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

FORM 10-D

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

For the monthly distribution period from:   May 18, 2022 to June 17, 2022

Commission File Number of issuing entity:  333-226123-05

Central Index Key Number of issuing entity:  0001790013

Benchmark 2019-B14 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226123

Central Index Key Number of depositor:  0001013611

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Exact name of depositor 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)

Central Index Key Number of sponsor (if applicable):  0001541294

German American Capital Corporation
(Exact name of sponsor as specified in its charter)

John Miller (212) 272-8363
(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)

38-4129034
38-4129035
38-4129036
38-7235623
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

A-SB

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   X   No      

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2022 a distribution was made to holders of the certificates issued by Benchmark 2019-B14 Mortgage Trust.

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

No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by Benchmark 2019-B14 Mortgage Trust were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 18, 2022 to June 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on February 14, 2022. The CIK number for the Depositor is 0001013611.

JPMorgan Chase Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G for this asset class on February 14, 2022. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.

Citi Real Estate Funding Inc. filed its most recent Rule 15Ga-1 Form ABS-15G on February 11, 2022. The CIK number for Citi Real Estate Funding Inc. is 0001701238.

German American Capital Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 15, 2022. The CIK number for German American Capital Corporation is 0001541294.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226123-05 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226123-05 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for Benchmark 2019-B14 Mortgage Trust, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

05/17/2022

$787,396.11

  Current Distribution Date

06/17/2022

$783,969.00

 

REO Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Benchmark 2019-B14 Mortgage Trust, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

05/17/2022

$7,623.24

  Current Distribution Date

06/17/2022

$8,547.48

 

Interest Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

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-B14 Mortgage Trust, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226123-05 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226123-05 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.

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Depositor)

 

/s/ John Miller
John Miller, Executive Director

Date: June 30, 2022

 

 


jpc19b14_ex991-202206.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/22

Benchmark 2019-B14 Mortgage Trust

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-B14

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

 

 

Certificate Factor Detail

3

 

Kunal Singh

(212) 834-5467

 

Certificate Interest Reconciliation Detail

4

 

383 Madison Avenue, 8th Floor | New York, NY 10179 | 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, Building 82, Suite 300 | Overland Park, KS 66210 | United States

 

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

 

 

 

Association

 

 

Mortgage Loan Detail (Part 1)

13-14

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Mortgage Loan Detail (Part 2)

15-16

 

10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States

 

Principal Prepayment Detail

17

Asset Representations

Pentalpha Surveillance LLC

 

 

 

 

Reviewer & Operating

 

 

 

Historical Detail

18

Advisor

 

 

 

Delinquency Loan Detail

19

 

Don Simon

(203) 660-6100

 

Collateral Stratification and Historical Detail

20

 

375 North French Road, Suite 100 | Amherst, NY 14228 | United States

 

Specially Serviced Loan Detail - Part 1

21

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Specially Serviced Loan Detail - Part 2

22

 

Corporate Trust Services (CMBS)

 

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

Modified Loan Detail

23

 

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

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

 

 

Historical Liquidated Loan Detail

24

 

 

 

 

 

 

Directing Certificateholder

KKR Real Estate Credit Opportunity Partners II L.P.

 

 

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

08162YAA0

2.072200%

22,760,000.00

12,584,500.24

381,881.73

21,731.33

0.00

0.00

403,613.06

12,202,618.51

30.25%

30.00%

A-2

08162YAB8

2.914700%

249,620,000.00

249,620,000.00

0.00

606,306.18

0.00

0.00

606,306.18

249,620,000.00

30.25%

30.00%

A-3

08162YAC6

3.090200%

55,480,000.00

55,480,000.00

0.00

142,870.25

0.00

0.00

142,870.25

55,480,000.00

30.25%

30.00%

A-4

08162YAD4

2.794600%

187,000,000.00

187,000,000.00

0.00

435,491.83

0.00

0.00

435,491.83

187,000,000.00

30.25%

30.00%

A-5

08162YAE2

3.048600%

350,570,000.00

350,570,000.00

0.00

890,623.08

0.00

0.00

890,623.08

350,570,000.00

30.25%

30.00%

A-SB

08162YAG7

2.957100%

37,040,000.00

37,040,000.00

0.00

91,275.82

0.00

0.00

91,275.82

37,040,000.00

30.25%

30.00%

A-S

08162YAF9

3.351500%

127,315,000.00

127,315,000.00

0.00

355,580.19

0.00

0.00

355,580.19

127,315,000.00

20.29%

20.13%

B

08162YAH5

3.492800%

61,240,000.00

61,240,000.00

0.00

178,249.23

0.00

0.00

178,249.23

61,240,000.00

15.50%

15.38%

C

08162YAJ1

3.900135%

53,180,000.00

53,180,000.00

0.00

172,841.00

0.00

0.00

172,841.00

53,180,000.00

11.34%

11.25%

D

08162YAM4

2.500000%

33,845,000.00

33,845,000.00

0.00

70,510.42

0.00

0.00

70,510.42

33,845,000.00

8.70%

8.63%

E

08162YAR3

2.500000%

25,785,000.00

25,785,000.00

0.00

53,718.75

0.00

0.00

53,718.75

25,785,000.00

6.68%

6.63%

F-RR

08162YAU6

3.900135%

24,175,000.00

24,175,000.00

0.00

78,571.48

0.00

0.00

78,571.48

24,175,000.00

4.79%

4.75%

G-RR

08162YAW2

3.900135%

12,890,000.00

12,890,000.00

0.00

41,893.95

0.00

0.00

41,893.95

12,890,000.00

3.78%

3.75%

NR-RR*

08162YAY8

3.900135%

48,349,368.00

48,349,368.00

0.00

156,917.91

0.00

0.00

156,917.91

48,349,368.00

0.00%

0.00%

V-RR

08162YBE1

3.900135%

33,000,000.00

32,739,544.97

9,774.76

106,401.51

0.00

0.00

116,176.27

32,729,770.21

0.00%

0.00%

S

08162YBA9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

08162YBB7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,322,249,368.00

1,311,813,413.21

391,656.49

3,402,982.93

0.00

0.00

3,794,639.42

1,311,421,756.72

 

 

 

 

X-A

08162YAK8

0.906191%

1,029,785,000.00

1,019,609,500.25

0.00

769,967.27

0.00

0.00

769,967.27

1,019,227,618.51

 

 

X-B

08162YAL6

0.218015%

114,420,000.00

114,420,000.00

0.00

20,787.69

0.00

0.00

20,787.69

114,420,000.00

 

 

X-D

08162YAP7

1.400135%

59,630,000.00

59,630,000.00

0.00

69,575.06

0.00

0.00

69,575.06

59,630,000.00

 

 

Notional SubTotal

 

1,203,835,000.00

1,193,659,500.25

0.00

860,330.02

0.00

0.00

860,330.02

1,193,277,618.51

 

 

 

Deal Distribution Total

 

 

 

391,656.49

4,263,312.95

0.00

0.00

4,654,969.44

 

 

 

 

*

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

08162YAA0

552.92180316

16.77863489

0.95480360

0.00000000

0.00000000

0.00000000

0.00000000

17.73343849

536.14316828

A-2

08162YAB8

1,000.00000000

0.00000000

2.42891667

0.00000000

0.00000000

0.00000000

0.00000000

2.42891667

1,000.00000000

A-3

08162YAC6

1,000.00000000

0.00000000

2.57516673

0.00000000

0.00000000

0.00000000

0.00000000

2.57516673

1,000.00000000

A-4

08162YAD4

1,000.00000000

0.00000000

2.32883332

0.00000000

0.00000000

0.00000000

0.00000000

2.32883332

1,000.00000000

A-5

08162YAE2

1,000.00000000

0.00000000

2.54049999

0.00000000

0.00000000

0.00000000

0.00000000

2.54049999

1,000.00000000

A-SB

08162YAG7

1,000.00000000

0.00000000

2.46425000

0.00000000

0.00000000

0.00000000

0.00000000

2.46425000

1,000.00000000

A-S

08162YAF9

1,000.00000000

0.00000000

2.79291670

0.00000000

0.00000000

0.00000000

0.00000000

2.79291670

1,000.00000000

B

08162YAH5

1,000.00000000

0.00000000

2.91066672

0.00000000

0.00000000

0.00000000

0.00000000

2.91066672

1,000.00000000

C

08162YAJ1

1,000.00000000

0.00000000

3.25011282

0.00000000

0.00000000

0.00000000

0.00000000

3.25011282

1,000.00000000

D

08162YAM4

1,000.00000000

0.00000000

2.08333343

0.00000000

0.00000000

0.00000000

0.00000000

2.08333343

1,000.00000000

E

08162YAR3

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

F-RR

08162YAU6

1,000.00000000

0.00000000

3.25011293

0.00000000

0.00000000

0.00000000

0.00000000

3.25011293

1,000.00000000

G-RR

08162YAW2

1,000.00000000

0.00000000

3.25011249

0.00000000

0.00000000

0.00000000

0.00000000

3.25011249

1,000.00000000

NR-RR

08162YAY8

1,000.00000000

0.00000000

3.24550075

0.00461206

0.50698615

0.00000000

0.00000000

3.24550075

1,000.00000000

V-RR

08162YBE1

992.10742333

0.29620485

3.22428818

0.00017303

0.01901333

0.00000000

0.00000000

3.52049303

991.81121848

S

08162YBA9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

08162YBB7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

08162YAK8

990.11881145

0.00000000

0.74769711

0.00000000

0.00000000

0.00000000

0.00000000

0.74769711

989.74797507

X-B

08162YAL6

1,000.00000000

0.00000000

0.18167881

0.00000000

0.00000000

0.00000000

0.00000000

0.18167881

1,000.00000000

X-D

08162YAP7

1,000.00000000

0.00000000

1.16677947

0.00000000

0.00000000

0.00000000

0.00000000

1.16677947

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 
 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

Prior

 

 

 

 

 

Additional

 

 

 

 

 

 

Cumulative

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

05/01/22 - 05/30/22

30

0.00

21,731.33

0.00

21,731.33

0.00

0.00

0.00

21,731.33

0.00

 

A-2

05/01/22 - 05/30/22

30

0.00

606,306.18

0.00

606,306.18

0.00

0.00

0.00

606,306.18

0.00

 

A-3

05/01/22 - 05/30/22

30

0.00

142,870.25

0.00

142,870.25

0.00

0.00

0.00

142,870.25

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

435,491.83

0.00

435,491.83

0.00

0.00

0.00

435,491.83

0.00

 

A-5

05/01/22 - 05/30/22

30

0.00

890,623.08

0.00

890,623.08

0.00

0.00

0.00

890,623.08

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

91,275.82

0.00

91,275.82

0.00

0.00

0.00

91,275.82

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

769,967.27

0.00

769,967.27

0.00

0.00

0.00

769,967.27

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

20,787.69

0.00

20,787.69

0.00

0.00

0.00

20,787.69

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

69,575.06

0.00

69,575.06

0.00

0.00

0.00

69,575.06

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

355,580.19

0.00

355,580.19

0.00

0.00

0.00

355,580.19

0.00

 

B

05/01/22 - 05/30/22

30

0.00

178,249.23

0.00

178,249.23

0.00

0.00

0.00

178,249.23

0.00

 

C

05/01/22 - 05/30/22

30

0.00

172,841.00

0.00

172,841.00

0.00

0.00

0.00

172,841.00

0.00

 

D

05/01/22 - 05/30/22

30

0.00

70,510.42

0.00

70,510.42

0.00

0.00

0.00

70,510.42

0.00

 

E

05/01/22 - 05/30/22

30

0.00

53,718.75

0.00

53,718.75

0.00

0.00

0.00

53,718.75

0.00

 

F-RR

05/01/22 - 05/30/22

30

0.00

78,571.48

0.00

78,571.48

0.00

0.00

0.00

78,571.48

0.00

 

G-RR

05/01/22 - 05/30/22

30

0.00

41,893.95

0.00

41,893.95

0.00

0.00

0.00

41,893.95

0.00

 

NR-RR

05/01/22 - 05/30/22

30

24,210.78

157,140.90

0.00

157,140.90

222.99

0.00

0.00

156,917.91

24,512.46

 

V-RR

05/01/22 - 05/30/22

30

619.72

106,407.22

0.00

106,407.22

5.71

0.00

0.00

106,401.51

627.44

 

Totals

 

 

24,830.50

4,263,541.65

0.00

4,263,541.65

228.70

0.00

0.00

4,263,312.95

25,139.90

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 
 

 

     

 

Additional Information

 

 

Pooled Aggregate Available Funds (1)

4,654,969.44

 

Gain-on-Sale Proceeds Reserve Account Summary

 

 

Beginning Account Balance

0.00

 

Deposit Amount

0.00

 

Withdrawal Amount

0.00

 

Ending 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

4,279,680.46

Master Servicing Fee

7,501.88

Interest Reductions due to Nonrecoverability Determination

0.00

Trustee / Certificate Administrator Fee

6,438.82

Interest Adjustments

0.00

CREFC® Intellectual Property Royalty License Fee

564.81

Deferred Interest

0.00

Operating Advisor Fee

1,350.88

ARD Interest

0.00

Asset Representations Reviewer Fee

282.40

Net Prepayment Interest Excess / (Shortfall)

0.00

 

 

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

Total Fees

16,138.79

Total Interest Collected

4,279,680.46

 

 

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

391,656.49

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

228.70

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

391,656.49

Total Expenses/Reimbursements

228.70

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

4,263,312.95

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

391,656.49

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,654,969.44

Total Funds Collected

4,671,336.95

Total Funds Distributed

4,671,336.93

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,311,813,413.84

1,311,813,413.84

Beginning Certificate Balance

1,311,813,413.21

(-) Scheduled Principal Collections

391,656.49

391,656.49

(-) Principal Distributions

391,656.49

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,311,421,757.35

1,311,421,757.35

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,311,813,413.84

1,311,813,413.84

Ending Certificate Balance

1,311,421,756.72

Ending Actual Collateral Balance

1,311,421,757.35

1,311,421,757.35

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.63)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.63)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

