Form 10-D CD 2019-CD8 Mortgage For: May 17
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: April 16, 2022 to May 17, 2022
Commission File Number of issuing entity: 333-226943-03
Central Index Key Number of issuing entity: 0001782003
CD 2019-CD8 Mortgage Trust
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-226943
Central Index Key Number of depositor: 0001013454
Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541294
German American Capital Corporation
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0000016287
MUFG Principal Commercial Capital
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001558761
Cantor Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001701238
Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)
Lainie Kaye (212) 250-2500
(Name and telephone number, including area code, of the person to contact in connection with this filing)
New York
(State or other jurisdiction of incorporation or organization of the issuing entity)
38-4123646
38-4123647
38-7221353
(I.R.S. Employer Identification No.)
c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
A-1 |
|
|
X |
|
A-2 |
|
|
X |
|
A-SB |
|
|
X |
|
A-3 |
|
|
X |
|
A-4 |
|
|
X |
|
X-A |
|
|
X |
|
X-M |
|
|
X |
|
B |
|
|
X |
|
C |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On May 17, 2022 a distribution was made to holders of the certificates issued by CD 2019-CD8 Mortgage Trust.
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
The following table presents the loss information for the trust assets for the CD 2019-CD8 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on May 17, 2022
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
1 |
2.29% |
0 |
N/A |
No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by CD 2019-CD8 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from April 16, 2022 to May 17, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 15, 2022. The CIK number for the Depositor is 0001013454.
German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of GACC is 0001541294.
MUFG Principal Commercial Capital (“MUFGPCC”), one of the sponsors, is not yet required to file a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934. MUFGPCC’s first Form ABS-15G filing will be made on or prior to the due date for such filing. The CIK number of MUFGPCC is 0000016287.
Cantor Commercial Real Estate Lending, L.P. ("CCREL"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on May 12, 2022. The CIK number of CCREL is 0001558761.
Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of CREF is 0001701238.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226943-03 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226943-03 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Deutsche Mortgage & Asset Receiving Corporation
(Depositor)
/s/ Matt Smith
Matt Smith, Director
Date: May 27, 2022
/s/ R. Chris Jones
R. Chris Jones, Director
Date: May 27, 2022
Distribution Date: |
05/17/22 |
CD 2019-CD8 Mortgage Trust |
Determination Date: |
05/11/22 |
|
Next Distribution Date: |
06/17/22 |
|
Record Date: |
04/29/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2019-CD8 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2 |
Depositor |
Deutsche Mortgage & Asset Receiving Corporation |
|
|
Certificate Factor Detail |
3 |
|
Helaine M. Kaplan |
(212) 250-5270 |
|
Certificate Interest Reconciliation Detail |
4 |
|
60 Wall Street | New York, NY 10005 | United States |
|
|
|
|
Master Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
Additional Information |
5 |
|
Association |
|
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
Certificate Ratings Detail |
7 |
|
10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States |
|
|
Bond / Collateral Reconciliation - Balances |
8 |
Special Servicer |
LNR Partners,LLC |
|
|
Current Mortgage Loan and Property Stratification |
9-13 |
|
Job Warshaw |
|
|
|
|
|
2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States |
|
|
Mortgage Loan Detail (Part 1) |
14-15 |
|
|
|
|
|
|
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
Mortgage Loan Detail (Part 2) |
16-17 |
Representations Reviewer |
|
|
|
Principal Prepayment Detail |
18 |
|
David Rodgers |
(212) 230-9025 |
|
Historical Detail |
19 |
|
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|
|
|
|
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
Delinquency Loan Detail |
20 |
|
Bank, N.A. |
|
|
Collateral Stratification and Historical Detail |
21 |
|
Corporate Trust Services (CMBS) |
|
|
Specially Serviced Loan Detail - Part 1 |
22 |
|
|
|
|
|
|
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
Specially Serviced Loan Detail - Part 2 |
23 |
|
|
|
|
|
|
Rating Agency |
Fitch Ratings, Inc. |
|
|
Modified Loan Detail |
24 |
|
|
(212) 908-0500 |
|
Historical Liquidated Loan Detail |
25 |
|
33 Whitehall Street | New York, NY 10004 | United States |
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
26 |
Rating Agency |
DBRS, Inc. |
|
|
Interest Shortfall Detail - Collateral Level |
27 |
|
US office |
(312) 332-3492 |
|
Supplemental Notes |
28 |
|
333 West Wacker Drive, Suite 1800 | Chicago, IL 60606 | United States |
|
|
|
|
Rating Agency |
S&P Global Ratings |
|
|
|
|
|
CMBS Info 17g5 |
(212) 438-2430 |
|
|
|
|
55 Water Street, 41st Floor | New York, NY 10041 | United States |
|
|
|
|
Directing Holder |
Eightfold Real Estate Capital, L.P. |
|
|
|
|
|
- |
|
|
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 28 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
|
Credit |
Credit |
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
||||||||||||
A-1 |
12515BAA6 |
1.927000% |
10,401,000.00 |
6,600,993.02 |
168,984.27 |
10,600.09 |
0.00 |
0.00 |
179,584.36 |
6,432,008.75 |
30.15% |
30.00% |
A-2 |
12515BAB4 |
2.809000% |
7,644,000.00 |
7,644,000.00 |
0.00 |
17,893.33 |
0.00 |
0.00 |
17,893.33 |
7,644,000.00 |
30.15% |
30.00% |
A-SB |
12515BAC2 |
2.812000% |
16,457,000.00 |
16,457,000.00 |
0.00 |
38,564.24 |
0.00 |
0.00 |
38,564.24 |
16,457,000.00 |
30.15% |
30.00% |
A-3 |
12515BAD0 |
2.657000% |
180,750,000.00 |
180,750,000.00 |
0.00 |
400,210.63 |
0.00 |
0.00 |
400,210.63 |
180,750,000.00 |
30.15% |
30.00% |
A-4 |
12515BAE8 |
2.912000% |
334,331,000.00 |
334,331,000.00 |
0.00 |
811,309.89 |
0.00 |
0.00 |
811,309.89 |
334,331,000.00 |
30.15% |
30.00% |
A-M |
12515BAG3 |
3.124000% |
49,070,000.00 |
49,070,000.00 |
0.00 |
127,745.57 |
0.00 |
0.00 |
127,745.57 |
49,070,000.00 |
23.87% |
23.75% |
B |
12515BAH1 |
3.366000% |
40,237,000.00 |
40,237,000.00 |
0.00 |
112,864.79 |
0.00 |
0.00 |
112,864.79 |
40,237,000.00 |
18.72% |
18.63% |
C |
12515BAJ7 |
3.719000% |
38,275,000.00 |
38,275,000.00 |
0.00 |
118,620.60 |
0.00 |
0.00 |
118,620.60 |
38,275,000.00 |
13.82% |
13.75% |
D |
12515BAR9 |
3.000000% |
24,535,000.00 |
24,535,000.00 |
0.00 |
61,337.50 |
0.00 |
0.00 |
61,337.50 |
24,535,000.00 |
10.68% |
10.63% |
E |
12515BAT5 |
3.000000% |
19,628,000.00 |
19,628,000.00 |
0.00 |
49,070.00 |
0.00 |
0.00 |
49,070.00 |
19,628,000.00 |
8.17% |
8.13% |
F |
12515BAV0 |
3.000000% |
21,591,000.00 |
21,591,000.00 |
0.00 |
53,977.50 |
0.00 |
0.00 |
53,977.50 |
21,591,000.00 |
5.40% |
5.38% |
G-RR |
12515BAY4 |
4.243971% |
8,832,000.00 |
8,832,000.00 |
0.00 |
31,235.62 |
0.00 |
0.00 |
31,235.62 |
8,832,000.00 |
4.27% |
4.25% |
H-RR |
12515BBA5 |
4.243971% |
16,684,000.00 |
16,684,000.00 |
0.00 |
59,005.34 |
0.00 |
0.00 |
59,005.34 |
16,684,000.00 |
2.14% |
2.13% |
J-RR* |
12515BBC1 |
4.243971% |
16,684,305.00 |
16,684,305.00 |
0.00 |
33,528.87 |
0.00 |
0.00 |
33,528.87 |
16,684,305.00 |
0.00% |
0.00% |
V-RR |
12515BBG2 |
4.243971% |
26,000,000.00 |
25,874,159.02 |
5,596.08 |
90,663.93 |
0.00 |
0.00 |
96,260.01 |
25,868,562.94 |
0.00% |
0.00% |
S |
12515BBD9 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
R |
12515BBE7 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
|
811,119,305.00 |
807,193,457.04 |
174,580.35 |
2,016,627.90 |
0.00 |
0.00 |
2,191,208.25 |
807,018,876.69 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
12515BAF5 |
1.406986% |
598,653,000.00 |
594,852,993.02 |
0.00 |
697,458.44 |
0.00 |
0.00 |
697,458.44 |
594,684,008.75 |
|
|
X-B |
12515BAK4 |
0.705881% |
78,512,000.00 |
78,512,000.00 |
0.00 |
46,183.46 |
0.00 |
0.00 |
46,183.46 |
78,512,000.00 |
|
|
X-D |
12515BAM0 |
1.243971% |
44,163,000.00 |
44,163,000.00 |
0.00 |
45,781.23 |
0.00 |
0.00 |
45,781.23 |
44,163,000.00 |
|
|
X-F |
12515BAP3 |
1.243971% |
21,591,000.00 |
21,591,000.00 |
0.00 |
22,382.14 |
0.00 |
0.00 |
22,382.14 |
21,591,000.00 |
|
|
Notional SubTotal |
|
742,919,000.00 |
739,118,993.02 |
0.00 |
811,805.27 |
0.00 |
0.00 |
811,805.27 |
738,950,008.75 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
174,580.35 |
2,828,433.17 |
0.00 |
0.00 |
3,003,013.52 |
|
|
|
|
|
||||||||||||
* |
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 28 |
|
|
|
|
Certificate Factor Detail |
|
|
|
|||
|
|
|
|
|
|
Cumulative |
|
|
|
|
|
|
|
|
|
Interest Shortfalls |
Interest |
|
|
|
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Losses |
Total Distribution |
Ending Balance |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
A-1 |
12515BAA6 |
634.64984328 |
16.24692530 |
1.01914143 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
17.26606672 |
618.40291799 |
A-2 |
12515BAB4 |
1,000.00000000 |
0.00000000 |
2.34083333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.34083333 |
1,000.00000000 |
A-SB |
12515BAC2 |
1,000.00000000 |
0.00000000 |
2.34333354 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.34333354 |
1,000.00000000 |
A-3 |
12515BAD0 |
1,000.00000000 |
0.00000000 |
2.21416669 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.21416669 |
1,000.00000000 |
A-4 |
12515BAE8 |
1,000.00000000 |
0.00000000 |
2.42666666 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.42666666 |
1,000.00000000 |
A-M |
12515BAG3 |
1,000.00000000 |
0.00000000 |
