Form 10-D JPMDB Commercial Mortgag For: Jan 14
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: December 16, 2021 to January 14, 2022
Commission File Number of issuing entity: 333-226123-06
Central Index Key Number of issuing entity: 0001792158
JPMDB Commercial Mortgage Securities Trust 2019-COR6
(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)
Central Index Key Number of sponsor (if applicable): 0001541294
German American Capital Corporation
(Exact name of sponsor as specified in its charter)
Bradley J. Horn (212) 834-9708
(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)
38-4129050
38-4129051
(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 January 14, 2022 a distribution was made to holders of the certificates issued by JPMDB Commercial Mortgage Securities Trust 2019-COR6.
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by JPMDB Commercial Mortgage Securities Trust 2019-COR6 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 December 16, 2021 to January 14, 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 November 12, 2021. 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 11, 2021. 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, 2021. The CIK number for LoanCore Capital Markets LLC is 0001555524.
German American Capital Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 16, 2021. The CIK number for German American Capital Corporation is 0001541294.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on January 24, 2022 under Commission File No. 333-226123-06 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on January 24, 2022 under Commission File No. 333-226123-06 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 JPMDB Commercial Mortgage Securities Trust 2019-COR6, affirms the following amounts in the respective accounts:
Collection Account | ||
Prior Distribution Date |
12/15/2021 |
$1,116,750.00 |
Current Distribution Date |
01/14/2022 |
$65,362.71 |
REO Account | ||
Prior Distribution Date |
12/15/2021 |
$0.00 |
Current Distribution Date |
01/14/2022 |
$0.00 |
Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for JPMDB Commercial Mortgage Securities Trust 2019-COR6, affirms the following amounts in the respective accounts:
Distribution Account | ||
Prior Distribution Date |
12/15/2021 |
$5,798.19 |
Current Distribution Date |
01/14/2022 |
$93,381.15 |
Interest Reserve Account | ||
Prior Distribution Date |
12/15/2021 |
$0.00 |
Current Distribution Date |
01/14/2022 |
$87,391.64 |
Gain-on-Sale Reserve Account | ||
Prior Distribution Date |
12/15/2021 |
$0.00 |
Current Distribution Date |
01/14/2022 |
$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/ Bradley J. Horn
Bradley J. Horn, Executive Director
Date: January 24, 2022
Distribution Date: |
01/14/22 |
JPMCC Commercial Mortgage Securities Trust 2019-COR6 |
Determination Date: |
01/10/22 |
|
Next Distribution Date: |
02/15/22 |
|
Record Date: |
12/31/21 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2019-COR6 |
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 |
|
|
|
|
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 |
|
|
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 |
|
|
Principal Prepayment Detail |
17 |
Operating Advisor & Asset |
Pentalpha Surveillance LLC |
|
|
|
|
Representations Reviewer |
|
|
|
Historical Detail |
18 |
|
|
|
|
|
|
|
Don Simon |
(203) 660-6100 |
|
Delinquency Loan Detail |
19 |
|
375 North French Road, Suite 100 | Amherst, NY 14228 |
|
|
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 |
|
|
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 Rate |
Beginning |
Principal |
Interest |
Prepayment |
Total |
Credit |
Credit |
|||
Class |
CUSIP |
(2) |
Original Balance |
Balance |
Distribution |
Distribution |
Penalties |
Realized Losses |
Distribution |
Ending Balance |
Support¹ |
Support¹ |
Regular Certificates |
||||||||||||
A-1 |
48129RAU9 |
2.040200% |
15,090,000.00 |
9,210,669.17 |
239,278.34 |
15,659.67 |
0.00 |
0.00 |
254,938.01 |
8,971,390.83 |
30.23% |
30.00% |
A-2 |
48129RAV7 |
2.946400% |
33,100,000.00 |
33,100,000.00 |
0.00 |
81,271.53 |
0.00 |
0.00 |
81,271.53 |
33,100,000.00 |
30.23% |
30.00% |
A-3 |
48129RAW5 |
2.794600% |
178,992,000.00 |
178,992,000.00 |
0.00 |
416,842.54 |
0.00 |
0.00 |
416,842.54 |
178,992,000.00 |
30.23% |
30.00% |
A-4 |
48129RAX3 |
3.056500% |
318,234,000.00 |
318,234,000.00 |
0.00 |
810,568.52 |
0.00 |
0.00 |
810,568.52 |
318,234,000.00 |
30.23% |
30.00% |
A-SB |
48129RAZ8 |
2.981500% |
19,610,000.00 |
19,610,000.00 |
0.00 |
48,722.68 |
0.00 |
0.00 |
48,722.68 |
19,610,000.00 |
30.23% |
30.00% |
A-S |
48129RAY1 |
3.409700% |
57,512,000.00 |
57,512,000.00 |
0.00 |
163,415.56 |
0.00 |
0.00 |
163,415.56 |
57,512,000.00 |
23.05% |
22.88% |
B |
48129RBA2 |
3.690237% |
34,305,000.00 |
34,305,000.00 |
0.00 |
105,494.64 |
0.00 |
0.00 |
105,494.64 |
34,305,000.00 |
18.77% |
18.63% |
C |
48129RBB0 |
3.926237% |
39,350,000.00 |
39,350,000.00 |
0.00 |
128,747.84 |
0.00 |
0.00 |
128,747.84 |
39,350,000.00 |
13.86% |
13.75% |
D |
48129RAA3 |
2.500000% |
24,215,000.00 |
24,215,000.00 |
0.00 |
50,447.92 |
0.00 |
0.00 |
50,447.92 |
24,215,000.00 |
10.83% |
10.75% |
E |
48129RAE5 |
2.500000% |
21,189,000.00 |
21,189,000.00 |
0.00 |
44,143.75 |
0.00 |
0.00 |
44,143.75 |
21,189,000.00 |
8.19% |
8.13% |
F |
48129RAG0 |
2.500000% |
9,081,000.00 |
9,081,000.00 |
0.00 |
18,918.75 |
0.00 |
0.00 |
18,918.75 |
9,081,000.00 |
7.05% |
7.00% |
G-RR |
48129RAL9 |
3.926237% |
17,152,000.00 |
17,152,000.00 |
0.00 |
56,119.01 |
0.00 |
0.00 |
56,119.01 |
17,152,000.00 |
4.91% |
4.88% |
H-RR |
48129RAN5 |
3.926237% |
8,072,000.00 |
8,072,000.00 |
0.00 |
26,410.48 |
0.00 |
0.00 |
26,410.48 |
8,072,000.00 |
3.90% |
3.88% |
NR-RR* 48129RAQ8 |
3.926237% |
31,278,797.00 |
31,278,797.00 |
0.00 |
98,782.72 |
0.00 |
0.00 |
98,782.72 |
31,278,797.00 |
0.00% |
0.00% |
|
R |
48129RAS4 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Regular SubTotal |
807,180,797.00 |
801,301,466.17 |
239,278.34 |
2,065,545.61 |
0.00 |
0.00 |
2,304,823.95 |
801,062,187.83 |
||||
|
||||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
X-A |
48129RBC8 |
0.936290% |
622,538,000.00 |
616,658,669.17 |
0.00 |
481,142.66 |
0.00 |
0.00 |
481,142.66 |
616,419,390.83 |
|
|
X-B |
48129RBD6 |
0.109918% |
73,655,000.00 |
73,655,000.00 |
0.00 |
6,746.65 |
0.00 |
0.00 |
6,746.65 |
73,655,000.00 |
|
|
X-D |
48129RAC9 |
1.426237% |
45,404,000.00 |
45,404,000.00 |
0.00 |
53,964.04 |
0.00 |
0.00 |
53,964.04 |
45,404,000.00 |
|
|
X-F |
48129RAJ4 |
1.426237% |
9,081,000.00 |
9,081,000.00 |
0.00 |
10,793.04 |
0.00 |
0.00 |
10,793.04 |
9,081,000.00 |
|
|
Notional SubTotal |
750,678,000.00 |
744,798,669.17 |
0.00 |
552,646.39 |
0.00 |
0.00 |
552,646.39 |
744,559,390.83 |
|
|
||
|
||||||||||||
Deal Distribution Total |
|
|
|
239,278.34 |
2,618,192.00 |
0.00 |
0.00 |
2,857,470.34 |
|
|
|
|
|
||||||||||||
* |
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 |
Realized Losses |
Total Distribution |
Ending Balance |
Regular Certificates |
||||||||||
A-1 |
48129RAU9 |
610.38231743 |
15.85674884 |
1.03775149 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
16.89450033 |
594.52556859 |
A-2 |
48129RAV7 |
1,000.00000000 |
0.00000000 |
2.45533323 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.45533323 |
1,000.00000000 |
A-3 |
48129RAW5 |
1,000.00000000 |
0.00000000 |
2.32883336 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.32883336 |
1,000.00000000 |
A-4 |
48129RAX3 |
1,000.00000000 |
0.00000000 |
2.54708334 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.54708334 |
1,000.00000000 |
A-SB |
48129RAZ8 |
1,000.00000000 |
0.00000000 |
2.48458338 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.48458338 |
1,000.00000000 |
A-S |
48129RAY1 |
1,000.00000000 |
0.00000000 |
2.84141675 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.84141675 |
1,000.00000000 |
B |
48129RBA2 |
1,000.00000000 |
0.00000000 |
3.07519720 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.07519720 |
1,000.00000000 |
C |
48129RBB0 |
1,000.00000000 |
0.00000000 |
3.27186379 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.27186379 |
1,000.00000000 |
D |
48129RAA3 |
1,000.00000000 |
0.00000000 |
2.08333347 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333347 |
1,000.00000000 |
E |
48129RAE5 |
1,000.00000000 |
0.00000000 |
2.08333333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333333 |
1,000.00000000 |
F |
48129RAG0 |
1,000.00000000 |
0.00000000 |
2.08333333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333333 |
1,000.00000000 |
G-RR |
48129RAL9 |
1,000.00000000 |
0.00000000 |
3.27186392 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.27186392 |
1,000.00000000 |
H-RR |
48129RAN5 |
1,000.00000000 |
0.00000000 |
3.27186323 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.27186323 |
1,000.00000000 |
NR-RR |
48129RAQ8 |
1,000.00000000 |
0.00000000 |
3.15813680 |
0.11372688 |
0.55027500 |
0.00000000 |
0.00000000 |
3.15813680 |
1,000.00000000 |
R |
48129RAS4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
48129RBC8 |
990.55586835 |
0.00000000 |
0.77287276 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.77287276 |
990.17150894 |
X-B |
48129RBD6 |
1,000.00000000 |
0.00000000 |
0.09159799 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.09159799 |
1,000.00000000 |
X-D |
48129RAC9 |
1,000.00000000 |
0.00000000 |
1.18853053 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.18853053 |
1,000.00000000 |
X-F |
48129RAJ4 |
1,000.00000000 |
0.00000000 |
1.18852990 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.18852990 |
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 |
12/01/21 - 12/30/21 |
30 |
0.00 |
15,659.67 |
0.00 |
15,659.67 |
0.00 |
0.00 |
0.00 |
15,659.67 |
0.00 |
|
A-2 |
12/01/21 - 12/30/21 |
30 |
0.00 |
81,271.53 |
0.00 |
81,271.53 |
0.00 |
0.00 |
0.00 |
81,271.53 |
0.00 |
|
A-3 |
12/01/21 - 12/30/21 |
30 |
0.00 |
416,842.54 |
0.00 |
416,842.54 |
0.00 |
0.00 |
0.00 |
416,842.54 |
0.00 |
|
A-4 |
12/01/21 - 12/30/21 |
30 |
0.00 |
810,568.52 |
0.00 |
810,568.52 |
0.00 |
0.00 |
0.00 |
810,568.52 |
0.00 |
|
A-SB |
12/01/21 - 12/30/21 |
30 |
0.00 |
48,722.68 |
0.00 |
48,722.68 |
0.00 |
0.00 |
0.00 |
48,722.68 |
0.00 |
|
X-A |
12/01/21 - 12/30/21 |
30 |
0.00 |
481,142.66 |
0.00 |
481,142.66 |
0.00 |
0.00 |
0.00 |
481,142.66 |
0.00 |
|
X-B |
12/01/21 - 12/30/21 |
30 |
0.00 |
6,746.65 |
0.00 |
6,746.65 |
0.00 |
0.00 |
0.00 |
6,746.65 |
0.00 |
|
X-D |
12/01/21 - 12/30/21 |
30 |
0.00 |
53,964.04 |
0.00 |
53,964.04 |
0.00 |
0.00 |
0.00 |
53,964.04 |
0.00 |
|
X-F |
12/01/21 - 12/30/21 |
30 |
0.00 |
10,793.04 |
0.00 |
10,793.04 |
0.00 |
0.00 |
0.00 |
10,793.04 |
0.00 |
|
A-S |
12/01/21 - 12/30/21 |
30 |
0.00 |
163,415.56 |
0.00 |
163,415.56 |
0.00 |
0.00 |
0.00 |
163,415.56 |
0.00 |
|
B |
12/01/21 - 12/30/21 |
30 |
0.00 |
105,494.64 |
0.00 |
105,494.64 |
0.00 |
0.00 |
0.00 |
105,494.64 |
0.00 |
|
C |
12/01/21 - 12/30/21 |
30 |
0.00 |
128,747.84 |
0.00 |
128,747.84 |
0.00 |
0.00 |
0.00 |
128,747.84 |
0.00 |
|
D |
12/01/21 - 12/30/21 |
30 |
0.00 |
50,447.92 |
0.00 |
50,447.92 |
0.00 |
0.00 |
0.00 |
50,447.92 |
0.00 |
|
E |
12/01/21 - 12/30/21 |
30 |
0.00 |
44,143.75 |
