0001888524-24-009799.txt : 20240701 0001888524-24-009799.hdr.sgml : 20240701 20240701120832 ACCESSION NUMBER: 0001888524-24-009799 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20240617 0001547361 0001541557 FILED AS OF DATE: 20240701 DATE AS OF CHANGE: 20240701 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: BANK 2019-BNK17 CENTRAL INDEX KEY: 0001769961 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-227446-03 FILM NUMBER: 241089207 BUSINESS ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 BUSINESS PHONE: 212-761-4000 MAIL ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 10-D 1 msc19b17_10d-202406.htm msc19b17_10d-202406.htm - Generated by SEC Publisher for SEC Filing

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

FORM 10-D

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

For the monthly distribution period from:   May 18, 2024 to June 17, 2024

Commission File Number of issuing entity:  333-227446-03

Central Index Key Number of issuing entity:  0001769961

BANK 2019-BNK17
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-227446

Central Index Key Number of depositor:  0001547361

Morgan Stanley Capital I Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001102113

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

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

Wells Fargo Bank, N.A.
(Exact name of sponsor as specified in its charter)

Jane Lam (212) 761-4000
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4104447
38-4104448
38-7221279
(I.R.S. Employer Identification No.)

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

(667) 786-1992
(Telephone number, including area code)

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2024 a distribution was made to holders of the certificates issued by BANK 2019-BNK17.

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

No assets securitized by Morgan Stanley Mortgage Capital Holdings LLC, Bank of America, National Association, and Wells Fargo Bank, National Association.  (each a "Securitizer") and held by BANK 2019-BNK17 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from May 18, 2024 to June 17, 2024.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on May 14, 2024. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

Bank of America, National Association filed its most recent Form ABS-15G on May 13, 2024. The CIK number for Bank of America, National Association is 0001102113.

Wells Fargo Bank, National Association.  filed its most recent Form ABS-15G on May 9, 2024. The CIK number for Wells Fargo Bank, National Association.  is 0000740906.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on July 1, 2024 under Commission File No. 333-227446-03 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on July 1, 2024 under Commission File No. 333-227446-03 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BANK 2019-BNK17, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

05/17/2024

$0.00

  Current Distribution Date

06/17/2024

$0.00

 

*REO Account

  Prior Distribution Date

05/17/2024

$0.00

  Current Distribution Date

06/17/2024

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BANK 2019-BNK17, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

05/17/2024

$5,532.35

  Current Distribution Date

06/17/2024

$5,722.90

 

Interest Reserve Account

  Prior Distribution Date

05/17/2024

$0.00

  Current Distribution Date

06/17/2024

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

05/17/2024

$0.00

  Current Distribution Date

06/17/2024

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by BANK 2019-BNK17, relating to the June 17, 2024 distribution.

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

 

SIGNATURES

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

Morgan Stanley Capital I Inc.
(Depositor)

 

/s/ Jane Lam
Jane Lam, President

Date: June 28, 2024

 

 

EX-99.1 2 msc19b17_ex991-202406.htm msc19b17_ex991-202406.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/24

BANK 2019-BNK17

Determination Date:

06/11/24

 

Next Distribution Date:

07/17/24

 

Record Date:

05/31/24

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-BNK17

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

  Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Morgan Stanley Capital I Inc.

 

 

Certificate Factor Detail

4

 

General Information Number

(212) 761-4000

cmbs_notices@morganstanley.com

Certificate Interest Reconciliation Detail

5

 

1585 Broadway | New York, NY 10036 | United States

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

6

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States

Bond / Collateral Reconciliation - Balances

8

Special Servicer

Midland Loan Services, a Division of PNC Bank, N.A.

 

 

Current Mortgage Loan and Property Stratification

9-13

 

Executive Vice President - Division Head

(913) 253-9001

 

Mortgage Loan Detail (Part 1)

14-15

 

10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

 

Mortgage Loan Detail (Part 2)

16-17

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

18

 

 

 

 

 

 

 

Attention: Transaction Manager

 

notices@pentalphasurveillance.com

Historical Detail

19

 

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

 

Delinquency Loan Detail

20

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

22

 

 

 

trustadministrationgroup@computershare.com

Specially Serviced Loan Detail - Part 2

23

 

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

 

 

Modified Loan Detail

24

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

25

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

26

 

 

 

 

Interest Shortfall Detail - Collateral Level

27

 

 

 

 

Supplemental Notes

28

 

 

 

 

 

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 28

 


 

 

                         

 

 

 

 

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

065403AY3

2.798000%

16,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

065403AZ0

3.028000%

6,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

065403BA4

3.623000%

28,600,000.00

27,691,936.34

416,298.94

83,606.57

0.00

0.00

499,905.51

27,275,637.40

31.16%

30.00%

A-3

065403BB2

3.456000%

250,000,000.00

244,399,671.91

0.00

703,871.06

0.00

0.00

703,871.06

244,399,671.91

31.16%

30.00%

A-4

065403BC0

3.714000%

252,862,000.00

252,862,000.00

0.00

782,607.89

0.00

0.00

782,607.89

252,862,000.00

31.16%

30.00%

A-S

065403BF3

3.976000%

81,116,000.00

81,116,000.00

0.00

268,764.35

0.00

0.00

268,764.35

81,116,000.00

20.51%

19.75%

B

065403BG1

4.128000%

42,537,000.00

42,537,000.00

0.00

146,327.28

0.00

0.00

146,327.28

42,537,000.00

14.93%

14.38%

C

065403BH9

4.660408%

30,665,000.00

30,665,000.00

0.00

119,092.85

0.00

0.00

119,092.85

30,665,000.00

10.91%

10.50%

D

065403AJ6

3.000000%

20,774,000.00

20,774,000.00

0.00

51,935.00

0.00

0.00

51,935.00

20,774,000.00

8.18%

7.88%

E

065403AL1

3.000000%

13,849,000.00

13,849,000.00

0.00

34,622.50

0.00

0.00

34,622.50

13,849,000.00

6.36%

6.13%

F

065403AN7

3.239408%

16,817,000.00

16,817,000.00

0.00

45,397.61

0.00

0.00

45,397.61

16,817,000.00

4.15%

4.00%

G

065403AQ0

3.239408%

7,913,000.00

7,913,000.00

0.00

21,361.20

0.00

0.00

21,361.20

7,913,000.00

3.12%

3.00%

H*

065403AS6

3.239408%

23,742,234.00

23,742,234.00

0.00

64,092.33

0.00

0.00

64,092.33

23,742,234.00

0.00%

0.00%

V

065403AV9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

065403AW7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

BCC2J5PI8

4.739408%

41,651,328.11

40,124,570.65

21,910.47

158,472.27

0.00

0.00

180,382.74

40,102,660.18

0.00%

0.00%

Regular SubTotal

 

 

833,026,562.11

802,491,412.90

438,209.41

2,480,150.91

0.00

0.00

2,918,360.32

802,053,203.49

 

 

 

 

X-A

065403BD8

1.150324%

553,962,000.00

524,953,608.25

0.00

503,222.46

0.00

0.00

503,222.46

524,537,309.31

 

 

X-B

065403BE6

0.711120%

123,653,000.00

123,653,000.00

0.00

73,276.77

0.00

0.00

73,276.77

123,653,000.00

 

 

X-C

065403BJ5

0.079000%

30,665,000.00

30,665,000.00

0.00

2,018.78

0.00

0.00

2,018.78

30,665,000.00

 

 

X-D

065403AA5

1.739408%

34,623,000.00

34,623,000.00

0.00

50,186.28

0.00

0.00

50,186.28

34,623,000.00

 

 

X-F

065403AC1

1.500000%

16,817,000.00

16,817,000.00

0.00

21,021.25

0.00

0.00

21,021.25

16,817,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 28

 


 

 

                       

 

 

 

 

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

 

X-G

065403AE7

1.500000%

7,913,000.00

7,913,000.00

0.00

9,891.25

0.00

0.00

9,891.25

7,913,000.00

 

X-H

065403AG2

1.500000%

23,742,234.00

23,742,234.00

0.00

29,677.79

0.00

0.00

29,677.79

23,742,234.00

 

Notional SubTotal

 

791,375,234.00

762,366,842.25

0.00

689,294.58

0.00

0.00

689,294.58

761,950,543.31

 

 

Deal Distribution Total

 

 

 

438,209.41

3,169,445.49

0.00

0.00

3,607,654.90

 

 

 

*

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 3 of 28

 


 

 

                     

 

 

 

 

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

065403AY3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

065403AZ0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

065403BA4

968.24952238

14.55590699

2.92330664

0.00000000

0.00000000

0.00000000

0.00000000

17.47921364

953.69361538

A-3

065403BB2

977.59868764

0.00000000

2.81548424

0.00000000

0.00000000

0.00000000

0.00000000

2.81548424

977.59868764

A-4

065403BC0

1,000.00000000

0.00000000

3.09500000

0.00000000

0.00000000

0.00000000

0.00000000

3.09500000

1,000.00000000

A-S

065403BF3

1,000.00000000

0.00000000

3.31333337

0.00000000

0.00000000

0.00000000

0.00000000

3.31333337

1,000.00000000

B

065403BG1

1,000.00000000

0.00000000

3.44000000

0.00000000

0.00000000

0.00000000

0.00000000

3.44000000

1,000.00000000

C

065403BH9

1,000.00000000

0.00000000

3.88367357

0.00000000

0.00000000

0.00000000

0.00000000

3.88367357

1,000.00000000

D

065403AJ6

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

065403AL1

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F

065403AN7

1,000.00000000

0.00000000

2.69950705

0.00000000

0.00000000

0.00000000

0.00000000

2.69950705

1,000.00000000

G

065403AQ0

1,000.00000000

0.00000000

2.69950714

0.00000000

0.00000000

0.00000000

0.00000000

2.69950714

1,000.00000000

H

065403AS6

1,000.00000000

0.00000000

2.69950713

0.00000000

0.03331195

0.00000000

0.00000000

2.69950713

1,000.00000000

V

065403AV9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

065403AW7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC2J5PI8

963.34432708

0.52604493

3.80473510

0.00000000

0.00103334

0.00000000

0.00000000

4.33078003

962.81828215

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

065403BD8

947.63469020

0.00000000

0.90840610

0.00000000

0.00000000

0.00000000

0.00000000

0.90840610

946.88319652

X-B

065403BE6

1,000.00000000

0.00000000

0.59260002

0.00000000

0.00000000

0.00000000

0.00000000

0.59260002

1,000.00000000

X-C

065403BJ5

1,000.00000000

0.00000000

0.06583336

0.00000000

0.00000000

0.00000000

0.00000000

0.06583336

1,000.00000000

X-D

065403AA5

1,000.00000000

0.00000000

1.44950698

0.00000000

0.00000000

0.00000000

0.00000000

1.44950698

1,000.00000000

X-F

065403AC1

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

X-G

065403AE7

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

X-H

065403AG2

1,000.00000000

0.00000000

1.24999989

0.00000000

0.00000000

0.00000000

0.00000000

1.24999989

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 28

 


 

 

                         

 

 

 

 

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

05/01/24 - 05/30/24

30

0.00

83,606.57

0.00

83,606.57

0.00

0.00

0.00

83,606.57

0.00

 

A-3

05/01/24 - 05/30/24

30

0.00

703,871.06

0.00

703,871.06

0.00

0.00

0.00

703,871.06

0.00

 

A-4

05/01/24 - 05/30/24

30

0.00

782,607.89

0.00

782,607.89

0.00

0.00

0.00

782,607.89

0.00

 

A-S

05/01/24 - 05/30/24

30

0.00

268,764.35

0.00

268,764.35

0.00

0.00

0.00

268,764.35

0.00

 

B

05/01/24 - 05/30/24

30

0.00

146,327.28

0.00

146,327.28

0.00

0.00

0.00

146,327.28

0.00

 

C

05/01/24 - 05/30/24

30

0.00

119,092.85

0.00

119,092.85

0.00

0.00

0.00

119,092.85

0.00

 

D

05/01/24 - 05/30/24

30

0.00

51,935.00

0.00

51,935.00

0.00

0.00

0.00

51,935.00

0.00

 

E

05/01/24 - 05/30/24

30

0.00

34,622.50

0.00

34,622.50

0.00

0.00

0.00

34,622.50

0.00

 

F

05/01/24 - 05/30/24

30

0.00

45,397.61

0.00

45,397.61

0.00

0.00

0.00

45,397.61

0.00

 

G

05/01/24 - 05/30/24

30

0.00

21,361.20

0.00

21,361.20

0.00

0.00

0.00

21,361.20

0.00

 

H

05/01/24 - 05/30/24

30

788.77

64,092.33

0.00

64,092.33

0.00

0.00

0.00

64,092.33

790.90

 

RR Interest

05/01/24 - 05/30/24

30

42.87

158,472.27

0.00

158,472.27

0.00

0.00

0.00

158,472.27

43.04

 

X-A

05/01/24 - 05/30/24

30

0.00

503,222.46

0.00

503,222.46

0.00

0.00

0.00

503,222.46

0.00

 

X-B

05/01/24 - 05/30/24

30

0.00

73,276.77

0.00

73,276.77

0.00

0.00

0.00

73,276.77

0.00

 

X-C

05/01/24 - 05/30/24

30

0.00

2,018.78

0.00

2,018.78

0.00

0.00

0.00

2,018.78

0.00

 

X-D

05/01/24 - 05/30/24

30

0.00

50,186.28

0.00

50,186.28

0.00

0.00

0.00

50,186.28

0.00

 

X-F

05/01/24 - 05/30/24

30

0.00

21,021.25

0.00

21,021.25

0.00

0.00

0.00

21,021.25

0.00

 

X-G

05/01/24 - 05/30/24

30

0.00

9,891.25

0.00

9,891.25

0.00

0.00

0.00

9,891.25

0.00

 

X-H

05/01/24 - 05/30/24

30

0.00

29,677.79

0.00

29,677.79

0.00

0.00

0.00

29,677.79

0.00

 

Totals

 

 

831.64

3,169,445.49

0.00

3,169,445.49

0.00

0.00

0.00

3,169,445.49

833.94

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 28

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,607,654.90

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 28

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,183,988.80

Master Servicing Fee

6,907.39

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,722.00

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

345.52

ARD Interest

0.00

Operating Advisor Fee

1,105.66

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

172.76

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,183,988.80

Total Fees

14,543.31

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

438,209.41

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

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

438,209.41

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,169,445.49

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

438,209.41

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,607,654.90

Total Funds Collected

3,622,198.21

Total Funds Distributed

3,622,198.21

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

802,491,413.07

802,491,413.07

Beginning Certificate Balance

802,491,412.90

(-) Scheduled Principal Collections

438,209.41

438,209.41

(-) Principal Distributions

438,209.41

(-) 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

802,053,203.66

802,053,203.66

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

802,491,413.09

802,491,413.09

Ending Certificate Balance

802,053,203.49

Ending Actual Collateral Balance

802,053,203.68

802,053,203.68

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.17)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.17)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.74%

 

 

 

 

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 8 of 28

 


 

 

                             

 

 

 

 

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

4

90,051,999.26

11.23%

57

4.8001

NAP

Defeased

4

90,051,999.26

11.23%

57

4.8001

NAP

 