0.00%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 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

 

Defeased

1

24,712,578.16

1.88%

88

3.9200

NAP

Defeased

1

24,712,578.16

1.88%

88

3.9200

NAP

 

9,999,999 or less

10

52,478,048.84

4.00%

88

3.9524

3.355156

1.49 or less

15

399,521,425.49

30.46%

71

4.0108

1.080584

10,000,000 to 19,999,999

15

190,921,792.28

14.56%

77

3.9684

2.254068

1.50 to 1.74

9

200,801,358.29

15.31%

85

3.9199

1.600526

20,000,000 to 24,999,999

8

169,970,010.12

12.96%

88

3.7619

2.273141

1.75 to 1.99

5

95,003,000.00

7.24%

63

4.1957

1.834686

25,000,000 to 49,999,999

17

590,339,327.95

45.02%

72

3.8245

2.089703

2.00 to 2.24

7

147,813,510.12

11.27%

68

3.6782

2.168138

 

50,000,000 or greater

5

283,000,000.00

21.58%

68

3.5663

2.845436

2.25 or greater

19

443,569,885.29

33.82%

78

3.4710

4.021454

 

Totals

56

1,311,421,757.35

100.00%

75

3.7885

2.347935

Totals

56

1,311,421,757.35

100.00%

75

3.7885

2.347935

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 
 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

1

24,712,578.16

1.88%

88

3.9200

NAP

Virginia

1

40,000,000.00

3.05%

88

3.3300

1.390000

Alabama

1

13,114,199.37

1.00%

89

4.1300

1.440000

Washington

1

20,000,000.00

1.53%

88

3.2500

2.700000

Alaska

1

3,500,000.00

0.27%

88

3.6900

3.970000

Washington, DC

2

83,570,000.00

6.37%

88

3.7174

1.703359

Arizona

1

35,250,000.00

2.69%

88

3.9300

2.160000

Wisconsin

1

34,000,000.00

2.59%

89

3.4300

2.970000

California

5

120,156,651.51

9.16%

53

3.6167

4.045840

Totals

112

1,311,421,757.35

100.00%

75

3.7885

2.347935

Connecticut

7

8,075,000.00

0.62%

89

3.8200

1.509369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Florida

5

62,243,043.81

4.75%

89

3.8515

2.133745

 

 

 

 

 

 

 

Georgia

3

11,879,120.00

0.91%

89

3.5700

3.180000

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Illinois

2

25,534,769.91

1.95%

88

4.5158

2.616044

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Kansas

2

67,721,212.81

5.16%

47

3.8689

1.521017

Defeased

1

24,712,578.16

1.88%

88

3.9200

NAP

Maine

1

843,750.00

0.06%

89

3.8200

1.509369

Industrial

31

63,294,286.16

4.83%

78

3.9140

1.502653

Massachusetts

14

61,243,750.01

4.67%

86

3.8050

5.487330

Lodging

3

41,246,902.45

3.15%

39

5.0600

1.072512

Michigan

6

18,510,000.00

1.41%

89

3.7839

4.077478

Mixed Use

7

176,600,000.01

13.47%

76

3.3136

3.336937

Nevada

3

69,735,115.38

5.32%

73

3.5709

3.054633

Mobile Home Park

1

6,800,000.00

0.52%

88

3.9970

1.630000

New Hampshire

5

15,187,500.00

1.16%

89

3.8200

1.509369

Multi-Family

35

296,071,919.47

22.58%

79

4.0893

1.499949

New Jersey

20

76,160,000.00

5.81%

89

4.4408

1.438456

Office

11

405,691,947.62

30.94%

73

3.5930

2.794194

New York

10

265,100,284.84

20.21%

60

3.6162

1.642108

Retail

14

245,704,123.49

18.74%

73

3.8520

2.293176

North Carolina

2

63,914,200.00

4.87%

89

3.5090

2.898372

Self Storage

9

51,300,000.00

3.91%

89

3.6611

2.940136

Ohio

3

88,346,902.45

6.74%

66

3.9609

1.846650

Totals

112

1,311,421,757.35

100.00%

75

3.7885

2.347935

Oregon

1

11,045,462.21

0.84%

88

3.8050

1.000000

 

 

 

 

 

 

 

Pennsylvania

3

2,256,250.00

0.17%

89

3.8200

1.509369

 

 

 

 

 

 

 

Rhode Island

2

2,071,875.00

0.16%

89

3.8200

1.509369

 

 

 

 

 

 

 

South Carolina

1

3,000,000.00

0.23%

89

3.8000

5.550000

 

 

 

 

 

 

 

Texas

7

83,928,216.90

6.40%

89

4.2884

1.839468

 

 

 

 

 

 

 

Vermont

1

321,875.00

0.02%

89

3.8200

1.509369

 

 

 

 

 

 

 

 

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

 

Defeased

1

24,712,578.16

1.88%

88

3.9200

NAP

Defeased

1

24,712,578.16

1.88%

88

3.9200

NAP

 

3.99999% or less

40

1,005,336,719.08

76.66%

76

3.5632

2.641263

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.00000% to 4.49999%

8

111,178,057.66

8.48%

60

4.2800

1.866133

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.50000% to 4.99999%

6

135,947,500.00

10.37%

89

4.6359

1.264692

25 months to 36 months

55

1,286,709,179.19

98.12%

75

3.7860

2.356151

 

5.00000% or greater

1

34,246,902.45

2.61%

29

5.3500

(0.090000)

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

56

1,311,421,757.35

100.00%

75

3.7885

2.347935

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

56

1,311,421,757.35

100.00%

75

3.7885

2.347935

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 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

 

Defeased

1

24,712,578.16

1.88%

88

3.9200

NAP

Defeased

1

24,712,578.16

1.88%

88

3.9200

NAP

 

84 months or less

11

355,598,766.77

27.12%

39

3.7470

3.021323

Interest Only

31

829,955,115.38

63.29%

74

3.5705

2.844610

85 months to 119 months

43

924,874,340.27

70.52%

88

3.7999

2.106580

359 months or less

22

418,903,778.97

31.94%

75

4.2069

1.564748

 

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

360 months or greater

1

31,614,212.69

2.41%

89

3.8330

0.200000

 

Totals

55

1,305,185,685.20

99.52%

75

3.7878

2.352273

Totals

55

1,305,185,685.20

99.52%

75

3.7878

2.352273

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 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

4

127,160,000.00

9.70%

89

4.2185

1.483704

Fully Amortizing

1

6,236,072.15

0.48%

89

3.9500

1.440000

 

Totals

56

1,311,421,757.35

100.00%

75

3.7885

2.347935

Totals

1

6,236,072.15

0.48%

89

3.9500

1.440000

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 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

30504022

OF

Washington

DC

Actual/360

3.730%

234,471.94

0.00

0.00

N/A

10/06/29

--

73,000,000.00

73,000,000.00

06/06/22

 

2A1

30317064

OF

San Francisco

CA

Actual/360

3.303%

142,212.50

0.00

0.00

N/A

11/06/24

--

50,000,000.00

50,000,000.00

06/06/22

 

2A6

30317069

 

 

 

Actual/360

3.303%

28,442.50

0.00

0.00

N/A

11/06/24

--

10,000,000.00

10,000,000.00

06/06/22

 

3

30504188

OF

Charlotte

NC

Actual/360

3.505%

181,091.67

0.00

0.00

N/A

11/01/29

--

60,000,000.00

60,000,000.00

06/01/22

 

4A11

30504196

MU

New York

NY

Actual/360

2.759%

71,274.17

0.00

0.00

N/A

10/30/26

--

30,000,000.00

30,000,000.00

06/01/22

 

4A13

30504198

 

 

 

Actual/360

2.759%

63,909.17

0.00

0.00

N/A

10/30/26

--

26,900,000.00

26,900,000.00

06/01/22

 

5

30504004

MF

New York

NY

Actual/360

3.410%

146,835.68

0.00

0.00

N/A

11/06/24

--

50,000,000.00

50,000,000.00

06/06/22

 

6

30504118

Various Various

Various

Actual/360

3.820%

164,472.22

0.00

0.00

N/A

11/06/29

--

50,000,000.00

50,000,000.00

06/06/22

 

7

30317071

RT

Kansas City

KS

Actual/360

3.860%

158,696.44

75,993.31

0.00

N/A

11/06/24

--

47,744,206.12

47,668,212.81

06/06/22

 

8

30317072

MU

Columbus

OH

Actual/360

2.950%

120,155.14

0.00

0.00

N/A

11/06/29

--

47,300,000.00

47,300,000.00

06/06/22

 

9

30317073

MU

Cambridge

MA

Actual/360

3.797%

130,785.56

0.00

0.00

N/A

06/01/29

--

40,000,000.00

40,000,000.00

06/01/22

 

10

30504041

OF

McLean

VA

Actual/360

3.330%

114,700.00

0.00

0.00

N/A

10/11/29

--

40,000,000.00

40,000,000.00

06/11/22

 

11

30503849

OF

Garden City

NY

Actual/360

4.490%

150,789.17

0.00

0.00

N/A

08/01/24

--

39,000,000.00

39,000,000.00

06/01/22

 

12

30503724

LO

Cincinnati

OH

Actual/360

5.350%

157,959.13

40,277.73

0.00

N/A

11/01/24

--

34,287,180.18

34,246,902.45

06/01/22

 

13

30503852

RT

Oro Valley

AZ

Actual/360

3.930%

119,291.88

0.00

0.00

N/A

10/06/29

--

35,250,000.00

35,250,000.00

06/06/22

 

14

30504074

OF

Middleton

WI

Actual/360

3.430%

100,422.78

0.00

0.00

N/A

11/01/29

--

34,000,000.00

34,000,000.00

06/01/22

 

15

30317074

SS

Various

Various

Actual/360

3.570%

101,447.50

0.00

0.00

N/A

11/06/29

--

33,000,000.00

33,000,000.00

06/06/22

 

16

30317075

MF

New York

NY

Actual/360

3.833%

104,439.63

28,034.46

0.00

N/A

11/06/29

--

31,642,247.15

31,614,212.69

06/06/22

 

17

30504161

MF

Jersey City

NJ

Actual/360

4.620%

127,505.58

0.00

0.00

N/A

11/01/29

--

32,050,000.00

32,050,000.00

06/01/22

 

18

30504164

MF

Jersey City

NJ

Actual/360

4.620%

123,765.95

0.00

0.00

N/A

11/01/29

--

31,110,000.00

31,110,000.00

06/01/22

 

19

30503366

RT

Las Vegas

NV

Actual/360

3.741%

64,424.89

0.00

0.00

N/A

07/01/29

--

20,000,000.00

20,000,000.00

06/01/22

 

19A35

30503368

 

 

 

Actual/360

3.741%

33,451.38

0.00

0.00

N/A

07/01/29

--

10,384,615.38

10,384,615.38

06/01/22

 

20

30503885

OF

New York

NY

Actual/360

3.270%

84,475.00

0.00

0.00

N/A

09/11/29

--

30,000,000.00

30,000,000.00

06/11/22

 

21

30504124

MF

Austin

TX

Actual/360

4.598%

118,790.19

0.00

0.00

N/A

11/01/29

--

30,000,000.00

30,000,000.00

06/01/22

 

22

30317076

MF

Glendale

CA

Actual/360

3.965%

96,283.42

0.00

0.00

N/A

10/06/29

--

28,200,000.00

28,200,000.00

06/06/22

 

23

30504099

OF

Houston

TX

Actual/360

3.888%

83,140.30

39,314.76

0.00

N/A

11/01/29

--

24,832,824.88

24,793,510.12

06/01/22

 

24

30504020

OF

Florham Park

NJ

Actual/360

3.920%

83,535.70

34,667.98

0.00

N/A

10/06/29

--

24,747,246.14

24,712,578.16

06/06/22

 

25

30317077

RT

Sparks

NV

Actual/360

3.130%

63,402.37

0.00

0.00

N/A

10/06/29

--

23,523,500.00

23,523,500.00

06/06/22

 

 

 

 

 

© 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

 

26

30503982

MF

Brooklyn

NY

Actual/360

3.880%

72,168.00

0.00

0.00

N/A

   10/06/29

--

21,600,000.00

21,600,000.00

06/06/22

 

27

30504072

MF

Lawrence

KS

Actual/360

3.890%

67,171.98

0.00

0.00

N/A

   11/01/29

--

20,053,000.00

20,053,000.00

06/01/22

 

28

30503875

OF

Bellevue

WA

Actual/360

3.250%

55,972.22

0.00

0.00

N/A

  10/01/29

--

20,000,000.00

20,000,000.00

06/01/22

 

29

30503903

OF

Mountain View

CA

Actual/360

3.688%

63,515.56

0.00

0.00

N/A

   09/11/29

--

20,000,000.00

20,000,000.00

06/11/22

 

30

30503818

MU

Chicago

IL

Actual/360

4.700%

80,944.44

0.00

0.00

N/A

   10/01/29

--

20,000,000.00

20,000,000.00

06/01/22

 

31

30504090

RT

North Miami Beach

FL

Actual/360

3.890%

58,200.40

38,329.29

0.00

N/A

   11/06/29

--

17,374,693.10

17,336,363.81

06/06/22

 

32

30503977

RT

Jacksonville

FL

Actual/360

4.150%

58,964.58

0.00

0.00

N/A

   10/01/29

--

16,500,000.00

16,500,000.00

06/01/22

 

33

30504089

RT

Reno

NV

Actual/360

3.900%

53,152.34

0.00

0.00

N/A

   11/06/24

--

15,827,000.00

15,827,000.00

06/06/22

 

34

30317078

MF

Various

MI

Actual/360

3.830%

46,172.78

0.00

0.00

N/A

   11/06/29

--

14,000,000.00

14,000,000.00

06/06/22

 

