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:  333-227446-05

Central Index Key Number of issuing entity:  0001778749

Morgan Stanley Capital I Trust 2019-H7
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-227446

Central Index Key Number of depositor:  0001547361

Morgan Stanley Capital I Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001624053

Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001548405

Starwood Mortgage Capital LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001558761

Cantor Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)

Jane Lam (212) 761-4000
(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)

38-4123600
38-4123601
38-7221335
(I.R.S. Employer Identification No.)

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

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

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



 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-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 Morgan Stanley Capital I Trust 2019-H7.

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

The following table presents the loss information for the trust assets for the Morgan Stanley Capital I Trust 2019-H7 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on June 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

2

2.09%

0

N/A

No assets securitized by Argentic Real Estate Finance LLC, Morgan Stanley Mortgage Capital Holdings LLC, Starwood Mortgage Capital LLCand Cantor Commercial Real Estate Lending, L.P. (each a "Securitizer") and held by Morgan Stanley Capital I Trust 2019-H7 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from May 18, 2022 to June 17, 2022.

Argentic Real Estate Finance LLC filed its most recent Form ABS-15G on February 8, 2022. The CIK number for Argentic Real Estate Finance LLC is 0001624053.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on May 13, 2022. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

Starwood Mortgage Capital LLC filed its most recent Form ABS-15G on January 19, 2022. The CIK number for Starwood Mortgage Capital LLC is 0001548405.

Cantor Commercial Real Estate Lending, L.P. filed its most recent Form ABS-15G on May 12, 2022. The CIK number for Cantor Commercial Real Estate Lending, L.P. is 0001558761.

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. 333-227446-05 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. 333-227446-05 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for Morgan Stanley Capital I Trust 2019-H7, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

05/17/2022

$48,775.11

  Current Distribution Date

06/17/2022

$55,275.11

 

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 Morgan Stanley Capital I Trust 2019-H7, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

05/17/2022

$5,774.50

  Current Distribution Date

06/17/2022

$5,964.10

 

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 Morgan Stanley Capital I Trust 2019-H7, 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. 333-227446-05 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. 333-227446-05 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.

Morgan Stanley Capital I Inc.
(Depositor)

 

/s/ Jane Lam
Jane Lam, President

Date: June 30, 2022

 

 


msc19h07_ex991-202206.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/22

Morgan Stanley Capital I Trust 2019-H7

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-H7

 

           

Table of Contents

 

 

 

 

 

Section

Pages

Role

Party and Contact Information

 Contacts

 

Certificate Distribution Detail

2

Depositor

Morgan Stanley Capital I Inc.

 

 

Certificate Factor Detail

3

 

General Information Number

(212) 761-4000

cmbs_notices@morganstanley.com

Certificate Interest Reconciliation Detail

4

 

1585 Broadway | New York, NY 10036 | 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

Argentic Services Company LP

 

 

Mortgage Loan Detail (Part 1)

13-14

 

Andrew Hundertmark

(469) 609-2001

ahundertmark@argenticservices.com

 

 

 

500 North Central Expressway, Suite 261 | Plano, TX 75074 | United States

 

Mortgage Loan Detail (Part 2)

15-16

 

 

 

 

 

 

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

Principal Prepayment Detail

17

Representations Reviewer

 

 

 

Historical Detail

18

 

Don Simon

(203) 660-6100

 

Delinquency Loan Detail

19

 

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

 

 

 

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

Specially Serviced Loan Detail - Part 1

21

 

Corporate Trust Services (CMBS)

 

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

Specially Serviced Loan Detail - Part 2

22

 

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

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

 

 

Modified Loan Detail

23

 

 

 

 

Historical Liquidated Loan Detail

24

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                 Beginning Balance

Distribution

Distribution

Penalties

Realized Losses           Total Distribution                  Ending Balance

Support¹         Support¹

 

A-1

61771MAS9

2.327000%

19,200,000.00

10,442,979.86

327,683.35

20,250.68

0.00

0.00

347,934.03

10,115,296.51

21.89%

21.63%

A-2

61771MAT7

2.492000%

29,900,000.00

29,900,000.00

0.00

62,092.33

0.00

0.00

62,092.33

29,900,000.00

21.89%

21.63%

A-SB

61771MAU4

3.171000%

26,600,000.00

26,600,000.00

0.00

70,290.50

0.00

0.00

70,290.50

26,600,000.00

21.89%

21.63%

A-3

61771MAV2

3.005000%

205,000,000.00

205,000,000.00

0.00

513,354.17

0.00

0.00

513,354.17

205,000,000.00

21.89%

21.63%

A-4

61771MAW0

3.261000%

242,191,000.00

242,191,000.00

0.00

658,154.04

0.00

0.00

658,154.04

242,191,000.00

21.89%

21.63%

A-S

61771MAZ3

3.524000%

62,560,000.00

62,560,000.00

0.00

183,717.87

0.00

0.00

183,717.87

62,560,000.00

21.89%

21.63%

B

61771MBA7

3.725000%

33,614,000.00

33,614,000.00

0.00

104,343.46

0.00

0.00

104,343.46

33,614,000.00

17.34%

17.13%

C

61771MBB5

4.128000%

34,549,000.00

34,549,000.00

0.00

118,848.56

0.00

0.00

118,848.56

34,549,000.00

12.65%

12.50%

D

61771MAC4

3.000000%

15,873,000.00

15,873,000.00

0.00

39,682.50

0.00

0.00

39,682.50

15,873,000.00

10.50%

10.38%

E-RR

61771MAF7

4.541503%

22,410,000.00

22,410,000.00

0.00

84,812.57

0.00

0.00

84,812.57

22,410,000.00

7.47%

7.38%

F-RR

61771MAH3

4.541503%

17,741,000.00

17,741,000.00

0.00

67,142.34

0.00

0.00

67,142.34

17,741,000.00

5.06%

5.00%

G-RR

61771MAK6

4.541503%

8,403,000.00

8,403,000.00

0.00

31,801.88

0.00

0.00

31,801.88

8,403,000.00

3.92%

3.88%

H-RR

61771MAM2

4.541503%

28,946,514.00

28,946,514.00

0.00

104,986.91

0.00

0.00

104,986.91

28,946,514.00

0.00%

0.00%

V

61771MAP5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

61771MAQ3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

746,987,514.00

738,230,493.86

327,683.35

2,059,477.81

0.00

0.00

2,387,161.16

737,902,810.51

 

 

 

 

X-A

61771MAX8

1.450927%

522,891,000.00

514,133,979.86

0.00

621,642.53

0.00

0.00

621,642.53

513,806,296.51

 

 

X-B

61771MAY6

0.806186%

130,723,000.00

130,723,000.00

0.00

87,822.55

0.00

0.00

87,822.55

130,723,000.00

 

 

X-D

61771MAA8

1.541503%

15,873,000.00

15,873,000.00

0.00

20,390.23

0.00

0.00

20,390.23

15,873,000.00

 

 

Notional SubTotal

 

669,487,000.00

660,729,979.86

0.00

729,855.31

0.00

0.00

729,855.31

660,402,296.51

 

 

 

Deal Distribution Total

 

 

 

327,683.35

2,789,333.12

0.00

0.00

3,117,016.47

 

 

 

 

*

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

61771MAS9

543.90520104

17.06684115

1.05472292

0.00000000

0.00000000

0.00000000

0.00000000

18.12156406

526.83835990

A-2

61771MAT7

1,000.00000000

0.00000000

2.07666656

0.00000000

0.00000000

0.00000000

0.00000000

2.07666656

1,000.00000000

A-SB

61771MAU4

1,000.00000000

0.00000000

2.64250000

0.00000000

0.00000000

0.00000000

0.00000000

2.64250000

1,000.00000000

A-3

61771MAV2

1,000.00000000

0.00000000

2.50416668

0.00000000

0.00000000

0.00000000

0.00000000

2.50416668

1,000.00000000

A-4

61771MAW0

1,000.00000000

0.00000000

2.71749999

0.00000000

0.00000000

0.00000000

0.00000000

2.71749999

1,000.00000000

A-S

61771MAZ3

1,000.00000000

0.00000000

2.93666672

0.00000000

0.00000000

0.00000000

0.00000000

2.93666672

1,000.00000000

B

61771MBA7

1,000.00000000

0.00000000

3.10416672

0.00000000

0.00000000

0.00000000

0.00000000

3.10416672

1,000.00000000

C

61771MBB5

1,000.00000000

0.00000000

3.44000000

0.00000000

0.00000000

0.00000000

0.00000000

3.44000000

1,000.00000000

D

61771MAC4

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

61771MAF7

1,000.00000000

0.00000000

3.78458590

0.00000000

0.00000000

0.00000000

0.00000000

3.78458590

1,000.00000000

F-RR

61771MAH3

1,000.00000000

0.00000000

3.78458599

0.00000000

0.00000000

0.00000000

0.00000000

3.78458599

1,000.00000000

G-RR

61771MAK6

1,000.00000000

0.00000000

3.78458646

0.00000000

0.00000000

0.00000000

0.00000000

3.78458646

1,000.00000000

H-RR

61771MAM2

1,000.00000000

0.00000000

3.62692758

0.15765836

3.51784778

0.00000000

0.00000000

3.62692758

1,000.00000000

V

61771MAP5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

61771MAQ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

61771MAX8

983.25268528

0.00000000

1.18885682

0.00000000

0.00000000

0.00000000

0.00000000

1.18885682

982.62600907

X-B

61771MAY6

1,000.00000000

0.00000000

0.67182171

0.00000000

0.00000000

0.00000000

0.00000000

0.67182171

1,000.00000000

X-D

61771MAA8

1,000.00000000

0.00000000

1.28458577

0.00000000

0.00000000

0.00000000

0.00000000

1.28458577

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

05/01/22 - 05/30/22

30

0.00

20,250.68

0.00

20,250.68

0.00

0.00

0.00

20,250.68

0.00

 

A-2

05/01/22 - 05/30/22

30

0.00

62,092.33

0.00

62,092.33

0.00

0.00

0.00

62,092.33

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

70,290.50

0.00

70,290.50

0.00

0.00

0.00

70,290.50

0.00

 

A-3

05/01/22 - 05/30/22

30

0.00

513,354.17

0.00

513,354.17

0.00

0.00

0.00

513,354.17

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

658,154.04

0.00

658,154.04

0.00

0.00

0.00

658,154.04

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

621,642.53

0.00

621,642.53

0.00

0.00

0.00

621,642.53

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

87,822.55

0.00

87,822.55

0.00

0.00

0.00

87,822.55

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

20,390.23

0.00

20,390.23

0.00

0.00

0.00

20,390.23

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

183,717.87

0.00

183,717.87

0.00

0.00

0.00

183,717.87

0.00

 

B

05/01/22 - 05/30/22

30

0.00

104,343.46

0.00

104,343.46

0.00

0.00

0.00

104,343.46

0.00

 

C

05/01/22 - 05/30/22

30

0.00

118,848.56

0.00

118,848.56

0.00

0.00

0.00

118,848.56

0.00

 

D

05/01/22 - 05/30/22

30

0.00

39,682.50

0.00

39,682.50

0.00

0.00

0.00

39,682.50

0.00

 

E-RR

05/01/22 - 05/30/22

30

0.00

84,812.57

0.00

84,812.57

0.00

0.00

0.00

84,812.57

0.00

 

F-RR

05/01/22 - 05/30/22

30

0.00

67,142.34

0.00

67,142.34

0.00

0.00

0.00

67,142.34

0.00

 

G-RR

05/01/22 - 05/30/22

30

0.00

31,801.88

0.00

31,801.88

0.00

0.00

0.00

31,801.88

0.00

 

H-RR

05/01/22 - 05/30/22

30

96,899.05

109,550.57

0.00

109,550.57

4,563.66

0.00

0.00

104,986.91

101,829.43

 

Totals

 

 

96,899.05

2,793,896.78

0.00

2,793,896.78

4,563.66

0.00

0.00

2,789,333.12

101,829.43

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,117,016.47

 

(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

2,807,739.29

Master Servicing Fee

6,169.60

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,962.85

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

317.85

ARD Interest

0.00

Operating Advisor Fee

1,271.40

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

120.79

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,807,739.29

Total Fees

13,842.49

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

327,683.35

Reimbursement for Interest on Advances

15.79

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

3,500.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

1,047.87

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

327,683.35

Total Expenses/Reimbursements

4,563.66

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,789,333.12

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

327,683.35

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,117,016.47

Total Funds Collected

3,135,422.64

Total Funds Distributed

3,135,422.62

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

738,230,494.36

738,230,494.36

Beginning Certificate Balance

738,230,493.86

(-) Scheduled Principal Collections

327,683.35

327,683.35

(-) Principal Distributions

327,683.35

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

737,902,811.01

737,902,811.01

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

738,382,468.21

738,382,468.21

Ending Certificate Balance

737,902,810.51

Ending Actual Collateral Balance

738,062,140.76

738,062,140.76

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.50)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.50)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.54%

 

 

 

 

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

 

10,000,000 or less

26

151,108,769.51

20.48%

81

4.7476

1.721893

1.40 or less

14

142,557,244.74

19.32%

84

4.8880

0.933023

10,000,001.00 to 20,000,000

20

273,285,459.79

37.04%

79

4.5536

2.172538

1.41 to 1.60

5

60,984,072.37

8.26%

85

4.6297

1.493177

20,000,001.00 to 30,000,000

7

178,508,581.71

24.19%

84

4.3354

1.812221

1.61 to 1.80

7

88,140,825.02

11.94%

79

4.8766

1.690050

30,000,001.00 to 40,000,000

2

75,000,000.00

10.16%

83

3.9848

2.305333

1.81 to 2.00

5

36,643,888.27

4.97%

84

4.6828

1.925852

40,000,001.00 to greater

1

60,000,000.00

8.13%

85

3.7408

3.020000

2.01 to 2.20

5

73,718,091.77

9.99%

75

4.4503

2.128980

 

Totals

56

737,902,811.01

100.00%

82

4.4167

2.075494

2.21 or greater

20

335,858,688.84

45.52%

82

4.0208

2.771900

 

 

 

 

 

 

 

 

