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

FORM 10-D

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

For the monthly distribution period from:   May 18, 2022 to June 17, 2022

Commission File Number of issuing entity:  333-226486-06

Central Index Key Number of issuing entity:  0001776721

Wells Fargo Commercial Mortgage Trust 2019-C51
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226486

Central Index Key Number of depositor:  0000850779

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

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

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

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

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

Central Index Key Number of sponsor (if applicable):  0001549574

Barclays Capital Real Estate Inc.
(Exact name of sponsor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable):  0001541214

C-III Commercial Mortgage LLC
(Exact name of sponsor as specified in its charter)

Anthony Sfarra (212) 214-5600
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4117348
38-4117349
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2022 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2019-C51.

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

The following table presents the loss information for the trust assets for the Wells Fargo Commercial Mortgage Trust 2019-C51 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on June 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

2

2.95%

3

$619,737.43

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2019-C51 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 18, 2022 to June 17, 2022.

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

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

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

Barclays Capital Real Estate Inc., one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on May 12, 2022. The Central Index Key number for  Barclays Capital Real Estate Inc. is 0001549574.

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

C-III Commercial Mortgage LLC ("C-III"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on January 31, 2022. The Central Index Key number for C-III is 0001541214.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-226486-06 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-226486-06 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2019-C51, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

05/17/2022

$50,100.70

  Current Distribution Date

06/17/2022

$0.00

 

*REO Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2019-C51, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

05/17/2022

$5,348.10

  Current Distribution Date

06/17/2022

$5,532.63

 

Interest Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2019-C51, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-226486-06 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-226486-06 and incorporated by reference herein).

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

 

SIGNATURES

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

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

 

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: June 29, 2022

 

 


wcm19c51_ex991-202206.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/22

Wells Fargo Commercial Mortgage Trust 2019-C51

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-C51

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

3

 

Investor Relations

(704) 374-6161

REAM_InvestorRelations@wellsfargo.com

Certificate Interest Reconciliation Detail

4

 

301 South College Street | Charlotte, NC 28288-0166 | United States

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

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

Greystone Servicing Company LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Jenna Unell

 

Jenna.unell@greyco.com

Mortgage Loan Detail (Part 1)

13-14

 

5221 N. O'Connor Blvd., Suite 800 | Irving, TX 75039 | United States

 

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

Historical Detail

18

 

375 North French Road, Suite 100 | Amherst, NY 14228 | United States

 

Delinquency Loan Detail

19

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

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

95001VAQ3

2.276000%

22,389,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95001VAR1

3.039000%

45,489,000.00

44,627,472.17

377,794.08

113,019.07

0.00

0.00

490,813.15

44,249,678.09

30.82%

30.00%

A-SB

95001VAS9

3.160000%

29,432,000.00

29,432,000.00

0.00

77,504.27

0.00

0.00

77,504.27

29,432,000.00

30.82%

30.00%

A-3

95001VAT7

3.055000%

200,000,000.00

200,000,000.00

0.00

509,166.67

0.00

0.00

509,166.67

200,000,000.00

30.82%

30.00%

A-4

95001VAU4

3.311000%

213,326,000.00

213,326,000.00

0.00

588,601.99

0.00

0.00

588,601.99

213,326,000.00

30.82%

30.00%

A-S

95001VAX8

3.584000%

62,005,000.00

62,005,000.00

0.00

185,188.27

0.00

0.00

185,188.27

62,005,000.00

22.01%

21.50%

B

95001VAY6

3.836000%

36,474,000.00

36,474,000.00

0.00

116,595.22

0.00

0.00

116,595.22

36,474,000.00

16.83%

16.50%

C

95001VAZ3

4.289000%

31,915,000.00

31,915,000.00

0.00

114,069.53

0.00

0.00

114,069.53

31,915,000.00

12.30%

12.13%

D

95001VAC4

3.000000%

11,489,000.00

11,489,000.00

0.00

28,722.50

0.00

0.00

28,722.50

11,489,000.00

10.67%

10.55%

E-RR

95001VAF7

4.652302%

25,897,000.00

25,897,000.00

0.00

100,400.55

0.00

0.00

100,400.55

25,897,000.00

6.99%

7.00%

F-RR

95001VAH3

4.652302%

18,237,000.00

18,237,000.00

0.00

70,703.36

0.00

0.00

70,703.36

18,237,000.00

4.40%

4.50%

G-RR

95001VAK6

4.652302%

7,295,000.00

7,295,000.00

0.00

28,282.12

0.00

0.00

28,282.12

7,295,000.00

3.36%

3.50%

H-RR

95001VAM2

4.652302%

25,532,090.00

23,673,190.63

0.00

91,282.62

0.00

0.00

91,282.62

23,673,190.63

0.00%

0.00%

R

95001VAN0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

729,480,090.00

704,370,662.80

377,794.08

2,023,536.17

0.00

0.00

2,401,330.25

703,992,868.72

 

 

 

 

X-A

95001VAV2

1.480376%

510,636,000.00

487,385,472.17

0.00

601,261.65

0.00

0.00

601,261.65

487,007,678.09

 

 

X-B

95001VAW0

0.825258%

130,394,000.00

130,394,000.00

0.00

89,673.87

0.00

0.00

89,673.87

130,394,000.00

 

 

X-D

95001VAA8

1.652302%

11,489,000.00

11,489,000.00

0.00

15,819.41

0.00

0.00

15,819.41

11,489,000.00

 

 

Notional SubTotal

 

652,519,000.00

629,268,472.17

0.00

706,754.93

0.00

0.00

706,754.93

628,890,678.09

 

 

 

Deal Distribution Total

 

 

 

377,794.08

2,730,291.10

0.00

0.00

3,108,085.18

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

     Beginning Balance

    Principal Distribution

   Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

    Losses

   Total Distribution

     Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

95001VAQ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95001VAR1

981.06074370

8.30517444

2.48453626

0.00000000

0.00000000

0.00000000

0.00000000

10.78971070

972.75556926

A-SB

95001VAS9

1,000.00000000

0.00000000

2.63333345

0.00000000

0.00000000

0.00000000

0.00000000

2.63333345

1,000.00000000

A-3

95001VAT7

1,000.00000000

0.00000000

2.54583335

0.00000000

0.00000000

0.00000000

0.00000000

2.54583335

1,000.00000000

A-4

95001VAU4

1,000.00000000

0.00000000

2.75916667

0.00000000

0.00000000

0.00000000

0.00000000

2.75916667

1,000.00000000

A-S

95001VAX8

1,000.00000000

0.00000000

2.98666672

0.00000000

0.00000000

0.00000000

0.00000000

2.98666672

1,000.00000000

B

95001VAY6

1,000.00000000

0.00000000

3.19666667

0.00000000

0.00000000

0.00000000

0.00000000

3.19666667

1,000.00000000

C

95001VAZ3

1,000.00000000

0.00000000

3.57416669

0.00000000

0.00000000

0.00000000

0.00000000

3.57416669

1,000.00000000

D

95001VAC4

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

95001VAF7

1,000.00000000

0.00000000

3.87691818

0.00000000

0.00000000

0.00000000

0.00000000

3.87691818

1,000.00000000

F-RR

95001VAH3

1,000.00000000

0.00000000

3.87691835

0.00000000

0.00000000

0.00000000

0.00000000

3.87691835

1,000.00000000

G-RR

95001VAK6

1,000.00000000

0.00000000

3.87691844

0.00000000

0.00000000

0.00000000

0.00000000

3.87691844

1,000.00000000

H-RR

95001VAM2

927.19360734

0.00000000

3.57521143

0.01944259

5.04418714

0.00000000

0.00000000

3.57521143

927.19360734

R

95001VAN0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95001VAV2

954.46751144

0.00000000

1.17747603

0.00000000

0.00000000

0.00000000

0.00000000

1.17747603

953.72766137

X-B

95001VAW0

1,000.00000000

0.00000000

0.68771470

0.00000000

0.00000000

0.00000000

0.00000000

0.68771470

1,000.00000000

X-D

95001VAA8

1,000.00000000

0.00000000

1.37691792

0.00000000

0.00000000

0.00000000

0.00000000

1.37691792

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

05/01/22 - 05/30/22

30

0.00

113,019.07

0.00

113,019.07

0.00

0.00

0.00

113,019.07

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

77,504.27

0.00

77,504.27

0.00

0.00

0.00

77,504.27

0.00

 

A-3

05/01/22 - 05/30/22

30

0.00

509,166.67

0.00

509,166.67

0.00

0.00

0.00

509,166.67

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

588,601.99

0.00

588,601.99

0.00

0.00

0.00

588,601.99

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

601,261.65

0.00

601,261.65

0.00

0.00

0.00

601,261.65

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

89,673.87

0.00

89,673.87

0.00

0.00

0.00

89,673.87

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

15,819.41

0.00

15,819.41

0.00

0.00

0.00

15,819.41

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

185,188.27

0.00

185,188.27

0.00

0.00

0.00

185,188.27

0.00

 

B

05/01/22 - 05/30/22

30

0.00

116,595.22

0.00

116,595.22

0.00

0.00

0.00

116,595.22

0.00

 

C

05/01/22 - 05/30/22

30

0.00

114,069.53

0.00

114,069.53

0.00

0.00

0.00

114,069.53

0.00

 

D

05/01/22 - 05/30/22

30

0.00

28,722.50

0.00

28,722.50

0.00

0.00

0.00

28,722.50

0.00

 

E-RR

05/01/22 - 05/30/22

30

0.00

100,400.55

0.00

100,400.55

0.00

0.00

0.00

100,400.55

0.00

 

F-RR

05/01/22 - 05/30/22

30

0.00

70,703.36

0.00

70,703.36

0.00

0.00

0.00

70,703.36

0.00

 

G-RR

05/01/22 - 05/30/22

30

0.00

28,282.12

0.00

28,282.12

0.00

0.00

0.00

28,282.12

0.00

 

H-RR

05/01/22 - 05/30/22

30

127,796.77

91,779.03

0.00

91,779.03

496.41

0.00

0.00

91,282.62

128,788.64

 

Totals

 

 

127,796.77

2,730,787.51

0.00

2,730,787.51

496.41

0.00

0.00

2,730,291.10

128,788.64

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,108,085.18

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,742,814.98

Master Servicing Fee

4,628.61

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,532.80

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

303.27

ARD Interest

0.00

Operating Advisor Fee

1,090.84

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

181.96

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,742,814.98

Total Fees

12,027.47

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

377,794.08

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

496.41

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

377,794.08

Total Expenses/Reimbursements

496.41

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,730,291.10

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

377,794.08

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,108,085.18

Total Funds Collected

3,120,609.06

Total Funds Distributed

3,120,609.06

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

704,370,662.80

704,370,662.80

Beginning Certificate Balance

704,370,662.80

(-) Scheduled Principal Collections

377,794.08

377,794.08

(-) Principal Distributions

377,794.08

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

703,992,868.72

703,992,868.72

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

704,456,145.07

704,456,145.07

Ending Certificate Balance

703,992,868.72

Ending Actual Collateral Balance

704,097,723.21

704,097,723.21

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.65%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

       Scheduled Balance

 

 

 

 

 

        Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

2

46,462,797.63

6.60%

20

5.1574

NAP

Defeased

2

46,462,797.63

6.60%

20

5.1574

NAP

 

2,000,000 or less

5

8,889,160.91

1.26%

82

4.9994

1.831815

1.30 or less

13

87,152,099.67

12.38%

83

4.9020

1.210908

2,000,001 to 3,000,000

4

10,048,684.54

1.43%

83

4.9884

1.787147

1.31 to 1.40

1

5,533,707.73

0.79%

84

4.8000

1.398800

3,000,001 to 4,000,000

6

22,250,467.90

3.16%

84

4.7241

1.861537

1.41 to 1.50

3

18,208,416.39

2.59%

84

4.6540

1.463684

4,000,001 to 5,000,000

3

13,287,129.46

1.89%

84

4.7339

1.527505

1.51 to 1.60

3

34,352,503.12

4.88%

84

4.7712

1.578828

5,000,001 to 6,000,000

6

32,940,446.55

4.68%

83

5.0159

1.374889

1.61 to 1.70

3

45,494,975.99

6.46%

83

4.7177

1.659364

6,000,001 to 7,000,000

2

13,040,861.96

1.85%

84

4.8164

2.430015

1.71 to 1.80

3

8,835,152.00

1.26%

80

5.2441

1.731925

7,000,001 to 8,000,000

1

7,726,973.87

1.10%

83

4.9300

1.124300

1.81 to 1.90

6

80,924,847.00

11.50%

83

4.7609

1.854022

8,000,001 to 9,000,000

1

8,021,349.03

1.14%

83

5.3100

1.225500

1.91 to 2.00

0

0.00

0.00%

0

0.0000

0.000000

9,000,001 to 10,000,000

1

9,365,408.70

1.33%

84

4.5500

1.548200

2.01 to 2.50

11

239,963,944.69

34.09%

84

4.4148

2.131407

10,000,001 to 15,000,000

8

101,042,485.99

14.35%

83

4.7306

1.811081

2.51 to 3.50

6

124,564,424.50

17.69%

84

3.7988

2.834556

15,000,001 to 20,000,000

2

34,280,307.81

4.87%

83

4.7365

1.846764

3.51 or greater

1

12,500,000.00

1.78%

81

5.0000

3.975900

20,000,001 to 30,000,000

6

147,636,794.37

20.97%

84

4.4880

2.097376

Totals

52

703,992,868.72

100.00%

79

4.5219

2.016672

30,000,001 to 70,000,000

4

178,000,000.00

25.28%

83

4.0969

2.494552

 

 

 

 

 

 

 

 

70,000,001 or greater

1

71,000,000.00

10.09%

84

4.1920

2.018300

 

 

 

 

 

 

 

 

Totals

52

703,992,868.72

100.00%

79

4.5219

2.016672

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

    State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

2

46,462,797.63

6.60%

20

5.1574

NAP

Totals

102

703,992,868.72

100.00%

79

4.5219

2.016672

Alabama

1

864,918.24

0.12%

84

4.9900

1.577800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Arizona

8

80,252,404.81

11.40%

83

4.7401

1.781987

 

 

 

 

 

 

 

California

14

134,459,741.54

19.10%

84

4.4189

2.461653

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Colorado

1

2,459,859.05

0.35%

84

4.1390

2.271200

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Florida

8

41,260,984.96

5.86%

83

4.3668

1.952003

Defeased

2

46,462,797.63

6.60%

20

5.1574

NAP

Georgia

4

9,252,528.16

1.31%

83

4.6048

2.078591

Industrial

4

1,748,714.96

0.25%

84

4.1390

2.271200

Indiana

3

9,021,512.03

1.28%

84

4.4525

1.368801

Lodging

4

32,384,211.72

4.60%

83

4.9156

1.548276

Louisiana

4

5,954,385.94

0.85%

83

4.5341

2.044502

Mixed Use

2

31,889,900.46

4.53%

84

4.7908

1.694116

Maryland

2

22,330,498.79

3.17%

83

4.5323

1.957851

Mobile Home Park

14

15,457,597.58

2.20%

83

4.9748

1.546636

Michigan

11

31,379,395.89

4.46%

83

4.8575

1.451825

Multi-Family

2

30,275,000.00

4.30%

84

4.7663

1.738433

Minnesota

1

10,665,621.94

1.52%

83

4.3428

2.240400

Office

15

278,602,129.83

39.57%

84

4.1057

2.285796

New Jersey

1

20,536,794.37

2.92%

84

4.6000

1.851900

Retail

40

196,730,838.71

27.95%

83

4.6285

1.855866

New Mexico

1

889,766.73

0.13%

84

4.9900

1.577800

Self Storage

19

70,441,677.83

10.01%

83

4.9536

2.321400

New York

1

45,000,000.00

6.39%

83

3.7000

2.547600

Totals

102

703,992,868.72

100.00%

79

4.5219

2.016672

North Carolina

1

10,494,424.31

1.49%

82

5.1000

1.227800

 

 

 

 

 

 

 

Ohio

7

35,930,221.94

5.10%

84

4.7691

1.664852

 

 

 

 

 

 

 

Oklahoma

1

2,392,422.68

0.34%

83

4.3427

2.240400

 

 

 

 

 

 

 

Oregon

1

3,625,669.00

0.52%

84

4.1390

2.271200

 

 

 

 

 

 

 

Pennsylvania

4

92,408,401.93

13.13%

84

4.3186

1.855395

 

