Form 10-D Benchmark 2019-B13 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: 333-226943-04
Central Index Key Number of issuing entity: 0001785881
Benchmark 2019-B13 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): 0000835271
JPMorgan Chase Bank, National Association
(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)
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)
38-4128726
38-4128727
(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-B13 Mortgage Trust.
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
The following table presents the loss information for the trust assets for the Benchmark 2019-B13 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 |
1 |
0.95% |
0 |
N/A |
No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by Benchmark 2019-B13 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.
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.
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.
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. 333-226943-04 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. 333-226943-04 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-B13 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-B13 |
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 |
Midland Loan Services, a Division of PNC Bank, National |
|
|
Additional Information |
5 |
|
Association |
|
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
Bond / Collateral Reconciliation - Balances |
7 |
|
10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States |
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
Special Servicer |
CWCapital Asset Management LLC |
|
|
Mortgage Loan Detail (Part 1) |
13-14 |
|
Brian Hanson |
(202) 715-9500 |
|
|
|
|
900 19th Street, NW, 8th Floor | Washington, DC 20006 | United States |
|
|
Mortgage Loan Detail (Part 2) |
15-16 |
|
|
|
|
|
|
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
Principal Prepayment Detail |
17 |
Representations Reviewer |
|
|
|
Historical Detail |
18 |
|
David Rodgers |
(212) 230-9025 |
|
Delinquency Loan Detail |
19 |
|
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|
|
|
|
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
Collateral Stratification and Historical Detail |
20 |
|
Bank, N.A. |
|
|
Specially Serviced Loan Detail - Part 1 |
21 |
|
Corporate Trust Services (CMBS) |
|
|
Specially Serviced Loan Detail - Part 2 |
22 |
|
|
|
|
|
|
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
Modified Loan Detail |
23 |
|
|
|
|
|
|
Directing Holder |
Eightfold Real Estate Capital, L.P. |
|
|
Historical Liquidated Loan Detail |
24 |
|
- |
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
25 |
|
|
|
|
Interest Shortfall Detail - Collateral Level |
26 |
|
|
|
|
Supplemental Notes |
27 |
|
|
|
|
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 27 |
|
|
|
|
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 |
08162DAA6 |
2.114000% |
14,591,000.00 |
7,361,017.38 |
312,145.10 |
12,967.66 |
0.00 |
0.00 |
325,112.76 |
7,048,872.28 |
30.25% |
30.00% |
A-2 |
08162DAB4 |
2.889000% |
104,583,000.00 |
104,583,000.00 |
0.00 |
251,783.57 |
0.00 |
0.00 |
251,783.57 |
104,583,000.00 |
30.25% |
30.00% |
A-SB |
08162DAC2 |
2.888000% |
26,919,000.00 |
26,919,000.00 |
0.00 |
64,785.06 |
0.00 |
0.00 |
64,785.06 |
26,919,000.00 |
30.25% |
30.00% |
A-3 |
08162DAD0 |
2.701000% |
220,000,000.00 |
220,000,000.00 |
0.00 |
495,183.33 |
0.00 |
0.00 |
495,183.33 |
220,000,000.00 |
30.25% |
30.00% |
A-4 |
08162DAE8 |
2.952000% |
277,705,000.00 |
277,705,000.00 |
0.00 |
683,154.30 |
0.00 |
0.00 |
683,154.30 |
277,705,000.00 |
30.25% |
30.00% |
A-M |
08162DAG3 |
3.183000% |
75,877,000.00 |
75,877,000.00 |
0.00 |
201,263.74 |
0.00 |
0.00 |
201,263.74 |
75,877,000.00 |
21.93% |
21.75% |
B |
08162DAH1 |
3.335000% |
39,087,000.00 |
39,087,000.00 |
0.00 |
108,629.29 |
0.00 |
0.00 |
108,629.29 |
39,087,000.00 |
17.64% |
17.50% |
C |
08162DAJ7 |
3.839000% |
43,687,000.00 |
43,687,000.00 |
0.00 |
139,761.99 |
0.00 |
0.00 |
139,761.99 |
43,687,000.00 |
12.86% |
12.75% |
D |
08162DAR9 |
2.500000% |
26,441,000.00 |
26,441,000.00 |
0.00 |
55,085.42 |
0.00 |
0.00 |
55,085.42 |
26,441,000.00 |
9.96% |
9.88% |
E |
08162DAT5 |
2.500000% |
21,844,000.00 |
21,844,000.00 |
0.00 |
45,508.33 |
0.00 |
0.00 |
45,508.33 |
21,844,000.00 |
7.56% |
7.50% |
F |
08162DAV0 |
3.000000% |
22,992,000.00 |
22,992,000.00 |
0.00 |
57,480.00 |
0.00 |
0.00 |
57,480.00 |
22,992,000.00 |
5.04% |
5.00% |
G-RR |
08162DAX6 |
4.004254% |
9,198,000.00 |
9,198,000.00 |
0.00 |
30,692.61 |
0.00 |
0.00 |
30,692.61 |
9,198,000.00 |
4.03% |
4.00% |
H-RR* |
08162DAZ1 |
4.004254% |
36,788,563.00 |
36,788,563.00 |
0.00 |
121,383.57 |
0.00 |
0.00 |
121,383.57 |
36,788,563.00 |
0.00% |
0.00% |
VRR Interest |
08162DBD9 |
4.004254% |
32,000,000.00 |
31,748,443.75 |
10,860.61 |
105,892.84 |
0.00 |
0.00 |
116,753.45 |
31,737,583.14 |
0.00% |
0.00% |
R |
08162DBB3 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
951,712,563.00 |
944,231,024.13 |
323,005.71 |
2,373,571.71 |
0.00 |
0.00 |
2,696,577.42 |
943,908,018.42 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
08162DAF5 |
1.125484% |
719,675,000.00 |
712,445,017.38 |
0.00 |
668,204.58 |
0.00 |
0.00 |
668,204.58 |
712,132,872.28 |
|
|
X-B |
08162DAK4 |
0.403249% |
82,774,000.00 |
82,774,000.00 |
0.00 |
27,815.47 |
0.00 |
0.00 |
27,815.47 |
82,774,000.00 |
|
|
X-D |
08162DAM0 |
1.504254% |
48,285,000.00 |
48,285,000.00 |
0.00 |
60,527.41 |
0.00 |
0.00 |
60,527.41 |
48,285,000.00 |
|
|
X-F |
08162DAP3 |
1.004254% |
22,992,000.00 |
22,992,000.00 |
0.00 |
19,241.50 |
0.00 |
0.00 |
19,241.50 |
22,992,000.00 |
|
|
Notional SubTotal |
|
873,726,000.00 |
866,496,017.38 |
0.00 |
775,788.96 |
0.00 |
0.00 |
775,788.96 |
866,183,872.28 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
323,005.71 |
3,149,360.67 |
0.00 |
0.00 |
3,472,366.38 |
|
|
|
|
|
||||||||||||
* |
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 27 |
|
|
|
|
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 |
08162DAA6 |
504.49025975 |
21.39298883 |
0.88874375 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
22.28173257 |
483.09727092 |
A-2 |
08162DAB4 |
1,000.00000000 |
0.00000000 |
2.40749998 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.40749998 |
1,000.00000000 |
A-SB |
08162DAC2 |
1,000.00000000 |
0.00000000 |
2.40666667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.40666667 |
1,000.00000000 |
A-3 |
08162DAD0 |
1,000.00000000 |
0.00000000 |
2.25083332 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.25083332 |
1,000.00000000 |
A-4 |
08162DAE8 |
1,000.00000000 |
0.00000000 |
2.46000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.46000000 |
1,000.00000000 |
A-M |
08162DAG3 |
1,000.00000000 |
0.00000000 |
2.65249997 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.65249997 |
1,000.00000000 |
B |
08162DAH1 |
1,000.00000000 |
0.00000000 |
2.77916673 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.77916673 |
1,000.00000000 |
C |
08162DAJ7 |
1,000.00000000 |
0.00000000 |
3.19916657 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.19916657 |
1,000.00000000 |
D |
08162DAR9 |
1,000.00000000 |
0.00000000 |
2.08333346 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333346 |
1,000.00000000 |
E |
08162DAT5 |
1,000.00000000 |
0.00000000 |
2.08333318 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333318 |
1,000.00000000 |
F |
08162DAV0 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
G-RR |
08162DAX6 |
1,000.00000000 |
0.00000000 |
3.33687867 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.33687867 |
1,000.00000000 |
H-RR |
08162DAZ1 |
1,000.00000000 |
0.00000000 |
3.29949202 |
0.03738635 |
0.45736905 |
0.00000000 |
0.00000000 |
3.29949202 |
1,000.00000000 |
VRR Interest |
08162DBD9 |
992.13886719 |
0.33939406 |
3.30915125 |
0.00149531 |
0.01829438 |
0.00000000 |
0.00000000 |
3.64854531 |
991.79947313 |
R |
08162DBB3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
08162DAF5 |
989.95382274 |
0.00000000 |
0.92848102 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.92848102 |
989.52009210 |
X-B |
08162DAK4 |
1,000.00000000 |
0.00000000 |
0.33604115 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.33604115 |
1,000.00000000 |
X-D |
08162DAM0 |
1,000.00000000 |
0.00000000 |
1.25354479 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.25354479 |
1,000.00000000 |
X-F |
08162DAP3 |
1,000.00000000 |
0.00000000 |
0.83687804 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.83687804 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 3 of 27 |
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
||||||||||||
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Interest |
|
Interest |
|
|
|
|
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
A-1 |
04/01/22 - 04/30/22 |
30 |
0.00 |
12,967.66 |
0.00 |
12,967.66 |
0.00 |
0.00 |
0.00 |
12,967.66 |
0.00 |
|
A-2 |
04/01/22 - 04/30/22 |
30 |
0.00 |
251,783.57 |
0.00 |
251,783.57 |
0.00 |
0.00 |
0.00 |
251,783.57 |
0.00 |
|
A-SB |
04/01/22 - 04/30/22 |
30 |
0.00 |
64,785.06 |
0.00 |
64,785.06 |
0.00 |
0.00 |
0.00 |
64,785.06 |
0.00 |
|
A-3 |
04/01/22 - 04/30/22 |
30 |
0.00 |
495,183.33 |
0.00 |
495,183.33 |
0.00 |
0.00 |
0.00 |
