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

FORM 10-D

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

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

Commission File Number of issuing entity:  333-226943-04

Central Index Key Number of issuing entity:  0001785881

Benchmark 2019-B13 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):  0000835271

JPMorgan Chase Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001701238

Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)

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)

38-4128726
38-4128727
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)



Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

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 May 17, 2022 a distribution was made to holders of the certificates issued by Benchmark 2019-B13 Mortgage Trust.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

The following table presents the loss information for the trust assets for the Benchmark 2019-B13 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

0.95%

0

N/A

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by Benchmark 2019-B13 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from April 16, 2022 to May 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 15, 2022. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of GACC is 0001541294.

JPMorgan Chase Bank, National Association ("JPM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of JPM is 0000835271.

Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of CREF is 0001701238.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226943-04 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226943-04 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 Benchmark 2019-B13 Mortgage Trust, relating to the May 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226943-04 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-226943-04 and incorporated by reference herein).

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

 

SIGNATURES

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

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Matt Smith
Matt Smith, Director

Date: May 27, 2022

 

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

Date: May 27, 2022

 

 


dma19b13_ex991-202205.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

05/17/22

Benchmark 2019-B13 Mortgage Trust

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-B13

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

3

 

Helaine M. Kaplan

(212) 250-5270

 

Certificate Interest Reconciliation Detail

4

 

60 Wall Street | New York, NY 10005 | United States

 

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Additional Information

5

 

Association

 

 

Bond / Collateral Reconciliation - Cash Flows

6

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

7

 

10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

 

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

CWCapital Asset Management LLC

 

 

Mortgage Loan Detail (Part 1)

13-14

 

Brian Hanson

(202) 715-9500

bhanson@cwcapital.com

 

 

 

900 19th Street, NW, 8th Floor | Washington, DC 20006 | United States

 

Mortgage Loan Detail (Part 2)

15-16

 

 

 

 

 

 

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

Principal Prepayment Detail

17

Representations Reviewer

 

 

 

Historical Detail

18

 

David Rodgers

(212) 230-9025

 

Delinquency Loan Detail

19

 

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

 

 

 

 

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

Specially Serviced Loan Detail - Part 1

21

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

Specially Serviced Loan Detail - Part 2

22

 

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

 

Modified Loan Detail

23

 

 

 

 

 

 

Directing Holder

Eightfold Real Estate Capital, L.P.

 

 

Historical Liquidated Loan Detail

24

 

-

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                   Beginning Balance

Distribution

Distribution

Penalties

Realized Losses            Total Distribution               Ending Balance

Support¹        Support¹

 

A-1

08162DAA6

2.114000%

14,591,000.00

7,361,017.38

312,145.10

12,967.66

0.00

0.00

325,112.76

7,048,872.28

30.25%

30.00%

A-2

08162DAB4

2.889000%

104,583,000.00

104,583,000.00

0.00

251,783.57

0.00

0.00

251,783.57

104,583,000.00

30.25%

30.00%

A-SB

08162DAC2

2.888000%

26,919,000.00

26,919,000.00

0.00

64,785.06

0.00

0.00

64,785.06

26,919,000.00

30.25%

30.00%

A-3

08162DAD0

2.701000%

220,000,000.00

220,000,000.00

0.00

495,183.33

0.00

0.00

495,183.33

220,000,000.00

30.25%

30.00%

A-4

08162DAE8

2.952000%

277,705,000.00

277,705,000.00

0.00

683,154.30

0.00

0.00

683,154.30

277,705,000.00

30.25%

30.00%

A-M

08162DAG3

3.183000%

75,877,000.00

75,877,000.00

0.00

201,263.74

0.00

0.00

201,263.74

75,877,000.00

21.93%

21.75%

B

08162DAH1

3.335000%

39,087,000.00

39,087,000.00

0.00

108,629.29

0.00

0.00

108,629.29

39,087,000.00

17.64%

17.50%

C

08162DAJ7

3.839000%

43,687,000.00

43,687,000.00

0.00

139,761.99

0.00

0.00

139,761.99

43,687,000.00

12.86%

12.75%

D

08162DAR9

2.500000%

26,441,000.00

26,441,000.00

0.00

55,085.42

0.00

0.00

55,085.42

26,441,000.00

9.96%

9.88%

E

08162DAT5

2.500000%

21,844,000.00

21,844,000.00

0.00

45,508.33

0.00

0.00

45,508.33

21,844,000.00

7.56%

7.50%

F

08162DAV0

3.000000%

22,992,000.00

22,992,000.00

0.00

57,480.00

0.00

0.00

57,480.00

22,992,000.00

5.04%

5.00%

G-RR

08162DAX6

4.004254%

9,198,000.00

9,198,000.00

0.00

30,692.61

0.00

0.00

30,692.61

9,198,000.00

4.03%

4.00%

H-RR*

08162DAZ1

4.004254%

36,788,563.00

36,788,563.00

0.00

121,383.57

0.00

0.00

121,383.57

36,788,563.00

0.00%

0.00%

VRR Interest

08162DBD9

4.004254%

32,000,000.00

31,748,443.75

10,860.61

105,892.84

0.00

0.00

116,753.45

31,737,583.14

0.00%

0.00%

R

08162DBB3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

951,712,563.00

944,231,024.13

323,005.71

2,373,571.71

0.00

0.00

2,696,577.42

943,908,018.42

 

 

 

 

X-A

08162DAF5

1.125484%

719,675,000.00

712,445,017.38

0.00

668,204.58

0.00

0.00

668,204.58

712,132,872.28

 

 

X-B

08162DAK4

0.403249%

82,774,000.00

82,774,000.00

0.00

27,815.47

0.00

0.00

27,815.47

82,774,000.00

 

 

X-D

08162DAM0

1.504254%

48,285,000.00

48,285,000.00

0.00

60,527.41

0.00

0.00

60,527.41

48,285,000.00

 

 

X-F

08162DAP3

1.004254%

22,992,000.00

22,992,000.00

0.00

19,241.50

0.00

0.00

19,241.50

22,992,000.00

 

 

Notional SubTotal

 

873,726,000.00

866,496,017.38

0.00

775,788.96

0.00

0.00

775,788.96

866,183,872.28

 

 

 

Deal Distribution Total

 

 

 

323,005.71

3,149,360.67

0.00

0.00

3,472,366.38

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

 

the underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

08162DAA6

504.49025975

21.39298883

0.88874375

0.00000000

0.00000000

0.00000000

0.00000000

22.28173257

483.09727092

A-2

08162DAB4

1,000.00000000

0.00000000

2.40749998

0.00000000

0.00000000

0.00000000

0.00000000

2.40749998

1,000.00000000

A-SB

08162DAC2

1,000.00000000

0.00000000

2.40666667

0.00000000

0.00000000

0.00000000

0.00000000

2.40666667

1,000.00000000

A-3

08162DAD0

1,000.00000000

0.00000000

2.25083332

0.00000000

0.00000000

0.00000000

0.00000000

2.25083332

1,000.00000000

A-4

08162DAE8

1,000.00000000

0.00000000

2.46000000

0.00000000

0.00000000

0.00000000

0.00000000

2.46000000

1,000.00000000

A-M

08162DAG3

1,000.00000000

0.00000000

2.65249997

0.00000000

0.00000000

0.00000000

0.00000000

2.65249997

1,000.00000000

B

08162DAH1

1,000.00000000

0.00000000

2.77916673

0.00000000

0.00000000

0.00000000

0.00000000

2.77916673

1,000.00000000

C

08162DAJ7

1,000.00000000

0.00000000

3.19916657

0.00000000

0.00000000

0.00000000

0.00000000

3.19916657

1,000.00000000

D

08162DAR9

1,000.00000000

0.00000000

2.08333346

0.00000000

0.00000000

0.00000000

0.00000000

2.08333346

1,000.00000000

E

08162DAT5

1,000.00000000

0.00000000

2.08333318

0.00000000

0.00000000

0.00000000

0.00000000

2.08333318

1,000.00000000

F

08162DAV0

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

G-RR

08162DAX6

1,000.00000000

0.00000000

3.33687867

0.00000000

0.00000000

0.00000000

0.00000000

3.33687867

1,000.00000000

H-RR

08162DAZ1

1,000.00000000

0.00000000

3.29949202

0.03738635

0.45736905

0.00000000

0.00000000

3.29949202

1,000.00000000

VRR Interest

08162DBD9

992.13886719

0.33939406

3.30915125

0.00149531

0.01829438

0.00000000

0.00000000

3.64854531

991.79947313

R

08162DBB3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

08162DAF5

989.95382274

0.00000000

0.92848102

0.00000000

0.00000000

0.00000000

0.00000000

0.92848102

989.52009210

X-B

08162DAK4

1,000.00000000

0.00000000

0.33604115

0.00000000

0.00000000

0.00000000

0.00000000

0.33604115

1,000.00000000

X-D

08162DAM0

1,000.00000000

0.00000000

1.25354479

0.00000000

0.00000000

0.00000000

0.00000000

1.25354479

1,000.00000000

X-F

08162DAP3

1,000.00000000

0.00000000

0.83687804

0.00000000

0.00000000

0.00000000

0.00000000

0.83687804

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

04/01/22 - 04/30/22

30

0.00

12,967.66

0.00

12,967.66

0.00

0.00

0.00

12,967.66

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

251,783.57

0.00

251,783.57

0.00

0.00

0.00

251,783.57

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

64,785.06

0.00

64,785.06

0.00

0.00

0.00

64,785.06

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

495,183.33

0.00

495,183.33

0.00

0.00

0.00

495,183.33

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

683,154.30

0.00

683,154.30

0.00

0.00

0.00

683,154.30

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

668,204.58

0.00

668,204.58

0.00

0.00

0.00

668,204.58

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

27,815.47

0.00

27,815.47

0.00

0.00

0.00

27,815.47

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

60,527.41

0.00

60,527.41

0.00

0.00

0.00

60,527.41

0.00

 

X-F

04/01/22 - 04/30/22

30

0.00

19,241.50

0.00

19,241.50

0.00

0.00

0.00

19,241.50

0.00

 

A-M

04/01/22 - 04/30/22

30

0.00

201,263.74

0.00

201,263.74

0.00

0.00

0.00

201,263.74

0.00

 

