Distribution Date:

06/17/25

Morgan Stanley Capital I Trust 2019-L2

Determination Date:

06/11/25

 

Next Distribution Date:

07/17/25

 

Record Date:

05/30/25

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-L2

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Morgan Stanley Capital I Inc.

 

 

Certificate Factor Detail

3

 

General Information Number

(212) 761-4000

cmbs_notices@morganstanley.com

Certificate Interest Reconciliation Detail

4

 

1585 Broadway | New York, NY 10036 | United States

 

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Additional Information

5

 

Association

 

 

Bond / Collateral Reconciliation - Cash Flows

6

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

7

 

10851 Mastin Street, Suite 300 | Overland Park, KS 66210 | United States

 

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

Rialto Capital Advisors, LLC

 

 

Mortgage Loan Detail (Part 1)

13-14

 

General

(305) 229-6465

 

 

 

 

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States

 

 

Mortgage Loan Detail (Part 2)

15-16

 

 

 

 

 

 

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

Principal Prepayment Detail

17

Representations Reviewer

 

 

 

Historical Detail

18

 

Attention: Transaction Manager

 

notices@pentalphasurveillance.com

Delinquency Loan Detail

19

 

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

 

 

 

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

Specially Serviced Loan Detail - Part 1

21

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 2

22

 

 

 

trustadministrationgroup@computershare.com

 

 

 

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

 

 

Modified Loan Detail

23

 

 

 

 

Historical Liquidated Loan Detail

24

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                    Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                  Total Distribution         Ending Balance

Support¹        Support¹

 

A-1

61768HAS5

3.013000%

16,200,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

61768HAT3

3.960000%

17,100,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

61768HAU0

3.906000%

28,400,000.00

21,474,491.74

413,733.91

69,899.47

0.00

0.00

483,633.38

21,060,757.83

31.84%

30.00%

A-3

61768HAV8

3.806000%

218,300,000.00

196,163,155.13

0.00

622,164.14

0.00

0.00

622,164.14

196,163,155.13

31.84%

30.00%

A-4

61768HAW6

4.071000%

361,191,000.00

361,191,000.00

0.00

1,225,340.47

0.00

0.00

1,225,340.47

361,191,000.00

31.84%

30.00%

A-S

61768HAZ9

4.272000%

82,438,000.00

82,438,000.00

0.00

293,479.28

0.00

0.00

293,479.28

82,438,000.00

22.13%

21.00%

B

61768HBA3

4.494000%

44,655,000.00

44,655,000.00

0.00

167,232.98

0.00

0.00

167,232.98

44,655,000.00

16.87%

16.13%

C

61768HBB1

5.132410%

41,219,000.00

41,219,000.00

0.00

176,294.01

0.00

0.00

176,294.01

41,219,000.00

12.01%

11.63%

D

61768HAC0

3.000000%

25,190,000.00

25,190,000.00

0.00

62,975.00

0.00

0.00

62,975.00

25,190,000.00

9.04%

8.88%

E

61768HAE6

3.000000%

15,343,000.00

15,343,000.00

0.00

38,357.50

0.00

0.00

38,357.50

15,343,000.00

7.23%

7.20%

F-RR

61768HAH9

5.132410%

24,731,000.00

24,731,000.00

0.00

105,774.70

0.00

0.00

105,774.70

24,731,000.00

4.32%

4.50%

G-RR*

61768HAK2

5.132410%

9,160,000.00

9,160,000.00

0.00

39,177.40

0.00

0.00

39,177.40

9,160,000.00

3.24%

3.50%

H-RR

61768HAM8

5.132410%

32,060,275.00

27,500,090.38

0.00

7,045.23

0.00

0.00

7,045.23

27,500,090.38

0.00%

0.00%

R

61768HAQ9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

61768HAP1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

VRR Interest

BCC2IVWV5

5.132410%

18,884,408.00

17,504,702.69

8,529.73

72,588.14

0.00

0.00

81,117.87

17,496,172.96

0.00%

0.00%

Regular SubTotal

 

934,871,683.00

866,569,439.94

422,263.64

2,880,328.32

0.00

0.00

3,302,591.96

866,147,176.30

 

 

 

 

X-A

61768HAX4

1.157339%

641,191,000.00

578,828,646.87

0.00

558,250.95

0.00

0.00

558,250.95

578,414,912.96

 

 

X-B

61768HAY2

0.782409%

127,093,000.00

127,093,000.00

0.00

82,865.58

0.00

0.00

82,865.58

127,093,000.00

 

 

X-D

61768HAA4

2.132410%

40,533,000.00

40,533,000.00

0.00

72,027.48

0.00

0.00

72,027.48

40,533,000.00

 

 

Notional SubTotal

 

808,817,000.00

746,454,646.87

0.00

713,144.01

0.00

0.00

713,144.01

746,040,912.96

 

 

 

Deal Distribution Total

 

 

 