10,000,000 or less

20

98,556,409.26

12.29%

56

4.9671

2.043404

1.40 or less

5

84,562,894.41

10.54%

56

4.9351

1.113244

10,000,001 to 20,000,000

12

166,306,718.29

20.74%

57

4.8436

1.968115

1.41 to 1.60

5

52,209,123.39

6.51%

56

4.5467

1.504428

20,000,001 to 30,000,000

4

93,852,661.87

11.70%

56

4.8176

1.731714

1.61 to 1.80

8

90,942,005.66

11.34%

57

5.0571

1.714417

30,000,001 to 40,000,000

1

40,000,000.00

4.99%

57

3.9200

3.962400

1.81 to 2.00

3

45,594,047.72

5.68%

57

5.0240

1.897634

40,000,001 to 50,000,000

3

141,981,182.41

17.70%

57

4.5142

1.913320

2.01 to 2.20

6

101,871,379.00

12.70%

57

4.7293

2.148772

50,000,001 to 60,000,000

2

108,804,232.57

13.57%

57

4.2219

2.372820

2.21 or greater

16

336,821,754.22

41.99%

57

4.2687

2.636942

 

60,000,001 or greater

1

62,500,000.00

7.79%

57

4.1430

2.282300

Totals

47

802,053,203.66

100.00%

57

4.6075

2.114382

 

Totals

47

802,053,203.66

100.00%

57

4.6075

2.114382

 

 

 

 

 

 

 

(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 9 of 28

 


 

 

                           

 

 

 

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

5

90,051,999.26

11.23%

57

4.8001

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

5

90,051,999.26

11.23%

57

4.8001

NAP

Arizona

1

14,021,078.37

1.75%

57

4.9500

1.429500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

11

46,483,249.73

5.80%

57

4.9192

1.843661

California

9

238,050,538.18

29.68%

57

4.5794

2.162504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

5

34,938,389.81

4.36%

56

5.0902

1.954292

Colorado

1

3,246,540.67

0.40%

55

4.6800

2.153500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

1

20,636,941.33

2.57%

57

5.4200

1.702100

Florida

3

18,864,721.51

2.35%

56

5.0167

1.883271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

7

159,925,927.63

19.94%

57

4.0932

2.623984

Georgia

5

25,144,719.67

3.14%

57

4.8470

1.920503

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

6

179,228,408.52

22.35%

57

4.5561

1.887441

Hawaii

186

49,999,999.99

6.23%

56

4.3100

2.443900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

178

47,376,863.48

5.91%

56

4.3100

2.443900

Illinois

3

47,504,098.00

5.92%

57

4.0846

3.707402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

20

209,052,382.97

26.06%

57

4.7692

1.994414

Maryland

1

1,350,000.00

0.17%

56

5.3500

2.591800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

4

14,359,040.92

1.79%

57

5.0478

2.955795

Massachusetts

2

29,990,853.11

3.74%

56

4.7979

1.760009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

237

802,053,203.66

100.00%

57

4.6075

2.114382

Michigan

2

27,783,203.46

3.46%

57

5.0500

1.441047

 

 

 

 

 

 

 

 

Minnesota

1

47,981,182.41

5.98%

56

4.8500

1.062400

 

 

 

 

 

 

 

 

Missouri

1

20,636,941.33

2.57%

57

5.4200

1.702100

 

 

 

 

 

 

 

 

Nevada

3

25,482,819.40

3.18%

57

4.5403

2.609889

 

 

 

 

 

 

 

 

New York

3

84,778,090.00

10.57%

57

3.9513

2.211100

 

 

 

 

 

 

 

 

North Carolina

1

4,235,460.24

0.53%

57

4.8900

2.933600

 

 

 

 

 

 

 

 

Ohio

1

14,041,253.01

1.75%

57

4.9340

1.363600

 

 

 

 

 

 

 

 

Pennsylvania

3

11,110,221.47

1.39%

57

4.9936

1.841782

 

 

 

 

 

 

 

 

Texas

4

30,979,483.57

3.86%

56

4.8988

2.180776

 

 

 

 

 

 

 

 

Washington

2

16,800,000.00

2.09%

57

4.6766

2.516101

 

 

 

 

 

 

 

 

Totals

237

802,053,203.66

100.00%

57

4.6075

2.114382

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 28

 


 

 

                             

 

 

 

 

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

4

90,051,999.26

11.23%

57

4.8001

NAP

Defeased

4

90,051,999.26

11.23%

57

4.8001

NAP

 

4.4999% or less

7

294,519,953.11

36.72%

57

4.1153

2.543456

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.9999%

21

282,356,809.69

35.20%

56

4.7796

1.942039

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% or greater

15

135,124,441.60

16.85%

57

5.1926

1.663273

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

47

802,053,203.66

100.00%

57

4.6075

2.114382

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

43

712,001,204.40

88.77%

57

4.5832

2.137911

 

 

 

 

 

 

 

 

Totals

47

802,053,203.66

100.00%

57

4.6075

2.114382

(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 28

 


 

 

                             

 

 

 

 

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

4

90,051,999.26

11.23%

57

4.8001

NAP

Defeased

4

90,051,999.26

11.23%

57

4.8001

NAP

 

59 months or less

43

712,001,204.40

88.77%

57

4.5832

2.137911

Interest Only

21

421,638,661.00

52.57%

57

4.5094

2.396451

 

60 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

22

290,362,543.40

36.20%

57

4.6903

1.762482

 

Totals

47

802,053,203.66

100.00%

57

4.6075

2.114382

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

47

802,053,203.66

100.00%

57

4.6075

2.114382

(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 28

 


 

 

                         

 

 

 

 

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

4

90,051,999.26

11.23%

57

4.8001

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

42

693,001,204.40

86.40%

57

4.5882

2.126884

 

 

 

 

 

 

13 months to 24 months

1

19,000,000.00

2.37%

58

4.4000

2.540100

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

47

802,053,203.66

100.00%

57

4.6075

2.114382

 

 

 

 

 

(1)

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

 

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

 

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 13 of 28

 


 

 

                               

 

 

 

 

 

 

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

300801894

OF

Jersey City

NJ

Actual/360

4.640%

253,717.78

0.00

0.00

N/A

03/01/29

12/01/28

63,500,000.00

63,500,000.00

06/01/24

2

300801890

OF

San Francisco

CA

Actual/360

4.143%

222,973.96

0.00

0.00

N/A

03/01/29

--

62,500,000.00

62,500,000.00

06/01/24

3

1855411

MF

Long Island City

NY

Actual/360

3.784%

175,603.79

84,828.90

0.00

N/A

04/01/29

--

53,889,061.47

53,804,232.57

06/01/24

4

310949373

OF

Los Gatos

CA

Actual/360

4.650%

220,229.17

0.00

0.00

N/A

03/11/29

--

55,000,000.00

55,000,000.00

06/11/24

5

1855980

OF

Eagan

MN

Actual/360

4.850%

200,706.87

76,331.34

0.00

N/A

02/01/29

--

48,057,513.75

47,981,182.41

06/01/24

6

321600006

Various     Honolulu

HI

Actual/360

4.310%

185,569.44

0.00

0.00

N/A

02/07/29

--

50,000,000.00

50,000,000.00

06/07/24

7

300801899

RT

Vista

CA

Actual/360

4.380%

165,953.33

0.00

0.00

N/A

04/01/29

--

44,000,000.00

44,000,000.00

06/01/24

8

1853584

MF

Chicago

IL

Actual/360

3.920%

135,022.22

0.00

0.00

N/A

03/05/29

--

40,000,000.00

40,000,000.00

06/05/24

9

1852999

MF

New York

NY

Actual/360

4.000%

87,014.87

46,661.41

0.00

N/A

02/01/29

--

25,262,381.95

25,215,720.54

06/01/24

10

310949381

LO

Garden Grove

CA

Actual/360

5.253%

113,091.88

0.00

0.00

N/A

03/11/29

--

25,000,000.00

25,000,000.00

06/11/24

11

1855569

RT

Seekonk

MA

Actual/360

4.700%

93,086.11

0.00

0.00

N/A

02/05/29

--

23,000,000.00

23,000,000.00

06/05/24

12

300801893

MU

Kansas City

MO

Actual/360

5.420%

96,410.93

20,084.50

0.00

N/A

03/01/29

--

20,657,025.83

20,636,941.33

06/01/24

13

321600013

MF

Las Vegas

NV

Actual/360

4.400%

71,988.89

0.00

0.00

N/A

04/01/29

--

19,000,000.00

19,000,000.00

06/01/24

14

600944537

IN

Pontiac

MI

Actual/360

5.050%

73,531.38

25,671.86

0.00

N/A

03/11/29

--

16,909,164.63

16,883,492.77

06/11/24

15

410947792

RT

Bakersfield

CA

Actual/360

4.875%

65,067.71

0.00

0.00

N/A

03/11/29

--

15,500,000.00

15,500,000.00

06/11/24

16

310948902

RT

Flagstaff

AZ

Actual/360

4.950%

59,851.01

20,214.49

0.00

N/A

03/11/29

--

14,041,292.86

14,021,078.37

06/11/24

17

600948700

RT

Little Elm

TX

Actual/360

4.930%

61,132.00

0.00

0.00

N/A

02/11/29

--

14,400,000.00

14,400,000.00

06/11/24

18

410948907

IN

San Jose

CA

Actual/360

5.070%

61,100.11

18,442.74

0.00

N/A

02/11/29

--

13,995,063.19

13,976,620.45

06/11/24

19

321600019

MF

Columbus

OH

Actual/360

4.934%

59,722.57

15,342.95

0.00

N/A

03/01/29

--

14,056,595.96

14,041,253.01

06/01/24

20

610937722

IN

Long Beach

CA

Actual/360

4.710%

52,725.83

0.00

0.00

N/A

03/11/29

--

13,000,000.00

13,000,000.00

06/11/24

21

1854100

RT

Bonney Lake

WA

Actual/360

4.500%

48,437.50

0.00

0.00

N/A

03/01/29

--

12,500,000.00

12,500,000.00

06/01/24

22

1853808

RT

Farmington

MI

Actual/360

5.050%

47,471.26

16,707.16

0.00

N/A

02/01/29

--

10,916,417.85

10,899,710.69

06/01/24

23

300801889

MF

Jackson

TN

Actual/360

5.250%

50,362.72

13,140.71

0.00

N/A

02/01/29

--

11,140,139.97

11,126,999.26

06/01/24

24

610947719

RT

Spring

TX

Actual/360

4.860%

46,388.90

0.00

0.00

N/A

01/11/29

--

11,084,563.00

11,084,563.00

06/11/24

25

300801891

MF

Los Angeles

CA

Actual/360

5.100%

48,308.33

0.00

0.00

N/A

03/01/29

--

11,000,000.00

11,000,000.00

06/01/24

26

610945101

RT

Cape Coral

FL

Actual/360

4.925%

46,650.69

0.00

0.00

N/A

01/11/29

--

11,000,000.00

11,000,000.00

06/11/24

27

321600027

RT

Marietta

GA

Actual/360

4.540%

37,562.05

13,980.76

0.00

N/A

03/01/29

--

9,608,028.48

9,594,047.72

06/01/24

28

321410120

LO

Various

Various

Actual/360

4.680%

40,098.64

11,645.00

0.00

N/A

01/01/29

--

9,950,034.81

9,938,389.81

06/01/24

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 28

 


 

 

                               

 

 

 

 

 

 

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

29

310948751

OF

Lowell

MA

Actual/360

5.120%

30,868.14

10,489.49

0.00

N/A

03/11/29

--

7,001,342.60

6,990,853.11

06/11/24

31

1854767

RT

Jonesboro

GA

Actual/360

5.000%

27,094.30

9,644.43

0.00

N/A

03/01/29

--

6,292,868.67

6,283,224.24

06/01/24

32

300801892

SS

Covington

GA

Actual/360

5.220%

29,435.39

7,713.03

0.00

N/A

03/01/29

--

6,548,474.31

6,540,761.28

06/01/24

33

300801885

RT

New Hartford

NY

Actual/360

5.300%

26,337.94

12,805.14

0.00

N/A

02/01/29

--

5,770,942.03

5,758,136.89

06/01/24

34

1855733

RT

Philadelphia

PA

Actual/360

5.390%

24,901.77

7,630.82

0.00

N/A

03/01/29

--

5,365,154.88

5,357,524.06

06/01/24

35

300801882

RT

East Los Angeles

CA

Actual/360

4.800%

23,146.67

0.00

0.00

N/A

02/01/29

--

5,600,000.00

5,600,000.00

06/01/24

37

410948316

RT

Park Ridge

IL

Actual/360

4.950%

22,378.12

0.00

0.00

N/A

02/11/29

--

5,250,000.00

5,250,000.00

06/11/24

38

410948243

SS

Manchester Township           NJ

Actual/360

5.220%

19,890.38

0.00

0.00

N/A

02/11/29

--

4,425,000.00

4,425,000.00

06/11/24

39

1854759

RT

Everett

WA

Actual/360

5.190%

19,217.42

0.00

0.00

N/A

03/01/29

--

4,300,000.00

4,300,000.00

06/01/24

40

1854049

SS

Greensboro

NC

Actual/360

4.890%

17,854.51

4,675.55

0.00

N/A

03/01/29

--

4,240,135.79

4,235,460.24

06/01/24

41

1855864

RT

Audubon

PA

Actual/360

4.600%

15,844.44

0.00

0.00

N/A

03/01/29

--

4,000,000.00

4,000,000.00

06/01/24

42

300801896

MF

Gainesville

FL

Actual/360

5.100%

17,286.32

4,431.67

0.00

N/A

03/01/29

--

3,936,163.99

3,931,732.32

06/01/24

43

300801895

MF

Gainesville

FL

Actual/360

5.190%

17,596.59

4,343.14

0.00

N/A

03/01/29

--

3,937,332.33

3,932,989.19

06/01/24

44

410948299

OF

Grass Valley

CA

Actual/360

4.850%

14,527.10

4,469.81

0.00

N/A

02/11/29

--

3,478,387.54

3,473,917.73

06/11/24

45

410948598

SS

Las Vegas

NV

Actual/360

4.920%

15,195.96

3,953.99

0.00

N/A

02/11/29

--

3,586,773.39

3,582,819.40

06/11/24

46

321600046

OF

Conroe

TX

Actual/360

5.040%

14,267.56

5,000.52

0.00

N/A

03/01/29

--

3,287,455.79

3,282,455.27

06/01/24

47

1855985

RT

Las Vegas

NV

Actual/360

4.990%

12,461.14

0.00

0.00

N/A

02/01/29

--

2,900,000.00

2,900,000.00

06/01/24

48

1856043

RT

Glen Ellyn

IL

Actual/360

4.990%

9,685.73

0.00

0.00

N/A

02/01/29

--

2,254,098.00

2,254,098.00

06/01/24

49

410948276

RT

Bethesda

MD

Actual/360

5.350%

6,219.38

0.00

0.00

N/A

02/11/29

--

1,350,000.00

1,350,000.00

06/11/24

Totals

 

 

 

 

 

 

3,183,988.80

438,209.41

0.00

 

 

 

802,491,413.07

802,053,203.66

 

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 28

 


 

 

                           

 

 

 

 

 