B

04/01/22 - 04/30/22

30

0.00

108,629.29

0.00

108,629.29

0.00

0.00

0.00

108,629.29

0.00

 

C

04/01/22 - 04/30/22

30

0.00

139,761.99

0.00

139,761.99

0.00

0.00

0.00

139,761.99

0.00

 

D

04/01/22 - 04/30/22

30

0.00

55,085.42

0.00

55,085.42

0.00

0.00

0.00

55,085.42

0.00

 

E

04/01/22 - 04/30/22

30

0.00

45,508.33

0.00

45,508.33

0.00

0.00

0.00

45,508.33

0.00

 

F

04/01/22 - 04/30/22

30

0.00

57,480.00

0.00

57,480.00

0.00

0.00

0.00

57,480.00

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

30,692.61

0.00

30,692.61

0.00

0.00

0.00

30,692.61

0.00

 

H-RR

04/01/22 - 04/30/22

30

15,450.56

122,758.95

0.00

122,758.95

1,375.39

0.00

0.00

121,383.57

16,825.95

 

VRR Interest

04/01/22 - 04/30/22

30

537.57

105,940.69

0.00

105,940.69

47.85

0.00

0.00

105,892.84

585.42

 

Totals

 

 

15,988.13

3,150,783.90

0.00

3,150,783.90

1,423.24

0.00

0.00

3,149,360.67

17,411.37

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

       

 

Additional Information

 

 

 

Gain-on-Sale Proceeds Reserve Account Summary

 

Total Available Distribution Amount (1)

3,472,366.38

Beginning Reserve Account Balance

0.00

 

 

Deposit Amount

0.00

 

 

Withdrawal Amount

0.00

 

 

Ending Reserve Account Balance

0.00

(1) The Available Distribution Amount includes any Prepayment Premiums.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,163,357.61

Master Servicing Fee

3,490.54

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,200.45

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

393.43

ARD Interest

0.00

Operating Advisor Fee

2,489.29

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

3,163,357.61

Total Fees

12,573.70

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

323,005.71

Reimbursement for Interest on Advances

56.45

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)

1,163.37

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

203.42

Total Principal Collected

323,005.71

Total Expenses/Reimbursements

1,423.24

 

 

 

Interest Reserve Deposit

0.00

 

 

Gain on Sale Proceeds Reserve Account Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,149,360.67

Borrower Option Extension Fees

0.00

Principal Distribution

323,005.71

Gain on Sale Proceeds

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

3,472,366.38

Total Funds Collected

3,486,363.32

Total Funds Distributed

3,486,363.32

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

944,231,024.22

944,231,024.22

Beginning Certificate Balance

944,231,024.13

(-) Scheduled Principal Collections

323,005.71

323,005.71

(-) Principal Distributions

323,005.71

(-) 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

943,908,018.51

943,908,018.51

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

944,231,024.22

944,231,024.22

Ending Certificate Balance

943,908,018.42

Ending Actual Collateral Balance

943,908,018.51

943,908,018.51

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.09)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.09)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.00%

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

7,499,999 or less

6

29,545,338.58

3.13%

78

4.2949

1.594579

1.44 or less

14

307,661,502.23

32.59%

86

4.2194

1.141820

7,500,000 to 14,999,999

16

179,097,488.06

18.97%

77

4.4471

1.700012

1.45 to 1.49

0

0.00

0.00%

0

0.0000

0.000000

15,000,000 to 24,999,999

9

175,376,613.11

18.58%

87

4.0682

2.012579

1.50 to 1.74

5

60,863,188.32

6.45%

79

4.6349

1.621780

25,000,000 to 49,999,999

9

332,500,000.00

35.23%

75

3.9897

1.793218

1.75 to 2.49

16

332,223,327.96

35.20%

72

3.9568

2.003600

 

50,000,000 or greater

4

227,388,578.76

24.09%

87

3.6556

3.367318

2.50 to 3.49

8

193,160,000.00

20.46%

87

3.6758

2.955223

 

Totals

44

943,908,018.51

100.00%

81

4.0201

2.189275

3.50 and greater

1

50,000,000.00

5.30%

85

3.7970

7.600000

 

 

 

 

 

 

 

 

Totals

44

943,908,018.51

100.00%

81

4.0201

2.189275

(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.

 

 

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Alabama

1

10,483,628.48

1.11%

88

4.0500

0.270000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

9

97,856,783.25

10.37%

88

4.4029

1.591328

Arizona

5

22,400,000.00

2.37%

88

3.8121

2.654330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

9

188,567,806.12

19.98%

84

4.2565

3.036947

California

5

104,801,000.00

11.10%

88

3.9921

1.322798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

3

60,800,000.00

6.44%

89

4.0684

1.345872

Georgia

3

22,786,621.55

2.41%

75

4.7179

1.964843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

8

255,507,670.45

27.07%

67

3.6487

2.460443

Illinois

2

52,500,000.00

5.56%

89

4.6571

1.218571

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

2

41,184,180.07

4.36%

87

4.3608

1.197283

Louisiana

1

12,500,000.00

1.32%

28

5.1500

1.770000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

15

283,541,578.76

30.04%

85

3.9981

1.925202

Maryland

1

45,000,000.00

4.77%

89

3.6900

2.420000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

2

16,450,000.00

1.74%

87

4.1500

1.970000

Massachusetts

3

50,000,000.01

5.30%

85

3.7970

7.600000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

48

943,908,018.51

100.00%

81

4.0201

2.189275

Michigan

3

34,905,635.12

3.70%

88

4.2178

1.910271

 

 

 

 

 

 

 

 

Nevada

1

50,000,000.00

5.30%

86

3.7408

1.810000

 

 

 

 

 

 

 

 

New Jersey

1

8,500,000.00

0.90%

87

4.1500

1.970000

 

 

 

 

 

 

 

 

New Mexico

1

7,293,115.05

0.77%

88

4.0500

1.400000

 

 

 

 

 

 

 

 

New York

9

226,500,000.00

24.00%

72

4.0123

1.848539

 

 

 

 

 

 

 

 

North Carolina

1

9,868,920.48

1.05%

28

4.4500

1.650000

 

 

 

 

 

 

 

 

Ohio

1

25,000,000.00

2.65%

28

3.3000

2.490000

 

 

 

 

 

 

 

 

Pennsylvania

4

110,344,758.83

11.69%

88

4.1490

1.518262

 

 

 

 

 

 

 

 

Tennessee

1

12,930,387.98

1.37%

88

4.6000

1.700000

 

 

 

 

 

 

 

 

Texas

2

35,090,000.00

3.72%

87

4.2856

3.135010

 

 

 

 

 

 

 

 

Virginia

2

28,003,951.15

2.97%

89

4.6569

1.612281

 

 

 

 

 

 

 

 

Washington

1

75,000,000.00

7.95%

89

3.2500

2.930000

 

 

 

 

 

 

 

 

Totals

48

943,908,018.51

100.00%

81

4.0201

2.189275

 

 

 

 

 

 

 

 

 

Note: Please refer to footnotes on the next page of the report.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.9999% or less

16

477,087,829.01

50.54%

84

3.6358

2.732078

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.0000% to 4.2499%

6

140,915,322.29

14.93%

88

4.0871

1.464504

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.2500% to 4.7499%

18

286,296,995.63

30.33%

75

4.4902

1.710327

25 months to 36 months

41

897,408,018.51

95.07%

81

4.0122

2.175431

 

4.7500% to 4.9999%

2

18,107,871.58

1.92%

87

4.8000

1.906667

37 months to 48 months

3

46,500,000.00

4.93%

70

4.1726

2.456452

 

5.0000% or greater

2

21,500,000.00

2.28%

25

5.1919

1.510465

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

44

943,908,018.51

100.00%

81

4.0201

2.189275

Totals

44

943,908,018.51

100.00%

81

4.0201

2.189275

(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.

 

 

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

59 months or less

6

106,047,670.45

11.23%

27

4.3441

1.907210

Interest Only

25

642,491,000.00

68.07%

79

3.8658

2.483514

 

60 months or greater

38

837,860,348.06

88.77%

88

3.9791

2.224976

299 months or less

2

30,906,749.49

3.27%

69

4.0756

1.854206

 

Totals

44

943,908,018.51

100.00%

81

4.0201

2.189275

300 months to 350 months

14

230,304,089.08

24.40%

87

4.3804

1.593078

 

 

 

 

 

 

 

 

351 months or greater

3

40,206,179.94

4.26%

87

4.3800

1.160000

 

 

 

 

 

 

 

 

Totals

44

943,908,018.51

100.00%

81

4.0201

2.189275

(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.

 

 

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

              Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

        WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

              DSCR¹

Underwriter's Information

3

45,088,829.01

4.78%

88

3.8892

1.877675

 

 

 

None

 

 

12 months or less

41

898,819,189.50

95.22%

80

4.0267

2.204906

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

44

943,908,018.51

100.00%

81

4.0201

2.189275

 

 

 

 

 

(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.

