0001888524-26-008201.txt : 20260429 0001888524-26-008201.hdr.sgml : 20260429 20260429131942 ACCESSION NUMBER: 0001888524-26-008201 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0000850779 0000740906 FILED AS OF DATE: 20260429 DATE AS OF CHANGE: 20260429 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: Wells Fargo Commercial Mortgage Trust 2020-C55 CENTRAL INDEX KEY: 0001799385 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-226486-13 FILM NUMBER: 26913428 BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 10-D 1 wcm20c55_10d-202604.htm wcm20c55_10d-202604.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:   March 18, 2026 to April 17, 2026

Commission File Number of issuing entity:  333-226486-13

Central Index Key Number of issuing entity:  0001799385

Wells Fargo Commercial Mortgage Trust 2020-C55
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226486

Central Index Key Number of depositor:  0000850779

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

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

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

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

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

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

LMF Commercial, LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541468

Ladder Capital Finance LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001788190

Rialto Real Estate Fund IV - Debt, LP
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001624053

Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)

Anthony Sfarra (212) 214-5610
(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)

38-4139209
38-4139210
38-7235668
(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-3

     

     

  X  

     

A-SB

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  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 April 17, 2026 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2020-C55.

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

The following table presents the loss information for the trust assets for the Wells Fargo Commercial Mortgage Trust 2020-C55 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on April 17, 2026

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

2.12%

0

N/A

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2020-C55 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from March 18, 2026 to April 17, 2026.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 5, 2026. The CIK number for the Depositor is 0000850779.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 5, 2026. The Central Index Key number for Wells Fargo is 0000740906.

Barclays Capital Real Estate Inc., one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 13, 2026. The Central Index Key number for  Barclays Capital Real Estate Inc. is 0001549574.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 13, 2026. The Central Index Key number for LMF is 0001592182.

Ladder Capital Finance LLC ("LCF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 12, 2026. The Central Index Key number for LCF is 0001541468.

Rialto Real Estate Fund IV - Debt, LP, one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 13, 2026. The Central Index Key number for  Rialto Real Estate Fund IV - Debt, LP is 0001788190.

Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 3, 2026. The Central Index Key number for Argentic is 0001624053.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-226486-13 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-226486-13 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Trimont LLC, in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2020-C55, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

*REO Account

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2020-C55, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

03/17/2026

$5,241.46

  Current Distribution Date

04/17/2026

$5,830.24

 

Interest Reserve Account

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2020-C55, relating to the April 17, 2026 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.

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

 

/s/ Anthony J. Sfarra
Anthony J. Sfarra, President

Date: April 29, 2026

 

 

EX-99.1 2 wcm20c55_ex991-202604.htm wcm20c55_ex991-202604.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

04/17/26

Wells Fargo Commercial Mortgage Trust 2020-C55

Determination Date:

04/13/26

 

Next Distribution Date:

05/15/26

 

Record Date:

03/31/26

Commercial Mortgage Pass-Through Certificates

 

 

Series 2020-C55

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

3

 

Attention: A.J. Sfarra

 

cmbsnotices@wellsfargo.com

Certificate Interest Reconciliation Detail

4

 

30 Hudson Yards, 15th Floor | New York, NY 10001 | United States

 

 

 

 

Master Servicer

Trimont LLC

 

 

Additional Information

5

 

 

 

 

 

 

 

Attention: CMBS Servicing

 

commercial.servicing@trimont.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

One South, 101 South Tryon Street, Suite 1400 | Charlotte, NC 28280 | United States

 

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

General

(305) 229-6465

 

Mortgage Loan Detail (Part 1)

13-15

 

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

 

 

Mortgage Loan Detail (Part 2)

16-18

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

19

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Historical Detail

20

 

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

 

 

Delinquency Loan Detail

21

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

22

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

23

 

 

 

trustadministrationgroup@computershare.com

Specially Serviced Loan Detail - Part 2

24

 

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

 

 

Modified Loan Detail

25

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

26

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

27

 

 

 

 

Interest Shortfall Detail - Collateral Level

28

 

 

 

 

Supplemental Notes

29

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 29

 


 
 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                 Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                   Total Distribution          Ending Balance

Support¹        Support¹

 

A-1

95002EAW7

1.856000%

20,310,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95002EAX5

2.766000%

18,218,000.00

2,246,982.79

0.00

5,179.30

0.00

0.00

5,179.30

2,246,982.79

31.20%

30.00%

A-3

95002EAY3

2.462000%

24,260,000.00

24,260,000.00

0.00

49,773.43

0.00

0.00

49,773.43

24,260,000.00

31.20%

30.00%

A-SB

95002EAZ0

2.651000%

32,314,000.00

26,692,737.38

501,976.86

58,968.71

0.00

0.00

560,945.57

26,190,760.52

31.20%

30.00%

A-4

95002EBA4

2.474000%

182,940,000.00

182,940,000.00

0.00

377,161.30

0.00

0.00

377,161.30

182,940,000.00

31.20%

30.00%

A-5

95002EBB2

2.725000%

395,940,000.00

395,940,000.00

0.00

899,113.75

0.00

0.00

899,113.75

395,940,000.00

31.20%

30.00%

A-S

95002EBC0

2.937000%

96,283,000.00

96,283,000.00

0.00

235,652.64

0.00

0.00

235,652.64

96,283,000.00

20.72%

20.00%

B

95002EBD8

3.139000%

44,531,000.00

44,531,000.00

0.00

116,485.67

0.00

0.00

116,485.67

44,531,000.00

15.87%

15.38%

C

95002EBE6

3.542000%

37,310,000.00

37,310,000.00

0.00

110,126.68

0.00

0.00

110,126.68

37,310,000.00

11.80%

11.50%

D

95002EAA5

2.500000%

25,274,000.00

25,274,000.00

0.00

52,654.17

0.00

0.00

52,654.17

25,274,000.00

9.05%

8.88%

E

95002EAC1

2.500000%

20,460,000.00

20,460,000.00

0.00

42,625.00

0.00

0.00

42,625.00

20,460,000.00

6.82%

6.75%

F

95002EAE7

2.587000%

20,460,000.00

20,460,000.00

0.00

44,108.35

0.00

0.00

44,108.35

20,460,000.00

4.59%

4.63%

G

95002EAG2

2.587000%

9,629,000.00

9,629,000.00

0.00

4,689.04

0.00

0.00

4,689.04

9,629,000.00

3.54%

3.63%

H-RR*

95002EAJ6

4.035874%

34,902,711.00

32,526,671.04

0.00

0.00

0.00

0.00

0.00

32,526,671.04

0.00%

0.00%

R

95002EAU1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

95002EAS6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

962,831,711.00

918,553,391.21

501,976.86

1,996,538.04

0.00

0.00

2,498,514.90

918,051,414.35

 

 

 

 

X-A

95002EBF3

1.396594%

673,982,000.00

632,079,720.17

0.00

735,632.09

0.00

0.00

735,632.09

631,577,743.31

 

 

X-B

95002EBG1

0.921650%

178,124,000.00

178,124,000.00

0.00

136,806.73

0.00

0.00

136,806.73

178,124,000.00

 

 

X-D

95002EAL1

1.535874%

45,734,000.00

45,734,000.00

0.00

58,534.73

0.00

0.00

58,534.73

45,734,000.00

 

 

X-F

95002EAN7

1.448874%

20,460,000.00

20,460,000.00

0.00

24,703.31

0.00

0.00

24,703.31

20,460,000.00

 

 

X-G

95002EAQ0

1.448874%

9,629,000.00

9,629,000.00

0.00

11,626.01

0.00

0.00

11,626.01

9,629,000.00

 

 

Notional SubTotal

 

927,929,000.00

886,026,720.17

0.00

967,302.87

0.00

0.00

967,302.87

885,524,743.31

 

 

 

Deal Distribution Total

 

 

 

501,976.86

2,963,840.91

0.00

0.00

3,465,817.77

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 29

 


 
 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

95002EAW7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95002EAX5

123.33860962

0.00000000

0.28429575

0.00000000

0.00000000

0.00000000

0.00000000

0.28429575

123.33860962

A-3

95002EAY3

1,000.00000000

0.00000000

2.05166653

0.00000000

0.00000000

0.00000000

0.00000000

2.05166653

1,000.00000000

A-SB

95002EAZ0

826.04250108

15.53434610

1.82486569

0.00000000

0.00000000

0.00000000

0.00000000

17.35921180

810.50815498

A-4

95002EBA4

1,000.00000000

0.00000000

2.06166667

0.00000000

0.00000000

0.00000000

0.00000000

2.06166667

1,000.00000000

A-5

95002EBB2

1,000.00000000

0.00000000

2.27083333

0.00000000

0.00000000

0.00000000

0.00000000

2.27083333

1,000.00000000

A-S

95002EBC0

1,000.00000000

0.00000000

2.44749997

0.00000000

0.00000000

0.00000000

0.00000000

2.44749997

1,000.00000000

B

95002EBD8

1,000.00000000

0.00000000

2.61583324

0.00000000

0.00000000

0.00000000

0.00000000

2.61583324

1,000.00000000

C

95002EBE6

1,000.00000000

0.00000000

2.95166658

0.00000000

0.00000000

0.00000000

0.00000000

2.95166658

1,000.00000000

D

95002EAA5

1,000.00000000

0.00000000

2.08333347

0.00000000

0.00000000

0.00000000

0.00000000

2.08333347

1,000.00000000

E

95002EAC1

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

F

95002EAE7

1,000.00000000

0.00000000

2.15583333

0.00000000

0.00000000

0.00000000

0.00000000

2.15583333

1,000.00000000

G

95002EAG2

1,000.00000000

0.00000000

0.48697061

1.66886281

7.67337522

0.00000000

0.00000000

0.48697061

1,000.00000000

H-RR

95002EAJ6

931.92391388

0.00000000

0.00000000

3.13427315

140.91115358

0.00000000

0.00000000

0.00000000

931.92391388

R

95002EAU1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

95002EAS6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

95002EBF3

937.82878500

0.00000000

1.09147142

0.00000000

0.00000000

0.00000000

0.00000000

1.09147142

937.08399232

X-B

95002EBG1

1,000.00000000

0.00000000

0.76804209

0.00000000

0.00000000

0.00000000

0.00000000

0.76804209

1,000.00000000

X-D

95002EAL1

1,000.00000000

0.00000000

1.27989526

0.00000000

0.00000000

0.00000000

0.00000000

1.27989526

1,000.00000000

X-F

95002EAN7

1,000.00000000

0.00000000

1.20739541

0.00000000

0.00000000

0.00000000

0.00000000

1.20739541

1,000.00000000

X-G

95002EAQ0

1,000.00000000

0.00000000

1.20739537

0.00000000

0.00000000

0.00000000

0.00000000

1.20739537

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 29

 


 
 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

03/01/26 - 03/30/26

30

0.00

5,179.30

0.00

5,179.30

0.00

0.00

0.00

5,179.30

0.00

 

A-3

03/01/26 - 03/30/26

30

0.00

49,773.43

0.00

49,773.43

0.00

0.00

0.00

49,773.43

0.00

 

A-SB

03/01/26 - 03/30/26

30

0.00

58,968.71

0.00

58,968.71

0.00

0.00

0.00

58,968.71

0.00

 

A-4

03/01/26 - 03/30/26

30

0.00

377,161.30

0.00

377,161.30

0.00

0.00

0.00

377,161.30

0.00

 

A-5

03/01/26 - 03/30/26

30

0.00

899,113.75

0.00

899,113.75

0.00

0.00

0.00

899,113.75

0.00

 

X-A

03/01/26 - 03/30/26

30

0.00

735,632.09

0.00

735,632.09

0.00

0.00

0.00

735,632.09

0.00

 

X-B

03/01/26 - 03/30/26

30

0.00

136,806.73

0.00

136,806.73

0.00

0.00

0.00

136,806.73

0.00

 

X-D

03/01/26 - 03/30/26

30

0.00

58,534.73

0.00

58,534.73

0.00

0.00

0.00

58,534.73

0.00

 

X-F

03/01/26 - 03/30/26

30

0.00

24,703.31

0.00

24,703.31

0.00

0.00

0.00

24,703.31

0.00

 

X-G

03/01/26 - 03/30/26

30

0.00

11,626.01

0.00

11,626.01

0.00

0.00

0.00

11,626.01

0.00

 

A-S

03/01/26 - 03/30/26

30

0.00

235,652.64

0.00

235,652.64

0.00

0.00

0.00

235,652.64

0.00

 

B

03/01/26 - 03/30/26

30

0.00

116,485.67

0.00

116,485.67

0.00

0.00

0.00

116,485.67

0.00

 

C

03/01/26 - 03/30/26

30

0.00

110,126.68

0.00

110,126.68

0.00

0.00

0.00

110,126.68

0.00

 

D

03/01/26 - 03/30/26

30

0.00

52,654.17

0.00

52,654.17

0.00

0.00

0.00

52,654.17

0.00

 

E

03/01/26 - 03/30/26

30

0.00

42,625.00

0.00

42,625.00

0.00

0.00

0.00

42,625.00

0.00

 

F

03/01/26 - 03/30/26

30

0.00

44,108.35

0.00

44,108.35

0.00

0.00

0.00

44,108.35

0.00

 

G

03/01/26 - 03/30/26

30

57,693.07

20,758.52

0.00

20,758.52

16,069.48

0.00

0.00

4,689.04

73,886.93

 

H-RR

03/01/26 - 03/30/26

30

4,792,667.80

109,394.63

0.00

109,394.63

109,394.63

0.00

0.00

0.00

4,918,181.27

 

Totals

 

 

4,850,360.87

3,089,305.02

0.00

3,089,305.02

125,464.11

0.00

0.00

2,963,840.91

4,992,068.20

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 
 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,465,817.77

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 29

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,098,594.97

Master Servicing Fee

4,224.74

Interest Reductions due to Nonrecoverability Determination

(82,922.86)

Certificate Administrator Fee

5,832.16

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

395.49

ARD Interest

0.00

Operating Advisor Fee

1,036.18

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

205.65

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,015,672.11

Total Fees

11,984.22

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

501,976.86

Reimbursement for Interest on Advances

34,903.26

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

4,196.50

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)

947.22

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

(200.00)

Total Principal Collected

501,976.86

Total Expenses/Reimbursements

39,846.98

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,963,840.91

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

501,976.86

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

3,465,817.77

Total Funds Collected

3,517,648.97

Total Funds Distributed

3,517,648.97

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 29

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

918,553,391.21

918,553,391.21

Beginning Certificate Balance

918,553,391.21

(-) Scheduled Principal Collections

501,976.86

501,976.86

(-) Principal Distributions

501,976.86

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

918,051,414.35

918,051,414.35

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

919,550,886.49

919,550,886.49

Ending Certificate Balance

918,051,414.35

Ending Actual Collateral Balance

919,060,807.20

919,060,807.20

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

2,376,040.64

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

2,376,040.64

0.00

Net WAC Rate

4.04%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 29

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

9

71,719,328.75

7.81%

45

4.4495

NAP

Defeased

9

71,719,328.75

7.81%

45

4.4495

NAP

 