 

 

 

 

 

 

Tennessee

1

875,416.26

0.12%

83

4.3427

2.240400

 

 

 

 

 

 

 

Texas

13

43,243,327.49

6.14%

83

4.6637

2.346911

 

 

 

 

 

 

 

Utah

1

6,990,670.98

0.99%

84

5.2200

2.147800

 

 

 

 

 

 

 

Virginia

6

31,715,408.70

4.51%

84

4.2681

2.252834

 

 

 

 

 

 

 

Wisconsin

5

15,525,695.34

2.21%

83

4.6831

1.930087

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

        Note Rate

 

 

 

 

 

        Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

2

46,462,797.63

6.60%

20

5.1574

NAP

Defeased

2

46,462,797.63

6.60%

20

5.1574

NAP

 

4.000% or less

2

92,000,000.00

13.07%

84

3.6336

2.918389

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

4

144,600,000.00

20.54%

84

4.1740

2.137735

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

7

85,684,638.84

12.17%

83

4.3710

2.019800

25 months to 36 months

29

395,666,147.13

56.20%

84

4.4437

2.045622

 

4.501% to 4.750%

11

102,462,906.98

14.55%

84

4.6411

1.658370

37 months to 48 months

21

261,863,923.96

37.20%

83

4.5272

2.061581

 

4.751% to 5.000%

16

184,464,363.31

26.20%

83

4.8899

1.937830

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

5.001% to 5.250%

3

19,925,147.27

2.83%

83

5.1458

1.631330

Totals

52

703,992,868.72

100.00%

79

4.5219

2.016672

 

5.251% or greater

7

28,393,014.69

4.03%

82

5.3287

1.362187

 

 

 

 

 

 

 

 

Totals

52

703,992,868.72

100.00%

79

4.5219

2.016672

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

                  Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

              Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

2

46,462,797.63

6.60%

20

5.1574

NAP

Defeased

2

46,462,797.63

6.60%

20

5.1574

NAP

 

58 months or less

0

0.00

0.00%

0

0.0000

0.000000

Interest Only

11

356,476,775.00

50.64%

83

4.2045

2.371039

 

59 months or greater

50

657,530,071.09

93.40%

83

4.4770

2.051978

300 months or less

2

25,173,327.12

3.58%

84

4.7345

1.725936

 

Totals

52

703,992,868.72

100.00%

79

4.5219

2.016672

301 months or greater

37

275,879,968.97

39.19%

83

4.8055

1.669456

 

 

 

 

 

 

 

 

Totals

52

703,992,868.72

100.00%

79

4.5219

2.016672

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

         Age of Most Recent NOI

 

 

 

 

    Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

                          Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

                          WAM²

             WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

                          DSCR¹

 

Defeased

2

46,462,797.63

6.60%

20

5.1574

NAP

 

 

 

None

 

Underwriter's Information

2

5,376,775.00

0.76%

83

4.8058

1.616576

 

 

 

 

 

 

12 months or less

47

646,619,588.36

91.85%

83

4.4715

2.061188

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

1

5,533,707.73

0.79%

84

4.8000

1.398800

 

 

 

 

 

 

Totals

52

703,992,868.72

100.00%

79

4.5219

2.016672

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original               Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity              Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                    Accrual Type       Gross Rate

Interest

Principal

Adjustments               Repay Date       Date

   Date

Balance

Balance

Date

 

1

610949363

OF

Pittsburgh

PA

Actual/360

4.192%

256,294.22

0.00

0.00

N/A

06/11/29

--

71,000,000.00

71,000,000.00

06/11/22

 

2

883100995

OF

San Francisco

CA

Actual/360

3.570%

144,485.83

0.00

0.00

N/A

06/06/29

--

47,000,000.00

47,000,000.00

06/06/22

 

3

310946839

OF

New York

NY

Actual/360

3.700%

143,375.00

0.00

0.00

N/A

05/11/29

--

45,000,000.00

45,000,000.00

06/11/22

 

4

300571953

RT

Tucson

AZ

Actual/360

4.820%

186,775.00

0.00

0.00

N/A

05/06/29

--

45,000,000.00

45,000,000.00

06/06/22

 

5

300571956

MU

Salem

MA

Actual/360

5.150%

190,994.41

54,717.39

0.00

N/A

02/06/24

--

43,067,953.74

43,013,236.35

06/06/22

 

6

883100989

Various     Various

Various

Actual/360

4.343%

153,323.20

0.00

0.00

N/A

05/06/29

--

41,000,000.00

41,000,000.00

06/06/22

 

7

321950007

OF

Miramar

FL

Actual/360

4.175%

105,157.81

0.00

0.00

N/A

05/06/29

--

29,250,000.00

29,250,000.00

06/06/22

 

8

300571960

SS

Thousand Oaks

CA

Actual/360

5.000%

116,250.00

0.00

0.00

N/A

06/06/29

--

27,000,000.00

27,000,000.00

06/06/22

 

9

883101008

MF

Lakewood

OH

Actual/360

4.800%

109,533.33

0.00

0.00

N/A

06/06/29

--

26,500,000.00

26,500,000.00

06/06/22

 

10

321950010

OF

Chantilly

VA

Actual/360

4.150%

79,870.21

0.00

0.00

N/A

06/06/29

--

22,350,000.00

22,350,000.00

06/06/22

 

11

321950011

Various     Various

Various

Actual/360

4.139%

78,411.06

0.00

0.00

N/A

06/06/29

--

22,000,000.00

22,000,000.00

06/06/22

 

12

310946838

OF

Woodcliff Lake

NJ

Actual/360

4.600%

81,514.97

42,020.25

0.00

N/A

06/11/29

--

20,578,814.62

20,536,794.37

06/11/22

 

13

300571964

MU

Los Angeles

CA

Actual/360

4.860%

75,330.00

0.00

0.00

N/A

06/06/29

--

18,000,000.00

18,000,000.00

06/06/22

 

14

321950014

OF

Columbia

MD

Actual/360

4.600%

64,568.92

20,401.89

0.00

N/A

04/06/29

--

16,300,709.70

16,280,307.81

06/06/22

 

15

883100992

OF

Phoenix

AZ

Actual/360

4.740%

55,539.41

18,709.47

0.00

N/A

06/06/29

--

13,607,041.52

13,588,332.05

06/06/22

 

16

883100990

MU

Philadelphia

PA

Actual/360

4.701%

56,298.04

16,840.06

0.00

N/A

06/06/29

--

13,906,740.52

13,889,900.46

06/06/22

 

17

300571955

RT

Various

CA

Actual/360

5.310%

36,722.72

9,863.86

0.00

N/A

05/01/29

--

8,031,212.89

8,021,349.03

06/01/22

 

18

300571954

RT

Compton

CA

Actual/360

5.310%

23,094.12

6,203.17

0.00

N/A

05/01/29

--

5,050,655.27

5,044,452.10

06/01/22

 

19

410949942

RT

Madera

CA

Actual/360

4.430%

50,971.67

17,247.40

0.00

N/A

05/11/29

--

13,361,830.21

13,344,582.81

06/11/22

 

20

321950020

RT

Taylor

MI

Actual/360

4.650%

52,458.56

17,152.41

0.00

N/A

06/11/29

--

13,100,992.19

13,083,839.78

06/11/22

 

21

300571962

RT

San Antonio

TX

Actual/360

4.350%

47,802.86

18,963.66

0.00

N/A

06/06/29

--

12,761,607.87

12,742,644.21

06/06/22

 

22

321950022

SS

El Paso

TX

Actual/360

5.000%

53,819.44

0.00

0.00

N/A

03/11/29

--

12,500,000.00

12,500,000.00

06/11/22

 

23

321950023

SS

Various

Various

Actual/360

4.990%

49,043.92

14,909.92

0.00

N/A

06/11/29

--

11,413,672.29

11,398,762.37

04/11/22

 

24

883100982

LO

Charlotte

NC

Actual/360

5.100%

46,147.64

13,576.84

0.00

N/A

04/06/29

--

10,508,001.15

10,494,424.31

06/06/22

 

25

321950025

LO

Williamsburg

VA

Actual/360

4.550%

36,744.72

12,896.22

0.00

N/A

06/11/29

--

9,378,304.92

9,365,408.70

04/11/22

 

26

600949793

RT

Chandler

AZ

Actual/360

4.930%

32,846.83

10,289.86

0.00

N/A

05/11/29

--

7,737,263.73

7,726,973.87

06/11/22

 

27

310949287

LO

Orem

UT

Actual/360

5.220%

31,462.23

8,713.10

0.00

N/A

06/11/29

--

6,999,384.08

6,990,670.98

06/11/22

 

29

300571965

RT

Gaithersburg

MD

Actual/360

4.350%

22,696.73

9,003.92

0.00

N/A

06/06/29

--

6,059,194.90

6,050,190.98

06/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original          Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity         Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State              Accrual Type       Gross Rate

Interest

Principal

Adjustments               Repay Date       Date

Date

Balance

Balance

Date

 

30

321950030

RT

Canton Township

MI

Actual/360

4.950%

25,281.40

7,812.34

0.00

N/A

06/06/29

--

5,931,119.53

5,923,307.19

06/06/22

 

31

321950031

RT

Green Cove Springs

FL

Actual/360

4.800%

23,249.30

7,640.37

0.00

N/A

06/06/29

--

5,624,830.86

5,617,190.49

06/06/22

 

32

321950032

LO

Milan

OH

Actual/360

4.800%

22,903.77

7,526.82

0.00

N/A

06/06/29

--

5,541,234.55

5,533,707.73

06/06/22

 

33

300571961

OF

King of Prussia

PA

Actual/360

4.950%

24,509.38

0.00

0.00

N/A

06/06/29

--

5,750,000.00

5,750,000.00

06/06/22

 

35

410947763

SS

Redford

MI

Actual/360

5.350%

23,388.90

5,090.20

0.00

N/A

01/11/29

--

5,076,879.24

5,071,789.04

06/11/22

 

36

321950036

RT

Rib Mountain

WI

Actual/360

5.330%

21,319.49

8,516.96

0.00

N/A

05/06/29

--

4,645,049.71

4,636,532.75

06/06/22

 

37

321950037

SS

Bloomington

IN

Actual/360

4.470%

17,911.06

6,324.35

0.00

N/A

06/11/29

--

4,653,230.16

4,646,905.81

06/11/22

 

38

300571963

RT

Garland

TX

Actual/360

4.350%

15,019.48

5,958.31

0.00

N/A

06/06/29

--

4,009,649.21

4,003,690.90

06/06/22

 

39

321950039

MH

Clearlake

CA

Actual/360

4.650%

15,854.82

5,544.11

0.00

N/A

06/11/29

--

3,959,579.27

3,954,035.16

06/11/22

 

40

321950040

SS

Bloomington

IN

Actual/360

4.470%

15,019.17

5,303.23

0.00

N/A

06/11/29

--

3,901,927.36

3,896,624.13

06/11/22

 

41

321950041

MH

Various

Various

Actual/360

4.900%

8,438.89

0.00

0.00

N/A

04/06/29

--

2,000,000.00

2,000,000.00

06/06/22

 

41A

321950141

 

 

 

Actual/360

4.900%

8,438.89

0.00

0.00

N/A

04/06/29

--

2,000,000.00

2,000,000.00

06/06/22

 

42

883100993

MF

Sparta

WI

Actual/360

4.530%

14,725.65

0.00

0.00

N/A

06/06/29

--

3,775,000.00

3,775,000.00

06/06/22

 

43

321950043

MH

Dover

FL

Actual/360

5.000%

15,724.63

4,137.77

0.00

N/A

06/11/29

--

3,652,171.38

3,648,033.61

05/11/22

 

44

410948772

RT

Norco

CA

Actual/360

4.980%

15,438.00

0.00

0.00

N/A

04/11/29

--

3,600,000.00

3,600,000.00

06/11/22

 

45

300571950

SS

Concord

NC

Actual/360

5.250%

15,611.69

3,715.44

0.00

N/A

05/06/24

02/06/24

3,453,276.72

3,449,561.28

06/06/22

 

46

410949691

RT

Richardson

TX

Actual/360

4.750%

13,811.95

0.00

0.00

N/A

05/11/29

--

3,376,775.00

3,376,775.00

06/11/22

 

47

410949243

OF

Ann Arbor

MI

Actual/360

4.620%

10,815.09

3,829.36

0.00

N/A

06/11/29

--

2,718,497.54

2,714,668.18

06/11/22

 

48

321950048

MH

Mesa

AZ

Actual/360

5.400%

12,233.15

3,208.95

0.00

N/A

03/11/29

--

2,630,785.28

2,627,576.33

06/11/22

 

49

321950049

RT

Vacaville

CA

Actual/360

5.130%

10,792.62

3,099.64

0.00

N/A

06/11/29

--

2,443,151.62

2,440,051.98

06/11/22

 

50

321950050

SS

Manteca

CA

Actual/360

4.800%

9,378.85

2,688.45

0.00

N/A

06/11/29

--

2,269,076.50

2,266,388.05

06/11/22

 

52

300571949

SS

Marco Island

FL

Actual/360

4.720%

7,722.44

2,154.53

0.00

N/A

05/06/29

--

1,900,000.00

1,897,845.47

06/06/22

 

53

321950053

SS

Jefferson

GA

Actual/360

5.330%

8,103.46

2,204.17

0.00

N/A

02/11/29

--

1,765,567.13

1,763,362.96

05/11/22

 

54

321950054

MH

Pleasanton

TX

Actual/360

5.280%

5,590.05

1,529.66

0.00

N/A

04/11/29

--

1,229,482.14

1,227,952.48

06/11/22

 

Totals

 

 

 

 

 

 

2,742,814.98

377,794.08

0.00

 

 

 

704,370,662.80

703,992,868.72

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent        Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

 NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

13,148,667.30

12,554,727.07

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

13,034,427.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

7,932,146.71

1,868,012.78

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

6,061,711.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

6

4,704,750.35

1,277,994.51

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

2,525,912.55

0.00

--

--

--

0.00

0.00

0.00

0.00

215.96

0.00

 

 

8

2,919,104.63

776,026.25

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

2,035,891.48

1,664,393.03

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

6,990,870.58

1,415,103.99

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

13,075,604.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

3,014,204.41

736,031.72

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

1,506,172.21

454,876.36

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

3,819,394.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,810,880.07

1,165,130.40

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,059,714.27

281,824.26

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

622,768.44

171,281.46

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

458,053.96

114,510.06

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,641,585.50

434,115.30

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,228,165.52

328,697.85

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,060,013.55

275,470.45

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,993,142.47

632,896.38

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,265,745.30

0.00

--

--

--

0.00

0.00

63,780.96

127,810.91

0.00

0.00

 

 

24

4,173,416.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,114,503.91

0.00

--

--

--

0.00

28,870.93

49,498.89

289,565.31

0.00

0.00

 

 

26

635,069.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,148,798.98

0.00

--

--

--

0.00

0.00

0.00

0.00

17,895.25

0.00

 

 

29

902,834.40

268,579.05

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent        Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

 NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

30

439,633.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

726,545.48

180,559.36

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

5,467.55

0.00

 

 

32

622,829.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

494,383.97

97,287.01

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

488,316.83

138,768.31

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

448,216.36

111,122.87

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

432,978.40

87,849.85

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

560,357.39

152,433.09

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

496,011.23

121,387.64

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

395,909.09

92,355.01

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

4,913,601.00

5,175,073.00

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

401,654.64

100,531.65

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

2,129.73

0.00

 

 

43

254,661.07

194,966.16

01/01/21

09/30/21

--

0.00

0.00

19,846.68

19,846.68

0.00

0.00

 

 

44

467,410.49

114,962.26

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

273,510.79

79,486.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

229,503.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

0.00

82,470.76

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

237.66

0.00

 

 

50

321,323.84

92,677.46

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

255,497.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

226,983.91

56,624.32

01/01/22

03/31/22

--

0.00

0.00

10,300.03

10,300.03

0.00

0.00

 

 

54

134,799.06

32,909.92

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

112,467,675.99

31,331,135.59

 

 

 

0.00

28,870.93

143,426.56

447,522.93

25,946.15

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

         Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

        Delinquencies¹

 

 

 

 

 

      Prepayments

 

      Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

    Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/22

2

20,764,171.07

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.521898%

4.502069%

79

05/17/22

1

11,413,672.29

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.522057%

4.502228%

80

04/18/22

0

0.00

1

11,430,095.98

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.522232%

4.502402%

81

03/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.522389%

4.499223%

82

02/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.522597%

4.499427%

83

01/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.522751%

4.499582%

84

12/17/21

0

0.00

0

0.00

1

9,354,905.95

0

0.00

0

0.00

1

9,354,905.95

0

0.00

0

0.00

4.522896%

4.499751%

85

11/18/21

0

0.00

0

0.00

1

9,369,022.68

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.523059%

4.499911%

86

10/18/21

1

7,064,282.59

0

0.00

1

9,381,904.80

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.523206%

4.500054%

87

09/17/21

0

0.00

0

0.00

1

9,395,919.55

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.523368%

4.500212%

88

08/17/21

2

20,020,261.72

0

0.00

1

9,408,696.69

0

0.00

1

0.00

0

0.00

0

0.00

1

1,374,901.25

4.523512%

4.500353%

89

07/16/21

0

0.00

0

0.00

2

11,431,685.30

0

0.00

1

2,010,261.33

0

0.00

0

0.00

0

0.00

4.526420%

4.502566%

90

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                                 

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

                       Actual Principal

Transfer

Strategy

   Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

                  Balance

Date

Code²

 

Date

Date

REO Date

23

321950023

04/11/22

1

1

 

63,780.96

127,810.91

0.00

 

11,430,095.98

 

 

 

 

 

 

25

321950025

04/11/22

1

1

 

49,498.89

289,565.31

0.00

 

9,432,587.63

 

 

 

 

 

 

43

321950043

05/11/22

0

B

 

19,846.68

19,846.68

0.00

 

3,652,171.38

 

 

 

 

 

 

53

321950053

05/11/22

0

B

 

10,300.03

10,300.03

0.00

 

1,765,567.13

 

 

 

 

 

 

Totals

 

 

 

 

 

143,426.56

447,522.93

0.00

 

26,280,422.12

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

 

1 - Modification

 

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

 

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

 

3 - Bankruptcy

 

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

 

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

 

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

             REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

46,462,798

46,462,798

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

657,530,071

636,765,900

20,764,171

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Jun-22

703,992,869

683,228,698

20,764,171

0

0

 

0

 

May-22

704,370,663

692,956,991

11,413,672

0

0

 

0

 

Apr-22

704,781,654

693,351,558

0

11,430,096

0

 

0

 

Mar-22

705,154,042

705,154,042

0

0

0

 

0

 

Feb-22

705,635,945

705,635,945

0

0

0

 

0

 

Jan-22

705,992,122

705,992,122

0

0

0

 

0

 

Dec-21

706,275,345

696,920,439

0

0

9,354,906

0

 

Nov-21

706,672,980

697,303,958

0

0

9,369,023

0

 

Oct-21

707,032,572

690,586,384

7,064,283

0

9,381,905

0

 

Sep-21

707,427,182

698,031,263

0

0

9,395,920

0

 

Aug-21

707,783,661

678,354,703

20,020,262

0

9,408,697

0

 

Jul-21

710,148,931

698,717,246

0

0

9,421,424

2,010,261

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

No specially serviced loans this period

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 

  Pre-Modification

     Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

25

321950025

0.00

        4.55000%

0.00

        4.55000%

2

12/03/21

09/11/21

--

Totals

 

0.00

 

0.00

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 27

 


 

 

                         

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

 

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number                   Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

28

321950028                06/17/21

6,501,777.24

7,800,000.00

6,911,933.50

311,265.82

5,906,046.00

5,594,780.18

906,997.06

0.00

(311.99)

907,309.05

13.55%

34

300571952                05/17/21

5,548,716.20

9,000,000.00

5,729,014.10

500,216.08

5,729,014.10

5,228,798.02

319,918.18

0.00

0.00

319,918.18

5.61%

51

300571938                08/17/21

2,010,261.33

1,800,000.00

2,284,866.67

498,678.30

1,876,954.57

1,378,276.27

631,985.06

0.00

0.00

631,985.06

30.09%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

14,060,754.77

18,600,000.00

14,925,814.27

1,310,160.20

13,512,014.67

12,201,854.47

1,858,900.30

0.00

(311.99)

1,859,212.29

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

Deal

Deal

08/17/21

0.00

0.00

0.00

631,985.06

0.00

(631,985.06)

0.00

0.00

(631,985.06)

28

321950028

01/18/22

0.00

0.00

907,309.05

0.00

311.99

(311.99)

0.00

0.00

906,997.06

 

 

11/18/21

0.00

0.00

907,309.05

0.00

0.00

311.99

0.00

0.00

 

 

 

06/17/21

0.00

0.00

906,997.06

0.00

0.00

906,997.06

0.00

0.00

 

34

300571952

05/17/21

0.00

0.00

319,918.18

0.00

0.00

319,918.18

0.00

0.00

319,918.18

51

300571938

08/17/21

0.00

0.00

631,985.06

0.00

0.00

631,985.06

0.00

0.00

631,985.06

Current Period Totals

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

 

0.00

0.00

1,859,212.29

631,985.06

311.99

1,226,915.24

0.00

0.00

1,226,915.24

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

  Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

25

0.00

0.00

0.00

0.00

496.41

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

496.41

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

 

 

Collateral Shortfall Total

 

496.41

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

   

Supplemental Notes

 

Risk Retention

 

Pursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "EU Risk Retention" tab for the WFCM 2019-C51 Mortgage Trust transaction, certain information provided to the

Certificate Administrator regarding the Retaining Sponsor's compliance with the EU Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27

 


(null)


  
    Prospectus Loan ID
    1
    05-12-2022
    06-13-2022
    Wells Fargo Bank, National Association
    06-03-2019
    71000000.00
    120
    06-11-2029
    0.04192
    0.04192
    3
    1
    120
    07-11-2019
    true
    1
    PP
    3
    248026.67
    71000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    03-10-2029
    
      NOVA PLACE
      100 SOUTH COMMONS
      Pittsburgh
      PA
      15212
      Allegheny
      OF
      1142745
      1142745
      1966
      2019
      200050000.00
      MAI
      01-23-2019
      0.84
      0.85
      6
      08-11-2021
      N
      PNC Bank  N A.
      395657
      12-31-2027
      Continental Broadband
      52898
      09-30-2029
      United Health
      47667
      06-30-2024
      12-31-2018
      04-01-2021
      03-31-2022
      22082440.00
      23480004.54
      8570650.00
      10925277.47
      13511790.00
      12554727.07
      12967141.00
      12010079.07
      UW
      CREFC
      5950311.14
      2.26
      2.1099
      2.17
      2.0183
      C
      F
      03-31-2022
    
    false
    false
    71000000.00
    256294.22
    0.04192
    0.0002759
    256294.22
    0.00
    0.00
    71000000.00
    71000000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    05-12-2022
    06-13-2022
    Barclays Capital Real Estate Inc.
    06-05-2019
    47000000.00
    120
    06-06-2029
    0.0357
    0.0357
    3
    1
    120
    07-06-2019
    true
    1
    PP
    3
    139825.00
    47000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    12-05-2028
    
      188 SPEAR STREET
      188 SPEAR STREET
      San Francisco
      CA
      94105
      San Francisco
      OF
      218669
      218669
      1972
      2012
      217000000.00
      MAI
      04-29-2019
      1
      0.99
      6
      08-06-2021
      N
      Amazon.com
      129192
      01-31-2027
      New Relic  Inc
      73391
      07-31-2027
      JP Morgan Chase Bank  N.A. jpmo01
      3439
      11-30-2023
      03-31-2019
      12-31-2020
      12-31-2021
      18164581.53
      17930531.00
      5025346.50
      4896103.93
      13139235.03
      13034427.07
      12782804.56
      12677996.07
      UW
      CREFC
      3872954.14
      2.90
      3.3654
      2.82
      3.2734
      F
      F
      12-01-2021
    
    false
    false
    47000000.00
    144485.83
    0.0357
    0.000154
    144485.83
    0.00
    0.00
    47000000.00
    47000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    05-12-2022
    06-13-2022
    Wells Fargo Bank, National Association
    05-01-2019
    45000000.00
    120
    05-11-2029
    0.037
    0.037
    3
    1
    120
    06-11-2019
    true
    1
    PP
    3
    138750.00
    45000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-10-2028
    
      450-460 PARK AVENUE SOUTH
      450-460 PARK AVENUE SOUTH
      New York
      NY
      10016
      New York
      OF
      182845
      182845
      1912
      2019
      205000000.00
      MAI
      03-26-2019
      0.95
      0.82
      6
      08-11-2021
      N
      460 Park Aven South Tenant LLC
      76373
      08-31-2034
      ShopKeep Inc.
      23500
      08-31-2025
      FUSION LEARNING  INC.
      8270
      06-20-2023
      12-31-2018
      01-01-2022
      03-31-2022
      12784100.00
      2817395.00
      3976506.00
      949382.23
      8807594.00
      1868012.78
      8405335.00
      1767448.03
      UW
      CREFC
      693750.00
      3.12
      2.6926
      2.98
      2.5476
      C
      F
      03-31-2022
    
    false
    false
    45000000.00
    143375.00
    0.037
    0.0001759
    143375.00
    0.00
    0.00
    45000000.00
    45000000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    05-01-2019
    45000000.00
    120
    05-06-2029
    0.0482
    0.0482
    3
    1
    120
    06-06-2019
    true
    1
    PP
    3
    180750.00
    45000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    05-05-2021
    02-05-2029
    
      EL CON CENTER
      3601 EAST BROADWAY BOULEVARD
      Tucson
      AZ
      85716
      Pima
      RT
      480383
      480383
      1971
      2014
      100300000.00
      MAI
      03-13-2019
      1
      0.57
      6
      X
      Century Theatres
      71698
      06-30-2024
      Burlington Coat Factory
      65000
      04-30-2025
      Ross Dress for Less
      30186
      01-31-2023
      12-31-2018
      12-31-2020
      12-31-2021
      8307352.00
      8745752.00
      2439895.00
      2684040.26
      5867457.00
      6061711.74
      5531189.00
      5725442.74
      UW
      CREFC
      3078775.00
      1.90
      1.9688
      1.79
      1.8596
      C
      F
      09-01-2021
    
    false
    false
    45000000.00
    186775.00
    0.0482
    0.0001759
    186775.00
    0.00
    0.00
    45000000.00
    45000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    05-01-2019
    45000000.00
    60
    02-06-2024
    360
    0.0515
    0.0515
    3
    1
    06-06-2019
    true
    1
    PP
    2
    245711.80
    44901065.84
    1
    1
    0
    false
    true
    false
    false
    false
    02-05-2024
    
      Defeased
      MA
      Essex
      MU
      1191297
      1916
      2016
      79400000.00
      MAI
      04-03-2019
      0.76
      3
      08-06-2021
      F
      03-31-2019
      12767143.00
      6092237.00
      6674907.00
      5787075.00
      UW
      C
    
    false
    false
    43067953.74
    245711.80
    0.0515
    0.0001759
    190994.41
    54717.39
    0.00
    43013236.35
    43013236.35
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    05-12-2022
    06-13-2022
    Barclays Capital Real Estate Inc.
    05-07-2019
    41000000.00
    120
    05-06-2029
    0.0434275
    0.0434275
    3
    1
    120
    06-06-2019
    true
    1
    PP
    3
    148377.29
    41000000.00
    1
    18
    18
    0
    true
    true
    false
    false
    false
    02-05-2029
    
      ExchangeRight Net Leased Portfolio #27
      98
      349490
      83360000.00
      MAI
      1
      1
      08-06-2021
      N
      01-01-2022
      03-31-2022
      6182247.77
      1531328.52
      1186195.50
      253334.01
      4996052.28
      1277994.51
      4901151.11
      1241768.76
      UW
      554241.12
      2.22
      2.3058
      2.17
      2.2404
      C
      F
    
    false
    false
    41000000.00
    153323.20
    0.0434275
    0.0001759
    153323.20
    0.00
    0.00
    41000000.00
    41000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6-001
    05-12-2022
    06-13-2022
    
      HY-VEE - COTTAGE GROVE, MN
      7280 EAST POINT DOUGLAS ROAD SOUTH
      Cottage Grove
      MN
      55016
      Washington
      RT
      100206
      100206
      2017
      22600000.00
      MAI
      11-20-2018
      1
      1
      6
      Hy-Vee Food Stores
      97167
      01-17-2039
      12-31-2020
      12-31-2021
      1679395.27
      1678388.44
      426208.18
      430556.14
      1253187.09
      1247832.30
      1194625.87
      1189271.30
      UW
      CREFC
      584727.00
      2.134
      2.0338
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-002
    05-12-2022
    06-13-2022
    
      BIOLIFE PLASMA SERVICES - SAVANNAH, GA
      3603 OGEECHEE ROAD
      Savannah
      GA
      31405
      Chatham
      OF
      15730
      15730
      2019
      9900000.00
      MAI
      04-03-2019
      1
      1
      6
      BioLife Plasma Service
      15726
      04-30-2034
      12-31-2020
      12-31-2021
      655983.51
      631914.94
      49521.44
      76515.22
      606462.07
      555399.72
      606462.07
      555399.72
      UW
      CREFC
      281356.00
      1.974
      1.974
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-003
    05-12-2022
    06-13-2022
    
      PICK N SAVE - MUSKEGO, WI
      S74 W17005 JANESVILLE ROAD
      Muskego
      WI
      53150
      Waukesha
      RT
      62300
      62300
      1988
      2017
      7750000.00
      MAI
      04-08-2019
      1
      1
      6
      Pick 'N Save
      60814
      12-31-2029
      12-31-2020
      12-31-2021
      556530.61
      560151.18
      80460.42
      102458.20
      476070.19
      457692.98
      436886.09
      418508.98
      UW
      CREFC
      213549.00
      2.1432
      1.9597
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-004
    05-12-2022
    06-13-2022
    
      WALGREENS - LUBBOCK, TX
      6420 82ND STREET
      Lubbock
      TX
      79424
      Lubbock
      RT
      14820
      14820
      2006
      5200000.00
      MAI
      04-05-2019
      1
      1
      6
      Walgreens
      14794
      08-31-2031
      12-31-2020
      12-31-2021
      405798.89
      391481.48
      89183.95
      92105.48
      316614.94
      299376.00
      316614.94
      299376.00
      UW
      CREFC
      151025.00
      1.9822
      1.9822
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-005
    05-12-2022
    06-13-2022
    
      WALGREENS - HOUMA, LA
      5831 WEST PARK AVENUE
      Houma
      LA
      70364
      Terrebonne Parish
      RT
      14490
      14490
      2006
      4880000.00
      MAI
      04-09-2019
      1
      1
      6
      Walgreens
      14421
      02-29-2032
      12-31-2020
      12-31-2021
      347253.20
      342627.05
      34798.22
      47316.59
      312454.98
      295310.46
      312454.98
      295310.46
      UW
      CREFC
      144949.00
      2.0373
      2.0373
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-006
    05-12-2022
    06-13-2022
    
      WALGREENS - GREENDALE, WI
      6210 WEST LOOMIS ROAD
      Greendale
      WI
      53129
      Milwaukee
      RT
      13905
      13905
      1998
      4620000.00
      MAI
      04-02-2019
      1
      1
      6
      Walgreens
      13923
      06-30-2031
      12-31-2020
      12-31-2021
      338144.16
      329769.24
      54907.12
      65857.62
      283237.04
      263911.62
      281151.29
      261825.62
      UW
      CREFC
      136496.00
      1.9334
      1.9181
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-007
    05-12-2022
    06-13-2022
    
      WALGREENS - EDMOND, OK
      2675 NORTH KELLY AVENUE
      Edmond
      OK
      73003
      Oklahoma
      RT
      14762
      14762
      2007
      4410000.00
      MAI
      04-27-2019
      1
      1
      6
      Walgreens
      14762
      07-31-2032
      12-31-2020
      12-31-2021
      333149.56
      323853.35
      59777.41
      65443.41
      273372.15
      258409.94
      273372.15
      258409.94
      UW
      CREFC
      131162.00
      1.9701
      1.9701
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-008
    05-12-2022
    06-13-2022
    
      TRACTOR SUPPLY - DUNCANSVILLE, PA
      2002 PLANK ROAD
      Duncansville
      PA
      16635
      Blair
      RT
      19104
      19104
      2004
      3600000.00
      MAI
      03-22-2019
      1
      1
      6
      Tractor Supply
      18797
      01-31-2029
      12-31-2020
      12-31-2021
      247973.18
      252152.71
      39182.64
      45065.77
      208790.54
      207086.94
      198165.93
      196461.94
      UW
      CREFC
      96955.00
      2.1359
      2.0263
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-009
    05-12-2022
    06-13-2022
    