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

6,709,725.36

1,589,965.79

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

16,385,126.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

5,523,893.10

1,425,152.23

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

5,238,613.30

1,124,064.79

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

65,702,927.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

3,903,347.37

1,162,910.54

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

5,676,186.82

4,785,107.01

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

2,586,081.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

18,502,633.58

18,536,341.51

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

1,950,467.00

1,617,396.64

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,169,623.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,201,583.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,668,906.00

551,987.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,731,094.63

450,736.19

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,455,572.82

364,377.48

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,513,841.94

392,060.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,875,121.37

400,826.92

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

931,858.21

244,870.40

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,334,984.00

338,678.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,693,829.61

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

945,421.99

228,190.72

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

24

1,269,248.15

343,242.18

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

26

1,117,773.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,282,256.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

4,657,533.99

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 28

 


 

 

                           

 

 

 

 

 

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

 

29

877,999.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

796,589.00

137,988.01

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

1,183,796.00

880,349.95

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

1,064,896.56

200,492.92

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

469,774.42

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

601,401.38

445,357.29

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

689,485.00

172,371.25

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

39

421,400.00

105,350.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

641,099.80

156,375.18

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

497,414.61

124,354.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

419,889.54

109,643.69

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

560,871.32

151,484.55

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

573,360.06

183,851.48

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

763,871.83

183,113.12

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

435,960.13

93,786.88

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

263,923.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

198,000.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

158,073.13

47,397.91

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

168,645,455.87

36,547,823.63

 

 

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 28

 


 

 

           

 

 

 

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 18 of 28

 


 

 

                                         

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.607541%

4.586496%

57

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.607570%

4.586524%

58

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.607607%

4.586561%

59

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.607636%

4.586588%

60

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.607644%

4.586597%

61

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

1

6,839,519.60

4.607643%

4.586596%

62

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.611771%

4.590197%

62

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.611776%

4.590202%

63

10/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.611777%

4.590203%

64

09/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.611782%

4.590208%

65

08/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.611783%

4.590208%

66

07/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.611784%

4.590209%

67

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 

 

                               

 

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

 

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 20 of 28

 


 

 

                 

 

 

 

 

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

 

0

0

0

 

 

0

 

49 - 60 Months

 

    802,053,204

    802,053,204

0

 

 

0

 

> 60 Months

 

0

0

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

    Total

    Current

       30-59 Days

    60-89 Days

  90+ Days

 

       REO/Foreclosure

 

 

Jun-24

802,053,204

802,053,204

0

0

0

 

0

 

May-24

802,491,413

802,491,413

0

0

0

 

0

 

Apr-24

802,967,280

802,967,280

0

0

0

 

0

 

Mar-24

803,401,832

803,401,832

0

0

0

 

0

 

Feb-24

803,862,949

803,862,949

0

0

0

 

0

 

Jan-24

804,250,508

804,250,508

0

0

0

 

0

 

Dec-23

811,473,947

811,473,947

0

0

0

 

0

 

Nov-23

811,889,604

811,889,604

0

0

0

 

0

 

Oct-23

812,270,357

812,270,357

0

0

0

 

0

 

Sep-23

812,682,961

812,682,961

0

0

0

 

0

 

Aug-23

813,060,571

813,060,571

0

0

0

 

0

 

Jul-23

813,436,688

813,436,688

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 21 of 28

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 22 of 28

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

No specially serviced loans this period

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 23 of 28

 


 

 

                   

 

 

 

 

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

28

321410120

10,000,000.00

4.68000%

10,000,000.00                     4.68000%

10

07/31/20

05/01/20

09/11/20

Totals

 

10,000,000.00

 

10,000,000.00

 

 

 

 

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 24 of 28

 


 

 

                       

 

 

 

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 25 of 28

 


 

 

                     

 

 

 

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 26 of 28

 


 

 

                         

 

 

 

 

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)

 

 

 

 

 

No interest shortfalls this period

 

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 27 of 28

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 28 of 28

 