495,183.33 |
0.00 |
|
A-4 |
04/01/22 - 04/30/22 |
30 |
0.00 |
683,154.30 |
0.00 |
683,154.30 |
0.00 |
0.00 |
0.00 |
683,154.30 |
0.00 |
|
X-A |
04/01/22 - 04/30/22 |
30 |
0.00 |
668,204.58 |
0.00 |
668,204.58 |
0.00 |
0.00 |
0.00 |
668,204.58 |
0.00 |
|
X-B |
04/01/22 - 04/30/22 |
30 |
0.00 |
27,815.47 |
0.00 |
27,815.47 |
0.00 |
0.00 |
0.00 |
27,815.47 |
0.00 |
|
X-D |
04/01/22 - 04/30/22 |
30 |
0.00 |
60,527.41 |
0.00 |
60,527.41 |
0.00 |
0.00 |
0.00 |
60,527.41 |
0.00 |
|
X-F |
04/01/22 - 04/30/22 |
30 |
0.00 |
19,241.50 |
0.00 |
19,241.50 |
0.00 |
0.00 |
0.00 |
19,241.50 |
0.00 |
|
A-M |
04/01/22 - 04/30/22 |
30 |
0.00 |
201,263.74 |
0.00 |
201,263.74 |
0.00 |
0.00 |
0.00 |
201,263.74 |
0.00 |
|
B |
04/01/22 - 04/30/22 |
30 |
0.00 |
108,629.29 |
0.00 |
108,629.29 |
0.00 |
0.00 |
0.00 |
108,629.29 |
0.00 |
|
C |
04/01/22 - 04/30/22 |
30 |
0.00 |
139,761.99 |
0.00 |
139,761.99 |
0.00 |
0.00 |
0.00 |
139,761.99 |
0.00 |
|
D |
04/01/22 - 04/30/22 |
30 |
0.00 |
55,085.42 |
0.00 |
55,085.42 |
0.00 |
0.00 |
0.00 |
55,085.42 |
0.00 |
|
E |
04/01/22 - 04/30/22 |
30 |
0.00 |
45,508.33 |
0.00 |
45,508.33 |
0.00 |
0.00 |
0.00 |
45,508.33 |
0.00 |
|
F |
04/01/22 - 04/30/22 |
30 |
0.00 |
57,480.00 |
0.00 |
57,480.00 |
0.00 |
0.00 |
0.00 |
57,480.00 |
0.00 |
|
G-RR |
04/01/22 - 04/30/22 |
30 |
0.00 |
30,692.61 |
0.00 |
30,692.61 |
0.00 |
0.00 |
0.00 |
30,692.61 |
0.00 |
|
H-RR |
04/01/22 - 04/30/22 |
30 |
15,450.56 |
122,758.95 |
0.00 |
122,758.95 |
1,375.39 |
0.00 |
0.00 |
121,383.57 |
16,825.95 |
|
VRR Interest |
04/01/22 - 04/30/22 |
30 |
537.57 |
105,940.69 |
0.00 |
105,940.69 |
47.85 |
0.00 |
0.00 |
105,892.84 |
585.42 |
|
Totals |
|
|
15,988.13 |
3,150,783.90 |
0.00 |
3,150,783.90 |
1,423.24 |
0.00 |
0.00 |
3,149,360.67 |
17,411.37 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
|
Additional Information |
|
|
|
|
Gain-on-Sale Proceeds Reserve Account Summary |
|
Total Available Distribution Amount (1) |
3,472,366.38 |
Beginning Reserve Account Balance |
0.00 |
|
|
Deposit Amount |
0.00 |
|
|
Withdrawal Amount |
0.00 |
|
|
Ending Reserve Account Balance |
0.00 |
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
|
|||
|
|||
|
|||
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 5 of 27 |
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest |
|
Fees |
|
Interest Paid or Advanced |
3,163,357.61 |
Master Servicing Fee |
3,490.54 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
6,200.45 |
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
393.43 |
ARD Interest |
0.00 |
Operating Advisor Fee |
2,489.29 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
0.00 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
3,163,357.61 |
Total Fees |
12,573.70 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
323,005.71 |
Reimbursement for Interest on Advances |
56.45 |
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) |
1,163.37 |
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 |
203.42 |
Total Principal Collected |
323,005.71 |
Total Expenses/Reimbursements |
1,423.24 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|
Gain on Sale Proceeds Reserve Account Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,149,360.67 |
Borrower Option Extension Fees |
0.00 |
Principal Distribution |
323,005.71 |
Gain on Sale Proceeds |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
Net SWAP Counterparty Payments Received |
0.00 |
Borrower Option Extension Fees |
0.00 |
|
|
Net SWAP Counterparty Payments Paid |
0.00 |
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
3,472,366.38 |
Total Funds Collected |
3,486,363.32 |
Total Funds Distributed |
3,486,363.32 |
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
944,231,024.22 |
944,231,024.22 |
Beginning Certificate Balance |
944,231,024.13 |
|
(-) Scheduled Principal Collections |
323,005.71 |
323,005.71 |
(-) Principal Distributions |
323,005.71 |
|
(-) 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 |
943,908,018.51 |
943,908,018.51 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
944,231,024.22 |
944,231,024.22 |
Ending Certificate Balance |
943,908,018.42 |
|
Ending Actual Collateral Balance |
943,908,018.51 |
943,908,018.51 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.09) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.09) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.00% |
|
|
|
|
|
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 7 of 27 |
|
|
|
|
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 |
6 |
29,545,338.58 |
3.13% |
78 |
4.2949 |
1.594579 |
1.44 or less |
14 |
307,661,502.23 |
32.59% |
86 |
4.2194 |
1.141820 |
7,500,000 to 14,999,999 |
16 |
179,097,488.06 |
18.97% |
77 |
4.4471 |
1.700012 |
1.45 to 1.49 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
15,000,000 to 24,999,999 |
9 |
175,376,613.11 |
18.58% |
87 |
4.0682 |
2.012579 |
1.50 to 1.74 |
5 |
60,863,188.32 |
6.45% |
79 |
4.6349 |
1.621780 |
|
25,000,000 to 49,999,999 |
9 |
332,500,000.00 |
35.23% |
75 |
3.9897 |
1.793218 |
1.75 to 2.49 |
16 |
332,223,327.96 |
35.20% |
72 |
3.9568 |
2.003600 |
|
|
50,000,000 or greater |
4 |
227,388,578.76 |
24.09% |
87 |
3.6556 |
3.367318 |
2.50 to 3.49 |
8 |
193,160,000.00 |
20.46% |
87 |
3.6758 |
2.955223 |
|
Totals |
44 |
943,908,018.51 |
100.00% |
81 |
4.0201 |
2.189275 |
3.50 and greater |
1 |
50,000,000.00 |
5.30% |
85 |
3.7970 |
7.600000 |
|
|
|
|
|
|
|
|
Totals |
44 |
943,908,018.51 |
100.00% |
81 |
4.0201 |
2.189275 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 8 of 27 |
|
|
|
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 |
1 |
10,483,628.48 |
1.11% |
88 |
4.0500 |
0.270000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
9 |
97,856,783.25 |
10.37% |
88 |
4.4029 |
1.591328 |
Arizona |
5 |
22,400,000.00 |
2.37% |
88 |
3.8121 |
2.654330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
9 |
188,567,806.12 |
19.98% |
84 |
4.2565 |
3.036947 |
California |
5 |
104,801,000.00 |
11.10% |
88 |
3.9921 |
1.322798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
3 |
60,800,000.00 |
6.44% |
89 |
4.0684 |
1.345872 |
Georgia |
3 |
22,786,621.55 |
2.41% |
75 |
4.7179 |
1.964843 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
8 |
255,507,670.45 |
27.07% |
67 |
3.6487 |
2.460443 |
Illinois |
2 |
52,500,000.00 |
5.56% |
89 |
4.6571 |
1.218571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
2 |
41,184,180.07 |
4.36% |
87 |
4.3608 |
1.197283 |
Louisiana |
1 |
12,500,000.00 |
1.32% |
28 |
5.1500 |
1.770000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
15 |
283,541,578.76 |
30.04% |
85 |
3.9981 |
1.925202 |
Maryland |
1 |
45,000,000.00 |
4.77% |
89 |
3.6900 |
2.420000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
2 |
16,450,000.00 |
1.74% |
87 |
4.1500 |
1.970000 |
Massachusetts |
3 |
50,000,000.01 |
5.30% |
85 |
3.7970 |
7.600000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
48 |
943,908,018.51 |
100.00% |
81 |
4.0201 |
2.189275 |
Michigan |
3 |
34,905,635.12 |
3.70% |
88 |
4.2178 |
1.910271 |
|
|
|
|
|
|
|
|
|||||||||||||
Nevada |
1 |
50,000,000.00 |
5.30% |
86 |
3.7408 |
1.810000 |
|
|
|
|
|
|
|
|
|||||||||||||
New Jersey |
1 |
8,500,000.00 |
0.90% |
87 |
4.1500 |
1.970000 |
|
|
|
|
|
|
|
|
|||||||||||||
New Mexico |
1 |
7,293,115.05 |
0.77% |
88 |
4.0500 |
1.400000 |
|
|
|
|
|
|
|
|
|||||||||||||
New York |
9 |
226,500,000.00 |
24.00% |
72 |
4.0123 |
1.848539 |
|
|
|
|
|
|
|
|
|||||||||||||
North Carolina |
1 |
9,868,920.48 |
1.05% |
28 |
4.4500 |
1.650000 |
|
|
|
|
|
|
|
|
|||||||||||||
Ohio |
1 |
25,000,000.00 |
2.65% |
28 |
3.3000 |
2.490000 |
|
|
|
|
|
|
|
|
|||||||||||||
Pennsylvania |
4 |
110,344,758.83 |
11.69% |
88 |
4.1490 |
1.518262 |
|
|
|
|
|
|
|
|
|||||||||||||
Tennessee |
1 |
12,930,387.98 |
1.37% |
88 |
4.6000 |
1.700000 |
|
|
|
|
|
|
|
|
|||||||||||||
Texas |
2 |
35,090,000.00 |
3.72% |
87 |
4.2856 |
3.135010 |
|
|
|
|
|
|
|
|
|||||||||||||
Virginia |
2 |
28,003,951.15 |
2.97% |
89 |
4.6569 |
1.612281 |
|
|
|
|
|
|
|
|
|||||||||||||
Washington |
1 |
75,000,000.00 |
7.95% |
89 |
3.2500 |
2.930000 |
|
|
|
|
|
|
|
|
|||||||||||||
Totals |
48 |
943,908,018.51 |
100.00% |
81 |
4.0201 |
2.189275 |
|
|
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 9 of 27 |
|
|
|
|
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 |
16 |
477,087,829.01 |
50.54% |
84 |
3.6358 |
2.732078 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.0000% to 4.2499% |
6 |
140,915,322.29 |
14.93% |
88 |
4.0871 |
1.464504 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.2500% to 4.7499% |
18 |
286,296,995.63 |
30.33% |
75 |
4.4902 |
1.710327 |
25 months to 36 months |
41 |
897,408,018.51 |
95.07% |
81 |
4.0122 |
2.175431 |
|
4.7500% to 4.9999% |
2 |
18,107,871.58 |
1.92% |
87 |
4.8000 |
1.906667 |
37 months to 48 months |
3 |
46,500,000.00 |
4.93% |
70 |
4.1726 |
2.456452 |
|
5.0000% or greater |
2 |
21,500,000.00 |
2.28% |
25 |
5.1919 |
1.510465 |
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
44 |
943,908,018.51 |
100.00% |
81 |
4.0201 |
2.189275 |
Totals |
44 |
943,908,018.51 |
100.00% |
81 |
4.0201 |
2.189275 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 27 |
|
|
|
|
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 |
|
59 months or less |
6 |
