Close

Form 10-D Benchmark 2019-B10 Mortg For: May 17

May 27, 2022 3:26 PM EDT

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:   April 16, 2022 to May 17, 2022

Commission File Number of issuing entity:  333-226943-02

Central Index Key Number of issuing entity:  0001766367

Benchmark 2019-B10 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226943

Central Index Key Number of depositor:  0001013454

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

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

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

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

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

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

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

Lainie Kaye (212) 250-2500
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4104451
38-4104452
38-4104453
38-7221280
(I.R.S. Employer Identification No.)

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

(410) 884-2000
(Telephone number, including area code)

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



 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

A-M

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     



 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 17, 2022 a distribution was made to holders of the certificates issued by Benchmark 2019-B10 Mortgage Trust.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 and 99.2 for the related information.

The following table presents the loss information for the trust assets for the Benchmark 2019-B10 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

2

1.94%

0

N/A

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by Benchmark 2019-B10 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from April 16, 2022 to May 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 15, 2022. The CIK number for the Depositor is 0001013454.

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

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

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

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226943-02 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226943-02 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Benchmark 2019-B10 Mortgage Trust, relating to the May 17, 2022 distribution.

(99.2) Monthly report distributed to holders of the certificates issued by Benchmark 2019-B10 Mortgage Trust, relating to the May 17, 2022 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.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Matt Smith
Matt Smith, Director

Date: May 27, 2022

 

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

Date: May 27, 2022

 

 

 

     

Distribution Date:

05/17/22

Benchmark 2019-B10 Mortgage Trust

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-B10

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

4

 

Helaine M. Kaplan

(212) 250-5270

 

Certificate Interest Reconciliation Detail

5

 

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

 

 

 

 

Master Servicer

KeyBank National Association

 

 

Additional Information

6

 

 

 

 

 

 

 

Andy Lindenman

(913) 317-4372

 

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

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

 

Bond / Collateral Reconciliation - Balances

8

Primary Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Current Mortgage Loan and Property Stratification

9-13

 

Association

 

 

Mortgage Loan Detail (Part 1)

14-15

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

 

 

 

10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States

 

Mortgage Loan Detail (Part 2)

16-17

 

 

 

 

 

 

Special Servicer

LNR Partners, LLC

 

 

Principal Prepayment Detail

18

 

 

 

 

 

 

 

LNR CMBS Notices

(305) 695-5600

[email protected]

Historical Detail

19

 

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

 

Delinquency Loan Detail

20

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 1

22

 

 

 

[email protected]

Specially Serviced Loan Detail - Part 2

23

 

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

 

 

Modified Loan Detail

24

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Historical Liquidated Loan Detail

25

 

Don Simon

(203) 660-6100

 

Historical Bond / Collateral Loss Reconciliation Detail

26

 

375 North French Road, Suite 100 | Amherst, NY 14228 | United States

 

Interest Shortfall Detail - Collateral Level

27

Directing Holder

Eightfold Real Estate Capital, L.P.

 

 

Supplemental Notes

28

 

-

 

 

 

 

 

3 Columbus Circle Loan-

Prima Capital Advisors, LLC

 

 

 

 

Specific Directing Holder

 

 

 

 

 

 

-

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 28

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                   Beginning Balance

Distribution

Distribution

Penalties

Realized Losses        Total Distribution     Ending Balance

Support¹      Support¹

 

A-1

08162VAA6

2.793000%

18,060,000.00

10,290,243.34

427,692.82

23,950.54

0.00

0.00

451,643.36

9,862,550.52

30.23%

30.00%

A-2

08162VAB4

3.614000%

130,611,000.00

130,611,000.00

0.00

393,356.79

0.00

0.00

393,356.79

130,611,000.00

30.23%

30.00%

A-SB

08162VAC2

3.615000%

36,997,000.00

36,997,000.00

0.00

111,453.46

0.00

0.00

111,453.46

36,997,000.00

30.23%

30.00%

A-3

08162VAD0

3.455000%

260,000,000.00

260,000,000.00

0.00

748,583.33

0.00

0.00

748,583.33

260,000,000.00

30.23%

30.00%

A-4

08162VAE8

3.717000%

319,747,000.00

319,747,000.00

0.00

990,416.33

0.00

0.00

990,416.33

319,747,000.00

30.23%

30.00%

A-M

08162VAG3

3.979000%

107,978,000.00

107,978,000.00

0.00

358,037.05

0.00

0.00

358,037.05

107,978,000.00

20.28%

20.13%

B

08162VAH1

4.180000%

45,105,000.00

45,105,000.00

0.00

157,115.75

0.00

0.00

157,115.75

45,105,000.00

16.12%

16.00%

C

08162VAJ7

3.750000%

45,105,000.00

45,105,000.00

0.00

140,953.13

0.00

0.00

140,953.13

45,105,000.00

11.96%

11.88%

D

08162VAV0

3.000000%

28,703,000.00

28,703,000.00

0.00

71,757.50

0.00

0.00

71,757.50

28,703,000.00

9.32%

9.25%

E

08162VAX6

3.000000%

23,236,000.00

23,236,000.00

0.00

58,090.00

0.00

0.00

58,090.00

23,236,000.00

7.18%

7.13%

F

08162VAZ1

3.614468%

24,602,000.00

24,602,000.00

0.00

74,102.62

0.00

0.00

74,102.62

24,602,000.00

4.91%

4.88%

G

08162VBB3

3.614468%

10,935,000.00

10,935,000.00

0.00

32,936.84

0.00

0.00

32,936.84

10,935,000.00

3.90%

3.88%

H*

08162VBD9

3.614468%

42,371,344.00

42,371,344.00

0.00

124,254.66

0.00

0.00

124,254.66

42,371,344.00

0.00%

0.00%

VRR Interest

BCC2JC348

4.864468%

57,550,018.15

57,141,083.59

22,510.15

231,456.78

0.00

0.00

253,966.93

57,118,573.44

0.00%

0.00%

R

08162VBH0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

S

08162VBG2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

 

1,151,000,362.15

1,142,821,670.93

450,202.97

3,516,464.78

0.00

0.00

3,966,667.75

1,142,371,467.96

 

 

 

 

X-A

08162VAF5

1.224366%

873,393,000.00

865,623,243.34

0.00

883,199.85

0.00

0.00

883,199.85

865,195,550.52

 

 

X-B

08162VAK4

0.899468%

90,210,000.00

90,210,000.00

0.00

67,617.53

0.00

0.00

67,617.53

90,210,000.00

 

 

X-D

08162VAM0

1.864468%

51,939,000.00

51,939,000.00

0.00

80,698.85

0.00

0.00

80,698.85

51,939,000.00

 

 

X-F

08162VAP3

1.250000%

24,602,000.00

24,602,000.00

0.00

25,627.08

0.00

0.00

25,627.08

24,602,000.00

 

 

X-G

08162VAR9

1.250000%

10,935,000.00

10,935,000.00

0.00

11,390.63

0.00

0.00

11,390.63

10,935,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 28

 


 

 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

            Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

           Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses       Total Distribution

Ending Balance           Support¹

Support¹

 

X-H

08162VAT5

1.250000%

42,371,344.00

42,371,344.00

0.00

44,136.82

0.00

0.00

44,136.82

42,371,344.00

 

Notional SubTotal

 

1,093,450,344.00

1,085,680,587.34

0.00

1,112,670.76

0.00

0.00

1,112,670.76

1,085,252,894.52

 

 

Deal Distribution Total

 

 

 

450,202.97

4,629,135.54

0.00

0.00

5,079,338.51

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 3 of 28

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

08162VAA6

569.78091584

23.68177298

1.32616501

0.00000000

0.00000000

0.00000000

0.00000000

25.00793798

546.09914286

A-2

08162VAB4

1,000.00000000

0.00000000

3.01166663

0.00000000

0.00000000

0.00000000

0.00000000

3.01166663

1,000.00000000

A-SB

08162VAC2

1,000.00000000

0.00000000

3.01249993

0.00000000

0.00000000

0.00000000

0.00000000

3.01249993

1,000.00000000

A-3

08162VAD0

1,000.00000000

0.00000000

2.87916665

0.00000000

0.00000000

0.00000000

0.00000000

2.87916665

1,000.00000000

A-4

08162VAE8

1,000.00000000

0.00000000

3.09749999

0.00000000

0.00000000

0.00000000

0.00000000

3.09749999

1,000.00000000

A-M

08162VAG3

1,000.00000000

0.00000000

3.31583332

0.00000000

0.00000000

0.00000000

0.00000000

3.31583332

1,000.00000000

B

08162VAH1

1,000.00000000

0.00000000

3.48333333

0.00000000

0.00000000

0.00000000

0.00000000

3.48333333

1,000.00000000

C

08162VAJ7

1,000.00000000

0.00000000

3.12500011

0.00000000

0.00000000

0.00000000

0.00000000

3.12500011

1,000.00000000

D

08162VAV0

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

08162VAX6

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F

08162VAZ1

1,000.00000000

0.00000000

3.01205674

0.00000000

0.00000000

0.00000000

0.00000000

3.01205674

1,000.00000000

G

08162VBB3

1,000.00000000

0.00000000

3.01205670

0.00000000

0.00000000

0.00000000

0.00000000

3.01205670

1,000.00000000

H

08162VBD9

1,000.00000000

0.00000000

2.93251637

0.07954055

1.57355311

0.00000000

0.00000000

2.93251637

1,000.00000000

VRR Interest

BCC2JC348

992.89427574

0.39114062

4.02183679

0.00308219

0.06097548

0.00000000

0.00000000

4.41297741

992.50313512

R

08162VBH0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

S

08162VBG2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

08162VAF5

991.10393985

0.00000000

1.01122845

0.00000000

0.00000000

0.00000000

0.00000000

1.01122845

990.61424871

X-B

08162VAK4

1,000.00000000

0.00000000

0.74955692

0.00000000

0.00000000

0.00000000

0.00000000

0.74955692

1,000.00000000

X-D

08162VAM0

1,000.00000000

0.00000000

1.55372360

0.00000000

0.00000000

0.00000000

0.00000000

1.55372360

1,000.00000000

X-F

08162VAP3

1,000.00000000

0.00000000

1.04166653

0.00000000

0.00000000

0.00000000

0.00000000

1.04166653

1,000.00000000

X-G

08162VAR9

1,000.00000000

0.00000000

1.04166712

0.00000000

0.00000000

0.00000000

0.00000000

1.04166712

1,000.00000000

X-H

08162VAT5

1,000.00000000

0.00000000

1.04166675

0.00000000

0.00000000

0.00000000

0.00000000

1.04166675

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 28

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

Prior

 

 

 

 

 

Additional

 

 

 

 

 

 

Cumulative

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

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

04/01/22 - 04/30/22

30

0.00

23,950.54

0.00

23,950.54

0.00

0.00

0.00

23,950.54

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

393,356.79

0.00

393,356.79

0.00

0.00

0.00

393,356.79

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

111,453.46

0.00

111,453.46

0.00

0.00

0.00

111,453.46

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

748,583.33

0.00

748,583.33

0.00

0.00

0.00

748,583.33

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

990,416.33

0.00

990,416.33

0.00

0.00

0.00

990,416.33

0.00

 

A-M

04/01/22 - 04/30/22

30

0.00

358,037.05

0.00

358,037.05

0.00

0.00

0.00

358,037.05

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

883,199.85

0.00

883,199.85

0.00

0.00

0.00

883,199.85

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

67,617.53

0.00

67,617.53

0.00

0.00

0.00

67,617.53

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

80,698.85

0.00

80,698.85

0.00

0.00

0.00

80,698.85

0.00

 

X-F

04/01/22 - 04/30/22

30

0.00

25,627.08

0.00

25,627.08

0.00

0.00

0.00

25,627.08

0.00

 

X-G

04/01/22 - 04/30/22

30

0.00

11,390.63

0.00

11,390.63

0.00

0.00

0.00

11,390.63

0.00

 

X-H

04/01/22 - 04/30/22

30

0.00

44,136.82

0.00

44,136.82

0.00

0.00

0.00

44,136.82

0.00

 

B

04/01/22 - 04/30/22

30

0.00

157,115.75

0.00

157,115.75

0.00

0.00

0.00

157,115.75

0.00

 

C

04/01/22 - 04/30/22

30

0.00

140,953.13

0.00

140,953.13

0.00

0.00

0.00

140,953.13

0.00

 

D

04/01/22 - 04/30/22

30

0.00

71,757.50

0.00

71,757.50

0.00

0.00

0.00

71,757.50

0.00

 

E

04/01/22 - 04/30/22

30

0.00

58,090.00

0.00

58,090.00

0.00

0.00

0.00

58,090.00

0.00

 

F

04/01/22 - 04/30/22

30

0.00

74,102.62

0.00

74,102.62

0.00

0.00

0.00

74,102.62

0.00

 

G

04/01/22 - 04/30/22

30

0.00

32,936.84

0.00

32,936.84

0.00

0.00

0.00

32,936.84

0.00

 

H

04/01/22 - 04/30/22

30

63,303.32

127,624.90

0.00

127,624.90

3,370.24

0.00

0.00

124,254.66

66,673.56

 

VRR Interest

04/01/22 - 04/30/22

30

3,331.76

231,634.16

0.00

231,634.16

177.38

0.00

0.00

231,456.78

3,509.14

 

R

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

S

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

 

66,635.08

4,632,683.16

0.00

4,632,683.16

3,547.62

0.00

0.00

4,629,135.54

70,182.70

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 28

 


 

 

     

 

Additional Information

 

 

Pooled Aggregate Available Funds (1)

5,079,338.51

 

Gain-on-Sale Proceeds Reserve Account Summary

 

 

Beginning Account Balance

0.00

 

Deposit Amount

0.00

 

Withdrawal Amount

0.00

 

Ending Account Balance

0.00

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 28

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

4,653,898.77

Master Servicing Fee

10,663.54

Interest Reductions due to Nonrecoverability Determination

0.00

Trustee / Certificate Administrator Fee

6,475.99

Interest Adjustments

0.00

CREFC® Intellectual Property Royalty License Fee

476.18

Deferred Interest

0.00

Operating Advisor Fee

1,476.14

ARD Interest

0.00

EU Reporting Administrator Fee

2,123.74

Net Prepayment Interest Excess / (Shortfall)

