Distribution Date:

06/17/25

BANK 2019-BNK20

Determination Date:

06/11/25

 

Next Distribution Date:

07/17/25

 

Record Date:

05/30/25

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-BNK20

 

           

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

 

 

 

 

General Master Servicer

Trimont LLC

 

 

Additional Information

5

 

 

 

 

 

 

 

Attention: CMBS Servicing

 

trimont.commercial.servicing@cms.trimont.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

550 S. Tryon Street, Suite 2400 | Charlotte, NC 28202 | United States

 

Bond / Collateral Reconciliation - Balances

7

NCB Master Servicer & NCB

National Cooperative Bank, N.A.

 

 

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

 

 

 

 

Mortgage Loan Detail (Part 1)

13-15

 

Tom Klump

(703) 302-8080

tklump@ncb.coop

 

 

 

2011 Crystal Drive, Suite 800 | Arlington, VA 22202 | United States

 

 

Mortgage Loan Detail (Part 2)

16-18

 

 

 

 

 

 

General Special Servicer

LNR Partners,LLC

 

 

Principal Prepayment Detail

19

 

 

 

 

 

 

 

Heather Bennett and Arne Shulkin

 

hbennett@starwood.com; ashulkin@lnrpartners.com;

Historical Detail

20

 

 

 

lnr.cmbs.notices@lnrproperty.com

 

Delinquency Loan Detail

21

 

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

 

 

 

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

Collateral Stratification and Historical Detail

22

Representations Reviewer

 

 

 

Specially Serviced Loan Detail - Part 1

23

 

David Rodgers

(212) 230-9025

 

 

Specially Serviced Loan Detail - Part 2

24

 

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

 

 

 

Modified Loan Detail

25

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Historical Liquidated Loan Detail

26

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Historical Bond / Collateral Loss Reconciliation Detail

27

 

 

 

trustadministrationgroup@computershare.com

 

 

 

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

 

 

Interest Shortfall Detail - Collateral Level

28

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Supplemental Notes

29

 

 

 

 

 

 

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

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

 

 

 

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 29

 


 
 

 

                         

 

 

 

 

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

06540AAA9

2.144000%

26,600,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

06540AAB7

2.933000%

47,100,000.00

40,891,694.96

762,117.72

99,946.12

0.00

0.00

862,063.84

40,129,577.24

32.80%

30.00%

A-2

06540AAC5

2.758000%

350,000,000.00

283,310,699.19

0.00

651,142.42

0.00

0.00

651,142.42

283,310,699.19

32.80%

30.00%

A-3

06540AAD3

3.011000%

399,221,000.00

399,221,000.00

0.00

1,001,712.03

0.00

0.00

1,001,712.03

399,221,000.00

32.80%

30.00%

A-S

06540AAG6

3.243000%

146,950,000.00

146,950,000.00

0.00

397,132.38

0.00

0.00

397,132.38

146,950,000.00

19.13%

17.50%

B

06540AAH4

3.395000%

45,555,000.00

45,555,000.00

0.00

128,882.69

0.00

0.00

128,882.69

45,555,000.00

14.90%

13.63%

C

06540AAJ0

3.768464%

45,554,000.00

45,554,000.00

0.00

143,057.18

0.00

0.00

143,057.18

45,554,000.00

10.66%

9.75%

D

06540AAM3

2.500000%

27,921,000.00

27,921,000.00

0.00

58,168.75

0.00

0.00

58,168.75

27,921,000.00

8.06%

7.38%

E

06540AAP6

2.500000%

19,103,000.00

19,103,000.00

0.00

39,797.92

0.00

0.00

39,797.92

19,103,000.00

6.29%

5.75%

F

06540AAR2

3.831464%

22,043,000.00

22,043,000.00

0.00

70,380.80

0.00

0.00

70,380.80

22,043,000.00

4.24%

3.88%

G

06540AAT8

3.831464%

11,756,000.00

11,756,000.00

0.00

37,535.58

0.00

0.00

37,535.58

11,756,000.00

3.14%

2.88%

H*

06540AAV3

3.831464%

33,799,042.98

33,799,042.98

0.00

75,539.43

0.00

0.00

75,539.43

33,799,042.98

0.00%

0.00%

V

06540AAY7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

06540AAZ4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

99U9CBGL0

3.831464%

61,873,791.74

56,637,075.64

40,111.46

179,131.72

0.00

0.00

219,243.18

56,596,964.18

0.00%

0.00%

Regular SubTotal

 

1,237,475,834.72

1,132,741,512.77

802,229.18

2,882,427.02

0.00

0.00

3,684,656.20

1,131,939,283.59

 

 

 

 

X-A

06540AAE1

0.923954%

822,921,000.00

723,423,394.16

0.00

557,008.46

0.00

0.00

557,008.46

722,661,276.44

 

 

X-B

06540AAF8

0.458827%

238,059,000.00

238,059,000.00

0.00

91,023.20

0.00

0.00

91,023.20

238,059,000.00

 

 

X-D

06540AAK7

1.331464%

47,024,000.00

47,024,000.00

0.00

52,175.64

0.00

0.00

52,175.64

47,024,000.00

 

 

Notional SubTotal

 