35

30317079

RT

Huntsville

AL

Actual/360

4.130%

46,705.48

18,640.22

0.00

N/A

   11/06/29

--

13,132,839.59

13,114,199.37

06/06/22

 

36

30504087

MF

Bronx

NY

Actual/360

4.080%

46,376.00

0.00

0.00

N/A

   11/06/29

--

13,200,000.00

13,200,000.00

06/06/22

 

37

30504086

IN

Rancho Cucamonga

CA

Actual/360

4.250%

43,822.69

17,669.80

0.00

N/A

   11/06/24

--

11,974,321.31

11,956,651.51

06/06/22

 

38

30504206

MU

Vero Beach

FL

Actual/360

3.450%

36,838.33

0.00

0.00

N/A

   11/01/29

--

12,400,000.00

12,400,000.00

06/01/22

 

39

30504123

RT

New York

NY

Actual/360

4.650%

48,850.83

0.00

0.00

N/A

   11/01/29

--

12,200,000.00

12,200,000.00

06/01/22

 

40

30503991

SS

Pembroke Pines

FL

Actual/360

3.900%

39,628.33

0.00

0.00

N/A

   10/06/29

--

11,800,000.00

11,800,000.00

06/06/22

 

41

30317080

RT

Springfield

OR

Actual/360

3.805%

36,249.35

17,881.35

0.00

N/A

   10/06/29

--

11,063,343.56

11,045,462.21

06/06/22

 

42

30503994

MF

Brownsville

TX

Actual/360

4.700%

42,849.97

0.00

0.00

N/A

   10/01/29

--

10,587,500.00

10,587,500.00

06/01/22

 

43

30504029

RT

Washington

DC

Actual/360

3.630%

33,040.06

0.00

0.00

N/A

   10/06/29

--

10,570,000.00

10,570,000.00

06/06/22

 

44

30503777

MF

Baytown

TX

Actual/360

4.370%

35,074.63

13,576.93

0.00

N/A

   09/01/29

--

9,320,783.71

9,307,206.78

06/01/22

 

45

30504025

IN

Brooklyn

NY

Actual/360

3.950%

21,413.32

59,392.82

0.00

N/A

   11/01/29

--

6,295,464.97

6,236,072.15

06/01/22

 

46

30503611

LO

Various

Various

Actual/360

3.641%

21,947.14

0.00

0.00

N/A

   09/01/29

--

7,000,000.00

7,000,000.00

06/01/22

 

47

30317081

MH

Grove City

OH

Actual/360

3.997%

23,404.66

0.00

0.00

N/A

   10/06/29

--

6,800,000.00

6,800,000.00

06/06/22

 

48

30317082

RT

Chicago

IL

Actual/360

3.850%

18,375.42

7,877.84

0.00

N/A

   10/06/29

--

5,542,647.75

5,534,769.91

06/06/22

 

49

30504088

MF

Bronx

NY

Actual/360

4.080%

15,283.00

0.00

0.00

N/A

   11/06/29

--

4,350,000.00

4,350,000.00

06/06/22

 

50

30504131

RT

Pflugerville

TX

Actual/360

4.000%

12,916.67

0.00

0.00

N/A

   11/01/29

--

3,750,000.00

3,750,000.00

06/01/22

 

51

30504026

SS

Anchorage

AK

Actual/360

3.690%

11,121.25

0.00

0.00

N/A

   10/06/29

--

3,500,000.00

3,500,000.00

06/06/22

 

52

30504134

RT

Moncks Corner

SC

Actual/360

3.800%

9,816.67

0.00

0.00

N/A

   11/06/29

--

3,000,000.00

3,000,000.00

06/06/22

 

53

30504080

SS

Bryan

TX

Actual/360

3.690%

9,532.50

0.00

0.00

N/A

   11/06/29

--

3,000,000.00

3,000,000.00

06/06/22

 

Totals

 

 

 

 

 

 

4,279,680.46

391,656.49

0.00

 

 

 

1,311,813,413.84

1,311,421,757.35

 

 

(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

4,862,865.42

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A1

11,895,079.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A6

11,895,079.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

21,538,002.94

5,168,244.90

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A11

4,615,715.01

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A13

4,615,715.01

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

7,375,881.96

2,683,142.64

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

15,482,431.53

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

9,368,160.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

4,645,816.55

4,887,491.91

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

48,854,133.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

10,073,272.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

7,119,306.67

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

3,332,462.95

56,274.81

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,197,883.92

794,571.77

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

3,552,159.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

3,841,263.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

340,840.86

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,562,817.54

244,223.31

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,607,442.21

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

54,054,215.20

22,295,150.36

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19A35

54,054,215.20

22,295,150.36

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

20,394,597.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,818,447.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,621,558.77

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

5,728,211.99

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

25

2,856,104.68

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

 

26

1,462,168.08

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,596,312.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

15,109,606.48

13,981,327.87

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

9,464,386.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

6,007,989.68

1,727,304.46

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,297,609.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

2,110,231.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

1,585,783.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,811,352.77

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

1,166,419.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

846,862.51

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

1,194,167.61

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

986,534.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

1,072,797.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

1,029,791.53

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

746,305.07

181,986.37

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

879,400.14

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

896,785.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

1,097,147.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

1,468,102.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

1,890,757.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

1,849,025.42

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

293,361.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

436,194.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

526,147.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

648,000.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

240,970.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

377,017,890.20

74,314,868.76

 

 

 

0.00

0.00

0.00

0.00

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.788524%

3.774238%

75

05/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.788612%

3.774325%

76

04/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.788707%

3.774419%

77

03/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.788794%

3.774505%

78

02/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.788906%

3.774615%

79

01/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.788991%

3.774700%

80

12/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.789077%

3.774784%

81

11/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.789170%

3.774876%

82

10/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.789254%

3.774959%

83

09/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.789343%

3.775047%

84

08/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.789423%

3.775126%

85

07/16/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.789503%

3.775204%

86

Note: 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

 

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

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

0

0

 

0

 

0

 

25 - 36 Months

517,397,534

517,397,534

 

0

 

0

 

37 - 48 Months

0

0

 

0

 

0

 

49 - 60 Months

113,800,000

113,800,000

 

0

 

0

 

> 60 Months

 

1,991,645,981

1,991,645,981

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

Jun-22

1,311,421,757

1,311,421,757

0

0

0

 

0

 

May-22

1,311,813,414

1,311,813,414

0

0

0

 

0

 

Apr-22

1,312,230,990

1,312,230,990

0

0

0

 

0

 

Mar-22

1,312,619,810

1,312,619,810

0

0

0

 

0

 

Feb-22

1,313,089,433

1,313,089,433

0

0

0

 

0

 

Jan-22

1,313,475,238

1,313,475,238

0

0

0

 

0

 

Dec-21

1,313,859,693

1,313,859,693

0

0

0

 

0

 

Nov-21

1,314,270,323

1,314,270,323

0

0

0

 

0

 

Oct-21

1,314,651,991

1,314,651,991

0

0

0

 

0

 

Sep-21

1,315,015,256

1,315,015,256

0

0

0

 

0

 

Aug-21

1,315,352,943

1,315,352,943

0

0

0

 

0

 

Jul-21

1,315,689,442

1,315,689,442

0

0

0

 

0

 

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 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

12

30503724

34,246,902.45

34,246,902.45

86,000,000.00

04/15/21

(114,225.91)

(0.09000)

03/31/22

11/01/24

328

Totals

 

34,246,902.45

34,246,902.45

86,000,000.00

 

(114,225.91)

 

 

 

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

 

 

 

 

1 - Modification

6 - DPO

 

10 - Deed in Lieu of Foreclosures

 

 

 

 

 

 

2 - Foreclosure

7 - REO

 

11- Full Payoff

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

12 - Reps and Warranties

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

© 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

 

12

30503724

LO

OH

02/10/21

1

 

 

 

 

5/5/2022 - Loan transferred to Special Servicing on 2/10/2021 due to imminent payment default. Loan was delinquent for 12/1/2020. Hard Lockbox in place and funds being utilized for waterfall payments when amounts sufficient. Counsel

 

engaged and demandl etter issued. Appraisal update has been received. The loan has now been paid current with respect to regularly due principal and interest and special servicing fees. The borrower and lender have reached an agreement

 

in principal to settle the penalty fe es and the lender is awaiting the borrower''s settlement of fees.

 

 

 

 

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

7

30317071

49,494,132.49

3.86000%

49,494,132.49                      3.86000%

8

07/03/20

07/06/20

07/08/20

Totals

 

49,494,132.49

 

49,494,132.49

 

 

 

 

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)

12

0.00

0.00

228.70

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

228.70

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

 

228.70

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 
 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 


 
 

(null)


	
		Prospectus Loan ID
		1
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		09-26-2019
		73000000.00000000
		120
		10-06-2029
		0
		.03730000
		.03730000
		3
		1
		120
		11-06-2019
		true
		1
		WL
		3
		234471.94000000
		73000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2029
		.00000000
		.00000000
		
			Watergate Office Building
			2600 Virginia Avenue NW
			Washington DC
			DC
			20037
			District of Columbia
			OF
			215200
			215200
			1967
			2018
			105000000.00000000
			MAI
			08-29-2019
			105000000.00000000
			08-29-2019
			MAI
			.87300000
			6
			12-06-2021
			N
			National Trust for Historic Preservation
			37745
			12-31-2028
			The George Washington University
			36529
			07-31-2027
			Sage Publications, INC, .
			26188
			10-31-2022
			07-31-2019
			9931731.00000000
			3922559.00000000
			6009172.00000000
			5643332.00000000
			UW
			CREFC
			2.18000000
			2.04000000
			F
			F
			12-31-2021
		
		false
		false
		73000000.00000000
		234471.94000000
		.03730000
		.00010580
		234471.94000000
		.00000000
		.00000000
		73000000.00000000
		73000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		1
		05-12-2022
		06-13-2022
		Deutsche Bank AG, acting through its New York Branch
		10-11-2019
		60000000.00000000
		60
		11-06-2024
		0
		.03303000
		.03303000
		3
		1
		60
		12-06-2019
		true
		1
		A1
		3
		.00000000
		60000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2024
		.00000000
		.00000000
		
			225 Bush Street
			225 Bush Street
			San Francisco
			CA
			94104
			San Francisco
			OF
			579987
			579987
			1922
			2013
			589000000.00000000
			MAI
			09-05-2019
			589000000.00000000
			09-05-2019
			MAI
			.97800000
			6
			12-06-2021
			N
			LIVERAMP, INC, A DELAWARE CORPORATION
			76724
			05-04-2022
			STRYDER CORP, A DELAWARE CORPORATION
			52935
			07-23-2027
			SUNRUN, INC
			43850
			05-31-2024
			08-31-2019
			41830321.00000000
			14566655.00000000
			27263666.00000000
			26277688.00000000
			UW
			CREFC
			4.00000000
			3.85000000
			F
			F
			12-31-2021
		
		false
		false
		60000000.00000000
		170655.00000000
		.03303000
		.00013440
		170655.00000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-18-2019
		60000000.00000000
		120
		11-01-2029
		0
		.03505000
		.03505000
		3
		1
		120
		12-01-2019
		true
		1
		PP
		3
		.00000000
		60000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-31-2021
		07-31-2029
		07-31-2029
		.00000000
		.00000000
		
			Innovation Park
			7201, 7207, 7345 IBM Drive 8105, 8201, 8203, 8209, 8335, 8405, 8501,8505,8511
			Charlotte
			NC
			28262
			Mecklenburg
			OF
			1775053
			1854729
			1979
			2011
			264900000.00000000
			MAI
			08-22-2019
			264900000.00000000
			08-22-2019
			MAI
			.96100000
			.82120000
			6
			X
			Equitable Financial Life Insurance Company
			291528
			11-30-2028
			The IMAGINE Group, LLC
			238744
			01-31-2026
			Alight Solutions, LLC
			216377
			11-30-2025
			08-31-2019
			01-01-2022
			03-31-2022
			32323781.00000000
			8190095.57000000
			11117049.00000000
			3021850.67000000
			21206732.00000000
			5168244.90000000
			19162924.00000000
			4657292.90000000
			UW
			CREFC
			1619145.70000000
			3.27000000
			3.19200000
			2.96000000
			2.87640000
			F
			F
			03-31-2022
		
		false
		false
		60000000.00000000
		181091.67000000
		.03505000
		.00008950
		181091.67000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-25-2019
		56900000.00000000
		84
		11-01-2026
		0
		.02759000
		.02759000
		3
		1
		84
		12-01-2019
		true
		1
		A1
		3
		.00000000
		56900000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-30-2026
		.00000000
		.00000000
		
			The Essex
			115 Delancey Street
			New York
			NY
			10002
			New York
			MF
			195
			195
			2019
			293000000.00000000
			MAI
			08-21-2019
			293000000.00000000
			08-21-2019
			MAI
			1.00000000
			6
			12-01-2021
			N
			14909246.00000000
			2857283.00000000
			12051963.00000000
			11993463.00000000
			UW
			CREFC
			3.68000000
			3.66000000
			N
			F
		
		false
		false
		56900000.00000000
		135183.34000000
		.02759000
		.00010580
		135183.34000000
		.00000000
		.00000000
		56900000.00000000
		56900000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		1
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		10-18-2019
		50000000.00000000
		60
		11-06-2024
		0
		.03410377
		.03410377
		3
		1
		60
		12-06-2019
		true
		1
		A1
		3
		.00000000
		50000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2024
		.00000000
		.00000000
		