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original           Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity           Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                Accrual Type        Gross Rate

Interest

Principal

Adjustments              Repay Date      Date

Date

Balance

Balance

Date

 

1

30503874

OF

Bellevue

WA

Actual/360

3.250%

203,125.00

0.00

0.00

N/A

10/01/29

--

75,000,000.00

75,000,000.00

05/01/22

 

2

30503758

RT

Whitehall

PA

Actual/360

4.020%

175,769.82

80,025.33

0.00

N/A

09/06/29

--

52,468,604.09

52,388,578.76

05/06/22

 

3

30316873

MU

Cambridge

MA

Actual/360

3.797%

158,208.33

0.00

0.00

N/A

06/01/29

--

50,000,000.00

50,000,000.00

05/01/22

 

4

30503365

RT

Las Vegas

NV

Actual/360

3.741%

155,866.67

0.00

0.00

N/A

07/01/29

--

50,000,000.00

50,000,000.00

05/01/22

 

5

30503802

RT

Oxon Hill

MD

Actual/360

3.690%

138,375.00

0.00

0.00

N/A

10/06/29

--

45,000,000.00

45,000,000.00

05/06/22

 

6

30503548

OF

Garden City

NY

Actual/360

4.490%

168,375.00

0.00

0.00

N/A

08/01/24

--

45,000,000.00

45,000,000.00

05/01/22

 

7

30503810

MU

Chicago

IL

Actual/360

4.700%

176,250.00

0.00

0.00

N/A

10/01/29

--

45,000,000.00

45,000,000.00

05/01/22

 

8

30503791

MU

Beverly Hills

CA

Actual/360

4.170%

149,425.00

0.00

0.00

N/A

10/01/29

--

43,000,000.00

43,000,000.00

05/01/22

 

9

30503980

98

Bethlehem

PA

Actual/360

4.380%

17,659.09

5,633.54

0.00

N/A

08/06/29

--

4,838,107.10

4,832,473.56

05/06/22

 

9A4

30503641

 

 

 

Actual/360

4.380%

88,295.45

28,167.71

0.00

N/A

08/06/29

--

24,190,535.31

24,162,367.60

05/06/22

 

9A6

30503643

 

 

 

Actual/360

4.380%

40,969.09

13,069.81

0.00

N/A

08/06/29

--

11,224,408.59

11,211,338.78

05/06/22

 

10

30316874

OF

New York

NY

Actual/360

3.110%

103,666.67

0.00

0.00

N/A

07/06/29

--

40,000,000.00

40,000,000.00

05/06/22

 

11

30316877

RT

Los Angeles

CA

Actual/360

3.900%

47,092.50

0.00

0.00

N/A

09/06/29

--

14,490,000.00

14,490,000.00

05/06/22

 

11A1

30316875

 

 

 

Actual/360

3.900%

81,250.00

0.00

0.00

N/A

09/06/29

--

25,000,000.00

25,000,000.00

05/06/22

 

12

30503550

OF

New York

NY

Actual/360

3.914%

48,925.00

0.00

0.00

N/A

03/11/29

--

15,000,000.00

15,000,000.00

05/11/22

 

12A1-8

30502518

 

 

 

Actual/360

3.914%

73,387.50

0.00

0.00

N/A

03/11/29

--

22,500,000.00

22,500,000.00

05/11/22

 

13

30503806

MF

Brooklyn

NY

Actual/360

3.930%

112,987.50

0.00

0.00

N/A

10/06/29

--

34,500,000.00

34,500,000.00

05/06/22

 

14

30503870

RT

The Woodlands

TX

Actual/360

4.256%

106,400.00

0.00

0.00

N/A

08/01/29

--

30,000,000.00

30,000,000.00

04/01/22

 

15

30316878

OF

Cleveland

OH

Actual/360

3.300%

68,750.00

0.00

0.00

N/A

09/06/24

--

25,000,000.00

25,000,000.00

05/06/22

 

16

30503664

LO

Dearborn

MI

Actual/360

3.900%

68,532.17

48,992.30

0.00

N/A

09/06/29

--

21,086,821.31

21,037,829.01

05/06/22

 

17

30503782

MF

New York

NY

Actual/360

4.250%

79,687.50

0.00

0.00

N/A

10/05/29

--

22,500,000.00

22,500,000.00

05/05/22

 

18

30503659

MU

Brooklyn

NY

Actual/360

3.790%

63,798.33

0.00

0.00

N/A

09/06/29

--

20,200,000.00

20,200,000.00

05/06/22

 

19

30503673

OF

San Diego

CA

Actual/360

3.700%

56,918.33

0.00

0.00

N/A

09/01/29

--

18,460,000.00

18,460,000.00

05/01/22

 

20

30503604

SS

Various

Various

Actual/360

4.150%

56,889.58

0.00

0.00

N/A

08/06/29

--

16,450,000.00

16,450,000.00

05/06/22

 

21

30503842

LO

Chesapeake

VA

Actual/360

4.650%

58,469.50

22,485.48

0.00

N/A

10/01/29

--

15,088,901.98

15,066,416.50

05/01/22

 

22

30503456

MU

Ann Arbor

MI

Actual/360

4.700%

54,387.45

18,351.50

0.00

N/A

08/01/29

--

13,886,157.61

13,867,806.11

05/01/22

 

23

30503779

RT

New York

NY

Actual/360

4.600%

53,666.67

0.00

0.00

N/A

09/01/29

--

14,000,000.00

14,000,000.00

05/01/22

 

24

30503606

LO

Knoxville

TN

Actual/360

4.600%

49,641.49

19,565.50

0.00

N/A

09/01/29

--

12,949,953.48

12,930,387.98

05/01/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original          Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated   Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State      Accrual Type            Gross Rate

Interest

Principal

Adjustments              Repay Date      Date

Date

Balance

Balance

Date

 

25

30503780

LO

Ashburn

VA

Actual/360

4.665%

50,369.54

19,259.54

0.00

N/A

10/01/29

--

12,956,794.19

12,937,534.65

05/01/22

 

26

30503633

RT

Shreveport

LA

Actual/360

5.150%

53,645.83

0.00

0.00

N/A

09/01/24

--

12,500,000.00

12,500,000.00

05/01/22

 

27

30503610

RT

Scottsdale

AZ

Actual/360

4.050%

38,137.50

0.00

0.00

N/A

09/01/29

--

11,300,000.00

11,300,000.00

05/01/22

 

28

30503663

Various      Various

AZ

Actual/360

3.570%

33,022.50

0.00

0.00

N/A

09/06/29

--

11,100,000.00

11,100,000.00

05/06/22

 

29

30316879

LO

Birmingham

AL

Actual/360

4.050%

35,382.25

0.00

0.00

N/A

09/06/29

--

10,483,628.48

10,483,628.48

05/06/22

 

30

30503790

OF

Durham

NC

Actual/360

4.450%

36,676.56

21,388.26

0.00

N/A

09/06/24

--

9,890,308.74

9,868,920.48

05/06/22

 

31

30503446

LO

Warner Robins

GA

Actual/360

4.800%

40,298.88

14,790.98

0.00

N/A

08/01/29

--

10,074,719.69

10,059,928.71

05/01/22

 

32

30503740

RT

York

PA

Actual/360

3.890%

31,768.33

0.00

0.00

N/A

09/06/29

--

9,800,000.00

9,800,000.00

05/06/22

 

33

30315758

MU

New York

NY

Actual/360

5.250%

39,375.00

0.00

0.00

N/A

01/01/24

--

9,000,000.00

9,000,000.00

02/01/22

 

34

30503432

LO

Albany

GA

Actual/360

4.800%

32,239.10

11,832.79

0.00

N/A

08/01/29

--

8,059,775.66

8,047,942.87

05/01/22

 

35

30503714

LO

Los Alamos

NM

Actual/360

4.050%

24,655.06

12,088.07

0.00

N/A

09/06/29

--

7,305,203.12

7,293,115.05

05/06/22

 

36

30503660

MU

Chicago

IL

Actual/360

4.400%

27,500.00

0.00

0.00

N/A

09/06/29

--

7,500,000.00

7,500,000.00

05/06/22

 

37

30503760

RT

Corinth

TX

Actual/360

4.460%

18,917.83

0.00

0.00

N/A

09/06/29

--

5,090,000.00

5,090,000.00

05/06/22

 

38

30503526

OF

Duluth

GA

Actual/360

4.400%

17,182.38

7,354.90

0.00

N/A

08/06/24

--

4,686,104.87

4,678,749.97

05/06/22

 

39

30503756

RT

Various

CA

Actual/360

4.350%

13,959.88

0.00

0.00

N/A

09/06/29

--

3,851,000.00

3,851,000.00

05/06/22

 

40

30503781

MF

New York

NY

Actual/360

4.250%

13,458.33

0.00

0.00

N/A

10/05/29

--

3,800,000.00

3,800,000.00

05/05/22

 

Totals

 

 

 

 

 

 

3,163,357.61

323,005.71

0.00

 

 

 

944,231,024.22

943,908,018.51

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent         Most Recent            Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

15,109,606.48

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

4,738,908.41

1,162,242.24

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

48,854,133.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

54,054,215.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

6,253,466.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

7,119,306.67

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

6,007,989.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,408,621.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

9,521,759.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9A4

9,521,759.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9A6

9,521,759.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

110,883,000.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

1,079,424.32

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11A1

1,079,424.32

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

57,724,437.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12A1-8

57,724,437.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

1,904,346.41

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

36,869,307.97

0.00

--

--

--

0.00

0.00

106,337.50

106,337.50

0.00

0.00

 

 

15

7,712,383.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

2,178,172.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,288,480.38

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

737,441.42

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

2,288,293.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,379,042.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,850,784.47

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,394,951.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,271,926.23

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,547,492.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent          Most Recent           Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

25

1,456,295.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,204,325.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,257,958.57

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,149,281.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

191,255.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,253,281.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,140,851.10

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

1,249,641.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

553,485.72

0.00

--

--

--

0.00

0.00

39,278.78

116,756.87

0.00

0.00

 

 

34

1,383,403.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

704,903.62

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

661,500.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

430,275.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

757,442.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

441,643.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

212,546.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

476,072,963.48

1,162,242.24

 

 

 

0.00

0.00

145,616.28

223,094.37

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

                                Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

                     Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

      Foreclosure

 

        REO

 

Modifications

 

     Curtailments

 

    Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

   Balance

#

     Balance

#

Balance

#

    Amount

#

  Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.020133%

4.004154%

81

04/15/22

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.020233%

4.004254%

82

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

 

4.020324%

4.004344%

83

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

 

4.020441%

4.004461%

84

01/18/22

1

20,200,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.020531%

4.004551%

85

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

 

4.020620%

4.004640%

86

11/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

10,483,628.48

0

0.00

0

0.00

 

4.020718%

4.004737%

87

10/18/21

0

0.00

0

0.00

1

10,325,331.80

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.020801%

4.004820%

88

09/17/21

0

0.00

0

0.00

1

10,341,868.37

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.020899%

4.004917%

89

08/17/21

0

0.00

0

0.00

1

10,357,188.06

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.020987%

4.005005%

90

07/16/21

0

0.00

0

0.00

1

10,372,454.50

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.021063%

4.005082%

91

06/17/21

0

0.00

0

0.00

1

10,388,832.57

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.021146%

4.005166%

92

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                                 

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

      Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

      Servicer

                    Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

     Advances

                    Balance

Date

Code²

 

Date

Date

REO Date

14

30503870

04/01/22

0

B

 

106,337.50

106,337.50

0.00

 

30,000,000.00

 

 

 

 

 

 

33

30315758

02/01/22

2

2

 