EX-102 3 exh_102.xml Prospectus Loan ID 1 05-14-2024 06-11-2024 Bank of America, National Association 02-26-2019 63500000.00 120 12-01-2028 0 0.0464 0.0464 3 1 120 04-01-2019 true 1 WL 3 253717.78 63500000.00 1 1 0 true true false false false 11-30-2028 Defeased 430239 2002 2012 129000000.00 MAI 02-01-2019 0.99 3 05-01-2021 F 13851036.00 7405951.00 6445085.00 6359037.00 UW F false false 63500000.00 253717.78 0.0464 0.0001605 253717.78 0.00 0.00 63500000.00 63500000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 2 05-14-2024 06-11-2024 Bank of America, National Association 02-04-2019 62500000.00 120 03-01-2029 0 0.04143 0.04143 3 1 120 04-01-2019 true 1 WL 3 222973.96 62500000.00 1 1 1 0 true true true false false 04-30-2021 08-31-2028 08-31-2028 350 RHODE ISLAND SOUTH 350 RHODE ISLAND STREET San Francisco CA 94103 San Francisco OF 138393 138393 2002 121000000.00 MAI 01-07-2019 1 0.83 6 05-01-2021 N SAMSARA Networks 83968 07-31-2025 Service Employees International Union 25308 03-31-2027 Sutter West Bay Medical 6932 10-31-2025 12-31-2018 01-01-2024 03-31-2024 11055446.04 2738307.00 4376219.38 1148341.21 6679226.66 1589965.79 6294990.41 1493906.79 UW CREFC 654536.46 2.54 2.4291 2.40 2.2823 F F 03-31-2024 false false 62500000.00 222973.96 0.04143 0.0001605 222973.96 0.00 0.00 62500000.00 62500000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 03-11-2019 56000000.00 120 04-01-2029 360 0.037842 0.037842 3 1 36 05-01-2019 true 1 A1 5 0.00 56000000.00 1 1 1 0 true true true false false 04-30-2021 09-30-2028 09-30-2028 TOWER 28 42-12 28TH STREET Long Island City NY 11101 Queens MF 450 450 2018 335000000.00 MAI 01-10-2019 0.94 1 6 X 12-31-2018 12-31-2022 12-31-2023 19539680.38 21777954.00 4973672.91 5392827.09 14566007.47 16385126.91 14438223.91 16257342.91 UW CREFC 6250385.00 2.33 2.6214 2.31 2.601 F F false false 53889061.47 260432.69 0.037842 0.0001605 175603.79 84828.90 0.00 53804232.57 53804232.57 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 02-22-2019 55000000.00 120 03-11-2029 0 0.0465 0.0465 3 1 120 04-11-2019 true 1 WL 3 220229.17 55000000.00 1 1 1 0 true true false false false 12-10-2028 131 ALBRIGHT 131 ALBRIGHT WAY Los Gatos CA 95032 Santa Clara OF 113520 113520 2015 88500000.00 MAI 11-27-2018 1 1 6 05-11-2021 N Netflix Inc. 113520 12-31-2027 12-31-2018 01-01-2024 03-31-2024 6101039.45 1851813.00 1308122.48 426660.77 4792916.97 1425152.23 4651016.97 1389677.23 UW CREFC 646479.17 1.85 2.2044 1.79 2.1496 F F 03-31-2024 false false 55000000.00 220229.17 0.0465 0.0001605 220229.17 0.00 0.00 55000000.00 55000000.00 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 5 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 01-23-2019 52500000.00 120 02-01-2029 360 0.0485 0.0485 3 1 0 03-01-2019 true 1 WL 2 277038.21 52362895.74 1 1 1 0 false true false false false 09-30-2028 GRAND OAKS BUSINESS PARK 860, 880, 930 & 950 BLUE GENTIAN ROAD, 2750 & 2770 BLUE WATER ROAD, 2854, 2864 & 2874 HIGHWAY 55 AND 2805 DODD ROAD Eagan MN 55121 Dakota OF 551551 551551 1999 70000000.00 MAI 12-13-2018 0.9 0.73 6 05-01-2021 N Enclos Corporation 30981 03-31-2025 American Cancer Society 22512 07-31-2025 Farmers Insurances 21817 03-31-2024 10-31-2018 01-01-2024 03-31-2024 9533453.23 2224857.00 3758484.53 1100792.21 5774968.70 1124064.79 4810835.68 883031.54 UW CREFC 831114.63 1.74 1.3524 1.45 1.0624 F F 03-31-2024 false false 48057513.75 277038.21 0.0485 0.0001605 200706.87 76331.34 0.00 47981182.42 47981182.41 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 6 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 01-29-2019 50000000.00 120 02-07-2029 0 0.0431 0.0431 3 1 120 03-07-2019 true 1 PP 3 185569.44 50000000.00 1 186 186 0 true true true false false 05-06-2021 08-06-2028 08-06-2028 ILPT Hawaii Portfolio Honolulu HI Honolulu 9591512 1950 1439117000.00 MAI 1 1 05-07-2021 N 10-31-2018 12-31-2022 12-31-2023 86985222.00 92008930.00 18221433.00 26306003.00 68763789.00 65702927.00 68205889.00 65145027.00 UW 26656153.00 2.42 2.4648 2.40 2.4439 F F false false 50000000.00 185569.44 0.0431 0.000148 185569.44 0.00 0.00 50000000.00 50000000.00 06-07-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 6-001 05-14-2024 06-11-2024 2810 PUKOLOA STREET 2810 PUKOLOA STREET HI 96819 98 418502 12-01-2018 1 6 Servco Pacific Inc. 418502 12-31-2050 12-31-2022 12-31-2023 92008930.00 26306003.00 65702927.00 65145027.00 CREFC 26656153.00 2.4648 2.4439 F 12-31-2021 false Prospectus Loan ID 6-002 05-14-2024 06-11-2024 1360 PALI HIGHWAY 1360 PALI HIGHWAY HI 96813 98 126773 12-01-2018 1 6 Safeway Inc. 126773 10-31-2043 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-003 05-14-2024 06-11-2024 1001 AHUA STREET 1001 AHUA STREET HI 96819 98 337734 12-01-2018 1 6 Manheim Remarketing 337734 03-31-2026 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-004 05-14-2024 06-11-2024 848 ALA LILIKOI STREET A 848 ALA LILIKOI STREET A HI 96818 98 325786 12-01-2018 1 6 Bradley Shopping Cen 325786 04-22-2033 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-005 05-14-2024 06-11-2024 2850 PAA STREET 2850 PAA STREET HI 96819 98 298384 12-01-2018 1 6 Honolulu Warehouse C 298384 01-31-2044 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-006 05-14-2024 06-11-2024 949 MAPUNAPUNA STREET 949 MAPUNAPUNA STREET HI 96819 98 236914 12-01-2018 1 6 Coca-Cola Company 236914 07-31-2039 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-007 05-14-2024 06-11-2024 2828 PAA STREET 2828 PAA STREET HI 96819 98 187264 12-01-2018 1 6 Kaiser Foundation Health 187264 06-30-2046 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-008 05-14-2024 06-11-2024 80 SAND ISLAND ACCESS ROAD 80 SAND ISLAND ACCESS ROAD HI 96819 98 190836 12-01-2018 1 6 Pahounui Partners LLC 190836 06-30-2027 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-009 05-14-2024 06-11-2024 1030 MAPUNAPUNA STREET 1030 MAPUNAPUNA STREET HI 96819 98 122281 12-01-2018 1 6 WESCOM 122281 12-31-2035 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-010 05-14-2024 06-11-2024 150 PUUHALE ROAD 150 PUUHALE ROAD HI 96819 98 123037 12-01-2018 1 6 Warehouse rentals. Inc 123037 12-31-2049 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-011 05-14-2024 06-11-2024 2344 PAHOUNUI DRIVE 2344 PAHOUNUI DRIVE HI 96819 98 146430 12-01-2018 1 6 HC&D LLC 146430 12-31-2027 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-012 05-14-2024 06-11-2024 120 SAND ISLAND ACCESS ROAD 120 SAND ISLAND ACCESS ROAD HI 96819 IN 70960 12-05-2018 1 6 Federal Express 52819 04-30-2034 Marc Maine Inc. 8328 12-31-2023 IC Supply Inc 3612 01-31-2024 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-013 05-14-2024 06-11-2024 1122 MAPUNAPUNA STREET 1122 MAPUNAPUNA STREET HI 96819 98 105506 12-01-2018 1 6 Olelo : The Corporation 105506 10-14-2044 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-014 05-14-2024 06-11-2024 2915 KAIHIKAPU STREET 2915 KAIHIKAPU STREET HI 96819 98 105000 12-01-2018 1 6 Chill Space Limited 105000 12-31-2042 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-015 05-14-2024 06-11-2024 819 AHUA STREET 819 AHUA STREET HI 96819 98 105013 12-01-2018 1 6 Penske Truck Leasing 105013 12-31-2037 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-016 05-14-2024 06-11-2024 2144 AUIKI STREET 2144 AUIKI STREET HI 96819 IN 53910 12-05-2018 1 6 Hawaiian Telecom 11600 10-31-2024 Sealtech Inc. 4400 10-14-2023 Frontier Precision Inc. 4010 06-30-2024 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-017 05-14-2024 06-11-2024 1027 KIKOWAENA PLACE 1027 KIKOWAENA PLACE HI 96819 98 102443 12-01-2018 1 6 R. Wo & Associates 102443 05-31-2031 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-018 05-14-2024 06-11-2024 1931 KAHAI STREET 1931 KAHAI STREET HI 96819 98 96287 12-01-2018 1 6 Hokumele Enterprise 96287 08-31-2037 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-019 05-14-2024 06-11-2024 148 MOKAUEA STREET 148 MOKAUEA STREET HI 96819 98 85790 12-01-2018 1 6 MHI LLC 85790 03-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-020 05-14-2024 06-11-2024 2886 PAA STREET 2886 PAA STREET HI 96819 98 60023 12-01-2018 1 6 Transform SHS Proper 60023 11-14-2043 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-021 05-14-2024 06-11-2024 2838 KILIHAU STREET 2838 KILIHAU STREET HI 96819 98 83189 12-01-2018 1 6 Anches Hawaiian Part 83189 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-022 05-14-2024 06-11-2024 803 AHUA STREET 803 AHUA STREET HI 96819 98 73013 12-01-2018 1 6 Chillhouse LLC 73013 12-31-2041 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-023 05-14-2024 06-11-2024 220 PUUHALE ROAD 220 PUUHALE ROAD HI 96819 98 65942 12-01-2018 1 6 Warehouse Rentals In 65942 12-31-2049 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-024 05-14-2024 06-11-2024 930 MAPUNAPUNA STREET 930 MAPUNAPUNA STREET HI 96819 98 68992 12-01-2018 1 6 Sony 68992 01-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-025 05-14-2024 06-11-2024 2103 KALIAWA STREET 2103 KALIAWA STREET HI 96819 98 78730 12-01-2018 1 6 Y. Hata & Company L 78730 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-026 05-14-2024 06-11-2024 2969 MAPUNAPUNA PLACE 2969 MAPUNAPUNA PLACE HI 96819 98 79999 12-01-2018 1 6 Bank of Hawaii 79999 12-31-2030 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-027 05-14-2024 06-11-2024 158 SAND ISLAND ACCESS ROAD 158 SAND ISLAND ACCESS ROAD HI 96819 98 100500 12-01-2018 1 6 Foundation 100500 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-028 05-14-2024 06-11-2024 1926 AUIKI STREET 1926 AUIKI STREET HI 96819 IN 42253 12-05-2018 1 6 Five Star Transporta 42253 04-14-2030 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-029 05-14-2024 06-11-2024 113 PUUHALE ROAD 113 PUUHALE ROAD HI 96819 98 77171 12-01-2018 1 6 Cossette Investment 77171 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-030 05-14-2024 06-11-2024 2250 PAHOUNUI DRIVE 2250 PAHOUNUI DRIVE HI 96819 98 75627 12-01-2018 1 6 Beacon Sales Acquisi 75627 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-031 05-14-2024 06-11-2024 733 MAPUNAPUNA STREET 733 MAPUNAPUNA STREET HI 96819 98 64894 12-01-2018 1 6 American Builders & 64894 11-30-2024 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-032 05-14-2024 06-11-2024 761 AHUA STREET 761 AHUA STREET HI 96819 98 73013 12-01-2018 1 6 The Solaray Corporation 73013 12-31-2033 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-033 05-14-2024 06-11-2024 918 AHUA STREET 918 AHUA STREET HI 96819 98 72072 12-01-2018 1 6 Bacon Universal Comp 72072 02-29-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-034 05-14-2024 06-11-2024 180 SAND ISLAND ACCESS ROAD 180 SAND ISLAND ACCESS ROAD HI 96819 98 66828 12-01-2018 1 6 Foundation 66828 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-035 05-14-2024 06-11-2024 2829 AWAAWALOA STREET 2829 AWAAWALOA STREET HI 96819 98 70000 12-01-2018 1 6 Nicholas wallner 70000 12-31-2021 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-036 05-14-2024 06-11-2024 120 MOKAUEA STREET 120 MOKAUEA STREET HI 96819 IN 31079 12-05-2018 1 6 Coordinated Wire rop 14496 06-30-2032 Trans Pacific 9497 06-30-2022 Painters Warehouse 7086 08-14-2025 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-037 05-14-2024 06-11-2024 2861 MOKUMOA STREET 2861 MOKUMOA STREET HI 96819 98 70035 12-01-2018 1 6 HIE Holdings Inc. 70035 10-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-038 05-14-2024 06-11-2024 2826 KAIHIKAPU STREET 2826 KAIHIKAPU STREET HI 96819 98 70000 12-01-2018 1 6 Spectrum Oceanic LLC 70000 12-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-039 05-14-2024 06-11-2024 179 SAND ISLAND ACCESS ROAD 179 SAND ISLAND ACCESS ROAD HI 96819 98 62464 12-01-2018 1 6 MCG 179 Sand Island 62464 06-30-2047 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 6-040 05-14-2024 06-11-2024 855 MAPUNAPUNA STREET 855 MAPUNAPUNA STREET HI 96819 98 63436 12-01-2018 1 6 Walker -Moody Construction 63436 12-31-2042 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-041 05-14-2024 06-11-2024 2308 PAHOUNUI DRIVE 2308 PAHOUNUI DRIVE HI 96819 98 64896 12-01-2018 1 6 HD Pahounui LLC 64896 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-042 05-14-2024 06-11-2024 619 MAPUNAPUNA STREET 619 MAPUNAPUNA STREET HI 96819 98 55377 12-01-2018 1 6 Gates Laundry service 55377 07-31-2041 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-043 05-14-2024 06-11-2024 2846-A AWAAWALOA STREET 2846-A AWAAWALOA STREET HI 96819 98 61250 12-01-2018 1 6 OneSource Distributo 61250 11-30-2023 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-044 05-14-2024 06-11-2024 238 SAND ISLAND ACCESS ROAD 238 SAND ISLAND ACCESS ROAD HI 96819 98 60000 12-01-2018 1 6 238 Sand Island Prop 60000 10-31-2034 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 6-045 05-14-2024 06-11-2024 704 MAPUNAPUNA STREET 704 MAPUNAPUNA STREET HI 96819 98 59315 12-01-2018 1 6 Hardware Hawaii 59315 12-31-2040 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-046 05-14-2024 06-11-2024 120B MOKAUEA STREET 120B MOKAUEA STREET HI 96819 IN 35363 12-05-2018 1 6 Coordinated Wire rop 23826 06-30-2032 Royal Metals Co 11537 06-30-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-047 05-14-2024 06-11-2024 1150 KIKOWAENA STREET 1150 KIKOWAENA STREET HI 96819 98 45753 12-01-2018 1 6 Ballard Mortuary 45753 02-28-2030 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-048 05-14-2024 06-11-2024 2127 AUIKI STREET 2127 AUIKI STREET HI 96819 98 56900 12-01-2018 1 6 Memory Shuttle 56900 11-30-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-049 05-14-2024 06-11-2024 2810 PAA STREET 2810 PAA STREET HI 96819 98 52185 12-01-2018 1 6 Maui Varieties inves 52185 12-31-2048 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-050 05-14-2024 06-11-2024 2841 PUKOLOA STREET 2841 PUKOLOA STREET HI 96819 98 39600 12-01-2018 1 6 Servco Pacific 39600 12-31-2050 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-051 05-14-2024 06-11-2024 1000 MAPUNAPUNA STREET 1000 MAPUNAPUNA STREET HI 96819 98 41833 12-01-2018 1 6 First Hawaiian Bank 41833 06-30-2027 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-052 05-14-2024 06-11-2024 2829 PUKOLOA STREET 2829 PUKOLOA STREET HI 96819 98 39600 12-01-2018 1 6 Servco Pacific Inc 39600 12-31-2050 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 6-053 05-14-2024 06-11-2024 889 AHUA STREET 889 AHUA STREET HI 96819 98 49452 12-01-2018 1 6 Bacon- Universal Comp 49452 09-30-2024 