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:  333-226943-01

Central Index Key Number of issuing entity:  0001757018

Benchmark 2018-B7 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226943

Central Index Key Number of depositor:  0001013454

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541294

German American Capital Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001701238

Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000835271

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

Lainie Kaye (212) 250-2500
(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)

38-4096482
38-4096483
38-7206261
(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  

     

A-M

     

     

  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 Benchmark 2018-B7 Mortgage Trust.

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

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by Benchmark 2018-B7 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the 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 February 15, 2022. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of GACC is 0001541294.

Citi Real Estate Funding Inc., one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of Citi Real Estate Funding Inc. is 0001701238.

JPMorgan Chase Bank, National Association ("JPM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of JPM is 0000835271.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226943-01 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226943-01 and incorporated by reference herein).

Part II - OTHER INFORMATION

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 Benchmark 2018-B7 Mortgage Trust, 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 30, 2022 under Commission File No. 333-226943-01 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226943-01 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.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Matt Smith
Matt Smith, Director

Date: June 29, 2022

 

/s/ R. Chris Jones
R. Chris Jones, Director

Date: June 29, 2022

 

 


dma18b07_ex991-202206.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/22

Benchmark 2018-B7 Mortgage Trust

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-B7

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

3

 

Helaine M. Kaplan

(212) 250-5270

 

Certificate Interest Reconciliation Detail

4

 

60 Wall Street | New York, NY 10005 | United States

 

 

 

 

Master Servicer

KeyCorp Real Estate Capital Markets, Inc.

 

 

Exchangeable Certificate Detail

5-6

 

 

 

 

 

 

 

Andy Lindenman

(913) 317-4372

 

Exchangeable Certificate Factor Detail

7

 

 

 

 

 

 

 

11501 Outlook, Suite 300 | Overland Park, KS 66211 | United States

 

Additional Information

8

Special Servicer

LNR Partners, LLC

 

 

Bond / Collateral Reconciliation - Cash Flows

9

 

LNR CMBS Notices

(305) 695-5600

lnr.cmbs.notices@lnrproperty.com

Bond / Collateral Reconciliation - Balances

10

 

2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States

 

Current Mortgage Loan and Property Stratification

11-15

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Mortgage Loan Detail (Part 1)

16-17

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Mortgage Loan Detail (Part 2)

18-19

 

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

 

 

Principal Prepayment Detail

20

Certificate Administrator

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

 

 

Historical Detail

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

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

Delinquency Loan Detail

22

 

 

 

trustadministrationgroup@wellsfargo.com

Collateral Stratification and Historical Detail

23

 

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

 

 

Specially Serviced Loan Detail - Part 1

24

Directing Holder

Eightfold Real Estate Capital, L.P.

 

 

Specially Serviced Loan Detail - Part 2

25

 

-

 

 

Modified Loan Detail

26

 

 

 

 

Historical Liquidated Loan Detail

27

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

28

 

 

 

 

Interest Shortfall Detail - Collateral Level

29

 

 

 

 

Supplemental Notes

30

 

 

 

 

 

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 30

 


 

 

                         

 

 

 

 

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

08162TAX1

3.436000%

20,240,000.00

7,164,100.10

454,978.00

20,513.21

0.00

0.00

475,491.21

6,709,122.10

30.36%

30.00%

A-2

08162TAY9

4.377000%

211,980,000.00

211,980,000.00

0.00

773,197.05

0.00

0.00

773,197.05

211,980,000.00

30.36%

30.00%

A-SB

08162TAZ6

4.376000%

36,078,000.00

36,078,000.00

0.00

131,564.44

0.00

0.00

131,564.44

36,078,000.00

30.36%

30.00%

A-3

08162TBA0

4.241000%

203,000,000.00

203,000,000.00

0.00

717,435.83

0.00

0.00

717,435.83

203,000,000.00

30.36%

30.00%

A-4

08162TBB8

4.510000%

320,279,000.00

320,279,000.00

0.00

1,203,715.24

0.00

0.00

1,203,715.24

320,279,000.00

30.36%

30.00%

A-M

08162TBD4

4.741000%

93,293,000.00

93,293,000.00

0.00

368,585.09

0.00

0.00

368,585.09

93,293,000.00

22.01%

21.75%

B

08162TBE2

5.013744%

52,300,000.00

52,300,000.00

0.00

218,515.68

0.00

0.00

218,515.68

52,300,000.00

17.33%

17.13%

C

08162TBF9

5.013744%

52,301,000.00

52,301,000.00

0.00

218,519.86

0.00

0.00

218,519.86

52,301,000.00

12.65%

12.50%

D

08162TAG8

3.000000%

32,511,000.00

32,511,000.00

0.00

81,277.50

0.00

0.00

81,277.50

32,511,000.00

9.74%

9.63%

E

08162TAJ2

3.000000%

24,030,000.00

24,030,000.00

0.00

60,075.00

0.00

0.00

60,075.00

24,030,000.00

7.59%

7.50%

F

08162TAL7

3.763744%

26,857,000.00

26,857,000.00

0.00

84,235.73

0.00

0.00

84,235.73

26,857,000.00

5.19%

5.13%

G-RR

08162TAP8

5.013744%

11,309,000.00

11,309,000.00

0.00

47,250.36

0.00

0.00

47,250.36

11,309,000.00

4.17%

4.13%

H-RR

08162TAR4

5.013744%

11,308,000.00

11,308,000.00

0.00

47,246.18

0.00

0.00

47,246.18

11,308,000.00

3.16%

3.13%

J-RR*

08162TAT0

5.013744%

35,338,680.00

35,338,679.99

0.00

138,694.82

0.00

0.00

138,694.82

35,338,679.99

0.00%

0.00%

S

08162TAU7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

08162TAW3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

VRR Interest

N/A

5.013744%

37,090,000.17

36,661,122.79

14,922.86

152,880.88

0.00

0.00

167,803.74

36,646,199.93

0.00%

0.00%

Regular SubTotal

 

1,167,914,680.17

1,154,409,902.88

469,900.86

4,263,706.87

0.00

0.00

4,733,607.73

1,153,940,002.02

 

 

 

 

X-A

08162TBC6

0.588372%

884,870,000.00

871,794,100.10

0.00

427,449.60

0.00

0.00

427,449.60

871,339,122.10

 

 

X-B

08162TAA1

0.000000%

104,601,000.00

104,601,000.00

0.00

0.00

0.00

0.00

0.00

104,601,000.00

 

 

X-D

08162TAC7

2.013744%

56,541,000.00

56,541,000.00

0.00

94,882.59

0.00

0.00

94,882.59

56,541,000.00

 

 

X-F

08162TAE3

1.250000%

26,857,000.00

26,857,000.00

0.00

27,976.04

0.00

0.00

27,976.04

26,857,000.00

 

 

Notional SubTotal

 

1,072,869,000.00

1,059,793,100.10

0.00

550,308.23

0.00

0.00

550,308.23

1,059,338,122.10

 

 

 

Deal Distribution Total

 

 

 

469,900.86

4,814,015.10

0.00

0.00

5,283,915.96

 

 

 

 

*

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 30

 


 

 

                     

 

 

 

 

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

08162TAX1

353.95751482

22.47915020

1.01349852

0.00000000

0.00000000

0.00000000

0.00000000

23.49264872

331.47836462

A-2

08162TAY9

1,000.00000000

0.00000000

3.64750000

0.00000000

0.00000000

0.00000000

0.00000000

3.64750000

1,000.00000000

A-SB

08162TAZ6

1,000.00000000

0.00000000

3.64666667

0.00000000

0.00000000

0.00000000

0.00000000

3.64666667

1,000.00000000

A-3

08162TBA0

1,000.00000000

0.00000000

3.53416665

0.00000000

0.00000000

0.00000000

0.00000000

3.53416665

1,000.00000000

A-4

08162TBB8

1,000.00000000

0.00000000

3.75833333

0.00000000

0.00000000

0.00000000

0.00000000

3.75833333

1,000.00000000

A-M

08162TBD4

1,000.00000000

0.00000000

3.95083329

0.00000000

0.00000000

0.00000000

0.00000000

3.95083329

1,000.00000000

B

08162TBE2

1,000.00000000

0.00000000

4.17812008

0.00000000

0.00000000

0.00000000

0.00000000

4.17812008

1,000.00000000

C

08162TBF9

1,000.00000000

0.00000000

4.17812011

0.00000000

0.00000000

0.00000000

0.00000000

4.17812011

1,000.00000000

D

08162TAG8

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

08162TAJ2

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F

08162TAL7

1,000.00000000

0.00000000

3.13645344

0.00000000

0.00000000

0.00000000

0.00000000

3.13645344

1,000.00000000

G-RR

08162TAP8

1,000.00000000

0.00000000

4.17812008

0.00000000

0.00000000

0.00000000

0.00000000

4.17812008

1,000.00000000

H-RR

08162TAR4

1,000.00000000

0.00000000

4.17811992

0.00000000

0.00000000

0.00000000

0.00000000

4.17811992

1,000.00000000

J-RR

08162TAT0

999.99999972

0.00000000

3.92473120

0.25338892

5.91445776

0.00000000

0.00000000

3.92473120

999.99999972

S

08162TAU7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

08162TAW3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

VRR Interest

N/A

988.43684610

0.40234187

4.12188944

0.00791858

0.18482933

0.00000000

0.00000000

4.52423131

988.03450423

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

08162TBC6

985.22280120

0.00000000

0.48306486

0.00000000

0.00000000

0.00000000

0.00000000

0.48306486

984.70862624

X-B

08162TAA1

1,000.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

1,000.00000000

X-D

08162TAC7

1,000.00000000

0.00000000

1.67812013

0.00000000

0.00000000

0.00000000

0.00000000

1.67812013

1,000.00000000

X-F

08162TAE3

1,000.00000000

0.00000000

1.04166660

0.00000000

0.00000000

0.00000000

0.00000000

1.04166660

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 30

 


 

 

                         

 

 

 

 

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

05/01/22 - 05/30/22

30

0.00

20,513.21

0.00

20,513.21

0.00

0.00

0.00

20,513.21

0.00

 

A-2

05/01/22 - 05/30/22

30

0.00

773,197.05

0.00

773,197.05

0.00

0.00

0.00

773,197.05

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

131,564.44

0.00

131,564.44

0.00

0.00

0.00

131,564.44

0.00

 

A-3

05/01/22 - 05/30/22

30

0.00

717,435.83

0.00

717,435.83

0.00

0.00

0.00

717,435.83

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

1,203,715.24

0.00

1,203,715.24

0.00

0.00

0.00

1,203,715.24

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

427,449.60

0.00

427,449.60

0.00

0.00

0.00

427,449.60

0.00

 

X-B

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

94,882.59

0.00

94,882.59

0.00

0.00

0.00

94,882.59

0.00

 

X-F

05/01/22 - 05/30/22

30

0.00

27,976.04

0.00

27,976.04

0.00

0.00

0.00

27,976.04

0.00

 

A-M

05/01/22 - 05/30/22

30

0.00

368,585.09

0.00

368,585.09

0.00

0.00

0.00

368,585.09

0.00

 

B

05/01/22 - 05/30/22

30

0.00

218,515.68

0.00

218,515.68

0.00

0.00

0.00

218,515.68

0.00

 

C

05/01/22 - 05/30/22

30

0.00

218,519.86

0.00

218,519.86

0.00

0.00

0.00

218,519.86

0.00

 

D

05/01/22 - 05/30/22

30

0.00

81,277.50

0.00

81,277.50

0.00

0.00

0.00

81,277.50

0.00

 