0.00 |
44,143.75 |
0.00 |
0.00 |
0.00 |
44,143.75 |
0.00 |
|
F |
12/01/21 - 12/30/21 |
30 |
0.00 |
18,918.75 |
0.00 |
18,918.75 |
0.00 |
0.00 |
0.00 |
18,918.75 |
0.00 |
|
G-RR |
12/01/21 - 12/30/21 |
30 |
0.00 |
56,119.01 |
0.00 |
56,119.01 |
0.00 |
0.00 |
0.00 |
56,119.01 |
0.00 |
|
H-RR |
12/01/21 - 12/30/21 |
30 |
0.00 |
26,410.48 |
0.00 |
26,410.48 |
0.00 |
0.00 |
0.00 |
26,410.48 |
0.00 |
|
NR-RR |
12/01/21 - 12/30/21 |
30 |
13,610.17 |
102,339.96 |
0.00 |
102,339.96 |
3,557.24 |
0.00 |
0.00 |
98,782.72 |
17,211.94 |
|
Totals |
|
|
13,610.17 |
2,621,749.24 |
0.00 |
2,621,749.24 |
3,557.24 |
0.00 |
0.00 |
2,618,192.00 |
17,211.94 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
2,857,470.34 |
|
(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 |
2,719,307.35 |
Master Servicing Fee |
2,243.33 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,989.28 |
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
345.00 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,312.84 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
276.00 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
2,719,307.35 |
Total Fees |
10,166.46 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
239,278.34 |
Reimbursement for Interest on Advances |
0.00 |
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
3,557.24 |
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 |
239,278.34 |
Total Expenses/Reimbursements |
3,557.24 |
|
|||
|
|
Interest Reserve Deposit |
87,391.64 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
2,618,192.00 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
239,278.34 |
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 |
2,857,470.34 |
Total Funds Collected |
2,958,585.69 |
Total Funds Distributed |
2,958,585.68 |
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
801,301,466.58 |
801,301,466.58 |
Beginning Certificate Balance |
801,301,466.17 |
|
(-) Scheduled Principal Collections |
239,278.34 |
239,278.34 |
(-) Principal Distributions |
239,278.34 |
|
(-) 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 |
801,062,188.24 |
801,062,188.24 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
801,301,466.58 |
801,301,466.58 |
Ending Certificate Balance |
801,062,187.83 |
|
Ending Actual Collateral Balance |
801,062,188.24 |
801,062,188.24 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.41) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.41) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
3.93% |
|
|
|
|
|
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 |
9 |
64,666,249.74 |
8.07% |
88 |
4.2879 |
1.969544 |
1.49 or less |
7 |
121,258,229.66 |
15.14% |
83 |
4.7133 |
1.175667 |
10,000,000 to 19,999,999 |
8 |
130,899,551.18 |
16.34% |
75 |
4.6633 |
1.664363 |
1.50 to 1.74 |
7 |
164,835,772.87 |
20.58% |
85 |
4.2694 |
1.589214 |
|
20,000,000 to 24,999,999 |
5 |
107,497,522.70 |
13.42% |
91 |
3.8668 |
1.755229 |
1.75 to 1.99 |
6 |
170,500,000.00 |
21.28% |
90 |
3.9321 |
1.836097 |
|
25,000,000 to 49,999,999 |
8 |
277,998,864.62 |
34.70% |
91 |
3.9029 |
2.262437 |
2.00 to 2.24 |
2 |
31,834,712.98 |
3.97% |
93 |
4.0111 |
2.185549 |
|
|
50,000,000 or greater |
4 |
220,000,000.00 |
27.46% |
93 |
3.4930 |
2.215136 |
2.25 or greater |
12 |
312,633,472.73 |
39.03% |
93 |
3.4656 |
2.760568 |
|
Totals |
34 |
801,062,188.24 |
100.00% |
89 |
3.9408 |
2.060009 |
Totals |
34 |
801,062,188.24 |
100.00% |
89 |
3.9408 |
2.060009 |
(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. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 8 of 27 |
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
State³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|||||||||||||
California |
17 |
274,095,470.06 |
34.22% |
89 |
3.6003 |
2.021765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
7 |
12,199,175.47 |
1.52% |
93 |
4.0758 |
2.369796 |
Colorado |
2 |
54,888,864.62 |
6.85% |
88 |
4.5519 |
1.601531 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
2 |
41,755,165.89 |
5.21% |
70 |
4.2742 |
2.160874 |
Florida |
2 |
26,755,417.99 |
3.34% |
94 |
3.6064 |
3.149975 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
51 |
101,170,661.70 |
12.63% |
89 |
4.4345 |
1.668071 |
Illinois |
44 |
68,550,000.00 |
8.56% |
87 |
4.3460 |
1.969861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
40 |
463,420,772.63 |
57.85% |
90 |
3.8173 |
2.119993 |
Mississippi |
1 |
719,995.27 |
0.09% |
92 |
4.2000 |
1.640000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
9 |
61,219,338.30 |
7.64% |
92 |
3.5038 |
1.750717 |
Nevada |
1 |
20,000,000.00 |
2.50% |
90 |
3.7408 |
1.850000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
6 |
92,967,074.27 |
11.61% |
90 |
3.8438 |
2.350789 |
New Jersey |
8 |
32,840,000.00 |
4.10% |
94 |
4.6200 |
1.040000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
2 |
28,330,000.00 |
3.54% |
87 |
4.9114 |
1.910547 |
New York |
2 |
64,062,809.72 |
8.00% |
91 |
3.8761 |
2.312074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
117 |
801,062,188.24 |
100.00% |
89 |
3.9408 |
2.060009 |
North Carolina |
4 |
60,661,674.33 |
7.57% |
94 |
3.5699 |
3.018135 |
|
|
|
|
|
|
|
|
|||||||||||||
Ohio |
1 |
16,505,165.89 |
2.06% |
34 |
5.3500 |
0.510000 |
|
|
|
|
|
|
|
|
|||||||||||||
South Carolina |
2 |
26,979,712.98 |
3.37% |
86 |
4.0752 |
2.216559 |
|
|
|
|
|
|
|
|
|||||||||||||
Texas |
5 |
18,400,000.00 |
2.30% |
88 |
4.6250 |
1.645000 |
|
|
|
|
|
|
|
|
|||||||||||||
Utah |
1 |
29,600,000.00 |
3.70% |
92 |
3.7500 |
2.280000 |
|
|
|
|
|
|
|
|
|||||||||||||
Virginia |
24 |
59,114,604.66 |
7.38% |
89 |
4.6238 |
1.385210 |
|
|
|
|
|
|
|
|
|||||||||||||
Washington |
3 |
47,888,472.73 |
5.98% |
93 |
3.4170 |
2.869584 |
|
|
|
|
|
|
|
|
|||||||||||||
Totals |
117 |
801,062,188.24 |
100.00% |
89 |
3.9408 |
2.060009 |
|
|
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||
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 |
|
3.99999% or less |
17 |
489,938,472.73 |
61.16% |
93 |
3.5316 |
2.340857 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.00000% to 4.49999% |
7 |
125,485,485.85 |
15.66% |
83 |
4.1438 |
1.868006 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.50000% to 4.99999% |
6 |
111,312,074.27 |
13.90% |
89 |
4.5825 |
1.568067 |
25 months to 36 months |
34 |
801,062,188.24 |
100.00% |
89 |
3.9408 |
2.060009 |
|
5.00000 or greater |
4 |
74,326,155.39 |
9.28% |
74 |
5.3344 |
1.269631 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
34 |
801,062,188.24 |
100.00% |
89 |
3.9408 |
2.060009 |
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
Totals |
34 |
801,062,188.24 |
100.00% |
89 |
3.9408 |
2.060009 |
(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. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|
||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
84 months or less |
4 |
53,553,561.68 |
6.69% |
51 |
4.9580 |
1.369438 |
Interest Only |
21 |
555,425,000.00 |
69.34% |
91 |
3.7128 |
2.270434 |
85 months to 119 months |
30 |
747,508,626.56 |
93.31% |
92 |
3.8679 |
2.109483 |
359 months or less |
13 |
245,637,188.24 |
30.66% |
84 |
4.4564 |
1.584205 |
|
|
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 |
34 |
801,062,188.24 |
100.00% |
89 |
3.9408 |
2.060009 |
Totals |
34 |
801,062,188.24 |
100.00% |
89 |
3.9408 |
2.060009 |
(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. |
|
|
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
|
|
Age of Most Recent NOI |
|
|
|
|
Remaining Stated Term (Fully Amortizing Loans) |
|
|||
|
Age of Most |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
WAM² |
WAC |
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Underwriter's Information |
6 |
150,041,692.24 |
18.73% |
91 |
4.3160 |
1.483085 |
|
|
|
None |
|
|
|
Totals |
34 |
801,062,188.24 |
100.00% |
89 |
3.9408 |
2.060009 |
|
|
|
|
|
|
||||||||||||
(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. |
|
|
|
|
|
|
|||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 12 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
Prop |
|
|
Original |
Adjusted |
Beginning |
Ending |
Paid |
|
||||||
|
|
Type |
|
|
Interest |
Scheduled |
Scheduled |
Principal |
Anticipated |
Maturity |
Maturity |
Scheduled |
Scheduled |
Through |
|
|
Pros ID |
Loan ID |
(1) |
City |
State |
Accrual Type |
Gross Rate |
Interest |
Principal |
Adjustments |
Repay Date |
Date |
Date |
Balance |
Balance |
Date |
|
1 |
30317108 |
OF |
Los Angeles |
CA |
Actual/360 |
3.005% |
129,360.42 |
0.00 |
0.00 |
N/A |
11/09/29 |
-- |
50,000,000.00 |
50,000,000.00 |
01/09/22 |
|
1A |
30317109 |
|
|
|
Actual/360 |
3.005% |
32,340.10 |
0.00 |
0.00 |
N/A |
11/09/29 |
-- |
12,500,000.00 |
12,500,000.00 |
01/09/22 |
|
2 |
30503618 |
98 |
Los Angeles |
CA |
Actual/360 |
3.500% |
183,847.22 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
61,000,000.00 |
61,000,000.00 |
01/06/22 |
|
3 |
30504190 |
OF |
Charlotte |
NC |
Actual/360 |
3.505% |
166,000.69 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
55,000,000.00 |
55,000,000.00 |
01/01/22 |
|
4 |
30503811 |
OF |
Los Angeles |
CA |
Actual/360 |
3.925% |
182,512.50 |
0.00 |
0.00 |
N/A |
10/06/29 |
-- |
54,000,000.00 |
54,000,000.00 |
01/06/22 |
|
5 |
30502287 |
Various |
Chicago |
IL |
Actual/360 |
4.554% |
183,330.12 |
0.00 |
0.00 |
N/A |
02/06/29 |
-- |
46,750,000.00 |
46,750,000.00 |
01/06/22 |
|
6 |
30503974 |
RT |
Brooklyn |
NY |
Actual/360 |
3.570% |
123,427.79 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
40,150,000.00 |
40,150,000.00 |
01/01/22 |
|
7 |
30502639 |
OF |
Various |
VA |
Actual/360 |
5.300% |
88,160.46 |
21,464.78 |
0.00 |
N/A |
04/06/29 |
-- |
19,316,959.53 |
19,295,494.75 |
01/06/22 |
|
7A |
30502640 |
|
|
|
Actual/360 |
5.300% |
88,160.46 |
21,464.78 |
0.00 |
N/A |
04/06/29 |
-- |
19,316,959.53 |
19,295,494.75 |
01/06/22 |
|
8 |
30503285 |
OF |
Colorado Springs |
CO |
Actual/360 |
4.100% |
126,085.07 |
53,664.72 |
0.00 |
N/A |
08/06/29 |
-- |
35,712,529.34 |
35,658,864.62 |
01/06/22 |
|
9 |
30503876 |
OF |
Bellevue |
WA |
Actual/360 |
3.250% |
97,951.39 |
0.00 |
0.00 |
N/A |
10/01/29 |
-- |
35,000,000.00 |
35,000,000.00 |
01/01/22 |
|
10 |
30504163 |
MF |
Jersey City |
NJ |
Actual/360 |
4.620% |
130,648.47 |
0.00 |
0.00 |
N/A |
11/01/29 |
-- |
32,840,000.00 |
32,840,000.00 |
01/01/22 |
|
11 |
30503462 |
OF |
Mill Valley |
CA |
Actual/360 |
3.540% |
99,832.92 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
32,750,000.00 |
32,750,000.00 |
01/06/22 |
|
12 |
30503612 |
OF |
Sandy |
UT |
Actual/360 |
3.750% |
95,583.33 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
29,600,000.00 |
29,600,000.00 |
01/06/22 |
|
13 |
30503831 |
LO |
Miami Beach |
FL |
Actual/360 |
3.571% |
77,644.45 |
0.00 |
0.00 |
N/A |
11/06/29 |
-- |
25,250,000.00 |
25,250,000.00 |
01/06/22 |
|
14 |
30502949 |
OF |
Brooklyn |
NY |
Actual/360 |
4.390% |
90,527.54 |
34,515.06 |
0.00 |
N/A |
05/06/29 |
-- |
23,947,324.78 |
23,912,809.72 |
01/06/22 |
|
15 |
30504076 |
OF |
North Charleston |
SC |
Actual/360 |
4.050% |
82,374.79 |
35,299.29 |
0.00 |
N/A |
11/06/29 |
-- |
23,620,012.27 |
23,584,712.98 |
01/06/22 |
|
16 |
30504333 |
RT |
Las Vegas |
NV |
Actual/360 |
3.741% |
64,424.89 |
0.00 |
0.00 |
N/A |
07/01/29 |
-- |