      WALGREENS - DAYTON, OH
      1542 WAYNE AVENUE
      Dayton
      OH
      45410
      Montgomery
      RT
      13905
      13905
      1998
      3900000.00
      MAI
      04-06-2019
      1
      1
      6
      Walgreens
      13813
      03-31-2029
      12-31-2020
      12-31-2021
      407106.04
      392170.64
      164448.16
      150262.04
      242657.88
      241908.60
      230279.53
      229529.60
      UW
      CREFC
      72700.60
      3.3274
      3.1571
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-010
    05-12-2022
    06-13-2022
    
      WALGREENS - AUGUSTA, GA
      672 FURYS FERRY ROAD
      Augusta
      GA
      30907
      Richmond
      RT
      13650
      13650
      2004
      4150000.00
      MAI
      04-03-2019
      1
      1
      6
      Walgreens
      13613
      03-31-2029
      12-31-2020
      12-31-2021
      277236.05
      287290.00
      26280.77
      37656.00
      250955.28
      249634.00
      240760.66
      239439.00
      UW
      CREFC
      71329.00
      3.4997
      3.3568
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-011
    05-12-2022
    06-13-2022
    
      ADVANCE AUTO PARTS - HOUSTON, TX
      12611 MARKET STREET
      Houston
      TX
      77015
      Harris
      RT
      6912
      6912
      2018
      1920000.00
      MAI
      04-03-2019
      1
      1
      6
      Advance Auto Parts
      6907
      02-28-2033
      12-31-2020
      12-31-2021
      137738.62
      133691.00
      22384.35
      35209.09
      115354.27
      98481.91
      114317.47
      97444.91
      UW
      CREFC
      55874.00
      1.7625
      1.744
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-012
    05-12-2022
    06-13-2022
    
      OREILLY - SOUTH HOUSTON, TX
      1502 COLLEGE AVENUE
      South Houston
      TX
      77587
      Harris
      RT
      7000
      7000
      2013
      1775000.00
      MAI
      03-27-2019
      1
      1
      6
      O'Reilly
      7281
      04-30-2033
      12-31-2020
      12-31-2021
      132940.40
      126556.00
      24248.81
      29643.12
      108691.59
      96912.88
      107641.59
      95862.88
      UW
      CREFC
      52484.00
      1.8465
      1.8265
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-013
    05-12-2022
    06-13-2022
    
      OREILLY - KNOXVILLE, TN
      5904 CLINTON HIGHWAY
      Knoxville
      TN
      37912
      Knox
      RT
      7125
      7125
      2014
      1620000.00
      MAI
      03-28-2019
      1
      1
      6
      O'Reilly
      7100
      11-30-2034
      12-31-2020
      12-31-2021
      113120.74
      108945.00
      11666.86
      22432.00
      101453.87
      86513.00
      100385.12
      85444.00
      UW
      CREFC
      47994.00
      1.8025
      1.7803
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-014
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - SOUTH POINT, OH
      314 DELTA LANE
      South Point
      OH
      45680
      Lawrence
      RT
      9002
      9002
      2019
      1450000.00
      MAI
      04-06-2019
      1
      1
      6
      Dollar General
      9090
      04-30-2034
      12-31-2020
      12-31-2021
      117651.08
      114738.00
      21903.37
      23776.00
      95747.71
      90962.00
      95747.71
      90962.00
      UW
      CREFC
      44691.00
      2.0353
      2.0353
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-015
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - SLIDELL, LA
      62257 HIGHWAY 11
      Slidell
      LA
      70460
      Saint Tammany Parish
      RT
      9002
      9002
      2018
      1475000.00
      MAI
      03-22-2019
      1
      1
      6
      Dollar General
      9006
      07-31-2033
      12-31-2020
      12-31-2021
      110485.32
      108264.00
      17907.93
      20316.00
      92577.39
      87948.00
      92577.39
      87948.00
      UW
      CREFC
      43591.00
      2.0175
      2.0175
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-016
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - HOUMA, LA
      2298 COTEAU ROAD
      Houma
      LA
      70364
      Terrebonne Parish
      RT
      9026
      9026
      2018
      1400000.00
      MAI
      03-22-2019
      1
      1
      6
      Dollar General
      9152
      06-30-2033
      12-31-2020
      12-31-2021
      99022.00
      97560.00
      10951.44
      14320.00
      88070.56
      83240.00
      88070.56
      83240.00
      UW
      CREFC
      41388.00
      2.0112
      2.0112
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-017
    05-12-2022
    06-13-2022
    
      DOLLAR TREE - KAUKAUNA, WI
      321 EAST ANN STREET
      Kaukauna
      WI
      54130
      Outagamie
      RT
      9525
      9525
      2018
      1450000.00
      MAI
      03-19-2019
      1
      1
      6
      Dollar Tree
      9430
      05-31-2029
      12-31-2020
      12-31-2021
      110971.10
      113079.00
      20440.80
      104867.00
      90530.29
      8212.00
      81813.33
      -505.00
      UW
      CREFC
      39979.00
      0.2054
      -0.0126
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    6-018
    05-12-2022
    06-13-2022
    
      DOLLAR GENERAL - MANSFIELD, OH
      2257 PARK AVENUE EAST
      Mansfield
      OH
      44903
      Richland
      RT
      9026
      9026
      2019
      1260000.00
      MAI
      04-06-2019
      1
      1
      6
      Dollar General
      9159
      12-31-2033
      12-31-2020
      12-31-2021
      111748.04
      106959.00
      31923.61
      31041.00
      79824.43
      75918.00
      79824.43
      75918.00
      UW
      CREFC
      37515.00
      2.0236
      2.0236
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    7
    05-12-2022
    06-13-2022
    UBS AG
    05-06-2019
    29250000.00
    120
    05-06-2029
    0.04175
    0.04175
    3
    1
    120
    06-06-2019
    true
    1
    WL
    3
    101765.63
    29250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2029
    
      ROYAL CARIBBEAN - MIRAMAR
      14700 CARIBBEAN WAY
      Miramar
      FL
      33027
      Broward
      OF
      128540
      128540
      2001
      2018
      45000000.00
      MAI
      04-08-2019
      1
      1
      6
      08-06-2021
      N
      Royal Caribbean Cruises Ltd
      128540
      11-30-2028
      12-31-2020
      12-31-2021
      3933533.58
      3325234.00
      807242.41
      799321.45
      3126291.18
      2525912.55
      3100583.18
      2500204.55
      UW
      CREFC
      1241541.00
      2.52
      2.0344
      2.50
      2.0137
      F
      F
      12-31-2021
    
    false
    false
    29250000.00
    105157.81
    0.04175
    0.0001759
    105157.81
    0.00
    0.00
    29250000.00
    29250000.00
    06-06-2022
    1
    false
    0
    215.96
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    05-23-2019
    27000000.00
    120
    06-06-2029
    360
    0.05
    0.05
    3
    1
    60
    07-06-2019
    true
    1
    WL
    5
    112500.00
    27000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2029
    
      TOPS SELF STORAGE
      3485 OLD CONEJO ROAD
      Thousand Oaks
      CA
      91320
      Ventura
      SS
      149599
      149599
      1474
      1474
      1982
      2018
      42300000.00
      MAI
      03-28-2019
      0.92
      0.96
      6
      08-06-2021
      N
      04-30-2019
      01-01-2022
      03-31-2022
      3205603.00
      1008961.00
      1002115.00
      232934.75
      2203488.00
      776026.25
      2188528.00
      772286.25
      UW
      CREFC
      337499.00
      1.27
      2.2993
      1.26
      2.2882
      C
      F
    
    false
    false
    27000000.00
    116250.00
    0.05
    0.0001759
    116250.00
    0.00
    0.00
    27000000.00
    27000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    05-12-2022
    06-13-2022
    Barclays Capital Real Estate Inc.
    05-31-2019
    26500000.00
    120
    06-06-2029
    360
    0.048
    0.048
    3
    1
    36
    07-06-2019
    true
    1
    WL
    5
    106000.00
    26500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2029
    
      CENTER NORTH
      14600 DETROIT AVENUE
      Lakewood
      OH
      44107
      Cuyahoga
      MF
      211
      211
      1974
      2019
      40400000.00
      MAI
      05-03-2019
      0.91
      0.99
      6
      08-06-2021
      N
      04-30-2019
      01-01-2021
      09-30-2021
      3436703.21
      2643001.00
      1216291.39
      978607.97
      2220411.82
      1664393.03
      2145500.52
      1608209.78
      UW
      CREFC
      968133.31
      1.33
      1.7191
      1.29
      1.6611
      F
      F
    
    false
    false
    26500000.00
    109533.33
    0.048
    0.0001759
    109533.33
    0.00
    0.00
    26500000.00
    26500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    05-12-2022
    06-13-2022
    UBS AG
    05-16-2019
    22350000.00
    120
    06-06-2029
    0.0415
    0.0415
    3
    1
    120
    07-06-2019
    true
    1
    PP
    3
    77293.75
    22350000.00
    1
    5
    5
    0
    true
    true
    false
    false
    false
    12-05-2028
    
      The Chantilly Office Portfolio
      VA
      OF
      429126
      104500000.00
      MAI
      03-28-2019
      0.86
      0.77
      08-06-2021
      N
      02-28-2019
      01-01-2022
      03-31-2022
      12579016.54
      2670492.00
      4792591.25
      1255388.01
      7786425.29
      1415103.99
      7027418.75
      1225352.24
      UW
      480881.26
      3.98
      2.9427
      3.59
      2.5481
      F
      F
    
    false
    false
    22350000.00
    79870.21
    0.0415
    0.000154
    79870.21
    0.00
    0.00
    22350000.00
    22350000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10-001
    05-12-2022
    06-13-2022
    
      STONELEIGH I
      4800 WESTFIELDS BOULEVARD
      Chantilly
      VA
      20151
      Fairfax
      OF
      109598
      109598
      2006
      26874518.00
      MAI
      03-28-2019
      0.64
      0.65
      6
      AmentumServices  In
      45608
      02-28-2026
      Community Management
      14627
      03-19-2029
      The Teaching Channel
      5095
      06-30-2022
      01-01-2022
      03-31-2022
      2670492.00
      1255388.01
      1415103.99
      1225352.24
      CREFC
      480881.26
      2.9427
      2.5481
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    10-002
    05-12-2022
    06-13-2022
    
      STONELEIGH II
      4840 WESTFIELDS BOULEVARD
      Chantilly
      VA
      20151
      Fairfax
      OF
      106547
      106547
      2006
      26125482.00
      MAI
      03-28-2019
      1
      0.77
      6
      The Teaching Company
      44321
      06-30-2032
      CAE USA Inc
      31556
      05-19-2022
      Johnston Mclamb Case
      27194
      01-14-2024
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    10-003
    05-12-2022
    06-13-2022
    
      GLENVIEW II
      14155 NEWBROOK DRIVE
      Chantilly
      VA
      20151
      Fairfax
      OF
      77427
      77427
      2000
      18719130.00
      MAI
      03-28-2019
      0.88
      0.84
      6
      Aetna Life Insurance Company
      29180
      12-31-2022
      Redfin Corporation
      20358
      11-30-2024
      National Datacare Co
      13295
      09-30-2026
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    10-004
    05-12-2022
    06-13-2022
    
      GLENVIEW I
      14151 NEWBROOK DRIVE
      Chantilly
      VA
      20151
      Fairfax
      OF
      76760
      76760
      2000
      18562391.00
      MAI
      03-28-2019
      0.94
      1
      6
      Wex Inc
      32342
      12-31-2022
      General Dynamics Inf
      24398
      01-31-2024
      TETRA TECH  INC.
      20020
      02-28-2025
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    10-005
    05-12-2022
    06-13-2022
    
      GLENBROOK III
      14150 NEWBROOK DRIVE
      Chantilly
      VA
      20151
      Fairfax
      OF
      58794
      58794
      2000
      14218478.00
      MAI
      03-28-2019
      0.90
      0.62
      6
      CACI  Inc.
      27911
      02-28-2026
      FNIS Inc.
      2845
      05-31-2027
      Northern Virginia Center
      2096
      09-30-2037
      01-01-2022
      03-31-2022
      0.00
      0.00
      0.00
      0.00
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    11
    05-12-2022
    06-13-2022
    UBS AG; Deutsche Bank AG, New York Branch
    05-09-2019
    22000000.00
    120
    06-06-2029
    0.04139
    0.04139
    3
    1
    120
    07-06-2019
    true
    1
    PP
    3
    75881.67
    22000000.00
    1
    11
    11
    0
    true
    true
    true
    false
    false
    07-05-2021
    12-05-2028
    
      CIRE Equity Retail & Industrial Portfolio
      MU
      1190355
      198100000.00
      MAI
      0.91
      0.94
      X
      02-28-2019
      12-31-2020
      12-31-2021
      17894163.60
      18970709.00
      4772257.23
      5895105.00
      13121906.36
      13075604.00
      12303298.36
      12256995.00
      UW
      5396681.00
      2.42
      2.4228
      2.27
      2.2712
      F
      F
    
    false
    false
    22000000.00
    78411.06
    0.04139
    0.0002185
    78411.06
    0.00
    0.00
    22000000.00
    22000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11-001
    05-12-2022
    06-13-2022
    
      WOOD VILLAGE TOWN CENTER
      22557 PARK LANE
      Wood Village
      OR
      97060
      Multnomah
      RT
      137105
      137105
      2006
      31100000.00
      MAI
      03-30-2019
      0.94
      0.94
      6
      Kohl's Department Stores  Inc.
      87501
      01-31-2027
      Theresas Country Feed & Pet Oregon
      9800
      06-30-2024
      Rock Woodfired Pizza
      5196
      06-30-2022
      02-28-2019
      12-31-2020
      12-31-2021
      2664877.89
      18970709.00
      653930.40
      5895105.00
      2010947.49
      13075604.00
      1919264.41
      12256995.00
      UW
      CREFC
      5396681.00
      2.4228
      2.2712
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    11-002
    05-12-2022
    06-13-2022
    
      PECAN PROMENADE
      2735-2755 SOUTH 99TH AVENUE; 9820-9870 WEST LOWER BUCKEYE ROAD
      Tolleson
      AZ
      85353
      Maricopa
      RT
      141485
      141485
      2006
      28910000.00
      MAI
      04-03-2019
      0.89
      0.94
      6
      Ross Dress for Less
      30187
      01-31-2027
      Esporta Fitness
      27564
      08-31-2030
      Dollar Tree
      10000
      10-31-2027
      02-28-2019
      12-31-2020
      12-31-2021
      2958395.94
      0.00
      929031.10
      0.00
      2029364.84
      0.00
      1910598.93
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    11-003
    05-12-2022
    06-13-2022
    
      VALLEY PLAZA
      3115 SOUTH MCCLINTOCK DRIVE
      Tempe
      AZ
      85282
      Maricopa
      RT
      146226
      146226
      1991
      26300000.00
      MAI
      04-05-2019
      0.96
      0.94
      6
      US Food Service
      60145
      03-31-2024
      Ross
      27650
      01-31-2026
      Salon Boutique LLP
      7880
      05-31-2028
      02-28-2019
      12-31-2020
      12-31-2021
      2472406.97
      0.00
      547459.67
      0.00
      1924947.30
      0.00
      1834682.13
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    11-004
    05-12-2022
    06-13-2022
    
      PEAR TREE
      504 EAST PERKINS STREET
      Ukiah
      CA
      95482
      Mendocino
      RT
      197437
      197437
      1977
      1998
      24500000.00
      MAI
      04-03-2019
      0.91
      0.94
      6
      JC Penney Company
      51395
      02-28-2024
      Luckys SaveMart
      49377
      03-31-2024
      Ross #579
      25976
      01-31-2025
      02-28-2019
      12-31-2020
      12-31-2021
      2383916.59
      0.00
      686766.46
      0.00
      1697150.13
      0.00
      1556134.97
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    11-005
    05-12-2022
    06-13-2022
    