1,108,004,000.00

1,008,506,394.16

0.00

700,207.30

0.00

0.00

700,207.30

1,007,744,276.44

 

 

 

Deal Distribution Total

 

 

 

802,229.18

3,582,634.32

0.00

0.00

4,384,863.50

 

 

 

 

*

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 29

 


 
 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

06540AAA9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

06540AAB7

868.18885265

16.18084331

2.12199830

0.00000000

0.00000000

0.00000000

0.00000000

18.30284161

852.00800934

A-2

06540AAC5

809.45914054

0.00000000

1.86040691

0.00000000

0.00000000

0.00000000

0.00000000

1.86040691

809.45914054

A-3

06540AAD3

1,000.00000000

0.00000000

2.50916668

0.00000000

0.00000000

0.00000000

0.00000000

2.50916668

1,000.00000000

A-S

06540AAG6

1,000.00000000

0.00000000

2.70250003

0.00000000

0.00000000

0.00000000

0.00000000

2.70250003

1,000.00000000

B

06540AAH4

1,000.00000000

0.00000000

2.82916672

0.00000000

0.00000000

0.00000000

0.00000000

2.82916672

1,000.00000000

C

06540AAJ0

1,000.00000000

0.00000000

3.14038679

0.00000000

0.00000000

0.00000000

0.00000000

3.14038679

1,000.00000000

D

06540AAM3

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

E

06540AAP6

1,000.00000000

0.00000000

2.08333351

0.00000000

0.00000000

0.00000000

0.00000000

2.08333351

1,000.00000000

F

06540AAR2

1,000.00000000

0.00000000

3.19288663

0.00000000

0.00000000

0.00000000

0.00000000

3.19288663

1,000.00000000

G

06540AAT8

1,000.00000000

0.00000000

3.19288704

0.00000000

0.00000000

0.00000000

0.00000000

3.19288704

1,000.00000000

H

06540AAV3

1,000.00000000

0.00000000

2.23495766

0.95792919

11.74863857

0.00000000

0.00000000

2.23495766

1,000.00000000

V

06540AAY7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

06540AAZ4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

99U9CBGL0

915.36455173

0.64827868

2.89511464

0.02754090

0.33777839

0.00000000

0.00000000

3.54339331

914.71627305

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

06540AAE1

879.09215363

0.00000000

0.67686748

0.00000000

0.00000000

0.00000000

0.00000000

0.67686748

878.16604077

X-B

06540AAF8

1,000.00000000

0.00000000

0.38235563

0.00000000

0.00000000

0.00000000

0.00000000

0.38235563

1,000.00000000

X-D

06540AAK7

1,000.00000000

0.00000000

1.10955342

0.00000000

0.00000000

0.00000000

0.00000000

1.10955342

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 29

 


 
 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

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

99,946.12

0.00

99,946.12

0.00

0.00

0.00

99,946.12

0.00

 

A-2

05/01/25 - 05/30/25

30

0.00

651,142.42

0.00

651,142.42

0.00

0.00

0.00

651,142.42

0.00

 

A-3

05/01/25 - 05/30/25

30

0.00

1,001,712.03

0.00

1,001,712.03

0.00

0.00

0.00

1,001,712.03

0.00

 

X-A

05/01/25 - 05/30/25

30

0.00

557,008.46

0.00

557,008.46

0.00

0.00

0.00

557,008.46

0.00

 

X-B

05/01/25 - 05/30/25

30

0.00

91,023.20

0.00

91,023.20

0.00

0.00

0.00

91,023.20

0.00

 

X-D

05/01/25 - 05/30/25

30

0.00

52,175.64

0.00

52,175.64

0.00

0.00

0.00

52,175.64

0.00

 

A-S

05/01/25 - 05/30/25

30

0.00

397,132.38

0.00

397,132.38

0.00

0.00

0.00

397,132.38

0.00

 

B

05/01/25 - 05/30/25

30

0.00

128,882.69

0.00

128,882.69

0.00

0.00

0.00

128,882.69

0.00

 

C

05/01/25 - 05/30/25

30

0.00

143,057.18

0.00

143,057.18

0.00

0.00

0.00

143,057.18

0.00

 

D

05/01/25 - 05/30/25

30

0.00

58,168.75

0.00

58,168.75

0.00

0.00

0.00

58,168.75

0.00

 

E

05/01/25 - 05/30/25

30

0.00

39,797.92

0.00

39,797.92

0.00

0.00

0.00

39,797.92

0.00

 

F

05/01/25 - 05/30/25

30

0.00

70,380.80

0.00

70,380.80

0.00

0.00

0.00

70,380.80

0.00

 

G

05/01/25 - 05/30/25

30

0.00

37,535.58

0.00

37,535.58

0.00

0.00

0.00

37,535.58

0.00

 

H

05/01/25 - 05/30/25

30

363,554.86

107,916.52

0.00

107,916.52

32,377.09

0.00

0.00

75,539.43

397,092.74

 

RR Interest

05/01/25 - 05/30/25

30

19,134.48

180,835.77

0.00

180,835.77

1,704.06

0.00

0.00

179,131.72

20,899.63

 

Totals

 

 

382,689.34

3,616,715.46

0.00

3,616,715.46

34,081.15

0.00

0.00

3,582,634.32

417,992.37

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 
 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

