Form 10-D JPMCC Commercial Mortgag For: May 13
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:
(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) |
|
|
Specially Serviced Loan Detail - Part 2 |
22 |
|
|
|
|
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
- Introducing Altcat: Your AI Girlfriend Experience with Your Favorite Influencer
- Offentliggørelse af prospekt samt formue og investorer for afdelingen HP Invest Bolig i Investeringsforeningen Wealth Invest
- Gravity Announces Filing of Annual Report on Form 20-F for Fiscal Year 2023
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!