Close

Form 10-D JPMCC Commercial Mortgag For: May 13

May 24, 2022 1:40 PM EDT

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

FORM 10-D

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

For the monthly distribution period from:   April 19, 2022 to May 13, 2022

Commission File Number of issuing entity:  333-226123-04

Central Index Key Number of issuing entity:  0001774801

JPMCC Commercial Mortgage Securities Trust 2019-COR5
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226123

Central Index Key Number of depositor:  0001013611

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000835271

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

Central Index Key Number of sponsor (if applicable):  0001555524

LoanCore Capital Markets LLC
(Exact name of sponsor as specified in its charter)

John Miller (212) 272-8363
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4117329
38-4117330
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-SB

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 13, 2022 a distribution was made to holders of the certificates issued by JPMCC Commercial Mortgage Securities Trust 2019-COR5.

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 JPMCC Commercial Mortgage Securities Trust 2019-COR5 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 13, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

1.44%

0

N/A

No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by JPMCC Commercial Mortgage Securities Trust 2019-COR5 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from April 19, 2022 to May 13, 2022.

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

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

LoanCore Capital Markets LLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 8, 2022. The CIK number for LoanCore Capital Markets LLC is 0001555524.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 24, 2022 under Commission File No. 333-226123-04 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 24, 2022 under Commission File No. 333-226123-04 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for JPMCC Commercial Mortgage Securities Trust 2019-COR5, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

04/18/2022

$121,405.74

  Current Distribution Date

05/13/2022

$186,349.07

 

REO Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/13/2022

$0.00

 

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for JPMCC Commercial Mortgage Securities Trust 2019-COR5, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/18/2022

$5,915.00

  Current Distribution Date

05/13/2022

$5,722.08

 

Interest Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/13/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/13/2022

$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 JPMCC Commercial Mortgage Securities Trust 2019-COR5, relating to the May 13, 2022 distribution.

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

 

SIGNATURES

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

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

 

/s/ John Miller
John Miller, Executive Director

Date: May 24, 2022

 

 

 

     

Distribution Date:

05/13/22

JPMCC Commerical Mortgage Securities Trust 2019-COR5

Determination Date:

05/09/22

 

Next Distribution Date:

06/15/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-COR5

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

 

 

Certificate Factor Detail

3

 

General Information Number

(212) 834-3813

 

Certificate Interest Reconciliation Detail

4

 

383 Madison Avenue, 8th Floor | New York, NY 10179 | United States

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Additional Information

5

 

Association

 

 

Bond / Collateral Reconciliation - Cash Flows

6

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

7

 

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

 

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

 

 

 

Association

 

 

Mortgage Loan Detail (Part 1)

13-14

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Mortgage Loan Detail (Part 2)

15-16

 

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

 

Principal Prepayment Detail

17

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Historical Detail

18

 

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

Delinquency Loan Detail

19

 

PO Box 4839 | Greenwich, CT 06831 | United States

 

 

Collateral Stratification and Historical Detail

20

Certificate Administrator

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

 

 

Specially Serviced Loan Detail - Part 1

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 2

22

 

 

 

[email protected]

Modified Loan Detail

23

 

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

 

 

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

46591EAQ0

2.337200%

14,650,000.00

2,749,898.89

288,015.00

5,355.89

0.00

0.00

293,370.89

2,461,883.89

30.53%

30.00%

A-2

46591EAR8

3.149900%

66,432,000.00

66,432,000.00

0.00

174,378.46

0.00

0.00

174,378.46

66,432,000.00

30.53%

30.00%

A-3

46591EAS6

3.123400%

162,850,000.00

162,850,000.00

0.00

423,871.41

0.00

0.00

423,871.41

162,850,000.00

30.53%

30.00%

A-4

46591EAT4

3.386100%

218,498,000.00

218,498,000.00

0.00

616,546.73

0.00

0.00

616,546.73

218,498,000.00

30.53%

30.00%

A-SB

46591EAU1

3.219000%

26,615,000.00

26,615,000.00

0.00

71,394.74

0.00

0.00

71,394.74

26,615,000.00

30.53%

30.00%

A-S

46591EAV9

3.669200%

57,638,000.00

57,638,000.00

0.00

176,237.79

0.00

0.00

176,237.79

57,638,000.00

22.14%

21.75%

B

46591EAW7

3.871000%

34,932,000.00

34,932,000.00

0.00

112,684.81

0.00

0.00

112,684.81

34,932,000.00

17.05%

16.75%

C

46591EAX5

3.750000%

30,565,000.00

30,565,000.00

0.00

95,515.63

0.00

0.00

95,515.63

30,565,000.00

12.59%

12.38%

D

46591EAC1

3.000000%

17,000,000.00

17,000,000.00

0.00

42,500.00

0.00

0.00

42,500.00

17,000,000.00

10.12%

9.94%

E-RR

46591EAE7

4.772176%

17,059,000.00

17,059,000.00

0.00

67,840.45

0.00

0.00

67,840.45

17,059,000.00

7.63%

7.50%

F-RR

46591EAG2

4.772176%

16,592,000.00

16,592,000.00

0.00

65,983.28

0.00

0.00

65,983.28

16,592,000.00

5.22%

5.13%

G-RR

46591EAJ6

4.772176%

6,987,000.00

6,987,000.00

0.00

27,785.99

0.00

0.00

27,785.99

6,987,000.00

4.20%

4.13%

H-RR*

46591EAL1

4.772176%

28,819,121.00

28,819,121.00

0.00

93,426.09

0.00

0.00

93,426.09

28,819,121.00

0.00%

0.00%

R

46591EAN7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

698,637,121.00

686,737,019.89

288,015.00

1,973,521.27

0.00

0.00

2,261,536.27

686,449,004.89

 

 

 

 

X-A

46591EAY3

1.478611%

546,683,000.00

534,782,898.89

0.00

658,946.60

0.00

0.00

658,946.60

534,494,883.89

 

 

X-B

46591EAZ0

0.957642%

65,497,000.00

65,497,000.00

0.00

52,268.89

0.00

0.00

52,268.89

65,497,000.00

 

 

X-D

46591EAA5

1.772176%

17,000,000.00

17,000,000.00

0.00

25,105.82

0.00

0.00

25,105.82

17,000,000.00

 

 

Notional SubTotal

 

629,180,000.00

617,279,898.89

0.00

736,321.31

0.00

0.00

736,321.31

616,991,883.89

 

 

 

Deal Distribution Total

 

 

 

288,015.00

2,709,842.58

0.00

0.00

2,997,857.58

 

 

 

 

*

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

46591EAQ0

187.70640887

19.65972696

0.36558976

0.00000000

0.00000000

0.00000000

0.00000000

20.02531672

168.04668191

A-2

46591EAR8

1,000.00000000

0.00000000

2.62491661

0.00000000

0.00000000

0.00000000

0.00000000

2.62491661

1,000.00000000

A-3

46591EAS6

1,000.00000000

0.00000000

2.60283334

0.00000000

0.00000000

0.00000000

0.00000000

2.60283334

1,000.00000000

A-4

46591EAT4

1,000.00000000

0.00000000

2.82174999

0.00000000

0.00000000

0.00000000

0.00000000

2.82174999

1,000.00000000

A-SB

46591EAU1

1,000.00000000

0.00000000

2.68250009

0.00000000

0.00000000

0.00000000

0.00000000

2.68250009

1,000.00000000

A-S

46591EAV9

1,000.00000000

0.00000000

3.05766664

0.00000000

0.00000000

0.00000000

0.00000000

3.05766664

1,000.00000000

B

46591EAW7

1,000.00000000

0.00000000

3.22583333

0.00000000

0.00000000

0.00000000

0.00000000

3.22583333

1,000.00000000

C

46591EAX5

1,000.00000000

0.00000000

3.12500016

0.00000000

0.00000000

0.00000000

0.00000000

3.12500016

1,000.00000000

D

46591EAC1

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

46591EAE7

1,000.00000000

0.00000000

3.97681283

0.00000000

0.00000000

0.00000000

0.00000000

3.97681283

1,000.00000000

F-RR

46591EAG2

1,000.00000000

0.00000000

3.97681292

0.00000000

0.00000000

0.00000000

0.00000000

3.97681292

1,000.00000000

G-RR

46591EAJ6

1,000.00000000

0.00000000

3.97681265

0.00000000

0.00000000

0.00000000

0.00000000

3.97681265

1,000.00000000

H-RR

46591EAL1

1,000.00000000

0.00000000

3.24180914

0.73500403

6.50785046

0.00000000

0.00000000

3.24180914

1,000.00000000

R

46591EAN7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

46591EAY3

978.23217274

0.00000000

1.20535411

0.00000000

0.00000000

0.00000000

0.00000000

1.20535411

977.70533177

X-B

46591EAZ0

1,000.00000000

0.00000000

0.79803487

0.00000000

0.00000000

0.00000000

0.00000000

0.79803487

1,000.00000000

X-D

46591EAA5

1,000.00000000

0.00000000

1.47681294

0.00000000

0.00000000

0.00000000

0.00000000

1.47681294

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

04/01/22 - 04/30/22

30

0.00

5,355.89

0.00

5,355.89

0.00

0.00

0.00

5,355.89

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

174,378.46

0.00

174,378.46

0.00

0.00

0.00

174,378.46

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

423,871.41

0.00

423,871.41

0.00

0.00

0.00

423,871.41

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

616,546.73

0.00

616,546.73

0.00

0.00

0.00

616,546.73

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

71,394.74

0.00

71,394.74

0.00

0.00

0.00

71,394.74

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

658,946.60

0.00

658,946.60

0.00

0.00

0.00

658,946.60

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

52,268.89

0.00

52,268.89

0.00

0.00

0.00

52,268.89

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

25,105.82

0.00

25,105.82

0.00

0.00

0.00

25,105.82

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

176,237.79

0.00

176,237.79

0.00

0.00

0.00

176,237.79

0.00

 

B

04/01/22 - 04/30/22

30

0.00

112,684.81

0.00

112,684.81

0.00

0.00

0.00

112,684.81

0.00

 

C

04/01/22 - 04/30/22

30

0.00

95,515.63

0.00

95,515.63

0.00

0.00

0.00

95,515.63

0.00

 

D

04/01/22 - 04/30/22

30

0.00

42,500.00

0.00

42,500.00

0.00

0.00

0.00

42,500.00

0.00

 

E-RR

04/01/22 - 04/30/22

30

0.00

67,840.45

0.00

67,840.45

0.00

0.00

0.00

67,840.45

0.00

 

F-RR

04/01/22 - 04/30/22

30

0.00

65,983.28

0.00

65,983.28

0.00

0.00

0.00

65,983.28

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

27,785.99

0.00

27,785.99

0.00

0.00

0.00

27,785.99

0.00

 

H-RR

04/01/22 - 04/30/22

30

165,709.37

114,608.26

0.00

114,608.26

21,182.17

0.00

0.00

93,426.09

187,550.53

 

Totals

 

 

165,709.37

2,731,024.75

0.00

2,731,024.75

21,182.17

0.00

0.00

2,709,842.58

187,550.53

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,997,857.58

 

(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

2,741,900.15

Master Servicing Fee

2,908.62

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,722.81

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

286.14

ARD Interest

0.00

Operating Advisor Fee

1,767.17

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

190.62

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,741,900.15

Total Fees

10,875.36

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

288,015.00

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

19,124.94

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

2,057.23

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

288,015.00

Total Expenses/Reimbursements

21,182.17

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,709,842.58

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

288,015.00

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

2,997,857.58

Total Funds Collected

3,029,915.15

Total Funds Distributed

3,029,915.11

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

686,737,020.09

686,737,020.09

Beginning Certificate Balance

686,737,019.89

(-) Scheduled Principal Collections

288,015.00

288,015.00

(-) Principal Distributions

288,015.00

(-) 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

686,449,005.09

686,449,005.09

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

686,807,106.56

686,807,106.56

Ending Certificate Balance

686,449,004.89

Ending Actual Collateral Balance

686,531,418.98

686,531,418.98

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.20)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.20)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.77%

 

 

 

 

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

 

9,999,999 or less

27

93,874,289.44

13.68%

59

5.1805

1.628491

1.49 or less

11

160,690,579.38

23.41%

82

5.0432

0.964179

10,000,000 to 19,999,999

5

69,503,999.25

10.13%

84

4.6915

1.748375

1.50 to 1.75

4

119,977,904.07

17.48%

84

4.6323

1.559905

20,000,000 to 24,999,999

1

20,000,000.00

2.91%

83

4.6300

1.790000

1.76 to 2.00

17

262,549,925.86

38.25%

78

4.8739

1.887309

25,000,000 to 49,999,999

11

331,290,202.61

48.26%

78

4.9616

1.643590

2.01 to 2.25

7

17,975,047.62

2.62%

47

5.2098

2.105481

 

50,000,000 or greater

3

171,780,513.79

25.02%

82

4.3087

2.048725

2.26 to 2.50

5

37,755,548.16

5.50%

71

4.9556

2.484574

 

Totals

47

686,449,005.09

100.00%

77

4.7911

1.757784

2.51 to 2.75

2

37,500,000.00

5.46%

44

4.4433

2.636667

 

 

 

 

 

 

 

 

2.76 or greater

1

50,000,000.00

7.28%

82

3.9140

2.770000

 

 

 

 

 

 

 

 

Totals

47

686,449,005.09

100.00%

77

4.7911

1.757784

(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

 

Alabama

1

7,890,031.17

1.15%

81

5.1500

1.900000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

4

35,000,000.00

5.10%

84

4.9580

0.020000

California

4

40,587,890.32

5.91%

84

4.7237

2.122271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

15

52,736,722.24

7.68%

56

4.9008

1.812299

Florida

6

119,011,476.87

17.34%

80

4.9984

1.932498

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Home Park

3

17,247,546.20

2.51%

82

5.0296

1.804673

Idaho

1

11,886,596.50

1.73%

81

4.8740

1.800000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

74

193,415,324.70

28.18%

71

4.8473

1.937261

Illinois

43

66,500,000.00

9.69%

81

4.5966

1.891654

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

29

262,568,919.48

38.25%

83

4.6323

1.826437

Louisiana

1

18,602,500.00

2.71%

84

4.9580

0.020000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

3

5,781,503.70

0.84%

25

5.3417

1.796330

Michigan

1

3,623,797.84

0.53%

81

5.1500

1.900000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

6

119,698,988.80

17.44%

82

4.8907

1.792672

Missouri

1

3,700,000.00

0.54%

22

5.3820

1.790000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

134

686,449,005.09

100.00%

77

4.7911

1.757784

Nebraska

1

26,500,000.00

3.86%

84

4.7000

1.520000

 