      GLENDALE MARKET SQUARE
      5840, 5870, 5880, 5890 WEST BELL ROAD; 17045 NORTH 59TH AVENUE
      Glendale
      AZ
      85308
      Maricopa
      RT
      185907
      185907
      1988
      23200000.00
      MAI
      04-02-2019
      0.93
      0.94
      6
      FLOOR & DECOR
      75000
      04-30-2028
      Lina Home Furnishings
      45000
      11-30-2024
      EJs Auction Consignment
      28909
      11-30-2025
      02-28-2019
      12-31-2020
      12-31-2021
      2454358.06
      0.00
      648330.99
      0.00
      1806027.07
      0.00
      1659133.65
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    11-006
    05-12-2022
    06-13-2022
    
      CENTRAL PARK SHOPPING CENTER
      7425-7719 EAST ILIFF AVENUE; 2150 SOUTH QUEBEC STREET
      Unincorporated Arapahoe
      CO
      80231
      Unincorporated Arapahoe
      RT
      147563
      147563
      1986
      21100000.00
      MAI
      04-08-2019
      0.95
      0.94
      6
      Big Lots
      32153
      01-31-2023
      ARC Thrift Stores
      29294
      05-31-2025
      Hero Dental of South Denver PC
      8809
      02-29-2024
      02-28-2019
      12-31-2020
      12-31-2021
      2412264.03
      0.00
      788827.49
      0.00
      1623436.54
      0.00
      1524978.96
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    11-007
    05-12-2022
    06-13-2022
    
      VAL VISTA TOWNE CENTER
      1395-1505 EAST WARNER ROAD
      Gilbert
      AZ
      85296
      Maricopa
      RT
      93352
      93352
      2000
      18600000.00
      MAI
      04-05-2019
      0.64
      0.94
      6
      Ross
      25126
      01-31-2027
      Goodwill of Central and Northern
      23848
      02-28-2031
      Petco
      13221
      01-31-2032
      02-28-2019
      12-31-2020
      12-31-2021
      1490329.48
      0.00
      371215.46
      0.00
      1119114.02
      0.00
      1058226.35
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    11-008
    05-12-2022
    06-13-2022
    
      2641 HALL AVE - RIVERSIDE, CA
      2641 HALL AVENUE
      Riverside
      CA
      92509
      Riverside
      IN
      34982
      34982
      1987
      5489600.00
      Non-MAI
      04-09-2019
      1
      0.94
      6
      48forty Solutions
      34982
      05-31-2023
      02-28-2019
      12-31-2020
      12-31-2021
      253840.52
      0.00
      32263.55
      0.00
      221576.97
      0.00
      204085.97
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    11-009
    05-12-2022
    06-13-2022
    
      606 W TROY - INDIANAPOLIS, IN
      606 WEST TROY AVENUE
      Indianapolis
      IN
      46225
      Marion
      IN
      22860
      22860
      1967
      1989
      4100000.00
      MAI
      04-05-2019
      1
      0.94
      6
      48forty Solutions
      23000
      04-30-2024
      02-28-2019
      12-31-2020
      12-31-2021
      345412.40
      0.00
      41185.00
      0.00
      304227.40
      0.00
      292797.40
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-010
    05-12-2022
    06-13-2022
    
      HOMELAND - BARTOW, FL
      5700 US HIGHWAY 17 SOUTH
      Bartow
      FL
      33830
      Polk
      IN
      67438
      67438
      1983
      2900000.00
      MAI
      04-10-2019
      1
      0.94
      6
      48forty Solutions
      67438
      06-30-2025
      02-28-2019
      12-31-2020
      12-31-2021
      274362.06
      0.00
      55215.06
      0.00
      219147.00
      0.00
      185428.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    11-011
    05-12-2022
    06-13-2022
    
      2621 HALL AVE - RIVERSIDE, CA
      2621 HALL AVENUE
      Riverside
      CA
      92509
      Riverside
      IN
      16000
      16000
      1990
      2510400.00
      Non-MAI
      04-09-2019
      1
      0.94
      6
      48forty solutions
      16000
      05-31-2023
      02-28-2019
      12-31-2020
      12-31-2021
      183999.65
      0.00
      18032.06
      0.00
      165967.59
      0.00
      157967.59
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    12
    05-12-2022
    06-13-2022
    Wells Fargo Bank, National Association
    05-31-2019
    22000000.00
    120
    06-11-2029
    300
    0.046
    0.046
    3
    1
    07-11-2019
    true
    1
    WL
    2
    123535.22
    21960798.11
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-10-2029
    
      155 TICE BOULEVARD
      155 TICE BOULEVARD
      Woodcliff Lake
      NJ
      07677
      Bergen
      OF
      118092
      118092
      1980
      2009
      36800000.00
      MAI
      02-06-2019
      1
      1
      6
      08-11-2021
      N
      Eisai Corporation of North  America
      118092
      06-30-2028
      04-30-2019
      01-01-2022
      03-31-2022
      3302937.09
      978626.00
      548439.11
      242594.28
      2754497.98
      736031.72
      2555737.14
      686341.47
      UW
      CREFC
      370606.00
      1.86
      1.986
      1.72
      1.8519
      C
      F
      04-01-2022
    
    false
    false
    20578814.62
    123535.22
    0.046
    0.0001759
    81514.97
    42020.25
    0.00
    20536794.37
    20536794.37
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    05-28-2019
    18000000.00
    120
    06-06-2029
    0.0486
    0.0486
    3
    1
    120
    07-06-2019
    true
    1
    WL
    3
    72900.00
    18000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2029
    
      GRAND PLAZA COMMERCIAL
      701 WEST CESAR ESTRADA CHAVEZ AVENUE
      Los Angeles
      CA
      90012
      Los Angeles
      MU
      71320
      71320
      1991
      2019
      29700000.00
      MAI
      10-01-2019
      0.96
      0.99
      6
      08-06-2021
      N
      EOS Fitness
      38134
      06-01-2034
      AltaMed Health Services
      22108
      03-28-2031
      13712 Sunkist Dr
      3024
      10-31-2022
      12-31-2018
      01-01-2022
      03-31-2022
      2430338.00
      685254.00
      750002.00
      230377.64
      1680336.00
      454876.36
      1623280.00
      440612.36
      UW
      CREFC
      218700.00
      1.89
      2.0799
      1.83
      2.0146
      C
      F
      03-31-2022
    
    false
    false
    18000000.00
    75330.00
    0.0486
    0.0001759
    75330.00
    0.00
    0.00
    18000000.00
    18000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    05-12-2022
    06-13-2022
    Barclays Capital Real Estate Inc.
    04-04-2019
    16575000.00
    120
    04-06-2029
    360
    0.046
    0.046
    3
    1
    24
    05-06-2019
    true
    1
    PP
    5
    63537.50
    16575000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-05-2029
    
      PATUXENT CROSSING
      9755 PATUXENT WOODS DRIVE AND 9770-9830 PATUXENT WOODS DRIVE
      Columbia
      MD
      21046
      Howard
      OF
      294730
      294730
      1986
      48850000.00
      MAI
      02-06-2019
      0.94
      0.91
      6
      08-06-2021
      N
      Howard County Cab Inc.
      55739
      06-30-2038
      FEI.COM  INC.
      48832
      05-31-2023
      Dept of Human Services
      42252
      10-31-2028
      12-31-2018
      12-31-2020
      12-31-2021
      6367530.30
      6345461.00
      2462339.59
      2526067.00
      3905190.71
      3819394.00
      3517163.70
      3431367.00
      UW
      CREFC
      2065488.00
      1.74
      1.8491
      1.56
      1.6612
      F
      F
      12-31-2021
    
    false
    false
    16300709.70
    84970.81
    0.046
    0.0001415
    64568.92
    20401.89
    0.00
    16280307.81
    16280307.81
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    15
    05-12-2022
    06-13-2022
    Barclays Capital Real Estate Inc.
    05-24-2019
    14250000.00
    120
    06-06-2029
    360
    0.0474
    0.0474
    3
    1
    07-06-2019
    true
    1
    WL
    2
    74248.88
    14232038.62
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-05-2029
    
      3636 NORTH CENTRAL AVENUE
      3636 NORTH CENTRAL AVENUE
      Phoenix
      AZ
      85012
      Maricopa
      OF
      218081
      218081
      1983
      2018
      24200000.00
      MAI
      04-09-2019
      0.76
      0.90
      6
      08-06-2021
      N
      Arizona Children's A
      44390
      05-31-2030
      GSA
      28436
      08-31-2033
      DEPT OF DEFENSE / ARMY CO
      27338
      08-01-2022
      03-31-2019
      01-01-2021
      09-30-2021
      3461823.50
      2970282.00
      1907447.64
      1805151.60
      1554375.87
      1165130.40
      1427187.44
      1069739.40
      UW
      CREFC
      668239.92
      1.74
      1.7435
      1.60
      1.6008
      F
      F
      09-30-2021
    
    false
    false
    13607041.52
    74248.88
    0.0474
    0.0001759
    55539.41
    18709.47
    0.00
    13588332.05
    13588332.05
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    05-12-2022
    06-13-2022
    Barclays Capital Real Estate Inc.
    05-07-2019
    14100000.00
    120
    06-06-2029
    360
    0.047012
    0.047012
    3
    1
    24
    07-06-2019
    true
    1
    WL
    5
    55239.10
    14100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2029
    
      RITTENHOUSE SQUARE
      1501 LOCUST STREET
      Philadelphia
      PA
      19102
      Philadelphia
      MU
      34205
      34205
      1912
      2009
      20400000.00
      MAI
      03-11-2019
      1
      0.97
      6
      08-06-2021
      N
      BANK OF AMERICA
      4435
      08-31-2029
      PHILLY PRETZEL
      500
      06-30-2024
      AT&T MOBILITY
      05-15-2024
      03-31-2019
      01-01-2022
      03-31-2022
      1403644.63
      367720.00
      313975.45
      85895.74
      1089669.19
      281824.26
      1084734.19
      280590.51
      UW
      CREFC
      219414.25
      1.24
      1.2844
      1.24
      1.2788
      F
      F
    
    false
    false
    13906740.52
    73138.10
    0.047012
    0.0001759
    56298.04
    16840.06
    0.00
    13889900.46
    13889900.46
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    05-01-2019
    8380000.00
    120
    05-01-2029
    360
    0.0531
    0.0531
    3
    1
    06-01-2019
    true
    1
    WL
    2
    46586.58
    8362189.30
    1
    2
    2
    5
    false
    true
    false
    false
    false
    01-31-2029
    
      CVS El Monte and Ontario
      CA
      RT
      45980
      12120000.00
      MAI
      02-20-2019
      1
      1
      08-01-2021
      N
      02-28-2019
      01-01-2022
      03-31-2022
      692114.00
      174777.00
      13842.00
      3495.54
      678272.00
      171281.46
      678272.00
      171281.46
      UW
      139759.75
      1.24
      1.2255
      1.24
      1.2255
      C
      F
    
    false
    false
    8031212.89
    46586.58
    0.0531
    0.0001759
    36722.72
    9863.86
    0.00
    8021349.03
    8021349.03
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17-001
    05-12-2022
    06-13-2022
    
      CVS ONTARIO
      2456 SOUTH GROVE AVENUE
      Ontario
      CA
      91761
      San Bernardino
      RT
      26006
      26006
      1985
      7710000.00
      MAI
      02-20-2019
      1
      1
      6
      CVS
      26006
      01-01-2032
      02-28-2019
      01-01-2022
      03-31-2022
      440139.00
      174777.00
      8803.00
      3495.54
      431336.00
      171281.46
      431336.00
      171281.46
      UW
      CREFC
      139759.75
      1.2255
      1.2255
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    17-002
    05-12-2022
    06-13-2022
    
      CVS EL MONTE
      9920 GARVEY AVENUE
      El Monte
      CA
      91733
      Los Angeles
      RT
      19974
      19974
      1968
      4410000.00
      MAI
      02-20-2019
      1
      1
      6
      CVS
      19974
      01-01-2032
      02-28-2019
      01-01-2022
      03-31-2022
      251975.00
      0.00
      5040.00
      0.00
      246936.00
      0.00
      246936.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    18
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    05-01-2019
    5270000.00
    120
    05-01-2029
    360
    0.0531
    0.0531
    3
    1
    06-01-2019
    true
    1
    WL
    2
    29297.29
    5258799.23
    1
    1
    1
    5
    false
    true
    false
    false
    false
    01-31-2029
    
      CVS COMPTON
      220 EAST COMPTON BOULEVARD
      Compton
      CA
      90220
      Los Angeles
      RT
      22880
      22880
      1983
      8100000.00
      MAI
      02-16-2019
      1
      1
      6
      08-01-2021
      N
      CVS
      22880
      01-01-2032
      02-28-2019
      01-01-2022
      03-31-2022
      462719.00
      116847.00
      9254.00
      2336.94
      453464.00
      114510.06
      453464.00
      114510.06
      UW
      CREFC
      87891.00
      1.24
      1.3028
      1.24
      1.3028
      C
      F
      03-31-2022
    
    false
    false
    5050655.27
    29297.29
    0.0531
    0.0001759
    23094.12
    6203.17
    0.00
    5044452.11
    5044452.10
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    05-12-2022
    06-13-2022
    Wells Fargo Bank, National Association
    05-07-2019
    13575000.00
    120
    05-11-2029
    360
    0.0443
    0.0443
    3
    1
    24
    06-11-2019
    true
    1
    WL
    5
    50114.38
    13575000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-10-2029
    
      CROSSROADS SHOPPING CENTER - MADERA
      1406-1490 EAST YOSEMITE AVENUE
      Madera
      CA
      93638
      Madera
      RT
      95754
      95754
      2008
      18615000.00
      MAI
      03-21-2019
      0.92
      0.99
      6
      08-11-2021
      N
      PAQ  Inc. (Laundry)
      57587
      10-14-2028
      Family Dollar
      9180
      03-31-2027
      Mi Amore Pizza & Pasta
      5000
      05-08-2022
      03-31-2019
      01-01-2022
      03-31-2022
      2168467.18
      591285.00
      596179.02
      157169.70
      1572288.17
      434115.30
      1515478.67
      419913.05
      UW
      CREFC
      204657.21
      1.92
      2.1211
      1.85
      2.0517
      C
      F
      03-31-2022
    
    false
    false
    13361830.21
    68219.07
    0.0443
    0.0001759
    50971.67
    17247.40
    0.00
    13344582.81
    13344582.81
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    05-12-2022
    06-13-2022
    C-III Commercial Mortgage LLC
    06-07-2019
    13500000.00
    120
    06-11-2029
    360
    0.0465
    0.0465
    3
    1
    12
    07-11-2019
    true
    1
    WL
    5
    52312.50
    13500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-10-2029
    
      CROSS CREEK SHOPPING CENTER
      14500-14544 RACHO BOULEVARD
      Taylor
      MI
      48180
      Wayne
      RT
      141468
      141468
      1991
      2019
      18800000.00
      MAI
      05-07-2019
      0.95
      0.95
      6
      08-11-2021
      N
      Kohl's Deparment Stores  Inc.
      93310
      01-31-2034
      Bob's Dicount Furniture
      37459
      05-31-2029
      Disc Replay
      4159
      12-31-2026
      03-31-2019
      01-01-2022
      03-31-2022
      1711498.82
      459560.00
      494995.95
      130862.15
      1216502.87
      328697.85
      1117352.04
      303910.10
      UW
      CREFC
      208832.91
      1.46
      1.5739
      1.34
      1.4552
      C
      F
      03-31-2022
    
    false
    false
    13100992.19
    69610.97
    0.0465
    0.0001759
    52458.56
    17152.41
    0.00
    13083839.78
    13083839.78
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    05-28-2019
    13412000.00
    120
    06-06-2029
    360
    0.0435
    0.0435
    3
    1
    07-06-2019
    true
    1
    WL
    2
    66766.52
    13393851.98
    1
    1
    1
    10
    false
    true
    true
    false
    false
    07-05-2021
    12-05-2028
    