E

05/01/22 - 05/30/22

30

0.00

60,075.00

0.00

60,075.00

0.00

0.00

0.00

60,075.00

0.00

 

F

05/01/22 - 05/30/22

30

0.00

84,235.73

0.00

84,235.73

0.00

0.00

0.00

84,235.73

0.00

 

G-RR

05/01/22 - 05/30/22

30

0.00

47,250.36

0.00

47,250.36

0.00

0.00

0.00

47,250.36

0.00

 

H-RR

05/01/22 - 05/30/22

30

0.00

47,246.18

0.00

47,246.18

0.00

0.00

0.00

47,246.18

0.00

 

J-RR

05/01/22 - 05/30/22

30

200,054.70

147,649.25

0.00

147,649.25

8,954.43

0.00

0.00

138,694.82

209,009.13

 

VRR Interest

05/01/22 - 05/30/22

30

6,561.62

153,174.57

0.00

153,174.57

293.70

0.00

0.00

152,880.88

6,855.32

 

Totals

 

 

206,616.32

4,823,263.22

0.00

4,823,263.22

9,248.13

0.00

0.00

4,814,015.10

215,864.45

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 30

 


 

 

                       

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

Pass-Through

Maximum Initial

 

 

 

Prepayment

 

 

 

 

Class

CUSIP

Rate

Balance

Beginning Balance                                  Principal Distribution               Interest Distribution

Penalties

 

           Losses

Total Distribution

Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

V-A-1 (V2)

N/A

5.013744%

663,853.22

234,975.84

14,922.86

981.76

0.00

 

0.00

15,904.62

220,052.98

V-A-1 (V1)

N/A

N/A

663,853.22

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-2 (V2)

N/A

5.013744%

6,952,747.29

6,952,747.29

0.00

29,049.41

0.00

 

0.00

29,049.41

6,952,747.29

V-A-2 (V1)

N/A

N/A

6,952,747.29

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-SB (V2)

N/A

5.013744%

1,183,324.92

1,183,324.92

0.00

4,944.07

0.00

 

0.00

4,944.07

1,183,324.92

V-A-SB (V1)

N/A

N/A

1,183,324.92

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-3 (V2)

N/A

5.013744%

6,658,211.63

6,658,211.63

0.00

27,818.81

0.00

 

0.00

27,818.81

6,658,211.63

V-A-3 (V1)

N/A

N/A

6,658,211.63

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-4 (V2)

N/A

5.013744%

10,504,854.00

10,504,854.00

0.00

43,890.54

0.00

 

0.00

43,890.54

10,504,854.00

V-A-4 (V1)

N/A

N/A

10,504,854.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-A-M (V2)

N/A

5.013744%

3,059,923.83

3,059,923.83

0.00

12,784.73

0.00

 

0.00

12,784.73

3,059,923.83

V-A-M (V1)

N/A

N/A

3,059,923.83

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-B (V2)

N/A

5.013744%

1,715,391.47

1,715,391.47

0.00

7,167.11

0.00

 

0.00

7,167.11

1,715,391.47

V-B (V1)

N/A

N/A

1,715,391.47

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-C (V2)

N/A

5.013744%

1,715,424.27

1,715,424.27

0.00

7,167.25

0.00

 

0.00

7,167.25

1,715,424.27

V-C (V1)

N/A

N/A

1,715,424.27

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-D (V2)

N/A

5.013744%

1,066,330.63

1,066,330.63

0.00

4,455.26

0.00

 

0.00

4,455.26

1,066,330.63

V-D (V1)

N/A

N/A

1,066,330.63

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-E (V2)

N/A

5.013744%

788,161.70

788,161.70

0.00

3,293.03

0.00

 

0.00

3,293.03

788,161.70

V-E (V1)

N/A

N/A

788,161.70

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-F (V2)

N/A

5.013744%

880,884.68

880,884.68

0.00

3,680.44

0.00

 

0.00

3,680.44

880,884.68

V-F (V1)

N/A

N/A

880,884.68

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-G (V2)

N/A

5.013744%

370,924.71

370,924.71

0.00

1,549.77

0.00

 

0.00

1,549.77

370,924.71

V-G (V1)

N/A

N/A

370,924.71

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-H (V2)

N/A

5.013744%

370,891.91

370,891.91

0.00

1,549.63

0.00

 

0.00

1,549.63

370,891.91

V-H (V1)

N/A

N/A

370,891.91

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

V-J (V2)

N/A

5.013744%

1,159,075.91

1,159,075.91

0.00

4,549.06

0.00

 

0.00

4,549.06

1,159,075.91

V-J (V1)

N/A

N/A

1,159,075.91

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

Regular Interest Total

 

 

74,180,000.34

36,661,122.79

14,922.86

152,880.87

0.00

 

0.00

167,803.73

36,646,199.93

 

 

 

 

 

 

 

 

 

Exchangeable Certificate Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 30

 


 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

     Maximum Initial

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

        Balance

Beginning Balance                                  Principal Distribution                 Interest Distribution

Penalties

 

       Losses

 

   Total Distribution

Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

V1-A1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-A2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-ASB

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-A3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-A4

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-AM

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-B

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-C

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-D

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-E

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-F

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-G

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-H

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-J

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V2

BCC2I7UZ1

5.013744%

37,090,000.17

36,661,122.79

14,922.86

152,880.88

0.00

 

0.00

 

167,803.74

36,646,199.93

Exchangeable Certificates Total

 

37,090,000.17

36,661,122.79

14,922.86

152,880.88

0.00

 

0.00

 

167,803.74

36,646,199.93

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 6 of 30

 


 

 

                     

 

 

 

Exchangeable 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

 

 

 

 

 

 

 

 

 

V1-A1

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-A2

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-ASB

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-A3

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-A4

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-AM

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-B

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-C

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-D

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-E

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-F

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-G

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-H

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-J

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V2

BCC2I7UZ1

988.43684610

0.40234187

4.12188944

0.00791858

0.18482933

0.00000000

0.00000000

4.52423131

988.03450423

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 7 of 30

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

5,283,915.96

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 8 of 30

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

4,839,223.48

Master Servicing Fee

7,055.84

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,356.04

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

496.57

ARD Interest

0.00

Operating Advisor Fee

2,051.80

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

4,839,223.48

Total Fees

15,960.23

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

469,900.86

Reimbursement for Interest on Advances

1.83

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

7,319.94

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)

1,926.36

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

469,900.86

Total Expenses/Reimbursements

9,248.13

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

4,814,015.10

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

469,900.86

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

5,283,915.96

Total Funds Collected

5,309,124.34

Total Funds Distributed

5,309,124.32

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 9 of 30

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,154,409,902.88

1,154,409,902.88

Beginning Certificate Balance

1,154,409,902.88

(-) Scheduled Principal Collections

469,900.86

469,900.86

(-) Principal Distributions

469,900.86

(-) 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

1,153,940,002.02

1,153,940,002.02

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,154,529,008.26

1,154,529,008.26

Ending Certificate Balance

1,153,940,002.02

Ending Actual Collateral Balance

1,153,990,935.53

1,153,990,935.53

 

 

 

 

 

 

 

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

5.01%

 

 

 

 

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 10 of 30

 


 

 

                             

 

 

 

 

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

43,109,214.05

3.74%

52

5.2323

NAP

Defeased

2

43,109,214.05

3.74%

52

5.2323

NAP

 

7,499,999 or less

10

48,585,852.45

4.21%

76

5.1731

1.739131

1.44 or less

26

548,204,666.78

47.51%

56

5.0177

1.087604

7,500,000 to 14,999,999

11

105,597,679.50

9.15%

65

5.0742

1.061413

1.45 to 1.49

1

9,000,000.00

0.78%

76

4.7920

1.450000

15,000,000 to 24,999,999

11

216,890,200.00

18.80%

71

5.0972

1.985767

1.50 to 1.74

7

154,905,168.80

13.42%

69

5.1292

1.650611

25,000,000 to 49,999,999

12

459,357,056.02

39.81%

64

5.0312

1.374852

1.75 to 1.99

3

121,500,000.00

10.53%

75

4.5317

1.872387

 

50,000,000 or greater

5

280,400,000.00

24.30%

58

4.2565

1.963195

2.00 to 2.49

6

121,905,952.39

10.56%

75

4.7101

2.245778

 

Totals

51

1,153,940,002.02

100.00%

64

4.8728

1.624374

2.50 to 3.49

6

155,315,000.00

13.46%

76

4.4050

2.852683

 

 

 

 

 

 

 

 

3.50 and greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

51

1,153,940,002.02

100.00%

64

4.8728

1.624374

(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 30

 


 

 

                           

 

 

 

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

6

43,109,214.05

3.74%

52

5.2323

NAP

Totals

227

1,153,940,002.02

100.00%

64

4.8728

1.624374

Alabama

2

5,542,057.04

0.48%

75

5.1100

2.240000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Arizona

18

84,630,448.64

7.33%

72

4.9053

1.847711

 

 

 

 

 

 

 

California

9

190,760,590.17

16.53%

76

4.8418

1.935620

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Colorado

1

50,000,000.00

4.33%

77

4.3500

2.560000

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Connecticut

1

38,185,955.01

3.31%

77

5.0500

1.200000

Defeased

6

43,109,214.05

3.74%

52

5.2323

NAP

Delaware

2

67,808,427.42

5.88%

60

5.1316

1.643357

Industrial

67

76,481,733.38

6.63%

68

5.2597

1.276934

Florida

50

94,791,170.12

8.21%

61

4.6649

1.690926

Lodging

7

192,564,371.18

16.69%

76

5.2088

1.435899

Illinois

3

64,815,000.00

5.62%

34

4.7735

1.574273

Mixed Use

3

26,850,000.00

2.33%

76

4.9323

0.983482

Indiana

1

33,009,823.76

2.86%

77

5.6050

0.820000

Multi-Family

14

38,965,876.85

3.38%

77

5.0165

1.679299

Kansas

1

25,000,000.00

2.17%

73

4.7000

2.680000

Office

105

417,926,615.98

36.22%

50

4.5831

1.656025

Kentucky

1

6,836,218.71

0.59%

76

5.1000

1.410000

Retail

18

330,355,936.36

28.63%

73

4.8634

1.798949

Louisiana

1

8,300,000.00

0.72%

76

5.0800

0.260000

Self Storage

7

27,686,254.24

2.40%

75

5.1305

2.055321

Maryland

1

14,363,473.84

1.24%

76

4.9550

1.050000

Totals

227

1,153,940,002.02

100.00%

64

4.8728

1.624374

Massachusetts

1

19,800,000.00

1.72%

76

4.6270

2.940000

 

 

 

 

 

 

 

Michigan

12

29,990,310.90

2.60%

77

4.9336

1.757308

 

 

 

 

 

 

 

Minnesota

20

10,084,390.12

0.87%

44

5.3274

1.455250

 

 

 

 

 

 

 

New Jersey

8

46,238,905.22

4.01%

76

5.6936

1.050213

 

 

 

 

 

 

 

New York

8

181,350,000.00

15.72%

48

4.3570

1.193601

 

 

 

 

 

 

 

North Carolina

3

7,101,470.94

0.62%

76

5.1900

1.520000

 

 

 

 

 

 

 

Ohio

2

8,743,222.92

0.76%

76

5.0900

1.230000

 

 

 

 

 

 

 

Pennsylvania

71

57,733,969.11

5.00%

59

5.3159

1.293850

 

 

 

 

 

 

 

South Carolina

1

11,307,490.60

0.98%

16

5.5300

1.260000

 

 

 

 

 

 

 

Texas

3

51,932,935.14

4.50%

76

4.9831

1.889225

 

 

 