 

 

 

 

 

 

 

New Jersey

1

9,862,392.30

1.44%

84

5.1000

0.580000

 

 

 

 

 

 

 

 

New York

40

170,437,010.44

24.83%

63

4.4350

2.160373

 

 

 

 

 

 

 

 

North Carolina

3

38,272,500.00

5.58%

83

4.9521

1.012593

 

 

 

 

 

 

 

 

Oregon

2

21,134,655.88

3.08%

83

4.6110

1.512606

 

 

 

 

 

 

 

 

Pennsylvania

1

2,523,578.96

0.37%

81

5.1500

1.900000

 

 

 

 

 

 

 

 

Tennessee

1

1,800,000.00

0.26%

22

5.3820

1.790000

 

 

 

 

 

 

 

 

Texas

3

38,928,169.15

5.67%

83

4.8322

1.539640

 

 

 

 

 

 

 

 

Utah

2

57,197,390.28

8.33%

82

4.9718

1.700218

 

 

 

 

 

 

 

 

Virginia

22

47,991,015.41

6.99%

83

5.3000

1.340000

 

 

 

 

 

 

 

 

Totals

134

686,449,005.09

100.00%

77

4.7911

1.757784

 

 

 

 

 

 

 

 

 

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

 

4.41400% or less

3

124,280,513.79

18.10%

83

4.1925

2.171346

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.41401% to 4.91400%

9

239,211,596.50

34.85%

76

4.6904

1.969414

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.91401% or greater

35

322,956,894.80

47.05%

75

5.0962

1.441884

25 months to 36 months

10

222,260,308.84

32.38%

77

4.6462

1.446049

 

Totals

47

686,449,005.09

100.00%

77

4.7911

1.757784

37 months to 48 months

37

464,188,696.25

67.62%

77

4.8605

1.907047

 

 

 

 

 

 

 

 

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

47

686,449,005.09

100.00%

77

4.7911

1.757784

(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

 

84 months or less

45

657,199,005.09

95.74%

77

4.7997

1.735405

Interest Only

31

399,200,000.00

58.15%

73

4.7620

1.840150

85 months to 119 months

2

29,250,000.00

4.26%

85

4.5991

2.260598

359 months or less

16

287,249,005.09

41.85%

83

4.8316

1.643317

 

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

47

686,449,005.09

100.00%

77

4.7911

1.757784

Totals

47

686,449,005.09

100.00%

77

4.7911

1.757784

(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

4

101,991,015.38

14.86%

68

5.0613

1.815434

 

 

 

None

 

 

12 months or less

41

542,957,989.71

79.10%

78

4.7273

1.860505

 

 

 

 

 

 

13 months to 24 months

2

41,500,000.00

6.05%

84

4.9630

0.272169

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

47

686,449,005.09

100.00%

77

4.7911

1.757784

 

 

 

 

 

(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

 

1A1

30502589

OF

Brooklyn

NY

Actual/360

4.390%

226,374.92

98,735.83

0.00

N/A

05/06/29

--

61,879,249.62

61,780,513.79

05/06/22

 

2A1

30502262

Various     Chicago

IL

Actual/360

4.554%

227,700.00

0.00

0.00

N/A

02/06/29

--

60,000,000.00

60,000,000.00

05/06/22

 

3A1

30316378

MF

Davie

FL

Actual/360

4.992%

124,810.80

0.00

0.00

N/A

01/06/29

--

30,000,000.00

30,000,000.00

05/06/22

 

3A2

30316379

 

 

 

Actual/360

4.992%

124,810.80

0.00

0.00

N/A

01/06/29

--

30,000,000.00

30,000,000.00

05/06/22

 

4A12A

30502512

OF

New York

NY

Actual/360

3.914%

163,083.33

0.00

0.00

N/A

03/11/29

--

50,000,000.00

50,000,000.00

05/11/22

 

5A1

30502172

OF

Various

VA

Actual/360

5.300%

169,788.62

49,893.24

0.00

N/A

04/06/29

--

38,442,705.57

38,392,812.33

05/06/22

 

5A5

30502641

 

 

 

Actual/360

5.300%

42,447.15

12,473.32

0.00

N/A

04/06/29

--

9,610,676.37

9,598,203.05

05/06/22

 

6

30502802

LO

Various

Various

Actual/360

4.958%

144,608.33

0.00

0.00

N/A

05/01/29

--

35,000,000.00

35,000,000.00

05/01/22

 

7

30502230

RT

Lehi

UT

Actual/360

4.900%

130,666.67

0.00

0.00

N/A

03/06/29

--

32,000,000.00

32,000,000.00

05/06/22

 

8

30501946

RT

Margate

FL

Actual/360

4.900%

130,054.17

0.00

0.00

N/A

01/06/29

--

31,850,000.00

31,850,000.00

05/06/22

 

9A1

30502265

MF

Various

Various

Actual/360

5.150%

124,458.33

0.00

0.00

N/A

02/01/29

--

29,000,000.00

29,000,000.00

05/01/22

 

10

30502534

OF

Charlotte

NC

Actual/360

4.950%

116,943.75

0.00

0.00

N/A

04/01/29

--

28,350,000.00

28,350,000.00

05/01/22

 

11

30502804

RT

Omaha

NE

Actual/360

4.700%

103,791.67

0.00

0.00

N/A

05/01/29

--

26,500,000.00

26,500,000.00

05/01/22

 

12

30502007

OF

Lehi

UT

Actual/360

5.063%

106,501.75

44,976.86

0.00

N/A

04/06/29

--

25,242,367.14

25,197,390.28

05/06/22

 

13

30502783

Various     New York

NY

Actual/360

4.500%

93,750.00

0.00

0.00

N/A

05/01/24

--

25,000,000.00

25,000,000.00

05/01/22

 

14A1

30502392

OF

Houston

TX

Actual/360

4.630%

77,166.67

0.00

0.00

N/A

04/06/29

--

20,000,000.00

20,000,000.00

05/06/22

 

15A

30502627

OF

Beverly Hills

CA

Actual/360

4.800%

67,000.00

0.00

0.00

N/A

06/06/29

--

16,750,000.00

16,750,000.00

05/06/22

 

16

30502647

MU

Portland

OR

Actual/360

4.460%

56,586.25

0.00

0.00

N/A

05/06/29

--

15,225,000.00

15,225,000.00

05/06/22

 

17

30502936

MF

Kingsville

TX

Actual/360

5.000%

54,839.07

18,973.90

0.00

N/A

05/01/29

--

13,161,376.65

13,142,402.75

05/01/22

 

18

30502914

OF

Lake Forest

CA

Actual/360

4.330%

45,104.17

0.00

0.00

N/A

06/06/29

--

12,500,000.00

12,500,000.00

05/06/22

 

19

30502095

RT

Coeur dAlene

ID

Actual/360

4.874%

48,347.38

16,737.77

0.00

N/A

02/06/29

--

11,903,334.27

11,886,596.50

05/06/22

 

20A1A

30502777

RT

Howell

NJ

Actual/360

5.100%

41,967.56

12,327.42

0.00

N/A

05/01/29

--

9,874,719.72

9,862,392.30

10/01/21

 

21

30502037

MH

Morgan Hill

CA

Actual/360

5.000%

38,779.05

13,561.06

0.00

N/A

03/06/29

--

9,306,971.44

9,293,410.38

05/06/22

 

22

30502013

RT

Miami Gardens

FL

Actual/360

5.232%

33,136.00

0.00

0.00

N/A

01/06/29

--

7,600,000.00

7,600,000.00

05/06/22

 

23

30502533

MU

Coconut Creek

FL

Actual/360

5.150%

32,509.38

8,852.11

0.00

N/A

04/01/29

--

7,575,000.00

7,566,147.89

05/01/22

 

24

30502672

MU

Deerfield

IL

Actual/360

4.990%

27,029.17

0.00

0.00

N/A

05/06/29

--

6,500,000.00

6,500,000.00

05/06/22

 

25

30502036

MH

Fairview

OR

Actual/360

5.000%

24,659.50

8,623.44

0.00

N/A

03/06/29

--

5,918,279.32

5,909,655.88

05/06/22

 

26

30502250

98

Various

Various

Actual/360

5.382%

24,667.50

0.00

0.00

N/A

03/06/24

--

5,500,000.00

5,500,000.00

05/06/22

 

 

 

 

 

© 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

 

28

30315749

MU

New York

NY

Actual/360

5.260%

16,740.17

0.00

0.00

N/A

01/01/24

--

3,819,049.22

3,819,049.22

05/01/22

 

29

30315757

MF

New York

NY

Actual/360

5.250%

13,870.97

0.00

0.00

N/A

01/01/24

--

3,170,507.80

3,170,507.80

05/01/22

 

30

30315760

MU

New York

NY

Actual/360

5.260%

13,334.24

0.00

0.00

N/A

01/01/24

--

3,042,032.62

3,042,032.62

05/01/22

 

31

30315756

MU

New York

NY

Actual/360

5.260%

13,028.61

0.00

0.00

N/A

01/01/24

--

2,972,306.60

2,972,306.60

05/01/22

 

32

30315761

MU

New York

NY

Actual/360

5.250%

9,914.07

0.00

0.00

N/A

01/01/24

--

2,266,072.30

2,266,072.30

05/01/22

 

33

30502035

MH

Willows

CA

Actual/360

5.250%

8,957.11

2,860.05

0.00

N/A

03/06/29

--

2,047,339.99

2,044,479.94

05/06/22

 

34

30315763

MU

New York

NY

Actual/360

5.250%

7,624.33

0.00

0.00

N/A

01/01/24

--

1,742,702.99

1,742,702.99

05/01/22

 

35

30315746

MU

New York

NY

Actual/360

5.250%

7,103.91

0.00

0.00

N/A

01/01/24

--

1,623,750.07

1,623,750.07

05/01/22

 

36

30315750

MF

Brooklyn

NY

Actual/360

5.250%

6,063.29

0.00

0.00

N/A

01/01/24

--

1,385,894.04

1,385,894.04

05/01/22

 

37

30315751

MU

New York

NY

Actual/360

5.250%

5,901.94

0.00

0.00

N/A

01/01/24

--

1,349,015.53

1,349,015.53

05/01/22

 

38

30315752

MF

Brooklyn

NY

Actual/360

5.250%

5,769.04

0.00

0.00

N/A

01/01/24

--

1,318,637.45

1,318,637.45

05/01/22

 

39

30315762

MF

New York

NY

Actual/360

5.250%

5,466.33

0.00

0.00

N/A

01/01/24

--

1,249,447.13

1,249,447.13

05/01/22

 

40

30315748

MU

New York

NY

Actual/360

5.260%

5,385.99

0.00

0.00

N/A

01/01/24

--

1,228,743.55

1,228,743.55

05/01/22

 

41

30315753

MF

New York

NY

Actual/360

5.260%

5,292.72

0.00

0.00

N/A

01/01/24

--

1,207,464.44

1,207,464.44

05/01/22

 

42

30315755

MF

Brooklyn

NY

Actual/360

5.250%

4,618.58

0.00

0.00

N/A

01/01/24

--

1,055,674.40

1,055,674.40

05/01/22

 

43

30315759

MF

New York

NY

Actual/360

5.250%

3,568.01

0.00

0.00

N/A

01/01/24

--

815,544.29

815,544.29

05/01/22

 

44A1

30315745

MF

Brooklyn

NY

Actual/360

5.250%

3,057.93

0.00

0.00

N/A

01/01/24

--

698,955.72

698,955.72

05/01/22

 

45

30315747

MF

Brooklyn

NY

Actual/360

5.260%

2,403.48

0.00

0.00

N/A

01/01/24

--

548,322.41

548,322.41

05/01/22

 

46

30315754

MF

Brooklyn

NY

Actual/360

5.260%

2,217.44

0.00

0.00

N/A

01/01/24

--

505,879.44

505,879.44

05/01/22

 

Totals

 

 

 

 

 

 

2,741,900.15

288,015.00

0.00

 

 

 

686,737,020.09

686,449,005.09

 

 

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

 

1A1

8,816,116.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A1

9,735,191.09

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A1

5,218,101.33

1,472,713.22

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A2

5,218,101.33

1,472,713.22

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A12A

57,724,437.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A1

13,854,243.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A5

13,854,243.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

9,261,421.05

2,121,340.94

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

3,211,289.47

777,814.28

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

3,489,307.00

1,050,195.26

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9A1

6,134,443.87

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

2,153,826.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,179,091.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,593,011.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

5,238,879.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14A1

3,360,000.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15A

1,686,463.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

997,492.43

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

917,808.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,517,406.87

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,524,602.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20A1A

1,769,902.72

0.00

--

--

10/12/21

4,502,192.33

135,149.55

35,063.06

244,769.40

525,485.77

0.00

 

 

21

1,105,958.77

279,096.86

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

441,771.65

112,883.31

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

840,594.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

767,006.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

546,466.44

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

 

28

1,252,605.73

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,064,378.65

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,218,452.73

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

1,087,512.68

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

696,393.15

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

258,011.78

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

129,767.65

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

514,082.90

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

453,239.04

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

502,354.48

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

476,825.28

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

379,858.54

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

276,610.81

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

359,221.50

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

367,942.48

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

306,046.71

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44A1

277,234.94

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

134,420.86

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

168,854.50

0.00

 

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

174,080,994.36

7,286,757.09

 

 

 

 

4,502,192.33

135,149.55

35,063.06

244,769.40

525,485.77

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

                Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Delinquencies¹

 

 

 

 

 

 

              Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/13/22

0

0.00

0

0.00

1

9,862,392.30

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.791146%

4.772139%

77

04/18/22

0

0.00

0

0.00

1

9,874,719.72

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.791179%

4.772173%

78

03/15/22

0

0.00

0

0.00

1

9,885,600.44

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.791203%

4.772197%

79

02/15/22

0

0.00

0

0.00

1

9,900,622.95

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.791240%

4.772236%

80

01/14/22

1

6,500,000.00

0

0.00

1

9,911,390.41

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.791263%

4.772259%

81

12/15/21

0

0.00

0

0.00

1

9,922,110.79

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.791286%

4.772283%

82

11/16/21

0

0.00

0

0.00

1

9,934,185.48

0

0.00

0

0.00

0

0.00

 