1,000,000 or less

2

1,918,000.00

0.21%

99

4.7001

1.927107

1.40 or less

7

165,749,855.59

18.05%

44

3.9730

0.501276

1,000,001 to 2,000,000

3

4,785,744.09

0.52%

57

4.5026

2.068314

1.41 to 1.50

2

20,680,275.35

2.25%

44

4.4511

1.438050

2,000,001 to 3,000,000

3

7,416,486.76

0.81%

45

4.4158

2.024251

1.51 to 1.60

5

42,158,300.04

4.59%

46

4.1924

1.576148

3,000,001 to 4,000,000

2

7,725,615.75

0.84%

44

4.1834

3.182275

1.61 to 1.70

2

11,356,744.09

1.24%

45

4.4445

1.662158

4,000,001 to 5,000,000

5

22,350,830.57

2.43%

45

4.1252

2.315638

1.71 to 1.80

3

43,638,469.20

4.75%

45

4.2745

1.769763

5,000,001 to 6,000,000

1

5,764,696.72

0.63%

9

4.3080

2.246400

1.81 to 1.90

5

42,127,361.07

4.59%

43

4.0532

1.846958

6,000,001 to 7,000,000

2

13,487,892.80

1.47%

45

4.5256

2.061507

1.91 to 2.00

3

4,293,000.00

0.47%

70

4.5286

1.927711

7,000,001 to 8,000,000

3

22,310,846.39

2.43%

44

4.4042

2.013869

2.01 to 2.50

10

160,091,394.75

17.44%

43

4.0816

2.161755

8,000,001 to 9,000,000

3

24,800,000.00

2.70%

46

3.7099

3.806728

2.51 to 3.50

11

201,391,861.31

21.94%

45

3.6636

2.880686

9,000,001 to 10,000,000

5

47,854,991.03

5.21%

44

4.1527

2.045875

3.51 or greater

7

145,844,449.89

15.89%

52

3.3778

3.821562

10,000,001 to 15,000,000

8

100,656,250.51

10.96%

45

4.1346

1.774881

Totals

66

918,051,414.35

100.00%

46

3.9173

2.173137

15,000,001 to 20,000,000

5

88,982,346.54

9.69%

37

4.2666

1.486505

 

 

 

 

 

 

 

20,000,001 to 30,000,000

7

186,217,438.49

20.28%

44

3.8731

1.711289

 

 

 

 

 

 

 

30,000,001 to 50,000,000

8

312,060,945.95

33.99%

50

3.5165

2.725155

 

 

 

 

 

 

 

50,000,001 to 80,000,000

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

80,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

66

918,051,414.35

100.00%

46

3.9173

2.173137

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 29

 


 
 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

12

71,719,328.75

7.81%

45

4.4495

NAP

Totals

96

918,051,414.35

100.00%

46

3.9173

2.173137

Alabama

3

1,710,372.25

0.19%

44

3.4940

2.425500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Arizona

2

21,948,674.05

2.39%

42

3.6668

2.493812

 

 

 

 

 

 

 

California

3

49,373,477.32

5.38%

44

3.9463

0.723645

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Colorado

2

5,622,193.98

0.61%

45

4.3557

3.598897

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Florida

5

47,423,458.36

5.17%

44

4.0272

1.902305

Defeased

12

71,719,328.75

7.81%

45

4.4495

NAP

Georgia

7

19,999,029.75

2.18%

34

4.3717

2.073824

Industrial

1

3,960,165.86

0.43%

43

4.1200

1.889500

Illinois

8

36,118,472.96

3.93%

46

4.0075

1.742313

Lodging

10

116,544,454.52

12.69%

38

4.2085

1.511652

Indiana

3

2,702,688.67

0.29%

66

3.9608

2.229004

Mixed Use

3

69,850,000.00

7.61%

44

3.5212

1.059637

Maryland

2

11,439,864.67

1.25%

46

4.3944

2.221032

Multi-Family

11

118,742,812.93

12.93%

45

4.1659

1.983957

Michigan

3

29,968,256.93

3.26%

47

4.6618

(0.162719)

Office

14

248,043,178.49

27.02%

52

3.6638

2.940674

Minnesota

1

6,465,482.24

0.70%

44

3.4940

2.425500

Retail

38

251,200,815.23

27.36%

45

3.8214

1.999692

Missouri

2

2,451,807.11

0.27%

66

3.9766

2.225210

Self Storage

7

37,990,658.57

4.14%

45

4.2378

3.145440

Nevada

2

66,220,000.00

7.21%

45

4.1655

1.945709

Totals

96

918,051,414.35

100.00%

46

3.9173

2.173137

New Mexico

1

2,298,886.07

0.25%

44

4.0200

2.394000

 

 

 

 

 

 

 

New York

8

251,056,111.81

27.35%

44

3.4890

2.446601

 

 

 

 

 

 

 

North Carolina

7

60,564,563.90

6.60%

45

4.0008

2.032665

 

 

 

 

 

 

 

Ohio

9

44,433,614.63

4.84%

44

4.2280

1.720548

 

 

 

 

 

 

 

Oklahoma

1

9,231,837.21

1.01%

44

4.1700

2.863500

 

 

 

 

 

 

 

Pennsylvania

3

72,897,646.56

7.94%

45

3.8098

2.900509

 

 

 

 

 

 

 

South Carolina

2

22,952,220.08

2.50%

15

3.8941

3.395360

 

 

 

 

 

 

 

Tennessee

1

9,915,673.82

1.08%

46

3.9110

1.311100

 

 

 

 

 

 

 

Texas

4

19,724,682.17

2.15%

45

4.3133

1.812032

 

 

 

 

 

 

 

Virginia

3

3,613,071.06

0.39%

45

4.0830

2.098607

 

 

 

 

 

 

 

Washington

2

48,200,000.00

5.25%

82

3.7295

3.465956

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 29

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

9

71,719,328.75

7.81%

45

4.4495

NAP

Defeased

9

71,719,328.75

7.81%

45

4.4495

NAP

 

3.250% or less

2

70,000,000.00

7.62%

44

2.9900

3.698457

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.251% to 3.500%

6

190,770,945.95

20.78%

45

3.4205

2.267424

13 months to 24 months

3

2,947,000.00

0.32%

100

4.7071

1.920924

 

3.501% to 3.750%

4

98,668,674.05

10.75%

63

3.6668

3.259867

25 months to 36 months

1

40,000,000.00

4.36%

89

3.6987

3.513200

 

3.751% to 4.000%

9

119,559,909.89

13.02%

39

3.8725

2.487837

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

16

211,049,813.92

22.99%

44

4.1350

1.619671

49 months or greater

53

803,385,085.60

87.51%

44

3.8777

2.136921

 

4.251% to 4.500%

9

62,819,996.82

6.84%

42

4.3741

1.815075

Totals

66

918,051,414.35

100.00%

46

3.9173

2.173137

 

4.501% to 4.750%

7

43,941,627.78

4.79%

48

4.6262

1.577065

 

 

 

 

 

 

 

 

4.751% or greater

4

49,521,117.19

5.39%

45

4.8413

0.550542

 

 

 

 

 

 

 

 

Totals

66

918,051,414.35

100.00%

46

3.9173

2.173137

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 29

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

9

71,719,328.75

7.81%

45

4.4495

NAP

Defeased

9

71,719,328.75

7.81%

45

4.4495

NAP

 

60 months or less

53

803,385,085.60

87.51%

44

3.8777

2.136921

Interest Only

26

561,461,945.95

61.16%

47

3.6727

2.466299

 

61 months or greater

4

42,947,000.00

4.68%

90

3.7679

3.403939

300 months or less

31

284,870,139.65

31.03%

44

4.2652

1.678753

 

Totals

66

918,051,414.35

100.00%

46

3.9173

2.173137

301 months to 330 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

331 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

66

918,051,414.35

100.00%

46

3.9173

2.173137

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 29

 


 
 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

9

71,719,328.75

7.81%

45

4.4495

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

2

62,945,945.95

6.86%

45

3.1830

3.426982

 

 

 

 

 

 

12 months or less

55

783,386,139.65

85.33%

46

3.9275

2.102724

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

66

918,051,414.35

100.00%

46

3.9173

2.173137

 

 

 

 

 

(1)

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

 

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

 

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 29

 


 
 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

Principal               Anticipated          Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments           Repay Date

Date

Date

Balance

Balance

Date

1

310954176

RT

Brooklyn

NY

Actual/360

3.359%

144,615.00

0.00

0.00

N/A

01/01/30

--

50,000,000.00

50,000,000.00

04/01/26

1A

310954177

 

 

 

Actual/360

3.359%

95,289.56

0.00

0.00

N/A

01/01/30

--

32,945,945.95

32,945,945.95

04/01/26

2

310954047

OF

New York

NY

Actual/360

2.990%

102,988.89

0.00

0.00

N/A

12/06/29

--

40,000,000.00

40,000,000.00

04/06/26

2A

310954223

 

 

 

Actual/360

2.990%

77,241.67

0.00

0.00

N/A

12/06/29

--

30,000,000.00

30,000,000.00

04/06/26

3

323210003

MU

New York

NY

Actual/360

3.486%

120,073.33

0.00

0.00

N/A

12/08/29

--

40,000,000.00

40,000,000.00

04/08/26

4

323210004

OF

Seattle

WA

Actual/360

3.699%

127,398.98

0.00

0.00

N/A

09/06/33

--

40,000,000.00

40,000,000.00

04/06/26

5

28002344

RT

Las Vegas

NV

Actual/360

4.155%

137,821.35

0.00

0.00

N/A

01/06/30

--

38,520,000.00

38,520,000.00

04/06/26

6

28002356

OF

Philadelphia

PA

Actual/360

3.632%

114,843.84

0.00

0.00

N/A

02/06/30

--

36,720,000.00

36,720,000.00

04/06/26

7

323210007

Various     Various

Various

Actual/360

3.494%

101,920.47

0.00

0.00

N/A

12/06/29

--

33,875,000.00

33,875,000.00

04/06/26

8

883101050

RT

San Francisco

CA

Actual/360

4.040%

104,366.67

0.00

0.00

N/A

12/06/29

--

30,000,000.00

30,000,000.00

04/06/26

9

310952893

RT

Las Vegas

NV

Actual/360

4.180%

99,704.61

0.00

0.00

N/A

01/11/30

--

27,700,000.00

27,700,000.00

04/11/26

10

301741489

MF

Pittsburgh

PA

Actual/360

3.920%

89,452.22

0.00

0.00

N/A

01/06/30

--

26,500,000.00

26,500,000.00

04/06/26

11

307331188

MF

Astoria

NY

Actual/360

4.070%

92,699.90

0.00

0.00

N/A

12/06/29

--

26,450,000.00

26,450,000.00

04/06/26

12

323210012

MU

Durham

NC

Actual/360

3.421%

74,972.17

0.00

0.00

N/A

12/06/29

--

25,450,000.00

25,450,000.00

04/06/26

13

300572063

SS

Various

NC

Actual/360

4.770%

82,732.82

24,452.15

0.00

N/A

01/06/30

--

20,141,890.64

20,117,438.49

04/06/26

14

300572067

LO

Romulus

MI

Actual/360

4.940%

0.00

0.00

0.00

N/A

02/06/30

--

19,493,423.49

19,493,423.49

04/06/20

15

310953658

OF

Phoenix

AZ

Actual/360

3.660%

53,529.35

35,785.23

0.00

N/A

10/11/29

--

16,984,459.28

16,948,674.05

03/11/26

16

310953440

LO

Mount Pleasant

SC

Actual/360

3.868%

61,882.52

0.00

0.00

N/A

12/11/26

--

18,579,000.00

18,579,000.00

04/11/26

17

300572066

OF

Bronx

NY

Actual/360

4.540%

71,151.89

0.00

0.00

N/A

01/06/30

--

18,200,000.00

18,200,000.00

04/06/26

18

307331200

MF

Palos Hills

IL

Actual/360

4.240%

57,640.60

25,889.69

0.00

N/A

02/01/30

--

15,787,138.69

15,761,249.00

04/01/26

19

307331203

IN

Various

Various

Actual/360

4.570%

65,915.90

0.00

0.00

N/A

02/06/30

11/06/29

16,750,000.00

16,750,000.00

04/06/26

20

301741482

OF

Various

OH

Actual/360

4.715%

58,734.16

25,288.41

0.00

N/A

12/06/29

--

14,466,046.69

14,440,758.28

04/06/26

21

310953103

LO

Miramar

FL

Actual/360

3.790%

43,805.02

27,399.39

0.00

N/A

12/11/29

--

13,422,254.31

13,394,854.92

04/11/26

22

300572065

LO

Fort Lauderdale

FL

Actual/360

4.360%

53,330.31

21,429.83

0.00

N/A

01/06/30

--

14,204,579.77

14,183,149.94

04/06/26

23

307331202

LO

Bolingbrook

IL

Actual/360

4.000%

46,303.36

23,469.00

0.00

N/A

02/06/30

--

13,442,909.55

13,419,440.55

04/06/26

24

301741481

MF

Waukesha

WI

Actual/360

4.088%

49,371.12

0.00

0.00

N/A

11/06/29

--

14,025,000.00

14,025,000.00

04/06/26

25

323210025

MF

Lancaster

TX

Actual/360

4.370%

49,726.91

18,634.77

0.00

N/A

01/06/30

--

13,214,503.28

13,195,868.51

04/06/26

27

28002336

OF

Dublin

OH

Actual/360

4.071%

37,130.75

20,651.36

0.00

N/A

12/06/29

--

10,591,889.07

10,571,237.71

04/06/26

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 29

 


 
 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

Principal                Anticipated         Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments            Repay Date