4,384,863.50

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 29

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,635,365.35

Master Servicing Fee

10,710.89

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,417.12

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

486.96

ARD Interest

0.00

Operating Advisor Fee

983.65

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

194.78

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,635,365.35

Total Fees

18,083.40

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

802,229.18

Reimbursement for Interest on Advances

2,325.11

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

19,430.56

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)

800.06

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

12,091.90

Total Principal Collected

802,229.18

Total Expenses/Reimbursements

34,647.63

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,582,634.32

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

802,229.18

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

4,384,863.50

Total Funds Collected

4,437,594.53

Total Funds Distributed

4,437,594.53

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 29

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,132,918,934.12

1,132,918,934.12

Beginning Certificate Balance

1,132,741,512.77

(-) Scheduled Principal Collections

802,229.18

802,229.18

(-) Principal Distributions

802,229.18

(-) 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

1,132,116,704.94

1,132,116,704.94

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,132,934,691.66

1,132,934,691.66

Ending Certificate Balance

1,131,939,283.59

Ending Actual Collateral Balance

1,132,137,667.12

1,132,137,667.12

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

                     Principal

(WODRA) from Principal

Beginning UC / (OC)

(177,421.35)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(177,421.35)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.83%

 

 

 

 

UC / (OC) Interest

(566.49)

(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 29

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

13,521,388.23

1.19%

50

4.6400

NAP

Defeased

1

13,521,388.23

1.19%

50

4.6400

NAP

 

10,000,000 or less

45

210,478,451.54

18.59%

50

3.9753

2.085280

1.50 or less

21

236,213,715.65

20.86%

49

4.0207

1.061359

10,000,001 to 20,000,000

15

221,433,843.32

19.56%

50

3.8006

2.405792

1.51 to 1.70

8

101,652,740.16

8.98%

50

4.1771

1.606846

20,000,001 to 30,000,000

5

118,065,856.19

10.43%

49

3.8513

2.101484

1.71 to 1.90

8

78,113,513.95

6.90%

50

4.0899

1.822024

30,000,001 to 40,000,000

3

99,878,021.30

8.82%

50

3.8371

1.968012

1.91 to 2.10

7

83,970,819.52

7.42%

50

3.8868

2.005311

40,000,001 to 50,000,000

3

135,167,428.05

11.94%

49

3.3561

2.593048

2.11 to 2.30

3

9,232,058.04

0.82%

50

4.1533

2.196006

 

50,000,001 or greater

4

333,571,716.31

29.46%

50

3.5767

2.563915

2.31 or greater

28

609,412,469.39

53.83%

50

3.4531

3.080043

 

Totals

76

1,132,116,704.94

100.00%

50

3.7326

2.333617

Totals

76

1,132,116,704.94

100.00%

50

3.7326

2.333617

(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 29

 


 
 

 

                           

 

 

 

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

1

13,521,388.23

1.19%

50

4.6400

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

1

13,521,388.23

1.19%

50

4.6400

NAP

Alabama

1

926,084.46

0.08%

50

4.8500

1.880600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

2

24,000,000.00

2.12%

50

3.4802

4.489490

Arizona

2

9,488,883.28

0.84%

50

4.1833

2.061364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

4

68,759,528.14

6.07%

50

4.0944

1.812956

California

10

444,057,993.40

39.22%

50

3.4669

3.067619

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

3

16,478,000.00

1.46%

50

4.0790

2.323946

Florida

3

42,003,001.59

3.71%

50

4.1300

1.979393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

26

138,958,498.34

12.27%

50

3.2155

1.941885

Georgia

7

26,206,596.41

2.31%

50

4.3251

0.972218

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

12

494,103,826.21

43.64%

50

3.6879

2.337557

Illinois

5

89,875,865.42

7.94%

49

3.4102

2.040901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

22,000,000.00

1.94%

50

3.2000

3.537900

Kansas

1

327,517.51

0.03%

50

4.8500

1.880600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

38

326,000,464.09

28.80%

50

3.9204

2.441895

Louisiana

2

57,619,263.19

5.09%

48

3.9988

1.596038

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

3

28,295,000.00

2.50%

50

4.0006

3.048055

Michigan

4

14,334,451.54

1.27%

51

3.8118

3.100967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

90

1,132,116,704.94

100.00%

50

3.7326

2.333617

Nevada

2

47,410,000.00

4.19%

49

3.7393

3.610977

 

 

 

 

 

 

 

 

New Jersey

1

16,000,000.00

1.41%

51

3.3500

3.590500

 

 

 

 

 

 

 

 

New York

34

178,214,152.39

15.74%

50

3.8893

1.267625

 

 

 

 

 

 

 

 

North Carolina

5

54,163,955.13

4.78%

50

3.9105

1.938905

 

 

 

 

 

 

 

 

Oregon

1

26,060,861.72

2.30%

48

4.1500

1.630500

 

 

 

 

 

 

 

 

Pennsylvania

2

23,127,472.48

2.04%

50

3.8656

1.984648

 

 

 

 

 

 

 

 

South Carolina

2

8,549,995.06

0.76%

49

3.8573

1.968956

 

 

 

 

 

 

 

 

Texas

5

52,319,223.20

4.62%

50

4.5387

1.705903

 