0

0.00

1

4,554,971.77

4.791313%

4.772311%

83

10/18/21

0

0.00

0

0.00

1

9,944,806.19

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.794022%

4.775031%

84

09/15/21

0

0.00

0

0.00

1

9,956,784.83

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.794051%

4.775061%

85

08/13/21

0

0.00

0

0.00

1

9,967,306.72

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.794075%

4.775086%

86

07/15/21

0

0.00

0

0.00

2

11,611,664.90

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.794051%

4.775061%

87

06/15/21

0

0.00

0

0.00

2

11,678,029.71

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.794104%

4.775115%

88

(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

20A1A

30502777

10/01/21

6

6

 

35,063.06

244,769.40

525,485.77

9,944,806.19

09/10/20

98

 

 

 

 

Totals

 

 

 

 

 

35,063.06

244,769.40

525,485.77

9,944,806.19

 

 

 

 

 

 

 

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

 

60,500,000

60,500,000

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

625,949,005

616,086,613

9,862,392

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

May-22

686,449,005

676,586,613

0

0

 

9,862,392

0

 

Apr-22

686,737,020

676,862,300

0

0

 

9,874,720

0

 

Mar-22

686,989,223

677,103,623

0

0

 

9,885,600

0

 

Feb-22

687,317,931

677,417,308

0

0

 

9,900,623

0

 

Jan-22

687,567,672

671,156,282

6,500,000

0

 

9,911,390

0

 

Dec-21

687,816,358

677,894,247

0

0

 

9,922,111

0

 

Nov-21

688,089,955

678,155,769

0

0

 

9,934,185

0

 

Oct-21

692,891,402

682,946,596

0

0

 

9,944,806

0

 

Sep-21

693,168,640

683,211,855

0

0

 

9,956,785

0

 

Aug-21

693,418,013

683,450,707

0

0

 

9,967,307

0

 

Jul-21

693,557,511

681,945,846

0

0

 

11,611,665

0

 

Jun-21

693,886,099

682,208,069

0

0

 

11,678,030

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

20A1A

30502777

9,862,392.30

9,944,806.19

30,000,000.00

08/13/21

1,769,902.72

0.58000

03/31/22

05/01/29

324

Totals

 

9,862,392.30

9,944,806.19

30,000,000.00

 

1,769,902.72

 

 

 

 

 

 

 

 

© 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

 

20A1A

30502777

RT

NJ

09/10/20

98

 

 

 

 

5/9/2022- Special Servicer to dual track loan. Borrower has recently submitted an updated relief proposal, which is currently under review.

 

 

 

 

 

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

5A1

30502172

39,346,085.12

5.30000%

39,306,620.44

5.30000%

8

08/04/20

08/06/20

08/17/20

5A1

30502172

0.00

5.30000%

0.00

5.30000%

8

08/17/20

08/06/20

08/04/20

5A5

30502641

9,836,521.27

5.30000%

9,826,655.10

5.30000%

8

08/04/20

08/06/20

08/17/20

5A5

30502641

0.00

5.30000%

0.00

5.30000%

8

08/17/20

08/06/20

08/04/20

8

30501946

0.00

4.90000%

0.00

4.90000%

8

06/09/20

07/06/20

06/10/20

Totals

 

49,182,606.39

 

49,133,275.54

 

 

 

 

 

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)

20A1A

0.00

0.00

2,057.23

0.00

0.00

19,124.94

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

2,057.23

0.00

0.00

19,124.94

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

21,182.17

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 



	
		Prospectus Loan ID
		1
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		04-11-2019
		65000000.00000000
		120
		05-06-2029
		360
		.04390000
		.04390000
		3
		1
		0
		06-06-2019
		true
		1
		PP
		2
		325110.75000000
		64920607.30000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-05-2029
		.00000000
		.00000000
		
			Brooklyn Renaissance Plaza
			335 Adams Street
			Brooklyn
			NY
			11201
			Kings
			OF
			289180
			289180
			1998
			2019
			185000000.00000000
			MAI
			12-11-2018
			185000000.00000000
			12-11-2018
			MAI
			.88500000
			6
			07-06-2021
			N
			USA GSA - Secret Service
			89030
			10-31-2023
			NYC Department of Education
			64340
			10-31-2033
			United Federation of Teachers
			44945
			06-30-2029
			14691541.00000000
			6697245.00000000
			7994296.00000000
			7745455.00000000
			UW
			CREFC
			1.48000000
			1.43000000
			N
			F
			03-03-2022
		
		false
		false
		61879249.62000000
		325110.75000000
		.04390000
		.00017350
		226374.92000000
		98735.83000000
		.00000000
		61780513.79000000
		61780513.79000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		01-30-2019
		60000000.00000000
		120
		02-06-2029
		0
		.04554000
		.04554000
		3
		1
		120
		03-06-2019
		true
		1
		PP
		3
		235290.00000000
		60000000.00000000
		1
		42
		42
		0
		true
		true
		false
		false
		false
		08-05-2028
		.00000000
		.00000000
		
			5452-5466 S. Ellis Avenue
			5452-5466 S. Ellis Avenue
			Chicago
			IL
			60615
			Cook
			MF
			31
			31
			1913
			2000
			8275000.00000000
			MAI
			12-03-2018
			8275000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			721249.00000000
			249807.00000000
			471443.00000000
			462143.00000000
			UW
			CREFC
			F
		
		
			5339-5345 S. Woodlawn
			5339-5345 S. Woodlawn
			Chicago
			IL
			60615
			Cook
			MF
			25
			25
			1912
			7525000.00000000
			MAI
			12-03-2018
			7525000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			644188.00000000
			217389.00000000
			426799.00000000
			419299.00000000
			UW
			CREFC
			F
		
		
			5335-5345 S. Kimbark Avenue
			5335-5345 S. Kimbark Avenue
			Chicago
			IL
			60615
			Cook
			MF
			25
			25
			1913
			2000
			7250000.00000000
			MAI
			12-03-2018
			7250000.00000000
			12-03-2018
			MAI
			.92000000
			6
			07-06-2021
			N
			02-28-2019
			604441.00000000
			208940.00000000
			395501.00000000
			388001.00000000
			UW
			CREFC
			F
		
		
			5715-5725 S. Kimbark Avenue
			5715-5725 S. Kimbark Avenue
			Chicago
			IL
			60637
			Cook
			MF
			19
			19
			1911
			2000
			6975000.00000000
			MAI
			12-03-2018
			6975000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			566822.00000000
			186126.00000000
			380696.00000000
			374996.00000000
			UW
			CREFC
			F
		
		
			5034-5046 S. Woodlawn Avenue
			5034-5046 S. Woodlawn Avenue
			Chicago
			IL
			60615
			Cook
			MF
			45
			45
			1920
			2000
			6800000.00000000
			MAI
			12-03-2018
			6800000.00000000
			12-03-2018
			MAI
			.93300000
			6
			07-06-2021
			N
			02-28-2019
			670785.00000000
			257275.00000000
			413511.00000000
			400011.00000000
			UW
			CREFC
			F
		
		
			1509-1517 E. 57th Street
			1509-1517 E. 57th Street
			Chicago
			IL
			60637
			Cook
			MF
			22
			22
			1888
			2010
			6700000.00000000
			MAI
			12-03-2018
			6700000.00000000
			12-03-2018
			MAI
			.77300000
			6
			07-06-2021
			N
			02-28-2019
			423290.00000000
			143101.00000000
			280189.00000000
			273589.00000000
			UW
			CREFC
			F
		
		
			5320-5326.5 S. Drexel Boulevard
			5320-5326.5 S. Drexel Boulevard
			Chicago
			IL
			60615
			Cook
			MF
			31
			31
			1923
			2009
			6175000.00000000
			MAI
			12-03-2018
			6175000.00000000
			12-03-2018
			MAI
			.96800000
			6
			07-06-2021
			N
			02-28-2019
			526962.00000000
			191475.00000000
			335488.00000000
			326188.00000000
			UW
			CREFC
			F
		
		
			5237-5245 S. Kenwood Avenue
			5237-5245 S. Kenwood Avenue
			Chicago
			IL
			60615
			Cook
			MF
			19
			19
			1910
			2000
			6100000.00000000
			MAI
			12-03-2018
			6100000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			524861.00000000
			175147.00000000
			349714.00000000
			344014.00000000
			UW
			CREFC
			F
		
		
			5411-5421 S. Ellis Avenue
			5411-5421 S. Ellis Avenue
			Chicago
			IL
			60615
			Cook
			MF
			31
			31
			1917
			2000
			5975000.00000000
			MAI
			12-03-2018
			5975000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			544580.00000000
			191831.00000000
			352749.00000000
			343449.00000000
			UW
			CREFC
			F
		
		
			5300-5308 S. Hyde Park Boulevard
			5300-5308 S. Hyde Park Boulevard
			Chicago
			IL
			60615
			Cook
			MF
			38
			38
			1912
			2000
			5550000.00000000
			MAI
			12-03-2018
			5550000.00000000
			12-03-2018
			MAI
			.92100000
			6
			07-06-2021
			N
			02-28-2019
			553853.00000000
			238146.00000000
			315707.00000000
			304307.00000000
			UW
			CREFC
			F
		
		
			5234-5244 S. Ingleside Avenue
			5234-5244 S. Ingleside Avenue
			Chicago
			IL
			60615
			Cook
			MF
			23
			23
			1912
			2010
			5475000.00000000
			MAI
			12-03-2018
			5475000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			471222.00000000
			183085.00000000
			288137.00000000
			281237.00000000
			UW
			CREFC
			F
		
		
			5415 S. Woodlawn Avenue
			5415 S. Woodlawn Avenue
			Chicago
			IL
			60615
			Cook
			MF
			38
			38
			1927
			5450000.00000000
			MAI
			12-03-2018
			5450000.00000000
			12-03-2018
			MAI
			.89500000
			6
			07-06-2021
			N
			02-28-2019
			535149.00000000
			199161.00000000
			335988.00000000
			324588.00000000
			UW
			CREFC
			F
		
		
			5300-5308 S. Greenwood Avenue
			5300-5308 S. Greenwood Avenue
			Chicago
			IL
			60615
			Cook
			MF
			25
			25
			1914
			2000
			5425000.00000000
			MAI
			12-03-2018
			5425000.00000000
			12-03-2018
			MAI
			.96000000
			6
			07-06-2021
			N
			02-28-2019
			478506.00000000
			189950.00000000
			288556.00000000
			281056.00000000
			UW
			CREFC
			F
		
		
			5201-5209 S. Greenwood Avenue
			5201-5209 S. Greenwood Avenue
			Chicago
			IL
			60615
			Cook
			MF
			24
			24
			1914
			2000
			4750000.00000000
			MAI
			12-03-2018
			4750000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			434427.00000000
			180810.00000000
			253618.00000000
			246418.00000000
			UW
			CREFC
			F
		
		
			5401-5409 S. Cottage Grove Avenue
			5401-5409 S. Cottage Grove Avenue
			Chicago
			IL
			60615
			Cook
			MF
			22
			22
			1914
			2010
			4725000.00000000
			MAI
			12-03-2018
			4725000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			413709.00000000
			156501.00000000
			257208.00000000
			250608.00000000
			UW
			CREFC
			F
		
		
			5120 S. Hyde Park Boulevard
			5120  S. Hyde Park Boulevard
			Chicago
			IL
			60615
			Cook
			MF
			41
			40
			1923
			2000
			4125000.00000000
			MAI
			12-03-2018
			4125000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			440795.00000000
			212087.00000000
			228708.00000000
			216708.00000000
			UW
			CREFC
			F
		
		
			5350-5358 S. Maryland
			5350-5358 S. Maryland
			Chicago
			IL
			60615
			Cook
			MF
			21
			21
			1915
			2010
			4160000.00000000
			MAI
			12-03-2018
			4160000.00000000
			12-03-2018
			MAI
			.95200000
			6
			07-06-2021
			N
			02-28-2019
			374310.00000000
			161866.00000000
			212444.00000000
			206144.00000000
			UW
			CREFC
			F
		
		
			5400-5406 S. Maryland
			5400-5406 S. Maryland
			Chicago
			IL
			60615
			Cook
			MF
			18
			18
			1897
			2010
			4075000.00000000
			MAI
			12-03-2018
			4075000.00000000
			12-03-2018
			MAI
			.83300000
			6
			07-06-2021
			N
			02-28-2019
			307781.00000000
			117479.00000000
			190301.00000000
			184901.00000000
			UW
			CREFC
			F
		
		
			5474-5480 S. Hyde Park Boulevard
			5474-5480 S. Hyde Park Boulevard
			Chicago
			IL
			60615
			Cook
			MF
			29
			29
			1910
			2000
			4050000.00000000
			MAI
			12-03-2018
			4050000.00000000
			12-03-2018
			MAI
			.96600000
			6
			07-06-2021
			N
			02-28-2019
			416282.00000000
			166318.00000000
			249964.00000000
			241264.00000000
			UW
			CREFC
			F
		
		
			5528-5532 S. Everett Avenue
			5528-5532 S. Everett Avenue
			Chicago
			IL
			60637
			Cook
			MF
			34
			34
			1912
			2000
			3950000.00000000
			MAI
			12-03-2018
			3950000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			391973.00000000
			170274.00000000
			221699.00000000
			211499.00000000
			UW
			CREFC
			F
		
		
			5487-5491 S. Hyde Park Boulevard
			5487-5491 S. Hyde Park Boulevard
			Chicago
			IL
			60615
			Cook
			MF
			7
			7
			1905
			2018
			3900000.00000000
			MAI
			12-03-2018
			3900000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			283020.00000000
			79101.00000000
			203919.00000000
			201819.00000000
			UW
			CREFC
			F
		
		
			5400-5408 S. Ingleside
			5400-5408  S. Ingleside
			Chicago
			IL
			60615
			Cook
			MF
			19
			19
			1916
			2010
			3875000.00000000
			MAI
			12-03-2018
			3875000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			342580.00000000
			124763.00000000
			217817.00000000
			212117.00000000
			UW
			CREFC
			F
		
		
			5401-5403 S. Woodlawn Avenue
			5401-5403 S. Woodlawn Avenue
			Chicago
			IL
			60615
			Cook
			MF
			12
			12
			1899
			2000
			3750000.00000000
			MAI
			12-03-2018
			3750000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			328838.00000000
			107874.00000000
			220964.00000000
			217364.00000000
			UW
			CREFC
			F
		
		
			5301-5307 S. Maryland Avenue
			5301-5307 S. Maryland Avenue
			Chicago
			IL
			60615
			Cook
			MF
			21
			21
			1897
			2009
			3675000.00000000
			MAI
			12-03-2018
			3675000.00000000
			12-03-2018
			MAI
			.95200000
			6
			07-06-2021
			N
			02-28-2019
			350025.00000000
			135380.00000000
			214644.00000000
			208344.00000000
			UW
			CREFC
			F
		