Totals

56

737,902,811.01

100.00%

82

4.4167

2.075494

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Arizona

2

12,500,000.00

1.69%

85

4.0780

2.440000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

8

85,962,313.81

11.65%

84

4.3476

2.244552

California

17

101,855,940.75

13.80%

83

4.1931

2.151156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

18

140,960,204.19

19.10%

84

4.7472

1.618907

Connecticut

1

3,550,000.00

0.48%

84

4.3100

2.420000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

8

67,947,000.00

9.21%

85

4.8076

1.419745

Florida

6

58,159,359.29

7.88%

65

4.8418

2.040260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

9

96,016,073.24

13.01%

77

4.1940

2.083815

Georgia

3

58,471,763.78

7.92%

85

4.5794

1.496321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

8

97,351,649.35

13.19%

72

4.4915

1.978951

Illinois

2

27,500,000.00

3.73%

84

4.2144

3.088000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

29

246,857,197.78

33.45%

84

4.2003

2.497630

Indiana

2

10,426,058.78

1.41%

85

4.9195

1.920964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

1

2,808,372.82

0.38%

84

4.5200

1.640000

Kentucky

1

10,633,931.01

1.44%

24

4.5400

2.280000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

81

737,902,811.01

100.00%

82

4.4167

2.075494

Louisiana

1

16,000,000.00

2.17%

84

4.5500

4.280000

 

 

 

 

 

 

 

Maryland

2

11,637,668.34

1.58%

84

4.3326

2.270499

 

 

 

 

 

 

 

Michigan

1

3,984,384.40

0.54%

84

5.1000

1.620000

 

 

 

 

 

 

 

Missouri

2

13,314,566.69

1.80%

85

4.7080

1.269876

 

 

 

 

 

 

 

Nevada

2

75,900,000.00

10.29%

85

3.7670

2.961700

 

 

 

 

 

 

 

New Jersey

2

29,667,821.83

4.02%

84

4.7696

1.799502

 

 

 

 

 

 

 

New York

25

192,617,560.38

26.10%

84

4.4833

1.596504

 

 

 

 

 

 

 

North Carolina

3

35,441,306.77

4.80%

85

4.4375

1.810200

 

 

 

 

 

 

 

Ohio

1

2,808,372.82

0.38%

84

4.5200

1.640000

 

 

 

 

 

 

 

Pennsylvania

1

1,324,095.23

0.18%

85

4.5500

0.430000

 

 

 

 

 

 

 

Texas

4

51,985,000.00

7.04%

84

4.4379

2.480906

 

 

 

 

 

 

 

Washington

1

6,507,117.86

0.88%

84

4.9900

1.230000

 

 

 

 

 

 

 

West Virginia

1

3,450,000.00

0.47%

84

4.0200

2.430000

 

 

 

 

 

 

 

Wisconsin

1

10,167,863.27

1.38%

84

4.9800

1.900000

 

 

 

 

 

 

 

Totals

81

737,902,811.01

100.00%

82

4.4167

2.075494

 

 

 

 

 

 

 

 

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

 

4.4999% or less

22

372,493,124.41

50.48%

84

3.9773

2.503072

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.9999%

21

273,461,351.11

37.06%

82

4.6938

1.677491

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% or greater

13

91,948,335.49

12.46%

71

5.3723

1.527024

25 months to 36 months

44

590,125,083.95

79.97%

82

4.4305

2.090849

 

Totals

56

737,902,811.01

100.00%

82

4.4167

2.075494

37 months to 48 months

12

147,777,727.06

20.03%

83

4.3614

2.014179

 

 

 

 

 

 

 

 

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

56

737,902,811.01

100.00%

82

4.4167

2.075494

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 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

 

60 months or less

3

30,088,276.29

4.08%

24

4.9992

2.023471

Interest Only

28

437,511,250.00

59.29%

83

4.2388

2.290095

 

61 months or greater

53

707,814,534.72

95.92%

84

4.3919

2.077706

300 months or less

2

10,718,352.13

1.45%

83

5.5179

1.682338

 

Totals

56

737,902,811.01

100.00%

82

4.4167

2.075494

301 months or greater

26

289,673,208.88

39.26%

80

4.6446

1.765917

 

 

 

 

 

 

 

 

Totals

56

737,902,811.01

100.00%

82

4.4167

2.075494

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 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

2

28,241,845.28

3.83%

67

4.2457

2.611865

 

 

 

None

 

 

Totals

56

737,902,811.01

100.00%

82

4.4167

2.075494

 

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 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

 

1A11

30316448

RT

Las Vegas

NV

Actual/360

3.741%

193,274.67

0.00

0.00

N/A

07/01/29

--

60,000,000.00

60,000,000.00

06/01/22

 

1A16

30316453

 

 

 

Actual/360

3.741%

32,212.44

0.00

0.00

N/A

07/01/29

--

10,000,000.00

10,000,000.00

06/01/22

 

2A1

30316207

Various      Various

CA

Actual/360

4.059%

139,810.00

0.00

0.00

N/A

05/06/29

--

40,000,000.00

40,000,000.00

06/06/22

 

2A5

30316211

 

 

 

Actual/360

4.059%

69,905.00

0.00

0.00

N/A

05/06/29

--

20,000,000.00

20,000,000.00

06/06/22

 

3A1

30316472

LO

Atlanta

GA

Actual/360

4.590%

113,248.49

40,365.58

0.00

N/A

07/06/29

--

28,652,370.15

28,612,004.57

06/06/22

 

3A3

30316474

 

 

 

Actual/360

4.590%

56,624.25

20,182.79

0.00

N/A

07/06/29

--

14,326,184.89

14,306,002.10

06/06/22

 

4

30316478

MF

Brooklyn

NY

Actual/360

3.900%

117,541.67

0.00

0.00

N/A

06/06/29

--

35,000,000.00

35,000,000.00

06/06/22

 

5

30316480

LO

Various

Various

Actual/360

4.550%

106,611.00

38,642.25

0.00

N/A

07/06/29

--

27,210,179.79

27,171,537.54

06/06/22

 

6

30503194

MU

New York

NY

Actual/360

4.820%

116,215.56

0.00

0.00

N/A

07/06/29

--

28,000,000.00

28,000,000.00

06/06/22

 

7

30316483

MF

Long Island City

NY

Actual/360

3.784%

84,597.19

36,317.99

0.00

N/A

04/01/29

--

25,961,075.82

25,924,757.83

06/01/22

 

8

30316484

IN

Durham

NC

Actual/360

4.500%

94,298.85

34,905.90

0.00

N/A

07/06/29

--

24,335,187.67

24,300,281.77

06/06/22

 

9

30316485

OF

Culver City

CA

Actual/360

3.905%

78,181.35

0.00

0.00

N/A

07/06/29

--

23,250,000.00

23,250,000.00

06/06/22

 

10

30316486

RT

Dallas

TX

Actual/360

4.035%

73,834.90

0.00

0.00

N/A

06/01/29

--

21,250,000.00

21,250,000.00

06/01/22

 

11

30316487

IN

Various

FL

Actual/360

3.770%

64,927.78

0.00

0.00

N/A

07/06/29

--

20,000,000.00

20,000,000.00

06/06/22

 

12

30316219

IN

Niles

IL

Actual/360

4.232%

60,129.67

0.00

0.00

06/01/29

05/01/30

--

16,500,000.00

16,500,000.00

06/01/22

 

13

30316488

LO

Princeton

NJ

Actual/360

4.760%

63,120.70

20,961.59

0.00

N/A

07/06/29

--

15,399,465.24

15,378,503.65

06/06/22

 

14

30316489

LO

Metairie

LA

Actual/360

4.550%

62,688.89

0.00

0.00

N/A

06/01/29

--

16,000,000.00

16,000,000.00

06/01/22

 

15

30316490

MU

New York

NY

Actual/360

4.450%

60,927.92

0.00

0.00

N/A

07/06/29

--

15,900,000.00

15,900,000.00

06/06/22

 

16

30316491

RT

New Braunfels

TX

Actual/360

4.670%

61,929.39

0.00

0.00

N/A

07/06/29

--

15,400,000.00

15,400,000.00

06/06/22

 

17

30316492

OF

Princeton

NJ

Actual/360

4.780%

58,897.19

19,621.38

0.00

N/A

05/06/29

--

14,308,939.56

14,289,318.18

06/06/22

 

18

30316493

OF

Rochester

NY

Actual/360

4.990%

58,008.75

0.00

0.00

N/A

07/01/29

--

13,500,000.00

13,500,000.00

06/05/22

 

19

30502523

OF

New York

NY

Actual/360

3.914%

42,129.86

0.00

0.00

N/A

03/11/29

--

12,500,000.00

12,500,000.00

06/11/22

 

20

30316495

MU

Staten Island

NY

Actual/360

5.290%

55,574.39

0.00

0.00

N/A

06/06/29

--

12,200,000.00

12,200,000.00

06/06/22

 

21

30316496

RT

Miami Beach

FL

Actual/360

5.650%

59,356.39

0.00

0.00

N/A

07/11/29

--

12,200,000.00

12,200,000.00

06/11/22

 

22

30316498

OF

Atlanta

GA

Actual/360

4.180%

43,193.33

0.00

0.00

N/A

07/01/29

--

12,000,000.00

12,000,000.00

06/01/22

 

23

30316501

OF

Bradenton

FL

Actual/360

5.140%

49,627.77

0.00

0.00

N/A

07/06/24

--

11,212,500.00

11,212,500.00

06/06/22

 

24

30316502

RT

Niles

IL

Actual/360

4.188%

39,669.67

0.00

0.00

N/A

06/01/29

--

11,000,000.00

11,000,000.00

06/01/22

 

25

30316503

MF

Louisville

KY

Actual/360

4.540%

41,624.97

13,354.03

0.00

N/A

06/06/24

--

10,647,285.04

10,633,931.01

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

30316504

LO

Menomonee Falls

WI

Actual/360

4.980%

43,660.34

13,327.50

0.00

N/A

06/06/29

--

10,181,190.77

10,167,863.27

06/06/22

 

27

30316505

IN

Fenton

MO

Actual/360

4.350%

37,616.33

14,838.10

0.00

N/A

07/06/29

--

10,042,179.68

10,027,341.58

06/06/22

 

28

30316506

MF

El Paso

TX

Actual/360

4.890%

42,403.09

0.00

0.00

N/A

06/06/29

--

10,070,000.00

10,070,000.00

06/06/22

 

29

30316507

LO

San Jose

CA

Actual/360

4.930%

42,452.78

0.00

0.00

N/A

04/01/29

--

10,000,000.00

10,000,000.00

06/01/22

 

30

30316508

RT

Austell

GA

Actual/360

5.800%

17,765.81

3,357.30

0.00

N/A

05/06/29

--

3,557,114.22

3,553,756.92

06/06/22

 

31

30316509

RT

Independence

MO

Actual/360

5.800%

16,433.37

3,105.51

0.00

N/A

05/06/29

--

3,290,330.62

3,287,225.11

06/06/22

 

32

30316510

RT

Indianapolis

IN

Actual/360

5.800%

12,559.44

2,373.42

0.00

N/A

05/06/29

--

2,514,682.20

2,512,308.78

06/06/22

 

33

30503235

Various      Brooklyn

NY

Actual/360

5.100%

40,403.33

0.00

0.00

N/A

06/06/29

--

9,200,000.00

9,200,000.00

04/06/22

 

34

30316511

RT

Holly Springs

NC

Actual/360

4.020%

19,873.51

0.00

0.00

N/A

06/01/29

--

5,741,025.00

5,741,025.00

06/01/22

 

35

30316512

RT

Lewisburg

WV

Actual/360

4.020%

11,942.75

0.00

0.00

N/A

06/01/29

--

3,450,000.00

3,450,000.00

06/01/22

 

36

30316513

LO

Lawndale

CA

Actual/360

5.050%

37,472.23

11,117.11

0.00

N/A

06/01/29

--

8,617,057.86

8,605,940.75

06/01/22

 

37

30316514

OF

Tampa

FL

Actual/360

5.400%

38,364.22

8,523.60

0.00

N/A

06/06/24

--

8,250,368.88

8,241,845.28

06/06/22

 

38

30316515

RT

Mount Airy

MD

Actual/360

4.120%

28,382.22

0.00

0.00

N/A

06/01/29

--

8,000,000.00

8,000,000.00

06/01/22

 

39

30316516

RT

Indianapolis

IN

Actual/360

4.640%

31,619.83

0.00

0.00

N/A

07/01/29

--

7,913,750.00

7,913,750.00

06/01/22

 

40

30503236

LO

Sanford

FL

Actual/360

5.400%

30,302.53

11,658.43

0.00

N/A

07/01/29

--

6,516,672.44

6,505,014.01

06/01/22

 

41

30503251

RT

Sunnyside

WA

Actual/360

4.990%

27,992.51

7,397.39

0.00

N/A

06/06/29

--

6,514,515.25

6,507,117.86

06/06/22

 

42

30316517

IN

Brooklyn

NY

Actual/360

5.500%

29,550.39

7,355.90

0.00

N/A

05/06/29

--

6,239,378.02

6,232,022.12

09/06/20

 

43

30316518

RT

Cave Creek

AZ

Actual/360

4.078%

21,947.57

0.00

0.00

N/A

07/06/29

--

6,250,000.00

6,250,000.00

06/06/22

 

44

30316519

RT

Cave Creek

AZ

Actual/360

4.078%

21,947.57

0.00

0.00

N/A

07/06/29

--

6,250,000.00

6,250,000.00

06/06/22

 

45

30316520

RT

Las Vegas

NV

Actual/360

4.078%

20,718.51

0.00

0.00

N/A

07/06/29

--

5,900,000.00

5,900,000.00

06/06/22

 

46

30316521

MU

Winston Salem

NC

Actual/360

4.600%

21,390.00

0.00

0.00

N/A

06/06/29

--

5,400,000.00

5,400,000.00

06/06/22

 

47

30316522

IN

Katy

TX

Actual/360

4.520%

20,492.55

0.00

0.00

N/A

05/01/29

--

5,265,000.00

5,265,000.00

06/01/22

 

48

30316523

LO

Oneonta

NY

Actual/360

5.700%

20,717.07

7,456.91

0.00

N/A

02/06/29

--

4,220,795.03

4,213,338.12

06/06/22

 

49

30316524

MU

New York

NY

Actual/360

4.780%

16,876.06

0.00

0.00

N/A

06/01/29

--

4,100,000.00

4,100,000.00

06/01/22

 