			180 Water Street
			180 Water Street
			New York
			NY
			10038
			New York
			MF
			457087
			580
			573
			1971
			2017
			451500000.00000000
			MAI
			09-18-2019
			451500000.00000000
			09-18-2019
			MAI
			.97000000
			.99830000
			6
			12-06-2021
			N
			06-30-2019
			01-01-2022
			03-31-2022
			30028135.00000000
			6177184.00000000
			14955048.00000000
			3494041.36000000
			15073087.00000000
			2683142.64000000
			14955732.00000000
			2653803.89000000
			UW
			CREFC
			1188599.27000000
			3.17000000
			2.25740000
			3.15000000
			2.23270000
			F
			F
		
		false
		false
		50000000.00000000
		146835.68000000
		.03410377
		.00008950
		146835.68000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-21-2019
		50000000.00000000
		120
		11-06-2029
		360
		.03820000
		.03820000
		3
		1
		60
		12-06-2019
		true
		1
		PP
		5
		.00000000
		50000000.00000000
		1
		30
		30
		0
		true
		true
		true
		false
		false
		06-05-2029
		06-05-2029
		.00000000
		.00000000
		
			30 Jacks Bridge Road
			30 Jacks Bridge Road
			Londonderry
			NH
			03053
			Rockingham
			IN
			376294
			376294
			2007
			41200000.00000000
			MAI
			09-26-2019
			41200000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			376294
			10-21-2039
			3075807.00000000
			602081.00000000
			2473726.00000000
			2313037.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			7 Ledgewood Blvd.
			7 Ledgewood Blvd.
			N. Dartmouth
			MA
			02747
			Bristol
			IN
			235239
			235239
			1999
			24000000.00000000
			MAI
			09-25-2019
			24000000.00000000
			09-25-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			235239
			10-21-2039
			1857715.00000000
			404058.00000000
			1453657.00000000
			1355670.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			1400 Main Street
			1400 Main Street
			Waltham
			MA
			02451
			Middlesex
			IN
			54400
			54400
			2000
			20900000.00000000
			MAI
			09-25-2019
			20900000.00000000
			09-25-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			54400
			10-21-2039
			1809308.00000000
			458310.00000000
			1350997.00000000
			1229535.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			27-33 Commonwealth Ave.
			27-33 Commonwealth Ave.
			Woburn
			MA
			01801
			Middlesex
			IN
			76054
			76054
			1989
			13900000.00000000
			MAI
			09-25-2019
			13900000.00000000
			09-25-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			76054
			10-21-2039
			1074644.00000000
			198021.00000000
			876622.00000000
			826409.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			90 Northeastern Blvd.
			90 Northeastern Blvd.
			Nashua
			NH
			03062
			Hillsborough
			IN
			111594
			111594
			2006
			9800000.00000000
			MAI
			09-26-2019
			9800000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			111594
			10-21-2039
			846682.00000000
			212320.00000000
			634361.00000000
			589342.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			35 Commonwealth Ave.
			35 Commonwealth Ave.
			Woburn
			MA
			01801
			Middlesex
			IN
			59800
			59800
			1989
			9200000.00000000
			MAI
			09-25-2019
			9200000.00000000
			09-25-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			59800
			10-21-2039
			768259.00000000
			145891.00000000
			622368.00000000
			586328.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			10 Turnpike Street
			10 Turnpike Street
			West Bridgewater
			MA
			02379
			Plymouth
			IN
			81776
			81776
			2005
			8600000.00000000
			MAI
			09-26-2019
			8600000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			81776
			10-21-2039
			787578.00000000
			256259.00000000
			531318.00000000
			496397.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			344 East Industrial Park Drive
			344 East Industrial Park Drive
			Manchester
			NH
			03109
			Hillsborough
			IN
			81747
			81747
			2003
			7700000.00000000
			MAI
			09-26-2019
			7700000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			81747
			10-21-2039
			627924.00000000
			130200.00000000
			497724.00000000
			463887.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			256-258 Martin Luther King Drive
			256-258 Martin Luther King Drive
			Norwalk
			CT
			06854
			Fairfield
			IN
			40232
			40232
			1972
			6900000.00000000
			MAI
			09-26-2019
			6900000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			40232
			10-21-2039
			565724.00000000
			101853.00000000
			463872.00000000
			438985.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			1096 Hartford Turnpike
			1096 Hartford Turnpike
			Waterford
			CT
			06385
			New London
			IN
			70642
			70642
			2008
			6750000.00000000
			MAI
			09-26-2019
			6750000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			70642
			10-21-2039
			594004.00000000
			159374.00000000
			434630.00000000
			406484.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			221 Commerce Street
			221 Commerce Street
			East Haven
			CT
			06512
			New Haven
			IN
			70089
			70089
			2005
			6500000.00000000
			MAI
			09-26-2019
			6500000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			70089
			10-21-2039
			576232.00000000
			158648.00000000
			417584.00000000
			387707.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			21 Wellington Road
			21 Wellington Road
			Lincoln
			RI
			02865
			Providence
			IN
			80240
			80240
			2003
			6400000.00000000
			MAI
			09-27-2019
			6400000.00000000
			09-27-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			80240
			10-21-2039
			538524.00000000
			136129.00000000
			402395.00000000
			371497.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			2000 City Line Road
			2000 City Line Road
			Bethlehem
			PA
			18017
			Northampton
			IN
			71091
			71091
			1973
			2005
			6000000.00000000
			MAI
			09-18-2019
			6000000.00000000
			09-18-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			71091
			10-21-2039
			516178.00000000
			143546.00000000
			372631.00000000
			343044.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			4 Raymond Ave.
			4 Raymond Ave.
			Salem
			NH
			03079
			Rockingham
			IN
			58286
			58286
			2001
			5800000.00000000
			MAI
			09-26-2019
			5800000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			58286
			10-21-2039
			471894.00000000
			94447.00000000
			377447.00000000
			350416.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			260 Martin Luther King Drive
			260 Martin Luther King Drive
			Norwalk
			CT
			06854
			Fairfield
			IN
			30000
			30000
			1974
			5900000.00000000
			MAI
			09-26-2019
			5900000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			30000
			10-21-2039
			478289.00000000
			74012.00000000
			404277.00000000
			385245.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			272 Woodlawn Road
			272 Woodlawn Road
			Berlin
			CT
			06037
			Hartford
			IN
			43796
			43796
			1994
			5400000.00000000
			MAI
			09-26-2019
			5400000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			43796
			10-21-2039
			480220.00000000
			102462.00000000
			377758.00000000
			353847.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			965 Reed Road
			965 Reed Road
			N. Dartmouth
			MA
			02747
			Bristol
			IN
			63117
			63117
			1974
			2004
			5400000.00000000
			MAI
			09-25-2019
			5400000.00000000
			09-25-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			63117
			10-21-2039
			433917.00000000
			98573.00000000
			335343.00000000
			308292.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			730 Parker Street
			730 Parker Street
			Manchester
			CT
			06042
			Hartford
			IN
			49175
			49175
			1996
			4300000.00000000
			MAI
			09-26-2019
			4300000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			49175
			10-21-2039
			364650.00000000
			94725.00000000
			269926.00000000
			250928.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			401 Riverside Street
			401 Riverside Street
			Portland
			ME
			04103
			Cumberland
			IN
			48145
			48145
			1976
			2003
			4100000.00000000
			MAI
			09-26-2019
			4100000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			401 Riverside Street
			2046119
			10-31-2039
			340246.00000000
			80014.00000000
			260232.00000000
			233235.00000000
			UW
			CREFC
			F
			10-01-2021
		
		
			320 Wood Road
			320 Wood Road
			Braintree
			MA
			02184
			Norfolk
			IN
			32531
			32531
			1986
			4000000.00000000
			MAI
			09-26-2019
			4000000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			32531
			10-21-2039
			362958.00000000
			110968.00000000
			251990.00000000
			231373.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			45 Lori Ann Way
			45 Lori Ann Way
			Warwick
			RI
			02886
			Kent
			IN
			43899
			43899
			1997
			3800000.00000000
			MAI
			09-27-2019
			3800000.00000000
			09-27-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			43899
			10-21-2039
			316516.00000000
			79565.00000000
			236951.00000000
			219586.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			133 Benson Street
			133 Benson Street
			Fitchburg
			MA
			01420
			Worcester
			IN
			39433
			39433
			1983
			3400000.00000000
			MAI
			09-25-2019
			3400000.00000000
			09-25-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			39433
			10-21-2039
			265297.00000000
			63546.00000000
			201751.00000000
			180277.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			300 Washington Street
			300 Washington Street
			Auburn
			MA
			01501
			Worcester
			IN
			37132
			37132
			1983
			2006
			3300000.00000000
			MAI
			09-25-2019
			3300000.00000000
			09-25-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			37132
			10-21-2039
			271258.00000000
			74815.00000000
			196443.00000000
			174630.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			230 Woodlawn Road
			230 Woodlawn Road
			Berlin
			CT
			06037
			Hartford
			IN
			28163
			28163
			1977
			3150000.00000000
			MAI
			09-26-2019
			3150000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			28163
			10-21-2039
			283084.00000000
			55602.00000000
			227482.00000000
			213548.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			99 Buck Road
			99 Buck Road
			Huntingdon Valley
			PA
			19006
			Montgomery
			IN
			31470
			36421
			1971
			1999
			2600000.00000000
			MAI
			09-17-2019
			2600000.00000000
			09-17-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			31470
			10-21-2039
			239533.00000000
			75248.00000000
			164285.00000000
			150739.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			240 West Road
			240 West Road
			Portsmouth
			NH
			03801
			Rockingham
			IN
			36421
			31470
			1985
			2009
			3000000.00000000
			MAI
			09-26-2019
			3000000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			36421
			10-21-2039
			243911.00000000
			52417.00000000
			191494.00000000
			177455.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			936 Rutter Avenue
			936 Rutter Avenue
			Forty Fort
			PA
			18704
			Luzerne
			IN
			32200
			32200
			1950
			1999
			2400000.00000000
			MAI
			09-18-2019
			2400000.00000000
			09-18-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			32200
			10-21-2039
			207363.00000000
			53654.00000000
			153709.00000000
			141521.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			186 Breeds Hill Road
			186 Breeds Hill Road
			Hyannis
			MA
			02601
			Barnstable
			IN
			24070
			24070
			1986
			2002
			2300000.00000000
			MAI
			09-25-2019
			2300000.00000000
			09-25-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			24070
			10-21-2039
			191957.00000000
			43315.00000000
			148642.00000000
			138616.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			175 Carando Drive
			175 Carando Drive
			Springfield
			MA
			01104
			Hampden
			IN
			25347
			25347
			1989
			2300000.00000000
			MAI
			09-27-2019
			2300000.00000000
			09-27-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			25347
			10-21-2039
			216088.00000000
			73253.00000000
			142835.00000000
			129844.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			1354 North Hartland Road
			1354 North Hartland Road
			White River Junction
			VT
			05001
			Windsor
			IN
			13736
			13736
			1981
			2001
			1600000.00000000
			MAI
			09-26-2019
			1600000.00000000
			09-26-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Harvey Building Products
			13736
			10-21-2039
			128239.00000000
			29650.00000000
			98589.00000000
			88530.00000000
			UW
			CREFC
			F
			01-01-2020
		
		false
		false
		50000000.00000000
		164472.22000000
		.03820000
		.00010580
		164472.22000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-22-2019
		50000000.00000000
		60
		11-06-2024
		360
		.03860000
		.03860000
		3
		1
		0
		12-06-2019
		true
		1
		PP
		2
		.00000000
		50000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		08-05-2024
		.00000000
		.00000000
		
			Legends at Village West
			1843 Village West Parkway
			Kansas City
			KS
			66111
			Wyandotte
			RT
			702750
			702750
			2005
			2019
			225000000.00000000
			MAI
			09-01-2021
			225000000.00000000
			09-01-2021
			MAI
			.92100000
			6
			12-06-2021
			N
			American Multi-Cinema
			88270
			08-31-2028
			Dave & Busters
			46953
			11-30-2023
			Tj Maxx
			29956
			10-31-2025
			08-31-2019
			22757007.00000000
			11382857.00000000
			11374151.00000000
			11254688.00000000
			UW
			CREFC
			1.68000000
			1.67000000
			F
			F
			12-31-2020
		
		false
		false
		47744206.12000000
		234689.75000000
		.03860000
		.00029330
		158696.44000000
		75993.31000000
		.00000000
		47668212.81000000
		47668212.81000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		07-06-2020
		98
		.00000000
		.00000000
		11-06-2024
	
	
		Prospectus Loan ID
		8
		1
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		10-08-2019
		47300000.00000000
		120
		11-06-2029
		0
		.02950000
		.02950000
		3
		1
		120
		12-06-2019
		true
		1
		WL
		3
		.00000000
		47300000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			80 on the Commons
			80 East Rich Street
			Columbus
			OH
			43215
			Franklin
			MU
			172613
			296190
			2018
			73500000.00000000
			MAI
			09-16-2019
			73500000.00000000
			09-16-2019
			MAI
			.95100000
			.95850000
			6
			12-06-2021
			N
			Root Insurance
			98751
			11-30-2024
			Coastal Ridge Management, LLC
			20001
			06-30-2030
			BBI Logistics
			18815
			09-30-2027
			07-31-2019
			04-01-2021
			03-31-2022
			6693827.00000000
			6884727.00000000
			1500202.00000000
			1997235.09000000
			5193625.00000000
			4887491.91000000
			4952057.00000000
			4645923.91000000
			UW
			CREFC
			1414730.00000000
			3.67000000
			3.45470000
			3.50000000
			3.28400000
			F
			F
			03-31-2022
		
		false
		false
		47300000.00000000
		120155.14000000
		.02950000
		.00010580
		120155.14000000
		.00000000
		.00000000
		47300000.00000000
		47300000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		05-16-2019
		40000000.00000000
		120
		06-01-2029
		0
		.03797000
		.03797000
		3
		1
		120
		07-01-2019
		true
		1
		A1
		3
		130785.56000000
		40000000.00000000
		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
			X
			Pfizer, Inc
			138326
			12-31-2031
			Pfizer, Inc
			130844
			12-31-2031
			Sulmona Restaurant Group, LLC
			3355
			02-28-2027
			03-31-2019
			30351909.00000000
			6775685.00000000
			23576224.00000000
			23500965.00000000
			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
			X
			Pfizer
			229330
			01-31-2034
			SP Plus Corporation
			03-31-2019
			24096635.00000000
			5282690.00000000
			18813944.00000000
			17670161.00000000
			UW
			CREFC
			F
			09-30-2021
		