422,263.64

3,593,472.33

0.00

0.00

4,015,735.97

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

61768HAS5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

61768HAT3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

61768HAU0

756.14407535

14.56809542

2.46124894

0.00000000

0.00000000

0.00000000

0.00000000

17.02934437

741.57597993

A-3

61768HAV8

898.59438905

0.00000000

2.85004187

0.00000000

0.00000000

0.00000000

0.00000000

2.85004187

898.59438905

A-4

61768HAW6

1,000.00000000

0.00000000

3.39250001

0.00000000

0.00000000

0.00000000

0.00000000

3.39250001

1,000.00000000

A-S

61768HAZ9

1,000.00000000

0.00000000

3.56000000

0.00000000

0.00000000

0.00000000

0.00000000

3.56000000

1,000.00000000

B

61768HBA3

1,000.00000000

0.00000000

3.74500011

0.00000000

0.00000000

0.00000000

0.00000000

3.74500011

1,000.00000000

C

61768HBB1

1,000.00000000

0.00000000

4.27700842

0.00000000

0.00000000

0.00000000

0.00000000

4.27700842

1,000.00000000

D

61768HAC0

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

61768HAE6

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F-RR

61768HAH9

1,000.00000000

0.00000000

4.27700861

0.00000000

0.00000000

0.00000000

0.00000000

4.27700861

1,000.00000000

G-RR

61768HAK2

1,000.00000000

0.00000000

4.27700873

0.00000000

0.00000000

0.00000000

0.00000000

4.27700873

1,000.00000000

H-RR

61768HAM8

857.76214895

0.00000000

0.21974952

3.44890647

85.85182816

0.00000000

0.00000000

0.21974952

857.76214895

R

61768HAQ9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

61768HAP1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

VRR Interest

BCC2IVWV5

926.93944602

0.45168109

3.84381337

0.12071440

3.00488053

0.00000000

0.00000000

4.29549446

926.48776493

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

61768HAX4

902.73981835

0.00000000

0.87064689

0.00000000

0.00000000

0.00000000

0.00000000

0.87064689

902.09455990

X-B

61768HAY2

1,000.00000000

0.00000000

0.65200743

0.00000000

0.00000000

0.00000000

0.00000000

0.65200743

1,000.00000000

X-D

61768HAA4

1,000.00000000

0.00000000

1.77700836

0.00000000

0.00000000

0.00000000

0.00000000

1.77700836

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

05/01/25 - 05/30/25

30

0.00

69,899.47

0.00

69,899.47

0.00

0.00

0.00

69,899.47

0.00

 

A-3

05/01/25 - 05/30/25

30

0.00

622,164.14

0.00

622,164.14

0.00

0.00

0.00

622,164.14

0.00

 

A-4

05/01/25 - 05/30/25

30

0.00

1,225,340.47

0.00

1,225,340.47

0.00

0.00

0.00

1,225,340.47

0.00

 

X-A

05/01/25 - 05/30/25

30

0.00

558,250.95

0.00

558,250.95

0.00

0.00

0.00

558,250.95

0.00

 

X-B

05/01/25 - 05/30/25

30

0.00

82,865.58

0.00

82,865.58

0.00

0.00

0.00

82,865.58

0.00

 

X-D

05/01/25 - 05/30/25

30

0.00

72,027.48

0.00

72,027.48

0.00

0.00

0.00

72,027.48

0.00

 

A-S

05/01/25 - 05/30/25

30

0.00

293,479.28

0.00

293,479.28

0.00

0.00

0.00

293,479.28

0.00

 

B

05/01/25 - 05/30/25

30

0.00

167,232.98

0.00

167,232.98

0.00

0.00

0.00

167,232.98

0.00

 

C

05/01/25 - 05/30/25

30

0.00

176,294.01

0.00

176,294.01

0.00

0.00

0.00

176,294.01

0.00

 

D

05/01/25 - 05/30/25

30

0.00

62,975.00

0.00

62,975.00

0.00

0.00

0.00

62,975.00

0.00

 

E

05/01/25 - 05/30/25

30

0.00

38,357.50

0.00

38,357.50

0.00

0.00

0.00

38,357.50

0.00

 

F-RR

05/01/25 - 05/30/25

30

0.00

105,774.70

0.00

105,774.70

0.00

0.00

0.00

105,774.70

0.00

 

G-RR

05/01/25 - 05/30/25

30

0.00

39,177.40

0.00

39,177.40

0.00

0.00

0.00

39,177.40

0.00

 

H-RR

05/01/25 - 05/30/25

30

2,630,609.19

117,618.12

0.00

117,618.12

110,572.89

0.00

0.00

7,045.23

2,752,433.22

 

VRR Interest

05/01/25 - 05/30/25

30

54,233.81

74,867.76

0.00

74,867.76

2,279.62

0.00

0.00

72,588.14

56,745.39

 

Totals

 

 

2,684,843.00

3,706,324.84

0.00

3,706,324.84

112,852.51

0.00

0.00

3,593,472.33

2,809,178.61

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

4,015,735.97

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,721,035.38

Master Servicing Fee

7,636.45

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,589.13

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

373.11

ARD Interest

0.00

Operating Advisor Fee

887.99

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

223.86

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,721,035.38

Total Fees

14,710.54

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

422,263.64

Reimbursement for Interest on Advances

62.74

Unscheduled Principal Collections

 