50

30316525

MF

Pontiac

MI

Actual/360

5.100%

17,517.49

4,417.68

0.00

N/A

06/06/29

--

3,988,802.08

3,984,384.40

06/06/22

 

51

30316526

IN

Baltimore

MD

Actual/360

4.800%

15,054.79

4,620.16

0.00

N/A

06/01/29

--

3,642,288.50

3,637,668.34

06/01/22

 

52

30316527

MF

Windham

CT

Actual/360

4.310%

13,175.43

0.00

0.00

N/A

06/01/29

--

3,550,000.00

3,550,000.00

06/01/22

 

53

30316528

SS

North Canton

OH

Actual/360

4.520%

10,945.53

3,782.83

0.00

N/A

06/01/29

--

2,812,155.65

2,808,372.82

06/01/22

 

Totals

 

 

 

 

 

 

2,807,739.29

327,683.35

0.00

 

 

 

738,230,494.36

737,902,811.01

 

 

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

 

1A11

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

 

 

1A16

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

 

 

2A1

22,719,935.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A5

22,719,935.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A1

5,516,627.96

2,137,188.37

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A3

5,516,627.96

2,137,188.37

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

4,220,433.71

1,108,221.68

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

8,003,561.79

577,434.14

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

2,296,528.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

9,799,308.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,616,597.45

746,154.42

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

2,145,305.29

610,346.90

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

2,866,677.03

666,632.38

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,935,266.32

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

4,864,098.44

1,723,805.21

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,551,291.53

623,171.54

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,254,209.67

916,906.54

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,806,641.93

474,163.12

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,386,396.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

2,216,433.53

2,157,258.78

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

57,724,437.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,170,408.19

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

788,292.14

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

3,153,035.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,245,385.46

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,344,712.19

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,335,801.74

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

1,430,625.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

840,321.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,020,145.29

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

347,335.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

291,004.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

245,928.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

579,206.48

0.00

--

--

--

0.00

0.00

40,108.46

79,425.39

0.00

0.00

 

 

34

489,797.10

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

371,779.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

1,072,580.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

885,207.32

163,589.50

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

981,834.85

252,824.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

814,756.39

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

796,928.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

577,329.22

144,997.26

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

0.00

0.00

--

--

05/11/22

0.00

0.00

36,813.77

774,472.37

60,094.92

0.00

 

 

43

706,425.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

627,442.43

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

584,267.97

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

535,000.53

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

495,002.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

872,663.29

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

24,818.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

403,493.23

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

233,972.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

389,443.21

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

298,689.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

297,222,377.74

59,030,182.93

 

 

 

0.00

0.00

76,922.24

853,897.76

60,094.92

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

1

9,200,000.00

0

0.00

1

6,232,022.12

1

6,232,022.12

0

0.00

0

0.00

0

0.00

0

0.00

 

4.416664%

4.394669%

82

05/17/22

1

9,200,000.00

0

0.00

1

6,239,378.02

1

6,239,378.02

0

0.00

0

0.00

0

0.00

0

0.00

 

4.416778%

4.394783%

83

04/18/22

0

0.00

0

0.00

1

6,247,649.25

0

0.00

0

0.00

1

28,696,221.17

0

0.00

0

0.00

 

4.416905%

4.394909%

84

03/17/22

0

0.00

0

0.00

1

6,254,931.49

0

0.00

0

0.00

2

43,104,382.62

0

0.00

0

0.00

 

4.417049%

4.395052%

85

02/17/22

0

0.00

0

0.00

1

6,265,037.34

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.417240%

4.395243%

86

01/18/22

0

0.00

0

0.00

1

6,272,237.62

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.417382%

4.395384%

87

12/17/21

0

0.00

0

0.00

1

6,279,403.96

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.417523%

4.395524%

88

11/18/21

1

9,200,000.00

0

0.00

1

6,287,492.58

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.417680%

4.395680%

89

10/18/21

0

0.00

0

0.00

1

6,294,587.01

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.417851%

4.395851%

90

09/17/21

0

0.00

0

0.00

1

6,302,606.35

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.417999%

4.395998%

91

08/17/21

0

0.00

0

0.00

1

6,309,629.53

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.418131%

4.396129%

92

07/16/21

0

0.00

0

0.00

1

6,316,619.61

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.418262%

4.396260%

93

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

33

30503235

04/06/22

1

1

 

40,108.46

79,425.39

0.00

9,200,000.00

 

 

 

 

 

 

42

30316517

09/06/20

20

6

 

36,813.77

774,472.37

205,715.58

6,391,351.87

10/27/20

2

02/26/21

04/13/22

 

Totals

 

 

 

 

 

76,922.24

853,897.76

205,715.58

15,591,351.87

 

 

 

 

 

 

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

 

18,875,776

18,875,776

0

 

 

0

 

25 - 36 Months

 

11,212,500

11,212,500

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

707,814,535

692,382,513

9,200,000

 

6,232,022

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

      Total

Current

30-59 Days

60-89 Days

     90+ Days

REO/Foreclosure

 

 

Jun-22

737,902,811

722,470,789

9,200,000

0

 

0

6,232,022

 

May-22

738,230,494

722,791,116

9,200,000

0

 

0

6,239,378

 

Apr-22

738,588,234

732,340,584

0

0

 

6,247,649

0

 

Mar-22

738,877,094

732,622,163

0

0

 

6,254,931

0

 

Feb-22

739,250,969

732,985,931

0

0

 

6,265,037

0

 

Jan-22

739,537,107

733,264,869

0

0

 

6,272,238

0

 

Dec-21

739,822,071

733,542,667

0

0

 

6,279,404

0

 

Nov-21

740,134,716

724,647,224

9,200,000

0

 

6,287,493

0

 

Oct-21

740,434,267

734,139,680

0

0

 

6,294,587

0

 

Sep-21

740,740,761

734,438,155

0

0

 

6,302,606

0

 

Aug-21

741,017,647

734,708,017

0

0

 

6,309,630

0

 

Jul-21

741,293,399

734,976,780

0

0

 

6,316,620

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

42

30316517

6,232,022.12

6,391,351.87

11,020,000.00

04/01/22

479,356.95

1.08000

09/30/20

05/06/29

322

Totals

 

6,232,022.12

6,391,351.87

11,020,000.00

 

479,356.95

 

 

 

 

 

 

 

 

© 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

 

42

30316517

IN

NY

10/27/20

2

 

 

 

 

Borrower''s BK filed on 2/26/2021 was dismissed pursuant to a stipulated order on 9/17/2021. Forbearance proposal received 9/27 offered reinstatement via C-PACE loan and resumption of P&I payments in January 2022, but no contribution

 

from borrower or gua rantors; the proposal was declined. Borrower reports $20,000 in rents received for 2021. A second proposal for discounted settlement stalled when the Borrower was unable to meet the conditions of closing. The loan

 

remains due for the October 2020 payment. Lender has delivered a notice of acceleration and revocation of rights to collect Rents. Foreclosure filed 4/13/2022; Order to Show Cause regarding Appointment of Receiver filed 5/18/2022.

 

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

3A1

30316472

29,432,429.74

4.59000%

29,432,429.74

4.59000%

10

10/28/20

09/06/20

11/09/20

3A1

30316472

0.00

4.59000%

0.00

4.59000%

8

02/23/22

12/02/21

02/23/22

3A3

30316474

14,716,214.79

4.59000%

14,716,214.79

4.59000%

10

10/28/20

09/06/20

11/09/20

3A3

30316474

0.00

4.59000%

0.00

4.59000%

8

02/23/22

12/22/21

02/23/22

13

30316488

15,865,056.70

4.76000%

15,846,003.51

4.76000%

8

07/06/20

07/06/20

07/15/20

13

30316488

0.00

4.76000%

0.00

4.76000%

8

02/05/21

02/04/21

02/09/21

14

30316489

0.00

4.55000%

0.00

4.55000%

8

03/31/21

03/31/21

04/14/21

21

30316496

0.00

5.65000%

0.00

5.65000%

8

11/30/20

11/30/20

02/05/21

26

30316504

0.00

4.98000%

0.00

4.98000%

8

02/18/21

09/06/20

02/26/21

29

30316507

10,000,000.00

4.93000%

10,000,000.00

4.93000%

8

08/03/20

07/31/20

08/18/20

48

30316523

0.00

5.70000%

0.00

5.70000%

8

12/03/20

12/03/20

02/01/21

Totals

 

70,013,701.23

 

69,994,648.04

 

 

 

 

 

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)

14

0.00

0.00

0.00

0.00

313.44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

21

0.00

0.00

0.00

0.00

593.56

0.00

0.00

0.00

0.00

0.00

0.00

0.00

42

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

46

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

14.60

0.00

0.00

0.00

47

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

1.19

0.00

0.00

0.00

48

0.00

0.00

0.00

0.00

140.87

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

3,500.00

0.00

1,047.87

0.00

0.00

0.00

15.79

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

4,563.66

 

 

 

 

© 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
		05-12-2022
		06-13-2022
		MSBNA; WFB; JPMCB; GSB
		06-03-2019
		70000000.00000000
		120
		07-01-2029
		0
		.03740800
		.03740800
		3
		1
		120
		08-01-2019
		true
		1
		A1
		3
		.00000000
		70000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2029
		.00000000
		.00000000
		
			Grand Canal Shoppes
			3327 & 3377 Las Vegas Blvd South
			Las Vegas
			NV
			89109
			Clark
			RT
			802338
			759891
			1999
			2007
			1640000000.00000000
			MAI
			04-03-2019
			1640000000.00000000
			04-03-2019
			MAI
			.94000000
			.87280000
			6
			08-01-2021
			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
			104029333.67000000
			26950341.00000000
			31007624.49000000
			4655190.64000000
			73021709.18000000
			22295150.36000000
			70997903.16000000
			21789198.86000000
			UW
			CREFC
			7206235.50000000
			2.53000000
			3.09390000
			2.46000000
			3.02370000
			F
			F
			03-31-2022
		
		false
		false
		70000000.00000000
		225487.11000000
		.03740800
		.00017220
		225487.11000000
		.00000000
		.00000000
		70000000.00000000
		70000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		05-12-2022
		06-13-2022
		AREF
		04-25-2019
		60000000.00000000
		120
		05-06-2029
		0
		.04059000
		.04059000
		3
		1
		120
		06-06-2019
		true
		1
		PP
		3
		202950.00000000
		60000000.00000000
		1
		14
		14
		0
		true
		true
		true
		false
		false
		08-05-2021
		01-05-2029
		01-05-2029
		.00000000
		.00000000
		