2.60333340 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.60333340 |
1,000.00000000 |
B |
12515BAH1 |
1,000.00000000 |
0.00000000 |
2.80500012 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.80500012 |
1,000.00000000 |
C |
12515BAJ7 |
1,000.00000000 |
0.00000000 |
3.09916656 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.09916656 |
1,000.00000000 |
D |
12515BAR9 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
E |
12515BAT5 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
F |
12515BAV0 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
G-RR |
12515BAY4 |
1,000.00000000 |
0.00000000 |
3.53664176 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.53664176 |
1,000.00000000 |
H-RR |
12515BBA5 |
1,000.00000000 |
0.00000000 |
3.53664229 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.53664229 |
1,000.00000000 |
J-RR |
12515BBC1 |
1,000.00000000 |
0.00000000 |
2.00960543 |
1.52703634 |
21.98888057 |
0.00000000 |
0.00000000 |
2.00960543 |
1,000.00000000 |
V-RR |
12515BBG2 |
995.15996231 |
0.21523385 |
3.48707423 |
0.03245038 |
0.46727769 |
0.00000000 |
0.00000000 |
3.70230808 |
994.94472846 |
S |
12515BBD9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
R |
12515BBE7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
12515BAF5 |
993.65240468 |
0.00000000 |
1.16504626 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.16504626 |
993.37013053 |
X-B |
12515BAK4 |
1,000.00000000 |
0.00000000 |
0.58823441 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.58823441 |
1,000.00000000 |
X-D |
12515BAM0 |
1,000.00000000 |
0.00000000 |
1.03664221 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.03664221 |
1,000.00000000 |
X-F |
12515BAP3 |
1,000.00000000 |
0.00000000 |
1.03664212 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.03664212 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 3 of 28 |
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
||||||||||||
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Interest |
|
Interest |
|
|
|
|
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
A-1 |
04/01/22 - 04/30/22 |
30 |
0.00 |
10,600.09 |
0.00 |
10,600.09 |
0.00 |
0.00 |
0.00 |
10,600.09 |
0.00 |
|
A-2 |
04/01/22 - 04/30/22 |
30 |
0.00 |
17,893.33 |
0.00 |
17,893.33 |
0.00 |
0.00 |
0.00 |
17,893.33 |
0.00 |
|
A-SB |
04/01/22 - 04/30/22 |
30 |
0.00 |
38,564.24 |
0.00 |
38,564.24 |
0.00 |
0.00 |
0.00 |
38,564.24 |
0.00 |
|
A-3 |
04/01/22 - 04/30/22 |
30 |
0.00 |
400,210.63 |
0.00 |
400,210.63 |
0.00 |
0.00 |
0.00 |
400,210.63 |
0.00 |
|
A-4 |
04/01/22 - 04/30/22 |
30 |
0.00 |
811,309.89 |
0.00 |
811,309.89 |
0.00 |
0.00 |
0.00 |
811,309.89 |
0.00 |
|
X-A |
04/01/22 - 04/30/22 |
30 |
0.00 |
697,458.44 |
0.00 |
697,458.44 |
0.00 |
0.00 |
0.00 |
697,458.44 |
0.00 |
|
X-B |
04/01/22 - 04/30/22 |
30 |
0.00 |
46,183.46 |
0.00 |
46,183.46 |
0.00 |
0.00 |
0.00 |
46,183.46 |
0.00 |
|
X-D |
04/01/22 - 04/30/22 |
30 |
0.00 |
45,781.23 |
0.00 |
45,781.23 |
0.00 |
0.00 |
0.00 |
45,781.23 |
0.00 |
|
X-F |
04/01/22 - 04/30/22 |
30 |
0.00 |
22,382.14 |
0.00 |
22,382.14 |
0.00 |
0.00 |
0.00 |
22,382.14 |
0.00 |
|
A-M |
04/01/22 - 04/30/22 |
30 |
0.00 |
127,745.57 |
0.00 |
127,745.57 |
0.00 |
0.00 |
0.00 |
127,745.57 |
0.00 |
|
B |
04/01/22 - 04/30/22 |
30 |
0.00 |
112,864.79 |
0.00 |
112,864.79 |
0.00 |
0.00 |
0.00 |
112,864.79 |
0.00 |
|
C |
04/01/22 - 04/30/22 |
30 |
0.00 |
118,620.60 |
0.00 |
118,620.60 |
0.00 |
0.00 |
0.00 |
118,620.60 |
0.00 |
|
D |
04/01/22 - 04/30/22 |
30 |
0.00 |
61,337.50 |
0.00 |
61,337.50 |
0.00 |
0.00 |
0.00 |
61,337.50 |
0.00 |
|
E |
04/01/22 - 04/30/22 |
30 |
0.00 |
49,070.00 |
0.00 |
49,070.00 |
0.00 |
0.00 |
0.00 |
49,070.00 |
0.00 |
|
F |
04/01/22 - 04/30/22 |
30 |
0.00 |
53,977.50 |
0.00 |
53,977.50 |
0.00 |
0.00 |
0.00 |
53,977.50 |
0.00 |
|
G-RR |
04/01/22 - 04/30/22 |
30 |
0.00 |
31,235.62 |
0.00 |
31,235.62 |
0.00 |
0.00 |
0.00 |
31,235.62 |
0.00 |
|
H-RR |
04/01/22 - 04/30/22 |
30 |
0.00 |
59,005.34 |
0.00 |
59,005.34 |
0.00 |
0.00 |
0.00 |
59,005.34 |
0.00 |
|
J-RR |
04/01/22 - 04/30/22 |
30 |
341,391.65 |
59,006.42 |
0.00 |
59,006.42 |
25,477.54 |
0.00 |
0.00 |
33,528.87 |
366,869.19 |
|
V-RR |
04/01/22 - 04/30/22 |
30 |
11,305.51 |
91,507.64 |
0.00 |
91,507.64 |
843.71 |
0.00 |
0.00 |
90,663.93 |
12,149.22 |
|
Totals |
|
|
352,697.16 |
2,854,754.43 |
0.00 |
2,854,754.43 |
26,321.25 |
0.00 |
0.00 |
2,828,433.17 |
379,018.41 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 28 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
3,003,013.52 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 5 of 28 |
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest |
|
Fees |
|
Interest Paid or Advanced |
2,869,237.99 |
Master Servicing Fee |
6,372.87 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
6,013.59 |
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
336.33 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,760.75 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
0.00 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
2,869,237.99 |
Total Fees |
14,483.54 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
174,580.35 |
Reimbursement for Interest on Advances |
704.07 |
Unscheduled Principal Collections |
|
ASER Amount |
21,763.02 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
3,854.17 |
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 |
174,580.35 |
Total Expenses/Reimbursements |
26,321.26 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
2,828,433.17 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
174,580.35 |
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 |
3,003,013.52 |
Total Funds Collected |
3,043,818.34 |
Total Funds Distributed |
3,043,818.32 |
|
|||
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 28 |
|
|
|
|
|
|
Certificate Ratings Detail |
|
|
|||
|
|||||||||||
|
|
|
|
DBRS, Inc. |
|
|
Fitch Ratings, Inc. |
|
Standard & Poor's Rating Services |
||
|
|
|
|
|
Date Last |
|
|
Date Last |
|
|
Date Last |
Class |
CUSIP |
Original |
Current¹ |
|
Original |
Current¹ |
|
Original |
Current¹ |
|
|
|
|
|
|
|
Changed |
|
|
Changed |
|
|
Changed |
|
A1 |
12515BAA6 |
AAA |
AAA |
05/01/22 |
AAA |
AAA |
05/01/22 |
AAA |
AAA |
05/01/22 |
|
A2 |
12515BAB4 |
AAA |
AAA |
05/01/22 |
AAA |
AAA |
05/01/22 |
AAA |
AAA |
05/01/22 |
|
ASB |
12515BAC2 |
AAA |
AAA |
05/01/22 |
AAA |
AAA |
05/01/22 |
AAA |
AAA |
05/01/22 |
|
A3 |
12515BAD0 |
AAA |
AAA |
05/01/22 |
AAA |
AAA |
05/01/22 |
AAA |
AAA |
05/01/22 |
|
A4 |
12515BAE8 |
AAA |
AAA |
05/01/22 |
AAA |
AAA |
05/01/22 |
AAA |
AAA |
05/01/22 |
|
XA |
12515BAF5 |
AAA |
AAA |
05/01/22 |
AAA |
AAA |
05/01/22 |
AA+ |
AA+ |
05/01/22 |
|
XB |
12515BAK4 |
AA |
AA |
05/01/22 |
A- |
A- |
05/01/22 |
N/A |
N/A |
05/01/22 |
|
XD |
12515BAM0 |
A (low) |
A (low) |
05/01/22 |
BBB- |
BBB- |
05/01/22 |
N/A |
N/A |
05/01/22 |
|
XF |
12515BAP3 |
BBB (low) |
BBB (low) |
05/01/22 |
BB- |
BB- |
05/01/22 |
N/A |
N/A |
05/01/22 |
|
AM |
12515BAG3 |
AAA |
AAA |
05/01/22 |
AAA |
AAA |
05/01/22 |
AA+ |
AA+ |
05/01/22 |
|
B |
12515BAH1 |
AAA |
AAA |
05/01/22 |
AA- |
AA- |
05/01/22 |
N/A |
N/A |
05/01/22 |
|
C |
12515BAJ7 |
AA (low) |
AA (low) |
05/01/22 |
A- |
A- |
05/01/22 |
N/A |
N/A |
05/01/22 |
|
D |
12515BAR9 |
A (low) |
A (low) |
05/01/22 |
BBB |
BBB |
05/01/22 |
N/A |
N/A |
05/01/22 |
|
E |
12515BAT5 |
BBB (high) |
BBB (high) |
05/01/22 |
BBB- |
BBB- |
05/01/22 |
N/A |
N/A |
05/01/22 |
|
F |
12515BAV0 |
BB (high) |
BB (high) |
05/01/22 |
BB- |
BB- |
05/01/22 |
N/A |
N/A |
05/01/22 |
GRR |
12515BAY4 |
BB |
N/A |
05/01/22 |
B- |
N/A |
05/01/22 |
N/A |
N/A |
05/01/22 |
|
HRR |
12515BBA5 |
B (low) |
N/A |
05/01/22 |
NR |
N/A |
05/01/22 |
N/A |
N/A |
05/01/22 |
|
|
JRR |
12515BBC1 |
N/A |
N/A |
05/01/22 |
NR |
N/A |
05/01/22 |
N/A |
N/A |
05/01/22 |
VRR |
12515BBG2 |
N/A |
N/A |
05/01/22 |
NR |
N/A |
05/01/22 |
N/A |
N/A |
05/01/22 |
|
NR |
- Designates that the class was not rated by the above agency at the time of original issuance. |
|
|
|
|
|
|
||||
N/A |
- Data not available this period. |
|
|
|
|
|
|
|
|
||
X |
- Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. |
|
|
|
|
||||||
(1) |
For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 |
||||||||||
|
days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. |
||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
Page 7 of 28 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
807,193,457.43 |
807,193,457.43 |
Beginning Certificate Balance |
807,193,457.04 |
|
(-) Scheduled Principal Collections |
174,580.35 |
174,580.35 |
(-) Principal Distributions |
174,580.35 |
|
(-) 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 |
807,018,877.08 |
807,018,877.08 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
807,193,457.43 |
807,193,457.43 |
Ending Certificate Balance |
807,018,876.69 |
|
Ending Actual Collateral Balance |
807,018,877.08 |
807,018,877.08 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.39) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.39) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.24% |
|
|
|
|
|
UC / (OC) Interest |
0.00 |
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 8 of 28 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Scheduled Balance |
|
|
|
|
|
Debt Service Coverage Ratio¹ |
|
|
|
||
|
Scheduled |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Balance |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
7,499,999 or less |
8 |
45,560,331.32 |
5.65% |
85 |
4.5107 |
2.151251 |
1.44 or less |
12 |
301,108,413.26 |
37.31% |
85 |
4.5447 |
0.559806 |
7,500,000 to 14,999,999 |
7 |
77,326,792.26 |
9.58% |
80 |
4.4601 |
1.718049 |
1.45 to 1.74 |
4 |
76,095,705.19 |
9.43% |
87 |
4.3579 |
1.661911 |
|
15,000,000 to 24,999,999 |
7 |
133,186,912.31 |
16.50% |
84 |
4.5144 |
1.702737 |
1.75 to 2.49 |
12 |
274,029,427.31 |
33.96% |
90 |
4.1651 |
2.092513 |
|
25,000,000 to 49,999,999 |
10 |