 

 

 

 

 

 

 

Washington

2

27,910,000.00

2.47%

50

3.4223

3.190457

 

 

 

 

 

 

 

 

Totals

90

1,132,116,704.94

100.00%

50

3.7326

2.333617

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 29

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

13,521,388.23

1.19%

50

4.6400

NAP

Defeased

1

13,521,388.23

1.19%

50

4.6400

NAP

 

4.4999% or less

67

1,065,615,502.28

94.13%

50

3.6695

2.382269

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.9999%

7

48,979,814.43

4.33%

51

4.7473

1.522448

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% or greater

1

4,000,000.00

0.35%

50

5.0500

2.224600

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

76

1,132,116,704.94

100.00%

50

3.7326

2.333617

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

75

1,118,595,316.71

98.81%

50

3.7216

2.344056

 

 

 

 

 

 

 

 

Totals

76

1,132,116,704.94

100.00%

50

3.7326

2.333617

(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 29

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

13,521,388.23

1.19%

50

4.6400

NAP

Defeased

1

13,521,388.23

1.19%

50

4.6400

NAP

 

119 months or less

75

1,118,595,316.71

98.81%

50

3.7216

2.344056

Interest Only

34

680,444,250.00

60.10%

50

3.5595

2.700275

 

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

38

421,008,017.37

37.19%

50

4.0035

1.804396

 

Totals

76

1,132,116,704.94

100.00%

50

3.7326

2.333617

301 months or greater

3

17,143,049.34

1.51%

51

3.2291

1.458202

 

 

 

 

 

 

 

 

Totals

76

1,132,116,704.94

100.00%

50

3.7326

2.333617

(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 29

 


 
 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

1

13,521,388.23

1.19%

50

4.6400

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

6

65,885,575.64

5.82%

49

3.7926

2.476678

 

 

 

 

 

 

12 months or less

46

908,373,567.26

80.24%

50

3.7033

2.505861

 

 

 

 

 

 

13 months to 24 months

21

140,480,358.07

12.41%

50

3.8183

1.268247

 

 

 

 

 

 

25 months or greater

2

3,855,815.74

0.34%

51

3.2845

1.154438

 

 

 

 

 

 

Totals

76

1,132,116,704.94

100.00%

50

3.7326

2.333617

 

 

 

 

 

(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 29

 


 
 

 

                               

 

 

 

 

 

 

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

300801935

OF

San Francisco

CA

Actual/360

3.450%

297,083.33

0.00

0.00

08/01/29

08/01/34

--

100,000,000.00

100,000,000.00

06/01/25

1A

300801965

 

 

 

Actual/360

3.450%

59,416.67

0.00

0.00

08/01/29

08/01/34

--

20,000,000.00

20,000,000.00

06/01/25

2

310951022

OF

Burbank

CA

Actual/360

3.130%

269,527.78

0.00

0.00

N/A

08/11/29

--

100,000,000.00

100,000,000.00

06/11/25

3

300801925

OF

New York

NY

Actual/360

4.233%

269,736.17

0.00

0.00

N/A

07/01/29

--

74,000,000.00

74,000,000.00

04/01/25

5

300801939

RT

Apple Valley

CA

30/360

3.724%

185,169.47

94,128.09

0.00

N/A

08/01/29

--

59,665,844.40

59,571,716.31

06/01/25

6

310949401

OF

New Orleans

LA

Actual/360

3.970%

153,754.47

108,284.06

0.00

N/A

06/11/29

--

44,975,712.11

44,867,428.05

06/11/25

7

300801941

OF

Rancho Cordova

CA

Actual/360

3.350%

130,677.92

0.00

0.00

N/A

08/01/29

--

45,300,000.00

45,300,000.00

06/01/25

8

1957527

MF

Chicago

IL

Actual/360

2.750%

106,562.50

0.00

0.00

N/A

07/01/29

--

45,000,000.00

45,000,000.00

06/01/25

9

322360009

RT

Las Vegas

NV

Actual/360

3.741%

32,212.44

0.00

0.00

N/A

07/01/29

--

10,000,000.00

10,000,000.00

06/01/25

9A

322360109

 

 

 

Actual/360

3.741%

32,212.44

0.00

0.00

N/A

07/01/29

--

10,000,000.00

10,000,000.00

06/01/25

9B

310951469

 

 

 