			The Springs
			5200 Ramon Road
			Palm Springs
			CA
			92264
			Riverside
			RT
			402736
			397718
			2008
			2015
			87000000.00000000
			MAI
			03-01-2019
			87000000.00000000
			03-26-2019
			98
			.98000000
			6
			X
			The Home Depot
			149591
			01-31-2034
			Burlington Coat Factory
			43712
			02-28-2029
			Ross Dress For Less
			30000
			01-31-2023
			12-31-2018
			5281583.00000000
			1172394.00000000
			4109189.00000000
			3830786.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Summerwood
			4121-4267 Woodruff Avenue
			Lakewood
			CA
			90713
			Los Angeles
			RT
			178770
			178770
			1968
			2011
			58000000.00000000
			MAI
			03-01-2019
			58000000.00000000
			04-08-2019
			98
			1.00000000
			6
			X
			Smart & Final
			31500
			05-31-2026
			Marshalls
			28230
			09-30-2022
			Henry's Market/Sprouts
			27072
			07-31-2026
			12-31-2018
			3868877.00000000
			812404.00000000
			3056473.00000000
			2931334.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Food 4 Less - Target Center
			6700 Cherry Avenue
			Long Beach
			CA
			90805
			Los Angeles
			RT
			196436
			196436
			1993
			45000000.00000000
			MAI
			03-01-2019
			45000000.00000000
			04-09-2019
			98
			1.00000000
			6
			X
			Target
			133987
			01-31-2028
			Food 4 Less
			52924
			06-30-2033
			Taco Bell
			3500
			12-16-2023
			12-31-2018
			2912157.00000000
			788924.00000000
			2123232.00000000
			1985727.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			El Super Center
			1251-1289 North Hacienda Boulevard
			La Puente
			CA
			91744
			Los Angeles
			RT
			117230
			117230
			2012
			40000000.00000000
			MAI
			03-01-2019
			40000000.00000000
			03-22-2019
			98
			1.00000000
			6
			X
			El Super
			45000
			03-31-2027
			Warehouse Shoes
			16722
			07-01-2026
			Fresenius Kidney Care San Jose Hills
			14264
			08-31-2030
			12-31-2018
			2727097.00000000
			586230.00000000
			2140868.00000000
			2058807.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Island Plaza
			1512-2548 East Amar Road And South Azusa Ave
			West Covina
			CA
			91792
			Los Angeles
			RT
			77772
			77772
			1967
			30500000.00000000
			MAI
			03-01-2019
			30500000.00000000
			03-22-2019
			98
			1.00000000
			6
			X
			Island Pacific Market
			31000
			12-31-2023
			99 Cents Only Stores LLC
			15000
			01-31-2027
			Bank of America
			8800
			03-31-2030
			12-31-2018
			2086765.00000000
			460260.00000000
			1626505.00000000
			1572064.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Baldwin Park Promenade
			3111-3151 Baldwin Park Boulevard
			Baldwin Park
			CA
			91706
			Los Angeles
			RT
			49906
			49906
			2006
			23700000.00000000
			MAI
			03-01-2019
			23700000.00000000
			03-21-2019
			98
			1.00000000
			6
			X
			Smart & Final
			20725
			12-31-2022
			CVS
			13013
			03-31-2032
			IHOP
			4240
			11-30-2031
			12-31-2018
			1570073.00000000
			331448.00000000
			1238625.00000000
			1203691.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Lynwood Plaza
			10821 Long Beach Boulevard
			Lynwood
			CA
			90262
			Los Angeles
			RT
			75245
			75245
			2003
			23500000.00000000
			MAI
			03-01-2019
			23500000.00000000
			03-22-2019
			98
			.96000000
			6
			X
			Smart & Final
			20925
			09-30-2023
			99 Cents only store
			18000
			01-31-2027
			Daily Prices, Inc
			15000
			03-31-2026
			12-31-2018
			1628148.00000000
			425428.00000000
			1202720.00000000
			1150049.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			El Cajon (cvs)
			426-450 E. Chase Avenue
			El Cajon
			CA
			92020
			San Diego
			RT
			29986
			29986
			2005
			15500000.00000000
			MAI
			03-01-2019
			15500000.00000000
			04-08-2019
			98
			1.00000000
			6
			X
			CVS
			16784
			10-06-2025
			Northpark Produce
			9482
			08-31-2022
			Starbucks Coffee
			1500
			02-28-2026
			12-31-2018
			1252537.00000000
			257257.00000000
			995280.00000000
			974290.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Loma Vista
			16055-16075 Foothill Boulevard
			Fontana
			CA
			92335
			San Bernardino
			RT
			97547
			97547
			1990
			17000000.00000000
			MAI
			03-01-2019
			17000000.00000000
			03-23-2019
			98
			.99000000
			6
			X
			Superior Super Warehouse
			81071
			04-30-2036
			China Cook
			2145
			09-30-2024
			La Michoacana Premium
			1651
			04-30-2028
			12-31-2018
			1222600.00000000
			233257.00000000
			989343.00000000
			921060.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			MLK Medical
			3820-3840 Martin Luther King Jr. Boulevard
			Lynwood
			CA
			90262
			Los Angeles
			RT
			32500
			32500
			1958
			2005
			15200000.00000000
			MAI
			03-01-2019
			15200000.00000000
			03-24-2019
			98
			1.00000000
			6
			X
			ALTAMED Health Services
			15000
			01-31-2024
			Kaiser Foundation Health Plan
			12500
			09-30-2026
			WASHINGTON MUTUAL
			5000
			08-31-2025
			12-31-2018
			1065556.00000000
			218892.00000000
			846663.00000000
			823913.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Hawthorne Plaza
			14401 Inglewood Avenue
			Hawthorne
			CA
			90250
			Los Angeles
			RT
			70750
			70750
			1978
			17500000.00000000
			MAI
			03-01-2019
			17500000.00000000
			03-22-2019
			98
			1.00000000
			6
			X
			WalMart
			35500
			07-09-2023
			Marshalls
			35250
			10-31-2025
			12-31-2018
			1038621.00000000
			260529.00000000
			778092.00000000
			728567.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Five Points Plaza
			505-595 South Riverside Avenue
			Rialto
			CA
			92376
			San Bernardino
			RT
			89537
			89537
			1985
			17100000.00000000
			MAI
			03-01-2019
			17100000.00000000
			03-21-2019
			98
			.96000000
			6
			X
			UNIFIED WESTERN GROCERS
			46967
			03-31-2025
			Planet Fitness
			19700
			11-30-2029
			Wash & Clean
			3000
			12-31-2018
			1350626.00000000
			422108.00000000
			928518.00000000
			865842.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Towne Center Square
			11098 Foothill Boulevard
			Rancho Cucamonga
			CA
			92117
			San Diego
			RT
			57510
			57510
			1995
			14600000.00000000
			MAI
			03-01-2019
			14600000.00000000
			03-20-2019
			98
			1.00000000
			6
			X
			Seafood City Supermarket
			28583
			10-31-2023
			Tuesday Morning, Inc
			15343
			01-31-2027
			Party City
			13584
			01-31-2024
			12-31-2018
			1040173.00000000
			317001.00000000
			723172.00000000
			682915.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Camarillo
			660 East Ventura Boulevard
			Camarillo
			CA
			93010
			Ventura
			RT
			10324
			10324
			2014
			8650000.00000000
			MAI
			03-01-2019
			8650000.00000000
			03-21-2019
			98
			1.00000000
			6
			X
			Latitude 34 Restaurant & Bar
			4900
			Chipotle
			2400
			12-31-2024
			Pick Up Stix
			1864
			11-19-2024
			12-31-2018
			647497.00000000
			176613.00000000
			470884.00000000
			463657.00000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		60000000.00000000
		209715.00000000
		.04059000
		.00017220
		209715.00000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		05-12-2022
		06-13-2022
		AREF
		06-07-2019
		45000000.00000000
		120
		07-06-2029
		360
		.04590000
		.04590000
		3
		1
		0
		08-06-2019
		true
		1
		PP
		2
		.00000000
		45000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		04-05-2029
		.00000000
		.00000000
		
			Embassy Suites At Centennial Olympic Park
			267 Marietta Street NW
			Atlanta
			GA
			30313
			Fulton
			LO
			321
			321
			1999
			2017
			122000000.00000000
			MAI
			05-07-2019
			122000000.00000000
			05-07-2019
			MAI
			.84000000
			.63430000
			6
			08-06-2021
			N
			04-30-2019
			01-01-2022
			03-31-2022
			23146770.69000000
			4980718.00000000
			13382533.50000000
			2843529.63000000
			9764237.19000000
			2137188.37000000
			8838366.36000000
			1937959.65000000
			UW
			CREFC
			1282677.51000000
			1.90000000
			1.66620000
			1.72000000
			1.51090000
			F
			F
		
		false
		false
		42978555.04000000
		230421.11000000
		.04590000
		.00017220
		169872.74000000
		60548.37000000
		.00000000
		42918006.67000000
		42918006.67000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		12-22-2021
		98
		.00000000
		.00000000
		07-06-2029
		.00000000
	
	
		Prospectus Loan ID
		4
		05-12-2022
		06-13-2022
		SMC
		05-31-2019
		35000000.00000000
		120
		06-06-2029
		0
		.03900000
		.03900000
		3
		1
		120
		07-06-2019
		true
		1
		PP
		3
		113750.00000000
		35000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2029
		.00000000
		.00000000
		
			125 Borinquen Place
			125 Borinquen Place
			Brooklyn
			NY
			112110000
			Kings
			MF
			93846
			125
			125
			2017
			95600000.00000000
			MAI
			05-02-2019
			95600000.00000000
			05-02-2019
			MAI
			.80000000
			.98400000
			6
			08-06-2021
			N
			02-28-2019
			01-01-2022
			03-31-2022
			4955100.00000000
			1372846.00000000
			810554.63000000
			264624.32000000
			4144545.37000000
			1108221.68000000
			4118056.97000000
			1101599.68000000
			UW
			CREFC
			514041.68000000
			2.02000000
			2.15590000
			2.00000000
			2.14300000
			F
			F
		
		false
		false
		35000000.00000000
		117541.67000000
		.03900000
		.00017220
		117541.67000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		05-12-2022
		06-13-2022
		SMC
		06-11-2019
		28500000.00000000
		120
		07-06-2029
		360
		.04550000
		.04550000
		3
		1
		0
		08-06-2019
		true
		1
		PP
		2
		.00000000
		28500000.00000000
		1
		10
		10
		0
		false
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			Courtyard By Marriott Horseheads
			202 Colonial Drive
			Horseheads
			NY
			14845
			Chemung
			LO
			98
			98
			2016
			15500000.00000000
			MAI
			05-01-2019
			15500000.00000000
			05-01-2019
			MAI
			.56000000
			.27000000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2022
			03-31-2022
			2689847.06000000
			322536.00000000
			1650391.45000000
			362007.44000000
			1039455.61000000
			-39471.44000000
			931861.73000000
			-52372.88000000
			UW
			CREFC
			147852.30000000
			-.26700000
			-.35420000
			F
		
		
			Home2 Suites Oswego
			252 New York State Route 104
			Oswego
			NY
			13126
			Oswego
			LO
			89
			89
			2017
			12500000.00000000
			MAI
			05-01-2019
			12500000.00000000
			05-01-2019
			MAI
			.62000000
			.59590000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2022
			03-31-2022
			2549099.16000000
			613063.90000000
			1297825.44000000
			351793.74000000
			1251273.72000000
			261270.16000000
			1149309.75000000
			236747.60000000
			UW
			CREFC
			119236.00000000
			2.19120000
			1.98550000
			F
		
		
			Holiday Inn & Suites Rochester Marketplace
			800 Jefferson Road
			Rochester
			NY
			14623
			Monroe
			LO
			120
			120
			1968
			2019
			12000000.00000000
			MAI
			05-01-2019
			12000000.00000000
			05-01-2019
			MAI
			.62000000
			.42360000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2022
			03-31-2022
			3292028.35000000
			534971.00000000
			2412968.34000000
			505053.18000000
			879060.01000000
			29917.82000000
			747378.88000000
			8518.98000000
			UW
			CREFC
			114466.59000000
			.26140000
			.07440000
			F
		
		
			Hampton Inn Corning Painted Post
			248 Town Center Road
			Painted Post
			NY
			14870
			Steuben
			LO
			98
			98
			2014
			11000000.00000000
			MAI
			05-01-2019
			11000000.00000000
			05-01-2019
			MAI
			.50000000
			.21450000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2022
			03-31-2022
			2335703.52000000
			216463.51000000
			1481764.20000000
			271423.14000000
			853939.32000000
			-54959.63000000
			760511.18000000
			-63618.19000000
			UW
			CREFC
			104927.71000000
			-.52380000
			-.60630000
			F
		
		
			Home2 Suites Rochester Henrietta
			999 Jefferson Road
			Rochester
			NY
			14623
			Monroe
			LO
			89
			89
			2014
			10000000.00000000
			MAI
			05-01-2019
			10000000.00000000
			05-01-2019
			MAI
			.78000000
			.61120000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2022
			03-31-2022
			2988510.34000000
			563809.00000000
			1943923.42000000
			487248.66000000
			1044586.92000000
			76560.34000000
			925046.51000000
			54007.98000000
			UW
			CREFC
			95388.82000000
			.80260000
			.56620000
			F
		
		
			Holiday Inn Express Olean
			101 Main Street
			Olean
			NY
			14760
			Cattaraugus
			LO
			76
			76
			1999
			2016
			10500000.00000000
			MAI
			05-01-2019
			10500000.00000000
			05-01-2019
			MAI
			.69000000
			.65320000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2022
			03-31-2022
			2292218.72000000
			438504.57000000
			1398357.18000000
			377374.20000000
			893861.54000000
			61130.37000000
			802172.79000000
			43590.17000000
			UW
			CREFC
			100158.21000000
			.61030000
			.43520000
			F
		
		
			Fairfield Inn Watertown
			250 Commerce Park Drive
			Watertown
			NY
			13601
			Jefferson
			LO
			103
			103
			2012
			8100000.00000000
			MAI
			05-01-2019
			8100000.00000000
			05-01-2019
			MAI
			.66000000
			.50390000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2022
			03-31-2022
			2460572.06000000
			458583.54000000
			1599236.42000000
			354203.93000000
			861335.64000000
			104379.61000000
			762912.76000000
			86036.27000000
			UW
			CREFC
			77264.91000000
			1.35090000
			1.11350000
			F
		
		
			Holiday Inn Express Canandaigua Finger Lakes
			330 Eastern Blvd.
			Canandaigua
			NY
			14424
			Ontario
			LO
			75
			75
			2012
			7800000.00000000
			MAI
			05-01-2019
			7800000.00000000
			05-01-2019
			MAI
			.62000000
			.52980000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2022
			03-31-2022
			2094518.39000000
			399348.91000000
			1407495.62000000
			386485.78000000
			687022.77000000
			12863.13000000
			603242.03000000
			-3110.83000000
			UW
			CREFC
			74403.27000000
			.17290000
			-.04180000
			F
		
		
			Candlewood Suites Watertown
			26513 Herrick Drive
			Evans Mills
			NY
			13637
			Jefferson
			LO
			112
			112
			2009
			7500000.00000000
			MAI
			05-01-2019
			7500000.00000000
			05-01-2019
			MAI
			.69000000
			.44780000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2022
			03-31-2022
			2216055.95000000
			345517.95000000
			1295547.49000000
			305917.70000000
			920508.46000000
			39600.25000000
			831866.22000000
			25779.53000000
			UW
			CREFC
			71541.63000000
			.55350000
			.36030000
			F
		
		
			Candlewood Suites Sayre
			2775 Elmira Street
			Sayre
			PA
			18840
			Bradford
			LO
			95
			95
			2014
			4800000.00000000
			MAI
			05-01-2019
			4800000.00000000
			05-01-2019
			MAI
			.70000000
			.60300000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2022
			03-31-2022
			1559850.04000000
			358711.31000000
			1111103.15000000
			272567.78000000
			448746.89000000
			86143.53000000
			386352.89000000
			71795.09000000
			UW
			CREFC
			45786.60000000
			1.88140000
			1.56800000
			F
		
		false
		false
		27210179.79000000
		145253.25000000
		.04550000
		.00017220
		106611.00000000
		38642.25000000
		.00000000
		27171537.54000000
		27171537.54000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		05-12-2022
		06-13-2022
		CCRE
		06-18-2019
		28000000.00000000
		120
		07-06-2029
		0
		.04820000
		.04820000
		3
		1
		120
		08-06-2019
		true
		1
		WL
		3
		.00000000
		28000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			617-625 West 46th Street
			617-625 West 46th Street
			New York
			NY
			10036
			New York
			MU
			49500
			49500
			2006
			44350000.00000000
			MAI
			04-18-2019
			44350000.00000000
			04-18-2019
			MAI
			.92000000
			6
			08-06-2021
			N
			Hudson Terrace/621 events llc
			18700
			07-31-2033
			Nestle Waters
			6300
			06-30-2022
			Macaron
			5000
			10-31-2024
			3129310.43000000
			845260.93000000
			2284049.50000000
			2226134.50000000
			UW
			CREFC
			1.67000000
			1.63000000
			F
			F
			01-28-2022
		
		false
		false
		28000000.00000000
		116215.56000000
		.04820000
		.00037220
		116215.56000000
		.00000000
		.00000000
		28000000.00000000
		28000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		05-12-2022
		06-13-2022
		MSBNA
		03-11-2019
		26000000.00000000
		120
		04-01-2029
		360
		.03784200
		.03784200
		3
		1
		36
		05-01-2019
		true
		1
		A1
		5
		81991.00000000
		26000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		07-31-2021
		09-30-2028
		09-30-2028
		.00000000
		.00000000
		
