EX-99.1 2 dma19b10_ex991-202507.htm dma19b10_ex991-202507.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

07/17/25

Benchmark 2019-B10 Mortgage Trust

Determination Date:

07/11/25

 

Next Distribution Date:

08/15/25

 

Record Date:

06/30/25

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-B10

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

4

 

Lainie Kaye

 

cmbs.requests@db.com

Certificate Interest Reconciliation Detail

5

 

1 Columbus Circle | New York, NY 10019 | United States

 

 

 

 

Master Servicer

KeyBank National Association

 

 

Additional Information

6

 

 

 

 

 

 

 

www.key.com/key2cre

 

Surveillance_Inquiries@KeyBank.com

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

11501 Outlook Street, Suite 300 | Overland Park , KS 66211 | United States

 

Bond / Collateral Reconciliation - Balances

8

Primary Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Current Mortgage Loan and Property Stratification

9-13

 

Association

 

 

Mortgage Loan Detail (Part 1)

14-15

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

 

 

 

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

 

Mortgage Loan Detail (Part 2)

16-17

 

 

 

 

 

 

Special Servicer

Argentic Services Company LP

 

 

Principal Prepayment Detail

18

 

 

 

 

 

 

 

Andrew Hundertmark

(469) 609-2001

ahundertmark@argenticservices.com

Historical Detail

19

 

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

 

Delinquency Loan Detail

20

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

22

 

 

 

trustadministrationgroup@computershare.com

Specially Serviced Loan Detail - Part 2

23

 

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

 

 

Modified Loan Detail

24

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Historical Liquidated Loan Detail

25

 

Attention: Transaction Manager

 

notices@pentalphasurveillance.com

Historical Bond / Collateral Loss Reconciliation Detail

26

 

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

 

Interest Shortfall Detail - Collateral Level

27

Directing Holder

ES Ventures Holding, Inc.

 

 

Supplemental Notes

28

 

CMBSNotices@elliottmgmt.com

(212) 974-3379

CMBSNotices@elliottmgmt.com

 

 

 

C/o Elliott Management Corporation, 40 W. 57th Street | New York,, NY 10019 | United States

 

 

3 Columbus Circle Loan-

Prima Capital Advisors LLC

 

 

 

 

Specific Directing Holder

 

 

 

 

 

 

-

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 28

 


 
 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

     Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

      Original Balance                                Beginning Balance

Distribution

Distribution

     Penalties

        Realized Losses               Total Distribution         Ending Balance

Support¹         Support¹

 

A-1

08162VAA6

2.793000%

18,060,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

08162VAB4

3.614000%

130,611,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

08162VAC2

3.615000%

36,997,000.00

27,972,433.88

651,559.12

84,266.96

0.00

0.00

735,826.08

27,320,874.76

34.73%

30.00%

A-3

08162VAD0

3.455000%

260,000,000.00

256,559,813.02

5,513.14

738,678.46

0.00

0.00

744,191.60

256,554,299.88

34.73%

30.00%

A-4

08162VAE8

3.717000%

319,747,000.00

319,747,000.00

0.00

990,416.33

0.00

0.00

990,416.33

319,747,000.00

34.73%

30.00%

A-M

08162VAG3

3.979000%

107,978,000.00

107,978,000.00

0.00

358,037.05

0.00

0.00

358,037.05

107,978,000.00

23.05%

20.13%

B

08162VAH1

4.180000%

45,105,000.00

45,105,000.00

0.00

157,115.75

0.00

0.00

157,115.75

45,105,000.00

18.18%

16.00%

C

08162VAJ7

3.750000%

45,105,000.00

45,105,000.00

0.00

140,953.13

0.00

0.00

140,953.13

45,105,000.00

13.30%

11.88%

D

08162VAV0

3.000000%

28,703,000.00

28,703,000.00

0.00

71,757.50

0.00

0.00

71,757.50

28,703,000.00

10.19%

9.25%

E

08162VAX6

3.000000%

23,236,000.00

23,236,000.00

0.00

58,090.00

0.00

0.00

58,090.00

23,236,000.00

7.68%

7.13%

F

08162VAZ1

3.626135%

24,602,000.00

24,602,000.00

0.00

74,341.82

0.00

0.00

74,341.82

24,602,000.00

5.02%

4.88%

G

08162VBB3

3.626135%

10,935,000.00

10,935,000.00

0.00

33,043.16

0.00

0.00

33,043.16

10,935,000.00

3.84%

3.88%

H*

08162VBD9

3.626135%

42,371,344.00

35,506,173.45

0.00

10,967.14

0.00

0.00

10,967.14

35,506,173.45

0.00%

0.00%

VRR Interest

BCC2JC348

4.876135%

57,550,018.15

48,707,864.27

34,582.75

192,852.07

0.00

0.00

227,434.82

48,673,281.52

0.00%

0.00%

R

08162VBH0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

S

08162VBG2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

 

1,151,000,362.15

974,157,284.62

691,655.01

2,910,519.37

0.00

0.00

3,602,174.38

973,465,629.61

 

 

 

 

X-A

08162VAF5

1.217796%

873,393,000.00

712,257,246.90

0.00

722,820.24

0.00

0.00

722,820.24

711,600,174.64

 

 

X-B

08162VAK4

0.911135%

90,210,000.00

90,210,000.00

0.00

68,494.61

0.00

0.00

68,494.61

90,210,000.00

 

 

X-D

08162VAM0

1.876135%

51,939,000.00

51,939,000.00

0.00

81,203.83

0.00

0.00

81,203.83

51,939,000.00

 

 

X-F

08162VAP3

1.250000%

24,602,000.00

24,602,000.00

0.00

25,627.08

0.00

0.00

25,627.08

24,602,000.00

 

 

X-G

08162VAR9

1.250000%

10,935,000.00

10,935,000.00

0.00

11,390.62

0.00

0.00

11,390.62

10,935,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 28

 


