27,600,000.00

27,600,000.00

05/06/22

 

7

310951647

OF

Burbank

CA

Actual/360

3.130%

65,208.33

0.00

0.00

N/A

08/11/29

--

25,000,000.00

25,000,000.00

05/11/22

 

8

300572036

SS

Various

Various

Actual/360

3.175%

52,916.67

0.00

0.00

N/A

10/06/24

--

20,000,000.00

20,000,000.00

05/06/22

 

8A

300572038

 

 

 

Actual/360

3.175%

13,229.17

0.00

0.00

N/A

10/06/24

--

5,000,000.00

5,000,000.00

05/06/22

 

9

307331164

MF

Columbus

OH

Actual/360

4.283%

85,666.60

0.00

0.00

N/A

10/06/29

--

24,000,000.00

24,000,000.00

05/06/22

 

10

310951102

OF

Santa Monica

CA

Actual/360

3.970%

75,264.58

0.00

0.00

N/A

09/11/29

--

22,750,000.00

22,750,000.00

05/11/22

 

11

322460002

IN

Various

Various

Actual/360

4.450%

55,625.00

0.00

0.00

N/A

10/06/29

--

15,000,000.00

15,000,000.00

05/06/22

 

11A

322460102

 

 

 

Actual/360

4.450%

18,541.67

0.00

0.00

N/A

10/06/29

--

5,000,000.00

5,000,000.00

05/06/22

 

12

310951917

RT

Chicago

IL

Actual/360

3.600%

58,500.00

0.00

0.00

N/A

10/11/29

--

19,500,000.00

19,500,000.00

05/11/22

 

13

307331172

OF

Jeffersonville

IN

Actual/360

3.850%

61,494.13

0.00

0.00

N/A

11/06/34

--

19,167,000.00

19,167,000.00

05/06/22

 

14

301741469

MF

Tulsa

OK

Actual/360

3.810%

59,531.25

0.00

0.00

N/A

11/06/29

--

18,750,000.00

18,750,000.00

05/06/22

 

15

322830015

RT

Various

Various

Actual/360

4.316%

62,941.67

0.00

0.00

N/A

10/06/29

--

17,500,000.00

17,500,000.00

05/06/22

 

16

310952020

IN

San Diego

CA

Actual/360

3.620%

51,563.28

27,057.03

0.00

N/A

10/11/29

--

17,092,800.93

17,065,743.90

05/11/22

 

17

301741476

OF

Colorado Springs

CO

Actual/360

3.759%

50,364.11

26,134.25

0.00

N/A

11/06/29

--

16,077,929.36

16,051,795.11

05/06/22

 

18

301741468

LO

Various

Various

Actual/360

4.700%

61,838.72

23,217.88

0.00

N/A

11/06/29

--

15,788,610.58

15,765,392.70

05/06/22

 

19

301741461

MF

Virginia Beach

VA

Actual/360

4.030%

53,229.58

0.00

0.00

N/A

11/06/29

--

15,850,000.00

15,850,000.00

05/06/22

 

20

310950903

LO

Fort Myers

FL

Actual/360

4.250%

48,352.56

21,748.87

0.00

N/A

10/11/29

--

13,652,488.37

13,630,739.50

05/11/22

 

21

322830021

Various        Houston

TX

Actual/360

3.400%

36,833.33

0.00

0.00

N/A

10/06/29

--

13,000,000.00

13,000,000.00

05/06/22

 

22

301741478

MF

Holland Township

MI

Actual/360

3.380%

36,616.67

0.00

0.00

N/A

08/06/29

--

13,000,000.00

13,000,000.00

05/06/22

 

23

300572028

LO

North Bergen

NJ

Actual/360

4.180%

40,751.96

18,765.81

0.00

N/A

11/06/29

--

11,699,126.21

11,680,360.40

05/06/22

 

24

410952174

MF

Portland

OR

Actual/360

3.440%

31,533.33

0.00

0.00

N/A

10/11/29

--

11,000,000.00

11,000,000.00

05/11/22

 

25

310951490

RT

Redding

CA

Actual/360

3.340%

29,172.81

0.00

0.00

N/A

09/11/29

--

10,481,250.00

10,481,250.00

05/11/22

 

26

300572024

OF

Lenexa

KS

Actual/360

4.160%

34,666.67

0.00

0.00

N/A

11/06/29

--

10,000,000.00

10,000,000.00

05/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

   Original       Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated       Maturity      Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                Accrual Type       Gross Rate

Interest

Principal

Adjustments                Repay Date        Date

Date

Balance

Balance

Date

 

27

322830027

RT

Greeley

CO

Actual/360

3.571%

28,395.82

16,905.91

0.00

N/A

11/06/29

--

9,542,140.91

9,525,235.00

05/06/22

 

28

322830028

RT

Columbus

OH

Actual/360

4.250%

31,259.92

13,260.64

0.00

N/A

10/06/29

--

8,826,330.56

8,813,069.92

05/06/22

 

29

410945096

SS

Vacaville

CA

Actual/360

3.807%

27,357.76

13,215.21

0.00

N/A

10/11/29

--

8,623,407.31

8,610,192.10

05/11/22

 

30

301741470

MF

Cookeville

TN

Actual/360

3.625%

25,072.92

0.00

0.00

N/A

11/06/29

--

8,300,000.00

8,300,000.00

05/06/22

 

31

301741467

MF

Memphis

TN

Actual/360

4.910%

32,733.33

0.00

0.00

N/A

11/06/29

--

8,000,000.00

8,000,000.00

05/06/22

 

32

600951754

SS

Salem

VA

Actual/360

4.050%

27,000.00

0.00

0.00

N/A

10/11/29

--

8,000,000.00

8,000,000.00

05/11/22

 

33

300572033

RT

Cedar City

UT

Actual/360

4.540%

27,996.67

0.00

0.00

N/A

11/06/29

--

7,400,000.00

7,400,000.00

05/06/22

 

34

307331174

RT

Cooper City

FL

Actual/360

4.150%

23,868.47

9,915.71

0.00

N/A

11/06/29

--

6,901,726.00

6,891,810.29

05/06/22

 

35

300572026

MH

Colorado Springs

CO

Actual/360

4.800%

25,840.14

8,263.11

0.00

N/A

11/06/29

--

6,460,034.00

6,451,770.89

05/06/22

 

36

301741465

MU

San Diego

CA

Actual/360

4.400%

23,466.67

0.00

0.00

N/A

11/06/29

--

6,400,000.00

6,400,000.00

05/06/22

 

37

322830037

MF

Bloomsburg

PA

Actual/360

4.250%

21,207.26

9,538.98

0.00

N/A

10/06/29

--

5,987,933.55

5,978,394.57

05/06/22

 

38

307331171

MU

Miami

FL

Actual/360

4.550%

20,664.58

0.00

0.00

N/A

11/06/29

--

5,450,000.00

5,450,000.00

05/06/22

 

39

307331154

OF

Birmingham

AL

Actual/360

4.050%

16,111.54

10,816.49

0.00

N/A

10/06/29

--

4,773,790.81

4,762,974.32

05/06/22

 

40

322830040

Various      Various

Various

Actual/360

4.139%

17,245.83

0.00

0.00

N/A

06/06/29

--

5,000,000.00

5,000,000.00

05/06/22

 

41

410949057

SS

Baltimore

MD

Actual/360

3.757%

14,088.75

0.00

0.00

N/A

10/11/29

--

4,500,000.00

4,500,000.00

05/11/22

 

42

322830042

LO

Conway

SC

Actual/360

4.020%

14,415.83

7,119.78

0.00

N/A

10/06/29

--

4,303,231.73

4,296,111.95

05/06/22

 

43

300572030

SS

Kalispell

MT

Actual/360

4.638%

13,913.49

7,506.90

0.00

N/A

11/06/29

--

3,599,868.96

3,592,362.06

05/06/22

 

44

300572029

MF

Fort Myers

FL

Actual/360

4.040%

12,535.51

5,454.15

0.00

N/A

11/06/29

--

3,723,419.84

3,717,965.69

05/06/22

 

Totals

 

 

 

 

 

 

2,154,854.36

266,089.83

0.00

 

 

 

665,578,691.85

665,312,602.02

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent           Most Recent          Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

4,154,986.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

3,057,589.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

3,296,213.49

2,901,439.72

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

2,632,500.34

1,970,159.91

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

1,682.46

0.00

 

 

5

0.00

2,185,029.53

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

2,592,774.84

612,326.94

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

19,172,434.44

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

6,963,427.11

1,893,450.01

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

2,006,640.33

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

867,099.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

6,572,382.08

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

1,848,738.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

0.00

626,662.68

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,090,289.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

2,890,876.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,924,080.79

356,485.77

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,943,620.49

500,774.63

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,212,044.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,229,859.57

1,318,434.20

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

1,020.16

0.00

 

 

20

1,736,578.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

0.00

2,446,944.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

23

591,145.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

0.00

201,606.97

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

918.31

0.00

 

 

25

966,022.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,101,474.28

608,369.37

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent          Most Recent           Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

27

2,322,161.17

678,438.73

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

789,291.44

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

764,011.76

631,551.69

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,200,101.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

585,211.08

360,874.31

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

653,221.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

731,100.32

561,151.23

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

436,239.93

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

773,765.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

561,287.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

499,043.61

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

513,342.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

821,922.58

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

366,795.86

237,598.13

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

806,866.86

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

318,277.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

322,216.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

81,315,635.83

18,091,297.82

 

 

 

0.00

0.00

0.00

0.00

3,620.93

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                           

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.885000%

3.865069%

89

04/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.885078%

3.865148%

90

03/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.885149%

3.865220%

91

02/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.885240%

3.865311%

92

01/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.885311%

3.865382%

93

12/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.885381%

3.865453%

94

11/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.885457%

3.865529%

95

10/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.885512%

3.865585%

96

09/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.885571%

3.865644%

97

08/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.885625%

3.860828%

98

07/16/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.885678%

3.860883%

99

06/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.885737%

3.860943%

100

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                               

 

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

 

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

25,000,000

25,000,000

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

640,312,602

640,312,602

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

May-22

665,312,602

665,312,602

0

0

0

 

0

 

Apr-22

665,578,692

665,578,692

0

0

0

 

0

 

Mar-22

665,824,682

665,824,682

0

0

0

 

0

 

Feb-22

666,127,501

666,127,501

0

0

0

 

0

 

Jan-22

666,371,569

666,371,569

0

0

0

 

0

 

Dec-21

666,614,783

666,614,783

0

0

0

 

0

 

Nov-21

666,876,461

666,876,461

0

0

0

 

0

 

Oct-21

667,096,858

667,096,858

0

0

0

 

0

 

Sep-21

667,248,252

667,248,252

0

0

0

 

0

 

Aug-21

667,388,139

667,388,139

0

0

0

 

0

 

Jul-21

667,527,528

667,527,528

0

0

0

 

0

 

Jun-21

667,677,440

667,677,440

0

0

0

 

0

 

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

No specially serviced loans this period

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

18

301741468

16,177,233.28

4.70000%

16,177,233.28                    4.70000%

10

10/06/20

08/06/20

11/12/20

18

301741468

0.00

4.70000%

0.00

               4.70000%

10

11/12/20

08/06/20

10/06/20

20

310950903

14,040,365.05

4.25000%

14,040,365.05                    4.25000%

10

09/04/20

09/11/20

10/13/20

20

310950903

0.00

4.25000%

0.00

               4.25000%

10

10/13/20

09/11/20

09/04/20

Totals

 