			Tower 28
			42-12 28th Street
			Long Island City
			NY
			11101
			Queens
			MF
			450
			450
			2018
			335000000.00000000
			MAI
			01-10-2019
			335000000.00000000
			01-10-2019
			MAI
			.94000000
			6
			X
			12-31-2018
			19539680.38000000
			4973672.91000000
			14566007.47000000
			14438223.91000000
			UW
			CREFC
			2.33000000
			2.31000000
			F
			F
		
		false
		false
		25961075.82000000
		120915.18000000
		.03784200
		.00017220
		84597.19000000
		36317.99000000
		.00000000
		25924757.83000000
		25924757.83000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		05-12-2022
		06-13-2022
		AREF
		06-25-2019
		25500000.00000000
		120
		07-06-2029
		360
		.04500000
		.04500000
		3
		1
		0
		08-06-2019
		true
		1
		WL
		2
		.00000000
		25500000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			North Carolina Technical Park
			1101 Hamlin Road
			Durham
			NC
			27704
			Durham
			IN
			295146
			272150
			1984
			2017
			37880000.00000000
			MAI
			05-29-2019
			37880000.00000000
			05-29-2019
			MAI
			.87000000
			.88290000
			6
			08-06-2021
			N
			KBI BioPharma Inc.
			145000
			12-31-2030
			BioMerieux, Inc.
			92919
			12-31-2024
			KBI BioPharma, Inc.
			22996
			12-31-2030
			04-30-2019
			01-01-2022
			03-31-2022
			4446058.92000000
			1300576.58000000
			2137793.16000000
			554422.16000000
			2308265.76000000
			746154.42000000
			2051072.76000000
			681856.17000000
			UW
			CREFC
			387614.25000000
			1.49000000
			1.92500000
			1.32000000
			1.75910000
			F
			F
			04-26-2022
		
		false
		false
		24335187.67000000
		129204.75000000
		.04500000
		.00017220
		94298.85000000
		34905.90000000
		.00000000
		24300281.77000000
		24300281.77000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		05-12-2022
		06-13-2022
		AREF
		06-10-2019
		23250000.00000000
		120
		07-06-2029
		0
		.03905000
		.03905000
		3
		1
		120
		08-06-2019
		true
		1
		WL
		3
		.00000000
		23250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			Brotman Physicians Center
			9808 Venice Blvd.
			Culver City
			CA
			90232
			Los Angeles
			OF
			48505
			48505
			1964
			2007
			41500000.00000000
			MAI
			05-15-2019
			41500000.00000000
			05-15-2019
			MAI
			.97000000
			.95850000
			6
			08-06-2021
			N
			Exodus Recovery, Inc.
			11087
			12-31-2037
			Exodus Recovery
			8000
			02-28-2039
			Intensive Renal Care, Inc.
			5281
			10-31-2029
			03-31-2019
			01-01-2022
			03-31-2022
			2935967.26000000
			794485.40000000
			806553.86000000
			184138.50000000
			2129413.40000000
			610346.90000000
			2056656.15000000
			592157.65000000
			UW
			CREFC
			230130.58750000
			2.31000000
			2.65220000
			2.23000000
			2.57310000
			F
			F
			03-31-2022
		
		false
		false
		23250000.00000000
		78181.35000000
		.03905000
		.00017220
		78181.35000000
		.00000000
		.00000000
		23250000.00000000
		23250000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		05-12-2022
		06-13-2022
		MSBNA
		05-10-2019
		21250000.00000000
		120
		06-01-2029
		0
		.04035000
		.04035000
		3
		1
		120
		07-01-2019
		true
		1
		WL
		3
		71453.13000000
		21250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-31-2029
		.00000000
		.00000000
		
			Wheatland Towne Crossing
			2525 W Wheatland Rd
			Dallas
			TX
			75237
			Dallas
			RT
			206874
			206874
			2012
			2013
			35000000.00000000
			MAI
			04-19-2019
			35000000.00000000
			04-19-2019
			MAI
			.96000000
			.98460000
			6
			08-01-2021
			N
			Conn's Appliance, Inc. #89- File
			40120
			12-31-2023
			Ross Dress For Less, Inc.- #1300
			22000
			01-31-2028
			Petsmart, Inc. #2133
			19882
			04-30-2027
			03-31-2019
			01-01-2022
			03-31-2022
			4149248.10000000
			1061485.24000000
			1435409.58000000
			394852.86000000
			2713838.52000000
			666632.38000000
			2577651.92000000
			632585.63000000
			UW
			CREFC
			217336.60000000
			3.12000000
			3.06730000
			2.97000000
			2.91060000
			F
			F
			03-31-2022
		
		false
		false
		21250000.00000000
		73834.90000000
		.04035000
		.00017220
		73834.90000000
		.00000000
		.00000000
		21250000.00000000
		21250000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		05-12-2022
		06-13-2022
		SMC
		06-07-2019
		20000000.00000000
		120
		07-06-2029
		0
		.03770000
		.03770000
		3
		1
		120
		08-06-2019
		true
		1
		WL
		3
		.00000000
		20000000.00000000
		1
		2
		5
		0
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			West Palm Beach
			1510, 1520, 1530, 1540, 1550, 1560, 1650, 1700 & 1750 Latham Road, 1655, 1705 & 1721 Donna Road, 1817, 1841, 1861 & 1883 Church Street, 2758 Old Okeechobee Road
			West Palm Beach
			FL
			33409
			Palm Beach
			IN
			167837
			198389
			1965
			29800000.00000000
			MAI
			05-01-2019
			29800000.00000000
			05-01-2019
			MAI
			.90000000
			6
			08-06-2021
			N
			Unknown
			7365
			02-28-2022
			Motor Haus, Inc
			4810
			06-30-2028
			Fendy Dedensky Michel
			4390
			02-28-2021
			03-31-2019
			2893821.33000000
			671821.80000000
			2221999.53000000
			2180337.84000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Dania Beach
			11 SW 12th Avenue
			Dania Beach
			FL
			33004
			Broward
			IN
			12660
			12660
			2005
			2018
			2200000.00000000
			MAI
			05-01-2019
			2200000.00000000
			05-01-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Icee Company
			8520
			06-20-2027
			03-31-2019
			174025.29000000
			63767.50000000
			110257.79000000
			110257.79000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		20000000.00000000
		64927.78000000
		.03770000
		.00017220
		64927.78000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		05-12-2022
		06-13-2022
		MSBNA
		05-03-2019
		16500000.00000000
		120
		06-01-2029
		0
		.04232000
		.04232000
		3
		1
		120
		07-01-2019
		true
		1
		PP
		98
		58190.00000000
		16500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		07-31-2021
		01-31-2029
		01-31-2029
		.00000000
		.00000000
		
			Fedex Niles
			5959 West Howard Street
			Niles
			IL
			60714
			Cook
			IN
			314717
			314202
			2015
			85000000.00000000
			MAI
			03-21-2019
			85000000.00000000
			03-21-2019
			MAI
			1.00000000
			1.00000000
			6
			X
			FedEx Ground - Niles
			314717
			05-31-2030
			12-31-2018
			01-01-2022
			03-31-2022
			6011195.20000000
			2280903.00000000
			1640654.86000000
			557097.79000000
			4370540.34000000
			1723805.21000000
			4260569.64000000
			1696312.46000000
			UW
			CREFC
			498802.93000000
			2.19000000
			3.45590000
			2.14000000
			3.40080000
			F
			F
			03-31-2022
		
		false
		false
		16500000.00000000
		60129.67000000
		.04232000
		.00017220
		60129.67000000
		.00000000
		.00000000
		16500000.00000000
		16500000.00000000
		06-01-2022
		06-01-2029
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		05-12-2022
		06-13-2022
		AREF
		06-17-2019
		16100000.00000000
		120
		07-06-2029
		360
		.04760000
		.04760000
		3
		1
		0
		08-06-2019
		true
		1
		WL
		2
		.00000000
		16100000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		04-05-2029
		.00000000
		.00000000
		
			Doubletree By Hilton Princeton
			4355 Us Route 1
			Princeton
			NJ
			08540
			Middlesex
			LO
			238
			238
			1983
			2016
			23100000.00000000
			MAI
			06-01-2020
			23100000.00000000
			06-01-2020
			MAI
			.68000000
			.61890000
			6
			08-06-2021
			N
			05-31-2019
			01-01-2022
			03-31-2022
			8424259.31000000
			1824247.00000000
			6292720.52000000
			1201075.46000000
			2131538.79000000
			623171.54000000
			1794568.42000000
			550201.66000000
			UW
			CREFC
			252246.87000000
			2.11000000
			2.47050000
			1.78000000
			2.18120000
			F
			F
		
		false
		false
		15399465.24000000
		84082.29000000
		.04760000
		.00017220
		63120.70000000
		20961.59000000
		.00000000
		15378503.65000000
		15378503.65000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		02-04-2021
		98
		.00000000
		.00000000
		07-06-2029
		.00000000
	
	
		Prospectus Loan ID
		14
		05-12-2022
		06-13-2022
		MSBNA
		05-22-2019
		16000000.00000000
		120
		06-01-2029
		360
		.04550000
		.04550000
		3
		1
		36
		07-01-2019
		true
		1
		WL
		5
		60666.67000000
		16000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		01-31-2029
		.00000000
		.00000000
		
			Marriott Metairie At Lakeway
			3838 N. Causeway Boulevard
			Metairie
			LA
			70002
			Jefferson Parish
			LO
			220
			220
			1987
			2015
			24800000.00000000
			MAI
			03-12-2019
			16000000.00000000
			07-01-2020
			MAI
			.79000000
			.80950000
			6
			08-01-2021
			N
			03-31-2019
			01-01-2022
			03-31-2022
			11354563.00000000
			3164792.62000000
			8854569.00000000
			2247886.08000000
			2499994.00000000
			916906.54000000
			2045812.00000000
			790314.82000000
			UW
			CREFC
			184527.78000000
			2.55000000
			4.96890000
			2.09000000
			4.28290000
			F
			F
		
		false
		false
		16000000.00000000
		62688.89000000
		.04550000
		.00017220
		62688.89000000
		.00000000
		.00000000
		16000000.00000000
		16000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		06-18-2020
		06-02-2021
		false
		.00000000
		8
		03-31-2021
		98
		.00000000
		.00000000
		06-01-2029
	
	
		Prospectus Loan ID
		15
		05-12-2022
		06-13-2022
		AREF
		06-24-2019
		15900000.00000000
		120
		07-06-2029
		0
		.04450000
		.04450000
		3
		1
		120
		08-06-2019
		true
		1
		WL
		3
		.00000000
		15900000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			1494 Second Avenue
			1494 Second Avenue
			New York
			NY
			10075
			New York
			MU
			1750
			7150
			1910
			1985
			9800000.00000000
			MAI
			05-15-2019
			9800000.00000000
			05-15-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Luma Restaurant Inc.
			1750
			06-30-2031
			04-30-2019
			664388.81000000
			246660.17000000
			417728.63000000
			413378.63000000
			UW
			CREFC
			F
			12-31-2020
		
		
			1496 Second Avenue
			1496 Second Avenue
			New York
			NY
			10075
			New York
			MU
			7908
			7908
			1910
			1988
			8700000.00000000
			MAI
			05-15-2019
			8700000.00000000
			05-15-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Tony's Cleaners
			650
			09-30-2027
			Quality Eats Rest.
			03-31-2032
			04-30-2019
			606337.82000000
			248118.84000000
			358218.98000000
			355848.98000000
			UW
			CREFC
			F
			12-31-2020
		
		
			304 East 78Th Street
			304 East 78Th Street
			New York
			NY
			10075
			New York
			MU
			5645
			5645
			1910
			5500000.00000000
			MAI
			05-15-2019
			5500000.00000000
			05-15-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Saffron Garden Manhattan NY Inc.
			3000
			09-30-2027
			04-30-2019
			357984.13000000
			136234.09000000
			221750.04000000
			219450.04000000
			UW
			CREFC
			F
			12-31-2020
		
		false
		false
		15900000.00000000
		60927.92000000
		.04450000
		.00017220
		60927.92000000
		.00000000
		.00000000
		15900000.00000000
		15900000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		05-12-2022
		06-13-2022
		AREF
		06-27-2019
		15400000.00000000
		120
		07-06-2029
		360
		.04670000
		.04670000
		3
		1
		36
		08-06-2019
		true
		1
		WL
		5
		.00000000
		15400000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			Courtyard Plaza
			101-185 South I-35
			New Braunfels
			TX
			78130
			Comal
			RT
			193430
			193430
			1981
			24000000.00000000
			MAI
			03-13-2019
			24000000.00000000
			03-13-2019
			MAI
			.92000000
			6
			08-06-2021
			N
			Big Lots
			30000
			01-01-2027
			Dirt Cheap #420
			23280
			10-01-2025
			Burke's Outlet # 5
			20000
			01-01-2024
			02-28-2019
			01-01-2022
			03-31-2022
			2277050.05000000
			644039.80000000
			587031.55000000
			169876.68000000
			1690018.50000000
			474163.12000000
			1534653.44000000
			435321.86000000
			UW
			CREFC
			179795.00000000
			1.77000000
			2.63720000
			1.61000000
			2.42120000
			F
			F
			12-31-2021
		
		false
		false
		15400000.00000000
		61929.39000000
		.04670000
		.00054720
		61929.39000000
		.00000000
		.00000000
		15400000.00000000
		15400000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		05-12-2022
		06-13-2022
		AREF
		04-22-2019
		15000000.00000000
		120
		05-06-2029
		360
		.04780000
		.04780000
		3
		1
		0
		06-06-2019
		true
		1
		WL
		2
		78518.57000000
		14964387.70000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-05-2029
		.00000000
		.00000000
		
			3 Independence Way
			3 Independence Way
			Princeton
			NJ
			08540
			Middlesex
			OF
			114004
			114004
			1983
			2018
			22900000.00000000
			MAI
			12-31-2018
			22900000.00000000
			12-31-2018
			MAI
			.90000000
			6
			08-06-2021
			N
			AETNA LIFE INSURANCE COMPAN)
			21742
			10-31-2022
			RUTGERS THE STATE UNIVERSITY
			9448
			02-28-2023
			AMTRUST NORTH AMERICA INC
			9318
			10-31-2021
			01-31-2019
			2581533.47000000
			1095608.06000000
			1485925.41000000
			1413617.61000000
			UW
			CREFC
			1.58000000
			1.50000000
			F
			F
			12-31-2021
		
		false
		false
		14308939.56000000
		78518.57000000
		.04780000
		.00017220
		58897.19000000
		19621.38000000
		.00000000
		14289318.18000000
		14289318.18000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		05-12-2022
		06-13-2022
		MSBNA
		06-05-2019
		13500000.00000000
		120
		07-01-2029
		360
		.04990000
		.04990000
		3
		1
		60
		08-05-2019
		true
		1
		PP
		5
		.00000000
		13500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-04-2029
		.00000000
		.00000000
		