 
 

 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                     Current

Original

 

 

Pass-Through

 

 

    Principal

Interest

     Prepayment

 

 

                      Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

    Distribution

Distribution

     Penalties

     Realized Losses               Total Distribution

    Ending Balance               Support¹

Support¹

 

X-H

08162VAT5

1.250000%

42,371,344.00

35,506,173.45

0.00

36,985.60

0.00

0.00

36,985.60

35,506,173.45

 

Notional SubTotal

 

1,093,450,344.00

925,449,420.35

0.00

946,521.98

0.00

0.00

946,521.98

924,792,348.09

 

 

Deal Distribution Total

 

 

 

691,655.01

3,857,041.35

0.00

0.00

4,548,696.36

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 3 of 28

 


 
 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

    Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

08162VAA6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

08162VAB4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

08162VAC2

756.07302971

17.61113388

2.27767008

0.00000000

0.00000000

0.00000000

0.00000000

19.88880396

738.46189583

A-3

08162VAD0

986.76851162

0.02120438

2.84107100

0.00000000

0.00000000

0.00000000

0.00000000

2.86227538

986.74730723

A-4

08162VAE8

1,000.00000000

0.00000000

3.09749999

0.00000000

0.00000000

0.00000000

0.00000000

3.09749999

1,000.00000000

A-M

08162VAG3

1,000.00000000

0.00000000

3.31583332

0.00000000

0.00000000

0.00000000

0.00000000

3.31583332

1,000.00000000

B

08162VAH1

1,000.00000000

0.00000000

3.48333333

0.00000000

0.00000000

0.00000000

0.00000000

3.48333333

1,000.00000000

C

08162VAJ7

1,000.00000000

0.00000000

3.12500011

0.00000000

0.00000000

0.00000000

0.00000000

3.12500011

1,000.00000000

D

08162VAV0

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

08162VAX6

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F

08162VAZ1

1,000.00000000

0.00000000

3.02177953

0.00000000

0.00000000

0.00000000

0.00000000

3.02177953

1,000.00000000

G

08162VBB3

1,000.00000000

0.00000000

3.02177961

0.00000000

0.00000000

0.00000000

0.00000000

3.02177961

1,000.00000000

H

08162VBD9

837.97609653

0.00000000

0.25883389

2.27334516

40.93663208

0.00000000

0.00000000

0.25883389

837.97609653

VRR Interest

BCC2JC348

846.35706184

0.60091640

3.35103404

0.08809241

1.58629993

0.00000000

0.00000000

3.95195045

845.75614543

R

08162VBH0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

S

08162VBG2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

08162VAF5

815.50601722

0.00000000

0.82760022

0.00000000

0.00000000

0.00000000

0.00000000

0.82760022

814.75369580

X-B

08162VAK4

1,000.00000000

0.00000000

0.75927957

0.00000000

0.00000000

0.00000000

0.00000000

0.75927957

1,000.00000000

X-D

08162VAM0

1,000.00000000

0.00000000

1.56344616

0.00000000

0.00000000

0.00000000

0.00000000

1.56344616

1,000.00000000

X-F

08162VAP3

1,000.00000000

0.00000000

1.04166653

0.00000000

0.00000000

0.00000000

0.00000000

1.04166653

1,000.00000000

X-G

08162VAR9

1,000.00000000

0.00000000

1.04166621

0.00000000

0.00000000

0.00000000

0.00000000

1.04166621

1,000.00000000

X-H

08162VAT5

837.97609653

0.00000000

0.87289183

0.00000000

0.00000000

0.00000000

0.00000000

0.87289183

837.97609653

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 28

 


 
 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

Prior

 

 

 

 

 

    Additional

 

 

 

 

 

 

Cumulative

Accrued

Net Aggregate

Distributable

Interest

 

    Interest

 

 

 

 

 

Accrual

Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

    Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

    Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

06/01/25 - 06/30/25

30

0.00

84,266.96

0.00

84,266.96

0.00

0.00

0.00

84,266.96

0.00

 

A-3

06/01/25 - 06/30/25

30

0.00

738,678.46

0.00

738,678.46

0.00

0.00

0.00

738,678.46

0.00

 

A-4

06/01/25 - 06/30/25

30

0.00

990,416.33

0.00

990,416.33

0.00

0.00

0.00

990,416.33

0.00

 

A-M

06/01/25 - 06/30/25

30

0.00

358,037.05

0.00

358,037.05

0.00

0.00

0.00

358,037.05

0.00

 

X-A

06/01/25 - 06/30/25

30

0.00

722,820.24

0.00

722,820.24

0.00

0.00

0.00

722,820.24

0.00

 

X-B

06/01/25 - 06/30/25

30

0.00

68,494.61

0.00

68,494.61

0.00

0.00

0.00

68,494.61

0.00

 

X-D

06/01/25 - 06/30/25

30

0.00

81,203.83

0.00

81,203.83

0.00

0.00

0.00

81,203.83

0.00

 

X-F

06/01/25 - 06/30/25

30

0.00

25,627.08

0.00

25,627.08

0.00

0.00

0.00

25,627.08

0.00

 

X-G

06/01/25 - 06/30/25

30

0.00

11,390.62

0.00

11,390.62

0.00

0.00

0.00

11,390.62

0.00

 

X-H

06/01/25 - 06/30/25

30

0.00

36,985.60

0.00

36,985.60

0.00

0.00

0.00

36,985.60

0.00

 

B

06/01/25 - 06/30/25

30

0.00

157,115.75

0.00

157,115.75

0.00

0.00

0.00

157,115.75

0.00

 

C

06/01/25 - 06/30/25

30

0.00

140,953.13

0.00

140,953.13

0.00

0.00

0.00

140,953.13

0.00

 