106,047,670.45 |
11.23% |
27 |
4.3441 |
1.907210 |
Interest Only |
25 |
642,491,000.00 |
68.07% |
79 |
3.8658 |
2.483514 |
|
60 months or greater |
38 |
837,860,348.06 |
88.77% |
88 |
3.9791 |
2.224976 |
299 months or less |
2 |
30,906,749.49 |
3.27% |
69 |
4.0756 |
1.854206 |
|
Totals |
44 |
943,908,018.51 |
100.00% |
81 |
4.0201 |
2.189275 |
300 months to 350 months |
14 |
230,304,089.08 |
24.40% |
87 |
4.3804 |
1.593078 |
|
|
|
|
|
|
|
|
351 months or greater |
3 |
40,206,179.94 |
4.26% |
87 |
4.3800 |
1.160000 |
|
|
|
|
|
|
|
|
Totals |
44 |
943,908,018.51 |
100.00% |
81 |
4.0201 |
2.189275 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 27 |
|
|
|
|
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 |
3 |
45,088,829.01 |
4.78% |
88 |
3.8892 |
1.877675 |
|
|
|
None |
|
|
|
12 months or less |
41 |
898,819,189.50 |
95.22% |
80 |
4.0267 |
2.204906 |
|
|
|
|
|
|
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
Totals |
44 |
943,908,018.51 |
100.00% |
81 |
4.0201 |
2.189275 |
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
||||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 12 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
1 |
30503874 |
OF |
Bellevue |
WA |
Actual/360 |
3.250% |
203,125.00 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
75,000,000.00 |
75,000,000.00 |
05/01/22 |
|
2 |
30503758 |
RT |
Whitehall |
PA |
Actual/360 |
4.020% |
175,769.82 |
80,025.33 |
0.00 |
N/A |
09/06/29 |
-- |
52,468,604.09 |
52,388,578.76 |
05/06/22 |
|
3 |
30316873 |
MU |
Cambridge |
MA |
Actual/360 |
3.797% |
158,208.33 |
0.00 |
0.00 |
N/A |
06/01/29 |
-- |
50,000,000.00 |
50,000,000.00 |
05/01/22 |
|
4 |
30503365 |
RT |
Las Vegas |
NV |
Actual/360 |
3.741% |
155,866.67 |
0.00 |
0.00 |
N/A |
07/01/29 |
-- |
50,000,000.00 |
50,000,000.00 |
05/01/22 |
|
5 |
30503802 |
RT |
Oxon Hill |
MD |
Actual/360 |
3.690% |
138,375.00 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
45,000,000.00 |
45,000,000.00 |
05/06/22 |
|
6 |
30503548 |
OF |
Garden City |
NY |
Actual/360 |
4.490% |
168,375.00 |
0.00 |
0.00 |
N/A |
08/01/24 |
-- |
45,000,000.00 |
45,000,000.00 |
05/01/22 |
|
7 |
30503810 |
MU |
Chicago |
IL |
Actual/360 |
4.700% |
176,250.00 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
45,000,000.00 |
45,000,000.00 |
05/01/22 |
|
8 |
30503791 |
MU |
Beverly Hills |
CA |
Actual/360 |
4.170% |
149,425.00 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
43,000,000.00 |
43,000,000.00 |
05/01/22 |
|
9 |
30503980 |
98 |
Bethlehem |
PA |
Actual/360 |
4.380% |
17,659.09 |
5,633.54 |
0.00 |
N/A |
08/06/29 |
-- |
4,838,107.10 |
4,832,473.56 |
05/06/22 |
|
9A4 |
30503641 |
|
|
|
Actual/360 |
4.380% |
88,295.45 |
28,167.71 |
0.00 |
N/A |
08/06/29 |
-- |
24,190,535.31 |
24,162,367.60 |
05/06/22 |
|
9A6 |
30503643 |
|
|
|
Actual/360 |
4.380% |
40,969.09 |
13,069.81 |
0.00 |
N/A |
08/06/29 |
-- |
11,224,408.59 |
11,211,338.78 |
05/06/22 |
|
10 |
30316874 |
OF |
New York |
NY |
Actual/360 |
3.110% |
103,666.67 |
0.00 |
0.00 |
N/A |
07/06/29 |
-- |
40,000,000.00 |
40,000,000.00 |
05/06/22 |
|
11 |
30316877 |
RT |
Los Angeles |
CA |
Actual/360 |
3.900% |
47,092.50 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
14,490,000.00 |
14,490,000.00 |
05/06/22 |
|
11A1 |
30316875 |
|
|
|
Actual/360 |
3.900% |
81,250.00 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
25,000,000.00 |
25,000,000.00 |
05/06/22 |
|
12 |
30503550 |
OF |
New York |
NY |
Actual/360 |
3.914% |
48,925.00 |
0.00 |
0.00 |
N/A |
03/11/29 |
-- |
15,000,000.00 |
15,000,000.00 |
05/11/22 |
|
12A1-8 |
30502518 |
|
|
|
Actual/360 |
3.914% |
73,387.50 |
0.00 |
0.00 |
N/A |
03/11/29 |
-- |
22,500,000.00 |
22,500,000.00 |
05/11/22 |
|
13 |
30503806 |
MF |
Brooklyn |
NY |
Actual/360 |
3.930% |
112,987.50 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
34,500,000.00 |
34,500,000.00 |
05/06/22 |
|
14 |
30503870 |
RT |
The Woodlands |
TX |
Actual/360 |
4.256% |
106,400.00 |
0.00 |
0.00 |
N/A |
08/01/29 |
-- |
30,000,000.00 |
30,000,000.00 |
04/01/22 |
|
15 |
30316878 |
OF |
Cleveland |
OH |
Actual/360 |
3.300% |
68,750.00 |
0.00 |
0.00 |
N/A |
09/06/24 |
-- |
25,000,000.00 |
25,000,000.00 |
05/06/22 |
|
16 |
30503664 |
LO |
Dearborn |
MI |
Actual/360 |
3.900% |
68,532.17 |
48,992.30 |
0.00 |
N/A |
09/06/29 |
-- |
21,086,821.31 |
21,037,829.01 |
05/06/22 |
|
17 |
30503782 |
MF |
New York |
NY |
Actual/360 |
4.250% |
79,687.50 |
0.00 |
0.00 |
N/A |
10/05/29 |
-- |
22,500,000.00 |
22,500,000.00 |
05/05/22 |
|
18 |
30503659 |
MU |
Brooklyn |
NY |
Actual/360 |
3.790% |
63,798.33 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
20,200,000.00 |
20,200,000.00 |
05/06/22 |
|
19 |
30503673 |
OF |
San Diego |
CA |
Actual/360 |
3.700% |
56,918.33 |
0.00 |
0.00 |
N/A |
09/01/29 |
-- |
18,460,000.00 |
18,460,000.00 |
05/01/22 |
|
20 |
30503604 |
SS |
Various |
Various |
Actual/360 |
4.150% |
56,889.58 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
16,450,000.00 |
16,450,000.00 |
05/06/22 |
|
21 |
30503842 |
LO |
Chesapeake |
VA |
Actual/360 |
4.650% |
58,469.50 |
22,485.48 |
0.00 |
N/A |
10/01/29 |
-- |
15,088,901.98 |
15,066,416.50 |
05/01/22 |
|
22 |
30503456 |
MU |
Ann Arbor |
MI |
Actual/360 |
4.700% |
54,387.45 |
18,351.50 |
0.00 |
N/A |
08/01/29 |
-- |
13,886,157.61 |
13,867,806.11 |
05/01/22 |
|
23 |
30503779 |
RT |
New York |
NY |
Actual/360 |
4.600% |
53,666.67 |
0.00 |
0.00 |
N/A |
09/01/29 |
-- |
14,000,000.00 |
14,000,000.00 |
05/01/22 |
|
24 |
30503606 |
LO |
Knoxville |
TN |
Actual/360 |
4.600% |
49,641.49 |
19,565.50 |
0.00 |
N/A |
09/01/29 |
-- |
12,949,953.48 |
12,930,387.98 |
05/01/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 13 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
25 |
30503780 |
LO |
Ashburn |
VA |
Actual/360 |
4.665% |
50,369.54 |
19,259.54 |
0.00 |
N/A |
10/01/29 |
-- |
12,956,794.19 |
12,937,534.65 |
05/01/22 |
|
26 |
30503633 |
RT |
Shreveport |
LA |
Actual/360 |
5.150% |
53,645.83 |
0.00 |
0.00 |
N/A |
09/01/24 |
-- |
12,500,000.00 |
12,500,000.00 |
05/01/22 |
|
27 |
30503610 |
RT |
Scottsdale |
AZ |
Actual/360 |
4.050% |
38,137.50 |
0.00 |
0.00 |
N/A |
09/01/29 |
-- |
11,300,000.00 |
11,300,000.00 |
05/01/22 |
|
28 |
30503663 |
Various Various |
AZ |
Actual/360 |
3.570% |
33,022.50 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
11,100,000.00 |
11,100,000.00 |
05/06/22 |
|
|
29 |
30316879 |
LO |
Birmingham |
AL |
Actual/360 |
4.050% |
35,382.25 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
10,483,628.48 |
10,483,628.48 |
05/06/22 |
|
30 |
30503790 |
OF |
Durham |
NC |
Actual/360 |
4.450% |
36,676.56 |
21,388.26 |
0.00 |
N/A |
09/06/24 |
-- |
9,890,308.74 |
9,868,920.48 |
05/06/22 |
|
31 |
30503446 |
LO |
Warner Robins |
GA |
Actual/360 |
4.800% |
40,298.88 |
14,790.98 |
0.00 |
N/A |
08/01/29 |
-- |
10,074,719.69 |
10,059,928.71 |
05/01/22 |
|
32 |
30503740 |
RT |
York |
PA |
Actual/360 |
3.890% |
31,768.33 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
9,800,000.00 |
9,800,000.00 |
05/06/22 |
|
33 |
30315758 |
MU |
New York |
NY |
Actual/360 |
5.250% |
39,375.00 |
0.00 |
0.00 |
N/A |
01/01/24 |
-- |
9,000,000.00 |
9,000,000.00 |
02/01/22 |
|
34 |
30503432 |
LO |
Albany |
GA |
Actual/360 |
4.800% |
32,239.10 |
11,832.79 |
0.00 |
N/A |
08/01/29 |
-- |
8,059,775.66 |
8,047,942.87 |
05/01/22 |
|
35 |
30503714 |
LO |
Los Alamos |
NM |
Actual/360 |
4.050% |
24,655.06 |
12,088.07 |
0.00 |
N/A |
09/06/29 |
-- |
7,305,203.12 |
7,293,115.05 |
05/06/22 |
|
36 |
30503660 |
MU |
Chicago |
IL |
Actual/360 |
4.400% |
27,500.00 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
7,500,000.00 |
7,500,000.00 |
05/06/22 |
|
37 |
30503760 |
RT |
Corinth |
TX |
Actual/360 |
4.460% |
18,917.83 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
5,090,000.00 |
5,090,000.00 |
05/06/22 |
|
38 |
30503526 |
OF |
Duluth |
GA |
Actual/360 |
4.400% |
17,182.38 |
7,354.90 |
0.00 |
N/A |
08/06/24 |
-- |
4,686,104.87 |
4,678,749.97 |
05/06/22 |
|
39 |
30503756 |
RT |
Various |
CA |
Actual/360 |
4.350% |
13,959.88 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
3,851,000.00 |
3,851,000.00 |
05/06/22 |
|
40 |
30503781 |
MF |
New York |
NY |
Actual/360 |
4.250% |
13,458.33 |
0.00 |
0.00 |
N/A |
10/05/29 |
-- |
3,800,000.00 |
3,800,000.00 |
05/05/22 |
|
Totals |
|
|
|
|
|
|
3,163,357.61 |
323,005.71 |
0.00 |
|
|
|
944,231,024.22 |
943,908,018.51 |
|
|
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 14 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
1 |
15,109,606.48 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2 |
4,738,908.41 |
1,162,242.24 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
48,854,133.12 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
54,054,215.20 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
6,253,466.04 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
7,119,306.67 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
6,007,989.68 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
2,408,621.79 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
9,521,759.74 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9A4 |
9,521,759.74 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9A6 |
9,521,759.74 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