20,000,000.00 |
20,000,000.00 |
01/01/22 |
|
17 |
30503904 |
OF |
Mountain View |
CA |
Actual/360 |
3.688% |
63,515.56 |
0.00 |
0.00 |
N/A |
09/11/29 |
-- |
20,000,000.00 |
20,000,000.00 |
12/11/21 |
|
18 |
30504043 |
OF |
McLean |
VA |
Actual/360 |
3.330% |
57,350.00 |
0.00 |
0.00 |
N/A |
10/11/29 |
-- |
20,000,000.00 |
20,000,000.00 |
12/11/21 |
|
19 |
30315743 |
SS |
Boulder |
CO |
Actual/360 |
5.390% |
89,253.91 |
0.00 |
0.00 |
N/A |
12/01/28 |
-- |
19,230,000.00 |
19,230,000.00 |
01/01/22 |
|
20 |
30504305 |
LO |
Cincinnati |
OH |
Actual/360 |
5.350% |
76,125.02 |
18,805.31 |
0.00 |
N/A |
11/01/24 |
-- |
16,523,971.20 |
16,505,165.89 |
01/01/22 |
|
21 |
30503524 |
RT |
San Diego |
CA |
Actual/360 |
4.000% |
55,455.56 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
16,100,000.00 |
16,100,000.00 |
01/06/22 |
|
22 |
30503755 |
OF |
Rancho Cordova |
CA |
Actual/360 |
4.100% |
50,998.44 |
21,481.32 |
0.00 |
N/A |
10/06/24 |
-- |
14,444,877.11 |
14,423,395.79 |
01/06/22 |
|
23 |
30503420 |
MF |
Chicago |
IL |
Actual/360 |
3.900% |
45,505.42 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
13,550,000.00 |
13,550,000.00 |
01/06/22 |
|
24 |
30503021 |
RT |
Richmond |
CA |
Actual/360 |
4.500% |
35,397.40 |
12,737.70 |
0.00 |
N/A |
07/06/29 |
-- |
9,134,811.97 |
9,122,074.27 |
01/06/22 |
|
25 |
30503063 |
OF |
Various |
TX |
Actual/360 |
4.620% |
36,600.67 |
0.00 |
0.00 |
N/A |
06/06/29 |
-- |
9,200,000.00 |
9,200,000.00 |
01/06/22 |
|
26 |
30502644 |
OF |
Houston |
TX |
Actual/360 |
4.630% |
36,679.89 |
0.00 |
0.00 |
N/A |
04/06/29 |
-- |
9,200,000.00 |
9,200,000.00 |
01/06/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 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 |
|
27 |
30504221 |
SS |
Vashon |
WA |
Actual/360 |
3.900% |
30,560.83 |
0.00 |
0.00 |
|
N/A |
11/06/29 |
-- |
9,100,000.00 |
9,100,000.00 |
01/06/22 |
|
28 |
30503090 |
IN |
Various |
Various |
Actual/360 |
4.200% |
30,460.64 |
11,594.84 |
0.00 |
|
N/A |
09/06/29 |
-- |
8,422,297.58 |
8,410,702.74 |
01/06/22 |
|
29 |
30503651 |
MF |
Chicago |
IL |
Actual/360 |
3.900% |
27,706.25 |
0.00 |
0.00 |
|
N/A |
09/06/29 |
-- |
8,250,000.00 |
8,250,000.00 |
01/06/22 |
|
30 |
30503884 |
RT |
Van Nuys |
CA |
Actual/360 |
4.600% |
16,636.67 |
0.00 |
0.00 |
|
N/A |
11/06/29 |
-- |
4,200,000.00 |
4,200,000.00 |
01/06/22 |
|
31 |
30504056 |
IN |
Everett |
WA |
Actual/360 |
3.800% |
12,423.72 |
8,250.54 |
0.00 |
|
N/A |
11/06/29 |
-- |
3,796,723.27 |
3,788,472.73 |
01/06/22 |
|
32 |
30503650 |
RT |
Murrells Inlet |
SC |
Actual/360 |
4.250% |
12,424.76 |
0.00 |
0.00 |
|
N/A |
10/06/24 |
-- |
3,395,000.00 |
3,395,000.00 |
01/06/22 |
|
Totals |
|
|
|
|
2,719,307.35 |
239,278.34 |
0.00 |
|
801,301,466.58 |
801,062,188.24 |
|
|
|||||
1 Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
|
MF - Multi-Family |
|
|
|
|
|
|
|
|
|
|
||
SS - Self Storage |
|
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|
|||
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
|
|||
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
Page 14 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
Most Recent |
Most Recent |
Appraisal |
Cumulative |
Current |
|
|
||||||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
1 |
92,981,255.00 |
98,268,670.52 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
1A |
92,981,255.00 |
98,268,670.52 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2 |
4,345,909.58 |
4,745,431.15 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
21,871,906.77 |
22,494,678.85 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
7,861,088.82 |
7,149,476.73 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
9,539,370.23 |
9,854,249.37 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
3,993,813.86 |
4,017,549.43 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
14,465,676.17 |
14,489,228.35 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7A |
14,465,676.17 |
14,489,228.35 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
3,303,090.55 |
3,531,325.30 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
14,240,134.13 |
14,763,645.47 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
1,691,360.75 |
345,431.35 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
4,742,891.39 |
4,670,508.34 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
2,939,105.44 |
2,793,518.63 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
2,098,485.76 |
3,336,940.56 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
9,063,445.88 |
8,683,331.60 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
2,658,249.78 |
3,273,325.88 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
52,113,243.84 |
55,206,505.00 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
7,412,090.43 |
9,363,616.59 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
63,472.50 |
63,472.50 |
0.00 |
0.00 |
|
|
18 |
21,624,829.18 |
9,807,957.00 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
57,285.41 |
57,285.41 |
0.00 |
0.00 |
|
|
19 |
1,565,327.51 |
1,759,142.26 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
(3,035,307.94) |
3,216,356.55 |
01/01/21 |
10/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
1,255,449.11 |
1,966,948.78 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
1,603,569.36 |
1,679,642.53 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
1,162,128.98 |
1,041,028.69 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
787,526.27 |
928,933.85 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
642,824.43 |
696,600.62 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
3,359,700.00 |
3,360,000.00 |
01/01/21 |
09/30/21 |
-- |
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 |
|
27 |
778,012.14 |
876,360.60 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
900,031.27 |
982,733.76 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
687,353.96 |
745,156.58 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
270,673.46 |
269,543.16 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
1,132,039.96 |
1,114,785.30 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
391,076.75 |
392,655.28 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
395,893,283.99 |
408,583,176.95 |
0.00 |
0.00 |
120,757.91 |
120,757.91 |
0.00 |
0.00 |
|
|
|||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 16 of 27 |
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
|
|
No principal prepayments this period |
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 17 of 27 |
|
|
|
|
|
|
|
|
Historical Detail |
|
|
|
|
|
|
|
|
|
||||
|
|||||||||||||||||||||
|
|
|
|
|
|
Delinquencies¹ |
|
|
|
|
|
|
Prepayments |
|
|
Rate and Maturities |
|||||
|
|
30-59 Days |
|
60-89 Days |
|
90 Days or More |
|
Foreclosure |
|
REO |
|
Modifications |
|
|
Curtailments |
|
Payoff |
|
Next Weighted Avg. |
|
|
Distribution |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
|
# |
Amount |
# |
Amount |
|
Coupon |
Remit |
WAM¹ |
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
01/14/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.940814% |
3.926080% |
89 |
12/15/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.940970% |
3.926237% |
90 |
11/16/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.941144% |
3.926411% |
91 |
10/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.941299% |
3.926566% |
92 |
09/15/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.941471% |
3.926738% |
93 |
08/13/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.941624% |
3.926891% |
94 |
07/15/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.941776% |
3.927044% |
95 |
06/15/21 |
1 |
16,642,279.44 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.941946% |
3.927214% |
96 |
05/14/21 |
0 |
0.00 |
1 |
16,660,455.97 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.942097% |
3.927365% |
97 |
04/15/21 |
1 |
4,200,000.00 |
1 |
16,681,016.77 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.942266% |
3.927533% |
98 |
03/15/21 |
0 |
0.00 |
1 |
16,699,015.66 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.942414% |
3.927682% |
99 |
02/16/21 |
0 |
0.00 |
2 |
20,924,354.09 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
0 |
0.00 |
0 |
0.00 |
|
3.942619% |
3.927887% |
100 |
(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 |
||
|
|
|
|
|
|
|
No delinquent loans this period |
|
|
|
|
|
|
||
1 Mortgage Loan Status |
|
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
|
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
|||||||
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
|
2 - Foreclosure |
7 - REO |
|
|
11- Full Payoff |
|
||||||
Delinquent |
|
|
|
|
|
|
|
|
3 - Bankruptcy |
8 - Resolved |
|
|
12 - Reps and Warranties |
||
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
||
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
98 - Other |
|
|
|
|
|
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 19 of 27 |
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
||||||||
|
|
Total |
Performing |
Non-Performing |
|
REO/Foreclosure |
|
|
|
||||||||
Past Maturity |
|
0 |
0 |
0 |
|
|
0 |
|
0 - 6 Months |
|
0 |
0 |
0 |
|
|
0 |
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
13 - 24 Months |
|
0 |
0 |
0 |
|
|
0 |
|
25 - 36 Months |
|
34,323,562 |
34,323,562 |
0 |
|
|
0 |
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
49 - 60 Months |
|
0 |
0 |
0 |
|
|
0 |
|
> 60 Months |
|
766,738,627 |
766,738,627 |
0 |
|
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
|
REO/Foreclosure |
|
|
||||||||
Jan-22 |
801,062,188 |
801,062,188 |
0 |
0 |
0 |
|
0 |
|
Dec-21 |
801,301,467 |
801,301,467 |
0 |
0 |
0 |
|
0 |
|
Nov-21 |
801,562,093 |
801,562,093 |
0 |
0 |
0 |
|
0 |
|
Oct-21 |
801,799,427 |
801,799,427 |
0 |
0 |
0 |
|
0 |
|
Sep-21 |
802,058,178 |
802,058,178 |
0 |
0 |
0 |
|
0 |
|
Aug-21 |
802,293,583 |
802,293,583 |
0 |
0 |
0 |
|
0 |
|
Jul-21 |
802,528,075 |
802,528,075 |
0 |
0 |
0 |
|
0 |
|
Jun-21 |
802,784,086 |
786,141,806 |
16,642,279 |
0 |
0 |
|
0 |
|
May-21 |
803,016,670 |
786,356,214 |
0 |
16,660,456 |
0 |
|
0 |
|
Apr-21 |
803,270,843 |
782,389,826 |
4,200,000 |
16,681,017 |
0 |
|
0 |
|
Mar-21 |
803,501,535 |
786,802,519 |
0 |
16,699,016 |
0 |
|
0 |
|
Feb-21 |
803,799,004 |
782,874,650 |
0 |
20,924,354 |
0 |
|
0 |
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
|
|||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 20 of 27 |
|
|
|
Specially Serviced Loan Detail - Part 1 |
|
|
|
|
|||
|
|
Ending Scheduled |
Net Operating |
|
|
|
Remaining |
|||
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
20 |
30504305 |
16,505,165.89 |
16,505,165.89 |
86,000,000.00 |
04/15/21 |
2,495,584.03 |
0.51000 |
10/31/21 |
11/01/24 |
333 |
Totals |
|
16,505,165.89 |
16,505,165.89 |
86,000,000.00 |
2,495,584.03 |
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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 |
|
20 |
30504305 |
LO |
OH |
02/10/21 |
1 |
|
|
|
|
1/3/2022: Loan transferred to Special Servicing on 2/10/2021 due to imminent payment default. Loan was delinquent for 12/1/2020. Hard Lockbox in place and funds being utilized for waterfall payments when amounts sufficient. Counsel |
|||||||
|