Date

Date

Balance

Balance

Date

28

28002341

IN

Tucson

AZ

Actual/360

4.169%

42,182.17

0.00

0.00

N/A

01/06/30

10/06/29

11,750,000.00

11,750,000.00

04/06/26

29

310953107

LO

Pompano Beach

FL

Actual/360

3.790%

33,283.22

20,818.17

0.00

N/A

12/11/29

--

10,198,281.45

10,177,463.28

04/11/26

30

310953218

OF

Ontario

CA

Actual/360

3.772%

36,672.60

16,961.54

0.00

N/A

12/11/29

--

11,290,438.86

11,273,477.32

03/11/26

31

883101070

LO

Nashville

TN

Actual/360

3.911%

33,473.08

23,463.44

0.00

N/A

02/06/30

--

9,939,137.26

9,915,673.82

04/06/26

32

28002316

MF

Pittsburgh

PA

Actual/360

4.183%

34,917.95

16,324.72

0.00

N/A

11/06/29

--

9,693,971.28

9,677,646.56

04/06/26

33

300572050

MF

Tulsa

OK

Actual/360

4.170%

33,205.72

15,521.06

0.00

N/A

12/06/29

--

9,247,358.27

9,231,837.21

04/06/26

34

300572056

RT

Walker

MI

Actual/360

4.090%

33,610.89

13,444.41

0.00

N/A

12/06/29

--

9,543,277.85

9,529,833.44

04/06/26

35

301741486

Various     Various

NY

Actual/360

4.420%

36,158.06

0.00

0.00

N/A

01/06/30

--

9,500,000.00

9,500,000.00

04/06/26

36

883101078

SS

Charlotte

NC

Actual/360

3.420%

25,032.50

0.00

0.00

N/A

02/06/30

--

8,500,000.00

8,500,000.00

04/06/26

37

300572068

LO

Various

NM

Actual/360

4.910%

29,817.01

17,690.38

0.00

N/A

02/06/30

11/06/29

7,052,179.75

7,034,489.37

04/06/26

38

301741491

OF

Tacoma

WA

Actual/360

3.880%

27,397.11

0.00

0.00

N/A

01/06/30

--

8,200,000.00

8,200,000.00

04/06/26

39

300572057

RT

Fort Myers

FL

Actual/360

4.250%

29,212.83

10,880.27

0.00

N/A

12/06/29

--

7,982,254.58

7,971,374.31

04/06/26

40

310953225

OF

Los Angeles

CA

Actual/360

3.842%

26,797.95

0.00

0.00

N/A

02/11/30

--

8,100,000.00

8,100,000.00

04/11/26

41

28302321

RT

Parma

OH

Actual/360

4.180%

25,863.26

13,530.67

0.00

N/A

12/06/29

--

7,185,348.23

7,171,817.56

04/06/26

42

307331196

LO

Cumming

GA

Actual/360

4.800%

29,677.13

12,296.10

0.00

N/A

01/06/30

--

7,179,950.62

7,167,654.52

04/06/26

43

300572069

OF

Hagerstown

MD

Actual/360

4.410%

26,595.90

12,760.21

0.00

N/A

02/06/30

--

7,003,527.60

6,990,767.39

04/06/26

44

300572039

RT

Lincolnton

NC

Actual/360

4.650%

26,061.94

11,579.55

0.00

N/A

11/06/29

--

6,508,704.96

6,497,125.41

04/06/26

45

300572062

LO

Woodland

CA

Actual/360

4.980%

27,613.82

10,681.58

0.00

N/A

01/06/30

10/06/29

6,439,288.40

6,428,606.82

04/06/26

46

310951697

LO

Peachtree City

GA

Actual/360

4.308%

21,417.74

8,798.08

0.00

N/A

01/11/27

--

5,773,494.80

5,764,696.72

04/11/26

47

300572054

MF

Ashland

OH

Actual/360

4.320%

21,096.09

8,666.70

0.00

N/A

12/06/29

09/06/29

5,670,990.66

5,662,323.96

04/06/26

49

883101056

SS

Chandler

AZ

Actual/360

3.690%

15,887.50

0.00

0.00

N/A

12/06/29

--

5,000,000.00

5,000,000.00

04/06/26

50

307331199

LO

Lexington Park

MD

Actual/360

4.370%

16,772.97

8,176.55

0.00

N/A

02/06/30

--

4,457,273.83

4,449,097.28

04/06/26

51

410953474

SS

Aiken

SC

Actual/360

4.005%

15,106.65

7,106.57

0.00

N/A

12/11/29

--

4,380,326.65

4,373,220.08

04/11/26

52

28002351

MF

Alliance

OH

Actual/360

4.382%

16,858.26

6,252.78

0.00

N/A

02/06/30

--

4,467,669.76

4,461,416.98

04/06/26

53

28002337

OF

Houston

TX

Actual/360

4.240%

14,877.62

7,724.69

0.00

N/A

12/06/29

--

4,074,820.92

4,067,096.23

04/06/26

54

301741480

IN

East Syracuse

NY

Actual/360

4.120%

14,077.17

7,719.00

0.00

N/A

11/06/29

--

3,967,884.86

3,960,165.86

04/06/26

55

300572047

MH

Sioux Falls

SD

Actual/360

4.360%

15,240.03

6,191.21

0.00

N/A

11/06/29

08/06/29

4,059,196.90

4,053,005.69

04/06/26

56

301741485

MF

Parachute

CO

Actual/360

4.250%

13,806.49

7,100.96

0.00

N/A

01/06/30

--

3,772,550.85

3,765,449.89

04/06/26

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 29

 


 
 

 

                               

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

Principal                Anticipated         Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments            Repay Date

Date

Date

Balance

Balance

Date

57

28002354

MH

Star Valley

AZ

Actual/360

4.472%

15,403.56

0.00

0.00

N/A

02/06/30

--

4,000,000.00

4,000,000.00

04/06/26

58

307331192

MF

Statesboro

GA

Actual/360

4.770%

11,283.31

4,402.30

0.00

N/A

01/06/30

--

2,747,002.99

2,742,600.69

04/06/26

59

307331189

RT

Albuquerque

NM

Actual/360

4.020%

7,973.66

4,528.96

0.00

N/A

12/06/29

--

2,303,415.03

2,298,886.07

04/06/26

60

307331198

RT

Mechanicsville

VA

Actual/360

4.390%

8,978.16

0.00

0.00

N/A

02/06/30

--

2,375,000.00

2,375,000.00

04/06/26

61

300572060

98

Queen Creek

AZ

Actual/360

4.800%

8,346.69

3,458.28

0.00

N/A

10/06/29

--

2,019,361.19

2,015,902.91

04/06/26

62

307331193

MF

Evans

CO

Actual/360

4.570%

7,318.21

2,898.85

0.00

N/A

12/06/29

--

1,859,642.94

1,856,744.09

04/06/26

63

883101083

RT

Trophy Club

TX

Actual/360

4.319%

7,066.36

0.00

0.00

N/A

01/06/30

--

1,900,000.00

1,900,000.00

04/06/26

64

28002357

RT

Clinton

IN

Actual/360

4.720%

4,182.31

0.00

0.00

N/A

09/06/34

--

1,029,000.00

1,029,000.00

04/06/26

65

28002359

RT

Wardsville

MO

Actual/360

4.710%

3,946.33

0.00

0.00

N/A

07/06/34

--

973,000.00

973,000.00

04/06/26

66

28002358

RT

Kochville

MI

Actual/360

4.690%

3,816.49

0.00

0.00

N/A

07/06/34

--

945,000.00

945,000.00

04/06/26

Totals

 

 

 

 

 

 

3,015,672.11

501,976.86

0.00

 

 

 

918,553,391.21

918,051,414.35

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 15 of 29

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

   ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

44,465,090.00

34,548,039.25

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

115,679,668.00

83,908,352.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

39,431,641.00

12,340,329.00

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

25,718,431.00

12,624,999.00

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

3,423,082.69

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

4,671,493.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

6,647,911.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

(1,101,388.16)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

1,980,000.00

1,559,250.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

2,666,214.83

2,031,677.03

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,420,277.87

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,707,316.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

0.00

2,450,034.38

10/01/24

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

(330,795.11)

(1,334,502.00)

01/01/25

09/30/25

10/14/25

18,982,413.53

807,612.04

(248.60)

2,487,256.96

767,658.88

0.00

 

 

15

4,146,849.17

2,283,198.45

01/01/25

06/30/25

--

0.00

0.00

89,259.73

89,259.73

0.00

0.00

 

 

16

2,856,526.50

3,031,220.29

10/01/24

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,735,731.10

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,638,347.67

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

20

1,146,150.61

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,143,614.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,480,285.36

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,697,537.09

1,528,421.40

10/01/24

09/30/25

--

0.00

100,887.01

0.00

0.00

0.00

0.00

 

 

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

25

1,510,180.86

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,547,034.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 29

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent             Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

    ASER

Advances

Advances

Advances

from Principal

Defease Status

 

28

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

29

1,508,465.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,668,846.45

0.00

--

--

--

0.00

0.00

53,585.53

53,585.53

0.00

0.00

 

 

31

1,005,128.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

1,194,975.05

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

1,680,824.05

1,728,601.66

07/01/24

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,568,271.05

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

709,309.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

1,670,653.85

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

38

1,120,518.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

726,305.11

763,949.45

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

795,530.25

620,226.69

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

5,264,242.93

5,927,054.44

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

1,023,270.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

1,268,658.51

1,000,549.05

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

747,493.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

46

992,511.77

940,450.18

10/01/24

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

49

688,696.86

664,050.05

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

594,331.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

523,163.26

368,387.64

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

443,630.48

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

459,404.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

590,889.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

56

1,193,520.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 29

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent            Most Recent           Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

57

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

58

350,047.97

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

368,600.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

60

203,840.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

61

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

62

212,235.08

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

217,603.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

64

95,708.93

71,781.94

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

65

90,684.33

68,013.49

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

66

88,335.96

66,251.97

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

297,346,895.94

167,190,335.36

 

 

 

18,982,413.53

908,499.05

142,596.66

2,630,102.22

767,658.88

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 29

 


 
 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 19 of 29

 


 
 

 

                                           

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

04/17/26

0

0.00

0

0.00

1

19,493,423.49

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.917256%

3.896692%

46

03/17/26

0

0.00

0

0.00

1

19,493,423.49

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.917430%

3.896867%

47

02/18/26

0

0.00

0

0.00

1

19,493,423.49

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.917644%

3.897083%

48

01/16/26

0

0.00

0

0.00

1

19,493,423.49

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.917815%

3.886383%

49

12/17/25

0

0.00

0

0.00

1

19,493,423.49

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.917986%

3.886561%

50

11/18/25

0

0.00

0

0.00

1

19,493,423.49

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.918169%

3.897615%

51

10/20/25

0

0.00

0

0.00

1

19,493,423.49

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.918338%

3.897785%

52

09/17/25

1

40,000,000.00

0

0.00

1

19,493,423.49

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.918520%

3.897969%

53

08/15/25

0

0.00

0

0.00

1

19,493,423.49

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.918687%

3.898138%

54

07/17/25

0

0.00

0

0.00

1

19,493,423.49

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.918853%

3.898306%

55

06/17/25

0

0.00

0

0.00

1

19,493,423.49

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.919032%

3.898487%

56

05/16/25

0

0.00

0

0.00

1

19,493,423.49

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.919196%

3.898654%

57

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 
 

 

                                 

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

                       Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

                       Balance

Date

Code²

 

Date

Date

REO Date

14

300572067

04/06/20

71

6

 

(248.60)

2,487,256.96

5,301,706.36

20,450,069.54

06/16/20

6

 

 

 

 

15

310953658

03/11/26

0

B

 

89,259.73

89,259.73

0.00

 

16,984,459.28

 

 

 

 

 

 

30

310953218

03/11/26

0

B

 

53,585.53

53,585.53

0.00

 

11,290,438.86

 

 

 

 

 

 

Totals

 

 

 

 

 

142,596.66

2,630,102.22

5,301,706.36

48,724,967.68

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

 

1 - Modification

 

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

 

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

 

3 - Bankruptcy

 

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

 

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

 

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 21 of 29

 


 
 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

        Total

        Performing

Non-Performing

            REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

24,343,697

24,343,697

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

850,760,718

831,267,294

     19,493,423

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

42,947,000

42,947,000

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Apr-26

918,051,414

898,557,991

0

0

19,493,423

0

 

Mar-26

918,553,391

899,059,968

0

0

19,493,423

0

 

Feb-26

919,156,646

899,663,223

0

0

19,493,423

0

 

Jan-26

919,654,603

900,161,180

0

0

19,493,423

0

 

Dec-25

920,150,751

900,657,327

0

0

19,493,423

0

 

Nov-25

920,679,642

901,186,219

0

0

19,493,423

0

 

Oct-25

921,172,065

901,678,642

0

0

19,493,423

0

 

Sep-25

921,697,364

862,203,941

40,000,000

0

19,493,423

0

 

Aug-25

922,186,089

902,692,665

0

0

19,493,423

0

 

Jul-25

922,673,038

903,179,614

0

0

19,493,423

0

 

Jun-25

923,193,059

903,699,635

0

0

19,493,423

0

 

May-25

923,676,349

904,182,925

0

0

19,493,423

0

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 29

 


 
 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

14

300572067

19,493,423.49

20,450,069.54

13,000,000.00

09/04/25

(1,587,177.00)

(1.61350)

09/30/25

02/06/30

285

Totals

 

19,493,423.49

20,450,069.54

13,000,000.00

 

(1,587,177.00)

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 29

 


 
 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

14

300572067

LO

MI

06/16/20

6

 

 

 

 

The Receiver is currently marketing the hotel and expects to close on a sale by June 30, 2026. The hotel has been unable to cover operating expenses and as of 12/31/25 had a negative DSCR of (1.34X)

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 24 of 29

 


 
 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

            Balance

Rate

   Balance

     Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

8

883101050

0.00

4.04000%

0.00

4.04000%

8

10/07/24

10/06/26

--

23

307331202

0.00

4.24000%

0.00

4.24000%

9

07/12/23

07/14/23

--

40

310953225

8,100,000.00

3.84200%

8,100,000.00                        3.84200%

10

07/02/20

08/11/20

08/11/20

41

28302321

7,987,543.89

4.18000%

7,976,900.68                        4.18000%

10

07/30/20

06/06/20

09/11/20

Totals

 

16,087,543.89

 

16,076,900.68

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 29

 


 
 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

             Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹               Number               Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 29

 


 
 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

       Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID          Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 27 of 29

 


 
 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

3

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

1,073.27

0.00

0.00

0.00

5

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

14.42

0.00

(200.00)

0.00

11

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

34.92

0.00

0.00

0.00

13

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

108.95

0.00

0.00

0.00

14

0.00

0.00

4,196.50

0.00

0.00

0.00

0.00

82,922.86

32,583.66

0.00

0.00

0.00

15

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

913.90

0.00

0.00

0.00

16

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

1.16

0.00

0.00

0.00

18

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

157.40

0.00

0.00

0.00

23

0.00

0.00

0.00

0.00

697.72

0.00

0.00

0.00

0.00

0.00

0.00

2,778.20

24

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

1.80

0.00

0.00

0.00

30

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.04

0.00

0.00

0.00

50

0.00

0.00

0.00

0.00

249.50

0.00

0.00

0.00

0.00

0.00

0.00

0.00

56

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.10

0.00

0.00

0.00

58

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

13.25

0.00

0.00

0.00

63

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.39

0.00

0.00

0.00

Total

0.00

0.00

4,196.50

0.00

947.22

0.00

0.00

82,922.86

34,903.26

0.00

(200.00)

2,778.20

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

 

 

Collateral Shortfall Total

125,548.04

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 28 of 29

 


 
 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 29 of 29

 