30,217,598.33

 

30,217,598.33

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 27

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

    Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹      Number     Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID    Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

21

0.00

0.00

0.00

0.00

368.33

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

368.33

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

 

368.33

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 


(null)


  
    Prospectus Loan ID
    1
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    10-18-2019
    55000000.00
    120
    11-06-2029
    0
    0.0334
    0.0334
    3
    1
    120
    12-06-2019
    true
    1
    WL
    3
    153083.33
    55000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    11-05-2021
    05-05-2029
    
      CONTINENTAL PARK - ROSECRANS DOUGLAS
      831 DOUGLAS STREET; 2201, 2221, AND 2231 ROSECRANS AVENUE
      El Segundo
      CA
      90245
      Los Angeles
      OF
      206012
      206012
      1965
      2017
      104000000.00
      MAI
      09-15-2019
      1
      0.61
      6
      X
      MOTOR TREND GROUP LLC
      59908
      03-31-2029
      CBRE
      30794
      08-31-2032
      MOTOR TREND GROUP LLC
      22438
      11-30-2025
      08-31-2019
      12-31-2020
      12-31-2021
      7523684.00
      5117906.00
      1563060.00
      962920.00
      5960625.00
      4154986.00
      5713410.00
      3907772.00
      UW
      CREFC
      1862513.87
      3.19
      2.2308
      3.06
      2.0981
      C
      F
      12-31-2021
    
    false
    false
    55000000.00
    153083.33
    0.0334
    0.000187
    153083.33
    0.00
    0.00
    55000000.00
    55000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    10-18-2019
    34750000.00
    120
    11-06-2029
    0
    0.0384
    0.0384
    3
    1
    120
    12-06-2019
    true
    1
    WL
    3
    111200.00
    34750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      WEST BOUNTIFUL COMMONS
      100 NORTH 500 WEST
      West Bountiful
      UT
      84010
      Davis
      RT
      324349
      324349
      1993
      2017
      53700000.00
      MAI
      09-20-2019
      0.99
      0.99
      6
      01-06-2022
      N
      Costco Warehouse
      135000
      11-30-2035
      At Home
      101581
      12-31-2025
      Office Depot
      21008
      03-31-2027
      08-31-2019
      12-31-2020
      12-31-2021
      3968218.00
      3758098.00
      549945.00
      700508.94
      3418273.00
      3057589.06
      3261882.00
      2901198.06
      UW
      CREFC
      1356640.00
      2.52
      2.2537
      2.40
      2.1385
      C
      F
      12-31-2021
    
    false
    false
    34750000.00
    111200.00
    0.0384
    0.000187
    111200.00
    0.00
    0.00
    34750000.00
    34750000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    10-04-2019
    32500000.00
    120
    10-11-2029
    360
    0.0407
    0.0407
    3
    1
    24
    11-11-2019
    true
    1
    WL
    5
    110229.17
    32500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-10-2029
    
      TORREY RIDGE APARTMENTS
      210 SOUTH CLOVIS AVENUE
      Fresno
      CA
      93727
      Fresno
      MF
      418
      418
      1976
      2019
      47500000.00
      MAI
      08-20-2019
      0.94
      0.97
      6
      01-11-2022
      N
      08-31-2019
      01-01-2021
      09-30-2021
      5046607.81
      4455801.00
      2042395.29
      1554361.28
      3004212.52
      2901439.72
      2896884.52
      2820943.72
      UW
      CREFC
      1006759.72
      1.60
      2.8819
      1.54
      2.802
      C
      F
    
    false
    false
    32227602.73
    156474.40
    0.0407
    0.000187
    109305.29
    47169.11
    0.00
    32180433.62
    32180433.62
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    10-24-2019
    30500000.00
    120
    11-06-2029
    0
    0.0431
    0.0431
    3
    1
    120
    12-06-2019
    true
    1
    WL
    3
    109545.83
    30500000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      74 Kent Street & 11-20 46th Road
      NY
      OF
      66470
      49000000.00
      MAI
      1
      1
      01-06-2022
      N
      01-01-2021
      09-30-2021
      3134675.11
      2381757.33
      467983.94
      411597.42
      2666691.16
      1970159.91
      2586927.16
      1910335.41
      UW
      1000518.60
      2.00
      1.9691
      1.94
      1.9093
      C
      F
    
    false
    false
    30500000.00
    109545.83
    0.0431
    0.000187
    109545.83
    0.00
    0.00
    30500000.00
    30500000.00
    05-06-2022
    1
    false
    0
    1682.46
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4-001
    04-12-2022
    05-11-2022
    
      74 KENT STREET
      74 KENT STREET
      Brooklyn
      NY
      11222
      Brooklyn
      OF
      31745
      31745
      1931
      2018
      24700000.00
      MAI
      07-16-2019
      1
      1
      6
      NYU
      16679
      09-30-2033
      Project Franklin  LLC
      15066
      04-30-2022
      01-01-2021
      09-30-2021
      1640000.40
      1209789.00
      237261.41
      175147.67
      1402738.99
      1034641.33
      1364644.99
      1006070.08
      UW
      CREFC
      520269.91
      1.9886
      1.9337
      F
      10-30-2021
    
    false
  
  
    Prospectus Loan ID
    4-002
    04-12-2022
    05-11-2022
    
      11-20 46TH ROAD
      11-20 46TH ROAD
      Long Island City
      NY
      11101
      Queens
      OF
      34725
      34725
      1947
      2019
      24300000.00
      MAI
      12-01-2019
      1
      1
      6
      THERACARE
      34725
      07-31-2036
      01-01-2021
      09-30-2021
      1494674.71
      1171968.33
      230722.53
      236449.75
      1263952.18
      935518.58
      1222282.18
      904265.33
      UW
      CREFC
      480248.69
      1.9479
      1.8829
      F
      10-31-2021
    
    false
  
  
    Prospectus Loan ID
    5
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    10-25-2019
    30400000.00
    120
    11-06-2029
    0
    0.0385
    0.0385
    3
    1
    120
    12-06-2019
    true
    1
    WL
    3
    97533.33
    30400000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      77 CLINTON AVENUE
      77 CLINTON AVENUE
      Brooklyn
      NY
      11205
      Kings
      OF
      127000
      127000
      1914
      1968
      56000000.00
      MAI
      10-01-2020
      1
      1
      6
      01-06-2022
      N
      NYC SCA
      127000
      09-04-2030
      09-30-2019
      01-01-2021
      09-30-2021
      3251375.00
      2648044.00
      538386.46
      463014.47
      2712988.54
      2185029.53
      2600588.54
      2100730.28
      UW
      CREFC
      890804.41
      2.28
      2.4528
      2.19
      2.3582
      C
      F
      09-30-2021
    
    false
    false
    30400000.00
    97533.33
    0.0385
    0.000187
    97533.33
    0.00
    0.00
    30400000.00
    30400000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    09-27-2019
    27600000.00
    120
    10-06-2029
    0
    0.0379
    0.0379
    3
    1
    120
    11-06-2019
    true
    1
    WL
    3
    87170.00
    27600000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    06-05-2029
    
      TAKOMA METRO CENTER
      6856 EASTERN AVENUE NORTHWEST
      Washington
      DC
      20012
      District of Columbia
      MU
      198107
      198107
      1908
      2017
      39600000.00
      MAI
      08-27-2019
      0.91
      0.92
      6
      01-06-2022
      N
      The Kennedy Center
      58439
      05-31-2035
      DC Arts Studios
      15914
      02-28-2031
      Breakthrough Montessori PCS
      15565
      08-31-2043
      06-30-2019
      01-01-2022
      03-31-2022
      3998690.37
      920965.00
      1325866.67
      308638.06
      2672823.69
      612326.94
      2474716.69
      562800.19
      UW
      CREFC
      261510.01
      2.51
      2.3415
      2.33
      2.1521
      C
      F
      03-31-2022
    
    false
    false
    27600000.00
    87170.00
    0.0379
    0.000187
    87170.00
    0.00
    0.00
    27600000.00
    27600000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    08-08-2019
    25000000.00
    120
    08-11-2029
    0
    0.0313
    0.0313
    3
    1
    120
    09-11-2019
    false
    1
    PP
    3
    65208.33
    25000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      THE TOWER AT BURBANK
      3900 WEST ALAMEDA AVENUE
      Burbank
      CA
      91505
      Los Angeles
      OF
      490807
      490807
      1989
      2019
      314000000.00
      MAI
      06-24-2019
      0.97
      0.92
      6
      N
      Disney Store  The
      134536
      04-06-2030
      WeWork Companies
      74742
      04-30-2032
      Vubiquity  Inc.
      56055
      06-30-2026
      12-31-2018
      12-31-2020
      12-31-2021
      26246145.91
      25744152.00
      6650351.23
      6571717.56
      19595794.68
      19172434.44
      19006826.28
      18583466.44
      UW
      CREFC
      6188271.00
      3.16
      3.0981
      3.06
      3.003
      C
      F
      12-31-2021
    
    false
    false
    25000000.00
    65208.33
    0.0313
    0.000187
    65208.33
    0.00
    0.00
    25000000.00
    25000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    09-26-2019
    20000000.00
    60
    10-06-2024
    0
    0.03175
    0.03175
    3
    1
    60
    11-06-2019
    true
    1
    PP
    3
    66145.83
    20000000.00
    1
    11
    11
    0
    true
    true
    false
    false
    false
    07-05-2024
    
      Planet Self Storage Portfolio
      SS
      563807
      4844
      4844
      104250000.00
      MAI
      0.85
      0.90
      01-06-2022
      N
      08-31-2019
      01-01-2022
      03-31-2022
      8246557.00
      2832423.00
      2709614.00
      938972.99
      5536943.00
      1893450.01
      5472942.00
      1877449.51
      UW
      555626.25
      2.45
      3.4077
      2.42
      3.3789
      C
      F
    
    false
    false
    20000000.00
    52916.67
    0.03175
    0.000187
    52916.67
    0.00
    0.00
    20000000.00
    20000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8-001
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - SOMERVILLE
      39R MEDFORD STREET
      Somerville
      MA
      02143
      Middlesex
      SS
      36095
      36095
      414
      414
      1930
      1995
      12170000.00
      MAI
      08-30-2019
      0.90
      0.89
      6
      08-31-2019
      01-01-2022
      03-31-2022
      971690.00
      275740.00
      284784.00
      112630.46
      686906.00
      163109.54
      679687.00
      161304.79
      UW
      CREFC
      72231.25
      2.2581
      2.2331
      F
    
    false
  
  
    Prospectus Loan ID
    8-002
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - NEWINGTON
      350 ALUMNI ROAD
      Newington
      CT
      06111
      Hartford
      SS
      87925
      87925
      724
      724
      2000
      2018
      12440000.00
      MAI
      08-28-2019
      0.81
      0.89
      6
      08-31-2019
      01-01-2022
      03-31-2022
      923532.00
      346022.00
      308261.00
      115432.21
      615271.00
      230589.79
      606479.00
      228391.54
      UW
      CREFC
      66437.00
      3.4708
      3.4377
      F
    
