Form 10-D COMM 2019-GC44 Mortgage For: Jun 17
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: May 18, 2022 to June 17, 2022
Commission File Number of issuing entity: 333-226943-05
Central Index Key Number of issuing entity: 0001792157
COMM 2019-GC44 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): 0001541502
Goldman Sachs Mortgage Company
(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)
38-4129062
38-4129063
38-4129064
38-7235632
(I.R.S. Employer Identification No.)
c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
A-1 |
|
|
X |
|
A-2 |
|
|
X |
|
A-3 |
|
|
X |
|
A-SB |
|
|
X |
|
A-4 |
|
|
X |
|
A-5 |
|
|
X |
|
X-A |
|
|
X |
|
A-M |
|
|
X |
|
B |
|
|
X |
|
C |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On June 17, 2022 a distribution was made to holders of the certificates issued by COMM 2019-GC44 Mortgage Trust.
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by COMM 2019-GC44 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 May 18, 2022 to June 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.
Goldman Sachs Mortgage Company ("GSMC"), 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 GSMC is 0001541502.
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 June 30, 2022 under Commission File No. 333-226943-05 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226943-05 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Deutsche Mortgage & Asset Receiving Corporation
(Depositor)
/s/ Matt Smith
Matt Smith, Director
Date: June 29, 2022
/s/ R. Chris Jones
R. Chris Jones, Director
Date: June 29, 2022
Distribution Date: |
06/17/22 |
COMM 2019-GC44 Mortgage Trust |
Determination Date: |
06/13/22 |
|
Next Distribution Date: |
07/15/22 |
|
Record Date: |
05/31/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2019-GC44 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2-3 |
Depositor |
Deutsche Mortgage & Asset Receiving Corporation |
|
|
Certificate Factor Detail |
4 |
|
Helaine M. Kaplan |
(212) 250-5270 |
|
Certificate Interest Reconciliation Detail |
5 |
|
60 Wall Street | New York, NY 10005 | United States |
|
|
|
|
Master Servicer |
Midland Loan Services, a Division of PNC Bank, N.A. |
|
|
Additional Information |
6 |
|
|
|
|
|
|
|
Executive Vice President - Division Head |
(913) 253-9001 |
|
Bond / Collateral Reconciliation - Cash Flows |
7 |
|
|
|
|
|
|
|
10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States |
|
|
Bond / Collateral Reconciliation - Balances |
8 |
Special Servicer |
Rialto Capital Advisors, LLC |
|
|
Current Mortgage Loan and Property Stratification |
9-13 |
|
General |
(305) 229-6465 |
|
Mortgage Loan Detail (Part 1) |
14-15 |
|
200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States |
|
|
Mortgage Loan Detail (Part 2) |
16-17 |
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
|
|
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 |
|
|
Delinquency Loan Detail |
20 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
Collateral Stratification and Historical Detail |
21 |
|
Bank, N.A. |
|
|
|
|
|
Corporate Trust Services (CMBS) |
|
|
Specially Serviced Loan Detail - Part 1 |
22 |
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
23 |
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
Modified Loan Detail |
24 |
|
|
|
|
Historical Liquidated Loan Detail |
25 |
|
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
26 |
|
|
|
|
Interest Shortfall Detail - Collateral Level |
27 |
|
|
|
|
Supplemental Notes |
28 |
|
|
|
|
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 |
12655TBG3 |
1.997000% |
23,338,000.00 |
14,264,581.38 |
438,204.27 |
23,738.64 |
0.00 |
0.00 |
461,942.91 |
13,826,377.11 |
30.29% |
30.00% |
A-2 |
12655TBH1 |
2.827000% |
138,840,000.00 |
138,840,000.00 |
0.00 |
327,083.90 |
0.00 |
0.00 |
327,083.90 |
138,840,000.00 |
30.29% |
30.00% |
A-3 |
12655TBK4 |
2.688000% |
55,469,000.00 |
55,469,000.00 |
0.00 |
124,250.56 |
0.00 |
0.00 |
124,250.56 |
55,469,000.00 |
30.29% |
30.00% |
A-SB |
12655TBJ7 |
2.873000% |
29,564,000.00 |
29,564,000.00 |
0.00 |
70,781.14 |
0.00 |
0.00 |
70,781.14 |
29,564,000.00 |
30.29% |
30.00% |
A-4 |
12655TBL2 |
2.698000% |
176,000,000.00 |
176,000,000.00 |
0.00 |
395,706.67 |
0.00 |
0.00 |
395,706.67 |
176,000,000.00 |
30.29% |
30.00% |
A-5 |
12655TBM0 |
2.950000% |
267,197,000.00 |
267,197,000.00 |
0.00 |
656,859.29 |
0.00 |
0.00 |
656,859.29 |
267,197,000.00 |
30.29% |
30.00% |
A-M |
12655TBP3 |
3.263000% |
118,356,000.00 |
118,356,000.00 |
0.00 |
321,829.69 |
0.00 |
0.00 |
321,829.69 |
118,356,000.00 |
18.18% |
18.00% |
B |
12655TBQ1 |
3.465000% |
40,685,000.00 |
40,685,000.00 |
0.00 |
117,477.94 |
0.00 |
0.00 |
117,477.94 |
40,685,000.00 |
14.01% |
13.88% |
C |
12655TBR9 |
3.642836% |
35,753,000.00 |
35,753,000.00 |
0.00 |
108,535.27 |
0.00 |
0.00 |
108,535.27 |
35,753,000.00 |
10.35% |
10.25% |
D |
12655TAG4 |
2.500000% |
23,425,000.00 |
23,425,000.00 |
0.00 |
48,802.08 |
0.00 |
0.00 |
48,802.08 |
23,425,000.00 |
7.95% |
7.88% |
E |
12655TAJ8 |
2.500000% |
18,493,000.00 |
18,493,000.00 |
0.00 |
38,527.08 |
0.00 |
0.00 |
38,527.08 |
18,493,000.00 |
6.06% |
6.00% |
F |
12655TAL3 |
2.750000% |
18,493,000.00 |
18,493,000.00 |
0.00 |
42,379.79 |
0.00 |
0.00 |
42,379.79 |
18,493,000.00 |
4.17% |
4.13% |
G-RR |
12655TAN9 |
3.642836% |
9,863,000.00 |
9,863,000.00 |
0.00 |
29,941.08 |
0.00 |
0.00 |
29,941.08 |
9,863,000.00 |
3.16% |
3.13% |
H-RR* |
12655TAQ2 |
3.642836% |
30,822,346.00 |
30,822,345.85 |
0.00 |
92,755.85 |
0.00 |
0.00 |
92,755.85 |
30,822,345.85 |
0.00% |
0.00% |
S |
12655TAU3 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
100.00% |
R |
12655TAV1 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
100.00% |
RR Interest |
N/A |
3.642836% |
12,200,000.00 |
12,087,766.51 |
5,420.36 |
36,684.76 |
0.00 |
0.00 |
42,105.12 |
12,082,346.15 |
0.00% |
0.00% |
RR Certificates |
12655TAT6 |
3.642836% |
25,800,000.00 |
25,562,653.76 |
11,462.73 |
77,579.24 |
0.00 |
0.00 |
89,041.97 |
25,551,191.03 |
0.00% |
0.00% |
180W-A |
12655TAW9 |
3.513392% |
33,155,000.00 |
33,155,000.00 |
0.00 |
97,072.10 |
0.00 |
0.00 |
97,072.10 |
33,155,000.00 |
72.63% |
72.63% |
180W-B |
12655TAY5 |
3.513392% |
35,530,000.00 |
35,530,000.00 |
0.00 |
104,025.69 |
0.00 |
0.00 |
104,025.69 |
35,530,000.00 |
43.29% |
43.29% |
180W-C |
12655TBA6 |
3.513392% |
42,940,000.00 |
42,940,000.00 |
0.00 |
125,720.89 |
0.00 |
0.00 |
125,720.89 |
42,940,000.00 |
7.84% |
7.84% |
|
||||||||||||
|
|
|
|
|
|
|
|
|
Certificate Distribution Detail continued to next page |
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 28 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
|
Credit |
Credit |
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ |
Support¹ |
|||
|
||||||||||||
180W-D* |
12655TBC2 |
3.513392% |
9,500,000.00 |
9,500,000.00 |
0.00 |
27,814.36 |
0.00 |
0.00 |
27,814.36 |
9,500,000.00 |
0.00% |
0.00% |
180W-VRR |
12655TBF5 |
3.513392% |
6,375,000.00 |
6,375,000.00 |
0.00 |
18,664.90 |
0.00 |
0.00 |
18,664.90 |
6,375,000.00 |
0.00% |
0.00% |
Regular SubTotal |
|
1,151,798,346.00 |
1,142,375,347.50 |
455,087.36 |
2,886,230.92 |
0.00 |
0.00 |
3,341,318.28 |
1,141,920,260.14 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
12655TBN8 |
0.761347% |
808,764,000.00 |
799,690,581.38 |
0.00 |
507,368.37 |
0.00 |
0.00 |
507,368.37 |
799,252,377.11 |
|
|
X-B |
12655TAA7 |
0.094655% |
76,438,000.00 |
76,438,000.00 |
0.00 |
6,029.39 |
0.00 |
0.00 |
6,029.39 |
76,438,000.00 |
|
|
X-D |
12655TAC3 |
1.142836% |
41,918,000.00 |
41,918,000.00 |
0.00 |
39,921.18 |
0.00 |
0.00 |
39,921.18 |
41,918,000.00 |
|
|
X-F |
12655TAE9 |
0.892836% |
18,493,000.00 |
18,493,000.00 |
0.00 |
13,759.35 |
0.00 |
0.00 |
13,759.35 |
18,493,000.00 |
|
|
Notional SubTotal |
|
945,613,000.00 |
936,539,581.38 |
0.00 |
567,078.29 |
0.00 |
0.00 |
567,078.29 |
936,101,377.11 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
455,087.36 |
3,453,309.21 |
0.00 |
0.00 |
3,908,396.57 |
|
|
|
|
|
||||||||||||
* |
Denotes the Controlling Class (if required) |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
|||||||||||
|
dividing the result by (A). |
|
|
|
|
|
|
|
|
|
|
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
|||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 3 of 28 |
|
|
|
|
Certificate Factor Detail |
|
|
|
|||
|
|
|
|
|
|
Cumulative |
|
|
|
|
|
|
|
|
|
Interest Shortfalls |
Interest |
|
|
|
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Losses |
Total Distribution |
Ending Balance |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
A-1 |
12655TBG3 |
611.21695861 |
18.77642771 |
1.01716685 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
19.79359457 |
592.44053089 |
A-2 |
12655TBH1 |
1,000.00000000 |
0.00000000 |
2.35583333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.35583333 |
1,000.00000000 |
A-3 |
12655TBK4 |
1,000.00000000 |
0.00000000 |
2.24000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.24000000 |
1,000.00000000 |
A-SB |
12655TBJ7 |
1,000.00000000 |
0.00000000 |
2.39416655 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.39416655 |
1,000.00000000 |
A-4 |
12655TBL2 |
1,000.00000000 |
0.00000000 |
2.24833335 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.24833335 |
1,000.00000000 |
A-5 |
12655TBM0 |
1,000.00000000 |
0.00000000 |
2.45833333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.45833333 |
1,000.00000000 |
A-M |
12655TBP3 |
1,000.00000000 |
0.00000000 |
2.71916667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.71916667 |
1,000.00000000 |
B |
12655TBQ1 |
1,000.00000000 |
0.00000000 |
2.88750006 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.88750006 |
1,000.00000000 |
C |
12655TBR9 |
1,000.00000000 |
0.00000000 |
3.03569686 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.03569686 |
1,000.00000000 |
D |
12655TAG4 |
1,000.00000000 |
0.00000000 |
2.08333319 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333319 |
1,000.00000000 |
E |
12655TAJ8 |
1,000.00000000 |
0.00000000 |
2.08333315 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333315 |
1,000.00000000 |
F |
12655TAL3 |
1,000.00000000 |
0.00000000 |
2.29166658 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.29166658 |
1,000.00000000 |
G-RR |
12655TAN9 |
1,000.00000000 |
0.00000000 |
3.03569705 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.03569705 |
1,000.00000000 |
H-RR |
12655TAQ2 |
999.99999513 |
0.00000000 |
3.00937021 |
0.02632700 |
1.79702512 |
0.00000000 |