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 Wells Fargo Bank, National Association; JPMorgan Chase Bank, National Association; Societe Generale Financial Corporation 12-03-2019 50000000.00 120 01-01-2030 0.033588 0.033588 3 1 120 02-01-2020 true 1 PP 3 239904.56 50000000.00 1 1 1 5 true true true false false 02-28-2022 08-31-2029 KINGS PLAZA 5100 KINGS PLAZA Brooklyn NY 11234 Kings RT 811797 811797 1969 2018 900000000.00 MAI 10-17-2019 0.97 0.85 6 X Lowes 114000 05-31-2028 Primark 102805 07-31-2038 Target 90164 01-31-2034 09-30-2019 01-01-2025 09-30-2025 81045186.71 57289131.00 29004262.00 22741091.75 52040924.71 34548039.25 50905970.16 33696823.75 UW CREFC 12438406.00 3.13 2.7775 3.06 2.709 C F 09-30-2025 false false 50000000.00 144615.00 0.033588 0.0001356 144615.00 0.00 0.00 50000000.00 50000000.00 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 1A 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 12-03-2019 32945945.95 120 01-01-2030 0.033588 0.033588 3 1 120 02-01-2020 1 PP 3 32945945.95 1 5 true true false false false NA NA X C false false 32945945.95 95289.56 0.033588 0.0001356 95289.56 0.00 0.00 32945945.95 32945945.95 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 2 03-12-2026 04-13-2026 Wells Fargo Bank, National Association; Goldman Sachs Bank USA; JPMorgan Chase Bank, National Assocation; DBR Investments Co. Limited 11-25-2019 40000000.00 120 12-06-2029 0.0299 0.0299 3 1 120 01-06-2020 true 1 A1 3 180230.56 40000000.00 1 1 1 0 true true false false false 06-05-2029 1633 BROADWAY 1633 BROADWAY New York NY 10019 New York OF 2561512 2561512 1972 2013 2400000000.00 MAI 10-24-2019 0.98 0.93 6 03-06-2022 N ALLIANZ ASSET MGMT OF AMERICA 320911 01-31-2031 WMG ACQUISITION CORP 295943 07-31-2029 SHOWTIME NETWORKS INC 261196 01-31-2026 09-30-2019 01-01-2025 09-30-2025 190585947.01 151960000.00 71435783.66 68051648.00 119150163.35 83908352.00 116677727.04 82005352.00 UW CREFC 22779979.00 3.92 3.6834 3.83 3.5998 C F 09-30-2025 false false 40000000.00 102988.89 0.0299 0.0001356 102988.89 0.00 0.00 40000000.00 40000000.00 04-06-2026 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 2A 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 11-25-2019 30000000.00 120 12-06-2029 0.0299 0.0299 3 1 120 01-06-2020 1 A1 3 30000000.00 1 0 true true false false false NA NA N C false false 30000000.00 77241.67 0.0299 0.0001356 77241.67 0.00 0.00 30000000.00 30000000.00 04-06-2026 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 3 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc.; Citi Real Estate Funding Inc.; Goldman Sachs Bank USA; BMO Harris Bank N.A. 11-26-2019 40000000.00 120 12-08-2029 0.03486 0.03486 3 1 120 01-08-2020 true 1 A1 3 120073.33 40000000.00 1 1 1 3 true true false false false 06-07-2029 650 MADISON AVENUE 650 MADISON AVENUE New York NY 10022 New York MU 600415 600415 1957 2015 1210000000.00 MAI 10-31-2019 0.97 0.81 6 03-08-2022 N Ralph Lauren 141871 04-30-2036 Ralph Lauren 61848 11-10-2025 BC PARTNERS INC. 44504 08-17-2037 09-30-2019 01-01-2025 06-30-2025 87327989.44 28587419.00 28901494.83 16247090.00 58426494.61 12340329.00 56776390.86 11515277.00 UW CREFC 11176577.00 2.81 1.1041 2.73 1.0303 C F 06-30-2025 false false 40000000.00 120073.33 0.03486 0.0001356 120073.33 0.00 0.00 40000000.00 40000000.00 04-08-2026 1 false 0 0 0 0 0 KeyBank National Association 10-14-2025 12-09-2025 false 8 Prospectus Loan ID 4 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc.; DBR Investments Co. Limited 12-19-2019 40000000.00 120 09-06-2033 0.0369868 0.0369868 3 1 120 02-06-2020 true 1 A1 3 127398.98 40000000.00 1 1 1 0 true true true false false 02-05-2022 07-05-2029 F5 TOWER 801 5TH AVENUE Seattle WA 98104 King OF 515518 515518 2019 470000000.00 MAI 11-05-2019 1 1 6 03-06-2022 N F5 NETWORKS INC 515518 09-30-2033 12-31-2019 01-01-2025 06-30-2025 32787852.30 18399715.00 8792416.05 5774716.00 23995436.26 12624999.00 23119055.66 12186808.00 UW CREFC 3468797.00 3.45 3.6395 3.32 3.5132 F F 06-30-2025 false false 40000000.00 127398.98 0.0369868 0.0001356 127398.98 0.00 0.00 40000000.00 40000000.00 04-06-2026 01-06-2030 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 5 03-12-2026 04-13-2026 Ladder Capital Finance LLC 12-27-2019 38520000.00 120 01-06-2030 0.04155 0.04155 3 1 120 02-06-2020 true 1 WL 3 137821.35 38520000.00 1 1 1 0 true true false false false 09-05-2029 SILVER CITY PLAZA 3001 SOUTH LAS VEGAS BOULEVARD Las Vegas NV 89109 Clark RT 41583 41583 2005 60500000.00 MAI 11-26-2019 1 0.94 6 03-06-2022 N Ross Dress for Less 32000 01-31-2030 Denny's 4765 03-25-2030 7-ELEVEN 33497 2200 10-31-2029 10-31-2019 12-31-2024 12-31-2025 3363071.09 4268178.00 492777.60 845095.31 2870293.49 3423082.69 2812077.29 3364867.69 UW CREFC 1622735.25 1.76 2.1094 1.73 2.0735 C F 12-31-2025 false false 38520000.00 137821.35 0.04155 0.0001481 137821.35 0.00 0.00 38520000.00 38520000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 6 03-12-2026 04-13-2026 Ladder Capital Finance LLC 01-16-2020 36720000.00 120 02-06-2030 0.03632 0.03632 3 1 120 03-06-2020 true 1 WL 3 107434.56 36720000.00 1 1 1 0 true true true false false 02-05-2022 11-05-2029 AXALTA NAVY YARD 1050 CONSTITUTION AVENUE Philadelphia PA 19112 Philadelphia OF 175000 175000 2017 61800000.00 MAI 10-18-2019 1 1 6 X Axalta Coating Syste 175000 10-31-2037 12-31-2024 12-31-2025 3628502.07 4815973.00 108855.06 144479.19 3519647.01 4671493.81 3502147.01 4653993.81 UW CREFC 1352193.60 2.60 3.4547 2.58 3.4418 C F 12-31-2025 false false 36720000.00 114843.84 0.03632 0.0001481 114843.84 0.00 0.00 36720000.00 36720000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 7 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 12-09-2019 33875000.00 120 12-06-2029 0.03494 0.03494 3 1 120 01-06-2020 true 1 PP 3 101920.47 33875000.00 1 25 25 0 true true false false false 09-05-2029 ExchangeRight Net Leased Portfolio #31 98 547761 119040000.00 MAI 1 1 03-06-2022 N 12-31-2024 12-31-2025 7588538.70 8198598.00 627045.69 1550686.36 6961493.00 6647911.64 6711431.82 6347849.64 UW 2617043.00 2.65 2.5402 2.56 2.4255 C F false false 33875000.00 101920.47 0.03494 0.0001356 101920.47 0.00 0.00 33875000.00 33875000.00 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 7-001 03-12-2026 04-13-2026 HY-VEE - SAVAGE, MN 6150 EGAN DRIVE Savage MN 55378 Scott RT 101278 101278 2016 22400000.00 MAI 11-12-2019 1 1 6 Hy-Vee Food Stores 97310 12-08-2039 12-31-2024 12-31-2025 1274822.98 1332807.00 34152.66 157873.93 1240670.32 1174933.07 1181338.30 1115601.07 UW CREFC 499496.00 2.3522 2.2334 F 12-31-2025 false Prospectus Loan ID 7-002 03-12-2026 04-13-2026 GIANT EAGLE - NEW ALBANY, OH 5461 NEW ALBANY ROAD WEST New Albany OH 43054 Franklin RT 71050 71050 2006 16480000.00 MAI 11-25-2019 1 1 6 Giant Eagle 73187 08-31-2032 12-31-2024 12-31-2025 991891.80 1029971.00 33309.48 126045.84 958582.33 903925.16 914427.71 859770.16 UW CREFC 328924.00 2.7481 2.6138 F 12-31-2025 false Prospectus Loan ID 7-003 03-12-2026 04-13-2026 BIOLIFE PLASMA SERVICES L.P. - COLUMBUS, GA 6301 VETERANS PARKWAY Columbus GA 31909 Muscogee OF 14181 14181 2019 7950000.00 MAI 10-24-2019 1 1 6 BIOLIFE PLASMA Services L.P. 14273 09-30-2034 12-31-2024 12-31-2025 499954.65 499073.00 14385.19 63356.18 485569.46 435716.82 485569.46 435716.82 UW CREFC 195548.00 2.2281 2.2281 F 12-31-2025 false Prospectus Loan ID 7-004 03-12-2026 04-13-2026 WALGREENS - DES PLAINES, IL 17 WEST GOLF ROAD Des Plaines IL 60016 Cook RT 15120 15120 2000 6300000.00 MAI 11-01-2019 1 1 6 Walgreens 15074 09-30-2029 12-31-2024 12-31-2025 393742.63 417806.00 9267.44 50850.50 384475.19 366955.50 368321.99 350802.50 UW CREFC 155517.00 2.3595 2.2557 F 12-31-2025 false Prospectus Loan ID 7-005 03-12-2026 04-13-2026 TRACTOR SUPPLY - YULEE, FL 463180 STATE HWY 200 Yulee FL 32097 Nassau RT 18800 18800 2019 5560000.00 MAI 11-13-2019 1 1 6 Tractor Supply 18824 11-30-2034 12-31-2024 12-31-2025 326482.33 359475.00 8206.94 40440.72 318275.39 319034.28 302209.22 302968.28 UW CREFC 131074.00 2.434 2.3114 F 12-31-2025 false Prospectus Loan ID 7-006 03-12-2026 04-13-2026 HOBBY LOBBY - BELTON, MO 520 EAST MARKEY PARKWAY Belton MO 64012 Cass RT 55000 55000 2016 5300000.00 MAI 10-22-2019 1 1 6 Hobby Lobby 55001 02-28-2031 12-31-2024 12-31-2025 491508.24 648933.00 187838.40 317996.96 303669.84 330936.04 271689.63 298956.04 UW CREFC 114246.00 2.8966 2.6167 F 12-31-2025 false Prospectus Loan ID 7-007 03-12-2026 04-13-2026 TRACTOR SUPPLY - OREGON, OH 3942 NAVARRE AVENUE Oregon OH 43616 Lucas RT 18795 18795 2004 4180000.00 MAI 10-19-2019 1 1 6 Tractor Supply 19404 12-31-2029 12-31-2024 12-31-2025 250506.07 313791.00 7566.19 59304.87 242939.88 254486.13 232375.52 243922.13 UW CREFC 97419.00 2.6122 2.5038 F 12-31-2025 false Prospectus Loan ID 7-008 03-12-2026 04-13-2026 HOBBY LOBBY - MARION, OH 280 MCMAHAN BOULEVARD Marion OH 43616 Marion RT 55020 55020 2007 4200000.00 MAI 10-19-2019 1 1 6 Hobby Lobby 55113 03-31-2031 12-31-2024 12-31-2025 380689.55 485882.00 126958.34 242358.00 253731.21 243524.00 222392.73 212186.00 UW CREFC 95648.00 2.546 2.2184 F 12-31-2025 false Prospectus Loan ID 7-009 03-12-2026 04-13-2026 TRACTOR SUPPLY - NEW LENOX, IL 2161 EAST LARAWAY ROAD New Lenox IL 60451 Will RT 19097 19097 2019 4050000.00 MAI 10-31-2019 1 1 6 Tractor Supply 19034 11-30-2034 12-31-2024 12-31-2025 236951.06 262270.00 6090.04 30399.00 230861.02 231871.00 216808.81 217818.00 UW CREFC 90335.00 2.5667 2.4112 F 12-31-2025 false Prospectus Loan ID 7-010 03-12-2026 04-13-2026 TRACTOR SUPPLY - DANVILLE, IN 16 RIDGE AVENUE Danville IN 46122 Hendricks RT 19097 19097 2019 3900000.00 MAI 10-24-2019 1 1 6 Tractor Supply 19099 10-31-2034 12-31-2024 12-31-2025 227014.18 249375.00 5929.42 28495.00 221084.75 220880.00 207259.32 207054.00 UW CREFC 88563.00 2.494 2.3379 F 12-31-2025 false Prospectus Loan ID 7-011 03-12-2026 04-13-2026 CVS PHARMACY - MILFORD, OH 921 LILA AVENUE Milford OH 45150 Clermont RT 10118 10118 1999 3450000.00 MAI 10-25-2019 1 1 6 CVS 10118 01-31-2030 12-31-2024 12-31-2025 204091.06 216973.00 4872.92 48214.00 199218.14 168759.00 191308.18 160849.00 UW CREFC 79707.00 2.1172 2.018 F 12-31-2025 false Prospectus Loan ID 7-012 03-12-2026 04-13-2026 CVS PHARMACY - ALTON, IL 2422 COLLEGE AVENUE Alton IL 62002 Madison RT 10157 10157 2000 3390000.00 MAI 10-25-2019 1 1 6 CVS 10157 01-31-2030 12-31-2024 12-31-2025 200557.32 210000.00 5068.47 23309.00 195488.85 186691.00 187608.71 178811.00 UW CREFC 77936.00 2.3954 2.2943 F 12-31-2025 false Prospectus Loan ID 7-013 03-12-2026 04-13-2026 WALGREENS - CHICAGO HEIGHTS, IL 3120 CHICAGO ROAD South Chicago Heights IL 60411 Cook RT 14725 14725 2000 4100000.00 MAI 11-01-2019 1 1 6 Walgreens 14678 10-31-2030 12-31-2024 12-31-2025 253036.61 268867.00 6347.38 29507.00 246689.23 239360.00 234105.49 226776.00 UW CREFC 73862.00 3.2406 3.0702 F 12-31-2025 false Prospectus Loan ID 7-014 03-12-2026 04-13-2026 WALGREENS - WHEELING, IL 1199 WEST DUNDEE ROAD Wheeling IL 60090 Cook RT 14250 14250 2000 5600000.00 MAI 11-01-2019 1 1 6 Walgreens 14297 06-30-2031 12-31-2024 12-31-2025 369292.30 368000.00 8678.23 29540.00 360614.07 338460.00 358476.57 336322.00 UW CREFC 72799.00 4.6492 4.6198 F 12-31-2025 false Prospectus Loan ID 7-015 03-12-2026 04-13-2026 TRACTOR SUPPLY - KANKAKEE, IL 506 RIVERSTONE PARKWAY Kankakee IL 60901 Kankakee RT 19097 19097 2019 3000000.00 MAI 10-31-2019 1 1 6 Tractor Supply 19013 10-31-2034 12-31-2024 12-31-2025 175634.78 213344.00 4822.44 42771.00 170812.34 170573.00 157842.30 157603.00 UW CREFC 65537.00 2.6026 2.4047 F 12-31-2025 false Prospectus Loan ID 7-016 03-12-2026 04-13-2026 DOLLAR GENERAL - FAYETTEVILLE, GA 1437 HIGHWAY 92 NORTH Fayetteville GA 30214 Fayette RT 9002 9002 2018 1920000.00 MAI 10-22-2019 1 1 6 Dollar General 8956 11-30-2033 12-31-2024 12-31-2025 132421.94 120096.00 14974.38 24360.00 117447.56 95736.00 117447.56 95736.00 UW CREFC 49595.00 1.9303 1.9303 F 12-31-2025 false Prospectus Loan ID 7-017 03-12-2026 04-13-2026 CVS PHARMACY - MOBILE, AL 3100 DAUPHIN ISLAND PARKWAY Mobile AL 36605 Mobile RT 10125 10125 2000 2100000.00 MAI 10-28-2019 1 1 6 CVS 10149 01-31-2030 12-31-2024 12-31-2025 124217.75 130000.00 3202.15 14903.58 121015.61 115096.42 115122.52 109203.42 UW CREFC 48710.00 2.3628 2.2419 F 