Form 10-D Benchmark 2019-B14 Mortg For: Jun 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: May 18, 2022 to June 17, 2022
Commission File Number of issuing entity: 333-226123-05
Central Index Key Number of issuing entity: 0001790013
Benchmark 2019-B14 Mortgage Trust
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-226123
Central Index Key Number of depositor: 0001013611
J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Exact name of depositor 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)
Central Index Key Number of sponsor (if applicable): 0001541294
German American Capital Corporation
(Exact name of sponsor as specified in its charter)
John Miller (212) 272-8363
(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)
38-4129034
38-4129035
38-4129036
38-7235623
(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-3 |
|
|
X |
|
A-4 |
|
|
X |
|
A-5 |
|
|
X |
|
A-SB |
|
|
X |
|
X-A |
|
|
X |
|
X-B |
|
|
X |
|
A-S |
|
|
X |
|
B |
|
|
X |
|
C |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On June 17, 2022 a distribution was made to holders of the certificates issued by Benchmark 2019-B14 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.
No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by Benchmark 2019-B14 Mortgage Trust were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 18, 2022 to June 17, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on February 14, 2022. The CIK number for the Depositor is 0001013611.
JPMorgan Chase Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G for this asset class on February 14, 2022. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.
Citi Real Estate Funding Inc. filed its most recent Rule 15Ga-1 Form ABS-15G on February 11, 2022. The CIK number for Citi Real Estate Funding Inc. is 0001701238.
German American Capital Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 15, 2022. The CIK number for German American Capital Corporation is 0001541294.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226123-05 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226123-05 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 7. Change in Sponsor Interest in the Securities.
None
Item 9. Other Information.
Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for Benchmark 2019-B14 Mortgage Trust, affirms the following amounts in the respective accounts:
Collection Account | ||
Prior Distribution Date |
05/17/2022 |
$787,396.11 |
Current Distribution Date |
06/17/2022 |
$783,969.00 |
REO Account | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Benchmark 2019-B14 Mortgage Trust, affirms the following amounts in the respective accounts:
Distribution Account | ||
Prior Distribution Date |
05/17/2022 |
$7,623.24 |
Current Distribution Date |
06/17/2022 |
$8,547.48 |
Interest Reserve Account | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
Gain-on-Sale Reserve Account | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
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.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Depositor)
/s/ John Miller
John Miller, Executive Director
Date: June 30, 2022
Distribution Date: |
06/17/22 |
Benchmark 2019-B14 Mortgage Trust |
Determination Date: |
06/13/22 |
|
Next Distribution Date: |
07/15/22 |
|
Record Date: |
05/31/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2019-B14 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2 |
Depositor |
J.P. Morgan Chase Commercial Mortgage Securities Corp. |
|
|
Certificate Factor Detail |
3 |
|
Kunal Singh |
(212) 834-5467 |
|
Certificate Interest Reconciliation Detail |
4 |
|
383 Madison Avenue, 8th Floor | New York, NY 10179 | 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, Building 82, Suite 300 | Overland Park, KS 66210 | United States |
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
Special Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
|
|
|
Association |
|
|
Mortgage Loan Detail (Part 1) |
13-14 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
Mortgage Loan Detail (Part 2) |
15-16 |
|
10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States |
|
|
Principal Prepayment Detail |
17 |
Asset Representations |
Pentalpha Surveillance LLC |
|
|
|
|
Reviewer & Operating |
|
|
|
Historical Detail |
18 |
Advisor |
|
|
|
Delinquency Loan Detail |
19 |
|
Don Simon |
(203) 660-6100 |
|
Collateral Stratification and Historical Detail |
20 |
|
375 North French Road, Suite 100 | Amherst, NY 14228 | United States |
|
|
Specially Serviced Loan Detail - Part 1 |
21 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
|
|
|
Bank, N.A. |
|
|
Specially Serviced Loan Detail - Part 2 |
22 |
|
Corporate Trust Services (CMBS) |
|
|
Modified Loan Detail |
23 |
|
|
|
|
|
|
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
Historical Liquidated Loan Detail |
24 |
|
|
|
|
|
|
Directing Certificateholder |
KKR Real Estate Credit Opportunity Partners II L.P. |
|
|
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 |
08162YAA0 |
2.072200% |
22,760,000.00 |
12,584,500.24 |
381,881.73 |
21,731.33 |
0.00 |
0.00 |
403,613.06 |
12,202,618.51 |
30.25% |
30.00% |
A-2 |
08162YAB8 |
2.914700% |
249,620,000.00 |
249,620,000.00 |
0.00 |
606,306.18 |
0.00 |
0.00 |
606,306.18 |
249,620,000.00 |
30.25% |
30.00% |
A-3 |
08162YAC6 |
3.090200% |
55,480,000.00 |
55,480,000.00 |
0.00 |
142,870.25 |
0.00 |
0.00 |
142,870.25 |
55,480,000.00 |
30.25% |
30.00% |
A-4 |
08162YAD4 |
2.794600% |
187,000,000.00 |
187,000,000.00 |
0.00 |
435,491.83 |
0.00 |
0.00 |
435,491.83 |
187,000,000.00 |
30.25% |
30.00% |
A-5 |
08162YAE2 |
3.048600% |
350,570,000.00 |
350,570,000.00 |
0.00 |
890,623.08 |
0.00 |
0.00 |
890,623.08 |
350,570,000.00 |
30.25% |
30.00% |
A-SB |
08162YAG7 |
2.957100% |
37,040,000.00 |
37,040,000.00 |
0.00 |
91,275.82 |
0.00 |
0.00 |
91,275.82 |
37,040,000.00 |
30.25% |
30.00% |
A-S |
08162YAF9 |
3.351500% |
127,315,000.00 |
127,315,000.00 |
0.00 |
355,580.19 |
0.00 |
0.00 |
355,580.19 |
127,315,000.00 |
20.29% |
20.13% |
B |
08162YAH5 |
3.492800% |
61,240,000.00 |
61,240,000.00 |
0.00 |
178,249.23 |
0.00 |
0.00 |
178,249.23 |
61,240,000.00 |
15.50% |
15.38% |
C |
08162YAJ1 |
3.900135% |
53,180,000.00 |
53,180,000.00 |
0.00 |
172,841.00 |
0.00 |
0.00 |
172,841.00 |
53,180,000.00 |
11.34% |
11.25% |
D |
08162YAM4 |
2.500000% |
33,845,000.00 |
33,845,000.00 |
0.00 |
70,510.42 |
0.00 |
0.00 |
70,510.42 |
33,845,000.00 |
8.70% |
8.63% |
E |
08162YAR3 |
2.500000% |
25,785,000.00 |
25,785,000.00 |
0.00 |
53,718.75 |
0.00 |
0.00 |
53,718.75 |
25,785,000.00 |
6.68% |
6.63% |
F-RR |
08162YAU6 |
3.900135% |
24,175,000.00 |
24,175,000.00 |
0.00 |
78,571.48 |
0.00 |
0.00 |
78,571.48 |
24,175,000.00 |
4.79% |
4.75% |
G-RR |
08162YAW2 |
3.900135% |
12,890,000.00 |
12,890,000.00 |
0.00 |
41,893.95 |
0.00 |
0.00 |
41,893.95 |
12,890,000.00 |
3.78% |
3.75% |
NR-RR* |
08162YAY8 |
3.900135% |
48,349,368.00 |
48,349,368.00 |
0.00 |
156,917.91 |
0.00 |
0.00 |
156,917.91 |
48,349,368.00 |
0.00% |
0.00% |
V-RR |
08162YBE1 |
3.900135% |
33,000,000.00 |
32,739,544.97 |
9,774.76 |
106,401.51 |
0.00 |
0.00 |
116,176.27 |
32,729,770.21 |
0.00% |
0.00% |
S |
08162YBA9 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
R |
08162YBB7 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
1,322,249,368.00 |
1,311,813,413.21 |
391,656.49 |
3,402,982.93 |
0.00 |
0.00 |
3,794,639.42 |
1,311,421,756.72 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
08162YAK8 |
0.906191% |
1,029,785,000.00 |
1,019,609,500.25 |
0.00 |
769,967.27 |
0.00 |
0.00 |
769,967.27 |
1,019,227,618.51 |
|
|
X-B |
08162YAL6 |
0.218015% |
114,420,000.00 |
114,420,000.00 |
0.00 |
20,787.69 |
0.00 |
0.00 |
20,787.69 |
114,420,000.00 |
|
|
X-D |
08162YAP7 |
1.400135% |
59,630,000.00 |
59,630,000.00 |
0.00 |
69,575.06 |
0.00 |
0.00 |
69,575.06 |
59,630,000.00 |
|
|
Notional SubTotal |
|
1,203,835,000.00 |
1,193,659,500.25 |
0.00 |
860,330.02 |
0.00 |
0.00 |
860,330.02 |
1,193,277,618.51 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
391,656.49 |
4,263,312.95 |
0.00 |
0.00 |
4,654,969.44 |
|
|
|
|
|
||||||||||||
* |
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 |
08162YAA0 |
552.92180316 |
16.77863489 |
0.95480360 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
17.73343849 |
536.14316828 |
A-2 |
08162YAB8 |
1,000.00000000 |
0.00000000 |
2.42891667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.42891667 |
1,000.00000000 |
A-3 |
08162YAC6 |
1,000.00000000 |
0.00000000 |
2.57516673 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.57516673 |
1,000.00000000 |
A-4 |
08162YAD4 |
1,000.00000000 |
0.00000000 |
2.32883332 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.32883332 |
1,000.00000000 |
A-5 |
08162YAE2 |
1,000.00000000 |
0.00000000 |
2.54049999 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.54049999 |
1,000.00000000 |
A-SB |
08162YAG7 |
1,000.00000000 |
0.00000000 |
2.46425000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.46425000 |
1,000.00000000 |
A-S |
08162YAF9 |
1,000.00000000 |
0.00000000 |
2.79291670 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.79291670 |
1,000.00000000 |
B |
08162YAH5 |
1,000.00000000 |
0.00000000 |
2.91066672 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.91066672 |
1,000.00000000 |
C |
08162YAJ1 |
1,000.00000000 |
0.00000000 |
3.25011282 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.25011282 |
1,000.00000000 |
D |
08162YAM4 |
1,000.00000000 |
0.00000000 |
2.08333343 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333343 |
1,000.00000000 |
E |
08162YAR3 |
1,000.00000000 |
0.00000000 |
2.08333333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333333 |
1,000.00000000 |
F-RR |
08162YAU6 |
1,000.00000000 |
0.00000000 |
3.25011293 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.25011293 |
1,000.00000000 |
G-RR |
08162YAW2 |
1,000.00000000 |
0.00000000 |
3.25011249 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.25011249 |
1,000.00000000 |
NR-RR |
08162YAY8 |
1,000.00000000 |
0.00000000 |
3.24550075 |
0.00461206 |
0.50698615 |
0.00000000 |
0.00000000 |
3.24550075 |
1,000.00000000 |
V-RR |
08162YBE1 |
992.10742333 |
0.29620485 |
3.22428818 |
0.00017303 |
0.01901333 |
0.00000000 |
0.00000000 |
3.52049303 |
991.81121848 |
S |
08162YBA9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
R |
08162YBB7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
08162YAK8 |
990.11881145 |
0.00000000 |
0.74769711 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.74769711 |
989.74797507 |
X-B |
08162YAL6 |
1,000.00000000 |
0.00000000 |
0.18167881 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.18167881 |
1,000.00000000 |
X-D |
08162YAP7 |
1,000.00000000 |
0.00000000 |
1.16677947 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.16677947 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 3 of 27 |
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
||||||||||||
|
|
|
Prior |
|
|
|
|
|
Additional |
|
|
|
|
|
|
Cumulative |
Accrued |
Net Aggregate |
Distributable |
Interest |
|
Interest |
|
|
|
|
|
Accrual |
Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
A-1 |
05/01/22 - 05/30/22 |
30 |
0.00 |
21,731.33 |
0.00 |
21,731.33 |
0.00 |
0.00 |
0.00 |
21,731.33 |
0.00 |
|
A-2 |
05/01/22 - 05/30/22 |
30 |
0.00 |
606,306.18 |
0.00 |
606,306.18 |
0.00 |
0.00 |
0.00 |
606,306.18 |
0.00 |
|
A-3 |
05/01/22 - 05/30/22 |
30 |
0.00 |
142,870.25 |
0.00 |
142,870.25 |
0.00 |
0.00 |
0.00 |
142,870.25 |
0.00 |
|
A-4 |
05/01/22 - 05/30/22 |
30 |
0.00 |
435,491.83 |
0.00 |
435,491.83 |
0.00 |
0.00 |
0.00 |
435,491.83 |
0.00 |
|
A-5 |
05/01/22 - 05/30/22 |
30 |
0.00 |
890,623.08 |
0.00 |
890,623.08 |
0.00 |
0.00 |
0.00 |
890,623.08 |
0.00 |
|
A-SB |
05/01/22 - 05/30/22 |
30 |
0.00 |
91,275.82 |
0.00 |
91,275.82 |
0.00 |
0.00 |
0.00 |
91,275.82 |
0.00 |
|
X-A |
05/01/22 - 05/30/22 |
30 |
0.00 |
769,967.27 |
0.00 |
769,967.27 |
0.00 |
0.00 |
0.00 |
769,967.27 |
0.00 |
|
X-B |
05/01/22 - 05/30/22 |
30 |
0.00 |
20,787.69 |
0.00 |
20,787.69 |
0.00 |
0.00 |
0.00 |
20,787.69 |
0.00 |
|
X-D |
05/01/22 - 05/30/22 |
30 |
0.00 |
69,575.06 |
0.00 |
69,575.06 |
0.00 |
0.00 |
0.00 |
69,575.06 |
0.00 |
|
A-S |
05/01/22 - 05/30/22 |
30 |
0.00 |
355,580.19 |
0.00 |
355,580.19 |
0.00 |
0.00 |
0.00 |
355,580.19 |
0.00 |
|
B |
05/01/22 - 05/30/22 |
30 |
0.00 |
178,249.23 |
0.00 |
178,249.23 |
0.00 |
0.00 |
0.00 |
178,249.23 |
0.00 |
|
C |
05/01/22 - 05/30/22 |
30 |
0.00 |
172,841.00 |
0.00 |
172,841.00 |
0.00 |
0.00 |
0.00 |
172,841.00 |
0.00 |
|
D |
05/01/22 - 05/30/22 |
30 |
0.00 |