0.00000000 |
3.00937021 |
999.99999513 |
S |
12655TAU3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
R |
12655TAV1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
RR Interest |
N/A |
990.80053361 |
0.44429180 |
3.00694754 |
0.00082295 |
0.05615902 |
0.00000000 |
0.00000000 |
3.45123934 |
990.35624180 |
RR Certificates |
12655TAT6 |
990.80053333 |
0.44429186 |
3.00694729 |
0.00082287 |
0.05615814 |
0.00000000 |
0.00000000 |
3.45123915 |
990.35624147 |
180W-A |
12655TAW9 |
1,000.00000000 |
0.00000000 |
2.92782687 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.92782687 |
1,000.00000000 |
180W-B |
12655TAY5 |
1,000.00000000 |
0.00000000 |
2.92782691 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.92782691 |
1,000.00000000 |
180W-C |
12655TBA6 |
1,000.00000000 |
0.00000000 |
2.92782697 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.92782697 |
1,000.00000000 |
180W-D |
12655TBC2 |
1,000.00000000 |
0.00000000 |
2.92782737 |
0.00000000 |
0.05544000 |
0.00000000 |
0.00000000 |
2.92782737 |
1,000.00000000 |
180W-VRR |
12655TBF5 |
1,000.00000000 |
0.00000000 |
2.92782745 |
0.00000000 |
0.00434824 |
0.00000000 |
0.00000000 |
2.92782745 |
1,000.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
12655TBN8 |
988.78112945 |
0.00000000 |
0.62733797 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.62733797 |
988.23930975 |
X-B |
12655TAA7 |
1,000.00000000 |
0.00000000 |
0.07887948 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.07887948 |
1,000.00000000 |
X-D |
12655TAC3 |
1,000.00000000 |
0.00000000 |
0.95236366 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.95236366 |
1,000.00000000 |
X-F |
12655TAE9 |
1,000.00000000 |
0.00000000 |
0.74403017 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.74403017 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 4 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 |
05/01/22 - 05/30/22 |
30 |
0.00 |
23,738.64 |
0.00 |
23,738.64 |
0.00 |
0.00 |
0.00 |
23,738.64 |
0.00 |
|
A-2 |
05/01/22 - 05/30/22 |
30 |
0.00 |
327,083.90 |
0.00 |
327,083.90 |
0.00 |
0.00 |
0.00 |
327,083.90 |
0.00 |
|
A-3 |
05/01/22 - 05/30/22 |
30 |
0.00 |
124,250.56 |
0.00 |
124,250.56 |
0.00 |
0.00 |
0.00 |
124,250.56 |
0.00 |
|
A-SB |
05/01/22 - 05/30/22 |
30 |
0.00 |
70,781.14 |
0.00 |
70,781.14 |
0.00 |
0.00 |
0.00 |
70,781.14 |
0.00 |
|
A-4 |
05/01/22 - 05/30/22 |
30 |
0.00 |
395,706.67 |
0.00 |
395,706.67 |
0.00 |
0.00 |
0.00 |
395,706.67 |
0.00 |
|
A-5 |
05/01/22 - 05/30/22 |
30 |
0.00 |
656,859.29 |
0.00 |
656,859.29 |
0.00 |
0.00 |
0.00 |
656,859.29 |
0.00 |
|
X-A |
05/01/22 - 05/30/22 |
30 |
0.00 |
507,368.37 |
0.00 |
507,368.37 |
0.00 |
0.00 |
0.00 |
507,368.37 |
0.00 |
|
X-B |
05/01/22 - 05/30/22 |
30 |
0.00 |
6,029.39 |
0.00 |
6,029.39 |
0.00 |
0.00 |
0.00 |
6,029.39 |
0.00 |
|
X-D |
05/01/22 - 05/30/22 |
30 |
0.00 |
39,921.18 |
0.00 |
39,921.18 |
0.00 |
0.00 |
0.00 |
39,921.18 |
0.00 |
|
X-F |
05/01/22 - 05/30/22 |
30 |
0.00 |
13,759.35 |
0.00 |
13,759.35 |
0.00 |
0.00 |
0.00 |
13,759.35 |
0.00 |
|
A-M |
05/01/22 - 05/30/22 |
30 |
0.00 |
321,829.69 |
0.00 |
321,829.69 |
0.00 |
0.00 |
0.00 |
321,829.69 |
0.00 |
|
B |
05/01/22 - 05/30/22 |
30 |
0.00 |
117,477.94 |
0.00 |
117,477.94 |
0.00 |
0.00 |
0.00 |
117,477.94 |
0.00 |
|
C |
05/01/22 - 05/30/22 |
30 |
0.00 |
108,535.27 |
0.00 |
108,535.27 |
0.00 |
0.00 |
0.00 |
108,535.27 |
0.00 |
|
D |
05/01/22 - 05/30/22 |
30 |
0.00 |
48,802.08 |
0.00 |
48,802.08 |
0.00 |
0.00 |
0.00 |
48,802.08 |
0.00 |
|
E |
05/01/22 - 05/30/22 |
30 |
0.00 |
38,527.08 |
0.00 |
38,527.08 |
0.00 |
0.00 |
0.00 |
38,527.08 |
0.00 |
|
F |
05/01/22 - 05/30/22 |
30 |
0.00 |
42,379.79 |
0.00 |
42,379.79 |
0.00 |
0.00 |
0.00 |
42,379.79 |
0.00 |
|
G-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
29,941.08 |
0.00 |
29,941.08 |
0.00 |
0.00 |
0.00 |
29,941.08 |
0.00 |
|
H-RR |
05/01/22 - 05/30/22 |
30 |
54,577.07 |
93,567.30 |
0.00 |
93,567.30 |
811.46 |
0.00 |
0.00 |
92,755.85 |
55,388.53 |
|
RR Interest |
05/01/22 - 05/30/22 |
30 |
675.10 |
36,694.80 |
0.00 |
36,694.80 |
10.04 |
0.00 |
0.00 |
36,684.76 |
685.14 |
|
RR |
|
|
|
|
|
|
|
|
|
|
|
|
|
05/01/22 - 05/30/22 |
30 |
1,427.65 |
77,600.47 |
0.00 |
77,600.47 |
21.23 |
0.00 |
0.00 |
77,579.24 |
1,448.88 |
|
Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
180W-A |
05/01/22 - 05/30/22 |
30 |
0.00 |
97,072.10 |
0.00 |
97,072.10 |
0.00 |
0.00 |
0.00 |
97,072.10 |
0.00 |
|
180W-B |
05/01/22 - 05/30/22 |
30 |
0.00 |
104,025.69 |
0.00 |
104,025.69 |
0.00 |
0.00 |
0.00 |
104,025.69 |
0.00 |
|
180W-C |
05/01/22 - 05/30/22 |
30 |
0.00 |
125,720.89 |
0.00 |
125,720.89 |
0.00 |
0.00 |
0.00 |
125,720.89 |
0.00 |
|
180W-D |
05/01/22 - 05/30/22 |
30 |
526.68 |
27,814.36 |
0.00 |
27,814.36 |
0.00 |
0.00 |
0.00 |
27,814.36 |
526.68 |
|
180W-VRR |
05/01/22 - 05/30/22 |
30 |
27.72 |
18,664.90 |
0.00 |
18,664.90 |
0.00 |
0.00 |
0.00 |
18,664.90 |
27.72 |
|
Totals |
|
|
57,234.22 |
3,454,151.93 |
0.00 |
3,454,151.93 |
842.73 |
0.00 |
0.00 |
3,453,309.21 |
58,076.95 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 5 of 28 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
3,908,396.57 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 6 of 28 |
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest |
|
Fees |
|
Interest Paid or Advanced |
3,470,310.74 |
Master Servicing Fee |
7,102.84 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
7,200.77 |
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
491.86 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,363.32 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
0.00 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
3,470,310.74 |
Total Fees |
16,158.78 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
455,087.36 |
Reimbursement for Interest on Advances |
0.00 |
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
0.00 |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
842.72 |
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
Principal Adjustments |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
|
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
455,087.36 |
Total Expenses/Reimbursements |
842.72 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,453,309.21 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
455,087.36 |
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
Net SWAP Counterparty Payments Received |
0.00 |
Borrower Option Extension Fees |
0.00 |
|
|
Net SWAP Counterparty Payments Paid |
0.00 |
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
3,908,396.57 |
Total Funds Collected |
3,925,398.10 |
Total Funds Distributed |
3,925,398.07 |
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 7 of 28 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
1,014,875,347.49 |
1,014,875,347.49 |
Beginning Certificate Balance |
1,142,375,347.50 |
|
(-) Scheduled Principal Collections |
455,087.36 |
455,087.36 |
(-) Principal Distributions |
455,087.36 |
|
(-) Unscheduled Principal Collections |
0.00 |
0.00 |
(-) Realized Losses |
0.00 |
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
0.00 |
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
|
|
|
Non-Cash Principal Adjustments |
0.00 |
Ending Scheduled Collateral Balance |
1,014,420,260.13 |
1,014,420,260.13 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
1,014,875,347.49 |
1,014,875,347.49 |
Ending Certificate Balance |
1,141,920,260.14 |
|
Ending Actual Collateral Balance |
1,014,420,260.13 |
1,014,420,260.13 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
0.01 |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
0.01 |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
0.00% |
|
|
|
|
|
UC / (OC) Interest |
0.00 |
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 8 of 28 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Scheduled Balance |
|
|
|
|
|
Debt Service Coverage Ratio¹ |
|
|
|
||
|
Scheduled |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Balance |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
7,499,999 or less |
9 |
52,002,500.00 |
5.13% |
88 |
3.5851 |
2.276153 |
1.44 or less |
7 |
151,442,641.96 |
14.93% |
66 |
3.6905 |
0.982926 |
7,500,000 to 14,999,999 |
12 |
132,761,320.67 |
13.09% |
85 |
3.6518 |
2.297295 |
1.45 to 1.74 |
7 |
147,655,461.17 |
14.56% |
89 |
3.7776 |
1.551779 |
|
15,000,000 to 24,999,999 |
14 |
255,738,496.58 |
25.21% |
81 |
3.8979 |
1.964234 |
1.75 to 2.49 |
18 |
314,397,499.21 |
30.99% |
77 |
3.4905 |
2.216777 |
|
25,000,000 to 49,999,999 |
11 |
367,228,453.65 |
36.20% |
73 |
3.3371 |
2.174383 |
2.50 to 3.49 |
15 |
311,674,657.79 |
30.72% |
86 |
3.4849 |
2.803898 |
|
|
50,000,000 or greater |
4 |
206,689,489.23 |
20.38% |
74 |
3.3860 |
3.344088 |
3.50 or greater |
3 |
89,250,000.00 |
8.80% |
55 |
3.2850 |
5.227255 |
|
Totals |
50 |
1,014,420,260.13 |
100.00% |
78 |
3.5423 |
2.381036 |
Totals |
50 |
1,014,420,260.13 |
100.00% |
78 |
3.5423 |
2.381036 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 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 |
|
|||||||||||||
Arizona |
1 |
17,335,129.65 |
1.71% |
89 |
4.3000 |
2.770000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
8 |
95,457,317.74 |
9.41% |
89 |
3.3879 |
2.948532 |
California |
10 |
236,115,208.56 |
23.28% |
76 |
3.3550 |
3.201567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
4 |
60,473,061.73 |
5.96% |
89 |
4.0279 |
2.516735 |
Florida |
3 |
45,853,118.81 |
4.52% |
87 |
3.5102 |
2.450761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
4 |
88,204,977.79 |
8.70% |
74 |
3.3006 |
1.521884 |
Georgia |
2 |
42,254,100.43 |
4.17% |
68 |
3.6283 |
2.590181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
17 |
218,045,000.00 |
21.49% |
72 |
3.6696 |
2.110761 |
Illinois |
5 |
70,910,433.57 |
6.99% |
88 |
3.5941 |
2.193516 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
11 |
264,196,736.00 |
26.04% |
77 |
3.3391 |
3.237502 |
Indiana |
2 |
23,189,977.79 |
2.29% |
89 |
3.6731 |
2.274028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
1 |
19,309,629.41 |
1.90% |
86 |
4.3800 |
1.160000 |
Kansas |
1 |
33,367,748.81 |
3.29% |
29 |
3.8600 |
1.370000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
10 |
268,733,537.46 |
26.49% |
78 |
3.6037 |
1.895937 |
Kentucky |
3 |
52,253,500.00 |
5.15% |
89 |
3.3530 |
3.200000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
55 |
1,014,420,260.13 |
100.00% |
78 |
3.5423 |
2.381036 |
Massachusetts |
3 |
83,238,989.23 |
8.21% |
89 |
3.7368 |
1.847165 |