12-31-2025 false Prospectus Loan ID 7-018 03-12-2026 04-13-2026 ADVANCE AUTO PARTS - RICHMOND, VA 7216 BROOK ROAD Richmond VA 23227 Henrico RT 7000 7000 2005 2180000.00 MAI 10-28-2019 1 1 6 Advance Auto Parts 6762 02-28-2030 12-31-2024 12-31-2025 133351.18 140417.00 9668.24 17129.17 123682.94 123287.83 117429.87 117034.83 UW CREFC 47824.00 2.5779 2.4471 F 12-31-2025 false Prospectus Loan ID 7-019 03-12-2026 04-13-2026 DOLLAR GENERAL - ROANOKE, VA 2227 GARDEN CITY BOULEVARD SOUTHEAST Roanoke VA 24014 Roanoke City RT 10542 10542 2012 1850000.00 MAI 10-27-2019 1 1 6 Dollar General 10542 05-31-2032 12-31-2024 12-31-2025 131051.10 133635.00 16073.80 21925.02 114977.30 111709.98 114977.30 111709.98 UW CREFC 47824.00 2.3358 2.3358 F 12-31-2025 false Prospectus Loan ID 7-020 03-12-2026 04-13-2026 DOLLAR GENERAL - MCDONOUGH, GA 2370 HIGHWAY 155 NORTH McDonough GA 30252 Henry RT 9026 9026 2019 1870000.00 MAI 10-22-2019 1 1 6 Dollar General 9665 10-31-2034 12-31-2024 12-31-2025 136005.23 139100.00 24729.65 31682.60 111275.58 107417.40 111275.58 107417.40 UW CREFC 46938.00 2.2884 2.2884 F 12-31-2025 false Prospectus Loan ID 7-021 03-12-2026 04-13-2026 DOLLAR GENERAL - ALVIN, TX 1109 SOUTH GORDON STREET Alvin TX 77511 Brazoria RT 9026 9026 2011 1670000.00 MAI 10-24-2019 1 1 6 Dollar General 9322 02-29-2032 12-31-2024 12-31-2025 129398.05 138384.00 28493.81 41381.00 100904.24 97003.00 100904.24 97003.00 UW CREFC 43396.00 2.2352 2.2352 F 12-31-2025 false Prospectus Loan ID 7-022 03-12-2026 04-13-2026 CVS PHARMACY - LAWRENCEVILLE, GA 2650 CRUSE ROAD Lawrenceville GA 30044 Gwinnett RT 10127 10127 1999 2830000.00 MAI 10-22-2019 1 1 6 CVS 10127 01-31-2030 12-31-2024 12-31-2025 167059.60 175000.00 4150.83 50563.44 162908.77 124436.56 155941.82 117469.56 UW CREFC 41979.00 2.9642 2.7982 F 12-31-2025 false Prospectus Loan ID 7-023 03-12-2026 04-13-2026 DOLLAR GENERAL - PRATTVILLE, AL 1455 MARTIN LUTHER KING DRIVE Prattville AL 36067 Autauga RT 9026 9026 2019 1575000.00 MAI 11-09-2019 1 1 6 Dollar General 9246 11-30-2034 12-31-2024 12-31-2025 105759.35 107669.00 5993.94 11038.06 99765.41 96630.94 99765.41 96630.94 UW CREFC 41802.00 2.3116 2.3116 F 12-31-2025 false Prospectus Loan ID 7-024 03-12-2026 04-13-2026 DOLLAR GENERAL - MOBILE, AL 5768 THREE NOTCH ROAD Mobile AL 36619 Mobile RT 9002 9002 2019 1625000.00 MAI 10-28-2019 1 1 6 Dollar General 9281 11-30-2034 12-31-2024 12-31-2025 118943.11 116278.00 19423.61 19976.00 99519.50 96302.00 99519.50 96302.00 UW CREFC 41625.00 2.3135 2.3135 F 12-31-2025 false Prospectus Loan ID 7-025 03-12-2026 04-13-2026 DOLLAR GENERAL - EVANSVILLE, IN 3101 MOUNT VERNON AVENUE Evansville IN 47712 Vanderburgh RT 9100 9100 2019 1560000.00 MAI 10-26-2019 1 1 6 Dollar General 9536 10-31-2034 12-31-2024 12-31-2025 134155.82 121452.00 36841.74 27265.49 97314.08 94186.51 97314.08 94186.51 UW CREFC 40739.00 2.3119 2.3119 F 12-31-2025 false Prospectus Loan ID 8 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 11-15-2019 30000000.00 120 12-06-2029 0.0404 0.0404 3 1 120 01-06-2020 true 1 PP 3 104366.67 30000000.00 1 1 1 0 true true false false true 09-05-2029 ONE STOCKTON 1 STOCKTON STREET San Francisco CA 94108 San Francisco RT 16987 16987 1973 2016 111000000.00 MAI 10-21-2019 1 0 6 03-06-2022 N T-MOBILE 16987 11-30-2026 10-31-2019 12-31-2024 12-31-2025 6109059.58 10451.00 1114258.19 1111839.16 4994801.39 -1101388.16 4845820.79 -1250369.16 UW CREFC 2703433.36 1.84 -0.4074 1.79 -0.4625 F F false false 30000000.00 104366.67 0.0404 0.0001481 104366.67 0.00 0.00 30000000.00 30000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC 01-02-2024 12-06-2024 false 0.00 8 10-06-2026 98 12-06-2029 0 Prospectus Loan ID 9 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 12-19-2019 27700000.00 120 01-11-2030 0.0418 0.0418 3 1 120 02-11-2020 true 1 WL 3 99704.61 27700000.00 1 1 1 0 true true false false false 10-10-2029 WALGREENS - LAS VEGAS STRIP 3765 SOUTH LAS VEGAS BOULEVARD Las Vegas NV 89109 Clark RT 14688 14688 1999 38000000.00 MAI 11-21-2019 1 1 6 03-11-2022 N Walgreens 14688 12-17-2034 01-01-2025 09-30-2025 2007983.00 1575000.00 20080.00 15750.00 1987903.00 1559250.00 1986435.00 1558148.25 UW CREFC 881260.10 1.69 1.7693 1.69 1.768 C F 09-30-2025 false false 27700000.00 99704.61 0.0418 0.0001481 99704.61 0.00 0.00 27700000.00 27700000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 10 03-12-2026 04-13-2026 Argentic Real Estate Finance LLC 12-27-2019 26500000.00 120 01-06-2030 0.0392 0.0392 3 1 120 02-06-2020 true 1 WL 3 89452.22 26500000.00 1 1 1 0 true true false false false 10-05-2029 HIGHLAND VILLAGE TOWNHOMES 140 PINEHURST DRIVE Pittsburgh PA 15229 Allegheny MF 161 161 2016 42400000.00 MAI 10-23-2019 0.96 0.96 6 03-06-2022 N 09-30-2019 01-01-2025 09-30-2025 3611383.09 3657351.00 1472949.49 1625673.97 2138433.60 2031677.03 2098183.60 2001489.53 UW CREFC 790642.22 2.02 2.5696 1.99 2.5314 F F false false 26500000.00 89452.22 0.0392 0.0001481 89452.22 0.00 0.00 26500000.00 26500000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 11 03-12-2026 04-13-2026 BSPRT CMBS Finance, LLC 12-04-2019 26450000.00 120 12-06-2029 0.0407 0.0407 3 1 120 01-06-2020 true 1 PP 3 92699.90 26450000.00 1 1 1 0 true true false false false 09-05-2029 VERNON TOWER 31-43 VERNON BOULEVARD Astoria NY 11106 Queens MF 103 103 2015 70100000.00 MAI 11-06-2019 0.96 0.93 6 03-06-2022 N 10-31-2019 12-31-2024 12-31-2025 3827249.28 3402061.00 624852.48 981783.13 3202396.80 2420277.87 3170816.80 2388697.87 UW CREFC 1784723.20 1.79 1.3561 1.77 1.3384 C F false false 26450000.00 92699.90 0.0407 0.0001481 92699.90 0.00 0.00 26450000.00 26450000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 12 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 11-21-2019 25450000.00 120 12-06-2029 0.03421 0.03421 3 1 120 01-06-2020 true 1 PP 3 74972.17 25450000.00 1 1 1 0 true true true false false 01-05-2022 09-05-2029 EXCHANGE ON ERWIN 2610 ERWIN ROAD Durham NC 27705 Durham MU 316061 316061 2007 117000000.00 MAI 10-31-2019 0.97 0.92 6 X DUKE UNIVERSITY 37290 08-31-2024 DUKE UNIVERSITY HEALTH SYSTEMS 24250 05-31-2024 HOOK & REEL 7254 12-31-2029 12-31-2024 12-31-2025 8935023.24 5466529.00 2992779.42 2759213.00 5942243.81 2707316.00 5858374.46 2623447.00 UW CREFC 2616994.00 2.26 1.0345 2.23 1.0024 C F false false 25450000.00 74972.17 0.03421 0.0001356 74972.17 0.00 0.00 25450000.00 25450000.00 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 13 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 12-23-2019 20500000.00 120 01-06-2030 360 0.0477 0.0477 3 1 60 02-06-2020 true 1 WL 5 84203.75 20500000.00 1 4 4 0 true true false false false 10-05-2029 Pinnacle Self Storage Portfolio NC SS 306700 2191 2191 40200000.00 MAI 11-15-2019 0.76 0.83 03-06-2022 N 10-31-2019 10-01-2024 09-30-2025 2718044.00 3845703.00 816786.00 1395668.62 1901258.00 2450034.38 1855253.00 2404028.38 UW 1188862.26 1.48 2.0608 1.44 2.0221 C F false false 20141890.64 107184.97 0.0477 0.0001481 82732.82 24452.15 0.00 20117438.49 20117438.49 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 13-001 03-12-2026 04-13-2026 CEDAR POINT 1057, 1059 & 1061 CEDAR POINT BOULEVARD Cedar Point NC 28584 Carteret SS 80113 80113 552 552 1994 12000000.00 MAI 11-15-2019 0.87 0.84 6 10-31-2019 10-01-2024 09-30-2025 899048.00 1110867.00 242252.00 375991.13 656795.00 734875.87 644779.00 722858.87 UW CREFC 411752.93 1.7847 1.7555 F false Prospectus Loan ID 13-002 03-12-2026 04-13-2026 MOREHEAD CITY 1136 AND 1140 HIGHWAY 24 Newport NC 28570 Carteret SS 67957 67957 575 575 1985 9940000.00 MAI 11-15-2019 0.84 0.82 6 10-31-2019 10-01-2024 09-30-2025 664195.00 939385.00 190699.00 326122.80 473496.00 613262.20 463302.00 603068.20 UW CREFC 295765.33 2.0734 2.039 F false Prospectus Loan ID 13-003 03-12-2026 04-13-2026 HIGHWAY 70 5002 EAST U.S. 70 HIGHWAY New Bern NC 28560 Craven SS 102180 102180 590 590 2007 9810000.00 MAI 11-15-2019 0.62 0.79 6 10-31-2019 10-01-2024 09-30-2025 647144.00 1037252.00 210841.00 361621.12 436303.00 675630.88 420976.00 660303.88 UW CREFC 272567.99 2.4787 2.4225 F false Prospectus Loan ID 13-004 03-12-2026 04-13-2026 NEUSE BLVD 3403 NEUSE BOULEVARD New Bern NC 28560 Craven SS 56450 56450 474 474 1987 6760000.00 MAI 11-15-2019 0.74 0.87 6 10-31-2019 10-01-2024 09-30-2025 507657.00 758199.00 172994.00 331933.57 334663.00 426265.43 326196.00 417797.43 UW CREFC 208776.01 2.0417 2.0011 F false Prospectus Loan ID 14 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 01-14-2020 20500000.00 120 02-06-2030 360 0.0494 0.0494 3 1 0 03-06-2020 true 1 WL 2 109297.94 20500000.00 1 1 1 0 false true false false false 11-05-2029 DELTA HOTELS BY MARRIOTT - DETROIT METRO AIRPORT 31500 WICK ROAD Romulus MI 48174 Wayne LO 271 271 1980 2018 33000000.00 MAI 10-01-2019 13000000.00 09-04-2025 MAI 0.71 0.26 6 03-06-2022 N 12-31-2019 01-01-2025 09-30-2025 8422507.00 1977369.00 5653740.00 3311871.00 2768768.00 -1334502.00 2431867.00 -1587177.00 UW CREFC 983681.00 2.11 -1.3566 1.85 -1.6135 C F false false 19493423.49 0.00 0.0494 0.0001481 0.00 0.00 0.00 20450069.54 19493423.49 04-06-2020 1 true 2487256.96 767658.88 4534047.48 3 0 Trimont LLC 06-16-2020 false 0.00 6 0 Prospectus Loan ID 15 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 10-03-2019 19500000.00 120 10-11-2029 360 0.0366 0.0366 3 1 0 11-11-2019 true 1 PP 2 89314.58 19386051.63 1 1 1 0 false true false false false 04-10-2029 4041 CENTRAL 4041 NORTH CENTRAL AVENUE Phoenix AZ 85012 Maricopa OF 406453 406453 1980 2016 58000000.00 MAI 09-09-2019 0.68 0.75 6 03-11-2022 N US Government 116507 06-28-2029 Maricopa County Vital Records 52028 05-31-2031 US Government 36750 09-30-2028 09-30-2019 01-01-2025 06-30-2025 6984424.40 3961189.00 2684937.52 1677990.55 4299486.89 2283198.45 4044872.35 2155890.45 UW CREFC 1167959.94 1.84 1.9548 1.73 1.8458 C F 06-30-2024 false false 16984459.28 89314.58 0.0366 0.0001356 53529.35 35785.23 0.00 16984459.28 16948674.05 03-11-2026 1 false 89259.73 0 0 B 0 Trimont LLC false Prospectus Loan ID 16 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 12-04-2019 18579000.00 84 12-11-2026 0.03868 0.03868 3 1 84 01-11-2020 false 1 WL 3 61882.52 18579000.00 1 1 1 5 true true true false false 01-10-2022 06-10-2026 HILTON GARDEN INN CHARLESTON / MT. PLEASANT 300 WINGO WAY Mount Pleasant SC 29464 Charleston LO 133 133 2015 29700000.00 MAI 11-12-2019 0.77 0.79 6 X 11-30-2019 10-01-2024 09-30-2025 6577609.00 7176918.00 4096259.00 4145697.71 2481350.00 3031220.29 2218245.00 2744143.57 UW CREFC 728616.77 3.40 4.1602 3.04 3.7662 C F false false 18579000.00 61882.52 0.03868 0.0001481 61882.52 0.00 0.00 18579000.00 18579000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 17 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 12-31-2019 18200000.00 120 01-06-2030 0.0454 0.0454 3 1 120 02-06-2020 true 1 WL 3 71151.89 18200000.00 1 1 1 0 true true false false false 10-05-2029 1888 WESTCHESTER AVENUE 1888 WESTCHESTER AVENUE Bronx NY 10472 Bronx OF 12400 12400 1993 2018 28900000.00 MAI 10-30-2019 1 1 6 03-06-2022 N ZP Parkchester LLC 12400 04-30-2044 12-31-2024 12-31-2025 2052156.00 2413868.00 465625.00 678136.90 1586531.00 1735731.10 1586531.00 1735731.10 UW CREFC 837756.13 1.89 2.0718 1.89 2.0718 C F 12-01-2025 false false 18200000.00 71151.89 0.0454 0.0001481 71151.89 0.00 0.00 18200000.00 18200000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 18 03-12-2026 04-13-2026 Basis Real Estate Capital II, LLC 01-21-2020 17000000.00 120 02-01-2030 360 0.0424 0.0424 3 1 24 03-01-2020 true 1 WL 5 58064.44 17000000.00 1 1 1 5 true true false false false 01-31-2030 SCENIC TREE APARTMENTS 10205 86TH TERRACE Palos Hills IL 60465 Cook MF 254 254 1968 2019 22800000.00 MAI 11-05-2019 0.93 0.88 6 03-01-2022 N 11-30-2019 12-31-2024 12-31-2025 3098830.13 3950800.00 1581883.97 2312452.33 1516946.15 1638347.67 1453446.15 1574847.67 UW CREFC 1002363.48 1.51 1.6344 1.45 1.5711 C F false false 15787138.69 83530.29 0.0424 0.0001481 57640.60 25889.69 0.00 15761249.00 15761249.