70,510.42 |
0.00 |
70,510.42 |
0.00 |
0.00 |
0.00 |
70,510.42 |
0.00 |
|
E |
05/01/22 - 05/30/22 |
30 |
0.00 |
53,718.75 |
0.00 |
53,718.75 |
0.00 |
0.00 |
0.00 |
53,718.75 |
0.00 |
|
F-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
78,571.48 |
0.00 |
78,571.48 |
0.00 |
0.00 |
0.00 |
78,571.48 |
0.00 |
|
G-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
41,893.95 |
0.00 |
41,893.95 |
0.00 |
0.00 |
0.00 |
41,893.95 |
0.00 |
|
NR-RR |
05/01/22 - 05/30/22 |
30 |
24,210.78 |
157,140.90 |
0.00 |
157,140.90 |
222.99 |
0.00 |
0.00 |
156,917.91 |
24,512.46 |
|
V-RR |
05/01/22 - 05/30/22 |
30 |
619.72 |
106,407.22 |
0.00 |
106,407.22 |
5.71 |
0.00 |
0.00 |
106,401.51 |
627.44 |
|
Totals |
|
|
24,830.50 |
4,263,541.65 |
0.00 |
4,263,541.65 |
228.70 |
0.00 |
0.00 |
4,263,312.95 |
25,139.90 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
|
Additional Information |
|
|
||
Pooled Aggregate Available Funds (1) |
4,654,969.44 |
|
Gain-on-Sale Proceeds Reserve Account Summary |
|
|
Beginning Account Balance |
0.00 |
|
Deposit Amount |
0.00 |
|
Withdrawal Amount |
0.00 |
|
Ending Account Balance |
0.00 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 5 of 27 |
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest |
|
Fees |
|
Interest Paid or Advanced |
4,279,680.46 |
Master Servicing Fee |
7,501.88 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Trustee / Certificate Administrator Fee |
6,438.82 |
Interest Adjustments |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
564.81 |
Deferred Interest |
0.00 |
Operating Advisor Fee |
1,350.88 |
ARD Interest |
0.00 |
Asset Representations Reviewer Fee |
282.40 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
|
|
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
Total Fees |
16,138.79 |
Total Interest Collected |
4,279,680.46 |
|
|
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
391,656.49 |
Reimbursement for Interest on Advances |
0.00 |
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
228.70 |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
391,656.49 |
Total Expenses/Reimbursements |
228.70 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
4,263,312.95 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
391,656.49 |
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
|
|
Borrower Option Extension Fees |
0.00 |
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
4,654,969.44 |
Total Funds Collected |
4,671,336.95 |
Total Funds Distributed |
4,671,336.93 |
|
|||
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
1,311,813,413.84 |
1,311,813,413.84 |
Beginning Certificate Balance |
1,311,813,413.21 |
|
(-) Scheduled Principal Collections |
391,656.49 |
391,656.49 |
(-) Principal Distributions |
391,656.49 |
|
(-) Unscheduled Principal Collections |
0.00 |
0.00 |
(-) Realized Losses |
0.00 |
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
0.00 |
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
|
|
|
Non-Cash Principal Adjustments |
0.00 |
Ending Scheduled Collateral Balance |
1,311,421,757.35 |
1,311,421,757.35 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
1,311,813,413.84 |
1,311,813,413.84 |
Ending Certificate Balance |
1,311,421,756.72 |
|
Ending Actual Collateral Balance |
1,311,421,757.35 |
1,311,421,757.35 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.63) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.63) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
0.00% |
|
|
|
|
|
UC / (OC) Interest |
0.00 |
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 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 |
|
Defeased |
1 |
24,712,578.16 |
1.88% |
88 |
3.9200 |
NAP |
Defeased |
1 |
24,712,578.16 |
1.88% |
88 |
3.9200 |
NAP |
|
9,999,999 or less |
10 |
52,478,048.84 |
4.00% |
88 |
3.9524 |
3.355156 |
1.49 or less |
15 |
399,521,425.49 |
30.46% |
71 |
4.0108 |
1.080584 |
10,000,000 to 19,999,999 |
15 |
190,921,792.28 |
14.56% |
77 |
3.9684 |
2.254068 |
1.50 to 1.74 |
9 |
200,801,358.29 |
15.31% |
85 |
3.9199 |
1.600526 |
|
20,000,000 to 24,999,999 |
8 |
169,970,010.12 |
12.96% |
88 |
3.7619 |
2.273141 |
1.75 to 1.99 |
5 |
95,003,000.00 |
7.24% |
63 |
4.1957 |
1.834686 |
|
25,000,000 to 49,999,999 |
17 |
590,339,327.95 |
45.02% |
72 |
3.8245 |
2.089703 |
2.00 to 2.24 |
7 |
147,813,510.12 |
11.27% |
68 |
3.6782 |
2.168138 |
|
|
50,000,000 or greater |
5 |
283,000,000.00 |
21.58% |
68 |
3.5663 |
2.845436 |
2.25 or greater |
19 |
443,569,885.29 |
33.82% |
78 |
3.4710 |
4.021454 |
|
Totals |
56 |
1,311,421,757.35 |
100.00% |
75 |
3.7885 |
2.347935 |
Totals |
56 |
1,311,421,757.35 |
100.00% |
75 |
3.7885 |
2.347935 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 8 of 27 |
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
State³ |
|
|
|
|
|
State³ |
|
|
|
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
State |
|
|
|
WAM² |
WAC |
|
State |
|
|
|
WAM² |
WAC |
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Defeased |
1 |
24,712,578.16 |
1.88% |
88 |
3.9200 |
NAP |
Virginia |
1 |
40,000,000.00 |
3.05% |
88 |
3.3300 |
1.390000 |
Alabama |
1 |
13,114,199.37 |
1.00% |
89 |
4.1300 |
1.440000 |
Washington |
1 |
20,000,000.00 |
1.53% |
88 |
3.2500 |
2.700000 |
Alaska |
1 |
3,500,000.00 |
0.27% |
88 |
3.6900 |
3.970000 |
Washington, DC |
2 |
83,570,000.00 |
6.37% |
88 |
3.7174 |
1.703359 |
Arizona |
1 |
35,250,000.00 |
2.69% |
88 |
3.9300 |
2.160000 |
Wisconsin |
1 |
34,000,000.00 |
2.59% |
89 |
3.4300 |
2.970000 |
California |
5 |
120,156,651.51 |
9.16% |
53 |
3.6167 |
4.045840 |
Totals |
112 |
1,311,421,757.35 |
100.00% |
75 |
3.7885 |
2.347935 |
Connecticut |
7 |
8,075,000.00 |
0.62% |
89 |
3.8200 |
1.509369 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Florida |
5 |
62,243,043.81 |
4.75% |
89 |
3.8515 |
2.133745 |
|
|
|
|
|
|
|
Georgia |
3 |
11,879,120.00 |
0.91% |
89 |
3.5700 |
3.180000 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Illinois |
2 |
25,534,769.91 |
1.95% |
88 |
4.5158 |
2.616044 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Kansas |
2 |
67,721,212.81 |
5.16% |
47 |
3.8689 |
1.521017 |
Defeased |
1 |
24,712,578.16 |
1.88% |
88 |
3.9200 |
NAP |
Maine |
1 |
843,750.00 |
0.06% |
89 |
3.8200 |
1.509369 |
Industrial |
31 |
63,294,286.16 |
4.83% |
78 |
3.9140 |
1.502653 |
Massachusetts |
14 |
61,243,750.01 |
4.67% |
86 |
3.8050 |
5.487330 |
Lodging |
3 |
41,246,902.45 |
3.15% |
39 |
5.0600 |
1.072512 |
Michigan |
6 |
18,510,000.00 |
1.41% |
89 |
3.7839 |
4.077478 |
Mixed Use |
7 |
176,600,000.01 |
13.47% |
76 |
3.3136 |
3.336937 |
Nevada |
3 |
69,735,115.38 |
5.32% |
73 |
3.5709 |
3.054633 |
Mobile Home Park |
1 |
6,800,000.00 |
0.52% |
88 |
3.9970 |
1.630000 |
New Hampshire |
5 |
15,187,500.00 |
1.16% |
89 |
3.8200 |
1.509369 |
Multi-Family |
35 |
296,071,919.47 |
22.58% |
79 |
4.0893 |
1.499949 |
New Jersey |
20 |
76,160,000.00 |
5.81% |
89 |
4.4408 |
1.438456 |
Office |
11 |
405,691,947.62 |
30.94% |
73 |
3.5930 |
2.794194 |
New York |
10 |
265,100,284.84 |
20.21% |
60 |
3.6162 |
1.642108 |
Retail |
14 |
245,704,123.49 |
18.74% |
73 |
3.8520 |
2.293176 |
North Carolina |
2 |
63,914,200.00 |
4.87% |
89 |
3.5090 |
2.898372 |
Self Storage |
9 |
51,300,000.00 |
3.91% |
89 |
3.6611 |
2.940136 |
Ohio |
3 |
88,346,902.45 |
6.74% |
66 |
3.9609 |
1.846650 |
Totals |
112 |
1,311,421,757.35 |
100.00% |
75 |
3.7885 |
2.347935 |
Oregon |
1 |
11,045,462.21 |
0.84% |
88 |
3.8050 |
1.000000 |
|
|
|
|
|
|
|
Pennsylvania |
3 |
2,256,250.00 |
0.17% |
89 |
3.8200 |
1.509369 |
|
|
|
|
|
|
|
Rhode Island |
2 |
2,071,875.00 |
0.16% |
89 |
3.8200 |
1.509369 |
|
|
|
|
|
|
|
South Carolina |
1 |
3,000,000.00 |
0.23% |
89 |
3.8000 |
5.550000 |
|
|
|
|
|
|
|
Texas |
7 |
83,928,216.90 |
6.40% |
89 |
4.2884 |
1.839468 |
|
|
|
|
|
|
|
Vermont |
1 |
321,875.00 |
0.02% |
89 |
3.8200 |
1.509369 |
|
|
|
|
|
|
|
|
|||||||||||||
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 |
|
Defeased |
1 |
24,712,578.16 |
1.88% |
88 |
3.9200 |
NAP |
Defeased |
1 |
24,712,578.16 |
1.88% |
88 |
3.9200 |
NAP |
|
3.99999% or less |
40 |
1,005,336,719.08 |
76.66% |
76 |
3.5632 |
2.641263 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.00000% to 4.49999% |
8 |
111,178,057.66 |
8.48% |
60 |
4.2800 |
1.866133 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.50000% to 4.99999% |
6 |
135,947,500.00 |
10.37% |
89 |
4.6359 |
1.264692 |
25 months to 36 months |
55 |
1,286,709,179.19 |
98.12% |
75 |
3.7860 |
2.356151 |
|
5.00000% or greater |
1 |
34,246,902.45 |
2.61% |
29 |
5.3500 |
(0.090000) |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
56 |
1,311,421,757.35 |
100.00% |
75 |
3.7885 |
2.347935 |
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
Totals |
56 |
1,311,421,757.35 |
100.00% |
75 |
3.7885 |
2.347935 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 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 |
|
Defeased |
1 |
24,712,578.16 |
1.88% |
88 |
3.9200 |
NAP |
Defeased |
1 |
24,712,578.16 |
1.88% |
88 |
3.9200 |
NAP |
|
84 months or less |
11 |
355,598,766.77 |
27.12% |
39 |
3.7470 |
3.021323 |
Interest Only |
31 |
829,955,115.38 |
63.29% |
74 |
3.5705 |
2.844610 |
85 months to 119 months |
43 |
924,874,340.27 |
70.52% |
88 |
3.7999 |
2.106580 |
359 months or less |
22 |
418,903,778.97 |
31.94% |
75 |
4.2069 |
1.564748 |
|
|
120 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
360 months or greater |
1 |
31,614,212.69 |
2.41% |
89 |
3.8330 |
0.200000 |
|
Totals |
55 |
1,305,185,685.20 |
99.52% |
75 |
3.7878 |
2.352273 |
Totals |
55 |
1,305,185,685.20 |
99.52% |
75 |
3.7878 |
2.352273 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 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 |
4 |
127,160,000.00 |
9.70% |
89 |
4.2185 |
1.483704 |
Fully Amortizing |
1 |
6,236,072.15 |
0.48% |
89 |
3.9500 |
1.440000 |
|
|
Totals |
56 |
1,311,421,757.35 |
100.00% |
75 |
3.7885 |
2.347935 |
Totals |
1 |
6,236,072.15 |
0.48% |
89 |
3.9500 |
1.440000 |
|
||||||||||||||
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 12 of 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 |
30504022 |
OF |
Washington |
DC |
Actual/360 |
3.730% |
234,471.94 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
73,000,000.00 |
73,000,000.00 |
06/06/22 |
|
2A1 |
30317064 |
OF |
San Francisco |
CA |
Actual/360 |
3.303% |
142,212.50 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
50,000,000.00 |
50,000,000.00 |
06/06/22 |
|
2A6 |
30317069 |
|
|
|
Actual/360 |
3.303% |
28,442.50 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
10,000,000.00 |
10,000,000.00 |
06/06/22 |
|
3 |
30504188 |
OF |
Charlotte |
NC |
Actual/360 |
3.505% |
181,091.67 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
60,000,000.00 |
60,000,000.00 |
06/01/22 |
|
4A11 |
30504196 |
MU |
New York |
NY |
Actual/360 |
2.759% |
71,274.17 |
0.00 |
0.00 |
N/A |
10/30/26 |
-- |
30,000,000.00 |
30,000,000.00 |
06/01/22 |
|
4A13 |
30504198 |
|
|
|
Actual/360 |
2.759% |
63,909.17 |
0.00 |
0.00 |
N/A |
10/30/26 |
-- |
26,900,000.00 |
26,900,000.00 |
06/01/22 |
|
5 |
30504004 |
MF |
New York |
NY |
Actual/360 |
3.410% |
146,835.68 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
50,000,000.00 |
50,000,000.00 |
06/06/22 |
|
6 |
30504118 |
Various Various |
Various |
Actual/360 |
3.820% |
164,472.22 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
50,000,000.00 |
50,000,000.00 |
06/06/22 |
|
|
7 |
30317071 |
RT |
Kansas City |
KS |
Actual/360 |
3.860% |
158,696.44 |
75,993.31 |
0.00 |
N/A |
11/06/24 |
-- |
47,744,206.12 |
47,668,212.81 |
06/06/22 |
|
8 |
30317072 |
MU |
Columbus |
OH |
Actual/360 |
2.950% |
120,155.14 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
47,300,000.00 |
47,300,000.00 |
06/06/22 |
|
9 |
30317073 |
MU |
Cambridge |
MA |
Actual/360 |
3.797% |
130,785.56 |
0.00 |
0.00 |
N/A |
06/01/29 |
-- |
40,000,000.00 |
40,000,000.00 |
06/01/22 |
|
10 |
30504041 |
OF |
McLean |
VA |
Actual/360 |
3.330% |
114,700.00 |
0.00 |
0.00 |
N/A |
10/11/29 |
-- |
40,000,000.00 |
40,000,000.00 |
06/11/22 |
|
11 |
30503849 |
OF |
Garden City |
NY |
Actual/360 |
4.490% |
150,789.17 |
0.00 |
0.00 |
N/A |
08/01/24 |
-- |
39,000,000.00 |
39,000,000.00 |
06/01/22 |
|
12 |
30503724 |
LO |
Cincinnati |
OH |
Actual/360 |
5.350% |
157,959.13 |
40,277.73 |
0.00 |
N/A |
11/01/24 |
-- |
34,287,180.18 |
34,246,902.45 |
06/01/22 |
|
13 |
30503852 |
RT |
Oro Valley |
AZ |
Actual/360 |
3.930% |
119,291.88 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
35,250,000.00 |
35,250,000.00 |
06/06/22 |
|
14 |
30504074 |
OF |
Middleton |
WI |
Actual/360 |
3.430% |