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-054 05-14-2024 06-11-2024 2819 PUKOLOA STREET 2819 PUKOLOA STREET HI 96819 98 39600 12-01-2018 1 6 Servco Pacific Inc 39600 12-31-2050 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-055 05-14-2024 06-11-2024 1038 KIKOWAENA PLACE 1038 KIKOWAENA PLACE HI 96819 98 47417 12-01-2018 1 6 George E.Radford T 47417 11-30-2031 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-056 05-14-2024 06-11-2024 2965 MOKUMOA STREET 2965 MOKUMOA STREET HI 96819 98 41586 12-01-2018 1 6 Alpha Supply LCC 41586 12-31-2042 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-057 05-14-2024 06-11-2024 850 AHUA STREET 850 AHUA STREET HI 96819 98 47879 12-01-2018 1 6 Honolulu Painting 47879 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-058 05-14-2024 06-11-2024 1330 PALI HIGHWAY 1330 PALI HIGHWAY HI 96813 98 19673 12-01-2018 1 6 Safeway Inc. 19673 10-31-2043 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-059 05-14-2024 06-11-2024 2865 PUKOLOA STREET 2865 PUKOLOA STREET HI 96819 98 39600 12-01-2018 1 6 Coca-Cola Bottling 39600 07-31-2039 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-060 05-14-2024 06-11-2024 2855 PUKOLOA STREET 2855 PUKOLOA STREET HI 96819 98 39600 12-01-2018 1 6 Coca-Cola Bottling 39600 07-31-2039 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-061 05-14-2024 06-11-2024 789 MAPUNAPUNA STREET 789 MAPUNAPUNA STREET HI 96819 98 46559 12-01-2018 1 6 Unibody Autotech Col 46559 03-31-2048 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-062 05-14-2024 06-11-2024 2960 MOKUMOA STREET 2960 MOKUMOA STREET HI 96819 98 38377 12-01-2018 1 6 Tamion2 LLC 38377 11-30-2033 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-063 05-14-2024 06-11-2024 231B SAND ISLAND ACCESS ROAD 231B SAND ISLAND ACCESS ROAD HI 96819 98 38752 12-01-2018 1 6 Warehouse rentals in 38752 12-31-2049 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-064 05-14-2024 06-11-2024 2020 AUIKI STREET 2020 AUIKI STREET HI 96819 98 46705 12-01-2018 1 6 Alfred I. Castillo 46705 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-065 05-14-2024 06-11-2024 2857 AWAAWALOA STREET 2857 AWAAWALOA STREET HI 96819 98 40011 12-01-2018 1 6 Moo's Machine works 40011 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-066 05-14-2024 06-11-2024 1050 KIKOWAENA PLACE 1050 KIKOWAENA PLACE HI 96819 98 42790 12-01-2018 1 6 Hardscape Design Bui 42790 09-30-2030 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-067 05-14-2024 06-11-2024 2850 MOKUMOA STREET 2850 MOKUMOA STREET HI 96819 98 39544 12-01-2018 1 6 SPI Properties LLC 39544 02-29-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-068 05-14-2024 06-11-2024 2840 MOKUMOA STREET 2840 MOKUMOA STREET HI 96819 98 39656 12-01-2018 1 6 WEBCO 39656 02-29-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-069 05-14-2024 06-11-2024 2830 MOKUMOA STREET 2830 MOKUMOA STREET HI 96819 98 39600 12-01-2018 1 6 Webco Hawaii inc 39600 02-29-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-070 05-14-2024 06-11-2024 960 MAPUNAPUNA STREET 960 MAPUNAPUNA STREET HI 96819 98 36501 12-01-2018 1 6 Sony Electronics 36501 01-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-071 05-14-2024 06-11-2024 125B PUUHALE ROAD 125B PUUHALE ROAD HI 96819 98 48933 12-01-2018 1 6 ITO EN LLC 48933 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-072 05-14-2024 06-11-2024 2809 KAIHIKAPU STREET 2809 KAIHIKAPU STREET HI 96819 98 35698 12-01-2018 1 6 Pacific Jobbers Ware 35698 12-31-2042 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-073 05-14-2024 06-11-2024 212 MOHONUA PLACE 212 MOHONUA PLACE HI 96819 98 46221 12-01-2018 1 6 Rayna Jenks Trustee 46221 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-074 05-14-2024 06-11-2024 692 MAPUNAPUNA STREET 692 MAPUNAPUNA STREET HI 96819 98 35000 12-01-2018 1 6 Industrial hardware 35000 12-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-075 05-14-2024 06-11-2024 1024 KIKOWAENA PLACE 1024 KIKOWAENA PLACE HI 96819 98 39831 12-01-2018 1 6 Manufekai LLC 39831 11-30-2031 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-076 05-14-2024 06-11-2024 669 AHUA STREET 669 AHUA STREET HI 96819 98 35000 12-01-2018 1 6 Mr. Sandman Inc 6000 11-30-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-077 05-14-2024 06-11-2024 215 PUUHALE ROAD 215 PUUHALE ROAD HI 96819 98 41731 12-01-2018 1 6 Dorvin D. Leis co. 41731 12-31-2050 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 6-078 05-14-2024 06-11-2024 142 MOKAUEA STREET 142 MOKAUEA STREET HI 96819 IN 26000 12-05-2018 1 6 Pacific American lum 26000 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-079 05-14-2024 06-11-2024 2847 AWAAWALOA STREET 2847 AWAAWALOA STREET HI 96819 98 35000 12-01-2018 1 6 TDK Comp 35000 12-10-2039 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-080 05-14-2024 06-11-2024 2816 AWAAWALOA STREET 2816 AWAAWALOA STREET HI 96819 98 43560 12-01-2018 1 6 RBC Leasing Corporat 43560 11-30-2029 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 6-081 05-14-2024 06-11-2024 2928 KAIHIKAPU STREET - B 2928 KAIHIKAPU STREET - B HI 96819 98 37852 12-01-2018 1 6 Triple B forwarder 37852 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-082 05-14-2024 06-11-2024 2864 MOKUMOA STREET 2864 MOKUMOA STREET HI 96819 98 39600 12-01-2018 1 6 Michael Boulware 39600 05-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-083 05-14-2024 06-11-2024 770 MAPUNAPUNA STREET 770 MAPUNAPUNA STREET HI 96819 98 35000 12-01-2018 1 6 MPR Energies LLC 35000 07-31-2039 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-084 05-14-2024 06-11-2024 151 PUUHALE ROAD 151 PUUHALE ROAD HI 96819 98 38294 12-01-2018 1 6 Investment Propertie 38294 06-30-2041 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-085 05-14-2024 06-11-2024 207 PUUHALE ROAD 207 PUUHALE ROAD HI 96819 98 39900 12-01-2018 1 6 Dorvin D. Leis 39900 12-31-2050 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-086 05-14-2024 06-11-2024 2970 MOKUMOA STREET 2970 MOKUMOA STREET HI 96819 98 35021 12-01-2018 1 6 Pacific Gypsum 35021 11-30-2033 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 6-087 05-14-2024 06-11-2024 2868 KAIHIKAPU STREET 2868 KAIHIKAPU STREET HI 96819 98 35000 12-01-2018 1 6 Hawaiian Island Tire 35000 10-31-2042 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-088 05-14-2024 06-11-2024 2908 KAIHIKAPU STREET 2908 KAIHIKAPU STREET HI 96819 98 35000 12-01-2018 1 6 Ultimate innovation 35000 08-31-2041 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-089 05-14-2024 06-11-2024 2814 KILIHAU STREET 2814 KILIHAU STREET HI 96819 98 37413 12-01-2018 1 6 J. Endo LLC 37413 12-31-2037 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-090 05-14-2024 06-11-2024 759 PUULOA ROAD 759 PUULOA ROAD HI 96819 98 34313 12-01-2018 1 6 James Scott Gray 34313 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 6-091 05-14-2024 06-11-2024 659 PUULOA ROAD 659 PUULOA ROAD HI 96819 98 35000 12-01-2018 1 6 G P Solution Roadway 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-092 05-14-2024 06-11-2024 667 PUULOA ROAD 667 PUULOA ROAD HI 96819 98 35000 12-01-2018 1 6 G P Roadway Solution 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-093 05-14-2024 06-11-2024 679 PUULOA ROAD 679 PUULOA ROAD HI 96819 98 35000 12-01-2018 1 6 G P Roadway Solution 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-094 05-14-2024 06-11-2024 689 PUULOA ROAD 689 PUULOA ROAD HI 96819 98 35000 12-01-2018 1 6 G P Roadway Solution 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-095 05-14-2024 06-11-2024 950 MAPUNAPUNA STREET 950 MAPUNAPUNA STREET HI 96819 98 32551 12-01-2018 1 6 Sony 32551 01-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-096 05-14-2024 06-11-2024 822 MAPUNAPUNA STREET 822 MAPUNAPUNA STREET HI 96819 98 35000 12-01-2018 1 6 Hawaii Stage and Lig 35000 10-31-2034 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-097 05-14-2024 06-11-2024 842 MAPUNAPUNA STREET 842 MAPUNAPUNA STREET HI 96819 98 35000 12-01-2018 1 6 Hawaii Stage and Lig 35000 10-31-2034 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-098 05-14-2024 06-11-2024 214 SAND ISLAND ACCESS ROAD 214 SAND ISLAND ACCESS ROAD HI 96819 IN 21600 12-05-2018 1 6 K & S Hawaiian Creatio 15300 12-31-2026 Fire Systems 4500 04-30-2026 Clock and Trophy 1800 06-30-2023 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-099 05-14-2024 06-11-2024 709 AHUA STREET 709 AHUA STREET HI 96819 98 35000 12-01-2018 1 6 Qlu's company INC. 35000 01-31-2036 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2023 false Prospectus Loan ID 6-100 05-14-2024 06-11-2024 766 MAPUNAPUNA STREET 766 MAPUNAPUNA STREET HI 96819 98 35000 12-01-2018 1 6 Wasa Electrical Service 35000 12-31-2042 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-101 05-14-2024 06-11-2024 830 MAPUNAPUNA STREET 830 MAPUNAPUNA STREET HI 96819 98 35000 12-01-2018 1 6 PRIME CONSTRUCTION INDUSTRIES INC. 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-102 05-14-2024 06-11-2024 2855 KAIHIKAPU STREET 2855 KAIHIKAPU STREET HI 96819 98 35000 12-01-2018 1 6 C K Auto Body INC 35000 02-28-2035 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-103 05-14-2024 06-11-2024 865 AHUA STREET 865 AHUA STREET HI 96819 98 35933 12-01-2018 1 6 Safety Systems and S 35933 05-31-2023 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-104 05-14-2024 06-11-2024 852 MAPUNAPUNA STREET 852 MAPUNAPUNA STREET HI 96819 98 35000 12-01-2018 1 6 Clark's Meter Calibr 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-105 05-14-2024 06-11-2024 2906 KAIHIKAPU STREET 2906 KAIHIKAPU STREET HI 96819 98 35000 12-01-2018 1 6 AKC Leasing corporate 35000 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-106 05-14-2024 06-11-2024 2879 PAA STREET 2879 PAA STREET HI 96819 98 31316 12-01-2018 1 6 Ohana Baptist Church 31316 11-30-2036 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-107 05-14-2024 06-11-2024 702 AHUA STREET 702 AHUA STREET HI 96819 98 34657 12-01-2018 1 6 Mark Tyler Luria 34657 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-108 05-14-2024 06-11-2024 2864 AWAAWALOA STREET 2864 AWAAWALOA STREET HI 96819 98 35247 12-01-2018 1 6 Safety Systems 35247 07-31-2023 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-109 05-14-2024 06-11-2024 2819 MOKUMOA STREET - A 2819 MOKUMOA STREET - A HI 96819 98 35384 12-01-2018 1 6 HQ Incorporated 35384 12-31-2042 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-110 05-14-2024 06-11-2024 2869 MOKUMOA STREET 2869 MOKUMOA STREET HI 96819 98 34860 12-01-2018 1 6 Mohawk Carpet Distri 34860 12-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-111 05-14-2024 06-11-2024 2819 MOKUMOA STREET - B 2819 MOKUMOA STREET - B HI 96819 98 35279 12-01-2018 1 6 HQ Incorporated 35279 12-31-2042 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-112 05-14-2024 06-11-2024 228 MOHONUA PLACE 228 MOHONUA PLACE HI 96819 98 36522 12-01-2018 1 6 Pioneer Electronics 36522 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-113 05-14-2024 06-11-2024 2264 PAHOUNUI DRIVE 2264 PAHOUNUI DRIVE HI 96819 98 33103 12-01-2018 1 6 George W. Killebrew 33103 12-31-2038 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-114 05-14-2024 06-11-2024 808 AHUA STREET 808 AHUA STREET HI 96819 98 56690 12-01-2018 1 6 SLSS Partners 56690 12-31-2050 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-115 05-14-2024 06-11-2024 2827 KAIHIKAPU STREET 2827 KAIHIKAPU STREET HI 96819 98 35000 12-01-2018 1 6 Hawaiian Crane and R 35000 12-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-116 05-14-2024 06-11-2024 697 AHUA STREET 697 AHUA STREET HI 96819 98 35000 12-01-2018 1 6 Mr. Sandman Inc. 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-117 05-14-2024 06-11-2024 2849 KAIHIKAPU STREET 2849 KAIHIKAPU STREET HI 96819 98 35000 12-01-2018 1 6 A-1 A-Lectrician In 35000 12-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-118 05-14-2024 06-11-2024 2831 AWAAWALOA STREET 2831 AWAAWALOA STREET HI 96819 98 35000 12-01-2018 1 6 Ralph S Inouye 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-119 05-14-2024 06-11-2024 2858 KAIHIKAPU STREET 2858 KAIHIKAPU STREET HI 96819 98 35000 12-01-2018 1 6 McKillican American 35000 12-31-2042 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-120 05-14-2024 06-11-2024 2276 PAHOUNUI DRIVE 2276 PAHOUNUI DRIVE HI 96819 98 32841 12-01-2018 1 6 George W. Killebrew 32841 12-31-2038 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-121 05-14-2024 06-11-2024 2806 KAIHIKAPU STREET 2806 KAIHIKAPU STREET HI 96819 98 35000 12-01-2018 1 6 Jerome Donald Anches 35000 10-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-122 05-14-2024 06-11-2024 1052 AHUA STREET 1052 AHUA STREET HI 96819 98 30000 12-01-2018 1 6 Kaiser Foundation Health 30000 04-30-2026 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-123 05-14-2024 06-11-2024 2889 MOKUMOA STREET 2889 MOKUMOA STREET HI 96819 98 34651 12-01-2018 1 6 Triton Marine Constr 34651 12-31-2042 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-124 05-14-2024 06-11-2024 685 AHUA STREET 685 AHUA STREET HI 96819 98 35000 12-01-2018 1 6 TranS Quality Inc 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-125 05-14-2024 06-11-2024 2839 MOKUMOA STREET 2839 MOKUMOA STREET HI 96819 98 35174 12-01-2018 1 6 HIE Holdings Inc 35174 10-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-126 05-14-2024 06-11-2024 94-240 PUPUOLE STREET 94-240 PUPUOLE STREET HI 96797 98 43529 12-01-2018 1 6 FPA Waipahu Associat 43529 12-31-2050 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 6-127 05-14-2024 06-11-2024 2928 KAIHIKAPU STREET - A 2928 KAIHIKAPU STREET - A HI 96819 98 35000 12-01-2018 1 6 Triple "B" Forwarder 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 6-128 05-14-2024 06-11-2024 719 AHUA STREET 719 AHUA STREET HI 96819 98 35000 12-01-2018 1 6 Sheltertech Co Inc 35000 01-03-2030 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-129 05-14-2024 06-11-2024 2812 AWAAWALOA STREET 2812 AWAAWALOA STREET HI 96819 98 35000 12-01-2018 1 6 Mutual Plumbing Supp 35000 10-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-130 05-14-2024 06-11-2024 2927 MOKUMOA STREET 2927 MOKUMOA STREET HI 96819 98 34546 12-01-2018 1 6 Walker Moddy Constru 34546 12-31-2042 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-131 05-14-2024 06-11-2024 197 SAND ISLAND ACCESS ROAD 197 SAND ISLAND ACCESS ROAD HI 96819 98 31178 12-01-2018 1 6 