Close

Form 10-D COMM 2019-GC44 Mortgage For: Jun 17

June 30, 2022 4:27 PM EDT

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

FORM 10-D

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

For the monthly distribution period from:   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:

(99.1) Monthly report distributed to holders of the certificates issued by COMM 2019-GC44 Mortgage Trust, relating to the June 17, 2022 distribution.

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

 

SIGNATURES

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

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Matt Smith
Matt Smith, Director

Date: 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)

 

[email protected];

Specially Serviced Loan Detail - Part 1

22

 

 

 

[email protected]

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





Related Categories

SEC Filings