110,883,000.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
1,079,424.32 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11A1 |
1,079,424.32 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
57,724,437.07 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12A1-8 |
57,724,437.07 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
1,904,346.41 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
36,869,307.97 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
106,337.50 |
106,337.50 |
0.00 |
0.00 |
|
|
15 |
7,712,383.04 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
2,178,172.56 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
1,288,480.38 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
737,441.42 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
2,288,293.02 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
1,379,042.91 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
1,850,784.47 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
1,394,951.50 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
1,271,926.23 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
1,547,492.91 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 15 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
25 |
1,456,295.35 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
1,204,325.56 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
1,257,958.57 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
1,149,281.71 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
191,255.28 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
1,253,281.37 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
1,140,851.10 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
1,249,641.40 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
553,485.72 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
39,278.78 |
116,756.87 |
0.00 |
0.00 |
|
|
34 |
1,383,403.34 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
704,903.62 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
661,500.04 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
430,275.84 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
757,442.27 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
39 |
441,643.79 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
212,546.31 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
476,072,963.48 |
1,162,242.24 |
|
|
|
0.00 |
0.00 |
145,616.28 |
223,094.37 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 16 of 27 |
|
|
|
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 17 of 27 |
|
|
|
|
|
|
|
|
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 |
0 |
0.00 |
1 |
9,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.020133% |
4.004154% |
81 |
04/15/22 |
1 |
9,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.020233% |
4.004254% |
82 |
03/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.020324% |
4.004344% |
83 |
02/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.020441% |
4.004461% |
84 |
01/18/22 |
1 |
20,200,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.020531% |
4.004551% |
85 |
12/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.020620% |
4.004640% |
86 |
11/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
10,483,628.48 |
0 |
0.00 |
0 |
0.00 |
|
4.020718% |
4.004737% |
87 |
10/18/21 |
0 |
0.00 |
0 |
0.00 |
1 |
10,325,331.80 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.020801% |
4.004820% |
88 |
09/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
10,341,868.37 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.020899% |
4.004917% |
89 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
10,357,188.06 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.020987% |
4.005005% |
90 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
1 |
10,372,454.50 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.021063% |
4.005082% |
91 |
06/17/21 |
0 |
0.00 |
0 |
0.00 |
1 |
10,388,832.57 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.021146% |
4.005166% |
92 |
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
|
Page 18 of 27 |
|
|
|
|
|
|
Delinquency Loan Detail |
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
|
Paid |
|
Mortgage |
|
|
Outstanding |
|
Servicing |
Resolution |
|
|
|
|
||
|
|
Through |
Months |
Loan |
|
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|
||
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
|
Date |
Date |
REO Date |
||
14 |
30503870 |
04/01/22 |
0 |
B |
|
106,337.50 |
106,337.50 |
0.00 |
|
30,000,000.00 |
|
|
|
|
|
|
33 |
30315758 |
02/01/22 |
2 |
2 |
|
39,278.78 |
116,756.87 |
0.00 |
|
9,000,000.00 |
|
|
|
|
|
|
Totals |
|
|
|
|
|
145,616.28 |
223,094.37 |
0.00 |
|
39,000,000.00 |
|
|
|
|
|
|
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 19 of 27 |
|
|
|
|
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 |
|
9,000,000 |
0 |
9,000,000 |
|
0 |
|
|
25 - 36 Months |
|
97,047,670 |
97,047,670 |
0 |
|
|
0 |
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
49 - 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
> 60 Months |
|
837,860,348 |
837,860,348 |
0 |
|
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
May-22 |
943,908,019 |
934,908,019 |
0 |
9,000,000 |
|
0 |
0 |
|
Apr-22 |
944,231,024 |
935,231,024 |
9,000,000 |
0 |
|
0 |
0 |
|
Mar-22 |
944,527,758 |
944,527,758 |
0 |
0 |
|
0 |
0 |
|
Feb-22 |
944,898,865 |
944,898,865 |
0 |
0 |
|
0 |
0 |
|
Jan-22 |
945,193,127 |
924,993,127 |
20,200,000 |
0 |
|
0 |
0 |
|
Dec-21 |
945,486,300 |
945,486,300 |
0 |
0 |
|
0 |
0 |
|
Nov-21 |
945,803,656 |
945,803,656 |
0 |
0 |
|
0 |
0 |
|
Oct-21 |
945,936,275 |
935,610,943 |
0 |
0 |
|
10,325,332 |
0 |
|
Sep-21 |
946,267,990 |
935,926,122 |
0 |
0 |
|
10,341,868 |
0 |
|
Aug-21 |
946,571,985 |
936,214,797 |
0 |
0 |
|
10,357,188 |
0 |
|
Jul-21 |
946,858,947 |
936,486,493 |
0 |
0 |
|
10,372,455 |
0 |
|
Jun-21 |
947,169,638 |
936,780,805 |
0 |
0 |
|
10,388,833 |
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 20 of 27 |
|
|
|
Specially Serviced Loan Detail - Part 1 |
|
|
|
|
|||
|
|
Ending Scheduled |
|
|
|
Net Operating |
|
|
|
Remaining |
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
|
|
|
|
No specially serviced loans this period |
|
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 21 of 27 |
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
||||||||
|
|
|
|
Servicing |
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
|
|
|
|
|
No specially serviced loans this period |
|
|
|
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
||
MF - Multi-Family |
|
SS - Self Storage |
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
||
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 22 of 27 |
|
|
|
|
Modified Loan Detail |
|
|
|
||
|
|
Pre-Modification |
Post-Modification |
|
|
Modification |
Modification |
||
|
|
|
|
|
|
Modification |
Modification Booking |
Closing |
Effective |
|
|
Balance |
Rate |
Balance |
Rate |
|
|
|
|
Pros ID |
Loan Number |
|
|
|
|
Code¹ |
Date |
Date |
Date |
21 |
30503842 |
15,545,058.09 |
4.65000% |
15,545,058.09 4.65000% |
8 |
06/25/20 |
04/01/20 |
07/01/20 |
|
29 |
30316879 |
10,575,331.86 |
4.05000% |
10,575,331.86 4.05000% |
8 |
04/06/20 |
04/06/20 |
06/26/20 |
|
29 |
30316879 |
0.00 |
4.05000% |
0.00 |
4.05000% |
8 |
09/22/21 |
09/06/21 |
11/04/21 |
35 |
30503714 |
0.00 |
4.05000% |
0.00 |
4.05000% |
8 |
12/11/20 |
01/06/21 |
12/17/20 |
Totals |
|
26,120,389.95 |
|
26,120,389.95 |
|
|
|
|
|
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 23 of 27 |
|
|
|
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 24 of 27 |
|
|
|
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 25 of 27 |
|
|
|
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) |
21 |
0.00 |
0.00 |
0.00 |
0.00 |
809.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29 |
0.00 |
0.00 |
0.00 |
0.00 |
353.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
56.45 |
0.00 |
203.42 |
0.00 |
Total |
0.00 |
0.00 |
0.00 |
0.00 |
1,163.37 |
0.00 |
0.00 |
0.00 |
56.45 |
0.00 |
203.42 |
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 |
1,423.24 |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 26 of 27 |
|
Supplemental Notes |
Risk Retention |
|
Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "Risk Retention" tab for the Benchmark 2019-B13 transaction, certain |
|
information provided to the Certificate Administrator regarding Party's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.Disclosable Special Servicer Fees, Loan Event of Default, |
|
Servicer Termination Event or Special Servicer Termination Event information would be disclosed here. |
|
|
|
|
|
|
|
|
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 27 of 27 |