      UNIVERSITY SQUARE SHOPPING CENTER
      12730 WEST INTERSTATE HIGHWAY 10
      San Antonio
      TX
      78230
      Bexar
      RT
      76172
      76172
      1998
      22000000.00
      MAI
      04-12-2019
      1
      0.56
      6
      X
      Good Sports
      7000
      12-31-2024
      Mogo Grill
      5540
      03-31-2023
      Jose Reyes M.D.
      4000
      09-30-2029
      03-31-2019
      01-01-2022
      03-31-2022
      2378146.00
      450446.00
      766262.00
      174975.55
      1611884.00
      275470.45
      1547138.00
      259283.95
      UW
      CREFC
      200300.00
      2.01
      1.3752
      1.93
      1.2944
      C
      F
      03-30-2022
    
    false
    false
    12761607.87
    66766.52
    0.0435
    0.0001759
    47802.86
    18963.66
    0.00
    12742644.21
    12742644.21
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    05-12-2022
    06-13-2022
    C-III Commercial Mortgage LLC
    03-05-2019
    12500000.00
    120
    03-11-2029
    0.05
    0.05
    3
    1
    120
    04-11-2019
    true
    1
    WL
    3
    52083.33
    12500000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    01-10-2029
    
      El Paso Self Storage Portfolio
      TX
      SS
      217370
      1664
      1664
      21920000.00
      MAI
      01-25-2019
      0.97
      0.92
      08-11-2021
      N
      04-30-2019
      01-01-2022
      03-31-2022
      2264225.86
      870922.00
      940056.07
      238025.62
      1324169.79
      632896.38
      1302387.79
      627450.63
      UW
      157812.49
      2.08
      4.0104
      2.05
      3.9759
      C
      F
    
    false
    false
    12500000.00
    53819.44
    0.05
    0.0001759
    53819.44
    0.00
    0.00
    12500000.00
    12500000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22-001
    05-12-2022
    06-13-2022
    
      EXTRA SPACE SELF STORAGE - RESLER
      995 NORTH RESLER DRIVE
      El Paso
      TX
      79912
      El Paso
      SS
      77625
      77625
      652
      652
      2009
      9030000.00
      MAI
      01-25-2019
      0.96
      0.92
      6
      04-30-2019
      01-01-2022
      03-31-2022
      857420.34
      334575.00
      301550.28
      92342.62
      555870.06
      242232.38
      548062.56
      240280.38
      UW
      CREFC
      71875.00
      3.3701
      3.343
      F
    
    false
  
  
    Prospectus Loan ID
    22-002
    05-12-2022
    06-13-2022
    
      EXTRA SPACE SELF STORAGE - HELEN OF TROY
      6950 HELEN OF TROY DRIVE
      El Paso
      TX
      79911
      El Paso
      SS
      79590
      79590
      580
      580
      2014
      7610000.00
      MAI
      01-25-2019
      0.96
      0.94
      6
      04-30-2019
      01-01-2022
      03-31-2022
      839802.64
      316136.00
      377076.25
      88604.89
      462726.39
      227531.11
      454767.39
      225541.36
      UW
      CREFC
      59375.00
      3.8321
      3.7985
      F
    
    false
  
  
    Prospectus Loan ID
    22-003
    05-12-2022
    06-13-2022
    
      EXTRA SPACE SELF STORAGE - DYER
      10201 DYER STREET
      El Paso
      TX
      79924
      El Paso
      SS
      60155
      60155
      432
      432
      2012
      5280000.00
      MAI
      01-25-2019
      0.99
      0.88
      6
      04-30-2019
      01-01-2022
      03-31-2022
      567002.88
      220211.00
      261429.54
      57078.11
      305573.34
      163132.89
      299557.84
      161628.89
      UW
      CREFC
      26562.50
      6.1414
      6.0848
      F
    
    false
  
  
    Prospectus Loan ID
    23
    05-12-2022
    06-13-2022
    C-III Commercial Mortgage LLC
    05-31-2019
    11927000.00
    120
    06-11-2029
    360
    0.0499
    0.0499
    3
    1
    07-11-2019
    true
    1
    WL
    2
    63953.84
    11912642.60
    1
    9
    9
    0
    false
    true
    false
    false
    false
    03-10-2029
    
      Johnson Storage Portfolio
      SS
      365364
      2748
      2748
      18010000.00
      MAI
      0.86
      0.89
      08-11-2021
      N
      04-30-2019
      12-31-2020
      12-31-2021
      2150799.72
      2453774.00
      1002676.48
      1188028.70
      1148123.24
      1265745.30
      1093318.64
      1210938.30
      UW
      767445.00
      1.50
      1.6492
      1.42
      1.5778
      C
      F
    
    false
    false
    11413672.29
    63953.84
    0.0499
    0.0001759
    49043.92
    14909.92
    0.00
    11430095.98
    11398762.37
    04-11-2022
    1
    false
    127810.91
    0
    0
    1
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23-001
    05-12-2022
    06-13-2022
    
      SUPERIOR SELF STORAGE
      3102 SOUTH MCCOLL ROAD
      Edinburg
      TX
      78539
      Hidalgo
      SS
      50350
      50350
      387
      387
      2005
      2018
      3650000.00
      MAI
      05-09-2019
      0.89
      0.80
      6
      04-30-2019
      12-31-2020
      12-31-2021
      393437.27
      470695.00
      135260.87
      198746.75
      258176.40
      271948.25
      250623.90
      264395.25
      UW
      CREFC
      176113.00
      1.5441
      1.5012
      F
    
    false
  
  
    Prospectus Loan ID
    23-002
    05-12-2022
    06-13-2022
    
      BARKSDALE SELF STORAGE
      2205 BARKSDALE BOULEVARD
      Bossier City
      LA
      71112
      Bossier
      SS
      59815
      59815
      410
      410
      1984
      2018
      2580000.00
      MAI
      05-07-2019
      0.81
      0.98
      6
      04-30-2019
      12-31-2020
      12-31-2021
      274487.58
      298514.00
      105592.18
      158287.70
      168895.40
      140226.30
      159923.15
      131254.30
      UW
      CREFC
      118524.00
      1.1831
      1.1074
      F
    
    false
  
  
    Prospectus Loan ID
    23-003
    05-12-2022
    06-13-2022
    
      ACTION SELF STORAGE
      1624 MORGAN BOULEVARD
      Harlingen
      TX
      78550
      Cameron
      SS
      50690
      50690
      371
      371
      1986
      2018
      2160000.00
      MAI
      05-09-2019
      0.77
      0.94
      6
      04-30-2019
      12-31-2020
      12-31-2021
      240496.59
      322033.00
      102096.24
      127661.65
      138400.35
      194371.35
      130796.85
      186767.35
      UW
      CREFC
      93301.00
      2.0832
      2.0017
      F
    
    false
  
  
    Prospectus Loan ID
    23-004
    05-12-2022
    06-13-2022
    
      OWOSSO MINI STORAGE
      1005 WEST MAIN STREET
      Owosso
      MI
      48867
      Shiawassee
      SS
      39200
      39200
      269
      269
      1991
      2015
      2100000.00
      MAI
      05-03-2019
      0.92
      0.96
      6
      04-30-2019
      12-31-2020
      12-31-2021
      249108.24
      281842.00
      102572.55
      146211.10
      146535.69
      135630.90
      140655.69
      129750.90
      UW
      CREFC
      90083.00
      1.5056
      1.4403
      F
    
    false
  
  
    Prospectus Loan ID
    23-005
    05-12-2022
    06-13-2022
    
      A&A SELF STORAGE
      68 GREEN STREET
      Warner Robins
      GA
      31093
      Houston
      SS
      40150
      40150
      309
      309
      1991
      2018
      1920000.00
      MAI
      05-09-2019
      0.94
      0.88
      6
      04-30-2019
      12-31-2020
      12-31-2021
      195218.48
      263115.00
      87765.59
      130456.75
      107452.89
      132658.25
      101430.39
      126635.25
      UW
      CREFC
      71102.00
      1.8657
      1.781
      F
    
    false
  
  
    Prospectus Loan ID
    23-006
    05-12-2022
    06-13-2022
    
      NORTH MAIN SELF STORAGE
      1712 NORTH MAIN STREET
      Las Cruces
      NM
      88007
      Doña Ana
      SS
      35561
      35561
      286
      286
      1975
      2018
      1310000.00
      MAI
      05-10-2019
      0.77
      0.94
      6
      04-30-2019
      12-31-2020
      12-31-2021
      200659.19
      278126.00
      111049.23
      131810.30
      89609.96
      146315.70
      84275.81
      140981.70
      UW
      CREFC
      59905.00
      2.4424
      2.3534
      F
    
    false
  
  
    Prospectus Loan ID
    23-007
    05-12-2022
    06-13-2022
    
      INDUSTRIAL PARK MINI STORAGE
      970 NORTH PINE HILL ROAD
      Birmingham
      AL
      35217
      Jefferson
      SS
      17950
      17950
      115
      115
      1988
      2017
      1400000.00
      MAI
      05-09-2019
      0.92
      0.85
      6
      04-30-2019
      12-31-2020
      12-31-2021
      141360.41
      83332.00
      58990.64
      67836.60
      82369.77
      15495.40
      79677.27
      12802.40
      UW
      CREFC
      58232.00
      0.266
      0.2198
      F
    
    false
  
  
    Prospectus Loan ID
    23-008
    05-12-2022
    06-13-2022
    
      EUCLID SELF STORAGE
      1381 EAST 276TH STREET
      Euclid
      OH
      44132
      Cuyahoga
      SS
      35298
      35298
      336
      336
      1985
      2018
      1620000.00
      MAI
      04-23-2019
      0.81
      0.79
      6
      04-30-2019
      12-31-2020
      12-31-2021
      252022.83
      244394.00
      167183.76
      124222.70
      84839.07
      120171.30
      79544.37
      114876.30
      UW
      CREFC
      55787.00
      2.1541
      2.0591
      F
    
    false
  
  
    Prospectus Loan ID
    23-009
    05-12-2022
    06-13-2022
    
      HALLMARK MINI STORAGE
      4013 EAST STAN SCHLUETER LOOP
      Killeen
      TX
      76542
      Bell
      SS
      36350
      36350
      265
      265
      2003
      2016
      1270000.00
      MAI
      05-06-2019
      0.96
      0.95
      6
      04-30-2019
      12-31-2020
      12-31-2021
      204009.14
      211723.00
      132165.43
      102795.15
      71843.71
      108927.85
      66391.21
      103474.85
      UW
      CREFC
      44398.00
      2.4534
      2.3306
      F
    
    false
  
  
    Prospectus Loan ID
    24
    05-12-2022
    06-13-2022
    Barclays Capital Real Estate Inc.
    04-04-2019
    11000000.00
    120
    04-06-2029
    360
    0.051
    0.051
    3
    1
    05-06-2019
    true
    1
    PP
    2
    59724.48
    10962474.01
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-05-2029
    
      HILTON AT UNIVERSITY PLACE
      8629 JM KEYNES DRIVE
      Charlotte
      NC
      28262
      Mecklenburg
      LO
      393
      393
      1988
      2016
      69500000.00
      MAI
      02-25-2019
      0.74
      0.41
      6
      08-06-2021
      N
      02-28-2019
      12-31-2020
      12-31-2021
      20668804.37
      12333327.00
      14586891.07
      8159910.41
      6081913.30
      4173416.59
      5255161.12
      3680083.51
      UW
      CREFC
      2997082.80
      2.03
      1.3924
      1.75
      1.2278
      F
      F
    
    false
    false
    10508001.15
    59724.48
    0.051
    0.000154
    46147.64
    13576.84
    0.00
    10494424.31
    10494424.31
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    05-12-2022
    06-13-2022
    C-III Commercial Mortgage LLC
    06-04-2019
    9740000.00
    120
    06-11-2029
    360
    0.0455
    0.0455
    3
    1
    07-11-2019
    true
    1
    WL
    2
    49640.94
    9727289.89
    1
    1
    1
    0
    false
    true
    false
    false
    true
    04-10-2029
    
      EMBASSY SUITES - WILLIAMSBURG
      3006 MOORETOWN ROAD
      Williamsburg
      VA
      23185
      York
      LO
      161
      161
      1987
      2015
      14300000.00
      MAI
      04-28-2019
      9600000.00
      01-12-2021
      MAI
      0.64
      0.54
      6
      08-11-2021
      N
      04-30-2019
      12-31-2020
      12-31-2021
      4805053.74
      4106289.00
      3556663.61
      2991785.09
      1248390.13
      1114503.91
      1056187.98
      922301.91
      UW
      CREFC
      595691.00
      2.10
      1.8709
      1.77
      1.5482
      C
      F
    
    false
    true
    9378304.92
    49640.94
    0.0455
    0.0001759
    36744.72
    12896.22
    0.00
    9432587.63
    9365408.70
    04-11-2022
    1
    false
    289565.31
    0
    0
    1
    0
    Wells Fargo Bank, NA
    11-19-2020
    03-21-2022
    false
    0.00
    8
    09-11-2021
    2
    06-11-2029
    360
  
  
    Prospectus Loan ID
    26
    05-12-2022
    06-13-2022
    Wells Fargo Bank, National Association
    05-06-2019
    8100000.00
    120
    05-11-2029
    360
    0.0493
    0.0493
    3
    1
    06-11-2019
    true
    1
    WL
    2
    43136.69
    8081354.92
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-10-2029
    
      ALMA PARK SHOPPING CENTER
      2040 AND 2050 NORTH ALMA SCHOOL ROAD
      Chandler
      AZ
      85224
      Maricopa
      RT
      68678
      68678
      1985
      11180000.00
      MAI
      04-10-2019
      0.90
      0.90
      6
      08-11-2021
      N
      Robert's ACE Hardware
      12800
      08-31-2024
      Dollar Tree
      11868
      04-30-2036
      Arizona Soap Supply
      8600
      01-31-2024
      03-31-2019
      12-31-2020
      12-31-2021
      1066609.10
      1102031.00
      276964.81
      466962.00
      789644.29
      635069.00
      736569.07
      581994.00
      UW
      CREFC
      517640.00
      1.53
      1.2268
      1.42
      1.1243
      C
      F
      12-31-2021
    
    false
    false
    7737263.73
    43136.69
    0.0493
    0.0007509
    32846.83
    10289.86
    0.00
    7726973.87
    7726973.87
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    05-12-2022
    06-13-2022
    Wells Fargo Bank, National Association
    05-24-2019
    7300000.00
    120
    06-11-2029
    360
    0.0522
    0.0522
    3
    1
    07-11-2019
    true
    1
    WL
    2
    40175.33
    7291579.67
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-10-2029
    
      HOLIDAY INN EXPRESS - OREM
      1290 WEST UNIVERSITY PARKWAY
      Orem
      UT
      84058
      Utah
      LO
      122
      122
      2010
      2018
      12350000.00
      MAI
      04-10-2019
      0.65
      0.61
      6
      08-11-2021
      N
      04-30-2019
      12-31-2020
      12-31-2021
      2662705.15
      2833173.00
      1728873.79
      1684374.02
      933831.36
      1148798.98
      827323.15
      1035472.06
      UW
      CREFC
      482104.00
      1.94
      2.3828
      1.72
      2.1478
      C
      F
    
    false
    false
    6999384.08
    40175.33
    0.0522
    0.0001759
    31462.23
    8713.10
    0.00
    6990670.98
    6990670.98
    06-11-2022
    1
    false
    0
    17895.25
    0
    0
    0
    Wells Fargo Bank, NA
    04-23-2020
    05-11-2020
    false
    8
  
  
    Prospectus Loan ID
    28
    05-12-2022
    06-13-2022
    C-III Mortgage Funding LLC
    06-03-2019
    6695000.00
    120
    360
    0.0475
    0.0475
    3
    1
    07-11-2019
    1
    WL
    2
    34924.29
    6686576.75
    1
    1
    0
    false
    true
    false
    false
    04-10-2029
    
      COURTYARD BY MARRIOTT BEAUMONT
      1998
      2018
      9600000.00
      05-01-2019
      6
      03-31-2019
      C
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    906997.06
    3
    06-09-2021
  
  
    Prospectus Loan ID
    29
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    05-30-2019
    6368000.00
    120
    06-06-2029
    360
    0.0435
    0.0435
    3
    1
    07-06-2019
    true
    1
    WL
    2
    31700.65
    6359383.35
    1
    1
    1
    10
    false
    true
    true
    false
    false
    07-05-2021
    12-05-2028
    