    false
  
  
    Prospectus Loan ID
    8-003
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - WASHINGTON
      307 SOUTH LINCOLN AVENUE
      Washington
      NJ
      07882
      Warren
      SS
      63450
      63450
      523
      523
      1987
      2018
      10790000.00
      MAI
      08-24-2019
      0.95
      0.91
      6
      08-31-2019
      01-01-2022
      03-31-2022
      959980.00
      304433.00
      250447.00
      99484.13
      709533.00
      204948.87
      703188.00
      203362.62
      UW
      CREFC
      63897.00
      3.2074
      3.1826
      F
    
    false
  
  
    Prospectus Loan ID
    8-004
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - BROOKFIELD
      25 AND 87 DEL MAR DRIVE
      Brookfield
      CT
      06804
      Fairfield
      SS
      61350
      61350
      505
      505
      1984
      2018
      9090000.00
      MAI
      08-28-2019
      0.82
      0.92
      6
      08-31-2019
      01-01-2022
      03-31-2022
      820132.00
      318959.00
      302550.00
      106798.29
      517582.00
      212160.71
      511447.00
      210626.96
      UW
      CREFC
      53975.00
      3.9307
      3.9023
      F
    
    false
  
  
    Prospectus Loan ID
    8-005
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - QUAKERTOWN
      1320 SOUTH WEST END BOULEVARD
      Quakertown
      PA
      18951
      Bucks
      SS
      67450
      67450
      513
      513
      1987
      9190000.00
      MAI
      08-28-2019
      0.80
      0.91
      6
      08-31-2019
      01-01-2022
      03-31-2022
      801045.00
      268958.00
      264368.00
      69539.62
      536678.00
      199418.38
      529933.00
      197732.13
      UW
      CREFC
      53578.00
      3.722
      3.6905
      F
    
    false
  
  
    Prospectus Loan ID
    8-006
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - HYDE PARK
      1641 HYDE PARK AVENUE
      Boston
      MA
      02136
      Suffolk
      SS
      27504
      27504
      311
      311
      1960
      1997
      9250000.00
      MAI
      08-30-2019
      0.79
      0.81
      6
      08-31-2019
      01-01-2022
      03-31-2022
      700235.00
      210897.00
      240680.00
      96189.20
      459556.00
      114707.80
      456806.00
      114020.30
      UW
      CREFC
      48419.00
      2.369
      2.3548
      F
    
    false
  
  
    Prospectus Loan ID
    8-007
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - PHILLIPSBURG
      1191 U.S. HIGHWAY 22
      Greenwich; Lopatcong
      NJ
      08865
      Warren
      SS
      48691
      48691
      408
      408
      1982
      2018
      7040000.00
      MAI
      08-24-2019
      0.88
      0.91
      6
      08-31-2019
      01-01-2022
      03-31-2022
      638378.00
      217538.00
      212173.00
      76275.62
      426205.00
      141262.38
      418902.00
      139436.38
      UW
      CREFC
      41672.00
      3.3898
      3.346
      F
    
    false
  
  
    Prospectus Loan ID
    8-008
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - NEW MILFORD
      156 DANBURY ROAD
      New Milford
      CT
      06776
      Litchfield
      SS
      41050
      41050
      329
      329
      1989
      7040000.00
      MAI
      08-28-2019
      0.83
      0.91
      6
      08-31-2019
      01-01-2022
      03-31-2022
      636828.00
      237399.00
      212508.00
      73696.67
      424320.00
      163702.33
      420215.00
      162676.08
      UW
      CREFC
      41672.00
      3.9283
      3.9037
      F
    
    false
  
  
    Prospectus Loan ID
    8-009
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - FAIRLESS HILLS
      400 TYBURN ROAD
      Fairless Hills
      PA
      19030
      Bucks
      SS
      42211
      42211
      382
      382
      1979
      6790000.00
      MAI
      08-28-2019
      0.92
      0.89
      6
      08-31-2019
      01-01-2022
      03-31-2022
      625804.00
      243236.00
      202862.00
      73186.02
      422942.00
      170049.98
      418721.00
      168994.73
      UW
      CREFC
      39926.00
      4.2591
      4.2326
      F
    
    false
  
  
    Prospectus Loan ID
    8A
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    09-26-2019
    5000000.00
    60
    10-06-2024
    0
    0.03175
    0.03175
    3
    1
    60
    11-06-2019
    PP
    3
    5000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    5000000.00
    13229.17
    0.03175
    0.000187
    13229.17
    0.00
    0.00
    5000000.00
    5000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8-010
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - CLINTON
      10 ROUTE 173
      Union
      NJ
      08809
      Hunterdon
      SS
      35538
      35538
      313
      313
      1980
      2018
      6490000.00
      MAI
      08-24-2019
      0.91
      0.93
      6
      08-31-2019
      01-01-2022
      03-31-2022
      554958.00
      175009.00
      177843.00
      54869.05
      377115.00
      120139.95
      373561.00
      119251.45
      UW
      CREFC
      38100.00
      3.1532
      3.1299
      F
    
    false
  
  
    Prospectus Loan ID
    8-011
    04-12-2022
    05-11-2022
    
      PRIME STORAGE - LINDENWOLD
      901 EGG HARBOR ROAD
      Lindenwold
      NJ
      08021
      Camden
      SS
      52543
      52543
      422
      422
      1979
      6060000.00
      MAI
      08-29-2019
      0.81
      0.91
      6
      08-31-2019
      01-01-2022
      03-31-2022
      613973.00
      234232.00
      253139.00
      60871.72
      360834.00
      173360.28
      354004.00
      171652.53
      UW
      CREFC
      35719.00
      4.8534
      4.8056
      F
    
    false
  
  
    Prospectus Loan ID
    9
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    09-30-2019
    24000000.00
    120
    10-06-2029
    0
    0.0428333
    0.0428333
    3
    1
    120
    11-06-2019
    true
    1
    WL
    3
    85666.60
    24000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2029
    
      THE DISTRICT AT TUTTLE
      4020 CYBER AVENUE
      Columbus
      OH
      43221
      Franklin
      MF
      228
      228
      2014
      37100000.00
      MAI
      08-05-2019
      0.95
      1
      6
      01-06-2022
      N
      08-31-2019
      12-31-2020
      12-31-2021
      3184799.64
      3654259.00
      1281432.78
      1647618.67
      1903366.86
      2006640.33
      1857766.86
      1961040.33
      UW
      CREFC
      1042276.94
      1.82
      1.9252
      1.78
      1.8814
      C
      F
    
    false
    false
    24000000.00
    85666.60
    0.0428333
    0.000187
    85666.60
    0.00
    0.00
    24000000.00
    24000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    08-23-2019
    22750000.00
    120
    09-11-2029
    0
    0.0397
    0.0397
    3
    1
    120
    10-11-2019
    true
    1
    WL
    3
    75264.58
    22750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-10-2029
    
      730 ARIZONA AVENUE
      730 ARIZONA AVENUE (AKA 1310 LINCOLN BOULEVARD)
      Santa Monica
      CA
      90401
      Los Angeles
      OF
      28822
      28822
      1988
      2016
      38000000.00
      MAI
      07-09-2019
      1
      0.33
      6
      01-11-2022
      N
      RGN Santa monica   LLC
      9601
      01-31-2028
      06-30-2019
      12-31-2020
      12-31-2021
      2653534.00
      1563049.00
      623222.00
      695949.32
      2030312.00
      867099.68
      1955375.00
      792161.68
      UW
      CREFC
      915719.06
      2.21
      0.9469
      2.13
      0.865
      C
      F
      03-31-2022
    
    false
    false
    22750000.00
    75264.58
    0.0397
    0.000187
    75264.58
    0.00
    0.00
    22750000.00
    22750000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    04-12-2022
    05-11-2022
    UBS AG
    09-10-2019
    15000000.00
    120
    10-06-2029
    360
    0.0445
    0.0445
    3
    1
    36
    11-06-2019
    true
    1
    PP
    5
    74166.67
    15000000.00
    1
    5
    5
    0
    true
    true
    false
    false
    false
    05-05-2029
    
      Phoenix Industrial Portfolio II
      IN
      2390648
      91700000.00
      MAI
      0.94
      0.97
      01-06-2022
      N
      06-30-2019
      12-31-2020
      12-31-2021
      9131734.29
      9162284.00
      2447003.61
      2589901.92
      6684730.68
      6572382.08
      5811511.31
      5699172.08
      UW
      3068027.91
      1.63
      2.1422
      1.41
      1.8576
      F
      F
    
    false
    false
    15000000.00
    55625.00
    0.0445
    0.0001745
    55625.00
    0.00
    0.00
    15000000.00
    15000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11-001
    04-12-2022
    05-11-2022
    
      FLINT
      4444 WEST MAPLE AVENUE
      Flint
      MI
      48507
      Genesee
      IN
      460000
      460000
      2006
      22400000.00
      MAI
      08-08-2019
      1
      1
      6
      Al-Wixom
      460000
      06-30-2025
      06-30-2019
      12-31-2020
      12-31-2021
      2526240.00
      2213737.00
      410208.20
      465697.97
      2116031.80
      1748039.03
      1866615.23
      1498630.03
      UW
      CREFC
      736326.70
      2.3739
      2.0352
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-002
    04-12-2022
    05-11-2022
    
      BELOIT
      1 REYNOLDS DRIVE
      Beloit
      WI
      53511
      Rock
      IN
      413903
      413903
      1974
      2011
      19400000.00
      MAI
      08-12-2019
      0.67
      1
      6
      Bay Valley Foods
      140947
      05-31-2024
      Pratt  LLC
      138571
      03-31-2025
      Lyons Magnus North  LLC
      110016
      10-31-2025
      06-30-2019
      12-31-2020
      12-31-2021
      1689683.34
      2544203.00
      921779.91
      752014.96
      767903.43
      1792188.04
      653353.59
      1677639.04
      UW
      CREFC
      644285.86
      2.7816
      2.6038
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-003
    04-12-2022
    05-11-2022
    
      DUBOIS
      851-891 BEAVER DRIVE
      DuBois
      PA
      15801
      Pennsylvania
      IN
      612800
      612800
      1961
      1988
      19200000.00
      MAI
      08-16-2019
      1
      1
      6
      Generac Power Systems  Inc
      591840
      11-30-2023
      06-30-2019
      12-31-2020
      12-31-2021
      1987794.40
      1731125.00
      534766.23
      408547.62
      1453028.17
      1322577.38
      1280559.80
      1083406.38
      UW
      CREFC
      644285.86
      2.0527
      1.6815
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-004
    04-12-2022
    05-11-2022
    
      JEFFERSON
      351 COLLINS ROAD
      Jefferson
      WI
      53549
      Jefferson
      IN
      591840
      591840
      1995
      19200000.00
      MAI
      08-12-2019
      1
      1
      6
      DuBois Logistics
      612800
      02-28-2025
      06-30-2019
      12-31-2020
      12-31-2021
      1632425.52
      1656208.00
      245814.29
      431516.11
      1386611.23
      1224691.89
      1147440.00
      1052223.89
      UW
      CREFC
      644285.86
      1.9008
      1.6331
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-005
    04-12-2022
    05-11-2022
    