		
			700 Main Street
			700 Main Street
			Cambridge
			MA
			02139
			Middlesex
			MU
			168879
			168879
			2012
			2012
			280000000.00000000
			MAI
			04-11-2019
			280000000.00000000
			04-11-2019
			MAI
			1.00000000
			6
			X
			NOVARTIS INSTITUTES
			99883
			07-31-2024
			LAB CENTRAL
			68996
			03-31-2037
			SP PLUS CORP.
			03-31-2019
			16340886.00000000
			4996638.00000000
			11344248.00000000
			10501964.00000000
			UW
			CREFC
			F
			09-30-2021
		
		false
		false
		40000000.00000000
		130785.56000000
		.03797000
		.00008950
		130785.56000000
		.00000000
		.00000000
		40000000.00000000
		40000000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		09-12-2019
		40000000.00000000
		120
		10-11-2029
		0
		.03330000
		.03330000
		3
		1
		120
		11-11-2019
		true
		1
		PP
		3
		114700.00000000
		40000000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		12-10-2021
		06-10-2029
		06-10-2029
		.00000000
		.00000000
		
			Tysons Corner Center - Office Tower
			7900  Tysons One Place
			McLean
			VA
			22102
			Fairfax
			OF
			528730
			528730
			2014
			365000000.00000000
			MAI
			08-12-2019
			365000000.00000000
			08-12-2019
			MAI
			1.00000000
			6
			X
			INTELSAT US, LLC
			154660
			12-31-2030
			DELOITTE
			94378
			08-31-2027
			SPLUNK
			57521
			05-31-2023
			06-30-2019
			31434407.00000000
			10604603.00000000
			20829804.00000000
			19666598.00000000
			UW
			CREFC
			3.25000000
			3.07000000
			F
			F
			12-31-2021
		
		false
		false
		40000000.00000000
		114700.00000000
		.03330000
		.00010200
		114700.00000000
		.00000000
		.00000000
		40000000.00000000
		40000000.00000000
		06-11-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		07-25-2019
		39000000.00000000
		60
		08-01-2024
		0
		.04490000
		.04490000
		3
		1
		60
		09-01-2019
		true
		1
		PP
		3
		150789.17000000
		39000000.00000000
		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
			14329713.00000000
			6653537.00000000
			7676175.00000000
			7447208.00000000
			UW
			CREFC
			2.01000000
			1.95000000
			N
			F
			10-01-2021
		
		false
		false
		39000000.00000000
		150789.17000000
		.04490000
		.00008950
		150789.17000000
		.00000000
		.00000000
		39000000.00000000
		39000000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-02-2019
		35500000.00000000
		60
		11-01-2024
		360
		.05350000
		.05350000
		3
		1
		0
		12-01-2019
		true
		1
		PP
		2
		.00000000
		35500000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		08-31-2024
		.00000000
		.00000000
		
			Hilton Cincinnati Netherland Plaza
			35 West 5th Street
			Cincinnati
			OH
			45202
			Hamilton
			LO
			561
			561
			1931
			2013
			105500000.00000000
			MAI
			08-22-2019
			86000000.00000000
			04-15-2021
			MAI
			.74800000
			.41040000
			6
			12-01-2021
			X
			08-31-2019
			01-01-2022
			03-31-2022
			37757247.00000000
			4262518.00000000
			29865599.00000000
			4206243.19000000
			7891648.00000000
			56274.81000000
			7891648.00000000
			-114225.91000000
			UW
			CREFC
			1214549.79000000
			1.62000000
			.04630000
			1.62000000
			-.09400000
			F
			F
		
		false
		false
		34287180.18000000
		198236.86000000
		.05350000
		.00010580
		157959.13000000
		40277.73000000
		.00000000
		34246902.45000000
		34246902.45000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		02-10-2021
		false
		.00000000
		1
	
	
		Prospectus Loan ID
		13
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		09-19-2019
		35250000.00000000
		120
		10-06-2029
		360
		.03930000
		.03930000
		3
		1
		36
		11-06-2019
		true
		1
		WL
		5
		119291.88000000
		35250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2029
		.00000000
		.00000000
		
			Oro Valley Marketplace
			1760, 1820 1880-2150 East Tangerine Road 11505-11925 and 12005-12155 N. Oracle Rd.
			Oro Valley
			AZ
			85737
			Pima
			RT
			521204
			517901
			2008
			53200000.00000000
			MAI
			07-31-2019
			53200000.00000000
			07-31-2019
			MAI
			.85800000
			.83180000
			6
			12-06-2021
			N
			Walmart
			195273
			03-27-2028
			Sam Levitz Furniture
			45000
			06-30-2036
			Century Theatre
			39081
			03-31-2031
			06-30-2019
			01-01-2022
			03-31-2022
			5519270.00000000
			1310894.66000000
			2338280.00000000
			516322.89000000
			3180990.00000000
			794571.77000000
			3042755.00000000
			760013.02000000
			UW
			CREFC
			351141.42000000
			1.59000000
			2.26280000
			1.52000000
			2.16440000
			F
			F
			03-31-2022
		
		false
		false
		35250000.00000000
		119291.88000000
		.03930000
		.00010580
		119291.88000000
		.00000000
		.00000000
		35250000.00000000
		35250000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-11-2019
		34000000.00000000
		120
		11-01-2029
		0
		.03430000
		.03430000
		3
		1
		120
		12-01-2019
		true
		1
		WL
		3
		.00000000
		34000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-31-2029
		.00000000
		.00000000
		
			Spectrum Brands Global Headquarters
			3001 Deming Way
			Middleton
			WI
			53562
			Dane
			OF
			252122
			252122
			2013
			2017
			52100000.00000000
			MAI
			08-13-2019
			52100000.00000000
			08-13-2019
			MAI
			1.00000000
			6
			12-01-2021
			N
			Spectrum
			252122
			02-09-2034
			4237922.00000000
			804669.00000000
			3433253.00000000
			3395434.00000000
			UW
			CREFC
			2.90000000
			2.87000000
			N
			F
			12-23-2021
		
		false
		false
		34000000.00000000
		100422.78000000
		.03430000
		.00010580
		100422.78000000
		.00000000
		.00000000
		34000000.00000000
		34000000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-08-2019
		33000000.00000000
		120
		11-06-2029
		0
		.03570000
		.03570000
		3
		1
		120
		12-06-2019
		true
		1
		WL
		3
		.00000000
		33000000.00000000
		1
		6
		6
		0
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			Compass Self  Storage Bloomfield
			58 Locust Avenue
			Bloomfield
			NJ
			07003
			Essex
			SS
			96070
			96070
			1371
			1960
			2012
			21580000.00000000
			MAI
			09-06-2019
			21580000.00000000
			09-06-2019
			MAI
			.78800000
			6
			12-06-2021
			N
			07-31-2019
			1795383.00000000
			728053.00000000
			1067330.00000000
			1056066.00000000
			UW
			CREFC
			F
		
		
			Compass Self Storage Smyrna
			2350 Atlanta Road
			Smyrna
			GA
			30080
			Cobb
			SS
			60605
			60605
			510
			2002
			7180000.00000000
			MAI
			09-05-2019
			7180000.00000000
			09-05-2019
			MAI
			.75800000
			6
			12-06-2021
			N
			07-31-2019
			738057.00000000
			267132.00000000
			470925.00000000
			464864.00000000
			UW
			CREFC
			F
		
		
			Compass Self Storage Port Richey
			4413 Madison Street
			New Port Richey
			FL
			34652
			Pasco
			SS
			66355
			66355
			448
			2007
			6760000.00000000
			MAI
			09-07-2019
			6760000.00000000
			09-07-2019
			MAI
			.80300000
			6
			12-06-2021
			N
			07-31-2019
			705138.00000000
			297246.00000000
			407892.00000000
			400824.00000000
			UW
			CREFC
			F
		
		
			Compass Self Storage Wendell
			1401 Wendell Boulevard
			Wendell
			NC
			27591
			Wake
			SS
			59575
			59575
			427
			2004
			6290000.00000000
			MAI
			09-09-2019
			6290000.00000000
			09-09-2019
			MAI
			.85100000
			6
			12-06-2021
			N
			07-31-2019
			606402.00000000
			235714.00000000
			370688.00000000
			364731.00000000
			UW
			CREFC
			F
		
		
			Compass Self Storage Duluth
			1800 Sullivan Drive
			Duluth
			GA
			30096
			Gwinnett
			SS
			62970
			62970
			601
			2000
			5540000.00000000
			MAI
			09-05-2019
			5540000.00000000
			09-05-2019
			MAI
			.81000000
			6
			12-06-2021
			N
			07-31-2019
			645324.00000000
			269958.00000000
			375366.00000000
			369069.00000000
			UW
			CREFC
			F
		
		
			Compass Self Storage Kennesaw
			3885 Frey Road
			Kennesaw
			GA
			30144
			Cobb
			SS
			61105
			61105
			480
			1997
			2016
			5680000.00000000
			MAI
			09-05-2019
			5680000.00000000
			09-05-2019
			MAI
			.83800000
			6
			12-06-2021
			N
			07-31-2019
			609494.00000000
			246031.00000000
			363463.00000000
			356418.00000000
			UW
			CREFC
			F
		
		false
		false
		33000000.00000000
		101447.50000000
		.03570000
		.00012330
		101447.50000000
		.00000000
		.00000000
		33000000.00000000
		33000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		1
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		10-15-2019
		32500000.00000000
		120
		11-06-2029
		480
		.03833000
		.03833000
		3
		1
		0
		12-06-2019
		true
		1
		WL
		2
		.00000000
		32500000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2029
		.00000000
		.00000000
		
			221 West 29th St
			221 West 29th Street
			New York
			NY
			10001
			New York
			MF
			95
			95
			2017
			46100000.00000000
			MAI
			06-28-2019
			46100000.00000000
			06-28-2019
			MAI
			.95800000
			6
			12-06-2021
			N
			06-30-2019
			4176064.00000000
			2084021.00000000
			2092043.00000000
			2068293.00000000
			UW
			CREFC
			1.32000000
			1.30000000
			F
			F
		
		false
		false
		31642247.15000000
		132474.09000000
		.03833000
		.00010580
		104439.63000000
		28034.46000000
		.00000000
		31614212.69000000
		31614212.69000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-25-2019
		32050000.00000000
		120
		11-01-2029
		360
		.04620000
		.04620000
		3
		1
		60
		12-01-2019
		true
		1
		WL
		5
		.00000000
		32050000.00000000
		1
		10
		10
		0
		true
		true
		false
		false
		false
		08-31-2029
		.00000000
		.00000000
		
			92-96 Highland Avenue
			92-96 Highland Avenue
			Jersey City
			NJ
			07306
			Hudson
			MF
			38
			38
			1901
			2017
			8300000.00000000
			Non-MAI
			09-18-2019
			8300000.00000000
			09-18-2019
			MAI
			.97400000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			C
		
		
			58 Van Reypen Street
			58 Van Reypen Street
			Jersey City
			NJ
			07306
			Hudson
			MF
			26
			26
			1917
			2017
			5100000.00000000
			Non-MAI
			09-17-2019
			5100000.00000000
			09-17-2019
			MAI
			1.00000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			C
		
		
			67 Stuyvesant Avenue
			67 Stuyvesant Avenue
			Jersey City
			NJ
			07306
			Hudson
			MF
			25
			25
			1925
			2017
			5000000.00000000
			Non-MAI
			09-17-2019
			5000000.00000000
			09-17-2019
			MAI
			.96000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			C
		
		
			2729 Kennedy Boulevard
			2729 Kennedy Boulevard
			Jersey City
			NJ
			07306
			Hudson
			MF
			21
			21
			1900
			2017
			5000000.00000000
			Non-MAI
			09-16-2019
			5000000.00000000
			09-16-2019
			MAI
			1.00000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			C
		
		
			Jersey City Group 1
			1 Britton Street a/k/a 352 Fairmont Avenue
			Jersey City
			NJ
			0730
			Hudson
			MF
			18
			18
			1900
			2017
			4700000.00000000
			Non-MAI
			09-18-2019
			4700000.00000000
			09-18-2019
			MAI
			1.00000000
			1.00000000
			6
			12-01-2021
			X
			01-01-2022
			03-31-2022
			.00000000
			686899.00000000
			.00000000
			442675.69000000
			.00000000
			244223.31000000
			.00000000
			232785.81000000
			UW
			CREFC
			375318.84000000
			.65070000
			.62020000
			C
		
		
			46 Vroom Street
			46 Vroom Street
			Jersey City
			NJ
			07306
			Hudson
			MF
			20
			20
			1924
			2017
			4000000.00000000
			Non-MAI
			09-17-2019
			4000000.00000000
			09-17-2019
			MAI
			.95000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			C
		
		
			6 Tonnele Avenue
			6 Tonnele Avenue
			Jersey City
			NJ
			7306
			Hudson
			MF
			13
			13
			1900
			2017
			3200000.00000000
			Non-MAI
			09-17-2019
			3200000.00000000
			09-17-2019
			MAI
			.92300000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			C
		
		
			114 Stuyvesant Avenue
			114 Stuyvesant Avenue
			Jersey City
			NJ
			07306
			Hudson
			MF
			8
			8
			1900
			2017
			2000000.00000000
			Non-MAI
			09-17-2019
			2000000.00000000
			09-17-2019
			MAI
			1.00000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			C
		
		
			64 Newkirk Street
			64 Newkirk Street
			Jersey City
			NJ
			07306
			Hudson
			MF
			8
			8
			1900
			2017
			1900000.00000000
			Non-MAI
			09-17-2019
			1900000.00000000
			09-17-2019
			MAI
			1.00000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			C
		