0.00

 

 

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

4,653,898.77

Total Fees

21,215.59

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

450,202.97

Reimbursement for Interest on Advances

47.63

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

3,500.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

450,202.97

Total Expenses/Reimbursements

3,547.63

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

4,629,135.54

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

450,202.97

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

5,079,338.51

Total Funds Collected

5,104,101.74

Total Funds Distributed

5,104,101.73

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,142,821,671.73

1,142,821,671.73

Beginning Certificate Balance

1,142,821,670.93

(-) Scheduled Principal Collections

450,202.97

450,202.97

(-) Principal Distributions

450,202.97

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,142,371,468.76

1,142,371,468.76

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,142,932,911.83

1,142,932,911.83

Ending Certificate Balance

1,142,371,467.96

Ending Actual Collateral Balance

1,142,411,205.00

1,142,411,205.00

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.80)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.80)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

0.00%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

7,499,999 or less

4

20,090,724.26

1.76%

82

4.9061

2.002751

1.44 or less

20

480,816,602.72

42.09%

69

4.9651

1.027438

7,500,000 to 14,999,999

14

169,211,204.83

14.81%

81

5.0057

1.634317

1.45 to 1.49

3

39,032,876.71

3.42%

81

5.2822

1.472349

15,000,000 to 24,999,999

10

195,225,099.29

17.09%

81

5.0677

1.456920

1.50 to 1.74

6

181,777,459.31

15.91%

67

5.0342

1.599579

25,000,000 to 49,999,999

13

447,844,440.38

39.20%

71

4.9974

1.430284

1.75 to 2.49

11

314,183,744.36

27.50%

81

4.8689

1.878552

 

50,000,000 or greater

5

310,000,000.00

27.14%

69

4.5466

2.495323

2.50 to 3.49

4

46,210,785.66

4.05%

82

4.9105

2.665538

 

Totals

46

1,142,371,468.76

100.00%

74

4.8867

1.764140

3.50 and greater

2

80,350,000.00

7.03%

82

3.9470

5.720840

 

 

 

 

 

 

 

 

Totals

46

1,142,371,468.76

100.00%

74

4.8867

1.764140

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 28

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Alabama

21

31,046,582.41

2.72%

81

5.2095

1.982416

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

1

6,350,748.70

0.56%

81

4.8800

1.480000

Arizona

3

52,349,583.33

4.58%

81

5.7245

0.796162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

7

110,359,032.61

9.66%

81

5.4094

1.026367

California

7

181,553,114.10

15.89%

81

4.7608

1.817976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

7

135,800,000.00

11.89%

64

5.1148

1.484109

Colorado

1

31,612,499.13

2.77%

82

4.8900

1.560000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

15

287,986,190.84

25.21%

61

4.8185

1.303661

Florida

3

50,902,942.50

4.46%

34

5.2859

1.701444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

18

388,205,090.13

33.98%

81

4.6466

2.397989

Illinois

4

40,651,568.43

3.56%

82

4.8888

0.873266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

11,000,000.00

0.96%

82

4.8500

1.810000

Indiana

1

12,584,960.18

1.10%

80

4.9600

1.520000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

43

171,348,902.59

15.00%

80

5.0026

1.640348

Iowa

2

1,668,970.87

0.15%

80

5.1575

1.350000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

6

31,321,503.91

2.74%

81

5.0377

2.674319

Louisiana

1

3,526,266.33

0.31%

81

5.1800

1.360000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

98

1,142,371,468.76

100.00%

74

4.8867

1.764140

Massachusetts

1

5,476,036.02

0.48%

82

4.8200

1.830000

 

 

 

 

 

 

 

 

Michigan

4

4,979,230.15

0.44%

80

5.1542

1.591549

 

 

 

 

 

 

 

 

Minnesota

7

6,184,584.68

0.54%

80

5.1575

1.350000

 

 

 

 

 

 

 

 

Missouri

1

60,000,000.00

5.25%

78

4.9968

1.620000

 

 

 

 

 

 

 

 

New Hampshire

1

5,198,768.38

0.46%

82

4.8200

1.830000

 

 

 

 

 

 

 

 

New York

11

282,625,803.96

24.74%

68

4.4901

2.445258

 

 

 

 

 

 

 

 

Ohio

4

100,336,968.13

8.78%

58

5.0738

1.449961

 

 

 

 

 

 

 

 

Oklahoma

10

51,395,076.21

4.50%

82

5.2220

1.274761

 

 

 

 

 

 

 

 

Pennsylvania

4

37,541,462.43

3.29%

82

5.0948

0.802301

 

 

 

 

 

 

 

 

Tennessee

1

6,350,748.70

0.56%

81

4.8800

1.480000

 

 

 

 

 

 

 

 

Texas

10

154,686,302.84

13.54%

82

4.9060

1.868058

 

 

 

 

 

 

 

 

Washington

1

21,700,000.00

1.90%

81

5.0000

0.960000

 

 

 

 

 

 

 

 

Totals

98

1,142,371,468.76

100.00%

74

4.8867

1.764140

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.9999% or less

2

115,000,000.00

10.07%

82

3.8917

4.437391

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.0000% to 4.2499%

1

60,000,000.00

5.25%

22

4.1305

1.190000

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.2500% to 4.7499%

2

17,003,114.10

1.49%

82

4.4031

3.009260

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% to 4.9999%

16

413,555,730.55

36.20%

81

4.8660

1.489016

37 months to 48 months

46

1,142,371,468.76

100.00%

74

4.8867

1.764140

 

5.0000% or greater

25

536,812,624.11

46.99%

72

5.2156

1.428143

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

46

1,142,371,468.76

100.00%

74

4.8867

1.764140

Totals

46

1,142,371,468.76

100.00%

74

4.8867

1.764140

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

60 months or less

3

137,824,238.99

12.06%

21

4.7558

1.232149

Interest Only

21

635,400,000.00

55.62%

72

4.7629

2.020317

 

61 months or greater

43

1,004,547,229.77

87.94%

81

4.9046

1.837129

299 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

46

1,142,371,468.76

100.00%

74

4.8867

1.764140

300 months to 350 months

24

495,318,354.66

43.36%

76

5.0569

1.414437

 

 

 

 

 

 

 

 

351 months or greater

1

11,653,114.10

1.02%

82

4.4000

2.660000

 

 

 

 

 

 

 

 

Totals

46

1,142,371,468.76

100.00%

74

4.8867

1.764140

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 28

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

2

36,500,000.00

3.20%

82

5.0719

1.551233

 

 

 

None

 

 

12 months or less

38

1,018,341,859.89

89.14%

73

4.8643

1.795387

 

 

 

 

 

 

13 months to 24 months

6

87,529,608.87

7.66%

82

5.0699

1.489385

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

46

1,142,371,468.76

100.00%

74

4.8867

1.764140

 

 

 

 

 

(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.

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 13 of 28

 


 

 

                                 

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Original   Adjusted

Beginning

Ending

Paid

 

 

 

Prop

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated   Maturity Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Loan Group

Type

City

State         Accrual Type     Gross Rate

Interest

Principal

Adjustments      Repay Date      Date

   Date

Balance

Balance

Date

1

10201216

1

OF

New York

NY

Actual/360

3.914%

244,625.00

0.00

0.00

N/A

03/11/29

--

75,000,000.00

75,000,000.00

05/11/22

2

10201217

1

OF

New York

NY

Actual/360

4.750%

237,500.00

0.00

0.00

N/A

12/06/28

--

60,000,000.00

60,000,000.00

05/06/22

3

10201218

1

RT

Saint Louis

MO

Actual/360

4.997%

249,838.54

0.00

0.00

N/A

11/01/28

--

60,000,000.00

60,000,000.00

05/01/22

4

10201223

1

MF

Long Island City

NY

Actual/360

4.131%

206,526.00

0.00

0.00

N/A

03/01/24

--

60,000,000.00

60,000,000.00

05/01/22

5

10201227

1

OF

Beverly Hills

CA

Actual/360

5.150%

236,041.67

0.00

0.00

N/A

02/06/29

--

55,000,000.00

55,000,000.00

05/06/22

6

10201228

1

OF

Austin

TX

Actual/360

4.830%

173,075.00

0.00

0.00

N/A

03/06/29

--

43,000,000.00

43,000,000.00

05/06/22

7

10201229

1

OF

San Francisco

CA

Actual/360

3.850%

128,333.33

0.00

0.00

N/A

03/06/29

--

40,000,000.00

40,000,000.00

05/06/22

8

10201230

1

MU

Miami Beach

FL

Actual/360

5.340%

178,000.00

0.00

0.00

N/A

02/06/24

--

40,000,000.00

40,000,000.00

05/06/22

9

10201232

1

MU

New York

NY

Actual/360

5.150%

171,666.67

0.00

0.00

N/A

02/06/29

--

40,000,000.00

40,000,000.00

05/06/22

10

10201233

1

MF

Cincinnati

OH

Actual/360

5.130%

161,903.15

47,842.79

0.00

N/A

02/06/24

--

37,872,081.78

37,824,238.99

05/06/22

11

10201234

1

MF

Chicago

IL

Actual/360

4.870%

154,216.67

0.00

0.00

N/A

03/01/29

--

38,000,000.00

38,000,000.00

05/01/22

12

10201235

1

LO

Scottsdale

AZ

Actual/360

5.915%

174,987.50

0.00

0.00

N/A

02/06/29

--

35,500,000.00

35,500,000.00

05/06/22

13

10201236

1

OF

Denver

CO

Actual/360

4.890%

129,012.41

46,987.12

0.00

N/A

03/01/29

--

31,659,486.25

31,612,499.13

05/01/22

14

10201237

1

MF

Katy

TX

Actual/360

4.801%

124,425.92

0.00

0.00

N/A

03/01/29

--

31,100,000.00

31,100,000.00

05/01/22

15

10201238

1

RT

Various

Various

Actual/360

5.157%

125,102.61

30,984.91

0.00

01/06/29

01/06/33

--

29,107,925.43

29,076,940.52

05/06/22

16

10201239

1

OF

Tulsa

OK

Actual/360

5.250%

120,021.12

38,323.29

0.00

N/A

03/06/29

--

27,433,399.51

27,395,076.22

05/06/22

17

10201241

1

MF

Houston

TX

Actual/360

4.840%

110,794.32

34,154.29

0.00

N/A

03/06/29

--

27,469,665.28

27,435,510.99

05/06/22

18

10201242

1

MF

Toledo

OH

Actual/360

5.100%

114,462.31

32,134.13

0.00

N/A

02/06/29

--

26,932,308.66

26,900,174.53

05/06/22

19

10201243

1

OF

Cincinnati

OH

Actual/360

5.059%

103,905.37

33,905.10

0.00

N/A

12/06/28

--

24,646,459.71

24,612,554.61

05/06/22

20

10201244

1

MF

Oklahoma City

OK

Actual/360

5.190%

103,800.00

0.00

0.00

N/A

02/06/29

--

24,000,000.00

24,000,000.00

05/06/22

21

10201245

1

MF

Seattle

WA

Actual/360

5.000%

90,416.67

0.00

0.00

N/A

02/06/29

--

21,700,000.00

21,700,000.00

05/06/22

22

10201246

1

MU

San Mateo

CA

Actual/360

4.950%

86,625.00

0.00

0.00

N/A

03/06/29

--

21,000,000.00

21,000,000.00

05/06/22

23

10201247

1

RT

San Diego

CA

Actual/360

5.230%

87,166.67

0.00

0.00

N/A

12/01/28

--

20,000,000.00

20,000,000.00

05/01/22

24

10201248

1

OF

San Francisco

CA

Actual/360

5.000%

79,166.67

0.00

0.00

N/A

03/01/29

--

19,000,000.00

19,000,000.00

05/01/22

25

10201249

1

MF

Various

Various

Actual/360

5.150%

75,104.17

0.00

0.00

N/A

02/01/29

--

17,500,000.00

17,500,000.00

05/01/22

26

10201250

1

RT

Roanoke

TX

Actual/360

4.870%

67,287.17

0.00

0.00

N/A

02/01/29

--

16,580,000.00

16,580,000.00

05/01/22

27

10201251

1

LO

Various

TX

Actual/360

5.400%

71,343.60

21,589.75

0.00

N/A

03/06/29

--

15,854,134.43

15,832,544.68

05/06/22

28

10201252

1

LO

Audubon

PA

Actual/360

5.100%

62,126.50

20,944.82

0.00

N/A

03/01/29

--

14,618,000.69

14,597,055.87

05/01/22

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 28

 


 

 

                                   

 

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Original   Adjusted

Beginning

Ending

Paid

 

 

 

Prop

 

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated  Maturity Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Loan Group

Type

City

State               Accrual Type          Gross Rate

Interest

Principal

Adjustments      Repay Date      Date

Date

Balance

Balance

Date

29

10201253

1

LO

Phoenixville

 

PA

Actual/360

5.100%

62,126.50

20,944.82

0.00

N/A

03/01/29

--

14,618,000.69

14,597,055.87

03/01/22

30

10201254

1

LO

Tucson

 

AZ

Actual/360

5.380%

67,023.12

17,019.33

0.00

N/A

01/06/29

--

14,949,395.51

14,932,376.18

05/06/22

31

10201255

1

MU

Brooklyn

 

NY

Actual/360

4.790%

59,875.00

0.00

0.00

N/A

03/06/29

--

15,000,000.00

15,000,000.00

05/06/22

32

10201256

1

LO

Anaheim

 

CA

Actual/360

4.850%

60,220.83

0.00

0.00

N/A

02/06/29

--

14,900,000.00

14,900,000.00

05/06/22

33

10201257

1

SS

Various

 

Various

Actual/360

5.060%

60,777.07

17,324.39

0.00

N/A

02/06/29

--

14,413,535.21

14,396,210.82

05/06/22

34

10201258

1

OF

Indianapolis

 

IN

Actual/360

4.960%

52,095.17

18,710.13

0.00

N/A

01/06/29

--

12,603,670.31

12,584,960.18

05/06/22

35

10201259

1

MU

New York

 