      HUNTSVILLE
      1000 JAMES RECORD ROAD
      Huntsville
      AL
      35724
      Madison
      IN
      312105
      312105
      1976
      2017
      11500000.00
      MAI
      08-19-2019
      0.96
      0.73
      6
      United Parcel Service
      124097
      05-31-2036
      InterCept  Inc
      104825
      01-31-2026
      CUSTOM ASSEMBLY, INC
      70000
      11-30-2019
      06-30-2019
      12-31-2020
      12-31-2021
      1295591.02
      1017011.00
      334434.98
      532125.25
      961156.04
      484885.75
      863542.69
      387272.75
      UW
      CREFC
      398843.63
      1.2157
      0.9709
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    11A
    04-12-2022
    05-11-2022
    UBS AG
    09-10-2019
    5000000.00
    120
    10-06-2029
    360
    0.0445
    0.0445
    3
    1
    36
    11-06-2019
    PP
    5
    5000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    5000000.00
    18541.67
    0.0445
    0.0001745
    18541.67
    0.00
    0.00
    5000000.00
    5000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    09-27-2019
    19500000.00
    120
    10-11-2029
    0
    0.036
    0.036
    3
    1
    120
    11-11-2019
    true
    1
    WL
    3
    58500.00
    19500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-10-2029
    
      NORTH & SHEFFIELD
      938 WEST NORTH AVENUE
      Chicago
      IL
      60642
      Cook
      RT
      31762
      31762
      1999
      2018
      33200000.00
      MAI
      08-15-2019
      1
      1
      6
      01-11-2022
      N
      Lululemon USA  Inc. DBA Lululemon Athletica
      26412
      01-31-2026
      Sephora
      5350
      01-31-2024
      06-30-2019
      12-31-2020
      12-31-2021
      2447912.00
      2545045.00
      794113.00
      696306.55
      1653798.00
      1848738.45
      1583922.00
      1778862.45
      UW
      CREFC
      711750.00
      2.32
      2.5974
      2.22
      2.4992
      C
      F
      04-01-2022
    
    false
    false
    19500000.00
    58500.00
    0.036
    0.000187
    58500.00
    0.00
    0.00
    19500000.00
    19500000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    10-15-2019
    19167000.00
    120
    11-06-2034
    0
    0.0385
    0.0385
    3
    1
    120
    12-06-2019
    true
    1
    PP
    3
    61494.13
    19167000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    08-05-2029
    
      GLOBAL PAYMENTS, INC.
      1 HEARTLAND WAY
      Jeffersonville
      IN
      47130
      Clark
      OF
      226304
      226304
      2006
      2011
      42000000.00
      MAI
      08-29-2019
      1
      1
      6
      N
      Global Payments Inc
      226304
      05-31-2037
      01-01-2022
      03-31-2022
      2619543.57
      646044.00
      78586.31
      19381.32
      2540957.26
      626662.68
      2540957.26
      626662.68
      UW
      CREFC
      280732.40
      2.23
      2.2322
      2.23
      2.2322
      C
      F
      03-31-2022
    
    false
    false
    19167000.00
    61494.13
    0.0385
    0.000187
    61494.13
    0.00
    0.00
    19167000.00
    19167000.00
    05-06-2022
    11-06-2029
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    10-22-2019
    18750000.00
    120
    11-06-2029
    0
    0.0381
    0.0381
    3
    1
    120
    12-06-2019
    true
    1
    WL
    3
    59531.25
    18750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      SOMERSET PARK AT UNION
      9416 EAST 65TH STREET
      Tulsa
      OK
      74133
      Tulsa
      MF
      424
      424
      1984
      27000000.00
      MAI
      08-29-2019
      0.96
      0.96
      6
      01-06-2022
      N
      09-30-2019
      12-31-2020
      12-31-2021
      3398105.00
      4135976.00
      1845705.15
      2045686.28
      1552399.85
      2090289.72
      1446399.85
      1984289.72
      UW
      CREFC
      724296.91
      2.32
      2.8859
      2.16
      2.7396
      C
      F
    
    false
    false
    18750000.00
    59531.25
    0.0381
    0.000187
    59531.25
    0.00
    0.00
    18750000.00
    18750000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    09-27-2019
    17500000.00
    120
    10-06-2029
    0
    0.04316
    0.04316
    3
    1
    120
    11-06-2019
    true
    1
    PP
    3
    62941.67
    17500000.00
    1
    13
    13
    0
    true
    true
    false
    false
    false
    07-05-2029
    
      NMR Pharmacy Portfolio
      RT
      153806
      50700000.00
      MAI
      08-29-2019
      1
      1
      01-06-2022
      N
      12-31-2020
      12-31-2021
      2931161.16
      3031206.00
      113838.22
      140329.12
      2817322.59
      2890876.88
      2731789.89
      2805343.88
      UW
      1391552.00
      2.02
      2.0774
      1.96
      2.0159
      C
      F
    
    false
    false
    17500000.00
    62941.67
    0.04316
    0.000187
    62941.67
    0.00
    0.00
    17500000.00
    17500000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15-001
    04-12-2022
    05-11-2022
    
      WAG - KNOXVILLE, TN
      5320 CLINTON HIGHWAY
      Knoxville
      TN
      37912
      Knox
      RT
      14112
      14112
      2000
      7825000.00
      MAI
      08-19-2019
      1
      1
      6
      WAG - Knoxville  TN
      14112
      12-31-2034
      12-31-2020
      12-31-2021
      518420.00
      529000.00
      20021.61
      23333.00
      498398.39
      505667.00
      498398.39
      505667.00
      UW
      CREFC
      222648.00
      2.2711
      2.2711
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-002
    04-12-2022
    05-11-2022
    
      WAG - CINCINNATI, OH
      9 WEST MITCHELL AVENUE
      Cincinnati
      OH
      45217
      Hamilton
      RT
      14490
      14490
      2000
      5600000.00
      MAI
      08-13-2019
      1
      1
      6
      Walgreens
      14490
      08-31-2028
      12-31-2020
      12-31-2021
      346750.00
      365000.00
      13595.53
      16865.00
      333154.47
      348135.00
      314459.71
      329440.00
      UW
      CREFC
      166986.00
      2.0848
      1.9728
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-003
    04-12-2022
    05-11-2022
    
      WAG - HUNTINGTON, IN
      1804 NORTH JEFFERSON STREET
      Huntington
      IN
      46750
      Huntington
      RT
      15125
      15125
      2000
      4560000.00
      MAI
      08-19-2019
      1
      1
      6
      Walgreens
      15125
      01-31-2026
      12-31-2020
      12-31-2021
      303525.00
      319500.00
      11900.75
      14361.00
      291624.25
      305139.00
      272110.23
      285624.00
      UW
      CREFC
      139155.00
      2.1927
      2.0525
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-004
    04-12-2022
    05-11-2022
    
      CVS - DUBLIN, OH
      7470 SAWMILL ROAD
      Dublin
      OH
      43016
      Franklin
      RT
      10086
      10086
      1999
      3910000.00
      MAI
      04-17-2019
      1
      1
      6
      CVS
      10086
      07-31-2039
      12-31-2020
      12-31-2021
      201409.60
      205520.00
      7778.53
      10487.40
      193631.07
      195032.60
      193631.07
      195032.60
      UW
      CREFC
      111324.00
      1.7519
      1.7519
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-005
    04-12-2022
    05-11-2022
    
      CVS - ASHLAND, KY
      1221 LEXINGTON AVENUE
      Ashland
      KY
      41101
      Boyd
      RT
      11240
      11240
      1999
      3700000.00
      MAI
      04-22-2019
      1
      1
      6
      CVS
      11240
      07-31-2039
      12-31-2020
      12-31-2021
      197775.76
      201812.00
      7638.19
      10413.24
      190137.57
      191398.76
      190137.57
      191398.76
      UW
      CREFC
      111324.00
      1.7192
      1.7192
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-006
    04-12-2022
    05-11-2022
    
      WAG - AKRON, OH
      1130 SOUTH ARLINGTON STREET
      Akron
      OH
      44306
      Summit
      RT
      13500
      13500
      1994
      3400000.00
      MAI
      08-20-2019
      1
      1
      6
      Wag akron OH
      13500
      02-29-2028
      12-31-2020
      12-31-2021
      214180.35
      225453.00
      8397.68
      10088.06
      205782.67
      215364.94
      188365.19
      197947.94
      UW
      CREFC
      97409.00
      2.2109
      2.0321
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-007
    04-12-2022
    05-11-2022
    
      RITE AID/PNC ATM - DAYTON, OH
      1158 WILMINGTON AVENUE
      Dayton
      OH
      45420
      Montgomery
      RT
      11180
      11180
      1998
      2950000.00
      MAI
      04-17-2019
      1
      1
      6
      Rite Aid
      11180
      03-31-2023
      12-31-2020
      12-31-2021
      245278.00
      257903.00
      9513.23
      10737.06
      235764.42
      247165.94
      221340.17
      232741.94
      UW
      CREFC
      97409.00
      2.5374
      2.3893
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-008
    04-12-2022
    05-11-2022
    
      CVS - BRISTOL, VA
      31 EAST VALLEY DRIVE
      Bristol
      VA
      24201
      Bristol City
      RT
      10251
      10251
      1999
      2875000.00
      MAI
      04-11-2019
      1
      1
      6
      CVS
      10251
      07-31-2039
      12-31-2020
      12-31-2021
      155581.86
      158757.00
      6008.64
      7957.14
      149573.22
      150799.86
      149573.22
      150799.86
      UW
      CREFC
      83493.00
      1.8061
      1.8061
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-009
    04-12-2022
    05-11-2022
    
      CVS - BRISTOL, TN
      3030 WEST STATE STREET
      Bristol
      TN
      37620
      Sullivan
      RT
      10200
      10200
      1999
      2950000.00
      MAI
      04-11-2019
      1
      1
      6
      CVS
      10200
      07-31-2039
      12-31-2020
      12-31-2021
      159330.36
      162582.00
      6153.41
      8033.64
      153176.95
      154548.36
      153176.95
      154548.36
      UW
      CREFC
      83493.00
      1.851
      1.851
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-010
    04-12-2022
    05-11-2022
    
      CVS - EVANS, GA
      4385 HEREFORD FARM ROAD
      Evans
      GA
      30809
      Columbia
      RT
      10125
      10125
      1999
      2900000.00
      MAI
      04-17-2019
      1
      1
      6
      CVS
      10125
      07-31-2039
      12-31-2020
      12-31-2021
      154961.52
      158124.00
      5984.68
      7944.48
      148976.84
      150179.52
      148976.84
      150179.52
      UW
      CREFC
      83493.00
      1.7987
      1.7987
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-011
    04-12-2022
    05-11-2022
    
      WAG - HENDERSON, KY
      517 NORTH GREEN STREET
      Henderson
      KY
      42420
      Henderson
      RT
      11385
      11385
      1996
      2013
      2450000.00
      MAI
      08-16-2019
      1
      1
      6
      WAG
      11385
      05-31-2034
      12-31-2020
      12-31-2021
      156799.61
      160000.00
      6055.67
      7185.00
      150743.94
      152815.00
      150743.94
      152815.00
      UW
      CREFC
      69578.00
      2.1963
      2.1963
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-012
    04-12-2022
    05-11-2022
    
      CVS - SUMMERFIELD, NC
      4601 US HIGHWAY 220
      Summerfield
      NC
      27358
      Guilford
      RT
      10112
      10112
      1999
      2525000.00
      MAI
      04-16-2019
      1
      1
      6
      CVS
      10112
      07-31-2039
      12-31-2020
      12-31-2021
      129747.10
      132395.00
      5010.89
      6632.90
      124736.21
      125762.10
      124736.21
      125762.10
      UW
      CREFC
      69578.00
      1.8074
      1.8074
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    15-013
    04-12-2022
    05-11-2022
    