			Legacy Tower
			1 Bausch & Lomb Place
			Rochester
			NY
			146042701
			Monroe
			OF
			343711
			332650
			1995
			34700000.00000000
			MAI
			03-08-2019
			34700000.00000000
			03-08-2019
			MAI
			.91000000
			.88140000
			6
			08-05-2021
			N
			Woods Oviatt Gilman, L
			82757
			06-30-2030
			Harter, Secrest & Emery
			81704
			09-30-2029
			Key Bank of New York
			23063
			07-31-2028
			03-31-2019
			04-01-2021
			03-31-2022
			6688592.39000000
			6163834.53000000
			4004833.85000000
			4006575.75000000
			2683758.54000000
			2157258.78000000
			2035322.02000000
			1508821.78000000
			UW
			CREFC
			1113047.25000000
			1.90000000
			1.93820000
			1.44000000
			1.35560000
			F
			F
			03-31-2022
		
		false
		false
		13500000.00000000
		58008.75000000
		.04990000
		.00017220
		58008.75000000
		.00000000
		.00000000
		13500000.00000000
		13500000.00000000
		06-05-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		05-12-2022
		06-13-2022
		JPMCB
		03-12-2019
		12500000.00000000
		120
		03-11-2029
		0
		.03914000
		.03914000
		3
		1
		120
		04-11-2019
		true
		1
		A1
		3
		40770.83000000
		12500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-10-2028
		.00000000
		.00000000
		
			3 Columbus Circle
			3 Columbus Circle
			New York
			NY
			10019
			New York
			MU
			750970
			753713
			1927
			2013
			1080000000.00000000
			MAI
			01-01-2019
			1080000000.00000000
			01-01-2019
			MAI
			.97000000
			6
			08-11-2021
			N
			YOUNG & RUBICAM
			340617
			08-31-2033
			EMERGE 212
			57359
			02-29-2028
			TRUSTEES OF COLUMBIA UNIVERSIT
			48796
			07-30-2033
			12-31-2018
			79416007.49000000
			18918555.00000000
			60497452.49000000
			56594079.94000000
			UW
			CREFC
			3.11000000
			2.91000000
			F
			F
			09-30-2021
		
		false
		false
		12500000.00000000
		42129.86000000
		.03914000
		.00017220
		42129.86000000
		.00000000
		.00000000
		12500000.00000000
		12500000.00000000
		06-11-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		05-12-2022
		06-13-2022
		AREF
		06-03-2019
		12200000.00000000
		120
		06-06-2029
		0
		.05290000
		.05290000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		53781.67000000
		12200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			The View
			224 Richmond Terrace
			Staten Island
			NY
			10301
			Richmond
			MU
			41319
			41319
			2012
			20500000.00000000
			MAI
			04-26-2019
			20500000.00000000
			04-26-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Ilirjan Rusi
			1668
			11-30-2021
			Mitchell Hernandez
			1251
			08-31-2021
			Arbi Rusi
			1111
			12-31-2021
			03-31-2019
			1450985.02000000
			482027.44000000
			968957.58000000
			957940.78000000
			UW
			CREFC
			1.48000000
			1.46000000
			F
			F
			12-31-2021
		
		false
		false
		12200000.00000000
		55574.39000000
		.05290000
		.00017220
		55574.39000000
		.00000000
		.00000000
		12200000.00000000
		12200000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		05-12-2022
		06-13-2022
		AREF
		06-24-2019
		12200000.00000000
		120
		07-06-2029
		0
		.05650000
		.05650000
		3
		1
		120
		08-06-2019
		true
		1
		WL
		3
		.00000000
		12200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		04-05-2029
		.00000000
		.00000000
		
			1458 Ocean Drive & 1437 Collins Avenue
			1458 Ocean Drive 1437 Collins Ave
			Miami Beach
			FL
			33139
			Miami-Dade
			RT
			12518
			12519
			2006
			19000000.00000000
			MAI
			12-22-2018
			10500000.00000000
			08-04-2020
			MAI
			1.00000000
			6
			08-06-2021
			N
			Front Porch Cafe
			9326
			11-30-2025
			Sauvage of Miami
			1915
			09-30-2024
			Vibe of Miami
			1277
			09-30-2024
			12-31-2018
			1286334.03000000
			300345.68000000
			985988.35000000
			952815.65000000
			UW
			CREFC
			1.41000000
			1.36000000
			F
			F
			03-01-2022
		
		false
		false
		12200000.00000000
		59356.39000000
		.05650000
		.00017220
		59356.39000000
		.00000000
		.00000000
		12200000.00000000
		12200000.00000000
		06-11-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		05-14-2020
		02-16-2021
		false
		.00000000
		8
		11-30-2020
		98
		.00000000
		.00000000
		07-11-2029
		.00000000
	
	
		Prospectus Loan ID
		22
		05-12-2022
		06-13-2022
		MSBNA
		06-03-2019
		12000000.00000000
		120
		07-01-2029
		0
		.04180000
		.04180000
		3
		1
		120
		08-01-2019
		true
		1
		PP
		3
		.00000000
		12000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-30-2028
		.00000000
		.00000000
		
			Eleven Seventeen Perimeter
			1117 Perimeter Center West
			Atlanta
			GA
			30338
			Fulton
			OF
			392726
			392726
			1985
			2004
			66900000.00000000
			MAI
			04-23-2019
			66900000.00000000
			04-23-2019
			MAI
			.85000000
			6
			08-01-2021
			N
			Sedgwick Claims Management Services, Inc.
			26226
			07-31-2022
			Tropical Smoothie Cafe
			25330
			08-31-2029
			John Snellings Insurance Agency, Inc.
			15314
			02-28-2025
			03-31-2019
			8711924.00000000
			3728591.03000000
			4983332.97000000
			4566055.77000000
			UW
			CREFC
			2.67000000
			2.45000000
			F
			F
			12-31-2021
		
		false
		false
		12000000.00000000
		43193.33000000
		.04180000
		.00017220
		43193.33000000
		.00000000
		.00000000
		12000000.00000000
		12000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		05-12-2022
		06-13-2022
		AREF
		06-07-2019
		11212500.00000000
		60
		07-06-2024
		0
		.05140000
		.05140000
		3
		1
		60
		08-06-2019
		true
		1
		WL
		3
		.00000000
		11212500.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-05-2024
		.00000000
		.00000000
		
			Bradenton Financial Center
			1401 West Manatee Avenue
			Bradenton
			FL
			34205
			Manatee
			OF
			116839
			116839
			1986
			15100000.00000000
			MAI
			05-06-2019
			15100000.00000000
			05-06-2019
			MAI
			.91000000
			6
			08-06-2021
			N
			Workforce Business Service, Inc.
			21653
			05-31-2022
			Bank of America, National Assocation
			16760
			09-30-2023
			Mauldin & Jenkins LLC
			11502
			01-31-2026
			02-28-2019
			2062868.18000000
			916082.24000000
			1146785.94000000
			1146785.94000000
			UW
			CREFC
			1.96000000
			1.96000000
			F
			F
			12-31-2021
		
		false
		false
		11212500.00000000
		49627.77000000
		.05140000
		.00017220
		49627.77000000
		.00000000
		.00000000
		11212500.00000000
		11212500.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		05-12-2022
		06-13-2022
		MSBNA
		05-09-2019
		11000000.00000000
		120
		06-01-2029
		0
		.04188000
		.04188000
		3
		1
		120
		07-01-2019
		true
		1
		WL
		3
		38390.00000000
		11000000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2029
		.00000000
		.00000000
		
			Niles Retail Center
			7201,7203-7233,7237 West Dempster Street 7245 West Dempster
			Niles
			IL
			60714
			Cook
			RT
			120424
			120424
			1960
			1991
			18100000.00000000
			MAI
			03-13-2019
			18100000.00000000
			03-13-2019
			MAI
			.99000000
			6
			08-01-2021
			N
			Hobby Lobby
			45850
			02-28-2029
			Big Lots
			32058
			01-31-2028
			Harbor Freight
			14582
			01-31-2028
			12-31-2018
			2453663.80000000
			1080903.55000000
			1372760.25000000
			1250334.85000000
			UW
			CREFC
			2.94000000
			2.68000000
			F
			F
			12-31-2021
		
		false
		false
		11000000.00000000
		39669.67000000
		.04188000
		.00017220
		39669.67000000
		.00000000
		.00000000
		11000000.00000000
		11000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		05-12-2022
		06-13-2022
		SMC
		06-05-2019
		10800000.00000000
		60
		06-06-2024
		360
		.04540000
		.04540000
		3
		1
		24
		07-06-2019
		true
		1
		WL
		5
		40860.00000000
		10800000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2024
		.00000000
		.00000000
		
			Maplewood Apartments
			4860 Fegenbush Lane
			Louisville
			KY
			40228
			Jefferson
			MF
			292
			291
			1969
			16400000.00000000
			MAI
			05-01-2019
			16400000.00000000
			05-01-2019
			MAI
			.96000000
			6
			08-06-2021
			N
			03-31-2019
			2368303.01000000
			1215722.79000000
			1152580.22000000
			1071859.74000000
			UW
			CREFC
			1.75000000
			1.62000000
			F
			F
		
		false
		false
		10647285.04000000
		54979.00000000
		.04540000
		.00097220
		41624.97000000
		13354.03000000
		.00000000
		10633931.01000000
		10633931.01000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		05-12-2022
		06-13-2022
		AREF
		05-22-2019
		10640000.00000000
		120
		06-06-2029
		360
		.04980000
		.04980000
		3
		1
		0
		07-06-2019
		true
		1
		WL
		2
		56987.84000000
		10627168.16000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		04-05-2029
		.00000000
		.00000000
		
			Home2 Suites Menomonee Falls Milwaukee
			N91 W15851 Falls Parkway
			Menomonee Falls
			WI
			53051
			Waukesha
			LO
			105
			105
			2017
			15200000.00000000
			MAI
			04-03-2019
			15200000.00000000
			04-03-2019
			MAI
			.78000000
			6
			08-06-2021
			N
			04-30-2019
			3228086.00000000
			1893918.39000000
			1334167.61000000
			1205044.17000000
			UW
			CREFC
			1.95000000
			1.76000000
			F
			F
		
		false
		false
		10181190.77000000
		56987.84000000
		.04980000
		.00017220
		43660.34000000
		13327.50000000
		.00000000
		10167863.27000000
		10167863.27000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		09-06-2020
		98
		.00000000
		06-06-2029
	
	
		Prospectus Loan ID
		27
		05-12-2022
		06-13-2022
		AREF
		06-11-2019
		10537000.00000000
		120
		07-06-2029
		360
		.04350000
		.04350000
		3
		1
		0
		08-06-2019
		true
		1
		WL
		2
		.00000000
		10537000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			Cassens Business Center
			2367-2391 Cassens Drive
			Fenton
			MO
			63026
			St. Louis
			WH
			132279
			132279
			1976
			2017
			14090000.00000000
			MAI
			04-25-2019
			14090000.00000000
			04-25-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Lone Star Overnight,
			42520
			09-30-2026
			ABC Supply Co., Inc.
			42449
			01-31-2027
			Hiab USA, Inc. (Refurbishment Division)
			25440
			07-16-2027
			04-30-2019
			1384814.00000000
			398261.43000000
			986552.57000000
			940254.67000000
			UW
			CREFC
			1.57000000
			1.49000000
			F
			F
			12-31-2021
		
		false
		false
		10042179.68000000
		52454.43000000
		.04350000
		.00017220
		37616.33000000
		14838.10000000
		.00000000
		10027341.58000000
		10027341.58000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		05-12-2022
		06-13-2022
		AREF
		05-31-2019
		10070000.00000000
		120
		06-06-2029
		0
		.04890000
		.04890000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		41035.25000000
		10070000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			La Privada Apartments
			9030 Betel Drive
			El Paso
			TX
			79907
			El Paso
			MF
			240
			240
			1982
			14400000.00000000
			MAI
			05-01-2020
			14400000.00000000
			05-01-2020
			MAI
			.93000000
			6
			08-06-2021
			N
			03-31-2019
			1961361.66000000
			1070003.60000000
			891358.06000000
			891358.06000000
			UW
			CREFC
			1.79000000
			1.79000000
			F
			F
		
		false
		false
		10070000.00000000
		42403.09000000
		.04890000
		.00017220
		42403.09000000
		.00000000
		.00000000
		10070000.00000000
		10070000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		05-12-2022
		06-13-2022
		CCRE
		03-27-2019
		10000000.00000000
		120
		04-01-2029
		0
		.04930000
		.04930000
		3
		1
		120
		05-01-2019
		true
		1
		PP
		3
		41083.33000000
		10000000.00000000
		1
		1
		1
		10
		true
		true
		false
		false
		true
		12-31-2028
		.00000000
		.00000000
		
			AC by Marriott San Jose
			350 West Santa Clara Street
			San Jose
			CA
			95113
			Santa Clara
			LO
			210
			210
			2016
			100500000.00000000
			MAI
			03-01-2019
			100500000.00000000
			03-01-2019
			MAI
			.81000000
			6
			08-01-2021
			N
			02-28-2019
			17370541.00000000
			10527180.00000000
			6843361.00000000
			6148539.00000000
			UW
			CREFC
			2.28000000
			2.05000000
			F
			F
		
		false
		false
		10000000.00000000
		42452.78000000
		.04930000
		.00035970
		42452.78000000
		.00000000
		.00000000
		10000000.00000000
		10000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank
		false
		.00000000
		07-31-2020
		98
		.00000000
		.00000000
		04-01-2029
		.00000000
	