100,422.78 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
34,000,000.00 |
34,000,000.00 |
06/01/22 |
|
15 |
30317074 |
SS |
Various |
Various |
Actual/360 |
3.570% |
101,447.50 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
33,000,000.00 |
33,000,000.00 |
06/06/22 |
|
16 |
30317075 |
MF |
New York |
NY |
Actual/360 |
3.833% |
104,439.63 |
28,034.46 |
0.00 |
N/A |
11/06/29 |
-- |
31,642,247.15 |
31,614,212.69 |
06/06/22 |
|
17 |
30504161 |
MF |
Jersey City |
NJ |
Actual/360 |
4.620% |
127,505.58 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
32,050,000.00 |
32,050,000.00 |
06/01/22 |
|
18 |
30504164 |
MF |
Jersey City |
NJ |
Actual/360 |
4.620% |
123,765.95 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
31,110,000.00 |
31,110,000.00 |
06/01/22 |
|
19 |
30503366 |
RT |
Las Vegas |
NV |
Actual/360 |
3.741% |
64,424.89 |
0.00 |
0.00 |
N/A |
07/01/29 |
-- |
20,000,000.00 |
20,000,000.00 |
06/01/22 |
|
19A35 |
30503368 |
|
|
|
Actual/360 |
3.741% |
33,451.38 |
0.00 |
0.00 |
N/A |
07/01/29 |
-- |
10,384,615.38 |
10,384,615.38 |
06/01/22 |
|
20 |
30503885 |
OF |
New York |
NY |
Actual/360 |
3.270% |
84,475.00 |
0.00 |
0.00 |
N/A |
09/11/29 |
-- |
30,000,000.00 |
30,000,000.00 |
06/11/22 |
|
21 |
30504124 |
MF |
Austin |
TX |
Actual/360 |
4.598% |
118,790.19 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
30,000,000.00 |
30,000,000.00 |
06/01/22 |
|
22 |
30317076 |
MF |
Glendale |
CA |
Actual/360 |
3.965% |
96,283.42 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
28,200,000.00 |
28,200,000.00 |
06/06/22 |
|
23 |
30504099 |
OF |
Houston |
TX |
Actual/360 |
3.888% |
83,140.30 |
39,314.76 |
0.00 |
N/A |
11/01/29 |
-- |
24,832,824.88 |
24,793,510.12 |
06/01/22 |
|
24 |
30504020 |
OF |
Florham Park |
NJ |
Actual/360 |
3.920% |
83,535.70 |
34,667.98 |
0.00 |
N/A |
10/06/29 |
-- |
24,747,246.14 |
24,712,578.16 |
06/06/22 |
|
25 |
30317077 |
RT |
Sparks |
NV |
Actual/360 |
3.130% |
63,402.37 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
23,523,500.00 |
23,523,500.00 |
06/06/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 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 |
|
||||
26 |
30503982 |
MF |
Brooklyn |
NY |
Actual/360 |
3.880% |
72,168.00 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
21,600,000.00 |
21,600,000.00 |
06/06/22 |
|
27 |
30504072 |
MF |
Lawrence |
KS |
Actual/360 |
3.890% |
67,171.98 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
20,053,000.00 |
20,053,000.00 |
06/01/22 |
|
28 |
30503875 |
OF |
Bellevue |
WA |
Actual/360 |
3.250% |
55,972.22 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
20,000,000.00 |
20,000,000.00 |
06/01/22 |
|
29 |
30503903 |
OF |
Mountain View |
CA |
Actual/360 |
3.688% |
63,515.56 |
0.00 |
0.00 |
N/A |
09/11/29 |
-- |
20,000,000.00 |
20,000,000.00 |
06/11/22 |
|
30 |
30503818 |
MU |
Chicago |
IL |
Actual/360 |
4.700% |
80,944.44 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
20,000,000.00 |
20,000,000.00 |
06/01/22 |
|
31 |
30504090 |
RT |
North Miami Beach |
FL |
Actual/360 |
3.890% |
58,200.40 |
38,329.29 |
0.00 |
N/A |
11/06/29 |
-- |
17,374,693.10 |
17,336,363.81 |
06/06/22 |
|
32 |
30503977 |
RT |
Jacksonville |
FL |
Actual/360 |
4.150% |
58,964.58 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
16,500,000.00 |
16,500,000.00 |
06/01/22 |
|
33 |
30504089 |
RT |
Reno |
NV |
Actual/360 |
3.900% |
53,152.34 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
15,827,000.00 |
15,827,000.00 |
06/06/22 |
|
34 |
30317078 |
MF |
Various |
MI |
Actual/360 |
3.830% |
46,172.78 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
14,000,000.00 |
14,000,000.00 |
06/06/22 |
|
35 |
30317079 |
RT |
Huntsville |
AL |
Actual/360 |
4.130% |
46,705.48 |
18,640.22 |
0.00 |
N/A |
11/06/29 |
-- |
13,132,839.59 |
13,114,199.37 |
06/06/22 |
|
36 |
30504087 |
MF |
Bronx |
NY |
Actual/360 |
4.080% |
46,376.00 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
13,200,000.00 |
13,200,000.00 |
06/06/22 |
|
37 |
30504086 |
IN |
Rancho Cucamonga |
CA |
Actual/360 |
4.250% |
43,822.69 |
17,669.80 |
0.00 |
N/A |
11/06/24 |
-- |
11,974,321.31 |
11,956,651.51 |
06/06/22 |
|
38 |
30504206 |
MU |
Vero Beach |
FL |
Actual/360 |
3.450% |
36,838.33 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
12,400,000.00 |
12,400,000.00 |
06/01/22 |
|
39 |
30504123 |
RT |
New York |
NY |
Actual/360 |
4.650% |
48,850.83 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
12,200,000.00 |
12,200,000.00 |
06/01/22 |
|
40 |
30503991 |
SS |
Pembroke Pines |
FL |
Actual/360 |
3.900% |
39,628.33 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
11,800,000.00 |
11,800,000.00 |
06/06/22 |
|
41 |
30317080 |
RT |
Springfield |
OR |
Actual/360 |
3.805% |
36,249.35 |
17,881.35 |
0.00 |
N/A |
10/06/29 |
-- |
11,063,343.56 |
11,045,462.21 |
06/06/22 |
|
42 |
30503994 |
MF |
Brownsville |
TX |
Actual/360 |
4.700% |
42,849.97 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
10,587,500.00 |
10,587,500.00 |
06/01/22 |
|
43 |
30504029 |
RT |
Washington |
DC |
Actual/360 |
3.630% |
33,040.06 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
10,570,000.00 |
10,570,000.00 |
06/06/22 |
|
44 |
30503777 |
MF |
Baytown |
TX |
Actual/360 |
4.370% |
35,074.63 |
13,576.93 |
0.00 |
N/A |
09/01/29 |
-- |
9,320,783.71 |
9,307,206.78 |
06/01/22 |
|
45 |
30504025 |
IN |
Brooklyn |
NY |
Actual/360 |
3.950% |
21,413.32 |
59,392.82 |
0.00 |
N/A |
11/01/29 |
-- |
6,295,464.97 |
6,236,072.15 |
06/01/22 |
|
46 |
30503611 |
LO |
Various |
Various |
Actual/360 |
3.641% |
21,947.14 |
0.00 |
0.00 |
N/A |
09/01/29 |
-- |
7,000,000.00 |
7,000,000.00 |
06/01/22 |
|
47 |
30317081 |
MH |
Grove City |
OH |
Actual/360 |
3.997% |
23,404.66 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
6,800,000.00 |
6,800,000.00 |
06/06/22 |
|
48 |
30317082 |
RT |
Chicago |
IL |
Actual/360 |
3.850% |
18,375.42 |
7,877.84 |
0.00 |
N/A |
10/06/29 |
-- |
5,542,647.75 |
5,534,769.91 |
06/06/22 |
|
49 |
30504088 |
MF |
Bronx |
NY |
Actual/360 |
4.080% |
15,283.00 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
4,350,000.00 |
4,350,000.00 |
06/06/22 |
|
50 |
30504131 |
RT |
Pflugerville |
TX |
Actual/360 |
4.000% |
12,916.67 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
3,750,000.00 |
3,750,000.00 |
06/01/22 |
|
51 |
30504026 |
SS |
Anchorage |
AK |
Actual/360 |
3.690% |
11,121.25 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
3,500,000.00 |
3,500,000.00 |
06/06/22 |
|
52 |
30504134 |
RT |
Moncks Corner |
SC |
Actual/360 |
3.800% |
9,816.67 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
3,000,000.00 |
3,000,000.00 |
06/06/22 |
|
53 |
30504080 |
SS |
Bryan |
TX |
Actual/360 |
3.690% |
9,532.50 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
3,000,000.00 |
3,000,000.00 |
06/06/22 |
|
Totals |
|
|
|
|
|
|
4,279,680.46 |
391,656.49 |
0.00 |
|
|
|
1,311,813,413.84 |
1,311,421,757.35 |
|
|
(1) Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
|
MF - Multi-Family |
|
|
|
|
|
|
|
|
|
||
SS - Self Storage |
|
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|||
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
|||
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 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 |
4,862,865.42 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A1 |
11,895,079.65 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A6 |
11,895,079.65 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
21,538,002.94 |
5,168,244.90 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4A11 |
4,615,715.01 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4A13 |
4,615,715.01 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
7,375,881.96 |
2,683,142.64 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
15,482,431.53 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
9,368,160.34 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
4,645,816.55 |
4,887,491.91 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
48,854,133.12 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
10,073,272.31 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
7,119,306.67 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
3,332,462.95 |
56,274.81 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
2,197,883.92 |
794,571.77 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
3,552,159.04 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
3,841,263.56 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
340,840.86 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
1,562,817.54 |
244,223.31 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
1,607,442.21 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
54,054,215.20 |
22,295,150.36 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19A35 |
54,054,215.20 |
22,295,150.36 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
20,394,597.02 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
1,818,447.91 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
1,621,558.77 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
5,728,211.99 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
25 |
2,856,104.68 |
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 |
|
26 |
1,462,168.08 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
1,596,312.71 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
15,109,606.48 |
13,981,327.87 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
9,464,386.31 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
6,007,989.68 |
1,727,304.46 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
1,297,609.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
2,110,231.59 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
1,585,783.74 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
34 |
1,811,352.77 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
1,166,419.96 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
846,862.51 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
1,194,167.61 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
986,534.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
39 |
1,072,797.25 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
1,029,791.53 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
746,305.07 |
181,986.37 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
42 |
879,400.14 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
43 |
896,785.06 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
44 |
1,097,147.68 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
45 |
1,468,102.16 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
46 |
1,890,757.35 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
47 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
48 |
1,849,025.42 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
49 |
293,361.37 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
50 |
436,194.02 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
51 |
526,147.20 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
52 |
648,000.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
53 |
240,970.50 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
377,017,890.20 |
74,314,868.76 |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.788524% |
3.774238% |
75 |
05/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.788612% |
3.774325% |
76 |
04/18/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.788707% |
3.774419% |
77 |
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 |
|
3.788794% |
3.774505% |
78 |
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 |
|
3.788906% |
3.774615% |
79 |
01/18/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.788991% |
3.774700% |
80 |
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 |
|
3.789077% |
3.774784% |
81 |
11/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.789170% |
3.774876% |
82 |
10/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.789254% |
3.774959% |
83 |
09/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.789343% |
3.775047% |
84 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.789423% |
3.775126% |
85 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.789503% |
3.775204% |
86 |
Note: 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 |
|
|
|
|
|
|
|
|
No delinquent loans this period |
|
|
|
|
|
|
||
1 Mortgage Loan Status |
|
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
|
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
|||||||
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
|
2 - Foreclosure |
7 - REO |