D

06/01/25 - 06/30/25

30

0.00

71,757.50

0.00

71,757.50

0.00

0.00

0.00

71,757.50

0.00

 

E

06/01/25 - 06/30/25

30

0.00

58,090.00

0.00

58,090.00

0.00

0.00

0.00

58,090.00

0.00

 

F

06/01/25 - 06/30/25

30

0.00

74,341.82

0.00

74,341.82

0.00

0.00

0.00

74,341.82

0.00

 

G

06/01/25 - 06/30/25

30

0.00

33,043.16

0.00

33,043.16

0.00

0.00

0.00

33,043.16

0.00

 

H

06/01/25 - 06/30/25

30

1,638,215.43

107,291.83

0.00

107,291.83

96,324.69

0.00

0.00

10,967.14

1,734,540.12

 

VRR Interest

06/01/25 - 06/30/25

30

86,221.87

197,921.79

0.00

197,921.79

5,069.72

0.00

0.00

192,852.07

91,291.59

 

R

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

S

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

 

1,724,437.30

3,958,435.76

0.00

3,958,435.76

101,394.41

0.00

0.00

3,857,041.35

1,825,831.71

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 28

 


 
 

 

     

 

Additional Information

 

 

Pooled Aggregate Available Funds (1)

4,548,696.36

 

Gain-on-Sale Proceeds Reserve Account Summary

 

 

Beginning Account Balance

0.00

 

Deposit Amount

0.00

 

Withdrawal Amount

0.00

 

Ending Account Balance

0.00

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 28

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,977,183.13

Master Servicing Fee

9,752.63

Interest Reductions due to Nonrecoverability Determination

0.00

Trustee / Certificate Administrator Fee

5,520.22

Interest Adjustments

0.00

CREFC® Intellectual Property Royalty License Fee

405.90

Deferred Interest

0.00

Operating Advisor Fee

1,258.29

ARD Interest

0.00

EU Reporting Administrator Fee

1,810.31

Net Prepayment Interest Excess / (Shortfall)

0.00

 

 

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,977,183.13

Total Fees

18,747.35

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

691,655.01

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

90,959.39

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

8,985.53

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)

1,449.49

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

691,655.01

Total Expenses/Reimbursements

101,394.41

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,857,041.35

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

691,655.01

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,548,696.36

Total Funds Collected

4,668,838.14

Total Funds Distributed

4,668,838.12

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

    Total

 

       Total

Beginning Scheduled Collateral Balance

974,157,284.61

974,157,284.61

Beginning Certificate Balance

974,157,284.62

(-) Scheduled Principal Collections

691,655.01

691,655.01

(-) Principal Distributions

691,655.01

(-) 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

973,465,629.60

973,465,629.60

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

975,340,534.61

975,340,534.61

Ending Certificate Balance

973,465,629.61

Ending Actual Collateral Balance

974,761,320.97

974,761,320.97

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.01

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.01

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

0.00%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 28

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

3

61,306,634.55

6.30%

44

4.9883

NAP

Defeased

3

61,306,634.55

6.30%

44

4.9883

NAP

 

7,499,999 or less

3

16,346,244.04

1.68%

44

4.8451

2.224561

1.44 or less

16

311,544,157.26

32.00%

42

5.0608

1.098981

7,500,000 to 14,999,999

13

153,622,288.53

15.78%

43

4.9983

1.672608

1.45 to 1.49

3

41,483,013.27

4.26%

43

5.1813

1.475221

15,000,000 to 24,999,999

10

200,561,931.76

20.60%

43

5.0636

1.376591

1.50 to 1.74

4

105,452,937.15

10.83%

43

4.8596

1.612463

25,000,000 to 49,999,999

9

293,227,431.87

30.12%

43

4.9351

1.626688

1.75 to 2.49

12

366,017,577.78

37.60%

44

4.7608

1.950435

 

50,000,000 or greater

4

248,401,098.85

25.52%

42

4.6442

1.938933

2.50 to 3.49

3

82,311,309.59

8.46%

42

4.7760

2.687405

 

Totals

42

973,465,629.60

100.00%

43

4.8991

1.689707

3.50 and greater

1

5,350,000.00

0.55%

43

4.4100

3.610000

 

 

 

 

 

 

 

 

Totals

42

973,465,629.60

100.00%

43

4.8991

1.689707

(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.

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 28

 


 
 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

4

61,306,634.55

6.30%

44

4.9883

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

4

61,306,634.55

6.30%

44

4.9883

NAP

Alabama

21

29,917,596.92

3.07%

43

5.2090

1.888259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

1

5,974,298.83

0.61%

43

4.8800

1.360000

Arizona

3

51,570,177.61

5.30%

43

5.7308

1.533188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

5

92,204,620.68

9.47%

43

5.4167

1.556831

California

7

180,502,910.39

18.54%

43

4.7607

1.775608

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

6

95,800,000.00

9.84%

44

5.0208

1.748768

Colorado

1

29,755,026.60

3.06%

44

4.8900

1.770000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

12

182,835,450.01

18.78%

44

4.9697

1.570414

Florida

2

10,546,001.50

1.08%

43

5.0884

1.765320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

17

337,195,160.78

34.64%

43

4.6127

1.830124

Illinois

4

39,806,950.53

4.09%

44

4.8884

1.770418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

11,000,000.00

1.13%

44

4.8500

1.930000

Indiana

1

11,844,895.40

1.22%

42

4.9600

1.240000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

42

157,024,132.98

16.13%

42

4.9976

1.359357

Iowa

2

1,599,594.75

0.16%

42

5.1575

1.190000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

6

30,125,331.78

3.09%

43

5.0327

2.320486

Massachusetts

1

5,207,863.69

0.53%

44

4.8200

1.370000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

94

973,465,629.60

100.00%

43

4.8991

1.689707

Michigan

4

4,863,152.79

0.50%

42

5.1541

1.648655

 

 

 

 