      FREDERICK AVENUE SHOPPING CENTER
      401 NORTH FREDERICK AVENUE
      Gaithersburg
      MD
      20877
      Montgomery
      RT
      30420
      30420
      1962
      11600000.00
      MAI
      04-10-2019
      1
      1
      6
      X
      World Market
      11161
      09-30-2023
      Advance Auto Parts
      7888
      12-31-2026
      Federal Express
      6307
      09-30-2027
      03-31-2019
      01-01-2022
      03-31-2022
      1178078.00
      346039.00
      289232.00
      77459.95
      888846.00
      268579.05
      862989.00
      262114.80
      UW
      CREFC
      95102.00
      2.34
      2.8241
      2.27
      2.7561
      C
      F
      03-30-2022
    
    false
    false
    6059194.90
    31700.65
    0.0435
    0.0001759
    22696.73
    9003.92
    0.00
    6050190.98
    6050190.98
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    05-12-2022
    06-13-2022
    UBS AG
    05-29-2019
    6200000.00
    120
    06-06-2029
    360
    0.0495
    0.0495
    3
    1
    07-06-2019
    true
    1
    WL
    2
    33093.74
    6192481.26
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-05-2029
    
      COVENTRY COMMONS
      43401-43429 JOY ROAD
      Canton Township
      MI
      48187
      Wayne
      RT
      111484
      111484
      1987
      9250000.00
      MAI
      03-13-2019
      0.87
      0.80
      6
      08-06-2021
      N
      Salvation Army
      39445
      01-31-2026
      Dollar Tree
      10920
      09-30-2022
      Aqua Tots Ventures  LLC.
      8400
      01-31-2026
      02-28-2019
      12-31-2020
      12-31-2021
      1262290.21
      1083792.00
      541959.00
      644158.76
      720331.22
      439633.24
      660286.69
      379589.24
      UW
      CREFC
      397124.88
      1.81
      1.107
      1.66
      0.9558
      F
      F
      01-28-2022
    
    false
    false
    5931119.53
    33093.74
    0.0495
    0.0006759
    25281.40
    7812.34
    0.00
    5923307.19
    5923307.19
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    04-17-2020
    05-11-2020
    false
    8
  
  
    Prospectus Loan ID
    31
    05-12-2022
    06-13-2022
    UBS AG
    05-15-2019
    5887500.00
    120
    06-06-2029
    360
    0.048
    0.048
    3
    1
    07-06-2019
    true
    1
    WL
    2
    30889.67
    5880160.33
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-05-2029
    
      ASBURY COMMONS
      2851 HENLEY ROAD
      Green Cove Springs
      FL
      32043
      Clay
      RT
      55273
      55273
      2004
      8100000.00
      MAI
      02-22-2019
      0.94
      0.98
      6
      08-06-2021
      N
      Winn-Dixie
      40873
      03-31-2024
      Pinkish Thread
      2160
      03-31-2025
      Mohammed Naser  DDS PLLC
      2160
      07-31-2033
      02-28-2019
      01-01-2022
      03-31-2022
      937083.29
      241538.00
      211680.66
      60978.64
      725402.63
      180559.36
      677017.78
      168463.11
      UW
      CREFC
      92669.01
      1.96
      1.9484
      1.83
      1.8179
      F
      F
      05-25-2022
    
    false
    false
    5624830.86
    30889.67
    0.048
    0.0001759
    23249.30
    7640.37
    0.00
    5617190.49
    5617190.49
    06-06-2022
    1
    false
    0
    5467.55
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    05-12-2022
    06-13-2022
    UBS AG
    05-16-2019
    5800000.00
    120
    06-06-2029
    360
    0.048
    0.048
    3
    1
    07-06-2019
    true
    1
    WL
    2
    30430.59
    5792769.41
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-05-2029
    
      HAMPTON INN - MILAN
      11608 US-250
      Milan
      OH
      44846
      Erie
      LO
      70
      70
      2014
      9000000.00
      MAI
      04-15-2019
      0.77
      0.81
      6
      08-06-2021
      N
      03-31-2019
      12-31-2018
      12-31-2019
      2719044.79
      2800156.00
      1705210.40
      2177327.00
      1013834.39
      622829.00
      905072.60
      510823.00
      UW
      CREFC
      365167.00
      2.78
      1.7056
      2.48
      1.3988
      F
      F
    
    false
    false
    5541234.55
    30430.59
    0.048
    0.0006759
    22903.77
    7526.82
    0.00
    5533707.73
    5533707.73
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    05-24-2019
    5750000.00
    120
    06-06-2029
    360
    0.0495
    0.0495
    3
    1
    48
    07-06-2019
    true
    1
    WL
    5
    23718.75
    5750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2029
    
      CEDAR RUN CORPORATE CENTER
      901 EAST 8TH AVENUE
      King of Prussia
      PA
      19406
      Montgomery
      OF
      59034
      59034
      1973
      2002
      9000000.00
      MAI
      03-22-2019
      0.92
      0.79
      6
      08-06-2021
      N
      Wills Eye/Dr. Jeffrey Katzman
      6177
      11-30-2024
      Advanced Recovery Systems
      5901
      12-31-2027
      Retired Seniors Volunteer Program
      5020
      07-31-2022
      02-28-2019
      01-01-2022
      03-31-2022
      1164854.00
      204183.00
      443716.00
      106895.99
      721138.00
      97287.01
      650297.00
      79576.76
      UW
      CREFC
      71156.26
      1.96
      1.3672
      1.77
      1.1183
      C
      F
      03-31-2022
    
    false
    false
    5750000.00
    24509.38
    0.0495
    0.0001759
    24509.38
    0.00
    0.00
    5750000.00
    5750000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    04-30-2019
    5700000.00
    120
    360
    0.0515
    0.0515
    3
    1
    06-06-2019
    1
    WL
    2
    31123.49
    5687468.35
    1
    1
    0
    false
    true
    false
    false
    11-05-2028
    
      HOLIDAY INN EXPRESS WILKES BARRE EAST
      1990
      2019
      9000000.00
      03-08-2019
      6
      02-28-2019
      C
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    319918.18
    3
    04-26-2021
  
  
    Prospectus Loan ID
    35
    05-12-2022
    06-13-2022
    Wells Fargo Bank, National Association
    01-08-2019
    5100000.00
    120
    01-11-2029
    360
    0.0535
    0.0535
    3
    1
    36
    02-11-2019
    true
    1
    WL
    5
    22737.50
    5100000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-10-2028
    
      CLC SELF STORAGE - REDFORD
      15440 TELEGRAPH ROAD
      Redford
      MI
      48239
      Wayne
      SS
      56557
      56557
      601
      601
      2006
      6940000.00
      MAI
      11-28-2018
      0.82
      0.92
      6
      08-11-2021
      N
      03-31-2019
      01-01-2022
      03-31-2022
      759455.00
      235221.00
      270788.00
      96452.69
      488668.00
      138768.31
      483973.00
      137594.81
      UW
      CREFC
      80453.62
      1.43
      1.7248
      1.42
      1.7102
      C
      F
    
    false
    false
    5076879.24
    28479.10
    0.0535
    0.0001759
    23388.90
    5090.20
    0.00
    5071789.04
    5071789.04
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    05-12-2022
    06-13-2022
    UBS AG
    04-18-2019
    4940000.00
    120
    05-06-2029
    300
    0.0533
    0.0533
    3
    1
    06-06-2019
    true
    1
    WL
    2
    29836.45
    4924910.34
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-05-2029
    
      DICKS SPORTING GOODS - WAUSAU
      4600 RIB MOUNTAIN DRIVE
      Rib Mountain
      WI
      54401
      Marathon
      RT
      45000
      45000
      2016
      7370000.00
      MAI
      02-01-2019
      1
      1
      6
      08-06-2021
      N
      Dick's Sporting Goods
      45000
      01-31-2027
      03-31-2019
      01-01-2022
      03-31-2022
      728422.00
      163938.00
      210408.97
      52815.13
      518013.03
      111122.87
      491716.16
      104548.62
      UW
      CREFC
      89509.35
      1.45
      1.2414
      1.37
      1.168
      F
      F
      10-13-2021
    
    false
    false
    4645049.71
    29836.45
    0.0533
    0.0001759
    21319.49
    8516.96
    0.00
    4636532.75
    4636532.75
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    05-12-2022
    06-13-2022
    C-III Commercial Mortgage LLC
    05-30-2019
    4800000.00
    120
    06-11-2029
    360
    0.0447
    0.0447
    3
    1
    12
    07-11-2019
    true
    1
    WL
    5
    17880.00
    4800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-10-2029
    
      ALL AMERICAN STORAGE BLOOMINGTON SOUTH
      2600 SOUTH HENDERSON STREET
      Bloomington
      IN
      47401
      Monroe
      SS
      55114
      55114
      603
      603
      1990
      2007
      6720000.00
      MAI
      04-26-2019
      0.79
      0.76
      6
      08-11-2021
      N
      04-30-2019
      01-01-2022
      03-31-2022
      630901.41
      165308.00
      226861.72
      77458.15
      404039.69
      87849.85
      395780.69
      85785.10
      UW
      CREFC
      72706.23
      1.39
      1.2082
      1.36
      1.1798
      C
      F
    
    false
    false
    4653230.16
    24235.41
    0.0447
    0.0001759
    17911.06
    6324.35
    0.00
    4646905.81
    4646905.81
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    05-28-2019
    4214000.00
    120
    06-06-2029
    360
    0.0435
    0.0435
    3
    1
    07-06-2019
    true
    1
    WL
    2
    20977.79
    4208297.96
    1
    1
    1
    10
    false
    true
    true
    false
    false
    07-05-2021
    12-05-2028
    
      FIREWHEEL CORNERS SHOPPING CENTER
      5255 PRESIDENT GEORGE BUSH TURNPIKE
      Garland
      TX
      75040
      Dallas
      RT
      22125
      22125
      2005
      7580000.00
      MAI
      04-17-2019
      0.93
      1
      6
      X
      Sydlan LLC
      3565
      08-31-2024
      Verizon
      2913
      02-28-2026
      Fast Signs
      2300
      09-30-2022
      03-31-2019
      01-01-2022
      03-31-2022
      753643.00
      202702.00
      255343.00
      50268.91
      498300.00
      152433.09
      479494.00
      147731.34
      UW
      CREFC
      62933.37
      1.98
      2.4221
      1.90
      2.3474
      C
      F
      03-30-2022
    
    false
    false
    4009649.21
    20977.79
    0.0435
    0.0001759
    15019.48
    5958.31
    0.00
    4003690.90
    4003690.90
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    05-12-2022
    06-13-2022
    C-III Mortgage Funding LLC
    05-30-2019
    4150000.00
    120
    06-11-2029
    360
    0.0465
    0.0465
    3
    1
    07-11-2019
    true
    1
    WL
    2
    21398.93
    4144682.32
    1
    1
    1
    0
    false
    true
    false
    false
    false
    04-10-2029
    
      LAKELAND MHP
      5545, 5575, 5595 OLD HIGHWAY 53
      Clearlake
      CA
      95422
      Lake
      MH
      107
      107
      1950
      2017
      6600000.00
      MAI
      04-29-2019
      0.95
      0.93
      6
      08-11-2021
      N
      03-31-2019
      01-01-2022
      03-31-2022
      649725.73
      186560.00
      244323.87
      65172.36
      405401.86
      121387.64
      400051.86
      120050.14
      UW
      CREFC
      64196.79
      1.58
      1.8908
      1.56
      1.87
      C
      F
    
    false
    false
    3959579.27
    21398.93
    0.0465
    0.0001759
    15854.82
    5544.11
    0.00
    3954035.16
    3954035.16
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    05-12-2022
    06-13-2022
    C-III Commercial Mortgage LLC
    05-30-2019
    4025000.00
    120
    06-11-2029
    360
    0.0447
    0.0447
    3
    1
    12
    07-11-2019
    true
    1
    WL
    5
    14993.13
    4025000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-10-2029
    
      ALL AMERICAN STORAGE EAST
      100 KINGSTON DRIVE
      Bloomington
      IN
      47408
      Monroe
      SS
      50784
      50784
      460
      460
      1986
      5560000.00
      MAI
      04-26-2019
      0.77
      0.76
      6
      08-11-2021
      N
      04-30-2019
      01-01-2022
      03-31-2022
      495215.52
      138898.00
      152173.60
      46542.99
      343041.92
      92355.01
      335424.32
      90450.51
      UW
      CREFC
      60967.20
      1.41
      1.5148
      1.38
      1.4835
      C
      F
    
    false
    false
    3901927.36
    20322.40
    0.0447
    0.0001759
    15019.17
    5303.23
    0.00
    3896624.13
    3896624.13
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    05-12-2022
    06-13-2022
    UBS AG
    03-28-2019
    2000000.00
    120
    04-06-2029
    360
    0.049
    0.049
    3
    1
    48
    05-06-2019
    true
    1
    PP
    5
    16333.33
    2000000.00
    1
    10
    10
    0
    true
    true
    false
    false
    false
    01-05-2029
    
      Wolverine Portfolio
      MH
      1649
      1649
      84490000.00
      MAI
      0.80
      1
      08-06-2021
      N
      02-28-2019
      10-01-2020
      09-30-2021
      8308684.97
      8976564.00
      3371487.53
      3801491.00
      4937197.44
      5175073.00
      4854747.44
      5092623.00
      UW
      2931153.00
      1.31
      1.7655
      1.29
      1.7374
      F
      F
    
    false
    false
    2000000.00
    8438.89
    0.049
    0.0001415
    8438.89
    0.00
    0.00
    2000000.00
    2000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    41-001
    05-12-2022
    06-13-2022
    
      APPLE TREE ESTATES
      1061 WILSON AVENUE NORTHWEST
      Walker
      MI
      49534
      Kent
      MH
      238
      238
      1971
      2005
      15460000.00
      MAI
      11-29-2018
      0.89
      1
      6
      02-28-2019
      10-01-2020
      09-30-2021
      1316317.00
      8976564.00
      422587.70
      3801491.00
      893729.30
      5175073.00
      881829.30
      5092623.00
      UW
      CREFC
      2931153.00
      1.7655
      1.7374
      F
    
    false
  
  
    Prospectus Loan ID
    41-002
    05-12-2022
    06-13-2022
    
      SOUTH LYON
      530 LANIER STREET
      South Lyon
      MI
      48178
      Oakland
      MH
      211
      211
      1972
      14350000.00
      MAI
      12-03-2018
      0.88
      1
      6
      02-28-2019
      10-01-2020
      09-30-2021
      1278319.00
      0.00
      394679.39
      0.00
      883639.61
      0.00
      873089.61
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    41-003
    05-12-2022
    06-13-2022
    
      METRO COMMONS
      28745 VAN BORN ROAD
      Romulus
      MI
      48174
      Wayne
      MH
      227
      227
      1978
      12400000.00
      MAI
      12-03-2018
      0.82
      1
      6
      02-28-2019
      10-01-2020
      09-30-2021
      1244339.00
      0.00
      525134.13
      0.00
      719204.87
      0.00
      707854.87
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    41-004
    05-12-2022
    06-13-2022
    
      BRIGHTON VILLAGE
      7500 WEST GRAND RIVER
      Brighton
      MI
      48114
      Livingston
      MH
      193
      193
      1960
      12130000.00
      MAI
      12-03-2018
      0.87
      1
      6
      02-28-2019
      10-01-2020
      09-30-2021
      1059662.00
      0.00
      389112.93
      0.00
      670549.07
      0.00
      660899.07
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    41-005
    05-12-2022
    06-13-2022
    
      COLLEGE HEIGHTS
      3501 AUBURN ROAD
      Auburn Hills
      MI
      48326
      Oakland
      MH
      161
      161
      1964
      8450000.00
      MAI
      12-03-2018
      0.86
      1
      6
      02-28-2019
      10-01-2020
      09-30-2021
      887313.00
      0.00
      366992.11
      0.00
      520320.89
      0.00
      512270.89
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    41-006
    05-12-2022
    06-13-2022
    
      HILLCREST
      3205 DOUGLAS AVENUE
      Kalamazoo
      MI
      49004
      Kalamazoo
      MH
      150
      150
      1962
      5810000.00
      MAI
      11-29-2018
      0.71
      1
      6
      02-28-2019
      10-01-2020
      09-30-2021
      623747.00
      0.00
      286984.80
      0.00
      336762.20
      0.00
      329262.20
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    41-007
    05-12-2022
    06-13-2022
    
      ROYAL VILLAGE
      7519 DORR STREET; 7519 NEBRASKA AVENUE
      Toledo
      OH
      43615
      Lucas
      MH
      233
      233
      1979
      5120000.00
      MAI
      11-28-2018
      0.49
      1
      6
      02-28-2019
      10-01-2020
      09-30-2021
      651378.00
      0.00
      360307.92
      0.00
      291070.08
      0.00
      279420.08
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    41-008
    05-12-2022
    06-13-2022
    