|
|
11- Full Payoff |
|
||||||
Delinquent |
|
|
|
|
|
|
|
|
3 - Bankruptcy |
8 - Resolved |
|
|
12 - Reps and Warranties |
||
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
||
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
98 - Other |
|
|
|
|
|
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 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 |
0 |
0 |
|
0 |
|
0 |
|
|
25 - 36 Months |
517,397,534 |
517,397,534 |
|
0 |
|
0 |
|
|
37 - 48 Months |
0 |
0 |
|
0 |
|
0 |
|
|
49 - 60 Months |
113,800,000 |
113,800,000 |
|
0 |
|
0 |
|
|
> 60 Months |
|
1,991,645,981 |
1,991,645,981 |
|
0 |
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
|
REO/Foreclosure |
|
|
||||||||
Jun-22 |
1,311,421,757 |
1,311,421,757 |
0 |
0 |
0 |
|
0 |
|
May-22 |
1,311,813,414 |
1,311,813,414 |
0 |
0 |
0 |
|
0 |
|
Apr-22 |
1,312,230,990 |
1,312,230,990 |
0 |
0 |
0 |
|
0 |
|
Mar-22 |
1,312,619,810 |
1,312,619,810 |
0 |
0 |
0 |
|
0 |
|
Feb-22 |
1,313,089,433 |
1,313,089,433 |
0 |
0 |
0 |
|
0 |
|
Jan-22 |
1,313,475,238 |
1,313,475,238 |
0 |
0 |
0 |
|
0 |
|
Dec-21 |
1,313,859,693 |
1,313,859,693 |
0 |
0 |
0 |
|
0 |
|
Nov-21 |
1,314,270,323 |
1,314,270,323 |
0 |
0 |
0 |
|
0 |
|
Oct-21 |
1,314,651,991 |
1,314,651,991 |
0 |
0 |
0 |
|
0 |
|
Sep-21 |
1,315,015,256 |
1,315,015,256 |
0 |
0 |
0 |
|
0 |
|
Aug-21 |
1,315,352,943 |
1,315,352,943 |
0 |
0 |
0 |
|
0 |
|
Jul-21 |
1,315,689,442 |
1,315,689,442 |
0 |
0 |
0 |
|
0 |
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
|
|||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 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 |
12 |
30503724 |
34,246,902.45 |
34,246,902.45 |
86,000,000.00 |
04/15/21 |
(114,225.91) |
(0.09000) |
03/31/22 |
11/01/24 |
328 |
Totals |
|
34,246,902.45 |
34,246,902.45 |
86,000,000.00 |
|
(114,225.91) |
|
|
|
|
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
|
|
|
|
1 - Modification |
6 - DPO |
|
10 - Deed in Lieu of Foreclosures |
|
|
|
|
|
|
|
2 - Foreclosure |
7 - REO |
|
11- Full Payoff |
|
|
|
|
|
|
|
3 - Bankruptcy |
8 - Resolved |
|
12 - Reps and Warranties |
|
|
|
|
|
|
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
|
|
|
|
|
|
|
5 - Note Sale |
98 - Other |
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 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 |
|
12 |
30503724 |
LO |
OH |
02/10/21 |
1 |
|
|
|
|
5/5/2022 - Loan transferred to Special Servicing on 2/10/2021 due to imminent payment default. Loan was delinquent for 12/1/2020. Hard Lockbox in place and funds being utilized for waterfall payments when amounts sufficient. Counsel |
|||||||
|
engaged and demandl etter issued. Appraisal update has been received. The loan has now been paid current with respect to regularly due principal and interest and special servicing fees. The borrower and lender have reached an agreement |
|||||||
|
in principal to settle the penalty fe es and the lender is awaiting the borrower''s settlement of fees. |
|
|
|
||||
|
||||||||
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 |
7 |
30317071 |
49,494,132.49 |
3.86000% |
49,494,132.49 3.86000% |
8 |
07/03/20 |
07/06/20 |
07/08/20 |
|
Totals |
|
49,494,132.49 |
|
49,494,132.49 |
|
|
|
|
|
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) |
12 |
0.00 |
0.00 |
228.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
228.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total |
|
228.70 |
|||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 26 of 27 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 27 of 27 |
Prospectus Loan ID 1 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 09-26-2019 73000000.00000000 120 10-06-2029 0 .03730000 .03730000 3 1 120 11-06-2019 true 1 WL 3 234471.94000000 73000000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Watergate Office Building 2600 Virginia Avenue NW Washington DC DC 20037 District of Columbia OF 215200 215200 1967 2018 105000000.00000000 MAI 08-29-2019 105000000.00000000 08-29-2019 MAI .87300000 6 12-06-2021 N National Trust for Historic Preservation 37745 12-31-2028 The George Washington University 36529 07-31-2027 Sage Publications, INC, . 26188 10-31-2022 07-31-2019 9931731.00000000 3922559.00000000 6009172.00000000 5643332.00000000 UW CREFC 2.18000000 2.04000000 F F 12-31-2021 false false 73000000.00000000 234471.94000000 .03730000 .00010580 234471.94000000 .00000000 .00000000 73000000.00000000 73000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 2 1 05-12-2022 06-13-2022 Deutsche Bank AG, acting through its New York Branch 10-11-2019 60000000.00000000 60 11-06-2024 0 .03303000 .03303000 3 1 60 12-06-2019 true 1 A1 3 .00000000 60000000.00000000 1 1 1 0 true true false false false 06-05-2024 .00000000 .00000000 225 Bush Street 225 Bush Street San Francisco CA 94104 San Francisco OF 579987 579987 1922 2013 589000000.00000000 MAI 09-05-2019 589000000.00000000 09-05-2019 MAI .97800000 6 12-06-2021 N LIVERAMP, INC, A DELAWARE CORPORATION 76724 05-04-2022 STRYDER CORP, A DELAWARE CORPORATION 52935 07-23-2027 SUNRUN, INC 43850 05-31-2024 08-31-2019 41830321.00000000 14566655.00000000 27263666.00000000 26277688.00000000 UW CREFC 4.00000000 3.85000000 F F 12-31-2021 false false 60000000.00000000 170655.00000000 .03303000 .00013440 170655.00000000 .00000000 .00000000 60000000.00000000 60000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 3 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 10-18-2019 60000000.00000000 120 11-01-2029 0 .03505000 .03505000 3 1 120 12-01-2019 true 1 PP 3 .00000000 60000000.00000000 1 1 1 0 true true true false false 12-31-2021 07-31-2029 07-31-2029 .00000000 .00000000 Innovation Park 7201, 7207, 7345 IBM Drive 8105, 8201, 8203, 8209, 8335, 8405, 8501,8505,8511 Charlotte NC 28262 Mecklenburg OF 1775053 1854729 1979 2011 264900000.00000000 MAI 08-22-2019 264900000.00000000 08-22-2019 MAI .96100000 .82120000 6 X Equitable Financial Life Insurance Company 291528 11-30-2028 The IMAGINE Group, LLC 238744 01-31-2026 Alight Solutions, LLC 216377 11-30-2025 08-31-2019 01-01-2022 03-31-2022 32323781.00000000 8190095.57000000 11117049.00000000 3021850.67000000 21206732.00000000 5168244.90000000 19162924.00000000 4657292.90000000 UW CREFC 1619145.70000000 3.27000000 3.19200000 2.96000000 2.87640000 F F 03-31-2022 false false 60000000.00000000 181091.67000000 .03505000 .00008950 181091.67000000 .00000000 .00000000 60000000.00000000 60000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 4 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 10-25-2019 56900000.00000000 84 11-01-2026 0 .02759000 .02759000 3 1 84 12-01-2019 true 1 A1 3 .00000000 56900000.00000000 1 1 1 0 true true false false false 06-30-2026 .00000000 .00000000 The Essex 115 Delancey Street New York NY 10002 New York MF 195 195 2019 293000000.00000000 MAI 08-21-2019 293000000.00000000 08-21-2019 MAI 1.00000000 6 12-01-2021 N 14909246.00000000 2857283.00000000 12051963.00000000 11993463.00000000 UW CREFC 3.68000000 3.66000000 N F false false 56900000.00000000 135183.34000000 .02759000 .00010580 135183.34000000 .00000000 .00000000 56900000.00000000 56900000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 5 1 05-12-2022 06-13-2022 DBR Investments Co. Limited 10-18-2019 50000000.00000000 60 11-06-2024 0 .03410377 .03410377 3 1 60 12-06-2019 true 1 A1 3 .00000000 50000000.00000000 1 1 1 0 true true false false false 08-05-2024 .00000000 .00000000 180 Water Street 180 Water Street New York NY 10038 New York MF 457087 580 573 1971 2017 451500000.00000000 MAI 09-18-2019 451500000.00000000 09-18-2019 MAI .97000000 .99830000 6 12-06-2021 N 06-30-2019 01-01-2022 03-31-2022 30028135.00000000 6177184.00000000 14955048.00000000 3494041.36000000 15073087.00000000 2683142.64000000 14955732.00000000 2653803.89000000 UW CREFC 1188599.27000000 3.17000000 2.25740000 3.15000000 2.23270000 F F false false 50000000.00000000 146835.68000000 .03410377 .00008950 146835.68000000 .00000000 .00000000 50000000.00000000 50000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 6 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-21-2019 50000000.00000000 120 11-06-2029 360 .03820000 .03820000 3 1 60 12-06-2019 true 1 PP 5 .00000000 50000000.00000000 1 30 30 0 true true true false false 06-05-2029 06-05-2029 .00000000 .00000000 30 Jacks Bridge Road 30 Jacks Bridge Road Londonderry NH 03053 Rockingham IN 376294 376294 2007 41200000.00000000 MAI 09-26-2019 41200000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 376294 10-21-2039 3075807.00000000 602081.00000000 2473726.00000000 2313037.00000000 UW CREFC F 01-01-2020 7 Ledgewood Blvd. 7 Ledgewood Blvd. N. Dartmouth MA 02747 Bristol IN 235239 235239 1999 24000000.00000000 MAI 09-25-2019 24000000.00000000 09-25-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 235239 10-21-2039 1857715.00000000 404058.00000000 1453657.00000000 1355670.00000000 UW CREFC F 01-01-2020 1400 Main Street 1400 Main Street Waltham MA 02451 Middlesex IN 54400 54400 2000 20900000.00000000 MAI 09-25-2019 20900000.00000000 09-25-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 54400 10-21-2039 1809308.00000000 458310.00000000 1350997.00000000 1229535.00000000 UW CREFC F 01-01-2020 27-33 Commonwealth Ave. 27-33 Commonwealth Ave. Woburn MA 01801 Middlesex IN 76054 76054 1989 13900000.00000000 MAI 09-25-2019 13900000.00000000 09-25-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 76054 10-21-2039 1074644.00000000 198021.00000000 876622.00000000 826409.00000000 UW CREFC F 01-01-2020 90 Northeastern Blvd. 90 Northeastern Blvd. Nashua NH 03062 Hillsborough IN 111594 111594 2006 9800000.00000000 MAI 09-26-2019 9800000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 111594 10-21-2039 846682.00000000 212320.00000000 634361.00000000 589342.00000000 UW CREFC F 01-01-2020 35 Commonwealth Ave. 35 Commonwealth Ave. Woburn MA 01801 Middlesex IN 59800 59800 1989 9200000.00000000 MAI 09-25-2019 9200000.00000000 09-25-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 59800 10-21-2039 768259.00000000 145891.00000000 622368.00000000 586328.00000000 UW CREFC F 01-01-2020 10 Turnpike Street 10 Turnpike Street West Bridgewater MA 02379 Plymouth IN 81776 81776 2005 8600000.00000000 MAI 09-26-2019 8600000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 81776 10-21-2039 787578.00000000 256259.00000000 531318.00000000 496397.00000000 UW CREFC F 01-01-2020 344 East Industrial Park Drive 344 East Industrial Park Drive Manchester NH 03109 Hillsborough IN 81747 81747 2003 7700000.00000000 MAI 09-26-2019 7700000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 81747 10-21-2039 627924.00000000 130200.00000000 497724.00000000 463887.00000000 UW CREFC F 01-01-2020 256-258 Martin Luther King Drive 256-258 Martin Luther King Drive Norwalk CT 06854 Fairfield IN 40232 40232 1972 6900000.00000000 MAI 09-26-2019 6900000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 40232 10-21-2039 565724.00000000 101853.00000000 463872.00000000 438985.00000000 UW CREFC F 01-01-2020 1096 Hartford Turnpike 1096 Hartford Turnpike Waterford CT 06385 New London IN 70642 70642 2008 6750000.00000000 MAI 09-26-2019 6750000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 70642 10-21-2039 594004.00000000 159374.00000000 434630.00000000 406484.00000000 UW CREFC F 01-01-2020 221 Commerce Street 221 Commerce Street East Haven CT 06512 New Haven IN 70089 70089 2005 6500000.00000000 MAI 09-26-2019 6500000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 70089 10-21-2039 576232.00000000 158648.00000000 417584.00000000 387707.00000000 UW CREFC F 01-01-2020 21 Wellington Road 21 Wellington Road Lincoln RI 02865 Providence IN 80240 80240 2003 6400000.00000000 MAI 09-27-2019 6400000.00000000 09-27-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 80240 10-21-2039 538524.00000000 136129.00000000 402395.00000000 371497.00000000 UW CREFC F 01-01-2020 2000 City Line Road 2000 City Line Road Bethlehem PA 18017 Northampton IN 71091 71091 1973 2005 6000000.00000000 MAI 09-18-2019 6000000.00000000 09-18-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 71091 10-21-2039 516178.00000000 143546.00000000 372631.00000000 343044.00000000 UW CREFC F 01-01-2020 4 Raymond Ave. 4 Raymond Ave. Salem NH 03079 Rockingham IN 58286 58286 2001 5800000.00000000 MAI 09-26-2019 5800000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 58286 10-21-2039 471894.00000000 94447.00000000 377447.00000000 350416.00000000 UW CREFC F 01-01-2020 260 Martin Luther King Drive 260 Martin Luther King Drive Norwalk CT 06854 Fairfield IN 