Prospectus Loan ID 1 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 09-10-2019 75000000.00000000 120 10-01-2029 0 .03250000 .03250000 3 1 120 11-01-2019 true 1 PP 3 .00000000 75000000.00000000 1 1 1 0 true true false false false 06-30-2029 .00000000 .00000000 Sunset North 3120 139th Avenue SE 3150, 3180 139th Ave SE Bellevue WA 98005 King OF 464061 464061 1999 2019 227100000.00000000 MAI 08-21-2019 227100000.00000000 08-21-2019 MAI .98800000 6 11-01-2021 N Intellectual Ventures 152633 05-31-2025 ArenaNet 96839 05-31-2029 WeWork 78303 12-31-2031 07-31-2019 19978769.00000000 6362971.00000000 13615798.00000000 13003237.00000000 UW CREFC 2.75000000 2.63000000 F F 12-31-2021 false false 75000000.00000000 203125.00000000 .03250000 .00014163 203125.00000000 .00000000 .00000000 75000000.00000000 75000000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 2 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 09-05-2019 53450000.00000000 120 09-06-2029 360 .04020000 .04020000 3 1 18 10-06-2019 true 1 WL 5 179057.50000000 53450000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Mac Commons 2631 MacArthur Road Whitehall PA 18052 Lehigh RT 361806 361806 1952 2019 73500000.00000000 MAI 07-01-2019 73500000.00000000 07-01-2019 MAI .96300000 .92250000 6 11-06-2021 N Giant Food #335 65711 06-30-2031 Burlington Coat Factory #422RS 56284 02-28-2030 Dick's Sporting Goods #171 50441 01-31-2024 05-31-2019 01-01-2022 03-31-2022 6099915.23000000 1489887.00000000 1442977.52000000 327644.76000000 4656937.71000000 1162242.24000000 4425959.66000000 1104497.74000000 UW CREFC 767385.45000000 1.52000000 1.51450000 1.44000000 1.43930000 F F 03-28-2022 false false 52468604.09000000 255795.15000000 .04020000 .00012830 175769.82000000 80025.33000000 .00000000 52388578.76000000 52388578.76000000 05-06-2022 2 false .00000000 .00000000 212.07000000 0 Midland 03-26-2020 04-13-2020 false .00000000 8 Prospectus Loan ID 3 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 05-16-2019 50000000.00000000 120 06-01-2029 0 .03797000 .03797000 3 1 120 07-01-2019 true 1 A1 3 158208.33000000 50000000.00000000 1 3 3 0 true true true false false 07-31-2021 11-30-2028 11-30-2028 .00000000 .00000000 610 Main Street North 610 Main Street North Cambridge MA 02139 Middlesex MU 278738 278738 2016 462000000.00000000 MAI 04-11-2019 462000000.00000000 04-11-2019 MAI 1.00000000 6 N Pfizer, Inc 138326 12-31-2031 Pfizer, Inc 130844 12-31-2031 Sulmona Restaurant Group, LLC 3355 02-28-2027 03-31-2019 30351908.84000000 6775684.91000000 23576223.93000000 23500964.67000000 UW CREFC F 12-31-2020 1 Portland Street 1 Portland Street Cambridge MA 02139 Middlesex MU 229330 229330 2013 416000000.00000000 MAI 04-11-2019 416000000.00000000 04-11-2019 MAI 1.00000000 6 N Pfizer 229330 01-31-2034 SP Plus Corporation 03-31-2019 24096634.73000000 5282690.25000000 18813944.49000000 17670161.11000000 UW CREFC F 09-30-2021 700 Main Street 700 Main Street Cambridge MA 02139 Middlesex MU 168879 168879 2012 280000000.00000000 MAI 04-11-2019 280000000.00000000 04-11-2019 MAI 1.00000000 6 N NOVARTIS INSTITUTES 99883 07-31-2024 LAB CENTRAL 68996 03-31-2037 SP PLUS CORP. 03-31-2019 16340885.76000000 4996637.84000000 11344247.92000000 10501963.91000000 UW CREFC F 09-30-2021 false false 50000000.00000000 158208.33000000 .03797000 .00012830 158208.33000000 .00000000 .00000000 50000000.00000000 50000000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 KeyBank (JPMCC 2019-OSB) false .00000000 Prospectus Loan ID 4 04-12-2022 05-11-2022 Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA 06-03-2019 50000000.00000000 120 07-01-2029 0 .03740800 .03740800 3 1 120 08-01-2019 true 1 A1 3 155866.67000000 50000000.00000000 1 1 1 0 true true false false false 02-28-2029 .00000000 .00000000 Grand Canal Shoppes 3327 & 3377 Las Vegas Blvd South Las Vegas NV 89109 Clark RT 802338 759891 1999 2007 1640000000.00000000 MAI 04-03-2019 1640000000.00000000 04-03-2019 MAI .94000000 6 11-01-2021 N VENETIAN CASINO RESORT 42185 12-31-2021 SHOWROOM SPACE 38920 05-31-2029 MADAME 'TUSSAUD LAS VEGAS 28000 07-31-2024 03-31-2019 104029333.67000000 31007624.49000000 73021709.18000000 70997903.16000000 UW CREFC 2.53000000 2.46000000 F F 12-31-2021 false false 50000000.00000000 155866.67000000 .03740800 .00012830 155866.67000000 .00000000 .00000000 50000000.00000000 50000000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland (MSC 2019-H7) false .00000000 Prospectus Loan ID 5 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 09-09-2019 45000000.00000000 120 10-06-2029 0 .03690000 .03690000 3 1 120 11-06-2019 true 1 PP 3 .00000000 45000000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Rivertowne Commons 6041-6235 Oxon Hill Road Oxon MD 20745 Allegany RT 383047 384304 1987 106000000.00000000 MAI 07-10-2019 106000000.00000000 07-10-2019 MAI .97000000 6 11-06-2021 N Target Corporation #T-3339 84640 09-30-2034 Safe Way Inc. 49035 10-30-2027 American Multi- Cinema, Inc 37355 04-30-2030 07-31-2019 8355799.77000000 2552434.44000000 5803365.33000000 5514399.91000000 UW CREFC 2.35000000 2.23000000 F F 02-23-2022 false false 45000000.00000000 138375.00000000 .03690000 .00015052 138375.00000000 .00000000 .00000000 45000000.00000000 45000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 6 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 07-25-2019 45000000.00000000 60 08-01-2024 0 .04490000 .04490000 3 1 60 09-01-2019 true 1 PP 3 168375.00000000 45000000.00000000 1 1 1 0 true true true false false 09-30-2021 05-31-2024 05-31-2024 .00000000 .00000000 900 and 990 Stewart Avenue 900 and 990 Stewart Avenue Garden City NY 11530 Nassau OF 462615 461820 1987 2018 121400000.00000000 MAI 05-02-2019 121400000.00000000 05-02-2019 MAI .88600000 6 X Aon Service 60143 08-31-2028 Wright Risk Management 37550 03-31-2029 Meyer Suozzi 32437 03-31-2030 12-31-2018 14329713.00000000 6653537.00000000 7676175.00000000 7447208.00000000 UW CREFC 2.01000000 1.95000000 F F 10-01-2021 false false 45000000.00000000 168375.00000000 .04490000 .00015052 168375.00000000 .00000000 .00000000 45000000.00000000 45000000.00000000 05-01-2022 2 false .00000000 .00000000 9003.99000000 0 Midland false .00000000 Prospectus Loan ID 7 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 09-09-2019 45000000.00000000 120 10-01-2029 360 .04700000 .04700000 3 1 60 11-01-2019 true 1 PP 5 .00000000 45000000.00000000 1 1 1 0 true true false false false 04-30-2029 .00000000 .00000000 City Hyde Park 1525 East Hyde Park Boulevard aka 5105 S Harper Ave Chicago IL 60615 Cook MU 180 180 2015 151800000.00000000 MAI 06-03-2019 151800000.00000000 06-03-2019 MAI .96700000 6 11-01-2021 X 06-30-2019 10396195.00000000 2862031.00000000 7534164.00000000 7382754.00000000 UW CREFC 1.08000000 1.06000000 F F 12-31-2021 false false 45000000.00000000 176250.00000000 .04700000 .00017274 176250.00000000 .00000000 .00000000 45000000.00000000 45000000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 8 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 09-06-2019 43000000.00000000 120 10-01-2029 0 .04170000 .04170000 3 1 120 11-01-2019 true 1 WL 3 .00000000 43000000.00000000 1 1 1 5 true true false false false 05-31-2029 .00000000 .00000000 9533 Brighton Way 9533 Brighton Way Beverly Hills CA 90210 Los Angeles MU 14294 14294 1930 67600000.00000000 MAI 08-18-2019 67600000.00000000 08-18-2019 MAI .88600000 6 11-01-2021 X ISAIA CORP per prospectus 3087sf 3887 12-31-2030 PALLADIUM MODA USA INC 3117 05-31-2022 MONOGRAM CAPITAL 2962 09-30-2024 06-30-2019 3623740.00000000 728470.00000000 2895270.00000000 2864347.00000000 UW CREFC 1.59000000 1.58000000 F F 03-31-2022 false false 43000000.00000000 149425.00000000 .04170000 .00012830 149425.00000000 .00000000 .00000000 43000000.00000000 43000000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 9 04-12-2022 05-11-2022 Cantor Commercial Real Estate Lending, L.P. 07-23-2019 41600000.00000000 120 08-06-2029 420 .04380000 .04380000 3 1 0 09-06-2019 false 1 PP 2 193794.69000000 41521017.29000000 1 1 1 0 false true false false false 04-05-2029 .00000000 .00000000 Wind Creek Casino & Resort 77 Sands Blvd Bethlehem PA 18015 Northampton 98 2608541 2608541 172500000.00000000 MAI 04-23-2019 172500000.00000000 04-23-2019 MAI 6 11-06-2021 N 10402234.95000000 .00000000 10402234.95000000 10402234.95000000 UW CREFC 1.27000000 1.27000000 N F false false 40253051.00000000 193794.69000000 .04380000 .00019683 146923.63000000 46871.06000000 .00000000 40206179.94000000 40206179.94000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 10 04-12-2022 05-11-2022 Deutsche Bank AG, acting through its New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association 06-14-2019 40000000.00000000 120 07-06-2029 0 .03110000 .03110000 3 1 120 08-06-2019 true 1 A1 3 103666.67000000 40000000.00000000 1 1 1 0 true true true false false 11-05-2021 03-05-2029 03-05-2029 .00000000 .00000000 30 Hudson Yards 20-30 Hudson Yards Condominium, Time Warner Unit New York NY 10001 New York OF 1463234 1463234 2019 2200000000.00000000 MAI 05-23-2019 2200000000.00000000 05-23-2019 MAI 1.00000000 6 11-06-2021 N TW NT PROPERTIES LLC 1463234 06-30-2034 164291079.12000000 42267892.97000000 122023186.15000000 121730539.35000000 UW CREFC 3.46000000 3.45000000 N F 12-31-2021 false false 40000000.00000000 103666.67000000 .03110000 .00012830 103666.67000000 .00000000 .00000000 40000000.00000000 40000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Wells Fargo (30HY) false .00000000 Prospectus Loan ID 11 04-12-2022 05-11-2022 Deutsche Bank AG, acting through its New York Branch 08-14-2019 39490000.00000000 120 09-06-2029 0 .03900000 .03900000 3 1 120 10-06-2019 true 1 PP 3 128342.50000000 