ASER Amount

90,428.82

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

20,000.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

2,360.93

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

422,263.64

Total Expenses/Reimbursements

112,852.49

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,593,472.33

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

422,263.64

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,015,735.97

Total Funds Collected

4,143,299.02

Total Funds Distributed

4,143,299.00

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

866,569,439.94

866,569,439.94

Beginning Certificate Balance

866,569,439.94

(-) Scheduled Principal Collections

422,263.64

422,263.64

(-) Principal Distributions

422,263.64

(-) 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

866,147,176.30

866,147,176.30

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

867,264,306.68

867,264,306.68

Ending Certificate Balance

866,147,176.30

Ending Actual Collateral Balance

866,868,911.67

866,868,911.67

 

 

 

 

 

 

 

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

5.13%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

7

109,664,728.50

12.66%

44

5.2585

NAP

Defeased

7

109,664,728.50

12.66%

44

5.2585

NAP

 

10,000,000 or less

15

100,581,812.72

11.61%

44

4.9542

1.941777

1.40 or less

6

131,632,746.99

15.20%

44

5.4594

0.905797

10,000,001 to 20,000,000

8

124,812,475.02

14.41%

43

5.1221

1.871041

1.41 to 1.60

4

50,645,143.42

5.85%

44

5.0172

1.465058

20,000,001 to 30,000,000

12

275,460,037.20

31.80%

43

4.9646

2.488333

1.61 to 1.80

7

119,082,340.71

13.75%

44

5.0819

1.727944

30,000,001 to 40,000,000

3

98,263,397.75

11.34%

44

4.6444

2.816243

1.81 to 2.00

5

54,185,678.14

6.26%

42

5.0524

1.894215

40,000,001 to 55,000,000

1

40,364,725.11

4.66%

45

5.5800

1.010000

2.01 to 2.20

7

150,849,777.85

17.42%

43

5.0523

2.117794

 

55,000,001 or greater

2

117,000,000.00

13.51%

43

4.7485

3.534615

2.21 or greater

12

250,086,760.69

28.87%

43

4.5125

4.094653

 

Totals

48

866,147,176.30

100.00%

44

4.9864

2.377017

Totals

48

866,147,176.30

100.00%

44

4.9864

2.377017

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

8

109,664,728.50

12.66%

44

5.2585

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

8

109,664,728.50

12.66%

44

5.2585

NAP

Arizona

2

31,338,071.48

3.62%

43

5.1905

2.400016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

7

87,370,277.87

10.09%

43

5.3387

1.424285

California

1

28,000,000.00

3.23%

44

4.7000

2.430000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

3

44,500,000.00

5.14%

45

4.9817

2.006067

Colorado

2

33,196,686.47

3.83%

45

5.0812

1.728223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

15

155,928,544.98

18.00%

44

4.6724

3.677036

Connecticut

1

14,929,959.72

1.72%

44

4.9000

1.950000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

16

315,321,171.10

36.41%

43

4.9240

2.483311

Florida

1

20,250,000.00

2.34%

43

4.4000

3.020000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

14

153,362,453.81

17.71%

43

5.0403

1.794570

Georgia

3

14,673,466.41

1.69%

45

5.1539

1.699620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

63

866,147,176.30

100.00%

44

4.9864

2.377017

Indiana

3

12,194,249.03

1.41%

45

5.2600

1.760000

 

 

 

 

 

 

 

Kansas

2

58,729,000.00

6.78%

44

5.1177

2.155594

 

 

 

 

 

 

 

Kentucky

5

21,833,512.59

2.52%

44

5.1500

0.590000

 

 

 

 

 

 

 

Massachusetts

1

37,000,000.00

4.27%

44

4.0104

3.920000

 

 

 

 

 

 

 

Michigan

1

13,400,000.00

1.55%

41

5.4300

2.100000

 

 

 

 

 

 

 

Minnesota

1

22,534,509.29

2.60%

44

5.5220

1.230000

 

 

 

 

 

 

 

Missouri

1

20,230,000.00

2.34%

43

5.0000

2.090000

 

 

 

 

 

 

 

Nevada

1

7,700,000.00

0.89%

44

4.6600

3.060000

 

 

 

 

 

 

 

New Jersey

2

36,701,018.38

4.24%

43

5.1927

1.438339

 

 

 

 

 

 

 

New York

6

83,519,777.85

9.64%

44

4.9829

3.866068

 

 

 

 

 

 

 

Ohio

2

12,316,644.71

1.42%

44

5.3056

2.134676

 

 

 

 

 

 

 

Pennsylvania

3

21,614,113.22

2.50%

44

5.2634

1.600493

 

 

 

 

 

 

 

South Carolina

1

24,068,942.96

2.78%

43

5.0600

1.690000

 

 

 

 

 

 

 

Tennessee

2

24,750,000.00

2.86%

41

5.0859

1.657677

 