30000 30000 1974 5900000.00000000 MAI 09-26-2019 5900000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 30000 10-21-2039 478289.00000000 74012.00000000 404277.00000000 385245.00000000 UW CREFC F 01-01-2020 272 Woodlawn Road 272 Woodlawn Road Berlin CT 06037 Hartford IN 43796 43796 1994 5400000.00000000 MAI 09-26-2019 5400000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 43796 10-21-2039 480220.00000000 102462.00000000 377758.00000000 353847.00000000 UW CREFC F 01-01-2020 965 Reed Road 965 Reed Road N. Dartmouth MA 02747 Bristol IN 63117 63117 1974 2004 5400000.00000000 MAI 09-25-2019 5400000.00000000 09-25-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 63117 10-21-2039 433917.00000000 98573.00000000 335343.00000000 308292.00000000 UW CREFC F 01-01-2020 730 Parker Street 730 Parker Street Manchester CT 06042 Hartford IN 49175 49175 1996 4300000.00000000 MAI 09-26-2019 4300000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 49175 10-21-2039 364650.00000000 94725.00000000 269926.00000000 250928.00000000 UW CREFC F 01-01-2020 401 Riverside Street 401 Riverside Street Portland ME 04103 Cumberland IN 48145 48145 1976 2003 4100000.00000000 MAI 09-26-2019 4100000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N 401 Riverside Street 2046119 10-31-2039 340246.00000000 80014.00000000 260232.00000000 233235.00000000 UW CREFC F 10-01-2021 320 Wood Road 320 Wood Road Braintree MA 02184 Norfolk IN 32531 32531 1986 4000000.00000000 MAI 09-26-2019 4000000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 32531 10-21-2039 362958.00000000 110968.00000000 251990.00000000 231373.00000000 UW CREFC F 01-01-2020 45 Lori Ann Way 45 Lori Ann Way Warwick RI 02886 Kent IN 43899 43899 1997 3800000.00000000 MAI 09-27-2019 3800000.00000000 09-27-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 43899 10-21-2039 316516.00000000 79565.00000000 236951.00000000 219586.00000000 UW CREFC F 01-01-2020 133 Benson Street 133 Benson Street Fitchburg MA 01420 Worcester IN 39433 39433 1983 3400000.00000000 MAI 09-25-2019 3400000.00000000 09-25-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 39433 10-21-2039 265297.00000000 63546.00000000 201751.00000000 180277.00000000 UW CREFC F 01-01-2020 300 Washington Street 300 Washington Street Auburn MA 01501 Worcester IN 37132 37132 1983 2006 3300000.00000000 MAI 09-25-2019 3300000.00000000 09-25-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 37132 10-21-2039 271258.00000000 74815.00000000 196443.00000000 174630.00000000 UW CREFC F 01-01-2020 230 Woodlawn Road 230 Woodlawn Road Berlin CT 06037 Hartford IN 28163 28163 1977 3150000.00000000 MAI 09-26-2019 3150000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 28163 10-21-2039 283084.00000000 55602.00000000 227482.00000000 213548.00000000 UW CREFC F 01-01-2020 99 Buck Road 99 Buck Road Huntingdon Valley PA 19006 Montgomery IN 31470 36421 1971 1999 2600000.00000000 MAI 09-17-2019 2600000.00000000 09-17-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 31470 10-21-2039 239533.00000000 75248.00000000 164285.00000000 150739.00000000 UW CREFC F 01-01-2020 240 West Road 240 West Road Portsmouth NH 03801 Rockingham IN 36421 31470 1985 2009 3000000.00000000 MAI 09-26-2019 3000000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 36421 10-21-2039 243911.00000000 52417.00000000 191494.00000000 177455.00000000 UW CREFC F 01-01-2020 936 Rutter Avenue 936 Rutter Avenue Forty Fort PA 18704 Luzerne IN 32200 32200 1950 1999 2400000.00000000 MAI 09-18-2019 2400000.00000000 09-18-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 32200 10-21-2039 207363.00000000 53654.00000000 153709.00000000 141521.00000000 UW CREFC F 01-01-2020 186 Breeds Hill Road 186 Breeds Hill Road Hyannis MA 02601 Barnstable IN 24070 24070 1986 2002 2300000.00000000 MAI 09-25-2019 2300000.00000000 09-25-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 24070 10-21-2039 191957.00000000 43315.00000000 148642.00000000 138616.00000000 UW CREFC F 01-01-2020 175 Carando Drive 175 Carando Drive Springfield MA 01104 Hampden IN 25347 25347 1989 2300000.00000000 MAI 09-27-2019 2300000.00000000 09-27-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 25347 10-21-2039 216088.00000000 73253.00000000 142835.00000000 129844.00000000 UW CREFC F 01-01-2020 1354 North Hartland Road 1354 North Hartland Road White River Junction VT 05001 Windsor IN 13736 13736 1981 2001 1600000.00000000 MAI 09-26-2019 1600000.00000000 09-26-2019 MAI 1.00000000 6 12-06-2021 N Harvey Building Products 13736 10-21-2039 128239.00000000 29650.00000000 98589.00000000 88530.00000000 UW CREFC F 01-01-2020 false false 50000000.00000000 164472.22000000 .03820000 .00010580 164472.22000000 .00000000 .00000000 50000000.00000000 50000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 7 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-22-2019 50000000.00000000 60 11-06-2024 360 .03860000 .03860000 3 1 0 12-06-2019 true 1 PP 2 .00000000 50000000.00000000 1 1 1 0 false true false false true 08-05-2024 .00000000 .00000000 Legends at Village West 1843 Village West Parkway Kansas City KS 66111 Wyandotte RT 702750 702750 2005 2019 225000000.00000000 MAI 09-01-2021 225000000.00000000 09-01-2021 MAI .92100000 6 12-06-2021 N American Multi-Cinema 88270 08-31-2028 Dave & Busters 46953 11-30-2023 Tj Maxx 29956 10-31-2025 08-31-2019 22757007.00000000 11382857.00000000 11374151.00000000 11254688.00000000 UW CREFC 1.68000000 1.67000000 F F 12-31-2020 false false 47744206.12000000 234689.75000000 .03860000 .00029330 158696.44000000 75993.31000000 .00000000 47668212.81000000 47668212.81000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 07-06-2020 98 .00000000 .00000000 11-06-2024 Prospectus Loan ID 8 1 05-12-2022 06-13-2022 DBR Investments Co. Limited 10-08-2019 47300000.00000000 120 11-06-2029 0 .02950000 .02950000 3 1 120 12-06-2019 true 1 WL 3 .00000000 47300000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 80 on the Commons 80 East Rich Street Columbus OH 43215 Franklin MU 172613 296190 2018 73500000.00000000 MAI 09-16-2019 73500000.00000000 09-16-2019 MAI .95100000 .95850000 6 12-06-2021 N Root Insurance 98751 11-30-2024 Coastal Ridge Management, LLC 20001 06-30-2030 BBI Logistics 18815 09-30-2027 07-31-2019 04-01-2021 03-31-2022 6693827.00000000 6884727.00000000 1500202.00000000 1997235.09000000 5193625.00000000 4887491.91000000 4952057.00000000 4645923.91000000 UW CREFC 1414730.00000000 3.67000000 3.45470000 3.50000000 3.28400000 F F 03-31-2022 false false 47300000.00000000 120155.14000000 .02950000 .00010580 120155.14000000 .00000000 .00000000 47300000.00000000 47300000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 9 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 05-16-2019 40000000.00000000 120 06-01-2029 0 .03797000 .03797000 3 1 120 07-01-2019 true 1 A1 3 130785.56000000 40000000.00000000 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 X Pfizer, Inc 138326 12-31-2031 Pfizer, Inc 130844 12-31-2031 Sulmona Restaurant Group, LLC 3355 02-28-2027 03-31-2019 30351909.00000000 6775685.00000000 23576224.00000000 23500965.00000000 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 X Pfizer 229330 01-31-2034 SP Plus Corporation 03-31-2019 24096635.00000000 5282690.00000000 18813944.00000000 17670161.00000000 UW CREFC F 09-30-2021 700 Main Street 700 Main Street Cambridge MA 02139 Middlesex MU 168879 168879 2012 2012 280000000.00000000 MAI 04-11-2019 280000000.00000000 04-11-2019 MAI 1.00000000 6 X NOVARTIS INSTITUTES 99883 07-31-2024 LAB CENTRAL 68996 03-31-2037 SP PLUS CORP. 03-31-2019 16340886.00000000 4996638.00000000 11344248.00000000 10501964.00000000 UW CREFC F 09-30-2021 false false 40000000.00000000 130785.56000000 .03797000 .00008950 130785.56000000 .00000000 .00000000 40000000.00000000 40000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 10 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 09-12-2019 40000000.00000000 120 10-11-2029 0 .03330000 .03330000 3 1 120 11-11-2019 true 1 PP 3 114700.00000000 40000000.00000000 1 1 1 5 true true true false false 12-10-2021 06-10-2029 06-10-2029 .00000000 .00000000 Tysons Corner Center - Office Tower 7900 Tysons One Place McLean VA 22102 Fairfax OF 528730 528730 2014 365000000.00000000 MAI 08-12-2019 365000000.00000000 08-12-2019 MAI 1.00000000 6 X INTELSAT US, LLC 154660 12-31-2030 DELOITTE 94378 08-31-2027 SPLUNK 57521 05-31-2023 06-30-2019 31434407.00000000 10604603.00000000 20829804.00000000 19666598.00000000 UW CREFC 3.25000000 3.07000000 F F 12-31-2021 false false 40000000.00000000 114700.00000000 .03330000 .00010200 114700.00000000 .00000000 .00000000 40000000.00000000 40000000.00000000 06-11-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 11 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 07-25-2019 39000000.00000000 60 08-01-2024 0 .04490000 .04490000 3 1 60 09-01-2019 true 1 PP 3 150789.17000000 39000000.00000000 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 14329713.00000000 6653537.00000000 7676175.00000000 7447208.00000000 UW CREFC 2.01000000 1.95000000 N F 10-01-2021 false false 39000000.00000000 150789.17000000 .04490000 .00008950 150789.17000000 .00000000 .00000000 39000000.00000000 39000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 12 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 10-02-2019 35500000.00000000 60 11-01-2024 360 .05350000 .05350000 3 1 0 12-01-2019 true 1 PP 2 .00000000 35500000.00000000 1 1 1 0 false true false false false 08-31-2024 .00000000 .00000000 Hilton Cincinnati Netherland Plaza 35 West 5th Street Cincinnati OH 45202 Hamilton LO 561 561 1931 2013 105500000.00000000 MAI 08-22-2019 86000000.00000000 04-15-2021 MAI .74800000 .41040000 6 12-01-2021 X 08-31-2019 01-01-2022 03-31-2022 37757247.00000000 4262518.00000000 29865599.00000000 4206243.19000000 7891648.00000000 56274.81000000 7891648.00000000 -114225.91000000 UW CREFC 1214549.79000000 1.62000000 .04630000 1.62000000 -.09400000 F F false false 34287180.18000000 198236.86000000 .05350000 .00010580 157959.13000000 40277.73000000 .00000000 34246902.45000000 34246902.45000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services 02-10-2021 false .00000000 1 Prospectus Loan ID 13 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 09-19-2019 35250000.00000000 120 10-06-2029 360 .03930000 .03930000 3 1 36 11-06-2019 true 1 WL 5 119291.88000000 35250000.00000000 1 1 1 0 true true false false false 07-05-2029 .00000000 .00000000 Oro Valley Marketplace 1760, 1820 1880-2150 East Tangerine Road 11505-11925 and 12005-12155 N. Oracle Rd. Oro Valley AZ 85737 Pima RT 521204 517901 2008 53200000.00000000 MAI 07-31-2019 53200000.00000000 07-31-2019 MAI .85800000 .83180000 6 12-06-2021 N Walmart 195273 03-27-2028 Sam Levitz Furniture 45000 06-30-2036 Century Theatre 39081 03-31-2031 06-30-2019 01-01-2022 03-31-2022 5519270.00000000 1310894.66000000 2338280.00000000 516322.89000000 3180990.00000000 794571.77000000 3042755.00000000 760013.02000000 UW CREFC 351141.42000000 1.59000000 2.26280000 1.52000000 2.16440000 F F 03-31-2022 false false 35250000.00000000 119291.88000000 .03930000 .00010580 119291.88000000 .00000000 .00000000 35250000.00000000 35250000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 14 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 10-11-2019 34000000.00000000 120 11-01-2029 0 .03430000 .03430000 3 1 120 12-01-2019 true 1 WL 3 .00000000 34000000.00000000 1 1 1 0 true true false false false 07-31-2029 .00000000 .00000000 Spectrum Brands Global Headquarters 3001 Deming Way Middleton WI 53562 Dane OF 252122 252122 2013 2017 52100000.00000000 MAI 08-13-2019 52100000.00000000 08-13-2019 MAI 1.00000000 6 12-01-2021 N Spectrum 252122 02-09-2034 4237922.00000000 804669.00000000 3433253.00000000 3395434.00000000 UW CREFC 2.90000000 2.87000000 N F 12-23-2021 false false 34000000.00000000 100422.78000000 .03430000 .00010580 100422.78000000 .00000000 .00000000 34000000.00000000 34000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 15 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-08-2019 33000000.00000000 120 11-06-2029 0 .03570000 .03570000 3 1 120 12-06-2019 true 1 WL 3 .00000000 33000000.00000000 1 6 6 0 true true false false false 08-05-2029 .00000000 .00000000 Compass Self Storage Bloomfield 58 Locust Avenue Bloomfield NJ 07003 Essex SS 96070 96070 1371 1960 2012 21580000.00000000 MAI 09-06-2019 21580000.00000000 09-06-2019 MAI .78800000 6 12-06-2021 N 07-31-2019 1795383.00000000 728053.00000000 1067330.00000000 1056066.00000000 