Warehous Rentals In 31178 12-31-2049 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-132 05-14-2024 06-11-2024 2844 KAIHIKAPU STREET 2844 KAIHIKAPU STREET HI 96819 98 35000 12-01-2018 1 6 TRI-PALM INDUSTRIES, INC. 35000 10-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C false Prospectus Loan ID 6-133 05-14-2024 06-11-2024 2879 MOKUMOA STREET 2879 MOKUMOA STREET HI 96819 98 34755 12-01-2018 1 6 Coca Cola Bottli 34755 12-31-2027 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-134 05-14-2024 06-11-2024 2135 AUIKI STREET 2135 AUIKI STREET HI 96819 98 33328 12-01-2018 1 6 Foundation building 33328 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-135 05-14-2024 06-11-2024 855 AHUA STREET 855 AHUA STREET HI 96819 98 35200 12-01-2018 1 6 Central Pacific Supp 35200 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-136 05-14-2024 06-11-2024 2122 KALIAWA STREET 2122 KALIAWA STREET HI 96819 98 33468 12-01-2018 1 6 Chong hwa Kim & Phill 33468 12-31-2038 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-137 05-14-2024 06-11-2024 2831 KAIHIKAPU STREET 2831 KAIHIKAPU STREET HI 96819 98 35000 12-01-2018 1 6 Stoneridge Recoverie 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-138 05-14-2024 06-11-2024 729 AHUA STREET 729 AHUA STREET HI 96819 98 35000 12-01-2018 1 6 White Cap Construction Supply Inc. 35000 12-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-139 05-14-2024 06-11-2024 739 AHUA STREET 739 AHUA STREET HI 96819 98 35000 12-01-2018 1 6 White Cap Construction Supply Inc. 35000 12-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-140 05-14-2024 06-11-2024 2833 PAA STREET #2 2833 PAA STREET #2 HI 96819 98 30000 12-01-2018 1 6 WW Grainger 30000 10-31-2025 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-141 05-14-2024 06-11-2024 2833 PAA STREET 2833 PAA STREET HI 96819 98 30000 12-01-2018 1 6 WW Grainger 30000 10-31-2025 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-142 05-14-2024 06-11-2024 2815 KAIHIKAPU STREET 2815 KAIHIKAPU STREET HI 96819 98 35000 12-01-2018 1 6 2815 Kaihikapu Partn 35000 12-31-2027 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-143 05-14-2024 06-11-2024 1062 KIKOWAENA PLACE 1062 KIKOWAENA PLACE HI 96819 98 30959 12-01-2018 1 6 Plywood Hawaii Inc. 30959 01-31-2031 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-144 05-14-2024 06-11-2024 673 AHUA STREET 673 AHUA STREET HI 96819 98 35000 12-01-2018 1 6 Royal Contracting Co 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 6-145 05-14-2024 06-11-2024 2106 KALIAWA STREET 2106 KALIAWA STREET HI 96819 98 30709 12-01-2018 1 6 Servco Pacific Inc 30709 10-31-2030 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-146 05-14-2024 06-11-2024 812 MAPUNAPUNA STREET 812 MAPUNAPUNA STREET HI 96819 98 35000 12-01-2018 1 6 Freshpoint Acquisiti 35000 12-31-2044 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-147 05-14-2024 06-11-2024 2804 KILIHAU STREET 2804 KILIHAU STREET HI 96819 98 34494 12-01-2018 1 6 Herc Rentals Inc. 34494 12-31-2029 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-148 05-14-2024 06-11-2024 525 NORTH KING STREET 525 NORTH KING STREET HI 96819 98 20934 12-01-2018 1 6 Pflueger Group LLC 20934 10-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-149 05-14-2024 06-11-2024 204 SAND ISLAND ACCESS ROAD 204 SAND ISLAND ACCESS ROAD HI 96819 98 33078 12-01-2018 1 6 CM Recycling 33078 12-31-2039 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-150 05-14-2024 06-11-2024 660 AHUA STREET 660 AHUA STREET HI 96819 98 34657 12-01-2018 1 6 Philip Wallington wo 34657 10-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-151 05-14-2024 06-11-2024 218 MOHONUA PLACE 218 MOHONUA PLACE HI 96819 98 34096 12-01-2018 1 6 Tai Polythene of Haw 34096 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-152 05-14-2024 06-11-2024 125 PUUHALE ROAD 125 PUUHALE ROAD HI 96819 98 31006 12-01-2018 1 6 ITO EN (Hawaii) Inc. 31006 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-153 05-14-2024 06-11-2024 645 AHUA STREET 645 AHUA STREET HI 96819 98 35000 12-01-2018 1 6 Calvin F. L Mann 35000 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-154 05-14-2024 06-11-2024 675 MAPUNAPUNA STREET 675 MAPUNAPUNA STREET HI 96819 98 30063 12-01-2018 1 6 Contractors' Equipment 30063 12-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-155 05-14-2024 06-11-2024 659 AHUA STREET 659 AHUA STREET HI 96819 98 35000 12-01-2018 1 6 Mega Construction LLC 35000 10-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-156 05-14-2024 06-11-2024 1055 AHUA STREET 1055 AHUA STREET HI 96819 98 26531 12-01-2018 1 6 IES 26531 11-15-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-157 05-14-2024 06-11-2024 944 AHUA STREET 944 AHUA STREET HI 96819 98 26596 12-01-2018 1 6 OEM Properties LLC 26596 02-29-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-158 05-14-2024 06-11-2024 2019 KAHAI STREET 2019 KAHAI STREET HI 96819 98 26954 12-01-2018 1 6 Puuhale 227 LLC 26954 12-31-2048 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-159 05-14-2024 06-11-2024 2001 KAHAI STREET 2001 KAHAI STREET HI 96819 98 26741 12-01-2018 1 6 Kahai Street Develop 26741 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-160 05-14-2024 06-11-2024 106 PUUHALE ROAD 106 PUUHALE ROAD HI 96819 IN 14223 12-05-2018 1 6 Stericycle Inc 5578 06-30-2027 Sealtech Inc. 5184 07-14-2023 U&A restoration 3461 06-30-2024 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-161 05-14-2024 06-11-2024 2875 PAA STREET 2875 PAA STREET HI 96819 98 23154 12-01-2018 1 6 Electricians Inc. 23154 10-31-2025 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-162 05-14-2024 06-11-2024 1024 MAPUNAPUNA STREET 1024 MAPUNAPUNA STREET HI 96819 98 25895 12-01-2018 1 6 Autoland LLC 25895 12-08-2043 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-163 05-14-2024 06-11-2024 2760 KAMEHAMEHA HIGHWAY 2760 KAMEHAMEHA HIGHWAY HI 96819 98 28615 12-01-2018 1 6 Island Demo Inc 28615 12-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-164 05-14-2024 06-11-2024 2635 WAIWAI LOOP A 2635 WAIWAI LOOP A HI 96819 98 22500 12-01-2018 1 6 Aloha Petroleum Ltd. 22500 06-30-2033 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-165 05-14-2024 06-11-2024 2635 WAIWAI LOOP B 2635 WAIWAI LOOP B HI 96819 98 22459 12-01-2018 1 6 Aloha Petroleum Ltd. 22459 06-30-2033 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-166 05-14-2024 06-11-2024 2836 AWAAWALOA STREET 2836 AWAAWALOA STREET HI 96819 98 26440 12-01-2018 1 6 RBC Leasing Corporat 26440 11-30-2029 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-167 05-14-2024 06-11-2024 609 AHUA STREET 609 AHUA STREET HI 96819 98 24440 12-01-2018 1 6 Ean Holdings LLC 14840 11-30-2022 Yi-Sun Chiu Company 9600 02-28-2041 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-168 05-14-2024 06-11-2024 905 AHUA STREET 905 AHUA STREET HI 96819 98 21195 12-01-2018 1 6 Hawaii Nut & Bolt I 21195 04-30-2042 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-169 05-14-2024 06-11-2024 2110 AUIKI STREET 2110 AUIKI STREET HI 96819 98 20436 12-01-2018 1 6 Ace Metal Recycling 20436 12-31-2048 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-170 05-14-2024 06-11-2024 140 PUUHALE ROAD 140 PUUHALE ROAD HI 96819 98 21541 12-01-2018 1 6 Servco Pacific Inc 21541 10-31-2030 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-171 05-14-2024 06-11-2024 2139 KALIAWA STREET 2139 KALIAWA STREET HI 96819 98 21657 12-01-2018 1 6 Rui Building Supply 21657 12-31-2050 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-172 05-14-2024 06-11-2024 231 SAND ISLAND ACCESS ROAD 231 SAND ISLAND ACCESS ROAD HI 96819 98 18921 12-01-2018 1 6 Warehouse Rentals Inc 18921 12-31-2049 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-173 05-14-2024 06-11-2024 2140 KALIAWA STREET 2140 KALIAWA STREET HI 96819 98 19269 12-01-2018 1 6 Cossette Investment 19269 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-174 05-14-2024 06-11-2024 33 SOUTH VINEYARD BOULEVARD 33 SOUTH VINEYARD BOULEVARD HI 96813 98 11570 12-01-2018 1 6 Today Auto LLC 11570 10-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-175 05-14-2024 06-11-2024 970 AHUA STREET 970 AHUA STREET HI 96819 98 15037 12-01-2018 1 6 Light of the World M 15037 02-29-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-176 05-14-2024 06-11-2024 960 AHUA STREET 960 AHUA STREET HI 96819 98 14476 12-01-2018 1 6 Beth Israel Jewish M 14476 02-29-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 6-177 05-14-2024 06-11-2024 1045 MAPUNAPUNA STREET 1045 MAPUNAPUNA STREET HI 96819 98 14902 12-01-2018 1 6 Marcus & Associates 14902 11-12-2033 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-178 05-14-2024 06-11-2024 165 SAND ISLAND ACCESS ROAD 165 SAND ISLAND ACCESS ROAD HI 96819 98 15677 12-01-2018 1 6 Cossette Investment 15677 12-31-2028 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-179 05-14-2024 06-11-2024 2839 KILIHAU STREET 2839 KILIHAU STREET HI 96819 98 11680 12-01-2018 1 6 King Infiniti of Hon 11680 10-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-180 05-14-2024 06-11-2024 2829 KILIHAU STREET 2829 KILIHAU STREET HI 96819 98 11680 12-01-2018 1 6 Landscape Architects 11680 10-31-2032 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-181 05-14-2024 06-11-2024 2833 KILIHAU STREET 2833 KILIHAU STREET HI 96819 98 11680 12-01-2018 1 6 Ken's Auto Fender L 11680 10-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-182 05-14-2024 06-11-2024 2821 KILIHAU STREET 2821 KILIHAU STREET HI 96819 98 11680 12-01-2018 1 6 Aloha Auto Group Lt 11680 10-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-183 05-14-2024 06-11-2024 2808 KAM HIGHWAY 2808 KAM HIGHWAY HI 96819 98 12620 12-01-2018 1 6 Aloha Auto Group Lt 12620 10-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-184 05-14-2024 06-11-2024 2815 KILIHAU STREET 2815 KILIHAU STREET HI 96819 98 11680 12-01-2018 1 6 Aloha Auto Group Lt 11680 10-31-2022 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-185 05-14-2024 06-11-2024 2850 AWAAWALOA STREET 2850 AWAAWALOA STREET HI 96819 98 8503 12-01-2018 1 6 OneSource Distributo 8503 11-30-2023 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 6-186 05-14-2024 06-11-2024 846 ALA LILIKOI STREET B 846 ALA LILIKOI STREET B HI 96818 98 8101 12-01-2018 1 6 Bradley Shopping cen 8101 04-22-2033 12-31-2022 12-31-2023 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 12-31-2021 false Prospectus Loan ID 7 05-14-2024 06-11-2024 Bank of America, National Association 03-08-2019 44000000.00 120 04-01-2029 0 0.0438 0.0438 3 1 120 05-01-2019 true 1 WL 3 0.00 44000000.00 1 1 1 0 true true false false false 11-30-2028 VISTA VILLAGE SHOPPING CENTER 225, 307, 347, 401 VISTA VILLAGE DRIVE & 15, 20, 25, 30, 35, 40 MAIN STREET Vista CA 92083 San Diego RT 195009 195009 2003 68600000.00 MAI 02-17-2019 0.95 0.88 6 05-01-2021 N Cinepolis 69654 11-30-2030 FRAZIER FARMS 25000 09-30-2025 CRUNCH FITNESS 19000 04-30-2026 12-31-2018 01-01-2024 03-31-2024 6579697.00 1840851.00 2128211.91 677940.46 4451485.09 1162910.54 4173478.09 1093408.79 UW CREFC 488491.75 2.28 2.3806 2.14 2.2383 F F 03-31-2024 false false 44000000.00 165953.33 0.0438 0.0001605 165953.33 0.00 0.00 44000000.00 44000000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 02-14-2019 40000000.00 120 03-05-2029 0 0.0392 0.0392 3 1 120 04-05-2019 true 1 A1 3 135022.22 40000000.00 1 1 1 0 true true false false false 11-04-2028 LANDMARK WEST LOOP 1035 WEST VAN BUREN STREET Chicago IL 60607 Cook MF 300 300 2017 139500000.00 MAI 11-28-2018 0.98 0.97 6 05-05-2021 N 12-31-2018 01-01-2023 09-30-2023 10138904.00 8155308.00 4295960.12 3370200.99 5842943.88 4785107.01 5767943.88 4728857.01 UW CREFC 1193422.00 3.68 4.0095 3.63 3.9624 F F false false 40000000.00 135022.22 0.0392 0.0001605 135022.22 0.00 0.00 40000000.00 40000000.00 06-05-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 9 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 01-02-2019 28000000.00 120 02-01-2029 360 0.04 0.04 3 1 0 03-01-2019 true 1 WL 2 133676.28 27916042.60 1 1 1 5 false true false false false 10-31-2028 SOUTHGATE OWNERS CORP 400, 414, 424, 434 EAST 52 STREET, 433 EAST 51 STREET New York NY 10022 New York MF 402 402 1930 551000000.00 MAI 10-31-2018 0.93 0.88 6 05-01-2021 N 12-31-2022 12-31-2023 31981817.65 15531491.00 15387646.71 12945409.65 16594170.94 2586081.35 16493670.94 2485581.35 UW CREFC 1604115.00 10.34 1.6121 10.28 1.5495 F F false false 25262381.95 133676.28 0.04 0.0001605 87014.87 46661.41 0.00 25215720.54 25215720.54 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 03-11-2019 25000000.00 120 03-11-2029 0 0.052533 0.052533 3 1 120 04-11-2019 true 1 A1 3 113091.88 25000000.00 1 1 1 0 true true false false false 09-10-2028 GREAT WOLF LODGE SOUTHERN CALIFORNIA 12681 HARBOR BOULEVARD Garden Grove CA 92840 Orange LO 603 603 2016 302900000.00 MAI 11-28-2018 0.81 0.75 6 05-11-2021 N 01-31-2019 04-01-2023 03-31-2024 84732839.00 88881368.00 62846900.00 70345026.49 21885939.00 18536341.51 19245379.00 14981086.79 UW CREFC 7989394.00 2.74 2.3201 2.41 1.8751 F F false false 25000000.00 113091.88 0.052533 0.0001605 113091.88 0.00 0.00 25000000.00 25000000.00 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA 06-01-2020 04-15-2021 false 8 Prospectus Loan ID 11 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 01-30-2019 23000000.00 120 02-05-2029 0 0.047 0.047 3 1 120 03-05-2019 true 1 WL 3 93086.11 23000000.00 1 1 1 0 true true false false false 11-04-2028 SEEKONK CROSSING 145, 165, 175, 179, 181 AND 191 HIGHLAND AVENUE Seekonk MA 02771 Bristol RT 227078 227078 1993 2012 35250000.00 MAI 12-05-2018 1 0.98 6 05-05-2021 N BJS WHOLESALE CLUB 109338 08-25-2032 Hobby Lobby 43058 03-31-2024 Big Lots 27620 01-31-2027 11-30-2018 01-01-2023 09-30-2023 3498629.98 2487834.00 1206878.16 870437.36 2291751.82 1617396.64 2112341.02 1482838.39 UW CREFC 822761.10 2.09 1.9658 1.93 1.8022 F F 09-01-2023 false false 23000000.00 93086.11 0.047 0.0001605 93086.11 0.00 0.00 23000000.00 23000000.00 06-05-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 12 05-14-2024 06-11-2024 Bank of America, National Association 02-25-2019 20700000.00 120 03-01-2029 360 0.0542 0.0542 3 1 60 04-01-2019 true 1 WL 5 96611.50 20700000.00 1 1 1 0 true true false false false 11-30-2028 CENTURY TOWERS 612 GARFIELD AVENUE Kansas City MO 64124 Jackson MU 308924 308924 1971 2018 34200000.00 MAI 11-15-2018 1 0.89 6 05-01-2021 