NY

Actual/360

4.980%

51,460.00

0.00

0.00

N/A

03/06/29

--

12,400,000.00

12,400,000.00

05/06/22

36

10201260

1

RT

Los Angeles

 

CA

Actual/360

4.400%

42,766.26

10,412.34

0.00

N/A

03/06/29

--

11,663,526.44

11,653,114.10

05/06/22

37

10201261

1

SS

Various

 

AL

Actual/360

5.300%

51,182.66

13,232.68

0.00

N/A

03/06/29

--

11,588,525.77

11,575,293.09

05/06/22

38

10201262

1

98

Fairlawn

 

OH

Actual/360

4.850%

44,458.33

0.00

0.00

N/A

03/06/29

--

11,000,000.00

11,000,000.00

05/06/22

39

10201263

1

RT

Various

 

Various

Actual/360

4.820%

42,930.70

13,337.92

0.00

N/A

03/01/29

--

10,688,142.32

10,674,804.40

05/01/22

40

10201264

1

RT

New York

 

NY

Actual/360

5.100%

40,587.50

0.00

0.00

N/A

03/01/29

--

9,550,000.00

9,550,000.00

11/01/21

41

10201265

1

Various Various

 

Various

Actual/360

4.880%

33,673.42

12,394.10

0.00

N/A

02/06/29

--

8,280,349.95

8,267,955.85

05/06/22

42

10201266

1

RT

The Colony

 

TX

Actual/360

5.200%

35,064.43

9,413.55

0.00

N/A

03/01/29

--

8,091,792.02

8,082,378.47

05/01/22

43

10201267

1

MU

Brooklyn

 

NY

Actual/360

5.060%

31,203.33

0.00

0.00

N/A

03/06/29

--

7,400,000.00

7,400,000.00

05/06/22

44

10201268

1

SS

Sugar Land

 

TX

Actual/360

4.410%

19,661.25

0.00

0.00

N/A

02/06/29

--

5,350,000.00

5,350,000.00

05/06/22

45

10201269

1

RT

Houston

 

TX

Actual/360

5.050%

16,075.74

5,519.52

0.00

N/A

03/01/29

--

3,819,977.45

3,814,457.93

05/01/22

46

10201270

1

MF

Shreveport

 

LA

Actual/360

5.180%

15,243.42

5,027.99

0.00

N/A

02/06/29

--

3,531,294.32

3,526,266.33

05/06/22

Totals

 

 

 

 

 

 

 

 

4,653,898.77

450,202.97

0.00

 

 

 

1,142,821,671.73

1,142,371,468.76

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

 

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

 

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 15 of 28

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent      Most Recent    Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

Pros ID

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

1

0.00

43,077,174.42

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

2

1

10,658,138.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

3

1

19,236,776.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

4

1

10,898,656.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

5

1

5,615,842.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

6

1

4,390,502.89

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

7

1

57,813,540.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

8

1

0.00

13,329,979.56

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

9

1

8,669,979.46

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

10

1

2,256,847.57

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

11

1

1,645,061.43

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

12

1

0.00

1,396,898.76

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

13

1

0.00

2,588,564.04

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

14

1

2,918,197.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

15

1

2,617,918.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

16

1

4,775,807.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

17

1

2,611,498.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

18

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

19

1

7,144,728.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

20

1

1,852,695.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

21

1

1,082,479.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

22

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

23

1

8,293,591.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

24

1

0.00

0.00

--

--

01/11/21

102,979.35

0.00

0.00

0.00

0.00

0.00

 

25

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

26

1

1,447,226.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

27

1

1,873,964.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

28

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 28

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent      Most Recent    Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

Pros ID

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

29

1

739,987.25

0.00

--

--

--

0.00

0.00

82,540.44

165,231.02

0.00

0.00

 

30

1

3,264,952.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

31

1

922,573.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

32

1

2,100,711.86

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

33

1

1,617,528.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

34

1

1,497,428.51

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

35

1

0.00

118,216.27

07/01/21

12/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

36

1

1,698,075.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

37

1

0.00

1,346,780.32

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

38

1

0.00

488,129.47

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

39

1

0.00

718,482.74

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

40

1

0.00

0.00

--

--

--

0.00

0.00

40,459.53

244,432.31

0.00

0.00

 

41

1

903,630.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

42

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

43

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

44

1

0.00

683,115.68

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

45

1

0.00

249,537.00

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

46

1

365,912.46

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

168,914,252.07

63,996,878.26

 

 

 

102,979.35

0.00

122,999.97

409,663.33

0.00

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 28

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 18 of 28

 


 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

1

14,597,055.87

0

0.00

1

9,550,000.00

0

0.00

0

0.00

1

14,900,000.00

0

0.00

0

0.00

 

4.886673%

4.864399%

74

04/15/22

0

0.00

0

0.00

1

9,550,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.886745%

4.864468%

75

03/17/22

1

14,683,384.93

0

0.00

1

9,550,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.886704%

4.864423%

76

02/17/22

1

14,661,705.32

1

9,550,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.886837%

4.864553%

77

01/18/22

2

24,230,305.63

0

0.00

1

18,783,428.88

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.886921%

4.864635%

78

12/17/21

0

0.00

0

0.00

1

18,804,461.34

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.886961%

4.864674%

79

11/18/21

1

60,000,000.00

0

0.00

1

18,828,007.42

0

0.00

0

0.00

1

18,828,007.42

0

0.00

0

0.00

 

4.887006%

4.864717%

80

10/18/21

1

60,000,000.00

0

0.00

1

18,848,848.76

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.887047%

4.864755%

81

09/17/21

1

60,000,000.00

0

0.00

1

18,872,210.66

0

0.00

0

0.00

1

40,000,000.00

0

0.00

0

0.00

 

4.887091%

4.864798%

82

08/17/21

1

60,000,000.00

0

0.00

1

18,892,862.50

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.887131%

4.864836%

83

07/16/21

1

60,000,000.00

0

0.00

1

18,913,425.80

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.887171%

4.864874%

84

06/17/21

1

60,000,000.00

0

0.00

1

18,936,519.74

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.887215%

4.864916%

85

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

29

10201253

03/01/22

1

1

 

82,540.44

165,231.02

0.00

14,636,792.10

 

 

 

 

 

 

40

10201264

11/01/21

5

3

 

40,459.53

244,432.31

31,797.98

9,550,000.00

01/10/22

2

 

 

 

 

Totals

 

 

 

 

 

122,999.97

409,663.33

31,797.98

24,186,792.10

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 20 of 28

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

            REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

275,648,478

275,648,478

0

 

 

0

 

25 - 36 Months

0

0

0

 

 

0

 

37 - 48 Months

0

0

0

 

 

0

 

49 - 60 Months

0

0

0

 

 

0

 

> 60 Months

 

2,009,094,460

1,960,800,348

48,294,112

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

May-22

1,142,371,469

1,118,224,413

14,597,056

0

9,550,000

0

 

Apr-22

1,142,821,672

1,133,271,672

0

0

9,550,000

0

 

Mar-22

1,143,005,528

1,118,772,143

14,683,385

0

9,550,000

0

 

Feb-22

1,143,566,545

1,119,354,840

14,661,705

9,550,000

 0

 

0

 

Jan-22

1,143,754,521

1,100,740,787

24,230,306

0

18,783,429

0

 

Dec-21

1,144,024,395

1,125,219,933

0

0

18,804,461

0

 

Nov-21

1,144,324,776

1,065,496,769

60,000,000

0

18,828,007

0

 

Oct-21

1,144,592,176

1,065,743,327

60,000,000

0

18,848,849

0

 

Sep-21

1,144,890,174

1,066,017,963

60,000,000

0

18,872,211

0

 

Aug-21

1,145,155,121

1,066,262,258

60,000,000

0

18,892,863

0

 

Jul-21

1,145,418,919

1,066,505,493

60,000,000

0

18,913,426

0

 

Jun-21

1,145,713,446

1,066,776,926

60,000,000

0

18,936,520

0

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 21 of 28

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

40

10201264

9,550,000.00

9,550,000.00

14,700,000.00

10/11/18

649,114.00

1.31000

09/30/21

03/01/29

I/O

Totals

 

9,550,000.00

9,550,000.00

14,700,000.00

 

649,114.00

 

 

 

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

 

 

 

 

1 - Modification

6 - DPO

 

10 - Deed in Lieu of Foreclosures

 

 

 

 

 

 

2 - Foreclosure

7 - REO

 

11- Full Payoff

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

12 - Reps and Warranties

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 22 of 28

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

40

10201264

RT

NY

01/10/22

2

 

 

 

 

5/11/2022 The Loan transferred to LNR on 1/10/22 due to Imminent Monetary Default. The Loan is due for the 12/01/2021 payment. The collateral is a 2018 built, 2,626 SF single-tenant retail condominium (Ground: 2,171 SF; Basement: 455

 

SF) that is 100% l eased toFerrero U.S.A., Inc.(100% NRA, 3/2028 LXP, $343 PSF), located on the ground floor of 116 University Place, a six-story mixed-use building located in the Greenwich Village neighborhood of NYC. The Property was

 

home to New York City's flagship Nutel laCafe. The tenant has ceased paying rent according to Borrower and has vacated the premises. The Special Servicer is gathering additional information for review and will simultaneously discuss workout

 

strategies deemed appropriate to achieve the highest net present value recovery.

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 23 of 28

 


 

 

                     

 

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

Loan

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

 

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

Group

 

 

 

 

Code¹

Date

Date

Date

8

10201230

1                          0.00

 

5.34000%

0.00

5.34000%

8

01/05/21

01/05/21

09/13/21

8

10201230

1                          0.00

 

5.34000%

0.00

5.34000%

8

09/13/21

01/05/21

01/05/21

27

10201251

1                          0.00

 

5.40000%

0.00

5.40000%

10

06/04/20

06/04/20

04/06/20

27

10201251

1                          0.00

 

5.40000%

0.00

5.40000%

10

04/06/20

06/04/20

06/04/20

32

10201256

1                          0.00

 

4.85000%

0.00

4.85000%

8

04/11/22

02/11/22

02/11/22

Totals

 

                                     0.00 

 

 

0.00

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

 

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

 

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

 

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 24 of 28

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

       Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹         Number        Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 25 of 28

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

   Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID     Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 26 of 28

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

24

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

47.63

0.00

0.00

0.00

40

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

47.63

0.00

0.00

0.00

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

 

 

Collateral Shortfall Total

3,547.63

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 28

 


 

 

   

Supplemental Notes

 

Risk Retention

 

Pursuant to the TSA and the EU Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "EURisk Retention Special Notices" tab for the Hudson Yards 2019-30HY

Mortgage Trust transaction, certain information provided to the Certificate Administrator regarding each Retaining Party'scompliance with the EU Retention Covenant and the EU Hedging Covenant under the EU Retention Rules. Investors should refer to the

Certificate Administrator's website for all suchinformation.Disclosable Special Servicer Fees would be disclosed here.

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 28

 


 

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

3

 

Helaine M. Kaplan

(212) 250-5270

 

Certificate Interest Reconciliation Detail

4

 

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

 

 

 

 

Master Servicer

KeyBank National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Andy Lindenman

(913) 317-4372

 

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

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

 

Bond / Collateral Reconciliation - Balances

7

Primary Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

 

 

 

Association

 

 

 

 

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

 

 

 

10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States

 

 

 

Special Servicer

LNR Partners, LLC

 

 

 

 

 

LNR CMBS Notices

(305) 695-5600

[email protected]

 

 

 

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

 

 

 

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

 

 

 

 

 

[email protected]

 

 

 

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

 

 

 

 

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

 

 

 

375 North French Road, Suite 100 | Amherst, NY 14228 | United States

 

 

 

Directing Holder

Eightfold Real Estate Capital, L.P.

 

 

 

 

 

-

 

 

 

 

 

3 Columbus Circle Loan-

Prima Capital Advisors, LLC

 

 

 

 

Specific Directing Holder

 

 

 

 

 

 

-

 

 

 

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 7

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

3CC-A

08162VBJ6

3.899470%

77,120,000.00

77,120,000.00

0.00

250,605.94

0.00

0.00

250,605.94

77,120,000.00

22.69%

22.69%

3CC-B

08162VBL1

3.899470%

22,630,000.00

22,630,000.00

0.00

73,537.51

0.00

0.00

73,537.51

22,630,000.00

0.00%

0.00%

3CC-VRR 08162VBP2

3.899470%

5,250,000.00

5,250,000.00

0.00

17,060.18

0.00

0.00

17,060.18

5,250,000.00

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

3CC-R

N/A

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

105,000,000.00

105,000,000.00

0.00

341,203.63

0.00

0.00

341,203.63

105,000,000.00

 

 

 

Deal Distribution Total

 

 

 

0.00

341,203.63

0.00

0.00

341,203.63

 

 

 

 

*

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 7

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

Prepayment

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

3CC-A

08162VBJ6

1,000.00000000

0.00000000

3.24955835

0.00000000

0.00000000

0.00000000

0.00000000

3.24955835

1,000.00000000

3CC-B

08162VBL1

1,000.00000000

0.00000000

3.24955855

0.00000000

0.00000000

0.00000000

0.00000000

3.24955855

1,000.00000000

3CC-VRR

08162VBP2

1,000.00000000

0.00000000

3.24955810

0.00000000

0.00000571

0.00000000

0.00000000

3.24955810

1,000.00000000

Interest

 

 

 

 

 

 

 

 

 

 

3CC-R

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 7

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

Prior

 

 

 

 

 

Additional

 

 

 

 

 

 

Cumulative

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

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

 

3CC-A

04/01/22 - 04/30/22

30

0.00

250,605.94

0.00

250,605.94

0.00

0.00

0.00

250,605.94

0.00

 

3CC-B

04/01/22 - 04/30/22

30

0.00

73,537.51

0.00

73,537.51

0.00

0.00

0.00

73,537.51

0.00

 

3CC-VRR

 

 

 

 

 

 

 

 

 

 

 

 

 

04/01/22 - 04/30/22

30

0.03

17,060.18

0.00

17,060.18

0.00

0.00

0.00

17,060.18

0.03

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

3CC-R

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

 

0.03

341,203.63

0.00

341,203.63

0.00

0.00

0.00

341,203.63

0.03

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 7

 