		
			5355-5361 S. Cottage Grove Avenue
			5355-5361 S. Cottage Grove Avenue
			Chicago
			IL
			60615
			Cook
			MF
			21
			21
			1910
			2010
			3650000.00000000
			MAI
			12-03-2018
			3650000.00000000
			12-03-2018
			MAI
			.81000000
			6
			07-06-2021
			N
			02-28-2019
			263554.00000000
			148470.00000000
			115084.00000000
			108784.00000000
			UW
			CREFC
			F
		
		
			Hyde Park - 1515-1521 E. 54 Street
			1515-1521 E. 54th Street
			Chicago
			IL
			60615
			Cook
			MF
			16
			16
			1916
			2000
			3690000.00000000
			MAI
			12-03-2018
			3690000.00000000
			12-03-2018
			MAI
			.93800000
			6
			07-06-2021
			N
			02-28-2019
			317457.00000000
			127124.00000000
			190333.00000000
			185533.00000000
			UW
			CREFC
			F
		
		
			5111 S. Kimbark Avenue
			5111  S. Kimbark Avenue
			Chicago
			IL
			60615
			Cook
			MF
			8
			8
			1910
			2011
			3570000.00000000
			MAI
			12-03-2018
			3570000.00000000
			12-03-2018
			MAI
			.62500000
			6
			07-06-2021
			N
			02-28-2019
			185072.00000000
			84379.00000000
			100694.00000000
			98294.00000000
			UW
			CREFC
			F
		
		
			5507-5509 S. Hyde Park Boulevard
			5507-5509 S. Hyde Park Boulevard
			Chicago
			IL
			606637
			Cook
			MF
			7
			7
			1906
			2017
			3460000.00000000
			MAI
			12-03-2018
			3460000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			261629.00000000
			86699.00000000
			174931.00000000
			172831.00000000
			UW
			CREFC
			F
		
		
			5337 S. Hyde Park Boulevard
			5337 S. Hyde Park Boulevard
			Chicago
			IL
			60615
			Cook
			MF
			23
			23
			1919
			2000
			3375000.00000000
			MAI
			12-03-2018
			3375000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			334368.00000000
			150775.00000000
			183594.00000000
			176694.00000000
			UW
			CREFC
			F
		
		
			5202-5210 S. Cornell Avenue
			5202-5210 S. Cornell Avenue
			Chicago
			IL
			60615
			Cook
			MF
			27
			27
			1907
			2000
			3280000.00000000
			MAI
			12-03-2018
			3280000.00000000
			12-03-2018
			MAI
			.96300000
			6
			07-06-2021
			N
			02-28-2019
			339618.00000000
			138056.00000000
			201562.00000000
			193462.00000000
			UW
			CREFC
			F
		
		
			5118-5120 S. Greenwood Avenue
			5118-5120 S. Greenwood Avenue
			Chicago
			IL
			60615
			Cook
			MF
			6
			6
			1912
			2011
			2990000.00000000
			MAI
			12-03-2018
			2990000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			235315.00000000
			91569.00000000
			143745.00000000
			141945.00000000
			UW
			CREFC
			F
		
		
			5335-5337 S. Woodlawn Avenue
			5335-5337 S. Woodlawn Avenue
			Chicago
			IL
			60615
			Cook
			MF
			6
			6
			1909
			2000
			2880000.00000000
			MAI
			12-03-2018
			2880000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			224211.00000000
			78767.00000000
			145444.00000000
			143644.00000000
			UW
			CREFC
			F
		
		
			5524-5526 S. Everett Avenue
			5524-5526 S. Everett Avenue
			Chicago
			IL
			60637
			Cook
			MF
			7
			7
			1910
			2017
			2820000.00000000
			MAI
			12-03-2018
			2820000.00000000
			12-03-2018
			MAI
			.85700000
			6
			07-06-2021
			N
			02-28-2019
			183541.00000000
			72948.00000000
			110593.00000000
			108493.00000000
			UW
			CREFC
			F
		
		
			5401-5405 S. Drexel Avenue
			5401-5405 S. Drexel Avenue
			Chicago
			IL
			60615
			Cook
			MF
			13
			13
			1915
			2010
			2525000.00000000
			MAI
			12-03-2018
			2525000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			220070.00000000
			84383.00000000
			135686.00000000
			131786.00000000
			UW
			CREFC
			F
		
		
			5468-70 S. Hyde Park Boulevard
			5468-70 S. Hyde Park Boulevard
			Chicago
			IL
			60615
			Cook
			MF
			6
			6
			1903
			2000
			2500000.00000000
			MAI
			12-03-2018
			2500000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			196712.00000000
			85725.00000000
			110986.00000000
			109186.00000000
			UW
			CREFC
			F
		
		
			5218-5220 S. Kimbark Avenue
			5218-5220 S. Kimbark Avenue
			Chicago
			IL
			60615
			Cook
			MF
			6
			6
			1903
			2000
			2520000.00000000
			MAI
			12-03-2018
			2520000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			209483.00000000
			84514.00000000
			124968.00000000
			123168.00000000
			UW
			CREFC
			F
		
		
			5457-5459 S. Blackstone Avenue
			5457-5459 S. Blackstone Avenue
			Chicago
			IL
			60615
			Cook
			MF
			19
			19
			1908
			2000
			2380000.00000000
			MAI
			12-03-2018
			2380000.00000000
			12-03-2018
			MAI
			.94700000
			6
			07-06-2021
			N
			02-28-2019
			232646.00000000
			101602.00000000
			131044.00000000
			125344.00000000
			UW
			CREFC
			F
		
		
			5336-5338 S. Hyde Park Boulevard
			5336-5338 S. Hyde Park Boulevard
			Chicago
			IL
			60615
			Cook
			MF
			19
			19
			1912
			2000
			2050000.00000000
			MAI
			12-03-2018
			2050000.00000000
			12-03-2018
			MAI
			.94700000
			6
			07-06-2021
			N
			02-28-2019
			213630.00000000
			94553.00000000
			119078.00000000
			113378.00000000
			UW
			CREFC
			F
		
		
			5405-5407 S. Woodlawn Avenue
			5405-5407 S. Woodlawn Avenue
			Chicago
			IL
			60615
			Cook
			MF
			18
			18
			1921
			2000
			1850000.00000000
			MAI
			12-03-2018
			1850000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			217490.00000000
			89807.00000000
			127683.00000000
			122283.00000000
			UW
			CREFC
			F
		
		
			1018 E. 54th Street
			1018 E. 54th Street
			Chicago
			IL
			60615
			Cook
			MF
			9
			9
			1915
			2000
			1760000.00000000
			MAI
			12-03-2018
			1760000.00000000
			12-03-2018
			MAI
			.77800000
			6
			07-06-2021
			N
			02-28-2019
			128983.00000000
			71678.00000000
			57305.00000000
			54605.00000000
			UW
			CREFC
			F
		
		
			5128-5132 S. Cornell Avenue
			5128-5132 S. Cornell Avenue
			Chicago
			IL
			60615
			Cook
			MF
			9
			9
			1905
			2000
			1550000.00000000
			MAI
			12-03-2018
			1550000.00000000
			12-03-2018
			MAI
			.88900000
			6
			07-06-2021
			N
			02-28-2019
			131598.00000000
			77583.00000000
			54015.00000000
			51315.00000000
			UW
			CREFC
			F
		
		
			5110 S. Harper Avenue
			5110 S. Harper Avenue
			Chicago
			IL
			60615
			Cook
			MF
			28
			28
			825000.00000000
			MAI
			12-03-2018
			825000.00000000
			12-03-2018
			MAI
			1.00000000
			6
			07-06-2021
			N
			02-28-2019
			19200.00000000
			9103.00000000
			10097.00000000
			10097.00000000
			UW
			CREFC
			F
		
		false
		false
		60000000.00000000
		227700.00000000
		.04554000
		.00017350
		227700.00000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		12-21-2018
		60000000.00000000
		120
		01-06-2029
		0
		.04992432
		.04992432
		3
		1
		120
		02-06-2019
		true
		1
		WL
		3
		257942.32000000
		60000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2028
		.00000000
		.00000000
		
			The Avenue
			6006-6230 Reese Road
			Davie
			FL
			33314
			Broward
			MF
			392
			394
			2018
			120000000.00000000
			MAI
			11-27-2018
			120000000.00000000
			11-27-2018
			MAI
			.93900000
			.99490000
			6
			07-06-2021
			N
			01-01-2022
			03-31-2022
			9584976.00000000
			2728858.47000000
			3927916.00000000
			1256145.25000000
			5657060.00000000
			1472713.22000000
			5538860.00000000
			1443163.22000000
			UW
			CREFC
			748864.80000000
			1.86000000
			1.96660000
			1.82000000
			1.92710000
			N
			F
		
		false
		false
		60000000.00000000
		249621.60000000
		.04992432
		.00046100
		249621.60000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Berkadia
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		03-12-2019
		50000000.00000000
		120
		03-11-2029
		0
		.03914000
		.03914000
		3
		1
		120
		04-11-2019
		true
		1
		PP
		3
		168519.44000000
		50000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-10-2028
		.00000000
		.00000000
		
			3 Columbus Circle
			3 Columbus Circle
			New York
			NY
			10019
			New York
			MU
			750970
			753713
			1927
			2013
			1080000000.00000000
			MAI
			01-01-2019
			1080000000.00000000
			01-01-2019
			MAI
			.97200000
			6
			07-11-2021
			N
			YOUNG & RUBICAM
			340617
			08-31-2033
			EMERGE 212
			57359
			02-29-2028
			TRUSTEES OF COLUMBIA UNIVERSIT
			48796
			07-30-2033
			79416007.00000000
			18918555.00000000
			60497452.00000000
			56594080.00000000
			UW
			CREFC
			3.11000000
			2.91000000
			N
			F
			09-30-2021
		
		false
		false
		50000000.00000000
		163083.33000000
		.03914000
		.00014250
		163083.33000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		05-11-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (Benchmark 2019-B10)
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		03-28-2019
		50000000.00000000
		120
		04-06-2029
		360
		.05300000
		.05300000
		3
		1
		0
		05-06-2019
		true
		1
		PP
		2
		273564.49000000
		49901185.92000000
		1
		22
		22
		0
		false
		true
		true
		false
		true
		07-05-2021
		02-05-2029
		02-05-2029
		.00000000
		.00000000
		