Actual/360

3.741%

64,424.89

0.00

0.00

N/A

07/01/29

--

20,000,000.00

20,000,000.00

06/01/25

10

1956439

RT

Cicero

IL

Actual/360

4.060%

118,638.98

56,756.89

0.00

N/A

08/01/29

--

33,934,778.19

33,878,021.30

06/01/25

11

310950396

RT

San Francisco

CA

Actual/360

3.570%

107,595.83

0.00

0.00

N/A

07/11/29

--

35,000,000.00

35,000,000.00

06/11/25

12

1957166

OF

Los Angeles

CA

Actual/360

3.895%

103,974.86

0.00

0.00

N/A

08/01/29

--

31,000,000.00

31,000,000.00

06/01/25

13

310949800

OF

Salem

OR

Actual/360

4.150%

93,258.46

35,558.92

0.00

N/A

06/11/29

--

26,096,420.64

26,060,861.72

06/11/25

14

300801937

LO

Orlando

FL

Actual/360

4.150%

82,051.86

42,487.81

0.00

N/A

08/01/29

--

22,960,489.40

22,918,001.59

06/01/25

15

310950458

RT

Various

Various

Actual/360

3.840%

80,544.70

37,357.46

0.00

N/A

07/11/29

--

24,358,277.10

24,320,919.64

06/11/25

16

300801930

RT

Lebanon

PA

Actual/360

3.850%

75,598.24

36,915.74

0.00

N/A

08/01/29

--

22,802,988.98

22,766,073.24

06/01/25

17

310950034

98

Seattle

WA

Actual/360

3.200%

60,622.22

0.00

0.00

N/A

08/11/29

--

22,000,000.00

22,000,000.00

06/11/25

18

300801932

LO

Charlotte

NC

Actual/360

3.911%

67,234.57

31,948.14

0.00

N/A

08/01/29

--

19,963,910.79

19,931,962.65

06/01/25

19

410949616

IN

Hayward

CA

Actual/360

3.400%

54,163.89

0.00

0.00

N/A

08/11/29

--

18,500,000.00

18,500,000.00

06/11/25

20

1957741

RT

Plano

TX

Actual/360

4.750%

68,701.50

27,803.26

0.00

N/A

10/01/29

--

16,796,290.86

16,768,487.60

06/01/25

21

322360021

OF

Atlanta

GA

Actual/360

4.180%

35,994.44

0.00

0.00

N/A

07/01/29

--

10,000,000.00

10,000,000.00

06/01/25

21A

322360121

 

 

 

Actual/360

4.180%

25,196.11

0.00

0.00

N/A

07/01/29

--

7,000,000.00

7,000,000.00

06/01/25

22

1957531

RT

Bridgewater

NJ

Actual/360

3.350%

46,155.56

0.00

0.00

N/A

09/01/29

--

16,000,000.00

16,000,000.00

06/01/25

23

453012140

RT

Plano

TX

Actual/360

4.400%

37,391.29

12,684.80

0.00

N/A

07/01/29

--

9,868,668.12

9,855,983.32

06/01/25

23A

453012141

 

 

 

Actual/360

4.400%

22,434.77

7,610.89

0.00

N/A

07/01/29

--

5,921,200.80

5,913,589.91

06/01/25

24

310951465

OF

Pleasanton

CA

Actual/360

3.780%

46,909.16

25,137.87

0.00

08/11/29

08/11/32

--

14,411,414.96

14,386,277.09

06/11/25

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 29

 


 
 

 

                               

 

 

 

 

 

 