UW CREFC F Compass Self Storage Smyrna 2350 Atlanta Road Smyrna GA 30080 Cobb SS 60605 60605 510 2002 7180000.00000000 MAI 09-05-2019 7180000.00000000 09-05-2019 MAI .75800000 6 12-06-2021 N 07-31-2019 738057.00000000 267132.00000000 470925.00000000 464864.00000000 UW CREFC F Compass Self Storage Port Richey 4413 Madison Street New Port Richey FL 34652 Pasco SS 66355 66355 448 2007 6760000.00000000 MAI 09-07-2019 6760000.00000000 09-07-2019 MAI .80300000 6 12-06-2021 N 07-31-2019 705138.00000000 297246.00000000 407892.00000000 400824.00000000 UW CREFC F Compass Self Storage Wendell 1401 Wendell Boulevard Wendell NC 27591 Wake SS 59575 59575 427 2004 6290000.00000000 MAI 09-09-2019 6290000.00000000 09-09-2019 MAI .85100000 6 12-06-2021 N 07-31-2019 606402.00000000 235714.00000000 370688.00000000 364731.00000000 UW CREFC F Compass Self Storage Duluth 1800 Sullivan Drive Duluth GA 30096 Gwinnett SS 62970 62970 601 2000 5540000.00000000 MAI 09-05-2019 5540000.00000000 09-05-2019 MAI .81000000 6 12-06-2021 N 07-31-2019 645324.00000000 269958.00000000 375366.00000000 369069.00000000 UW CREFC F Compass Self Storage Kennesaw 3885 Frey Road Kennesaw GA 30144 Cobb SS 61105 61105 480 1997 2016 5680000.00000000 MAI 09-05-2019 5680000.00000000 09-05-2019 MAI .83800000 6 12-06-2021 N 07-31-2019 609494.00000000 246031.00000000 363463.00000000 356418.00000000 UW CREFC F false false 33000000.00000000 101447.50000000 .03570000 .00012330 101447.50000000 .00000000 .00000000 33000000.00000000 33000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 16 1 05-12-2022 06-13-2022 DBR Investments Co. Limited 10-15-2019 32500000.00000000 120 11-06-2029 480 .03833000 .03833000 3 1 0 12-06-2019 true 1 WL 2 .00000000 32500000.00000000 1 1 1 0 false true false false false 06-05-2029 .00000000 .00000000 221 West 29th St 221 West 29th Street New York NY 10001 New York MF 95 95 2017 46100000.00000000 MAI 06-28-2019 46100000.00000000 06-28-2019 MAI .95800000 6 12-06-2021 N 06-30-2019 4176064.00000000 2084021.00000000 2092043.00000000 2068293.00000000 UW CREFC 1.32000000 1.30000000 F F false false 31642247.15000000 132474.09000000 .03833000 .00010580 104439.63000000 28034.46000000 .00000000 31614212.69000000 31614212.69000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 17 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 10-25-2019 32050000.00000000 120 11-01-2029 360 .04620000 .04620000 3 1 60 12-01-2019 true 1 WL 5 .00000000 32050000.00000000 1 10 10 0 true true false false false 08-31-2029 .00000000 .00000000 92-96 Highland Avenue 92-96 Highland Avenue Jersey City NJ 07306 Hudson MF 38 38 1901 2017 8300000.00000000 Non-MAI 09-18-2019 8300000.00000000 09-18-2019 MAI .97400000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC C 58 Van Reypen Street 58 Van Reypen Street Jersey City NJ 07306 Hudson MF 26 26 1917 2017 5100000.00000000 Non-MAI 09-17-2019 5100000.00000000 09-17-2019 MAI 1.00000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC C 67 Stuyvesant Avenue 67 Stuyvesant Avenue Jersey City NJ 07306 Hudson MF 25 25 1925 2017 5000000.00000000 Non-MAI 09-17-2019 5000000.00000000 09-17-2019 MAI .96000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC C 2729 Kennedy Boulevard 2729 Kennedy Boulevard Jersey City NJ 07306 Hudson MF 21 21 1900 2017 5000000.00000000 Non-MAI 09-16-2019 5000000.00000000 09-16-2019 MAI 1.00000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC C Jersey City Group 1 1 Britton Street a/k/a 352 Fairmont Avenue Jersey City NJ 0730 Hudson MF 18 18 1900 2017 4700000.00000000 Non-MAI 09-18-2019 4700000.00000000 09-18-2019 MAI 1.00000000 1.00000000 6 12-01-2021 X 01-01-2022 03-31-2022 .00000000 686899.00000000 .00000000 442675.69000000 .00000000 244223.31000000 .00000000 232785.81000000 UW CREFC 375318.84000000 .65070000 .62020000 C 46 Vroom Street 46 Vroom Street Jersey City NJ 07306 Hudson MF 20 20 1924 2017 4000000.00000000 Non-MAI 09-17-2019 4000000.00000000 09-17-2019 MAI .95000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC C 6 Tonnele Avenue 6 Tonnele Avenue Jersey City NJ 7306 Hudson MF 13 13 1900 2017 3200000.00000000 Non-MAI 09-17-2019 3200000.00000000 09-17-2019 MAI .92300000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC C 114 Stuyvesant Avenue 114 Stuyvesant Avenue Jersey City NJ 07306 Hudson MF 8 8 1900 2017 2000000.00000000 Non-MAI 09-17-2019 2000000.00000000 09-17-2019 MAI 1.00000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC C 64 Newkirk Street 64 Newkirk Street Jersey City NJ 07306 Hudson MF 8 8 1900 2017 1900000.00000000 Non-MAI 09-17-2019 1900000.00000000 09-17-2019 MAI 1.00000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC C 153 Academy St 153 Academy St Jersey City NJ 07302 Hudson MF 6 6 1900 2017 1600000.00000000 Non-MAI 09-18-2019 1600000.00000000 09-18-2019 MAI 1.00000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC C false false 32050000.00000000 127505.58000000 .04620000 .00010580 127505.58000000 .00000000 .00000000 32050000.00000000 32050000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 18 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 10-25-2019 31110000.00000000 120 11-01-2029 360 .04620000 .04620000 3 1 60 12-01-2019 true 1 WL 5 .00000000 31110000.00000000 1 9 9 0 true true false false false 08-31-2029 .00000000 .00000000 3143-3149 Kennedy Boulevard 3143-3149 Kennedy Boulevard Jersey City NJ 07306 Hudson MF 34 34 1900 2017 7400000.00000000 Non-MAI 09-17-2019 7400000.00000000 09-17-2019 MAI 1.00000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC F Jersey City Group 3 169-171 Manhattan Avenue Jersey City NJ 07307 Hudson MF 33 33 1925 2017 6500000.00000000 Non-MAI 09-18-2019 6500000.00000000 09-18-2019 MAI 1.00000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC F 78 Congress Street 78 Congress Street Jersey City NJ 07307 Hudson MF 25 25 1900 2017 6000000.00000000 Non-MAI 09-18-2019 6000000.00000000 09-18-2019 MAI .96000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC F 516, 518, 520 Central Ave 516, 518, 520 Central Ave Jersey City NJ 07307 Hudson MF 24 24 1880 2017 5800000.00000000 Non-MAI 09-17-2019 5800000.00000000 09-17-2019 MAI .87500000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC F 3719 Kennedy Boulevard 3719 Kennedy Boulevard Jersey City NJ 07307 Hudson MF 18 18 1920 2017 3400000.00000000 Non-MAI 09-18-2019 3400000.00000000 09-18-2019 MAI 1.00000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC F 393-395 Central Avenue 393-395 Central Avenue Jersey City NJ 07307 Hudson MF 12 12 1915 2017 3300000.00000000 Non-MAI 09-18-2019 3300000.00000000 09-18-2019 MAI .91700000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC F 104-106 Booraem Avenue 104-106 Booraem Avenue Jersey City NJ 07307 Hudson MF 16 16 1900 2017 2700000.00000000 Non-MAI 09-18-2019 2700000.00000000 09-18-2019 MAI 1.00000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC F 55 Graham Street 55 Graham Street Jersey City NJ 07307 Hudson MF 12 12 1880 2017 2500000.00000000 Non-MAI 09-18-2019 2500000.00000000 09-18-2019 MAI 1.00000000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC F 95 Beacon Avenue 95 Beacon Avenue Jersey City NJ 07306 Hudson MF 11 11 1900 2017 2000000.00000000 Non-MAI 09-18-2019 2000000.00000000 09-18-2019 MAI .90900000 6 12-01-2021 X .00000000 .00000000 .00000000 .00000000 UW CREFC F false false 31110000.00000000 123765.95000000 .04620000 .00010580 123765.95000000 .00000000 .00000000 31110000.00000000 31110000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 19 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 06-03-2019 30384615.38000000 120 07-01-2029 0 .03740800 .03740800 3 1 120 08-01-2019 true 1 A1 3 97876.27000000 30384615.38000000 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 .87280000 6 12-01-2021 N VENETIAN CASINO RESORT 42185 12-31-2022 SHOWROOM SPACE 38920 05-31-2029 MADAME 'TUSSAUD LAS VEGAS 28000 07-31-2024 03-31-2019 01-01-2022 03-31-2022 104029334.00000000 26950341.00000000 31007624.00000000 4655190.64000000 73021709.00000000 22295150.36000000 70997903.00000000 21789198.86000000 UW CREFC 7206235.50000000 2.53000000 3.09390000 2.46000000 3.02370000 F F 03-31-2022 false false 30384615.38000000 97876.27000000 .03740800 .00008950 97876.27000000 .00000000 .00000000 30384615.38000000 30384615.38000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 20 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 09-11-2019 30000000.00000000 120 09-11-2029 0 .03270000 .03270000 3 1 120 10-11-2019 true 1 PP 3 84475.00000000 30000000.00000000 1 1 1 5 true true true false false 12-10-2021 03-10-2029 03-10-2029 .00000000 .00000000 230 Park Avenue South 230 Park Avenue South New York NY 10003 New York MU 372528 373693 1895 2019 490000000.00000000 MAI 07-24-2019 490000000.00000000 07-24-2019 MAI 1.00000000 6 12-11-2021 X DISCOVERY COMMUNICATIONS 361214 01-31-2037 JP MORGAN CHASE BANK 9291 07-09-2026 EARTH CLASS MAIL 273 02-28-2026 33596638.00000000 11449082.00000000 22147556.00000000 21961566.00000000 UW CREFC 2.67000000 2.65000000 N F 09-30-2021 false false 30000000.00000000 84475.00000000 .03270000 .00010200 84475.00000000 .00000000 .00000000 30000000.00000000 30000000.00000000 06-11-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 21 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 10-07-2019 30000000.00000000 120 11-01-2029 0 .04598330 .04598330 3 1 120 12-01-2019 true 1 WL 3 .00000000 30000000.00000000 1 1 1 0 true true true false false 12-31-2021 07-31-2029 07-31-2029 .00000000 .00000000 Villa Nueces 2203 Nueces Street 506 W 22nd Street Austin TX 78705 Travis MF 193 102 2019 56900000.00000000 MAI 09-02-2019 56900000.00000000 09-02-2019 MAI 1.00000000 6 X 4210245.00000000 1324158.00000000 2886087.00000000 2849187.00000000 UW CREFC 2.06000000 2.04000000 N F false false 30000000.00000000 118790.19000000 .04598330 .00030580 118790.19000000 .00000000 .00000000 30000000.00000000 30000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 22 1 05-12-2022 06-13-2022 Deutsche Bank AG, acting through its New York Branch 09-30-2019 28200000.00000000 120 10-06-2029 0 .03965000 .03965000 3 1 120 11-06-2019 true 1 WL 3 96283.42000000 28200000.00000000 1 2 2 0 true true false false false 06-05-2029 .00000000 .00000000 Windsor Villas 1377 East Windsor Road Glendale CA 91205 Los Angeles MF 62 62 1972 2018 24470000.00000000 MAI 06-12-2019 24470000.00000000 06-12-2019 MAI 1.00000000 6 12-06-2021 N 08-30-2019 1543773.00000000 475636.00000000 1068137.00000000 1052637.00000000 UW CREFC F 720 Louise 720 North Louise Street Glendale CA 91206 Los Angeles MF 42 42 1970 2018 20340000.00000000 MAI 06-12-2019 20340000.00000000 06-12-2019 MAI .90500000 6 12-06-2021 N 08-30-2019 1282731.00000000 398640.00000000 884091.00000000 870651.00000000 UW CREFC F false false 28200000.00000000 96283.42000000 .03965000 .00010580 96283.42000000 .00000000 .00000000 28200000.00000000 28200000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 23 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 10-22-2019 26000000.00000000 120 11-01-2029 360 .03888000 .03888000 3 1 0 12-01-2019 true 1 PP 2 .00000000 26000000.00000000 1 1 1 0 false true false false false 07-31-2029 .00000000 .00000000 8 West Centre 3505 W Sam Houston Parkway North Houston TX 77043 Harris OF 227045 227045 2013 70000000.00000000 MAI 09-04-2019 70000000.00000000 09-04-2019 MAI 1.00000000 6 12-01-2021 X Helix Energy Solutions Group 118630 06-30-2025 Cameron International Corp 106801 11-30-2023 CBRE, Inc. 1614 06-30-2022 08-31-2019 8308523.00000000 3144550.00000000 5163973.00000000 4653559.00000000 UW CREFC 2.07000000 1.86000000 F F 12-31-2021 false false 24832824.88000000 122455.06000000 .03888000 .00020580 83140.30000000 39314.76000000 .00000000 24793510.12000000 24793510.12000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 24 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 09-26-2019 25000000.00000000 120 10-06-2029 360 .03920000 .03920000 3 1 24 11-06-2019 true 1 WL 5 84388.89000000 25000000.00000000 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Defeased SE 231061 37200000.00000000 MAI 09-01-2020 .93000000 3 12-06-2021 F 06-30-2019 4868890.00000000 1662176.00000000 3206714.00000000 2723638.00000000 UW 2.26000000 1.92000000 F false false 24747246.14000000 118203.68000000 .03920000 .00010580 83535.70000000 34667.98000000 .00000000 24712578.16000000 24712578.16000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 25 1 05-12-2022 06-13-2022 DBR Investments Co. Limited 10-04-2019 23523500.00000000 120 10-06-2029 0 .03130000 .03130000 3 1 120 11-06-2019 true 1 WL 3 63402.37000000 23523500.00000000 1 1 1 0 true true false false false 04-05-2029 .00000000 .00000000 Sparks Galleria 4711-4760 Galleria Parkway and 151-255 Disc Drive Sparks NV 89436 Washoe RT 210416 210429 2005 36640000.00000000 MAI 08-14-2019 36640000.00000000 08-14-2019 MAI .88600000 6 12-06-2021 N Fitness Connection 41537 12-31-2023 Marshalls 40233 08-31-2028 Sprouts 30323 06-30-2033 07-31-2019 3491577.00000000 837515.00000000 2654062.00000000 2454154.00000000 UW CREFC 3.56000000 3.29000000 F F 12-31-2021 false false 23523500.00000000 63402.37000000 .03130000 .00040580 63402.37000000 .00000000 .00000000 23523500.00000000 23523500.