 

 

 

 

Virginia

1

2,504,928.33

0.22%

76

5.3300

1.410000

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 30

 


 

 

                             

 

 

 

 

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

43,109,214.05

3.74%

52

5.2323

NAP

Defeased

2

43,109,214.05

3.74%

52

5.2323

NAP

 

4.2499% or less

4

220,400,000.00

19.10%

52

4.0889

1.886025

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.2500% to 4.4999%

1

50,000,000.00

4.33%

77

4.3500

2.560000

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.7499%

4

103,156,000.00

8.94%

49

4.6565

2.148112

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% to 4.9999%

11

201,825,002.01

17.49%

76

4.8576

1.514880

37 months to 48 months

49

1,110,830,787.97

96.26%

65

4.8588

1.628782

 

5.0000% or greater

29

535,449,785.96

46.40%

67

5.2627

1.378822

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

51

1,153,940,002.02

100.00%

64

4.8728

1.624374

Totals

51

1,153,940,002.02

100.00%

64

4.8728

1.624374

(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 13 of 30

 


 

 

                             

 

 

 

 

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

43,109,214.05

3.74%

52

5.2323

NAP

Defeased

2

43,109,214.05

3.74%

52

5.2323

NAP

 

61 months or less

6

200,690,016.57

17.39%

14

4.6748

1.196978

Interest Only

21

652,271,000.00

56.53%

60

4.6177

1.747743

 

62 months or greater

43

910,140,771.40

78.87%

76

4.8994

1.723997

299 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

51

1,153,940,002.02

100.00%

64

4.8728

1.624374

300 months to 350 months

28

458,559,787.97

39.74%

71

5.2018

1.459568

 

 

 

 

 

 

 

 

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

51

1,153,940,002.02

100.00%

64

4.8728

1.624374

(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 14 of 30

 


 

 

                         

 

 

 

 

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

43,109,214.05

3.74%

52

5.2323

NAP

 

 

 

None

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

47

1,067,879,418.78

92.54%

64

4.8516

1.630250

 

 

 

 

 

 

13 months to 24 months

1

33,951,369.19

2.94%

76

5.1030

1.630000

 

 

 

 

 

 

25 months or greater

1

9,000,000.00

0.78%

76

4.7920

1.450000

 

 

 

 

 

 

Totals

51

1,153,940,002.02

100.00%

64

4.8728

1.624374

 

 

 

 

 

(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 15 of 30

 


 

 

                                 

 

 

 

 

 

 

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

Loan Group

(1)

City

State                    Accrual Type        Gross Rate

Interest

Principal

Adjustments              Repay Date      Date

Date

Balance

Balance

Date

1

10196718

1

OF

Brooklyn

NY

Actual/360

4.050%

279,000.00

0.00

0.00

N/A

09/06/23

--

80,000,000.00

80,000,000.00

06/06/22

2

10196723

1

OF

Sunnyvale

CA

Actual/360

4.131%

179,284.79

0.00

0.00

N/A

10/06/28

--

50,400,000.00

50,400,000.00

06/06/22

3

10196724

1

RT

Aventura

FL

Actual/360

4.121%

177,442.71

0.00

0.00

N/A

07/01/28

--

50,000,000.00

50,000,000.00

06/01/22

4

10196725

1

RT

Vail

CO

Actual/360

4.350%

187,291.67

0.00

0.00

N/A

11/06/28

--

50,000,000.00

50,000,000.00

06/06/22

5

10196727

1

OF

Various

AZ

Actual/360

4.755%

204,729.17

0.00

0.00

N/A

10/06/28

--

50,000,000.00

50,000,000.00

06/06/22

6

10196731

1

RT

Newark

DE

Actual/360

5.090%

214,769.72

0.00

0.00

N/A

11/01/28

--

49,000,000.00

49,000,000.00

06/01/22

7

10196732

1

OF

New York

NY

Actual/360

4.910%

194,490.56

0.00

0.00

N/A

10/06/28

--

46,000,000.00

46,000,000.00

06/06/22

8

10196734

1

LO

Venice Beach

CA

Actual/360

5.130%

198,787.50

0.00

0.00

N/A

10/06/28

--

45,000,000.00

45,000,000.00

06/06/22

9

10191204

1

OF

Chicago

IL

Actual/360

4.627%

171,342.34

0.00

0.00

N/A

07/01/23

--

43,000,000.00

43,000,000.00

06/01/22

10

10192528

1

Various      Various

Various

Actual/360

5.372%

185,035.56

0.00

0.00

N/A

07/01/23

--

40,000,000.00

40,000,000.00

06/01/22

11

10196735

1

OF

New York

NY

Actual/360

4.073%

140,292.22

0.00

0.00

N/A

06/01/28

--

40,000,000.00

40,000,000.00

06/01/22

12

10196736

1

LO

Philadelphia

PA

Actual/360

5.312%

173,909.70

48,510.33

0.00

N/A

11/06/28

--

38,019,513.18

37,971,002.85

06/06/22

13

10196737

1

IN

Shelton

CT

Actual/360

5.050%

166,236.85

41,617.55

0.00

N/A

11/01/28

--

38,227,572.56

38,185,955.01

06/01/22

14

10196738

1

RT

Canutillo

TX

30/360

5.103%

144,594.79

50,933.50

0.00

N/A

10/06/28

--

34,002,302.69

33,951,369.19

05/06/22

15

10195913

1

RT

Indianapolis

IN

Actual/360

5.605%

159,493.16

35,291.10

0.00

N/A

11/06/28

--

33,045,114.86

33,009,823.76

06/06/22

16

10196739

1

LO

Edgewater

NJ

Actual/360

5.592%

136,144.46

34,207.20

0.00

N/A

10/06/28

--

28,273,112.41

28,238,905.21

06/06/22

17

10196740

1

OF

Irvine

CA

Actual/360

5.315%

117,766.14

21,863.31

0.00

N/A

10/06/28

--

25,731,077.36

25,709,214.05

06/06/22

18

10195317

1

OF

Overland Park

KS

Actual/360

4.700%

101,180.56

0.00

0.00

N/A

07/01/28

--

25,000,000.00

25,000,000.00

06/01/22

19

10196741

1

LO

Tempe

AZ

Actual/360

5.110%

104,212.07

31,679.03

0.00

N/A

10/06/28

--

23,683,065.17

23,651,386.14

06/06/22

20

10196742

1

LO

Carmel

CA

Actual/360

5.330%

104,923.40

27,125.68

0.00

N/A

10/06/28

--

22,860,511.55

22,833,385.87

06/06/22

21

10196743

1

MF

Ann Arbor

MI

Actual/360

4.967%

91,958.49

0.00

0.00

N/A

11/01/28

--

21,500,000.00

21,500,000.00

06/01/22

22

10196744

1

LO

Huntington Beach

CA

Actual/360

4.820%

85,216.86

25,216.88

0.00

N/A

11/01/28

--

20,531,434.15

20,506,217.27

06/01/22

23

10196745

1

SS

Various

Various

Actual/360

5.110%

90,677.26

22,384.14

0.00

N/A

09/06/28

--

20,607,167.44

20,584,783.30

06/06/22

24

10196746

1

RT

Chicopee

MA

Actual/360

4.627%

78,890.35

0.00

0.00

N/A

10/01/28

--

19,800,000.00

19,800,000.00

06/01/22

25

10195607

1

OF

Wilmington

DE

Actual/360

5.240%

84,957.34

19,843.71

0.00

N/A

09/06/23

--

18,828,271.13

18,808,427.42

06/06/22

26

10196747

1

OF

Novato

CA

Actual/360

5.155%

81,456.16

0.00

0.00

N/A

11/06/28

--

18,350,000.00

18,350,000.00

06/06/22

27

10196748

1

Various     Various

NJ

Actual/360

5.853%

90,721.50

0.00

0.00

N/A

10/06/28

--

18,000,000.00

18,000,000.00

06/06/22

28

10196749

1

RT

Chicago

IL

Actual/360

5.130%

77,306.25

0.00

0.00

N/A

10/06/28

--

17,500,000.00

17,500,000.00

06/06/22

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 16 of 30

 


 

 

                                   

 

 

 

 

 

 

 

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

Loan Group

(1)

City

 

State   Accrual Type         Gross Rate

Interest

Principal

Adjustments                Repay Date     Date

Date

Balance

Balance

Date

29

10196750

1

IN

Various

 

IL

Actual/360

5.110%

76,564.83

0.00

0.00

N/A

10/06/23

--

17,400,000.00

17,400,000.00

06/06/22

30

10196751

1

RT

San Antonio

TX

Actual/360

4.705%

62,215.26

0.00

0.00

N/A

11/01/28

--

15,356,000.00

15,356,000.00

06/01/22

31

10196752

1

LO

Frederick

MD

Actual/360

4.955%

61,354.79

16,086.05

0.00

N/A

10/06/28

--

14,379,559.89

14,363,473.84

06/06/22

32

10196753

1

MU

Malibu

 

CA

Actual/360

4.828%

53,007.42

0.00

0.00

N/A

09/06/28

--

12,750,000.00

12,750,000.00

06/06/22

33

10196754

1

RT

Summerville

SC

Actual/360

5.530%

53,911.73

13,879.32

0.00

N/A

10/06/23

--

11,321,369.92

11,307,490.60

06/06/22

34

10196755

1

IN

Various

 

OH

Actual/360

5.090%

38,373.57

11,758.57

0.00

N/A

10/06/28

--

8,754,981.49

8,743,222.92

06/06/22

35

10196756

1

OF

Fresno

 

CA

Actual/360

4.920%

38,553.67

0.00

0.00

N/A

07/06/28

--

9,100,000.00

9,100,000.00

06/06/22

36

10196757

1

RT

New York

NY

Actual/360

4.792%

37,138.00

0.00

0.00

N/A

10/01/28

--

9,000,000.00

9,000,000.00

06/01/22

37

10196758

1

MF

Essexville

MI

Actual/360

4.849%

35,501.57

11,985.24

0.00

N/A

10/06/28

--

8,502,296.14

8,490,310.90

06/06/22

38

10196759

1

RT

Fort Myers

FL

Actual/360

5.360%

38,676.82

10,585.47

0.00

N/A

11/06/28

--

8,379,668.16

8,369,082.69

06/06/22

39

10196760

1

MU

New Orleans

LA

Actual/360

5.080%

36,307.89

0.00

0.00

N/A

10/06/28

--

8,300,000.00

8,300,000.00

06/06/22

40

10196761

1

RT

Ocala

 

FL

Actual/360

5.180%

33,829.30

10,000.78

0.00

N/A

10/06/23

--

7,584,099.33

7,574,098.55

06/06/22

41

10196762

1

RT

San Diego

CA

Actual/360

5.360%

35,078.22

0.00

0.00

N/A

11/06/28

--

7,600,000.00

7,600,000.00

06/06/22

42

10196763

1

SS

Various

 

NC

Actual/360

5.190%

31,779.48

9,357.52

0.00

N/A

10/06/28

--

7,110,828.45

7,101,470.93

06/06/22

43

10196764

1

RT

Florence

KY

Actual/360

5.100%

30,057.30

7,949.18

0.00

N/A

10/06/28

--

6,844,167.89

6,836,218.71

06/06/22

44

10196765

1

MF

Brooklyn

NY

Actual/360

5.390%

29,472.82

0.00

0.00

N/A

10/06/28

--

6,350,000.00

6,350,000.00

06/06/22

45

10196766

1

MU

Tempe

 