 

 

     

 

Additional Information

 

 

3 Columbus Circle Aggregate Available Funds (1)

341,203.63

 

3 Columbus Circle Gain-on-Sale Proceeds Reserve Account Summary

 

 

Beginning Account Balance

0.00

 

Deposit Amount

0.00

 

Withdrawal Amount

0.00

 

Ending Account Balance

0.00

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 7

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

342,475.00

Master Servicing Fee

437.50

Interest Reductions due to Nonrecoverability Determination

0.00

Trustee / Certificate Administrator Fee

595.00

Interest Adjustments

0.00

CREFC® Intellectual Property Royalty License Fee

43.75

Deferred Interest

0.00

EU Reporting Administrator Fee

195.13

ARD Interest

0.00

 

 

Net Prepayment Interest Excess / (Shortfall)

0.00

 

 

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

342,475.00

Total Fees

1,271.38

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

0.00

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

0.00

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

341,203.63

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

0.00

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

341,203.63

Total Funds Collected

342,475.00

Total Funds Distributed

342,475.01

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 7

 


 

 

           

Distribution Date:

05/17/22

 

Benchmark 2019-B10 Mortgage Trust

 

Determination Date:

05/11/22

 

 

 

 

Next Distribution Date:

06/17/22

 

 

 

 

Record Date:

04/29/22

 

Commercial Mortgage Pass-Through Certificates

 

 

 

 

Series 2019-B10

 

 

 

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

Certificate Reconciliation

 

 

 

3 Columbus Circle

Total

 

Total

Beginning Scheduled Collateral Balance

105,000,000.00

105,000,000.00

Beginning Certificate Balance

105,000,000.00

(-) Scheduled Principal Collections

 

0.00

0.00

(-) Principal Distributions

0.00

(-) 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

Non-Cash Principal Adjustments

0.00

 

 

 

 

Certificate Other Adjustments**

0.00

Ending Scheduled Collateral Balance

105,000,000.00

105,000,000.00

Ending Certificate Balance

105,000,000.00

Beginning Actual Collateral Balance

105,000,000.00

105,000,000.00

 

 

Ending Actual Collateral Balance

 

105,000,000.00

105,000,000.00

 

 

 

(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 7

 

 

     

Distribution Date:

05/17/22

Benchmark 2019-B10 Mortgage Trust

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-B10

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

3

 

Helaine M. Kaplan

(212) 250-5270

 

Certificate Interest Reconciliation Detail

4

 

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

 

 

 

 

Master Servicer

KeyBank National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Andy Lindenman

(913) 317-4372

 

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

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

 

Bond / Collateral Reconciliation - Balances

7

Primary Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

 

 

 

Association

 

 

 

 

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

 

 

 

10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States

 

 

 

Special Servicer

LNR Partners, LLC

 

 

 

 

 

LNR CMBS Notices

(305) 695-5600

[email protected]

 

 

 

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

 

 

 

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

 

 

 

 

 

[email protected]

 

 

 

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

 

 

 

 

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

 

 

 

375 North French Road, Suite 100 | Amherst, NY 14228 | United States

 

 

 

Directing Holder

Eightfold Real Estate Capital, L.P.

 

 

 

 

 

-

 

 

 

 

 

3 Columbus Circle Loan-

Prima Capital Advisors, LLC

 

 

 

 

Specific Directing Holder

 

 

 

 

 

 

-

 

 

 

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 7

 


 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

3CC-A

08162VBJ6

3.899470%

77,120,000.00

77,120,000.00

0.00

250,605.94

0.00

0.00

250,605.94

77,120,000.00

22.69%

22.69%

3CC-B

08162VBL1

3.899470%

22,630,000.00

22,630,000.00

0.00

73,537.51

0.00

0.00

73,537.51

22,630,000.00

0.00%

0.00%

3CC-VRR 08162VBP2

3.899470%

5,250,000.00

5,250,000.00

0.00

17,060.18

0.00

0.00

17,060.18

5,250,000.00

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

3CC-R

N/A

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

105,000,000.00

105,000,000.00

0.00

341,203.63

0.00

0.00

341,203.63

105,000,000.00

 

 

 

Deal Distribution Total

 

 

 

0.00

341,203.63

0.00

0.00

341,203.63

 

 

 

 

*

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 7

 


 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

Prepayment

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

3CC-A

08162VBJ6

1,000.00000000

0.00000000

3.24955835

0.00000000

0.00000000

0.00000000

0.00000000

3.24955835

1,000.00000000

3CC-B

08162VBL1

1,000.00000000

0.00000000

3.24955855

0.00000000

0.00000000

0.00000000

0.00000000

3.24955855

1,000.00000000

3CC-VRR

08162VBP2

1,000.00000000

0.00000000

3.24955810

0.00000000

0.00000571

0.00000000

0.00000000

3.24955810

1,000.00000000

Interest

 

 

 

 

 

 

 

 

 

 

3CC-R

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 7

 


 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

Prior

 

 

 

 

 

Additional

 

 

 

 

 

 

Cumulative

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

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

 

3CC-A

04/01/22 - 04/30/22

30

0.00

250,605.94

0.00

250,605.94

0.00

0.00

0.00

250,605.94

0.00

 

3CC-B

04/01/22 - 04/30/22

30

0.00

73,537.51

0.00

73,537.51

0.00

0.00

0.00

73,537.51

0.00

 

3CC-VRR

 

 

 

 

 

 

 

 

 

 

 

 

 

04/01/22 - 04/30/22

30

0.03

17,060.18

0.00

17,060.18

0.00

0.00

0.00

17,060.18

0.03

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

3CC-R

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

 

0.03

341,203.63

0.00

341,203.63

0.00

0.00

0.00

341,203.63

0.03

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 7

 


 

     

 

Additional Information

 

 

3 Columbus Circle Aggregate Available Funds (1)

341,203.63

 

3 Columbus Circle Gain-on-Sale Proceeds Reserve Account Summary

 

 

Beginning Account Balance

0.00

 

Deposit Amount

0.00

 

Withdrawal Amount

0.00

 

Ending Account Balance

0.00

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 7

 


 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

342,475.00

Master Servicing Fee

437.50

Interest Reductions due to Nonrecoverability Determination

0.00

Trustee / Certificate Administrator Fee

595.00

Interest Adjustments

0.00

CREFC® Intellectual Property Royalty License Fee

43.75

Deferred Interest

0.00

EU Reporting Administrator Fee

195.13

ARD Interest

0.00

 

 

Net Prepayment Interest Excess / (Shortfall)

0.00

 

 

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

342,475.00

Total Fees

1,271.38

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

0.00

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

0.00

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

341,203.63

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

0.00

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

341,203.63

Total Funds Collected

342,475.00

Total Funds Distributed

342,475.01

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 7

 


 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

3 Columbus Circle

Total

 

Total

Beginning Scheduled Collateral Balance

105,000,000.00

105,000,000.00

Beginning Certificate Balance

105,000,000.00

(-) Scheduled Principal Collections

0.00

0.00

(-) Principal Distributions

0.00

(-) 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

Non-Cash Principal Adjustments

0.00

 

 

 

 

Certificate Other Adjustments**

0.00

Ending Scheduled Collateral Balance

105,000,000.00

105,000,000.00

Ending Certificate Balance

105,000,000.00

Beginning Actual Collateral Balance

105,000,000.00

105,000,000.00

 

 

Ending Actual Collateral Balance

105,000,000.00

105,000,000.00

 

 

 

(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 7

 


  
    Prospectus Loan ID
    1
    1
    04-12-2022
    05-11-2022
    JPMCB
    03-12-2019
    75000000.00000000
    120
    03-11-2029
    0
    0.03914000
    0.03914000
    3
    1
    119
    04-11-2019
    false
    PP
    1
    248022.57000000
    75000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      3 Columbus Circle
      3 Columbus Circle
      New York
      NY
      10019
      NEW YORK
      OF
      753713
      753713
      0
      0
      1927
      2013
      1080000000.00000000
      01-01-2019
      1080000000.00000000
      01-01-2019
      MAI
      0.97000000
      0.98910000
      6
      N
      Young & Rubicam
      214372
      08-31-2033
      Emerge 212 3CC LLC
      57359
      02-29-2028
      Trustees of Columbia Universit
      48796
      07-30-2033
      01-01-2021
      09-30-2021
      0.00000000
      58481234.14000000
      0.00000000
      15404059.72000000
      0.00000000
      43077174.42000000
      0.00000000
      40149644.67000000
      6851674.47000000
      0.00000000
      6.29000000
      0.00000000
      5.86000000
      F
      09-30-2021
    
    false
    false
    75000000.00000000
    244625.00000000
    0.03914000
    0.00013350
    244625.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    75000000.00000000
    75000000.00000000
    05-11-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    2
    1
    04-12-2022
    05-11-2022
    CREFI
    11-30-2018
    60000000.00000000
    120
    12-06-2028
    0
    0.04750000
    0.04750000
    3
    1
    116
    01-06-2019
    false
    PP
    1
    240798.61000000
    60000000.02000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      3 Park Avenue
      3 Park Avenue
      New York
      NY
      10016
      NEW YORK
      OF
      667446
      667446
      0
      0
      1977
      2001
      505000000.00000000
      10-25-2018
      505000000.00000000
      10-25-2018
      MAI
      0.86000000
      0.59500000
      6
      N
      houghton mifflin
      53956
      12-31-2027
      houghton p18
      36932
      12-31-2027
      icon capital
      23000
      01-31-2023
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    false
    false
    60000000.00000000
    237500.00000000
    0.04750000
    0.00012100
    237500.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    60000000.00000000
    60000000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    3
    1
    04-12-2022
    05-11-2022
    GACC
    11-01-2018
    60000000.00000000
    120
    11-01-2028
    360
    0.04996771
    0.04996771
    3
    1
    55
    12-01-2018
    false
    PP
    1
    329575.77000000
    60000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Saint Louis Galleria
      1155 Saint Louis Galleria
      Saint Louis
      MO
      63117
      ST LOUIS
      RT
      465695
      465695
      0
      0
      1986
      2011
      465600000.00000000
      09-24-2018
      465600000.00000000
      09-24-2018
      MAI
      0.97000000
      1.00000000
      6
      N
      Macy's
      53105
      07-31-2090
      Galleria 6 Cinemas
      19624
      11-30-2029
      H&M
      12913
      01-01-2024
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    60000000.00000000
    249838.54000000
    0.04996771
    0.00013350
    249838.54000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    60000000.00000000
    60000000.00000000
    05-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    4
    1
    04-12-2022
    05-11-2022
    CREFI
    02-08-2019
    60000000.00000000
    60
    03-01-2024
    0
    0.04130520
    0.04130520
    3
    1
    59
    04-01-2019
    false
    PP
    1
    209394.42000000
    60000000.00000000
    1
    1
    1
    5
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      ARC Apartments
      30-02 39th Avenue
      Long Island City
      NY
      11101
      QUEENS
      MF
      0
      0
      428
      428
      1917
      297000000.00000000
      11-09-2018
      297000000.00000000
      11-09-2018
      MAI
      1.00000000
      0.97900000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    60000000.00000000
    206526.00000000
    0.04130520
    0.00013350
    206526.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    60000000.00000000
    60000000.00000000
    05-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    5
    1
    04-12-2022
    05-11-2022
    GACC
    01-25-2019
    55000000.00000000
    120
    02-06-2029
    0
    0.05150000
    0.05150000
    3
    1
    118
    03-06-2019
    false
    WL
    1
    239320.02000000
    55000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      9800 Wilshire
      9800 Wilshire Boulevard
      Beverly Hills
      CA
      90212
      LOS ANGELES
      OF
      56968
      56968
      0
      0
      1958
      2014
      103400000.00000000
      01-03-2019
      103400000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Spring Place
      42820
      07-31-2028
      The Gores Group
      14148
      12-31-2034
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    55000000.00000000
    236041.67000000
    0.05150000
    0.00023350
    236041.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    55000000.00000000
    55000000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    6
    1
    04-12-2022
    05-11-2022
    GACC
    02-13-2019
    43000000.00000000
    120
    03-06-2029
    0
    0.04830000
    0.04830000
    3
    1
    119
    04-06-2019
    false
    WL
    1
    175478.82000000
    43000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      5202 Ben White
      5202 East Ben White Boulevard
      Austin
      TX
      78741
      TRAVIS
      OF
      244630
      244630
      0
      0
      1984
      2018
      68500000.00000000
      04-01-2019
      68500000.00000000
      04-11-2019
      MAI
      0.91000000
      0.91190000
      6
      N
      COA EDD/CPO/HR/CODE
      120750
      04-30-2026
      City of Austin
      59494
      05-31-2025
      Mexican Consulate
      26317
      11-30-2032
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    43000000.00000000
    173075.00000000
    0.04830000
    0.00013350
    173075.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    43000000.00000000
    43000000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    7
    1
    04-12-2022
    05-11-2022
    JPMCB
    02-25-2019
    40000000.00000000
    120
    03-06-2029
    0
    0.03850000
    0.03850000
    3
    1
    119
    04-06-2019
    false
    PP
    1
    130115.74000000
    40000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      101 California
      101 California Street
      San Francisco
      CA
      94111
      SAN FRANCISCO
      OF
      1251483
      1251483
      0
      0
      1466000000.00000000
      11-13-2018
      1466000000.00000000
      04-11-2019
      MAI
      0.92000000
      0.76160000
      6
      X
      Paul Hastings LLP
      28678
      08-19-2027
      Cambridge Associates  LLC
      26118
      12-31-2025
      Winston& Strawn LLP
      26118
      10-31-2024
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    40000000.00000000
    128333.33000000
    0.03850000
    0.00012100
    128333.33000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    40000000.00000000
    40000000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    8
    1
    04-12-2022
    05-11-2022
    CREFI
    02-27-2019
    40000000.00000000
    59
    02-06-2024
    0
    0.05340000
    0.05340000
    3
    1
    58
    04-06-2019
    false
    PP
    1
    180472.22000000
    40000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    true
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Soho Beach House
      4385 Collins Avenue
      Miami Beach
      FL
      33140
      MIAMI-DADE
      MU
      49
      49
      0
      0
      1942
      2010
      214000000.00000000
      11-01-2018
      214000000.00000000
      04-11-2019
      MAI
      0.90000000
      0.95000000
      6
      N
      0
      0
      0
      10-01-2020
      09-30-2021
      0.00000000
      40914738.00000000
      0.00000000
      27584758.44000000
      0.00000000
      13329979.56000000
      0.00000000
      12077476.56000000
      7535222.15000000
      0.00000000
      1.77000000
      0.00000000
      1.60000000
      F
      12-31-2021
    
    false
    false
    40000000.00000000
    178000.00000000
    0.05340000
    0.00013350
    178000.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    40000000.00000000
    40000000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    01-05-2021
    98
    0.00000000
    0.00000000
    02-06-2024
    0.00000000
  