		
			153 Academy St
			153 Academy St
			Jersey City
			NJ
			07302
			Hudson
			MF
			6
			6
			1900
			2017
			1600000.00000000
			Non-MAI
			09-18-2019
			1600000.00000000
			09-18-2019
			MAI
			1.00000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			C
		
		false
		false
		32050000.00000000
		127505.58000000
		.04620000
		.00010580
		127505.58000000
		.00000000
		.00000000
		32050000.00000000
		32050000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-25-2019
		31110000.00000000
		120
		11-01-2029
		360
		.04620000
		.04620000
		3
		1
		60
		12-01-2019
		true
		1
		WL
		5
		.00000000
		31110000.00000000
		1
		9
		9
		0
		true
		true
		false
		false
		false
		08-31-2029
		.00000000
		.00000000
		
			3143-3149 Kennedy Boulevard
			3143-3149 Kennedy Boulevard
			Jersey City
			NJ
			07306
			Hudson
			MF
			34
			34
			1900
			2017
			7400000.00000000
			Non-MAI
			09-17-2019
			7400000.00000000
			09-17-2019
			MAI
			1.00000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		
			Jersey City Group 3
			169-171 Manhattan Avenue
			Jersey City
			NJ
			07307
			Hudson
			MF
			33
			33
			1925
			2017
			6500000.00000000
			Non-MAI
			09-18-2019
			6500000.00000000
			09-18-2019
			MAI
			1.00000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		
			78 Congress Street
			78 Congress Street
			Jersey City
			NJ
			07307
			Hudson
			MF
			25
			25
			1900
			2017
			6000000.00000000
			Non-MAI
			09-18-2019
			6000000.00000000
			09-18-2019
			MAI
			.96000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		
			516, 518, 520 Central Ave
			516, 518, 520 Central Ave
			Jersey City
			NJ
			07307
			Hudson
			MF
			24
			24
			1880
			2017
			5800000.00000000
			Non-MAI
			09-17-2019
			5800000.00000000
			09-17-2019
			MAI
			.87500000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		
			3719 Kennedy Boulevard
			3719 Kennedy Boulevard
			Jersey City
			NJ
			07307
			Hudson
			MF
			18
			18
			1920
			2017
			3400000.00000000
			Non-MAI
			09-18-2019
			3400000.00000000
			09-18-2019
			MAI
			1.00000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		
			393-395 Central Avenue
			393-395 Central Avenue
			Jersey City
			NJ
			07307
			Hudson
			MF
			12
			12
			1915
			2017
			3300000.00000000
			Non-MAI
			09-18-2019
			3300000.00000000
			09-18-2019
			MAI
			.91700000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		
			104-106 Booraem Avenue
			104-106 Booraem Avenue
			Jersey City
			NJ
			07307
			Hudson
			MF
			16
			16
			1900
			2017
			2700000.00000000
			Non-MAI
			09-18-2019
			2700000.00000000
			09-18-2019
			MAI
			1.00000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		
			55 Graham Street
			55 Graham Street
			Jersey City
			NJ
			07307
			Hudson
			MF
			12
			12
			1880
			2017
			2500000.00000000
			Non-MAI
			09-18-2019
			2500000.00000000
			09-18-2019
			MAI
			1.00000000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		
			95 Beacon Avenue
			95 Beacon Avenue
			Jersey City
			NJ
			07306
			Hudson
			MF
			11
			11
			1900
			2017
			2000000.00000000
			Non-MAI
			09-18-2019
			2000000.00000000
			09-18-2019
			MAI
			.90900000
			6
			12-01-2021
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		false
		false
		31110000.00000000
		123765.95000000
		.04620000
		.00010580
		123765.95000000
		.00000000
		.00000000
		31110000.00000000
		31110000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		06-03-2019
		30384615.38000000
		120
		07-01-2029
		0
		.03740800
		.03740800
		3
		1
		120
		08-01-2019
		true
		1
		A1
		3
		97876.27000000
		30384615.38000000
		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
			.87280000
			6
			12-01-2021
			N
			VENETIAN CASINO RESORT
			42185
			12-31-2022
			SHOWROOM SPACE
			38920
			05-31-2029
			MADAME 'TUSSAUD LAS VEGAS
			28000
			07-31-2024
			03-31-2019
			01-01-2022
			03-31-2022
			104029334.00000000
			26950341.00000000
			31007624.00000000
			4655190.64000000
			73021709.00000000
			22295150.36000000
			70997903.00000000
			21789198.86000000
			UW
			CREFC
			7206235.50000000
			2.53000000
			3.09390000
			2.46000000
			3.02370000
			F
			F
			03-31-2022
		
		false
		false
		30384615.38000000
		97876.27000000
		.03740800
		.00008950
		97876.27000000
		.00000000
		.00000000
		30384615.38000000
		30384615.38000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		09-11-2019
		30000000.00000000
		120
		09-11-2029
		0
		.03270000
		.03270000
		3
		1
		120
		10-11-2019
		true
		1
		PP
		3
		84475.00000000
		30000000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		12-10-2021
		03-10-2029
		03-10-2029
		.00000000
		.00000000
		
			230 Park Avenue South
			230 Park Avenue South
			New York
			NY
			10003
			New York
			MU
			372528
			373693
			1895
			2019
			490000000.00000000
			MAI
			07-24-2019
			490000000.00000000
			07-24-2019
			MAI
			1.00000000
			6
			12-11-2021
			X
			DISCOVERY COMMUNICATIONS
			361214
			01-31-2037
			JP MORGAN CHASE BANK
			9291
			07-09-2026
			EARTH CLASS MAIL
			273
			02-28-2026
			33596638.00000000
			11449082.00000000
			22147556.00000000
			21961566.00000000
			UW
			CREFC
			2.67000000
			2.65000000
			N
			F
			09-30-2021
		
		false
		false
		30000000.00000000
		84475.00000000
		.03270000
		.00010200
		84475.00000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		06-11-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-07-2019
		30000000.00000000
		120
		11-01-2029
		0
		.04598330
		.04598330
		3
		1
		120
		12-01-2019
		true
		1
		WL
		3
		.00000000
		30000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-31-2021
		07-31-2029
		07-31-2029
		.00000000
		.00000000
		
			Villa Nueces
			2203 Nueces Street 506 W 22nd Street
			Austin
			TX
			78705
			Travis
			MF
			193
			102
			2019
			56900000.00000000
			MAI
			09-02-2019
			56900000.00000000
			09-02-2019
			MAI
			1.00000000
			6
			X
			4210245.00000000
			1324158.00000000
			2886087.00000000
			2849187.00000000
			UW
			CREFC
			2.06000000
			2.04000000
			N
			F
		
		false
		false
		30000000.00000000
		118790.19000000
		.04598330
		.00030580
		118790.19000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		1
		05-12-2022
		06-13-2022
		Deutsche Bank AG, acting through its New York Branch
		09-30-2019
		28200000.00000000
		120
		10-06-2029
		0
		.03965000
		.03965000
		3
		1
		120
		11-06-2019
		true
		1
		WL
		3
		96283.42000000
		28200000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		06-05-2029
		.00000000
		.00000000
		
			Windsor Villas
			1377 East Windsor Road
			Glendale
			CA
			91205
			Los Angeles
			MF
			62
			62
			1972
			2018
			24470000.00000000
			MAI
			06-12-2019
			24470000.00000000
			06-12-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			08-30-2019
			1543773.00000000
			475636.00000000
			1068137.00000000
			1052637.00000000
			UW
			CREFC
			F
		
		
			720 Louise
			720 North Louise Street
			Glendale
			CA
			91206
			Los Angeles
			MF
			42
			42
			1970
			2018
			20340000.00000000
			MAI
			06-12-2019
			20340000.00000000
			06-12-2019
			MAI
			.90500000
			6
			12-06-2021
			N
			08-30-2019
			1282731.00000000
			398640.00000000
			884091.00000000
			870651.00000000
			UW
			CREFC
			F
		
		false
		false
		28200000.00000000
		96283.42000000
		.03965000
		.00010580
		96283.42000000
		.00000000
		.00000000
		28200000.00000000
		28200000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-22-2019
		26000000.00000000
		120
		11-01-2029
		360
		.03888000
		.03888000
		3
		1
		0
		12-01-2019
		true
		1
		PP
		2
		.00000000
		26000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-31-2029
		.00000000
		.00000000
		
			8 West Centre
			3505 W Sam Houston Parkway North
			Houston
			TX
			77043
			Harris
			OF
			227045
			227045
			2013
			70000000.00000000
			MAI
			09-04-2019
			70000000.00000000
			09-04-2019
			MAI
			1.00000000
			6
			12-01-2021
			X
			Helix Energy Solutions Group
			118630
			06-30-2025
			Cameron International Corp
			106801
			11-30-2023
			CBRE, Inc.
			1614
			06-30-2022
			08-31-2019
			8308523.00000000
			3144550.00000000
			5163973.00000000
			4653559.00000000
			UW
			CREFC
			2.07000000
			1.86000000
			F
			F
			12-31-2021
		
		false
		false
		24832824.88000000
		122455.06000000
		.03888000
		.00020580
		83140.30000000
		39314.76000000
		.00000000
		24793510.12000000
		24793510.12000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		09-26-2019
		25000000.00000000
		120
		10-06-2029
		360
		.03920000
		.03920000
		3
		1
		24
		11-06-2019
		true
		1
		WL
		5
		84388.89000000
		25000000.00000000
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			Defeased
			SE
			231061
			37200000.00000000
			MAI
			09-01-2020
			.93000000
			3
			12-06-2021
			F
			06-30-2019
			4868890.00000000
			1662176.00000000
			3206714.00000000
			2723638.00000000
			UW
			2.26000000
			1.92000000
			F
		
		false
		false
		24747246.14000000
		118203.68000000
		.03920000
		.00010580
		83535.70000000
		34667.98000000
		.00000000
		24712578.16000000
		24712578.16000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		1
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		10-04-2019
		23523500.00000000
		120
		10-06-2029
		0
		.03130000
		.03130000
		3
		1
		120
		11-06-2019
		true
		1
		WL
		3
		63402.37000000
		23523500.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			Sparks Galleria
			4711-4760 Galleria Parkway and 151-255 Disc Drive
			Sparks
			NV
			89436
			Washoe
			RT
			210416
			210429
			2005
			36640000.00000000
			MAI
			08-14-2019
			36640000.00000000
			08-14-2019
			MAI
			.88600000
			6
			12-06-2021
			N
			Fitness Connection
			41537
			12-31-2023
			Marshalls
			40233
			08-31-2028
			Sprouts
			30323
			06-30-2033
			07-31-2019
			3491577.00000000
			837515.00000000
			2654062.00000000
			2454154.00000000
			UW
			CREFC
			3.56000000
			3.29000000
			F
			F
			12-31-2021
		
		false
		false
		23523500.00000000
		63402.37000000
		.03130000
		.00040580
		63402.37000000
		.00000000
		.00000000
		23523500.00000000
		23523500.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		09-25-2019
		21600000.00000000
		120
		10-06-2029
		0
		.03880000
		.03880000
		3
		1
		120
		11-06-2019
		true
		1
		WL
		3
		72168.00000000
		21600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-05-2029
		.00000000
		.00000000
		
			530 Midwood
			528-530 Midwood Street aka 550-554 Kingston Avenue
			Brooklyn
			NY
			11225
			Kings
			MU
			9600
			48
			48
			2016
			33500000.00000000
			MAI
			07-25-2019
			33500000.00000000
			07-25-2019
			MAI
			.97900000
			6
			12-06-2021
			N
			Dialysis Davita, Knickerbocker
			9600
			09-06-2027
			Laundry,
			12-31-2050
			07-31-2019
			1771143.00000000
			230953.00000000
			1540190.00000000
			1515230.00000000
			UW
			CREFC
			1.81000000
			1.78000000
			F
			F
			09-30-2021
		
		false
		false
		21600000.00000000
		72168.00000000
		.03880000
		.00010580
		72168.00000000
		.00000000
		.00000000
		21600000.00000000
		21600000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-08-2019
		20053000.00000000
		120
		11-01-2029
		360
		.03890000
		.03890000
		3
		1
		60
		12-01-2019
		true
		1
		WL
		5
		.00000000
		20053000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-31-2021
		08-31-2029
		08-31-2029
		.00000000
		.00000000
		
			The Rockland
			1301 West 24th Street
			Lawrence
			KS
			66046
			Douglas
			MF
			647
			647
			1986
			2019
			31700000.00000000
			MAI
			07-17-2019
			31700000.00000000
			07-17-2019
			MAI
			.93700000
			6
			X
			06-30-2019
			4643783.00000000
			2501514.00000000
			2142269.00000000
			2030669.00000000
			UW
			CREFC
			1.89000000
			1.79000000
			F
			F
		
		false
		false
		20053000.00000000
		67171.98000000
		.03890000
		.00040580
		67171.98000000
		.00000000
		.00000000
		20053000.00000000
		20053000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		09-10-2019
		20000000.00000000
		120
		10-01-2029
		0
		.03250000
		.03250000
		3
		1
		120
		11-01-2019
		true
		1
		PP
		3
		55972.22000000
		20000000.00000000
		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
			.99150000
			6
			12-01-2021
			N
			Intellectual Ventures
			152633
			05-31-2025
			Arenanet, LLC
			96839
			05-31-2029
			WeWork
			78303
			12-31-2031
			07-31-2019
			04-01-2021
			03-31-2022
			19978769.00000000
			20872207.03000000
			6362971.00000000
			6890879.16000000
			13615798.00000000
			13981327.87000000
			13003237.00000000
			13368766.87000000
			UW
			CREFC
			4942708.25720000
			2.75000000
			2.82870000
			2.63000000
			2.70470000
			F
			F
			03-31-2022
		
		false
		false
		20000000.00000000
		55972.22000000
		.03250000
		.00008950
		55972.22000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		09-11-2019
		20000000.00000000
		120
		09-11-2029
		0
		.03688000
		.03688000
		3
		1
		120
		10-11-2019
		true
		1
		PP
		3
		63515.56000000
		20000000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		05-10-2029
		.00000000
		.00000000
		