39490000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Beverly Hills BMW 5070 & 5151 Wilshire Boulevard 669 South Orange Drive Los Angeles CA 90036 Los Angeles RT 339000 339000 2010 70000000.00000000 MAI 07-16-2019 70000000.00000000 07-16-2019 MAI 1.00000000 6 11-06-2021 N Sonic Automotive 339000 06-30-2024 2437753.00000000 78975.00000000 2358779.00000000 2358779.00000000 UW CREFC 1.00000000 1.00000000 N F 03-31-2022 false false 39490000.00000000 128342.50000000 .03900000 .00022215 128342.50000000 .00000000 .00000000 39490000.00000000 39490000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 12 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 03-12-2019 37500000.00000000 120 03-11-2029 0 .03914000 .03914000 3 1 120 04-11-2019 true 1 A1 3 122312.50000000 37500000.00000000 1 1 1 0 true true false false false 11-10-2028 .00000000 .00000000 3 Columbus Circle 3 Columbus Circle New York NY 10019 New York MU 750970 753713 1927 2013 1080000000.00000000 MAI 01-01-2019 1080000000.00000000 01-01-2019 MAI .97200000 6 11-11-2021 N YOUNG & RUBICAM 340617 08-31-2033 EMERGE 212 57359 02-29-2028 TRUSTEES OF COLUMBIA UNIVERSIT 48796 07-30-2033 12-31-2018 79416007.00000000 18918555.00000000 60497452.00000000 56594080.00000000 UW CREFC 3.11000000 2.91000000 F F 09-30-2021 false false 37500000.00000000 122312.50000000 .03914000 .00014080 122312.50000000 .00000000 .00000000 37500000.00000000 37500000.00000000 05-11-2022 2 false .00000000 .00000000 .00000000 0 KeyBank (Benchmark 2019-B10) false .00000000 Prospectus Loan ID 13 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 09-11-2019 34500000.00000000 120 10-06-2029 0 .03930000 .03930000 3 1 120 11-06-2019 true 1 WL 3 .00000000 34500000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Ensemble (824 E New York Avenue) 824 E New York Avenue Brooklyn NY 11203 Kings MF 93 93 2019 50000000.00000000 MAI 01-09-2019 50000000.00000000 01-09-2019 MAI .79600000 6 11-06-2021 N 2689872.00000000 361026.61000000 2328845.39000000 2304625.39000000 UW CREFC 1.69000000 1.68000000 N F false false 34500000.00000000 112987.50000000 .03930000 .00012830 112987.50000000 .00000000 .00000000 34500000.00000000 34500000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 14 04-12-2022 05-11-2022 Deutsche Bank AG, acting through its New York Branch 07-05-2019 30000000.00000000 120 08-01-2029 0 .04256000 .04256000 3 1 120 09-01-2019 true 1 A1 3 106400.00000000 30000000.00000000 1 1 1 0 true true false false false 03-31-2029 .00000000 .00000000 Woodlands Mall 1201 Lake Woodslands Drive The Woodlands TX 77380 Montgomery RT 758140 758231 1994 953400000.00000000 MAI 04-20-2019 953400000.00000000 04-20-2019 MAI .95800000 6 11-01-2021 N FOREVER 21 85150 01-31-2024 Dick's Sporting Goods 83075 01-31-2027 Barnes & Noble Booksellers 30471 01-31-2025 05-31-2019 53931267.00000000 10814593.00000000 43116674.00000000 42206797.00000000 UW CREFC 4.04000000 3.95000000 F F 12-31-2021 false false 30000000.00000000 106400.00000000 .04256000 .00012830 106400.00000000 .00000000 .00000000 30000000.00000000 30000000.00000000 04-01-2022 2 false 106337.50000000 .00000000 .00000000 B Midland (Benchmark 2019-B12) false .00000000 Prospectus Loan ID 15 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 08-09-2019 25000000.00000000 60 09-06-2024 0 .03300000 .03300000 3 1 60 10-06-2019 true 1 PP 3 68750.00000000 25000000.00000000 1 1 1 0 true true false false false 05-05-2024 .00000000 .00000000 North Point Tower 901 & 1001 Lakeside Ave E 1111 East Ninth St Cleveland Hts OH 44114 Cuyahoga OF 873335 873335 1985 2019 145300000.00000000 MAI 07-18-2019 145300000.00000000 07-18-2019 MAI .79500000 6 11-06-2021 N JONES DAY 342641 06-30-2026 GSA DEPT OF HEALTH & HUMAN SVC 47742 10-31-2028 GSA DEPT OF LABOR 28704 05-31-2026 06-30-2019 18661374.13000000 8452083.69000000 10209290.44000000 10034623.44000000 UW CREFC 3.37000000 3.31000000 F F 12-31-2021 false false 25000000.00000000 68750.00000000 .03300000 .00021580 68750.00000000 .00000000 .00000000 25000000.00000000 25000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland (CGCMT 2019-GC42) false .00000000 Prospectus Loan ID 16 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 08-22-2019 22500000.00000000 120 09-06-2029 300 .03900000 .03900000 3 1 0 10-06-2019 true 1 WL 2 117524.47000000 22455600.53000000 1 2 2 0 false true false false false 05-05-2029 .00000000 .00000000 Staybridge Suites 24105 Michigan Avenue Dearborn MI 48124 Wayne LO 99 99 2016 20500000.00000000 MAI 07-12-2019 20500000.00000000 07-12-2019 MAI .86400000 6 11-06-2021 N 06-30-2019 4287178.06000000 2406513.00000000 1880665.06000000 1709177.94000000 UW CREFC F Holiday Inn Express & Suites 24041 Mighigan Avenue Dearborn MI 48124 Wayne LO 107 107 2016 17500000.00000000 MAI 07-12-2019 17500000.00000000 07-12-2019 MAI .65500000 6 11-06-2021 N 06-30-2019 3261608.81000000 2089222.00000000 1172386.81000000 1041922.81000000 UW CREFC F false false 21086821.31000000 117524.47000000 .03900000 .00012830 68532.17000000 48992.30000000 .00000000 21037829.01000000 21037829.01000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 17 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 09-11-2019 22500000.00000000 120 10-05-2029 0 .04250000 .04250000 3 1 120 11-05-2019 true 1 WL 3 .00000000 22500000.00000000 1 1 1 0 true true false false false 07-04-2029 .00000000 .00000000 SkyEast 636-640 East 11th Street New York NY 10009 New York MF 41 41 2005 33500000.00000000 MAI 05-30-2019 33500000.00000000 05-30-2019 MAI 1.00000000 6 11-05-2021 X 08-31-2019 2036280.00000000 518897.00000000 1517383.00000000 1507133.00000000 UW CREFC 1.57000000 1.55000000 F F false false 22500000.00000000 79687.50000000 .04250000 .00012830 79687.50000000 .00000000 .00000000 22500000.00000000 22500000.00000000 05-05-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 18 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 08-19-2019 20200000.00000000 120 09-06-2029 0 .03790000 .03790000 3 1 120 10-06-2019 true 1 WL 3 63798.33000000 20200000.00000000 1 1 5 0 true true true false false 11-05-2021 07-05-2029 07-05-2029 .00000000 .00000000 951 Madison St. Unit CFU1 951 Madison St. Brooklyn NY 11221 Kings MF 39 37 2018 33400000.00000000 MAI 06-19-2019 33400000.00000000 06-19-2019 MAI .83800000 6 X 03-31-2019 1626506.52000000 206927.85000000 1419578.67000000 1394072.67000000 UW CREFC 1.83000000 1.80000000 F F false false 20200000.00000000 63798.33000000 .03790000 .00012830 63798.33000000 .00000000 .00000000 20200000.00000000 20200000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 19 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 08-20-2019 18460000.00000000 120 09-01-2029 0 .03700000 .03700000 3 1 120 10-01-2019 true 1 WL 3 56918.33000000 18460000.00000000 1 1 1 0 true true true false false 10-31-2021 05-31-2029 05-31-2029 .00000000 .00000000 Canyon Corporate Center 3870, 3880, 3890 Murphy Canyon Road San Diego CA 92123 San Diego OF 132519 132248 132248 1988 2014 28450000.00000000 MAI 07-10-2019 28450000.00000000 07-10-2019 MAI .86600000 6 11-01-2021 N RADY CHILDERENS PHYSICIAN 19962 05-31-2024 geradu reinforcing steel 16969 07-31-2022 SEDGWICK CLAIMS MGMT 15165 05-31-2028 12-31-2018 3220722.00000000 1080035.00000000 2140687.00000000 2113439.00000000 UW CREFC 3.09000000 3.05000000 F F 12-31-2021 false false 18460000.00000000 56918.33000000 .03700000 .00012830 56918.33000000 .00000000 .00000000 18460000.00000000 18460000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 20 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 07-30-2019 16450000.00000000 120 08-06-2029 360 .04150000 .04150000 3 1 60 09-06-2019 true 1 WL 5 56889.58000000 16450000.00000000 1 2 2 0 true true false false false 04-05-2029 .00000000 .00000000 Pennsauken Township Metro Storage 6504 S. Crescent Boulevard Pennsauken Township NJ 08109 Camden SS 69085 69085 737 1950 2012 11790000.00000000 MAI 06-01-2019 11790000.00000000 06-01-2019 MAI .92000000 6 11-06-2021 N 06-30-2019 1106298.07000000 393509.26000000 712788.81000000 705880.31000000 UW CREFC F Philadelpha Metro Storage Portfolio 2240 Island Avenue Philadelphia PA 19142 Philadelphia SS 80760 80760 864 1927 2003 12660000.00000000 MAI 06-05-2019 12660000.00000000 06-05-2019 MAI .90500000 6 11-06-2021 N 06-30-2019 1175674.60000000 468412.92000000 707261.68000000 699185.68000000 UW CREFC F false false 16450000.00000000 56889.58000000 .04150000 .00012830 56889.58000000 .00000000 .00000000 16450000.00000000 16450000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 21 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 09-09-2019 15700000.00000000 120 10-01-2029 360 .04650000 .04650000 3 1 0 11-01-2019 true 1 WL 2 .00000000 15700000.00000000 1 1 1 0 false true false false true 07-31-2029 .00000000 .00000000 Delta Hotels 725 Woodlake Drive, Chesapeake, VA 23320 Chesapeake (city) LO 228 228 1986 2018 26000000.00000000 MAI 08-01-2019 22100000.00000000 01-08-2021 MAI .68800000 6 11-01-2021 X 07-31-2019 7668989.00000000 5851093.00000000 1817896.00000000 1817896.00000000 UW CREFC 1.87000000 1.87000000 F F false false 15088901.98000000 80954.98000000 .04650000 .00012830 58469.50000000 22485.48000000 .00000000 15066416.50000000 15066416.50000000 05-01-2022 2 false .00000000 .00000000 