      RITE AID - HERMITAGE, PA
      1851 EAST STATE STREET
      Hermitage
      PA
      16148
      Mercer
      RT
      12000
      12000
      1951
      2000000.00
      MAI
      04-18-2019
      1
      1
      6
      Rite Aid
      12000
      01-31-2029
      12-31-2020
      12-31-2021
      147402.00
      155160.00
      5779.40
      6291.20
      141622.60
      148868.80
      126140.40
      133386.80
      UW
      CREFC
      55662.00
      2.6745
      2.3963
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    16
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    10-04-2019
    17250000.00
    120
    10-11-2029
    360
    0.0362
    0.0362
    3
    1
    24
    11-11-2019
    true
    1
    WL
    5
    52037.50
    17250000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-10-2022
    04-10-2029
    
      SCRIPPS RANCH BUSINESS PARK- CA
      10060, 10070, 10080, 10090 AND 10100 WILLOW CREEK ROAD
      San Diego
      CA
      92131
      San Diego
      IN
      94251
      94251
      1978
      2019
      23500000.00
      MAI
      08-26-2019
      1
      1
      6
      01-11-2022
      N
      Siemens Corporation
      28034
      06-30-2022
      United States Postal Service
      21078
      09-14-2024
      Designer Molecules
      18602
      12-31-2023
      08-31-2019
      01-01-2022
      03-31-2022
      2194135.17
      536056.00
      602150.93
      179570.23
      1591984.24
      356485.77
      1499030.25
      333247.52
      UW
      CREFC
      235860.93
      1.69
      1.5114
      1.59
      1.4128
      C
      F
      03-31-2022
    
    false
    false
    17092800.93
    78620.31
    0.0362
    0.000187
    51563.28
    27057.03
    0.00
    17065743.90
    17065743.90
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    10-25-2019
    16500000.00
    120
    11-06-2029
    360
    0.03759
    0.03759
    3
    1
    12
    12-06-2019
    true
    1
    WL
    5
    51686.25
    16500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      PLATTE AIRPARK TECH CAMPUS
      320-480 WOOTEN ROAD
      Colorado Springs
      CO
      80916
      El Paso
      OF
      137423
      137423
      2001
      23580000.00
      MAI
      09-20-2019
      1
      1
      6
      01-06-2022
      N
      Boeing Company
      67736
      12-31-2025
      Lockheed Martin IMS
      64739
      12-31-2025
      CACI  Inc.
      4948
      02-29-2024
      08-31-2019
      01-01-2022
      03-31-2022
      2675145.21
      757065.00
      694585.86
      256290.37
      1980559.36
      500774.63
      1880651.76
      475797.88
      UW
      CREFC
      229495.08
      2.16
      2.182
      2.05
      2.0732
      C
      F
      03-31-2022
    
    false
    false
    16077929.36
    76498.36
    0.03759
    0.000187
    50364.11
    26134.25
    0.00
    16051795.12
    16051795.11
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    10-18-2019
    16400000.00
    120
    11-06-2029
    360
    0.047
    0.047
    3
    1
    0
    12-06-2019
    true
    1
    WL
    2
    85056.60
    16379176.73
    1
    3
    3
    0
    false
    true
    false
    false
    true
    09-05-2029
    
      HIE & Candlewood Suites Portfolio
      LO
      230
      230
      28300000.00
      MAI
      0.65
      0.49
      01-06-2022
      N
      07-31-2019
      12-31-2020
      12-31-2021
      5777620.00
      4377426.00
      3714724.63
      3165381.34
      2062895.37
      1212044.66
      1831790.57
      1036947.62
      UW
      1020679.20
      2.02
      1.1874
      1.79
      1.0159
      C
      F
    
    false
    true
    15788610.58
    85056.60
    0.047
    0.000187
    61838.72
    23217.88
    0.00
    15765392.70
    15765392.70
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    08-06-2020
    98
    11-06-2029
  
  
    Prospectus Loan ID
    18-001
    04-12-2022
    05-11-2022
    
      HOLIDAY INN EXPRESS GROVE CITY OUTLET CENTER
      21 HOLIDAY BOULEVARD
      Mercer
      PA
      16137
      Mercer
      LO
      74
      74
      2001
      2011
      10500000.00
      MAI
      07-01-2020
      0.69
      0.48
      6
      07-31-2019
      12-31-2020
      12-31-2021
      2010563.00
      1407178.00
      1414016.57
      1130994.58
      596546.43
      276183.42
      516123.91
      219896.30
      UW
      CREFC
      340226.40
      0.8117
      0.6463
      F
    
    false
    98
  
  
    Prospectus Loan ID
    18-002
    04-12-2022
    05-11-2022
    
      CANDLEWOOD SUITES GROVE CITY OUTLET CENTER
      37 HOLIDAY BOULEVARD
      Mercer
      PA
      16137
      Mercer
      LO
      82
      82
      2015
      9000000.00
      MAI
      07-01-2019
      0.58
      0.49
      6
      07-31-2019
      12-31-2020
      12-31-2021
      1583602.00
      1315029.00
      885155.94
      932500.26
      698446.06
      382528.74
      635101.98
      329927.58
      UW
      CREFC
      340226.40
      1.1243
      0.9697
      F
    
    false
    98
  
  
    Prospectus Loan ID
    18-003
    04-12-2022
    05-11-2022
    
      HOLIDAY INN EXPRESS & SUITES WADSWORTH
      231 PARK CENTER DRIVE
      Wadsworth
      OH
      44281
      Medina
      LO
      74
      74
      2000
      2011
      8800000.00
      MAI
      07-01-2020
      0.69
      0.49
      6
      07-31-2019
      12-31-2020
      12-31-2021
      2183455.00
      1655219.00
      1415552.11
      1101886.50
      767902.89
      553332.50
      680564.69
      487123.74
      UW
      CREFC
      340226.40
      1.6263
      1.4317
      F
    
    false
    98
  
  
    Prospectus Loan ID
    19
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    10-09-2019
    15850000.00
    120
    11-06-2029
    0
    0.0403
    0.0403
    3
    1
    120
    12-06-2019
    false
    1
    WL
    3
    53229.58
    15850000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      THE HAMPTONS APARTMENTS
      5781 LAKE EDWARDS DRIVE
      Virginia Beach
      VA
      23462
      Virginia Beach
      MF
      212
      212
      1973
      19300000.00
      MAI
      09-17-2019
      0.92
      0.96
      6
      01-06-2022
      N
      08-31-2019
      04-01-2021
      03-31-2022
      2328875.69
      2774660.00
      1023002.92
      1456225.80
      1305872.77
      1318434.20
      1252872.77
      1265434.20
      UW
      CREFC
      647626.56
      2.22
      2.0357
      2.13
      1.9539
      C
      F
    
    false
    false
    15850000.00
    53229.58
    0.0403
    0.000187
    53229.58
    0.00
    0.00
    15850000.00
    15850000.00
    05-06-2022
    1
    false
    0
    1020.16
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    09-19-2019
    14250000.00
    120
    10-11-2029
    360
    0.0425
    0.0425
    3
    1
    0
    11-11-2019
    true
    1
    WL
    2
    70101.43
    14212353.36
    1
    1
    1
    0
    false
    true
    false
    false
    true
    07-10-2029
    
      HILTON GARDEN INN - FT. MYERS
      12600 UNIVERSITY DRIVE
      Fort Myers
      FL
      33907
      Lee
      LO
      126
      126
      2001
      2015
      22000000.00
      MAI
      07-10-2020
      0.77
      0.71
      6
      01-11-2022
      N
      07-31-2019
      12-31-2020
      12-31-2021
      5302466.96
      4694979.00
      3422411.14
      2958400.46
      1880055.82
      1736578.54
      1667957.14
      1548779.54
      UW
      CREFC
      841217.00
      2.23
      2.0643
      1.98
      1.8411
      C
      F
    
    false
    true
    13652488.37
    70101.43
    0.0425
    0.000187
    48352.56
    21748.87
    0.00
    13630739.50
    13630739.50
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    09-11-2020
    98
    10-11-2029
  
  
    Prospectus Loan ID
    21
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    10-04-2019
    13000000.00
    120
    10-06-2029
    0
    0.034
    0.034
    3
    1
    120
    11-06-2019
    true
    1
    PP
    3
    36833.33
    13000000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    07-05-2029
    
      Washington Avenue Portfolio
      TX
      98
      125024
      60295000.00
      MAI
      32370000.00
      08-04-2020
      MAI
      1
      1
      01-06-2022
      N
      07-31-2019
      01-01-2021
      06-30-2021
      5394081.28
      3317695.00
      1307105.90
      870751.00
      4086975.38
      2446944.00
      3968221.78
      2387567.00
      UW
      223455.55
      3.03
      10.9504
      2.94
      10.6847
      C
      F
    
    false
    false
    13000000.00
    36833.33
    0.034
    0.000187
    36833.33
    0.00
    0.00
    13000000.00
    13000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    07-17-2020
    08-06-2021
    false
    8
  
  
    Prospectus Loan ID
    21-001
    04-12-2022
    05-11-2022
    
      WASHINGTON AVENUE PROPERTIES
      5002, 5023, 5101, 5102, 5219, 5316, 5317, 5334, AND 5335 WASHINGTON AVENUE
      Houston
      TX
      77007
      Harris
      MU
      55139
      55139
      1940
      2019
      50045000.00
      MAI
      1
      1
      6
      URBAN LIVING
      11505
      09-30-2035
      THE SPORTING CLUB
      6015
      01-31-2028
      5002 WASHINGTON LLC (HEART)
      5250
      05-31-2024
      07-31-2019
      01-01-2021
      06-30-2021
      4146380.91
      3317695.00
      955147.34
      870751.00
      3191233.57
      2446944.00
      3138859.99
      2387567.00
      UW
      CREFC
      448139.00
      5.4602
      5.3277
      F
    
    false
  
  
    Prospectus Loan ID
    21-002
    04-12-2022
    05-11-2022
    
      319 SAINT EMANUEL
      319 SAINT EMANUEL STREET
      Houston
      TX
      77002
      Harris
      IN
      56250
      56250
      1951
      2016
      9600000.00
      MAI
      09-04-2019
      1
      1
      6
      THE WHITE COLLECTION
      56250
      10-31-2035
      07-31-2019
      01-01-2021
      06-30-2021
      1176450.37
      0.00
      334009.02
      0.00
      842441.35
      0.00
      789012.49
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    21-003
    04-12-2022
    05-11-2022
    
      16210 CLAY
      16210 CLAY ROAD
      Houston
      TX
      77084
      Harris
      IN
      13635
      13635
      1982
      1992
      650000.00
      MAI
      09-04-2019
      1
      1
      6
      Ivan's Custom Paint
      13635
      02-28-2023
      07-31-2019
      01-01-2021
      06-30-2021
      71250.00
      0.00
      17949.54
      0.00
      53300.46
      0.00
      40349.31
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    22
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    10-25-2019
    13000000.00
    120
    08-06-2029
    0
    0.0338
    0.0338
    3
    1
    120
    12-06-2019
    true
    1
    WL
    3
    36616.67
    13000000.00
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      Defeased
      MI
      Ottawa
      MF
      145
      145
      2002
      19850000.00
      MAI
      09-11-2019
      0.95
      3
      01-06-2022
      F
      08-31-2019
      1971103.07
      639825.53
      1331277.54
      1288386.55
      UW
      C
    
    false
    false
    13000000.00
    36616.67
    0.0338
    0.000187
    36616.67
    0.00
    0.00
    13000000.00
    13000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    10-17-2019
    12200000.00
    120
    11-06-2029
    360
    0.0418
    0.0418
    3
    1
    0
    12-06-2019
    true
    1
    WL
    2
    59517.77
    12182978.90
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2029
    