	
		Prospectus Loan ID
		30
		05-12-2022
		06-13-2022
		AREF
		04-30-2019
		3600000.00000000
		120
		05-06-2029
		360
		.05800000
		.05800000
		3
		1
		24
		06-06-2019
		true
		1
		WL
		5
		17400.00000000
		3600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			Brookwood Square
			3999 Austell Road
			Austell
			GA
			30106
			Cobb
			RT
			13580
			13580
			2014
			5050000.00000000
			MAI
			02-15-2019
			5050000.00000000
			02-15-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Mattress Firm
			4550
			11-30-2024
			Smiles Dentistry
			4200
			02-28-2025
			Jimmy Johns
			1750
			03-31-2025
			472163.27000000
			108444.90000000
			363718.37000000
			350817.37000000
			UW
			CREFC
			1.33000000
			1.29000000
			F
			F
			12-31-2021
		
		false
		false
		3557114.22000000
		21123.11000000
		.05800000
		.00017220
		17765.81000000
		3357.30000000
		.00000000
		3553756.92000000
		3553756.92000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		05-12-2022
		06-13-2022
		AREF
		04-30-2019
		3330000.00000000
		120
		05-06-2029
		360
		.05800000
		.05800000
		3
		1
		24
		06-06-2019
		true
		1
		WL
		5
		16095.00000000
		3330000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			3901 S Bolger Road
			3901 S Bolger Road
			Independence
			MO
			640550000
			Jackson
			RT
			8400
			8400
			2018
			4650000.00000000
			MAI
			02-28-2019
			4650000.00000000
			02-28-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Aspen Dental
			3500
			01-28-2029
			Verizon
			2100
			03-31-2029
			Lady Janes
			1400
			07-30-2029
			429585.33000000
			142909.56000000
			286675.77000000
			278695.77000000
			UW
			CREFC
			1.33000000
			1.29000000
			F
			F
			12-31-2021
		
		false
		false
		3290330.62000000
		19538.88000000
		.05800000
		.00017220
		16433.37000000
		3105.51000000
		.00000000
		3287225.11000000
		3287225.11000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		05-12-2022
		06-13-2022
		AREF
		04-30-2019
		2545000.00000000
		120
		05-06-2029
		360
		.05800000
		.05800000
		3
		1
		24
		06-06-2019
		true
		1
		WL
		5
		12300.83000000
		2545000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			Michigan Shoppes Road
			8760 Michigan Road
			Indianapolis
			IN
			46268
			Marion
			RT
			8314
			8314
			2006
			3560000.00000000
			MAI
			02-10-2019
			3560000.00000000
			02-10-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Verizon Wireless
			3118
			02-28-2027
			Blaze Pizza
			2798
			12-31-2025
			Panda Express
			2398
			11-30-2026
			296967.82000000
			58642.03000000
			238325.79000000
			228668.79000000
			UW
			CREFC
			1.33000000
			1.29000000
			F
			F
			12-31-2021
		
		false
		false
		2514682.20000000
		14932.86000000
		.05800000
		.00017220
		12559.44000000
		2373.42000000
		.00000000
		2512308.78000000
		2512308.78000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		05-12-2022
		06-13-2022
		CCRE
		05-24-2019
		9200000.00000000
		120
		06-06-2029
		0
		.05100000
		.05100000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		39100.00000000
		9200000.00000000
		1
		4
		4
		4
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			2149 Cortelyou Road
			2149 Cortelyou Road
			Brooklyn
			NY
			11226
			Kings
			MF
			31
			31
			1925
			6400000.00000000
			MAI
			03-18-2019
			6400000.00000000
			03-18-2019
			MAI
			.94000000
			6
			08-06-2021
			N
			02-28-2019
			448210.94000000
			140024.28000000
			308186.66000000
			304460.46000000
			UW
			CREFC
			F
		
		
			210 Broadway
			210 Broadway
			Brooklyn
			NY
			11211
			Kings
			MF
			4
			4
			1910
			3700000.00000000
			MAI
			03-14-2019
			3700000.00000000
			03-14-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			02-28-2019
			206392.20000000
			42123.84000000
			164268.36000000
			163164.52000000
			UW
			CREFC
			F
		
		
			1235 Halsey Street
			1235 Halsey Street
			Brooklyn
			NY
			11237
			Kings
			MF
			13
			8
			1910
			2500000.00000000
			MAI
			03-18-2019
			2500000.00000000
			03-18-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			02-28-2019
			158879.95000000
			36634.60000000
			122245.35000000
			120236.47000000
			UW
			CREFC
			F
		
		
			1324 Hancock Street
			1324  Hancock Street
			Brooklyn
			NY
			11237
			Kings
			MF
			6
			6
			1909
			2200000.00000000
			MAI
			03-18-2019
			2200000.00000000
			03-18-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			02-28-2019
			129241.32000000
			32189.47000000
			97051.86000000
			95568.12000000
			UW
			CREFC
			F
		
		false
		false
		9200000.00000000
		40403.33000000
		.05100000
		.00037220
		40403.33000000
		.00000000
		.00000000
		9200000.00000000
		9200000.00000000
		04-06-2022
		1
		false
		79425.39000000
		.00000000
		.00000000
		1
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		05-12-2022
		06-13-2022
		MSBNA
		05-17-2019
		5741025.00000000
		120
		06-01-2029
		360
		.04020000
		.04020000
		3
		1
		36
		07-01-2019
		true
		1
		WL
		5
		19232.43000000
		5741025.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2029
		.00000000
		.00000000
		
			Shoppes At Holly Springs
			7204-7280 GB Alford Highway
			Holly Springs
			NC
			27540
			Wake
			RT
			43625
			43617
			2007
			7950000.00000000
			MAI
			04-09-2019
			7950000.00000000
			04-09-2019
			MAI
			.85000000
			6
			08-01-2021
			N
			FRESH INDIAN MARKET & RESTAURANT (NORTH INDIA, INC.)
			6170
			02-28-2027
			TOP BEAUTY (JO GLORY, INC.)
			5008
			11-30-2023
			BELLINI FINE ITALIAN CUISINE (BELLINI, LLC)
			4988
			11-30-2031
			12-31-2018
			831876.32000000
			166304.00000000
			665572.27000000
			621911.72000000
			UW
			CREFC
			2.06000000
			1.91000000
			F
			F
			12-31-2021
		
		false
		false
		5741025.00000000
		19873.51000000
		.04020000
		.00017220
		19873.51000000
		.00000000
		.00000000
		5741025.00000000
		5741025.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		05-12-2022
		06-13-2022
		MSBNA
		05-17-2019
		3450000.00000000
		120
		06-01-2029
		360
		.04020000
		.04020000
		3
		1
		36
		07-01-2019
		true
		1
		WL
		5
		11557.50000000
		3450000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2029
		.00000000
		.00000000
		
			Jefferson Square
			250 Piercy Drive
			Lewisburg
			WV
			24901
			Greenbrier
			RT
			39911
			39906
			2000
			4600000.00000000
			MAI
			04-10-2019
			4600000.00000000
			04-10-2019
			MAI
			.90000000
			6
			08-01-2021
			N
			Dollar Tree Stores, Inc.
			6344
			01-31-2025
			Rent-A-Center East, Inc.
			4633
			05-31-2026
			The Cato Corporation
			4480
			01-31-2025
			03-31-2019
			562556.33000000
			143293.49000000
			419262.84000000
			388675.29000000
			UW
			CREFC
			2.06000000
			1.91000000
			F
			F
			12-31-2021
		
		false
		false
		3450000.00000000
		11942.75000000
		.04020000
		.00017220
		11942.75000000
		.00000000
		.00000000
		3450000.00000000
		3450000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		05-12-2022
		06-13-2022
		MSBNA
		05-22-2019
		9000000.00000000
		120
		06-01-2029
		360
		.05050000
		.05050000
		3
		1
		0
		07-01-2019
		true
		1
		WL
		2
		48589.34000000
		8989285.66000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		02-28-2029
		.00000000
		.00000000
		
			Best Western Plus South Bay Hotel
			15000 Hawthorne Boulevard
			Lawndale
			CA
			90260
			Los Angeles
			LO
			97
			97
			1983
			2018
			15800000.00000000
			MAI
			03-22-2019
			15800000.00000000
			03-22-2019
			MAI
			.84000000
			6
			08-01-2021
			N
			04-30-2019
			3130730.07000000
			1979140.00000000
			1151590.07000000
			1026361.07000000
			UW
			CREFC
			1.98000000
			1.76000000
			F
			F
		
		false
		false
		8617057.86000000
		48589.34000000
		.05050000
		.00017220
		37472.23000000
		11117.11000000
		.00000000
		8605940.75000000
		8605940.75000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		05-12-2022
		06-13-2022
		AREF
		05-17-2019
		8350000.00000000
		60
		06-06-2024
		360
		.05400000
		.05400000
		3
		1
		24
		07-06-2019
		true
		1
		WL
		5
		37575.00000000
		8350000.00000000
		1
		1
		2
		0
		true
		true
		false
		false
		false
		04-05-2024
		.00000000
		.00000000
		
			Lake Crest Office
			3710 Corporex Park Drive
			Tampa
			FL
			33619
			Hillsborough
			OF
			59758
			120627
			1988
			2007
			14500000.00000000
			MAI
			03-27-2019
			14500000.00000000
			03-27-2019
			MAI
			.72000000
			.81110000
			6
			08-06-2021
			N
			Matrix IFS
			8125
			02-28-2025
			Green Dot Corporation
			5234
			04-30-2023
			Special Applications Group
			5151
			08-31-2022
			04-30-2019
			01-01-2022
			03-31-2022
			1790103.60000000
			445640.21000000
			792464.31000000
			282050.71000000
			997639.29000000
			163589.50000000
			941333.29000000
			149513.00000000
			UW
			CREFC
			140663.46000000
			1.77000000
			1.16300000
			1.67000000
			1.06290000
			F
			C
			03-31-2022
		
		false
		false
		8250368.88000000
		46887.82000000
		.05400000
		.00017220
		38364.22000000
		8523.60000000
		.00000000
		8241845.28000000
		8241845.28000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		05-12-2022
		06-13-2022
		MSBNA
		05-30-2019
		8000000.00000000
		120
		06-01-2029
		0
		.04120000
		.04120000
		3
		1
		120
		07-01-2019
		true
		1
		WL
		3
		27466.67000000
		8000000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2029
		.00000000
		.00000000
		
			Mount Airy Food Lion
			1312 South Main St
			Mount Airy
			MD
			21771
			Frederick
			RT
			98354
			98354
			1962
			2008
			14000000.00000000
			MAI
			04-02-2019
			14000000.00000000
			04-02-2019
			MAI
			1.00000000
			6
			08-01-2021
			N
			Food Lion
			37260
			06-30-2027
			Ace Hardware
			24705
			04-30-2029
			Southern States
			12800
			03-31-2027
			12-31-2018
			01-01-2022
			03-31-2022
			1356021.75000000
			319832.96000000
			309901.37000000
			67008.96000000
			1046120.38000000
			252824.00000000
			950180.10000000
			228838.91000000
			UW
			CREFC
			82400.00000000
			3.13000000
			3.06830000
			2.84000000
			2.77720000
			F
			F
			12-31-2021
		
		false
		false
		8000000.00000000
		28382.22000000
		.04120000
		.00074720
		28382.22000000
		.00000000
		.00000000
		8000000.00000000
		8000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		05-12-2022
		06-13-2022
		MSBNA
		06-14-2019
		7913750.00000000
		120
		07-01-2029
		0
		.04640000
		.04640000
		3
		1
		120
		08-01-2019
		true
		1
		WL
		3
		.00000000
		7913750.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		05-30-2021
		03-31-2029
		03-31-2029
		.00000000
		.00000000
		
			Crossing Pointe Shoppes
			4025 East 82nd Street
			Indianapolis
			IN
			46250
			Marion
			RT
			23503
			23503
			2017
			12200000.00000000
			MAI
			04-10-2019
			12200000.00000000
			04-10-2019
			MAI
			1.00000000
			6
			X
			Ethan Allen, Inc.
			10050
			03-31-2027
			Grand Appliance Inc.
			6978
			10-31-2027
			Dental One, Inc.
			3375
			07-31-2027
			12-31-2018
			972204.46000000
			218070.13000000
			754134.33000000
			715339.38000000
			UW
			CREFC
			2.03000000
			1.92000000
			F
			F
			12-31-2021
		
		false
		false
		7913750.00000000
		31619.83000000
		.04640000
		.00017220
		31619.83000000
		.00000000
		.00000000
		7913750.00000000
		7913750.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		05-12-2022
		06-13-2022
		CCRE
		06-13-2019
		6900000.00000000
		120
		07-01-2029
		300
		.05400000
		.05400000
		3
		1
		0
		08-01-2019
		true
		1
		WL
		2
		.00000000
		6900000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-31-2029
		.00000000
		.00000000
		
			Best Western Sanford Airport
			3401 S. Orlando Dr.
			Sandford
			FL
			32773
			Alachua
			LO
			71
			71
			1999
			2018
			11000000.00000000
			MAI
			03-01-2019
			11000000.00000000
			03-01-2019
			MAI
			.84000000
			6
			08-01-2021
			N
			02-28-2019
			1845055.00000000
			884490.00000000
			960565.10000000
			863400.30000000
			UW
			CREFC
			1.91000000
			1.71000000
			F
			F
		
		false
		false
		6516672.44000000
		41960.96000000
		.05400000
		.00037220
		30302.53000000
		11658.43000000
		.00000000
		6505014.01000000
		6505014.01000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		41
		05-12-2022
		06-13-2022
		CCRE
		06-05-2019
		6600000.00000000
		120
		06-06-2029
		360
		.04990000
		.04990000
		3
		1
		24
		07-06-2019
		true
		1
		WL
		5
		27445.00000000
		6600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2029
		.00000000
		.00000000
		
			Sunnyside Retail Center
			2600 Yakima Valley Highway
			Sunnyside
			WA
			98944
			Yakima
			RT
			93449
			93449
			1993
			2018
			9850000.00000000
			MAI
			02-22-2019
			9850000.00000000
			02-22-2019
			MAI
			1.00000000
			.85334246
			6
			08-06-2021
			N
			Tractor Supply Company
			28797
			08-31-2028
			Grocery Outlet
			25160
			02-28-2029
			Sunnyside PF
			19417
			12-31-2033
			01-01-2022
			03-31-2022
			819797.47000000
			184239.79000000
			189346.90000000
			39242.53000000
			630450.58000000
			144997.26000000
			569708.73000000
			130561.76000000
			UW
			CREFC
			106169.70000000
			1.48000000
			1.36570000
			1.34000000
			1.22970000
			F
			F
			12-31-2021
		
		false
		false
		6514515.25000000
		35389.90000000
		.04990000
		.00037220
		27992.51000000
		7397.39000000
		.00000000
		6507117.86000000
		6507117.86000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		05-12-2022
		06-13-2022
		AREF
		05-01-2019
		6500000.00000000
		120
		05-06-2029
		360
		.05500000
		.05500000
		3
		1
		0
		06-06-2019
		true
		1
		WL
		2
		36906.29000000
		6486735.75000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-05-2029
		.00000000
		.00000000
		