|
|
|
|
|
|
|
|
|||||||||||||
Minnesota |
1 |
17,500,000.00 |
1.73% |
89 |
4.0500 |
1.610000 |
|
|
|
|
|
|
|
|
|||||||||||||
Missouri |
1 |
6,588,660.35 |
0.65% |
89 |
3.5780 |
2.750000 |
|
|
|
|
|
|
|
|
|||||||||||||
Nevada |
2 |
44,439,294.37 |
4.38% |
89 |
3.5601 |
0.440689 |
|
|
|
|
|
|
|
|
|||||||||||||
New Hampshire |
1 |
16,600,000.00 |
1.64% |
89 |
3.9123 |
1.502020 |
|
|
|
|
|
|
|
|
|||||||||||||
New Jersey |
1 |
16,679,494.15 |
1.64% |
89 |
3.8300 |
1.540000 |
|
|
|
|
|
|
|
|
|||||||||||||
New York |
9 |
127,390,000.00 |
12.56% |
49 |
3.3100 |
1.922130 |
|
|
|
|
|
|
|
|
|||||||||||||
Oklahoma |
1 |
17,165,263.74 |
1.69% |
83 |
5.0500 |
1.270000 |
|
|
|
|
|
|
|
|
|||||||||||||
Pennsylvania |
3 |
69,412,558.07 |
6.84% |
88 |
3.5565 |
2.634805 |
|
|
|
|
|
|
|
|
|||||||||||||
South Carolina |
1 |
14,500,000.00 |
1.43% |
89 |
3.6840 |
2.310000 |
|
|
|
|
|
|
|
|
|||||||||||||
Texas |
3 |
39,101,782.60 |
3.85% |
87 |
3.5834 |
2.696297 |
|
|
|
|
|
|
|
|
|||||||||||||
Utah |
1 |
8,000,000.00 |
0.79% |
89 |
3.3500 |
2.690000 |
|
|
|
|
|
|
|
|
|||||||||||||
Washington, DC |
1 |
32,525,000.00 |
3.21% |
88 |
3.0850 |
2.710000 |
|
|
|
|
|
|
|
|
|||||||||||||
Totals |
55 |
1,014,420,260.13 |
100.00% |
78 |
3.5423 |
2.381036 |
|
|
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||
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 |
44 |
910,201,501.03 |
89.73% |
77 |
3.4552 |
2.435559 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.0000% to 4.2499% |
3 |
50,408,736.30 |
4.97% |
89 |
4.0214 |
2.108841 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.2500% to 4.7499% |
2 |
36,644,759.06 |
3.61% |
87 |
4.3422 |
1.921625 |
25 months to 36 months |
49 |
997,254,996.39 |
98.31% |
78 |
3.5164 |
2.400159 |
|
4.7500% or greater |
1 |
17,165,263.74 |
1.69% |
83 |
5.0500 |
1.270000 |
37 months to 48 months |
1 |
17,165,263.74 |
1.69% |
83 |
5.0500 |
1.270000 |
|
Totals |
50 |
1,014,420,260.13 |
100.00% |
78 |
3.5423 |
2.381036 |
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
Totals |
50 |
1,014,420,260.13 |
100.00% |
78 |
3.5423 |
2.381036 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 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 |
|
83 months or less |
8 |
222,862,112.98 |
21.97% |
39 |
3.4919 |
2.924079 |
Interest Only |
35 |
679,571,790.00 |
66.99% |
77 |
3.3776 |
2.696794 |
|
84 months or greater |
42 |
791,558,147.15 |
78.03% |
89 |
3.5566 |
2.228143 |
359 months or less |
14 |
315,538,840.72 |
31.11% |
79 |
3.8459 |
1.775714 |
|
Totals |
50 |
1,014,420,260.13 |
100.00% |
78 |
3.5423 |
2.381036 |
360 months or greater |
1 |
19,309,629.41 |
1.90% |
86 |
4.3800 |
1.160000 |
|
|
|
|
|
|
|
|
Totals |
50 |
1,014,420,260.13 |
100.00% |
78 |
3.5423 |
2.381036 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 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 |
7 |
121,210,290.00 |
11.95% |
88 |
3.5014 |
2.503748 |
|
|
|
None |
|
|
|
Totals |
50 |
1,014,420,260.13 |
100.00% |
78 |
3.5423 |
2.381036 |
|
|
|
|
|
|
||||||||||||
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
||||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 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 |
30317219 |
OF |
Los Angeles |
CA |
Actual/360 |
3.005% |
64,680.21 |
0.00 |
0.00 |
N/A |
11/09/29 |
-- |
25,000,000.00 |
25,000,000.00 |
05/09/22 |
|
1A |
30317218 |
|
|
|
Actual/360 |
3.005% |
129,360.42 |
0.00 |
0.00 |
N/A |
11/09/29 |
-- |
50,000,000.00 |
50,000,000.00 |
05/09/22 |
|
2A2 |
30504336 |
MF |
New York |
NY |
Actual/360 |
3.410% |
117,468.54 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
40,000,000.00 |
40,000,000.00 |
06/06/22 |
|
2A4 |
30504338 |
|
|
|
Actual/360 |
3.410% |
44,050.70 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
15,000,000.00 |
15,000,000.00 |
06/06/22 |
|
2A5 |
30504339 |
|
|
|
Actual/360 |
3.410% |
22,025.35 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
7,500,000.00 |
7,500,000.00 |
06/06/22 |
|
3 |
30530011 |
RT |
Worcester |
MA |
Actual/360 |
3.844% |
180,458.82 |
77,206.71 |
0.00 |
N/A |
11/01/29 |
-- |
54,513,195.94 |
54,435,989.23 |
06/01/22 |
|
4 |
30530012 |
IN |
Jefferson |
KY |
Actual/360 |
3.353% |
150,871.82 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
52,253,500.00 |
52,253,500.00 |
06/06/22 |
|
5 |
30317065 |
OF |
San Francisco |
CA |
Actual/360 |
3.303% |
142,212.50 |
0.00 |
0.00 |
N/A |
11/06/24 |
-- |
50,000,000.00 |
50,000,000.00 |
06/06/22 |
|
6A6 |
30504207 |
OF |
Various |
Various |
Actual/360 |
3.370% |
87,058.33 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
30,000,000.00 |
30,000,000.00 |
06/06/22 |
|
6A7 |
30504208 |
|
|
|
Actual/360 |
3.370% |
29,019.44 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
10,000,000.00 |
10,000,000.00 |
06/06/22 |
|
6A8 |
30504209 |
|
|
|
Actual/360 |
3.370% |
14,509.72 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
5,000,000.00 |
5,000,000.00 |
06/06/22 |
|
7 |
30530009 |
Various Various |
Various |
Actual/360 |
3.379% |
116,387.78 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
40,000,000.00 |
40,000,000.00 |
06/06/22 |
|
|
8 |
30504264 |
RT |
Cook |
IL |
Actual/360 |
3.650% |
117,813.89 |
85,667.81 |
0.00 |
N/A |
11/06/29 |
-- |
37,483,872.65 |
37,398,204.84 |
06/06/22 |
|
9 |
30530007 |
OF |
San Francisco |
CA |
Actual/360 |
3.451% |
108,764.02 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
36,600,000.00 |
36,600,000.00 |
06/06/22 |
|
10 |
30504199 |
MU |
New York |
NY |
Actual/360 |
2.759% |
83,390.78 |
0.00 |
0.00 |
N/A |
10/30/26 |
-- |
35,100,000.00 |
35,100,000.00 |
06/01/22 |
|
11 |
30317220 |
RT |
Wyandotte |
KS |
Actual/360 |
3.860% |
111,087.50 |
53,195.33 |
0.00 |
N/A |
11/06/24 |
-- |
33,420,944.14 |
33,367,748.81 |
06/06/22 |
|
12 |
30317222 |
OF |
District of Columbia |
DC |
Actual/360 |
3.085% |
69,767.06 |
0.00 |
0.00 |
10/11/29 |
09/30/33 |
-- |
26,262,500.00 |
26,262,500.00 |
06/11/22 |
|
12A |
30317221 |
|
|
|
Actual/360 |
3.085% |
16,636.51 |
0.00 |
0.00 |
10/11/29 |
09/30/33 |
-- |
6,262,500.00 |
6,262,500.00 |
06/11/22 |
|
13 |
30503906 |
RT |
Berks |
PA |
Actual/360 |
3.160% |
87,075.56 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
32,000,000.00 |
32,000,000.00 |
06/06/22 |
|
14 |
30530004 |
RT |
Clark |
NV |
Actual/360 |
3.400% |
92,225.00 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
31,500,000.00 |
31,500,000.00 |
06/06/22 |
|
15 |
30530000 |
RT |
Cobb |
GA |
Actual/360 |
3.542% |
75,538.93 |
37,309.18 |
0.00 |
N/A |
11/06/26 |
-- |
24,766,409.61 |
24,729,100.43 |
06/06/22 |
|
16 |
30504085 |
MU |
Hillsborough |
FL |
Actual/360 |
3.660% |
69,856.69 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
22,165,000.00 |
22,165,000.00 |
06/06/22 |
|
17 |
30504288 |
MF |
Los Angeles |
CA |
Actual/360 |
4.010% |
70,787.64 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
20,500,000.00 |
20,500,000.00 |
06/06/22 |
|
18 |
30503642 |
98 |
Northampton |
PA |
Actual/360 |
4.380% |
72,905.92 |
20,264.61 |
0.00 |
N/A |
08/06/29 |
-- |
19,329,894.02 |
19,309,629.41 |
06/06/22 |
|
19 |
30317223 |
OF |
Tulsa |
OK |
Actual/360 |
5.050% |
74,788.39 |
32,960.37 |
0.00 |
N/A |
05/06/29 |
-- |
17,198,224.11 |
17,165,263.74 |
06/06/22 |
|
20 |
30503944 |
LO |
Webb |
TX |
Actual/360 |
3.839% |
58,893.85 |
25,378.60 |
0.00 |
N/A |
10/06/29 |
-- |
17,815,280.01 |
17,789,901.41 |
06/06/22 |
|
21 |
30504324 |
MF |
Fulton |
GA |
Actual/360 |
3.750% |
56,591.15 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
17,525,000.00 |
17,525,000.00 |
06/06/22 |
|
22 |
30520998 |
RT |
Los Angeles |
CA |
Actual/360 |
3.257% |
49,081.18 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
17,500,000.00 |
17,500,000.00 |
06/06/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 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 |
|
||||
23 |
30521000 |
LO |
Maricopa |
AZ |
Actual/360 |
4.300% |
64,270.82 |
22,331.68 |
0.00 |
N/A |
11/06/29 |
-- |
17,357,461.33 |
17,335,129.65 |
06/06/22 |
|
24 |
30504286 |
MF |
Hennepin |
MN |
Actual/360 |
4.050% |
61,031.25 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
17,500,000.00 |
17,500,000.00 |
06/06/22 |
|
25 |
30504228 |
RT |
Essex |
NJ |
Actual/360 |
3.830% |
55,098.10 |
26,743.90 |
0.00 |
N/A |
11/06/29 |
-- |
16,706,238.05 |
16,679,494.15 |
06/06/22 |
|
26 |
30520995 |
MU |
Marion |
IN |
Actual/360 |
3.655% |
50,252.02 |
26,419.68 |
0.00 |
N/A |
11/06/29 |
-- |
15,966,397.47 |
15,939,977.79 |
06/06/22 |
|
27 |
30530013 |
MF |
Strafford |
NH |
Actual/360 |
3.912% |
55,924.16 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
16,600,000.00 |
16,600,000.00 |
06/06/22 |
|
28A6 |
30504193 |
MU |
Cook |
IL |
Actual/360 |
3.660% |
31,516.67 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
10,000,000.00 |
10,000,000.00 |
06/06/22 |
|
28A7 |
30504194 |
|
|
|
Actual/360 |
3.660% |
15,758.33 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
5,000,000.00 |
5,000,000.00 |
06/06/22 |
|
29 |
30317224 |
MF |
Plymouth |
MA |
Actual/360 |
3.420% |
43,821.60 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
14,880,000.00 |
14,880,000.00 |
06/06/22 |
|
30 |
30520999 |
MF |
Spartanburg |
SC |
Actual/360 |
3.684% |
45,998.83 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
14,500,000.00 |
14,500,000.00 |
06/06/22 |
|
31 |
30317225 |
RT |
Bristol |
MA |
Actual/360 |
3.655% |
43,820.71 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
13,923,000.00 |
13,923,000.00 |
06/06/22 |
|
32 |
30504325 |
LO |
Clark |
NV |
Actual/360 |
3.950% |
44,108.01 |
28,353.03 |
0.00 |
N/A |
11/06/29 |
-- |
12,967,647.40 |
12,939,294.37 |
06/06/22 |
|
33 |
30520997 |
LO |
Kings |
CA |
Actual/360 |
4.000% |
42,807.53 |
19,256.46 |
0.00 |
N/A |
11/06/29 |
-- |
12,427,992.76 |
12,408,736.30 |
06/06/22 |
|
34 |
30317226 |
IN |
Various |
Various |
Actual/360 |
3.578% |
34,231.42 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
11,110,290.00 |
11,110,290.00 |
06/06/22 |
|
35 |
30530005 |
MF |
Los Angeles |
CA |
Actual/360 |
3.728% |
28,892.00 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
9,000,000.00 |
9,000,000.00 |
06/06/22 |
|
36 |
30504227 |
MF |
Kings |
NY |
Actual/360 |
3.870% |
28,326.25 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
8,500,000.00 |
8,500,000.00 |
06/06/22 |
|
37 |
30530006 |
MF |
Summit |
UT |
Actual/360 |
3.350% |
23,077.78 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
8,000,000.00 |
8,000,000.00 |
06/06/22 |
|
38 |
30317228 |
MF |
Vanderburgh |
IN |
Actual/360 |
3.713% |