355,944,841.19 |
44.11% |
91 |
4.0930 |
1.761207 |
2.50 to 3.49 |
5 |
125,510,331.32 |
15.55% |
87 |
4.0180 |
3.185592 |
|
|
50,000,000 or greater |
3 |
195,000,000.00 |
24.16% |
87 |
4.2758 |
1.542821 |
3.50 and greater |
2 |
30,275,000.00 |
3.75% |
87 |
3.1905 |
3.868745 |
|
Totals |
35 |
807,018,877.08 |
100.00% |
87 |
4.2655 |
1.716673 |
Totals |
35 |
807,018,877.08 |
100.00% |
87 |
4.2655 |
1.716673 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 9 of 28 |
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
State³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
|
|||||||||||||
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
State |
|
|
|
WAM² |
WAC |
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Property Type |
|
|
|
WAM² |
WAC |
|
|
|
|
|
|
|
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|||||||||||||
Alabama |
1 |
5,428,571.43 |
0.67% |
87 |
4.8500 |
1.180000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
15 |
32,244,846.76 |
4.00% |
87 |
4.2376 |
1.929101 |
Arizona |
1 |
6,780,000.00 |
0.84% |
87 |
4.4000 |
2.250000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
14 |
145,198,052.18 |
17.99% |
83 |
4.6851 |
0.338483 |
California |
8 |
242,730,000.00 |
30.08% |
94 |
4.0608 |
1.853058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
5 |
127,188,577.25 |
15.76% |
83 |
4.4342 |
0.990196 |
Florida |
3 |
37,425,000.00 |
4.64% |
82 |
4.7602 |
1.985972 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
5 |
48,440,000.00 |
6.00% |
87 |
3.8296 |
2.640157 |
Illinois |
2 |
60,000,000.00 |
7.43% |
82 |
4.4737 |
1.057333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
6 |
156,501,496.17 |
19.39% |
99 |
3.8848 |
2.156551 |
Massachusetts |
3 |
18,732,653.87 |
2.32% |
87 |
4.3000 |
1.520000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
1 |
38,659,788.25 |
4.79% |
87 |
4.3800 |
1.160000 |
Michigan |
14 |
14,663,051.28 |
1.82% |
87 |
4.0900 |
1.660000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
9 |
242,586,116.29 |
30.06% |
86 |
4.2409 |
2.453010 |
Mississippi |
1 |
6,571,428.57 |
0.81% |
87 |
4.8500 |
1.180000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
3 |
16,200,000.00 |
2.01% |
87 |
4.3094 |
2.641435 |
Nevada |
1 |
6,215,331.32 |
0.77% |
86 |
4.2800 |
3.440000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
58 |
807,018,877.08 |
100.00% |
87 |
4.2655 |
1.716673 |
New York |
13 |
104,139,699.12 |
12.90% |
86 |
3.7205 |
2.393873 |
|
|
|
|
|
|
|
|
|||||||||||||
North Carolina |
1 |
2,775,000.00 |
0.34% |
87 |
3.7700 |
4.550000 |
|
|
|
|
|
|
|
|
|||||||||||||
Pennsylvania |
3 |
109,450,722.69 |
13.56% |
87 |
4.7010 |
0.090675 |
|
|
|
|
|
|
|
|
|||||||||||||
South Carolina |
1 |
8,243,793.75 |
1.02% |
26 |
4.3500 |
2.270000 |
|
|
|
|
|
|
|
|
|||||||||||||
Texas |
3 |
126,723,624.88 |
15.70% |
86 |
4.4596 |
2.524252 |
|
|
|
|
|
|
|
|
|||||||||||||
Utah |
1 |
8,900,000.00 |
1.10% |
84 |
4.9100 |
2.130000 |
|
|
|
|
|
|
|
|
|||||||||||||
Washington |
1 |
6,240,000.00 |
0.77% |
87 |
4.5000 |
0.830000 |
|
|
|
|
|
|
|
|
|||||||||||||
Washington, DC |
1 |
42,000,000.00 |
5.20% |
87 |
4.0400 |
1.420000 |
|
|
|
|
|
|
|
|
|||||||||||||
Totals |
58 |
807,018,877.08 |
100.00% |
87 |
4.2655 |
1.716673 |
|
|
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 28 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Note Rate |
|
|
|
|
|
Seasoning |
|
|
|
||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Note Rate |
|
|
|
WAM² |
WAC |
|
Seasoning |
|
|
|
WAM² |
WAC |
|
|
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
3.9999% or less |
6 |
220,725,000.00 |
27.35% |
95 |
3.6679 |
2.512016 |
12 months or less |
1 |
34,450,000.00 |
4.27% |
145 |
3.7639 |
2.130000 |
|
4.0000% to 4.2499% |
6 |
137,458,051.32 |
17.03% |
87 |
4.0863 |
1.293774 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.2500% to 4.7499% |
15 |
280,087,200.88 |
34.71% |
84 |
4.4168 |
1.914005 |
25 months to 36 months |
29 |
656,420,252.20 |
81.34% |
86 |
4.1800 |
1.790440 |
|
4.7500% to 4.9999% |
6 |
144,600,000.00 |
17.92% |
84 |
4.8867 |
0.644931 |
37 months to 48 months |
5 |
116,148,624.88 |
14.39% |
80 |
4.8972 |
1.177180 |
|
5.0000% or greater |
2 |
24,148,624.88 |
2.99% |
80 |
5.2720 |
0.982988 |
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
35 |
807,018,877.08 |
100.00% |
87 |
4.2655 |
1.716673 |
Totals |
35 |
807,018,877.08 |
100.00% |
87 |
4.2655 |
1.716673 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 28 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|
||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
59 months or less |
1 |
8,243,793.75 |
1.02% |
26 |
4.3500 |
2.270000 |
Interest Only |
23 |
619,750,000.00 |
76.79% |
89 |
4.1893 |
1.751379 |
|
60 months or greater |
34 |
798,775,083.33 |
98.98% |
88 |
4.2646 |
1.710963 |
59 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
35 |
807,018,877.08 |
100.00% |
87 |
4.2655 |
1.716673 |
60 months or greater |
12 |
187,268,877.08 |
23.21% |
83 |
4.5175 |
1.601817 |
|
|
|
|
|
|
|
|
Totals |
35 |
807,018,877.08 |
100.00% |
87 |
4.2655 |
1.716673 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 12 of 28 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
|
|
Age of Most Recent NOI |
|
|
|
|
Remaining Stated Term (Fully Amortizing Loans) |
|
|||
|
Age of Most |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
WAM² |
WAC |
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Underwriter's Information |
2 |
33,395,705.19 |
4.14% |
87 |
4.2078 |
1.581470 |
|
|
|
None |
|
|
|
Totals |
35 |
807,018,877.08 |
100.00% |
87 |
4.2655 |
1.716673 |
|
|
|
|
|
|
||||||||||||
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
||||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
||||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 13 of 28 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
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 |
30316671 |
OF |
Los Angeles |
CA |
Actual/360 |
3.725% |
232,812.50 |
0.00 |
0.00 |
N/A |
07/01/29 |
-- |
75,000,000.00 |
75,000,000.00 |
05/01/22 |
|
2A2 |
30316576 |
RT |
The Woodlands |
TX |
Actual/360 |
4.256% |
177,333.33 |
0.00 |
0.00 |
N/A |
08/01/29 |
-- |
50,000,000.00 |
50,000,000.00 |
04/01/22 |
|
2A5 |
30316580 |
|
|
|
Actual/360 |
4.256% |
70,933.33 |
0.00 |
0.00 |
N/A |
08/01/29 |
-- |
20,000,000.00 |
20,000,000.00 |
04/01/22 |
|
3 |
30316672 |
LO |
Philadelphia |
PA |
Actual/360 |
4.880% |
284,666.67 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
70,000,000.00 |
70,000,000.00 |
05/06/22 |
|
4 |
30503593 |
MU |
Washington |
DC |
Actual/360 |
4.040% |
141,400.00 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
42,000,000.00 |
42,000,000.00 |
05/06/22 |
|
5 |
30316673 |
MU |
Chicago |
IL |
Actual/360 |
4.670% |
159,558.33 |
0.00 |
0.00 |
N/A |
01/01/29 |
-- |
41,000,000.00 |
41,000,000.00 |
05/01/22 |
|
6 |
30316674 |
RT |
Lakewood |
CA |
Actual/360 |
3.970% |
135,641.67 |
0.00 |
0.00 |
N/A |
07/06/29 |
-- |
41,000,000.00 |
41,000,000.00 |
05/06/22 |
|
7 |
30503334 |
RT |
Brooklyn |
NY |
Actual/360 |
3.530% |
117,666.67 |
0.00 |
0.00 |
N/A |
07/06/29 |
-- |
40,000,000.00 |
40,000,000.00 |
05/06/22 |
|
8 |
30316675 |
RT |
Pharr |
TX |
Actual/360 |
4.450% |
148,333.33 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
40,000,000.00 |
40,000,000.00 |
05/06/22 |
|
9A1 |
30503638 |
98 |
Bethlehem |
PA |
Actual/360 |
4.380% |
105,954.54 |
33,801.25 |
0.00 |
N/A |
08/06/29 |
-- |
29,028,642.44 |
28,994,841.19 |
05/06/22 |
|
9A2 |
30503639 |
|
|
|
Actual/360 |
4.380% |
35,318.18 |
11,267.08 |
0.00 |
N/A |
08/06/29 |
-- |
9,676,214.27 |
9,664,947.19 |
05/06/22 |
|
10 |
30316677 |
OF |
Sunnyvale |
CA |
Actual/360 |
3.764% |
108,054.15 |
0.00 |
0.00 |
N/A |
06/06/34 |
-- |
34,450,000.00 |
34,450,000.00 |
05/06/22 |
|
11 |
30503460 |
LO |
Sacramento |
CA |
Actual/360 |
4.110% |
116,450.00 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
34,000,000.00 |
34,000,000.00 |
05/06/22 |
|
12 |
30503371 |
MF |
Long Island City |
NY |
Actual/360 |
3.132% |
71,775.00 |
0.00 |
0.00 |
N/A |
08/01/29 |
-- |
27,500,000.00 |
27,500,000.00 |
05/01/22 |
|
13 |
30316678 |
RT |
North Hollywood |
CA |
Actual/360 |
4.860% |
109,350.00 |
0.00 |
0.00 |
N/A |
01/01/29 |
-- |
27,000,000.00 |
27,000,000.00 |
05/01/22 |
|
14 |
30316679 |
MU |
Boca Raton |
FL |
Actual/360 |
4.950% |
99,000.00 |
0.00 |
0.00 |
N/A |
01/01/29 |
-- |
24,000,000.00 |
24,000,000.00 |
05/01/22 |
|
15 |
30316680 |
Various Worcester |
MA |
Actual/360 |
4.300% |
67,274.53 |
41,633.79 |
0.00 |
N/A |
08/01/29 |
-- |
18,774,287.66 |
18,732,653.87 |
05/01/22 |
|
|
16 |
30316683 |
OF |
Chicago |
IL |
Actual/360 |
4.050% |
64,125.00 |
0.00 |
0.00 |
N/A |
07/01/29 |
-- |
19,000,000.00 |
19,000,000.00 |
05/01/22 |
|
17 |
30316684 |
MU |
New York |
NY |
Actual/360 |
4.150% |
63,979.17 |
0.00 |
0.00 |
N/A |
06/01/29 |
-- |
18,500,000.00 |
18,500,000.00 |
03/01/20 |
|
18 |
30316481 |
LO |
Various |
Various |
Actual/360 |
4.550% |
61,635.97 |
25,006.32 |
0.00 |
N/A |
07/06/29 |
-- |
16,255,639.88 |
16,230,633.56 |
05/06/22 |
|
19 |
30316685 |
LO |
Sugar Land |
TX |
Actual/360 |
5.335% |
74,435.90 |
19,220.76 |
0.00 |
N/A |
01/01/29 |
-- |
16,742,845.64 |
16,723,624.88 |
05/01/22 |
|
20 |
30316686 |
Various Various |
MI |
Actual/360 |
4.090% |
50,050.25 |
21,618.59 |
0.00 |
N/A |
08/06/29 |
-- |
14,684,669.91 |
14,663,051.32 |
05/06/22 |
|
|
21 |
30316687 |
OF |
Los Angeles |
CA |
Actual/360 |
4.550% |
55,206.67 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
14,560,000.00 |
14,560,000.00 |
05/06/22 |
|
22 |
30503710 |
MF |
Various |
Various |
Actual/360 |
4.850% |
48,500.00 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
12,000,000.00 |
12,000,000.00 |
05/06/22 |
|
23 |
30316688 |
OF |
Cypress |
CA |
Actual/360 |
4.150% |
32,145.21 |
0.00 |
0.00 |
N/A |
07/06/29 |
-- |
9,295,000.00 |
9,295,000.00 |
05/06/22 |
|
24 |
30316689 |
RT |