  
    Prospectus Loan ID
    9
    1
    04-12-2022
    05-11-2022
    CREFI
    01-23-2019
    40000000.00000000
    120
    02-06-2029
    0
    0.05150000
    0.05150000
    3
    1
    118
    03-06-2019
    false
    PP
    1
    174050.93000000
    40000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Pace Gallery HQ
      540 West 25th Street
      New York
      NY
      10001
      NEW YORK
      MU
      74563
      74563
      0
      0
      2018
      180000000.00000000
      05-01-2019
      180000000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Pace
      74563
      12-14-2038
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    40000000.00000000
    171666.67000000
    0.05150000
    0.00013350
    171666.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    40000000.00000000
    40000000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    10
    1
    04-12-2022
    05-11-2022
    GACC
    01-23-2019
    38500000.00000000
    60
    02-06-2024
    360
    0.05130000
    0.05130000
    3
    1
    22
    03-06-2019
    false
    WL
    1
    209745.94000000
    38500000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      AT580 Multifamily
      580 Walnut Street
      Cincinnati
      OH
      45202
      HAMILTON
      MF
      0
      0
      179
      179
      1973
      2017
      51800000.00000000
      11-19-2018
      51800000.00000000
      04-11-2019
      MAI
      0.97000000
      0.99440000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    37872081.78000000
    209745.94000000
    0.05130000
    0.00013350
    161903.15000000
    0.00000000
    47842.79000000
    0.00000000
    0.00000000
    37824238.99000000
    37824238.99000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    11
    1
    04-12-2022
    05-11-2022
    JPMCB
    02-21-2019
    38000000.00000000
    120
    03-01-2029
    360
    0.04870000
    0.04870000
    3
    1
    59
    04-01-2019
    false
    WL
    1
    200983.82000000
    38000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Tailor Lofts
      315 South Peoria Street
      Chicago
      IL
      60607
      COOK
      MF
      0
      0
      441
      441
      1915
      2010
      60300000.00000000
      12-19-2018
      60300000.00000000
      04-11-2019
      MAI
      1.00000000
      0.77550000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    38000000.00000000
    154216.67000000
    0.04870000
    0.00030850
    154216.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    38000000.00000000
    38000000.00000000
    05-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    12
    1
    04-12-2022
    05-11-2022
    GACC
    01-11-2019
    35500000.00000000
    120
    02-06-2029
    0
    0.05915070
    0.05915070
    3
    1
    118
    03-06-2019
    false
    WL
    1
    177417.88000000
    35500000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Embassy Suites Scottsdale
      5001 North Scottsdale Road
      Scottsdale
      AZ
      85250
      MARICOPA
      LO
      0
      0
      312
      312
      70400000.00000000
      11-20-2018
      70400000.00000000
      04-11-2019
      MAI
      0.76000000
      0.39100000
      6
      N
      0
      0
      0
      10-01-2020
      09-30-2021
      0.00000000
      9539439.76000000
      0.00000000
      8142541.00000000
      0.00000000
      1396898.76000000
      0.00000000
      1015321.17000000
      2129014.61000000
      0.00000000
      0.66000000
      0.00000000
      0.48000000
      F
      06-30-2021
    
    false
    false
    35500000.00000000
    174987.50000000
    0.05915070
    0.00013350
    174987.50000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    35500000.00000000
    35500000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    3334.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    13
    1
    04-12-2022
    05-11-2022
    JPMCB
    02-05-2019
    33200000.00000000
    120
    03-01-2029
    360
    0.04890000
    0.04890000
    3
    1
    0
    04-01-2019
    false
    WL
    1
    175999.53000000
    33163800.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Flight
      3575 Ringsby Court
      Denver
      CO
      80216
      DENVER
      OF
      137047
      137047
      0
      0
      2018
      63100000.00000000
      11-19-2018
      63100000.00000000
      04-11-2019
      MAI
      0.96000000
      0.94600000
      6
      X
      BOA Technology
      86026
      06-30-2025
      Intelligent Imaging Innovation
      10610
      12-31-2026
      Lightshade Labs LLC
      4198
      06-30-2024
      01-01-2021
      09-30-2021
      0.00000000
      4579765.03000000
      0.00000000
      1991200.99000000
      0.00000000
      2588564.04000000
      0.00000000
      2465222.04000000
      1583995.77000000
      0.00000000
      1.63000000
      0.00000000
      1.56000000
      F
      09-30-2021
    
    false
    false
    31659486.25000000
    175999.53000000
    0.04890000
    0.00033350
    129012.41000000
    0.00000000
    46987.12000000
    0.00000000
    0.00000000
    31612499.13000000
    31612499.13000000
    05-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    14
    1
    04-12-2022
    05-11-2022
    JPMCB
    02-26-2019
    31100000.00000000
    120
    03-01-2029
    0
    0.04801000
    0.04801000
    3
    1
    119
    04-01-2019
    false
    WL
    1
    126154.05000000
    31100000.00000000
    1
    1
    1
    5
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      The Crossing at Katy Ranch
      24949 Katy Ranch Road
      Katy
      TX
      77494
      HARRIS
      MF
      0
      0
      318
      318
      2015
      51980000.00000000
      02-01-2019
      51980000.00000000
      04-11-2019
      MAI
      0.95000000
      0.96860000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-30-2021
    
    false
    false
    31100000.00000000
    124425.92000000
    0.04801000
    0.00033350
    124425.92000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    31100000.00000000
    31100000.00000000
    05-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    15
    1
    04-12-2022
    05-11-2022
    GACC
    12-17-2018
    29200000.00000000
    120
    01-06-2033
    360
    0.05157466
    0.05157466
    3
    1
    33
    02-06-2019
    false
    WL
    1
    155926.91000000
    29200000.00000000
    1
    1
    33
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Dollar General-Afton  NY
      311 Main Street
      Afton
      NY
      13730
      CHENANGO
      RT
      9002
      9002
      0
      0
      1480000.00000000
      11-07-2018
      1480000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Afton  NY Dollar General #1853
      9002
      09-30-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Oakman  AL
      10604 Main Street
      Oakman
      AL
      35579
      WALKER
      RT
      9026
      9026
      0
      0
      1400000.00000000
      11-08-2018
      1400000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Oakman  AL Dollar General
      10640
      05-31-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Rogers City  MI
      103 South Bradley Highway
      Rogers City
      MI
      49779
      UNAVAILABLE
      RT
      10640
      10640
      0
      0
      1400000.00000000
      11-09-2018
      1400000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Rogers City  MI Dollar General
      9026
      02-28-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Opelika  AL
      15297 Alabama Highway 51
      Opelika
      AL
      36804
      LEE
      RT
      9100
      9100
      0
      0
      1350000.00000000
      11-09-2018
      1350000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Opelika  AL Dollar General #19
      9230
      05-31-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Attalla  AL
      3022 Noccalula Parkway
      Attalla
      AL
      35954
      ETOWAH
      RT
      9100
      9100
      0
      0
      1350000.00000000
      11-08-2018
      1350000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Dollar General - Attalla  AL
      9100
      06-30-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Greenbush  MN
      147 State Highway 32 South
      Greenbush
      MN
      56726
      ROSEAU
      RT
      9230
      9230
      0
      0
      1350000.00000000
      11-08-2018
      1350000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Greenbush  MN Dollar General
      9100
      08-31-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Ishpeming  MI
      22 South Westwood Drive
      Ishpeming
      MI
      49849
      MARQUETTE
      RT
      9100
      9100
      0
      0
      1315000.00000000
      11-08-2018
      1315000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Ishpeming  MI Dollar General
      9100
      08-31-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Lisman  AL
      4020 Broad Street
      Lisman
      AL
      36904
      CHOCTAW
      RT
      9026
      9026
      0
      0
      1290000.00000000
      11-10-2018
      1290000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Lisman  AL Dollar General
      9026
      10-31-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Verbena  AL
      6127 County Road 24
      Verbena
      AL
      36091
      CHILTON
      RT
      9196
      9196
      0
      0
      1270000.00000000
      11-08-2018
      1270000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Verbena  AL Dollar General
      9196
      10-31-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Appleton  MN
      2210 Highway 7 Southwest
      Appleton
      MN
      56208
      SWIFT
      RT
      9328
      9328
      0
      0
      1270000.00000000
      11-10-2018
      1270000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Appleton  MN Dollar General
      9328
      09-30-2031
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Barry  IL
      35 Kendall Avenue
      Barry
      IL
      62312
      PIKE
      RT
      9100
      9100
      0
      0
      1250000.00000000
      11-10-2018
      1250000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Barry  IL Dollar General
      9122
      08-31-2031
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-New York Mills  MN
      115 North Boardman Avenue North
      New York Mills
      MN
      56567
      OTTER TAIL
      RT
      9122
      9122
      0
      0
      1250000.00000000
      11-06-2018
      1250000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      New York Mills  MN Dollar Gen
      9100
      08-31-2031
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Thomaston  AL
      201 Chestnut Street
      Thomaston
      AL
      36783
      MARENGO
      RT
      9100
      9100
      0
      0
      1240000.00000000
      11-10-2018
      1240000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Thomaston  AL Dollar General
      9100
      11-30-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Coffeen  IL
      702 West Main Street
      Coffeen
      IL
      62017
      MONTGOMERY
      RT
      9100
      9100
      0
      0
      1220000.00000000
      11-06-2018
      1220000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Coffeen  IL Dollar General
      9100
      10-31-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Garden City  AL
      105 2nd Street Southwest
      Garden City
      AL
      35070
      CULLMAN
      RT
      9014
      9014
      0
      0
      1200000.00000000
      11-06-2018
      1200000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Garden City  AL Dollar General
      9100
      11-30-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Payson  IL
      211 East State Street
      Payson
      IL
      62360
      ADAMS
      RT
      9100
      9100
      0
      0
      1200000.00000000
      11-09-2018
      1200000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Payson  IL Dollar General
      9014
      11-30-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Red Lake Falls  MN
      803 Dow Avenue Southeast
      Red Lake Falls
      MN
      56750
      RED LAKE
      RT
      9100
      9100
      0
      0
      1200000.00000000
      11-08-2018
      1200000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Red Lake Falls  MN Dollar Gene
      9100
      08-31-2031
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-West Point  IA
      2347 County Road 103
      West Point
      IA
      52656
      LEE
      RT
      9100
      9100
      0
      0
      1180000.00000000
      11-09-2018
      1180000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      West Point  IA Dollar General
      9100
      12-31-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Backus  MN
      542 State Highway 371 Northwest
      Backus
      MN
      56435
      CASS
      RT
      9328
      9328
      0
      0
      1180000.00000000
      11-08-2018
      1180000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Backus  MN Dollar General
      9328
      09-30-2031
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Erskine  MN
      209 Highway 2
      Erskine
      MN
      56535
      POLK
      RT
      9328
      9328
      0
      0
      1170000.00000000
      11-08-2018
      1170000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Erskine  MN Dollar General
      9328
      07-31-2030
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Athens  AL
      28091 Wooley Springs Road
      Athens
      AL
      35613
      LIMESTONE
      RT
      9100
      9100
      0
      0
      1160000.00000000
      11-09-2018
      1160000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Athens  AL Dollar General
      9100
      06-30-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Cullman  AL
      32655 Alabama Highway 91
      Cullman
      AL
      35055
      CULLMAN
      RT
      9100
      9100
      0
      0
      1150000.00000000
      11-09-2018
      1150000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Cullman  AL Dollar General #19
      9100
      08-31-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Pellston  MI
      87 South US Highway 31
      Pellston
      MI
      49769
      EMMET
      RT
      9100
      9100
      0
      0
      1150000.00000000
      11-08-2018
      1150000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Pellston  MI Dollar General
      9100
      11-30-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Clinton  AL
      129 Alabama Highway 39
      Clinton
      AL
      35448
      GREENE
      RT
      7512
      7512
      0
      0
      1140000.00000000
      11-10-2018
      1140000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Clinton  AL Dollar General
      7512
      11-30-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Sebeka  MN
      307 5th Street Southwest
      Sebeka
      MN
      56477
      WADENA
      RT
      7489
      7489
      0
      0
      1140000.00000000
      11-10-2018
      1140000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Sebeka  MN Dollar General
      7489
      11-30-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-New Market  AL
      9415 Moores Mill Road
      New Market
      AL
      35761
      MADISON
      RT
      7489
      7489
      0
      0
      1130000.00000000
      11-09-2018
      1130000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      New Market  AL Dollar General
      9100
      10-31-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Detroit  AL
      65563 Highway 17
      Detroit
      AL
      35552
      LAMAR
      RT
      7489
      7489
      0
      0
      1130000.00000000
      11-10-2018
      1130000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Detroit  AL Dollar General
      7489
      10-31-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Ramer  AL
      30 Johnny Shirley Road
      Ramer
      AL
      36069
      MONTGOMERY
      RT
      9100
      9100
      0
      0
      1130000.00000000
      11-09-2018
      1130000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Ramer  AL Dollar General
      9332
      08-31-2031
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Larchwood  IA
      1430 Iowa Highway 9
      Larchwood
      IA
      51241
      LYON
      RT
      9332
      9332
      0
      0
      1130000.00000000
      11-08-2018
      1130000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Larchwood  IA Dollar General
      7489
      12-31-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Pansey  AL
      88 Curtis Mixon Road
      Gordon
      AL
      36343
      HOUSTON
      RT
      7500
      7500
      0
      0
      1120000.00000000
      11-16-2018
      1120000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Pansey  AL Dollar General #199
      7500
      11-30-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Waterloo  AL
      8299 County Road 8
      Waterloo
      AL
      35677
      LAUDERDALE
      RT
      9123
      9123
      0
      0
      1120000.00000000
      11-10-2018
      1120000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Waterloo  AL Dollar General
      9100
      11-30-2033
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Pennington  AL
      5336 Main Street
      Pennington
      AL
      36916
      CHOCTAW
      RT
      9100
      9100
      0
      0
      1120000.00000000
      11-10-2018
      1120000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Pennington  AL Dollar General
      9123
      10-31-2031
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Dollar General-Arab  AL
      9203
      9203
      0
      0
      1060000.00000000
      11-09-2018
      0.00000000
      1.00000000
      0.00000000
      4
      N
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General-Beatrice  AL
      1198 Main Street
      Beatrice
      AL
      36425
      MONROE
      RT
      0
      0
      0
      0
      0.00000000
      1100000.00000000
      05-24-2019
      MAI
      0.00000000
      1.00000000
      6
      N
      Beatrice  AL Dollar General
      7489
      12-31-2032
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    29107925.43000000
    156087.52000000
    0.05157466
    0.00013350
    125102.61000000
    0.00000000
    30984.91000000
    0.00000000
    0.00000000
    29076940.52000000
    29076940.52000000
    05-06-2022
    01-06-2029
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    16
    1
    04-12-2022
    05-11-2022
    CREFI
    02-26-2019
    28675000.00000000
    120
    03-06-2029
    360
    0.05250000
    0.05250000
    3
    1
    0
    04-06-2019
    false
    PP
    1
    158344.41000000
    28646290.49000000
    1
    1
    9
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Exchange Tower
      4500 South Garnett Road
      Tulsa
      OK
      74146
      TULSA
      OF
      166612
      166612
      0
      0
      15700000.00000000
      12-12-2018
      15700000.00000000
      04-11-2019
      MAI
      0.96000000
      0.96090000
      6
      N
      Engineering  LLC
      57937
      09-30-2023
      Arvest Bank
      42951
      12-31-2022
      Garmin International inc
      23308
      09-30-2024
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Towne Center
      10810-10830 East 45th Street
      Tulsa
      OK
      74146
      TULSA
      OF
      189450
      189450
      0
      0
      12200000.00000000
      12-12-2018
      12200000.00000000
      04-11-2019
      MAI
      0.78000000
      0.74890000
      6
      N
      Blackhawk Industrial
      23890
      09-30-2027
      Tulsa Pain Consultants  Inc.
      22719
      08-31-2023
      Carrefour Associates
      16400
      07-31-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Two Memorial Place
      8023 East 63rd Place
      Tulsa
      OK
      74133
      TULSA
      OF
      135346
      135346
      0
      0
      10600000.00000000
      12-12-2018
      10600000.00000000
      04-11-2019
      MAI
      0.83000000
      0.75700000
      6
      N
      GSA/FBI
      31189
      06-08-2025
      Finance of America Reverse
      18140
      02-28-2025
      GSA/IRS
      17050
      08-31-2025
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Triad Center I
      7666 East 61st Street
      Tulsa
      OK
      74133
      TULSA
      OF
      138708
      138708
      0
      0
      7900000.00000000
      12-12-2018
      7900000.00000000
      04-11-2019
      MAI
      0.52000000
      0.38660000
      6
      N
      Endeavor Business Media  LLC
      15407
      09-30-2024
      Kivell Rayment & Francis
      10263
      05-31-2026
      Progressive Casualty Insurance
      7951
      02-28-2023
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Corporate Place
      5800 East Skelly Drive
      Tulsa
      OK
      74135
      TULSA
      OF
      118817
      118817
      0
      0
      5400000.00000000
      12-12-2018
      5400000.00000000
      04-11-2019
      MAI
      0.75000000
      0.64370000
      6
      N
      Ok Employment Security
      13919
      02-28-2022
      Enacomm Inc.
      13476
      06-30-2022
      Megasys Hospitality System
      4256
      02-28-2023
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      The 51 Yale Building
      5110 South Yale Avenue
      Tulsa
      OK
      74135
      TULSA
      OF
      72197
      72197
      0
      0
      5300000.00000000
      12-12-2018
      5300000.00000000
      04-11-2019
      MAI
      0.91000000
      0.68540000
      6
      N
      GSA Dept of Veteran Affairs
      14183
      05-31-2028
      Orthopedic Trauma Service
      8780
      08-31-2023
      Therapy 4 Kids
      6228
      07-31-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Commerce Tower
      5801 East 41st Street
      Tulsa
      OK
      74135
      TULSA
      OF
      96359
      96359
      0
      0
      4300000.00000000
      12-12-2018
      4300000.00000000
      04-11-2019
      MAI
      0.78000000
      0.54370000
      6
      N
      City National Bank & Trust
      6480
      12-31-2022
      Jack Zurawik
      4928
      09-30-2023
      Joshi Technologies Intl
      4732
      06-30-2023
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Riverbridge Office
      1323 East 71st Street
      Tulsa
      OK
      74136
      TULSA
      OF
      66448
      66448
      0
      0
      3300000.00000000
      12-12-2018
      3300000.00000000
      04-11-2019
      MAI
      0.49000000
      0.24110000
      6
      N
      Equus Environmental  LLC
      6477
      08-31-2023
      Integra Realty Resources
      3971
      02-28-2022
      State of Texas
      3282
      10-31-2024
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Three Memorial Place
      7615 East 63rd Place
      Tulsa
      OK
      74133
      TULSA
      OF
      42713
      42713
      0
      0
      2700000.00000000
      12-12-2018
      2700000.00000000
      04-11-2019
      MAI
      0.72000000
      0.68790000
      6
      N
      GSA/DEA
      9856
      01-22-2028
      CoffeyMiller  Inc
      8444
      05-31-2026
      GSA/ONRR
      7561
      10-31-2023
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    27433399.51000000
    158344.41000000
    0.05250000
    0.00013350
    120021.12000000
    0.00000000
    38323.29000000
    0.00000000
    0.00000000
    27395076.22000000
    27395076.22000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    17
    1
    04-12-2022
    05-11-2022
    CREFI
    02-26-2019
    27500000.00000000
    120
    03-06-2029
    360
    0.04840000
    0.04840000
    3
    1
    35
    04-06-2019
    false
    WL
    1
    144948.61000000
    27500000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Sharon Park Apartments
      5600 Chimney Rock Road
      Houston
      TX
      77081
      HARRIS
      MF
      0
      0
      636
      636
      1971
      41300000.00000000
      01-17-2019
      41300000.00000000
      04-11-2019
      MAI
      0.95000000
      0.95130000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    27469665.28000000
    144948.61000000
    0.04840000
    0.00013350
    110794.32000000
    0.00000000
    34154.29000000
    0.00000000
    0.00000000
    27435510.99000000
    27435510.99000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    18
    1
    04-12-2022
    05-11-2022
    CREFI
    02-06-2019
    27000000.00000000
    120
    02-06-2029
    360
    0.05100000
    0.05100000
    3
    1
    34
    03-06-2019
    false
    WL
    1
    146596.44000000
    27000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Spring Hollow Apartments
      5987 Thunder Hollow Drive
      Toledo
      OH
      43615
      LUCAS
      MF
      0
      0
      506
      506
      1981
      38500000.00000000
      01-01-2022
      38500000.00000000
      04-11-2019
      MAI
      0.92000000
      0.86560000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2020
    