 

 

 

 

 

 

Texas

10

151,502,495.65

17.49%

43

4.8584

2.848887

 

 

 

 

 

 

 

Virginia

3

35,000,000.00

4.04%

43

4.6671

2.100000

 

 

 

 

 

 

 

Washington

1

31,000,000.00

3.58%

43

4.8000

2.530000

 

 

 

 

 

 

 

Totals

63

866,147,176.30

100.00%

44

4.9864

2.377017

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

7

109,664,728.50

12.66%

44

5.2585

NAP

Defeased

7

109,664,728.50

12.66%

44

5.2585

NAP

 

4.4999% or less

5

150,250,000.00

17.35%

43

4.2520

5.065324

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.9999%

12

167,042,366.47

19.29%

44

4.7573

2.193538

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% or greater

24

439,190,081.33

50.71%

44

5.2569

1.634477

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

48

866,147,176.30

100.00%

44

4.9864

2.377017

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

41

756,482,447.80

87.34%

43

4.9470

2.439349

 

 

 

 

 

 

 

 

Totals

48

866,147,176.30

100.00%

44

4.9864

2.377017

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

7

109,664,728.50

12.66%

44

5.2585

NAP

Defeased

7

109,664,728.50

12.66%

44

5.2585

NAP

 

60 months or less

41

756,482,447.80

87.34%

43

4.9470

2.439349

Interest Only

25

489,834,000.00

56.55%

43

4.7929

2.940999

 

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

16

266,648,447.80

30.79%

44

5.2302

1.517818

 

Totals

48

866,147,176.30

100.00%

44

4.9864

2.377017

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

48

866,147,176.30

100.00%

44

4.9864

2.377017

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

7

109,664,728.50

12.66%

44

5.2585

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

1

23,000,000.00

2.66%

43

4.0600

10.690000

 

 

 

 

 

 

12 months or less

39

703,219,050.05

81.19%

43

4.9625

2.198734

 

 

 

 

 

 

13 months to 24 months

1

30,263,397.75

3.49%

45

5.2600

1.760000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

48

866,147,176.30

100.00%

44

4.9864

2.377017

 

 

 

 

 

(1)

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

 

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

 

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

Principal               Anticipated            Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments           Repay Date

Date

Date

Balance

Balance

Date

1

30315645

LO

Honolulu

HI

Actual/360

5.250%

284,812.50

0.00

0.00

N/A

02/06/29

--

63,000,000.00

63,000,000.00

06/06/25

2

30315646

OF

Dallas

TX

Actual/360

4.390%

226,816.67

0.00

0.00

N/A

01/01/29

--

60,000,000.00

60,000,000.00

06/01/25

3

30315647

OF

Lenexa

KS

Actual/360

5.126%

251,591.35

0.00

0.00

N/A

02/01/29

--

57,000,000.00

57,000,000.00

06/01/25

4

30315648

LO

Dallas

TX

Actual/360

5.580%

194,198.51

51,196.92

0.00

N/A

03/01/29

--

40,415,922.03

40,364,725.11

04/01/25

5

30315649

MF

Boston

MA

Actual/360

4.010%

127,776.83

0.00

0.00

N/A

02/01/29

--

37,000,000.00

37,000,000.00

06/01/25

6A1C1

30315652

MF

Various

VA

Actual/360

4.667%

80,377.92

0.00

0.00

N/A

01/06/29

--

20,000,000.00

20,000,000.00

06/06/25

6A1C2

30315653

 

 

 

Actual/360

4.667%

60,283.44

0.00

0.00

N/A

01/06/29

--

15,000,000.00

15,000,000.00

06/06/25

7

30315654

MF

Various

Various

Actual/360

5.260%

137,262.19

41,023.31

0.00

N/A

03/06/29

--

30,304,421.06

30,263,397.75

06/06/25

8

30315655

OF

Quincy

WA

Actual/360

4.800%

128,133.33

0.00

0.00

N/A

01/06/29

--

31,000,000.00

31,000,000.00

06/06/25

9

30315656

MU

Lone Tree

CO

Actual/360

5.124%

132,370.00

0.00

0.00

N/A

03/06/29

--

30,000,000.00

30,000,000.00

06/06/25

10

30315657

OF

Los Angeles

CA

Actual/360

4.700%

113,322.22

0.00

0.00

N/A

02/06/29

--

28,000,000.00

28,000,000.00

06/06/25

11

30315658

OF

Fort Mill

SC

Actual/360

5.060%

105,013.17

32,002.20

0.00

N/A

01/01/29

--

24,100,945.16

24,068,942.96

06/01/25

12A1

30315659

MF

Various

Various

Actual/360

5.350%

67,880.51

15,881.54

0.00

N/A

01/06/29

--

14,734,388.11

14,718,506.57

06/06/25

12A2

30315660

 

 

 