Bountiful |
UT |
Actual/360 |
4.910% |
36,415.83 |
0.00 |
0.00 |
N/A |
05/01/29 |
-- |
8,900,000.00 |
8,900,000.00 |
05/01/22 |
|
25 |
30503343 |
LO |
Bluffton |
SC |
Actual/360 |
4.350% |
29,931.35 |
13,129.37 |
0.00 |
N/A |
07/06/24 |
-- |
8,256,923.12 |
8,243,793.75 |
05/06/22 |
|
26 |
30316690 |
RT |
Palm Desert |
CA |
Actual/360 |
5.130% |
31,741.88 |
0.00 |
0.00 |
N/A |
12/01/28 |
-- |
7,425,000.00 |
7,425,000.00 |
05/01/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 14 of 28 |
|
|
|
|
|
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 |
|
|||
27 |
30503412 |
SS |
Panama City Beach |
FL |
Actual/360 |
4.450% |
25,587.50 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
6,900,000.00 |
6,900,000.00 |
05/06/22 |
|
28 |
30316691 |
RT |
Phoenix |
AZ |
Actual/360 |
4.400% |
24,860.00 |
0.00 |
0.00 |
N/A |
08/01/29 |
-- |
6,780,000.00 |
6,780,000.00 |
05/01/22 |
|
29 |
30316692 |
SS |
Largo |
FL |
Actual/360 |
4.390% |
23,870.63 |
0.00 |
0.00 |
N/A |
07/06/29 |
-- |
6,525,000.00 |
6,525,000.00 |
05/06/22 |
|
30 |
30316693 |
IN |
Las Vegas |
NV |
Actual/360 |
4.280% |
22,199.77 |
8,903.19 |
0.00 |
N/A |
07/01/29 |
-- |
6,224,234.51 |
6,215,331.32 |
05/01/22 |
|
31 |
30316694 |
MF |
Seattle |
WA |
Actual/360 |
4.500% |
23,400.00 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
6,240,000.00 |
6,240,000.00 |
05/06/22 |
|
32 |
30503416 |
SS |
Lincolnton |
NC |
Actual/360 |
3.770% |
8,718.13 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
2,775,000.00 |
2,775,000.00 |
05/06/22 |
|
33 |
30503741 |
MF |
Brooklyn |
NY |
Actual/360 |
4.850% |
10,912.50 |
0.00 |
0.00 |
N/A |
08/01/29 |
-- |
2,700,000.00 |
2,700,000.00 |
05/01/22 |
|
Totals |
|
|
|
|
|
|
2,869,237.99 |
174,580.35 |
0.00 |
|
|
|
807,193,457.43 |
807,018,877.08 |
|
|
(1) Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
|
MF - Multi-Family |
|
|
|
|
|
|
|
|
|
||
SS - Self Storage |
|
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|||
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
|||
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 15 of 28 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
1 |
7,848,274.49 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A2 |
36,869,307.97 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
177,229.16 |
177,229.16 |
0.00 |
0.00 |
|
|
2A5 |
36,869,307.97 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
70,891.66 |
70,891.66 |
0.00 |
0.00 |
|
|
3 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
6,865,124.67 |
1,817,772.77 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
1,050,577.12 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
3,547,352.66 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
8,878,175.96 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
5,758,764.32 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9A1 |
9,521,759.74 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9A2 |
9,521,759.74 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
41,171,512.29 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
1,391,534.27 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
3,350,510.32 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
2,481,425.16 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
3,414,844.14 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
1,796,655.15 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
(37,112.36) |
0.00 |
-- |
-- |
02/11/22 |
6,310,026.43 |
280,838.43 |
41,864.34 |
1,401,506.01 |
0.00 |
0.00 |
|
|
18 |
8,003,561.79 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
1,245,142.47 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
1,598,297.53 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
776,023.07 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
760,441.59 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
1,315,821.64 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
995,800.81 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
1,316,256.90 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
513,396.90 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 16 of 28 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
27 |
673,465.59 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
711,720.27 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
693,377.57 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
1,034,505.70 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
246,550.04 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
491,447.19 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
200,033.47 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
200,875,616.14 |
1,817,772.77 |
|
|
|
6,310,026.43 |
280,838.43 |
289,985.16 |
1,649,626.83 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 17 of 28 |
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
|
|
No principal prepayments this period |
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 18 of 28 |
|
|
|
|
|
|
|
|
Historical Detail |
|
|
|
|
|
|
|
|
|
||||
|
|||||||||||||||||||||
|
|
|
|
|
|
Delinquencies¹ |
|
|
|
|
|
|
Prepayments |
|
|
Rate and Maturities |
|||||
|
|
30-59 Days |
|
60-89 Days |
|
90 Days or More |
|
Foreclosure |
|
REO |
|
Modifications |
|
|
Curtailments |
|
Payoff |
|
Next Weighted Avg. |
|
|
Distribution |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
|
# |
Amount |
# |
Amount |
|
Coupon |
Remit |
WAM¹ |
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
05/17/22 |
0 |
0.00 |
0 |
0.00 |
1 |
18,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
4.265463% |
4.243933% |
87 |
04/15/22 |
0 |
0.00 |
0 |
0.00 |
1 |
18,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
4.265502% |
4.243971% |
88 |
03/17/22 |
1 |
34,000,000.00 |
0 |
0.00 |
1 |
18,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
4.265537% |
4.244004% |
89 |
02/17/22 |
1 |
50,000,000.00 |
0 |
0.00 |
2 |
88,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
4.265585% |
4.244051% |
90 |
01/18/22 |
0 |
0.00 |
0 |
0.00 |
2 |
88,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
4.265619% |
4.244083% |
91 |
12/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
88,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
4.265631% |
4.244095% |
92 |
11/18/21 |
0 |
0.00 |
0 |
0.00 |
2 |
88,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
4.265645% |
4.244107% |
93 |
10/18/21 |
0 |
0.00 |
0 |
0.00 |
2 |
88,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
4.265657% |
4.244118% |
94 |
09/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
88,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
4.265671% |
4.244130% |
95 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
88,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
4.265683% |
4.244141% |
96 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
2 |
88,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
4.265699% |
4.244157% |
97 |
06/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
88,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
4.265717% |
4.244175% |
98 |
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 19 of 28 |
|
|
|
|
|
|
Delinquency Loan Detail |
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
|
Paid |
|
Mortgage |
|
|
Outstanding |
|
Servicing |
Resolution |
|
|
|
|
||
|
|
Through |
Months |
Loan |
|
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|
||
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
|
Date |
Date |
REO Date |
||
2A2 |
30316576 |
04/01/22 |
0 |
B |
|
177,229.16 |
177,229.16 |
0.00 |
|
50,000,000.00 |
|
|
|
|
|
|
2A5 |
30316580 |
04/01/22 |
0 |
B |
|
70,891.66 |
70,891.66 |
0.00 |
|
20,000,000.00 |
|
|
|
|
|
|
17 |
30316684 |
03/01/20 |
25 |
6 |
|
41,864.34 |
1,401,506.01 |
152,656.28 |
18,500,000.00 |
06/11/20 |
2 |
|
|
|
|
|
Totals |
|
|
|
|
|
289,985.16 |
1,649,626.83 |
152,656.28 |
88,500,000.00 |
|
|
|
|
|
|
|
1 Mortgage Loan Status |
|
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
||
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
|
1 - Modification |
|
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
||||||
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
|
2 - Foreclosure |
|
7 - REO |
|
|
11- Full Payoff |
|
||||||
Delinquent |
|
|
|
|
|
|
|
|
3 - Bankruptcy |
|
8 - Resolved |
|
|
12 - Reps and Warranties |
||
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
4 - Extension |
|
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
||
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
|
98 - Other |
|
|
|
|
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 20 of 28 |
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
||||||||
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
||||||||
Past Maturity |
|
0 |
0 |
|
0 |
|
0 |
|
0 - 6 Months |
|
0 |
0 |
|
0 |
|
0 |
|
7 - 12 Months |
|
0 |
0 |
|
0 |
|
0 |
|
13 - 24 Months |
|
0 |
0 |
|
0 |
|
0 |
|
25 - 36 Months |
|
8,243,794 |
8,243,794 |
|
0 |
|
0 |
|
37 - 48 Months |
|
0 |
0 |
|
0 |
|
0 |
|
49 - 60 Months |
|
0 |
0 |
|
0 |
|
0 |
|
> 60 Months |
|
798,775,083 |
780,275,083 |
18,500,000 |
0 |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
May-22 |
807,018,877 |
788,518,877 |
0 |
0 |
18,500,000 |
0 |
|
|
Apr-22 |
807,193,457 |
788,693,457 |
0 |
0 |
18,500,000 |
0 |
|
|
Mar-22 |
807,352,536 |
754,852,536 |
34,000,000 |
0 |
18,500,000 |
0 |
|
|
Feb-22 |
807,555,650 |
669,055,650 |
50,000,000 |
0 |
88,500,000 |
0 |
|
|
Jan-22 |
807,713,346 |
719,213,346 |
0 |
0 |
88,500,000 |
0 |
|
|
Dec-21 |
807,854,040 |
719,354,040 |
0 |
0 |
88,500,000 |
0 |
|
|
Nov-21 |
808,006,667 |
719,506,667 |
0 |
0 |
88,500,000 |
0 |
|
|
Oct-21 |
808,146,269 |
719,646,269 |
0 |
0 |
88,500,000 |
0 |
|
|
Sep-21 |
808,297,844 |
719,797,844 |
0 |
0 |
88,500,000 |
0 |
|
|
Aug-21 |
808,444,247 |
719,944,247 |
0 |
0 |
88,500,000 |
0 |
|
|
Jul-21 |
808,555,067 |
720,055,067 |
0 |
0 |
88,500,000 |
0 |
|
|
Jun-21 |