39,278.78

116,756.87

0.00

 

9,000,000.00

 

 

 

 

 

 

Totals

 

 

 

 

 

145,616.28

223,094.37

0.00

 

39,000,000.00

 

 

 

 

 

 

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 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

       Total

         Performing

Non-Performing

                REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

9,000,000

0

9,000,000

 

0

 

25 - 36 Months

 

97,047,670

97,047,670

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

837,860,348

837,860,348

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

      90+ Days

REO/Foreclosure

 

 

May-22

943,908,019

934,908,019

0

9,000,000

 

0

0

 

Apr-22

944,231,024

935,231,024

9,000,000

0

 

0

0

 

Mar-22

944,527,758

944,527,758

0

0

 

0

0

 

Feb-22

944,898,865

944,898,865

0

0

 

0

0

 

Jan-22

945,193,127

924,993,127

20,200,000

0

 

0

0

 

Dec-21

945,486,300

945,486,300

0

0

 

0

0

 

Nov-21

945,803,656

945,803,656

0

0

 

0

0

 

Oct-21

945,936,275

935,610,943

0

0

 

10,325,332

0

 

Sep-21

946,267,990

935,926,122

0

0

 

10,341,868

0

 

Aug-21

946,571,985

936,214,797

0

0

 

10,357,188

0

 

Jul-21

946,858,947

936,486,493

0

0

 

10,372,455

0

 

Jun-21

947,169,638

936,780,805

0

0

 

10,388,833

0

 

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

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 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

        Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

21

30503842

15,545,058.09

4.65000%

   15,545,058.09                       4.65000%

8

06/25/20

04/01/20

07/01/20

29

30316879

10,575,331.86

4.05000%

   10,575,331.86                        4.05000%

8

04/06/20

04/06/20

06/26/20

29

30316879

0.00

4.05000%

0.00

         4.05000%

8

09/22/21

09/06/21

11/04/21

35

30503714

0.00

4.05000%

0.00

         4.05000%

8

12/11/20

01/06/21

12/17/20

Totals

 

26,120,389.95

 

    26,120,389.95

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 27

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

       Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹       Number            Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

    Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID       Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

21

0.00

0.00

0.00

0.00

809.55

0.00

0.00

0.00

0.00

0.00

0.00

0.00

29

0.00

0.00

0.00

0.00

353.82

0.00

0.00

0.00

0.00

0.00

0.00

0.00

39

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

56.45

0.00

203.42

0.00

Total

0.00

0.00

0.00

0.00

1,163.37

0.00

0.00

0.00

56.45

0.00

203.42

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

1,423.24

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

   

 

Supplemental Notes

Risk Retention

 

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "Risk Retention" tab for the Benchmark 2019-B13 transaction, certain

information provided to the Certificate Administrator regarding Party's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.Disclosable Special Servicer Fees, Loan Event of Default,

Servicer Termination Event or Special Servicer Termination Event information would be disclosed here.

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27

 


(null)


	
		Prospectus Loan ID
		1
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		09-10-2019
		75000000.00000000
		120
		10-01-2029
		0
		.03250000
		.03250000
		3
		1
		120
		11-01-2019
		true
		1
		PP
		3
		.00000000
		75000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-30-2029
		.00000000
		.00000000
		
			Sunset North
			3120 139th Avenue SE 3150, 3180 139th Ave SE
			Bellevue
			WA
			98005
			King
			OF
			464061
			464061
			1999
			2019
			227100000.00000000
			MAI
			08-21-2019
			227100000.00000000
			08-21-2019
			MAI
			.98800000
			6
			11-01-2021
			N
			Intellectual Ventures
			152633
			05-31-2025
			ArenaNet
			96839
			05-31-2029
			WeWork
			78303
			12-31-2031
			07-31-2019
			19978769.00000000
			6362971.00000000
			13615798.00000000
			13003237.00000000
			UW
			CREFC
			2.75000000
			2.63000000
			F
			F
			12-31-2021
		
		false
		false
		75000000.00000000
		203125.00000000
		.03250000
		.00014163
		203125.00000000
		.00000000
		.00000000
		75000000.00000000
		75000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		09-05-2019
		53450000.00000000
		120
		09-06-2029
		360
		.04020000
		.04020000
		3
		1
		18
		10-06-2019
		true
		1
		WL
		5
		179057.50000000
		53450000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2029
		.00000000
		.00000000
		
			Mac Commons
			2631 MacArthur Road
			Whitehall
			PA
			18052
			Lehigh
			RT
			361806
			361806
			1952
			2019
			73500000.00000000
			MAI
			07-01-2019
			73500000.00000000
			07-01-2019
			MAI
			.96300000
			.92250000
			6
			11-06-2021
			N
			Giant Food #335
			65711
			06-30-2031
			Burlington Coat Factory #422RS
			56284
			02-28-2030
			Dick's Sporting Goods #171
			50441
			01-31-2024
			05-31-2019
			01-01-2022
			03-31-2022
			6099915.23000000
			1489887.00000000
			1442977.52000000
			327644.76000000
			4656937.71000000
			1162242.24000000
			4425959.66000000
			1104497.74000000
			UW
			CREFC
			767385.45000000
			1.52000000
			1.51450000
			1.44000000
			1.43930000
			F
			F
			03-28-2022
		
		false
		false
		52468604.09000000
		255795.15000000
		.04020000
		.00012830
		175769.82000000
		80025.33000000
		.00000000
		52388578.76000000
		52388578.76000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		212.07000000
		0
		Midland
		03-26-2020
		04-13-2020
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		3
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		05-16-2019
		50000000.00000000
		120
		06-01-2029
		0
		.03797000
		.03797000
		3
		1
		120
		07-01-2019
		true
		1
		A1
		3
		158208.33000000
		50000000.00000000
		1
		3
		3
		0
		true
		true
		true
		false
		false
		07-31-2021
		11-30-2028
		11-30-2028
		.00000000
		.00000000
		
			610 Main Street North
			610 Main Street North
			Cambridge
			MA
			02139
			Middlesex
			MU
			278738
			278738
			2016
			462000000.00000000
			MAI
			04-11-2019
			462000000.00000000
			04-11-2019
			MAI
			1.00000000
			6
			N
			Pfizer, Inc
			138326
			12-31-2031
			Pfizer, Inc
			130844
			12-31-2031
			Sulmona Restaurant Group, LLC
			3355
			02-28-2027
			03-31-2019
			30351908.84000000
			6775684.91000000
			23576223.93000000
			23500964.67000000
			UW
			CREFC
			F
			12-31-2020
		
		
			1 Portland Street
			1 Portland Street
			Cambridge
			MA
			02139
			Middlesex
			MU
			229330
			229330
			2013
			416000000.00000000
			MAI
			04-11-2019
			416000000.00000000
			04-11-2019
			MAI
			1.00000000
			6
			N
			Pfizer
			229330
			01-31-2034
			SP Plus Corporation
			03-31-2019
			24096634.73000000
			5282690.25000000
			18813944.49000000
			17670161.11000000
			UW
			CREFC
			F
			09-30-2021
		
		
			700 Main Street
			700 Main Street
			Cambridge
			MA
			02139
			Middlesex
			MU
			168879
			168879
			2012
			280000000.00000000
			MAI
			04-11-2019
			280000000.00000000
			04-11-2019
			MAI
			1.00000000
			6
			N
			NOVARTIS INSTITUTES
			99883
			07-31-2024
			LAB CENTRAL
			68996
			03-31-2037
			SP PLUS CORP.
			03-31-2019
			16340885.76000000
			4996637.84000000
			11344247.92000000
			10501963.91000000
			UW
			CREFC
			F
			09-30-2021
		
		false
		false
		50000000.00000000
		158208.33000000
		.03797000
		.00012830
		158208.33000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank (JPMCC 2019-OSB)
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		04-12-2022
		05-11-2022
		Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA
		06-03-2019
		50000000.00000000
		120
		07-01-2029
		0
		.03740800
		.03740800
		3
		1
		120
		08-01-2019
		true
		1
		A1
		3
		155866.67000000
		50000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2029
		.00000000
		.00000000
		
			Grand Canal Shoppes
			3327 & 3377 Las Vegas Blvd South
			Las Vegas
			NV
			89109
			Clark
			RT
			802338
			759891
			1999
			2007
			1640000000.00000000
			MAI
			04-03-2019
			1640000000.00000000
			04-03-2019
			MAI
			.94000000
			6
			11-01-2021
			N
			VENETIAN CASINO RESORT
			42185
			12-31-2021
			SHOWROOM SPACE
			38920
			05-31-2029
			MADAME 'TUSSAUD LAS VEGAS
			28000
			07-31-2024
			03-31-2019
			104029333.67000000
			31007624.49000000
			73021709.18000000
			70997903.16000000
			UW
			CREFC
			2.53000000
			2.46000000
			F
			F
			12-31-2021
		
		false
		false
		50000000.00000000
		155866.67000000
		.03740800
		.00012830
		155866.67000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (MSC 2019-H7)
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		09-09-2019
		45000000.00000000
		120
		10-06-2029
		0
		.03690000
		.03690000
		3
		1
		120
		11-06-2019
		true
		1
		PP
		3
		.00000000
		45000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2029
		.00000000
		.00000000
		
			Rivertowne Commons
			6041-6235 Oxon Hill Road
			Oxon
			MD
			20745
			Allegany
			RT
			383047
			384304
			1987
			106000000.00000000
			MAI
			07-10-2019
			106000000.00000000
			07-10-2019
			MAI
			.97000000
			6
			11-06-2021
			N
			Target Corporation #T-3339
			84640
			09-30-2034
			Safe Way Inc.
			49035
			10-30-2027
			American Multi- Cinema, Inc
			37355
			04-30-2030
			07-31-2019
			8355799.77000000
			2552434.44000000
			5803365.33000000
			5514399.91000000
			UW
			CREFC
			2.35000000
			2.23000000
			F
			F
			02-23-2022
		
		false
		false
		45000000.00000000
		138375.00000000
		.03690000
		.00015052
		138375.00000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		07-25-2019
		45000000.00000000
		60
		08-01-2024
		0
		.04490000
		.04490000
		3
		1
		60
		09-01-2019
		true
		1
		PP
		3
		168375.00000000
		45000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-30-2021
		05-31-2024
		05-31-2024
		.00000000
		.00000000
		