    false
    false
    26932308.66000000
    146596.44000000
    0.05100000
    0.00040850
    114462.31000000
    0.00000000
    32134.13000000
    0.00000000
    0.00000000
    26900174.53000000
    26900174.53000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    19
    1
    04-12-2022
    05-11-2022
    GACC
    11-27-2018
    25500000.00000000
    120
    12-06-2028
    360
    0.05059000
    0.05059000
    3
    1
    8
    01-06-2019
    false
    PP
    1
    137810.47000000
    25500000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Atrium Two
      221 East Fourth Street
      Cincinnati
      OH
      45202
      HAMILTON
      OF
      655863
      655863
      0
      0
      1984
      76000000.00000000
      10-11-2018
      76000000.00000000
      04-11-2019
      MAI
      0.94000000
      0.92410000
      6
      N
      Cincinnati Bell
      189793
      09-30-2030
      Federal Home Loan Bank
      78794
      09-30-2026
      The Kroger Co
      74365
      09-30-2023
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    24646459.71000000
    137810.47000000
    0.05059000
    0.00030850
    103905.37000000
    0.00000000
    33905.10000000
    0.00000000
    0.00000000
    24612554.61000000
    24612554.61000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    20
    1
    04-12-2022
    05-11-2022
    GACC
    01-11-2019
    24000000.00000000
    120
    02-06-2029
    360
    0.05190000
    0.05190000
    3
    1
    58
    03-06-2019
    false
    WL
    1
    131638.39000000
    24000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      The Landing Apartments
      4800 East Interstate 240 Service Road
      Oklahoma City
      OK
      73135
      OKLAHOMA
      MF
      0
      0
      252
      252
      2017
      32200000.00000000
      12-11-2018
      32200000.00000000
      04-11-2019
      MAI
      0.95000000
      0.95650000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    24000000.00000000
    103800.00000000
    0.05190000
    0.00033350
    103800.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    24000000.00000000
    24000000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    21
    1
    04-12-2022
    05-11-2022
    GACC
    01-31-2019
    21700000.00000000
    120
    02-06-2029
    0
    0.05000000
    0.05000000
    3
    1
    118
    03-06-2019
    false
    WL
    1
    91672.45000000
    21700000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Union Bay Apartments
      526 Yale Avenue North
      Seattle
      WA
      98109
      KING
      MF
      0
      0
      74
      74
      1994
      2017
      34250000.00000000
      12-05-2018
      34250000.00000000
      04-11-2019
      MAI
      0.96000000
      0.95950000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    21700000.00000000
    90416.67000000
    0.05000000
    0.00013350
    90416.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    21700000.00000000
    21700000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    22
    1
    04-12-2022
    05-11-2022
    CREFI
    02-19-2019
    21000000.00000000
    120
    03-06-2029
    0
    0.04950000
    0.04950000
    3
    1
    119
    04-06-2019
    false
    WL
    1
    87828.13000000
    21000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Baywood San Mateo
      333-345 South B Street
      San Mateo
      CA
      94401
      SAN MATEO
      MU
      25506
      25506
      0
      0
      1930
      2017
      34500000.00000000
      01-09-2019
      34500000.00000000
      01-09-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Bloomberg
      16317
      12-31-2025
      Fossil
      6417
      03-31-2026
      Core Power Yoga  LLC
      4064
      03-14-2026
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    21000000.00000000
    86625.00000000
    0.04950000
    0.00023350
    86625.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    21000000.00000000
    21000000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    23
    1
    04-12-2022
    05-11-2022
    JPMCB
    11-15-2018
    20000000.00000000
    120
    12-01-2028
    0
    0.05230000
    0.05230000
    3
    1
    116
    01-01-2019
    false
    PP
    1
    88377.31000000
    20000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Liberty Station Retail
      2401  2445 & 2495 Truxtun Road
      San Diego
      CA
      92106
      SAN DIEGO
      RT
      327704
      327704
      0
      0
      1923
      2007
      170000000.00000000
      10-01-2018
      170000000.00000000
      10-01-2018
      MAI
      0.92000000
      0.95870000
      6
      N
      Liberty Public Market
      25061
      01-31-2026
      Vons Companies
      24983
      10-31-2027
      Stone Brewing Co LLC
      22514
      08-31-2027
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    20000000.00000000
    87166.67000000
    0.05230000
    0.00033350
    87166.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    20000000.00000000
    20000000.00000000
    05-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    24
    1
    04-12-2022
    05-11-2022
    JPMCB
    02-22-2019
    19000000.00000000
    120
    03-01-2029
    360
    0.05000000
    0.05000000
    3
    1
    23
    04-01-2019
    false
    WL
    1
    101996.11000000
    19000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      166 Geary Street
      166 Geary Street
      San Francisco
      CA
      94108
      SAN FRANCISCO
      OF
      34343
      34343
      0
      0
      1907
      2017
      25800000.00000000
      09-01-2019
      21500000.00000000
      08-31-2020
      MAI
      0.93000000
      0.48810000
      6
      X
      Mabrie Facial
      2738
      06-30-2022
      Paul-Ryan Lake
      2633
      03-31-2029
      Erevena  Inc
      2461
      03-31-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    19000000.00000000
    79166.67000000
    0.05000000
    0.00013350
    79166.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    19000000.00000000
    19000000.00000000
    05-01-2022
    false
    0.00000000
    0.00000000
    2575.83000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    06-09-2020
    03-25-2022
    false
    0.00000000
    0.00000000
    0.00000000
    8
    10-26-2021
    98
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    25
    1
    04-12-2022
    05-11-2022
    JPMCB
    01-28-2019
    17500000.00000000
    120
    02-01-2029
    0
    0.05150000
    0.05150000
    3
    1
    118
    03-01-2019
    false
    PP
    1
    76147.28000000
    17500000.00000000
    1
    1
    6
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Colonie Apartments
      7 Bristol Court
      Amherst
      NY
      14228
      ERIE
      MF
      0
      0
      430
      430
      34500000.00000000
      11-28-2018
      0.00000000
      0.86000000
      0.92930000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      07-01-2020
    
    
      University Downs Apartments
      120 15th St. east
      Tuscaloosa
      AL
      35401
      TUSCALOOSA
      MF
      0
      0
      252
      252
      22300000.00000000
      11-27-2018
      0.00000000
      0.98000000
      0.68570000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      07-01-2020
    
    
      University View Apartments
      2190 NW 4th Court
      Boca Raton
      FL
      33431
      PALM BEACH
      MF
      0
      0
      165
      165
      21600000.00000000
      12-03-2018
      0.00000000
      0.96000000
      0.57500000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      07-01-2020
    
    
      Hillcrest Apartments
      1101 Fuller Ave
      Big Rapids
      MI
      49307
      MECOSTA
      MF
      0
      0
      184
      184
      15500000.00000000
      12-04-2018
      0.00000000
      0.98000000
      0.70710000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      07-01-2020
    