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

25

1957524

SS

League City

TX

Actual/360

4.640%

54,117.91

23,137.74

0.00

N/A

08/01/29

--

13,544,525.97

13,521,388.23

06/01/25

26

300801928

LO

New Orleans

LA

Actual/360

4.100%

45,144.14

34,861.96

0.00

N/A

07/01/29

--

12,786,697.10

12,751,835.14

06/01/25

27

310951147

LO

San Antonio

TX

Actual/360

4.270%

48,468.55

24,018.83

0.00

N/A

08/11/29

--

13,181,747.59

13,157,728.76

06/11/25

28

300801923

SS

North Lauderdale

FL

Actual/360

4.250%

49,717.33

0.00

0.00

N/A

07/01/29

--

13,585,000.00

13,585,000.00

06/01/25

29

300801936

RT

San Diego

CA

Actual/360

3.700%

41,419.44

0.00

0.00

N/A

08/01/29

--

13,000,000.00

13,000,000.00

06/01/25

30

470115350

MF

New York

NY

Actual/360

3.090%

30,079.20

18,657.11

0.00

N/A

09/01/29

--

11,304,429.73

11,285,772.62

06/01/25

31

470114980

MF

Beechhurst

NY

Actual/360

3.390%

29,634.89

21,301.71

0.00

N/A

09/01/29

--

10,151,831.17

10,130,529.46

06/01/25

32

470114560

MF

West Harrision

NY

Actual/360

3.720%

35,236.67

0.00

0.00

N/A

09/01/29

--

11,000,000.00

11,000,000.00

06/01/25

33

1956836

RT

Charlotte

NC

Actual/360

4.100%

38,611.04

0.00

0.00

N/A

10/01/29

--

10,936,250.00

10,936,250.00

06/01/25

34

1957835

MF

Kalamazoo

MI

Actual/360

3.530%

28,877.36

0.00

0.00

N/A

09/01/29

--

9,500,000.00

9,500,000.00

06/01/25

35

300801934

RT

Prescott

AZ

Actual/360

4.150%

32,344.64

13,835.18

0.00

N/A

08/01/29

--

9,050,969.41

9,037,134.23

06/01/25

36

322360036

OF

Rochester

NY

Actual/360

4.990%

36,096.81

9,481.09

0.00

N/A

07/01/29

--

8,400,577.49

8,391,096.40

06/05/25

37

1856368

RT

Various

Various

Actual/360

4.850%

30,091.00

17,707.38

0.00

N/A

08/01/29

--

7,205,027.44

7,187,320.06

06/01/25

38

300801942

RT

Sandy Springs

GA

Actual/360

4.550%

30,947.12

11,099.87

0.00

N/A

09/01/29

--

7,898,590.98

7,887,491.11

06/01/25

39

1957127

OF

Downers Grove

IL

Actual/360

4.280%

26,534.59

11,455.45

0.00

N/A

08/01/29

--

7,199,618.40

7,188,162.95

06/01/25

40

300801938

SS

Las Vegas

NV

Actual/360

3.731%

23,806.89

0.00

0.00

N/A

08/01/29

--

7,410,000.00

7,410,000.00

06/01/25

41

322360041

MU

Chapel Hill

NC

Actual/360

3.780%

24,015.39

0.00

0.00

N/A

07/01/29

--

7,378,000.00

7,378,000.00

06/01/25

42

410950908

SS

Palmdale

CA

Actual/360

3.810%

23,950.08

0.00

0.00

N/A

08/11/29

--

7,300,000.00

7,300,000.00

06/11/25

43

1957834

OF

Redmond

WA

Actual/360

4.250%

21,628.96

0.00

0.00

N/A

09/01/29

--

5,910,000.00

5,910,000.00

06/01/25

44

1957596

IN

Miami Lakes

FL

Actual/360

3.750%

17,760.42

0.00

0.00

N/A

08/05/29

--

5,500,000.00

5,500,000.00

06/05/25

45

1957500

MU

Brooklyn

NY

Actual/360

3.750%

16,468.75

0.00

0.00

09/01/29

09/01/34

--

5,100,000.00

5,100,000.00

06/01/25

46

470115050

MF

New York

NY

Actual/360

3.280%

13,274.89

0.00

0.00

N/A

09/01/29

--

4,700,000.00

4,700,000.00

06/01/25

47

470114320

MF

Forest Hills

NY

Actual/360

3.500%

12,628.64

4,803.95

0.00

N/A

09/01/29

--

4,190,147.36

4,185,343.41

06/01/25

48

470115090

MF

Middle Island

NY

Actual/360

3.360%

11,486.44

8,370.54

0.00

N/A

09/01/29

--

3,969,968.09

3,961,597.55

06/01/25

49

470114710

MF

New York

NY

Actual/360

3.380%

11,279.23

8,185.18

0.00

N/A

08/01/29

--

3,875,285.77

3,867,100.59

06/01/25

50

1956537

MU

Austin

TX

Actual/360

5.050%

17,394.44

0.00

0.00

N/A

08/01/29

--

4,000,000.00

4,000,000.00

06/01/25

51

410950661

RT

Silvis

IL

Actual/360

3.560%

9,621.24

6,438.98

0.00

N/A

08/11/29

--

3,138,497.02

3,132,058.04

06/11/25

52

1957904

MF

Sterling Heights

MI

Actual/360

4.100%

11,044.26

5,867.68

0.00

N/A

08/01/29

--

3,128,192.21

3,122,324.53

06/01/25

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 29

 


 
 

 

                               

 

 

 

 

 

 