			Battlefield Tech I - Battlefield
			510 Independence Parkway
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			97081
			97081
			1999
			14100000.00000000
			MAI
			01-07-2019
			14100000.00000000
			01-07-2019
			MAI
			.89400000
			6
			X
			U.S. Coast Guard Community
			27498
			01-31-2027
			Antech Systems, Inc.
			23581
			05-31-2023
			CDYNE Corporation
			23424
			04-30-2026
			1630970.00000000
			472519.00000000
			1158451.00000000
			1008844.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Independence Place - Battlefield
			676 Independence Parkway
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			73345
			73345
			2008
			11200000.00000000
			MAI
			01-07-2019
			11200000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Woolpert, Inc.
			11259
			03-31-2022
			City of Chesapeake
			7739
			10-31-2022
			TEKsystems
			7515
			10-31-2026
			1751776.00000000
			613717.00000000
			1138059.00000000
			1014046.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Independence Tech - Battlefield
			700 Independence Parkway
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			96807
			96807
			2001
			13400000.00000000
			MAI
			01-07-2019
			13400000.00000000
			01-07-2019
			MAI
			.96800000
			6
			X
			General Dynamics Information
			46745
			01-31-2023
			Emprise Corporation
			23501
			10-31-2023
			Consumer Portfolio Services
			21705
			08-31-2025
			1554996.00000000
			464278.00000000
			1090718.00000000
			939682.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Dendrite - Greenbriar
			1309 Executive Blvd
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			49870
			49870
			2001
			8500000.00000000
			MAI
			01-07-2019
			8500000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Cegedim Dendrite
			49870
			06-30-2022
			1152545.00000000
			362921.00000000
			789623.00000000
			706553.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Liberty III - Greenbriar
			1317 Executive Blvd
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			73583
			73583
			2007
			12400000.00000000
			MAI
			01-07-2019
			12400000.00000000
			01-07-2019
			MAI
			.89700000
			6
			X
			Burns & McDonnell Engineering Company, Inc.
			25625
			07-31-2030
			RRMM Architects, P.C.
			24688
			06-30-2024
			Gannet Satellite Information Network, Inc.
			7580
			11-30-2024
			1383448.00000000
			596527.00000000
			786921.00000000
			669432.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Reflections II - Lynnhaven
			200 Golden Oak Ct
			Virginia Beach
			VA
			23452
			Virginia Beach (city)
			OF
			74290
			74290
			1988
			10900000.00000000
			MAI
			01-07-2019
			10900000.00000000
			01-07-2019
			MAI
			.84100000
			6
			X
			Tidewater Mortgage S
			21636
			08-31-2022
			HII Mission Driven I
			10950
			12-31-2023
			Ironclad Technology
			9952
			05-31-2022
			1276403.00000000
			542261.00000000
			734143.00000000
			614956.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Liberty II - Greenbrier
			1301 Executive Blvd
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			50020
			50020
			2006
			8100000.00000000
			MAI
			01-07-2019
			8100000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			CACI Inc. Federal
			23884
			03-31-2024
			Chesapeake Hospital
			13160
			05-31-2029
			1178347.00000000
			443953.00000000
			734393.00000000
			654015.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Lake Center II - Battlefield
			505 Independence Parkway
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			63568
			63568
			2000
			8500000.00000000
			MAI
			01-07-2019
			8500000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			CDYNE Corporation
			22126
			01-31-2026
			KBR Wyle Service
			5964
			01-31-2027
			McDonnough Bolyard Pe
			4776
			04-30-2026
			1243911.00000000
			519334.00000000
			724577.00000000
			619237.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Liberty IV - Greenbriar
			1313 Executive Blvd
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			49870
			49870
			2002
			8500000.00000000
			MAI
			01-07-2019
			8500000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Sutherland Global Services Inc.
			49870
			09-30-2024
			Cellco Partnership
			09-30-2022
			937041.00000000
			270560.00000000
			666481.00000000
			586627.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Reflections III - Lynnhaven
			208 Golden Oak Ct
			Virginia Beach
			VA
			23452
			Virginia Beach (city)
			OF
			63825
			63825
			1989
			9000000.00000000
			MAI
			01-07-2019
			9000000.00000000
			01-07-2019
			MAI
			.94600000
			6
			X
			Wells Fargo Advisors, LLC
			15199
			08-31-2026
			Merrill Lynch, Pierce, Fenner & Smith Incorporated
			14693
			02-29-2028
			Elmer F. Ramiscal
			3485
			12-31-2028
			1175070.00000000
			494058.00000000
			681012.00000000
			578031.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Liberty I - Greenbriar
			1305 Executive Blvd
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			49865
			49865
			2002
			7100000.00000000
			MAI
			01-07-2019
			7100000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Schenker, Inc.
			26283
			01-31-2022
			VSolvIt
			7097
			01-31-2025
			Precision Spinal Care Inc.
			2298
			03-31-2027
			992687.00000000
			432516.00000000
			560171.00000000
			481528.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Battlefield Tech - Battlefield
			500 Independence Pkwy
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			51000
			51000
			2001
			7400000.00000000
			MAI
			01-07-2019
			7400000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Childrens Hospital of the Kin
			38213
			05-31-2026
			Chesapeake Ear
			12787
			12-31-2030
			846161.00000000
			211346.00000000
			634815.00000000
			554031.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Lake Center I - Battlefield
			501 Independence Parkway
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			61146
			63474
			2000
			8000000.00000000
			MAI
			01-07-2019
			8000000.00000000
			01-07-2019
			MAI
			.83900000
			6
			X
			Antech Systems, Inc
			9832
			05-31-2022
			C&F Mortgage Corpo
			7332
			11-30-2024
			Apogee Solutions, Inc
			4425
			01-31-2025
			1066182.00000000
			488480.00000000
			577702.00000000
			482366.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Oxford Plaza - Hampton Center
			1 Enterprise Pkwy
			Hampton
			VA
			23666
			Hampton (city)
			OF
			63029
			63029
			1987
			7700000.00000000
			MAI
			01-07-2019
			7700000.00000000
			01-07-2019
			MAI
			.86700000
			6
			X
			Science Systems & Applications
			30755
			11-30-2026
			Ulliman Schutte - Al (
			4994
			12-31-2022
			Battelle Memorial Institute
			4270
			07-31-2024
			997005.00000000
			447019.00000000
			549986.00000000
			457319.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Airport Business Center - Lynnhaven
			1457 Miller Store Road
			Virginia Beach
			VA
			23455
			Virginia Beach (city)
			IN
			65192
			65192
			1988
			6100000.00000000
			MAI
			01-07-2019
			6100000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Ultralife Corporation
			32522
			04-30-2024
			Continental Tide Defense System
			16350
			04-30-2024
			Tangent Health LLC
			8262
			02-28-2030
			681404.00000000
			171423.00000000
			509981.00000000
			413757.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Reflections I - Lynnhaven
			2809 S. Lynnhaven Road
			Virginia Beach
			VA
			23452
			Virginia Beach (city)
			OF
			62924
			62924
			1987
			9500000.00000000
			MAI
			01-07-2019
			9500000.00000000
			01-07-2019
			MAI
			.79800000
			6
			X
			City of Virginia Bea (cityofva)
			29594
			12-31-2024
			AGVIQ, LLC
			10625
			05-31-2024
			Locust Hill Consulting & Tech
			6086
			12-31-2022
			1046087.00000000
			464164.00000000
			581922.00000000
			491213.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Olympia Place - Hampton Center
			22 Enterprise Pkwy
			Hampton
			VA
			23666
			Hampton (city)
			OF
			72444
			72444
			1990
			8900000.00000000
			MAI
			01-07-2019
			8900000.00000000
			01-07-2019
			MAI
			.76200000
			6
			X
			intergraph
			11023
			11-30-2025
			Mathew Thompson III
			9356
			10-31-2022
			York Risk Services
			5861
			09-30-2024
			1020720.00000000
			477650.00000000
			543069.00000000
			444553.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Parkway - Hampton Center
			521 Butler Farm Road
			Hampton
			VA
			23666
			Hampton (city)
			OF
			44651
			44651
			1989
			6300000.00000000
			MAI
			01-07-2019
			6300000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			572369.00000000
			156430.00000000
			415939.00000000
			348455.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Lakefront Plaza - Hampton Center
			21 Enterprise Pkwy
			Hampton
			VA
			23666
			Hampton (city)
			OF
			75915
			75915
			1998
			9100000.00000000
			MAI
			01-07-2019
			9100000.00000000
			01-07-2019
			MAI
			.63600000
			6
			X
			Air National Guard
			9950
			04-30-2023
			Science and Technology
			6577
			11-30-2024
			Analytical Mechanics
			6219
			08-31-2024
			905058.00000000
			517848.00000000
			387210.00000000
			299663.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Oceana Center One - Lynnhaven
			484 Viking Drive
			Virginia Beach
			VA
			23452
			Virginia Beach (city)
			OF
			39804
			39633
			1987
			5400000.00000000
			MAI
			01-07-2019
			5400000.00000000
			01-07-2019
			MAI
			.43300000
			6
			X
			City of Virginia Bea
			20437
			03-31-2025
			Brock & Scott, PLLC (brock)
			3831
			Nations Lending Corporation
			3031
			01-31-2024
			353706.00000000
			272431.00000000
			81275.00000000
			45985.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Lynnhaven V - Lynnhaven
			629 Phoenix Drive
			Virginia Beach
			VA
			23452
			Virginia Beach (city)
			OF
			24549
			24549
			1996
			2900000.00000000
			MAI
			01-07-2019
			2900000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Precision Measurements
			6904
			Eliza  Hope Foundation
			5766
			08-31-2023
			Center for Autism and Related
			4070
			01-31-2023
			372732.00000000
			109903.00000000
			262829.00000000
			224851.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			5 Manhattan - Hampton Venter
			5 Manhattan Square
			Hampton
			VA
			23666
			Hampton (city)
			OF
			17068
			17068
			1999
			2200000.00000000
			MAI
			01-07-2019
			2200000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Jacobs Technology, Inc.
			17068
			02-29-2024
			274522.00000000
			137722.00000000
			136801.00000000
			111426.00000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		48053381.94000000
		274602.33000000
		.05300000
		.00017350
		212235.77000000
		62366.56000000
		.00000000
		47991015.38000000
		47991015.38000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		08-06-2020
		98
		.00000000
		04-06-2029
	
	
		Prospectus Loan ID
		6
		1
		04-12-2022
		05-09-2022
		Societe Generale Financial Corporation/JPMorgan Chase Bank, National Association
		04-18-2019
		35000000.00000000
		120
		05-01-2029
		0
		.04958000
		.04958000
		3
		1
		120
		06-01-2019
		true
		1
		PP
		3
		149428.61000000
		35000000.00000000
		1
		4
		4
		0
		true
		true
		false
		false
		false
		01-31-2029
		.00000000
		.00000000
		
			Intercontinental New Orleans
			444 St. Charles Ave.
			New Orleans
			LA
			70130
			Orleans Parish
			LO
			484
			484
			1983
			2013
			170000000.00000000
			MAI
			10-12-2018
			170000000.00000000
			10-12-2018
			MAI
			.78700000
			.55910000
			6
			07-01-2021
			N
			01-31-2019
			01-01-2022
			03-31-2022
			32072057.00000000
			5846637.12000000
			20123933.00000000
			3725296.18000000
			11948124.00000000
			2121340.94000000
			10344521.00000000
			1829009.09000000
			UW
			CREFC
			1335888.33500000
			1.58800000
			1.36910000
			F
		
		
			The Double-tree Sunrise-sawgrass Mills
			13400 W Sunrise Blvd.
			Sunrise
			FL
			33323
			Broward
			LO
			252
			252
			2001
			2011
			61000000.00000000
			MAI
			10-15-2018
			61000000.00000000
			10-15-2018
			MAI
			.87200000
			6
			07-01-2021
			N
			01-31-2019
			14545812.00000000
			9838315.00000000
			4707496.00000000
			3980206.00000000
			UW
			CREFC
			F
		
		
			The Doubletree Suites Charlotte-south Park
			6300 Morrison Blvd.
			Charlotte
			NC
			28211
			Mecklenburg
			LO
			207
			207
			1985
			2012
			50000000.00000000
			MAI
			10-11-2018
			50000000.00000000
			10-11-2018
			MAI
			.80500000
			6
			07-01-2021
			N
			01-31-2019
			10331719.00000000
			6558669.00000000
			3773050.00000000
			3256464.00000000
			UW
			CREFC
			F
		
		
			The Doubletree By Hilton Hotel Raleigh - Durham Ai
			4810 Page Creek Lane
			Durham
			NC
			27703
			Durham
			LO
			249
			249
			1988
			2013
			40200000.00000000
			MAI
			10-16-2018
			40200000.00000000
			10-16-2018
			MAI
			.76100000
			6
			07-01-2021
			N
			01-31-2019
			10769697.00000000
			7332847.00000000
			3436850.00000000
			2898365.00000000
			UW
			CREFC
			F
		
		false
		false
		35000000.00000000
		144608.33000000
		.04958000
		.00013000
		144608.33000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (BBCMS 2019-C3)
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		02-15-2019
		32000000.00000000
		120
		03-06-2029
		0
		.04900000
		.04900000
		3
		1
		120
		04-06-2019
		true
		1
		WL
		3
		135022.22000000
		32000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2029
		.00000000
		.00000000
		
			Traverse Mountain
			1616,1628,1674,1696 West Traverse Parkway 1702,1791,1798,1825,1851,1870 West Traverse Pkwy
			Lehi
			UT
			83402
			Utah
			RT
			117097
			117097
			2016
			54950000.00000000
			MAI
			12-07-2018
			54950000.00000000
			12-07-2018
			MAI
			.90000000
			.95040000
			6
			07-06-2021
			N
			Marshalls of MA, Inc.
			22000
			08-31-2028
			FFG R&R Lehi, LLC dba R&R BBQ
			5510
			07-31-2027
			Bluefin Corporation
			5280
			11-30-2026
			01-01-2022
			03-31-2022
			3668116.00000000
			1039293.09000000
			719197.00000000
			261478.81000000
			2948919.00000000
			777814.28000000
			2780299.00000000
			735659.28000000
			UW
			CREFC
			397444.44000000
			1.85000000
			1.95700000
			1.75000000
			1.85100000
			N
			F
			03-31-2022
		
		false
		false
		32000000.00000000
		130666.67000000
		.04900000
		.00017350
		130666.67000000
		.00000000
		.00000000
		32000000.00000000
		32000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		12-20-2018
		31850000.00000000
		120
		01-06-2029
		360
		.04900000
		.04900000
		3
		1
		48
		02-06-2019
		true
		1
		WL
		5
		134389.31000000
		31850000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		11-05-2028
		.00000000
		.00000000
		
			Peppertree Plaza
			5400-5688 West Sample Road
			Margate
			FL
			33073
			Broward
			RT
			249571
			248901
			1980
			2015
			46600000.00000000
			MAI
			12-04-2018
			46600000.00000000
			12-04-2018
			MAI
			.95100000
			.96910000
			6
			07-06-2021
			N
			Winn-Dixie Stores,Inc. LB
			56000
			06-30-2030
			Sam Ash Florida Megastores,LLC LB
			25460
			03-31-2026
			PFFL Margate, LLC LB
			18847
			12-31-2025
			01-01-2022
			03-31-2022
			5090528.00000000
			1555557.08000000
			1668951.00000000
			505361.82000000
			3421577.00000000
			1050195.26000000
			3175165.00000000
			988592.26000000
			UW
			CREFC
			395581.44000000
			1.69000000
			2.65480000
			1.57000000
			2.49910000
			N
			F
			03-31-2022
		
		false
		false
		31850000.00000000
		130054.17000000
		.04900000
		.00017350
		130054.17000000
		.00000000
		.00000000
		31850000.00000000
		31850000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		07-06-2020
		98
		.00000000
		.00000000
		01-06-2029
		.00000000
	
	
		Prospectus Loan ID
		9
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		01-28-2019
		29000000.00000000
		120
		02-01-2029
		0
		.05150000
		.05150000
		3
		1
		120
		03-01-2019
		true
		1
		PP
		3
		128606.94000000
		29000000.00000000
		1
		6
		6
		0
		true
		true
		true
		false
		false
		03-31-2021
		11-30-2028
		11-30-2028
		.00000000
		.00000000
		
			University Downs Apartments
			120 15th St. East
			Tuscaloosa
			AL
			35401
			Tuscaloosa
			MF
			233420
			222
			430
			2011
			2019
			34500000.00000000
			MAI
			11-28-2018
			34500000.00000000
			11-28-2018
			MAI
			.86000000
			6
			X
			03-31-2019
			3272908.00000000
			1644794.00000000
			1628114.00000000
			1628114.00000000
			UW
			CREFC
			F
		
		
			Ella Lofts
			817 Chestnut Street
			San Marcos
			TX
			78666
			Hays
			MF
			85754
			75
			252
			2016
			22300000.00000000
			MAI
			11-27-2018
			22300000.00000000
			11-27-2018
			MAI
			.98000000
			6
			X
			03-31-2019
			2618742.00000000
			1297787.00000000
			1320955.00000000
			1320955.00000000
			UW
			CREFC
			F
		
		
			University View Apartments
			2190 NW 4th Court
			Boca Raton
			FL
			33431
			Palm Beach
			MF
			90889
			55
			165
			2009
			21600000.00000000
			MAI
			12-03-2018
			21600000.00000000
			12-03-2018
			MAI
			.95800000
			6
			X
			03-31-2019
			2073686.00000000
			944946.00000000
			1128740.00000000
			1128740.00000000
			UW
			CREFC
			F
		
		
			Colonie Apartments
			7 Bristol Court
			Amherst
			NY
			14228
			Erie
			MF
			177600
			184
			184
			1973
			2019
			15500000.00000000
			MAI
			12-04-2018
			15500000.00000000
			12-04-2018
			MAI
			.97800000
			6
			X
			03-31-2019
			2178431.00000000
			1141712.00000000
			1036719.00000000
			1036719.00000000
			UW
			CREFC
			F
		
		
			Hillcrest Apartments
			1101 Fuller Ave 19700 14 Mile Road a/k/a Oakwood Apartments
			Big Rapids
			MI
			49307
			Mecosta
			MF
			264768
			224
			616
			1969
			2019
			17200000.00000000
			MAI
			12-05-2018
			17200000.00000000
			12-05-2018
			MAI
			.85100000
			6
			X
			03-31-2019
			2806637.00000000
			1354872.00000000
			1451765.00000000
			1451765.00000000
			UW
			CREFC
			F
		