23,180.47 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
7,250,000.00 |
7,250,000.00 |
06/06/22 |
|
39 |
30530003 |
RT |
San Diego |
CA |
Actual/360 |
3.649% |
22,623.80 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
7,200,000.00 |
7,200,000.00 |
06/06/22 |
|
40 |
30504219 |
MF |
Kings |
NY |
Actual/360 |
3.700% |
18,320.14 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
5,750,000.00 |
5,750,000.00 |
06/06/22 |
|
41 |
30504258 |
MF |
Kings |
NY |
Actual/360 |
3.700% |
17,364.31 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
5,450,000.00 |
5,450,000.00 |
06/06/22 |
|
42 |
30504220 |
MF |
Kings |
NY |
Actual/360 |
3.700% |
16,217.31 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
5,090,000.00 |
5,090,000.00 |
06/06/22 |
|
43 |
30504262 |
MF |
Kings |
NY |
Actual/360 |
3.700% |
15,930.56 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
5,000,000.00 |
5,000,000.00 |
06/06/22 |
|
Totals |
|
|
|
|
|
|
3,095,879.77 |
455,087.36 |
0.00 |
|
|
|
1,014,875,347.49 |
1,014,420,260.13 |
|
|
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 |
95,143,440.49 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
64,626.39 |
64,626.39 |
0.00 |
0.00 |
|
|
1A |
95,143,440.49 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
129,252.78 |
129,252.78 |
0.00 |
0.00 |
|
|
2A2 |
7,375,881.96 |
2,683,142.64 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A4 |
7,375,881.96 |
2,683,142.64 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A5 |
7,375,881.96 |
2,683,142.64 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
13,467,929.20 |
3,549,359.92 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
6,212,454.79 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
11,895,079.65 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A6 |
20,677,948.16 |
5,302,704.68 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A7 |
20,677,948.16 |
5,302,704.68 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A8 |
20,677,948.16 |
5,302,704.68 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
12,223,711.64 |
3,062,633.64 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
6,124,948.91 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
3,748,461.71 |
842,027.26 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
4,615,715.01 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
9,368,160.34 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
45,043,469.38 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12A |
45,043,469.38 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
7,687,317.83 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
40,674.72 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
4,420,126.48 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
1,803,947.96 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
1,183,843.10 |
437,312.73 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
9,521,759.74 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
1,899,469.63 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
2,297,451.97 |
716,684.04 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
1,570,627.18 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
1,004,376.57 |
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 |
|
23 |
2,305,272.64 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
1,178,307.42 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
1,637,412.51 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
1,637,069.08 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
1,298,049.89 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28A6 |
7,428,557.19 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28A7 |
7,428,557.19 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
1,151,366.99 |
273,254.08 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
1,266,614.36 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
1,718,894.15 |
435,671.23 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
1,235,834.68 |
1,779,745.46 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
2,312,253.99 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
34 |
1,433,247.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
586,369.33 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
624,939.71 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
740,346.18 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
38 |
895,436.08 |
253,673.15 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
39 |
577,732.04 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
415,547.22 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
386,347.64 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
42 |
352,665.86 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
43 |
378,015.43 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
500,610,203.11 |
35,307,903.47 |
|
|
|
0.00 |
0.00 |
193,879.17 |
193,879.17 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.542350% |
3.525156% |
78 |
05/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.542519% |
3.525326% |
79 |
04/15/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.542700% |
3.525507% |
80 |
03/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.542867% |
3.525674% |
81 |
02/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.543072% |
3.525880% |
82 |
01/18/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.543238% |
3.526046% |
83 |
12/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.543403% |
3.526211% |
84 |
11/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
55,000,000.00 |
0 |
0.00 |
0 |
0.00 |
|
0.000000% |
-0.017192% |
85 |
10/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.543705% |
3.526513% |
86 |
09/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.543832% |
3.526639% |
87 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.543949% |
3.526756% |
88 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.544065% |
3.526872% |
89 |
(1) 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 |
||
1 |
30317219 |
05/09/22 |
0 |
B |
|
64,626.39 |
64,626.39 |
0.00 |
|
25,000,000.00 |
|
|
|
|
|
|
1A |
30317218 |
05/09/22 |
0 |
B |
|
129,252.78 |
129,252.78 |
0.00 |
|
50,000,000.00 |
|
|
|
|
|
|
Totals |
|
|
|
|
|
193,879.17 |
193,879.17 |
0.00 |
|
75,000,000.00 |
|
|
|
|
|
|
1 Mortgage Loan Status |
|
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
||
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
|
1 - Modification |
|
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
||||||
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
|
2 - Foreclosure |
|
7 - REO |
|
|
11- Full Payoff |
|
||||||
Delinquent |
|
|
|
|
|
|
|
|
3 - Bankruptcy |
|
8 - Resolved |
|
|
12 - Reps and Warranties |
||
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
4 - Extension |
|
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
||
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
|
98 - Other |
|
|
|
|
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 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 |
145,867,749 |
145,867,749 |
|
0 |
|
0 |
|
|
37 - 48 Months |
0 |
0 |
|
0 |
|
0 |
|
|
49 - 60 Months |
59,829,100 |
59,829,100 |
|
0 |
|
0 |
|
|
> 60 Months |
|
808,723,411 |
808,723,411 |
|
0 |
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
|
REO/Foreclosure |
|
|
||||||||
Jun-22 |
1,014,420,260 |
1,014,420,260 |
0 |
0 |
0 |
|
0 |
|
May-22 |
1,014,875,347 |
1,014,875,347 |
0 |
0 |
0 |
|
0 |
|
Apr-22 |
1,015,359,434 |
1,015,359,434 |
0 |
0 |
0 |
|
0 |
|
Mar-22 |
1,015,811,361 |
1,015,811,361 |
0 |
0 |
0 |
|
0 |
|
Feb-22 |
1,016,353,682 |
1,016,353,682 |
0 |
0 |
0 |
|
0 |
|
Jan-22 |
1,016,666,638 |
1,016,666,638 |
0 |
0 |
0 |
|
0 |
|
Dec-21 |
1,017,181,624 |
1,017,181,624 |
0 |
0 |
0 |
|
0 |
|
Nov-21 |
1,017,725,687 |
1,017,725,687 |
0 |
0 |
0 |
|
0 |
|
Oct-21 |
1,018,036,097 |
1,018,036,097 |
0 |
0 |
0 |
|
0 |
|
Sep-21 |
1,018,339,319 |
1,018,339,319 |
0 |
0 |
0 |
|
0 |
|
Aug-21 |
1,018,622,957 |
1,018,622,957 |
0 |
0 |
0 |
|
0 |
|
Jul-21 |
1,018,905,630 |
1,018,905,630 |
0 |
0 |
0 |
|
0 |
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
|
|||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 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 |
|
|
|
|
No specially serviced loans this period |
|
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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 |
|
|
|
|
|
|
No specially serviced loans this period |
|
|
|
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
||
MF - Multi-Family |
|
SS - Self Storage |
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
||
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 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 |
30530011 |
0.00 |
3.84430% |
0.00 |
3.84430% |
8 |
11/05/19 |
11/01/19 |
11/05/19 |
11 |
30317220 |
119,300,539.46 |
3.86000% |
119,300,539.46 3.86000% |
8 |
07/06/20 |
07/06/20 |
07/10/20 |
|
Totals |
|
119,300,539.46 |
|
119,300,539.46 |
|
|
|
|
|
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) |
20 |
0.00 |
0.00 |
0.00 |
0.00 |
842.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
0.00 |
0.00 |
842.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total |
|
842.72 |