 

 

 

 

Minnesota

7

5,927,502.61

0.61%

42

5.1575

1.190000

 

 

 

 

 

 

 

 

Missouri

1

58,401,098.85

6.00%

40

4.9968

0.980000

 

 

 

 

 

 

 

 

New Hampshire

1

4,944,174.38

0.51%

44

4.8200

1.370000

 

 

 

 

 

 

 

 

New York

9

213,031,355.19

21.88%

43

4.5639

2.097100

 

 

 

 

 

 

 

 

Ohio

3

59,916,691.18

6.15%

42

5.0382

1.268181

 

 

 

 

 

 

 

 

Oklahoma

10

47,502,067.12

4.88%

44

5.2203

1.076855

 

 

 

 

 

 

 

 

Pennsylvania

4

35,563,639.12

3.65%

44

5.0948

1.491042

 

 

 

 

 

 

 

 

Tennessee

1

5,974,298.83

0.61%

43

4.8800

1.360000

 

 

 

 

 

 

 

 

Texas

7

93,583,997.60

9.61%

44

4.8570

1.860766

 

 

 

 

 

 

 

 

Washington

1

21,700,000.00

2.23%

43

5.0000

0.840000

 

 

 

 

 

 

 

 

Totals

94

973,465,629.60

100.00%

43

4.8991

1.689707

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 28

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

3

61,306,634.55

6.30%

44

4.9883

NAP

Defeased

3

61,306,634.55

6.30%

44

4.9883

NAP

 

3.9999% or less

2

115,000,000.00

11.81%

44

3.8917

1.980870

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.0000% to 4.2499%

0

0.00

0.00%

0

0.0000

0.000000

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.2500% to 4.7499%

2

16,603,531.08

1.71%

44

4.4032

3.332110

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% to 4.9999%

15

362,928,854.72

37.28%

43

4.8695

1.752594

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% or greater

20

417,626,609.25

42.90%

43

5.2089

1.457847

49 months or greater

39

912,158,995.05

93.70%

43

4.8931

1.675177

 

Totals

42

973,465,629.60

100.00%

43

4.8991

1.689707

Totals

42

973,465,629.60

100.00%

43

4.8991

1.689707

(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.

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 28

 


 
 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

3

61,306,634.55

6.30%

44

4.9883

NAP

Defeased

3

61,306,634.55

6.30%

44

4.9883

NAP

 

60 months or less

39

912,158,995.05

93.70%

43

4.8931

1.675177

Interest Only

17

482,850,000.00

49.60%

43

4.7810

1.919371

 

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

21

418,055,463.97

42.95%

43

5.0359

1.352088

 

Totals

42

973,465,629.60

100.00%

43

4.8991

1.689707

300 months to 350 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

351 months or greater

1

11,253,531.08

1.16%

44

4.4000

3.200000

 

 

 

 

 

 

 

 

Totals

42

973,465,629.60

100.00%

43

4.8991

1.689707

(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.

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 28

 


 
 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

           Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

                  WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

           DSCR¹

 

Defeased

3

61,306,634.55

6.30%

44

4.9883

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

35

753,168,026.00

77.37%

43

4.8761

1.635623

 

 

 

 

 

 

13 months to 24 months

4

158,990,969.05

16.33%

42

4.9737

1.862552

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

42

973,465,629.60

100.00%

43

4.8991

1.689707

 

 

 

 

 

(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.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 13 of 28

 


 
 

 

                                 

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

     Principal             Anticipated      Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Loan Group         Type