Actual/360

5.350%

45,253.67

10,587.70

0.00

N/A

01/06/29

--

9,822,925.34

9,812,337.64

06/06/25

13

30315663

OF

Scottsdale

AZ

Actual/360

5.145%

107,991.41

0.00

0.00

N/A

01/01/29

--

24,375,000.00

24,375,000.00

06/01/25

14

30315664

RT

Brooklyn Center

MN

Actual/360

5.522%

107,281.43

27,042.71

0.00

N/A

02/06/29

--

22,561,552.00

22,534,509.29

06/06/25

15

30315665

MF

Brooklyn

NY

Actual/360

4.060%

80,410.56

0.00

0.00

N/A

01/01/29

--

23,000,000.00

23,000,000.00

06/01/25

16

30315666

OF

Frankfort

KY

Actual/360

5.150%

96,942.42

26,350.30

0.00

N/A

02/06/29

--

21,859,862.89

21,833,512.59

07/06/23

17

30315667

OF

Fairfield

NJ

Actual/360

4.920%

85,305.29

33,982.93

0.00

N/A

02/06/29

--

20,135,001.31

20,101,018.38

06/06/25

18

30315668

RT

Various

TX

Actual/360

5.010%

86,720.17

34,202.24

0.00

N/A

10/06/28

--

20,101,256.22

20,067,053.98

06/06/25

19

30315669

RT

New York

NY

Actual/360

5.480%

99,096.67

0.00

0.00

N/A

02/06/29

--

21,000,000.00

21,000,000.00

10/06/22

20

30315670

RT

Hialeah

FL

Actual/360

4.400%

76,725.00

0.00

0.00

N/A

01/01/29

--

20,250,000.00

20,250,000.00

06/01/25

21

30315671

RT

Grandview

MO

Actual/360

5.000%

87,101.39

0.00

0.00

N/A

01/06/29

--

20,230,000.00

20,230,000.00

06/06/25

22A6

30315672

LO

Nashville

TN

Actual/360

5.035%

65,035.42

0.00

0.00

N/A

10/06/28

--

15,000,000.00

15,000,000.00

06/06/25

22A8

30315673

 

 

 

Actual/360

5.035%

21,678.47

0.00

0.00

N/A

10/06/28

--

5,000,000.00

5,000,000.00

06/06/25

23

30315674

LO

Long Island City

NY

Actual/360

5.500%

81,678.87

26,201.04

0.00

N/A

02/06/29

--

17,245,978.89

17,219,777.85

06/06/25

25

30315423

OF

Bridgewater

NJ

Actual/360

5.523%

78,948.22

0.00

0.00

N/A

12/06/28

--

16,600,000.00

16,600,000.00

06/06/25

26

30315676

OF

Shelton

CT

Actual/360

4.900%

63,082.66

20,506.80

0.00

N/A

02/06/29

--

14,950,466.52

14,929,959.72

06/06/25

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

Principal               Anticipated           Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments           Repay Date