|||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 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 05-12-2022 06-13-2022 Deutsche Bank AG, acting through its New York Branch, Wells Fargo Bank, National Association and Morgan Stanley Bank, N.A. 10-21-2019 75000000.00000000 120 11-09-2029 0 .03004500 .03004500 3 1 120 12-09-2019 true 1 A1 3 187781.25000000 75000000.00000000 1 1 1 10 true true true false false 07-08-2029 07-08-2029 .00000000 .00000000 Century Plaza Towers 2029 Century Park Los Angeles CA 90067 Los Angeles OF 2401641 2401641 1975 2015 2302000000.00000000 MAI 09-24-2019 2302000000.00000000 09-24-2019 MAI .92900000 6 01-09-2022 N MANATT, PHELPS & PHILLIPS, LLP 116366 03-08-2035 JPMORGAN CHASE BANK 103214 08-31-2026 KIRKLAND & ELLIS, LLP 85664 12-31-2034 09-30-2019 158615968.00000000 37470212.00000000 121145756.00000000 112250366.00000000 UW CREFC 4.42000000 4.09000000 F F 12-31-2021 false false 75000000.00000000 194040.63000000 .03004500 .00011880 194040.63000000 .00000000 .00000000 75000000.00000000 75000000.00000000 05-09-2022 2 false 193879.17000000 .00000000 .00000000 B Wells Fargo (CPTS 2019-CPT) false .00000000 Prospectus Loan ID 2 05-12-2022 06-13-2022 DBR Investments Co. Limited 10-18-2019 62500000.00000000 60 11-06-2024 0 .03410377 .03410377 3 1 60 12-06-2019 true 1 A1 3 177623.80000000 62500000.00000000 1 1 1 0 true true false false false 08-05-2024 .00000000 .00000000 180 Water Street 180 Water Street New York NY 10038 New York MF 457087 580 573 1971 2017 451500000.00000000 MAI 09-18-2019 451500000.00000000 09-18-2019 MAI .97000000 .99830000 6 01-06-2022 N 06-30-2019 01-01-2022 03-31-2022 30028135.00000000 6177184.00000000 14955048.00000000 3494041.36000000 15073087.00000000 2683142.64000000 14955732.00000000 2653803.89000000 UW CREFC 1188599.27000000 3.17000000 2.25740000 3.15000000 2.23270000 P F false false 62500000.00000000 183544.59000000 .03410377 .00011880 183544.59000000 .00000000 .00000000 62500000.00000000 62500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland (Benchmark 2019-B14) false .00000000 Prospectus Loan ID 3 05-12-2022 06-13-2022 Goldman Sachs Bank USA 11-01-2019 55000000.00000000 120 11-06-2029 360 .03844300 .03844300 3 1 24 12-01-2019 true 1 PP 5 176197.08000000 55000000.00000000 1 1 1 0 true true false false true 05-05-2029 .00000000 .00000000 Shoppes at Blackstone Valley 70 Worcester-Providence Turnpike Millbury MA 1527 Barnstable RT 786184 787071 2003 238700000.00000000 MAI 08-14-2019 238700000.00000000 08-14-2019 MAI .96300000 .99450000 6 01-01-2022 N Target 127000 01-31-2029 Kohl's Department Store 87141 02-03-2024 National Amusements 72000 06-30-2024 08-31-2019 01-01-2022 03-31-2022 19047577.00000000 4906827.00000000 4228958.00000000 1357467.08000000 14818619.00000000 3549359.92000000 14082919.00000000 3365434.92000000 UW CREFC 2304935.19000000 1.61000000 1.53990000 1.53000000 1.46010000 F F 03-31-2022 false false 54513195.94000000 257665.53000000 .03844300 .00011880 180458.82000000 77206.71000000 .00000000 54435989.23000000 54435989.23000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 11-01-2019 98 .00000000 11-01-2029 .00000000 Prospectus Loan ID 4 05-12-2022 06-13-2022 Goldman Sachs Bank USA 11-01-2019 52253500.00000000 120 11-06-2029 0 .03353000 .03353000 3 1 120 12-06-2019 true 1 WL 3 146004.99000000 52253500.00000000 1 3 3 0 true true true false false 01-05-2022 07-05-2029 07-05-2029 .00000000 .00000000 Westport Distribution Center 12710-12740 Westport Rd 3651 and 3661 Collins Lane Louisville KY 40245 Jefferson WH 690160 690160 1981 37800000.00000000 MAI 08-28-2019 37800000.00000000 08-28-2019 MAI 1.00000000 6 X WESTPORT AXLE CORPORATION 181000 05-31-2025 DANA CORPORATION-TORQUE TR 156170 02-28-2026 CONAGRA FOODS 128990 12-31-2022 .00000000 .00000000 .00000000 .00000000 UW CREFC F 12-31-2021 Bluegrass Corporate Center 10100 Bluegrass Pkwy a/k/a 100-109 Production Ct Louisville KY 40299 Jefferson IN 394200 394200 1972 20100000.00000000 MAI 08-28-2019 20100000.00000000 08-28-2019 MAI .94200000 6 X ABB EP INDUSTRIAL SOLUTIONS 43000 07-31-2022 VISION DYNAMICS LLC 28000 03-31-2025 REOX MEDICAL SERVICES, LLC 15000 02-28-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC F 03-31-2022 Jefferson Trade Center 3600 Chamberlain Lane Louisville KY 40241 Jefferson IN 378842 361900 1981 19600000.00000000 MAI 08-28-2019 19600000.00000000 08-28-2019 MAI .97500000 6 X HEXAGON TECHNOLOGIES, INC. 18700 06-30-2022 ABSOLUTE OVERHEAD DOOR SERVICE 17884 12-31-2022 Seek Now LLC 17007 07-31-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC F 12-31-2021 false false 52253500.00000000 150871.82000000 .03353000 .00021880 150871.82000000 .00000000 .00000000 52253500.00000000 52253500.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Bellwether Enterprise false .00000000 Prospectus Loan ID 5 05-12-2022 06-13-2022 Deutsche Bank AG, acting through its New York Branch 10-11-2019 50000000.00000000 60 11-06-2024 0 .03303000 .03303000 3 1 60 12-06-2019 true 1 A1 3 137625.00000000 50000000.00000000 1 1 1 0 true true false false false 06-05-2024 .00000000 .00000000 225 Bush Street 225 Bush Street San Francisco CA 94104 San Francisco OF 579987 579987 1922 2013 589000000.00000000 MAI 09-05-2019 589000000.00000000 09-05-2019 MAI .97800000 6 01-06-2022 N LIVERAMP, INC, A DELAWARE CORPORATION 76724 05-04-2022 STRYDER CORP, A DELAWARE CORPORATION 52935 07-23-2027 SUNRUN, INC 43850 05-31-2024 08-31-2019 41830321.00000000 14566655.00000000 27263666.00000000 26277688.00000000 UW CREFC 4.00000000 3.85000000 F F 12-31-2021 false false 50000000.00000000 142212.50000000 .03303000 .00011880 142212.50000000 .00000000 .00000000 50000000.00000000 50000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland (Benchmark 2019-B14) false .00000000 Prospectus Loan ID 6 05-12-2022 06-13-2022 Goldman Sachs Bank USA 07-02-2019 45000000.00000000 121 08-06-2029 0 .03370000 .03370000 3 1 121 08-06-2019 true 1 PP 3 126375.00000000 45000000.00000000 1 4 4 0 true true true false false 07-05-2020 05-05-2029 05-05-2029 .00000000 .00000000 Legacy Corporate Centre I & II 5601 Legacy Dr Plano TX 75024 Collin OF 238926 238926 1999 114824056.00000000 MAI 06-07-2019 114824056.00000000 06-07-2019 MAI 1.00000000 1.00000000 6 X USAA 238926 12-31-2029 01-01-2022 03-31-2022 8793660.00000000 5532483.00000000 2198415.00000000 229778.32000000 6595245.00000000 5302704.68000000 6547460.00000000 5258630.18000000 UW CREFC 2070584.15000000 2.56100000 2.53970000 C 03-31-2022 Crosstown Center I 9527 Delaney Creek Blvd Tampa FL 33619 Hillsborough OF 260869 260869 2015 106065678.00000000 MAI 06-07-2019 106065678.00000000 06-07-2019 MAI 1.00000000 6 X USAA 260869 08-31-2030 8883037.00000000 2220759.00000000 6662278.00000000 6610104.00000000 UW CREFC C 03-31-2022 Crosstown Center II 9519 Delaney Creek Blvd Tampa FL 33619 Hillsborough OF 236550 236550 2018 93934322.00000000 MAI 06-07-2019 93934322.00000000 06-07-2019 MAI 1.00000000 6 X USAA 236550 12-31-2033 8475444.00000000 2118861.00000000 6356583.00000000 6309273.00000000 UW CREFC C 03-31-2022 Legacy Corporate Centre III 7400 Parkwood Boulevard Plano TX 75024 Collin OF 145145 145145 2019 65175943.00000000 MAI 06-07-2019 65175943.00000000 06-07-2019 MAI 1.00000000 6 X USAA 145145 10-31-2033 5391383.00000000 1347846.00000000 4043538.00000000 4014509.00000000 UW CREFC C 03-31-2022 false false 45000000.00000000 130587.49000000 .03370000 .00011880 130587.49000000 .00000000 .00000000 45000000.00000000 45000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland (CGCMT 2019-GC41) false .00000000 Prospectus Loan ID 7 05-12-2022 06-13-2022 Goldman Sachs Bank USA 10-31-2019 40000000.00000000 120 11-06-2029 0 .03379000 .03379000 3 1 120 12-06-2019 true 1 PP 3 112633.33000000 40000000.00000000 1 5 5 0 true true true false false 11-05-2021 08-05-2029 08-05-2029 .00000000 .00000000 3001 Red Lion Road 3001 Red lion Road Philadelphia PA 19114 Philadelphia OF 447000 447000 1954 2018 75100000.00000000 MAI 10-10-2019 75100000.00000000 10-10-2019 MAI 1.00000000 6 11-06-2021 N PCI Pharma 447000 10-31-2039 4723284.00000000 141699.00000000 4581586.00000000 4387141.00000000 UW CREFC C 01-01-2020 4536 & 4545 Assembly Drive 4536 & 4545 Assembly Drive Rockford IL 61109 Winnebago OF 768400 768400 1989 2016 52600000.00000000 MAI 10-11-2019 52600000.00000000 10-11-2019 MAI 1.00000000 1.00000000 6 11-06-2021 N PCI Pharma Services 1356188 10-31-2039 01-01-2022 03-31-2022 3410581.00000000 3195584.00000000 102317.00000000 132950.36000000 3308263.00000000 3062633.64000000 2974009.00000000 2915148.14000000 UW CREFC 929283.65000000 3.29570000 3.13700000 C 03-31-2022 6166 Nancy Ridge Drive 6166 Nancy Ridge Drive San Diego CA 92121 San Diego OF 37583 37583 1996 2017 19800000.00000000 MAI 10-10-2019 19800000.00000000 10-10-2019 MAI 1.00000000 6 11-06-2021 N PCI Pharma 37583 10-31-2039 1300934.00000000 39028.00000000 1261906.00000000 1245557.00000000 UW CREFC C 01-01-2020 6146 Nancy Ridge Drive 6146 Nancy Ridge Drive San Diego CA 92121 San Diego OF 24785 24785 1987 2001 13000000.00000000 MAI 10-10-2019 13000000.00000000 10-10-2019 MAI 1.00000000 6 11-06-2021 N PCI Pharma 24785 10-31-2039 857888.00000000 25737.00000000 832151.00000000 821370.00000000 UW CREFC C 01-01-2020 1635 & 1639 New Milford School Rd 1635 & 1639 New Milford School Rd Rockford IL 61109 Winnebago OF 78420 78420 1996 2002 5440000.00000000 MAI 10-11-2019 5440000.00000000 10-11-2019 MAI 1.00000000 6 11-06-2021 N PCI Pharma 78420 10-31-2039 308962.00000000 9269.00000000 299693.00000000 265580.00000000 UW CREFC C 01-01-2020 false false 40000000.00000000 116387.78000000 .03379000 .00011880 116387.78000000 .00000000 .00000000 40000000.00000000 40000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 8 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-31-2019 40000000.00000000 120 11-06-2029 300 .03650000 .03650000 3 1 0 12-06-2019 true 1 PP 2 203481.70000000 39918184.97000000 1 1 1 0 false true false false false 09-05-2029 .00000000 .00000000 The Elston Retail Collection 2100 N Elston Avenue Chicago IL 60614 Cook RT 178704 178704 2004 105000000.00000000 MAI 09-04-2019 105000000.00000000 09-04-2019 MAI 1.00000000 6 01-06-2022 N Kohl's-2140 128234 12-31-2030 Best Buy - 2100 45720 01-31-2026 BMO/Harris Bank 4750 08-31-2026 07-31-2019 8557400.00000000 2317867.00000000 6239532.00000000 6151940.00000000 UW CREFC 1.46000000 1.44000000 F F 09-30-2021 false false 37483872.65000000 203481.70000000 .03650000 .00021880 117813.89000000 85667.81000000 .00000000 37398204.84000000 37398204.84000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 HFF false .00000000 Prospectus Loan ID 9 05-12-2022 06-13-2022 Goldman Sachs Bank USA 11-01-2019 36600000.00000000 120 11-06-2029 0 .03451000 .03451000 3 1 120 12-06-2019 true 1 WL 3 105255.50000000 36600000.00000000 1 1 1 0 true true true false false 11-05-2020 05-05-2029 05-05-2029 .00000000 .00000000 55 Green Street 55 Green Street San Francisco CA 94111 San Francisco OF 45527 54414 1984 2019 64300000.00000000 MAI 02-01-2020 64300000.00000000 02-01-2020 MAI 1.00000000 1.00000000 6 X Getaround 54414 03-13-2029 01-01-2022 03-31-2022 4355920.00000000 1095167.88000000 1117620.00000000 253140.62000000 3238300.00000000 842027.26000000 3149877.00000000 819921.51000000 UW CREFC 320152.16000000 2.53000000 2.63010000 2.46000000 2.56100000 N F 03-31-2022 false false 36600000.00000000 108764.02000000 .03451000 .00031880 108764.02000000 .00000000 .00000000 36600000.00000000 36600000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 JLL 01-28-2022 04-04-2022 false .00000000 8 Prospectus Loan ID 10 05-12-2022 06-13-2022 Goldman Sachs Bank USA and JPMorgan Chase Bank, National