AZ

Actual/360

4.950%

24,722.50

0.00

0.00

N/A

10/06/28

--

5,800,000.00

5,800,000.00

06/06/22

46

10196767

1

IN

Lester Prairie

MN

Actual/360

5.280%

22,269.34

5,433.82

0.00

N/A

11/06/28

--

4,897,948.94

4,892,515.12

06/06/22

47

10196768

1

RT

Sugar Grove

IL

Actual/360

4.783%

17,772.17

0.00

0.00

N/A

10/06/28

--

4,315,000.00

4,315,000.00

06/06/22

48

10196769

1

RT

San Marcos

CA

Actual/360

5.300%

19,283.31

4,206.08

0.00

N/A

10/06/28

--

4,225,193.11

4,220,987.03

06/06/22

49

10196770

1

OF

Winter Garden

FL

Actual/360

5.383%

18,278.65

4,140.15

0.00

N/A

10/06/28

--

3,943,306.53

3,939,166.38

06/06/22

50

10196771

1

MF

Marble Falls

TX

Actual/360

5.060%

11,452.68

2,870.43

0.00

N/A

10/06/28

--

2,628,436.38

2,625,565.95

06/06/22

51

10196772

1

RT

Richmond

VA

Actual/360

5.330%

11,510.58

2,975.82

0.00

N/A

10/06/28

--

2,507,904.15

2,504,928.33

06/06/22

Totals

 

 

 

 

 

 

 

 

4,839,223.48

469,900.86

0.00

 

 

 

1,154,409,902.88

1,153,940,002.02

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

 

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

 

RT - Retail

 

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

IN - Industrial

 

OF - Office

 

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 17 of 30

 


 

 

                           

 

 

 

 

 

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

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

1

24,958,767.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

2

1

35,835,342.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

3

1

137,907,617.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

4

1

8,089,267.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

5

1

16,005,598.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

6

1

4,377,789.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

7

1

2,373,554.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

8

1

3,268,441.08

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

9

1

52,925,998.97

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

10

1

3,340,674.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

11

1

22,710,267.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

12

1

3,804,629.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

13

1

2,520,665.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

14

1

0.00

4,310,470.00

01/01/20

06/30/20

--

0.00

0.00

195,325.97

195,325.97

0.00

0.00

 

15

1

2,250,096.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

16

1

1,971,572.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

17

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

18

1

10,651,421.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

19

1

6,498,420.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

20

1

3,761,834.92

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

21

1

2,143,504.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

22

1

3,363,141.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

23

1

2,622,492.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

24

1

2,907,598.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

25

1

4,000,588.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

26

1

1,319,643.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

27

1

8,162,491.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

28

1

1,604,255.36

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 30

 


 

 

                           

 

 

 

 

 

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

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

29

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

30

1

1,936,280.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

31

1

950,105.43

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

32

1

234,408.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

33

1

1,077,826.09

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

34

1

824,373.36

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

35

1

582,795.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

36

1

0.00

169,498.45

01/01/20

03/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

37

1

845,630.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

38

1

750,965.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

39

1

126,343.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

40

1

760,659.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

41

1

336,439.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

42

1

0.00

762,225.19

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

43

1

642,708.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

44

1

411,028.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

45

1

824,677.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

46

1

581,345.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

47

1

648,204.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

48

1

333,928.05

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

49

1

349,004.32

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

50

1

304,468.77

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

51

1

246,399.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

382,143,266.69

5,242,193.64

 

 

 

0.00

0.00

195,325.97

195,325.97

0.00

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 19 of 30

 


 

 

           

 

 

 

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 20 of 30

 


 

 

                                         

 

 

 

 

 

 

 

 

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

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.872771%

4.856701%

64

05/17/22

1

34,002,302.69

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.872914%

4.856844%

65

04/15/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

 

4.873074%

4.857003%

66

03/17/22

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.873215%

4.857143%

67

02/17/22

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.873406%

4.857335%

68

01/18/22

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.873544%

4.857473%

69

12/17/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

2

73,459,039.96

0

0.00

0

0.00

 

4.873682%

4.857610%

70

11/18/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.873836%

4.857764%

71

10/18/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.873966%

4.857895%

72

09/17/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.874101%

4.858030%

73

08/17/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.874209%

4.858257%

74

07/16/21

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

1

12,750,000.00

0

0.00

0

0.00

 

4.874317%

4.858247%

75

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 21 of 30

 


 

 

                               

 

 

 

 

 

 

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

14

10196738

05/06/22

0

B

 

195,325.97

195,325.97

0.00

34,002,302.69

11/17/20

9

 

 

 

 

Totals

 

 

 

 

 

195,325.97

195,325.97

0.00

34,002,302.69

 

 

 

 

 

 

 

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 22 of 30

 


 

 

                 

 

 

 

 

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

218,090,017

218,090,017

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

 

935,849,985

935,849,985

0

 

 

0

 

 

 

 

 

 

 

       

 

       

 

       

Historical Delinquency Information

 

 

 

 

 

 

       

 

       

 

Total

Current

30-59 Days

     60-89 Days

     90+ Days

     REO/Foreclosure

 

       

 

       

Jun-22

1,153,940,002

1,153,940,002

0

0

 

0

0

 

       

May-22

1,154,409,903

1,120,407,600

34,002,303

0

 

0

0

 

       

Apr-22

1,154,930,576

1,154,930,576

0

0

 

0

0

 

       

Mar-22

1,155,391,854

1,146,391,854

0

0

9,000,000

0

 

       

Feb-22

1,156,008,283

1,147,008,283

0

0

9,000,000

0

 

       

Jan-22

1,156,464,705

1,147,464,705

0

0

9,000,000

0

 

       

Dec-21

1,156,919,075

1,147,919,075

0

0

9,000,000

0

 

       

Nov-21

1,157,423,996

1,148,423,996

0

0

9,000,000

0

 

       

Oct-21

1,157,833,791

1,148,833,791

0

0

9,000,000

0

 

       

Sep-21

1,158,243,631

1,149,243,631

0

0

9,000,000

0

 

       

Aug-21

1,158,570,031

1,149,570,031

0

0

9,000,000

0

 

       

Jul-21

1,158,894,952

1,149,894,952

0

0

9,000,000

0

 

       

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

 

 

       

 

       

 

       

 

       

 

       

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 23 of 30

       

 


 

 

                     

 

 

 

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

14

10196738

33,951,369.19

34,002,302.69

127,375,000.00

07/27/18

8,668,307.80

1.76000

06/30/20

10/06/28

315

36

10196757

9,000,000.00

9,000,000.00

6,000,000.00

09/30/21

681,719.04

1.55000

03/31/20

10/01/28

I/O

Totals

 

42,951,369.19

43,002,302.69

133,375,000.00

 

9,350,026.84

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 24 of 30

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

14

10196738

RT

TX

11/17/20

9

 

 

 

 

6/15/2022 Loan transferred due to Parent Co of Borrower recently filing BNK. Reviewing options with counsel and Borrower.

 

 

 

 

 

36

10196757

RT

NY

07/02/20

8

 

 

 

 

N/A this cycle.

 

 

 

 

 

 

 

 

 

 

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 25 of 30

 


 

 

                     

 

 

 

 

 

Modified Loan Detail

 

 

 

 

 

                                       Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

Loan

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

    

       Balance      

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

Group

 

 

 

 

Code¹

Date

Date

Date

8

10196734

1

0.00

5.13000%

0.00

5.13000%

8

11/11/21

02/19/21

11/11/21

16

10196739

1

0.00

5.59200%

0.00

5.59200%

8

11/11/21

07/08/21

11/11/21

32

10196753

1

0.00

4.82800%

0.00

4.82800%

8

06/11/21

04/05/21

06/11/21

36

10196757

1

0.00

4.79200%

0.00

4.79200%

8

03/01/22

03/01/22

04/11/22

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 26 of 30

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

           Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹              Number               Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 30

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

            Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID                Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 28 of 30

 


 

 

                         

 

 

 

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)

14

0.00

0.00

7,319.94

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

0.00

0.00

1,396.29

0.00

0.00

0.00

1.83

0.00

0.00

0.00

32

0.00

0.00

0.00

0.00

530.07

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

7,319.94

0.00

1,926.36

0.00

0.00

0.00

1.83

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

9,248.13

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 29 of 30

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 30 of 30

 


(null)

  
    Prospectus Loan ID
    1
    1
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    07-27-2017
    78000000.00000000
    84
    08-06-2024
    0
    0.03340000
    0.03340000
    3
    84
    09-06-2017
    false
    220115.28000000
    78000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Park Center Phase One - State Farm Campus
      236 Perimeter Center Parkway NE
      Dunwoody
      GA
      30346
      DEKALB
      OF
      590926
      590926
      0
      0
      2016
      307500000.00000000
      06-26-2017
      307500000.00000000
      06-26-2017
      MAI
      0.99500000
      0.98690000
      6
      X
      State Farm Mutual Automobile
      569778
      06-30-2037
      Del Frisco's Double Eagle Sea
      10090
      09-30-2028
      Peach Dental LLC
      2143
      01-31-2031
      01-01-2021
      06-30-2021
      0.00000000
      13101083.60000000
      0.00000000
      4069101.02000000
      0.00000000
      9031982.58000000
      0.00000000
      8969778.58000000
      2667917.70000000
      0.00000000
      3.39000000
      0.00000000
      3.36000000
      F
      12-31-2021
    
    false
    false
    78000000.00000000
    224336.67000000
    0.03340000
    0.00013370
    224336.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    78000000.00000000
    78000000.00000000
    06-06-2022
    08-06-2024
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    17
    1
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    08-31-2017
    23000000.00000000
    60
    09-06-2022
    360
    0.05480000
    0.05480000
    3
    0
    10-06-2017
    false
    130303.01000000
    22952842.52000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Boulders Resort
      34631 North Tom Darlington Drive
      Carefree
      AZ
      85377
      MARICOPA
      LO
      0
      0
      160
      160
      1985
      2016
      130300000.00000000
      07-06-2017
      130300000.00000000
      07-06-2017
      MAI
      0.73800000
      0.68810000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    21480660.89000000
    130303.01000000
    0.05480000
    0.00013370
    101364.85000000
    0.00000000
    28938.16000000
    0.00000000
    0.00000000
    21451722.73000000
    21451722.73000000
    06-06-2022
    09-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    11
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    08-23-2017
    30000000.00000000
    120
    09-05-2027
    0
    0.03570000
    0.03570000
    3
    120
    10-05-2017
    false
    90489.58000000
    30000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      300 MONTGOMERY
      300 Montgomery Street
      San Francisco
      CA
      94104
      SAN FRANCISCO
      OF
      192574
      192574
      0
      0
      1918
      2015
      119600000.00000000
      05-24-2017
      119600000.00000000
      05-24-2017
      MAI
      0.87900000
      0.52800000
      6
      X
      Smartly. io Solutions
      12368
      09-30-2024
      Delagnes  Mitchell & Linder
      11024
      08-31-2028
      Walgreens Co.
      9441
      12-31-2031
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    30000000.00000000
    92225.00000000
    0.03570000
    0.00013370
    92225.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    30000000.00000000
    30000000.00000000
    06-05-2022
    09-05-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    9
    1
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    10-12-2017
    42000000.00000000
    120
    11-06-2027
    0
    0.04741000
    0.04741000
    3
    120
    12-06-2017
    false
    168239.65000000
    42000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      379 West Broadway
      379 West Broadway
      New York
      NY
      10012
      NEW YORK
      OF
      69392
      69392
      0
      0
      1889
      1987
      80000000.00000000
      06-01-2017
      80000000.00000000
      06-01-2017
      MAI
      1.00000000
      1.00000000
      6
      11-06-2020
      X
      WW379 Broadway LLC
      60763
      03-31-2024
      Celine  Inc.
      4315
      06-30-2024
      Ralph Lauren Retail  Inc.
      4314
      01-31-2027
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    42000000.00000000
    171466.17000000
    0.04741000
    0.00013370
    171466.17000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    42000000.00000000
    42000000.00000000
    06-06-2022
    11-06-2027
    false
    0.00000000
    0.00000000
    113.48000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    6
    1
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    10-13-2017
    50000000.00000000
    120
    11-01-2027
    360
    0.04056000
    0.04056000
    3
    0
    12-01-2017
    false
    240324.70000000
    50000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Lehigh Valley Mall
      250 Lehigh Valley Mall
      Whitehall
      PA
      18052
      LEHIGH
      RT
      545233
      545233
      0
      0
      1976
      2006
      445000000.00000000
      09-04-2017
      445000000.00000000
      09-04-2017
      MAI
      0.83900000
      0.80680000
      6
      N
      Barnes & Noble
      29642
      01-31-2023
      Michael's
      24977
      03-31-2030
      Chuck E. Cheese's
      15000
      12-31-2027
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    45913125.84000000
    240324.70000000
    0.04056000
    0.00013370
    160359.24000000
    0.00000000
    79965.46000000
    0.00000000
    0.00000000
    45833160.38000000
    45833160.38000000
    06-01-2022
    11-01-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    5
    1
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    10-26-2017
    50000000.00000000
    84
    11-06-2024
    0
    0.03800000
    0.03800000
    3
    84
    12-06-2017
    false
    160532.41000000
    50000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      One California Plaza
      300 S. Grand Avenue
      Los Angeles
      CA
      90071
      LOS ANGELES
      OF
      1047062
      1047062
      0
      0
      1985
      2016
      459000000.00000000
      09-07-2017
      459000000.00000000
      09-07-2017
      MAI
      0.87700000
      0.76400000
      6
      N
      AECOM
      29600
      02-29-2032
      Skadden  Arps  Slate  Meagher
      26119
      11-30-2024
      Hill  Farrer  & Burrill LLP
      25951
      06-30-2025
      01-01-2022
      03-31-2022
      0.00000000
      7567502.38000000
      0.00000000
      4967983.18000000
      0.00000000
      2599519.20000000
      0.00000000
      1959841.95000000
      2849999.99000000
      0.00000000
      0.91000000
      0.00000000
      0.69000000
      F
      03-31-2022
    