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

53

410948799

RT

Newark

NY

Actual/360

4.500%

11,536.53

5,184.09

0.00

N/A

09/11/29

--

2,977,169.82

2,971,985.73

01/11/25

54

1957578

RT

Woodmere

NY

Actual/360

4.710%

12,775.88

0.00

0.00

N/A

09/01/29

--

3,150,000.00

3,150,000.00

06/01/25

55

470114790

MF

Yonkers

NY

Actual/360

3.420%

8,112.49

5,780.98

0.00

N/A

08/01/29

--

2,754,665.17

2,748,884.19

06/01/25

56

470114520

MF

Brooklyn

NY

Actual/360

3.350%

7,887.68

5,774.44

0.00

N/A

09/01/29

--

2,734,294.28

2,728,519.84

06/01/25

57

470114950

MF

New York

NY

Actual/360

3.570%

8,035.44

5,326.92

0.00

N/A

09/01/29

--

2,613,858.38

2,608,531.46

06/01/25

58

470115430

MF

Forest Hills

NY

Actual/360

3.190%

6,519.72

5,142.12

0.00

N/A

09/01/29

--

2,373,445.52

2,368,303.40

06/01/25

59

1957739

RT

Cedar Park

TX

Actual/360

4.590%

10,382.73

3,442.54

0.00

N/A

08/01/29

--

2,626,876.07

2,623,433.53

06/01/25

60

470113650

MF

Brooklyn

NY

Actual/360

3.510%

6,673.39

4,566.69

0.00

N/A

08/01/29

--

2,207,905.08

2,203,338.39

06/01/25

61

470110030

MF

Bronx

NY

Actual/360

3.950%

6,729.37

8,354.35

0.00

N/A

08/01/29

--

1,978,418.37

1,970,064.02

06/01/25

62

470115130

MF

Mt Vernon

NY

Actual/360

3.220%

5,548.67

4,314.85

0.00

N/A

09/01/29

--

2,001,124.84

1,996,809.99

06/01/25

63

470114730

MF

Yonkers

NY

Actual/360

3.270%

5,578.82

4,238.04

0.00

N/A

09/01/29

--

1,981,231.50

1,976,993.46

06/01/25

64

470114630

MF

New York

NY

Actual/360

3.540%

6,477.71

0.00

0.00

N/A

09/01/29

--

2,125,000.00

2,125,000.00

06/01/25

65

470114860

MF

New York

NY

Actual/360

3.330%

6,021.75

0.00

0.00

N/A

09/01/29

--

2,100,000.00

2,100,000.00

06/01/25

66

470115260

MF

Riverdale

NY

Actual/360

3.230%

4,894.14

3,788.05

0.00

N/A

09/01/29

--

1,759,603.79

1,755,815.74

06/01/25

67

470115160

MF

Mt Vernon

NY

Actual/360

3.340%

5,072.57

3,730.65

0.00

N/A

09/01/29

--

1,763,691.44

1,759,960.79

06/01/25

68

1957371

RT

Pleasant Valley

NY

Actual/360

3.900%

6,716.67

0.00

0.00

N/A

09/01/29

--

2,000,000.00

2,000,000.00

06/01/25

69

470114210

MF

New York

NY

Actual/360

3.550%

5,961.04

0.00

0.00

N/A

08/01/29

--

1,950,000.00

1,950,000.00

06/01/25

70

470114610

MF

New Rochelle

NY

Actual/360

3.490%

5,030.43

1,931.82

0.00

N/A

08/01/29

--

1,673,865.13

1,671,933.31

06/01/25

71

470114690

MF

New York

NY

Actual/360

3.470%

4,086.93

2,847.33

0.00

N/A

08/01/29

--

1,367,754.14

1,364,906.81

06/01/25

72

470115190

MF

New York

NY

Actual/360

3.170%

2,398.55

1,909.73

0.00

N/A

09/01/29

--

878,678.51

876,768.78

06/01/25

Totals

 

 

 

 

 

 

3,635,365.35

802,229.18

0.00

 

 

 

1,132,918,934.12

1,132,116,704.94

 

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 15 of 29

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

   Most Recent           Most Recent          Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

   NOI Start

NOI End

   Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

    Date

Date

   Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

70,044,587.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

15,913,928.83

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

3,306,237.48

0.00

--

--

--

0.00

0.00

268,935.18

530,144.23

0.00

0.00

 

 

5

8,282,140.14

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

5,529,681.95

1,206,371.30

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

6,957,397.69

1,689,873.11

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

8,251,802.08

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

100,371,430.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

3,941,687.10

1,007,159.30

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

3,630,852.89

836,157.16

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,130,808.66

605,796.25

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,874,875.48

633,623.95

07/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,622,958.11

2,628,903.81

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

2,924,285.48

757,322.63

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

2,975,088.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

2,413,735.00

622,685.00

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

2,016,998.34

2,168,471.29

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

2,882,009.84

813,748.01

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,871,544.55

528,960.84

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,479,681.23

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

2,060,470.88

523,992.75

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

3,593,144.00

687,453.77

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,621,711.81

393,474.94

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 29

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent               Most Recent          Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

   Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

  Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

26

2,686,823.40

2,801,594.33

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

2,167,335.36

1,943,732.01

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,388,099.70

352,139.66

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,428,855.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

619,209.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,216,753.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

217,974.29

143,799.97

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

1,211,496.00

302,322.00

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,152,721.34

313,196.50

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

1,137,610.04

316,675.09

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

1,120,253.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

1,045,539.84

311,607.48

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

993,871.98

231,182.51

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

986,354.43

256,794.76

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

1,127,555.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

610,937.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

901,204.97

233,244.52

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

519,855.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

678,380.83

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

562,562.01

141,654.35

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

627,754.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

567,112.01

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

345,599.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

445,296.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

482,116.71

117,397.62

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

627,424.16

115,674.50

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

560,974.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 29

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent               Most Recent          Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

   Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

    Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

53

0.00

0.00

--

--

--

0.00

0.00

16,688.39

83,540.44

0.00

0.00

 

 

54

304,464.57

76,115.90

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

252,606.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

265,510.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

250,945.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

184,298.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

284,367.00

83,178.75

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

62,528.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

88,607.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

114,899.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

70,504.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

64

106,978.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

65

157,693.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

66

16.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

67

87,389.14

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

68

297,978.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

69

220,328.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

70

91,030.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

71

107,300.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

72

185,546.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

286,259,714.61

22,844,304.06

 

 

 

0.00

0.00

285,623.58

613,684.67

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 29

 


 
 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 19 of 29

 


 
 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

         Balance

#

      Balance

#

      Balance

#

        Balance

#

      Balance

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/25

1

74,000,000.00

0

0.00

1

2,971,985.73

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.732557%

3.697006%

50

05/16/25

1

74,000,000.00

0

0.00

1

2,977,169.82

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.732732%

3.697188%

51

04/17/25

1

74,000,000.00

1

2,982,705.30

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.732919%

3.697382%

52

03/17/25

1

74,000,000.00

0

0.00

1

2,987,848.01

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.733091%

3.697562%

53

02/18/25

1

74,000,000.00

0

0.00

1

2,994,089.32

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.733303%

3.697782%

54

01/17/25

0

0.00

1

74,000,000.00

1

2,999,188.09

0

0.00

0

0.00

1

8,442,720.92

0

0.00

0

0.00

 