N CITY OF KANSAS CITY MISSOURI 150759 02-15-2039 12-31-2018 12-31-2022 12-31-2023 3932548.00 4487665.00 1932043.00 2318041.75 2000505.00 2169623.25 1767151.00 1936269.25 UW CREFC 1137522.00 1.43 1.9073 1.26 1.7021 F F false false 20657025.83 116495.43 0.0542 0.0001605 96410.93 20084.50 0.00 20636941.33 20636941.33 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 13 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 03-08-2019 19000000.00 120 04-01-2029 0 0.044 0.044 3 1 120 05-01-2019 true 1 WL 3 0.00 19000000.00 1 1 1 0 true true false false false 12-31-2028 ESPLANADE APARTMENTS 8777 WEST MAULE AVENUE Las Vegas NV 89148 Clark MF 194 194 2007 32600000.00 MAI 11-29-2018 0.99 0.99 6 05-01-2021 N 12-31-2018 12-31-2021 12-31-2022 3084984.79 3534896.00 1121230.52 1333312.96 1963754.27 2201583.04 1915254.27 2153083.04 UW CREFC 847611.00 2.32 2.5973 2.26 2.5401 F F false false 19000000.00 71988.89 0.044 0.0004355 71988.89 0.00 0.00 19000000.00 19000000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 03-08-2019 18375000.00 120 03-11-2029 360 0.0505 0.0505 3 1 0 04-11-2019 true 1 WL 2 99203.24 18355702.49 1 1 1 5 false true false false false 12-10-2028 PONTIAC WEST INDUSTRIAL 660 SOUTH BOULEVARD EAST Pontiac MI 48341 Oakland IN 551400 551400 1946 2018 24500000.00 MAI 01-18-2019 0.98 0.98 6 05-11-2021 N Mahindra North American 316519 12-31-2029 The Paslin Company 113742 06-30-2028 Posco Daewoo America C 109805 11-12-2027 12-31-2018 01-01-2024 03-31-2024 2900734.00 997659.00 1063721.00 445672.00 1837012.00 551987.00 1648788.00 504929.00 UW CREFC 297610.00 1.54 1.8547 1.39 1.6966 F F 12-31-2023 false false 16909164.63 99203.24 0.0505 0.0004355 73531.38 25671.86 0.00 16883492.77 16883492.77 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 15 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 03-08-2019 15500000.00 120 03-11-2029 0 0.04875 0.04875 3 1 120 04-11-2019 true 1 WL 3 65067.71 15500000.00 1 1 1 0 true true false false false 12-10-2028 ARTISAN SQUARE 1433, 1403, 1345, 1341, 1301 AND 1211 ALLEN ROAD AND 12900, 12918 AND 12926 BRIMHALL ROAD Bakersfield CA 93314 Kern RT 67013 67013 2017 24000000.00 MAI 09-01-2019 0.93 0.99 6 05-11-2021 N Body Exchange Sports Club II 20114 04-30-2047 Dentists of Bakersfield 4971 11-30-2028 Valley Strong Credit Union 4475 06-30-2027 12-31-2018 01-01-2024 03-31-2024 1969567.00 589327.00 571477.00 138590.81 1398090.00 450736.19 1364715.00 442392.44 UW CREFC 191005.21 1.82 2.3598 1.78 2.3161 F F 03-31-2024 false false 15500000.00 65067.71 0.04875 0.0001605 65067.71 0.00 0.00 15500000.00 15500000.00 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 16 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 03-05-2019 15000000.00 120 03-11-2029 360 0.0495 0.0495 3 1 12 04-11-2019 true 1 WL 5 63937.50 15000000.00 1 1 1 0 true true true false false 05-10-2021 12-10-2028 12-10-2028 WOODLANDS VILLAGE SHOPPING CENTER 2555 SOUTH BEULAH BOULEVARD AND 2700 AND 2710 SOUTH WOODLANDS VILLAGE Flagstaff AZ 86001 Coconino RT 91810 91810 1989 2012 20000000.00 MAI 01-09-2019 0.99 0.99 6 X G. B. Investment Company 44458 11-28-2029 Lancaster Wings West L.L.C. 7900 05-31-2033 Boot Barn Inc 7724 01-31-2029 12-31-2018 01-01-2024 03-31-2024 1822989.00 498820.00 365373.00 134442.52 1457616.00 364377.48 1373576.00 343367.48 UW CREFC 240196.50 1.52 1.5169 1.43 1.4295 F F 03-31-2024 false false 14041292.86 80065.50 0.0495 0.0001605 59851.01 20214.49 0.00 14021078.37 14021078.37 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 02-01-2019 14800000.00 120 02-11-2029 0 0.0493 0.0493 3 1 120 03-11-2019 true 1 WL 3 62830.11 14800000.00 1 1 1 0 true true false false false 11-10-2028 THE VILLAGE AT ELDORADO 2831, 2832, 2833 WEST EL DORADO PARKWAY; 2587 FM 423 Little Elm TX 75068 Denton RT 59820 59820 2006 2008 25740000.00 MAI 12-14-2018 0.95 0.94 6 05-11-2021 N Flat Top Road End Zone Little Elm LLC 5384 05-31-2028 Radiant Autism Center LLC 5303 02-28-2026 Lorena Alfaro's Mexican & Salvadorian Restaurant 4376 01-31-2029 12-31-2018 01-01-2024 03-31-2024 2155514.00 632000.00 718395.79 239940.00 1437118.03 392060.00 1401715.00 383209.00 UW CREFC 179452.00 1.94 2.1847 1.89 2.1354 F F 03-31-2024 false false 14400000.00 61132.00 0.0493 0.0004355 61132.00 0.00 0.00 14400000.00 14400000.00 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 02-07-2019 14700000.00 120 02-11-2029 360 0.0507 0.0507 3 1 24 03-11-2019 false 1 WL 5 64177.75 14700000.00 1 1 1 0 true true true false false 05-10-2021 08-10-2028 08-10-2028 5850 HELLYER AVENUE 5850 HELLYER AVENUE San Jose CA 95138 Santa Clara IN 109718 109718 1999 2019 20000000.00 MAI 12-31-2018 1 1 6 05-11-2021 N Ferrotec (USA) Corporation 43323 05-31-2026 Sakuu fka Keracel 35001 05-30-2028 CTT Inc. 31766 02-28-2029 12-31-2018 01-01-2024 03-31-2024 2558572.00 711578.00 1056616.00 310751.08 1501956.00 400826.92 1436125.00 384369.17 UW CREFC 238628.50 1.57 1.6797 1.50 1.6107 F F 03-31-2024 false false 13995063.19 79542.85 0.0507 0.0001605 61100.11 18442.74 0.00 13976620.45 13976620.45 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 19 05-14-2024 06-11-2024 Bank of America, National Association 02-05-2019 14089000.00 120 03-01-2029 360 0.04934 0.04934 3 1 60 04-01-2019 true 1 WL 5 59860.25 14089000.00 1 1 1 5 true true true false false 04-30-2021 08-31-2028 08-31-2028 223 EAST TOWN STREET APARTMENTS 223 EAST TOWN STREET Columbus OH 43215 Franklin MF 84 84 2016 19200000.00 MAI 12-19-2018 0.81 0.93 6 X 01-01-2024 03-31-2024 1666316.00 424636.00 451134.00 179765.60 1215182.00 244870.40 1194182.00 239620.40 UW CREFC 175719.00 1.35 1.3935 1.33 1.3636 F F false false 14056595.96 75065.52 0.04934 0.0007355 59722.57 15342.95 0.00 14041253.01 14041253.01 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 20 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 02-15-2019 13000000.00 120 03-11-2029 0 0.0471 0.0471 3 1 120 04-11-2019 true 1 WL 3 52725.83 13000000.00 1 1 1 0 true true false false false 12-10-2028 MERCEDES-BENZ R&D BUILDING 4031 VIA ORO AVENUE Long Beach CA 90810 Los Angeles IN 79568 79568 1985 2017 22000000.00 MAI 01-03-2019 1 1 6 05-11-2021 N Mercedes-Benz Research & Development N.A. Inc 79568 06-30-2027 12-31-2018 01-01-2024 03-31-2024 1306060.00 349153.00 45083.00 10475.00 1260977.00 338678.00 1246043.00 334944.50 UW CREFC 154775.83 2.03 2.1881 2.01 2.164 F F 03-31-2024 false false 13000000.00 52725.83 0.0471 0.0004605 52725.83 0.00 0.00 13000000.00 13000000.00 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 21 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 02-19-2019 12500000.00 120 03-01-2029 0 0.045 0.045 3 1 120 04-01-2019 true 1 WL 3 48437.50 12500000.00 1 1 1 5 true true false false false 11-30-2028 THE MARKET AT LAKE TAPPS 19311, 19321, 19371, 19461, 19510, 19467-19685, 19710, STATE ROUTE 410 E Bonney Lake WA 98391 Pierce RT 77651 77651 1990 2013 25600000.00 MAI 01-26-2019 0.99 1 6 05-01-2021 N Planet Fitness 22595 01-31-2029 Bonney Lake Best Tire Inc. 7000 05-31-2028 Renal Care Group Northwest Inc 5860 06-30-2024 11-30-2018 12-31-2022 12-31-2023 2120719.77 2240213.00 572507.59 546383.39 1548212.18 1693829.61 1430959.17 1576576.61 UW CREFC 570312.00 2.71 2.97 2.51 2.7644 F F 12-31-2023 false false 12500000.00 48437.50 0.045 0.0001605 48437.50 0.00 0.00 12500000.00 12500000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 01-25-2019 11887500.00 120 02-01-2029 360 0.0505 0.0505 3 1 0 03-01-2019 true 1 WL 2 64178.42 11857452.69 1 1 1 5 false true false false false 10-31-2028 DOWNTOWN FARMINGTON CENTER 23292 FARMINGTON ROAD, 33171-33199 GRAND RIVER AVENUE, 23340-23354 FARMINGTON REL., 23300-23336 FARMINGTON ROAD, 33305 AND 33313 ORCHARD STREET. Farmington MI 48336 Oakland RT 96194 96194 1961 2016 16050000.00 MAI 07-13-2018 0.97 0.84 6 05-01-2021 N Fresh Thyme Farmers Market 26086 08-31-2031 My Salon Suite 10221 12-31-2034 Tolonen Family Pet Shop LLC 5000 12-31-2026 10-31-2018 01-01-2024 03-31-2024 1644255.30 388576.00 418787.00 160385.28 1225467.86 228190.72 1117730.58 201256.47 UW CREFC 192535.26 1.59 1.1851 1.45 1.0452 F F 03-31-2024 false false 10916417.85 64178.42 0.0505 0.0001605 47471.26 16707.16 0.00 10899710.69 10899710.69 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 23 05-14-2024 06-11-2024 Bank of America, National Association 01-22-2019 11500000.00 120 02-01-2029 360 0.0525 0.0525 3 1 36 03-01-2019 true 1 WL 5 51989.58 11500000.00 1 1 5 true true false false false 10-31-2028 Defeased 120 120 2013 16325000.00 MAI 11-12-2018 0.97 3 05-01-2021 F 10-31-2018 1566267.00 587018.00 979249.00 949249.00 UW F false false 11140139.97 63503.43 0.0525 0.0001605 50362.72 13140.71 0.00 11126999.26 11126999.26 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 24 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 12-28-2018 11421000.00 120 01-11-2029 0 0.0486 0.0486 3 1 120 02-11-2019 true 1 WL 3 47796.89 11421000.00 1 1 1 0 true true false false false 10-10-2028 AUGUSTA WOODS PLAZA 25460, 25630, 25640, 25720, 25750, 25760, 25839, AND 25840 KUYKENDAHL ROAD Spring TX 77375 Harris RT 47832 47832 2018 23240000.00 MAI 11-01-2018 0.89 0.96 6 05-11-2021 N Akashi Asian Fusion 3968 05-22-2028 Cellular Sales 3000 04-05-2028 Next Level Urgent Care 2770 05-31-2028 01-01-2024 03-31-2024 1961538.00 502599.00 712114.00 159356.82 1249424.00 343242.18 1211526.00 333767.68 UW CREFC 136173.86 2.56 2.5206 2.48 2.451 F F 03-31-2024 false false 11084563.00 46388.90 0.0486 0.0004605 46388.90 0.00 0.00 11084563.00 11084563.00 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 25 05-14-2024 06-11-2024 Bank of America, National Association 02-12-2019 11000000.00 120 03-01-2029 0 0.051 0.051 3 1 120 04-01-2019 true 1 WL 3 48308.33 11000000.00 1 2 5 true true false false false 10-31-2028 Montana and Mentone Apartments Portfolio CA MF 49 49 21050000.00 0.9 05-01-2021 F 12-31-2018 1257565.00 399393.00 858172.00 845922.00 UW 1.51 1.49 F false false 11000000.00 48308.33 0.051 0.0001605 48308.33 0.00 0.00 11000000.00 11000000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 25-001 05-14-2024 06-11-2024 Defeased 21 21 1991 11450000.00 MAI 0.91 0 3 12-31-2018 709900.00 214517.00 495383.00 490133.00 UW false Prospectus Loan ID 25-002 05-14-2024 06-11-2024 Defeased 28 28 1987 9600000.00 MAI 0.89 0 3 12-31-2018 547665.00 184876.00 362789.00 355789.00 UW false Prospectus Loan ID 26 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 01-10-2019 11000000.00 120 01-11-2029 0 0.04925 0.04925 3 1 120 02-11-2019 true 1 WL 3 46650.69 11000000.00 1 1 1 0 true true false false false 10-10-2028 NORTHPOINT SHOPPING CENTER 1811-1847 NORTHEAST PINE ISLAND ROAD Cape Coral FL 33909 Lee RT 111045 111045 2008 16000000.00 MAI 11-21-2018 0.93 0.72 6 05-11-2021 N Michael Store's Inc. 21175 02-28-2027 Petsmart 20301 05-31-2033 Aldi Food Store 18040 07-31-2027 10-31-2018 12-31-2022 12-31-2023 1779142.54 1849219.00 580209.59 731445.76 1198932.95 1117773.24 1120076.37 1038916.24 UW CREFC 549274.00 2.18 2.035 2.04 1.8914 F F 03-31-2024 false false 11000000.00 46650.69 0.04925 0.0004605 46650.69 0.00 0.00 11000000.00 11000000.00 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 02-15-2019 10125000.00 120 03-01-2029 360 0.0454 0.0454 3 1 24 04-01-2019 true 1 WL 5 39583.13 10125000.00 1 1 1 5 true true false false false 11-30-2028 OLDE MILL PLAZA 3101 ROSWELL ROAD Marietta GA 30062 Cobb RT 105847 105847 1985 13600000.00 MAI 12-26-2018 0.91 1 6 05-01-2021 N Wal-Mart 51754 06-16-2029 Todays Fitness 22497 06-30-2028 ATOS jiu-jitsu 3936 05-31-2025 12-31-2018 12-31-2022 12-31-2023 1442853.98 1735678.00 362587.01 453422.00 1080266.97 1282256.00 1012524.89 1214514.00 UW CREFC 618514.00 1.75 2.0731 1.64 1.9635 F F 12-31-2023 false false 9608028.48 51542.81 0.0454 0.0005355 37562.05 13980.76 0.00 9594047.73 9594047.72 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 12-19-2018 10000000.00 120 01-01-2029 360 0.0468 0.0468 3 1 60 02-01-2019 true 1 PP 5 40300.00 10000000.00 1 4 4 0 true true false false true 12-31-2027 Residence Inn National Portfolio LO 472 472 57000000.00 0.76 0.65 05-01-2021 N 10-31-2018 12-31-2022 12-31-2023 18704425.00 17431261.00 12048399.00 12773727.01 6656026.00 4657533.99 5720804.00 3785970.94 UW 1758022.10 2.89 2.6493 2.49 2.1535 F F false true 9950034.81 51743.64 0.0468 0.0003605 40098.64 11645.00 0.00 9938389.81 9938389.81 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 05-01-2020 10 01-01-2029 Prospectus Loan ID 28-001 05-14-2024 06-11-2024 RESIDENCE INN BOULDER 3030 CENTER GREEN DRIVE Boulder CO 80301 Boulder LO 128 128 1986 2018 18620000.00 MAI 11-05-2018 0.7 0.59 6 10-31-2018 12-31-2022 12-31-2023 5644758.00 5470357.00 3340855.00 3358272.26 2303903.00 2112084.74 2021665.00 1838566.89 UW CREFC 580147.26 3.6406 3.1691 F 10-31-2018 false Prospectus Loan ID 28-002 05-14-2024 06-11-2024 RESIDENCE INN ATLANTA BUCKHEAD 2960 PIEDMONT ROAD NORTH EAST Atlanta GA 30305 Fulton LO 136 136 1987 2018 15638000.00 MAI 11-07-2018 0.77 0.66 6 10-31-2018 12-31-2022 12-31-2023 5253311.00 4629928.00 3475697.00 3686913.84 1777614.00 943014.16 1514948.00 711517.76 UW CREFC 474666.00 1.9866 1.4989 F 10-31-2018 false Prospectus Loan ID 28-003 05-14-2024 06-11-2024 RESIDENCE INN DALLAS LAS COLINAS 950 WEST WALNUT HILL LANE Irving TX 75038 Dallas LO 120 120 1989 2018 12689000.00 MAI 11-05-2018 0.81 0.69 6 10-31-2018 12-31-2022 12-31-2023 4422891.00 4536673.00 2984780.00 3271794.30 1438111.00 1264878.70 1216966.00 1038045.05 UW CREFC 386764.84 3.2704 2.6839 F 10-31-2018 false Prospectus Loan ID 28-004 05-14-2024 06-11-2024 RESIDENCE INN PHILADELPHIA VALLEY FORGE 600 WEST SWEDESFORD ROAD Berwyn PA 19312 Chester LO 88 88 1988 2016 10053000.00 MAI 11-05-2018 0.76 0.65 6 10-31-2018 12-31-2022 12-31-2023 3383465.00 2794303.00 2247067.00 2456746.61 1136398.00 337556.39 967225.00 197841.24 UW CREFC 316444.00 1.0667 0.6252 F 10-31-2018 false Prospectus Loan ID 29 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 02-19-2019 7600000.00 120 03-11-2029 360 0.0512 0.0512 3 1 0 04-11-2019 true 1 WL 2 41357.63 7592149.93 1 1 1 0 false true false false false 09-10-2028 LOWELL MEDICAL OFFICE 122 MARSHALL ROAD Lowell MA 01852 Middlesex OF 38401 38401 1993 2005 11800000.00 MAI 01-09-2019 1 1 6 05-11-2021 N The United States of America Department of 38401 11-30-2024 12-31-2018 12-31-2022 12-31-2023 1147056.00 1200529.00 190691.00 322529.05 956365.00 877999.95 882966.00 804600.95 UW CREFC 496292.00 1.93 1.7691 