      FERNWOOD
      2701 STAGHORN COURT
      Deland
      FL
      32724
      Volusia
      MH
      92
      92
      1971
      4120000.00
      MAI
      11-28-2018
      0.77
      1
      6
      02-28-2019
      10-01-2020
      09-30-2021
      410381.00
      0.00
      191833.23
      0.00
      218547.77
      0.00
      213947.77
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    41-009
    05-12-2022
    06-13-2022
    
      SATELLITE BAY
      6250 ROOSEVELT BOULEVARD
      Clearwater
      FL
      33760
      Pinellas
      MH
      83
      83
      1973
      3350000.00
      MAI
      11-21-2018
      0.94
      1
      6
      02-28-2019
      10-01-2020
      09-30-2021
      446245.00
      0.00
      227109.27
      0.00
      219135.73
      0.00
      214985.73
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    41A
    05-12-2022
    06-13-2022
    UBS AG
    03-28-2019
    2000000.00
    120
    04-06-2029
    360
    0.049
    0.049
    3
    1
    48
    05-06-2019
    1
    PP
    5
    2000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    2000000.00
    8438.89
    0.049
    0.0001415
    8438.89
    0.00
    0.00
    2000000.00
    2000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    41-010
    05-12-2022
    06-13-2022
    
      CHALET VILLAGE
      14622 NORTH NEBRASKA AVENUE
      Tampa
      FL
      33613
      Hillsborough
      MH
      61
      61
      1965
      2005
      3300000.00
      MAI
      11-21-2018
      0.98
      1
      6
      02-28-2019
      10-01-2020
      09-30-2021
      390983.97
      0.00
      206746.06
      0.00
      184237.91
      0.00
      181187.91
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    42
    05-12-2022
    06-13-2022
    Barclays Capital Real Estate Inc.
    05-24-2019
    3775000.00
    120
    06-06-2029
    360
    0.0453
    0.0453
    3
    1
    36
    07-06-2019
    true
    1
    WL
    5
    14250.63
    3775000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    03-05-2029
    
      GALA BEND APARTMENTS
      525 WEST AVON ROAD
      Sparta
      WI
      54656
      Monroe
      MF
      48
      48
      2017
      5230000.00
      MAI
      04-24-2019
      1
      1
      6
      08-06-2021
      N
      03-31-2019
      01-01-2022
      03-31-2022
      537443.50
      151590.00
      182788.63
      51058.35
      354654.87
      100531.65
      342654.87
      97531.65
      UW
      CREFC
      42751.88
      1.54
      2.3515
      1.49
      2.2813
      F
      F
    
    false
    false
    3775000.00
    14725.65
    0.0453
    0.0001759
    14725.65
    0.00
    0.00
    3775000.00
    3775000.00
    06-06-2022
    1
    false
    0
    2129.73
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    05-12-2022
    06-13-2022
    C-III Commercial Mortgage LLC
    05-17-2019
    3700000.00
    120
    06-11-2029
    360
    0.05
    0.05
    3
    1
    24
    07-11-2019
    true
    1
    WL
    5
    15416.67
    3700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-10-2029
    
      PALMS AT DOVER
      5134 AND 5230 EAST 60 HIGHWAY AND 5205 BERRY PATCH ROAD
      Dover
      FL
      33527
      Hillsborough
      MH
      127
      127
      1972
      2017
      5870000.00
      MAI
      03-14-2019
      0.96
      0.98
      6
      08-11-2021
      N
      03-31-2019
      01-01-2021
      09-30-2021
      548000.00
      487610.00
      231016.00
      292643.84
      316984.00
      194966.16
      310634.00
      190203.66
      UW
      CREFC
      153115.00
      1.33
      1.2733
      1.30
      1.2422
      C
      F
    
    false
    false
    3652171.38
    19862.40
    0.05
    0.0001759
    15724.63
    4137.77
    0.00
    3652171.38
    3648033.61
    05-11-2022
    1
    false
    19846.68
    0
    0
    B
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    44
    05-12-2022
    06-13-2022
    Wells Fargo Bank, National Association
    03-13-2019
    3600000.00
    120
    04-11-2029
    360
    0.0498
    0.0498
    3
    1
    60
    05-11-2019
    true
    1
    WL
    5
    14940.00
    3600000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    01-10-2029
    
      3699 HAMNER AVE RETAIL CENTER
      3699 HAMNER AVENUE
      Norco
      CA
      92860
      Riverside
      RT
      12787
      12787
      2005
      5540000.00
      MAI
      02-01-2019
      1
      0.93
      6
      08-11-2021
      N
      Starbuck's Coffee
      1800
      09-30-2025
      Hsiu Lien Chiu & Chin Hisi Wang dba Crazy Brothers
      1540
      01-31-2025
      Scrambler's Cafe
      1540
      09-30-2025
      04-30-2019
      01-01-2022
      03-31-2022
      515191.14
      149333.00
      150641.73
      34370.74
      364549.40
      114962.26
      352399.85
      111924.76
      UW
      CREFC
      44819.00
      1.58
      2.565
      1.52
      2.4972
      C
      F
      04-25-2022
    
    false
    false
    3600000.00
    15438.00
    0.0498
    0.0001759
    15438.00
    0.00
    0.00
    3600000.00
    3600000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    45
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    04-18-2019
    3500000.00
    60
    02-06-2024
    360
    0.0525
    0.0525
    3
    1
    24
    06-06-2019
    true
    1
    WL
    5
    15312.50
    3500000.00
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2024
    
      Defeased
      NC
      Cabarrus
      SS
      59450
      364
      364
      2002
      5560000.00
      MAI
      03-28-2019
      0.92
      3
      08-06-2021
      F
      03-31-2019
      514166.00
      163130.00
      351036.00
      342119.00
      UW
      C
    
    false
    false
    3453276.72
    19327.13
    0.0525
    0.0001759
    15611.69
    3715.44
    0.00
    3449561.28
    3449561.28
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    46
    05-12-2022
    06-13-2022
    Wells Fargo Bank, National Association
    04-24-2019
    3376775.00
    120
    05-11-2029
    0.0475
    0.0475
    3
    1
    120
    06-11-2019
    true
    1
    WL
    3
    13366.40
    3376775.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-10-2029
    
      WALGREENS - RICHARDSON, TX
      500 CENTENNIAL BOULEVARD
      Richardson
      TX
      75081
      Dallas
      RT
      14820
      14820
      2007
      5600000.00
      MAI
      03-19-2019
      1
      6
      08-11-2021
      N
      WALGREENS
      14820
      12-31-2050
      300699.96
      4174.68
      296525.28
      295043.28
      UW
      CREFC
      1.82
      1.81
      C
    
    false
    false
    3376775.00
    13811.95
    0.0475
    0.0001759
    13811.95
    0.00
    0.00
    3376775.00
    3376775.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    47
    05-12-2022
    06-13-2022
    Wells Fargo Bank, National Association
    05-14-2019
    2850000.00
    120
    06-11-2029
    360
    0.0462
    0.0462
    3
    1
    07-11-2019
    true
    1
    WL
    2
    14644.45
    2846328.05
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-10-2029
    
      CONCOURSE OFFICE CENTER
      4343 CONCOURSE DRIVE
      Ann Arbor
      MI
      48108
      Washtenaw
      OF
      29668
      29668
      2003
      3950000.00
      MAI
      04-10-2019
      0.94
      0.95
      6
      08-11-2021
      N
      TheraSupport  LLC
      4857
      09-30-2026
      Life Support Services
      3282
      05-31-2024
      CTC Engineering  Inc.
      2280
      02-28-2020
      04-30-2019
      01-01-2022
      03-31-2022
      514275.40
      125326.00
      178760.26
      45840.00
      335515.14
      79486.00
      304263.64
      71673.25
      UW
      CREFC
      43933.35
      1.91
      1.8092
      1.73
      1.6314
      C
      F
      03-31-2022
    
    false
    false
    2718497.54
    14644.45
    0.0462
    0.0001759
    10815.09
    3829.36
    0.00
    2714668.18
    2714668.18
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    48
    05-12-2022
    06-13-2022
    C-III Commercial Mortgage LLC
    02-15-2019
    2750000.00
    120
    03-11-2029
    360
    0.054
    0.054
    3
    1
    04-11-2019
    true
    1
    WL
    2
    15442.10
    2738480.13
    1
    1
    1
    0
    false
    true
    false
    false
    false
    01-10-2029
    
      APACHE WEST MHP
      1035 WEST MAIN STREET
      Mesa
      AZ
      85201
      Maricopa
      MH
      75
      75
      1955
      2016
      4090000.00
      MAI
      11-30-2018
      0.99
      0.99
      6
      08-11-2021
      N
      12-31-2018
      12-31-2020
      12-31-2021
      467334.00
      598415.00
      223211.51
      368911.50
      244122.49
      229503.50
      240372.49
      225753.50
      UW
      CREFC
      185305.20
      1.32
      1.2385
      1.30
      1.2182
      C
      F
    
    false
    false
    2630785.28
    15442.10
    0.054
    0.0001759
    12233.15
    3208.95
    0.00
    2627576.33
    2627576.33
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    49
    05-12-2022
    06-13-2022
    C-III Commercial Mortgage LLC
    05-29-2019
    2550000.00
    120
    06-11-2029
    360
    0.0513
    0.0513
    3
    1
    07-11-2019
    true
    1
    WL
    2
    13892.26
    2547008.99
    1
    1
    1
    0
    false
    true
    false
    false
    false
    04-10-2029
    
      ELMIRA SHOPPING CENTER
      179 ELMIRA ROAD
      Vacaville
      CA
      95687
      Solano
      RT
      13277
      13277
      2004
      3970000.00
      MAI
      04-24-2019
      0.77
      1
      6
      08-11-2021
      N
      Najjar R. Sadeddin (empireno)
      3850
      12-31-2025
      Dr. Dawud Muhaimin (dentist )
      2362
      08-31-2022
      Metro PCS
      2000
      02-28-2025
      03-31-2019
      01-01-2022
      03-31-2022
      359491.77
      112363.00
      127170.12
      29892.24
      232321.65
      82470.76
      217053.10
      78653.26
      UW
      CREFC
      41676.78
      1.39
      1.9788
      1.30
      1.8872
      C
      F
      03-31-2022
    
    false
    false
    2443151.62
    13892.26
    0.0513
    0.0001759
    10792.62
    3099.64
    0.00
    2440051.98
    2440051.98
    06-11-2022
    1
    false
    0
    237.66
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    50
    05-12-2022
    06-13-2022
    C-III Commercial Mortgage LLC
    05-30-2019
    2300000.00
    120
    06-11-2029
    360
    0.048
    0.048
    3
    1
    24
    07-11-2019
    true
    1
    WL
    5
    9200.00
    2300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-10-2029
    
      STUFF N STORAGE
      1139 VANDERBILT CIRCLE
      Manteca
      CA
      95337
      San Joaquin
      SS
      33215
      33215
      256
      256
      1989
      2018
      3350000.00
      MAI
      04-25-2019
      0.97
      0.95
      6
      08-11-2021
      N
      03-31-2019
      01-01-2022
      03-31-2022
      394034.56
      138310.00
      185635.78
      45632.54
      208398.78
      92677.46
      203416.53
      91431.96
      UW
      CREFC
      36201.00
      1.44
      2.56
      1.40
      2.5256
      C
      F
    
    false
    false
    2269076.50
    12067.30
    0.048
    0.0001759
    9378.85
    2688.45
    0.00
    2266388.05
    2266388.05
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    51
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    04-05-2019
    2100000.00
    120
    300
    0.055
    0.055
    3
    1
    05-06-2019
    1
    WL
    2
    12895.84
    2090464.24
    1
    1
    0
    false
    true
    false
    false
    01-05-2029
    
      QUALITY INN AND SUITES - PORTSMOUTH
      2000
      2018
      3600000.00
      12-17-2018
      2
      12-31-2018
      C
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    631985.06
    3
    08-03-2021
  
  
    Prospectus Loan ID
    52
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    04-17-2019
    1900000.00
    120
    05-06-2029
    360
    0.0472
    0.0472
    3
    1
    36
    06-06-2019
    true
    1
    WL
    5
    7473.33
    1900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-05-2029
    
      COOL STORAGE
      1001 NORTH BARFIELD DRIVE
      Marco Island
      FL
      34145
      Collier
      SS
      15743
      15743
      171
      171
      1984
      2003
      3400000.00
      MAI
      05-01-2019
      0.89
      0.94
      6
      08-06-2021
      N
      03-31-2019
      12-31-2020
      12-31-2021
      301387.00
      440068.00
      106228.00
      184570.29
      195159.00
      255497.71
      190908.00
      251246.71
      UW
      CREFC
      90925.51
      1.65
      2.8099
      1.61
      2.7632
      C
      F
    
    false
    false
    1900000.00
    9876.97
    0.0472
    0.0001759
    7722.44
    2154.53
    0.00
    1897845.47
    1897845.47
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    53
    05-12-2022
    06-13-2022
    C-III Commercial Mortgage LLC
    01-31-2019
    1850000.00
    120
    02-11-2029
    360
    0.0533
    0.0533
    3
    1
    03-11-2019
    true
    1
    WL
    2
    10307.63
    1839447.71
    1
    1
    1
    0
    false
    true
    false
    false
    false
    12-10-2028
    
      SUNSHINE SELF STORAGE
      2250 HIGHWAY 129
      Jefferson
      GA
      30549
      Jackson
      SS
      35400
      35400
      252
      252
      2002
      3100000.00
      MAI
      01-16-2019
      0.98
      0.97
      6
      08-11-2021
      N
      02-28-2019
      01-01-2022
      03-31-2022
      315987.73
      86601.00
      109146.39
      29976.68
      206841.34
      56624.32
      201531.34
      55296.82
      UW
      CREFC
      30922.89
      1.67
      1.8311
      1.63
      1.7882
      C
      F
    
    false
    false
    1765567.13
    10307.63
    0.0533
    0.0001759
    8103.46
    2204.17
    0.00
    1765567.13
    1763362.96
    05-11-2022
    1
    false
    10300.03
    0
    0
    B
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    54
    05-12-2022
    06-13-2022
    UnionCapitalFunding LLC
    04-02-2019
    1285000.00
    120
    04-11-2029
    360
    0.0528
    0.0528
    3
    1
    05-11-2019
    true
    1
    WL
    2
    7119.71
    1280772.57
    1
    1
    1
    0
    false
    true
    false
    false
    false
    02-10-2029
    
      ROLLING OAKS MHP
      1606 FRANCES STREET AND 1500 GRANT STREET
      Pleasanton
      TX
      78064
      Atascosa
      MH
      62
      62
      1995
      2019
      1830000.00
      MAI
      12-16-2018
      0.84
      1
      6
      08-11-2021
      N
      02-28-2019
      01-01-2022
      03-31-2022
      218968.00
      54699.00
      86107.72
      21789.08
      132860.28
      32909.92
      128624.78
      31850.92
      UW
      CREFC
      21359.00
      1.56
      1.5407
      1.51
      1.4912
      C
      F
    
    false
    false
    1229482.14
    7119.71
    0.0528
    0.0001759
    5590.05
    1529.66
    0.00
    1227952.48
    1227952.48
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  




(null)


	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 41, original file reflected one loan with Original Loan Amount of 4000000 however this is now split into Asset Number 41 and 41A with Original Loan Amounts of 2000000 and 2000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 41.   
	
	
		Item 2(c)(17)
		Periodic Principal and Interest Payment at Securitization
		With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in August 2019, the periodic principal and interest payment due in August).
	
	
		Item 2(c)(18)
		 Scheduled Principal Balance at Securitization 
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(29)(i)
		 Prepayment Lock-Out End Date
		With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. 
	
	
		Item 2(d)(20)
		  Physical Occupancy at Securitization
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. 
	
	
		Item 2(d)(28)(i)
		   Date of Financials as of Securitization
		For Asset Numbers 6, 7 and 46 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.  
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). 
	
	
		Item 2(d)(28)(xvii)
		 Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		 Servicer and Trustee Fee Rate
		With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. 
	
	
		Item 2(e)(12)
		Reporting Period Ending Actual Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 
	
	
		Item 2(e)(13)
		Reporting Period Ending Scheduled Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		   Primary Servicer
		Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, Wells Fargo Bank, NA represents Wells Fargo Bank, National Association and "Midland Loan Services" represents "Midland Loan Services, a Division of PNC Bank, National Association".