Date

Date

Balance

Balance

Date

28

30315678

OF

Norristown

PA

Actual/360

5.379%

58,731.67

16,898.62

0.00

N/A

02/06/29

--

12,679,636.07

12,662,737.45

06/06/25

29

30315679

MF

Midland

MI

Actual/360

5.430%

62,656.17

0.00

0.00

N/A

11/06/28

--

13,400,000.00

13,400,000.00

06/06/25

30

30315680

LO

Various

Various

Actual/360

4.680%

39,486.07

12,257.57

0.00

N/A

01/01/29

--

9,798,032.48

9,785,774.91

06/01/25

31

30315681

RT

The Woodlands

TX

Actual/360

4.460%

38,405.56

0.00

0.00

N/A

03/01/29

--

10,000,000.00

10,000,000.00

06/01/25

32

30315682

MF

New York

NY

Actual/360

5.350%

42,844.58

0.00

0.00

N/A

02/01/29

--

9,300,000.00

9,300,000.00

01/01/25

33

30315683

IN

Houston

TX

Actual/360

4.700%

37,436.81

0.00

0.00

N/A

01/01/29

--

9,250,000.00

9,250,000.00

06/01/25

34

30315684

RT

McAllen

TX

Actual/360

5.100%

35,611.44

13,254.04

0.00

N/A

02/06/29

--

8,108,866.72

8,095,612.68

06/06/25

35

30315685

LO

Orlando

FL

Actual/360

5.500%

33,231.60

16,509.49

0.00

N/A

02/06/29

--

7,016,643.02

7,000,133.53

06/06/25

36

30315686

MU

New York

NY

Actual/360

4.750%

32,722.22

0.00

0.00

N/A

02/06/29

--

8,000,000.00

8,000,000.00

06/06/25

37

30315687

RT

Las Vegas

NV

Actual/360

4.660%

30,898.39

0.00

0.00

N/A

02/06/29

--

7,700,000.00

7,700,000.00

06/06/25

38

30315688

RT

Shillington

PA

Actual/360

5.200%

32,396.16

9,281.36

0.00

N/A

02/01/29

--

7,234,874.32

7,225,592.96

06/01/25

39

30315689

RT

Phoenix

AZ

Actual/360

5.350%

32,115.75

8,090.04

0.00

N/A

01/06/29

--

6,971,161.52

6,963,071.48

06/06/25

40

30315690

MF

Cincinnati

OH

Actual/360

5.350%

28,774.53

9,756.01

0.00

N/A

02/06/29

--

6,245,903.24

6,236,147.23

06/06/25

41

30315691

MU

San Antonio

TX

Actual/360

4.610%

25,803.19

0.00

0.00

N/A

02/06/29

--

6,500,000.00

6,500,000.00

06/06/25

43

30315693

RT

New York

NY

Actual/360

5.050%

21,743.06

0.00

0.00

N/A

02/06/29

--

5,000,000.00

5,000,000.00

06/06/25

45

30315695

RT

Garland

TX

Actual/360

4.850%

17,975.04

7,354.17

0.00

N/A

02/06/29

--

4,303,967.63

4,296,613.46

06/06/25

46

30315696

OF

Germantown

TN

Actual/360

5.300%

21,678.47

0.00

0.00

N/A

02/01/29

--

4,750,000.00

4,750,000.00

06/01/25

47

30315697

RT

Fort Worth

TX

Actual/360

5.350%

15,065.85

4,031.90

0.00

N/A

03/01/29

--

3,270,247.47

3,266,215.57

06/01/25

49

30315699

IN

Fort Wayne

IN

Actual/360

5.820%

13,147.55

5,852.75

0.00

N/A

03/06/29

--

2,623,387.94

2,617,535.19

06/06/25

50

30315700

MF

Bonner Springs

KS

Actual/360

4.850%

7,220.98

0.00

0.00

N/A

01/01/29

--

1,729,000.00

1,729,000.00

06/01/25

Totals

 

 

 

 

 

 

3,721,035.38

422,263.64

0.00

 

 

 

866,569,439.94

866,147,176.30

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

2

15,671,546.01

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

7,705,570.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

3,480,893.00

0.00

--

--

06/11/25

0.00

0.00

244,891.49

490,448.21

0.00

0.00

 

 

5

5,944,118.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A1C1

15,117,999.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A1C2

15,117,999.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

3,854,335.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

2,831,413.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

3,317,774.65

0.00

--

--

--

0.00

0.00

0.00

0.00

92,536.52

0.00

 

 

11

2,618,349.27

2,959,202.40

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12A1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

12A2

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

13

3,467,502.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,180,589.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,159,682.76

0.00

--

--

04/11/25

11,989,939.46

870,814.74

69,899.72

1,962,760.15

1,420,113.07

0.00

 

 

17

2,261,430.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

11,559,516.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

397,917.45

0.00

--

--

01/13/25

6,785,327.50

667,173.77

66,844.83

2,443,538.73

100,772.84

0.00

 

 

20

2,810,492.89

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,438,555.77

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22A6

15,208,933.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22A8

15,208,933.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

3,065,512.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

2,475,287.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

2,025,474.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent            Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

28

1,395,965.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,577,445.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

4,169,673.58

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

886,210.83

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

429,065.40

0.00

--

--

04/11/25

1,155,511.33

10,465.24

37,250.05

198,034.29

0.00

0.00

 

 

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

34

951,190.44

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

36

796,642.53

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

1,195,882.39

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

1,016,986.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

935,407.30

260,629.33

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

1,220,918.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

918,893.83

253,771.44

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

488,457.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

747,532.32

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

433,032.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

49

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

50

210,951.44

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

157,294,082.02

3,473,603.17

 

 

 

19,930,778.29

1,548,453.75

418,886.10

5,094,781.38

1,613,422.43

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

     Balance

#

     Balance

#

     Balance

#

    Balance

#

     Balance

#

  Balance

 

#

      Amount

#

     Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/25

1

40,364,725.11

0

0.00

3

52,133,512.59

2

61,364,725.11

0

0.00

0

0.00

 

0

0.00

0

0.00

4.986436%

4.966725%

44

05/16/25

1

40,415,922.03

1

9,300,000.00

2

42,859,862.89

2

61,415,922.03

0

0.00

0

0.00

 

0

0.00

0

0.00

4.986562%

4.966849%

45

04/17/25

0

0.00

0

0.00

3

52,189,214.40

2

61,473,117.46

0

0.00

0

0.00

 

0

0.00

0

0.00

4.986702%

4.966985%

46

03/17/25

0

0.00

0

0.00

3

52,215,318.77

2

61,523,796.05

0

0.00

0

0.00

 

0

0.00

0

0.00

4.986826%

4.967107%

47

02/18/25

0

0.00

1

9,300,000.00

2

42,950,686.79

2

61,593,017.78

0

0.00

0

0.00

 

0

0.00

0

0.00

4.986993%

4.967270%

48

01/17/25

1

9,300,000.00

1

40,643,123.00

2

42,976,519.75

2

61,643,123.00

1

0.00

0

0.00

 

0

0.00

3

18,054,215.66

4.987116%

4.967390%

49

12/17/24

0

0.00

1

40,692,988.62

3

47,932,238.65

2

61,692,988.62

1

4,930,000.00

0

0.00

 