engaged and demand letter issued. Appraisal update has been received. The loan has now been paid current with respect to regularly due principal and interest and special servicing fees. The borrower and lender have reached an agreement |
|||||||
|
in principal to settle the penalty fees and the lender is awaiting the borrower's settlement of fees. |
|
|
|
||||
|
||||||||
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
HC - Health Care |
|
MU - Mixed Use |
|
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|
MF - Multi-Family |
|
SS - Self Storage |
|
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 22 of 27 |
|
|
|
|
Modified Loan Detail |
|
|
|
||
|
|
Pre-Modification |
Post-Modification |
|
|
Modification |
Modification |
||
|
|
|
|
|
|
Modification |
Modification Booking |
Closing |
Effective |
|
|
Balance |
Rate |
Balance |
Rate |
|
|
|
|
Pros ID |
Loan Number |
|
|
|
|
Code¹ |
Date |
Date |
Date |
7 |
30502639 |
19,692,679.36 |
5.30000% |
19,692,679.36 |
5.30000% |
8 |
08/06/20 |
08/06/20 |
08/17/20 |
7 |
30502639 |
0.00 |
5.30000% |
0.00 |
5.30000% |
8 |
08/04/20 |
08/06/20 |
08/17/20 |
7A |
30502640 |
19,692,679.36 |
5.30000% |
19,692,679.36 |
5.30000% |
8 |
08/06/20 |
08/06/20 |
08/17/20 |
7A |
30502640 |
0.00 |
5.30000% |
0.00 |
5.30000% |
8 |
08/04/20 |
08/06/20 |
08/17/20 |
Totals |
|
39,385,358.72 |
|
39,385,358.72 |
|
|
|
|
|
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) |
20 |
0.00 |
0.00 |
3,557.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
3,557.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total 3,557.24 |
|||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 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 12-10-2021 01-10-2022 Deutsche Bank AG, acting through its New York Branch, Wells Fargo Bank, N.A. and Morgan Stanley Bank, N.A. 10-21-2019 62500000.00000000 120 11-09-2029 0 .03004500 .03004500 3 1 120 12-09-2019 true 1 A1 3 .00000000 62500000.00000000 1 1 1 true true true false false 07-08-2029 07-08-2029 .00000000 .00000000 Century Plaza Towers 2029 Century Park Los Angeles CA 90067 Los Angeles OF 2401641 2401641 1975 2015 2302000000.00000000 MAI 09-24-2019 2302000000.00000000 09-24-2019 MAI .92900000 .90915146 6 12-09-2021 X Unknown 326937 SEYFARTH SHAW LLP 125347 07-31-2031 MANATT, PHELPS & PHILLIPS, LLP 116366 03-08-2035 09-30-2019 01-01-2021 09-30-2021 158615968.00000000 137131662.66670000 37470212.00000000 38862992.14680000 121145756.00000000 98268670.51990000 112250366.00000000 89373281.51990000 UW CREFC 36588133.64000000 4.42000000 2.68580000 4.09000000 2.44270000 N F 09-30-2021 false false 62500000.00000000 161700.52000000 .03004500 .00012080 161700.52000000 .00000000 .00000000 62500000.00000000 62500000.00000000 01-09-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 2 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 08-28-2019 61000000.00000000 120 09-06-2029 0 .03500000 .03500000 3 1 120 10-06-2019 true 1 PP 3 183847.22000000 61000000.00000000 1 8 8 0 true true false false false 06-05-2029 .00000000 .00000000 5901 W Century Blvd 5901 W Century Blvd f/k/a 9841 Airport Blvd Los Angeles CA 90045 Los Angeles 98 553018 71003 21700000.00000000 MAI 07-04-2019 21700000.00000000 07-04-2019 MAI 1.00000000 1.00000000 6 12-06-2021 N LR Century Parking I, LLC 138874 12-31-2114 5959, LLC 78640 12-31-2114 SVI LAX, LLC 73089 12-31-2114 06-30-2019 10-01-2020 09-30-2021 812081.00000000 4826087.34000000 .00000000 80656.19000000 812081.00000000 4745431.15000000 812081.00000000 4745431.15000000 UW CREFC 2946491.94000000 1.61050000 1.61050000 C Hyatt Place/Hyatt House 5959 W. Century Blvd. Los Angeles CA 90045 Los Angeles 98 79279 79279 19000000.00000000 MAI 07-04-2019 19000000.00000000 07-04-2019 MAI 1.00000000 6 12-06-2021 N 06-30-2019 708834.00000000 .00000000 708834.00000000 708834.00000000 UW CREFC C Homewood Suites 6151 W. Century Blvd. Los Angeles CA 90045 Los Angeles 98 239389 78844 2017 18000000.00000000 MAI 07-04-2019 18000000.00000000 07-04-2019 MAI 1.00000000 6 12-06-2021 N 06-30-2019 680761.00000000 .00000000 680761.00000000 680761.00000000 UW CREFC C Residence Inn 5933 W. Century Blvd. Los Angeles CA 90045 Los Angeles 98 219645 73181 2014 16400000.00000000 MAI 07-04-2019 16400000.00000000 07-04-2019 MAI 1.00000000 6 12-06-2021 N 06-30-2019 601110.00000000 .00000000 601110.00000000 601110.00000000 UW CREFC C 5940 West 98th Street 5940 West 98th Street Los Angeles CA 90045 Los Angeles 98 67518 67518 15700000.00000000 MAI 07-04-2019 15700000.00000000 07-04-2019 MAI 1.00000000 6 12-06-2021 N 06-30-2019 660427.00000000 .00000000 660427.00000000 660427.00000000 UW CREFC C Embassy Suites 9801 Airport Blvd. Los Angeles CA 90045 Los Angeles 98 185906 62726 221 15000000.00000000 MAI 07-04-2019 15000000.00000000 07-04-2019 MAI 1.00000000 6 12-06-2021 N 06-30-2019 558210.00000000 .00000000 558210.00000000 558210.00000000 UW CREFC C 6144 West 98th Street 6144 West 98th Street Los Angeles CA 90045 Los Angeles 98 62726 62726 14900000.00000000 MAI 07-04-2019 14900000.00000000 07-04-2019 MAI 1.00000000 6 12-06-2021 N 06-30-2019 644875.00000000 .00000000 644875.00000000 644875.00000000 UW CREFC C 5960 West 98th Street 5960 West 98th Street Los Angeles CA 90045 Los Angeles 98 60925 60925 14200000.00000000 MAI 07-04-2019 14200000.00000000 07-04-2019 MAI 1.00000000 6 12-06-2021 N 06-30-2019 601606.00000000 .00000000 601606.00000000 601606.00000000 UW CREFC C false false 61000000.00000000 183847.22000000 .03500000 .00015440 183847.22000000 .00000000 .00000000 61000000.00000000 61000000.00000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 3 1 12-10-2021 01-10-2022 JPMorgan Chase Bank, National Association 10-18-2019 55000000.00000000 120 11-01-2029 0 .03505000 .03505000 3 1 120 12-01-2019 true 1 A1 3 .00000000 55000000.00000000 1 1 1 0 true true true false false 12-31-2021 07-31-2029 07-31-2029 .00000000 .00000000 Innovation Park 7201, 7207, 7345 IBM Drive 8105, 8201, 8203, 8209, 8335, 8405, 8501,8505,8511 Charlotte NC 28262 Mecklenburg OF 1854729 1854729 1979 2011 264900000.00000000 MAI 08-22-2019 264900000.00000000 08-22-2019 MAI .96100000 .86380000 6 X Equitable Financial Life Insurance Company 291528 11-30-2028 Allstate Insurance company 257393 12-31-2027 The IMAGINE Group, LLC 238744 01-31-2026 08-31-2019 01-01-2021 09-30-2021 32323781.00000000 33147334.29000000 11117049.00000000 10652655.44000000 21206732.00000000 22494678.85000000 19162924.00000000 20450870.85000000 UW CREFC 6476582.82660000 3.27000000 3.47320000 2.96000000 3.15770000 F F 09-30-2021 false false 55000000.00000000 166000.69000000 .03505000 .00012080 166000.69000000 .00000000 .00000000 55000000.00000000 55000000.00000000 01-01-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 4 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 09-16-2019 54000000.00000000 120 10-06-2029 0 .03925000 .03925000 3 1 120 11-06-2019 true 1 PP 3 182512.50000000 54000000.00000000 1 2 2 0 true true false false false 07-05-2029 .00000000 .00000000 12655 West Jefferson Blvd 12655 West Jefferson Blvd Playa Vista CA 90066 Los Angeles OF 100756 100756 1985 2016 94150000.00000000 MAI 06-28-2019 94150000.00000000 06-28-2019 MAI 1.00000000 1.00000000 6 12-06-2021 N 12655 Jefferson Blvd Tenant LLC/WeWork 82889 08-31-2030 AegisMedia Americas, Inc. / Dentsu 17867 11-30-2023 05-31-2019 07-01-2020 06-30-2021 5939722.00000000 6128238.58000000 2229760.00000000 2000240.93000000 3709962.00000000 4127997.65000000 3372686.00000000 4079520.65000000 UW CREFC 2228527.74000000 1.85230000 1.83060000 F 06-30-2021 12555 West Jefferson Blvd 12555 West Jefferson Blvd Playa Vista CA 90066 Los Angeles OF 93152 93152 1985 2017 92500000.00000000 MAI 06-28-2019 92500000.00000000 06-28-2019 MAI .94100000 .59737327 6 12-06-2021 N PROVIDENCE HEALTH SYSTEM 35562 07-31-2031 OMD USA, LLC/CARDINIA 15955 09-30-2024 RANDTY TAYLOR CONSULTING/HARVEST 5834 06-30-2023 05-31-2019 07-01-2020 06-30-2021 6751297.00000000 4877651.35000000 2024826.00000000 1856172.27000000 4726471.00000000 3021479.08000000 4572160.00000000 2867168.08000000 UW CREFC 2188732.64000000 1.38050000 1.31000000 F 06-30-2021 false false 54000000.00000000 182512.50000000 .03925000 .00015440 182512.50000000 .00000000 .00000000 54000000.00000000 54000000.00000000 01-06-2022 2 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 5 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 01-30-2019 46750000.00000000 120 02-06-2029 0 .04554000 .04554000 3 1 120 03-06-2019 true 1 PP 3 183330.13000000 46750000.00000000 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 .90300000 .77420000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 735039.00000000 795506.35000000 271560.00000000 303284.96140000 463480.00000000 492221.38860000 454180.00000000 482921.38860000 UW CREFC 234520.22000000 2.09880000 2.05920000 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 .84000000 .76000000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 647278.00000000 661694.73000000 235269.00000000 251192.71500000 412008.00000000 410502.01500000 404508.00000000 403002.01500000 UW CREFC 213266.24000000 1.92480000 1.88970000 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 .88000000 .76000000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 608090.00000000 666259.04000000 219192.00000000 256459.46170000 388898.00000000 409799.57830000 381398.00000000 402299.57830000 UW CREFC 205472.15000000 1.99440000 1.95790000 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 .73680000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 570592.00000000 616676.30000000 207729.00000000 227769.59550000 362864.00000000 388906.70450000 357164.00000000 383206.70450000 UW CREFC 197678.05000000 1.96740000 1.93850000 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 1.00000000 .93330000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 665860.00000000 768103.96000000 267175.00000000 351023.59330000 398684.00000000 417080.36670000 385184.00000000 403580.36670000 UW CREFC 192719.07000000 2.16420000 2.09410000 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 .63600000 .68180000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 529825.00000000 530156.27000000 151659.00000000 195262.45120000 378166.00000000 334893.81880000 371566.00000000 328293.81880000 UW CREFC 189883.97000000 1.76370000 1.72890000 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 .87100000 .83870000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 517168.00000000 569112.04000000 203935.00000000 215904.23580000 313233.00000000 353207.80420000 303933.00000000 343907.80420000 UW CREFC 175006.52000000 2.01830000 1.96510000 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 .94740000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 506825.00000000 499825.37000000 192128.00000000 226723.23440000 314697.00000000 273102.13560000 308997.00000000 266202.13560000 UW CREFC 172878.23000000 1.57970000 1.53980000 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 .90300000 .77420000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 553063.00000000 617898.79000000 215319.00000000 235606.05460000 337744.00000000 382292.73540000 328444.00000000 372992.73540000 UW CREFC 169336.80000000 