			900 and 990 Stewart Avenue
			900 and 990 Stewart Avenue
			Garden City
			NY
			11530
			Nassau
			OF
			462615
			461820
			1987
			2018
			121400000.00000000
			MAI
			05-02-2019
			121400000.00000000
			05-02-2019
			MAI
			.88600000
			6
			X
			Aon Service
			60143
			08-31-2028
			Wright Risk Management
			37550
			03-31-2029
			Meyer Suozzi
			32437
			03-31-2030
			12-31-2018
			14329713.00000000
			6653537.00000000
			7676175.00000000
			7447208.00000000
			UW
			CREFC
			2.01000000
			1.95000000
			F
			F
			10-01-2021
		
		false
		false
		45000000.00000000
		168375.00000000
		.04490000
		.00015052
		168375.00000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		9003.99000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		09-09-2019
		45000000.00000000
		120
		10-01-2029
		360
		.04700000
		.04700000
		3
		1
		60
		11-01-2019
		true
		1
		PP
		5
		.00000000
		45000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-30-2029
		.00000000
		.00000000
		
			City Hyde Park
			1525 East Hyde Park Boulevard aka 5105 S Harper Ave
			Chicago
			IL
			60615
			Cook
			MU
			180
			180
			2015
			151800000.00000000
			MAI
			06-03-2019
			151800000.00000000
			06-03-2019
			MAI
			.96700000
			6
			11-01-2021
			X
			06-30-2019
			10396195.00000000
			2862031.00000000
			7534164.00000000
			7382754.00000000
			UW
			CREFC
			1.08000000
			1.06000000
			F
			F
			12-31-2021
		
		false
		false
		45000000.00000000
		176250.00000000
		.04700000
		.00017274
		176250.00000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		09-06-2019
		43000000.00000000
		120
		10-01-2029
		0
		.04170000
		.04170000
		3
		1
		120
		11-01-2019
		true
		1
		WL
		3
		.00000000
		43000000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		05-31-2029
		.00000000
		.00000000
		
			9533 Brighton Way
			9533 Brighton Way
			Beverly Hills
			CA
			90210
			Los Angeles
			MU
			14294
			14294
			1930
			67600000.00000000
			MAI
			08-18-2019
			67600000.00000000
			08-18-2019
			MAI
			.88600000
			6
			11-01-2021
			X
			ISAIA CORP per prospectus 3087sf
			3887
			12-31-2030
			PALLADIUM MODA USA INC
			3117
			05-31-2022
			MONOGRAM CAPITAL
			2962
			09-30-2024
			06-30-2019
			3623740.00000000
			728470.00000000
			2895270.00000000
			2864347.00000000
			UW
			CREFC
			1.59000000
			1.58000000
			F
			F
			03-31-2022
		
		false
		false
		43000000.00000000
		149425.00000000
		.04170000
		.00012830
		149425.00000000
		.00000000
		.00000000
		43000000.00000000
		43000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		04-12-2022
		05-11-2022
		Cantor Commercial Real Estate Lending, L.P.
		07-23-2019
		41600000.00000000
		120
		08-06-2029
		420
		.04380000
		.04380000
		3
		1
		0
		09-06-2019
		false
		1
		PP
		2
		193794.69000000
		41521017.29000000
		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
			11-06-2021
			N
			10402234.95000000
			.00000000
			10402234.95000000
			10402234.95000000
			UW
			CREFC
			1.27000000
			1.27000000
			N
			F
		
		false
		false
		40253051.00000000
		193794.69000000
		.04380000
		.00019683
		146923.63000000
		46871.06000000
		.00000000
		40206179.94000000
		40206179.94000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		04-12-2022
		05-11-2022
		Deutsche Bank AG, acting through its New York Branch, Goldman Sachs Bank USA and Wells Fargo Bank, National Association
		06-14-2019
		40000000.00000000
		120
		07-06-2029
		0
		.03110000
		.03110000
		3
		1
		120
		08-06-2019
		true
		1
		A1
		3
		103666.67000000
		40000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		11-05-2021
		03-05-2029
		03-05-2029
		.00000000
		.00000000
		
			30 Hudson Yards
			20-30 Hudson Yards Condominium, Time Warner Unit
			New York
			NY
			10001
			New York
			OF
			1463234
			1463234
			2019
			2200000000.00000000
			MAI
			05-23-2019
			2200000000.00000000
			05-23-2019
			MAI
			1.00000000
			6
			11-06-2021
			N
			TW NT PROPERTIES LLC
			1463234
			06-30-2034
			164291079.12000000
			42267892.97000000
			122023186.15000000
			121730539.35000000
			UW
			CREFC
			3.46000000
			3.45000000
			N
			F
			12-31-2021
		
		false
		false
		40000000.00000000
		103666.67000000
		.03110000
		.00012830
		103666.67000000
		.00000000
		.00000000
		40000000.00000000
		40000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Wells Fargo (30HY)
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		04-12-2022
		05-11-2022
		Deutsche Bank AG, acting through its New York Branch
		08-14-2019
		39490000.00000000
		120
		09-06-2029
		0
		.03900000
		.03900000
		3
		1
		120
		10-06-2019
		true
		1
		PP
		3
		128342.50000000
		39490000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2029
		.00000000
		.00000000
		
			Beverly Hills BMW
			5070 & 5151 Wilshire Boulevard 669 South Orange Drive
			Los Angeles
			CA
			90036
			Los Angeles
			RT
			339000
			339000
			2010
			70000000.00000000
			MAI
			07-16-2019
			70000000.00000000
			07-16-2019
			MAI
			1.00000000
			6
			11-06-2021
			N
			Sonic Automotive
			339000
			06-30-2024
			2437753.00000000
			78975.00000000
			2358779.00000000
			2358779.00000000
			UW
			CREFC
			1.00000000
			1.00000000
			N
			F
			03-31-2022
		
		false
		false
		39490000.00000000
		128342.50000000
		.03900000
		.00022215
		128342.50000000
		.00000000
		.00000000
		39490000.00000000
		39490000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		03-12-2019
		37500000.00000000
		120
		03-11-2029
		0
		.03914000
		.03914000
		3
		1
		120
		04-11-2019
		true
		1
		A1
		3
		122312.50000000
		37500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-10-2028
		.00000000
		.00000000
		
			3 Columbus Circle
			3 Columbus Circle
			New York
			NY
			10019
			New York
			MU
			750970
			753713
			1927
			2013
			1080000000.00000000
			MAI
			01-01-2019
			1080000000.00000000
			01-01-2019
			MAI
			.97200000
			6
			11-11-2021
			N
			YOUNG & RUBICAM
			340617
			08-31-2033
			EMERGE 212
			57359
			02-29-2028
			TRUSTEES OF COLUMBIA UNIVERSIT
			48796
			07-30-2033
			12-31-2018
			79416007.00000000
			18918555.00000000
			60497452.00000000
			56594080.00000000
			UW
			CREFC
			3.11000000
			2.91000000
			F
			F
			09-30-2021
		
		false
		false
		37500000.00000000
		122312.50000000
		.03914000
		.00014080
		122312.50000000
		.00000000
		.00000000
		37500000.00000000
		37500000.00000000
		05-11-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank (Benchmark 2019-B10)
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		09-11-2019
		34500000.00000000
		120
		10-06-2029
		0
		.03930000
		.03930000
		3
		1
		120
		11-06-2019
		true
		1
		WL
		3
		.00000000
		34500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-05-2029
		.00000000
		.00000000
		
			Ensemble (824 E New York Avenue)
			824 E New York Avenue
			Brooklyn
			NY
			11203
			Kings
			MF
			93
			93
			2019
			50000000.00000000
			MAI
			01-09-2019
			50000000.00000000
			01-09-2019
			MAI
			.79600000
			6
			11-06-2021
			N
			2689872.00000000
			361026.61000000
			2328845.39000000
			2304625.39000000
			UW
			CREFC
			1.69000000
			1.68000000
			N
			F
		
		false
		false
		34500000.00000000
		112987.50000000
		.03930000
		.00012830
		112987.50000000
		.00000000
		.00000000
		34500000.00000000
		34500000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		04-12-2022
		05-11-2022
		Deutsche Bank AG, acting through its New York Branch
		07-05-2019
		30000000.00000000
		120
		08-01-2029
		0
		.04256000
		.04256000
		3
		1
		120
		09-01-2019
		true
		1
		A1
		3
		106400.00000000
		30000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2029
		.00000000
		.00000000
		
			Woodlands Mall
			1201 Lake Woodslands Drive
			The Woodlands
			TX
			77380
			Montgomery
			RT
			758140
			758231
			1994
			953400000.00000000
			MAI
			04-20-2019
			953400000.00000000
			04-20-2019
			MAI
			.95800000
			6
			11-01-2021
			N
			FOREVER 21
			85150
			01-31-2024
			Dick's Sporting Goods
			83075
			01-31-2027
			Barnes & Noble Booksellers
			30471
			01-31-2025
			05-31-2019
			53931267.00000000
			10814593.00000000
			43116674.00000000
			42206797.00000000
			UW
			CREFC
			4.04000000
			3.95000000
			F
			F
			12-31-2021
		
		false
		false
		30000000.00000000
		106400.00000000
		.04256000
		.00012830
		106400.00000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		04-01-2022
		2
		false
		106337.50000000
		.00000000
		.00000000
		B
		Midland (Benchmark 2019-B12)
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		08-09-2019
		25000000.00000000
		60
		09-06-2024
		0
		.03300000
		.03300000
		3
		1
		60
		10-06-2019
		true
		1
		PP
		3
		68750.00000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-05-2024
		.00000000
		.00000000
		