      BEST WESTERN PREMIER NYC GATEWAY
      2650 PATERSON PLANK ROAD
      North Bergen
      NJ
      07047
      Hudson
      LO
      102
      102
      2017
      19600000.00
      MAI
      09-26-2019
      0.69
      0.57
      6
      01-06-2022
      N
      08-31-2019
      12-31-2020
      12-31-2021
      4059190.00
      2563494.00
      2410679.00
      1972348.28
      1648511.00
      591145.72
      1486144.00
      488605.96
      UW
      CREFC
      714213.00
      2.31
      0.8276
      2.08
      0.6841
      C
      F
    
    false
    false
    11699126.21
    59517.77
    0.0418
    0.000187
    40751.96
    18765.81
    0.00
    11680360.41
    11680360.40
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    09-25-2019
    11000000.00
    120
    10-11-2029
    0
    0.0344
    0.0344
    3
    1
    120
    11-11-2019
    true
    1
    WL
    3
    31533.33
    11000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    07-10-2029
    
      Helena & Tillamook Apartment Portfolio
      OR
      MF
      69
      69
      18500000.00
      MAI
      08-21-2019
      0.99
      1
      01-11-2022
      N
      01-01-2022
      03-31-2022
      1265248.00
      329901.00
      334406.00
      128294.03
      930841.00
      201606.97
      910743.00
      196582.22
      UW
      96176.75
      2.42
      2.0962
      2.37
      2.0439
      C
      F
    
    false
    false
    11000000.00
    31533.33
    0.0344
    0.000187
    31533.33
    0.00
    0.00
    11000000.00
    11000000.00
    05-11-2022
    1
    false
    0
    918.31
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24-001
    04-12-2022
    05-11-2022
    
      HELENA APARTMENTS
      1475 SOUTHEAST 14TH AVENUE
      Portland
      OR
      97214
      Multnomah
      MF
      39
      39
      2018
      10890000.00
      MAI
      08-21-2019
      0.97
      1
      6
      01-01-2022
      03-31-2022
      746405.00
      193994.00
      193240.00
      75674.82
      553165.00
      118319.18
      541057.00
      115292.18
      UW
      CREFC
      57400.00
      2.0613
      2.0085
      F
    
    false
  
  
    Prospectus Loan ID
    24-002
    04-12-2022
    05-11-2022
    
      TILLAMOOK STREET APARTMENTS
      2025 NORTHEAST 42ND AVENUE
      Portland
      OR
      97213
      Multnomah
      MF
      30
      30
      2019
      7610000.00
      MAI
      08-21-2019
      1
      1
      6
      01-01-2022
      03-31-2022
      518843.00
      135907.00
      141167.00
      52619.21
      377676.00
      83287.79
      369686.00
      81290.04
      UW
      CREFC
      38776.75
      2.1478
      2.0963
      F
    
    false
  
  
    Prospectus Loan ID
    25
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    09-04-2019
    10481250.00
    120
    09-11-2029
    0
    0.0334
    0.0334
    3
    1
    120
    10-11-2019
    true
    1
    WL
    3
    29172.81
    10481250.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    03-10-2029
    
      HILLTOP SHOPPING CENTER
      1070, 1120, 1140 & 1160 HILLTOP DRIVE
      Redding
      CA
      96003
      Shasta
      RT
      89595
      89595
      2002
      16290000.00
      MAI
      08-01-2019
      1
      1
      6
      01-11-2022
      N
      T J Maxx
      28000
      01-31-2025
      Bed Bath & Beyond
      25494
      01-31-2023
      Michaels
      23890
      02-28-2023
      12-31-2018
      12-31-2020
      12-31-2021
      1630679.00
      1389395.00
      305419.00
      423372.85
      1325260.00
      966022.15
      1253701.00
      894464.15
      UW
      CREFC
      354936.00
      3.72
      2.7216
      3.52
      2.52
      C
      F
      12-31-2021
    
    false
    false
    10481250.00
    29172.81
    0.0334
    0.000187
    29172.81
    0.00
    0.00
    10481250.00
    10481250.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    10-15-2019
    10000000.00
    120
    11-06-2029
    360
    0.0416
    0.0416
    3
    1
    48
    12-06-2019
    true
    1
    WL
    5
    34666.67
    10000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      WESTBROOK OFFICE PARK III
      8050 MARSHALL DRIVE
      Lenexa
      KS
      66214
      Johnson
      OF
      98507
      98507
      2001
      15300000.00
      MAI
      08-29-2019
      1
      1
      6
      01-06-2022
      N
      BATS Global Markets Holdings
      61899
      06-30-2027
      Paycor  Inc
      18509
      05-31-2023
      Food and Drug Administration
      18099
      04-30-2022
      08-31-2019
      01-01-2021
      06-30-2021
      2219671.00
      1105271.00
      1007688.00
      496901.63
      1211983.00
      608369.37
      1113476.00
      559115.87
      UW
      CREFC
      210311.11
      2.08
      2.8927
      1.91
      2.6585
      C
      F
      06-30-2021
    
    false
    false
    10000000.00
    34666.67
    0.0416
    0.000187
    34666.67
    0.00
    0.00
    10000000.00
    10000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    04-12-2022
    05-11-2022
    UBS AG
    10-23-2019
    10000000.00
    120
    11-06-2029
    360
    0.03571
    0.03571
    3
    1
    0
    12-06-2019
    true
    1
    WL
    2
    45301.73
    9984456.60
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2029
    
      WESTLAKE VILLAGE I & II
      2000 AND 2030 35TH AVENUE
      Greeley
      CO
      80634
      Weld
      RT
      164043
      164043
      1992
      2019
      28900000.00
      MAI
      09-13-2019
      1
      1
      6
      01-06-2022
      N
      King Soopers Supermarkets
      75588
      11-01-2027
      Gourmet Grub
      6915
      12-31-2022
      King Soopers Fuel Station
      5418
      11-30-2027
      09-30-2019
      01-01-2022
      03-31-2022
      2956343.54
      1027815.00
      1128219.11
      349376.28
      1828124.43
      678438.73
      1681482.98
      641778.48
      UW
      CREFC
      135905.19
      3.36
      4.992
      3.09
      4.7222
      F
      F
      03-31-2022
    
    false
    false
    9542140.91
    45301.73
    0.03571
    0.000187
    28395.82
    16905.91
    0.00
    9525235.00
    9525235.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    04-12-2022
    05-11-2022
    UBS AG
    10-01-2019
    9050000.00
    120
    10-06-2029
    360
    0.0425
    0.0425
    3
    1
    12
    11-06-2019
    true
    1
    WL
    5
    32052.08
    9050000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    07-05-2029
    
      Morse Road Portfolio
      OH
      RT
      110362
      12600000.00
      MAI
      1
      0.80
      01-06-2022
      N
      08-31-2019
      12-31-2020
      12-31-2021
      1241367.34
      1213947.00
      306418.11
      424655.56
      934949.24
      789291.44
      859205.74
      713547.44
      UW
      534246.72
      1.75
      1.4773
      1.61
      1.3356
      F
      F
    
    false
    false
    8826330.56
    44520.56
    0.0425
    0.000187
    31259.92
    13260.64
    0.00
    8813069.92
    8813069.92
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28-001
    04-12-2022
    05-11-2022
    
      MORSE PLAZA
      1690 MORSE ROAD
      Columbus
      OH
      43229
      Franklin
      RT
      96624
      96624
      1967
      1981
      8600000.00
      MAI
      07-01-2019
      1
      1
      6
      Home Buys Inc.
      62790
      03-31-2029
      Sam Ash Florida Megastores LLC
      22400
      01-31-2025
      Huntington National Bank
      3435
      05-31-2025
      08-31-2019
      01-01-2021
      06-30-2021
      886310.52
      456606.00
      227322.68
      105336.18
      658987.84
      351269.82
      597654.09
      320602.82
      UW
      CREFC
      184315.12
      1.9058
      1.7394
      F
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    28-002
    04-12-2022
    05-11-2022
    
      1607-1635 MORSE ROAD
      1607-1635 MORSE ROAD
      Columbus
      OH
      43229
      Franklin
      RT
      13738
      13738
      2018
      4000000.00
      MAI
      08-19-2019
      1
      1
      6
      SPRINTCOM  INC.
      2500
      02-29-2028
      Afra Grill LLC
      2500
      04-30-2030
      PHO LE LLC
      1801
      05-31-2031
      08-31-2019
      01-01-2021
      06-30-2021
      355056.82
      185486.00
      79095.42
      53599.08
      275961.40
      131886.92
      261551.64
      124681.92
      UW
      CREFC
      82808.24
      1.5926
      1.5056
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    29
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    10-01-2019
    8700000.00
    120
    10-11-2029
    360
    0.03807
    0.03807
    3
    1
    24
    11-11-2019
    true
    1
    WL
    5
    27600.75
    8700000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-10-2022
    04-10-2029
    
      SPS VACAVILLE II
      2400 EAST MONTE VISTA AVENUE
      Vacaville
      CA
      95688
      Solano
      SS
      81833
      81833
      497
      497
      2016
      12500000.00
      MAI
      08-23-2019
      0.96
      0.98
      6
      01-11-2022
      N
      09-30-2019
      01-01-2021
      09-30-2021
      1125458.40
      956877.00
      358259.93
      325325.31
      767198.47
      631551.69
      759015.17
      625414.44
      UW
      CREFC
      252086.88
      1.58
      2.5052
      1.56
      2.4809
      C
      F
    
    false
    false
    8623407.31
    40572.97
    0.03807
    0.000187
    27357.76
    13215.21
    0.00
    8610192.10
    8610192.10
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    10-23-2019
    8300000.00
    120
    11-06-2029
    0
    0.03625
    0.03625
    3
    1
    120
    12-06-2019
    true
    1
    WL
    3
    25072.92
    8300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      CAMPUS EDGE APARTMENTS
      1400 GAINESBORO GRADE
      Cookeville
      TN
      38501
      Putnam
      MF
      288
      288
      2017
      17800000.00
      MAI
      10-01-2019
      0.98
      0.99
      6
      01-06-2022
      N
      04-30-2019
      12-31-2020
      12-31-2021
      1826947.73
      2020003.00
      817847.40
      819901.21
      1009100.33
      1200101.79
      980300.33
      1171301.79
      UW
      CREFC
      305053.83
      3.30
      3.934
      3.20
      3.8396
      C
      F
    
    false
    false
    8300000.00
    25072.92
    0.03625
    0.000187
    25072.92
    0.00
    0.00
    8300000.00
    8300000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    10-18-2019
    8000000.00
    120
    11-06-2029
    0
    0.0491
    0.0491
    3
    1
    120
    12-06-2019
    true
    1
    A1
    3
    32733.33
    8000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2029
    