2.25760000 2.20270000 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 1.00000000 .92110000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 534232.00000000 509092.24000000 249658.00000000 232200.50300000 284575.00000000 276891.73700000 273175.00000000 265491.73700000 UW CREFC 157294.47000000 1.76030000 1.68790000 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 .95700000 .82610000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 490613.00000000 516310.42000000 192030.00000000 210055.61230000 298584.00000000 306254.80770000 291684.00000000 299354.80770000 UW CREFC 155166.17000000 1.97370000 1.92930000 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 .97400000 .97370000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 540720.00000000 587987.46000000 217473.00000000 231278.37290000 323248.00000000 356709.08710000 311848.00000000 345309.08710000 UW CREFC 154459.37000000 2.30940000 2.23560000 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 .92000000 .80000000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 491223.00000000 566143.32000000 208319.00000000 223028.15630000 282903.00000000 343115.16370000 275403.00000000 335615.16370000 UW CREFC 153748.61000000 2.23170000 2.18290000 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 .91670000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 444622.00000000 460505.83000000 190593.00000000 215515.44230000 254029.00000000 244990.38770000 246829.00000000 237790.38770000 UW CREFC 134619.01000000 1.81990000 1.76640000 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 .95450000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 401379.00000000 464175.82000000 164411.00000000 190032.70860000 236969.00000000 274143.11140000 230369.00000000 267543.11140000 UW CREFC 133912.20000000 2.04720000 1.99790000 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 .92680000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 456236.00000000 440221.29000000 225261.00000000 235564.02410000 230974.00000000 204657.26590000 218674.00000000 192657.26590000 UW CREFC 116906.46000000 1.75060000 1.64800000 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 .90480000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 376521.00000000 394559.83000000 172187.00000000 182607.09640000 204334.00000000 211952.73360000 198034.00000000 205652.73360000 UW CREFC 115913.78000000 1.82850000 1.77420000 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 .88900000 .66670000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 351845.00000000 389967.43000000 127819.00000000 162915.78610000 224026.00000000 227051.64390000 218626.00000000 221651.64390000 UW CREFC 115489.39000000 1.96600000 1.91920000 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 .93100000 .89660000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 404673.00000000 462587.61000000 177795.00000000 207407.61070000 226878.00000000 255179.99930000 218178.00000000 246479.99930000 UW CREFC 114782.59000000 2.22320000 2.14740000 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 .91180000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 384070.00000000 456998.22000000 167504.00000000 181025.77250000 216566.00000000 275972.44750000 206366.00000000 265772.44750000 UW CREFC 111947.48000000 2.46520000 2.37410000 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 .57140000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 282645.00000000 322945.16000000 97186.00000000 96580.84880000 185459.00000000 226364.31120000 183359.00000000 224264.31120000 UW CREFC 110529.92000000 2.04800000 2.02900000 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 .84200000 .89470000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 336607.00000000 388133.97000000 129612.00000000 156218.24500000 206995.00000000 231915.72500000 201295.00000000 226215.72500000 UW CREFC 109819.17000000 2.11180000 2.05990000 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 .41670000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 328234.00000000 346960.80000000 119411.00000000 142457.98290000 208822.00000000 204502.81710000 205222.00000000 200902.81710000 UW CREFC 106277.74000000 1.92420000 1.89040000 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 1.00000000 .95240000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 329623.00000000 377465.14000000 145853.00000000 159262.41290000 183770.00000000 218202.72710000 177470.00000000 211902.72710000 UW CREFC 104153.38000000 2.09500000 2.03450000 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 .95200000 1.00000000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 328876.00000000 389841.80000000 157767.00000000 168970.92100000 171109.00000000 220870.87900000 164809.00000000 214570.87900000 UW CREFC 103442.64000000 2.13520000 2.07430000 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 .81250000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 320184.00000000 340093.59000000 136188.00000000 149852.44750000 183996.00000000 190241.14250000 179196.00000000 185441.14250000 UW CREFC 52430.34000000 3.62850000 3.53690000 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 .87500000 .75000000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 263457.00000000 277209.34000000 89085.00000000 110103.70850000 174372.00000000 167105.63150000 171972.00000000 164705.63150000 UW CREFC 100044.15000000 1.67030000 1.64630000 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 .71430000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 253514.00000000 291143.81000000 87130.00000000 89945.41450000 166384.00000000 201198.39550000 164284.00000000 199098.39550000 UW CREFC 92956.87000000 2.16440000 2.14180000 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 .86960000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 325066.00000000 395857.16000000 163596.00000000 161264.22480000 161470.00000000 234592.93520000 154570.00000000 227692.93520000 UW CREFC 95652.98000000 2.45250000 2.38040000 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 1.00000000 .92590000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 331742.00000000 346216.59000000 154437.00000000 164135.76240000 177305.00000000 182080.82760000 169205.00000000 173980.82760000 UW CREFC 92956.87000000 1.95880000 1.87160000 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 .83330000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 228944.00000000 267653.72000000 95058.00000000 103200.41350000 133886.00000000 164453.30650000 132086.00000000 162653.30650000 UW CREFC 84174.03000000 1.95370000 1.93230000 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 1.00000000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 214360.00000000 257571.42000000 84659.00000000 95263.96780000 129701.00000000 162307.45220000 127901.00000000 160507.45220000 UW CREFC 80489.66000000 2.01650000 1.99410000 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 1.00000000 1.00000000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 214714.00000000 207878.06000000 77129.00000000 93058.90040000 137584.00000000 114819.15960000 135484.00000000 112719.15960000 UW CREFC 79354.04000000 1.44690000 1.42050000 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 .84600000 .92310000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 224601.00000000 273087.05000000 93168.00000000 106838.28030000 131433.00000000 166248.76970000 127533.00000000 162348.76970000 UW CREFC 71559.95000000 2.32320000 2.26870000 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 .83330000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 200282.00000000 221750.47000000 87295.00000000 93617.77620000 112987.00000000 128132.69380000 111187.00000000 126332.69380000 UW CREFC 70853.14000000 1.80840000 1.78300000 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 .66670000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 208973.00000000 228250.30000000 84222.00000000 91979.35040000 124751.00000000 136270.94960000 122951.00000000 134470.94960000 UW CREFC 70567.27000000 1.93110000 1.90560000 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 .89500000 .78950000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 234105.00000000 158858.99000000 111404.00000000 106073.86960000 122700.00000000 52785.12040000 117000.00000000 47085.12040000 UW CREFC 62348.30000000 .84660000 .75520000 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 1.00000000 1.00000000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 206095.00000000 216766.86000000 96900.00000000 112981.12220000 109195.00000000 103785.73780000 103495.00000000 98085.73780000 UW CREFC 58100.07000000 1.78630000 1.68820000 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 .88890000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 214465.00000000 247986.76000000 89303.00000000 117436.17790000 125162.00000000 130550.58210000 119762.00000000 125150.58210000 UW CREFC 52430.34000000 2.49000000 2.38700000 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 .66670000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 148035.00000000 173775.30000000 75778.00000000 88195.60730000 72257.00000000 85579.69270000 69557.00000000 82879.69270000 UW CREFC 49313.29000000 1.73540000 1.68070000 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 1.00000000 1.00000000 6 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 136173.00000000 163226.26000000 78494.00000000 79155.35150000 57679.00000000 84070.90850000 54979.00000000 81370.90850000 UW CREFC 43079.69000000 1.95150000 1.88880000 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 12-06-2021 N 07-31-2019 07-01-2020 06-30-2021 19200.00000000 19200.00000000 8597.00000000 9955.32320000 10603.00000000 9244.67680000 10603.00000000 9244.67680000 UW CREFC 23381.79000000 .39540000 .39540000 F false false 46750000.00000000 183330.12000000 .04554000 .00012080 183330.12000000 .00000000 .00000000 46750000.00000000 46750000.00000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 6 1 12-10-2021 01-10-2022 JPMorgan Chase Bank, National Association 09-25-2019 40150000.00000000 120 10-01-2029 0 .03570000 .03570000 3 1 120 11-01-2019 true 1 WL 3 123427.79000000 40150000.00000000 1 1 1 0 true true true false false 11-30-2021 07-31-2029 07-31-2029 .00000000 .00000000 BJ's Wholesale Club 1752 Shore Parkway Brooklyn NY 11214 Kings RT 135753 135753 2014 74000000.00000000 MAI 08-20-2019 74000000.00000000 08-20-2019 MAI 1.00000000 1.00000000 6 X BJ's Wholesale Club 135753 09-20-2034 03-31-2019 01-01-2021 09-30-2021 4895930.00000000 4222590.96000000 1133964.00000000 205041.53330000 3761966.00000000 4017549.42670000 3748391.00000000 4003974.42670000 UW CREFC 1453262.69330000 2.59000000 2.76450000 2.58000000 2.75520000 F F 09-30-2021 false false 40150000.00000000 123427.79000000 .03570000 .00015440 123427.79000000 .00000000 .00000000 40150000.00000000 40150000.00000000 01-01-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 7 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 03-28-2019 40000000.00000000 120 04-06-2029 360 .05300000 .05300000 3 1 0 05-06-2019 true 1 PP 2 218910.91000000 39723151.38000000 1 22 22 0 false true true false true 12-05-2021 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 