0

0.00

0

0.00

4.992061%

4.972355%

50

11/18/24

1

9,300,000.00

1

40,748,901.66

3

47,960,981.74

2

61,748,901.66

1

4,930,000.00

0

0.00

 

0

0.00

0

0.00

4.992195%

4.972487%

51

10/18/24

2

50,098,261.44

0

0.00

3

47,986,460.19

2

61,798,261.44

1

4,930,000.00

0

0.00

 

0

0.00

0

0.00

4.992314%

4.972604%

52

09/17/24

1

9,914,499.50

1

40,853,687.22

3

48,014,971.57

2

61,853,687.22

1

4,930,000.00

0

0.00

 

0

0.00

0

0.00

4.992447%

4.972733%

53

08/16/24

0

0.00

1

40,902,545.92

3

48,040,211.64

2

61,902,545.92

1

4,930,000.00

0

0.00

 

0

0.00

0

0.00

4.992565%

4.972849%

54

07/17/24

0

0.00

0

0.00

4

89,016,511.24

2

61,951,170.97

1

4,930,000.00

0

0.00

 

1

149,095.50

0

0.00

4.989149%

4.969530%

53

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

      Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

       Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

       Advances

Balance

Date

Code²

Date

 

Date

REO Date

4

30315648

04/01/25

1

1

 

244,891.49

490,448.21

0.00

40,473,117.46

06/15/20

98

04/18/22

04/18/22

 

16

30315666

07/06/23

22

6

 

69,899.72

1,962,760.15

1,973,030.80

22,446,855.61

08/24/22

2

 

 

 

 

19

30315669

10/06/22

31

6

 

66,844.83

2,443,538.73

191,671.93

21,000,000.00

07/15/20

2

 

 

06/30/23

 

32

30315682

01/01/25

4

6

 

37,250.05

198,034.29

16,119.41

9,300,000.00

01/02/25

2

 

 

 

 

Totals

 

 

 

 

 

418,886.10

5,094,781.38

2,180,822.14

93,219,973.07

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

           Total

        Performing

 Non-Performing

              REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

866,147,176

773,648,939

        31,133,513

61,364,725

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

0

0

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

    Current

      30-59 Days

      60-89 Days

     90+ Days

  REO/Foreclosure

 

 

Jun-25

866,147,176

773,648,939

40,364,725

0

31,133,513

21,000,000

 

May-25

866,569,440

773,993,655

40,415,922

9,300,000

21,859,863

21,000,000

 

Apr-25

867,034,096

814,844,882

0

0

31,189,214

21,000,000

 

Mar-25

867,452,371

815,237,052

0

0

31,215,319

21,000,000

 

Feb-25

868,002,061

815,751,374

0

9,300,000

21,950,687

21,000,000

 

Jan-25

868,415,981

775,496,338

9,300,000

40,643,123

21,976,520

21,000,000

 

Dec-24

891,554,358

802,929,130

0

40,692,989

22,002,239

25,930,000

 

Nov-24

892,034,610

794,024,727

9,300,000

40,748,902

22,030,982

25,930,000

 

Oct-24

892,465,556

794,380,835

50,098,261

0

22,056,460

25,930,000

 

Sep-24

892,941,848

794,158,689

9,914,500

40,853,687

22,084,972

25,930,000

 

Aug-24

893,368,718

804,425,961

0

40,902,546

22,110,212

25,930,000

 

Jul-24

910,940,171

821,923,659

0

0

63,086,511

25,930,000

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

4

30315648

40,364,725.11

40,473,117.46

54,000,000.00

04/16/25

2,988,272.00

1.01000

12/31/24

03/01/29

284

16

30315666

21,833,512.59

22,446,855.61

13,925,000.00

03/18/25

875,331.76

0.59000

09/30/24

02/06/29

284

19

30315669

21,000,000.00

21,000,000.00

19,000,000.00

12/05/24

374,117.45

0.32000

12/31/24

02/06/29

I/O

31

30315681

10,000,000.00

10,000,000.00

12,710,000.00

01/11/24

815,984.99

1.80000

12/31/24

03/01/29

I/O

32

30315682

9,300,000.00

9,300,000.00

9,200,000.00

03/13/25

426,345.90

0.85000

12/31/24

02/01/29

I/O

Totals

 

102,498,237.70

103,219,973.07

108,835,000.00

 

5,480,052.10

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

4

30315648

LO

TX

06/15/20

98

 

 

 

 

6/11/2025 - The Loan transferred to Special Servicing for Monetary Default at Borrower’s request as a result of the COVID-19 pandemic. Special Servicer received approval for a forbearance and previously worked with the Borrower to close.

 

Borrower did not close and has now filed for Chapter 11 bankruptcy protection. The Borrower has proposed a Chapter 11 plan of reorganization (The ''Plan'') to which the Lender objected. The parties concluded a Mediation on 10/6/2022 at

 

which the parties agreed upon genera l terms of forbearance and repayment of arrearages making certain changes to the proposed Plan. The Court has approved the settlement and settlement and confirmed the bankruptcy plan as of March 28

 

2023. Borrower has agreed to monthly arrearages calculation. Borrower agreed to finalize CMA, but has not completed documentation; Lender counsel is engaged to ensure compliance. Lender has sent notice of default involving cash

 

management and is now sending acceleration letter.