808,675,580 |
720,175,580 |
0 |
0 |
88,500,000 |
0 |
|
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
||||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 21 of 28 |
|
|
|
Specially Serviced Loan Detail - Part 1 |
|
|
|
|
|||
|
|
Ending Scheduled |
|
|
|
Net Operating |
|
|
|
Remaining |
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
17 |
30316684 |
18,500,000.00 |
18,500,000.00 |
15,400,000.00 |
09/23/21 |
(39,560.36) |
(0.05000) |
06/30/21 |
06/01/29 |
I/O |
Totals |
|
18,500,000.00 |
18,500,000.00 |
15,400,000.00 |
|
(39,560.36) |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 22 of 28 |
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
||||||||
|
|
|
|
Servicing |
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
17 |
30316684 |
MU |
NY |
06/11/20 |
2 |
|
|
|
|
5/10/2022 - Loan originally transferred to Midland, as Special Servicer, on 6/11/20 due to Delinquent Payments as Borrower failed to make the payment due for 4/1/20. Notice of Default was sent on 7/28/20. Loan was accelerated on 8/18/20. The |
|||||||
|
collateral co nsistsof a five-story mixed-use building totaling 5,540 SF comprised of four market rate 2BR apartment units on floors two through five covering 4,400 SF (79% of NRA) and 1,100 SF of ground floor retail (20% of NRA). Legal counsel |
|||||||
|
was retained to file for foreclosure and/or receivership, if necessary. Foreclosure was filed on 2/16/22. Lender will dual track the foreclosure process while discussing workout alternatives with Borrower. |
|
||||||
|
||||||||
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
HC - Health Care |
|
MU - Mixed Use |
|
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|
MF - Multi-Family |
|
SS - Self Storage |
|
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 23 of 28 |
|
|
|
|
Modified Loan Detail |
|
|
|
||
|
|
Pre-Modification |
Post-Modification |
|
|
Modification |
Modification |
||
|
|
|
|
|
|
Modification |
Modification Booking |
Closing |
Effective |
|
|
Balance |
Rate |
Balance |
Rate |
|
|
|
|
Pros ID |
Loan Number |
|
|
|
|
Code¹ |
Date |
Date |
Date |
3 |
30316672 |
70,000,000.00 |
4.88000% |
70,000,000.00 4.88000% |
8 |
05/21/20 |
06/05/20 |
05/28/20 |
|
11 |
30503460 |
0.00 |
4.11000% |
0.00 |
4.11000% |
8 |
11/15/20 |
10/06/20 |
11/23/20 |
25 |
30503343 |
8,536,342.63 |
4.35000% |
8,536,342.63 4.35000% |
8 |
05/15/20 |
06/05/20 |
05/22/20 |
|
Totals |
|
78,536,342.63 |
|
78,536,342.63 |
|
|
|
|
|
1 Modification Codes |
|
|
|
|
|
|
|
|
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|
|
|
|
|
|
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|
|
|
|
|
|
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|
|
|
|
|
|
|
Note: Please refer to Servicer Reports for modification comments. |
|
|
|
|
|
|
|
||
|
|||||||||
|
|||||||||
|
|||||||||
|
|||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 24 of 28 |
|
|
|
Historical Liquidated Loan Detail |
|
|
|
|
||||
|
Loan |
|
Gross Sales |
|
|
|
|
Current |
|
Loss to Loan |
Percent of |
|
Beginning |
Most Recent |
Proceeds or |
Fees, |
Net Proceeds |
Net Proceeds |
|
Period |
Cumulative |
with |
Original |
Loan |
Scheduled |
Appraised |
Other |
Advances, |
Received on |
Available for |
Realized Loss |
Adjustment to |
Adjustment to |
Cumulative |
Loan |
Pros ID¹ Number Dist.Date |
Balance |
Value or BPO |
Proceeds |
and Expenses |
Liquidation |
Distribution |
to Loan |
Loan |
Loan |
Adjustment |
Balance |
|
|
|
|
No liquidated loans this period |
|
|
|
|
|
||
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 25 of 28 |
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
|
|
|
||||
|
||||||||||
|
|
Certificate |
Reimb of Prior |
|
|
|
|
|
|
|
|
|
Interest Paid |
Realized Losses |
|
Loss Covered by |
|
|
|
|
Total Loss |
|
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
Pros ID Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
|
|
|
|
No realized losses this period |
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 26 of 28 |
|
|
|
Interest Shortfall Detail - Collateral Level |
|
|
|
|
|||||
|
||||||||||||
|
|
|
Special Servicing Fees |
|
|
|
|
|
|
|
Modified |
|
|
|
Deferred |
|
|
|
|
|
Non- |
|
Reimbursement of |
Other |
Interest |
|
Interest |
Interest |
|
|
|
|
|
Recoverable |
Interest on |
Advances from |
Shortfalls / |
Reduction / |
Pros ID |
Adjustments |
Collected |
Monthly |
Liquidation |
Work Out |
ASER |
PPIS / (PPIE) |
Interest |
Advances |
Interest |
(Refunds) |
(Excess) |
11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
484.84 |
0.00 |
0.00 |
0.00 |
12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
153.16 |
0.00 |
0.00 |
0.00 |
15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
66.07 |
0.00 |
0.00 |
0.00 |
17 |
0.00 |
0.00 |
3,854.17 |
0.00 |
0.00 |
21,763.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
3,854.17 |
0.00 |
0.00 |
21,763.02 |
0.00 |
0.00 |
704.07 |
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 |
26,321.26 |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 27 of 28 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 28 of 28 |
Prospectus Loan ID 1 04-12-2022 05-11-2022 MUFG UNION BANK, N.A. 06-18-2019 75000000.00000000 120 07-01-2029 0 .03725000 .03725000 3 1 120 08-01-2019 false 1 PP 3 240572.92000000 75000000.00000000 1 1 1 0 true true true false false 08-31-2021 12-31-2028 12-31-2028 .00000000 .00000000 888 Figueroa 888 S Figueroa St Los Angeles CA 90017 Los Angeles OF 416139 404136 1985 210000000.00000000 MAI 04-18-2019 210000000.00000000 04-18-2019 MAI .84800000 6 09-01-2021 X NBC OPERATING, LP 98467 12-31-2031 ENGINEERING EMPLOYEES SERVICES 19516 03-31-2029 STATE OF CA: EDD 18514 11-30-2024 03-31-2019 17410098.00000000 5742216.00000000 11667882.00000000 10980851.00000000 UW CREFC 2.69000000 2.53000000 F F 09-30-2021 false false 75000000.00000000 232812.50000000 .03725000 .00024150 232812.50000000 .00000000 .00000000 75000000.00000000 75000000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Principal Real Estate false .00000000 Prospectus Loan ID 2 04-12-2022 05-11-2022 Deutsche Bank AG, New York Branch 07-05-2019 70000000.00000000 120 08-01-2029 0 .04256000 .04256000 3 1 120 09-01-2019 true 1 A1 3 .00000000 70000000.00000000 1 1 1 0 true true false false false 03-31-2029 .00000000 .00000000 Woodlands Mall 1201 Lake Woodslands Drive The Woodlands TX 77380 Montgomery RT 758140 758231 1994 953400000.00000000 MAI 04-20-2019 953400000.00000000 04-20-2019 MAI .95800000 6 09-01-2021 N FOREVER 21 85150 01-31-2024 Dick's Sporting Goods 83075 01-31-2027 Barnes & Noble Booksellers 30471 01-31-2025 05-31-2019 53931267.00000000 10814593.00000000 43116674.00000000 42206797.00000000 UW CREFC 4.04000000 3.95000000 F F 12-31-2021 false false 70000000.00000000 248266.66000000 .04256000 .00014070 248266.66000000 .00000000 .00000000 70000000.00000000 70000000.00000000 04-01-2022 2 false 248120.82000000 .00000000 .00000000 B Midland (BMARK-B12) false .00000000 Prospectus Loan ID 3 04-12-2022 05-11-2022 DBR Investments Co. Limited 07-10-2019 70000000.00000000 120 08-06-2029 0 .04880000 .04880000 3 1 120 09-06-2019 true 1 WL 3 .00000000 70000000.00000000 1 1 1 0 true true false false true 05-05-2029 .00000000 .00000000 Hilton Penn's Landing 201 S Christopher Columbus Boulevard Philadelphia PA 19106 Philadelphia LO 200000 350 350 2000 2017 114000000.00000000 MAI 06-01-2019 95400000.00000000 12-13-2021 MAI .86800000 6 09-06-2021 N 05-31-2019 34817309.00000000 26090071.00000000 8727238.00000000 7334546.00000000 UW CREFC 2.52000000 2.12000000 F F false false 70000000.00000000 284666.67000000 .04880000 .00014070 284666.67000000 .00000000 .00000000 70000000.00000000 70000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland 12-10-2020 03-28-2022 false .00000000 8 06-05-2020 98 .00000000 08-06-2029 .00000000 Prospectus Loan ID 4 04-12-2022 05-11-2022 Cantor Commercial Real Estate Lending, L.P. 07-29-2019 42000000.00000000 120 08-06-2029 0 .04040000 .04040000 3 1 120 09-06-2019 true 1 PP 3 .00000000 42000000.00000000 1 1 1 0 true true true false false 03-05-2029 03-05-2029 .00000000 .00000000 Uline Arena 1140 3rd Street NE Washington DC 20002 District of Columbia MU 248381 248381 1945 2016 212000000.00000000 MAI 07-01-2021 212000000.00000000 07-01-2019 MAI .92100000 .99040000 6 09-06-2019 N Recreational Equipment, Inc 51159 02-29-2032 RGN National Business Center 43680 10-31-2033 PACT Inc. 39137 04-30-2035 05-31-2019 01-01-2022 03-31-2022 13322582.00000000 3025489.49000000 4431507.00000000 1207716.72000000 8891075.00000000 1817772.77000000 8617856.00000000 1749468.02000000 UW CREFC 1228833.32000000 1.81000000 1.47930000 1.75000000 1.42370000 F F 03-31-2022 false false 42000000.00000000 141400.00000000 .04040000 .00016450 141400.00000000 .00000000 .00000000 42000000.00000000 42000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 5 04-12-2022 05-11-2022 MUFG UNION BANK, N.A. 12-10-2018 41000000.00000000 120 01-01-2029 0 .04670000 .04670000 3 1 120 02-01-2019 true 1 WL 3 164876.94000000 41000000.00000000 1 1 1 0 true true false false false 06-30-2028 .00000000 .00000000 171 N Aberdeen 171 N Aberdeen St Chicago IL 60607 Cook MU 119424 120020 2018 73100000.00000000 MAI 10-09-2018 73100000.00000000 10-09-2018 MAI 1.00000000 6 09-01-2021 N 4908103.00000000 1215032.00000000 3693071.00000000 3606657.00000000 UW CREFC 1.90000000 1.86000000 F F 11-10-2021 false false 41000000.00000000 159558.33000000 .04670000 .00022820 159558.33000000 .00000000 .00000000 41000000.00000000 41000000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Principal Real Estate false .00000000 Prospectus Loan ID 6 04-12-2022 05-11-2022 Deutsche Bank AG, New York Branch 07-01-2019 41000000.00000000 120 07-06-2029 0 .03970000 .03970000 3 1 120 08-06-2019 true 1 WL 3 140163.06000000 41000000.00000000 1 1 1 0 true true false false false 03-05-2029 .00000000 .00000000 