Form 10-D Benchmark 2019-B10 Mortg For: May 17
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:
(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 |
|
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) |
|
|
Specially Serviced Loan Detail - Part 1 |
22 |
|
|
|
|
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 |
|
|
|
|
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) |
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
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) |
|
|
|
|
|
|
|
|
|
|
|
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
- Tiger Aesthetics Medical, LLC Acquires Assets of Sientra, Inc.
- Katapult Holdings, Inc. Files Annual Report on Form 10-K
- Leading Industry Publication: Black & Veatch Remains Among Global Critical Infrastructure Leaders as Sustainability, Decarbonization Solutions Drive Growth
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!