    
      Ella Lofts
      817 Chestnut Street
      San Marcos
      TX
      78666
      HAYS
      MF
      0
      0
      616
      616
      17200000.00000000
      12-05-2018
      0.00000000
      0.85000000
      0.61900000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      07-01-2020
    
    
      Southgate Apartments
      801 Southgate Drive
      State College
      PA
      16801
      CENTRE
      MF
      0
      0
      152
      152
      9500000.00000000
      12-04-2018
      0.00000000
      0.92000000
      0.96710000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      07-01-2020
    
    false
    false
    17500000.00000000
    75104.17000000
    0.05150000
    0.00013350
    75104.17000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    17500000.00000000
    17500000.00000000
    05-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    26
    1
    04-12-2022
    05-11-2022
    JPMCB
    01-18-2019
    16580000.00000000
    120
    02-01-2029
    360
    0.04870000
    0.04870000
    3
    1
    58
    03-01-2019
    false
    WL
    1
    87692.41000000
    16580000.00000000
    1
    1
    1
    5
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Roanoke Crossing Shopping Center
      1200-1224 North Highway 377 and
      Roanoke
      TX
      76262
      DENTON
      RT
      78572
      78572
      0
      0
      2003
      24900000.00000000
      12-19-2018
      24900000.00000000
      04-11-2019
      MAI
      0.91000000
      0.97320000
      6
      X
      387 Degraw Group
      4504
      06-30-2028
      DFH RK LLC
      4200
      02-28-2024
      Eminence Dance Complex
      4160
      12-31-2021
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2020
    
    false
    false
    16580000.00000000
    67287.17000000
    0.04870000
    0.00013350
    67287.17000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    16580000.00000000
    16580000.00000000
    05-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    27
    1
    04-12-2022
    05-11-2022
    CREFI
    02-19-2019
    16550000.00000000
    120
    03-06-2029
    360
    0.05400000
    0.05400000
    3
    1
    0
    04-06-2019
    false
    WL
    1
    92933.35000000
    16534024.15000000
    1
    1
    2
    0
    false
    false
    false
    false
    true
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Homewood Suites Brownsville
      3759 North Expressway
      Brownsville
      TX
      78520
      CAMERON
      LO
      0
      0
      86
      86
      2000
      12200000.00000000
      01-04-2019
      12200000.00000000
      01-04-2019
      MAI
      0.80000000
      0.53690000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      06-30-2021
    
    
      Residence Inn Laredo
      310 Lost Oaks Boulevard
      Laredo
      TX
      78041
      WEBB
      LO
      0
      0
      109
      109
      2005
      12100000.00000000
      01-07-2021
      12100000.00000000
      04-11-2019
      MAI
      0.76000000
      0.60860000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2020
    
    false
    false
    15854134.43000000
    92933.35000000
    0.05400000
    0.00013350
    71343.60000000
    0.00000000
    21589.75000000
    0.00000000
    0.00000000
    15832544.68000000
    15832544.68000000
    05-06-2022
    false
    0.00000000
    0.00000000
    60.10000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    06-04-2020
    98
    0.00000000
    0.00000000
    03-06-2029
    0.00000000
  
  
    Prospectus Loan ID
    28
    1
    04-12-2022
    05-11-2022
    JPMCB
    02-07-2019
    15300000.00000000
    120
    03-01-2029
    360
    0.05100000
    0.05100000
    3
    1
    0
    04-01-2019
    false
    WL
    1
    83071.32000000
    15284121.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Homewood Suites Philadelphia - Valley Forge
      681 Shannondell Boulevard
      Audubon
      PA
      19403
      MONTGOMERY
      LO
      0
      0
      123
      123
      2005
      22500000.00000000
      12-01-2018
      22500000.00000000
      12-01-2018
      MAI
      0.80000000
      0.60340000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2020
    
    false
    false
    14618000.69000000
    83071.32000000
    0.05100000
    0.00040850
    62126.50000000
    0.00000000
    20944.82000000
    0.00000000
    0.00000000
    14597055.87000000
    14597055.87000000
    05-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    29
    1
    04-12-2022
    05-11-2022
    JPMCB
    02-07-2019
    15300000.00000000
    120
    03-01-2029
    360
    0.05100000
    0.05100000
    3
    1
    0
    04-01-2019
    false
    WL
    1
    83071.32000000
    15284121.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Hilton Garden Inn - Valley Forge
      500 Cresson Boulevard
      Phoenixville
      PA
      19460
      MONTGOMERY
      LO
      0
      0
      135
      135
      2012
      22500000.00000000
      12-01-2018
      22500000.00000000
      12-01-2018
      MAI
      0.78000000
      0.40140000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      06-30-2021
    
    false
    false
    14618000.69000000
    83071.32000000
    0.05100000
    0.00040850
    62126.50000000
    0.00000000
    20944.82000000
    0.00000000
    0.00000000
    14636792.10000000
    14597055.87000000
    03-01-2022
    false
    165231.02000000
    0.00000000
    0.00000000
    1
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    30
    1
    04-12-2022
    05-11-2022
    GACC
    12-19-2018
    15000000.00000000
    120
    01-06-2029
    360
    0.05380000
    0.05380000
    3
    1
    33
    02-06-2019
    false
    PP
    1
    84042.45000000
    15000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      AC Marriott Downtown Tucson
      151 East Broadway Boulevard &
      Tucson
      AZ
      85701
      PIMA
      LO
      0
      0
      136
      136
      2017
      59420000.00000000
      11-13-2018
      59420000.00000000
      11-13-2018
      MAI
      0.83000000
      0.68130000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    14949395.51000000
    84042.45000000
    0.05380000
    0.00012100
    67023.12000000
    0.00000000
    17019.33000000
    0.00000000
    0.00000000
    14932376.18000000
    14932376.18000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    31
    1
    04-12-2022
    05-11-2022
    CREFI
    02-07-2019
    15000000.00000000
    120
    03-06-2029
    0
    0.04790000
    0.04790000
    3
    1
    119
    04-06-2019
    false
    WL
    1
    60706.60000000
    15000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Atlantic Gardens
      525-541 Atlantic Avenue
      Brooklyn
      NY
      11217
      KINGS
      MU
      24
      24
      0
      0
      1900
      27600000.00000000
      12-21-2018
      27600000.00000000
      12-21-2018
      MAI
      1.00000000
      0.75000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      06-30-2021
    
    false
    false
    15000000.00000000
    59875.00000000
    0.04790000
    0.00013350
    59875.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    15000000.00000000
    15000000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    1320.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    32
    1
    04-12-2022
    05-11-2022
    GACC
    01-17-2019
    14900000.00000000
    120
    02-06-2029
    0
    0.04850000
    0.04850000
    3
    1
    118
    03-06-2019
    false
    WL
    1
    61057.23000000
    14900000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    true
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Residence Inn Anaheim Hills Yorba Linda
      125 South Festival Drive
      Anaheim
      CA
      92808
      ORANGE
      LO
      0
      0
      128
      128
      2002
      2017
      25500000.00000000
      12-07-2018
      25500000.00000000
      12-07-2018
      MAI
      0.79000000
      0.51700000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2020
    
    false
    false
    14900000.00000000
    60220.83000000
    0.04850000
    0.00013350
    60220.83000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    14900000.00000000
    14900000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    02-11-2022
    98
    0.00000000
    0.00000000
    02-06-2029
    0.00000000
  
  
    Prospectus Loan ID
    33
    1
    04-12-2022
    05-11-2022
    CREFI
    02-06-2019
    14450000.00000000
    120
    02-06-2029
    360
    0.05060000
    0.05060000
    3
    1
    34
    03-06-2019
    false
    WL
    1
    78101.46000000
    14450000.00000000
    1
    1
    2
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Compass Self Storage Spring Hill
      10161 County Line Road
      Spring Hill
      FL
      34608
      HERNANDO
      SS
      0
      0
      95085
      95085
      12800000.00000000
      12-11-2018
      12800000.00000000
      04-11-2019
      MAI
      0.79000000
      0.62500000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Route 8 Self Storage
      5301 North Pioneer Road
      Gibsonia
      PA
      15044
      ALLEGHENY
      SS
      0
      0
      91740
      91740
      10700000.00000000
      12-13-2018
      10700000.00000000
      04-11-2019
      MAI
      0.89000000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2021
    
    false
    false
    14413535.21000000
    78101.46000000
    0.05060000
    0.00060850
    60777.07000000
    0.00000000
    17324.39000000
    0.00000000
    0.00000000
    14396210.82000000
    14396210.82000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    34
    1
    04-12-2022
    05-11-2022
    GACC
    12-20-2018
    13250000.00000000
    120
    01-06-2029
    360
    0.04960000
    0.04960000
    3
    1
    0
    02-06-2019
    false
    WL
    1
    70805.30000000
    13201684.23000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Meridian Tower
      10201 North Illinois Street
      Indianapolis
      IN
      46290
      HAMILTON
      OF
      142970
      142970
      0
      0
      1991
      2005
      18000000.00000000
      09-01-2019
      18000000.00000000
      04-11-2019
      MAI
      0.91000000
      0.92260000
      6
      N
      Dominion Dealer Solutions LLC
      20919
      12-31-2021
      EXLSERVICE Technology Solution
      19195
      05-31-2024
      Digital Mobile Innovations
      18244
      08-31-2024
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    12603670.31000000
    70805.30000000
    0.04960000
    0.00050850
    52095.17000000
    0.00000000
    18710.13000000
    0.00000000
    0.00000000
    12584960.18000000
    12584960.18000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    35
    1
    04-12-2022
    05-11-2022
    CREFI
    02-21-2019
    12400000.00000000
    120
    03-06-2029
    0
    0.04980000
    0.04980000
    3
    1
    119
    04-06-2019
    false
    WL
    1
    52174.72000000
    12400000.00000000
    1
    1
    2
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      69 Clinton Street
      69 Clinton Street
      New York
      NY
      10002
      NEW YORK
      MU
      16
      16
      0
      0
      1920
      12000000.00000000
      01-17-2019
      12000000.00000000
      01-17-2019
      MAI
      0.94000000
      1.00000000
      6
      N
      0
      0
      0
      10-01-2021
      12-31-2021
      0.00000000
      166117.34000000
      0.00000000
      111523.86000000
      0.00000000
      54593.48000000
      0.00000000
      49804.48000000
      156095.33000000
      0.00000000
      0.35000000
      0.00000000
      0.32000000
      F
      12-31-2021
    
    
      28 East 13th Street
      28 East 13th Street
      New York
      NY
      10003
      NEW YORK
      MU
      2
      2
      0
      0
      1899
      2018
      8600000.00000000
      01-17-2019
      8600000.00000000
      01-17-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      0
      0
      0
      01-01-2021
      06-30-2021
      0.00000000
      118537.52000000
      0.00000000
      54914.73000000
      0.00000000
      63622.79000000
      0.00000000
      62755.29000000
      132794.84000000
      0.00000000
      0.48000000
      0.00000000
      0.47000000
      F
      12-31-2021
    
    false
    false
    12400000.00000000
    51460.00000000
    0.04980000
    0.00013350
    51460.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    12400000.00000000
    12400000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    36
    1
    04-12-2022
    05-11-2022
    GACC
    02-11-2019
    12000000.00000000
    120
    03-06-2029
    480
    0.04400000
    0.04400000
    3
    1
    0
    04-06-2019
    false
    WL
    1
    53178.60000000
    11992288.07000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      8401 Melrose
      8401 Melrose Avenue
      Los Angeles
      CA
      90069
      LOS ANGELES
      RT
      5850
      5850
      0
      0
      1940
      1988
      36500000.00000000
      12-14-2018
      36500000.00000000
      04-11-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      Solmate US  LLC
      2010
      12-31-2025
      MARC JACOBS
      1980
      08-31-2025
      OutFront Media
      0
      09-30-2022
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      07-01-2021
    
    false
    false
    11663526.44000000
    53178.60000000
    0.04400000
    0.00013350
    42766.26000000
    0.00000000
    10412.34000000
    0.00000000
    0.00000000
    11653114.10000000
    11653114.10000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    37
    1
    04-12-2022
    05-11-2022
    CREFI
    02-08-2019
    11600000.00000000
    120
    03-06-2029
    360
    0.05300000
    0.05300000
    3
    1
    35
    04-06-2019
    false
    WL
    1
    64415.34000000
    11600000.00000000
    1
    1
    3
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Hampton Cove
      7250 US-431
      Owens Cross Roads
      AL
      35763
      MADISON
      SS
      0
      0
      233730
      233730
      2001
      11150000.00000000
      12-19-2018
      11150000.00000000
      04-11-2019
      MAI
      0.70000000
      0.93440000
      6
      N
      0
      0
      0
      01-01-2021
      09-30-2021
      0.00000000
      1039963.77000000
      0.00000000
      298751.98000000
      0.00000000
      741211.79000000
      0.00000000
      726913.37000000
      235977.65000000
      0.00000000
      3.14000000
      0.00000000
      3.08000000
      F
      12-31-2021
    
    
      Safe & Secure
      1542 Winchester Road Northeast
      Huntsville
      AL
      35811
      MADISON
      SS
      0
      0
      85255
      85255
      2005
      5050000.00000000
      12-19-2018
      5050000.00000000
      04-11-2019
      MAI
      0.93000000
      0.95400000
      6
      N
      0
      0
      0
      01-01-2021
      09-30-2021
      0.00000000
      610602.38000000
      0.00000000
      227064.94000000
      0.00000000
      383537.44000000
      0.00000000
      374370.92000000
      151282.12000000
      0.00000000
      2.54000000
      0.00000000
      2.47000000
      F
      12-31-2021
    