      NUMBER 10 MAIN APARTMENTS
      10 SOUTH MAIN STREET
      Memphis
      TN
      38103
      Shelby
      MF
      112
      112
      1908
      2016
      13000000.00
      MAI
      08-13-2019
      0.96
      0.90
      6
      01-06-2022
      N
      08-31-2019
      01-01-2021
      09-30-2021
      1753345.53
      1128473.00
      883740.30
      767598.69
      869605.23
      360874.31
      841605.23
      339874.31
      UW
      CREFC
      298964.41
      2.18
      1.207
      2.11
      1.1368
      C
      F
    
    false
    false
    8000000.00
    32733.33
    0.0491
    0.000187
    32733.33
    0.00
    0.00
    8000000.00
    8000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    09-24-2019
    8000000.00
    120
    10-11-2029
    360
    0.0405
    0.0405
    3
    1
    36
    11-11-2019
    true
    1
    WL
    5
    27000.00
    8000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-10-2029
    
      VIRGINIA VARSITY SELF STORAGE
      2031 & 2085 APPERSON DRIVE
      Salem
      VA
      24153
      Roanoke
      SS
      67505
      67505
      502
      502
      2001
      11400000.00
      MAI
      08-09-2019
      0.95
      0.95
      6
      01-11-2022
      N
      09-30-2019
      12-31-2020
      12-31-2021
      958679.00
      986706.00
      215104.19
      333484.44
      743574.81
      653221.56
      736961.61
      646608.56
      UW
      CREFC
      328500.00
      1.61
      1.9884
      1.60
      1.9683
      C
      F
    
    false
    false
    8000000.00
    27000.00
    0.0405
    0.000762
    27000.00
    0.00
    0.00
    8000000.00
    8000000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    10-21-2019
    7400000.00
    120
    11-06-2029
    360
    0.0454
    0.0454
    3
    1
    36
    12-06-2019
    true
    1
    WL
    5
    27996.67
    7400000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-05-2021
    08-05-2029
    
      RENAISSANCE SQUARE
      564 - 646 SOUTH MAIN STREET
      Cedar City
      UT
      84720
      Iron
      RT
      79595
      79595
      1959
      1996
      10600000.00
      MAI
      09-21-2019
      0.90
      0.98
      6
      X
      JoAnn Fabrics
      19424
      01-31-2026
      Harbor Freight Tools  USA  Inc.
      16519
      10-31-2027
      PETSENSE  LLC
      7500
      04-30-2023
      08-31-2019
      01-01-2021
      09-30-2021
      938753.00
      739782.00
      198371.00
      178630.77
      740382.00
      561151.23
      659795.00
      500707.98
      UW
      CREFC
      255703.00
      1.64
      2.1945
      1.46
      1.9581
      C
      F
      09-30-2021
    
    false
    false
    7400000.00
    27996.67
    0.0454
    0.000662
    27996.67
    0.00
    0.00
    7400000.00
    7400000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    10-22-2019
    6950000.00
    120
    11-06-2029
    360
    0.0415
    0.0415
    3
    1
    24
    12-06-2019
    true
    1
    WL
    5
    24035.42
    6950000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      SHOPPES OF COOPER CITY
      12109 SHERIDAN STREET
      Cooper City
      FL
      33020
      Broward
      RT
      35129
      35129
      1987
      9500000.00
      MAI
      09-06-2019
      0.84
      0.90
      6
      01-06-2022
      N
      Big Bazar Foods  Inc.
      4632
      12-31-2030
      Sage Dental Management  LLC
      3186
      06-30-2025
      New Castle Realty
      2864
      06-30-2026
      08-31-2019
      12-31-2020
      12-31-2021
      1029160.16
      951792.00
      384732.42
      515552.07
      644427.74
      436239.93
      605990.69
      397802.93
      UW
      CREFC
      302180.00
      1.59
      1.4436
      1.49
      1.3164
      C
      F
      12-31-2021
    
    false
    false
    6901726.00
    33784.18
    0.0415
    0.000187
    23868.47
    9915.71
    0.00
    6891810.29
    6891810.29
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    10-15-2019
    6500000.00
    120
    11-06-2029
    360
    0.048
    0.048
    3
    1
    24
    12-06-2019
    true
    1
    WL
    5
    26000.00
    6500000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      Mountain View & Evergreen MHC Portfolio
      CO
      MH
      181
      181
      12020000.00
      MAI
      07-30-2019
      0.90
      0.92
      01-06-2022
      N
      08-31-2019
      12-31-2020
      12-31-2021
      999206.00
      1166273.00
      414937.00
      392507.19
      584269.00
      773765.81
      575019.00
      764515.81
      UW
      324436.61
      1.43
      2.3849
      1.41
      2.3564
      C
      F
    
    false
    false
    6460034.00
    34103.25
    0.048
    0.000187
    25840.14
    8263.11
    0.00
    6451770.89
    6451770.89
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35-001
    04-12-2022
    05-11-2022
    
      MOUNTAIN VIEW ESTATES MHC
      3100 WOOD AVENUE
      Colorado Springs
      CO
      80907
      El Paso
      MH
      142
      142
      1959
      9060000.00
      MAI
      07-30-2019
      0.92
      0.92
      6
      08-31-2019
      12-31-2020
      12-31-2021
      769190.00
      1166273.00
      313680.00
      392507.19
      455510.00
      773765.81
      448410.00
      764515.81
      UW
      CREFC
      324436.61
      2.3849
      2.3564
      F
    
    false
  
  
    Prospectus Loan ID
    35-002
    04-12-2022
    05-11-2022
    
      EVERGREEN PARK MHC
      3000 NORTH CASCADE AVENUE
      Colorado Springs
      CO
      80907
      El Paso
      MH
      39
      39
      1962
      2960000.00
      MAI
      07-30-2019
      0.82
      0.92
      6
      08-31-2019
      12-31-2020
      12-31-2021
      230016.00
      0.00
      101256.00
      0.00
      128759.00
      0.00
      126609.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    36
    04-12-2022
    05-11-2022
    Argentic Real Estate Finance LLC
    10-17-2019
    6400000.00
    120
    11-06-2029
    0
    0.044
    0.044
    3
    1
    120
    12-06-2019
    true
    1
    WL
    3
    23466.67
    6400000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    08-05-2029
    
      LAUREL BAY
      2400 FIFTH AVENUE
      San Diego
      CA
      92101
      San Diego
      MU
      17660
      17660
      2003
      10000000.00
      MAI
      05-03-2019
      1
      0.88
      6
      01-06-2022
      N
      Coldwell Banker
      9748
      12-31-2024
      DCDS  Inc.
      2561
      07-31-2026
      Starbucks Coffee Co.
      1226
      08-31-2023
      03-31-2019
      12-31-2020
      12-31-2021
      878285.44
      872896.00
      263238.43
      311608.60
      615047.01
      561287.40
      592972.01
      539212.40
      UW
      CREFC
      285511.13
      2.15
      1.9659
      2.07
      1.8885
      C
      F
      03-31-2022
    
    false
    false
    6400000.00
    23466.67
    0.044
    0.000187
    23466.67
    0.00
    0.00
    6400000.00
    6400000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    04-12-2022
    05-11-2022
    UBS AG
    09-13-2019
    6250000.00
    120
    10-06-2029
    360
    0.0425
    0.0425
    3
    1
    0
    11-06-2019
    true
    1
    WL
    2
    30746.24
    6233488.32
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2029
    
      APOLLO POINT
      19 CUB CIRCLE
      Bloomsburg
      PA
      17815
      Columbia
      MF
      48
      48
      2018
      8800000.00
      MAI
      06-14-2019
      0.96
      0.98
      6
      01-06-2022
      N
      08-31-2019
      12-31-2020
      12-31-2021
      819017.72
      796913.00
      191385.08
      297869.39
      627632.64
      499043.61
      615632.64
      487043.61
      UW
      CREFC
      368955.00
      1.70
      1.3525
      1.67
      1.32
      F
      F
    
    false
    false
    5987933.55
    30746.24
    0.0425
    0.000187
    21207.26
    9538.98
    0.00
    5978394.57
    5978394.57
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    10-21-2019
    5450000.00
    120
    11-06-2029
    0
    0.0455
    0.0455
    3
    1
    120
    12-06-2019
    true
    1
    WL
    3
    20664.58
    5450000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2020
    08-05-2029
    
      TOLEDO SHOPPING CENTER
      7147-7205 SOUTHWEST 8TH STREET
      Miami
      FL
      33144
      Miami-Dade
      MU
      36000
      36000
      1975
      9500000.00
      MAI
      08-15-2019
      1
      1
      6
      X
      LAZARO PEREZ MOYA
      3000
      06-30-2022
      EL GALLEGO
      3000
      12-31-2022
      LIBRERIA IMPACTO
      2250
      02-21-2022
      06-30-2019
      12-31-2020
      12-31-2021
      851339.57
      877463.00
      268872.40
      364120.26
      582467.17
      513342.74
      554987.17
      485862.74
      UW
      CREFC
      252108.00
      2.31
      2.0362
      2.20
      1.9272
      C
      F
      12-31-2021
    
    false
    false
    5450000.00
    20664.58
    0.0455
    0.000187
    20664.58
    0.00
    0.00
    5450000.00
    5450000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    04-12-2022
    05-11-2022
    BSPRT CMBS Finance, LLC
    09-19-2019
    5075000.00
    120
    10-06-2029
    300
    0.0405
    0.0405
    3
    1
    0
    11-06-2019
    true
    1
    WL
    2
    26928.03
    5055939.98
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2029
    
      BEACON CENTER OFFICE PARK
      529-651 BEACON PARKWAY
      Birmingham
      AL
      35209
      Jefferson
      OF
      111545
      111545
      1982
      2019
      7300000.00
      MAI
      09-01-2019
      0.89
      0.93
      6
      01-06-2022
      N
      Red Mountain Logistics LLC
      14888
      01-31-2022
      Alabama Department of Mental Health
      13798
      01-31-2024
      NHS Management  LLC
      11110
      12-31-2027
      07-31-2019
      12-31-2020
      12-31-2021
      1369180.02
      1374112.00
      555981.40
      552189.42
      813198.62
      821922.58
      689344.62
      698067.58
      UW
      CREFC
      323136.00
      2.52
      2.5435
      2.13
      2.1602
      C
      F
      12-31-2021
    
    false
    false
    4773790.81
    26928.03
    0.0405
    0.000187
    16111.54
    10816.49
    0.00
    4762974.32
    4762974.32
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    04-12-2022
    05-11-2022
    UBS AG; Deutsche Bank AG, New York Branch
    05-09-2019
    5000000.00
    120
    06-06-2029
    0
    0.04139
    0.04139
    3
    1
    120
    07-06-2019
    true
    1
    PP
    3
    17245.83
    5000000.00
    1
    11
    11
    0
    true
    true
    true
    false
    false
    07-05-2021
    12-05-2028
    
      CIRE Equity Retail & Industrial Portfolio
      98
      1190355
      198100000.00
      MAI
      0.91
      X
      02-28-2019
      17894163.60
      4772257.23
      13121906.36
      12303298.36
      UW
      2.42
      2.27
      F
    
    false
    false
    5000000.00
    17245.83
    0.04139
    0.0002515
    17245.83
    0.00
    0.00
    5000000.00
    5000000.00
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40-001
    04-12-2022
    05-11-2022
    