  City

State

Type

Rate

Interest

Principal

     Adjustments         Repay Date

Date

Date

Balance

Balance

Date

1

10201216

1

OF

New York

NY

Actual/360

3.914%

244,625.00

0.00

0.00

N/A

03/11/29

--

75,000,000.00

75,000,000.00

07/11/25

2

10201217

1

OF

New York

NY

Actual/360

4.750%

237,500.00

0.00

0.00

N/A

12/06/28

--

60,000,000.00

60,000,000.00

07/06/25

3

10201218

1

RT

Saint Louis

MO

Actual/360

4.997%

243,544.96

87,465.25

0.00

N/A

11/01/28

--

58,488,564.10

58,401,098.85

07/01/25

5

10201227

1

OF

Beverly Hills

CA

Actual/360

5.150%

236,041.67

0.00

0.00

N/A

02/06/29

--

55,000,000.00

55,000,000.00

07/06/25

6

10201228

1

OF

Austin

TX

Actual/360

4.830%

173,075.00

0.00

0.00

N/A

03/06/29

--

43,000,000.00

43,000,000.00

07/06/25

7

10201229

1

OF

San Francisco

CA

Actual/360

3.850%

128,333.33

0.00

0.00

N/A

03/06/29

--

40,000,000.00

40,000,000.00

07/06/25

9

10201232

1

MU

New York

NY

Actual/360

5.150%

171,666.67

0.00

0.00

N/A

02/06/29

--

40,000,000.00

40,000,000.00

07/06/25

11

10201234

1

MF

Chicago

IL

Actual/360

4.870%

151,437.32

49,546.50

0.00

N/A

03/01/29

--

37,315,149.54

37,265,603.04

06/01/25

12

10201235

1

LO

Scottsdale

AZ

Actual/360

5.915%

174,987.50

0.00

0.00

N/A

02/06/29

--

35,500,000.00

35,500,000.00

07/06/25

13

10201236

1

OF

Denver

CO

Actual/360

4.890%

121,473.93

54,525.60

0.00

N/A

03/01/29

--

29,809,552.20

29,755,026.60

07/01/25

14

10201237

1

MF

Katy

TX

Actual/360

4.801%

124,425.92

0.00

0.00

N/A

03/01/29

--

31,100,000.00

31,100,000.00

07/01/25

15

10201238

1

RT

Various

Various

Actual/360

5.157%

119,932.58

36,738.89

0.00

01/06/29

01/06/33

--

27,905,003.24

27,868,264.35

07/06/25

16

10201239

1

OF

Tulsa

OK

Actual/360

5.250%

105,104.99

53,239.42

0.00

N/A

03/06/29

--

24,023,997.46

23,970,758.04

07/06/25

17

10201241

1

MF

Houston

TX

Actual/360

4.840%

105,417.13

39,531.48

0.00

N/A

03/06/29

--

26,136,479.62

26,096,948.14

07/06/25

18

10201242

1

MF

Toledo

OH

Actual/360

5.100%

109,135.96

37,460.48

0.00

N/A

02/06/29

--

25,679,050.22

25,641,589.74

01/06/24

19

10201243

1

OF

Cincinnati

OH

Actual/360

5.059%

98,290.56

39,519.91

0.00

N/A

12/06/28

--

23,314,621.35

23,275,101.44

07/06/25

20

10201244

1

MF

Oklahoma City

OK

Actual/360

5.190%

101,901.52

29,736.87

0.00

N/A

02/06/29

--

23,561,045.96

23,531,309.09

07/06/25

21

10201245

1

MF

Seattle

WA

Actual/360

5.000%

90,416.67

0.00

0.00

N/A

02/06/29

--

21,700,000.00

21,700,000.00

07/06/25

22

10201246

1

MU

San Mateo

CA

Actual/360

4.950%

86,625.00

0.00

0.00

N/A

03/06/29

--

21,000,000.00

21,000,000.00

07/06/25

23

10201247

1

RT

San Diego

CA

Actual/360

5.230%

87,166.67

0.00

0.00

N/A

12/01/28

--

20,000,000.00

20,000,000.00

07/01/25

24

10201248

1

OF

San Francisco

CA

Actual/360

5.000%

76,561.72

25,434.39

0.00

N/A

03/01/29

--

18,374,813.70

18,349,379.31

04/01/23

25

10201249

1

MF

Various

Various

Actual/360

5.150%

75,104.17

0.00

0.00

N/A

02/01/29

--

17,500,000.00

17,500,000.00

07/01/25

26

10201250

1

RT

Roanoke

TX

Actual/360

4.870%

65,976.73

21,715.68

0.00

N/A

02/01/29

--

16,257,099.56

16,235,383.88

07/01/25

27

10201251

1

LO

Various

TX

Actual/360

5.400%

67,520.82

25,412.53

0.00

N/A

03/06/29

--

15,004,626.04

14,979,213.51

07/06/25

28

10201252

1

LO

Audubon

PA

Actual/360

5.100%

58,622.17

24,449.15

0.00

N/A

03/01/29

--

13,793,451.64

13,769,002.49

07/01/25

29

10201253

1

LO

Phoenixville

PA

Actual/360

5.100%

58,622.17

24,449.15

0.00

N/A

03/01/29

--

13,793,451.64

13,769,002.49

07/01/25

30

10201254

1

LO

Tucson

AZ

Actual/360

5.380%

64,051.62

19,990.83

0.00

N/A

01/06/29

--

14,286,606.53

14,266,615.70

07/06/25

31

10201255

1

MU

Brooklyn

NY

Actual/360

4.790%

59,875.00

0.00

0.00

N/A

03/06/29

--

15,000,000.00

15,000,000.00

07/06/25

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 28

 


 
 

 

                                 

 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

Original

Adjusted

Beginning

Ending

Paid

 

 

 

Prop

 

 

Accrual

Gross

Scheduled

Scheduled

     Principal             Anticipated     Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Loan Group               Type

   City

State

Type

Rate

Interest

Principal

    Adjustments          Repay Date

Date

Date

Balance

Balance

Date

32

10201256

1

LO

Anaheim

CA

Actual/360

4.850%

60,220.83

0.00

0.00

N/A

02/06/29

--

14,900,000.00

14,900,000.00

07/06/25

33

10201257

1

SS

Various

Various

Actual/360

5.060%

57,927.42

20,174.04

0.00

N/A

02/06/29

--

13,737,727.31

13,717,553.27

07/06/25

34

10201258

1

OF

Indianapolis

IN

Actual/360

4.960%

49,048.83

21,756.47

0.00

N/A

01/06/29

--

11,866,651.87

11,844,895.40

07/06/25

35

10201259

1

MU

New York

NY

Actual/360

4.980%

51,460.00

0.00

0.00

N/A

03/06/29

--

12,400,000.00

12,400,000.00

07/06/25

36

10201260

1

RT

Los Angeles

CA

Actual/360

4.400%

41,306.48

11,872.12

0.00

N/A

03/06/29

--

11,265,403.20

11,253,531.08

07/06/25

37

10201261

1

SS

Various

AL

Actual/360

5.300%

48,907.02

15,508.32

0.00

N/A

03/06/29

--

11,073,286.83

11,057,778.51

07/06/25

38

10201262

1

98

Fairlawn

OH

Actual/360

4.850%

44,458.33

0.00

0.00

N/A

03/06/29

--

11,000,000.00

11,000,000.00

07/06/25

39

10201263

1

RT

Various

Various

Actual/360

4.820%

40,839.33

15,429.29

0.00

N/A

03/01/29

--

10,167,467.36

10,152,038.07

07/01/25

41

10201265

1

Various     Various

Various

Actual/360

4.880%

31,688.44

14,379.08

0.00

N/A

02/06/29

--

7,792,239.82

7,777,860.74

07/06/25

42

10201266

1

RT

The Colony

TX

Actual/360

5.200%

33,475.06

11,002.92

0.00

N/A

03/01/29

--

7,725,013.70

7,714,010.78

07/01/25

43

10201267

1

MU

Brooklyn

NY

Actual/360

5.060%

31,203.33

0.00

0.00

N/A

03/06/29

--

7,400,000.00

7,400,000.00

07/06/25

44

10201268

1

SS

Sugar Land

TX

Actual/360

4.410%

19,661.25

0.00

0.00

N/A

02/06/29

--

5,350,000.00

5,350,000.00

07/06/25

45

10201269

1

RT

Houston

TX

Actual/360

5.050%

15,161.27

6,433.99

0.00

N/A

03/01/29

--

3,602,678.03

3,596,244.04

07/01/25

46

10201270

1

MF

Shreveport

LA

Actual/360

5.180%

14,388.76

5,882.65

0.00

N/A

02/06/29

--

3,333,303.69

3,327,421.04

07/06/25

Totals

 