		
			Southgate Apartments
			801 Southgate Drive
			State College
			PA
			16801
			Centre
			MF
			160039
			152
			152
			1969
			9500000.00000000
			MAI
			12-04-2018
			9500000.00000000
			12-04-2018
			MAI
			.92100000
			6
			X
			03-31-2019
			1694681.00000000
			800553.00000000
			894128.00000000
			894128.00000000
			UW
			CREFC
			F
		
		false
		false
		29000000.00000000
		124458.33000000
		.05150000
		.00017350
		124458.33000000
		.00000000
		.00000000
		29000000.00000000
		29000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		03-19-2019
		28350000.00000000
		120
		04-01-2029
		0
		.04950000
		.04950000
		3
		1
		120
		05-01-2019
		true
		1
		WL
		3
		120841.88000000
		28350000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2028
		.00000000
		.00000000
		
			Gateway Center
			901 and 1100 West Trade Street 107, 113, 119, 123, 155 N Sycamore St
			Charlotte
			NC
			28202
			Mecklenburg
			OF
			310745
			310745
			1987
			40700000.00000000
			MAI
			02-28-2019
			40700000.00000000
			02-28-2019
			MAI
			.91000000
			6
			07-01-2021
			X
			Bank of America, National Association
			242820
			09-30-2024
			Johnson & Wales University
			25463
			12-31-2026
			Management Office
			1038
			12-31-2068
			5674740.00000000
			3033339.00000000
			2641401.00000000
			2417726.00000000
			UW
			CREFC
			1.86000000
			1.70000000
			N
			F
			12-31-2021
		
		false
		false
		28350000.00000000
		116943.75000000
		.04950000
		.00017350
		116943.75000000
		.00000000
		.00000000
		28350000.00000000
		28350000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		04-12-2019
		26500000.00000000
		120
		05-01-2029
		360
		.04700000
		.04700000
		3
		1
		36
		06-01-2019
		true
		1
		WL
		5
		107251.39000000
		26500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-30-2021
		02-28-2029
		02-28-2029
		.00000000
		.00000000
		
			L Street Marketplace
			12200-12430 K Plaza 12320 L Street
			Omaha
			NE
			68137
			Douglas
			RT
			222210
			226571
			2008
			35900000.00000000
			MAI
			03-01-2020
			35900000.00000000
			03-01-2020
			MAI
			.91200000
			6
			07-01-2021
			X
			BEST BUY
			25032
			01-31-2026
			ROSS DRESS FOR LESS
			23734
			01-31-2029
			MICHAELS
			21023
			09-30-2024
			03-31-2019
			4091681.00000000
			1464675.00000000
			2627006.00000000
			2366449.00000000
			UW
			CREFC
			1.59000000
			1.43000000
			F
			F
			12-31-2021
		
		false
		false
		26500000.00000000
		103791.67000000
		.04700000
		.00017350
		103791.67000000
		.00000000
		.00000000
		26500000.00000000
		26500000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		12-21-2018
		25750000.00000000
		123
		04-06-2029
		300
		.05063000
		.05063000
		3
		1
		27
		02-06-2019
		true
		1
		WL
		5
		112264.99000000
		25750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2029
		.00000000
		.00000000
		
			Lone Peak Office
			2901 W. Bluegrass Blvd.
			Lehi
			UT
			84043
			Utah
			OF
			125203
			125374
			2018
			34520000.00000000
			MAI
			10-03-2018
			34520000.00000000
			10-03-2018
			MAI
			.89300000
			6
			07-06-2021
			N
			Nature Sunshine Products
			61573
			03-31-2029
			Lone Peak (Box Office), LLC (Vivo)
			37699
			08-31-2020
			Lift Energy Construction(preleased)
			12716
			11-30-2025
			3042612.00000000
			763154.00000000
			2279457.00000000
			2174143.00000000
			UW
			CREFC
			1.25000000
			1.20000000
			N
			F
			12-31-2021
		
		false
		false
		25242367.14000000
		151478.61000000
		.05063000
		.00017350
		106501.75000000
		44976.86000000
		.00000000
		25197390.28000000
		25197390.28000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		04-17-2019
		25000000.00000000
		60
		05-01-2024
		0
		.04500000
		.04500000
		3
		1
		60
		06-01-2019
		true
		1
		PP
		3
		96875.00000000
		25000000.00000000
		1
		19
		19
		0
		true
		true
		true
		false
		false
		06-30-2021
		11-30-2023
		11-30-2023
		.00000000
		.00000000
		
			244-246 East 78th Street
			244-246 East 78th Street
			New York
			NY
			10028
			New York
			MF
			24
			24
			1910
			2017
			16300000.00000000
			MAI
			10-04-2018
			16300000.00000000
			10-04-2018
			MAI
			.91700000
			6
			X
			818606.00000000
			330072.00000000
			488534.00000000
			482534.00000000
			UW
			CREFC
			F
		
		
			332 East 71st Street
			332 East 71st Street
			New York
			NY
			10028
			New York
			MF
			20
			20
			1925
			2011
			12900000.00000000
			MAI
			10-04-2018
			12900000.00000000
			10-04-2018
			MAI
			.95000000
			6
			X
			678286.00000000
			254313.00000000
			423973.00000000
			418973.00000000
			UW
			CREFC
			F
		
		
			323 East 78th Street
			323 East 78th Street
			New York
			NY
			10028
			New York
			MF
			16
			16
			1910
			2017
			12500000.00000000
			MAI
			10-04-2018
			12500000.00000000
			10-04-2018
			MAI
			1.00000000
			6
			X
			725864.00000000
			271955.00000000
			453909.00000000
			449909.00000000
			UW
			CREFC
			F
		
		
			513 East 82nd Street
			513 East 82nd Street
			New York
			NY
			10028
			New York
			MF
			20
			20
			1910
			2017
			11200000.00000000
			MAI
			10-04-2018
			11200000.00000000
			10-04-2018
			MAI
			.95000000
			6
			X
			638525.00000000
			228345.00000000
			410180.00000000
			405180.00000000
			UW
			CREFC
			F
		
		
			502 East 73rd Street
			502 East 73rd Street
			New York
			NY
			10028
			New York
			MF
			20
			20
			1910
			2017
			10400000.00000000
			MAI
			10-04-2018
			10400000.00000000
			10-04-2018
			MAI
			.95000000
			6
			X
			537988.00000000
			194186.00000000
			343801.00000000
			338801.00000000
			UW
			CREFC
			F
		
		
			1556 Second Avenue
			1556 Second Avenue
			New York
			NY
			10028
			New York
			MF
			7
			7
			1910
			10300000.00000000
			MAI
			10-04-2018
			10300000.00000000
			10-04-2018
			MAI
			.83300000
			6
			X
			Hospitality Group, Cascabell
			1800
			07-31-2024
			597932.00000000
			136760.00000000
			461172.00000000
			457717.00000000
			UW
			CREFC
			F
		
		
			344 East 55th Street
			344 East 55th Street
			New York
			NY
			10028
			New York
			MF
			21
			20
			1940
			2017
			11800000.00000000
			MAI
			10-03-2018
			11800000.00000000
			10-03-2018
			MAI
			1.00000000
			6
			X
			Eric Vlado
			1000
			01-31-2024
			686371.00000000
			231347.00000000
			455024.00000000
			449124.00000000
			UW
			CREFC
			F
		
		
			Icon Upper East Side
			228-230 East 84th Street
			New York
			NY
			10028
			New York
			MF
			351
			18
			1910
			2015
			11600000.00000000
			MAI
			10-04-2018
			11600000.00000000
			10-04-2018
			MAI
			1.00000000
			6
			X
			622473.00000000
			200407.00000000
			422066.00000000
			417566.00000000
			UW
			CREFC
			F
		
		
			419 East 82nd Street
			419 East 82nd Street
			New York
			NY
			10028
			New York
			MF
			21
			21
			1910
			1910
			10200000.00000000
			MAI
			10-04-2018
			10200000.00000000
			10-04-2018
			MAI
			1.00000000
			6
			X
			582366.00000000
			217041.00000000
			365324.00000000
			360324.00000000
			UW
			CREFC
			F
		
		
			340 East 81st Street
			340 East 81st Street
			New York
			NY
			10028
			New York
			MF
			16
			16
			1910
			2018
			9900000.00000000
			MAI
			10-04-2018
			9900000.00000000
			10-04-2018
			MAI
			1.00000000
			6
			X
			557329.00000000
			155406.00000000
			401923.00000000
			397923.00000000
			UW
			CREFC
			F
		
		
			338 East 55th Street
			338 East 55th Street
			New York
			NY
			10028
			New York
			MF
			10
			10
			1950
			8800000.00000000
			MAI
			10-03-2018
			8800000.00000000
			10-03-2018
			MAI
			1.00000000
			6
			X
			621949.00000000
			193542.00000000
			428407.00000000
			425907.00000000
			UW
			CREFC
			F
		
		
			409 East 81st Street
			409 East 81st Street
			New York
			NY
			10028
			New York
			MF
			20
			20
			1900
			2018
			10000000.00000000
			MAI
			10-04-2018
			10000000.00000000
			10-04-2018
			MAI
			1.00000000
			6
			X
			586572.00000000
			201642.00000000
			384930.00000000
			379930.00000000
			UW
			CREFC
			F
		
		
			322 East 74th Street
			322 East 74th Street
			New York
			NY
			10028
			New York
			MF
			20
			20
			1910
			10500000.00000000
			MAI
			10-04-2018
			10500000.00000000
			10-04-2018
			MAI
			1.00000000
			6
			X
			592387.00000000
			214965.00000000
			377422.00000000
			372422.00000000
			UW
			CREFC
			F
		
		
			443 East 78th Street
			443 East 78th Street
			New York
			NY
			10028
			New York
			MF
			21
			21
			1924
			9600000.00000000
			MAI
			10-04-2018
			9600000.00000000
			10-04-2018
			MAI
			.95000000
			6
			X
			Oriental Oasis Consulting
			1200
			02-28-2021
			517296.00000000
			200351.00000000
			316945.00000000
			310565.00000000
			UW
			CREFC
			F
		
		
			340 East 55th Street
			340 East 55th Street
			New York
			NY
			10028
			New York
			MF
			20
			20
			1920
			2015
			10000000.00000000
			MAI
			10-03-2018
			10000000.00000000
			10-04-2018
			MAI
			.95000000
			6
			X
			561937.00000000
			229320.00000000
			332616.00000000
			327616.00000000
			UW
			CREFC
			F
		
		
			407 East 81st Street
			407 East 81st Street
			New York
			NY
			10028
			New York
			MF
			20
			20
			1920
			2018
			9800000.00000000
			MAI
			10-04-2018
			9800000.00000000
			10-04-2018
			MAI
			1.00000000
			6
			X
			556893.00000000
			236857.00000000
			320036.00000000
			315036.00000000
			UW
			CREFC
			F
		
		
			340 East 61st Street
			340 East 61st Street
			New York
			NY
			10028
			New York
			MF
			20
			20
			1910
			2018
			8700000.00000000
			MAI
			10-03-2018
			8700000.00000000
			10-03-2018
			MAI
			1.00000000
			6
			X
			539440.00000000
			185060.00000000
			354380.00000000
			349380.00000000
			UW
			CREFC
			F
		
		
			242 East 75th Street
			242 East 75th Street
			New York
			NY
			10028
			New York
			MF
			20
			20
			1910
			2015
			8900000.00000000
			MAI
			10-04-2018
			8900000.00000000
			10-04-2018
			MAI
			1.00000000
			6
			X
			532414.00000000
			221199.00000000
			311216.00000000
			306216.00000000
			UW
			CREFC
			F
		
		
			342 East 76th Street
			342 East 76th Street
			New York
			NY
			10028
			New York
			MF
			17
			17
			1910
			7900000.00000000
			MAI
			10-04-2018
			7900000.00000000
			10-04-2018
			MAI
			1.00000000
			6
			X
			479389.00000000
			200785.00000000
			278604.00000000
			274354.00000000
			UW
			CREFC
			F
		
		false
		false
		25000000.00000000
		93750.00000000
		.04500000
		.00013000
		93750.00000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON UES)
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		03-29-2019
		20000000.00000000
		120
		04-06-2029
		0
		.04630000
		.04630000
		3
		1
		120
		05-06-2019
		true
		1
		PP
		3
		79738.89000000
		20000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2029
		.00000000
		.00000000
		
			NOV Headquarters
			7909 Parkwood Circle 9720 & 9724 Beechnut Street
			Houston
			TX
			77036
			Harris
			OF
			337019
			337019
			1982
			2009
			57000000.00000000
			MAI
			01-30-2019
			57000000.00000000
			01-30-2019
			MAI
			1.00000000
			6
			07-06-2021
			N
			National Oilwell Varco, Inc.
			337019
			11-30-2037
			02-28-2019
			5585060.00000000
			2379011.00000000
			3206049.00000000
			3138646.00000000
			UW
			CREFC
			1.74000000
			1.71000000
			F
			F
			02-01-2022
		
		false
		false
		20000000.00000000
		77166.67000000
		.04630000
		.00017350
		77166.67000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		05-23-2019
		16750000.00000000
		120
		06-06-2029
		0
		.04800000
		.04800000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		.00000000
		16750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			8200 N. Wilshire Blvd
			8200 N. Wilshire Blvd
			Los Angeles
			CA
			90048
			Los Angeles
			OF
			25624
			25624
			1979
			2008
			27500000.00000000
			MAI
			01-08-2019
			27500000.00000000
			01-08-2019
			MAI
			1.00000000
			6
			07-06-2021
			N
			Cross Campus Beverly Hills LLC
			25624
			02-14-2022
			Clear Channel Outdoor, Inc.
			12-31-2031
			New Cingular Wireless, LLC
			03-04-2023
			1773247.00000000
			349274.00000000
			1423973.00000000
			1345051.00000000
			UW
			CREFC
			1.75000000
			1.65000000
			N
			F
			12-31-2021
		
		false
		false
		16750000.00000000
		67000.00000000
		.04800000
		.00017350
		67000.00000000
		.00000000
		.00000000
		16750000.00000000
		16750000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		04-11-2019
		15225000.00000000
		120
		05-06-2029
		360
		.04460000
		.04460000
		3
		1
		60
		06-06-2019
		true
		1
		WL
		5
		58472.46000000
		15225000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			Hollywood Station
			4204-4224 NE Halsey
			Portland
			OR
			97213
			Multnomah
			RT
			67172
			67171
			2006
			21900000.00000000
			MAI
			03-01-2019
			21900000.00000000
			03-01-2019
			MAI
			.92500000
			6
			07-06-2021
			N
			24 Hour Fitness
			48500
			01-31-2035
			Northwest Renal Clinic, Inc.
			3376
			07-31-2031
			V2 - Clear Skies
			2299
			05-31-2023
			2185364.00000000
			795261.00000000
			1390103.00000000
			1339053.00000000
			UW
			CREFC
			1.51000000
			1.45000000
			N
			F
			12-31-2021
		
		false
		false
		15225000.00000000
		56586.25000000
		.04460000
		.00017350
		56586.25000000
		.00000000
		.00000000
		15225000.00000000
		15225000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		25839.52000000
		0
		Midland Loan Services
		08-10-2020
		06-28-2021
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		17
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		05-01-2019
		13750000.00000000
		120
		05-01-2029
		360
		.05000000
		.05000000
		3
		1
		0
		06-01-2019
		true
		1
		WL
		2
		73812.97000000
		13735388.00000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		06-30-2021
		02-28-2029
		02-28-2029
		.00000000
		.00000000
		