      WOOD VILLAGE TOWN CENTER
      22557 PARK LANE
      Wood Village
      OR
      97060
      Multnomah
      RT
      137105
      137105
      2006
      31100000.00
      MAI
      03-30-2019
      0.94
      0
      6
      Kohl's Department Stores  Inc.
      87501
      01-31-2027
      Theresas Country Feed & Pet Oregon
      9800
      06-30-2024
      The Rock Wood Fired
      5196
      06-30-2021
      02-28-2019
      2664877.89
      653930.40
      2010947.49
      1919264.41
      UW
      CREFC
      12-31-2020
    
    false
  
  
    Prospectus Loan ID
    40-002
    04-12-2022
    05-11-2022
    
      PECAN PROMENADE
      2735-2755 SOUTH 99TH AVENUE; 9820-9870 WEST LOWER BUCKEYE ROAD
      Tolleson
      AZ
      85353
      Maricopa
      RT
      141485
      141485
      2006
      28910000.00
      MAI
      04-03-2019
      0.89
      0
      6
      ROSS STORES
      30187
      01-31-2022
      LA FITNESS
      27564
      11-30-2029
      DOLLAR TREE
      10000
      10-31-2022
      02-28-2019
      2958395.94
      929031.10
      2029364.84
      1910598.93
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    40-003
    04-12-2022
    05-11-2022
    
      VALLEY PLAZA
      3115 SOUTH MCCLINTOCK DRIVE
      Tempe
      AZ
      85282
      Maricopa
      RT
      146226
      146226
      1991
      26300000.00
      MAI
      04-05-2019
      0.96
      0
      6
      US FOODS
      60145
      03-31-2024
      ROSS STORES
      27650
      01-31-2021
      SALON BOUTIQUE
      7880
      05-31-2028
      02-28-2019
      2472406.97
      547459.67
      1924947.30
      1834682.13
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    40-004
    04-12-2022
    05-11-2022
    
      PEAR TREE
      504 EAST PERKINS STREET
      Ukiah
      CA
      95482
      Mendocino
      RT
      197437
      197437
      1977
      1998
      24500000.00
      MAI
      04-03-2019
      0.91
      0
      6
      JC PENNEY
      51395
      02-28-2024
      LUCKYS (SAVEMART)
      49377
      03-31-2024
      ROSS
      25976
      01-30-2025
      02-28-2019
      2383916.59
      686766.46
      1697150.13
      1556134.97
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    40-005
    04-12-2022
    05-11-2022
    
      GLENDALE MARKET SQUARE
      5840, 5870, 5880, 5890 WEST BELL ROAD; 17045 NORTH 59TH AVENUE
      Glendale
      AZ
      85308
      Maricopa
      RT
      185907
      185907
      1988
      23200000.00
      MAI
      04-02-2019
      0.93
      0
      6
      FLOOR & DECOR
      75000
      04-30-2028
      Linda Home Furnishings
      45000
      11-30-2024
      EJ's Auction & Consignment
      28909
      11-30-2025
      02-28-2019
      2454358.06
      648330.99
      1806027.07
      1659133.65
      UW
      CREFC
      06-30-2020
    
    false
  
  
    Prospectus Loan ID
    40-006
    04-12-2022
    05-11-2022
    
      CENTRAL PARK SHOPPING CENTER
      7425-7719 EAST ILIFF AVENUE; 2150 SOUTH QUEBEC STREET
      Unincorporated Arapahoe
      CO
      80231
      Unincorporated Arapahoe
      RT
      147563
      147563
      1986
      21100000.00
      MAI
      04-08-2019
      0.95
      0
      6
      BIG LOTS
      32153
      01-31-2023
      ARC THRIFT STORE
      29294
      05-31-2025
      ADVENTURE DENTAL
      8805
      04-30-2024
      02-28-2019
      2412264.03
      788827.49
      1623436.54
      1524978.96
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    40-007
    04-12-2022
    05-11-2022
    
      VAL VISTA TOWNE CENTER
      1395-1505 EAST WARNER ROAD
      Gilbert
      AZ
      85296
      Maricopa
      RT
      93352
      93352
      2000
      18600000.00
      MAI
      04-05-2019
      0.64
      0
      6
      ROSS STORES
      25126
      01-31-2022
      PETCO
      13221
      01-31-2022
      FRED ASTAIRE
      3511
      11-30-2024
      02-28-2019
      1490329.48
      371215.46
      1119114.02
      1058226.35
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    40-008
    04-12-2022
    05-11-2022
    
      2641 HALL AVE - RIVERSIDE, CA
      2641 HALL AVENUE
      Riverside
      CA
      92509
      Riverside
      IN
      34982
      34982
      1987
      5489600.00
      MAI
      04-09-2019
      1
      0
      6
      48 FORTY SOLUTIONS
      34982
      05-31-2023
      02-28-2019
      253840.52
      32263.55
      221576.97
      204085.97
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    40-009
    04-12-2022
    05-11-2022
    
      606 W TROY - INDIANAPOLIS, IN
      606 WEST TROY AVENUE
      Indianapolis
      IN
      46225
      Marion
      IN
      22860
      22860
      1967
      1989
      4100000.00
      MAI
      04-05-2019
      1
      0
      6
      48 FORTY SOLUTIONS
      22860
      04-30-2024
      02-28-2019
      345412.40
      41185.00
      304227.40
      292797.40
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    40-010
    04-12-2022
    05-11-2022
    
      HOMELAND - BARTOW, FL
      5700 US HIGHWAY 17 SOUTH
      Bartow
      FL
      33830
      Polk
      IN
      67438
      67438
      1983
      2900000.00
      MAI
      04-10-2019
      1
      0
      6
      48 FORTY SOLUTIONS
      67438
      06-30-2025
      02-28-2019
      274362.06
      55215.06
      219147.00
      185428.00
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    40-011
    04-12-2022
    05-11-2022
    
      2621 HALL AVE - RIVERSIDE, CA
      2621 HALL AVENUE
      Riverside
      CA
      92509
      Riverside
      IN
      16000
      16000
      1990
      2510400.00
      MAI
      04-09-2019
      1
      0
      6
      48 FORTY SOLUTIONS
      16000
      05-31-2023
      02-28-2019
      183999.65
      18032.06
      165967.59
      157967.59
      UW
      CREFC
    
    false
  
  
    Prospectus Loan ID
    41
    04-12-2022
    05-11-2022
    Wells Fargo Bank, National Association
    10-01-2019
    4500000.00
    120
    10-11-2029
    360
    0.03757
    0.03757
    3
    1
    36
    11-11-2019
    true
    1
    WL
    5
    14088.75
    4500000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-10-2022
    04-10-2029
    
      SECURITY PUBLIC STORAGE - BALTIMORE
      3500 PULASKI HIGHWAY
      Baltimore
      MD
      21224
      Baltimore City
      SS
      86764
      86764
      722
      722
      1959
      2013
      7350000.00
      MAI
      09-05-2019
      0.85
      0.87
      6
      01-11-2022
      N
      09-30-2019
      01-01-2021
      09-30-2021
      863892.24
      664179.00
      371458.38
      426580.87
      492433.86
      237598.13
      483757.46
      231091.13
      UW
      CREFC
      128677.28
      1.97
      1.8464
      1.93
      1.7958
      C
      F
    
    false
    false
    4500000.00
    14088.75
    0.03757
    0.000187
    14088.75
    0.00
    0.00
    4500000.00
    4500000.00
    05-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    04-12-2022
    05-11-2022
    UBS AG
    10-04-2019
    4500000.00
    120
    10-06-2029
    360
    0.0402
    0.0402
    3
    1
    0
    11-06-2019
    true
    1
    WL
    2
    21535.61
    4487561.32
    1
    1
    1
    0
    false
    true
    false
    false
    false
    07-05-2029
    
      COMFORT SUITES AT THE UNIVERSITY
      2480 US HIGHWAY 501 EAST
      Conway
      SC
      29526
      Horry
      LO
      78
      78
      1999
      7300000.00
      MAI
      09-17-2019
      0.75
      0.78
      6
      01-06-2022
      N
      08-31-2019
      12-31-2020
      12-31-2021
      1441688.95
      2544490.00
      744004.05
      1737623.14
      697684.90
      806866.86
      611067.39
      701222.70
      UW
      CREFC
      258427.32
      2.70
      3.1222
      2.36
      2.7134
      F
      F
    
    false
    false
    4303231.73
    21535.61
    0.0402
    0.000187
    14415.83
    7119.78
    0.00
    4296111.95
    4296111.95
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    10-18-2019
    3800000.00
    120
    11-06-2029
    300
    0.04638
    0.04638
    3
    1
    0
    12-06-2019
    true
    1
    WL
    2
    21420.39
    3793266.61
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2029
    
      BATAVIA SELF STORAGE
      190 BATAVIA LANE
      Kalispell
      MT
      59901
      Flathead
      SS
      90190
      90190
      446
      446
      1984
      6000000.00
      MAI
      09-10-2019
      0.91
      0.95
      6
      01-06-2022
      N
      08-31-2019
      12-31-2020
      12-31-2021
      493432.00
      528276.00
      133313.00
      209998.85
      360119.00
      318277.15
      346591.00
      304748.15
      UW
      CREFC
      257044.68
      1.40
      1.2382
      1.35
      1.1855
      C
      F
    
    false
    false
    3599868.96
    21420.39
    0.04638
    0.000187
    13913.49
    7506.90
    0.00
    3592362.06
    3592362.06
    05-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44
    04-12-2022
    05-11-2022
    Rialto Mortgage Finance, LLC
    10-17-2019
    3750000.00
    120
    11-06-2029
    360
    0.0404
    0.0404
    3
    1
    24
    12-06-2019
    true
    1
    WL
    5
    12625.00
    3750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2029
    
      BENT PALMS APARTMENTS
      16540 BENT PALMS COVE
      Fort Myers
      FL
      33908
      Lee
      MF
      27
      27
      2016
      5750000.00
      MAI
      09-17-2019
      0.96
      1
      6
      01-06-2022
      N
      08-31-2019
      12-31-2020
      12-31-2021
      497783.00
      566174.00
      182916.00
      243957.85
      314867.00
      322216.15
      308117.00
      315466.15
      UW
      CREFC
      158969.00
      1.46
      2.0269
      1.43
      1.9844
      C
      F
    
    false
    false
    3723419.84
    17989.66
    0.0404
    0.000187
    12535.51
    5454.15
    0.00
    3717965.69
    3717965.69
    05-06-2022
    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 8, original file reflected one loan with Original Loan Amount of 25000000 however this is now split into Asset Number 8 and 8A with Original Loan Amounts of 20000000 and 5000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for asset 11 (adding 11A)
	
	
		Item 2(c)(17)
		Periodic Principal and Interest Payment at Securitization
		With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in January 2020, the periodic principal and interest payment due in December).
	
	
		Item 2(c)(18)
		Scheduled Principal Balance at Securitization
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(29)(i)
		Prepayment Lock-Out End Date
		With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted.
	
	
		Item 2(d)(20)
		Physical Occupancy at Securitization
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization.
	
	
		Item 2(d)(28)(i)
		Date of Financials as of Securitization
		For Asset Numbers 4, 13, 15 and 24, the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		Servicer and Trustee Fee Rate
		With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC (C) Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate.
	
	
		Item 2(e)(12)
		Reporting Period Ending Actual Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Reporting Period Ending Scheduled Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer
		Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, Wells Fargo Bank, NA represents Wells Fargo Bank, National Association and "Midland Loan Services" represents "Midland Loan Services, a Division of PNC Bank, National Association".