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 26 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 09-25-2019 21600000.00000000 120 10-06-2029 0 .03880000 .03880000 3 1 120 11-06-2019 true 1 WL 3 72168.00000000 21600000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 530 Midwood 528-530 Midwood Street aka 550-554 Kingston Avenue Brooklyn NY 11225 Kings MU 9600 48 48 2016 33500000.00000000 MAI 07-25-2019 33500000.00000000 07-25-2019 MAI .97900000 6 12-06-2021 N Dialysis Davita, Knickerbocker 9600 09-06-2027 Laundry, 12-31-2050 07-31-2019 1771143.00000000 230953.00000000 1540190.00000000 1515230.00000000 UW CREFC 1.81000000 1.78000000 F F 09-30-2021 false false 21600000.00000000 72168.00000000 .03880000 .00010580 72168.00000000 .00000000 .00000000 21600000.00000000 21600000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 27 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 10-08-2019 20053000.00000000 120 11-01-2029 360 .03890000 .03890000 3 1 60 12-01-2019 true 1 WL 5 .00000000 20053000.00000000 1 1 1 0 true true true false false 12-31-2021 08-31-2029 08-31-2029 .00000000 .00000000 The Rockland 1301 West 24th Street Lawrence KS 66046 Douglas MF 647 647 1986 2019 31700000.00000000 MAI 07-17-2019 31700000.00000000 07-17-2019 MAI .93700000 6 X 06-30-2019 4643783.00000000 2501514.00000000 2142269.00000000 2030669.00000000 UW CREFC 1.89000000 1.79000000 F F false false 20053000.00000000 67171.98000000 .03890000 .00040580 67171.98000000 .00000000 .00000000 20053000.00000000 20053000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 28 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 09-10-2019 20000000.00000000 120 10-01-2029 0 .03250000 .03250000 3 1 120 11-01-2019 true 1 PP 3 55972.22000000 20000000.00000000 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 .99150000 6 12-01-2021 N Intellectual Ventures 152633 05-31-2025 Arenanet, LLC 96839 05-31-2029 WeWork 78303 12-31-2031 07-31-2019 04-01-2021 03-31-2022 19978769.00000000 20872207.03000000 6362971.00000000 6890879.16000000 13615798.00000000 13981327.87000000 13003237.00000000 13368766.87000000 UW CREFC 4942708.25720000 2.75000000 2.82870000 2.63000000 2.70470000 F F 03-31-2022 false false 20000000.00000000 55972.22000000 .03250000 .00008950 55972.22000000 .00000000 .00000000 20000000.00000000 20000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 29 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 09-11-2019 20000000.00000000 120 09-11-2029 0 .03688000 .03688000 3 1 120 10-11-2019 true 1 PP 3 63515.56000000 20000000.00000000 1 1 1 5 true true false false false 05-10-2029 .00000000 .00000000 620 National 600 and 620 National Avenue Mountain View CA 94043 Santa Clara OF 151064 151064 2017 197000000.00000000 MAI 08-19-2019 197000000.00000000 08-19-2019 MAI 1.00000000 6 12-11-2021 N 151064 05-31-2029 12672245.00000000 2708238.00000000 9964007.00000000 9964007.00000000 UW CREFC 1.93000000 1.93000000 N F 12-31-2021 false false 20000000.00000000 63515.56000000 .03688000 .00008950 63515.56000000 .00000000 .00000000 20000000.00000000 20000000.00000000 06-11-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 30 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 09-09-2019 20000000.00000000 120 10-01-2029 360 .04700000 .04700000 3 1 60 11-01-2019 true 1 PP 5 80944.44000000 20000000.00000000 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 .94440000 6 12-01-2021 X 06-30-2019 01-01-2022 03-31-2022 10396195.00000000 2765926.80000000 2862031.00000000 1038622.34000000 7534164.00000000 1727304.46000000 7382754.00000000 1689452.21000000 UW CREFC 1334277.76000000 1.08000000 1.29460000 1.06000000 1.26620000 F F 03-31-2022 false false 20000000.00000000 80944.44000000 .04700000 .00008950 80944.44000000 .00000000 .00000000 20000000.00000000 20000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 31 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-16-2019 18500000.00000000 120 11-06-2029 300 .03890000 .03890000 3 1 0 12-06-2019 true 1 WL 2 .00000000 18500000.00000000 1 1 1 0 false true false false false 09-05-2029 .00000000 .00000000 Keystone Plaza 13503-13705 Biscayne Blvd N Miami Beach FL 33180 Miami-Dade RT 61616 61616 2002 28600000.00000000 MAI 08-29-2019 28600000.00000000 08-29-2019 MAI .94500000 6 12-06-2021 N Hook & Reel Cajun Seafood 6440 09-30-2026 Popular Community Bank 6408 08-31-2026 Mr. Fresh Farmers Market 5806 03-31-2023 07-31-2019 2525442.00000000 798576.00000000 1726866.00000000 1657642.00000000 UW CREFC 1.49000000 1.43000000 F F 12-31-2021 false false 17374693.10000000 96529.69000000 .03890000 .00010580 58200.40000000 38329.29000000 .00000000 17336363.81000000 17336363.81000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 32 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 09-24-2019 16500000.00000000 120 10-01-2029 360 .04150000 .04150000 3 1 60 11-01-2019 true 1 WL 5 58964.58000000 16500000.00000000 1 1 1 0 true true false false false 06-30-2029 .00000000 .00000000 The Shoppes at Southside 9930-9990 Southside Blvd Jacksonville FL 32256 Duval RT 112613 109113 2004 23400000.00000000 MAI 08-13-2019 23400000.00000000 08-13-2019 MAI 1.00000000 6 12-01-2021 N BEST BUY 45802 03-31-2025 URBAN AIR 40000 07-31-2029 DAVID'S BRIDAL 10000 09-30-2029 06-30-2019 2287394.00000000 565430.00000000 1721964.00000000 1701233.00000000 UW CREFC 1.79000000 1.77000000 F F 12-31-2021 false false 16500000.00000000 58964.58000000 .04150000 .00010580 58964.58000000 .00000000 .00000000 16500000.00000000 16500000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 33 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-09-2019 15827000.00000000 60 11-06-2024 0 .03900000 .03900000 3 1 60 12-06-2019 true 1 WL 3 .00000000 15827000.00000000 1 1 1 0 true true false false false 07-05-2024 .00000000 .00000000 Caughlin Ranch 4788 Caughlin Parkway Reno NV 89519 Washoe RT 113376 113376 1991 2002 24350000.00000000 MAI 09-06-2019 24350000.00000000 09-06-2019 MAI .92900000 6 12-06-2021 N RALEYS 50451 06-30-2031 ANYTIME FITNESS 8000 06-30-2025 RENOWN HEALTH 6453 01-31-2027 08-31-2019 2160681.00000000 607086.00000000 1553595.00000000 1451504.00000000 UW CREFC 2.48000000 2.32000000 F F 12-31-2021 false false 15827000.00000000 53152.34000000 .03900000 .00010580 53152.34000000 .00000000 .00000000 15827000.00000000 15827000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 34 1 05-12-2022 06-13-2022 DBR Investments Co. Limited 10-15-2019 14000000.00000000 120 11-06-2029 0 .03830000 .03830000 3 1 120 12-06-2019 true 1 WL 3 .00000000 14000000.00000000 1 5 5 5 true true false false false 08-05-2029 .00000000 .00000000 Anthos Garden 5043 East Outer Drive Detroit MI 48234 Wayne MF 335 335 1966 7520000.00000000 MAI 08-19-2019 7520000.00000000 08-19-2019 MAI .91300000 6 12-06-2021 N 07-31-2019 2032498.00000000 1519088.00000000 513411.00000000 429661.00000000 UW CREFC F Top of the Drive 12870 West Outer Drive Detroit MI 48223 Wayne MF 174 174 1968 7130000.00000000 MAI 08-19-2019 7130000.00000000 08-19-2019 MAI .96600000 6 12-06-2021 N 07-31-2019 1299478.00000000 690980.00000000 608498.00000000 556994.00000000 UW CREFC F Victoria Place 22325 West 8 Mile Road Detroit MI 48219 Wayne MF 123 123 1968 4430000.00000000 MAI 08-19-2019 4430000.00000000 08-19-2019 MAI .95900000 6 12-06-2021 N 07-31-2019 731119.00000000 399811.00000000 331308.00000000 298590.00000000 UW CREFC F Park High 127 Gerald Street Highland Park MI 48203 Wayne MF 96 96 1965 3350000.00000000 MAI 08-19-2019 3350000.00000000 08-19-2019 MAI .95800000 6 12-06-2021 N 07-31-2019 643696.00000000 359625.00000000 284070.00000000 251142.00000000 UW CREFC F Boulder Creek 5000 Boulder Drive Burton MI 48529 Genesee MF 101 101 1972 3230000.00000000 MAI 08-19-2019 3230000.00000000 08-19-2019 MAI .97000000 6 12-06-2021 N 07-31-2019 685950.00000000 437852.00000000 248098.00000000 210526.00000000 UW CREFC F false false 14000000.00000000 46172.78000000 .03830000 .00039330 46172.78000000 .00000000 .00000000 14000000.00000000 14000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 35 1 05-12-2022 06-13-2022 DBR Investments Co. Limited 10-21-2019 13475000.00000000 120 11-06-2029 360 .04130000 .04130000 3 1 12 12-06-2019 true 1 WL 5 .00000000 13475000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 The Shops at Merchant's Square 935 Bob Wallace Avenue Southwest Huntsville AL 35801 Madison RT 42716 42716 2019 18100000.00000000 MAI 08-09-2019 18100000.00000000 08-09-2019 MAI .94900000 6 12-06-2021 N Ulta 10417 07-31-2029 Chuy's 7142 10-31-2034 J.H.S Hddigs, LLC 6000 07-31-2029 1604755.00000000 345765.00000000 1258990.00000000 1199628.00000000 UW CREFC 1.61000000 1.53000000 N F 03-31-2021 false false 13132839.59000000 65345.70000000 .04130000 .00069330 46705.48000000 18640.22000000 .00000000 13114199.37000000 13114199.37000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 36 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-11-2019 13200000.00000000 120 11-06-2029 0 .04080000 .04080000 3 1 120 12-06-2019 true 1 WL 3 .00000000 13200000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 333 Cypress Avenue 333 Cypress Avenue Bronx NY 10454 Bronx MF 41 41 2017 19400000.00000000 MAI 08-06-2019 19400000.00000000 08-06-2019 MAI 1.00000000 6 12-06-2021 N 08-31-2019 954133.00000000 125200.00000000 828933.00000000 818683.00000000 UW CREFC 1.52000000 1.50000000 F F false false 13200000.00000000 46376.00000000 .04080000 .00010580 46376.00000000 .00000000 .00000000 13200000.00000000 13200000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 37 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-09-2019 12500000.00000000 60 11-06-2024 360 .04250000 .04250000 3 1 0 12-06-2019 true 1 WL 2 .00000000 12500000.00000000 1 1 1 0 false true false false false 09-05-2024 .00000000 .00000000 Arrow Business Park 9007-9087 Arrow Route Racho Cucamongo CA 91730 San Bernardino OF 137839 138080 1988 21500000.00000000 MAI 08-05-2019 21500000.00000000 08-05-2019 MAI .92700000 6 12-06-2021 N WALCO INC 12631 09-30-2023 M MF CAPITAL 10362 07-31-2024 LA ROCQUE BETTER RC 7082 07-31-2021 07-31-2019 1789878.00000000 546184.00000000 1243694.00000000 1165828.00000000 UW CREFC 1.69000000 1.58000000 F F 12-31-2021 false false 11974321.31000000 61492.49000000 .04250000 .00010580 43822.69000000 17669.80000000 .00000000 11956651.51000000 11956651.51000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 38 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-21-2019 12400000.00000000 120 11-01-2029 0 .03450000 .03450000 3 1 120 12-01-2019 true 1 WL 3 .00000000 12400000.00000000 1 1 1 5 true true false false false 08-31-2029 .00000000 .00000000 3 Avenues Shopping Center 2001 Indian River Boulevard Vero Beach FL 32960 Indian River RT 42684 45749 1999 21500000.00000000 MAI 07-19-2019 21500000.00000000 07-19-2019 MAI .97200000 6 12-01-2021 N Bonefish Grill 5500 06-30-2023 Panera Bread 5100 05-06-2024 Caliber 4000 08-31-2023 08-31-2019 1820567.00000000 383264.00000000 1437303.00000000 1348322.00000000 UW CREFC 3.31000000 3.11000000 F F 12-31-2021 false false 12400000.00000000 36838.33000000 .03450000 .00010580 36838.33000000 .00000000 .00000000 12400000.00000000 12400000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 39 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 10-15-2019 12200000.00000000 120 11-01-2029 0 .04650000 .04650000 3 1 120 12-01-2019 true 1 WL 3 .00000000 12200000.00000000 1 1 1 0 true true false false false 08-31-2029 .00000000 .00000000 Daniel Dinex 610 Park Avenue New York NY 10065 Albany RT 17765 17765 1925 1997 19800000.00000000 MAI 08-28-2019 19800000.00000000 08-28-2019 MAI 1.00000000 6 12-01-2021 N 65th Street Restaurant,LLC 17765 2073635.00000000 1157768.00000000 915867.00000000 895437.00000000 UW CREFC 1.59000000 1.56000000 N F 12-31-2021 false false 12200000.00000000 