Association 10-25-2019 35100000.00000000 84 11-01-2026 0 .02759000 .02759000 3 1 84 12-01-2019 true 1 A1 3 80700.75000000 35100000.00000000 1 1 1 0 true true false false false 06-30-2026 .00000000 .00000000 The Essex 115 Delancey Street New York NY 10002 New York MF 205070 195 2019 293000000.00000000 MAI 08-21-2019 293000000.00000000 08-21-2019 MAI 1.00000000 6 01-01-2022 N 14909246.00000000 2857283.00000000 12051963.00000000 11993463.00000000 UW CREFC 3.68000000 3.66000000 N F false false 35100000.00000000 83390.78000000 .02759000 .00011880 83390.78000000 .00000000 .00000000 35100000.00000000 35100000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland (Benchmark 2019-B14) false .00000000 Prospectus Loan ID 11 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-22-2019 35000000.00000000 60 11-06-2024 360 .03860000 .03860000 3 1 0 12-06-2019 true 1 PP 2 164282.83000000 34948300.50000000 1 1 1 0 false true false false true 08-05-2024 .00000000 .00000000 Legends at Village West 1843 Village West Parkway Kansas City KS 66111 Wyandotte RT 702750 702750 2005 2019 225000000.00000000 MAI 09-01-2021 225000000.00000000 09-01-2021 MAI .92100000 6 01-06-2022 N American Multi-Cinema 88270 08-31-2028 Dave & Busters 46953 11-30-2023 Tj Maxx 29956 10-31-2025 08-31-2019 22757007.00000000 11382857.00000000 11374151.00000000 11254688.00000000 UW CREFC 1.68000000 1.67000000 F F 12-31-2020 false false 33420944.14000000 164282.83000000 .03860000 .00030630 111087.50000000 53195.33000000 .00000000 33367748.81000000 33367748.81000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Berkadia false .00000000 07-06-2020 98 .00000000 .00000000 11-06-2024 Prospectus Loan ID 12 05-12-2022 06-13-2022 Goldman Sachs Bank USA, Wells Fargo Bank, N.A. and Bank of America, N.A. 09-30-2019 32525000.00000000 120 09-30-2033 0 .03085000 .03085000 3 1 120 11-11-2019 true 1 A1 7 83616.35000000 32525000.00000000 1 1 1 0 true true false false false 04-10-2029 .00000000 .00000000 Midtown Center 1100 15th Street NW Washington DC 20005 District of Columbia OF 868834 867654 2017 960000000.00000000 MAI 08-23-2019 960000000.00000000 08-23-2019 MAI .99700000 6 01-11-2022 N FANNIE MAE 713500 09-30-2033 1100 15THS STREET NW-WEWORK 109943 11-30-2036 SHOTO & AKEDO DC LLC 14099 12-31-2029 68757739.00000000 20725125.00000000 48032614.00000000 47551162.00000000 UW CREFC 4.02000000 3.98000000 N F 12-31-2021 false false 32525000.00000000 86403.57000000 .03085000 .00011880 86403.57000000 .00000000 .00000000 32525000.00000000 32525000.00000000 06-11-2022 2 false .00000000 .00000000 .00000000 0 Wells Fargo (DC 2019-MTC) false .00000000 Prospectus Loan ID 13 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 11-01-2019 32000000.00000000 120 11-06-2029 0 .03160000 .03160000 3 1 120 12-06-2019 true 1 PP 3 84266.67000000 32000000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 Broadcasting Square 2759 Paper Mill Road Wyomissing PA 19610 Berks RT 471735 471735 2000 120000000.00000000 MAI 09-09-2019 120000000.00000000 09-09-2019 MAI .93800000 6 01-06-2022 N TARGET CORP. 124410 WEIS MARKETS, INC. 52976 09-30-2025 DICKS SPORTING GOODS 45101 04-30-2026 08-31-2019 10775794.00000000 3168868.00000000 7606926.00000000 6943331.00000000 UW CREFC 3.83000000 3.50000000 F F 01-28-2022 false false 32000000.00000000 87075.56000000 .03160000 .00021880 87075.56000000 .00000000 .00000000 32000000.00000000 32000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 HFF/JLL false .00000000 Prospectus Loan ID 14 05-12-2022 06-13-2022 Goldman Sachs Bank USA 10-30-2019 31500000.00000000 120 11-06-2029 360 .03400000 .03400000 3 1 60 12-06-2019 true 1 WL 5 89250.00000000 31500000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Westland Fair 1251-1291 South Decatur Boulevard Las Vegas NV 89102 Clark RT 214127 214127 1971 2006 45100000.00000000 MAI 09-10-2019 45100000.00000000 09-10-2019 MAI .93300000 6 01-06-2022 N Michael's - Store 5808 (CFSMC Las vegas, LLC) 24975 02-28-2026 PETSMART, LLC. 24880 04-30-2025 Smart & Final LLC - Store 350 21000 12-31-2025 12-31-2018 4448918.00000000 1072552.00000000 3376366.00000000 3199238.00000000 UW CREFC 2.01000000 1.91000000 F F 12-31-2021 false false 31500000.00000000 92225.00000000 .03400000 .00031880 92225.00000000 .00000000 .00000000 31500000.00000000 31500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 JLL false .00000000 Prospectus Loan ID 15 05-12-2022 06-13-2022 Goldman Sachs Bank USA 10-24-2019 25000000.00000000 84 11-06-2026 360 .03542000 .03542000 3 1 24 12-06-2019 true 1 PP 5 73791.67000000 25000000.00000000 1 1 1 0 true true false false false 07-05-2026 .00000000 .00000000 840 Ernest W. Barrett Pkwy NW 840 Ernest W. Barrett Pkwy NW Atlanta GA 30144 Cobb RT 335191 335191 1987 54500000.00000000 MAI 09-25-2019 54500000.00000000 09-25-2019 MAI .94700000 6 01-06-2022 N American Signature Home #413 50000 01-31-2029 Ashley Furniture HomeStores 42871 06-14-2022 DSW Shoe Warehouse 36899 01-31-2024 06-30-2019 5711389.00000000 1385911.00000000 4325478.00000000 4105956.00000000 UW CREFC 2.00000000 1.90000000 F F 12-31-2021 false false 24766409.61000000 112848.11000000 .03542000 .00021880 75538.93000000 37309.18000000 .00000000 24729100.43000000 24729100.43000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 JLL false .00000000 Prospectus Loan ID 16 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-17-2019 22165000.00000000 120 11-06-2029 0 .03660000 .03660000 3 1 120 12-06-2019 true 1 WL 3 67603.25000000 22165000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 Tri Pointe Plaza 4410, 4400 and 4488 W Boy Scout Blvd Tampa FL 33607 Hillsborough MU 77803 72608 2008 34100000.00000000 MAI 09-23-2019 34100000.00000000 09-23-2019 MAI 1.00000000 6 01-06-2022 N EDDIE WS HOLDINGS LLC., 15845 04-30-2028 Synovus Bank 15765 01-31-2029 BNY Mellon, NA 7269 06-30-2024 08-31-2019 3061991.00000000 919868.00000000 2142123.00000000 2016786.00000000 UW CREFC 2.60000000 2.45000000 F F 03-08-2022 false false 22165000.00000000 69856.69000000 .03660000 .00011880 69856.69000000 .00000000 .00000000 22165000.00000000 22165000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 17 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 11-06-2019 20500000.00000000 120 11-06-2029 0 .04010000 .04010000 3 1 120 12-06-2019 true 1 WL 3 68504.17000000 20500000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Villa Carlotta 5959 Franklin Avenue 1913-1915 Tamarind Avenue Los Angeles CA 90068 Los Angeles MF 55 52 1922 2018 33900000.00000000 MAI 09-20-2019 33900000.00000000 09-20-2019 MAI .90400000 .85450000 6 01-06-2022 N 09-30-2019 01-01-2022 03-31-2022 2871861.00000000 791892.12000000 1219320.00000000 354579.39000000 1652541.00000000 437312.73000000 1639541.00000000 434062.73000000 UW CREFC 208366.84000000 1.98000000 2.09880000 1.97000000 2.08320000 N F false false 20500000.00000000 70787.64000000 .04010000 .00041880 70787.64000000 .00000000 .00000000 20500000.00000000 20500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 CBRE false .00000000 Prospectus Loan ID 18 05-12-2022 06-13-2022 Cantor Commercial Real Estate Lending, L.P. 07-23-2019 20000000.00000000 120 08-06-2029 420 .04380000 .04380000 3 1 0 09-06-2019 true 1 PP 2 93170.53000000 19923772.73000000 1 1 1 0 false true false false false 04-05-2029 .00000000 .00000000 Wind Creek Casino & Resort 77 Sands Blvd Bethlehem PA 18015 Northampton 98 2608541 2608541 172500000.00000000 MAI 04-23-2019 172500000.00000000 04-23-2019 MAI 6 01-06-2022 N 10402235.00000000 .00000000 10402235.00000000 10402235.00000000 UW CREFC 1.27000000 1.27000000 N F false false 19329894.02000000 93170.53000000 .04380000 .00011880 72905.92000000 20264.61000000 .00000000 19309629.41000000 19309629.41000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland (Benchmark 2019-B13) false .00000000 Prospectus Loan ID 19 05-12-2022 06-13-2022 Cantor Commercial Real Estate Lending, L.P. 04-18-2019 18340000.00000000 120 05-06-2029 300 .05050000 .05050000 3 1 0 06-06-2019 true 1 WL 2 107748.76000000 18133706.16000000 1 1 1 0 false true false false false 03-05-2029 .00000000 .00000000 Bank Of America Center 15 West 6th Street Tulsa OK 74119 Tulsa OF 299342 299342 1968 26200000.00000000 MAI 02-14-2019 26200000.00000000 02-14-2019 MAI .93100000 6 01-06-2022 N LAREDO PETROLEUM, INC 68923 01-31-2023 THE SUMMIT CORPORATION 33730 12-31-2029 LAREDO PETROLEUM 25659 01-31-2023 01-31-2019 4364826.00000000 2101104.00000000 2263722.00000000 2002794.00000000 UW CREFC 1.75000000 1.55000000 F F 01-31-2022 false false 17198224.11000000 107748.76000000 .05050000 .00011880 74788.39000000 32960.37000000 .00000000 17165263.74000000 17165263.74000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 20 05-12-2022 06-13-2022 DBR Investments Co. Limited 10-03-2019 18000000.00000000 120 10-06-2029 360 .03839000 .03839000 3 1 24 11-06-2019 true 1 WL 5 57585.00000000 18000000.00000000 1 1 1 0 true true false false false 04-05-2029 .00000000 .00000000 Embassy Suites Laredo 110 Calle del Norte Laredo TX 78041 Webb LO 154 154 2005 2016 25800000.00000000 MAI 09-06-2020 25800000.00000000 09-06-2019 MAI .89400000 .88280000 6 01-06-2022 N 08-31-2019 01-01-2022 03-31-2022 8304939.00000000 1921499.00000000 5766915.00000000 1204814.96000000 2538023.00000000 716684.04000000 2205826.00000000 639824.08000000 UW CREFC 252817.35000000 2.51000000 2.83480000 2.18000000 2.53080000 F F false false 17815280.01000000 84272.45000000 .03839000 .00011880 58893.85000000 25378.60000000 .00000000 17789901.41000000 17789901.41000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland 03-27-2020 01-28-2021 false .00000000 8 Prospectus Loan ID 21 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 11-05-2019 17525000.00000000 120 11-06-2029 0 .03750000 .03750000 3 1 120 12-06-2019 true 1 WL 3 54765.63000000 17525000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Brookside Park Apartments 565 St Johns Ave SW Atlanta GA 30315 Fulton MF 201 201 2005 2015 29600000.00000000 MAI 10-10-2019 29600000.00000000 10-10-2019 MAI .93000000 6 01-06-2022 N 09-30-2019 3039118.00000000 1542415.00000000 1496703.00000000 1446453.00000000 UW CREFC 2.25000000 2.17000000 F F false false 17525000.00000000 56591.15000000 .03750000 .00011880 56591.15000000 .00000000 .00000000 17525000.00000000 17525000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 22 05-12-2022 06-13-2022 Goldman Sachs Bank USA 10-18-2019 17500000.00000000 120 