			620 National
			600 and 620 National Avenue
			Mountain View
			CA
			94043
			Santa Clara
			OF
			151064
			151064
			2017
			197000000.00000000
			MAI
			08-19-2019
			197000000.00000000
			08-19-2019
			MAI
			1.00000000
			6
			12-11-2021
			N
			Google
			151064
			05-31-2029
			12672245.00000000
			2708238.00000000
			9964007.00000000
			9964007.00000000
			UW
			CREFC
			1.93000000
			1.93000000
			N
			F
			12-31-2021
		
		false
		false
		20000000.00000000
		63515.56000000
		.03688000
		.00008950
		63515.56000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		06-11-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		09-09-2019
		20000000.00000000
		120
		10-01-2029
		360
		.04700000
		.04700000
		3
		1
		60
		11-01-2019
		true
		1
		PP
		5
		80944.44000000
		20000000.00000000
		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
			.94440000
			6
			12-01-2021
			X
			06-30-2019
			01-01-2022
			03-31-2022
			10396195.00000000
			2765926.80000000
			2862031.00000000
			1038622.34000000
			7534164.00000000
			1727304.46000000
			7382754.00000000
			1689452.21000000
			UW
			CREFC
			1334277.76000000
			1.08000000
			1.29460000
			1.06000000
			1.26620000
			F
			F
			03-31-2022
		
		false
		false
		20000000.00000000
		80944.44000000
		.04700000
		.00008950
		80944.44000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-16-2019
		18500000.00000000
		120
		11-06-2029
		300
		.03890000
		.03890000
		3
		1
		0
		12-06-2019
		true
		1
		WL
		2
		.00000000
		18500000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		09-05-2029
		.00000000
		.00000000
		
			Keystone Plaza
			13503-13705 Biscayne Blvd
			N Miami Beach
			FL
			33180
			Miami-Dade
			RT
			61616
			61616
			2002
			28600000.00000000
			MAI
			08-29-2019
			28600000.00000000
			08-29-2019
			MAI
			.94500000
			6
			12-06-2021
			N
			Hook & Reel Cajun Seafood
			6440
			09-30-2026
			Popular Community Bank
			6408
			08-31-2026
			Mr. Fresh Farmers Market
			5806
			03-31-2023
			07-31-2019
			2525442.00000000
			798576.00000000
			1726866.00000000
			1657642.00000000
			UW
			CREFC
			1.49000000
			1.43000000
			F
			F
			12-31-2021
		
		false
		false
		17374693.10000000
		96529.69000000
		.03890000
		.00010580
		58200.40000000
		38329.29000000
		.00000000
		17336363.81000000
		17336363.81000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		09-24-2019
		16500000.00000000
		120
		10-01-2029
		360
		.04150000
		.04150000
		3
		1
		60
		11-01-2019
		true
		1
		WL
		5
		58964.58000000
		16500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-30-2029
		.00000000
		.00000000
		
			The Shoppes at Southside
			9930-9990 Southside Blvd
			Jacksonville
			FL
			32256
			Duval
			RT
			112613
			109113
			2004
			23400000.00000000
			MAI
			08-13-2019
			23400000.00000000
			08-13-2019
			MAI
			1.00000000
			6
			12-01-2021
			N
			BEST BUY
			45802
			03-31-2025
			URBAN AIR
			40000
			07-31-2029
			DAVID'S BRIDAL
			10000
			09-30-2029
			06-30-2019
			2287394.00000000
			565430.00000000
			1721964.00000000
			1701233.00000000
			UW
			CREFC
			1.79000000
			1.77000000
			F
			F
			12-31-2021
		
		false
		false
		16500000.00000000
		58964.58000000
		.04150000
		.00010580
		58964.58000000
		.00000000
		.00000000
		16500000.00000000
		16500000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-09-2019
		15827000.00000000
		60
		11-06-2024
		0
		.03900000
		.03900000
		3
		1
		60
		12-06-2019
		true
		1
		WL
		3
		.00000000
		15827000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2024
		.00000000
		.00000000
		
			Caughlin Ranch
			4788 Caughlin Parkway
			Reno
			NV
			89519
			Washoe
			RT
			113376
			113376
			1991
			2002
			24350000.00000000
			MAI
			09-06-2019
			24350000.00000000
			09-06-2019
			MAI
			.92900000
			6
			12-06-2021
			N
			RALEYS
			50451
			06-30-2031
			ANYTIME FITNESS
			8000
			06-30-2025
			RENOWN HEALTH
			6453
			01-31-2027
			08-31-2019
			2160681.00000000
			607086.00000000
			1553595.00000000
			1451504.00000000
			UW
			CREFC
			2.48000000
			2.32000000
			F
			F
			12-31-2021
		
		false
		false
		15827000.00000000
		53152.34000000
		.03900000
		.00010580
		53152.34000000
		.00000000
		.00000000
		15827000.00000000
		15827000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		1
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		10-15-2019
		14000000.00000000
		120
		11-06-2029
		0
		.03830000
		.03830000
		3
		1
		120
		12-06-2019
		true
		1
		WL
		3
		.00000000
		14000000.00000000
		1
		5
		5
		5
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			Anthos Garden
			5043 East Outer Drive
			Detroit
			MI
			48234
			Wayne
			MF
			335
			335
			1966
			7520000.00000000
			MAI
			08-19-2019
			7520000.00000000
			08-19-2019
			MAI
			.91300000
			6
			12-06-2021
			N
			07-31-2019
			2032498.00000000
			1519088.00000000
			513411.00000000
			429661.00000000
			UW
			CREFC
			F
		
		
			Top of the Drive
			12870 West Outer Drive
			Detroit
			MI
			48223
			Wayne
			MF
			174
			174
			1968
			7130000.00000000
			MAI
			08-19-2019
			7130000.00000000
			08-19-2019
			MAI
			.96600000
			6
			12-06-2021
			N
			07-31-2019
			1299478.00000000
			690980.00000000
			608498.00000000
			556994.00000000
			UW
			CREFC
			F
		
		
			Victoria Place
			22325 West 8 Mile Road
			Detroit
			MI
			48219
			Wayne
			MF
			123
			123
			1968
			4430000.00000000
			MAI
			08-19-2019
			4430000.00000000
			08-19-2019
			MAI
			.95900000
			6
			12-06-2021
			N
			07-31-2019
			731119.00000000
			399811.00000000
			331308.00000000
			298590.00000000
			UW
			CREFC
			F
		
		
			Park High
			127 Gerald Street
			Highland Park
			MI
			48203
			Wayne
			MF
			96
			96
			1965
			3350000.00000000
			MAI
			08-19-2019
			3350000.00000000
			08-19-2019
			MAI
			.95800000
			6
			12-06-2021
			N
			07-31-2019
			643696.00000000
			359625.00000000
			284070.00000000
			251142.00000000
			UW
			CREFC
			F
		
		
			Boulder Creek
			5000 Boulder Drive
			Burton
			MI
			48529
			Genesee
			MF
			101
			101
			1972
			3230000.00000000
			MAI
			08-19-2019
			3230000.00000000
			08-19-2019
			MAI
			.97000000
			6
			12-06-2021
			N
			07-31-2019
			685950.00000000
			437852.00000000
			248098.00000000
			210526.00000000
			UW
			CREFC
			F
		
		false
		false
		14000000.00000000
		46172.78000000
		.03830000
		.00039330
		46172.78000000
		.00000000
		.00000000
		14000000.00000000
		14000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		1
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		10-21-2019
		13475000.00000000
		120
		11-06-2029
		360
		.04130000
		.04130000
		3
		1
		12
		12-06-2019
		true
		1
		WL
		5
		.00000000
		13475000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			The Shops at Merchant's Square
			935 Bob Wallace Avenue Southwest
			Huntsville
			AL
			35801
			Madison
			RT
			42716
			42716
			2019
			18100000.00000000
			MAI
			08-09-2019
			18100000.00000000
			08-09-2019
			MAI
			.94900000
			6
			12-06-2021
			N
			Ulta
			10417
			07-31-2029
			Chuy's
			7142
			10-31-2034
			J.H.S Hddigs, LLC
			6000
			07-31-2029
			1604755.00000000
			345765.00000000
			1258990.00000000
			1199628.00000000
			UW
			CREFC
			1.61000000
			1.53000000
			N
			F
			03-31-2021
		
		false
		false
		13132839.59000000
		65345.70000000
		.04130000
		.00069330
		46705.48000000
		18640.22000000
		.00000000
		13114199.37000000
		13114199.37000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-11-2019
		13200000.00000000
		120
		11-06-2029
		0
		.04080000
		.04080000
		3
		1
		120
		12-06-2019
		true
		1
		WL
		3
		.00000000
		13200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2029
		.00000000
		.00000000
		
			333 Cypress Avenue
			333 Cypress Avenue
			Bronx
			NY
			10454
			Bronx
			MF
			41
			41
			2017
			19400000.00000000
			MAI
			08-06-2019
			19400000.00000000
			08-06-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			08-31-2019
			954133.00000000
			125200.00000000
			828933.00000000
			818683.00000000
			UW
			CREFC
			1.52000000
			1.50000000
			F
			F
		
		false
		false
		13200000.00000000
		46376.00000000
		.04080000
		.00010580
		46376.00000000
		.00000000
		.00000000
		13200000.00000000
		13200000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-09-2019
		12500000.00000000
		60
		11-06-2024
		360
		.04250000
		.04250000
		3
		1
		0
		12-06-2019
		true
		1
		WL
		2
		.00000000
		12500000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		09-05-2024
		.00000000
		.00000000
		
			Arrow Business Park
			9007-9087 Arrow Route
			Racho Cucamongo
			CA
			91730
			San Bernardino
			OF
			137839
			138080
			1988
			21500000.00000000
			MAI
			08-05-2019
			21500000.00000000
			08-05-2019
			MAI
			.92700000
			6
			12-06-2021
			N
			WALCO INC
			12631
			09-30-2023
			M MF CAPITAL
			10362
			07-31-2024
			LA ROCQUE BETTER RC
			7082
			07-31-2021
			07-31-2019
			1789878.00000000
			546184.00000000
			1243694.00000000
			1165828.00000000
			UW
			CREFC
			1.69000000
			1.58000000
			F
			F
			12-31-2021
		
		false
		false
		11974321.31000000
		61492.49000000
		.04250000
		.00010580
		43822.69000000
		17669.80000000
		.00000000
		11956651.51000000
		11956651.51000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-21-2019
		12400000.00000000
		120
		11-01-2029
		0
		.03450000
		.03450000
		3
		1
		120
		12-01-2019
		true
		1
		WL
		3
		.00000000
		12400000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		08-31-2029
		.00000000
		.00000000
		
			3 Avenues Shopping Center
			2001 Indian River Boulevard
			Vero Beach
			FL
			32960
			Indian River
			RT
			42684
			45749
			1999
			21500000.00000000
			MAI
			07-19-2019
			21500000.00000000
			07-19-2019
			MAI
			.97200000
			6
			12-01-2021
			N
			Bonefish Grill
			5500
			06-30-2023
			Panera Bread
			5100
			05-06-2024
			Caliber
			4000
			08-31-2023
			08-31-2019
			1820567.00000000
			383264.00000000
			1437303.00000000
			1348322.00000000
			UW
			CREFC
			3.31000000
			3.11000000
			F
			F
			12-31-2021
		
		false
		false
		12400000.00000000
		36838.33000000
		.03450000
		.00010580
		36838.33000000
		.00000000
		.00000000
		12400000.00000000
		12400000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-15-2019
		12200000.00000000
		120
		11-01-2029
		0
		.04650000
		.04650000
		3
		1
		120
		12-01-2019
		true
		1
		WL
		3
		.00000000
		12200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-31-2029
		.00000000
		.00000000
		
			Daniel Dinex
			610 Park Avenue
			New York
			NY
			10065
			Albany
			RT
			17765
			17765
			1925
			1997
			19800000.00000000
			MAI
			08-28-2019
			19800000.00000000
			08-28-2019
			MAI
			1.00000000
			6
			12-01-2021
			N
			65th Street Restaurant,LLC
			17765
			2073635.00000000
			1157768.00000000
			915867.00000000
			895437.00000000
			UW
			CREFC
			1.59000000
			1.56000000
			N
			F
			12-31-2021
		
		false
		false
		12200000.00000000
		48850.83000000
		.04650000
		.00010580
		48850.83000000
		.00000000
		.00000000
		12200000.00000000
		12200000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		09-17-2019
		11800000.00000000
		120
		10-06-2029
		360
		.03900000
		.03900000
		3
		1
		60
		11-06-2019
		true
		1
		WL
		5
		39628.33000000
		11800000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2029
		.00000000
		.00000000
		
			CubeSmart Self Storage - Pembroke Pines
			8321 Pines Boulevard
			Pembroke Pines
			FL
			33024
			Broward
			SS
			74625
			74625
			1032
			1990
			17300000.00000000
			MAI
			08-09-2019
			17300000.00000000
			08-09-2019
			MAI
			.91600000
			6
			12-06-2021
			N
			07-31-2019
			1667872.00000000
			672308.00000000
			995564.00000000
			984370.00000000
			UW
			CREFC
			1.49000000
			1.47000000
			F
			F
		
		false
		false
		11800000.00000000
		39628.33000000
		.03900000
		.00010580
		39628.33000000
		.00000000
		.00000000
		11800000.00000000
		11800000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		41
		1
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		09-19-2019
		11610000.00000000
		120
		10-06-2029
		360
		.03805000
		.03805000
		3
		1
		0
		11-06-2019
		true
		1
		WL
		2
		54130.70000000
		11593909.79000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2029
		.00000000
		.00000000
		