    false
    false
    50000000.00000000
    163611.11000000
    0.03800000
    0.00013370
    163611.11000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    50000000.00000000
    50000000.00000000
    06-06-2022
    11-06-2024
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    02-17-2021
    09-24-2021
    false
    0.00000000
    0.00000000
    0.00000000
    8
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    20
    1
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    10-27-2017
    14500000.00000000
    120
    11-06-2027
    0
    0.04553000
    0.04553000
    3
    120
    12-06-2017
    false
    55779.52000000
    14500000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Wild Meadows
      529 Weaver Drive
      Dover
      DE
      19901
      KENT
      MH
      0
      0
      223
      223
      2002
      23000000.00000000
      09-08-2017
      23000000.00000000
      09-08-2017
      MAI
      1.00000000
      1.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    14500000.00000000
    56849.26000000
    0.04553000
    0.00013370
    56849.26000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    14500000.00000000
    14500000.00000000
    06-06-2022
    11-06-2027
    false
    0.00000000
    0.00000000
    164.48000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    4
    1
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    10-31-2017
    57000000.00000000
    120
    11-06-2027
    0
    0.03510000
    0.03510000
    3
    120
    12-06-2017
    false
    169040.63000000
    57000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Westin New York Times Square
      264-278 W 43rd Street
      Manhattan
      NY
      10036
      NEW YORK
      98
      17574
      17574
      0
      0
      2002
      2016
      126000000.00000000
      09-07-2017
      126000000.00000000
      09-07-2017
      MAI
      1.00000000
      0.98040000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    57000000.00000000
    172282.50000000
    0.03510000
    0.00013370
    172282.50000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    57000000.00000000
    57000000.00000000
    06-06-2022
    11-06-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    2
    1
    05-12-2022
    06-13-2022
    Column Financial, Inc.
    10-27-2017
    73000000.00000000
    120
    11-06-2027
    0
    0.04369000
    0.04369000
    3
    120
    12-06-2017
    false
    269472.23000000
    73000000.00000000
    1
    10
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Sandoz  Inc.
      100 College Road West
      Princeton
      NJ
      08540
      MIDDLESEX
      OF
      154101
      154101
      0
      0
      2001
      2014
      59400000.00000000
      08-31-2017
      59400000.00000000
      08-31-2017
      MAI
      1.00000000
      1.00000000
      6
      X
      Sandoz
      154101
      07-06-2026
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Intervet Inc.
      2 Giralda Farms
      Madison
      NJ
      07940
      MORRIS
      OF
      146366
      146366
      0
      0
      1988
      2014
      49000000.00000000
      08-24-2017
      49000000.00000000
      08-31-2017
      MAI
      1.00000000
      1.00000000
      6
      X
      Merck
      146366
      08-31-2025
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      GE Aviation Systems  LLC
      3290 Patterson Ave SE
      Grand Rapids
      MI
      49512
      KENT
      MU
      369000
      369000
      0
      0
      1986
      1990
      37000000.00000000
      08-24-2017
      37000000.00000000
      08-24-2017
      MAI
      1.00000000
      1.00000000
      6
      X
      GE Aviation
      369000
      12-31-2025
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      FedEx Ground Package System  Inc. (NY)
      100 Orville Drive
      Bohemia
      NY
      11716
      SUFFOLK
      IN
      158520
      158520
      0
      0
      1976
      2014
      33000000.00000000
      08-22-2017
      33000000.00000000
      08-22-2017
      MAI
      1.00000000
      1.00000000
      6
      X
      FedEx III - Bohemia  NY
      158520
      07-31-2024
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Nissan North America Inc.
      4500 Singer Road
      Murfreeboro
      TN
      37129
      RUTHERFORD
      IN
      462155
      462155
      0
      0
      2008
      2013
      29000000.00000000
      09-06-2017
      29000000.00000000
      09-06-2017
      MAI
      1.00000000
      1.00000000
      6
      X
      Nissan - Murfreesboro  TN
      462155
      09-30-2028
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Constellium Automotive USA
      6331 Schooner Drive
      Van Buren Township
      MI
      48111
      WAYNE
      IN
      320680
      320680
      0
      0
      1998
      2014
      25500000.00000000
      08-25-2017
      25500000.00000000
      08-25-2017
      MAI
      1.00000000
      1.00000000
      6
      X
      Constellium Auto
      320680
      11-30-2029
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      C&J Energy Services  Inc. II
      125000
      125000
      0
      0
      25100000.00000000
      09-18-2017
      0.00000000
      1.00000000
      0.00000000
      4
      X
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Lippert Components Manufacturing  Inc.
      1902 West Sample Street
      South Bend
      IN
      46619
      ST JOSEPH
      IN
      539137
      539137
      0
      0
      2003
      15400000.00000000
      08-31-2017
      15400000.00000000
      08-31-2017
      MAI
      1.00000000
      1.00000000
      6
      X
      Lippert Components
      539137
      08-31-2026
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      FedEx Ground Package Systems  Inc. (WV)
      163 Pitman Road
      Morgantown
      WV
      26501
      MONONGALIA
      IN
      103512
      103512
      0
      0
      2016
      13600000.00000000
      09-06-2017
      13600000.00000000
      09-06-2017
      MAI
      1.00000000
      1.00000000
      6
      X
      FedEx X - Westover  WV
      103512
      10-31-2026
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      C&J Energy Services  Inc. I
      96149
      96149
      0
      0
      15600000.00000000
      09-18-2017
      0.00000000
      1.00000000
      0.00000000
      4
      X
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      US Border Patrol
      312 Highway 11 East
      International Falls
      MN
      56649
      KOOCHICHING
      OF
      33000
      33000
      0
      0
      2009
      12900000.00000000
      08-23-2017
      12900000.00000000
      08-23-2017
      MAI
      1.00000000
      1.00000000
      6
      X
      GSA IV - CBP - International F
      34759
      07-18-2025
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      PNC Bank N.A.
      201 Penn Avenue
      Scranton
      PA
      18503
      LACKAWANNA
      OF
      113053
      113053
      0
      0
      1975
      1994
      7600000.00000000
      08-22-2017
      7600000.00000000
      08-22-2017
      MAI
      1.00000000
      1.00000000
      6
      X
      PNC Bank
      113053
      07-31-2029
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    63466432.00000000
    238773.06000000
    0.04369000
    0.00013370
    238773.06000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    63466432.00000000
    63466432.00000000
    06-06-2022
    11-06-2027
    false
    0.00000000
    0.00000000
    888.48000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    28
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    10-12-2017
    6300000.00000000
    120
    11-05-2027
    0
    0.04450000
    0.04450000
    3
    120
    12-05-2017
    false
    23686.98000000
    6300000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      332 East 6th Street
      332 East 6th Street
      New York
      NY
      10003
      NEW YORK
      MF
      0
      0
      12
      12
      1900
      2016
      10300000.00000000
      08-01-2017
      10300000.00000000
      08-01-2017
      MAI
      0.91700000
      1.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    6300000.00000000
    24141.25000000
    0.04450000
    0.00013370
    24141.25000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    6300000.00000000
    6300000.00000000
    06-05-2022
    11-05-2027
    false
    0.00000000
    0.00000000
    2376.96000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    26
    1
    05-12-2022
    06-13-2022
    Benefit Street Partners CRE Finance LLC
    10-31-2017
    7000000.00000000
    120
    11-06-2027
    300
    0.05640000
    0.05640000
    3
    0
    12-06-2017
    false
    43573.33000000
    7000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      SeaMist Park
      4616 Devane Road
      Shallotte
      NC
      28470
      BRUNSWICK
      MH
      0
      0
      246
      246
      1985
      12440000.00000000
      09-06-2017
      12440000.00000000
      09-06-2017
      MAI
      0.86500000
      0.88110000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    6371961.73000000
    43573.33000000
    0.05640000
    0.00013370
    30946.49000000
    0.00000000
    12626.84000000
    0.00000000
    0.00000000
    6359334.89000000
    6359334.89000000
    06-06-2022
    11-06-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    27
    1
    05-12-2022
    06-13-2022
    Benefit Street Partners CRE Finance LLC
    10-25-2017
    6700000.00000000
    120
    11-06-2027
    360
    0.05240000
    0.05240000
    3
    36
    12-06-2017
    false
    36956.16000000
    6700000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Southern Woods
      1286 Southern Woods Drive
      Tucker
      GA
      30084
      GWINNETT
      MF
      0
      0
      104
      104
      1981
      9600000.00000000
      09-27-2017
      9600000.00000000
      09-27-2017
      MAI
      0.96200000
      0.99040000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      03-31-2022
    
    false
    false
    6562174.31000000
    36956.16000000
    0.05240000
    0.00013370
    29609.99000000
    0.00000000
    7346.17000000
    0.00000000
    0.00000000
    6554828.14000000
    6554828.14000000
    06-06-2022
    11-06-2027
    false
    0.00000000
    0.00000000
    49.66000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    7
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    10-27-2017
    45000000.00000000
    120
    11-05-2027
    0
    0.05283778
    0.05283778
    3
    120
    12-05-2017
    false
    200893.63000000
    45000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      The Standard Highline NYC
      848 Washington Street
      New York
      NY
      10014
      NEW YORK
      LO
      0
      0
      338
      338
      2006
      340000000.00000000
      09-07-2017
      245700000.00000000
      08-04-2021
      MAI
      0.90900000
      0.67310000
      6
      X
      0
      0
      0
      04-01-2019
      03-31-2020
      0.00000000
      80023384.00000000
      0.00000000
      72196372.44000000
      0.00000000
      7827011.56000000
      0.00000000
      5426310.04000000
      8169831.70000000
      0.00000000
      0.96000000
      0.00000000
      0.66000000
      F
      03-31-2020
    