Lakewood Square 4949-5227 Lakewood Boulevard 3950-4050, 4001,4009, 4055-4079 Hardwick Street Lakewood CA 90712 Los Angeles RT 187542 187542 1983 2002 63500000.00000000 MAI 05-02-2019 63500000.00000000 05-02-2019 MAI 1.00000000 6 09-06-2021 N Hobby Lobby #724 48857 07-31-2027 Michaels Arts & Crafts #8667 20800 07-31-2023 Cost Plus #34 20032 01-31-2023 03-31-2019 4879333.00000000 1191551.00000000 3687782.00000000 3458981.00000000 UW CREFC 2.23000000 2.10000000 F F 12-31-2021 false false 41000000.00000000 135641.67000000 .03970000 .00014070 135641.67000000 .00000000 .00000000 41000000.00000000 41000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 7 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 07-03-2019 40000000.00000000 120 07-06-2029 0 .03530000 .03530000 3 1 120 08-06-2019 true 1 PP 3 121588.89000000 40000000.00000000 1 1 1 0 true true false false false 04-05-2029 .00000000 .00000000 497-505 Fulton Street 497-505 Fulton Street a/k/a 401-419 Bridge St and 234-248 Duffield St Brooklyn NY 11218 Kings RT 114209 114209 1890 2013 175000000.00000000 MAI 06-18-2019 175000000.00000000 06-18-2019 MAI 1.00000000 6 09-06-2021 N Nordstrom Rack 40523 04-30-2024 THE TJX COMPANIIES INC. 29600 04-30-2024 Old Navy 22477 06-30-2025 05-31-2019 9606189.34000000 1161763.00000000 8444426.00000000 8134071.39000000 UW CREFC 2.78000000 2.67000000 F F 01-18-2022 false false 40000000.00000000 117666.67000000 .03530000 .00014070 117666.67000000 .00000000 .00000000 40000000.00000000 40000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland (CGCMT 2019-GC41) false .00000000 Prospectus Loan ID 8 04-12-2022 05-11-2022 DBR Investments Co. Limited 07-08-2019 40000000.00000000 120 08-06-2029 360 .04450000 .04450000 3 1 36 09-06-2019 true 1 PP 5 .00000000 40000000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Pharr Town Center 500 N Jackson Rd Pharr TX 78577 Hidalgo RT 437815 437815 2013 104360000.00000000 MAI 05-16-2019 104360000.00000000 05-16-2019 MAI .97300000 6 09-06-2021 N Academy, Ltd. #34 71821 03-31-2031 CNMK Texas Properties, LLC #1074 dba Cinemark 63504 12-31-2028 Main Event Entertainment, LP #017 58000 08-31-2029 03-31-2019 8952839.00000000 2942618.00000000 6010221.00000000 5738775.00000000 UW CREFC 1.42000000 1.36000000 F F 12-31-2021 false false 40000000.00000000 148333.33000000 .04450000 .00016570 148333.33000000 .00000000 .00000000 40000000.00000000 40000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 9 04-12-2022 05-11-2022 Cantor Commercial Real Estate Lending, L.P. 07-23-2019 40000000.00000000 120 08-06-2029 420 .04380000 .04380000 3 1 0 09-06-2019 true 1 PP 2 .00000000 40000000.00000000 1 1 1 0 false true false false false 04-05-2029 .00000000 .00000000 Wind Creek Casino & Resort 77 Sands Blvd Bethlehem PA 18015 Northampton 98 2608541 2608541 172500000.00000000 MAI 04-23-2019 172500000.00000000 04-23-2019 MAI .00000000 6 09-06-2021 N 10402234.95000000 .00000000 10402235.00000000 10402234.95000000 UW CREFC 1.27000000 1.27000000 F F false false 38704856.71000000 186341.05000000 .04380000 .00014070 141272.72000000 45068.33000000 .00000000 38659788.38000000 38659788.38000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 10 04-12-2022 05-11-2022 Deutsche Bank AG, New York Branch 06-19-2019 34450000.00000000 120 06-06-2034 0 .03763860 .03763860 3 1 120 08-06-2019 false 1 A1 7 111655.95000000 34450000.00000000 1 1 1 0 true true true false false 08-05-2021 01-05-2029 01-05-2029 .00000000 .00000000 Moffett Towers II 1190 Discovery Way 900 5th Ave Sunnyvale CA 94089 Santa Clara OF 701266 701266 2019 790000000.00000000 MAI 12-01-2019 790000000.00000000 12-01-2019 MAI 1.00000000 6 08-06-2021 N 701266 05-31-2034 57629637.00000000 11259997.00000000 46369641.00000000 46224616.00000000 UW CREFC 3.47000000 3.46000000 F F 09-30-2021 false false 34450000.00000000 108054.15000000 .03763860 .00014070 108054.15000000 .00000000 .00000000 34450000.00000000 34450000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland (MFTII 2019-B3B4) false .00000000 Prospectus Loan ID 11 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 07-23-2019 34000000.00000000 120 08-06-2029 0 .04110000 .04110000 3 1 120 09-06-2019 true 1 A1 3 .00000000 34000000.00000000 1 1 1 0 true true false false true 06-05-2029 .00000000 .00000000 The Citizen Hotel Sacramento 926 J Street Sacramento CA 95814 Sacramento LO 173469 196 196 2008 63700000.00000000 MAI 07-01-2020 63700000.00000000 07-01-2020 MAI .84700000 6 09-06-2021 N 05-31-2019 22354546.00000000 17279442.00000000 5075104.00000000 4180921.79000000 UW CREFC 3.58000000 2.95000000 F F false false 34000000.00000000 116450.00000000 .04110000 .00014070 116450.00000000 .00000000 .00000000 34000000.00000000 34000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 10-06-2020 98 .00000000 .00000000 08-06-2029 .00000000 Prospectus Loan ID 12 04-12-2022 05-11-2022 Cantor Commercial Real Estate Lending, L.P. 07-26-2019 27500000.00000000 120 08-01-2029 0 .03132000 .03132000 3 1 120 09-01-2019 true 1 WL 3 .00000000 27500000.00000000 1 1 1 0 true true false false false 05-31-2029 .00000000 .00000000 Crescent Club 41-23 Crescent Street Long Island City NY 11101 Queens MF 211538 134 130 2012 97200000.00000000 MAI 06-21-2019 97200000.00000000 06-21-2019 MAI .96200000 6 09-01-2021 N 05-31-2019 5847995.55000000 1819317.00000000 4028679.00000000 3999755.00000000 UW CREFC 4.61000000 4.58000000 F F false false 27500000.00000000 71775.00000000 .03132000 .00034070 71775.00000000 .00000000 .00000000 27500000.00000000 27500000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 13 04-12-2022 05-11-2022 MUFG UNION BANK, N.A. 12-21-2018 27000000.00000000 120 01-01-2029 0 .04860000 .04860000 3 1 120 02-01-2019 true 1 WL 3 112995.00000000 27000000.00000000 1 1 1 5 true true true false false 06-30-2020 06-30-2028 06-30-2028 .00000000 .00000000 Victory Plaza 13003 - 13075 Victory Blvd North Hollywood CA 91606 Los Angeles RT 136580 136580 1949 2016 54900000.00000000 MAI 10-17-2018 54900000.00000000 10-17-2018 MAI 1.00000000 6 X Vallarta Supermarket 31117 11-30-2033 Fitness International 28830 12-31-2025 Petco 15000 01-31-2028 03-31-2019 3688129.00000000 912743.00000000 2775386.00000000 2683891.00000000 UW CREFC 2.09000000 2.02000000 F F 12-31-2020 false false 27000000.00000000 109350.00000000 .04860000 .00052820 109350.00000000 .00000000 .00000000 27000000.00000000 27000000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Principal Real Estate false .00000000 Prospectus Loan ID 14 04-12-2022 05-11-2022 MUFG UNION BANK, N.A. 12-28-2018 24000000.00000000 120 01-01-2029 0 .04950000 .04950000 3 1 120 02-01-2019 true 1 WL 3 102300.00000000 24000000.00000000 1 1 1 3 true true false false false 09-30-2028 .00000000 .00000000 Boca Raton Design Center 3100-3500 NW 2nd Avenue (a/k/a NW Boca Raton Blvd) Boca Raton FL 33431 Palm Beach MU 201455 201455 1998 38200000.00000000 MAI 11-02-2018 38200000.00000000 11-02-2018 MAI .95900000 6 09-01-2021 N Broadbandone 32850 01-31-2021 06-30-2019 3290829.00000000 934514.00000000 2356315.00000000 2278174.00000000 UW CREFC 1.96000000 1.89000000 F F 12-31-2019 false false 24000000.00000000 99000.00000000 .04950000 .00022820 99000.00000000 .00000000 .00000000 24000000.00000000 24000000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Principal Real Estate false .00000000 Prospectus Loan ID 15 04-12-2022 05-11-2022 Cantor Commercial Real Estate Lending, L.P. 07-26-2019 20000000.00000000 120 08-01-2029 300 .04300000 .04300000 3 1 0 09-01-2019 true 1 PP 2 .00000000 20000000.00000000 1 3 3 0 false true false false false 05-31-2029 .00000000 .00000000 12-14 New Bond 12-14 New Bond Worcester MA 1606 Worcester MU 277575 277575 1901 2008 38900000.00000000 MAI 07-02-2019 38900000.00000000 07-02-2019 MAI .81900000 6 09-01-2021 N CMSEC 118068 08-31-2027 COMMONWEALTH OF MA 73922 01-22-2022 REED MACHINERY, INC 25242 12-31-2026 04-30-2019 3732100.29000000 968845.00000000 2763255.00000000 2513437.62000000 UW CREFC F 12-31-2021 151 West Boylston 151 West Boylston Drive Worcester MA 1606 Worcester MU 50370 50370 1920 2014 10100000.00000000 MAI 07-02-2019 10100000.00000000 07-02-2019 MAI 1.00000000 6 09-01-2021 N Commonwealth 41668 01-22-2022 USDA Asian Beetle 8702 08-31-2022 04-30-2019 1279588.00000000 541003.00000000 738585.00000000 693252.00000000 UW CREFC F 12-31-2020 8 New Bond 8 New Bond Worcester MA 1606 Worcester MU 32524 32524 1890 2015 4660000.00000000 MAI 07-02-2019 4660000.00000000 07-02-2019 MAI 1.00000000 6 09-01-2021 N Commonwealth of MA 32524 11-16-2024 04-30-2019 701832.00000000 344280.00000000 357552.00000000 328280.00000000 UW CREFC F 12-31-2020 false false 18774287.66000000 108908.32000000 .04300000 .00039070 67274.53000000 41633.79000000 .00000000 18732653.87000000 18732653.87000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 16 04-12-2022 05-11-2022 MUFG UNION BANK, N.A. 06-28-2019 19000000.00000000 120 07-01-2029 0 .04050000 .04050000 3 1 120 08-01-2019 true 1 WL 3 66262.50000000 19000000.00000000 1 1 1 0 true true false false false 02-28-2029 .00000000 .00000000 1440 N Dayton 1440 &1448 N Dayton St Chicago IL 60642 Cook OF 65614 65614 1923 2018 29600000.00000000 MAI 05-28-2019 29600000.00000000 05-28-2019 MAI .88700000 6 09-01-2021 N Dayton Partners 41696 05-31-2031 Fusion teaming, Inc. 10248 10-31-2027 New Pep Culture Preductons Inc 5287 11-30-2023 03-31-2019 2304521.00000000 597247.00000000 1707274.00000000 1670233.00000000 UW CREFC 2.19000000 2.14000000 F F 12-31-2021 false false 19000000.00000000 64125.00000000 .04050000 .00022820 64125.00000000 .00000000 .00000000 19000000.00000000 19000000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Principal Real Estate false .00000000 Prospectus Loan ID 17 04-12-2022 05-11-2022 MUFG UNION BANK, N.A. 05-28-2019 18500000.00000000 120 06-01-2029 0 .04150000 .04150000 3 1 120 07-01-2019 