			North Point Tower
			901 & 1001 Lakeside Ave E 1111 East Ninth St
			Cleveland Hts
			OH
			44114
			Cuyahoga
			OF
			873335
			873335
			1985
			2019
			145300000.00000000
			MAI
			07-18-2019
			145300000.00000000
			07-18-2019
			MAI
			.79500000
			6
			11-06-2021
			N
			JONES DAY
			342641
			06-30-2026
			GSA DEPT OF HEALTH & HUMAN SVC
			47742
			10-31-2028
			GSA DEPT OF LABOR
			28704
			05-31-2026
			06-30-2019
			18661374.13000000
			8452083.69000000
			10209290.44000000
			10034623.44000000
			UW
			CREFC
			3.37000000
			3.31000000
			F
			F
			12-31-2021
		
		false
		false
		25000000.00000000
		68750.00000000
		.03300000
		.00021580
		68750.00000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (CGCMT 2019-GC42)
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		08-22-2019
		22500000.00000000
		120
		09-06-2029
		300
		.03900000
		.03900000
		3
		1
		0
		10-06-2019
		true
		1
		WL
		2
		117524.47000000
		22455600.53000000
		1
		2
		2
		0
		false
		true
		false
		false
		false
		05-05-2029
		.00000000
		.00000000
		
			Staybridge Suites
			24105 Michigan Avenue
			Dearborn
			MI
			48124
			Wayne
			LO
			99
			99
			2016
			20500000.00000000
			MAI
			07-12-2019
			20500000.00000000
			07-12-2019
			MAI
			.86400000
			6
			11-06-2021
			N
			06-30-2019
			4287178.06000000
			2406513.00000000
			1880665.06000000
			1709177.94000000
			UW
			CREFC
			F
		
		
			Holiday Inn Express & Suites
			24041 Mighigan Avenue
			Dearborn
			MI
			48124
			Wayne
			LO
			107
			107
			2016
			17500000.00000000
			MAI
			07-12-2019
			17500000.00000000
			07-12-2019
			MAI
			.65500000
			6
			11-06-2021
			N
			06-30-2019
			3261608.81000000
			2089222.00000000
			1172386.81000000
			1041922.81000000
			UW
			CREFC
			F
		
		false
		false
		21086821.31000000
		117524.47000000
		.03900000
		.00012830
		68532.17000000
		48992.30000000
		.00000000
		21037829.01000000
		21037829.01000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		09-11-2019
		22500000.00000000
		120
		10-05-2029
		0
		.04250000
		.04250000
		3
		1
		120
		11-05-2019
		true
		1
		WL
		3
		.00000000
		22500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-04-2029
		.00000000
		.00000000
		
			SkyEast
			636-640 East 11th Street
			New York
			NY
			10009
			New York
			MF
			41
			41
			2005
			33500000.00000000
			MAI
			05-30-2019
			33500000.00000000
			05-30-2019
			MAI
			1.00000000
			6
			11-05-2021
			X
			08-31-2019
			2036280.00000000
			518897.00000000
			1517383.00000000
			1507133.00000000
			UW
			CREFC
			1.57000000
			1.55000000
			F
			F
		
		false
		false
		22500000.00000000
		79687.50000000
		.04250000
		.00012830
		79687.50000000
		.00000000
		.00000000
		22500000.00000000
		22500000.00000000
		05-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		08-19-2019
		20200000.00000000
		120
		09-06-2029
		0
		.03790000
		.03790000
		3
		1
		120
		10-06-2019
		true
		1
		WL
		3
		63798.33000000
		20200000.00000000
		1
		1
		5
		0
		true
		true
		true
		false
		false
		11-05-2021
		07-05-2029
		07-05-2029
		.00000000
		.00000000
		
			951 Madison St. Unit CFU1
			951 Madison St.
			Brooklyn
			NY
			11221
			Kings
			MF
			39
			37
			2018
			33400000.00000000
			MAI
			06-19-2019
			33400000.00000000
			06-19-2019
			MAI
			.83800000
			6
			X
			03-31-2019
			1626506.52000000
			206927.85000000
			1419578.67000000
			1394072.67000000
			UW
			CREFC
			1.83000000
			1.80000000
			F
			F
		
		false
		false
		20200000.00000000
		63798.33000000
		.03790000
		.00012830
		63798.33000000
		.00000000
		.00000000
		20200000.00000000
		20200000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		08-20-2019
		18460000.00000000
		120
		09-01-2029
		0
		.03700000
		.03700000
		3
		1
		120
		10-01-2019
		true
		1
		WL
		3
		56918.33000000
		18460000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		10-31-2021
		05-31-2029
		05-31-2029
		.00000000
		.00000000
		
			Canyon Corporate Center
			3870, 3880, 3890 Murphy Canyon Road
			San Diego
			CA
			92123
			San Diego
			OF
			132519
			132248
			132248
			1988
			2014
			28450000.00000000
			MAI
			07-10-2019
			28450000.00000000
			07-10-2019
			MAI
			.86600000
			6
			11-01-2021
			N
			RADY CHILDERENS PHYSICIAN
			19962
			05-31-2024
			geradu reinforcing steel
			16969
			07-31-2022
			SEDGWICK CLAIMS MGMT
			15165
			05-31-2028
			12-31-2018
			3220722.00000000
			1080035.00000000
			2140687.00000000
			2113439.00000000
			UW
			CREFC
			3.09000000
			3.05000000
			F
			F
			12-31-2021
		
		false
		false
		18460000.00000000
		56918.33000000
		.03700000
		.00012830
		56918.33000000
		.00000000
		.00000000
		18460000.00000000
		18460000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		07-30-2019
		16450000.00000000
		120
		08-06-2029
		360
		.04150000
		.04150000
		3
		1
		60
		09-06-2019
		true
		1
		WL
		5
		56889.58000000
		16450000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			Pennsauken Township Metro Storage
			6504 S. Crescent Boulevard
			Pennsauken Township
			NJ
			08109
			Camden
			SS
			69085
			69085
			737
			1950
			2012
			11790000.00000000
			MAI
			06-01-2019
			11790000.00000000
			06-01-2019
			MAI
			.92000000
			6
			11-06-2021
			N
			06-30-2019
			1106298.07000000
			393509.26000000
			712788.81000000
			705880.31000000
			UW
			CREFC
			F
		
		
			Philadelpha Metro Storage Portfolio
			2240 Island Avenue
			Philadelphia
			PA
			19142
			Philadelphia
			SS
			80760
			80760
			864
			1927
			2003
			12660000.00000000
			MAI
			06-05-2019
			12660000.00000000
			06-05-2019
			MAI
			.90500000
			6
			11-06-2021
			N
			06-30-2019
			1175674.60000000
			468412.92000000
			707261.68000000
			699185.68000000
			UW
			CREFC
			F
		
		false
		false
		16450000.00000000
		56889.58000000
		.04150000
		.00012830
		56889.58000000
		.00000000
		.00000000
		16450000.00000000
		16450000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		09-09-2019
		15700000.00000000
		120
		10-01-2029
		360
		.04650000
		.04650000
		3
		1
		0
		11-01-2019
		true
		1
		WL
		2
		.00000000
		15700000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		07-31-2029
		.00000000
		.00000000
		
			Delta Hotels
			725 Woodlake Drive,
			Chesapeake,
			VA
			23320
			Chesapeake (city)
			LO
			228
			228
			1986
			2018
			26000000.00000000
			MAI
			08-01-2019
			22100000.00000000
			01-08-2021
			MAI
			.68800000
			6
			11-01-2021
			X
			07-31-2019
			7668989.00000000
			5851093.00000000
			1817896.00000000
			1817896.00000000
			UW
			CREFC
			1.87000000
			1.87000000
			F
			F
		
		false
		false
		15088901.98000000
		80954.98000000
		.04650000
		.00012830
		58469.50000000
		22485.48000000
		.00000000
		15066416.50000000
		15066416.50000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		1117.00000000
		0
		Midland
		12-14-2020
		11-01-2021
		false
		.00000000
		8
		04-01-2020
		98
		.00000000
		.00000000
		10-01-2029
	
	
		Prospectus Loan ID
		22
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		07-19-2019
		14025000.00000000
		120
		08-01-2029
		360
		.04700000
		.04700000
		3
		1
		24
		09-01-2019
		true
		1
		WL
		5
		54931.25000000
		14025000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-31-2029
		.00000000
		.00000000
		
			445 & 455 East Eisenhower Parkway
			445 & 455 East Eisenhower Parkway 2900 South State Street
			Ann Arbor
			MI
			48104
			Washtenaw
			RT
			41357
			99352
			1987
			2019
			22000000.00000000
			MAI
			06-11-2019
			22000000.00000000
			06-11-2019
			MAI
			.95400000
			6
			11-01-2021
			X
			Bed Bath & Beyond
			20907
			01-31-2023
			Mediterrano Inc
			8568
			12-31-2030
			Nique-Elle's
			7600
			12-31-2032
			03-31-2019
			2428084.00000000
			1120235.00000000
			1307849.00000000
			1276708.00000000
			UW
			CREFC
			1.50000000
			1.46000000
			F
			F
			12-31-2021
		
		false
		false
		13886157.61000000
		72738.95000000
		.04700000
		.00061580
		54387.45000000
		18351.50000000
		.00000000
		13867806.11000000
		13867806.11000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		08-26-2019
		14000000.00000000
		120
		09-01-2029
		0
		.04600000
		.04600000
		3
		1
		120
		10-01-2019
		true
		1
		WL
		3
		53666.67000000
		14000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		10-31-2021
		06-30-2029
		06-30-2029
		.00000000
		.00000000
		
			Gramercy Tavern
			42-48 East 20th Street
			New York
			NY
			10003
			New York
			RT
			14030
			14030
			1910
			1994
			24800000.00000000
			MAI
			06-25-2019
			24800000.00000000
			06-25-2019
			MAI
			1.00000000
			6
			X
			GT Operating Company LLC
			14030
			08-31-2039
			1549936.00000000
			357872.00000000
			1192064.00000000
			1175929.00000000
			UW
			CREFC
			1.83000000
			1.80000000
			F
			F
			03-08-2022
		
		false
		false
		14000000.00000000
		53666.67000000
		.04600000
		.00012830
		53666.67000000
		.00000000
		.00000000
		14000000.00000000
		14000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		08-05-2019
		13500000.00000000
		120
		09-01-2029
		360
		.04600000
		.04600000
		3
		1
		0
		10-01-2019
		true
		1
		WL
		2
		69206.99000000
		13482543.01000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-30-2029
		.00000000
		.00000000
		