48850.83000000 .04650000 .00010580 48850.83000000 .00000000 .00000000 12200000.00000000 12200000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 40 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 09-17-2019 11800000.00000000 120 10-06-2029 360 .03900000 .03900000 3 1 60 11-06-2019 true 1 WL 5 39628.33000000 11800000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 CubeSmart Self Storage - Pembroke Pines 8321 Pines Boulevard Pembroke Pines FL 33024 Broward SS 74625 74625 1032 1990 17300000.00000000 MAI 08-09-2019 17300000.00000000 08-09-2019 MAI .91600000 6 12-06-2021 N 07-31-2019 1667872.00000000 672308.00000000 995564.00000000 984370.00000000 UW CREFC 1.49000000 1.47000000 F F false false 11800000.00000000 39628.33000000 .03900000 .00010580 39628.33000000 .00000000 .00000000 11800000.00000000 11800000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 41 1 05-12-2022 06-13-2022 DBR Investments Co. Limited 09-19-2019 11610000.00000000 120 10-06-2029 360 .03805000 .03805000 3 1 0 11-06-2019 true 1 WL 2 54130.70000000 11593909.79000000 1 1 1 0 false true false false false 06-05-2029 .00000000 .00000000 Pioneer Plaza 1805 Pioneer Parkway East Springfield OR 97478 Lane RT 96027 96027 1990 15500000.00000000 MAI 06-28-2019 15500000.00000000 06-28-2019 MAI .93400000 .97960000 6 12-06-2021 N Safeway 47019 06-30-2023 Lakefield Veterinary Group inc 12478 03-31-2032 Dragon Vine 3926 01-31-2023 05-31-2019 01-01-2022 03-31-2022 1594548.00000000 309917.00000000 413486.00000000 127930.63000000 1181062.00000000 181986.37000000 1099439.00000000 161580.62000000 UW CREFC 162392.10000000 1.82000000 1.12070000 1.69000000 .99500000 F F 04-05-2022 false false 11063343.56000000 54130.70000000 .03805000 .00010580 36249.35000000 17881.35000000 .00000000 11045462.21000000 11045462.21000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 42 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 10-01-2019 10587500.00000000 120 10-01-2029 360 .04700000 .04700000 3 1 60 11-01-2019 true 1 WL 5 42849.97000000 10587500.00000000 1 1 1 0 true true true false false 11-30-2021 04-30-2029 04-30-2029 .00000000 .00000000 Bella Vista Phase II 4305 Ruben Torres Boulevard Brownsville TX 78526 Cameron MF 144 144 2017 15150000.00000000 MAI 05-23-2019 15150000.00000000 05-23-2019 MAI .91700000 6 X 04-30-2019 1501394.00000000 457154.00000000 1044239.00000000 1015439.00000000 UW CREFC 1.58000000 1.54000000 F F false false 10587500.00000000 42849.97000000 .04700000 .00050580 42849.97000000 .00000000 .00000000 10587500.00000000 10587500.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 43 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-01-2019 10570000.00000000 120 10-06-2029 0 .03630000 .03630000 3 1 120 11-06-2019 true 1 WL 3 33040.06000000 10570000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Retail Unit - Westgate Condominium 2525 M Street, NW Washington DC 20037 District of Columbia RT 13211 13211 2017 17000000.00000000 MAI 09-18-2019 17000000.00000000 09-18-2019 MAI 1.00000000 6 12-06-2021 N Nobu DC LLC 13211 08-31-2037 08-31-2019 1302838.00000000 386826.00000000 916012.00000000 878417.00000000 UW CREFC 2.35000000 2.26000000 F F 03-31-2022 false false 10570000.00000000 33040.06000000 .03630000 .00040580 33040.06000000 .00000000 .00000000 10570000.00000000 10570000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 44 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 08-20-2019 9750000.00000000 120 09-01-2029 360 .04370000 .04370000 3 1 0 10-01-2019 true 1 WL 2 48651.56000000 9724843.46000000 1 1 1 0 false true true false false 10-31-2021 06-30-2029 06-30-2029 .00000000 .00000000 Bay Pointe Apartments 811, 919 and 1919 Northwood St. Baytown TX 77521 Harris MF 314 314 1976 2017 14500000.00000000 MAI 07-31-2019 14500000.00000000 07-31-2019 MAI .94600000 6 X 06-30-2019 1981845.00000000 1011591.00000000 970254.00000000 891754.00000000 UW CREFC 1.66000000 1.53000000 F F false false 9320783.71000000 48651.56000000 .04370000 .00010580 35074.63000000 13576.93000000 .00000000 9307206.78000000 9307206.78000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 45 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-02-2019 8000000.00000000 120 11-01-2029 120 .03950000 .03950000 3 1 0 12-01-2019 true 1 WL 1 .00000000 8000000.00000000 1 1 1 5 false true false false false 08-31-2029 .00000000 .00000000 652 Kent Avenue 652 Kent Avenue Brooklyn NY 11249 Kings WH 92000 92000 1986 20600000.00000000 MAI 04-18-2019 20600000.00000000 04-18-2019 MAI 1.00000000 6 12-01-2021 N Brink's 92000 08-31-2039 07-31-2019 1793715.00000000 300737.00000000 1492979.00000000 1417186.00000000 UW CREFC 1.54000000 1.46000000 F F 12-01-2021 false false 6295464.97000000 80806.14000000 .03950000 .00010580 21413.32000000 59392.82000000 .00000000 6236072.15000000 6236072.15000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 46 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 08-09-2019 7000000.00000000 120 09-01-2029 0 .03641000 .03641000 3 1 120 10-01-2019 true 1 WL 3 21947.14000000 7000000.00000000 1 2 2 0 true true true false false 10-31-2021 05-31-2029 05-31-2029 .00000000 .00000000 WoodSpring Suites - Holland 2630 Van Ommen Drive Holland MI 49424 Ottawa LO 105 105 2008 8200000.00000000 MAI 07-12-2019 8200000.00000000 07-12-2019 MAI .93600000 6 X 06-30-2019 1603442.00000000 831783.00000000 771659.00000000 771659.00000000 UW CREFC F Woodspring Suites - Tyler 3210 South Southwest Loop 323 Tyler TX 75701 Smith LO 124 124 2008 2016 5300000.00000000 MAI 07-15-2019 5300000.00000000 07-15-2019 MAI .90000000 6 X 06-30-2019 1278641.00000000 863369.00000000 415272.00000000 415272.00000000 UW CREFC F false false 7000000.00000000 21947.14000000 .03641000 .00010580 21947.14000000 .00000000 .00000000 7000000.00000000 7000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 47 1 05-12-2022 06-13-2022 DBR Investments Co. Limited 09-27-2019 6800000.00000000 120 10-06-2029 360 .03997000 .03997000 3 1 36 11-06-2019 true 1 WL 5 23404.66000000 6800000.00000000 1 1 1 0 true true true false false 12-05-2021 07-05-2029 07-05-2029 .00000000 .00000000 Oak Hills Mobile Home Park 5965 Harrisburg Georgesville Road Grove City OH 43123 Franklin MH 249 249 1981 9300000.00000000 MAI 01-09-2019 9300000.00000000 01-09-2019 MAI .94400000 6 X 05-31-2019 1110082.00000000 489061.00000000 621020.00000000 608570.00000000 UW CREFC 1.59000000 1.56000000 F F false false 6800000.00000000 23404.66000000 .03997000 .00010580 23404.66000000 .00000000 .00000000 6800000.00000000 6800000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 48 1 05-12-2022 06-13-2022 DBR Investments Co. Limited 09-18-2019 5600000.00000000 120 10-06-2029 360 .03850000 .03850000 3 1 24 11-06-2019 true 1 WL 5 18565.56000000 5600000.00000000 1 1 1 0 true true false false false 07-05-2029 .00000000 .00000000 Studio Movie Grill Chicago 210 West 87th Street Chicago IL 60620 Cook RT 65186 65186 1997 2016 9000000.00000000 MAI 08-06-2019 9000000.00000000 08-06-2019 MAI 1.00000000 6 12-06-2021 N Pride Entertainmentt LLC 65186 07-31-2031 841412.00000000 25242.00000000 816170.00000000 721650.00000000 UW CREFC 2.59000000 2.29000000 N F 12-31-2021 false false 5542647.75000000 26253.26000000 .03850000 .00010580 18375.42000000 7877.84000000 .00000000 5534769.91000000 5534769.91000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 49 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-11-2019 4350000.00000000 120 11-06-2029 0 .04080000 .04080000 3 1 120 12-06-2019 true 1 WL 3 .00000000 4350000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 532 E 142nd Street 532 East 142nd Street Bronx NY 10454 Bronx MF 15 15 2016 6400000.00000000 MAI 08-06-2019 6400000.00000000 08-06-2019 MAI .93300000 6 12-06-2021 N 07-31-2019 304882.00000000 45944.00000000 258937.00000000 255187.00000000 UW CREFC 1.44000000 1.42000000 F F false false 4350000.00000000 15283.00000000 .04080000 .00010580 15283.00000000 .00000000 .00000000 4350000.00000000 4350000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 50 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 10-15-2019 3750000.00000000 120 11-01-2029 360 .04000000 .04000000 3 1 60 12-01-2019 true 1 WL 5 .00000000 3750000.00000000 1 1 1 0 true true false false false 08-31-2029 .00000000 .00000000 1713 Parkway 1713 FM 685 Pflugerville TX 78660 Travis RT 10885 10885 2017 5800000.00000000 MAI 08-22-2019 5800000.00000000 08-22-2019 MAI 1.00000000 6 12-01-2021 X Comercia Bank 2781 11-14-2028 Austin Gourmet popcorn 1477 04-01-2024 teaploca Lounge 1470 01-08-2028 533366.00000000 175495.00000000 357871.00000000 337683.00000000 UW CREFC 1.67000000 1.57000000 N F 01-01-2021 false false 3750000.00000000 12916.67000000 .04000000 .00050580 12916.67000000 .00000000 .00000000 3750000.00000000 3750000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 51 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-02-2019 3500000.00000000 120 10-06-2029 0 .03690000 .03690000 3 1 120 11-06-2019 true 1 WL 3 11121.25000000 3500000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Best Storage-South 8520 & 8611 Erin Drive Anchorage AK 99507 Anchorage SS 61368 61368 431 2002 7800000.00000000 MAI 08-29-2019 7800000.00000000 08-29-2019 MAI .82900000 6 12-06-2021 N 08-31-2019 687309.00000000 244000.00000000 443309.00000000 437172.00000000 UW CREFC 3.39000000 3.34000000 F F false false 3500000.00000000 11121.25000000 .03690000 .00010580 11121.25000000 .00000000 .00000000 3500000.00000000 3500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 52 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-15-2019 3000000.00000000 120 11-06-2029 360 .03800000 .03800000 3 1 60 12-06-2019 true 1 WL 5 .00000000 3000000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 WAG Moncks Corner, SC 395 N. Highway 52 Moncks Corner SC 29461 Berkeley RT 14820 14820 2006 5400000.00000000 MAI 08-09-2019 5400000.00000000 08-09-2019 MAI 1.00000000 6 12-06-2021 N Walgreens 14820 08-31-2031 315495.00000000 9465.00000000 306030.00000000 299411.00000000 UW CREFC 1.82000000 1.78000000 N F 12-31-2021 false false 3000000.00000000 9816.67000000 .03800000 .00010580 9816.67000000 .00000000 .00000000 3000000.00000000 3000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 53 1 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-07-2019 3000000.00000000 120 11-06-2029 360 .03690000 .03690000 3 1 36 12-06-2019 true 1 WL 5 .00000000 3000000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 CubeSmart Bryan TX 741 N. Harvey Mitchell Parkway Bryan TX 77807 Brazos SS 60850 60850 497 1994 4450000.00000000 MAI 08-27-2019 4450000.00000000 08-27-2019 MAI .74400000 6 12-06-2021 N 07-31-2019 484493.00000000 210574.00000000 273919.00000000 267834.00000000 UW CREFC 1.66000000 1.62000000 F F false false 3000000.00000000 9532.50000000 .03690000 .00010580 9532.50000000 .00000000 .00000000 3000000.00000000 3000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000
2(c)(15) Loan Structure Code With respect to Asset Numbers 2, 4, 5, 9 and 19, the related mortgage loan is a senior portion of a mortgage loan structure comprised of one or more senior A notes and one or more subordinate notes. 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. 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. 2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any "Hyper-Amortization" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). 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 November 2019 (or for loans originated after such date, as of the loan origination date). 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. 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. 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. 2(f)(1) Primary Servicer Name In the case of Asset Numbers 3 and 5, the whole loan is serviced under the Benchmark 2019-B14 Pooling and Servicing Agreement until such time that the related controlling pari passu companion loan has been securitized, at which point the whole loan will be serviced under the related pooling and servicing agreement. The initial controlling noteholder with respect to Asset Numbers 3 and 5 are JPMCB and CREFI, or an affiliate, respectively, as holder of the related controlling pari passu companion loans. The primary servicer name has been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Hamilton ETFs Announces April 2024 Cash Distributions
- Nilesh Undavia Issues Open Letter to Shareholders
- GCC Reports First Quarter 2024 Results
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!