07-31-2019 1641235.00000000 464172.00000000 1177063.00000000 1027456.00000000 UW CREFC C 06-30-2021 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 Centrotrade 5874 01-31-2023 07-31-2019 1734449.00000000 566305.00000000 1168144.00000000 1044131.00000000 UW CREFC C 06-30-2021 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 1.00000000 6 X General Dynamics Information 46745 01-31-2022 Emprise Corporation 23501 10-31-2023 Consumer Portfolio Services 21705 08-31-2025 07-31-2019 1552007.00000000 460658.00000000 1091349.00000000 940313.00000000 UW CREFC C 06-30-2021 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 07-31-2019 1140747.00000000 347270.00000000 793477.00000000 710407.00000000 UW CREFC C 06-30-2021 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 1.00000000 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 07-31-2019 1703553.00000000 579811.00000000 1123742.00000000 1006253.00000000 UW CREFC C 06-30-2021 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 Services, Inc. 24289 11-30-2021 HII Mission Driven I 10950 12-31-2023 Ironclad Technology Services LLC 9952 05-31-2022 07-31-2019 1315851.00000000 511023.00000000 804828.00000000 685641.00000000 UW CREFC C 06-30-2021 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 07-31-2019 1158540.00000000 430355.00000000 728185.00000000 647807.00000000 UW CREFC C 06-30-2021 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 .97200000 6 X Cdyne 22126 01-31-2026 Honeywell Technology Solutions, Inc. 5964 01-31-2022 ReavesColey PLLC 5718 06-30-2021 07-31-2019 1276818.00000000 506992.00000000 769826.00000000 664487.00000000 UW CREFC C 06-30-2021 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 07-31-2019 913640.00000000 245927.00000000 667712.00000000 587859.00000000 UW CREFC C 06-30-2021 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 20003 06-30-2021 Merrill Lynch, Pierce, Fenner & Smith Incorporated 14693 09-30-2022 Sentara Healthcare 7942 12-31-2021 07-31-2019 1163614.00000000 448022.00000000 715592.00000000 612611.00000000 UW CREFC C 06-30-2021 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 .81200000 6 X Schenker, Inc. 31709 01-31-2022 VSolvIt 7097 01-31-2025 Precision Spinal Care Inc. 2298 03-31-2027 07-31-2019 877947.00000000 407712.00000000 470235.00000000 391593.00000000 UW CREFC C 06-30-2021 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 07-31-2019 855826.00000000 201768.00000000 654058.00000000 573274.00000000 UW CREFC C 06-30-2021 Lake Center I - Battlefield 501 Independence Parkway Chesapeake VA 23320 Chesapeake (city) OF 63474 63474 2000 8000000.00000000 MAI 01-07-2019 8000000.00000000 01-07-2019 MAI .90100000 6 X Antech Systems 9832 05-31-2022 C&F Mortgage 5491 11-30-2021 Apogee Solutions 4425 01-31-2025 07-31-2019 1247637.00000000 504547.00000000 743090.00000000 647755.00000000 UW CREFC C 06-30-2021 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 .65200000 6 X Science Systems & Applications 30755 11-30-2021 Battelle Memorial Institute 4270 07-31-2024 Adaptive Aerospace G 3629 07-31-2025 07-31-2019 797415.00000000 436790.00000000 360625.00000000 267958.00000000 UW CREFC C 06-30-2021 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 .87330000 6 X Ultralife Corporation 32522 04-30-2024 Continental Tide Defense System 16350 04-30-2024 Home Depot USA 8058 10-31-2021 07-31-2019 10-01-2020 09-30-2021 682520.00000000 22091288.30000000 160590.00000000 7602059.95000000 521930.00000000 14489228.35000000 425707.00000000 14393005.35000000 UW CREFC 8748094.20000000 1.65630000 1.64530000 C 09-30-2021 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 .74900000 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 07-31-2019 993473.00000000 420842.00000000 572631.00000000 481921.00000000 UW CREFC C 06-30-2021 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 07-31-2019 1027606.00000000 456302.00000000 571304.00000000 472787.00000000 UW CREFC C 06-30-2021 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 07-31-2019 567856.00000000 140351.00000000 427505.00000000 360021.00000000 UW CREFC C 06-30-2021 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 .59000000 6 X Air National Guard 9950 04-30-2023 Science & Technology Group 6577 11-30-2021 Analytical Mechanics Associates 6219 08-31-2024 07-31-2019 874882.00000000 498244.00000000 376638.00000000 289091.00000000 UW CREFC C 06-30-2021 Oceana Center One - Lynnhaven 484 Viking Drive Virginia Beach VA 23452 Virginia Beach (city) OF 39633 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 12-31-2021 Nations Lending Corporation 3031 01-31-2022 07-31-2019 358058.00000000 224104.00000000 133955.00000000 98664.00000000 UW CREFC C 06-30-2021 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 01-31-2022 Eliza Hope Foundation 5766 08-31-2023 Center for Autism and Related 4070 01-31-2023 07-31-2019 363187.00000000 92851.00000000 270336.00000000 232358.00000000 UW CREFC C 06-30-2021 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 07-31-2019 244690.00000000 103786.00000000 140904.00000000 115529.00000000 UW CREFC C 06-30-2021 false false 38633919.06000000 219250.48000000 .05300000 .00012080 176320.92000000 42929.56000000 .00000000 38590989.50000000 38590989.50000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 08-06-2020 98 .00000000 .00000000 04-06-2029 Prospectus Loan ID 8 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 07-11-2019 37200000.00000000 120 08-06-2029 360 .04100000 .04100000 3 1 0 09-06-2019 true 1 WL 2 179749.79000000 37050001.16000000 1 1 1 0 false true false false false 02-05-2029 .00000000 .00000000 Colorado Square 2 North Nevada Avenue 118 and 130 East Pikes Peak Ave Colorado Springs CO 80903 El Paso OF 240823 245509 1976 2018 51600000.00000000 MAI 05-24-2019 51600000.00000000 05-24-2019 MAI .90600000 .89640000 6 12-06-2021 N Colorado Interstate Gas Company, LLC 128271 06-30-2033 Colorado Interstate gas Company LLC 13260 06-30-2033 Public Relation Advertising Company 11364 09-30-2027 05-31-2019 01-01-2021 09-30-2021 5860001.00000000 6001850.66660000 2398116.00000000 2470525.37000000 3461885.00000000 3531325.29660000 3307214.00000000 3376654.29660000 UW CREFC 2156997.48000000 1.60000000 1.63710000 1.53000000 1.56540000 N F 09-30-2021 false false 35712529.34000000 179749.79000000 .04100000 .00015440 126085.07000000 53664.72000000 .00000000 35658864.62000000 35658864.62000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 9 1 12-10-2021 01-10-2022 JPMorgan Chase Bank, National Association 09-10-2019 35000000.00000000 120 10-01-2029 0 .03250000 .03250000 3 1 120 11-01-2019 true 1 PP 3 97951.39000000 35000000.00000000 1 1 1 0 true true false false false 06-30-2029 .00000000 .00000000 Sunset North 3120 139th Avenue SE 3150, 3180 139th Ave SE Bellevue WA 98005 King OF 464061 464061 1999 2019 227100000.00000000 MAI 08-21-2019 227100000.00000000 08-21-2019 MAI .98800000 .99150000 6 12-01-2021 N Intellectual Ventures 152633 05-31-2025 ArenaNet 96839 05-31-2029 WeWork 78303 12-31-2031 07-31-2019 07-01-2020 06-30-2021 19978769.00000000 21615599.00000000 6362971.00000000 6851953.53000000 13615798.00000000 14763645.47000000 13003237.00000000 14151084.47000000 UW CREFC 4942708.25000000 2.75000000 2.98700000 2.63000000 2.86300000 F F 06-30-2021 false false 35000000.00000000 97951.39000000 .03250000 .00012080 97951.39000000 .00000000 .00000000 35000000.00000000 35000000.00000000 01-01-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 10 1 12-10-2021 01-10-2022 JPMorgan Chase Bank, National Association 10-25-2019 32840000.00000000 120 11-01-2029 360 .04620000 .04620000 3 1 60 12-01-2019 true 1 WL 5 .00000000 32840000.00000000 1 8 8 0 true true false false false 08-31-2029 .00000000 .00000000 Jersey City Group 2 126, 130 and 134 Corbin Avenue Jersey City NJ 07306 Hudson MF 63 63 1901 2019 13100000.00000000 Non-MAI 09-18-2019 13100000.00000000 09-18-2019 MAI .92100000 .96830000 6 12-01-2021 X 01-01-2021 03-31-2021 .00000000 712142.00000000 366710.65000000 345431.35000000 332868.85000000 UW CREFC 384570.09000000 .89820000 .86560000 F 500 Baldwin Avenue 500 Baldwin Avenue Jersey City NJ 07306 Hudson MF 29 29 1900 6100000.00000000 Non-MAI 09-18-2019 6100000.00000000 09-18-2019 MAI 1.00000000 6 12-01-2021 X .00000000 UW CREFC F 1062 Westside Ave 1062 Westside Ave Jersey City NJ 07306 Hudson MF 19 19 1920 2019 5800000.00000000 Non-MAI 09-17-2019 5800000.00000000 09-17-2019 MAI .94700000 6 12-01-2021 X .00000000 UW CREFC F 38 and 42 Broadway 38 Boradway 42 Broadway Jersey City NJ 07306 Hudson MF 24 24 1900 2019 4700000.00000000 Non-MAI 09-18-2019 4700000.00000000 09-18-2019 MAI .91700000 6 12-01-2021 X .00000000 UW CREFC F 384 Baldwin Avenue 384 Baldwin Avenue Jersey City NJ 07306 Hudson MF 20 20 1900 2019 3500000.00000000 Non-MAI 09-18-2019 3500000.00000000 09-18-2019 MAI .95000000 6 12-01-2021 X .00000000 UW CREFC F 943 Pavonia Avenue 943 Pavonia Avenue Jersey City NJ 07306 Hudson MF 17 17 1900 2019 3400000.00000000 Non-MAI 09-17-2019 3400000.00000000 09-17-2019 MAI .94100000 6 12-01-2021 X .00000000 UW CREFC F 863 Pavonia Avenue 863 Pavonia Avenue Jersey City NJ 07306 Hudson MF 13 13 1923 2019 2800000.00000000 Non-MAI 09-17-2019 2800000.00000000 09-17-2019 MAI 1.00000000 6 12-01-2021 X .00000000 UW CREFC F 429 Hoboken Avenue Hoboken Avenue Jersey City NJ 07306 Hudson MF 16 16 1900 2019 2400000.00000000 Non-MAI 09-18-2019 2400000.00000000 09-18-2019 MAI 1.00000000 6 12-01-2021 X .00000000 UW CREFC F false false 32840000.00000000 130648.47000000 .04620000 .00015440 130648.47000000 .00000000 .00000000 32840000.00000000 32840000.00000000 01-01-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 11 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 08-09-2019 32750000.00000000 120 09-06-2029 0 .03540000 .03540000 3 1 120 10-06-2019 true 1 PP 3 99832.92000000 32750000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Belvedere Place 1 & 2 Belvedere Place Mill Valley CA 94941 Marin OF 102502 102502 10 2000 71000000.00000000 MAI 07-23-2019 71000000.00000000 07-23-2019 MAI 1.00000000 .75339258 6 12-06-2021 N REDWOOD TRUST, INC. 21371 05-31-2028 WEWORK 20838 12-31-2030 MERRILL LYNCH, PIERCE, FENNER AND SMITH 18450 06-30-2022 05-31-2019 10-01-2020 09-30-2021 6480910.00000000 6783300.00000000 1897439.00000000 2112791.66000000 4583471.00000000 4670508.34000000 4131437.00000000 4218474.34000000 UW CREFC 1579233.37000000 2.90000000 2.95750000 2.62000000 2.67120000 N F 09-30-2021 false false 32750000.00000000 99832.92000000 .03540000 .00015440 99832.92000000 .00000000 .00000000 32750000.00000000 32750000.00000000 01-06-2022 2 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 12 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 08-22-2019 29600000.00000000 120 09-06-2029 360 .03750000 .03750000 3 1 60 10-06-2019 true 1 WL 5 95583.33000000 29600000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Raddon Union Heights 7730 South Union Park Avenue Sandy UT 84047 Salt Lake OF 142899 142899 2007 43900000.00000000 MAI 07-29-2019 43900000.00000000 07-29-2019 MAI .88200000 .94990000 6 12-06-2021 N Green River Capital LLC and Red Bell Real Estate, LLC (griver) 33280 08-31-2024 Zions Bank, N.A. Third (zbnathir) 16667 05-31-2023 Performance Matters LLC (perform) 16160 11-30-2021 05-31-2019 01-01-2021 09-30-2021 3951732.00000000 3863607.17330000 1136066.00000000 1070088.54340000 2815666.00000000 2793518.62990000 2592054.00000000 2569906.62990000 UW CREFC 1125416.62670000 1.71000000 2.48220000 1.58000000 2.28350000 N F 09-30-2021 false false 29600000.00000000 95583.33000000 .03750000 .00015440 95583.33000000 .00000000 .00000000 29600000.00000000 29600000.00000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 13 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 10-09-2019 25250000.00000000 120 11-06-2029 0 .03571000 .03571000 3 1 120 12-06-2019 true 1 WL 3 .00000000 25250000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 The Residence Inn by Marriott South Beach 1231 17th Street Miami Beach FL 33139 Miami-Dade LO 116 116 2016 48000000.00000000 MAI 09-01-2019 48000000.00000000 09-01-2019 MAI .88100000 .84300000 6 12-06-2021 N 08-31-2019 01-01-2021 09-30-2021 7405620.00000000 7534769.33330000 4305102.00000000 4197828.77000000 3100518.00000000 3336940.56330000 2730237.00000000 2960202.09330000 UW CREFC 914200.78670000 3.39000000 3.65010000 2.99000000 3.23800000 N F false false 25250000.00000000 77644.45000000 .03571000 .00015440 77644.45000000 .00000000 .00000000 25250000.00000000 25250000.00000000 01-06-2022 2 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 14 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 04-11-2019 25000000.00000000 120 05-06-2029 360 .04390000 .04390000 3 1 0 06-06-2019 true 1 PP 2 125042.60000000 24808909.89000000 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 .85130000 6 12-06-2021 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 01-01-2021 09-30-2021 14691541.00000000 14713638.66660000 6697245.00000000 6030307.06670000 7994296.00000000 8683331.59990000 7745455.00000000 8434490.59990000 UW CREFC 5401840.20000000 1.48000000 1.60750000 1.43000000 1.56140000 N F 10-29-2021 false false 23947324.78000000 125042.60000000 .04390000 .00012080 90527.54000000 34515.06000000 .00000000 23912809.72000000 23912809.72000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 15 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 10-11-2019 24500000.00000000 120 11-06-2029 360 .04050000 .04050000 3 1 0 12-06-2019 true 1 WL 2 .00000000 24500000.00000000 1 1 1 0 false true false false false 08-05-2029 .00000000 .00000000 8571 Rivers Ave 8571 Rivers Ave North Charleston SC 29406 Charleston OF 173582 173582 1995 2017 40400000.00000000 MAI 09-10-2019 40400000.00000000 09-10-2019 MAI 1.00000000 1.00000000 6 12-06-2021 N T-Mobile PCS Holdings LLC 173582 07-31-2030 01-01-2021 09-30-2021 3823548.00000000 4030098.64000000 1169529.00000000 756772.76320000 2654020.00000000 3273325.87680000 2441373.00000000 3060678.87680000 UW CREFC 1412088.96000000 1.88000000 2.31810000 1.73000000 2.16750000 N F 11-01-2021 false false 23620012.27000000 117674.08000000 .04050000 .00015440 82374.79000000 35299.29000000 .00000000 23584712.98000000 23584712.98000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 16 1 12-10-2021 01-10-2022 Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association and Goldman Sachs Bank USA 06-03-2019 20000000.00000000 120 07-01-2029 0 .03740800 .03740800 3 1 120 08-01-2019 true 1 A1 3 64424.89000000 20000000.00000000 1 1 1 0 true true false false false 02-28-2029 .00000000 .00000000 Grand Canal Shoppes 3327 & 3377 Las Vegas Blvd South Las Vegas NV 89109 Clark RT 802338 759891 1999 2007 1640000000.00000000 MAI 04-03-2019 1640000000.00000000 04-03-2019 MAI .94000000 .82590000 6 12-01-2021 N VENETIAN CASINO RESORT 42185 12-31-2021 SHOWROOM SPACE 38920 05-31-2029 MADAME 'TUSSAUD LAS VEGAS 28000 07-31-2024 03-31-2019 01-01-2021 09-30-2021 104029334.00000000 86204174.66670000 31007624.00000000 30997669.66650000 73021709.00000000 55206505.00020000 70997903.00000000 53182699.00020000 UW CREFC 28824942.22000000 2.53000000 1.91520000 2.46000000 1.84500000 F F 09-30-2021 false false 20000000.00000000 64424.89000000 .03740800 .00012080 64424.89000000 .00000000 .00000000 20000000.00000000 20000000.00000000 01-01-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 17 1 12-10-2021 01-10-2022 JPMorgan Chase Bank, National Association/Wells Fargo Bank, National Association 09-11-2019 20000000.00000000 120 09-11-2029 0 .03688000 .03688000 3 1 120 10-11-2019 true 1 PP 3 63515.56000000 20000000.00000000 1 1 1 5 true true false false false 05-10-2029 .00000000 .00000000 620 National 600 and 620 National Avenue Mountain View CA 94043 Santa Clara OF 151064 151064 2017 197000000.00000000 MAI 08-19-2019 197000000.00000000 08-19-2019 MAI 1.00000000 1.00000000 6 12-11-2021 N 151064 05-31-2029 01-01-2021 09-30-2021 12672245.00000000 11893674.66660000 2708238.00000000 2530058.08010000 9964007.00000000 9363616.58650000 9964007.00000000 9363616.58650000 UW CREFC 5161096.48000000 1.93000000 1.81430000 1.93000000 1.81430000 N F 09-30-2021 false false 20000000.00000000 63515.56000000 .03688000 .00012080 63515.56000000 .00000000 .00000000 20000000.00000000 20000000.00000000 12-11-2021 2 false 63472.50000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 18 1 12-10-2021 01-10-2022 JPMorgan Chase Bank, National Association/Wells Fargo Bank, National Association 09-12-2019 20000000.00000000 120 10-11-2029 0 .03330000 .03330000 3 1 120 11-11-2019 true 1 PP 3 57350.00000000 20000000.00000000 1 1 1 5 true true true false false 12-10-2021 06-10-2029 06-10-2029 .00000000 .00000000 Tysons Corner Center - Office Tower 7900 Tysons One Place McLean VA 22102 Fairfax OF 528730 528730 2014 365000000.00000000 MAI 08-12-2019 365000000.00000000 08-12-2019 MAI 1.00000000 .99655590 6 X INTELSAT US, LLC 154660 07-31-2030 DELOITTE 94378 08-31-2027 SPLUNK 57521 05-31-2023 06-30-2019 01-01-2021 09-30-2021 31434407.00000000 20877333.33330000 10604603.00000000 11069376.33340000 20829804.00000000 9807956.99990000 19666598.00000000 8644750.99990000 UW CREFC 6420733.33330000 3.25000000 1.52750000 3.07000000 1.34640000 F F 09-30-2021 false false 20000000.00000000 57350.00000000 .03330000 .00013330 57350.00000000 .00000000 .00000000 20000000.00000000 20000000.00000000 12-11-2021 2 false 57285.41000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 19 1 12-10-2021 01-10-2022 JPMorgan Chase Bank, National Association 11-29-2018 19230000.00000000 120 12-01-2028 0 .05390000 .05390000 3 1 120 01-01-2019 true 1 WL 3 89253.91000000 19230000.00000000 1 1 1 0 true true true false false 01-31-2021 09-30-2028 09-30-2028 .00000000 .00000000 Guardian Self Storage-Boulder 4900 & 5000 Broadway Street Boulder CO 80304 Boulder SS 144175 144175 1253 1979 2017 31020000.00000000 MAI 10-26-2018 31020000.00000000 10-26-2018 MAI .88000000 1.00000000 6 X 08-31-2019 01-01-2021 06-30-2021 2668665.00000000 2799396.00000000 932099.00000000 1040253.74000000 1736566.00000000 1759142.26000000 1722422.00000000 1744998.26000000 UW CREFC 1050892.82000000 1.65000000 1.67400000 1.64000000 1.66050000 F F false false 19230000.00000000 89253.91000000 .05390000 .00045440 89253.91000000 .00000000 .00000000 19230000.00000000 19230000.00000000 01-01-2022 2 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 20 1 12-10-2021 01-10-2022 JPMorgan Chase Bank, National Association 10-02-2019 17000000.00000000 60 11-01-2024 360 .05350000 .05350000 3 1 0 12-01-2019 true 1 PP 2 .00000000 17000000.00000000 1 1 1 0 false true false false false 08-31-2024 .00000000 .00000000 Hilton Cincinnati Netherland Plaza 35 West 5th Street Cincinnati OH 45202 Hamilton LO 561 561 1931 2013 105500000.00000000 MAI 08-22-2019 86000000.00000000 04-15-2021 MAI .74800000 .41230000 6 12-01-2021 X 08-31-2019 01-01-2021 10-31-2021 37757247.00000000 18019312.80000000 29865599.00000000 14802956.25000000 7891648.00000000 3216356.55000000 7891648.00000000 2495584.03000000 UW CREFC 4858199.16000000 1.62000000 .66200000 1.62000000 .51370000 F F false false 16523971.20000000 94930.33000000 .05350000 .00012080 76125.02000000 18805.31000000 .00000000 16505165.89000000 16505165.89000000 01-01-2022 2 false .00000000 0 Midland Loan Services 02-10-2021 false .00000000 1 Prospectus Loan ID 21 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 07-26-2019 16100000.00000000 120 08-06-2029 0 .04000000 .04000000 3 1 120 09-06-2019 true 1 WL 3 55455.56000000 16100000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Plaza at the Border 3951-3975 Camino De La Plaza San Ysidro CA San Diego RT 98032 98032 2012 26000000.00000000 MAI 05-23-2019 26000000.00000000 05-23-2019 MAI .91800000 .88150000 6 12-06-2021 N ROSS 27500 01-31-2023 TJ MAXX 24500 10-31-2022 Five Below 10036 01-31-2031 05-31-2019 01-01-2021 09-30-2021 2392905.00000000 2597843.38660000 553100.00000000 630894.60340000 1839805.00000000 1966948.78320000 1623098.00000000 1750241.78320000 UW CREFC 652944.49330000 2.82000000 3.01240000 2.49000000 2.68050000 N F 09-01-2021 false false 16100000.00000000 55455.56000000 .04000000 .00015440 55455.56000000 .00000000 .00000000 16100000.00000000 16100000.00000000 01-06-2022 2 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 22 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 09-09-2019 15000000.00000000 60 10-06-2024 360 .04100000 .04100000 3 1 0 11-06-2019 true 1 WL 2 72479.76000000 14980478.57000000 1 1 1 0 false true false false false 04-05-2024 .00000000 .00000000 Prospect Park 2882 Prospect Park Drive Rancho Cordova CA 95670 Sacramento OF 112666 112492 1999 20700000.00000000 MAI 06-18-2019 20700000.00000000 06-18-2019 MAI .88200000 1.00000000 6 12-06-2021 N Moss Adams, 21852 08-31-2028 Guild Mortgage 19716 11-30-2024 Kleinfelder, Inc 17791 02-28-2023 07-31-2019 01-01-2021 09-30-2021 2462322.00000000 2518464.40000000 899948.00000000 838821.87330000 1562374.00000000 1679642.52670000 1352014.00000000 1469282.52670000 UW CREFC 869757.12000000 1.80000000 1.93120000 1.55000000 1.68930000 N F 11-16-2021 false false 14444877.11000000 72479.76000000 .04100000 .00015440 50998.44000000 21481.32000000 .00000000 14423395.79000000 14423395.79000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 23 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 08-14-2019 13550000.00000000 120 09-06-2029 0 .03900000 .03900000 3 1 120 10-06-2019 true 1 WL 3 45505.42000000 13550000.00000000 1 1 1 0 true true false false false 03-05-2029 .00000000 .00000000 The Sutherland, LLC 4659 S Drexel Blvd Chicago IL 60653 Cook MU 17887 107 107 1923 2012 23225000.00000000 MAI 06-28-2019 23225000.00000000 06-28-2019 MAI .98100000 1.00000000 6 12-06-2021 N Annie Padrid DBA 12000 03-31-2030 VBODY POWER FITNESS LLC 2200 05-31-2023 DERICE ASIAN CUISINE INC 1837 09-30-2023 05-31-2019 10-01-2020 09-30-2021 1883492.00000000 2044973.00000000 807903.00000000 1003944.31000000 1075589.00000000 1041028.69000000 1043489.00000000 1008928.69000000 UW CREFC 535789.62000000 2.01000000 1.94300000 1.95000000 1.88310000 N F 09-30-2021 false false 13550000.00000000 45505.42000000 .03900000 .00015440 45505.42000000 .00000000 .00000000 13550000.00000000 13550000.00000000 01-06-2022 2 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 24 