			Pioneer Plaza
			1805 Pioneer Parkway East
			Springfield
			OR
			97478
			Lane
			RT
			96027
			96027
			1990
			15500000.00000000
			MAI
			06-28-2019
			15500000.00000000
			06-28-2019
			MAI
			.93400000
			.97960000
			6
			12-06-2021
			N
			Safeway
			47019
			06-30-2023
			Lakefield Veterinary Group inc
			12478
			03-31-2032
			Dragon Vine
			3926
			01-31-2023
			05-31-2019
			01-01-2022
			03-31-2022
			1594548.00000000
			309917.00000000
			413486.00000000
			127930.63000000
			1181062.00000000
			181986.37000000
			1099439.00000000
			161580.62000000
			UW
			CREFC
			162392.10000000
			1.82000000
			1.12070000
			1.69000000
			.99500000
			F
			F
			04-05-2022
		
		false
		false
		11063343.56000000
		54130.70000000
		.03805000
		.00010580
		36249.35000000
		17881.35000000
		.00000000
		11045462.21000000
		11045462.21000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-01-2019
		10587500.00000000
		120
		10-01-2029
		360
		.04700000
		.04700000
		3
		1
		60
		11-01-2019
		true
		1
		WL
		5
		42849.97000000
		10587500.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		11-30-2021
		04-30-2029
		04-30-2029
		.00000000
		.00000000
		
			Bella Vista Phase II
			4305 Ruben Torres Boulevard
			Brownsville
			TX
			78526
			Cameron
			MF
			144
			144
			2017
			15150000.00000000
			MAI
			05-23-2019
			15150000.00000000
			05-23-2019
			MAI
			.91700000
			6
			X
			04-30-2019
			1501394.00000000
			457154.00000000
			1044239.00000000
			1015439.00000000
			UW
			CREFC
			1.58000000
			1.54000000
			F
			F
		
		false
		false
		10587500.00000000
		42849.97000000
		.04700000
		.00050580
		42849.97000000
		.00000000
		.00000000
		10587500.00000000
		10587500.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		43
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-01-2019
		10570000.00000000
		120
		10-06-2029
		0
		.03630000
		.03630000
		3
		1
		120
		11-06-2019
		true
		1
		WL
		3
		33040.06000000
		10570000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			Retail Unit - Westgate Condominium
			2525 M Street, NW
			Washington
			DC
			20037
			District of Columbia
			RT
			13211
			13211
			2017
			17000000.00000000
			MAI
			09-18-2019
			17000000.00000000
			09-18-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Nobu DC LLC
			13211
			08-31-2037
			08-31-2019
			1302838.00000000
			386826.00000000
			916012.00000000
			878417.00000000
			UW
			CREFC
			2.35000000
			2.26000000
			F
			F
			03-31-2022
		
		false
		false
		10570000.00000000
		33040.06000000
		.03630000
		.00040580
		33040.06000000
		.00000000
		.00000000
		10570000.00000000
		10570000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		44
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		08-20-2019
		9750000.00000000
		120
		09-01-2029
		360
		.04370000
		.04370000
		3
		1
		0
		10-01-2019
		true
		1
		WL
		2
		48651.56000000
		9724843.46000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		10-31-2021
		06-30-2029
		06-30-2029
		.00000000
		.00000000
		
			Bay Pointe Apartments
			811, 919 and 1919 Northwood St.
			Baytown
			TX
			77521
			Harris
			MF
			314
			314
			1976
			2017
			14500000.00000000
			MAI
			07-31-2019
			14500000.00000000
			07-31-2019
			MAI
			.94600000
			6
			X
			06-30-2019
			1981845.00000000
			1011591.00000000
			970254.00000000
			891754.00000000
			UW
			CREFC
			1.66000000
			1.53000000
			F
			F
		
		false
		false
		9320783.71000000
		48651.56000000
		.04370000
		.00010580
		35074.63000000
		13576.93000000
		.00000000
		9307206.78000000
		9307206.78000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		45
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-02-2019
		8000000.00000000
		120
		11-01-2029
		120
		.03950000
		.03950000
		3
		1
		0
		12-01-2019
		true
		1
		WL
		1
		.00000000
		8000000.00000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		08-31-2029
		.00000000
		.00000000
		
			652 Kent Avenue
			652 Kent Avenue
			Brooklyn
			NY
			11249
			Kings
			WH
			92000
			92000
			1986
			20600000.00000000
			MAI
			04-18-2019
			20600000.00000000
			04-18-2019
			MAI
			1.00000000
			6
			12-01-2021
			N
			Brink's
			92000
			08-31-2039
			07-31-2019
			1793715.00000000
			300737.00000000
			1492979.00000000
			1417186.00000000
			UW
			CREFC
			1.54000000
			1.46000000
			F
			F
			12-01-2021
		
		false
		false
		6295464.97000000
		80806.14000000
		.03950000
		.00010580
		21413.32000000
		59392.82000000
		.00000000
		6236072.15000000
		6236072.15000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		46
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		08-09-2019
		7000000.00000000
		120
		09-01-2029
		0
		.03641000
		.03641000
		3
		1
		120
		10-01-2019
		true
		1
		WL
		3
		21947.14000000
		7000000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		10-31-2021
		05-31-2029
		05-31-2029
		.00000000
		.00000000
		
			WoodSpring Suites - Holland
			2630 Van Ommen Drive
			Holland
			MI
			49424
			Ottawa
			LO
			105
			105
			2008
			8200000.00000000
			MAI
			07-12-2019
			8200000.00000000
			07-12-2019
			MAI
			.93600000
			6
			X
			06-30-2019
			1603442.00000000
			831783.00000000
			771659.00000000
			771659.00000000
			UW
			CREFC
			F
		
		
			Woodspring Suites - Tyler
			3210 South Southwest Loop 323
			Tyler
			TX
			75701
			Smith
			LO
			124
			124
			2008
			2016
			5300000.00000000
			MAI
			07-15-2019
			5300000.00000000
			07-15-2019
			MAI
			.90000000
			6
			X
			06-30-2019
			1278641.00000000
			863369.00000000
			415272.00000000
			415272.00000000
			UW
			CREFC
			F
		
		false
		false
		7000000.00000000
		21947.14000000
		.03641000
		.00010580
		21947.14000000
		.00000000
		.00000000
		7000000.00000000
		7000000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		47
		1
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		09-27-2019
		6800000.00000000
		120
		10-06-2029
		360
		.03997000
		.03997000
		3
		1
		36
		11-06-2019
		true
		1
		WL
		5
		23404.66000000
		6800000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-05-2021
		07-05-2029
		07-05-2029
		.00000000
		.00000000
		
			Oak Hills Mobile Home Park
			5965 Harrisburg Georgesville Road
			Grove City
			OH
			43123
			Franklin
			MH
			249
			249
			1981
			9300000.00000000
			MAI
			01-09-2019
			9300000.00000000
			01-09-2019
			MAI
			.94400000
			6
			X
			05-31-2019
			1110082.00000000
			489061.00000000
			621020.00000000
			608570.00000000
			UW
			CREFC
			1.59000000
			1.56000000
			F
			F
		
		false
		false
		6800000.00000000
		23404.66000000
		.03997000
		.00010580
		23404.66000000
		.00000000
		.00000000
		6800000.00000000
		6800000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		48
		1
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		09-18-2019
		5600000.00000000
		120
		10-06-2029
		360
		.03850000
		.03850000
		3
		1
		24
		11-06-2019
		true
		1
		WL
		5
		18565.56000000
		5600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2029
		.00000000
		.00000000
		
			Studio Movie Grill Chicago
			210 West 87th Street
			Chicago
			IL
			60620
			Cook
			RT
			65186
			65186
			1997
			2016
			9000000.00000000
			MAI
			08-06-2019
			9000000.00000000
			08-06-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Pride Entertainmentt LLC
			65186
			07-31-2031
			841412.00000000
			25242.00000000
			816170.00000000
			721650.00000000
			UW
			CREFC
			2.59000000
			2.29000000
			N
			F
			12-31-2021
		
		false
		false
		5542647.75000000
		26253.26000000
		.03850000
		.00010580
		18375.42000000
		7877.84000000
		.00000000
		5534769.91000000
		5534769.91000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		49
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-11-2019
		4350000.00000000
		120
		11-06-2029
		0
		.04080000
		.04080000
		3
		1
		120
		12-06-2019
		true
		1
		WL
		3
		.00000000
		4350000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2029
		.00000000
		.00000000
		
			532 E 142nd Street
			532 East 142nd Street
			Bronx
			NY
			10454
			Bronx
			MF
			15
			15
			2016
			6400000.00000000
			MAI
			08-06-2019
			6400000.00000000
			08-06-2019
			MAI
			.93300000
			6
			12-06-2021
			N
			07-31-2019
			304882.00000000
			45944.00000000
			258937.00000000
			255187.00000000
			UW
			CREFC
			1.44000000
			1.42000000
			F
			F
		
		false
		false
		4350000.00000000
		15283.00000000
		.04080000
		.00010580
		15283.00000000
		.00000000
		.00000000
		4350000.00000000
		4350000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		50
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-15-2019
		3750000.00000000
		120
		11-01-2029
		360
		.04000000
		.04000000
		3
		1
		60
		12-01-2019
		true
		1
		WL
		5
		.00000000
		3750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-31-2029
		.00000000
		.00000000
		
			1713 Parkway
			1713 FM 685
			Pflugerville
			TX
			78660
			Travis
			RT
			10885
			10885
			2017
			5800000.00000000
			MAI
			08-22-2019
			5800000.00000000
			08-22-2019
			MAI
			1.00000000
			6
			12-01-2021
			X
			Comercia Bank
			2781
			11-14-2028
			Austin Gourmet popcorn
			1477
			04-01-2024
			teaploca Lounge
			1470
			01-08-2028
			533366.00000000
			175495.00000000
			357871.00000000
			337683.00000000
			UW
			CREFC
			1.67000000
			1.57000000
			N
			F
			01-01-2021
		
		false
		false
		3750000.00000000
		12916.67000000
		.04000000
		.00050580
		12916.67000000
		.00000000
		.00000000
		3750000.00000000
		3750000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		51
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-02-2019
		3500000.00000000
		120
		10-06-2029
		0
		.03690000
		.03690000
		3
		1
		120
		11-06-2019
		true
		1
		WL
		3
		11121.25000000
		3500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			Best Storage-South
			8520 & 8611 Erin Drive
			Anchorage
			AK
			99507
			Anchorage
			SS
			61368
			61368
			431
			2002
			7800000.00000000
			MAI
			08-29-2019
			7800000.00000000
			08-29-2019
			MAI
			.82900000
			6
			12-06-2021
			N
			08-31-2019
			687309.00000000
			244000.00000000
			443309.00000000
			437172.00000000
			UW
			CREFC
			3.39000000
			3.34000000
			F
			F
		
		false
		false
		3500000.00000000
		11121.25000000
		.03690000
		.00010580
		11121.25000000
		.00000000
		.00000000
		3500000.00000000
		3500000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		52
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-15-2019
		3000000.00000000
		120
		11-06-2029
		360
		.03800000
		.03800000
		3
		1
		60
		12-06-2019
		true
		1
		WL
		5
		.00000000
		3000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			WAG Moncks Corner, SC
			395 N. Highway 52
			Moncks Corner
			SC
			29461
			Berkeley
			RT
			14820
			14820
			2006
			5400000.00000000
			MAI
			08-09-2019
			5400000.00000000
			08-09-2019
			MAI
			1.00000000
			6
			12-06-2021
			N
			Walgreens
			14820
			08-31-2031
			315495.00000000
			9465.00000000
			306030.00000000
			299411.00000000
			UW
			CREFC
			1.82000000
			1.78000000
			N
			F
			12-31-2021
		
		false
		false
		3000000.00000000
		9816.67000000
		.03800000
		.00010580
		9816.67000000
		.00000000
		.00000000
		3000000.00000000
		3000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		53
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-07-2019
		3000000.00000000
		120
		11-06-2029
		360
		.03690000
		.03690000
		3
		1
		36
		12-06-2019
		true
		1
		WL
		5
		.00000000
		3000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			CubeSmart Bryan TX
			741 N. Harvey Mitchell Parkway
			Bryan
			TX
			77807
			Brazos
			SS
			60850
			60850
			497
			1994
			4450000.00000000
			MAI
			08-27-2019
			4450000.00000000
			08-27-2019
			MAI
			.74400000
			6
			12-06-2021
			N
			07-31-2019
			484493.00000000
			210574.00000000
			273919.00000000
			267834.00000000
			UW
			CREFC
			1.66000000
			1.62000000
			F
			F
		
		false
		false
		3000000.00000000
		9532.50000000
		.03690000
		.00010580
		9532.50000000
		.00000000
		.00000000
		3000000.00000000
		3000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	




(null)


	
		
		
		
	
	
		2(c)(15)
		Loan Structure Code
		With respect to Asset Numbers 2, 4, 5, 9 and 19, the related mortgage loan is a senior portion of a mortgage loan structure comprised of one or more senior A notes and one or more subordinate notes.
	
	
		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.
	
	
		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.
	
	
		2(d)(28)(xiv)
		Most Recent Debt Service Amount
		With respect to any "Hyper-Amortization" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
	
	
		2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).  
	
	
		2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
	
	
		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 November 2019 (or for loans originated after such date, as of the loan origination date).
	
	
		2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		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.
	
	
		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.
	
	
		2(f)(1)
		Primary Servicer Name
		In the case of Asset Numbers 3 and 5, the whole loan is serviced under the Benchmark 2019-B14 Pooling and Servicing Agreement until such time that the related controlling pari passu companion loan has been securitized, at which point the whole loan will be serviced under the related pooling and servicing agreement. The initial controlling noteholder with respect to Asset Numbers 3 and 5 are JPMCB and CREFI, or an affiliate, respectively, as holder of the related controlling pari passu companion loans. The primary servicer name has been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association.