11-06-2029 0 .03257000 .03257000 3 1 120 12-06-2019 true 1 WL 3 47497.92000000 17500000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Brentwood Town 13050 San Vicente Blvd Los Angeles CA 90049 Los Angeles RT 12981 12962 1992 35000000.00000000 MAI 09-22-2019 35000000.00000000 09-22-2019 MAI .95100000 6 01-06-2022 N Boxing Haus Fitness 2134 12-31-2032 Creating Culinary 1527 12-24-2025 Brandy Melville 1474 12-19-2024 12-31-2018 2275186.00000000 604173.00000000 1671013.00000000 1644595.00000000 UW CREFC 2.89000000 2.85000000 N F 03-30-2022 false false 17500000.00000000 49081.18000000 .03257000 .00011880 49081.18000000 .00000000 .00000000 17500000.00000000 17500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 23 05-12-2022 06-13-2022 Goldman Sachs Bank USA 10-23-2019 17500000.00000000 120 11-06-2029 360 .04300000 .04300000 3 1 24 12-06-2019 true 1 WL 5 62708.33000000 17500000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Residence Inn - Phoenix Chandler South 2727 W Queen Creek Rd Chandler AZ 85248 Maricopa LO 142 142 2018 29900000.00000000 MAI 08-14-2019 29900000.00000000 08-14-2019 MAI .69700000 6 01-06-2022 N 09-30-2019 5105186.00000000 2983900.00000000 2121286.00000000 1917078.00000000 UW CREFC 2.04000000 1.84000000 N F false false 17357461.33000000 86602.50000000 .04300000 .00011880 64270.82000000 22331.68000000 .00000000 17335129.65000000 17335129.65000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 24 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-31-2019 17500000.00000000 120 11-06-2029 0 .04050000 .04050000 3 1 120 12-06-2019 true 1 WL 3 59062.50000000 17500000.00000000 1 1 1 0 true true true false false 01-05-2022 08-05-2029 08-05-2029 .00000000 .00000000 Spectrum Apartments and Townhomes 815 SE 9th Ave. Minneapolis MN 55414 Hennepin MF 118 118 2017 26000000.00000000 MAI 10-09-2019 26000000.00000000 10-09-2019 MAI .95800000 6 X 08-31-2019 2423469.00000000 1092249.00000000 1331220.00000000 1307620.00000000 UW CREFC 1.85000000 1.82000000 N F false false 17500000.00000000 61031.25000000 .04050000 .00011880 61031.25000000 .00000000 .00000000 17500000.00000000 17500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 25 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-29-2019 17500000.00000000 120 11-06-2029 360 .03830000 .03830000 3 1 0 12-06-2019 true 1 WL 2 81841.69000000 17474012.48000000 1 1 1 0 false true false false false 07-05-2029 .00000000 .00000000 874 Springfield Avenue 874 Springfield Avenue, 440 Eastern Parkway, 7-15 North Avenue Irvington NJ 7111 Essex RT 98250 98250 1990 24600000.00000000 MAI 07-01-2019 24600000.00000000 07-01-2019 MAI .99400000 6 01-06-2022 N Springfield Foods, I 29250 09-30-2030 Blink Irvington Inc. 13000 05-31-2034 Dollar Tree Stores, 11500 05-31-2024 07-31-2019 2420773.00000000 720233.00000000 1700540.00000000 1576443.00000000 UW CREFC 1.73000000 1.61000000 F F 12-31-2021 false false 16706238.05000000 81842.00000000 .03830000 .00011880 55098.10000000 26743.90000000 .00000000 16679494.15000000 16679494.15000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 26 05-12-2022 06-13-2022 Goldman Sachs Bank USA 10-10-2019 16750000.00000000 120 11-06-2029 360 .03655000 .03655000 3 1 0 12-06-2019 true 1 WL 2 76671.70000000 16724346.01000000 1 1 1 0 false true false false false 08-05-2029 .00000000 .00000000 Keystone Crossing 8480-8520 Keystone Crossing Blvd. Indianapolis IN 46240 Marion MU 117779 117779 1984 23900000.00000000 MAI 07-30-2019 23900000.00000000 07-30-2019 MAI .90900000 6 01-06-2022 N Salem University, LLC 12328 05-31-2027 Highgarden 9896 09-30-2026 Sterling Jewelers, LLC 9193 01-31-2028 05-31-2019 2963664.00000000 1063280.00000000 1900384.00000000 1760861.00000000 UW CREFC 2.07000000 1.91000000 F F 12-31-2021 false false 15966397.47000000 76671.70000000 .03655000 .00011880 50252.02000000 26419.68000000 .00000000 15939977.79000000 15939977.79000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 27 05-12-2022 06-13-2022 Goldman Sachs Bank USA 11-01-2019 16600000.00000000 120 11-06-2029 360 .03912300 .03912300 3 1 60 12-06-2019 true 1 WL 5 54120.15000000 16600000.00000000 1 1 12 0 true true false false false 08-05-2029 .00000000 .00000000 6 Truman Circle 6 Truman Circle Rochester NH 3867 Strafford MF 96 2016 24700000.00000000 MAI 09-24-2019 24700000.00000000 09-24-2019 MAI .96900000 6 01-06-2022 N 08-31-2019 2087340.00000000 649988.00000000 1437352.00000000 1413352.00000000 UW CREFC 1.53000000 1.50000000 F F false false 16600000.00000000 55924.16000000 .03912300 .00011880 55924.16000000 .00000000 .00000000 16600000.00000000 16600000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 28 05-12-2022 06-13-2022 Goldman Sachs Bank USA 07-19-2019 15000000.00000000 120 08-06-2029 0 .03660000 .03660000 3 1 120 09-06-2019 true 1 PP 3 45750.00000000 15000000.00000000 1 1 1 2 true true false false false 02-05-2029 .00000000 .00000000 Millennium Park Plaza 155 North Michigan Avenue Chicago IL 60601 Cook MU 560083 560083 557 1982 2015 319000000.00000000 MAI 06-10-2019 319000000.00000000 06-10-2019 MAI .99200000 6 01-06-2022 N resident 460491 ANGELINI & ORI LLC DBA ANGELINI ORI A 5000 11-30-2025 PROVIDENCE VENTURE STUDIO 10 LLC D, 4500 12-31-2030 05-31-2019 22411024.00000000 6752423.00000000 15658602.00000000 15647202.00000000 UW CREFC 2.01000000 2.01000000 F F 01-01-2022 false false 15000000.00000000 47275.00000000 .03660000 .00011880 47275.00000000 .00000000 .00000000 15000000.00000000 15000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland (CGCMT 2019-GC41) false .00000000 Prospectus Loan ID 29 05-12-2022 06-13-2022 Goldman Sachs Bank USA 10-11-2019 14880000.00000000 120 11-06-2029 0 .03420000 .03420000 3 1 120 12-06-2019 true 1 WL 3 42408.00000000 14880000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Claremont Apartments 500 North Quincy Street Abington MA 2351 Plymouth MF 91 91 1971 2018 21600000.00000000 MAI 09-12-2019 21600000.00000000 09-12-2019 MAI 1.00000000 6 01-06-2022 N 08-31-2019 01-01-2022 03-31-2022 1885282.00000000 479840.86000000 618876.00000000 206586.78000000 1266406.00000000 273254.08000000 1248206.00000000 268703.08000000 UW CREFC 127224.00000000 2.45000000 2.14780000 2.42000000 2.11200000 F F false false 14880000.00000000 43821.60000000 .03420000 .00060630 43821.60000000 .00000000 .00000000 14880000.00000000 14880000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Berkadia false .00000000 Prospectus Loan ID 30 05-12-2022 06-13-2022 Goldman Sachs Bank USA 10-23-2019 14500000.00000000 120 11-06-2029 0 .03684000 .03684000 3 1 120 12-06-2019 true 1 WL 3 44515.00000000 14500000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 901 Triple Oak 901 Triple Oak Drive Greer SC 29651 Spartanburg MF 103 103 2015 22450000.00000000 MAI 09-11-2019 22450000.00000000 09-11-2019 MAI .99000000 6 01-06-2022 N 08-31-2019 1866201.00000000 624437.00000000 1241764.00000000 1224472.00000000 UW CREFC 2.29000000 2.26000000 N F false false 14500000.00000000 45998.83000000 .03684000 .00011880 45998.83000000 .00000000 .00000000 14500000.00000000 14500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 31 05-12-2022 06-13-2022 DBR Investments Co. Limited 11-04-2019 13923000.00000000 120 11-06-2029 0 .03655000 .03655000 3 1 120 12-06-2019 true 1 WL 3 42407.14000000 13923000.00000000 1 1 1 0 true true false false false 07-05-2029 .00000000 .00000000 North Attleboro Center 1505 South Washington Street 40 Cumberland Avenue North Attleboro MA 2760 Bristol RT 157024 157024 1994 27000000.00000000 MAI 09-11-2019 27000000.00000000 09-11-2019 MAI .93600000 .93700000 6 01-06-2022 N CHRISTMAS TREE SHOPS 51074 08-31-2033 ATTITUDE TRAMPOLINE PARK 30100 09-30-2028 PLANET FITNESS 16900 05-31-2028 08-31-2019 01-01-2022 03-31-2022 2617532.00000000 647484.00000000 679512.00000000 211812.77000000 1938020.00000000 435671.23000000 1784137.00000000 397200.23000000 UW CREFC 128988.38000000 3.76000000 3.37760000 3.46000000 3.07930000 F F 03-31-2022 false false 13923000.00000000 43820.71000000 .03655000 .00011880 43820.71000000 .00000000 .00000000 13923000.00000000 13923000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 32 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-31-2019 13800000.00000000 120 11-06-2029 300 .03950000 .03950000 3 1 0 12-06-2019 true 1 WL 2 72461.04000000 13772963.96000000 1 1 1 0 false true false false false 09-05-2029 .00000000 .00000000 Hampton Inn Summerlin 7100 Cascade Valley Court Las Vegas NV 89128 Clark LO 127 127 1998 22000000.00000000 MAI 09-01-2020 22000000.00000000 09-01-2020 MAI .78100000 .82600000 6 01-06-2022 N 08-31-2019 04-01-2021 03-31-2022 4184540.00000000 4819095.36000000 2485039.00000000 3039349.90000000 1699501.00000000 1779745.46000000 1532119.00000000 1586981.66000000 UW CREFC 869532.48000000 1.95000000 2.04680000 1.76000000 1.82510000 F F false false 12967647.40000000 72461.04000000 .03950000 .00011880 44108.01000000 28353.03000000 .00000000 12939294.37000000 12939294.37000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 33 05-12-2022 06-13-2022 Goldman Sachs Bank USA 10-17-2019 13000000.00000000 120 11-06-2029 360 .04000000 .04000000 3 1 0 12-06-2019 true 1 WL 2 62063.99000000 12981269.34000000 1 1 1 0 false true false false false 08-05-2029 .00000000 .00000000 Home2 Suites-Hanford-Lemoore 1589 Glendale Ave Hanford CA 93230 Kings LO 87 87 2017 20200000.00000000 MAI 08-30-2019 20200000.00000000 08-30-2019 MAI .80100000 6 01-06-2022 X 08-31-2019 3488641.00000000 1699010.00000000 1789631.00000000 1650086.00000000 UW CREFC 2.40000000 2.22000000 N F false false 12427992.76000000 62063.99000000 .04000000 .00011880 42807.53000000 19256.46000000 .00000000 12408736.30000000 12408736.30000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 34 05-12-2022 06-13-2022 DBR Investments Co. Limited 10-11-2019 11110290.00000000 120 11-06-2029 0 .03578000 .03578000 3 1 120 12-06-2019 true 1 WL 3 33127.18000000 11110290.00000000 1 2 2 0 true true true false false 11-05-2021 07-05-2029 07-05-2029 .00000000 .00000000 13705 Shoreline Ct. E. 13705 Shoreline Ct E Earth City MO 63045 St. Louis IN 117400 117400 1981 10200000.00000000 MAI 09-11-2019 10200000.00000000 09-11-2019 MAI 1.00000000 6 11-06-2021 N Young Innovations 212400 10-31-2039 .00000000 .00000000 .00000000 .00000000 UW CREFC F 12-31-2021 2260 Wendt Street 2260 Wendt St Algonquin IL 60102 McHenry IN 95000 95000 2007 7000000.00000000 MAI 09-12-2019 7000000.00000000 09-12-2019 MAI 1.00000000 6 11-06-2021 N Young Innovations 95000 08-31-2039 .00000000 .00000000 .00000000 .00000000 UW CREFC F 12-06-2019 false false 11110290.00000000 34231.42000000 .03578000 .00011880 34231.42000000 .00000000 .00000000 11110290.00000000 11110290.