1117.00000000 0 Midland 12-14-2020 11-01-2021 false .00000000 8 04-01-2020 98 .00000000 .00000000 10-01-2029 Prospectus Loan ID 22 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 07-19-2019 14025000.00000000 120 08-01-2029 360 .04700000 .04700000 3 1 24 09-01-2019 true 1 WL 5 54931.25000000 14025000.00000000 1 1 1 0 true true false false false 05-31-2029 .00000000 .00000000 445 & 455 East Eisenhower Parkway 445 & 455 East Eisenhower Parkway 2900 South State Street Ann Arbor MI 48104 Washtenaw RT 41357 99352 1987 2019 22000000.00000000 MAI 06-11-2019 22000000.00000000 06-11-2019 MAI .95400000 6 11-01-2021 X Bed Bath & Beyond 20907 01-31-2023 Mediterrano Inc 8568 12-31-2030 Nique-Elle's 7600 12-31-2032 03-31-2019 2428084.00000000 1120235.00000000 1307849.00000000 1276708.00000000 UW CREFC 1.50000000 1.46000000 F F 12-31-2021 false false 13886157.61000000 72738.95000000 .04700000 .00061580 54387.45000000 18351.50000000 .00000000 13867806.11000000 13867806.11000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 23 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 08-26-2019 14000000.00000000 120 09-01-2029 0 .04600000 .04600000 3 1 120 10-01-2019 true 1 WL 3 53666.67000000 14000000.00000000 1 1 1 0 true true true false false 10-31-2021 06-30-2029 06-30-2029 .00000000 .00000000 Gramercy Tavern 42-48 East 20th Street New York NY 10003 New York RT 14030 14030 1910 1994 24800000.00000000 MAI 06-25-2019 24800000.00000000 06-25-2019 MAI 1.00000000 6 X GT Operating Company LLC 14030 08-31-2039 1549936.00000000 357872.00000000 1192064.00000000 1175929.00000000 UW CREFC 1.83000000 1.80000000 F F 03-08-2022 false false 14000000.00000000 53666.67000000 .04600000 .00012830 53666.67000000 .00000000 .00000000 14000000.00000000 14000000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 24 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 08-05-2019 13500000.00000000 120 09-01-2029 360 .04600000 .04600000 3 1 0 10-01-2019 true 1 WL 2 69206.99000000 13482543.01000000 1 1 1 0 false true false false false 06-30-2029 .00000000 .00000000 Hampton Inn Knoxville 618 Main Street Knoxville TN 37902 Knox LO 85 85 2006 2019 20200000.00000000 MAI 05-24-2019 20200000.00000000 05-24-2019 MAI .80000000 6 11-01-2021 X 08-31-2019 3785398.00000000 2314691.00000000 1470707.00000000 1470707.00000000 UW CREFC 1.77000000 1.77000000 F F false false 12949953.48000000 69206.99000000 .04600000 .00012830 49641.49000000 19565.50000000 .00000000 12930387.98000000 12930387.98000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 25 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 09-05-2019 13480000.00000000 120 10-01-2029 360 .04665000 .04665000 3 1 0 11-01-2019 true 1 WL 2 .00000000 13480000.00000000 1 1 1 0 false true true false false 11-30-2021 07-31-2029 07-31-2029 .00000000 .00000000 Springhill Suites Ashburn 20065 Lakeview Center Plaza Ashburn VA 20147 Loudoun LO 132 132 2009 2017 20600000.00000000 MAI 06-01-2019 20600000.00000000 06-01-2019 MAI .79400000 6 X 06-30-2019 4890068.00000000 3015373.00000000 1874695.00000000 1874695.00000000 UW CREFC 2.24000000 2.24000000 F F false false 12956794.19000000 69629.08000000 .04665000 .00012830 50369.54000000 19259.54000000 .00000000 12937534.65000000 12937534.65000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 26 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 08-07-2019 12500000.00000000 60 09-01-2024 0 .05150000 .05150000 3 1 60 10-01-2019 true 1 WL 3 53645.83000000 12500000.00000000 1 1 1 0 true true true false false 10-31-2021 07-31-2024 07-31-2024 .00000000 .00000000 Fern Marketplace 1370 East 70th Shreveport LA 71105 Caddo Parish RT 67876 67725 2016 23150000.00000000 MAI 04-22-2019 23150000.00000000 04-22-2019 MAI .85700000 6 X Whole Foods Market, Inc. 36235 10-31-2036 Lululemon USA 4112 01-31-2027 GBB Shreveport SGS LLC 4021 02-28-2026 05-31-2019 1727778.00000000 569184.00000000 1158593.00000000 1148435.00000000 UW CREFC 1.78000000 1.76000000 F F 12-31-2021 false false 12500000.00000000 53645.83000000 .05150000 .00041580 53645.83000000 .00000000 .00000000 12500000.00000000 12500000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 27 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 08-09-2019 11300000.00000000 120 09-01-2029 360 .04050000 .04050000 3 1 60 10-01-2019 true 1 WL 5 38137.50000000 11300000.00000000 1 1 1 5 true true true false false 10-31-2021 06-30-2029 06-30-2029 .00000000 .00000000 Scottsdale Crossing 2825 North Scottsdale Road Scottsdale AZ 85257 Maricopa RT 52850 52850 1991 2001 18500000.00000000 MAI 06-26-2019 18500000.00000000 06-26-2019 MAI .97100000 6 X You Fit Health Clubs 17351 02-28-2023 PCRK AZ Scottsdale Thomas 1045, LLC dba Massage Envy 2933 02-28-2030 Ahipoki Bowl 2434 06-30-2024 08-31-2019 1468830.90000000 304937.00000000 1163893.00000000 1102587.42000000 UW CREFC 1.79000000 1.69000000 F F 01-27-2022 false false 11300000.00000000 38137.50000000 .04050000 .00012830 38137.50000000 .00000000 .00000000 11300000.00000000 11300000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 28 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 08-22-2019 11100000.00000000 120 09-06-2029 0 .03570000 .03570000 3 1 120 10-06-2019 true 1 WL 3 33022.50000000 11100000.00000000 1 4 4 0 true true false false false 06-05-2029 .00000000 .00000000 13869 W Bell Rd 13869 W Bell Rd Surprise AZ 85374 Maricopa RT 12500 12500 2006 9300000.00000000 MAI 07-11-2019 9300000.00000000 07-11-2019 MAI 1.00000000 6 11-06-2021 N Pacific Dental 5200 04-30-2027 Verizon Wireless 3000 12-31-2024 Chipotle 2600 04-30-2027 05-31-2019 661638.71000000 121890.71000000 539748.00000000 516747.12000000 UW CREFC F 12-31-2021 1438 S. Power Road 1438 S. Power Road Mesa AZ 85204 Maricopa RT 8252 8252 2013 6600000.00000000 MAI 07-11-2019 6600000.00000000 07-11-2019 MAI 1.00000000 6 11-06-2021 N VERIZON WIRELESS 4247 05-31-2024 National vision 4005 08-30-2028 04-30-2019 438551.15000000 77240.75000000 361310.40000000 341686.57000000 UW CREFC F 12-31-2021 14681 W. McDowell Road 14681 W. McDowell Road Goodyear AZ 85395 Maricopa RT 6249 6249 2009 2120000.00000000 MAI 07-11-2019 2120000.00000000 07-11-2019 MAI 1.00000000 6 11-06-2021 N P.F. Chang's China Bistro, Inc. 6249 10-31-2023 05-31-2019 194750.00000000 83273.07000000 111476.93000000 102713.58000000 UW CREFC F 12-31-2021 North of NWC McDowell Road and Pebble Creek Parkwa North of NWC McDowell Road and Pebble Creek Parkwa Goodyear AZ 85395 Maricopa RT 2000 2000 1860000.00000000 MAI 07-11-2019 1860000.00000000 07-11-2019 MAI 6 11-06-2021 N Valvoline, LLC 2000 03-03-2035 90249.92000000 4386.65000000 85863.28000000 82904.86000000 UW CREFC F 12-31-2021 false false 11100000.00000000 33022.50000000 .03570000 .00042830 33022.50000000 .00000000 .00000000 11100000.00000000 11100000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 29 04-12-2022 05-11-2022 DBR Investments Co. Limited 08-30-2019 10710000.00000000 120 09-06-2029 360 .04050000 .04050000 3 1 0 10-06-2019 false 1 WL 2 51440.38000000 10694705.87000000 1 1 1 0 false true false false true 06-05-2029 476764.53000000 .00000000 Hotel Indigo Birmingham 1023 20th St South Birmingham AL 35205 Jefferson LO 63 63 1932 2018 15300000.00000000 MAI 09-03-2019 12000000.00000000 02-10-2021 MAI .71700000 6 11-06-2021 N 07-31-2019 2973347.51000000 1664993.81000000 1308353.70000000 1189419.80000000 UW CREFC 2.12000000 1.93000000 F F false false 10483628.48000000 35382.25000000 .04050000 .00012830 35382.25000000 .00000000 .00000000 10483628.48000000 10483628.48000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland 01-20-2021 03-30-2022 false .00000000 8 09-06-2021 98 .00000000 09-06-2029 .00000000 Prospectus Loan ID 30 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 09-06-2019 10500000.00000000 60 09-06-2024 300 .04450000 .04450000 3 1 0 10-06-2019 true 1 WL 2 58064.82000000 10480872.68000000 1 1 1 0 false true false false false 07-05-2024 .00000000 .00000000 The BC Remedy Building 407 and 423 Morris Street Durham NC 27701 Durham OF 67087 67087 1928 1995 16200000.00000000 MAI 06-17-2019 16200000.00000000 06-17-2019 MAI 1.00000000 6 11-06-2021 N Measurement Incorporated 67087 12-31-2028 06-30-2019 1796654.86000000 623385.65000000 1173269.22000000 1070202.73000000 UW CREFC 1.68000000 1.54000000 F F 12-31-2021 false false 9890308.74000000 58064.82000000 .04450000 .00012830 36676.56000000 21388.26000000 .00000000 9868920.48000000 9868920.48000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 31 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 07-18-2019 10500000.00000000 120 08-01-2029 360 .04800000 .04800000 3 1 0 09-01-2019 true 1 WL 2 55089.86000000 10475173.52000000 1 1 1 0 false true false false false 05-31-2029 .00000000 .00000000 Courtyard Warner Robins 589 Carl Vinson Parkway Warner Robins GA 31088 Houston LO 106 106 2010 18300000.00000000 MAI 05-06-2019 18300000.00000000 05-06-2019 MAI .72200000 6 11-01-2021 X 07-31-2019 3992494.00000000 2787773.00000000 1204721.00000000 1204721.00000000 UW CREFC 1.82000000 1.82000000 F F false false 10074719.69000000 55089.86000000 .04800000 .00012830 40298.88000000 14790.98000000 .00000000 10059928.71000000 10059928.71000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 