 

 

 

 

 

 

3,977,183.13

691,655.01

0.00

 

 

 

974,157,284.61

973,465,629.60

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

 

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 15 of 28

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

  Most Recent             Most Recent          Appraisal

 

 

 

 

  Cumulative

Current

 

 

 

Most Recent

Most Recent

   NOI Start

   NOI End

    Reduction

Appraisal

    Cumulative

Current P&I

Cumulative P&I

   Servicer

NRA/WODRA

 

Pros ID

Loan Group

Fiscal NOI

NOI

   Date

   Date

   Date

Reduction Amount

   ASER

Advances

Advances

   Advances

from Principal

Defease Status

1

1

55,730,693.00

55,953,696.00

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

2

1

8,007,591.36

3,788,535.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

3

1

18,300,579.31

17,447,459.31

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

5

1

5,881,416.15

2,708,263.97

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

6

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

7

1

46,452,556.00

51,482,092.00

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

9

1

9,041,959.86

8,848,088.96

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

11

1

3,891,175.44

4,178,473.72

01/01/24

12/31/24

--

0.00

0.00

200,284.16

200,284.16

0.00

0.00

 

12

1

4,347,663.15

4,426,346.94

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

13

1

3,922,959.00

3,908,503.00

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

14

1

3,148,001.00

2,862,865.00

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

15

1

2,740,750.37

2,767,269.39

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

16

1

3,678,730.76

3,453,009.00

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

17

1

0.00

3,456,364.93

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

18

1

2,239,589.11

1,295,195.21

01/01/23

09/30/23

06/11/25

12,180,052.66

133,274.67

94,228.51

2,491,592.42

608,631.28

0.00

 

19

1

6,726,703.88

5,757,625.92

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

20

1

2,366,481.19

2,217,992.82

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

21

1

886,945.58

950,190.80

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

22

1

1,692,169.13

2,477,312.98

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

23

1

10,960,133.00

9,547,605.13

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

24

1

783,761.00

570,257.16

01/01/23

09/30/23

11/12/24

9,495,263.29

836,664.00

62,225.85

1,914,822.65

0.00

0.00

 

25

1

7,978,130.00

9,166,199.00

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

26

1

1,370,410.00

1,687,625.00

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

27

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

28

1

1,612,911.85

1,672,343.39

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

29

1

1,711,514.73

1,646,561.73

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

30

1

3,324,121.47

3,166,631.04

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

31

1

1,126,604.35

1,013,828.61

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 28

 


 
 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

   Most Recent             Most Recent         Appraisal

 

 

 

 

   Cumulative

Current

 

 

 

Most Recent

Most Recent

   NOI Start

    NOI End

    Reduction

Appraisal

    Cumulative

Current P&I

Cumulative P&I

   Servicer

NRA/WODRA

 

Pros ID

Loan Group

Fiscal NOI

NOI

  Date

   Date

   Date

Reduction Amount

    ASER

Advances

Advances

   Advances

from Principal

Defease Status

32

1

1,372,175.96

1,568,352.40

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

33

1

1,738,084.01

1,480,512.93

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

34

1

1,338,854.07

1,243,098.75

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

35

1

692,924.26

778,822.12

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

36

1

2,286,812.54

2,045,658.81

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

37

1

2,228,294.42

2,077,980.18

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

38

1

1,024,802.03

1,048,425.98

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

39

1

954,678.00

926,744.00

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

41

1

1,092,084.07

828,526.29

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

42

1

1,090,498.00

840,649.00

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

43

1

651,893.20

672,299.68

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

44

1

930,348.69

875,560.84

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

45

1

349,876.00

311,901.00

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

46

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

Totals

 

223,674,875.94

221,148,867.99

 

 

 

21,675,315.95

969,938.67

356,738.52

4,606,699.23

608,631.28

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 28

 


 
 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 18 of 28

 