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 19 03-12-2026 04-13-2026 BSPRT CMBS Finance, LLC 01-22-2020 16750000.00 120 11-06-2029 0.0457 0.0457 3 1 120 03-06-2020 true 1 WL 3 61663.26 16750000.00 1 3 0 true true false false false 11-05-2029 Defeased IN 232479 28940000.00 1 03-06-2022 F 09-30-2019 2222478.47 653760.14 1568718.33 1429230.93 UW 2.02 1.84 C false false 16750000.00 65915.90 0.0457 0.0001481 65915.90 0.00 0.00 16750000.00 16750000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 19-001 03-12-2026 04-13-2026 Defeased 110791 2003 19900000.00 Non-MAI 1 0 3 1321959.94 327943.18 994016.76 927542.16 UW false Prospectus Loan ID 19-002 03-12-2026 04-13-2026 Defeased 80000 2007 2019 6240000.00 MAI 1 0 3 628040.70 229095.47 398945.23 350945.23 UW false Prospectus Loan ID 19-003 03-12-2026 04-13-2026 Defeased 41688 2000 2800000.00 MAI 1 0 3 272477.84 96721.50 175756.34 150743.54 UW false Prospectus Loan ID 20 03-12-2026 04-13-2026 Argentic Real Estate Finance LLC 11-25-2019 16172500.00 120 12-06-2029 360 0.04715 0.04715 3 1 0 01-06-2020 true 1 WL 2 84022.57 16135705.51 1 2 2 0 false true false false false 09-05-2029 Columbus Office Portfolio OH OF 223531 23260000.00 MAI 10-23-2019 0.89 0.67 03-06-2022 N 09-30-2019 12-31-2024 12-31-2025 3915275.51 3177205.00 1925436.87 2031054.39 1989838.64 1146150.61 1771601.44 927913.61 UW 1008270.84 1.97 1.1367 1.76 0.9203 C F false false 14466046.69 84022.57 0.04715 0.0001481 58734.16 25288.41 0.00 14440758.28 14440758.28 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 20-001 03-12-2026 04-13-2026 4151 EXECUTIVE PARKWAY 4151 EXECUTIVE PARKWAY Westerville OH 43081 Franklin OF 119925 119925 1986 2006 12900000.00 MAI 10-23-2019 0.89 0.84 6 Fortis College Indianapolis 48081 06-30-2026 EDG Inc. 14162 10-31-2026 OCLC Online Computer Library Center Inc (oclc) 8272 01-31-2027 09-30-2019 12-31-2024 12-31-2025 2079095.25 3177205.00 955331.80 2031054.39 1123763.45 1146150.61 1006678.59 927913.61 UW CREFC 1008270.84 1.1367 0.9203 F 12-31-2025 false Prospectus Loan ID 20-002 03-12-2026 04-13-2026 6530 WEST CAMPUS OVAL 6530 WEST CAMPUS OVAL New Albany OH 43054 Franklin OF 103606 103606 1998 10360000.00 MAI 10-23-2019 0.88 0.5 6 Power Engineers Inc 10544 12-31-2026 Total Renal Care Inc. 7096 08-31-2026 KP Homes LLC 5671 04-30-2030 09-30-2019 12-31-2024 12-31-2025 1836180.26 0.00 970105.07 0.00 866075.19 0.00 764922.85 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 21 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 12-06-2019 15300000.00 120 12-11-2029 360 0.0379 0.0379 3 1 0 01-11-2020 true 1 WL 2 71204.41 15257388.26 1 1 1 0 false true false false false 09-10-2029 SPRINGHILL SUITES MIRAMAR 10880 MARKS WAY Miramar FL 33025 Broward LO 124 124 2018 23000000.00 MAI 10-30-2019 0.86 0.92 6 03-11-2022 N 11-30-2019 12-31-2024 12-31-2025 5044141.00 6635315.00 2979403.00 4491700.98 2064738.00 2143614.02 1862972.00 1878201.42 UW CREFC 854452.92 2.42 2.5087 2.18 2.1981 C F false false 13422254.31 71204.41 0.0379 0.0001481 43805.02 27399.39 0.00 13394854.92 13394854.92 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 22 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 12-30-2019 15000000.00 120 01-06-2030 360 0.0436 0.0436 3 1 36 02-06-2020 true 1 WL 5 56316.67 15000000.00 1 1 1 0 true true false false false 09-05-2029 HAMPTON INN FT. LAUDERDALE AIRPORT 2301 SOUTHWEST 12TH AVENUE Fort Lauderdale FL 33315 Broward LO 109 109 2001 2017 22000000.00 MAI 10-28-2019 0.91 0.79 6 03-06-2022 N 11-30-2019 12-31-2024 12-31-2025 5438346.00 5016687.00 3319988.00 3536401.64 2118358.00 1480285.36 1900824.00 1279617.88 UW CREFC 897121.68 2.36 1.65 2.12 1.4263 C F false false 14204579.77 74760.14 0.0436 0.0001481 53330.31 21429.83 0.00 14183149.94 14183149.94 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 23 03-12-2026 04-13-2026 BSPRT CMBS Finance, LLC 01-21-2020 14200000.00 120 02-06-2030 360 0.0424 0.0424 3 1 0 03-06-2020 true 1 WL 2 69772.36 14200000.00 1 1 1 0 false true false false true 11-05-2029 ALOFT BOLINGBROOK 500 NORTH JANES AVENUE Bolingbrook IL 60440 Will LO 155 155 2009 2016 21000000.00 MAI 12-01-2019 15000000.00 04-01-2023 MAI 0.7 0.59 6 03-06-2022 N 11-30-2019 10-01-2024 09-30-2025 5262476.98 4923218.00 3414245.13 3394796.60 1848231.85 1528421.40 1637732.77 1331492.68 UW CREFC 837268.32 2.21 1.8254 1.96 1.5902 C F false true 13442909.55 69772.36 0.04 0.0001481 46303.36 23469.00 0.00 13419440.55 13419440.55 04-06-2026 1 false 0 0 0 0 0 Trimont LLC 05-18-2020 11-02-2023 false 0.00 8 12-06-2020 8 02-06-2030 0 Prospectus Loan ID 24 03-12-2026 04-13-2026 Argentic Real Estate Finance LLC 11-04-2019 14025000.00 120 11-06-2029 0.04088 0.04088 3 1 120 12-06-2019 true 1 WL 3 49371.12 14025000.00 1 1 0 true true false false false 08-05-2029 Defeased 199 199 1972 18800000.00 MAI 10-10-2019 0.95 3 03-06-2022 F 06-30-2019 2215540.51 1030537.62 1185002.89 1135252.89 UW C false false 14025000.00 49371.12 0.04088 0.0001481 49371.12 0.00 0.00 14025000.00 14025000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 25 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 12-19-2019 13700000.00 120 01-06-2030 360 0.0437 0.0437 3 1 48 02-06-2020 true 1 WL 5 51553.86 13700000.00 1 1 1 0 true true false false false 10-05-2029 PLEASANT RUN 2525 WEST PLEASANT RUN ROAD Lancaster TX 75146 Dallas MF 240 240 1984 2016 20000000.00 MAI 10-22-2019 0.97 0.94 6 03-06-2022 N 11-30-2019 12-31-2024 12-31-2025 2146449.00 2983752.00 903094.00 1473571.14 1243355.00 1510180.86 1183355.00 1450180.86 UW CREFC 820340.00 1.52 1.8409 1.44 1.7677 C F false false 13214503.28 68361.68 0.0437 0.0006231 49726.91 18634.77 0.00 13195868.51 13195868.51 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 26 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 12-13-2019 12500000.00 60 360 0.0488 0.0488 3 1 24 02-06-2020 1 WL 5 52527.78 12500000.00 1 3 0 true true false false 10-05-2024 Louisville Self Storage Portfolio 19420000.00 10-31-2019 C false false 0.00 0.00 0.00 0.00 1 0 5 01-27-2025 Prospectus Loan ID 26-001 03-12-2026 04-13-2026 MAIN STREET STORAGE 1975 2010 6900000.00 0 6 10-31-2019 false Prospectus Loan ID 26-002 03-12-2026 04-13-2026 MELLWOOD STORAGE 1967 2015 6500000.00 0 6 10-31-2019 false Prospectus Loan ID 26-003 03-12-2026 04-13-2026 J-TOWN STORAGE 1982 2016 5260000.00 0 6 10-31-2019 false Prospectus Loan ID 27 03-12-2026 04-13-2026 Ladder Capital Finance LLC 12-05-2019 12000000.00 120 12-06-2029 360 0.04071 0.04071 3 1 0 01-06-2020 true 1 WL 2 57782.11 11968514.69 1 1 1 0 false true false false false 09-05-2029 6000 PARKWOOD 6000 PARKWOOD PLACE Dublin OH 43016 Franklin OF 158044 158044 1997 2019 19100000.00 MAI 11-07-2019 0.8 0.78 6 03-06-2022 N Nexeo Solutions LLC 123831 06-30-2030 JELLYBEAN LLC 1991 02-28-2022 10-31-2019 12-31-2024 12-31-2025 2977880.30 3045741.00 1641141.11 1498706.48 1336739.19 1547034.52 1194499.59 1404793.52 UW CREFC 693385.32 1.93 2.2311 1.72 2.0259 C F 12-31-2025 false false 10591889.07 57782.11 0.04071 0.0001481 37130.75 20651.36 0.00 10571237.71 10571237.71 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 28 03-12-2026 04-13-2026 Ladder Capital Finance LLC 12-13-2019 11750000.00 120 10-06-2029 0.04169 0.04169 3 1 120 02-06-2020 true 1 WL 3 42182.17 11750000.00 1 1 0 true true false false false 10-05-2029 Defeased 49500 2019 17718000.00 MAI 11-01-2019 1 3 03-06-2022 F 958671.41 0.00 958671.41 941349.41 UW C false false 11750000.00 42182.17 0.04169 0.0001481 42182.17 0.00 0.00 11750000.00 11750000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 29 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 12-06-2019 11625000.00 120 12-11-2029 360 0.0379 0.0379 3 1 0 01-11-2020 true 1 WL 2 54101.39 11592623.43 1 1 1 0 false true false false false 09-10-2029 HAMPTON INN POMPANO BEACH 900 SOUTH FEDERAL HIGHWAY Pompano Beach FL 33062 Broward LO 102 102 2017 19000000.00 MAI 10-29-2019 0.88 0.9 6 03-11-2022 N 11-30-2019 12-31-2024 12-31-2025 4141638.00 5061294.00 2618001.00 3552828.97 1523637.00 1508465.03 1357971.00 1306013.27 UW CREFC 649216.68 2.35 2.3235 2.09 2.0116 C F false false 10198281.45 54101.39 0.0379 0.0001481 33283.22 20818.17 0.00 10177463.28 10177463.28 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 30 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 12-10-2019 11550000.00 120 12-11-2029 360 0.03772 0.03772 3 1 60 01-11-2020 true 1 WL 5 37515.68 11550000.00 1 1 1 0 true true true false false 03-10-2022 09-10-2029 WATERSIDE CENTER 3200 3200 EAST GUASTI ROAD Ontario CA 91761 San Bernardino OF 67735 67735 2007 16500000.00 MAI 10-04-2019 0.94 0.94 6 X Par Western Line Contractors LLC 23969 09-30-2031 REGUS 21509 09-30-2030 GSA 8508 10-10-2032 08-31-2019 12-31-2024 12-31-2025 1822793.51 2523268.00 696481.37 854421.55 1126312.15 1668846.45 1120850.40 1663384.45 UW CREFC 643609.68 1.75 2.5929 1.74 2.5844 C F 12-31-2025 false false 11290438.86 53634.14 0.03772 0.0001481 36672.60 16961.54 0.00 11290438.86 11273477.32 03-11-2026 1 false 53585.53 0 0 B 0 Trimont LLC false Prospectus Loan ID 31 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 01-21-2020 11500000.00 120 02-06-2030 330 0.03911 0.03911 3 1 0 03-06-2020 true 1 WL 2 56936.52 11500000.00 1 1 1 0 false true false false false 11-05-2029 FAIRFIELD INN & SUITES - NASHVILLE AIRPORT 511 ROYAL PARKWAY Nashville TN 37214 Davidson LO 104 104 2018 17000000.00 MAI 11-26-2019 0.67 0.61 6 03-06-2022 N 12-31-2019 12-31-2024 12-31-2025 3414958.76 2732717.00 1893159.20 1727588.35 1521799.56 1005128.65 1385201.21 895819.97 UW CREFC 683238.24 2.23 1.4711 2.03 1.3111 F F false false 9939137.26 56936.52 0.03911 0.0001481 33473.08 23463.44 0.00 9915673.82 9915673.82 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 32 03-12-2026 04-13-2026 Ladder Capital Finance LLC 10-31-2019 10500000.00 120 11-06-2029 360 0.04183 0.04183 3 1 24 12-06-2019 true 1 WL 5 37821.29 10500000.00 1 1 1 0 true true false false false 09-05-2029 PITTSBURGH MULTIFAMILY PORTFOLIO VARIOUS Pittsburgh PA 15228 Allegheny MF 180 180 15190000.00 MAI 0.96 0.96 6 03-06-2022 N 12-31-2019 12-31-2024 12-31-2025 1951738.00 2491747.00 821774.43 1296771.95 1129963.57 1194975.05 1077163.57 1142175.05 UW CREFC 614912.04 1.84 1.9433 1.75 1.8574 C F false false 9693971.28 51242.67 0.04183 0.0001481 34917.95 16324.72 0.00 9677646.56 9677646.56 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 33 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 11-18-2019 10000000.00 120 12-06-2029 360 0.0417 0.0417 3 1 24 01-06-2020 true 1 WL 5 35908.33 10000000.00 1 1 1 0 true true false false false 09-05-2029 METROPLEX APARTMENTS 2302 SOUTH 137TH EAST AVENUE Tulsa OK 74134 Tulsa MF 217 217 1975 2013 15300000.00 MAI 10-23-2019 0.97 1 6 03-06-2022 N 11-30-2019 07-01-2024 06-30-2025 1935452.00 2692312.00 774672.00 963710.34 1160780.00 1728601.66 1106530.00 1674351.66 UW CREFC 584721.36 1.99 2.9562 1.89 2.8635 C F false false 9247358.27 48726.78 0.0417 0.0001481 33205.72 15521.06 0.00 9231837.21 9231837.21 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 34 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 12-09-2019 9750000.00 120 12-06-2029 360 0.0409 0.0409 3 1 60 01-06-2020 true 1 WL 5 34338.96 9750000.00 1 1 1 0 true true true false false 01-05-2022 09-05-2029 GREEN ORCHARDS SHOPPING CENTER 745 CENTER DRIVE NW Walker MI 49544 Kent RT 156633 156633 1996 16950000.00 MAI 10-29-2019 0.97 0.97 6 X Kohl's Deparment Stores Inc. 104508 01-31-2032 OfficeMax 23500 12-31-2028 Shoe Carnival 14100 09-30-2029 12-31-2018 12-31-2024 12-31-2025 2032434.00 2515614.00 669705.00 947342.95 1362730.00 1568271.05 1260918.00 1466460.05 UW CREFC 564663.60 2.41 2.7773 2.23 2.597 C F 10-01-2025 false false 9543277.85 47055.30 0.0409 0.0001481 33610.89 13444.41 0.00 9529833.44 9529833.44 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 35 03-12-2026 04-13-2026 Argentic Real Estate Finance LLC 12-12-2019 9500000.00 120 01-06-2030 0.0442 0.0442 3 1 120 02-06-2020 true 1 WL 3 36158.06 9500000.00 1 2 2 0 true true false false false 10-05-2029 Myrtle and Saint James Portfolio NY 98 17564 14100000.00 MAI 10-02-2019 1 1 03-06-2022 N 08-31-2019 12-31-2024 12-31-2025 794119.32 922996.00 160211.86 213687.00 633907.46 709309.00 630247.46 705649.00 UW 425732.00 1.48 1.666 1.48 1.6574 C F false false 9500000.00 36158.06 0.0442 0.0001481 36158.06 0.00 0.00 9500000.00 9500000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 35-001 03-12-2026 04-13-2026 SAINT JAMES PLACE 205 SAINT JAMES PLACE Brooklyn NY 11238 Kings MF 8 8 1930 7600000.00 MAI 10-02-2019 1 1 6 08-31-2019 12-31-2024 12-31-2025 384045.92 449686.00 65782.83 117090.46 318263.09 332595.54 316263.09 330595.54 UW CREFC 229895.27 1.4467 1.438 F false Prospectus Loan ID 35-002 03-12-2026 04-13-2026 MYRTLE AVENUE 58-23 MYRTLE AVENUE Ridgewood NY 11385 Queens MU 7800 7800 1930 6500000.00 MAI 10-02-2019 1 1 6 INVESTORS BANK 1500 02-28-2030 BEATA WILTOS- THE CLOSET OUTLET 750 02-28-2025 EVERGREEN REALTY & INVESTMENTS LLC 700 08-31-2020 08-31-2019 12-31-2024 12-31-2025 410073.40 473310.00 94429.04 96596.13 315644.36 376713.87 313984.36 375053.87 UW CREFC 195836.72 1.9236 1.9151 F false Prospectus Loan ID 36 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 01-17-2020 8500000.00 120 02-06-2030 0.0342 0.0342 3 1 120 03-06-2020 true 1 WL 3 23417.50 8500000.00 1 1 1 0 true true false false false 11-05-2029 ATLANTIC STORAGE 3434 MONROE ROAD Charlotte NC 28205 Mecklenburg SS 113379 113379 870 870 1957 2016 18150000.00 MAI 12-13-2019 0.83 0.85 6 03-06-2022 N 10-31-2019 12-31-2024 12-31-2025 1573637.54 2368062.00 562244.71 697408.15 1011392.83 1670653.85 984596.57 1643857.85 UW CREFC 294737.50 3.42 5.6682 3.33 5.5773 F F false false 8500000.00 25032.50 0.0342 0.0001481 25032.50 0.00 0.00 8500000.00 8500000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 37 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 01-17-2020 8200000.00 120 11-06-2029 300 0.0491 0.0491 3 1 0 03-06-2020 true 1 WL 2 47507.39 8200000.00 1 2 0 false true false false false 11-05-2029 Defeased NM LO 156 156 13200000.00 MAI 09-23-2019 0.61 03-06-2022 F 10-31-2019 3177536.00 2045194.00 1132343.00 1005241.00 UW 1.99 1.76 C false false 7052179.75 47507.39 0.0491 0.0001481 29817.01 17690.38 0.00 7034489.37 7034489.37 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 37-001 03-12-2026 04-13-2026 Defeased 74 74 1974 2019 6900000.00 MAI 0.68 0 3 10-31-2019 1787509.00 1099148.00 688362.00 616861.00 UW false Prospectus Loan ID 37-002 03-12-2026 04-13-2026 Defeased 82 82 1991 2017 6300000.00 MAI 0.54 0 3 10-31-2019 1390027.00 946046.00 443981.00 388380.00 UW false Prospectus Loan ID 38 03-12-2026 04-13-2026 Argentic Real Estate Finance LLC 12-20-2019 8200000.00 120 01-06-2030 0.0388 0.0388 3 1 120 02-06-2020 true 1 WL 3 27397.11 8200000.00 1 1 1 0 true true false false false 11-05-2029 THE COMMERCE BUILDING 950 PACIFIC AVENUE Tacoma WA 98402 Pierce OF 84842 84842 1920 1986 12750000.00 MAI 11-21-2019 0.93 1 6 03-06-2022 N Chamber of Commerce 7716 09-30-2027 Washington Trust Bank 6000 06-30-2027 Greater Tacoma Comm Foundation 4569 05-31-2033 10-31-2019 12-31-2024 12-31-2025 1557988.43 2064971.00 648055.08 944452.82 909933.35 1120518.18 833122.95 1043708.18 UW CREFC 322578.87 2.81 3.4736 2.58 3.2355 F F 12-31-2025 false false 8200000.00 27397.11 0.0388 0.0001481 27397.11 0.00 0.00 8200000.00 8200000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 39 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 12-11-2019 8150000.00 120 12-06-2029 360 0.0425 0.0425 3 1 60 01-06-2020 true 1 WL 5 29826.74 8150000.00 1 1 1 0 true true false false false 06-05-2029 GRAND BAY PLAZA 19100 SOUTH TAMIAMI TRAIL Fort Myers FL 33908 Lee RT 77810 77810 2000 2018 11800000.00 MAI 10-04-2019 0.95 1 6 03-06-2022 N Publix 44840 12-31-2028 Sherwin Williams 4492 09-30-2030 Tracee Brann 3933 10-31-2026 09-30-2019 01-01-2025 09-30-2025 1207014.00 1177962.05 374793.00 414012.60 832221.00 763949.45 776488.00 722149.70 UW CREFC 360837.90 1.73 2.1171 1.61 2.0013 C F 12-31-2025 false false 7982254.58 40093.10 0.0425 0.0001481 29212.83 10880.27 0.00 7971374.31 7971374.31 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 40 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 01-22-2020 8100000.00 120 02-11-2030 0.03842 0.03842 3 1 120 03-11-2020 true 1 WL 3 25069.05 8100000.00 1 1 1 0 true true false false true 11-10-2029 5242 WEST ADAMS BOULEVARD 5242 WEST ADAMS BOULEVARD Los Angeles CA 90016 Los Angeles OF 16512 16512 2018 12700000.00 MAI 02-01-2020 1 1 6 03-11-2022 N Chung & Associates LLC 16512 03-31-2027 01-01-2025 09-30-2025 913401.37 729327.00 245833.64 109100.31 667567.73 620226.69 638671.73 598554.69 UW CREFC 236859.30 2.11 2.6185 2.02 2.527 C F 09-30-2025 false true 8100000.00 26797.95 0.03842 0.0001481 26797.95 0.00 0.00 8100000.00 8100000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false 08-11-2020 10 02-11-2030 Prospectus Loan ID 41 03-12-2026 04-13-2026 Ladder Capital Finance LLC 11-15-2019 8075000.00 120 12-06-2029 360 0.0418 0.0418 3 1 0 01-06-2020 true 1 PP 2 39393.93 8054305.99 1 1 1 0 false true false false true 09-05-2029 SHOPPES AT PARMA 8303 WEST RIDGEWOOD DRIVE Parma OH 44129 Cuyahoga RT 726275 726275 1955 2016 87300000.00 MAI 08-29-2019 0.93 0.97 6 03-06-2023 N Wal-Mart 179982 02-28-2031 Shopper's World 160961 09-30-2032 Dick's Sporting Goods 50000 01-31-2026 09-30-2019 01-01-2025 09-30-2025 9956512.69 7800730.00 3633806.28 1873675.56 6322706.41 5927054.44 5814313.91 5545759.69 UW CREFC 2505966.39 1.89 2.3651 1.74 2.213 C F 06-30-2025 false true 7185348.23 39393.93 0.0418 0.0001356 25863.26 13530.67 0.00 7171817.56 7171817.56 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false 06-06-2020 10 12-06-2029 Prospectus Loan ID 42 03-12-2026 04-13-2026 BSPRT CMBS Finance, LLC 12-30-2019 8000000.00 120 01-06-2030 360 0.048 0.048 3 1 0 02-06-2020 true 1 WL 2 41973.23 7991093.44 1 1 1 0 false true false false false 10-05-2029 HAMPTON INN CUMMING 915 RONALD REAGAN BOULEVARD Cumming GA 30041 Forsyth LO 71 71 2002 2013 11500000.00 MAI 11-21-2019 0.79 0.71 6 03-06-2022 N 11-30-2019 12-31-2024 12-31-2025 2675238.00 2555311.00 1670833.14 1532040.41 1004404.86 1023270.59 897395.34 921058.15 UW CREFC 503678.76 1.99 2.0315 1.78 1.8286 C F false false 7179950.62 41973.23 0.048 0.0001481 29677.13 12296.10 0.00 7167654.52 7167654.52 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 43 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 01-21-2020 7850000.00 120 02-06-2030 360 0.0441 0.0441 3 1 0 03-06-2020 true 1 WL 2 39356.12 7850000.00 1 1 1 0 false true false false false 11-05-2029 HAGERSTOWN PLAZA OFFICE 1710 UNDERPASS WAY Hagerstown MD 21740 Washington OF 70043 70043 1978 2012 14400000.00 MAI 10-31-2019 0.72 0.86 6 03-06-2022 N Verizon 19243 06-30-2025 Hospice of Washington County Inc. 18209 05-31-2032 GSA SOCIAL SERVICES 9416 08-09-2035 12-31-2019 01-01-2025 09-30-2025 1454459.00 1423260.00 473431.00 422710.95 981028.00 1000549.05 882967.00 927003.30 UW CREFC 354205.00 2.08 2.8247 1.87 2.6171 C F 09-30-2025 false false 7003527.60 39356.11 0.0441 0.0001481 26595.90 12760.21 0.00 6990767.40 6990767.39 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 44 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 10-30-2019 7300000.00 120 11-06-2029 360 0.0465 0.0465 3 1 0 12-06-2019 true 1 WL 2 37641.49 7273715.12 1 1 1 0 false true false false false 08-05-2029 LINCOLN CENTER 403 NORTH GENERALS BOULEVARD Lincolnton NC 28092 Lincoln RT 82205 82205 1988 2019 10800000.00 MAI 07-21-2019 0.93 0.93 6 03-06-2022 N Marshalls 22000 11-30-2029 BURKE'S OUTLET 20000 01-31-2030 Cato 6000 01-31-2028 08-31-2019 12-31-2024 12-31-2025 1047462.00 1098906.00 269025.00 351412.20 778437.00 747493.80 692122.00 661178.80 UW CREFC 451698.00 1.72 1.6548 1.53 1.4637 C F 12-31-2025 false false 6508704.96 37641.49 0.0465 0.0001481 26061.94 11579.55 0.00 6497125.41 6497125.41 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 45 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 12-20-2019 7150000.00 120 10-06-2029 360 0.0498 0.0498 3 1 0 02-06-2020 true 1 WL 2 38295.40 7142366.18 1 1 0 false true false false false 10-05-2029 Defeased 66 66 2015 11900000.00 MAI 10-16-2019 0.82 3 03-06-2022 F 10-31-2019 2549855.00 1544809.00 1005046.00 903052.00 UW C false false 6439288.40 38295.40 0.0498 0.0001481 27613.82 10681.58 0.00 6428606.82 6428606.82 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 46 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 12-17-2019 6100000.00 84 01-11-2027 360 0.04308 0.04308 3 1 36 02-11-2020 false 1 WL 5 22628.97 6100000.00 1 1 1 0 true true false false false 09-10-2026 HOLIDAY INN & SUITES - PEACHTREE CITY 203 NEWGATE ROAD Peachtree City GA 30269 Fayette LO 88 88 1997 2017 10000000.00 MAI 11-07-2019 0.8 0.71 6 03-11-2022 N 11-30-2019 10-01-2024 09-30-2025 2740985.00 3148004.00 1829419.45 2207553.82 911565.55 940450.18 801926.15 814530.02 UW CREFC 362590.00 2.51 2.5937 2.21 2.2464 C F false false 5773494.80 30215.82 0.04308 0.0001481 21417.74 8798.08 0.00 5764696.72 5764696.72 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 47 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 11-27-2019 6000000.00 120 09-06-2029 360 0.0432 0.0432 3 1 36 01-06-2020 true 1 WL 5 22320.00 6000000.00 1 1 0 true true false false false 09-05-2029 Defeased 156 156 1972 2018 8700000.00 MAI 10-28-2019 0.97 3 03-06-2022 F 12-31-2019 1183558.00 573926.00 609632.00 570632.00 UW C false false 5670990.66 29762.79 0.0432 0.0001481 21096.09 8666.70 0.00 5662323.96 5662323.96 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 48 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 11-22-2019 5300000.00 60 0.0486 0.0486 3 1 60 01-06-2020 1 WL 3 22180.50 5300000.00 1 1 0 true true false false 09-05-2024 WEST PHOENIX SELF STORAGE 2006 8960000.00 10-16-2019 6 10-31-2019 C false false 0.00 0.00 0.00 0.00 1 0 2 09-20-2024 Prospectus Loan ID 49 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 12-10-2019 5000000.00 120 12-06-2029 0.0369 0.0369 3 1 120 01-06-2020 true 1 WL 3 15887.50 5000000.00 1 1 1 0 true true false false false 09-05-2029 CHANDLER SELF STORAGE 2015 SOUTH ARIZONA AVENUE Chandler AZ 85286 Maricopa SS 71910 71910 768 768 2017 9500000.00 MAI 11-22-2019 0.88 0.96 6 03-06-2022 N 10-31-2019 01-01-2025 09-30-2025 865012.00 1004487.00 381980.60 340436.95 483031.40 664050.05 475840.40 658656.80 UW CREFC 140425.00 2.58 4.7288 2.54 4.6904 C F false false 5000000.00 15887.50 0.0369 0.0001481 15887.50 0.00 0.00 5000000.00 5000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 50 03-12-2026 04-13-2026 BSPRT CMBS Finance, LLC 01-16-2020 5000000.00 120 02-06-2030 360 0.0437 0.0437 3 1 0 03-06-2020 true 1 WL 2 24949.52 5000000.00 1 1 1 0 false true false false false 11-05-2029 FAIRFIELD INN BY MARRIOTT LEXINGTON PARK PATUXENT RIVER NAVAL AIR STATION 22119 THREE NOTCH ROAD Lexington Park MD 20653 St. Mary's LO 78 78 2003 2017 8700000.00 MAI 10-09-2019 0.68 0.6 6 03-06-2022 N 12-31-2019 12-31-2024 12-31-2025 2091287.00 2313207.00 1337032.24 1718875.84 754254.76 594331.16 649690.41 478670.81 UW CREFC 299394.24 2.52 1.9851 2.17 1.5987 C F false false 4457273.83 24949.52 0.0437 0.0001481 16772.97 8176.55 0.00 4449097.28 4449097.28 04-06-2026 1 false 0 0 0 0 0 Trimont LLC 03-23-2020 04-06-2021 false 0.00 8 0 Prospectus Loan ID 51 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 12-10-2019 4650000.00 120 12-11-2029 360 0.04005 0.04005 3 1 36 01-11-2020 true 1 WL 5 16036.69 4650000.00 1 1 1 0 true true false false false 09-10-2029 THE STORAGE CENTER 1387 EAST PINE LOG ROAD Aiken SC 29803 Aiken SS 78888 78888 575 575 2007 2014 6600000.00 MAI 11-01-2019 0.9 0.9 6 03-11-2022 N 09-30-2019 01-01-2025 09-30-2025 642217.58 628068.00 176993.03 259680.36 465224.55 368387.64 459166.75 363844.14 UW CREFC 199918.98 1.75 1.8426 1.72 1.8199 C F false false 4380326.65 22213.22 0.04005 0.0001481 15106.65 7106.57 0.00 4373220.08 4373220.08 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 52 03-12-2026 04-13-2026 Ladder Capital Finance LLC 01-17-2020 4625000.00 120 02-06-2030 360 0.04382 0.04382 3 1 48 03-06-2020 true 1 WL 5 16325.99 4625000.00 1 1 1 0 true true false false false 12-05-2029 VILLAS AT POTTERS CREEK 2010 JUDY RAE AVENUE Alliance OH 44601 Stark MF 48 48 2017 6300000.00 MAI 10-22-2019 0.98 1 6 03-06-2022 N 11-30-2019 12-31-2024 12-31-2025 559420.00 648840.00 164012.56 205209.52 395407.44 443630.48 385807.44 434030.48 UW CREFC 277332.48 1.43 1.5996 1.39 1.565 C F false false 4467669.76 23111.04 0.04382 0.0005481 16858.26 6252.78 0.00 4461416.98 4461416.98 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 53 03-12-2026 04-13-2026 Ladder Capital Finance LLC 12-06-2019 4600000.00 120 12-06-2029 360 0.0424 0.0424 3 1 0 01-06-2020 true 1 WL 