 

 

 

 

16

30315666

OF

KY

08/24/22

2

 

 

 

 

6/11/2025 - The Loan transferred for Imminent Monetary Default. A PNL has been executed by the Borrower. The Loan went into monetary default on 10/6/2022 and a default letter was sent. Borrower has requested to transition control of the

 

Property to the Lender. On April 26, 2023, the collateral was placed into receivership. Receiver is working on insurance claim related to a pipe burst. The Special Servicer is in process of taking title. Lender is working with Insurance and

 

Guarantor on settlements.

 

 

 

 

 

 

 

19

30315669

RT

NY

07/15/20

2

 

 

 

 

6/11/2025 - The Loan transferred to Special Servicing in July 2020 for Imminent Monetary Default by Borrower's request due to the impact of the COVID-19 pandemic. On 12/5/2022, the court granted the appointment of Richard Madison of

 

Colliers as Receiver .

 

 

 

 

 

 

 

 

Have signed a lease with Just Salads for the larger of the two remaining retail vacancies. An additional lease prospect is being considered that would bring the property to 100% occupancy and enhance value. Special Servicer continues to

 

move forward with a foreclosure strategy.

 

 

 

 

 

 

 

Borrower has inquired about possible reinstatement of the loan. Are continuing to receive unsolicited purchase offers for the property.

 

 

31

30315681

RT

TX

12/01/23

98

 

 

 

 

6/11/2025 - The Loan transferred to Special Servicing in 12/2023. A Hello Letter was sent and a PNL was executed. Special Servicer is in discussions with Borrower about a potential settlement.

 

 

 

 

32

30315682

MF

NY

01/02/25

2

 

 

 

 

6/11/2025 - Loan recently transferred to Special Servicer for payment and non-monetary defaults. Special Servicer has reached out to Borrower who has executed the PNL. Counsel engaged to enforce CMA compliance. Lender accelerated the

 

loan after 3 monthly payments missed in a row. Borrower has a proposed new tenant for retail space and proposal to reinstate; Lender has rejected Borrower proposal and is reviewing other options.

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

       Balance

 Rate

Balance

  Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

4

30315648

0.00

5.58000%

0.00

5.58000%

8

01/18/23

01/18/23

05/03/23

35

30315685

0.00

5.50000%

0.00

5.50000%

10

10/21/21

04/06/20

10/21/21

Totals

 

0.00

 

0.00

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 27

 


 

 

                         

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

 

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number         Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

44

30315694        01/17/25

4,930,000.00

2,110,000.00

2,233,183.30

1,952,286.24

2,233,183.30

280,897.06

4,649,102.94

0.00

(5,096.57)

4,654,199.51

94.40%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

4,930,000.00

2,110,000.00

2,233,183.30

1,952,286.24

2,233,183.30

280,897.06

4,649,102.94

0.00

(5,096.57)

4,654,199.51

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

44

30315694

05/16/25

0.00

0.00

4,654,199.51

0.00

0.00

3,628.41

0.00

0.00

4,654,199.51

 

 

04/17/25

0.00

0.00

4,650,571.10

0.00

0.00

1,468.16

0.00

0.00

 

 

 

01/17/25

0.00

0.00

4,649,102.94

0.00

0.00

4,649,102.94

0.00

0.00

 

Current Period Totals

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

 

0.00

0.00

4,654,199.51

0.00

0.00

4,654,199.51

0.00

0.00

4,654,199.51

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

     Monthly

     Liquidation

     Work Out

      ASER

     PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

4

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

47.84

0.00

0.00

0.00

14

0.00

0.00

0.00

0.00

1,343.24

0.00

0.00

0.00

0.00

0.00

0.00

0.00

16

0.00

0.00

5,000.00

0.00

0.00

53,120.43

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

14.90

0.00

0.00

0.00

19

0.00

0.00

5,000.00

0.00

0.00

31,989.99

0.00

0.00

0.00

0.00

0.00

0.00

22A6

0.00

0.00

0.00

0.00

390.21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

22A8

0.00

0.00

0.00

0.00

130.07

0.00

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

32

0.00

0.00

5,000.00

0.00

0.00

5,318.40

0.00

0.00

0.00

0.00

0.00

0.00

35

0.00

0.00

0.00

0.00

497.41

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

20,000.00

0.00

2,360.93

90,428.82

0.00

0.00

62.74

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

112,852.49

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

   

Supplemental Notes

 

Risk Retention

 

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "Risk Retention Special Notices" tab for the MSC 2019-L2 transaction, certain

information provided to the Certificate Administrator regarding the Retaining Sponsor's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.Disclosable Special Servicer Fees, Loan

Event of Default, Servicer Termination Event or Special Servicer Termination Event information would be disclosed here.

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27