    false
    false
    45000000.00000000
    204746.39000000
    0.05283778
    0.00013370
    204746.39000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    45000000.00000000
    45000000.00000000
    04-05-2020
    11-05-2027
    false
    5216662.47000000
    0.00000000
    864795.39000000
    3
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    06-18-2020
    false
    0.00000000
    0.00000000
    0.00000000
    2
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    8
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    10-18-2017
    44000000.00000000
    120
    01-30-2033
    0
    0.04151000
    0.04151000
    3
    120
    12-07-2017
    false
    154317.27000000
    44000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Centre 425 Bellevue
      425 106th Avenue Northeast
      Bellevue
      WA
      98004
      KING
      OF
      356909
      356909
      0
      0
      2017
      316000000.00000000
      10-01-2017
      316000000.00000000
      10-01-2017
      MAI
      1.00000000
      0.98150000
      6
      N
      Amazon.com
      348329
      12-31-2032
      Vs Services
      1977
      02-28-2029
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    44000000.00000000
    157276.78000000
    0.04151000
    0.00013370
    157276.78000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    44000000.00000000
    44000000.00000000
    06-07-2022
    11-07-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    10
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    08-31-2017
    36000000.00000000
    120
    09-05-2027
    360
    0.04201553
    0.04201553
    3
    0
    10-05-2017
    false
    178746.17000000
    35998538.36000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      600 Vine
      600 Vine Street
      Cincinnati
      OH
      45202
      HAMILTON
      OF
      578893
      578893
      0
      0
      1984
      2005
      71000000.00000000
      08-01-2017
      71000000.00000000
      08-01-2017
      MAI
      0.80100000
      0.79220000
      6
      N
      Bartlett & Co Wealth Managment
      21113
      04-30-2029
      Cole + Russell Architects
      21113
      04-30-2025
      Rendigs  Fry  Kiely & Dennis
      21113
      07-31-2027
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    34878975.41000000
    176420.23000000
    0.04201553
    0.00013370
    126192.27000000
    0.00000000
    50227.96000000
    0.00000000
    0.00000000
    34828747.45000000
    34828747.45000000
    06-05-2022
    09-05-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    12
    1
    05-12-2022
    06-13-2022
    Benefit Street Partners CRE Finance LLC
    05-12-2017
    29500000.00000000
    120
    06-06-2027
    360
    0.05010000
    0.05010000
    3
    0
    07-06-2017
    false
    158542.72000000
    29333984.81000000
    1
    15
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Carleton
      2976 Cascade Drive
      Ann Arbor
      MI
      48104
      WASHTENAW
      MF
      0
      0
      103
      103
      1985
      8400000.00000000
      02-09-2017
      8400000.00000000
      02-09-2017
      MAI
      0.96100000
      0.98060000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      River Glen
      1184 Fox Creek Lane
      Reynoldsburg
      OH
      43068
      FRANKLIN
      MF
      0
      0
      113
      113
      1987
      8000000.00000000
      02-03-2017
      8000000.00000000
      02-03-2017
      MAI
      0.98200000
      0.92040000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Tabor Ridge
      80 Emerson Avenue
      Berea
      OH
      44017
      CUYAHOGA
      MF
      0
      0
      97
      97
      1986
      6600000.00000000
      02-08-2017
      6600000.00000000
      02-08-2017
      MAI
      0.99000000
      0.95880000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Ridgewood
      3326 Michael Avenue
      Bedford
      IN
      47421
      LAWRENCE
      MF
      0
      0
      98
      98
      1984
      6100000.00000000
      02-09-2017
      6100000.00000000
      02-09-2017
      MAI
      0.96900000
      0.93880000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Foxhaven
      4171 Foxhaven Avenue Northwest
      Canton
      OH
      44718
      STARK
      MF
      0
      0
      107
      107
      1986
      6600000.00000000
      02-08-2017
      6600000.00000000
      02-08-2017
      MAI
      0.90700000
      0.95330000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Hayfield
      5519-C Limaburg Road
      Burlington
      KY
      41005
      BOONE
      MF
      0
      0
      86
      86
      1987
      5360000.00000000
      02-07-2017
      5360000.00000000
      02-07-2017
      MAI
      0.89500000
      0.95350000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Laurel
      1632 Laurel Bay Drive
      Ypsilanti
      MI
      48198
      WASHTENAW
      MF
      0
      0
      68
      68
      1989
      4700000.00000000
      02-09-2017
      4700000.00000000
      02-09-2017
      MAI
      0.95600000
      0.89710000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Wood Trail
      247 Jackson Street
      Newnan
      GA
      30263
      COWETA
      MF
      0
      0
      61
      61
      1984
      4700000.00000000
      02-09-2017
      4700000.00000000
      02-09-2017
      MAI
      0.96700000
      0.95080000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Camellia
      3835 Beth Anne Drive
      Columbus
      OH
      43207
      FRANKLIN
      MF
      0
      0
      104
      104
      1981
      5600000.00000000
      02-03-2017
      5600000.00000000
      02-03-2017
      MAI
      0.90400000
      0.94230000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Ashgrove
      7701 Hogans Run
      Louisville
      KY
      40228
      JEFFERSON
      MF
      0
      0
      60
      60
      1985
      4150000.00000000
      02-07-2017
      4150000.00000000
      02-07-2017
      MAI
      0.96700000
      0.91670000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Slate Run
      450 Turney Road
      Bedford
      OH
      44146
      CUYAHOGA
      MF
      0
      0
      62
      62
      1984
      4050000.00000000
      02-08-2017
      4050000.00000000
      02-08-2017
      MAI
      0.88700000
      0.93550000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Forsythia
      1481 Bunchline Drive
      Westerville
      OH
      43081
      FRANKLIN
      MF
      0
      0
      60
      60
      1984
      4200000.00000000
      02-03-2017
      4200000.00000000
      02-03-2017
      MAI
      0.98300000
      0.96670000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Beckford
      36 Poston Road
      The Plains
      OH
      45780
      ATHENS
      MF
      0
      0
      60
      60
      1982
      4100000.00000000
      02-08-2017
      4100000.00000000
      02-08-2017
      MAI
      0.90000000
      0.93330000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Meadowood
      8611 Meadowood Drive
      Newburgh
      IN
      47630
      WARRICK
      MF
      0
      0
      65
      65
      1985
      4000000.00000000
      02-09-2017
      4000000.00000000
      02-09-2017
      MAI
      0.86200000
      0.90770000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Elmwood
      1705 Roswell Road
      Marietta
      GA
      30062
      COBB
      MF
      0
      0
      48
      48
      1984
      3600000.00000000
      02-09-2017
      3600000.00000000
      02-09-2017
      MAI
      0.97900000
      0.95830000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    27251429.40000000
    158542.72000000
    0.05010000
    0.00013370
    117567.21000000
    0.00000000
    40975.51000000
    0.00000000
    0.00000000
    27210453.89000000
    27210453.89000000
    06-06-2022
    06-06-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    13
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    08-04-2016
    29500000.00000000
    120
    08-10-2026
    360
    0.03780000
    0.03780000
    3
    0
    09-10-2016
    false
    137121.77000000
    28844125.51000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      333 North Bedford
      333 North Bedford Road
      Mount Kisco
      NY
      10549
      WESTCHESTER
      MU
      611954
      611954
      0
      0
      1957
      2014
      94700000.00000000
      07-27-2017
      94700000.00000000
      07-27-2017
      MAI
      0.90000000
      0.98700000
      6
      N
      Grand Prix NY
      100942
      12-31-2030
      Tesla Motors
      90723
      12-31-2018
      Safe Haven Partners  LLC
      90031
      05-31-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    26195049.96000000
    137121.77000000
    0.03780000
    0.00013370
    85264.89000000
    0.00000000
    51856.88000000
    0.00000000
    0.00000000
    26143193.08000000
    26143193.08000000
    06-10-2022
    08-10-2026
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    14
    1
    05-12-2022
    06-13-2022
    Benefit Street Partners CRE Finance LLC
    09-07-2017
    28000000.00000000
    120
    10-06-2027
    360
    0.04340000
    0.04340000
    3
    60
    11-06-2017
    false
    139222.45000000
    28000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Miracle Mile Shopping Center
      4100 William Penn Highway
      Monroeville
      PA
      15146
      ALLEGHENY
      RT
      298694
      298694
      0
      0
      1954
      2006
      80600000.00000000
      08-03-2017
      80600000.00000000
      08-03-2017
      MAI
      0.97700000
      0.94920000
      6
      N
      Fitness International
      43293
      02-29-2024
      Marshalls
      31753
      01-31-2022
      Officemax
      21832
      01-31-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    28000000.00000000
    104642.22000000
    0.04340000
    0.00023370
    104642.22000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    28000000.00000000
    28000000.00000000
    06-06-2022
    10-06-2027
    false
    0.00000000
    0.00000000
    253.48000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    15
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    09-20-2017
    26750000.00000000
    120
    10-05-2027
    360
    0.04205000
    0.04205000
    3
    60
    11-05-2017
    false
    130890.17000000
    26750000.00000000
    1
    11
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      80-100 Commerce Way
      80-100 Commerce Way
      Totowa
      NJ
      07512-0000
      PASSAIC
      IN
      47294
      47294
      0
      0
      1996
      0.00000000
      69150000.00000000
      08-02-2017
      MAI
      1.00000000
      1.00000000
      6
      N
      Golden Edibles
      11472
      11-30-2028
      Sweet Peas Learning Ctr  LLC
      8984
      01-31-2026
      Idexx Reference Laboratories
      8327
      04-30-2025
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    
      40 Commerce Way
      40 Commerce Way
      Totowa
      NJ
      07512
      PASSAIC
      IN
      50822
      50822
      0
      0
      1987
      0.00000000
      0.00000000
      1.00000000
      1.00000000
      6
      N
      JJM Packagin  LLC
      18027
      09-30-2024
      Patterson Dental Supply Inc
      14649
      11-30-2021
      Biologictx LLC
      7422
      11-30-2023
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    
      29 Commerce Way
      29 Commerce Way
      Totowa
      NJ
      07512
      PASSAIC
      IN
      50969
      50969
      0
      0
      1990
      0.00000000
      0.00000000
      1.00000000
      0.78090000
      6
      N
      Cervalis Holdings LLC
      28130
      02-28-2023
      Amano USA Holdings  Inc
      11670
      12-31-2026
      CSC TKR LLC
      0
      10-31-2021
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    
      One Center Court
      One Center Court
      Totowa
      NJ
      07512
      PASSAIC
      IN
      39245
      39245
      0
      0
      1999
      0.00000000
      0.00000000
      1.00000000
      1.00000000
      6
      N
      Agiliti Health  Inc
      21245
      06-30-2022
      Westrock Converting Company
      18000
      02-28-2023
      Verizon New Jersey
      0
      12-31-2050
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    
      11 Commerce Way
      11 Commerce Way
      Totowa
      NJ
      07512
      PASSAIC
      IN
      47207
      47207
      0
      0
      1989
      0.00000000
      0.00000000
      1.00000000
      1.00000000
      6
      N
      Coram Alternate Site Services
      26125
      06-30-2024
      JJM Packaging
      10450
      09-30-2024
      Unified Investigations & Scien
      5407
      11-30-2023
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    
      45 Commerce Way
      45 Commerce Way
      Totowa
      NJ
      07512
      PASSAIC
      IN
      51849
      51849
      0
      0
      1992
      0.00000000
      0.00000000
      1.00000000
      0.84270000
      6
      N
      Canare Corporation of America
      16331
      09-30-2026
      Terrasense LLC
      13860
      01-31-2027
      ARC North America
      11000
      05-31-2026
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    
      999 Riverview Drive
      999 Riverview Drive
      Totowa
      NJ
      07512
      PASSAIC
      OF
      58191
      58191
      0
      0
      1988
      6800000.00000000
      08-02-2017
      6800000.00000000
      08-02-2017
      MAI
      0.78400000
      0.83130000
      6
      N
      RGN - Totowa LLC
      13503
      09-30-2024
      Simply Grow
      6354
      01-31-2027
      Docturend
      5073
      02-28-2029
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    
      Two Center Court
      Two Center Court
      Totowa
      NJ
      07512
      PASSAIC
      IN
      30600
      30600
      0
      0
      1998
      0.00000000
      0.00000000
      1.00000000
      1.00000000
      6
      N
      Jack Henry & Associates  Inc.
      20278
      09-30-2025
      Electro Rent Corporation
      10322
      07-31-2026
      Verizon New Jersey Inc
      0
      03-31-2019
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    
      120-140 Commerce Way
      120-140 Commerce Way
      Totowa
      NJ
      07512
      PASSAIC
      IN
      35765
      35765
      0
      0
      1994
      0.00000000
      0.00000000
      0.77000000
      1.00000000
      6
      N
      2nd Home Totowa  LLC
      9024
      12-31-2021
      Advanced Video Survelliance
      7609
      02-28-2022
      Art of Natural Solutions  Inc.
      5599
      04-30-2025
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    
      60 Commerce Way
      60 Commerce Way
      Totowa
      NJ
      07512
      PASSAIC
      IN
      50943
      50943
      0
      0
      1988
      0.00000000
      0.00000000
      0.43600000
      1.00000000
      6
      N
      Sofie Biosciences
      14909
      05-31-2027
      CAI HONG ENTERPRISES  INC
      13823
      05-31-2024
      Gordon Desserts Inc
      7600
      11-30-2027
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    
      20 Commerce Way
      20 Commerce Way
      Totowa
      NJ
      07512
      PASSAIC
      IN
      44894
      44894
      0
      0
      1992
      0.00000000
      0.00000000
      0.46300000
      0.90850000
      6
      N
      JJM Packaging LLC
      26284
      09-30-2024
      ADT LLC
      14500
      10-31-2025
      Verizon New Jerset Inc
      0
      12-31-2050
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    false
    false
    26750000.00000000
    96861.01000000
    0.04205000
    0.00013370
    96861.01000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    26750000.00000000
    26750000.00000000
    06-05-2022
    10-05-2027
    false
    0.00000000
    0.00000000
    74.04000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    16
    1
    05-12-2022
    06-13-2022
    Benefit Street Partners CRE Finance LLC
    10-24-2017
    24000000.00000000
    120
    11-06-2027
    0
    0.04150000
    0.04150000
    3
    120
    12-06-2017
    false
    84152.78000000
    24000000.00000000
    1
    5
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Freedom Square II
      6000 Freedom Square Drive
      Independence
      OH
      44131
      CUYAHOGA
      OF
      115187
      115187
      0
      0
      1986
      17280000.00000000
      10-03-2017
      17280000.00000000
      10-03-2017
      MAI
      0.96200000
      0.69830000
      6
      N
      Hylant Group  Inc
      19150
      06-30-2023
      Accurate Group Holdings LLC
      18722
      05-31-2028
      Rose Companies Management LLC
      11894
      12-07-2027
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      F
      12-31-2021
    