			Greenwood Heights Industrial
			413-421 20th Street
			Brooklyn
			NY
			11215
			Kings
			WH
			16500
			16500
			1931
			2018
			10500000.00000000
			MAI
			03-26-2019
			11020000.00000000
			04-01-2022
			MAI
			1.00000000
			6
			08-06-2021
			N
			Sedona Marble & Granite Inc.
			11015
			08-01-2032
			Stone Gallery
			3428
			04-30-2032
			12-31-2018
			651625.00000000
			93983.00000000
			557642.00000000
			547742.00000000
			UW
			CREFC
			1.26000000
			1.24000000
			F
			F
			09-30-2020
		
		false
		false
		6239378.02000000
		36906.29000000
		.05500000
		.00017220
		29550.39000000
		7355.90000000
		.00000000
		6391351.87000000
		6232022.12000000
		09-06-2020
		1
		false
		774472.37000000
		60094.92000000
		145620.66000000
		3
		Midland
		10-27-2020
		false
		.00000000
		2
	
	
		Prospectus Loan ID
		43
		05-12-2022
		06-13-2022
		SMC
		06-10-2019
		6250000.00000000
		120
		07-06-2029
		0
		.04078000
		.04078000
		3
		1
		120
		08-06-2019
		true
		1
		WL
		3
		.00000000
		6250000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		08-05-2021
		03-05-2029
		03-05-2029
		.00000000
		.00000000
		
			Tatum Plaza
			29455 N Cave Creek Road
			Cave Creek
			AZ
			85331
			Maricopa
			RT
			29460
			29460
			2007
			10200000.00000000
			MAI
			05-12-2019
			10200000.00000000
			05-12-2019
			MAI
			.92000000
			6
			X
			Bonnie's Bakery
			4420
			03-31-2027
			The Little Gym
			3550
			10-31-2029
			Babbo Italian Eatery
			3532
			04-30-2025
			03-31-2019
			916801.27000000
			240176.63000000
			676624.64000000
			642451.04000000
			UW
			CREFC
			2.62000000
			2.49000000
			F
			F
			03-01-2022
		
		false
		false
		6250000.00000000
		21947.57000000
		.04078000
		.00017220
		21947.57000000
		.00000000
		.00000000
		6250000.00000000
		6250000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		44
		05-12-2022
		06-13-2022
		SMC
		06-10-2019
		6250000.00000000
		120
		07-06-2029
		0
		.04078000
		.04078000
		3
		1
		120
		08-06-2019
		true
		1
		WL
		3
		.00000000
		6250000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		08-05-2021
		03-05-2029
		03-05-2029
		.00000000
		.00000000
		
			Tatum Ranch Crossing
			29834 AND 29822 North Cave Creek Road
			Cave Creek
			AZ
			85331
			Maricopa
			RT
			31001
			31001
			2000
			10020000.00000000
			MAI
			05-12-2019
			10020000.00000000
			05-12-2019
			MAI
			.88000000
			6
			X
			Anytime Fitness
			5537
			03-31-2029
			Bank of America
			3112
			07-31-2030
			Starbucks
			2860
			12-31-2030
			03-31-2019
			897616.13000000
			221150.41000000
			676465.72000000
			638334.49000000
			UW
			CREFC
			2.62000000
			2.47000000
			F
			F
			03-01-2022
		
		false
		false
		6250000.00000000
		21947.57000000
		.04078000
		.00017220
		21947.57000000
		.00000000
		.00000000
		6250000.00000000
		6250000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		45
		05-12-2022
		06-13-2022
		SMC
		06-10-2019
		5900000.00000000
		120
		07-06-2029
		0
		.04078000
		.04078000
		3
		1
		120
		08-06-2019
		true
		1
		WL
		3
		.00000000
		5900000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		08-05-2021
		03-05-2029
		03-05-2029
		.00000000
		.00000000
		
			Shadow Creek Marketplace
			2225 AND 2345 East Centennial Parkway
			North Las Vegas
			NV
			89081
			Clark
			RT
			28329
			28329
			2006
			9500000.00000000
			MAI
			05-17-2019
			9500000.00000000
			05-17-2019
			MAI
			.90000000
			6
			X
			ATI Physical Therapy
			3200
			07-31-2028
			Falk Oral & Facial Surgery
			2400
			05-31-2025
			Golden Phoenix Buddha's Delight
			2400
			12-31-2023
			03-31-2019
			827720.76000000
			196404.78000000
			631315.98000000
			599587.50000000
			UW
			CREFC
			2.59000000
			2.46000000
			F
			F
			02-28-2022
		
		false
		false
		5900000.00000000
		20718.51000000
		.04078000
		.00017220
		20718.51000000
		.00000000
		.00000000
		5900000.00000000
		5900000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		46
		05-12-2022
		06-13-2022
		SMC
		05-22-2019
		5400000.00000000
		120
		06-06-2029
		360
		.04600000
		.04600000
		3
		1
		36
		07-06-2019
		true
		1
		WL
		5
		20700.00000000
		5400000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			The Nash Building
			612-636 W Fourth Street
			Winston-Salem
			NC
			27101
			Forsyth
			MU
			47451
			47551
			1928
			2017
			7850000.00000000
			MAI
			04-29-2019
			7850000.00000000
			04-29-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			T.W. Garner
			14786
			03-31-2029
			Design Archives
			5000
			03-31-2024
			Footnotes
			4965
			06-30-2027
			02-28-2019
			667254.85000000
			120645.61000000
			546609.24000000
			497099.04000000
			UW
			CREFC
			1.65000000
			1.50000000
			F
			F
			12-31-2021
		
		false
		false
		5400000.00000000
		21390.00000000
		.04600000
		.00017220
		21390.00000000
		.00000000
		.00000000
		5400000.00000000
		5400000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		47
		05-12-2022
		06-13-2022
		MSBNA
		04-30-2019
		5265000.00000000
		120
		05-01-2029
		0
		.04520000
		.04520000
		3
		1
		120
		06-01-2019
		true
		1
		WL
		3
		19831.50000000
		5265000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2028
		.00000000
		.00000000
		
			3115 Fry Road
			3115 Fry Road
			Katy
			TX
			77449
			Harris
			IN
			80707
			80707
			2005
			2019
			8100000.00000000
			MAI
			03-18-2019
			8100000.00000000
			03-18-2019
			MAI
			1.00000000
			6
			08-01-2021
			N
			Species Gym, LLC
			14496
			12-31-2023
			Bioincell, LLC and Gendepot, LLC
			9321
			04-30-2024
			DCH Acrylic Blending
			6865
			03-31-2023
			03-31-2019
			837757.81000000
			251506.35000000
			586251.46000000
			540301.53000000
			UW
			CREFC
			2.43000000
			2.24000000
			F
			F
			12-31-2021
		
		false
		false
		5265000.00000000
		20492.55000000
		.04520000
		.00017220
		20492.55000000
		.00000000
		.00000000
		5265000.00000000
		5265000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		48
		05-12-2022
		06-13-2022
		AREF
		02-06-2019
		4500000.00000000
		120
		02-06-2029
		300
		.05700000
		.05700000
		3
		1
		0
		03-06-2019
		true
		1
		WL
		2
		28173.98000000
		4465662.23000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		11-05-2028
		.00000000
		.00000000
		
			Quality Inn Oneonta-Cooperstown
			5206 State Highway 23
			Oneonta
			NY
			13820
			Otsego
			LO
			121
			121
			1973
			2018
			7000000.00000000
			MAI
			12-12-2018
			4040000.00000000
			08-12-2020
			MAI
			.60000000
			6
			08-06-2021
			N
			11-30-2018
			2930016.00000000
			2173929.00000000
			756087.00000000
			609586.00000000
			UW
			CREFC
			2.24000000
			1.80000000
			F
			F
		
		false
		false
		4220795.03000000
		28173.98000000
		.05700000
		.00017220
		20717.07000000
		7456.91000000
		.00000000
		4213338.12000000
		4213338.12000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		07-09-2020
		03-05-2021
		false
		.00000000
		8
		12-03-2020
		98
		.00000000
		.00000000
		02-06-2029
		.00000000
	
	
		Prospectus Loan ID
		49
		05-12-2022
		06-13-2022
		CCRE
		05-17-2019
		4100000.00000000
		120
		06-01-2029
		0
		.04780000
		.04780000
		3
		1
		120
		07-01-2019
		true
		1
		WL
		3
		16331.67000000
		4100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2029
		.00000000
		.00000000
		
			102 Washington Place
			102 Washington Place
			New York
			NY
			10014
			New York
			MU
			9
			6
			6
			1910
			1953
			8500000.00000000
			MAI
			01-22-2019
			8500000.00000000
			01-22-2019
			MAI
			1.00000000
			6
			08-01-2021
			N
			12-31-2018
			479336.40000000
			150032.00000000
			329304.40000000
			326924.00000000
			UW
			CREFC
			1.66000000
			1.65000000
			F
			F
			09-30-2021
		
		false
		false
		4100000.00000000
		16876.06000000
		.04780000
		.00037220
		16876.06000000
		.00000000
		.00000000
		4100000.00000000
		4100000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		50
		05-12-2022
		06-13-2022
		CCRE
		05-16-2019
		4040000.00000000
		120
		06-06-2029
		360
		.05100000
		.05100000
		3
		1
		24
		07-06-2019
		true
		1
		WL
		5
		17170.00000000
		4040000.00000000
		1
		1
		1
		4
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			Woodland Square Apartments
			111 Starlite Lane
			Pontiac
			MI
			483401661
			Oakland
			MF
			72
			72
			1971
			5390000.00000000
			MAI
			03-19-2019
			5390000.00000000
			03-19-2019
			MAI
			.97000000
			6
			08-06-2021
			N
			01-31-2019
			624977.10000000
			252398.00000000
			372579.00000000
			350765.00000000
			UW
			CREFC
			1.42000000
			1.33000000
			F
			F
		
		false
		false
		3988802.08000000
		21935.17000000
		.05100000
		.00037220
		17517.49000000
		4417.68000000
		.00000000
		3984384.40000000
		3984384.40000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		51
		05-12-2022
		06-13-2022
		MSBNA
		05-31-2019
		3750000.00000000
		120
		06-01-2029
		360
		.04800000
		.04800000
		3
		1
		12
		07-01-2019
		true
		1
		WL
		5
		15000.00000000
		3750000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2029
		.00000000
		.00000000
		
			Union Avenue Industrial
			1770 & 1780 Union Avenue
			Baltimore
			MD
			21211
			Baltimore
			WH
			107118
			105577
			1960
			5100000.00000000
			MAI
			04-05-2019
			5100000.00000000
			04-05-2019
			MAI
			.97000000
			6
			08-01-2021
			N
			MARYLAND BOOK BANK
			18018
			04-30-2023
			ANYTHING WOOD AND METAL, LLC
			15045
			10-31-2027
			BALTIMORE FURNITURE BANK
			10001
			09-30-2025
			606294.71000000
			167391.55000000
			438903.16000000
			392258.38000000
			UW
			CREFC
			1.86000000
			1.66000000
			F
			F
			10-01-2021
		
		false
		false
		3642288.50000000
		19674.95000000
		.04800000
		.00094720
		15054.79000000
		4620.16000000
		.00000000
		3637668.34000000
		3637668.34000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		52
		05-12-2022
		06-13-2022
		MSBNA
		05-21-2019
		3550000.00000000
		120
		06-01-2029
		0
		.04310000
		.04310000
		3
		1
		120
		07-01-2019
		true
		1
		WL
		3
		12750.42000000
		3550000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2029
		.00000000
		.00000000
		
			Briarwood Apartments
			277 Brick Top Road
			Windham
			CT
			06280
			Windham
			MF
			56
			56
			1974
			2002
			5600000.00000000
			MAI
			04-05-2019
			5600000.00000000
			04-05-2019
			MAI
			1.00000000
			6
			08-01-2021
			N
			04-30-2019
			568966.00000000
			205333.25000000
			363632.75000000
			349632.75000000
			UW
			CREFC
			2.34000000
			2.25000000
			F
			F
		
		false
		false
		3550000.00000000
		13175.43000000
		.04310000
		.00017220
		13175.43000000
		.00000000
		.00000000
		3550000.00000000
		3550000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		53
		05-12-2022
		06-13-2022
		MSBNA
		05-09-2019
		2900000.00000000
		120
		06-01-2029
		360
		.04520000
		.04520000
		3
		1
		12
		07-01-2019
		true
		1
		WL
		5
		10923.33000000
		2900000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2029
		.00000000
		.00000000
		
			Greensburg Park Self Storage
			2350 Greensburg Road
			North Canton
			OH
			44720
			Summit
			SS
			58062
			58062
			569
			411
			2003
			4850000.00000000
			MAI
			04-04-2019
			4850000.00000000
			04-04-2019
			MAI
			.91000000
			6
			08-01-2021
			N
			02-28-2019
			505400.00000000
			177508.97000000
			327891.03000000
			319113.95000000
			UW
			CREFC
			1.86000000
			1.81000000
			F
			F
		
		false
		false
		2812155.65000000
		14728.36000000
		.04520000
		.00017220
		10945.53000000
		3782.83000000
		.00000000
		2808372.82000000
		2808372.82000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	




(null)


	
		Item 2(c)(1)
		Originator Name
		With respect to each Originator name, Originator names were updated to reflect the full legal name for each entity
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(d)(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.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		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" 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 portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 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 portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Net Operating Income 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 portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow 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 portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 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 portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(3)
		Report Period Beginning Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in July 2019 (or for loans originated after such date, as of the loan origination date).
	
	
		Item 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.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Report Period End Scheduled Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(2)
		Primary Servicer Name
		The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association and the full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association.