			Legends at Kingsville
			1332 West King Avenue
			Kingsville
			TX
			78363
			Kleberg
			MF
			306
			306
			2016
			18800000.00000000
			MAI
			02-20-2019
			18800000.00000000
			02-20-2019
			MAI
			.90800000
			6
			X
			03-31-2019
			2269160.00000000
			1006482.00000000
			1262678.00000000
			1232078.00000000
			UW
			CREFC
			1.43000000
			1.39000000
			F
			F
		
		false
		false
		13161376.65000000
		73812.97000000
		.05000000
		.00017350
		54839.07000000
		18973.90000000
		.00000000
		13142402.75000000
		13142402.75000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		05-07-2019
		12500000.00000000
		120
		06-06-2029
		360
		.04330000
		.04330000
		3
		1
		60
		07-06-2019
		true
		1
		WL
		5
		.00000000
		12500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			Foothill Corporate
			27042 Towne Centre Drive
			Foothill Ranch
			CA
			92610
			Orange
			OF
			83218
			83218
			1997
			2018
			20000000.00000000
			MAI
			03-08-2019
			20000000.00000000
			03-08-2019
			MAI
			.89600000
			6
			07-06-2021
			N
			ExoAnalytic Solutions, Inc.
			24228
			02-28-2029
			Eagle Community Credit Union
			18138
			11-30-2027
			Biolase, Inc.
			11936
			12-31-2025
			02-28-2019
			2123500.00000000
			748938.00000000
			1374562.00000000
			1312148.00000000
			UW
			CREFC
			1.85000000
			1.76000000
			N
			F
			12-31-2021
		
		false
		false
		12500000.00000000
		45104.17000000
		.04330000
		.00017350
		45104.17000000
		.00000000
		.00000000
		12500000.00000000
		12500000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		02-01-2019
		12300000.00000000
		120
		02-06-2029
		360
		.04874000
		.04874000
		3
		1
		12
		03-06-2019
		true
		1
		WL
		5
		51623.78000000
		12300000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2028
		.00000000
		.00000000
		
			Ironwood Square
			198-230 W Ironwood Dr.
			Coeur D'Alene
			ID
			83814
			Kootenai
			RT
			110523
			105586
			1989
			2019
			16400000.00000000
			MAI
			12-17-2018
			16400000.00000000
			12-17-2018
			MAI
			.93800000
			6
			07-06-2021
			X
			Rite Aid #5420
			22645
			05-31-2032
			Staples #942
			18078
			08-31-2022
			Norco
			5790
			01-31-2027
			1803478.00000000
			535339.00000000
			1268138.00000000
			1145659.00000000
			UW
			CREFC
			1.62000000
			1.47000000
			N
			F
			09-30-2021
		
		false
		false
		11903334.27000000
		65085.15000000
		.04874000
		.00017350
		48347.38000000
		16737.77000000
		.00000000
		11886596.50000000
		11886596.50000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		04-18-2019
		10000000.00000000
		120
		05-01-2029
		360
		.05100000
		.05100000
		3
		1
		24
		06-01-2019
		true
		1
		PP
		5
		43916.67000000
		10000000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		06-30-2022
		01-31-2029
		01-31-2029
		.00000000
		.00000000
		
			Greenleaf at Howell
			5313 Route 9 North
			Howell
			NJ
			07731
			Monmouth
			RT
			228545
			227045
			2014
			66900000.00000000
			MAI
			02-08-2019
			30000000.00000000
			08-13-2021
			MAI
			1.00000000
			6
			X
			BJ'S WHOLESALE CLUB
			90588
			01-31-2035
			FITNESS INTERNATIONAL LLC
			37000
			05-31-2030
			FIVE STAR CLIMBZONE USA LLC
			25670
			06-30-2029
			4967499.00000000
			1107903.00000000
			3859596.00000000
			3621199.00000000
			UW
			CREFC
			1.27000000
			1.20000000
			N
			F
			06-30-2021
		
		false
		false
		9874719.72000000
		54294.98000000
		.05100000
		.00013000
		41967.56000000
		12327.42000000
		.00000000
		9944806.19000000
		9862392.30000000
		10-01-2021
		2
		false
		244769.40000000
		525485.77000000
		.00000000
		3
		Midland (Benchmark 2019-B11)
		09-10-2020
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		21
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		02-26-2019
		9750000.00000000
		120
		03-06-2029
		360
		.05000000
		.05000000
		3
		1
		0
		04-06-2019
		true
		1
		WL
		2
		52340.11000000
		9717424.60000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2029
		.00000000
		.00000000
		
			Parkway Lakes RV Park
			100 & 200 Ogier Avenue
			Morgan Hills
			CA
			95037
			Santa Clara
			MH
			109
			109
			1986
			17300000.00000000
			MAI
			01-17-2019
			17300000.00000000
			01-17-2019
			MAI
			.99100000
			.90910000
			6
			07-06-2021
			N
			01-31-2019
			01-01-2022
			03-31-2022
			1484595.00000000
			495290.74000000
			518526.00000000
			216193.88000000
			966069.00000000
			279096.86000000
			958182.00000000
			277125.11000000
			UW
			CREFC
			157020.25000000
			1.54000000
			1.77750000
			1.53000000
			1.76490000
			F
			F
		
		false
		false
		9306971.44000000
		52340.11000000
		.05000000
		.00017350
		38779.05000000
		13561.06000000
		.00000000
		9293410.38000000
		9293410.38000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		12-26-2018
		7600000.00000000
		120
		01-06-2029
		0
		.05232000
		.05232000
		3
		1
		120
		02-06-2019
		true
		1
		WL
		3
		34240.53000000
		7600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2028
		.00000000
		.00000000
		
			24 Hour Fitness Miami Gardens
			19371 NW 27th Ave
			Miami Gardens
			FL
			33055
			Miami-Dade
			98
			37000
			37000
			2018
			12200000.00000000
			MAI
			02-01-2021
			12200000.00000000
			02-01-2021
			MAI
			1.00000000
			1.00000000
			6
			07-06-2021
			N
			24 Hour Fitness
			37000
			12-31-2039
			01-01-2022
			03-31-2022
			1059384.00000000
			209238.69000000
			358823.00000000
			96355.38000000
			700561.00000000
			112883.31000000
			693161.00000000
			111033.31000000
			UW
			CREFC
			100788.66000000
			1.74000000
			1.12000000
			1.72000000
			1.10160000
			N
			F
		
		false
		false
		7600000.00000000
		33136.00000000
		.05232000
		.00017350
		33136.00000000
		.00000000
		.00000000
		7600000.00000000
		7600000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		03-07-2019
		7575000.00000000
		120
		04-01-2029
		360
		.05150000
		.05150000
		3
		1
		36
		05-01-2019
		true
		1
		WL
		5
		33593.02000000
		7575000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		05-31-2021
		01-31-2029
		01-31-2029
		.00000000
		.00000000
		
			Township Plaza
			4400 West Sample Road
			Coconut Creek
			FL
			33073
			Broward
			MU
			66266
			66266
			1989
			10250000.00000000
			MAI
			01-08-2019
			10250000.00000000
			01-08-2019
			MAI
			.89200000
			6
			X
			Minto Communities (Florida)
			16180
			07-31-2025
			Wilkens Insurance
			6383
			09-30-2026
			McDonald's Corporation
			4310
			02-02-2024
			1369103.00000000
			560235.00000000
			808868.00000000
			783325.00000000
			UW
			CREFC
			1.63000000
			1.58000000
			N
			F
			12-31-2021
		
		false
		false
		7575000.00000000
		41361.49000000
		.05150000
		.00017350
		32509.38000000
		8852.11000000
		.00000000
		7566147.89000000
		7566147.89000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		05-02-2019
		6500000.00000000
		120
		05-06-2029
		360
		.04990000
		.04990000
		3
		1
		60
		06-06-2019
		true
		1
		WL
		5
		27930.14000000
		6500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2029
		.00000000
		.00000000
		
			Deerfield Village Centre
			695 Deerfield Road and 775 Waukegan Road
			Deerfield
			IL
			60015
			Lake
			MU
			44030
			44760
			2000
			10300000.00000000
			MAI
			01-30-2019
			10300000.00000000
			01-30-2019
			MAI
			.89600000
			6
			07-06-2021
			N
			Global Repair Group, LLC
			9200
			04-30-2023
			TSMGI - The Specialized Marketing Group
			7145
			04-30-2022
			Pet People
			6844
			08-31-2025
			02-28-2019
			1137318.00000000
			528893.00000000
			608426.00000000
			550238.00000000
			UW
			CREFC
			1.45000000
			1.32000000
			F
			F
			12-20-2020
		
		false
		false
		6500000.00000000
		27029.17000000
		.04990000
		.00017350
		27029.17000000
		.00000000
		.00000000
		6500000.00000000
		6500000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		02-26-2019
		6200000.00000000
		120
		03-06-2029
		360
		.05000000
		.05000000
		3
		1
		0
		04-06-2019
		true
		1
		WL
		2
		33282.94000000
		6179285.38000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2029
		.00000000
		.00000000
		
			Rolling Hills MHC
			20145 NE Sandy Boulevard
			Fairview
			OR
			97024
			Multnomah
			MH
			139
			139
			1972
			2017
			11250000.00000000
			MAI
			01-09-2019
			11250000.00000000
			01-09-2019
			MAI
			.96400000
			6
			07-06-2021
			N
			1082792.00000000
			437948.00000000
			644843.00000000
			630665.00000000
			UW
			CREFC
			1.61000000
			1.58000000
			N
			F
		
		false
		false
		5918279.32000000
		33282.94000000
		.05000000
		.00017350
		24659.50000000
		8623.44000000
		.00000000
		5909655.88000000
		5909655.88000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		02-08-2019
		5500000.00000000
		60
		03-06-2024
		0
		.05382000
		.05382000
		3
		1
		60
		04-06-2019
		true
		1
		WL
		3
		25489.75000000
		5500000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		12-05-2023
		.00000000
		.00000000
		
			St Louis Parking
			1300 Spruce Street
			St. Louis
			MO
			63103
			St. Louis (city)
			98
			181
			183
			183
			1980
			7680000.00000000
			MAI
			01-25-2019
			7680000.00000000
			01-25-2019
			MAI
			1.00000000
			6
			07-06-2021
			N
			SP+
			181
			11-30-2023
			542437.00000000
			79326.00000000
			463111.00000000
			457621.00000000
			UW
			CREFC
			F
		
		
			Memphis Parking
			212 Poplar Avenue
			Memphis
			TN
			38103
			Shelby
			98
			125
			127
			127
			1977
			5310000.00000000
			MAI
			02-26-2019
			5310000.00000000
			02-26-2019
			MAI
			1.00000000
			6
			07-06-2021
			N
			Memphis Poplar 2013, LLC
			125
			02-24-2024
			394746.00000000
			54310.00000000
			340436.00000000
			336626.00000000
			UW
			CREFC
			F
		
		false
		false
		5500000.00000000
		24667.50000000
		.05382000
		.00017350
		24667.50000000
		.00000000
		.00000000
		5500000.00000000
		5500000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		03-15-2019
		4650000.00000000
		60
		04-01-2024
		360
		.05200000
		.05200000
		3
		1
		12
		05-01-2019
		true
		1
		WL
		5
		20821.67000000
		4650000.00000000
		1
		1
		0
		true
		true
		true
		false
		false
		05-31-2021
		12-31-2023
		12-31-2023
		
			Macon 57 Portfolio - 1433 Macon Street
			57
			1962
			6650000.00000000
			MAI
			02-12-2019
			.96500000
			6
			634535.00000000
			202868.00000000
			431667.00000000
			417417.00000000
			UW
			1.41000000
			1.36000000
			N
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		2
		false
		Midland Loan Services
		false
	