    
      Freedom Square III
      4511 Rockside Road
      Independence
      OH
      44131
      CUYAHOGA
      OF
      71693
      71693
      0
      0
      1997
      9350000.00000000
      10-03-2017
      9350000.00000000
      10-03-2017
      MAI
      0.96900000
      1.00000000
      6
      N
      Sterling Infosystems  Inc
      37776
      10-31-2027
      Hurricane Labs  LLC
      10695
      02-28-2022
      Infinity Title Agency LLC
      6461
      11-30-2022
      01-01-2021
      06-30-2021
      0.00000000
      822760.52000000
      0.00000000
      315097.16000000
      0.00000000
      507663.36000000
      0.00000000
      445155.71000000
      109623.41000000
      0.00000000
      4.63000000
      0.00000000
      4.06000000
      F
      12-31-2021
    
    
      Rock Run North
      5700 Lombardo Center
      Seven Hillls
      OH
      44131
      CUYAHOGA
      OF
      63294
      63294
      0
      0
      1985
      8550000.00000000
      10-03-2017
      8550000.00000000
      10-03-2017
      MAI
      0.89100000
      0.90990000
      6
      N
      Sedgwick Claims Management
      56406
      10-31-2028
      Chagrin Communications  Inc
      1185
      01-31-2026
      0
      01-01-2021
      06-30-2021
      0.00000000
      348932.96000000
      0.00000000
      191947.86000000
      0.00000000
      156985.10000000
      0.00000000
      104347.07000000
      92314.45000000
      0.00000000
      1.70000000
      0.00000000
      1.13000000
      F
      12-31-2021
    
    
      Rock Run Center
      5700 Lombardo Center
      Seven Hillls
      OH
      44131
      CUYAHOGA
      OF
      63304
      63304
      0
      0
      1985
      7930000.00000000
      10-03-2017
      7930000.00000000
      10-03-2017
      MAI
      0.91900000
      0.76640000
      6
      N
      Salesforce.com
      25115
      02-28-2025
      Ohio KePRO  Inc
      12625
      07-31-2024
      Additional space-0290
      3742
      02-28-2025
      01-01-2021
      06-30-2021
      0.00000000
      394237.56000000
      0.00000000
      172600.09000000
      0.00000000
      221637.47000000
      0.00000000
      171392.08000000
      88118.34000000
      0.00000000
      2.52000000
      0.00000000
      1.95000000
      F
      12-31-2021
    
    
      Freedom Square I
      4401 Rockside Road
      Independence
      OH
      44131
      CUYAHOGA
      OF
      41263
      41263
      0
      0
      1980
      4220000.00000000
      10-03-2017
      4220000.00000000
      10-03-2017
      MAI
      0.72300000
      0.92380000
      6
      N
      Liberty Home Mortgage
      12125
      02-16-2022
      Independence Bank
      8687
      01-31-2032
      KAH Development 3
      3604
      08-31-2022
      01-01-2021
      06-30-2021
      0.00000000
      326779.53000000
      0.00000000
      164528.78000000
      0.00000000
      162250.75000000
      0.00000000
      142212.41000000
      35142.43000000
      0.00000000
      4.62000000
      0.00000000
      4.05000000
      F
      12-31-2021
    
    false
    false
    24000000.00000000
    85766.67000000
    0.04150000
    0.00013370
    85766.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    24000000.00000000
    24000000.00000000
    06-06-2022
    11-06-2027
    false
    0.00000000
    0.00000000
    123.48000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    18
    1
    05-12-2022
    06-13-2022
    Benefit Street Partners CRE Finance LLC
    10-18-2017
    15190000.00000000
    84
    11-06-2024
    0
    0.05000000
    0.05000000
    3
    84
    12-06-2017
    false
    64170.72000000
    15190000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      701 East 22nd Street
      701 East 22nd Street
      Lombard
      IL
      60148
      DUPAGE
      OF
      174098
      174098
      0
      0
      1980
      2003
      23600000.00000000
      08-19-2017
      23600000.00000000
      08-19-2017
      MAI
      0.97100000
      0.85390000
      6
      X
      Dental Network of America LLC
      58317
      09-30-2027
      Envoy LLC
      33002
      08-31-2024
      Draper and Kramer Morgage Cor
      12434
      03-31-2024
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    15190000.00000000
    65401.39000000
    0.05000000
    0.00013370
    65401.39000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    15190000.00000000
    15190000.00000000
    05-06-2022
    11-06-2024
    false
    65299.89000000
    0.00000000
    164.48000000
    B
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    19
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    11-02-2017
    15000000.00000000
    120
    11-05-2032
    0
    0.03927000
    0.03927000
    3
    120
    12-05-2017
    false
    49769.27000000
    15000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      237 East Fordham Road
      237-263 East Fordham Road
      Bronx
      NY
      10458
      BRONX
      RT
      24000
      24000
      0
      0
      1920
      2017
      36800000.00000000
      07-14-2017
      36800000.00000000
      07-14-2017
      MAI
      1.00000000
      0.64580000
      6
      N
      Footlocker
      6500
      08-01-2032
      Chase
      3500
      06-01-2022
      Footlocker Above Grade
      3500
      08-01-2032
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    15000000.00000000
    50723.75000000
    0.03927000
    0.00013370
    50723.75000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    15000000.00000000
    15000000.00000000
    06-05-2022
    11-05-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    21
    1
    05-12-2022
    06-13-2022
    Benefit Street Partners CRE Finance LLC
    09-12-2017
    14150000.00000000
    120
    10-06-2027
    360
    0.04410000
    0.04410000
    3
    24
    11-06-2017
    false
    70941.28000000
    14150000.00000000
    1
    2
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Mt. Washington Mill
      1330  - 1340 Smith Avenue
      Baltimore
      MD
      21209
      BALTIMORE CITY
      MU
      73392
      73392
      0
      0
      1820
      1996
      26500000.00000000
      07-31-2017
      26500000.00000000
      07-31-2017
      MAI
      0.78600000
      0.87550000
      6
      N
      Whole Foods Market
      24526
      09-30-2033
      Dye House & Stone Mill Caterin
      6150
      12-31-2022
      Himmelrich Assoc (Mgmt)
      4000
      12-31-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      1405 and 1407 Forge Avenue
      1405  and 1407 Forge Avenue
      Baltimore
      MD
      21209
      BALTIMORE CITY
      OF
      0
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    13552892.53000000
    70941.28000000
    0.04410000
    0.00013370
    51467.11000000
    0.00000000
    19474.17000000
    0.00000000
    0.00000000
    13533418.36000000
    13533418.36000000
    06-06-2022
    10-06-2027
    false
    0.00000000
    0.00000000
    89.44000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    22
    1
    05-12-2022
    06-13-2022
    Benefit Street Partners CRE Finance LLC
    09-21-2017
    11600000.00000000
    120
    10-06-2027
    0
    0.04210000
    0.04210000
    3
    120
    11-06-2017
    false
    41261.90000000
    11600000.00000000
    1
    6
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      1361 Brass Mill Road
      1361 Brass Mill Road
      Belcamp
      MD
      21017
      HARFORD
      IN
      54000
      54000
      0
      0
      2001
      5800000.00000000
      08-21-2017
      5800000.00000000
      08-21-2017
      MAI
      1.00000000
      1.00000000
      6
      N
      Hydropac  LLC
      20894
      12-31-2023
      APEX Flavors
      11340
      11-30-2027
      Active Day MD  Inc.
      10800
      03-31-2025
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      01-03-2022
    
    
      Harwood Business Center
      6350-6360 South Hanover Road
      Elkridge
      MD
      21075
      HOWARD
      IN
      47100
      47100
      0
      0
      1989
      5200000.00000000
      08-23-2017
      5200000.00000000
      08-23-2017
      MAI
      0.91100000
      1.00000000
      6
      N
      TS Automotive
      6600
      11-30-2026
      Foreign Auto Experts
      6220
      03-31-2022
      MAR Motor Group  Inc.
      4350
      12-31-2025
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      01-03-2022
    