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 06-28-2019 9500000.00000000 120 07-06-2029 360 .04500000 .04500000 3 1 0 08-06-2019 true 1 WL 2 48135.10000000 9453256.41000000 1 1 1 0 false true false false false 04-05-2029 .00000000 .00000000 Richmond City Center 1100-1350 MacDonald Avenue Richmond CA 94801 Contra Costa RT 73992 73992 1994 16500000.00000000 MAI 05-13-2019 16500000.00000000 05-13-2019 MAI .98000000 .94060000 6 12-06-2021 N Food Co. (Kroger) 30000 09-30-2023 Walgreens 14000 10-31-2032 AutoZone 5850 12-01-2022 01-01-2021 06-30-2021 1698574.00000000 1730912.24000000 736712.00000000 801978.39000000 961863.00000000 928933.85000000 885651.00000000 852721.85000000 UW CREFC 577621.20000000 1.67000000 1.60820000 1.53000000 1.47630000 N F 09-30-2021 false false 9134811.97000000 48135.10000000 .04500000 .00015440 35397.40000000 12737.70000000 .00000000 9122074.27000000 9122074.27000000 01-06-2022 2 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 25 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 05-31-2019 9200000.00000000 120 06-06-2029 360 .04620000 .04620000 3 1 60 07-06-2019 true 1 WL 5 36600.67000000 9200000.00000000 1 4 4 0 true true false false false 04-05-2029 .00000000 .00000000 Lewisville Property 1600 Waters Ridge Drive Lewisville TX 75057 Denton HC 20200 20200 2003 6120000.00000000 MAI 04-22-2019 6120000.00000000 04-22-2019 MAI 1.00000000 6 12-06-2021 N 465998.00000000 92724.00000000 373274.00000000 340537.00000000 UW CREFC C Fort Worth Property 251 University Drive, Suite 101 and 151 Fort Worth TX 76107 Tarrant HC 13131 13131 1990 2011 3860000.00000000 MAI 04-22-2019 3860000.00000000 04-22-2019 MAI 1.00000000 6 12-06-2021 N 339914.00000000 116719.00000000 223195.00000000 206262.00000000 UW CREFC C Flower Mound Property 4941 Long Prairie Road Flower Mound TX 75028 Denton HC 8000 8000 2014 3330000.00000000 MAI 04-22-2019 3330000.00000000 04-22-2019 MAI 1.00000000 6 12-06-2021 N 251622.00000000 64866.00000000 186757.00000000 174548.00000000 UW CREFC C Plano Property 4112 West Spring Creek Parkway, Suite D200 Plano TX 75024 Collin HC 8366 8366 2011 2350000.00000000 MAI 04-22-2019 2350000.00000000 04-22-2019 MAI 1.00000000 1.00000000 6 12-06-2021 N 01-01-2021 09-30-2021 179303.00000000 1038345.48000000 41582.00000000 341744.85660000 137721.00000000 696600.62340000 127163.00000000 624166.62340000 UW CREFC 430943.37330000 1.61650000 1.44840000 C false false 9200000.00000000 36600.67000000 .04620000 .00015440 36600.67000000 .00000000 .00000000 9200000.00000000 9200000.00000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 26 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 03-29-2019 9200000.00000000 120 04-06-2029 0 .04630000 .04630000 3 1 120 05-06-2019 true 1 PP 3 36679.89000000 9200000.00000000 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 1.00000000 6 12-06-2021 N National Oilwell Varco, Inc. 337019 11-30-2037 02-28-2019 01-01-2021 09-30-2021 5585060.00000000 3500000.00000000 2379011.00000000 140000.00000000 3206049.00000000 3360000.00000000 3138646.00000000 3292596.00000000 UW CREFC 1840167.73330000 1.74000000 1.82590000 1.71000000 1.78930000 F F 09-30-2021 false false 9200000.00000000 36679.89000000 .04630000 .00012080 36679.89000000 .00000000 .00000000 9200000.00000000 9200000.00000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 27 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 11-01-2019 9100000.00000000 120 11-06-2029 0 .03900000 .03900000 3 1 120 12-06-2019 true 1 WL 3 .00000000 9100000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Island Security Self Storage 10015 SW 178th Street a/k/a 17901 100th Ave. SW Vashon WA 98070 King SS 50073 50073 506 2004 13250000.00000000 MAI 09-24-2019 13250000.00000000 09-24-2019 MAI .95700000 .99240000 6 12-06-2021 N 08-31-2019 01-01-2021 09-30-2021 1139682.00000000 1262801.37330000 358492.00000000 386440.77370000 781190.00000000 876360.59960000 781090.00000000 876260.59960000 UW CREFC 359829.12000000 2.17000000 2.43550000 2.17000000 2.43520000 N F false false 9100000.00000000 30560.83000000 .03900000 .00015440 30560.83000000 .00000000 .00000000 9100000.00000000 9100000.00000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 28 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 08-12-2019 8600000.00000000 120 09-06-2029 360 .04200000 .04200000 3 1 12 10-06-2019 true 1 WL 5 31103.33000000 8600000.00000000 1 6 6 0 true true false false false 07-05-2029 .00000000 .00000000 10000 Metromont Industrial Boulevard 10000 Metromont Industrial Boulevard Charlotte, NC 28269 Mecklenburg MU 39954 39954 1987 2004 3150000.00000000 MAI 06-20-2019 3150000.00000000 06-20-2019 MAI 1.00000000 6 12-06-2021 N HD supply water works lt 39954 04-30-2024 282501.00000000 63707.00000000 218794.00000000 200814.00000000 UW CREFC C 09-30-2021 1211 Intrepid Court 1211 Intrepid Court Raleigh NC 27610 Wake MU 37924 37924 2000 3100000.00000000 MAI 06-21-2019 3100000.00000000 06-21-2019 MAI 1.00000000 6 12-06-2021 N HD Supply RAleigh 37924 04-30-2024 301023.00000000 94099.00000000 206925.00000000 189859.00000000 UW CREFC C 09-30-2021 1251 Intrepid Court 1251 Intrepid Court Raleigh, NC 27610 Wake MU 25273 25273 2000 2400000.00000000 MAI 06-21-2019 2400000.00000000 06-21-2019 MAI 1.00000000 6 12-06-2021 N Stericycle, Raleigh . 25273 04-30-2024 237915.00000000 70508.00000000 167406.00000000 156033.00000000 UW CREFC C 09-30-2021 8210 Sabal Industrial Boulevard 8210 Sabal Industrial Boulevard Tampa FL 33619 Hillsborough MU 37873 37873 1975 2019 2300000.00000000 MAI 06-21-2019 2300000.00000000 06-21-2019 MAI 1.00000000 6 12-06-2021 N HD Supply Tampa 37873 04-30-2024 236992.00000000 80074.00000000 156919.00000000 139876.00000000 UW CREFC C 09-30-2021 220 One Stop Place 220 One Stop Place Pearl MS 39208 Rankin MU 30156 30156 1990 1100000.00000000 MAI 06-24-2019 1100000.00000000 06-24-2019 MAI 1.00000000 1.00000000 6 12-06-2021 N Hajoca Corporation Pearl 30156 12-31-2024 01-01-2021 09-30-2021 140097.00000000 1054803.22670000 48550.00000000 72069.46330000 91547.00000000 982733.76340000 77976.00000000 899762.76340000 UW CREFC 504665.76000000 1.94730000 1.78290000 C 09-30-2021 2103 and 2121 Pine Forest Drive 2103 and 2121 Pine Forest Drive Colonial Heights VA 23834 Chesterfield MU 13200 13200 1981 800000.00000000 MAI 07-16-2019 800000.00000000 07-16-2019 MAI 1.00000000 6 12-06-2021 N ZimaPack, 13200 07-31-2025 91350.00000000 21380.00000000 69970.00000000 64030.00000000 UW CREFC C 09-30-2021 false false 8422297.58000000 42055.48000000 .04200000 .00015440 30460.64000000 11594.84000000 .00000000 8410702.74000000 8410702.74000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 29 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 08-14-2019 8250000.00000000 120 09-06-2029 0 .03900000 .03900000 3 1 120 10-06-2019 true 1 WL 3 27706.25000000 8250000.00000000 1 1 1 0 true true false false false 03-05-2029 .00000000 .00000000 5222 S Drexel 5222-38 S Drexel Boulevard Chicago IL 60653 Cook MF 63 63 1917 2011 12300000.00000000 MAI 06-28-2019 12300000.00000000 06-28-2019 MAI 1.00000000 .95240000 6 12-06-2021 N 05-31-2019 10-01-2020 09-30-2021 1092062.00000000 1264182.00000000 433231.00000000 519025.42000000 658831.00000000 745156.58000000 639931.00000000 726256.58000000 UW CREFC 326218.75000000 2.02000000 2.28420000 1.96000000 2.22630000 N F false false 8250000.00000000 27706.25000000 .03900000 .00015440 27706.25000000 .00000000 .00000000 8250000.00000000 8250000.00000000 01-06-2022 2 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 30 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 10-07-2019 4200000.00000000 120 11-06-2029 0 .04600000 .04600000 3 1 120 12-06-2019 true 1 WL 3 .00000000 4200000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 Crunch Fitness 6723 Van Nuys Boulevard Los Angeles CA 91405 Los Angeles RT 20500 20500 1950 2017 6700000.00000000 MAI 08-15-2019 6700000.00000000 08-15-2019 MAI 1.00000000 1.00000000 6 12-06-2021 N Van Nuys Fitness LLC 20500 12-31-2031 01-01-2021 09-30-2021 518977.00000000 395000.04000000 151291.00000000 125456.88000000 367685.00000000 269543.16000000 352310.00000000 254168.16000000 UW CREFC 195883.37330000 1.88000000 1.37600000 1.80000000 1.29750000 N F 11-17-2021 false false 4200000.00000000 16636.67000000 .04600000 .00015440 16636.67000000 .00000000 .00000000 4200000.00000000 4200000.00000000 01-06-2022 2 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 31 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 10-07-2019 4000000.00000000 120 11-06-2029 300 .03800000 .03800000 3 1 0 12-06-2019 true 1 WL 2 .00000000 4000000.00000000 1 1 1 0 false true false false false 09-05-2029 .00000000 .00000000 Opus Seaway 2300 Merrill Creek Parkway Everett WA 98203 Snohomish IN 99222 99222 1996 17800000.00000000 MAI 09-13-2019 17800000.00000000 09-13-2019 MAI 1.00000000 .75870000 6 12-06-2021 N Cadence Aerospace 48757 09-07-2021 Givon USA 26524 02-28-2034 08-31-2019 01-01-2021 09-30-2021 1390909.00000000 1479433.14660000 278097.00000000 364647.84690000 1112812.00000000 1114785.29970000 988784.00000000 990757.29970000 UW CREFC 248091.12000000 4.49000000 4.49350000 3.99000000 3.99350000 N F 09-30-2021 false false 3796723.27000000 20674.26000000 .03800000 .00015440 12423.72000000 8250.54000000 .00000000 3788472.73000000 3788472.73000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 32 1 12-10-2021 01-10-2022 LoanCore Capital Markets LLC 09-27-2019 3395000.00000000 60 10-06-2024 0 .04250000 .04250000 3 1 60 11-06-2019 true 1 WL 3 12424.76000000 3395000.00000000 1 1 1 0 true true false false false 08-05-2024 .00000000 .00000000 Prince Creek Village Center 11920 S.C. Highway 707 Murrells Inlet SC 29576 Horry RT 18035 18035 2017 5000000.00000000 MAI 07-26-2019 5000000.00000000 07-26-2019 MAI .92200000 1.00000000 6 12-06-2021 N Georgetown Memorial Hospital 5087 12-14-2024 Nhu Vo (t0003840) 2100 02-28-2025 PRS 4,LLC 1471 10-01-2021 06-30-2019 10-01-2020 09-30-2021 545433.00000000 600863.45000000 154773.00000000 208208.17000000 390660.00000000 392655.28000000 369018.00000000 371013.28000000 UW CREFC 146291.53000000 2.67000000 2.68410000 2.52000000 2.53610000 N F 09-30-2021 false false 3395000.00000000 12424.76000000 .04250000 .00015440 12424.76000000 .00000000 .00000000 3395000.00000000 3395000.00000000 01-06-2022 2 false .00000000 0 Midland Loan Services false .00000000
2(c)(6) Original Amortization Term Number With respect to Asset Number 7, 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 H to this Prospectus. 2(c)(15) Loan Structure Code With respect to Asset Numbers 1 and 16, 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 November 2019 (or for loans originated after such date, as of the loan origination date). 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 2(e)(13) Report Period End Scheduled Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Midday movers: RH, Estee Lauder rise; Tesla falls
- Volcon ePowersports Reports 2023 Operational and Financial Results
- Faster Recoveries, Improved Security: HTEC and G2 Risk Solutions Join Forces to Advance Bankruptcy Management
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!