 
 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

   Balance

#

     Balance

#

     Balance

#

     Balance

#

    Balance

#

    Balance

#

    Amount

#

     Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

07/17/25

0

0.00

0

0.00

2

43,990,969.05

0

0.00

1

18,349,379.31

0

0.00

0

0.00

0

0.00

4.899128%

4.876038%

43

06/17/25

0

0.00

0

0.00

2

44,053,863.92

1

18,374,813.70

1

0.00

0

0.00

0

0.00

1

874,187.37

4.899229%

4.876136%

44

05/16/25

0

0.00

0

0.00

3

52,211,006.36

1

18,397,597.93

1

8,100,683.49

0

0.00

0

0.00

0

0.00

4.900974%

4.877935%

45

04/17/25

0

0.00

0

0.00

3

52,273,400.10

1

18,422,832.24

1

8,100,683.49

0

0.00

0

0.00

0

0.00

4.901072%

4.878030%

46

03/17/25

0

0.00

1

29,963,744.54

3

52,329,343.47

1

18,445,410.61

1

8,100,683.49

1

55,000,000.00

1

10,000.00

0

0.00

4.901160%

4.878115%

47

02/18/25

1

30,025,546.91

0

0.00

3

52,413,637.95

1

18,485,557.33

1

8,100,683.49

0

0.00

0

0.00

0

0.00

4.901276%

4.878226%

48

01/17/25

0

0.00

0

0.00

3

52,468,973.49

1

18,507,866.79

1

8,100,683.49

0

0.00

0

0.00

0

0.00

4.901363%

4.878310%

49

12/17/24

0

0.00

0

0.00

3

52,524,068.99

1

18,530,080.61

1

8,100,683.49

0

0.00

0

0.00

0

0.00

4.901450%

4.878394%

50

11/18/24

0

0.00

0

0.00

3

52,585,148.79

1

18,554,765.20

1

8,100,683.49

0

0.00

0

0.00

0

0.00

4.901545%

4.878485%

51

10/18/24

0

0.00

0

0.00

3

52,639,740.32

1

18,576,777.96

1

8,100,683.49

0

0.00

0

0.00

0

0.00

4.901630%

4.878568%

52

09/17/24

0

0.00

0

0.00

3

52,700,334.46

1

18,601,268.78

1

8,100,683.49

1

24,482,443.80

1

1,826,960.10

0

0.00

4.901724%

4.878658%

53

08/16/24

0

0.00

0

0.00

3

52,754,426.32

1

18,623,082.18

1

8,100,683.49

0

0.00

0

0.00

0

0.00

4.902448%

4.879392%

54

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 
 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

     Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

     Servicer

Actual Principal

Transfer

Strategy

   Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

     Advances

Balance

Date

Code²

 

Date

Date

REO Date

11

10201234

06/01/25

0

B

 

200,284.16

200,284.16

0.00

37,315,149.54

 

 

 

 

 

 

18

10201242

01/06/24

17

6

 

94,228.51

2,491,592.42

1,029,552.86

26,267,304.83

03/11/24

98

 

 

 

 

24

10201248

04/01/23

26

6

 

62,225.85

1,914,822.65

290,008.60

18,969,809.45

07/07/23

2

 

 

 

06/05/25

Totals

 

 

 

 

 

356,738.52

4,606,699.23

1,319,561.46

82,552,263.82

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period 0 - Current

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 20 of 28

 


 
 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

     Total

       Performing

Non-Performing

               REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

1,891,194,731

1,803,212,792

         51,283,179

36,698,759

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

55,736,529

55,736,529

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

   Total

    Current

    30-59 Days

     60-89 Days

   90+ Days

      REO/Foreclosure

 

 

Jul-25

973,465,630

929,474,661

0

0

25,641,590

18,349,379

 

Jun-25

974,157,285

930,103,421

0

0

25,679,050

18,374,814

 

May-25

982,883,358

930,672,351

0

0

25,712,725

26,498,281

 

Apr-25

983,569,283

931,295,883

0

0

25,749,884

26,523,516

 

Mar-25

984,188,778

901,895,690

0

29,963,745

25,783,249

26,546,094

 

Feb-25

985,006,157

902,566,972

30,025,547

0

25,827,397

26,586,241

 

Jan-25

985,619,210

933,150,236

0

0

25,860,423

26,608,550

 

Dec-24

986,229,502

933,705,433

0

0

44,423,386

8,100,683

 

Nov-24

986,900,878

934,315,730

0

0

44,484,465

8,100,683

 

Oct-24

987,505,405

934,865,665

0

0

44,539,057

8,100,683

 

Sep-24

988,171,227

935,470,893

0

0

25,998,382

26,701,952

 

Aug-24

990,588,776

937,834,350

0

0

26,030,661

26,723,766

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 21 of 28

 


 
 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

2

10201217

60,000,000.00

60,000,000.00

505,000,000.00

10/25/18

3,788,535.00

2.62000

--

12/06/28

I/O

5

10201227

55,000,000.00

55,000,000.00

103,400,000.00

04/11/19

2,708,263.97

1.88000

--

02/06/29

I/O

13

10201236

29,755,026.60

29,755,026.60

63,100,000.00

04/11/19

3,908,503.00

1.85000

--

03/01/29

283

18

10201242

25,641,589.74

26,267,304.83

19,100,000.00

02/12/25

1,295,195.21

0.98000

--

02/06/29

284

24

10201248

18,349,379.31

18,969,809.45

9,600,000.00

01/27/25

570,257.16

0.77000

--

03/01/29

284

Totals

 

188,745,995.65

189,992,140.88

700,200,000.00

 

12,270,754.34

 

 

 

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

 

 

 

 

1 - Modification

6 - DPO

 

10 - Deed in Lieu of Foreclosures

 

 

 

 

 

 

2 - Foreclosure

7 - REO

 

11- Full Payoff

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

12 - Reps and Warranties

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 22 of 28

 


 
 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

2

10201217

OF

NY

09/18/24

13

 

 

 

" 7/11/2025 Loan transferred for Imminent Default on 9/18/24. Collateral consists of a 667,446 NRSF, Class A commercial condominium unit ('Property'), which is comprised of office on floors 14 through 41 (638K SF) and ground floor retail

(26K SF) within a 42-story, 888,295 SF Class A office building on a 46,740 SF site. Floors 2 through 11 are a separate, non-collateral condominium unit that is currently occupied by Murray Hill Academy. Loan is currently due for 7/6/25. Borrower

initially requested a modification to reduce the interest rate for two years, defer the repayment of these amounts to Maturity, and change the priority of the Cash Management waterfall, but has now withdrawn this request. Local counsel has been

retained to file for foreclosure and/or receivership, if necessary. Lender is dual tracking the foreclosure process while monitoring the status of the Property.

 

"

 

 

 

 

 

 

 

 

 

5

10201227

OF

CA

11/20/24

1

 

 

 

" 7/11/2025 Asset transferred to special servicing, effective November 20, 2024, due to Non-monetary Default. Lender and Borrower entered into a forbearance and reinstatement agreement. Recently, Borrower's loan assumption request

was approved by Lender and SS is working with Borrower and buyer on documenting the transaction. Lender and Borrower entered into a forbearance and reinstatement agreement that is structured to resolve the ongoing defaults as well as

cure the cash management trigger with the execution of the Proposed Leases.