3.733474%

3.697960%

55

12/17/24

0

0.00

1

3,004,267.17

1

74,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.733576%

3.698728%

56

11/18/24

1

3,009,701.41

0

0.00

2

82,401,685.70

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.733758%

3.698919%

57

10/18/24

0

0.00

1

74,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.733926%

3.699095%

58

09/17/24

0

0.00

1

74,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.734106%

3.699283%

59

08/16/24

1

74,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.734273%

3.715682%

60

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.734438%

3.715844%

61

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 
 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

3

300801925

04/01/25

1

1

 

268,935.18

530,144.23

57,635.39

74,000,000.00

09/10/24

2

 

 

 

 

53

410948799

01/11/25

4

6

 

16,688.39

83,540.44

14,209.02

2,999,188.09

01/03/25

2

 

 

 

 

Totals

 

 

 

 

 

285,623.58

613,684.67

71,844.41

76,999,188.09

 

 

 

 

 

 

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 21 of 29

 


 
 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

           Total

         Performing

Non-Performing

             REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

0

0

0

 

 

0

 

25 - 36 Months

0

0

0

 

 

0

 

37 - 48 Months

70,928,290

70,928,290

0

 

 

0

 

49 - 60 Months

921,702,138

844,730,152

         76,971,986

0

 

> 60 Months

 

139,486,277

139,486,277

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

   REO/Foreclosure

 

 

Jun-25

1,132,116,705

1,055,144,719

74,000,000

0

2,971,986

0

 

May-25

1,132,918,934

1,055,941,764

74,000,000

0

2,977,170

0

 

Apr-25

1,133,763,001

1,056,780,296

74,000,000

2,982,705

 

0

0

 

Mar-25

1,134,559,555

1,057,571,707

74,000,000

0

2,987,848

0

 

Feb-25

1,135,487,689

1,058,493,599

74,000,000

0

2,994,089

0

 

Jan-25

1,136,278,287

1,059,279,099

0

74,000,000

2,999,188

0

 

Dec-24

1,137,005,226

1,060,000,959

0

3,004,267

74,000,000

0

 

Nov-24

1,137,835,655

1,052,424,268

3,009,701

0

82,401,686

0

 

Oct-24

1,138,618,213

1,064,618,213

0

74,000,000

0

 

0

 

Sep-24

1,139,449,501

1,065,449,501

0

74,000,000

0

 

0

 

Aug-24

1,140,220,259

1,066,220,259

74,000,000

0

0

 

0

 

Jul-24

1,140,903,345

1,140,903,345

0

0

0

 

0

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 29

 


 
 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

    Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

3

300801925

74,000,000.00

74,000,000.00

160,000,000.00

06/01/21

3,055,669.48

0.96210

12/31/23

07/01/29

I/O

53

410948799

2,971,985.73

2,999,188.09

5,200,000.00

04/19/19

353,014.00

1.72000

--

09/11/29

290

Totals

 

76,971,985.73

76,999,188.09

165,200,000.00

 

3,408,683.48

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 29

 


 
 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

3

300801925

OF

NY

09/10/24

2

 

 

 

 

The Loan transferred to the Special Servicer on 9/10/2024 due to Delinquent Payments and cash flow shortfalls. The collateral consists of two adjacent and interconnected Class B multi-tenanted buildings located in New York, NY. The Property

 

was built in 1925, includes 13,471 SF of retail space, and totals 200,454 SF. Per the YE'23 financials, the NOI/DSCR/Occ. at the Property was $3.4MM/1.04x/67.66%. The Property's largest Tenant, WeWork (51.2% NRA, 1/34 LXP), vacated

 

upon the lease being rejected under tenant's Chapter 11 BK case. Notice of Default was sent to Borrower, and the Lender is proceeding with enforcement remedies, including foreclosure. The Lender is currently trapping all cash flow from the

 

Property. The Special Servicer will gather additio nal information and simultaneously discuss workout strategies deemed appropriate to achieve the highest net present value recovery.

 

 

53

410948799

RT

NY

01/03/25

2

 

 

 

 

Please refer to Servicer Reports for comments as they are too lengthy to include for 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 24 of 29

 


 
 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

           Balance

Rate

  Balance

         Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

14

300801937

0.00

4.15000%

0.00

4.15000%

9

12/23/21

04/01/20

--

27

310951147

14,463,645.33

4.27000%

          14,444,339.97                         4.27000%

10

08/11/20

08/11/20

08/11/20

27

310951147

0.00

4.27000%

0.00

4.27000%

10

07/14/20

08/11/20

08/11/20

36

322360036

0.00

4.99000%

0.00

4.99000%

 

10/01/24

02/05/24

01/13/25

Totals

 

14,463,645.33

 

14,444,339.97

 

 

 

 

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 25 of 29

 


 
 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

              Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹              Number              Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 29

 


 
 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

          Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID            Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 27 of 29

 


 
 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

3

0.00

0.00

15,930.56

0.00

0.00

0.00

0.00

0.00

2,325.11

0.00

12,091.90

0.00

26

0.00

0.00

0.00

0.00

800.06

0.00

0.00

0.00

0.00

0.00

0.00

0.00

53

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

19,430.56

0.00

800.06

0.00

0.00

0.00

2,325.11

0.00

12,091.90

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

34,647.63

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 28 of 29

 


 
 

 

   

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" tab for the BANK 2019-BNK20 transaction, certain information

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

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29