32 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 08-19-2019 9800000.00000000 120 09-06-2029 360 .03890000 .03890000 3 1 36 10-06-2019 true 1 WL 5 31768.33000000 9800000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Two Guys Commons 903-905 Loucks Road West York PA 17404 York RT 110980 110980 1970 2016 13400000.00000000 MAI 06-12-2019 13400000.00000000 06-12-2019 MAI .89100000 6 11-06-2021 N ASHLEY FURNITURE 36904 12-31-2029 TRACTOR SUPPLY COMPANY 25000 05-31-2024 ALDI 21697 06-30-2024 04-30-2019 1484710.35000000 576698.68000000 908011.66000000 835188.33000000 UW CREFC 1.64000000 1.51000000 F F 12-31-2021 false false 9800000.00000000 31768.33000000 .03890000 .00012830 31768.33000000 .00000000 .00000000 9800000.00000000 9800000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 33 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 12-17-2018 9000000.00000000 60 01-01-2024 0 .05250000 .05250000 3 1 60 02-01-2019 true 1 B1 3 39375.00000000 9000000.00000000 1 1 1 0 true true true false false 02-28-2021 07-31-2023 07-31-2023 .00000000 .00000000 47 Clinton Street 47 Clinton Street New York NY 10002 New York MF 10 10 1900 2014 14300000.00000000 MAI 08-15-2018 14300000.00000000 08-15-2018 MAI 1.00000000 6 X 05-31-2019 641592.00000000 82175.00000000 559417.00000000 556247.00000000 UW CREFC 1.17000000 1.16000000 F F false false 9000000.00000000 39375.00000000 .05250000 .00012830 39375.00000000 .00000000 .00000000 9000000.00000000 9000000.00000000 02-01-2022 2 false 116756.87000000 .00000000 .00000000 2 Midland false .00000000 Prospectus Loan ID 34 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 07-18-2019 8400000.00000000 120 08-01-2029 360 .04800000 .04800000 3 1 0 09-01-2019 true 1 WL 2 44071.89000000 8380138.81000000 1 1 1 0 false true false false false 05-31-2029 .00000000 .00000000 TownPlace Suites Albany 3014 Kensington Court Albany GA 31701 Dougherty LO 80 80 2018 14000000.00000000 MAI 06-30-2019 14000000.00000000 06-30-2019 MAI .80000000 6 11-01-2021 X 07-31-2019 2890280.00000000 1515627.00000000 1374653.00000000 1374653.00000000 UW CREFC 2.60000000 2.60000000 F F false false 8059775.66000000 44071.89000000 .04800000 .00012830 32239.10000000 11832.79000000 .00000000 8047942.87000000 8047942.87000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 35 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 08-28-2019 7650000.00000000 120 09-06-2029 360 .04050000 .04050000 3 1 0 10-06-2019 true 1 WL 2 36743.13000000 7639075.62000000 1 1 1 0 false true false false true 05-05-2029 .00000000 .00000000 Holiday Inn Express and Suites Los Alamos 60 Entrada Drive Los Alamos NM 87544 Los Alamos LO 86 86 2009 11500000.00000000 MAI 07-02-2020 11500000.00000000 07-02-2019 MAI .85600000 6 11-06-2021 N 06-30-2019 2788237.84000000 1716457.91000000 1071779.94000000 960250.42000000 UW CREFC 2.43000000 2.18000000 F F false false 7305203.12000000 36743.13000000 .04050000 .00012830 24655.06000000 12088.07000000 .00000000 7293115.05000000 7293115.05000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 01-06-2021 98 .00000000 09-06-2029 Prospectus Loan ID 36 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 08-20-2019 7500000.00000000 120 09-06-2029 0 .04400000 .04400000 3 1 120 10-06-2019 true 1 WL 3 27500.00000000 7500000.00000000 1 1 1 0 true true false false false 04-05-2029 .00000000 .00000000 Double Door 1572 N Milwaukee Avenue and 1551 N Damen Avenue Chicago IL 60622 Cook MF 11 11 1902 2018 12100000.00000000 MAI 10-25-2019 12100000.00000000 10-25-2019 MAI 1.00000000 6 11-06-2021 N 06-30-2019 811850.00000000 181047.50000000 630802.50000000 613552.50000000 UW CREFC 1.89000000 1.83000000 F F false false 7500000.00000000 27500.00000000 .04400000 .00012830 27500.00000000 .00000000 .00000000 7500000.00000000 7500000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 37 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 09-06-2019 5090000.00000000 120 09-06-2029 0 .04460000 .04460000 3 1 120 10-06-2019 true 1 WL 3 18917.83000000 5090000.00000000 1 1 1 0 true true false false false 07-05-2029 .00000000 .00000000 Albertson's - Corinth 4351 FM 2181 Corinth TX 76210 Denton RT 57046 57574 1997 2017 8670000.00000000 MAI 08-03-2019 8670000.00000000 08-03-2019 MAI 1.00000000 6 11-06-2021 N Albertson's LLC 57046 06-30-2039 434614.55000000 13038.44000000 421576.11000000 393821.66000000 UW CREFC 1.83000000 1.71000000 N F 12-31-2021 false false 5090000.00000000 18917.83000000 .04460000 .00012830 18917.83000000 .00000000 .00000000 5090000.00000000 5090000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 38 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 07-30-2019 4900000.00000000 60 08-06-2024 360 .04400000 .04400000 3 1 0 09-06-2019 true 1 WL 2 24537.28000000 4887435.77000000 1 1 1 0 false true false false false 05-05-2024 .00000000 .00000000 2975 Breckenridge Blvd 2975 Breckenridge Blvd Duluth GA Gwinnett OF 70393 70393 1998 2008 9650000.00000000 MAI 06-27-2019 9650000.00000000 06-27-2019 MAI .84000000 6 11-06-2021 N The Reynolds & Reynolds Co. 31065 11-30-2023 Data Recognition Corporation 28035 09-30-2023 Century Fire protection LLc 4963 08-31-2024 06-30-2019 1157684.83000000 452468.26000000 705216.57000000 591228.91000000 UW CREFC 2.40000000 2.01000000 F F 12-31-2021 false false 4686104.87000000 24537.28000000 .04400000 .00012830 17182.38000000 7354.90000000 .00000000 4678749.97000000 4678749.97000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 39 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 09-06-2019 3851000.00000000 120 09-06-2029 0 .04350000 .04350000 3 1 120 10-06-2019 true 1 WL 3 13959.88000000 3851000.00000000 1 2 2 0 true true true false false 11-05-2021 06-05-2029 06-05-2029 .00000000 .00000000 34-260 Monterey Avenue 34-260 Monterey Avenue aka 34620 Monterey Avenue Palm Desert CA 92211 Riverside RT 5979 5979 2007 3500000.00000000 MAI 07-20-2019 3500000.00000000 07-20-2019 MAI 1.00000000 6 11-06-2021 N Pho Vu 3522 11-30-2023 T-Mobile West, LLC 2457 12-31-2023 06-30-2019 274354.40000000 82691.68000000 191662.72000000 179952.00000000 UW CREFC F 09-30-2020 18428 Collier Ave 18428 Collier Ave Lake Elsinore CA 92530 Alameda RT 8000 8000 2019 2920000.00000000 MAI 07-20-2019 2920000.00000000 07-20-2019 MAI 1.00000000 6 11-06-2021 N Sketchers U.S.A., Inc. 8000 02-28-2029 Pho Vu Restaurant 3522 11-30-2023 T-Mobile 2457 12-31-2023 231225.95000000 83395.73000000 147830.21000000 140274.21000000 UW CREFC F 12-31-2021 false false 3851000.00000000 13959.88000000 .04350000 .00062830 13959.88000000 .00000000 .00000000 3851000.00000000 3851000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland 06-25-2020 07-09-2020 false .00000000 8 Prospectus Loan ID 40 04-12-2022 05-11-2022 JPMorgan Chase Bank, National Association 09-11-2019 3800000.00000000 120 10-05-2029 0 .04250000 .04250000 3 1 120 11-05-2019 true 1 WL 3 .00000000 3800000.00000000 1 1 1 0 true true false false false 07-04-2029 .00000000 .00000000 738 East 6th Street 738 East 6th Street New York NY 10009 New York MF 11 11 1900 2019 6200000.00000000 MAI 06-25-2019 6200000.00000000 06-25-2019 MAI .90900000 6 11-05-2021 X 08-31-2019 395416.00000000 138787.00000000 256629.00000000 253879.00000000 UW CREFC 1.57000000 1.55000000 F F false false 3800000.00000000 13458.33000000 .04250000 .00012830 13458.33000000 .00000000 .00000000 3800000.00000000 3800000.00000000 05-05-2022 2 false .00000000 .00000000 .00000000 0 Midland false .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, 3, 4, 5, 6, 7, 9, 10, 11, 12, 14 and 15, 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)(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)(12) Year Built Number For the mortgage loan identified as 700 Main Street (Asset Number 3-003) the year built is unknown because the property was built in the late 1800s. 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 loans identified as Wind Creek Leased Fee (Asset Number 9) and Pebble Creek Parkway & Mcdowell (Asset Number 28-004) no occupancy is shown because the collateral for the mortgage loan consists of a leased fee interest. Item 2(d)(28)(i) Financials Securitization Date For the mortgage loan identified as 951 Madison Street (Asset Number 18) the cash flows are annualized. 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(d)(28)(xxi) Most Recent Annual Lease Rollover Review Date For the mortgage loan identified as Northpoint Tower (Asset Number 15) the collateral is made up of two buildings with most recent occupancy dates of 5/16/2019 and 7/16/2019, respectively 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 October 2019 (or for mortgage loans having an initial payment due date subsequent to October 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 Wells Fargo, N.A. is Wells Fargo Bank, National Association, 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
- Microbion Receives Award at Advanced Wound Care Summit USA's Innovation Showcase
- Introducing JooY, A NEW Innovative Scalp Care Brand Powered by Fermented Superfoods and Rooted in Asian Herbal Therapy
- Lindus Health Debuts "All-in-One Diagnostics CRO" Solution for Diagnostic Clinical Trials
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!