2 22602.31 4588364.40 1 1 1 0 false true false false false 09-05-2029 5600 NORTHWEST CENTRAL 5600 NORTHWEST CENTRAL DRIVE Houston TX 77092 Harris OF 62101 62101 1982 2019 6800000.00 MAI 10-23-2019 0.87 0.83 6 03-06-2022 N FFA Group Inc. 6527 12-31-2026 DKNXT Inc. 3709 05-31-2028 Terralab Landscape Architects LLC 2902 02-28-2026 10-31-2019 12-31-2024 12-31-2025 880766.60 980506.00 411196.64 521101.75 469569.96 459404.25 427022.93 416857.25 UW CREFC 271227.72 1.73 1.6937 1.57 1.5369 C F 12-31-2025 false false 4074820.92 22602.31 0.0424 0.0001481 14877.62 7724.69 0.00 4067096.23 4067096.23 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 54 03-12-2026 04-13-2026 Argentic Real Estate Finance LLC 10-31-2019 4500000.00 120 11-06-2029 360 0.0412 0.0412 3 1 0 12-06-2019 true 1 WL 2 21796.17 4481925.69 1 1 1 0 false true false false false 08-05-2029 CARRIER CIRCLE BUSINESS COMPLEX 6500 NEW VENTURE GEAR DRIVE East Syracuse NY 13057 Onondaga IN 244376 244376 1969 6500000.00 MAI 08-14-2019 0.93 0.83 6 03-06-2022 N COMFORT SYSTEMS 73325 12-31-2026 AAI- A PowerFloTechnologies Co. 29135 06-30-2029 Industrial Tire of CNY LLC 27116 09-30-2025 08-31-2019 12-31-2024 12-31-2025 1182942.00 1150417.00 683071.09 559527.55 499870.91 590889.45 403188.79 494206.45 UW CREFC 261554.04 1.91 2.2591 1.54 1.8895 F F 12-31-2025 false false 3967884.86 21796.17 0.0412 0.0001481 14077.17 7719.00 0.00 3960165.87 3960165.86 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 55 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 11-08-2019 4300000.00 120 08-06-2029 360 0.0436 0.0436 3 1 36 12-06-2019 true 1 WL 5 16144.11 4300000.00 1 1 0 true true false false false 08-05-2029 Defeased 150 150 1949 6200000.00 MAI 09-25-2019 0.84 3 03-06-2022 F 08-31-2019 600784.00 211305.00 389479.00 381979.00 UW C false false 4059196.90 21431.24 0.0436 0.0001481 15240.03 6191.21 0.00 4053005.69 4053005.69 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 56 03-12-2026 04-13-2026 Argentic Real Estate Finance LLC 12-11-2019 4250000.00 120 01-06-2030 360 0.0425 0.0425 3 1 0 02-06-2020 true 1 WL 2 20907.45 4244646.37 1 1 1 0 false true false false false 10-05-2029 WILLOW PARK APARTMENTS 1230 SOUTH BATTLEMENT PARKWAY Parachute CO 81635 Garfield MF 216 216 1982 10550000.00 MAI 11-07-2019 0.97 0.94 6 03-06-2022 N 10-31-2019 12-31-2024 12-31-2025 1550052.80 2710883.00 959461.48 1517362.65 590591.32 1193520.35 536591.32 1139520.35 UW CREFC 250889.00 2.35 4.7571 2.14 4.5419 C F false false 3772550.85 20907.45 0.0425 0.0001481 13806.49 7100.96 0.00 3765449.89 3765449.89 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 57 03-12-2026 04-13-2026 Ladder Capital Finance LLC 01-23-2020 4000000.00 120 02-06-2030 0.04472 0.04472 3 1 120 03-06-2020 true 1 WL 3 14409.78 4000000.00 1 1 0 true true false false false 12-05-2029 Defeased 154 154 1980 2009 7560000.00 MAI 11-01-2019 0.77 3 03-06-2022 F 12-31-2019 558513.14 210877.25 347635.89 339835.89 UW C false false 4000000.00 15403.56 0.04472 0.0001481 15403.56 0.00 0.00 4000000.00 4000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 58 03-12-2026 04-13-2026 BSPRT CMBS Finance, LLC 12-11-2019 3000000.00 120 01-06-2030 360 0.0477 0.0477 3 1 12 02-06-2020 true 1 WL 5 12322.50 3000000.00 1 1 1 0 true true false false false 10-05-2029 THE RESERVE APARTMENTS AT STATESBORO 100 RESERVE LANE Statesboro GA 30458 Bulloch MF 39 39 2013 4500000.00 MAI 10-04-2019 1 1 6 03-06-2022 N 10-31-2019 12-31-2024 12-31-2025 389725.70 539619.00 97836.09 189571.03 291889.62 350047.97 280189.62 338347.97 UW CREFC 188227.32 1.55 1.8597 1.49 1.7975 C F false false 2747002.99 15685.61 0.0477 0.0001481 11283.31 4402.30 0.00 2742600.69 2742600.69 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 59 03-12-2026 04-13-2026 BSPRT CMBS Finance, LLC 12-05-2019 2612500.00 120 12-06-2029 360 0.0402 0.0402 3 1 0 01-06-2020 true 1 WL 2 12502.62 2605569.99 1 1 1 0 false true false false false 09-05-2029 WALGREENS ALBUQUERQUE 4700 4TH STREET NORTHWEST Albuquerque NM 87107 Bernalillo RT 14490 14490 2003 5430000.00 MAI 09-26-2019 1 1 6 03-06-2022 N Walgreens 14490 12-31-2050 12-31-2024 12-31-2025 370708.30 380000.00 11121.25 11400.00 359587.05 368600.00 350168.55 359180.00 UW CREFC 150031.00 2.40 2.4568 2.33 2.394 C F 12-31-2025 false false 2303415.03 12502.62 0.0402 0.0001481 7973.66 4528.96 0.00 2298886.07 2298886.07 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 60 03-12-2026 04-13-2026 BSPRT CMBS Finance, LLC 01-07-2020 2375000.00 120 02-06-2030 0.0439 0.0439 3 1 120 03-06-2020 true 1 WL 3 8398.92 2375000.00 1 1 1 0 true true false false false 11-05-2029 CVS MECHANICSVILLE 9498 CHARTER GATE DRIVE Mechanicsville VA 23116 Hanover RT 10107 10107 2000 4000000.00 MAI 11-10-2019 1 1 6 03-06-2022 N CVS 10107 01-31-2040 12-31-2024 12-31-2025 205751.51 208000.00 4115.03 4160.00 201636.48 203840.00 201636.48 203840.00 UW CREFC 105710.59 1.90 1.9282 1.90 1.9282 C F 03-31-2026 false false 2375000.00 8978.16 0.0439 0.0001481 8978.16 0.00 0.00 2375000.00 2375000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 61 03-12-2026 04-13-2026 Rialto Mortgage Finance, LLC 12-18-2019 2250000.00 120 10-06-2029 360 0.048 0.048 3 1 0 02-06-2020 true 1 WL 2 11804.97 2247495.03 1 1 0 false true false false false 10-05-2029 Defeased 480 480 1985 5110000.00 MAI 07-30-2019 0.94 3 03-06-2022 F 10-31-2019 427245.00 127731.00 299514.00 287514.00 UW C false false 2019361.19 11804.97 0.048 0.0001481 8346.69 3458.28 0.00 2015902.91 2015902.91 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 62 03-12-2026 04-13-2026 BSPRT CMBS Finance, LLC 12-06-2019 2000000.00 120 12-06-2029 360 0.0457 0.0457 3 1 24 01-06-2020 true 1 WL 5 7870.56 2000000.00 1 1 1 0 true true false false false 09-05-2029 VILLAGE APARTMENTS 1721-1759 ROWAN LANE Evans CO 80620 Weld MF 20 20 2003 3250000.00 MAI 10-27-2019 0.95 0.95 6 03-06-2022 N 09-30-2019 12-31-2024 12-31-2025 329302.81 408767.00 143562.21 196531.92 185740.60 212235.08 180287.40 206782.08 UW CREFC 122604.72 1.51 1.731 1.47 1.6865 C F false false 1859642.94 10217.06 0.0457 0.0001481 7318.21 2898.85 0.00 1856744.10 1856744.09 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 63 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 12-30-2019 1900000.00 120 01-06-2030 0.04319 0.04319 3 1 120 02-06-2020 true 1 WL 3 7066.36 1900000.00 1 1 1 0 true true false false false 10-05-2029 BANK OF AMERICA - TROPHY CLUB, TX 353 TROPHY LAKE DRIVE Trophy Club TX 76262 Denton RT 4127 4127 2000 3310000.00 MAI 12-10-2019 1 1 6 03-06-2022 N Bank of America 4127 12-31-2030 12-31-2024 12-31-2025 158146.22 222044.00 3162.92 4440.88 154983.30 217603.12 147678.52 210298.12 UW CREFC 83200.72 1.86 2.6153 1.77 2.5275 F F 12-31-2025 false false 1900000.00 7066.36 0.04319 0.0001481 7066.36 0.00 0.00 1900000.00 1900000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 64 03-12-2026 04-13-2026 Ladder Capital Finance LLC 01-21-2020 1029000.00 120 09-06-2034 0.0472 0.0472 3 1 120 03-06-2020 true 1 WL 3 3912.49 1029000.00 1 1 1 0 true true true false false 08-05-2029 DOLLAR GENERAL CLINTON, IN 209 SOUTH 11TH STREET Clinton IN 47842 Vermilion RT 10640 10640 2019 1470000.00 MAI 09-17-2019 1 1 6 N Dollar General 10640 09-30-2034 01-01-2025 09-30-2025 95251.79 74002.00 2857.55 2220.06 92394.24 71781.94 90798.24 70584.94 UW CREFC 36966.23 1.87 1.9418 1.84 1.9094 C F 09-30-2025 false false 1029000.00 4182.31 0.0472 0.0001481 4182.31 0.00 0.00 1029000.00 1029000.00 04-06-2026 02-06-2030 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 65 03-12-2026 04-13-2026 Ladder Capital Finance LLC 01-21-2020 973000.00 120 07-06-2034 0.0471 0.0471 3 1 120 03-06-2020 true 1 WL 3 3691.72 973000.00 1 1 1 0 true true true false false 08-05-2029 DOLLAR GENERAL WARDSVILLE, MO 1523 ASHBURY WAY Wardsville MO 65101 Cole RT 9002 9002 2019 1390000.00 MAI 10-02-2019 1 1 6 N Dollar General 9002 07-31-2034 01-01-2025 09-30-2025 90097.34 70117.00 2702.92 2103.51 87394.42 68013.49 86044.12 67000.99 UW CREFC 34880.44 1.88 1.9499 1.85 1.9208 C F 09-30-2025 false false 973000.00 3946.33 0.0471 0.0001481 3946.33 0.00 0.00 973000.00 973000.00 04-06-2026 02-06-2030 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 66 03-12-2026 04-13-2026 Ladder Capital Finance LLC 01-21-2020 945000.00 120 07-06-2034 0.0469 0.0469 3 1 120 03-06-2020 true 1 WL 3 3570.26 945000.00 1 1 1 0 true true true false false 08-05-2029 DOLLAR GENERAL SAGINAW, MI 1330 TITTABAWASSEE ROAD Kochville MI 48604 Saginaw RT 9100 9100 2019 1350000.00 MAI 09-04-2019 1 1 6 N Dollar General 9100 07-31-2034 01-01-2025 09-30-2025 87811.58 68301.00 2634.35 2049.03 85177.23 66251.97 83812.23 65228.22 UW CREFC 33732.85 1.89 1.964 1.86 1.9336 C F 09-30-2025 false false 945000.00 3816.49 0.0469 0.0001481 3816.49 0.00 0.00 945000.00 945000.00 04-06-2026 02-06-2030 1 false 0 0 0 0 0 Trimont LLC false EX-103 4 exh_103.xml Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 82945945.95 however this is now split into Asset Number 1 and, 1A with Original Loan Amounts of 50000000 and 32945945.95 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 1. Similar splits are reported for assets 2 (adding loan 2A). Item 2(c)(1) Originator Rialto Mortgage Finance, LLC recently changed its name to LMF Commercial, LLC. Item 2(c)(17) Periodic Principal and Interest Payment at Securitization With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in March 2020, the periodic principal and interest payment due in March). Item 2(c)(18) Scheduled Principal Balance at Securitization With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(c)(29)(i) Prepayment Lock-Out End Date With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. Item 2(d)(14) Valuation Amount at Securitization With respect to the residential cooperative properties, the value shown is determined as if such residential cooperative property is operated as a residential cooperative and, in general, equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent-regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus (ii) the amount of the underlying debt encumbering such residential cooperative property. Item 2(d)(20) Physical Occupancy at Securitization With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. In the case of a residential cooperative property, the occupancy percent shown is indicative of the property vacancy assumption in the related appraisal for purposes of determining the appraised value of the related mortgaged property determined as a multifamily rental property. Item 2(d)(28)(i) Date of Financials as of Securitization For Asset Numbers 6, 7, 9, 12, 17, 28, 40, 59, 60, 63, 64, 65 and 66 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization. For the residential cooperative properties the Date of Financials as of Securitization has been left blank as it was not applicable. Item 2(d)(28)(iv) Revenue at Securitization For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants). Item 2(d)(28)(vi) Operating Expenses at Securitization For a residential cooperative property, this value is determined by appraisal and, in general, equals the projected operating expenses at the property assuming such property is operated as a rental property. Item 2(d)(28)(viii) Net Operating Income at Securitization For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses and a market-rate vacancy assumption. Item 2(d)(28)(x) Net Cash Flow at Securitization For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves. Item 2(d)(28)(xv) Debt Service Coverage Ratio (Net Operating Income) at Securitization With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Ratio (Net Cash Flow) at Securitization With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(6) Servicer and Trustee Fee Rate With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC (C) Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. Item 2(e)(12) Reporting Period Ending Actual Balance With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Reporting Period Ending Scheduled Balance With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, "Midland Loan Services" represents "Midland Loan Services, a Division of PNC Bank, National Association" and "Wells Fargo Bank, NA" represents "Wells Fargo Bank, National Association".