 

 

 

"

 

 

 

 

 

 

 

 

 

13

10201236

OF

CO

03/12/25

9

 

 

 

" 7/11/2025 Loan transferred to special servicing effective 3/3/25, due to Payment Default (all payments excluding Balloon/Maturity). Adequate funds were collected through the lockbox to satisfy debt service and have been applied to bring

the loan current. The loan is performing and due for the August payment. Special Servicer positioning the loan for a return to master.

 

 

"

 

 

 

 

 

 

 

 

 

18

10201242

MF

OH

03/11/24

98

 

 

 

" 7/11/2025 Loan transferred to special servicing effective 3/11/24. The loan is in default and remains past due for the February 2024 payment. An executed PNA is in place.

 

 

The receiver was appointed at the property, effective 10/17/24, and is di ligently addressing the the various condition issues at the property. Recently, a prospective buyer submitted an offer to purchase the property and assume the loan. The

receiver and SS is evaluating the offer, and will make a recommendation to the noteholder inthe near term. Effective 6/28/24, the parties entered into a 90-day forbearance through 9/30/24 to forbear from any remedies available to Lender as a

result of Existing Defaults.

 

 

 

 

 

 

"

 

 

 

 

 

 

 

 

 

24

10201248

OF

CA

07/07/23

2

 

 

 

" 7/11/2025 A foreclosure sale occurred 6/5/2025 in which the Lender was the successful bidder. The REO property has 34,697 SF NRA and the occupancy is currently 51.41%. Servicer will hold the asset to pursue leasing.

"

 

 

 

 

 

 

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 23 of 28

 


 
 

 

                     

 

 

 

 

 

Modified Loan Detail

 

 

 

 

 

                                                           Pre-Modification

          Post-Modification

 

 

 

Modification

Modification

 

 

Loan

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

              

 Balance

Rate

          Balance

Rate

 

 

 

 

Pros ID

Loan Number

Group

 

 

 

 

Code¹

Date

Date

Date

5

10201227

1

0.00

5.15000%

0.00

5.15000%

10

01/21/25

12/31/24

01/21/25

8

10201230

1

0.00

5.34000%

0.00

5.34000%

8

01/05/21

01/05/21

09/13/21

8

10201230

1

0.00

5.34000%

0.00

5.34000%

8

09/13/21

01/05/21

01/05/21

16

10201239

1

0.00

5.25000%

0.00

5.25000%

8

09/05/24

09/05/24

09/05/24

17

10201241

1

0.00

4.84000%

0.00

4.84000%

8

05/31/24

05/31/24

05/31/24

18

10201242

1

0.00

5.10000%

0.00

5.10000%

10

06/28/24

06/28/24

06/28/24

27

10201251

1

0.00

5.40000%

0.00

5.40000%

10

06/04/20

06/04/20

04/06/20

27

10201251

1

0.00

5.40000%

0.00

5.40000%

10

04/06/20

06/04/20

06/04/20

32

10201256

1

0.00

4.85000%

0.00

4.85000%

8

04/11/22

02/11/22

02/11/22

32

10201256

1

0.00

4.85000%

0.00

4.85000%

8

02/11/22

02/11/22

04/11/22

Totals

 

 

0.00

 

0.00

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

 

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

 

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

 

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 24 of 28

 


 
 

 

                         

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

 

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number          Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

40

10201264         06/17/25

8,100,683.49

2,400,000.00

2,218,848.63

956,051.71

1,830,239.08

874,187.37

7,226,496.12

0.00

0.00

7,226,496.12

75.67%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

8,100,683.49

2,400,000.00

2,218,848.63

956,051.71

1,830,239.08

874,187.37

7,226,496.12

0.00

0.00

7,226,496.12

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 25 of 28

 


 
 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

     Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

       Realized Losses

 

      Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

     from Collateral

Aggregate

       Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

    Interest

Realized Loss to

       Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

     Collections

Loan

       Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

40

10201264

06/17/25

0.00

0.00

7,226,496.12

0.00

0.00

7,226,496.12

0.00

0.00

7,226,496.12

Current Period Totals

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

 

0.00

0.00

7,226,496.12

0.00

0.00

7,226,496.12

0.00

0.00

7,226,496.12

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 26 of 28

 


 
 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

  Modified

 

 

    Deferred

 

 

 

 

 

Non-

 

Reimbursement of

   Other

   Interest

   

    Interest

     Interest

 

 

 

 

 

Recoverable

   Interest on

Advances from

   Shortfalls /

   Reduction /

Pros ID

    Adjustments

     Collected

   Monthly

    Liquidation

    Work Out

    ASER

PPIS / (PPIE)

Interest

   Advances

Interest

    (Refunds)

    (Excess)

2

0.00

0.00

12,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

13

0.00

0.00

(12,692.36)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

0.00

0.00

1,449.49

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

5,349.80

0.00

0.00

51,435.35

0.00

0.00

0.00

0.00

0.00

0.00

24

0.00

0.00

3,828.09

0.00

0.00

39,524.04

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

8,985.53

0.00

1,449.49

90,959.39

0.00

0.00

0.00

0.00

0.00

0.00

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

 

 

Collateral Shortfall Total

101,394.41

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 28

 


 
 

 

   

                                                  Supplemental Notes

 

Risk Retention

 

Pursuant to the TSA and the EU Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "EURisk Retention Special Notices" tab for the Hudson Yards 2019-30HY

Mortgage Trust transaction, certain information provided to the Certificate Administrator regarding each Retaining Party'scompliance with the EU Retention Covenant and the EU Hedging Covenant under the EU Retention Rules. Investors should refer to the

Certificate Administrator's website for all suchinformation.Disclosable Special Servicer Fees would be disclosed here.

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 28