    
      Mt. Carmel & Bell Factory
      753 Homer Nance Road and 2746 Winchester Road
      Huntsville
      AL
      35811
      MADISON
      SS
      0
      0
      59050
      59050
      2003
      3450000.00000000
      12-19-2018
      3450000.00000000
      04-11-2019
      MAI
      0.87000000
      0.92350000
      6
      N
      0
      0
      0
      01-01-2021
      09-30-2021
      0.00000000
      337864.54000000
      0.00000000
      115833.45000000
      0.00000000
      222031.09000000
      0.00000000
      217143.03000000
      80671.32000000
      0.00000000
      2.75000000
      0.00000000
      2.69000000
      F
      12-31-2021
    
    false
    false
    11588525.77000000
    64415.34000000
    0.05300000
    0.00013350
    51182.66000000
    0.00000000
    13232.68000000
    0.00000000
    0.00000000
    11575293.09000000
    11575293.09000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    38
    1
    04-12-2022
    05-11-2022
    CREFI
    02-15-2019
    11000000.00000000
    120
    03-06-2029
    0
    0.04850000
    0.04850000
    3
    1
    119
    04-06-2019
    false
    WL
    1
    45075.81000000
    11000000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Rosemont Commons Fee
      3750 West Market Street
      Fairlawn
      OH
      44333
      SUMMIT
      483688
      483688
      0
      0
      1992
      16200000.00000000
      01-10-2019
      56200000.00000000
      01-10-2019
      MAI
      1.00000000
      1.00000000
      6
      N
      KCP Rosemont LLC
      483688
      02-06-2029
      0
      0
      01-01-2021
      06-30-2021
      0.00000000
      506464.70000000
      0.00000000
      18335.23000000
      0.00000000
      488129.47000000
      0.00000000
      488129.47000000
      269713.89000000
      0.00000000
      1.81000000
      0.00000000
      1.81000000
      F
      12-31-2021
    
    false
    false
    11000000.00000000
    44458.33000000
    0.04850000
    0.00013350
    44458.33000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    11000000.00000000
    11000000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    39
    1
    04-12-2022
    05-11-2022
    JPMCB
    02-25-2019
    10700000.00000000
    120
    03-01-2029
    360
    0.04820000
    0.04820000
    3
    1
    35
    04-01-2019
    false
    WL
    1
    56268.62000000
    10700000.00000000
    1
    1
    2
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Walgreens - NH
      131 Nashua Road
      Londonderry
      NH
      03053
      ROCKINGHAM
      RT
      14820
      14820
      0
      0
      2007
      7900000.00000000
      12-28-2018
      7500000.00000000
      01-02-2019
      MAI
      1.00000000
      1.00000000
      6
      X
      Walgreens NH
      12303
      12-31-2082
      0
      0
      01-01-2021
      09-30-2021
      0.00000000
      352500.03000000
      0.00000000
      1853.65000000
      0.00000000
      350646.38000000
      0.00000000
      350646.38000000
      196267.71000000
      0.00000000
      1.79000000
      0.00000000
      1.79000000
      F
      09-30-2021
    
    
      Walgreens - MA
      328 Rhode Island Avenue
      Fall River
      MA
      02721
      BRISTOL
      RT
      12303
      12303
      0
      0
      2007
      7500000.00000000
      01-02-2019
      7900000.00000000
      12-28-2019
      MAI
      1.00000000
      1.00000000
      6
      X
      Walgreens MA
      14820
      12-07-2081
      0
      0
      01-01-2021
      09-30-2021
      0.00000000
      371250.00000000
      0.00000000
      3413.64000000
      0.00000000
      367836.36000000
      0.00000000
      367836.36000000
      196267.71000000
      0.00000000
      1.87000000
      0.00000000
      1.87000000
      F
      09-30-2021
    
    false
    false
    10688142.32000000
    56268.62000000
    0.04820000
    0.00013350
    42930.70000000
    0.00000000
    13337.92000000
    0.00000000
    0.00000000
    10674804.41000000
    10674804.40000000
    05-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    40
    1
    04-12-2022
    05-11-2022
    JPMCB
    02-05-2019
    9550000.00000000
    120
    03-01-2029
    0
    0.05100000
    0.05100000
    3
    1
    119
    04-01-2019
    false
    WL
    1
    41151.22000000
    9550000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      116 University Place
      116 University Place
      New York
      NY
      10003
      NEW YORK
      RT
      2626
      2626
      0
      0
      2018
      14700000.00000000
      10-11-2018
      14700000.00000000
      10-11-2018
      MAI
      1.00000000
      1.00000000
      6
      X
      STR-Commercial
      2626
      03-01-2028
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      03-19-2021
    
    false
    false
    9550000.00000000
    40587.50000000
    0.05100000
    0.00013350
    40587.50000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    9550000.00000000
    9550000.00000000
    11-01-2021
    false
    244432.31000000
    0.00000000
    31797.98000000
    3
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    01-10-2022
    false
    0.00000000
    0.00000000
    0.00000000
    2
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    41
    1
    04-12-2022
    05-11-2022
    GACC
    01-29-2019
    8700000.00000000
    120
    02-06-2029
    360
    0.04880000
    0.04880000
    3
    1
    0
    03-06-2019
    false
    WL
    1
    46067.52000000
    8677390.80000000
    1
    1
    2
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Massman Property
      660 Massman Drive
      Nashville
      TN
      37210
      DAVIDSON
      IN
      170600
      170600
      0
      0
      1968
      2009
      10600000.00000000
      12-12-2018
      10600000.00000000
      12-12-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Stardard Candy Company  Inc.
      145800
      03-21-2023
      Ferguson Enterprises  Inc.
      24800
      12-31-2023
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    
      Ina Meredith Property
      3662 West Ina Road
      Tucson
      AZ
      85741
      PIMA
      RT
      8917
      8917
      0
      0
      1999
      3200000.00000000
      12-04-2018
      3200000.00000000
      12-04-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      Southern Arizona Urgent Care
      5817
      10-31-2027
      TitleMax of Arizona  inc.
      1800
      02-28-2027
      Tucson Wings IV  LLC
      1300
      07-31-2023
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    8280349.95000000
    46067.52000000
    0.04880000
    0.00013350
    33673.42000000
    0.00000000
    12394.10000000
    0.00000000
    0.00000000
    8267955.85000000
    8267955.85000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    42
    1
    04-12-2022
    05-11-2022
    JPMCB
    02-27-2019
    8100000.00000000
    120
    03-01-2029
    360
    0.05200000
    0.05200000
    3
    1
    35
    04-01-2019
    false
    WL
    1
    44477.98000000
    8100000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Colony Retail
      5651 Sam Rayburn Tollway
      The Colony
      TX
      75056
      DENTON
      RT
      89826
      89826
      0
      0
      2016
      14300000.00000000
      01-11-2019
      14300000.00000000
      11-11-2019
      MAI
      1.00000000
      1.00000000
      6
      X
      Floor and Decor Outlets of Ame
      72916
      10-31-2031
      Chair King  inc.
      16910
      07-31-2027
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      09-30-2020
    
    false
    false
    8091792.02000000
    44477.98000000
    0.05200000
    0.00013350
    35064.43000000
    0.00000000
    9413.55000000
    0.00000000
    0.00000000
    8082378.47000000
    8082378.47000000
    05-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    43
    1
    04-12-2022
    05-11-2022
    CREFI
    02-08-2019
    7400000.00000000
    120
    03-06-2029
    0
    0.05060000
    0.05060000
    3
    1
    119
    04-06-2019
    false
    WL
    1
    31636.71000000
    7400000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      161 Court Street
      161 Court Street
      Brooklyn
      NY
      11201
      KINGS
      MU
      7700
      7700
      0
      0
      1910
      2018
      12000000.00000000
      12-20-2018
      12000000.00000000
      12-20-2018
      MAI
      1.00000000
      1.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    7400000.00000000
    31203.33000000
    0.05060000
    0.00013350
    31203.33000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    7400000.00000000
    7400000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    44
    1
    04-12-2022
    05-11-2022
    CREFI
    02-01-2019
    5350000.00000000
    120
    02-06-2029
    0
    0.04410000
    0.04410000
    3
    1
    118
    03-06-2019
    false
    WL
    1
    19934.32000000
    5350000.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      First Colony Self Storage
      16615 Lexington Boulevard
      Sugar Land
      TX
      77479
      FORT BEND
      SS
      0
      0
      61338
      61338
      2003
      16800000.00000000
      01-03-2019
      16800000.00000000
      04-11-2019
      MAI
      0.92000000
      1.00000000
      6
      N
      0
      0
      0
      01-01-2021
      09-30-2021
      0.00000000
      1036984.55000000
      0.00000000
      353868.87000000
      0.00000000
      683115.68000000
      0.00000000
      676214.93000000
      179572.78000000
      0.00000000
      3.80000000
      0.00000000
      3.77000000
      F
      12-31-2021
    
    false
    false
    5350000.00000000
    19661.25000000
    0.04410000
    0.00013350
    19661.25000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    5350000.00000000
    5350000.00000000
    05-06-2022
    false
    0.00000000
    0.00000000
    2500.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    45
    1
    04-12-2022
    05-11-2022
    JPMCB
    02-19-2019
    4000000.00000000
    120
    03-01-2029
    360
    0.05050000
    0.05050000
    3
    1
    0
    04-01-2019
    false
    WL
    1
    21595.26000000
    3995799.00000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      I-10 & Haden Shopping Center
      13740 East Freeway
      Houston
      TX
      77015
      HARRIS
      RT
      15605
      15605
      0
      0
      2013
      5950000.00000000
      01-21-2019
      5950000.00000000
      04-11-2019
      MAI
      1.00000000
      0.79490000
      6
      X
      Verizon
      6025
      02-29-2024
      Love brushing Dentistry
      2462
      12-31-2023
      One Main Financial
      2233
      03-31-2023
      01-01-2021
      09-30-2021
      0.00000000
      392088.00000000
      0.00000000
      142551.00000000
      0.00000000
      249537.00000000
      0.00000000
      236082.00000000
      194357.00000000
      0.00000000
      1.28000000
      0.00000000
      1.21000000
      F
      12-31-2021
    
    false
    false
    3819977.45000000
    21595.26000000
    0.05050000
    0.00053350
    16075.74000000
    0.00000000
    5519.52000000
    0.00000000
    0.00000000
    3814457.93000000
    3814457.93000000
    05-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    46
    1
    04-12-2022
    05-11-2022
    CREFI
    01-18-2019
    3700000.00000000
    120
    02-06-2029
    360
    0.05180000
    0.05180000
    3
    1
    0
    03-06-2019
    false
    WL
    1
    20271.41000000
    3690844.20000000
    1
    1
    1
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      South Port Apartments
      9371 Mansfield Road
      Shreveport
      LA
      71118
      CADDO PARISH
      MF
      0
      0
      113
      113
      1967
      6200000.00000000
      12-20-2018
      6200000.00000000
      12-20-2018
      MAI
      0.94000000
      0.94690000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    3531294.32000000
    20271.41000000
    0.05180000
    0.00120850
    15243.42000000
    0.00000000
    5027.99000000
    0.00000000
    0.00000000
    3526266.33000000
    3526266.33000000
    05-06-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  





  
    Item 2(c)(4)
      Original Term Loan Number
    For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date.
  
  
    Item 2(c)(15)
    Loan Structure Code
    For each of the mortgage loans identified as Asset Numbers 1, 2, 3, 4, 7, 8, 9, 16, 19, 23, 25 and 30, the mortgage loan is evidenced by one or more senior pari passu notes that are part of a loan combination that consists of one or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust.
  
  
    Item 2(c)(6)
    Original Amortization Term Number
    With respect to Asset Numbers 3 and 15, monthly debt service and annual debt service  is calculated based on the sum of the first 12 principal and interest payments after the Cut-off date based on the assumed principal payment schedule set forth on Annex G and Annex H to this Preliminary Prospectus. 
  
  
    Item 2(c)(18)
    Scheduled Principal Balance Securitization Amount
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
  
  
    Item 2(d)(1)
        Property Name
    For mortgage loans that are part of a loan combination, the related mortgaged property or properties secures the entire loan combination, including one or more companion loans not included in the trust.
  
  
    Item 2(d)(2)
    Property Address
    With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank at roll up.
  
  
    Item 2(d)(8)
     Net Rentable Square Feet Number
    For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
  
  
    Item 2(d)(9)
    Net Rentable Square Feet Securitization Number
    For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
  
  
    Item 2(d)(10)
     Units Beds Rooms Number
    For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
  
  
    Item 2(d)(11)
     Units Beds Rooms Securitization Number
    For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
  
  
    Item 2(d)(14)
       Valuation Securitization Amount
    For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
  
  
    Item 2(d)(21)
     Most Recent Physical Occupancy Percentage
    The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(8) or 2(d)(10).

For the mortgage loan identified as Rosemont Commons Fee (Asset Number 38), no occupancy is shown because the collateral for the mortgage loan consists of a leased fee interest.
  
  
    Item 2(d)(28)(iv)
       Revenue Securitization Amount
    For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
  
  
    Item 2(d)(28)(vi)
      Operating Expenses Securitization Amount
    For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
  
  
    Item 2(d)(28)(viii)
     Net Operating Income Securitization Amount
    For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
  
  
    Item 2(d)(28)(x)
    Net Cash Flow Securitization Amount
    For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
  
  
    Item 2(d)(28)(xv)
    Debt Service Coverage Net Operating Income Securitization Percentage
    For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
  
  
    Item 2(d)(28)(xvii)
     Debt Service Coverage Net Cash Flow Securitization Percentage
    For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
  
  
    Item 2(e)(3)
    Report Period Beginning Schedule Loan Balance Amount
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in March 2019 (or for mortgage loans having an initial payment due date subsequent to March 2019, the principal balance as of the mortgage loan origination date).
  
  
    Item 2(e)(6)
     Servicer Trustee Fee Rate Percentage
    It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate and (iv) the CREFC(R) intellectual property royalty license fee rate.
  
  
    Item 2(e)(12)
    Report Period End Actual Balance Amount
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
  
  
    Item 2(e)(13)
    Report Period End Scheduled Loan Balance Amount
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
  
  
    Item 2(f)(1)
       Primary Servicer Name
    The primary servicer names have been truncated due to EDGAR constraints. The full name for Berkadia is Berkadia Commercial Mortgage LLC, the full name for Wells Fargo, N.A. is Wells Fargo Bank, National Association, the full name for Bellwether is Bellwether Enterprise Real Estate Capital, LLC, the full name for Midland is Midland Loan Services, a Division of PNC Bank, National Association and the full name for KeyBank is KeyBank, National Association. 
  





Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings