Close

Form 10-D CD 2019-CD8 Mortgage For: May 17

May 27, 2022 1:31 PM EDT

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:   April 16, 2022 to May 17, 2022

Commission File Number of issuing entity:  333-226943-03

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:

(99.1) Monthly report distributed to holders of the certificates issued by CD 2019-CD8 Mortgage Trust, relating to the May 17, 2022 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Matt Smith
Matt Smith, Director

Date: May 27, 2022

 

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

Date: May 27, 2022

 

 

 

     

Distribution Date:

05/17/22

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

[email protected]

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

 

[email protected]

 

 

 

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)

 

[email protected];

Specially Serviced Loan Detail - Part 1

22

 

 

 

[email protected]

 

 

 

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

[email protected]

 

 

 

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
			FACEBOOK
			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





Related Categories

SEC Filings