    
      201 Gateway Drive
      201 Gateway Drive
      Bel Air
      MD
      21014
      HARFORD
      IN
      20400
      20400
      0
      0
      1983
      2900000.00000000
      08-21-2017
      2900000.00000000
      08-21-2017
      MAI
      0.77300000
      1.00000000
      6
      N
      Mid Atlantic Team Sport  Inc.
      4000
      01-31-2024
      Beauty Systems Group  LLC
      3150
      11-30-2025
      ALKO Distributors  Inc.
      3150
      07-31-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      01-03-2022
    
    
      2113 Columbia Park Road
      2113 Columbia Park Road
      Edgewood
      MD
      21040
      HARFORD
      IN
      30000
      30000
      0
      0
      1987
      2600000.00000000
      08-21-2017
      2600000.00000000
      08-21-2017
      MAI
      1.00000000
      0.90000000
      6
      N
      Amy & Patrick Ferrigno
      9000
      03-31-2024
      Gennedy Soykher
      9000
      06-30-2022
      Albert Stoltz  Jr.
      3000
      01-31-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      01-03-2022
    
    
      2111 Emmorton Park Road
      2111 Emmorton Park Road
      Edgewood
      MD
      21040
      HARFORD
      IN
      30000
      30000
      0
      0
      1984
      2200000.00000000
      08-21-2017
      2200000.00000000
      08-21-2017
      MAI
      1.00000000
      1.00000000
      6
      N
      Advanced Granite Solutions
      24000
      06-30-2030
      Commercial Support Services
      6000
      04-30-2024
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      01-03-2022
    
    
      5495 Levering Avenue
      5495 Levering Avenue
      Elkridge
      MD
      21075
      HOWARD
      IN
      36000
      36000
      0
      0
      1962
      2100000.00000000
      08-23-2017
      2100000.00000000
      08-23-2017
      MAI
      1.00000000
      1.00000000
      6
      N
      Davis H. Elliot Company  Inc.
      36000
      12-31-2025
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      01-03-2022
    
    false
    false
    11600000.00000000
    42053.22000000
    0.04210000
    0.00013370
    42053.22000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    11600000.00000000
    11600000.00000000
    06-06-2022
    10-06-2027
    false
    0.00000000
    0.00000000
    255.72000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    23
    1
    05-12-2022
    06-13-2022
    Benefit Street Partners CRE Finance LLC
    10-04-2017
    10500000.00000000
    120
    10-06-2027
    360
    0.04870000
    0.04870000
    3
    36
    11-06-2017
    false
    55535.00000000
    10500000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Meadows at June Road
      4343- 4360 Fuchsia Drive
      Bellingham
      WA
      98226
      WHATCOM
      MF
      0
      0
      79
      79
      2017
      16600000.00000000
      07-24-2017
      16600000.00000000
      07-24-2017
      MAI
      1.00000000
      0.98730000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    false
    false
    10255566.70000000
    55535.00000000
    0.04870000
    0.00013370
    43007.86000000
    0.00000000
    12527.14000000
    0.00000000
    0.00000000
    10243039.56000000
    10243039.56000000
    06-06-2022
    10-06-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    24
    1
    05-12-2022
    06-13-2022
    Benefit Street Partners CRE Finance LLC
    10-02-2017
    10430000.00000000
    120
    10-06-2027
    0
    0.04450000
    0.04450000
    3
    120
    11-06-2017
    false
    39215.11000000
    10430000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Lakefront I & II
      6101-6251 Chancellor Drive
      Orlando
      FL
      32809
      ORANGE
      OF
      192767
      192767
      0
      0
      1986
      17680000.00000000
      09-05-2017
      17680000.00000000
      09-05-2017
      MAI
      0.88100000
      0.82280000
      6
      11-03-2019
      N
      Advanced Care Scripts
      61281
      12-31-2023
      Florida Agency for Workforce I
      47916
      01-31-2026
      Inktel Contact Center Solution
      15611
      02-29-2024
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    10430000.00000000
    39967.18000000
    0.04450000
    0.00060870
    39967.18000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    10430000.00000000
    10430000.00000000
    06-06-2022
    10-06-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    25
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    10-31-2017
    8000000.00000000
    120
    11-05-2027
    360
    0.04365000
    0.04365000
    3
    36
    12-05-2017
    false
    39895.65000000
    8000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Spurlock Apartments
      2575 North 31st Street
      Nederland
      TX
      77627
      JEFFERSON
      MF
      0
      0
      135
      135
      2003
      12300000.00000000
      09-20-2017
      12300000.00000000
      09-20-2017
      MAI
      0.94100000
      0.97040000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    7805501.45000000
    39895.65000000
    0.04365000
    0.00013370
    29338.93000000
    0.00000000
    10556.72000000
    0.00000000
    0.00000000
    7794944.73000000
    7794944.73000000
    06-05-2022
    11-05-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    29
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    10-31-2017
    5000000.00000000
    120
    11-05-2027
    360
    0.04845000
    0.04845000
    3
    0
    12-05-2017
    false
    26369.44000000
    5000000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Springtree Apartments
      250 Springtree Drive
      Columbia
      SC
      29223
      RICHLAND
      MF
      0
      0
      152
      152
      1982
      2017
      7100000.00000000
      08-31-2017
      7100000.00000000
      08-31-2017
      MAI
      0.95400000
      0.98680000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    4643813.25000000
    26369.44000000
    0.04845000
    0.00013370
    19374.38000000
    0.00000000
    6995.06000000
    0.00000000
    0.00000000
    4636818.19000000
    4636818.19000000
    06-05-2022
    11-05-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    30
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    10-24-2017
    4300000.00000000
    120
    11-05-2027
    0
    0.04689000
    0.04689000
    3
    120
    12-05-2017
    false
    17035.61000000
    4300000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      1442 Pennsylvania Avenue Southeast
      1442 Pennsylvania Avenue Southeast
      Washington
      DC
      20003
      DISTRICT OF COLUMBIA
      MU
      11096
      11096
      0
      0
      2014
      6900000.00000000
      09-27-2017
      6900000.00000000
      09-27-2017
      MAI
      1.00000000
      1.00000000
      6
      N
      United States of America
      6685
      09-11-2027
      McCormick Paint Works Co
      2870
      09-30-2027
      New York Pizza & Grill Kabob
      1541
      07-31-2027
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    4300000.00000000
    17362.33000000
    0.04689000
    0.00013370
    17362.33000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    4300000.00000000
    4300000.00000000
    06-05-2022
    11-05-2027
    false
    0.00000000
    0.00000000
    122.08000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    31
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    10-24-2017
    1750000.00000000
    120
    11-05-2027
    0
    0.05180000
    0.05180000
    3
    120
    12-05-2017
    false
    7659.09000000
    1750000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Outback Steakhouse El Paso
      11875 Gateway Boulevard West
      El Paso
      TX
      79936
      EL PASO
      RT
      6204
      6204
      0
      0
      1998
      2016
      3695000.00000000
      09-08-2017
      3695000.00000000
      09-08-2017
      MAI
      1.00000000
      1.00000000
      6
      N
      Outback Steakhouse
      6204
      02-28-2037
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    1750000.00000000
    7805.97000000
    0.05180000
    0.00013370
    7805.97000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    1750000.00000000
    1750000.00000000
    06-05-2022
    11-05-2027
    false
    0.00000000
    0.00000000
    141.48000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    7NP
    1
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    10-27-2017
    58400000.00000000
    120
    11-05-2027
    0
    0.05283778
    0.05283778
    3
    120
    12-05-2017
    false
    200893.63000000
    58400000.00000000
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      The Standard Highline NYC
      848 Washington Street
      New York
      NY
      10014
      NEW YORK
      LO
      0
      0
      338
      338
      2006
      340000000.00000000
      09-07-2017
      245700000.00000000
      08-04-2021
      MAI
      0.90900000
      0.92900000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2019
    
    false
    false
    58400000.00000000
    216242.22000000
    0.04300000
    0.00012900
    216242.22000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    58400000.00000000
    58400000.00000000
    04-05-2020
    11-05-2027
    false
    5507707.21000000
    0.00000000
    273876.45000000
    3
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    06-18-2020
    false
    0.00000000
    0.00000000
    0.00000000
    2
    0.00000000
    0.00000000
    0.00000000
  




(null)


  
    Item 2(c)(4)
    Original Loan Term Number
    For the anticipated repayment date mortgage loan (Asset No. 31): the original loan term number represents the term of the mortgage loan through the anticipated repayment date, rather than the final maturity date of March 6, 2027.
  
  
    Item 2(c)(5)
    Maturity Date
    For anticipated repayment date mortgage loans (Asset No. 31): the Maturity Date represents the anticipated repayment date, rather than the final maturity date of March 6, 2027.
  
  
    Item 2(c)(15)
    Loan Structure Code
    With respect to Asset No. 1, Asset No. 2, Asset No. 3, Asset No. 4, Asset No. 5, Asset No. 8, Asset No. 10, Asset No. 12, Asset No. 15,  Asset No. 21, Asset No. 22, and Asset No. 32, the related mortgage loan is part of a mortgage loan structure evidenced by multiple senior pari-passu notes and, if applicable, one or more subordinate notes. In each case, one or more of the other notes evidencing the mortgage loan are not included in the trust. With respect to Asset No. 7, the related mortgage loan is part of a mortgage loan structure evidenced by (a) one senior note with a Cut-off Date balance of $33,000,000 which evidences the Stanwix Mortgage Loan and (b) one subordinate note with a Cut-Off Date balance of $30,000,000 which evidences the Stanwix Trust Subordinate Companion Loan. Both the Stanwix Mortgage Loan and the Stanwix Trust Subordinate Companion Loan are included in the trust. The Stanwix Trust Subordinate Companion Loan solely backs the loan-specific certificates and is not part of the pool of mortgage loans backing the pooled certificates.
  
  
    Item 2(c)(18)
    Scheduled Principal Balance Securitization Amount
    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(d)(2)
    Property Address
    With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
  
  
    Item 2(d)(28)(xiv)
    Most Recent Debt Service Amount
    With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to the anticipated repayment date mortgage loan (Asset No.31), after the related anticipated repayment date, if the related borrower has not prepaid such mortgage loan in full, then (i) any principal outstanding on that date will accrue interest at an increased interest rate rather than the original interest rate, (ii) interest at the initial interest rate will continue to accrue and be payable on a current basis, and (iii) interest accrued at the revised rate in excess of interest accrued at the initial interest rate is to be deferred and will be required to be paid only after the outstanding principal balance of the anticipated repayment date mortgage loan has been paid in full.  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 a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(d)(28)(xv)
    Debt Service Coverage Net Operating Income Securitization Percentage
    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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(d)(28)(xvii)
    Debt Service Coverage Net Cash Flow Securitization Percentage
    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 a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(e)(3)
    Report Period Beginning Scheduled Loan Balance Amount
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in September 2019 (or for loans originated after such date, as of the loan origination date).
  
  
    Item 2(e)(6)
    Servicer Trustee Fee Rate Percentage
    It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, (iv) the asset representations reviewer fee rate and (v) the CREFC(R) intellectual property royalty license fee rate.
  
  
    Item 2(e)(12)
    Report Period End Actual Balance Amount
    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)
    Report Period End Scheduled Balance Amount
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
  
  
    Item 2(f)(1)
    Primary Servicer Name
    The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo Bank is Wells Fargo Bank, National Association, and the full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association.