			Hampton Inn Knoxville
			618 Main Street
			Knoxville
			TN
			37902
			Knox
			LO
			85
			85
			2006
			2019
			20200000.00000000
			MAI
			05-24-2019
			20200000.00000000
			05-24-2019
			MAI
			.80000000
			6
			11-01-2021
			X
			08-31-2019
			3785398.00000000
			2314691.00000000
			1470707.00000000
			1470707.00000000
			UW
			CREFC
			1.77000000
			1.77000000
			F
			F
		
		false
		false
		12949953.48000000
		69206.99000000
		.04600000
		.00012830
		49641.49000000
		19565.50000000
		.00000000
		12930387.98000000
		12930387.98000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		09-05-2019
		13480000.00000000
		120
		10-01-2029
		360
		.04665000
		.04665000
		3
		1
		0
		11-01-2019
		true
		1
		WL
		2
		.00000000
		13480000.00000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		11-30-2021
		07-31-2029
		07-31-2029
		.00000000
		.00000000
		
			Springhill Suites Ashburn
			20065 Lakeview Center Plaza
			Ashburn
			VA
			20147
			Loudoun
			LO
			132
			132
			2009
			2017
			20600000.00000000
			MAI
			06-01-2019
			20600000.00000000
			06-01-2019
			MAI
			.79400000
			6
			X
			06-30-2019
			4890068.00000000
			3015373.00000000
			1874695.00000000
			1874695.00000000
			UW
			CREFC
			2.24000000
			2.24000000
			F
			F
		
		false
		false
		12956794.19000000
		69629.08000000
		.04665000
		.00012830
		50369.54000000
		19259.54000000
		.00000000
		12937534.65000000
		12937534.65000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		08-07-2019
		12500000.00000000
		60
		09-01-2024
		0
		.05150000
		.05150000
		3
		1
		60
		10-01-2019
		true
		1
		WL
		3
		53645.83000000
		12500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		10-31-2021
		07-31-2024
		07-31-2024
		.00000000
		.00000000
		
			Fern Marketplace
			1370 East 70th
			Shreveport
			LA
			71105
			Caddo Parish
			RT
			67876
			67725
			2016
			23150000.00000000
			MAI
			04-22-2019
			23150000.00000000
			04-22-2019
			MAI
			.85700000
			6
			X
			Whole Foods Market, Inc.
			36235
			10-31-2036
			Lululemon USA
			4112
			01-31-2027
			GBB Shreveport SGS LLC
			4021
			02-28-2026
			05-31-2019
			1727778.00000000
			569184.00000000
			1158593.00000000
			1148435.00000000
			UW
			CREFC
			1.78000000
			1.76000000
			F
			F
			12-31-2021
		
		false
		false
		12500000.00000000
		53645.83000000
		.05150000
		.00041580
		53645.83000000
		.00000000
		.00000000
		12500000.00000000
		12500000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		08-09-2019
		11300000.00000000
		120
		09-01-2029
		360
		.04050000
		.04050000
		3
		1
		60
		10-01-2019
		true
		1
		WL
		5
		38137.50000000
		11300000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		10-31-2021
		06-30-2029
		06-30-2029
		.00000000
		.00000000
		
			Scottsdale Crossing
			2825 North Scottsdale Road
			Scottsdale
			AZ
			85257
			Maricopa
			RT
			52850
			52850
			1991
			2001
			18500000.00000000
			MAI
			06-26-2019
			18500000.00000000
			06-26-2019
			MAI
			.97100000
			6
			X
			You Fit Health Clubs
			17351
			02-28-2023
			PCRK AZ Scottsdale Thomas 1045, LLC dba Massage Envy
			2933
			02-28-2030
			Ahipoki Bowl
			2434
			06-30-2024
			08-31-2019
			1468830.90000000
			304937.00000000
			1163893.00000000
			1102587.42000000
			UW
			CREFC
			1.79000000
			1.69000000
			F
			F
			01-27-2022
		
		false
		false
		11300000.00000000
		38137.50000000
		.04050000
		.00012830
		38137.50000000
		.00000000
		.00000000
		11300000.00000000
		11300000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		08-22-2019
		11100000.00000000
		120
		09-06-2029
		0
		.03570000
		.03570000
		3
		1
		120
		10-06-2019
		true
		1
		WL
		3
		33022.50000000
		11100000.00000000
		1
		4
		4
		0
		true
		true
		false
		false
		false
		06-05-2029
		.00000000
		.00000000
		
			13869 W Bell Rd
			13869 W Bell Rd
			Surprise
			AZ
			85374
			Maricopa
			RT
			12500
			12500
			2006
			9300000.00000000
			MAI
			07-11-2019
			9300000.00000000
			07-11-2019
			MAI
			1.00000000
			6
			11-06-2021
			N
			Pacific Dental
			5200
			04-30-2027
			Verizon Wireless
			3000
			12-31-2024
			Chipotle
			2600
			04-30-2027
			05-31-2019
			661638.71000000
			121890.71000000
			539748.00000000
			516747.12000000
			UW
			CREFC
			F
			12-31-2021
		
		
			1438 S. Power Road
			1438 S. Power Road
			Mesa
			AZ
			85204
			Maricopa
			RT
			8252
			8252
			2013
			6600000.00000000
			MAI
			07-11-2019
			6600000.00000000
			07-11-2019
			MAI
			1.00000000
			6
			11-06-2021
			N
			VERIZON WIRELESS
			4247
			05-31-2024
			National vision
			4005
			08-30-2028
			04-30-2019
			438551.15000000
			77240.75000000
			361310.40000000
			341686.57000000
			UW
			CREFC
			F
			12-31-2021
		
		
			14681 W. McDowell Road
			14681 W. McDowell Road
			Goodyear
			AZ
			85395
			Maricopa
			RT
			6249
			6249
			2009
			2120000.00000000
			MAI
			07-11-2019
			2120000.00000000
			07-11-2019
			MAI
			1.00000000
			6
			11-06-2021
			N
			P.F. Chang's China Bistro, Inc.
			6249
			10-31-2023
			05-31-2019
			194750.00000000
			83273.07000000
			111476.93000000
			102713.58000000
			UW
			CREFC
			F
			12-31-2021
		
		
			North of NWC McDowell Road and Pebble Creek Parkwa
			North of NWC McDowell Road and Pebble Creek Parkwa
			Goodyear
			AZ
			85395
			Maricopa
			RT
			2000
			2000
			1860000.00000000
			MAI
			07-11-2019
			1860000.00000000
			07-11-2019
			MAI
			6
			11-06-2021
			N
			Valvoline, LLC
			2000
			03-03-2035
			90249.92000000
			4386.65000000
			85863.28000000
			82904.86000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		11100000.00000000
		33022.50000000
		.03570000
		.00042830
		33022.50000000
		.00000000
		.00000000
		11100000.00000000
		11100000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		04-12-2022
		05-11-2022
		DBR Investments Co. Limited
		08-30-2019
		10710000.00000000
		120
		09-06-2029
		360
		.04050000
		.04050000
		3
		1
		0
		10-06-2019
		false
		1
		WL
		2
		51440.38000000
		10694705.87000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		06-05-2029
		476764.53000000
		.00000000
		
			Hotel Indigo Birmingham
			1023 20th St South
			Birmingham
			AL
			35205
			Jefferson
			LO
			63
			63
			1932
			2018
			15300000.00000000
			MAI
			09-03-2019
			12000000.00000000
			02-10-2021
			MAI
			.71700000
			6
			11-06-2021
			N
			07-31-2019
			2973347.51000000
			1664993.81000000
			1308353.70000000
			1189419.80000000
			UW
			CREFC
			2.12000000
			1.93000000
			F
			F
		
		false
		false
		10483628.48000000
		35382.25000000
		.04050000
		.00012830
		35382.25000000
		.00000000
		.00000000
		10483628.48000000
		10483628.48000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		01-20-2021
		03-30-2022
		false
		.00000000
		8
		09-06-2021
		98
		.00000000
		09-06-2029
		.00000000
	
	
		Prospectus Loan ID
		30
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		09-06-2019
		10500000.00000000
		60
		09-06-2024
		300
		.04450000
		.04450000
		3
		1
		0
		10-06-2019
		true
		1
		WL
		2
		58064.82000000
		10480872.68000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-05-2024
		.00000000
		.00000000
		
			The BC Remedy Building
			407 and 423 Morris Street
			Durham
			NC
			27701
			Durham
			OF
			67087
			67087
			1928
			1995
			16200000.00000000
			MAI
			06-17-2019
			16200000.00000000
			06-17-2019
			MAI
			1.00000000
			6
			11-06-2021
			N
			Measurement Incorporated
			67087
			12-31-2028
			06-30-2019
			1796654.86000000
			623385.65000000
			1173269.22000000
			1070202.73000000
			UW
			CREFC
			1.68000000
			1.54000000
			F
			F
			12-31-2021
		
		false
		false
		9890308.74000000
		58064.82000000
		.04450000
		.00012830
		36676.56000000
		21388.26000000
		.00000000
		9868920.48000000
		9868920.48000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		07-18-2019
		10500000.00000000
		120
		08-01-2029
		360
		.04800000
		.04800000
		3
		1
		0
		09-01-2019
		true
		1
		WL
		2
		55089.86000000
		10475173.52000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		05-31-2029
		.00000000
		.00000000
		
			Courtyard Warner Robins
			589 Carl Vinson Parkway
			Warner Robins
			GA
			31088
			Houston
			LO
			106
			106
			2010
			18300000.00000000
			MAI
			05-06-2019
			18300000.00000000
			05-06-2019
			MAI
			.72200000
			6
			11-01-2021
			X
			07-31-2019
			3992494.00000000
			2787773.00000000
			1204721.00000000
			1204721.00000000
			UW
			CREFC
			1.82000000
			1.82000000
			F
			F
		
		false
		false
		10074719.69000000
		55089.86000000
		.04800000
		.00012830
		40298.88000000
		14790.98000000
		.00000000
		10059928.71000000
		10059928.71000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		08-19-2019
		9800000.00000000
		120
		09-06-2029
		360
		.03890000
		.03890000
		3
		1
		36
		10-06-2019
		true
		1
		WL
		5
		31768.33000000
		9800000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2029
		.00000000
		.00000000
		