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 35 05-12-2022 06-13-2022 Goldman Sachs Bank USA 10-31-2019 9000000.00000000 120 11-06-2029 0 .03728000 .03728000 3 1 120 12-06-2019 true 1 WL 3 27960.00000000 9000000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Oxy Lofts 4547 N Eagle Rock Blvd Los Angeles CA 90041 Los Angeles MF 32 32 2011 14900000.00000000 MAI 09-23-2019 14900000.00000000 09-23-2019 MAI .90600000 6 01-06-2022 N 08-31-2019 1051520.00000000 377069.00000000 674452.00000000 666612.00000000 UW CREFC 1.98000000 1.96000000 F F false false 9000000.00000000 28892.00000000 .03728000 .00011880 28892.00000000 .00000000 .00000000 9000000.00000000 9000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 36 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-30-2019 8500000.00000000 120 11-06-2029 0 .03870000 .03870000 3 1 120 12-06-2019 true 1 WL 3 27412.50000000 8500000.00000000 1 3 3 0 true true false false false 08-05-2029 .00000000 .00000000 682 Chauncey Street 682 Chauncey Street Brooklyn NY 11207 Kings MF 10 10 2017 6420000.00000000 MAI 08-22-2019 6420000.00000000 08-22-2019 MAI 1.00000000 6 01-06-2022 N 10-31-2019 339250.00000000 35860.00000000 303390.00000000 300000.00000000 UW CREFC F 1441 Bushwick Avenue 1441 Bushwick Avenue Brooklyn NY 11207 Kings MF 6 6 1911 2017 3300000.00000000 MAI 08-22-2019 2290000.00000000 08-22-2019 MAI 1.00000000 6 01-06-2022 N 10-31-2019 198075.00000000 30998.00000000 167077.00000000 164515.00000000 UW CREFC F Schlaff Bushwick Multifamily Portfolio 22 Granite Street Brooklyn NY 11207 Kings MF 22 6 1911 2017 3580000.00000000 MAI 08-22-2019 3580000.00000000 08-22-2019 MAI 1.00000000 6 01-06-2022 N 09-30-2019 202065.00000000 32364.00000000 169701.00000000 167205.00000000 UW CREFC F false false 8500000.00000000 28326.25000000 .03870000 .00011880 28326.25000000 .00000000 .00000000 8500000.00000000 8500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 37 05-12-2022 06-13-2022 Goldman Sachs Bank USA 10-31-2019 8000000.00000000 120 11-06-2029 0 .03350000 .03350000 3 1 120 12-06-2019 true 1 WL 3 22333.33000000 8000000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Newpark Flats 6033 N Park Lane South Park City UT 84098 Summit MF 43 43 2018 15300000.00000000 MAI 09-26-2019 15300000.00000000 09-26-2019 MAI .95300000 6 01-06-2022 N 1081189.00000000 355848.00000000 725341.00000000 716741.00000000 UW CREFC 2.67000000 2.64000000 N F false false 8000000.00000000 23077.78000000 .03350000 .00060630 23077.78000000 .00000000 .00000000 8000000.00000000 8000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Northmarq Capital false .00000000 Prospectus Loan ID 38 05-12-2022 06-13-2022 DBR Investments Co. Limited 10-25-2019 7250000.00000000 120 11-06-2029 360 .03713000 .03713000 3 1 60 12-06-2019 true 1 WL 5 22432.71000000 7250000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 City Pointe Apartments & Townhomes 401; 400-564 Jeanette Benton Drive Evansville IN 47713 Vanderburgh MF 112 112 1999 2019 11400000.00000000 MAI 09-05-2019 11400000.00000000 09-05-2019 MAI .92000000 6 01-06-2022 N 08-31-2019 01-01-2022 03-31-2022 1223314.00000000 362675.59000000 522499.00000000 109002.44360000 700815.00000000 253673.14640000 678415.00000000 248072.14640000 UW CREFC 67298.13000000 1.75000000 3.76940000 1.69000000 3.68620000 F F false false 7250000.00000000 23180.47000000 .03713000 .00040630 23180.47000000 .00000000 .00000000 7250000.00000000 7250000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Bellweather false .00000000 Prospectus Loan ID 39 05-12-2022 06-13-2022 Goldman Sachs Bank USA 10-28-2019 7200000.00000000 120 11-06-2029 0 .03649000 .03649000 3 1 120 12-06-2019 true 1 WL 3 21894.00000000 7200000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Hub at Vista Palomar Park 3211-3265 Business Park Drive Vista CA 92081 San Diego RT 40298 27650 1999 2017 11750000.00000000 MAI 09-12-2019 11750000.00000000 09-12-2019 MAI 1.00000000 6 01-06-2022 N Viktor Real Estate Investment, LLC 4891 06-30-2025 Aumica, LLC 3564 09-23-2024 Wells Fargo Bank - Lease Admin. 3250 10-31-2023 07-31-2019 1074961.00000000 341983.00000000 732978.00000000 713681.00000000 UW CREFC 2.75000000 2.68000000 N F 12-29-2021 false false 7200000.00000000 22623.80000000 .03649000 .00011880 22623.80000000 .00000000 .00000000 7200000.00000000 7200000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 40 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-25-2019 5750000.00000000 120 11-06-2029 0 .03700000 .03700000 3 1 120 12-06-2019 true 1 WL 3 17729.17000000 5750000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 148-152 South 4th Street 148-152 South 4th Street Brooklyn NY 11211 Kings MF 8 8 1887 2015 8900000.00000000 MAI 08-27-2019 8900000.00000000 08-27-2019 MAI 1.00000000 6 01-06-2022 N 06-30-2019 469280.00000000 59835.00000000 409445.00000000 407173.00000000 UW CREFC 1.90000000 1.89000000 F F false false 5750000.00000000 18320.14000000 .03700000 .00011880 18320.14000000 .00000000 .00000000 5750000.00000000 5750000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland 08-05-2020 09-02-2020 false .00000000 8 Prospectus Loan ID 41 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-25-2019 5450000.00000000 120 11-06-2029 0 .03700000 .03700000 3 1 120 12-06-2019 true 1 WL 3 16804.17000000 5450000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 155 Meserole Street 155 Meserole Street Brooklyn NY 11206 Kings MF 12 12 1887 2015 8500000.00000000 MAI 08-27-2019 8500000.00000000 08-27-2019 MAI 1.00000000 6 01-06-2022 N 06-30-2019 511104.00000000 121961.00000000 389143.00000000 385315.00000000 UW CREFC 1.90000000 1.88000000 F F false false 5450000.00000000 17364.31000000 .03700000 .00011880 17364.31000000 .00000000 .00000000 5450000.00000000 5450000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland 08-05-2020 09-02-2020 false .00000000 8 Prospectus Loan ID 42 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-25-2019 5090000.00000000 120 11-06-2029 0 .03700000 .03700000 3 1 120 12-06-2019 true 1 WL 3 15694.17000000 5090000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 119 Guernsey Street 119 Guernsey Street Brooklyn NY 11222 Kings MF 8 8 1916 2015 7800000.00000000 MAI 08-27-2019 7800000.00000000 08-27-2019 MAI 1.00000000 6 01-06-2022 N 06-30-2019 424001.00000000 63528.00000000 360473.00000000 357953.00000000 UW CREFC 1.89000000 1.87000000 F F false false 5090000.00000000 16217.31000000 .03700000 .00011880 16217.31000000 .00000000 .00000000 5090000.00000000 5090000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland 08-05-2020 09-02-2020 false .00000000 8 Prospectus Loan ID 43 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 10-25-2019 5000000.00000000 120 11-06-2029 0 .03700000 .03700000 3 1 120 12-06-2019 true 1 WL 3 15416.67000000 5000000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 273 Leonard Street 273 Leonard Street Brooklyn NY 11211 Kings MF 7 7 1901 2015 7700000.00000000 MAI 08-27-2019 7700000.00000000 08-27-2019 MAI 1.00000000 6 01-06-2022 N 06-30-2019 414384.00000000 47366.00000000 367018.00000000 365254.00000000 UW CREFC 1.96000000 1.95000000 F F false false 5000000.00000000 15930.56000000 .03700000 .00011880 15930.56000000 .00000000 .00000000 5000000.00000000 5000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland 08-05-2020 09-02-2020 false .00000000 8
Item 2(c)(4) Original Term Loan Number For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date. Item 2(c)(15) Loan Structure Code For each of the mortgage loans identified as Asset Numbers 1, 2, 3, 5, 6, 7, 8, 10, 11, 12, 13, 15, 18 and 28, the mortgage loan is evidenced by one or more senior pari passu notes that are part of a loan combination that consists of one or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(1) Property Name For mortgage loans that are part of a loan combination, the related mortgaged property or properties secures the entire loan combination, including one or more companion loans not included in the trust. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank at roll up. Item 2(d)(8) Net Rentable Square Feet Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(9) Net Rentable Square Feet Securitization Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(10) Units Beds Rooms Number For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(11) Units Beds Rooms Securitization Number For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(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 18) no occupancy is shown because the collateral for the mortgage loan consists of a leased fee interest. Item 2(d)(28)(i) Financials Securitization Date For the mortgage loans identified as Elston Retail Collection and Ledges One (Asset Numbers 8 and 30) the cash flows are annualized. Item 2(d)(28)(iv) Revenue Securitization Amount For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vi) Operating Expenses Securitization Amount For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(viii) Net Operating Income Securitization Amount For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(x) Net Cash Flow Securitization Amount For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(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 December 2019 (or for mortgage loans having an initial payment due date subsequent to December 2019, the principal balance as of the mortgage loan origination date). Item 2(e)(6) Servicer Trustee Fee Rate Percentage It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate and (iv) the CREFC (R) intellectual property royalty license fee rate. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo, is Wells Fargo Bank, National Association, the full name for Midland is Midland Loan Services, a Division of PNC Bank, National Association
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Canter Resources Commences 10-Hole Drill Program at the Columbus Lithium-Boron Project in Nevada
- Knix launches New Swim Collection with their Biggest Brand Trip ever: CLUB KNIX
- DigitalOptometrics Surpasses 2 Million Remote Eye Exams, Marking a Major Milestone in Remote Eyecare
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!