1.78 1.6212 F F 12-31-2023 false false 7001342.60 41357.63 0.0512 0.0001605 30868.14 10489.49 0.00 6990853.11 6990853.11 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30 05-14-2024 06-11-2024 Bank of America, National Association 02-13-2019 7250000.00 60 360 0.05097 0.05097 3 1 12 04-01-2019 1 WL 5 31820.85 7250000.00 1 1 5 true true false false 11-30-2023 HILLCREST APARTMENTS 1973 2019 10990000.00 01-17-2019 6 12-31-2018 F false false 0.00 0.00 0.00 0.00 1 0 2 12-21-2023 Prospectus Loan ID 31 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 02-14-2019 6843750.00 120 03-01-2029 360 0.05 0.05 3 1 0 04-01-2019 true 1 WL 2 36738.73 6836477.42 1 1 1 5 false true false false false 11-30-2028 LOVEJOY VILLAGE 10345-10375 U.S. HIGHWAY 41 AND 10345-10375 TARA BLVD Jonesboro GA 30236 Clayton RT 86755 86755 2001 10075000.00 MAI 10-17-2018 0.98 1 6 05-01-2021 N Kroger 55696 04-30-2027 Workout Anytime/Carolina Fitness LLC. 5740 12-31-2027 Chan & Bay Nails Spa LLC 4200 03-31-2031 12-31-2018 01-01-2024 03-31-2024 1112794.14 238951.00 301687.01 100962.99 811107.13 137988.01 721749.48 115648.76 UW CREFC 110216.19 1.84 1.2519 1.64 1.0492 F F 03-25-2024 false false 6292868.67 36738.73 0.05 0.0001605 27094.30 9644.43 0.00 6283224.24 6283224.24 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 05-14-2024 06-11-2024 Bank of America, National Association 02-22-2019 6750000.00 120 03-01-2029 360 0.0522 0.0522 3 1 36 04-01-2019 true 1 WL 5 30341.25 6750000.00 1 2 2 5 true true false false false 11-30-2028 Covington Self Storage Portfolio GA SS 106454 907 907 9300000.00 12-21-2018 0.92 0.83 05-01-2021 N 12-31-2018 01-01-2023 09-30-2023 1022409.00 1223216.00 358611.00 342866.05 663798.00 880349.95 647830.00 868373.95 UW 334335.78 1.49 2.6331 1.45 2.5973 F F false false 6548474.31 37148.42 0.0522 0.0001605 29435.39 7713.03 0.00 6540761.28 6540761.28 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32-001 05-14-2024 06-11-2024 BUDGET SELF STORAGE 6217 US HIGHWAY 278 Covington GA 30014 Newton SS 53015 53015 405 405 1973 2017 4900000.00 MAI 12-21-2018 0.96 0.87 6 12-31-2018 01-01-2023 09-30-2023 537008.00 749402.00 194520.00 187076.81 342488.00 562325.19 334536.00 556361.19 UW CREFC 177197.96 3.1734 3.1397 F 02-05-2019 false Prospectus Loan ID 32-002 05-14-2024 06-11-2024 COVINGTON STOR-IT 8189, 9176, 9178 WASHINGTON STREET SOUTHWEST & FLAT SHOALS ROAD Covington GA 30014 Newton SS 53439 53439 502 502 1980 4300000.00 MAI 12-21-2018 0.88 0.79 6 12-31-2018 01-01-2023 09-30-2023 485401.00 473814.00 164091.00 155789.24 321310.00 318024.76 313294.00 312012.76 UW CREFC 157137.82 2.0238 1.9855 F 02-05-2019 false Prospectus Loan ID 33 05-14-2024 06-11-2024 Bank of America, National Association 01-10-2019 6500000.00 120 02-01-2029 300 0.053 0.053 3 1 0 03-01-2019 true 1 WL 2 39143.08 6478117.20 1 1 1 5 false true false false false 09-30-2028 COMMERCIAL DRIVE RETAIL CENTER 4631, 4645, 4697 COMMERCIAL DRIVE New Hartford NY 13413 Oneida RT 183461 183461 1972 2017 10000000.00 MAI 11-29-2018 0.97 0.97 6 05-01-2021 N At Home Stores LLC 90600 05-31-2028 Big Lots 46500 01-31-2029 MR Kimchi LLC 8500 05-14-2024 09-30-2018 01-01-2024 03-31-2024 1714207.00 350177.00 655417.00 149684.08 1058790.00 200492.92 945044.60 172056.42 UW CREFC 117429.25 2.25 1.7073 2.01 1.4651 F F 04-30-2024 false false 5770942.03 39143.08 0.053 0.0001605 26337.94 12805.14 0.00 5758136.89 5758136.89 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 34 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 02-26-2019 5800000.00 120 03-01-2029 360 0.0539 0.0539 3 1 0 04-01-2019 true 1 WL 2 32532.59 5794387.47 1 1 1 5 false true false false false 10-31-2028 SOUTH PHILLY PLAZA 2715 SOUTH FRONT STREET Philadelphia PA 19148 Philadelphia RT 34052 34052 1983 8100000.00 MAI 12-17-2018 0.94 1 6 05-01-2021 N Dollar General 9364 03-31-2023 Pitt Paint 3900 03-31-2024 Pho Viet Huong 3431 03-31-2028 12-31-2018 12-31-2022 12-31-2023 727381.26 640593.00 219532.39 170818.58 507848.87 469774.42 477663.54 439589.42 UW CREFC 390391.00 1.30 1.2033 1.22 1.126 F F 03-31-2024 false false 5365154.88 32532.59 0.0539 0.0001605 24901.77 7630.82 0.00 5357524.06 5357524.06 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35 05-14-2024 06-11-2024 Bank of America, National Association 01-04-2019 5600000.00 120 02-01-2029 0 0.048 0.048 3 1 120 03-01-2019 true 1 WL 3 23146.67 5600000.00 1 1 1 5 true true false false false 07-31-2028 NIKE EAST LA 4585 WHITTIER BOULEVARD East Los Angeles CA 90022 Los Angeles RT 19400 19400 1925 2015 10300000.00 MAI 12-13-2018 1 1 6 05-01-2021 N Nike retail Services Inc 19400 01-31-2026 09-30-2018 01-01-2023 09-30-2023 726100.00 577442.00 184349.00 132084.71 541751.00 445357.29 521830.00 430416.54 UW CREFC 204586.69 1.99 2.1768 1.91 2.1038 F F 09-30-2023 false false 5600000.00 23146.67 0.048 0.0001605 23146.67 0.00 0.00 5600000.00 5600000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 36 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 12-21-2018 5400000.00 120 360 0.05285 0.05285 3 1 24 02-11-2019 1 WL 5 24575.25 5400000.00 1 1 5 true true true false 05-10-2021 10-10-2028 10-10-2028 TREE LANE PORTFOLIO 1992 2006 7200000.00 11-16-2018 6 NORTHSIDE HOSPITAL (7) 6013 03-31-2020 CARDIOVASCULAR GROUP (1) 5876 10-31-2022 DEKALB MEDICAL (2) 3971 10-31-2022 12-31-2018 F false false 0.00 0.00 0.00 0.00 1 0 9 12-09-2022 Prospectus Loan ID 37 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 02-01-2019 5250000.00 120 02-11-2029 0 0.0495 0.0495 3 1 120 03-11-2019 true 1 WL 3 22378.13 5250000.00 1 1 1 0 true true false false false 11-10-2028 WALGREENS PHARMACY - PARK RIDGE 800 DEVON AVENUE Park Ridge IL 60068 Cook RT 15456 15456 2016 12200000.00 MAI 11-09-2018 1 1 6 05-11-2021 N Walgreens 15456 12-31-2050 01-01-2024 03-31-2024 678030.00 174750.00 8603.00 2378.75 669427.00 172371.25 667881.00 171984.75 UW CREFC 65871.00 2.54 2.6168 2.53 2.6109 F F 03-31-2024 false false 5250000.00 22378.12 0.0495 0.0001605 22378.12 0.00 0.00 5250000.00 5250000.00 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 01-18-2019 4425000.00 120 02-11-2029 0 0.0522 0.0522 3 1 120 03-11-2019 true 1 WL 3 19890.38 4425000.00 1 1 5 true true false false false 11-10-2028 Defeased 41085 383 383 2006 6800000.00 MAI 11-30-2018 0.84 3 05-11-2021 F 11-30-2018 626939.00 192787.00 434153.00 428789.00 UW F false false 4425000.00 19890.38 0.0522 0.0001605 19890.38 0.00 0.00 4425000.00 4425000.00 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 39 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 03-01-2019 4300000.00 120 03-01-2029 0 0.0519 0.0519 3 1 120 04-01-2019 true 1 WL 3 19217.42 4300000.00 1 1 1 5 true true true false false 03-31-2021 11-30-2028 11-30-2028 WALGREENS BROADWAY EVERETT 2205 BROADWAY Everett WA 98201 Snohomish RT 13750 13750 2003 6600000.00 MAI 12-06-2018 1 1 6 X Walgreens 13750 12-31-2050 01-01-2024 03-31-2024 408496.20 107500.00 8169.92 2150.00 400326.28 105350.00 383826.28 101224.75 UW CREFC 56412.00 1.77 1.8675 1.70 1.7943 F F 04-30-2024 false false 4300000.00 19217.42 0.0519 0.0001605 19217.42 0.00 0.00 4300000.00 4300000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 02-22-2019 4250000.00 120 03-01-2029 360 0.0489 0.0489 3 1 60 04-01-2019 true 1 WL 5 17896.04 4250000.00 1 1 1 15 true true false false false 11-30-2028 AAA SELF STORAGE 20 509 PISGAH CHURCH ROAD Greensboro NC 27405 Guilford SS 60265 60265 551 551 2018 7800000.00 MAI 01-02-2019 0.82 0.99 6 05-01-2021 N 12-31-2018 01-01-2024 03-31-2024 594820.00 246583.00 168108.80 90207.82 426711.20 156375.18 417671.45 154115.18 UW CREFC 52534.00 1.58 2.9766 1.54 2.9336 F F false false 4240135.79 22530.06 0.0489 0.0001605 17854.51 4675.55 0.00 4235460.24 4235460.24 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 41 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 02-04-2019 4000000.00 120 03-01-2029 0 0.046 0.046 3 1 120 04-01-2019 true 1 WL 3 15844.44 4000000.00 1 1 1 5 true true false false false 10-31-2028 CVS AUDUBON PA 2801 EGYPT ROAD Audubon PA 19403 Montgomery RT 11970 11970 2007 9600000.00 MAI 12-10-2018 1 1 6 05-01-2021 N CVS 11970 01-31-2033 01-01-2024 03-31-2024 502439.00 125610.00 5024.39 1256.00 497414.61 124354.00 495619.11 123905.00 UW CREFC 46511.00 2.67 2.6736 2.66 2.6639 F F 03-31-2024 false false 4000000.00 15844.44 0.046 0.0001605 15844.44 0.00 0.00 4000000.00 4000000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 42 05-14-2024 06-11-2024 Bank of America, National Association 02-28-2019 4000000.00 120 03-01-2029 360 0.051 0.051 3 1 48 04-01-2019 true 1 WL 5 17566.67 4000000.00 1 1 1 5 true true false false false 11-30-2028 BENTWOOD APARTMENTS 6929 WEST UNIVERSITY AVENUE Gainesville FL 32607 Alachua MF 93 93 1982 6100000.00 MAI 11-16-2018 0.95 0.92 6 05-01-2021 N 12-31-2018 01-01-2024 03-31-2024 764667.00 246338.00 340266.00 136694.31 424401.00 109643.69 391302.00 101368.94 UW CREFC 65153.97 1.63 1.6828 1.50 1.5558 F F false false 3936163.99 21717.99 0.051 0.0001605 17286.32 4431.67 0.00 3931732.32 3931732.32 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 43 05-14-2024 06-11-2024 Bank of America, National Association 02-28-2019 4000000.00 120 03-01-2029 360 0.0519 0.0519 3 1 48 04-01-2019 true 1 WL 5 17876.67 4000000.00 1 1 1 5 true true false false false 11-30-2028 WHISPERWOOD APARTMENTS 4100 NORTHWEST 28TH LANE Gainesville FL 32606 Alachua MF 80 80 1981 6200000.00 MAI 11-16-2018 0.98 0.94 6 05-01-2021 N 12-31-2018 01-01-2024 03-31-2024 759263.00 274571.00 324493.00 123086.45 434770.00 151484.55 404866.00 144008.55 UW CREFC 65819.25 1.65 2.3015 1.54 2.1879 F F false false 3937332.33 21939.73 0.0519 0.0001605 17596.59 4343.14 0.00 3932989.19 3932989.19 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 44 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 01-24-2019 3600000.00 120 02-11-2029 360 0.0485 0.0485 3 1 36 03-11-2019 true 1 WL 5 15035.00 3600000.00 1 1 1 0 true true false false false 11-10-2028 BRIGHTON GREENS OFFICE PARK 944, 960, 988, 996 AND 1020 MCCOURTNEY ROAD Grass Valley CA 95949 Nevada OF 48336 48336 1988 6500000.00 MAI 12-12-2018 0.92 0.83 6 05-11-2021 N County of Nevada 20000 01-31-2031 CBV 5481 09-30-2026 Brighton Greens Vet. Hosp. 3835 07-06-2025 12-31-2018 01-01-2024 03-31-2024 765056.00 277653.00 296150.00 93801.52 468907.00 183851.48 404553.00 167762.98 UW CREFC 56990.73 2.06 3.2259 1.77 2.9436 F F 12-31-2023 false false 3478387.54 18996.91 0.0485 0.0001605 14527.10 4469.81 0.00 3473917.73 3473917.73 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 45 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 01-17-2019 3600000.00 120 02-11-2029 360 0.0492 0.0492 3 1 60 03-11-2019 true 1 WL 5 15252.00 3600000.00 1 1 1 0 true true false false false 11-10-2028 SUNSTONE MINI STORAGE 233 NORTH MOJAVE ROAD Las Vegas NV 89101 Clark SS 67900 67900 862 862 1984 2018 6300000.00 MAI 12-06-2018 0.83 0.78 6 05-11-2021 N 11-30-2018 01-01-2024 03-31-2024 570422.00 264379.00 177409.56 81265.88 393012.44 183113.12 382827.44 180566.87 UW CREFC 49653.00 1.71 3.6878 1.67 3.6365 F F false false 3586773.39 19149.95 0.0492 0.0001605 15195.96 3953.99 0.00 3582819.40 3582819.40 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 46 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 02-28-2019 3573000.00 120 03-01-2029 360 0.0504 0.0504 3 1 0 04-01-2019 true 1 WL 2 19268.08 3569238.74 1 1 1 5 false true false false false 10-31-2028 GATEWAY OFFICE PLAZA 1801-1805 WEST WHITE OAK TERRACE Conroe TX 77304 Montgomery OF 26123 26123 2005 4900000.00 MAI 01-03-2019 0.86 0.91 6 05-01-2021 N Brave Books 4033 04-30-2025 Sandstone Management Company 3544 11-30-2027 Capital Farm Credit 3431 03-31-2027 12-31-2018 01-01-2024 03-31-2024 559282.21 171576.00 155662.29 77789.12 403619.92 93786.88 372011.09 85884.77 UW CREFC 57804.00 1.75 1.6224 1.61 1.4857 F F 03-31-2024 false false 3287455.79 19268.08 0.0504 0.0009755 14267.56 5000.52 0.00 3282455.27 3282455.27 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 47 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 01-24-2019 2900000.00 120 02-01-2029 0 0.0499 0.0499 3 1 120 03-01-2019 true 1 WL 3 12461.14 2900000.00 1 1 1 5 true true false false false 10-31-2028 CVS LAS VEGAS 6391 WEST LAKE MEAD BOULEVARD Las Vegas NV 89108 Clark RT 10929 10929 2002 5330000.00 MAI 12-20-2018 1 1 6 05-01-2021 N CVS 10929 01-31-2039 12-31-2022 12-31-2023 266589.00 266589.00 2665.89 2665.89 263923.11 263923.11 263923.11 263923.11 UW CREFC 146719.88 1.80 1.7988 1.80 1.7988 F F 01-15-2024 false false 2900000.00 12461.14 0.0499 0.0001605 12461.14 0.00 0.00 2900000.00 2900000.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 48 05-14-2024 06-11-2024 Morgan Stanley Bank, N.A. 01-31-2019 2254098.00 120 02-01-2029 0 0.0499 0.0499 3 1 120 03-01-2019 true 1 WL 3 9685.73 2254098.00 1 1 1 5 true true false false false 10-31-2028 CVS (GROUND LEASE) GLEN ELLYN 739 ROOSEVELT ROAD Glen Ellyn IL 60137 DuPage RT 13111 13111 2018 4100000.00 MAI 12-21-2018 1 1 6 05-01-2021 N CVS 13111 01-31-2044 12-31-2022 12-31-2023 200000.00 200000.00 2000.00 2000.00 198000.00 198000.00 198000.00 198000.00 UW CREFC 114041.67 1.74 1.7362 1.74 1.7362 F F 01-15-2024 false false 2254098.00 9685.73 0.0499 0.0001605 9685.73 0.00 0.00 2254098.00 2254098.00 06-01-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 49 05-14-2024 06-11-2024 Wells Fargo Bank, National Association 01-18-2019 1350000.00 120 02-11-2029 0 0.0535 0.0535 3 1 120 03-11-2019 true 1 WL 3 6219.38 1350000.00 1 1 1 0 true true false false false 11-10-2028 WELLS FARGO AT STONEHALL BETHESDA 8302 WOODMONT AVENUE Bethesda MD 20814 Montgomery RT 3150 3150 2017 3100000.00 MAI 12-05-2018 1 1 6 05-11-2021 N Wells Fargo Bank 3150 09-30-2028 01-01-2024 03-31-2024 214493.00 59308.00 44943.00 11910.09 169550.00 47397.91 169235.00 47319.16 UW CREFC 18257.00 2.32 2.5961 2.31 2.5918 F F 03-31-2024 false false 1350000.00 6219.38 0.0535 0.0001605 6219.38 0.00 0.00 1350000.00 1350000.00 06-11-2024 1 false 0 0 0 0 0 Wells Fargo Bank, NA false EX-103 4 exh_103.xml Item Number Column/Field Name Notes Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item 2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any Interest Only/Balloon mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any Interest Only/Amortizing mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Net Operating Income Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association.