true 1 WL 3 66111.81000000 18500000.00000000 1 1 1 5 true true false false false 02-28-2029 .00000000 .00000000 63 Spring Street 63 Spring St New York NY 10012 New York MU 5540 5540 1910 2014 29800000.00000000 MAI 02-05-2019 15400000.00000000 09-23-2021 MAI 1.00000000 6 09-01-2021 N Baked Fourteenth LLC 50 08-31-2027 Nextel of New York Inc. 02-17-2022 Outdoor Media Holdings 09-30-2027 03-31-2019 1428072.00000000 138912.00000000 1289160.00000000 1286712.00000000 UW CREFC 1.66000000 1.65000000 F F 06-30-2021 false false 18500000.00000000 63979.17000000 .04150000 .00022820 63979.17000000 .00000000 .00000000 18500000.00000000 18500000.00000000 03-01-2020 2 false 1401506.01000000 .00000000 152656.28000000 3 Principal Real Estate 06-11-2020 false .00000000 2 Prospectus Loan ID 18 04-12-2022 05-11-2022 Cantor Commercial Real Estate Lending, L.P. 06-11-2019 17000000.00000000 120 07-06-2029 360 .04550000 .04550000 3 1 0 08-06-2019 true 1 PP 2 86642.29000000 16979964.65000000 1 10 10 0 false true false false false 04-05-2029 .00000000 .00000000 Courtyard By Marriott Horseheads 202 Colonial Drive Horseheads NY 14845 Chemung LO 98 98 2016 15500000.00000000 MAI 05-01-2019 15500000.00000000 05-01-2019 MAI .55700000 6 09-06-2021 N 03-31-2019 2689847.00000000 1650391.00000000 1039456.00000000 931861.73000000 UW CREFC F Home2 Suites Oswego 252 New York State Route 104 Oswego NY 13126 Oswego LO 89 89 2017 12500000.00000000 MAI 05-01-2019 12500000.00000000 05-01-2019 MAI .61500000 6 09-06-2021 N 03-31-2019 2549099.00000000 1297825.00000000 1251274.00000000 1149309.75000000 UW CREFC F Holiday Inn & Suites Rochester Marketplace 800 Jefferson Road Rochester NY 14623 Monroe LO 120 120 1968 2019 12000000.00000000 MAI 05-01-2019 12000000.00000000 05-01-2019 MAI .62200000 6 09-06-2021 N 03-31-2019 3292028.00000000 2412968.00000000 879060.00000000 747378.88000000 UW CREFC F Hampton Inn Corning Painted Post 248 Town Center Road Painted Post NY 14870 Steuben LO 98 98 2014 11000000.00000000 MAI 05-01-2019 11000000.00000000 05-01-2019 MAI .49700000 6 09-06-2021 N 03-31-2019 2335704.00000000 1481764.00000000 853939.00000000 760511.18000000 UW CREFC F Home2 Suites Rochester Henrietta 999 Jefferson Road Rochester NY 14623 Monroe LO 89 89 2014 10000000.00000000 MAI 05-01-2019 10000000.00000000 05-01-2019 MAI .78300000 6 09-06-2021 N 03-31-2019 2988510.00000000 1943923.00000000 1044587.00000000 925046.51000000 UW CREFC F Holiday Inn Express Olean 101 Main Street Olean NY 14760 Cattaraugus LO 76 76 1999 2016 10500000.00000000 MAI 05-01-2019 10500000.00000000 05-01-2019 MAI .68500000 6 09-06-2021 N 03-31-2019 2292219.00000000 1398357.00000000 893862.00000000 802172.79000000 UW CREFC F Fairfield Inn Watertown 250 Commerce Park Drive Watertown NY 13601 Jefferson LO 103 103 2012 8100000.00000000 MAI 05-01-2019 8100000.00000000 05-01-2019 MAI .65700000 6 09-06-2021 N 03-31-2019 2460572.00000000 1599236.00000000 861336.00000000 762912.76000000 UW CREFC F Holiday Inn Express Canandaigua Finger Lakes 330 Eastern Blvd. Canandaigua NY 14424 Ontario LO 75 75 2012 7800000.00000000 MAI 05-01-2019 7800000.00000000 05-01-2019 MAI .61800000 6 09-06-2021 N 03-31-2019 2094518.00000000 1407496.00000000 687023.00000000 603242.03000000 UW CREFC F Candlewood Suites Watertown 26513 Herrick Drive Evans Mills NY 13637 Jefferson LO 112 112 2009 7500000.00000000 MAI 05-01-2019 7500000.00000000 05-01-2019 MAI .68900000 6 09-06-2021 N 03-31-2019 2216056.00000000 1295547.00000000 920508.00000000 831866.22000000 UW CREFC F Candlewood Suites Sayre 2775 Elmira Street Sayre PA 18840 Bradford LO 95 95 2014 4800000.00000000 MAI 05-01-2019 4800000.00000000 05-01-2019 MAI .69500000 6 09-06-2021 N 03-31-2019 1559850.00000000 1111103.00000000 448747.00000000 386352.89000000 UW CREFC F false false 16255639.88000000 86642.29000000 .04550000 .00015320 61635.97000000 25006.32000000 .00000000 16230633.56000000 16230633.56000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland (MSC 2019-H7) false .00000000 Prospectus Loan ID 19 04-12-2022 05-11-2022 MUFG UNION BANK, N.A. 12-28-2018 16800000.00000000 120 01-01-2029 360 .05335000 .05335000 3 1 36 02-01-2019 false 1 WL 5 77179.67000000 16800000.00000000 1 1 1 0 true true false false false 09-30-2028 .00000000 .00000000 Hilton Garden Inn Sugarland 722 Bonaventure Way Sugar Land TX 77479 Fort Bend LO 83168 202 2007 30800000.00000000 MAI 12-07-2018 30800000.00000000 12-07-2018 MAI .66200000 6 09-01-2021 N 05-31-2019 6896970.00000000 5044321.00000000 1852649.00000000 1576770.00000000 UW CREFC 1.65000000 1.40000000 F F false false 16742845.64000000 93656.66000000 .05335000 .00022820 74435.90000000 19220.76000000 .00000000 16723624.88000000 16723624.88000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Principal Real Estate false .00000000 Prospectus Loan ID 20 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 07-19-2019 14850000.00000000 120 08-06-2029 360 .04090000 .04090000 3 1 24 09-06-2019 true 1 WL 5 .00000000 14850000.00000000 1 14 14 0 true true false false false 05-05-2029 .00000000 .00000000 Timlin Portfolio - Industrial Various MI IN 210866 171287 12050000.00000000 MAI 12050000.00000000 06-01-2019 MAI 1.00000000 6 09-06-2021 N DAL-TILE DISTRIBUTION, INC 21744 06-30-2024 WORLD STONE GROUP, LLC 17250 05-31-2023 NORTHSTAR SOURCING, LLC 13633 04-30-2024 03-30-2019 1263190.78000000 333838.00000000 929353.00000000 861146.11000000 UW CREFC F 12-31-2021 Southfield Property 31815 Southfield Road Beverly Hlls MI 48025 Oakland MF 30878 30878 1970 2015 5640000.00000000 MAI 06-01-2019 5640000.00000000 06-01-2019 MAI .90000000 6 09-06-2021 N Dal-Tile Corporation 21744 06-30-2021 03-30-2019 616654.57000000 204703.00000000 411951.00000000 377331.61000000 UW CREFC F Orchard Property 30730-80 Orchard Lake Road Farmington Hills MI 48334 Oakland MF 8651 8651 1989 2005 2730000.00000000 MAI 06-01-2019 2730000.00000000 06-01-2019 MAI 1.00000000 6 09-06-2021 N Vitamin Shoppe 4672 10-31-2022 03-30-2019 283864.95000000 68934.00000000 214931.00000000 188558.95000000 UW CREFC F false false 14684669.91000000 71668.84000000 .04090000 .00062820 50050.25000000 21618.59000000 .00000000 14663051.32000000 14663051.32000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 21 04-12-2022 05-11-2022 Deutsche Bank AG, New York Branch 07-15-2019 14560000.00000000 120 08-06-2029 0 .04550000 .04550000 3 1 120 09-06-2019 true 1 WL 3 .00000000 14560000.00000000 1 1 1 0 true true false false false 04-05-2029 .00000000 .00000000 The Real Real 3317-3325 Exposition Place Los Angeles CA 90018 Los Angeles OF 29690 29690 1950 2018 22400000.00000000 MAI 12-01-2019 22400000.00000000 12-01-2019 MAI 1.00000000 6 09-06-2021 N THE REALREAL,INC 29690 07-31-2027 1410387.00000000 154021.00000000 1256365.00000000 1207080.00000000 UW CREFC 1.87000000 1.80000000 F F 12-31-2021 false false 14560000.00000000 55206.67000000 .04550000 .00014070 55206.67000000 .00000000 .00000000 14560000.00000000 14560000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 22 04-12-2022 05-11-2022 Cantor Commercial Real Estate Lending, L.P. 07-26-2019 12000000.00000000 120 08-06-2029 360 .04850000 .04850000 3 1 36 09-06-2019 true 1 WL 5 .00000000 12000000.00000000 1 2 2 0 true true false false false 06-05-2029 .00000000 .00000000 Heritage Place Apartments 3830 Poplar Springs Dr Meridian MS 39305 Lauderdale MF 51744 244 127 1968 9200000.00000000 MAI 06-26-2019 9200000.00000000 06-26-2019 MAI .96900000 6 09-06-2021 N 05-31-2019 1056823.00000000 497886.00000000 558937.00000000 525604.00000000 UW CREFC F Villa Glen Apartments 900 Division St. Bessemer AL 35020 Jefferson MF 46798 116 116 1973 7600000.00000000 MAI 06-24-2019 7600000.00000000 06-24-2019 MAI .98300000 6 09-06-2021 N 05-31-2019 902205.00000000 381733.00000000 520472.00000000 488774.00000000 UW CREFC F false false 12000000.00000000 48500.00000000 .04850000 .00034070 48500.00000000 .00000000 .00000000 12000000.00000000 12000000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 23 04-12-2022 05-11-2022 Deutsche Bank AG, New York Branch 06-10-2019 9295000.00000000 120 07-06-2029 0 .04150000 .04150000 3 1 120 08-06-2019 true 1 WL 3 33216.72000000 9295000.00000000 1 1 1 0 true true false false false 03-05-2029 .00000000 .00000000 Cypress Corporate Plaza 10805 Holder Street Cypress CA 90630 Orange OF 85522 85522 1989 14900000.00000000 MAI 05-13-2019 14900000.00000000 05-13-2019 MAI .96000000 6 09-06-2021 N Rockwell Automation, Inc. 17622 11-22-2023 Exemplis LLC 13726 01-31-2024 Bowermaster and Associates Insurance 10718 03-15-2022 03-31-2019 2017711.00000000 855273.00000000 1162438.00000000 1096586.00000000 UW CREFC 2.97000000 2.80000000 F F 12-01-2021 false false 9295000.00000000 32145.21000000 .04150000 .00014070 32145.21000000 .00000000 .00000000 9295000.00000000 9295000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 24 04-12-2022 05-11-2022 MUFG UNION BANK, N.A. 04-10-2019 8900000.00000000 120 05-01-2029 360 .04910000 .04910000 3 1 36 06-01-2019 true 1 WL 5 37629.69000000 8900000.00000000 1 1 1 5 true true true false false 07-31-2020 10-31-2028 10-31-2028 .00000000 .00000000 Bountiful Plaza 123,155,195 W 500 S & 545 S 200 W Bountiful UT 84010 Davis RT 68373 68373 1990 12900000.00000000 MAI 01-05-2019 12900000.00000000 01-05-2019 MAI .92800000 6 X TVI, Inc Store 1213 25633 05-31-2024 CM3 Bountiful, LLC 18472 05-31-2024 CJ East LLC 5049 12-31-2027 03-31-2019 1176878.00000000 272922.00000000 903956.00000000 854044.00000000 UW CREFC 1.59000000 1.51000000 F F 12-31-2020 false false 8900000.00000000 36415.83000000 .04910000 .00022820 36415.83000000 .00000000 .00000000 8900000.00000000 8900000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Principal Real Estate false .00000000 Prospectus Loan ID 25 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 07-05-2019 8650000.00000000 60 07-06-2024 360 .04350000 .04350000 3 1 0 08-06-2019 true 1 WL 2 43060.72000000 8639340.74000000 1 1 1 0 false true false false false 02-05-2024 .00000000 .00000000 Holiday Inn Express & Suites - Bluffton 35 Bluffton Road Bluffton SC 29910 Beaufort LO 77137 112 112 2002 2015 14100000.00000000 MAI 06-11-2020 14100000.00000000 06-11-2020 MAI .71300000 6 09-06-2021 N 05-31-2019 3438489.00000000 2201287.00000000 1237202.00000000 1099662.13000000 UW CREFC 2.39000000 2.13000000 F F false false 8256923.12000000 43060.72000000 .04350000 .00014070 29931.35000000 13129.37000000 .00000000 8243793.75000000 8243793.75000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 26 04-12-2022 05-11-2022 MUFG UNION BANK, N.A. 11-15-2018 7425000.00000000 120 12-01-2028 0 .05130000 .05130000 3 1 120 01-01-2019 true 1 WL 3 32799.94000000 7425000.00000000 1 1 1 0 true true false false false 08-31-2028 .00000000 .00000000 Walmart Palm Desert 72314 Highway 111 Palm Desert CA 92260 Riverside RT 45648 45648 1989 13500000.00000000 MAI 10-11-2018 13500000.00000000 10-11-2018 MAI 1.00000000 6 09-01-2021 N Walmart 45648 02-19-2027 03-31-2019 997794.00000000 320934.00000000 676860.00000000 647189.00000000 UW CREFC 1.75000000 1.68000000 F F 12-31-2020 false false 7425000.00000000 31741.88000000 .05130000 .00022820 31741.88000000 .00000000 .00000000 7425000.00000000 7425000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Principal Real Estate false .00000000 Prospectus Loan ID 27 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 07-10-2019 6900000.00000000 120 08-06-2029 360 .04450000 .04450000 3 1 36 09-06-2019 true 1 WL 5 .00000000 6900000.00000000 1 1 1 0 true true false false false 04-05-2029 .00000000 .00000000 Surfside Storage 323 Alf Coleman Rd. Panama City Beach FL 32407 Bay SS 81450 641 2004 10490000.00000000 MAI 06-24-2019 10490000.00000000 06-24-2019 MAI .98300000 6 09-06-2021 N 06-30-2019 794956.96000000 201166.00000000 593791.00000000 585646.35000000 UW CREFC 1.42000000 1.40000000 F F false false 6900000.00000000 25587.50000000 .04450000 .00014070 25587.50000000 .00000000 .00000000 6900000.00000000 6900000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 28 04-12-2022 05-11-2022 MUFG UNION BANK, N.A. 07-16-2019 6780000.00000000 120 08-01-2029 0 .04400000 .04400000 3 1 120 09-01-2019 true 1 WL 3 .00000000 6780000.00000000 1 1 1 0 true true false false false 01-31-2029 .00000000 .00000000 The Crown on 7th 5739, 5813, 5749 N 7th St Phoenix AZ 85014 Maricopa RT 25442 25442 1959 2015 11730000.00000000 MAI 06-14-2019 11730000.00000000 06-14-2019 MAI 1.00000000 6 09-01-2021 N JKB Project LLC 4936 10-31-2029 Wildflower Bread Company 4111 07-31-2027 Central Kitchen 3617 01-31-2026 04-30-2019 916377.00000000 242726.00000000 673651.00000000 644138.00000000 UW CREFC 2.23000000 2.13000000 F F 06-30-2020 false false 6780000.00000000 24860.00000000 .04400000 .00022820 24860.00000000 .00000000 .00000000 6780000.00000000 6780000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Principal Real Estate false .00000000 Prospectus Loan ID 29 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 06-18-2019 6525000.00000000 120 07-06-2029 0 .04390000 .04390000 3 1 120 08-06-2019 true 1 WL 3 24666.31000000 6525000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Compass Self Storage Largo 12700 Walsingham RD Largo FL 33774 Pinellas SS 91364 91364 976 1981 10250000.00000000 MAI 04-23-2019 10250000.00000000 04-23-2019 MAI .89100000 6 09-06-2021 N 04-30-2019 953271.70000000 369746.00000000 583526.00000000 574389.12000000 UW CREFC 2.01000000 1.98000000 F F false false 6525000.00000000 23870.63000000 .04390000 .00097820 23870.63000000 .00000000 .00000000 6525000.00000000 6525000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 30 04-12-2022 05-11-2022 MUFG UNION BANK, N.A. 06-26-2019 6300000.00000000 120 07-01-2029 360 .04280000 .04280000 3 1 24 08-01-2019 true 1 WL 5 23219.00000000 6300000.00000000 1 1 1 0 true true false false false 03-31-2029 .00000000 .00000000 Floresta 3050 3070 3100 3120 Sirius Ave Las Vegas NV 89102 Clark MU 199435 199435 1963 17400000.00000000 MAI 04-17-2019 17400000.00000000 04-17-2019 MAI .97500000 6 09-01-2021 N MMC Inc 20000 03-31-2022 All American Main 18265 08-31-2020 Sal Jo 15000 01-31-2021 04-30-2019 1292618.00000000 277575.00000000 1015043.00000000 917320.00000000 UW CREFC 2.72000000 2.46000000 F F 06-30-2021 false false 6224234.51000000 31102.96000000 .04280000 .00022820 22199.77000000 8903.19000000 .00000000 6215331.32000000 6215331.32000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 31 04-12-2022 05-11-2022 Cantor Commercial Real Estate Lending, L.P. 07-19-2019 6240000.00000000 120 08-06-2029 0 .04500000 .04500000 3 1 120 09-06-2019 true 1 WL 3 .00000000 6240000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Giardino aPodments 1514 NW 52nd Street Seattle WA 98107 King MF 100645 62 62 2018 9600000.00000000 MAI 05-30-2019 9600000.00000000 05-30-2019 MAI 1.00000000 6 09-06-2021 N 699961.00000000 209977.00000000 489984.00000000 480684.12000000 UW CREFC 1.72000000 1.69000000 F F false false 6240000.00000000 23400.00000000 .04500000 .00034070 23400.00000000 .00000000 .00000000 6240000.00000000 6240000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 32 04-12-2022 05-11-2022 Citi Real Estate Funding Inc. 07-17-2019 2775000.00000000 120 08-06-2029 0 .03770000 .03770000 3 1 120 09-06-2019 true 1 WL 3 .00000000 2775000.00000000 1 1 1 0 true true true false false 09-05-2021 06-05-2029 06-05-2029 .00000000 .00000000 Landmark Self Storage 5485 East NC-150 Highway Lincolnton NC 28092 Lincoln SS 84120 84120 547 2007 2017 5800000.00000000 MAI 06-13-2019 5800000.00000000 06-13-2019 MAI .80100000 6 N 05-31-2019 526895.00000000 183873.00000000 343022.00000000 334610.13000000 UW CREFC 3.23000000 3.15000000 F F false false 2775000.00000000 8718.13000000 .03770000 .00014070 8718.13000000 .00000000 .00000000 2775000.00000000 2775000.00000000 05-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 33 04-12-2022 05-11-2022 Cantor Commercial Real Estate Lending, L.P. 07-18-2019 2700000.00000000 120 08-01-2029 0 .04850000 .04850000 3 1 120 09-01-2019 true 1 WL 3 .00000000 2700000.00000000 1 1 1 0 true true false false false 05-31-2029 .00000000 .00000000 183 Eldert LLC 183 Eldert Street Brooklyn NY 11207 Kings MF 450000 6 6 1905 2018 4300000.00000000 MAI 06-05-2019 4300000.00000000 06-05-2019 MAI 1.00000000 6 09-01-2021 N 05-31-2019 223720.80000000 31426.00000000 192295.00000000 190795.18000000 UW CREFC 1.45000000 1.44000000 F F false false 2700000.00000000 10912.50000000 .04850000 .00034070 10912.50000000 .00000000 .00000000 2700000.00000000 2700000.00000000 05-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000
Item 2(c)(1) Originator Name Initial file received from depositor reflected v for Asset 30. Received email notification that the name is MUFG UNION Bank, N.A. for this asset. Exh102 will update if a new file is received from depositor. Item 2(c)(4) Original Term Loan Number For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date. Item 2(c)(15) Loan Structure Code For each of the mortgage loans identified as Asset Numbers 1, 2, 4, 7, 8, 9, 10, 11 15, and 18, the mortgage loan is evidenced by one or more senior pari passu notes that are part of a loan combination that consists of one or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(1) Property Name For mortgage loans that are part of a loan combination, the related mortgaged property or properties secures the entire loan combination, including one or more companion loans not included in the trust. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank at roll up. Item 2(d)(8) Net Rentable Square Feet Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(9) Net Rentable Square Feet Securitization Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(10) Units Beds Rooms Number For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(11) Number of Units/Beds/Rooms at Securitization For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(14) Valuation Securitization Amount For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(21) Most Recent Physical Occupancy Percentage The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(8) or 2(d)(10). For the mortgage loan identified as Wind Creek Leased Fee (Asset Number 9), no occupancy is shown because the collateral for the mortgage loan consists of a leased fee interest. Item 2(d)(28)(iv) Revenue Securitization Amount For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vi) Operating Expenses Securitization Amount For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(viii) Net Operating Income Securitization Amount For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(x) Net Cash Flow Securitization Amount For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(e)(3) Report Period Beginning Schedule Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in July 2019 (or for mortgage loans having an initial payment due date subsequent to July 2019, the principal balance as of the mortgage loan origination date). Item 2(e)(6) Servicer Trustee Fee Rate Percentage It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate and (iv) the CREFC(R) intellectual property royalty license fee rate. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland is Midland Loan Services, a Division of PNC Bank, National Association. The full name for Principal Real Estate is Principal Real Estate Investors LLC.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Earth Day 2024 Marked by Unprecedented Content Rollout Across Disney+, Hulu and Disney Entertainment Television to Celebrate the Wonders of ourHOME
- Asbury Automotive Announces Chief Legal Officer George Villasana to Retire
- Jeff Blackburn Joins DoorDash Board of Directors
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!