			Two Guys Commons
			903-905 Loucks Road West
			York
			PA
			17404
			York
			RT
			110980
			110980
			1970
			2016
			13400000.00000000
			MAI
			06-12-2019
			13400000.00000000
			06-12-2019
			MAI
			.89100000
			6
			11-06-2021
			N
			ASHLEY FURNITURE
			36904
			12-31-2029
			TRACTOR SUPPLY COMPANY
			25000
			05-31-2024
			ALDI
			21697
			06-30-2024
			04-30-2019
			1484710.35000000
			576698.68000000
			908011.66000000
			835188.33000000
			UW
			CREFC
			1.64000000
			1.51000000
			F
			F
			12-31-2021
		
		false
		false
		9800000.00000000
		31768.33000000
		.03890000
		.00012830
		31768.33000000
		.00000000
		.00000000
		9800000.00000000
		9800000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		12-17-2018
		9000000.00000000
		60
		01-01-2024
		0
		.05250000
		.05250000
		3
		1
		60
		02-01-2019
		true
		1
		B1
		3
		39375.00000000
		9000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			47 Clinton Street
			47 Clinton Street
			New York
			NY
			10002
			New York
			MF
			10
			10
			1900
			2014
			14300000.00000000
			MAI
			08-15-2018
			14300000.00000000
			08-15-2018
			MAI
			1.00000000
			6
			X
			05-31-2019
			641592.00000000
			82175.00000000
			559417.00000000
			556247.00000000
			UW
			CREFC
			1.17000000
			1.16000000
			F
			F
		
		false
		false
		9000000.00000000
		39375.00000000
		.05250000
		.00012830
		39375.00000000
		.00000000
		.00000000
		9000000.00000000
		9000000.00000000
		02-01-2022
		2
		false
		116756.87000000
		.00000000
		.00000000
		2
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		07-18-2019
		8400000.00000000
		120
		08-01-2029
		360
		.04800000
		.04800000
		3
		1
		0
		09-01-2019
		true
		1
		WL
		2
		44071.89000000
		8380138.81000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		05-31-2029
		.00000000
		.00000000
		
			TownPlace Suites Albany
			3014 Kensington Court
			Albany
			GA
			31701
			Dougherty
			LO
			80
			80
			2018
			14000000.00000000
			MAI
			06-30-2019
			14000000.00000000
			06-30-2019
			MAI
			.80000000
			6
			11-01-2021
			X
			07-31-2019
			2890280.00000000
			1515627.00000000
			1374653.00000000
			1374653.00000000
			UW
			CREFC
			2.60000000
			2.60000000
			F
			F
		
		false
		false
		8059775.66000000
		44071.89000000
		.04800000
		.00012830
		32239.10000000
		11832.79000000
		.00000000
		8047942.87000000
		8047942.87000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		08-28-2019
		7650000.00000000
		120
		09-06-2029
		360
		.04050000
		.04050000
		3
		1
		0
		10-06-2019
		true
		1
		WL
		2
		36743.13000000
		7639075.62000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		05-05-2029
		.00000000
		.00000000
		
			Holiday Inn Express and Suites Los Alamos
			60 Entrada Drive
			Los Alamos
			NM
			87544
			Los Alamos
			LO
			86
			86
			2009
			11500000.00000000
			MAI
			07-02-2020
			11500000.00000000
			07-02-2019
			MAI
			.85600000
			6
			11-06-2021
			N
			06-30-2019
			2788237.84000000
			1716457.91000000
			1071779.94000000
			960250.42000000
			UW
			CREFC
			2.43000000
			2.18000000
			F
			F
		
		false
		false
		7305203.12000000
		36743.13000000
		.04050000
		.00012830
		24655.06000000
		12088.07000000
		.00000000
		7293115.05000000
		7293115.05000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		01-06-2021
		98
		.00000000
		09-06-2029
	
	
		Prospectus Loan ID
		36
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		08-20-2019
		7500000.00000000
		120
		09-06-2029
		0
		.04400000
		.04400000
		3
		1
		120
		10-06-2019
		true
		1
		WL
		3
		27500.00000000
		7500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			Double Door
			1572 N Milwaukee Avenue and 1551 N Damen Avenue
			Chicago
			IL
			60622
			Cook
			MF
			11
			11
			1902
			2018
			12100000.00000000
			MAI
			10-25-2019
			12100000.00000000
			10-25-2019
			MAI
			1.00000000
			6
			11-06-2021
			N
			06-30-2019
			811850.00000000
			181047.50000000
			630802.50000000
			613552.50000000
			UW
			CREFC
			1.89000000
			1.83000000
			F
			F
		
		false
		false
		7500000.00000000
		27500.00000000
		.04400000
		.00012830
		27500.00000000
		.00000000
		.00000000
		7500000.00000000
		7500000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		09-06-2019
		5090000.00000000
		120
		09-06-2029
		0
		.04460000
		.04460000
		3
		1
		120
		10-06-2019
		true
		1
		WL
		3
		18917.83000000
		5090000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2029
		.00000000
		.00000000
		
			Albertson's - Corinth
			4351 FM 2181
			Corinth
			TX
			76210
			Denton
			RT
			57046
			57574
			1997
			2017
			8670000.00000000
			MAI
			08-03-2019
			8670000.00000000
			08-03-2019
			MAI
			1.00000000
			6
			11-06-2021
			N
			Albertson's LLC
			57046
			06-30-2039
			434614.55000000
			13038.44000000
			421576.11000000
			393821.66000000
			UW
			CREFC
			1.83000000
			1.71000000
			N
			F
			12-31-2021
		
		false
		false
		5090000.00000000
		18917.83000000
		.04460000
		.00012830
		18917.83000000
		.00000000
		.00000000
		5090000.00000000
		5090000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		07-30-2019
		4900000.00000000
		60
		08-06-2024
		360
		.04400000
		.04400000
		3
		1
		0
		09-06-2019
		true
		1
		WL
		2
		24537.28000000
		4887435.77000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		05-05-2024
		.00000000
		.00000000
		
			2975 Breckenridge Blvd
			2975 Breckenridge Blvd
			Duluth
			GA
			Gwinnett
			OF
			70393
			70393
			1998
			2008
			9650000.00000000
			MAI
			06-27-2019
			9650000.00000000
			06-27-2019
			MAI
			.84000000
			6
			11-06-2021
			N
			The Reynolds & Reynolds Co.
			31065
			11-30-2023
			Data Recognition Corporation
			28035
			09-30-2023
			Century Fire protection LLc
			4963
			08-31-2024
			06-30-2019
			1157684.83000000
			452468.26000000
			705216.57000000
			591228.91000000
			UW
			CREFC
			2.40000000
			2.01000000
			F
			F
			12-31-2021
		
		false
		false
		4686104.87000000
		24537.28000000
		.04400000
		.00012830
		17182.38000000
		7354.90000000
		.00000000
		4678749.97000000
		4678749.97000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		09-06-2019
		3851000.00000000
		120
		09-06-2029
		0
		.04350000
		.04350000
		3
		1
		120
		10-06-2019
		true
		1
		WL
		3
		13959.88000000
		3851000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		11-05-2021
		06-05-2029
		06-05-2029
		.00000000
		.00000000
		
			34-260 Monterey Avenue
			34-260 Monterey Avenue aka 34620 Monterey Avenue
			Palm Desert
			CA
			92211
			Riverside
			RT
			5979
			5979
			2007
			3500000.00000000
			MAI
			07-20-2019
			3500000.00000000
			07-20-2019
			MAI
			1.00000000
			6
			11-06-2021
			N
			Pho Vu
			3522
			11-30-2023
			T-Mobile West, LLC
			2457
			12-31-2023
			06-30-2019
			274354.40000000
			82691.68000000
			191662.72000000
			179952.00000000
			UW
			CREFC
			F
			09-30-2020
		
		
			18428 Collier Ave
			18428 Collier Ave
			Lake Elsinore
			CA
			92530
			Alameda
			RT
			8000
			8000
			2019
			2920000.00000000
			MAI
			07-20-2019
			2920000.00000000
			07-20-2019
			MAI
			1.00000000
			6
			11-06-2021
			N
			Sketchers U.S.A., Inc.
			8000
			02-28-2029
			Pho Vu Restaurant
			3522
			11-30-2023
			T-Mobile
			2457
			12-31-2023
			231225.95000000
			83395.73000000
			147830.21000000
			140274.21000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		3851000.00000000
		13959.88000000
		.04350000
		.00062830
		13959.88000000
		.00000000
		.00000000
		3851000.00000000
		3851000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		06-25-2020
		07-09-2020
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		40
		04-12-2022
		05-11-2022
		JPMorgan Chase Bank, National Association
		09-11-2019
		3800000.00000000
		120
		10-05-2029
		0
		.04250000
		.04250000
		3
		1
		120
		11-05-2019
		true
		1
		WL
		3
		.00000000
		3800000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-04-2029
		.00000000
		.00000000
		
			738 East 6th Street
			738 East 6th Street
			New York
			NY
			10009
			New York
			MF
			11
			11
			1900
			2019
			6200000.00000000
			MAI
			06-25-2019
			6200000.00000000
			06-25-2019
			MAI
			.90900000
			6
			11-05-2021
			X
			08-31-2019
			395416.00000000
			138787.00000000
			256629.00000000
			253879.00000000
			UW
			CREFC
			1.57000000
			1.55000000
			F
			F
		
		false
		false
		3800000.00000000
		13458.33000000
		.04250000
		.00012830
		13458.33000000
		.00000000
		.00000000
		3800000.00000000
		3800000.00000000
		05-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	




(null)


	
		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, 3, 4, 5, 6, 7, 9, 10, 11, 12, 14 and 15, 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)(12)
		Year Built Number
		For the mortgage loan identified as 700 Main Street (Asset Number 3-003) the year built is unknown because the property was built in the late 1800s. 
	
	
		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 loans identified as Wind Creek Leased Fee (Asset Number 9) and Pebble Creek Parkway & Mcdowell (Asset Number 28-004)  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 loan identified as 951 Madison Street (Asset Number 18) 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(d)(28)(xxi)
		Most Recent Annual Lease Rollover Review Date
		For the mortgage loan identified as Northpoint Tower (Asset Number 15) the collateral is made up of two buildings with most recent occupancy dates of 5/16/2019 and 7/16/2019, respectively
	
	
		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 October 2019 (or for mortgage loans having an initial payment due date subsequent to October 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, N.A. is Wells Fargo Bank, National Association, the full name for Midland is Midland Loan Services, a Division of PNC Bank, National Association and the full name for KeyBank is KeyBank, National Association.