	
		Prospectus Loan ID
		28
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-14-2018
		3819049.22000000
		60
		01-01-2024
		0
		.05260000
		.05260000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		17298.17000000
		3819049.22000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			320-324 West 14th Street
			320-324 West 14th Street
			New York
			NY
			10014
			New York
			MU
			36
			38
			38
			1900
			2009
			31100000.00000000
			MAI
			08-15-2018
			31100000.00000000
			08-15-2018
			MAI
			1.00000000
			6
			X
			Deli Cafe Inc.
			10-31-2023
			LAB CORP
			08-31-2021
			2105501.00000000
			647370.00000000
			1458131.00000000
			1445681.00000000
			UW
			CREFC
			2.37000000
			2.35000000
			N
			F
			12-31-2021
		
		false
		false
		3819049.22000000
		16740.17000000
		.05260000
		.00013000
		16740.17000000
		.00000000
		.00000000
		3819049.22000000
		3819049.22000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-17-2018
		3170507.80000000
		60
		01-01-2024
		0
		.05250000
		.05250000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		14333.34000000
		3170507.80000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			446-450 West 19Th Street
			446 -450 West 19Th Street
			New York
			NY
			10011
			New York
			MF
			38
			38
			1885
			2009
			31300000.00000000
			MAI
			08-17-2018
			31300000.00000000
			08-17-2018
			MAI
			1.00000000
			6
			X
			1755465.00000000
			562292.00000000
			1193174.00000000
			1183674.00000000
			UW
			CREFC
			2.34000000
			2.32000000
			N
			F
		
		false
		false
		3170507.80000000
		13870.97000000
		.05250000
		.00013000
		13870.97000000
		.00000000
		.00000000
		3170507.80000000
		3170507.80000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-14-2018
		3042032.62000000
		60
		01-01-2024
		0
		.05260000
		.05260000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		13778.72000000
		3042032.62000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			57-59 Second Avenue
			57-59 Second Avenue
			New York
			NY
			10003
			New York
			MF
			35
			35
			1920
			2018
			32300000.00000000
			MAI
			08-15-2018
			32300000.00000000
			08-15-2018
			MAI
			1.00000000
			6
			X
			1521463.00000000
			365661.00000000
			1155803.00000000
			1146053.00000000
			UW
			CREFC
			2.35000000
			2.33000000
			N
			F
		
		false
		false
		3042032.62000000
		13334.24000000
		.05260000
		.00013000
		13334.24000000
		.00000000
		.00000000
		3042032.62000000
		3042032.62000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-14-2018
		2972306.60000000
		60
		01-01-2024
		0
		.05260000
		.05260000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		13462.90000000
		2972306.60000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			43 West 27Th Street
			43 West 27Th Street
			New York
			NY
			10001
			New York
			MF
			17
			17
			1920
			2014
			31900000.00000000
			MAI
			08-17-2018
			31900000.00000000
			08-17-2018
			MAI
			1.00000000
			6
			X
			1433978.00000000
			304765.00000000
			1129213.00000000
			1121629.00000000
			UW
			CREFC
			2.35000000
			2.34000000
			N
			F
		
		false
		false
		2972306.60000000
		13028.61000000
		.05260000
		.00013000
		13028.61000000
		.00000000
		.00000000
		2972306.60000000
		2972306.60000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-18-2018
		2266072.30000000
		60
		01-01-2024
		0
		.05250000
		.05250000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		10244.54000000
		2266072.30000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			59-61 East 3rd Street
			59-61 East 3rd Street
			New York
			NY
			10003
			New York
			MF
			53
			52
			1910
			2018
			25000000.00000000
			MAI
			08-15-2018
			25000000.00000000
			08-15-2018
			MAI
			.96100000
			6
			X
			1433321.00000000
			588882.00000000
			844439.00000000
			830717.00000000
			UW
			CREFC
			2.31000000
			2.28000000
			N
			F
		
		false
		false
		2266072.30000000
		9914.07000000
		.05250000
		.00013000
		9914.07000000
		.00000000
		.00000000
		2266072.30000000
		2266072.30000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		02-26-2019
		2140000.00000000
		120
		03-06-2029
		360
		.05250000
		.05250000
		3
		1
		0
		04-06-2019
		true
		1
		WL
		2
		11817.16000000
		2133229.99000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2029
		.00000000
		.00000000
		
			Willows Mobile Home Community and RV Park
			6155 State Highway 162
			Willows
			CA
			95988
			Glenn
			MH
			86
			86
			1964
			4100000.00000000
			MAI
			01-16-2019
			4100000.00000000
			01-16-2019
			MAI
			.98800000
			6
			07-06-2021
			N
			01-31-2019
			427258.00000000
			196038.00000000
			231220.00000000
			226920.00000000
			UW
			CREFC
			1.63000000
			1.60000000
			F
			F
		
		false
		false
		2047339.99000000
		11817.16000000
		.05250000
		.00017350
		8957.11000000
		2860.05000000
		.00000000
		2044479.94000000
		2044479.94000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-18-2018
		1742702.99000000
		60
		01-01-2024
		0
		.05250000
		.05250000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		7878.47000000
		1742702.99000000
		1
		1
		1
		0
		true
		true
		true
		false
		true
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			808 Lexington Avenue
			808 Lexington Avenue
			New York
			NY
			10003
			New York
			MF
			4
			4
			1910
			2018
			14200000.00000000
			MAI
			08-16-2018
			14200000.00000000
			08-16-2018
			MAI
			1.00000000
			6
			X
			848882.00000000
			187121.00000000
			661761.00000000
			659752.00000000
			UW
			CREFC
			2.36000000
			2.35000000
			N
			F
		
		false
		false
		1742702.99000000
		7624.33000000
		.05250000
		.00013000
		7624.33000000
		.00000000
		.00000000
		1742702.99000000
		1742702.99000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		04-08-2021
		10-26-2021
		false
		.00000000
		8
		01-01-2024
	
	
		Prospectus Loan ID
		35
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-18-2018
		1623750.07000000
		60
		01-01-2024
		0
		.05250000
		.05250000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		7340.70000000
		1623750.07000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			1384 First Avenue
			1384 First Avenue
			New York
			NY
			10014
			New York
			MU
			2427
			30
			30
			1910
			2018
			16900000.00000000
			MAI
			08-16-2018
			16900000.00000000
			08-16-2018
			MAI
			.96000000
			6
			X
			FlavorsNYC
			900
			11-30-2029
			Back & Foot Rub Inc
			591
			06-30-2031
			Creative Cakes
			575
			11-30-2022
			1055681.00000000
			394592.00000000
			661090.00000000
			652410.00000000
			UW
			CREFC
			2.53000000
			2.49000000
			N
			F
			12-31-2021
		
		false
		false
		1623750.07000000
		7103.91000000
		.05250000
		.00013000
		7103.91000000
		.00000000
		.00000000
		1623750.07000000
		1623750.07000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-17-2018
		1385894.04000000
		60
		01-01-2024
		0
		.05250000
		.05250000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		6265.40000000
		1385894.04000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			329 Union Street
			329 & 331 Union Street
			Brooklyn
			NY
			11231
			Kings
			MF
			21
			21
			1930
			2017
			12000000.00000000
			MAI
			08-15-2018
			12000000.00000000
			08-15-2018
			MAI
			1.00000000
			6
			X
			776392.00000000
			237307.00000000
			539085.00000000
			534085.00000000
			UW
			CREFC
			2.42000000
			2.39000000
			N
			F
		
		false
		false
		1385894.04000000
		6063.29000000
		.05250000
		.00013000
		6063.29000000
		.00000000
		.00000000
		1385894.04000000
		1385894.04000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-17-2018
		1349015.53000000
		60
		01-01-2024
		0
		.05250000
		.05250000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		6098.67000000
		1349015.53000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			350 East 13Th Street
			350 East 13Th Street
			New York
			NY
			10003
			New York
			MF
			10
			10
			1900
			2018
			12500000.00000000
			MAI
			08-15-2018
			12500000.00000000
			08-15-2018
			MAI
			1.00000000
			6
			X
			620599.00000000
			106014.00000000
			514585.00000000
			512091.00000000
			UW
			CREFC
			2.37000000
			2.36000000
			N
			F
		
		false
		false
		1349015.53000000
		5901.94000000
		.05250000
		.00014250
		5901.94000000
		.00000000
		.00000000
		1349015.53000000
		1349015.53000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-17-2018
		1318637.45000000
		60
		01-01-2024
		0
		.05250000
		.05250000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		5961.34000000
		1318637.45000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			358 & 362 11Th Street
			358 & 362 11Th Street
			Brooklyn
			NY
			11215
			Kings
			MF
			17
			17
			1900
			2017
			13300000.00000000
			MAI
			08-15-2018
			13300000.00000000
			08-15-2018
			MAI
			1.00000000
			6
			X
			643914.00000000
			132080.00000000
			511834.00000000
			505782.00000000
			UW
			CREFC
			2.41000000
			2.38000000
			N
			F
		
		false
		false
		1318637.45000000
		5769.04000000
		.05250000
		.00013000
		5769.04000000
		.00000000
		.00000000
		1318637.45000000
		1318637.45000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-17-2018
		1249447.13000000
		60
		01-01-2024
		0
		.05250000
		.05250000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		5648.54000000
		1249447.13000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			610 East 9Th Street
			610 East 9Th Street
			New York
			NY
			10009
			New York
			MF
			24
			24
			1900
			2014
			13200000.00000000
			MAI
			08-15-2018
			13200000.00000000
			08-15-2018
			MAI
			1.00000000
			6
			X
			768466.00000000
			288037.00000000
			480429.00000000
			471981.00000000
			UW
			CREFC
			2.39000000
			2.35000000
			N
			F
		
		false
		false
		1249447.13000000
		5466.33000000
		.05250000
		.00013000
		5466.33000000
		.00000000
		.00000000
		1249447.13000000
		1249447.13000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-14-2018
		1228743.55000000
		60
		01-01-2024
		0
		.05260000
		.05260000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		5565.53000000
		1228743.55000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			316 West 14Th Street
			316 West 14Th Street
			New York
			NY
			10014
			New York
			MU
			22
			22
			22
			1910
			2009
			10800000.00000000
			MAI
			08-17-2018
			10800000.00000000
			08-17-2018
			MAI
			.85000000
			6
			X
			PERFECT BROWS
			07-31-2023
			YUN LIANG
			716561.00000000
			263509.00000000
			453051.00000000
			446096.00000000
			UW
			CREFC
			2.28000000
			2.25000000
			N
			F
			12-31-2021
		
		false
		false
		1228743.55000000
		5385.99000000
		.05260000
		.00013000
		5385.99000000
		.00000000
		.00000000
		1228743.55000000
		1228743.55000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		41
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-14-2018
		1207464.44000000
		60
		01-01-2024
		0
		.05260000
		.05260000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		5469.14000000
		1207464.44000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			402 East 12th Street
			402 East 12th Street
			New York
			NY
			10009
			New York
			MF
			16
			16
			1900
			2018
			11900000.00000000
			MAI
			08-15-2018
			11900000.00000000
			08-15-2018
			MAI
			1.00000000
			6
			X
			671994.00000000
			209742.00000000
			462252.00000000
			455292.00000000
			UW
			CREFC
			2.37000000
			2.34000000
			N
			F
		
		false
		false
		1207464.44000000
		5292.72000000
		.05260000
		.00013000
		5292.72000000
		.00000000
		.00000000
		1207464.44000000
		1207464.44000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-18-2018
		1055674.40000000
		60
		01-01-2024
		0
		.05250000
		.05250000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		4772.53000000
		1055674.40000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			42 Sidney Place
			42 Sidney Place
			Brooklyn
			NY
			11201
			Kings
			MF
			14
			14
			1900
			2017
			10500000.00000000
			MAI
			08-15-2018
			10500000.00000000
			08-15-2018
			MAI
			1.00000000
			6
			X
			577885.00000000
			169121.00000000
			408764.00000000
			404774.00000000
			UW
			CREFC
			2.40000000
			2.38000000
			N
			F
		
		false
		false
		1055674.40000000
		4618.58000000
		.05250000
		.00013000
		4618.58000000
		.00000000
		.00000000
		1055674.40000000
		1055674.40000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		43
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-17-2018
		815544.29000000
		60
		01-01-2024
		0
		.05250000
		.05250000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		3686.94000000
		815544.29000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			522 East 5Th Street
			522 East 5Th Street
			New York
			NY
			10009
			New York
			MF
			10
			10
			1900
			2015
			9100000.00000000
			MAI
			08-15-2018
			9100000.00000000
			08-15-2018
			MAI
			1.00000000
			6
			X
			396071.00000000
			78893.00000000
			317178.00000000
			310728.00000000
			UW
			CREFC
			2.41000000
			2.37000000
			N
			F
		
		false
		false
		815544.29000000
		3568.01000000
		.05250000
		.00013000
		3568.01000000
		.00000000
		.00000000
		815544.29000000
		815544.29000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		44
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-17-2018
		698955.72000000
		60
		01-01-2024
		0
		.05250000
		.05250000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		3159.86000000
		698955.72000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			106 Bedford Avenue
			106 Bedford Avenue
			Brooklyn
			NY
			11249
			Kings
			MF
			8
			8
			1910
			2018
			6200000.00000000
			MAI
			08-16-2018
			6200000.00000000
			08-16-2018
			MAI
			1.00000000
			6
			X
			329197.00000000
			47522.00000000
			281675.00000000
			279675.00000000
			UW
			CREFC
			2.50000000
			2.48000000
			N
			F
		
		false
		false
		698955.72000000
		3057.93000000
		.05250000
		.00013000
		3057.93000000
		.00000000
		.00000000
		698955.72000000
		698955.72000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		45
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-14-2018
		548322.41000000
		60
		01-01-2024
		0
		.05260000
		.05260000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		2483.60000000
		548322.41000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			295 Degraw Street
			295 Degraw Street
			Brooklyn
			NY
			11231
			Kings
			MF
			8
			8
			1920
			2017
			5600000.00000000
			MAI
			08-15-2018
			5600000.00000000
			08-15-2018
			MAI
			1.00000000
			6
			X
			279030.00000000
			58846.00000000
			220184.00000000
			217752.00000000
			UW
			CREFC
			2.49000000
			2.46000000
			N
			F
		
		false
		false
		548322.41000000
		2403.48000000
		.05260000
		.00013000
		2403.48000000
		.00000000
		.00000000
		548322.41000000
		548322.41000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	
	
		Prospectus Loan ID
		46
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		12-14-2018
		505879.44000000
		60
		01-01-2024
		0
		.05260000
		.05260000
		3
		1
		60
		02-01-2019
		true
		1
		PP
		3
		2291.35000000
		505879.44000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2021
		07-31-2023
		07-31-2023
		.00000000
		.00000000
		
			413 South 5th Street
			413 South 5th Street
			Brooklyn
			NY
			11211
			Kings
			MF
			5
			5
			1910
			2018
			4300000.00000000
			MAI
			09-05-2018
			4300000.00000000
			09-05-2018
			MAI
			1.00000000
			6
			X
			230850.00000000
			39612.00000000
			191238.00000000
			189988.00000000
			UW
			CREFC
			2.34000000
			2.33000000
			N
			F
		
		false
		false
		505879.44000000
		2217.44000000
		.05260000
		.00013000
		2217.44000000
		.00000000
		.00000000
		505879.44000000
		505879.44000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (JPMCC 2019-ICON)
		false
		.00000000
	





	
		
		
		
	
	
		2(c)(6)
		Original Amortization Term Number
		With respect to Asset Number 5, monthly debt service and annual debt service  is calculated based on the sum of the first 12 principal and interest payments following the cut-off date based on the assumed principal payment schedules set forth on Annex G to this Prospectus. 
	
	
		2(c)(15)
		Loan Structure Code
		With respect to Asset Numbers 4, 13, 28, 29, 30, 31, 32, 34, 35, 36, 37, 38, 39, 40, 41, 42, 43, 44, 45,and 46, the related mortgage loan is a senior portion of a mortgage loan structure comprised of one or more senior A notes and one or more subordinate notes.
	
	
		2(c)(18) 
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		2(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		2(d)(28)(xiv)
		Most Recent Debt Service Amount
		With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
	
	
		2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).  
	
	
		2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
	
	
		2(e)(3)
		Report Period Beginning Schedule Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in May 2019 (or for loans originated after such date, as of the loan origination date).
	
	
		2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	





Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings