Form 10-D Benchmark 2020-B16 Mortg For: Jun 17
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: May 18, 2022 to June 17, 2022
Commission File Number of issuing entity: 333-226943-06
Central Index Key Number of issuing entity: 0001797288
Benchmark 2020-B16 Mortgage Trust
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-226943
Central Index Key Number of depositor: 0001013454
Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor 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)
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): 0001701238
Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)
Lainie Kaye (212) 250-2500
(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)
38-4129130
38-4129131
(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-SB |
|
|
X |
|
A-4 |
|
|
X |
|
A-5 |
|
|
X |
|
X-A |
|
|
X |
|
X-M |
|
|
X |
|
B |
|
|
X |
|
C |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On June 17, 2022 a distribution was made to holders of the certificates issued by Benchmark 2020-B16 Mortgage Trust.
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 Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by Benchmark 2020-B16 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from May 18, 2022 to June 17, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 15, 2022. The CIK number for the Depositor is 0001013454.
German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of GACC is 0001541294.
JPMorgan Chase Bank, National Association ("JPM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of JPM is 0000835271.
Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of CREF is 0001701238.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226943-06 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226943-06 and incorporated by reference herein).
Part II - OTHER INFORMATION
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.
Deutsche Mortgage & Asset Receiving Corporation
(Depositor)
/s/ Matt Smith
Matt Smith, Director
Date: June 29, 2022
/s/ R. Chris Jones
R. Chris Jones, Director
Date: June 29, 2022
Distribution Date: |
06/17/22 |
Benchmark 2020-B16 Mortgage Trust |
Determination Date: |
06/13/22 |
|
Next Distribution Date: |
07/15/22 |
|
Record Date: |
05/31/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2020-B16 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2-3 |
Depositor |
Deutsche Mortgage & Asset Receiving Corporation |
|
|
Certificate Factor Detail |
4 |
|
Helaine M. Kaplan |
(212) 250-5270 |
|
Certificate Interest Reconciliation Detail |
5 |
|
60 Wall Street | New York, NY 10005 | United States |
|
|
|
|
Master Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
Additional Information |
6 |
|
Association |
|
|
Bond / Collateral Reconciliation - Cash Flows |
7 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
Bond / Collateral Reconciliation - Balances |
8 |
|
10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States |
|
|
Current Mortgage Loan and Property Stratification |
9-13 |
Special Servicer |
KeyBank National Association |
|
|
Mortgage Loan Detail (Part 1) |
14-15 |
|
Michael Tilden |
(913) 317-4372 |
|
|
|
|
11501 Outlook Street, Suite 300 | Overland Park, KS 66211 | United States |
|
|
Mortgage Loan Detail (Part 2) |
16-17 |
|
|
|
|
|
|
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
Principal Prepayment Detail |
18 |
Representations Reviewer |
|
|
|
Historical Detail |
19 |
|
David Rodgers |
(212) 230-9025 |
|
Delinquency Loan Detail |
20 |
|
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|
|
|
|
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
Collateral Stratification and Historical Detail |
21 |
|
Bank, N.A. |
|
|
Specially Serviced Loan Detail - Part 1 |
22 |
|
Corporate Trust Services (CMBS) |
|
|
Specially Serviced Loan Detail - Part 2 |
23 |
|
|
|
|
|
|
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
Modified Loan Detail |
24 |
|
|
|
|
|
|
Directing Holder |
ECMBS LLC |
|
|
Historical Liquidated Loan Detail |
25 |
|
- |
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
26 |
|
|
|
|
Interest Shortfall Detail - Collateral Level |
27 |
|
|
|
|
Supplemental Notes |
28 |
|
|
|
|
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 28 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
|
Credit |
Credit |
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
||||||||||||
A-1 |
08161NAA5 |
1.927000% |
4,592,000.00 |
3,338,386.39 |
46,475.53 |
5,360.89 |
0.00 |
0.00 |
51,836.42 |
3,291,910.86 |
30.05% |
30.00% |
A-2 |
08161NAB3 |
2.878000% |
10,098,000.00 |
10,098,000.00 |
0.00 |
24,218.37 |
0.00 |
0.00 |
24,218.37 |
10,098,000.00 |
30.05% |
30.00% |
A-3 |
08161NAC1 |
2.475000% |
40,849,000.00 |
40,849,000.00 |
0.00 |
84,251.06 |
0.00 |
0.00 |
84,251.06 |
40,849,000.00 |
30.05% |
30.00% |
A-SB |
08161NAD9 |
2.700000% |
9,800,000.00 |
9,800,000.00 |
0.00 |
22,050.00 |
0.00 |
0.00 |
22,050.00 |
9,800,000.00 |
30.05% |
30.00% |
A-4 |
08161NAE7 |
2.483000% |
221,000,000.00 |
221,000,000.00 |
0.00 |
457,285.83 |
0.00 |
0.00 |
457,285.83 |
221,000,000.00 |
30.05% |
30.00% |
A-5 |
08161NAF4 |
2.732000% |
311,560,000.00 |
311,560,000.00 |
0.00 |
709,318.27 |
0.00 |
0.00 |
709,318.27 |
311,560,000.00 |
30.05% |
30.00% |
A-M |
08161NAH0 |
2.944000% |
93,955,000.00 |
93,955,000.00 |
0.00 |
230,502.93 |
0.00 |
0.00 |
230,502.93 |
93,955,000.00 |
19.03% |
19.00% |
B |
08161NAJ6 |
3.176000% |
36,301,000.00 |
36,301,000.00 |
0.00 |
96,076.65 |
0.00 |
0.00 |
96,076.65 |
36,301,000.00 |
14.77% |
14.75% |
C |
08161NAK3 |
3.654726% |
34,166,000.00 |
34,166,000.00 |
0.00 |
104,056.13 |
0.00 |
0.00 |
104,056.13 |
34,166,000.00 |
10.77% |
10.75% |
D |
08161NAW7 |
2.500000% |
23,489,000.00 |
23,489,000.00 |
0.00 |
48,935.42 |
0.00 |
0.00 |
48,935.42 |
23,489,000.00 |
8.01% |
8.00% |
E |
08161NAY3 |
2.500000% |
17,083,000.00 |
17,083,000.00 |
0.00 |
35,589.58 |
0.00 |
0.00 |
35,589.58 |
17,083,000.00 |
6.01% |
6.00% |
F |
08161NBA4 |
2.209726% |
16,015,000.00 |
16,015,000.00 |
0.00 |
29,490.63 |
0.00 |
0.00 |
29,490.63 |
16,015,000.00 |
4.13% |
4.13% |
G |
08161NBC0 |
2.209726% |
8,541,000.00 |
8,541,000.00 |
0.00 |
15,727.72 |
0.00 |
0.00 |
15,727.72 |
8,541,000.00 |
3.13% |
3.13% |
H* |
08161NBE6 |
2.209726% |
26,692,872.00 |
26,692,872.00 |
0.00 |
49,153.27 |
0.00 |
0.00 |
49,153.27 |
26,692,872.00 |
0.00% |
0.00% |
R |
08161NBG1 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
VRR Interest |
08161NBH9 |
3.709726% |
44,955,000.00 |
44,889,020.10 |
2,446.09 |
138,771.63 |
0.00 |
0.00 |
141,217.72 |
44,886,574.01 |
0.00% |
0.00% |
Regular SubTotal |
|
|
899,096,872.00 |
897,777,278.49 |
48,921.62 |
2,050,788.38 |
0.00 |
0.00 |
2,099,710.00 |
897,728,356.87 |
|
|
|
||||||||||||
|
||||||||||||
X-A |
08161NAG2 |
1.045978% |
691,854,000.00 |
690,600,386.39 |
0.00 |
601,960.96 |
0.00 |
0.00 |
601,960.96 |
690,553,910.86 |
|
|
X-B |
08161NAL1 |
0.301615% |
70,467,000.00 |
70,467,000.00 |
0.00 |
17,711.59 |
0.00 |
0.00 |
17,711.59 |
70,467,000.00 |
|
|
X-D |
08161NAN7 |
1.209726% |
40,572,000.00 |
40,572,000.00 |
0.00 |
40,900.82 |
0.00 |
0.00 |
40,900.82 |
40,572,000.00 |
|
|
X-F |
08161NAQ0 |
1.500000% |
16,015,000.00 |
16,015,000.00 |
0.00 |
20,018.75 |
0.00 |
0.00 |
20,018.75 |
16,015,000.00 |
|
|
X-G |
08161NAS6 |
1.500000% |
8,541,000.00 |
8,541,000.00 |
0.00 |
10,676.25 |
0.00 |
0.00 |
10,676.25 |
8,541,000.00 |
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
Certificate Distribution Detail continued to next page |
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 28 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|||
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
Credit |
Credit |
Class |
CUSIP |
Rate (2) |
Original Balance |
Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution |
Ending Balance Support¹ |
Support¹ |
|
|
|||||||||||
X-H |
08161NAU1 |
1.500000% |
26,692,872.00 |
26,692,872.00 |
0.00 |
33,366.09 |
0.00 |
0.00 |
33,366.09 |
26,692,872.00 |
|
Notional SubTotal |
|
854,141,872.00 |
852,888,258.39 |
0.00 |
724,634.46 |
0.00 |
0.00 |
724,634.46 |
852,841,782.86 |
|
|
|
|||||||||||
Deal Distribution Total |
|
|
|
48,921.62 |
2,775,422.84 |
0.00 |
0.00 |
2,824,344.46 |
|
|
|
|
|||||||||||
* |
Denotes the Controlling Class (if required) |
|
|
|
|
|
|
|
|
|
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
||||||||||
|
dividing the result by (A). |
|
|
|
|
|
|
|
|
|
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|
|
|
|
|
|
|
|||
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 3 of 28 |
|
|
|
|
Certificate Factor Detail |
|
|
|
|||
|
|
|
|
|
|
Cumulative |
|
|
|
|
|
|
|
|
|
Interest Shortfalls |
Interest |
|
|
|
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Losses |
Total Distribution |
Ending Balance |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
A-1 |
08161NAA5 |
727.00052047 |
10.12097779 |
1.16744120 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
11.28841899 |
716.87954268 |
A-2 |
08161NAB3 |
1,000.00000000 |
0.00000000 |
2.39833333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.39833333 |
1,000.00000000 |
A-3 |
08161NAC1 |
1,000.00000000 |
0.00000000 |
2.06249994 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.06249994 |
1,000.00000000 |
A-SB |
08161NAD9 |
1,000.00000000 |
0.00000000 |
2.25000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.25000000 |
1,000.00000000 |
A-4 |
08161NAE7 |
1,000.00000000 |
0.00000000 |
2.06916665 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.06916665 |
1,000.00000000 |
A-5 |
08161NAF4 |
1,000.00000000 |
0.00000000 |
2.27666668 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.27666668 |
1,000.00000000 |
A-M |
08161NAH0 |
1,000.00000000 |
0.00000000 |
2.45333330 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.45333330 |
1,000.00000000 |
B |
08161NAJ6 |
1,000.00000000 |
0.00000000 |
2.64666676 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.64666676 |
1,000.00000000 |
C |
08161NAK3 |
1,000.00000000 |
0.00000000 |
3.04560469 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.04560469 |
1,000.00000000 |
D |
08161NAW7 |
1,000.00000000 |
0.00000000 |
2.08333348 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333348 |
1,000.00000000 |
E |
08161NAY3 |
1,000.00000000 |
0.00000000 |
2.08333314 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333314 |
1,000.00000000 |
F |
08161NBA4 |
1,000.00000000 |
0.00000000 |
1.84143803 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.84143803 |
1,000.00000000 |
G |
08161NBC0 |
1,000.00000000 |
0.00000000 |
1.84143777 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.84143777 |
1,000.00000000 |
H |
08161NBE6 |
1,000.00000000 |
0.00000000 |
1.84143804 |
0.00000000 |
0.05029208 |
0.00000000 |
0.00000000 |
1.84143804 |
1,000.00000000 |
R |
08161NBG1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
VRR Interest |
08161NBH9 |
998.53231231 |
0.05441197 |
3.08690090 |
0.00000000 |
0.00157113 |
0.00000000 |
0.00000000 |
3.14131287 |
998.47790034 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
08161NAG2 |
998.18803735 |
0.00000000 |
0.87006935 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.87006935 |
998.12086200 |
X-B |
08161NAL1 |
1,000.00000000 |
0.00000000 |
0.25134588 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.25134588 |
1,000.00000000 |
X-D |
08161NAN7 |
1,000.00000000 |
0.00000000 |
1.00810460 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.00810460 |
1,000.00000000 |
X-F |
08161NAQ0 |
1,000.00000000 |
0.00000000 |
1.25000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.25000000 |
1,000.00000000 |
X-G |
08161NAS6 |
1,000.00000000 |
0.00000000 |
1.25000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.25000000 |
1,000.00000000 |
X-H |
08161NAU1 |
1,000.00000000 |
0.00000000 |
1.25000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.25000000 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 4 of 28 |
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
||||||||||||
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Interest |
|
Interest |
|
|
|
|
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
A-1 |
05/01/22 - 05/30/22 |
30 |
0.00 |
5,360.89 |
0.00 |
5,360.89 |
0.00 |
0.00 |
0.00 |
5,360.89 |
0.00 |
|
A-2 |
05/01/22 - 05/30/22 |
30 |
0.00 |
24,218.37 |
0.00 |
24,218.37 |
0.00 |
0.00 |
0.00 |
24,218.37 |
0.00 |
|
A-3 |
05/01/22 - 05/30/22 |
30 |
0.00 |
84,251.06 |
0.00 |
84,251.06 |
0.00 |
0.00 |
0.00 |
84,251.06 |
0.00 |
|
A-SB |
05/01/22 - 05/30/22 |
30 |
0.00 |
22,050.00 |
0.00 |
22,050.00 |
0.00 |
0.00 |
0.00 |
22,050.00 |
0.00 |
|
A-4 |
05/01/22 - 05/30/22 |
30 |
0.00 |
457,285.83 |
0.00 |
457,285.83 |
0.00 |
0.00 |
0.00 |
457,285.83 |
0.00 |
|
A-5 |
05/01/22 - 05/30/22 |
30 |
0.00 |
709,318.27 |
0.00 |
709,318.27 |
0.00 |
0.00 |
0.00 |
709,318.27 |
0.00 |
|
X-A |
05/01/22 - 05/30/22 |
30 |
0.00 |
601,960.96 |
0.00 |
601,960.96 |
0.00 |
0.00 |
0.00 |
601,960.96 |
0.00 |
|
X-B |
05/01/22 - 05/30/22 |
30 |
0.00 |
17,711.59 |
0.00 |
17,711.59 |
0.00 |
0.00 |
0.00 |
17,711.59 |
0.00 |
|
X-D |
05/01/22 - 05/30/22 |
30 |
0.00 |
40,900.82 |
0.00 |
40,900.82 |
0.00 |
0.00 |
0.00 |
40,900.82 |
0.00 |
|
X-F |
05/01/22 - 05/30/22 |
30 |
0.00 |
20,018.75 |
0.00 |
20,018.75 |
0.00 |
0.00 |
0.00 |
20,018.75 |
0.00 |
|
X-G |
05/01/22 - 05/30/22 |
30 |
0.00 |
10,676.25 |
0.00 |
10,676.25 |
0.00 |
0.00 |
0.00 |
10,676.25 |
0.00 |
|
X-H |
05/01/22 - 05/30/22 |
30 |
0.00 |
33,366.09 |
0.00 |
33,366.09 |
0.00 |
0.00 |
0.00 |
33,366.09 |
0.00 |
|
A-M |
05/01/22 - 05/30/22 |
30 |
0.00 |
230,502.93 |
0.00 |
230,502.93 |
0.00 |
0.00 |
0.00 |
230,502.93 |
0.00 |
|
B |
05/01/22 - 05/30/22 |
30 |
0.00 |
96,076.65 |
0.00 |
96,076.65 |
0.00 |
0.00 |
0.00 |
96,076.65 |
0.00 |
|
C |
05/01/22 - 05/30/22 |
30 |
0.00 |
104,056.13 |
0.00 |
104,056.13 |
0.00 |
0.00 |
0.00 |
104,056.13 |
0.00 |
|
D |
05/01/22 - 05/30/22 |
30 |
0.00 |
48,935.42 |
0.00 |
48,935.42 |
0.00 |
0.00 |
0.00 |
48,935.42 |
0.00 |
|
E |
05/01/22 - 05/30/22 |
30 |
0.00 |
35,589.58 |
0.00 |
35,589.58 |
0.00 |
0.00 |
0.00 |
35,589.58 |
0.00 |
|
F |
05/01/22 - 05/30/22 |
30 |
0.00 |
29,490.63 |
0.00 |
29,490.63 |
0.00 |
0.00 |
0.00 |
29,490.63 |
0.00 |
|
G |
05/01/22 - 05/30/22 |
30 |
0.00 |
15,727.72 |
0.00 |
15,727.72 |
0.00 |
0.00 |
0.00 |
15,727.72 |
0.00 |
|
H |
05/01/22 - 05/30/22 |
30 |
1,342.44 |
49,153.27 |
0.00 |
49,153.27 |
0.00 |
0.00 |
0.00 |
49,153.27 |
1,342.44 |
|
VRR Interest |
05/01/22 - 05/30/22 |
30 |
70.63 |
138,771.63 |
0.00 |
138,771.63 |
0.00 |
0.00 |
0.00 |
138,771.63 |
70.63 |
|
Totals |
|
|
1,413.07 |
2,775,422.84 |
0.00 |
2,775,422.84 |
0.00 |
0.00 |
0.00 |
2,775,422.84 |
1,413.07 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 5 of 28 |
|
Additional Information |
|
|
|
|
Gain-on-Sale Proceeds Reserve Account Summary |
|
Total Available Distribution Amount (1) |
2,824,344.46 |
Beginning Reserve Account Balance |
0.00 |
|
|
Deposit Amount |
0.00 |
|
|
Withdrawal Amount |
0.00 |
|
|
Ending Reserve Account Balance |
0.00 |
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
|
|||
|
|||
|
|||
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 28 |
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest |
|
Fees |
|
Interest Paid or Advanced |
2,787,144.90 |
Master Servicing Fee |
3,233.58 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
6,617.62 |
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
386.54 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,484.33 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
0.00 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
2,787,144.90 |
Total Fees |
11,722.06 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
48,921.62 |
Reimbursement for Interest on Advances |
0.00 |
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
0.00 |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
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 |
48,921.62 |
Total Expenses/Reimbursements |
0.00 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|
Gain on Sale Proceeds Reserve Account Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
2,775,422.84 |
Borrower Option Extension Fees |
0.00 |
Principal Distribution |
48,921.62 |
Gain on Sale Proceeds |
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 |
2,824,344.46 |
Total Funds Collected |
2,836,066.52 |
Total Funds Distributed |
2,836,066.52 |
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 7 of 28 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
897,777,279.06 |
897,777,279.06 |
Beginning Certificate Balance |
897,777,278.49 |
|
(-) Scheduled Principal Collections |
48,921.62 |
48,921.62 |
(-) Principal Distributions |
48,921.62 |
|
(-) 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 |
897,728,357.44 |
897,728,357.44 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
897,777,279.06 |
897,777,279.06 |
Ending Certificate Balance |
897,728,356.87 |
|
Ending Actual Collateral Balance |
897,728,357.44 |
897,728,357.44 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.57) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.57) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
3.71% |
|
|
|
|
|
UC / (OC) Interest |
0.00 |
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 8 of 28 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Scheduled Balance |
|
|
|
|
|
Debt Service Coverage Ratio¹ |
|
|
|
||
|
Scheduled |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Balance |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
1 |
14,105,000.00 |
1.57% |
90 |
3.8500 |
NAP |
Defeased |
1 |
14,105,000.00 |
1.57% |
90 |
3.8500 |
NAP |
|
7,499,999 or less |
7 |
40,395,000.00 |
4.50% |
91 |
4.0210 |
2.692662 |
1.49 or less |
5 |
121,830,000.00 |
13.57% |
85 |
3.9812 |
0.450886 |
7,500,000 to 14,999,999 |
5 |
52,042,295.23 |
5.80% |
78 |
3.8534 |
2.220515 |
1.50 to 1.74 |
2 |
28,685,295.23 |
3.20% |
91 |
3.9788 |
1.612867 |
|
15,000,000 to 24,999,999 |
7 |
134,350,000.00 |
14.97% |
91 |
3.2758 |
3.184689 |
1.75 to 2.49 |
9 |
319,301,062.21 |
35.57% |
86 |
3.8557 |
2.027131 |
|
25,000,000 to 49,999,999 |
14 |
491,836,062.21 |
54.79% |
87 |
3.5870 |
2.386581 |
2.50 to 3.49 |
11 |
208,170,000.00 |
23.19% |
91 |
3.4677 |
2.815965 |
|
|
50,000,000 or greater |
3 |
165,000,000.00 |
18.38% |
91 |
3.7266 |
2.157879 |
3.50 and greater |
9 |
205,637,000.00 |
22.91% |
90 |
3.0637 |
4.120799 |
|
Totals |
37 |
897,728,357.44 |
100.00% |
88 |
3.6052 |
2.466144 |
Totals |
37 |
897,728,357.44 |
100.00% |
88 |
3.6052 |
2.466144 |
(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 9 of 28 |
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
State³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
|
|||||||||||||
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
State |
|
|
|
WAM² |
WAC |
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Property Type |
|
|
|
WAM² |
WAC |
|
|
|
|
|
|
|
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
|||||||||||||
Defeased |
1 |
14,105,000.00 |
1.57% |
90 |
3.8500 |
NAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defeased |
1 |
14,105,000.00 |
1.57% |
90 |
3.8500 |
NAP |
California |
3 |
85,000,000.00 |
9.47% |
90 |
3.1605 |
2.653353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
34 |
90,140,000.00 |
10.04% |
91 |
3.5510 |
3.028509 |
Florida |
1 |
7,395,000.00 |
0.82% |
91 |
3.6800 |
3.030000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
5 |
105,831,357.44 |
11.79% |
91 |
3.5726 |
2.981831 |
Georgia |
1 |
36,200,000.00 |
4.03% |
91 |
4.3150 |
1.420000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
2 |
80,000,000.00 |
8.91% |
90 |
3.2384 |
2.897500 |
Illinois |
9 |
122,717,193.62 |
13.67% |
78 |
4.0182 |
2.258185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
4 |
102,800,000.00 |
11.45% |
91 |
4.0355 |
1.521070 |
Indiana |
21 |
29,166,536.23 |
3.25% |
90 |
3.2310 |
3.990000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
7 |
238,032,000.00 |
26.51% |
84 |
3.5301 |
2.559322 |
Michigan |
1 |
3,725,000.00 |
0.41% |
90 |
4.0100 |
2.500000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
1 |
9,590,000.00 |
1.07% |
91 |
3.7100 |
2.210000 |
Mississippi |
1 |
2,500,000.00 |
0.28% |
90 |
4.0600 |
3.020000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
18 |
242,055,000.01 |
26.96% |
88 |
3.5987 |
2.202017 |
Missouri |
1 |
2,150,000.00 |
0.24% |
90 |
4.0600 |
3.020000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
5 |
15,175,000.00 |
1.69% |
90 |
4.1598 |
2.762405 |
Nevada |
1 |
60,000,000.00 |
6.68% |
90 |
3.1702 |
3.620000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
77 |
897,728,357.44 |
100.00% |
88 |
3.6052 |
2.466144 |
New York |
10 |
332,900,000.00 |
37.08% |
90 |
3.4254 |
2.418432 |
|
|
|
|
|
|
|
|
|||||||||||||
North Carolina |
4 |
58,176,062.21 |
6.48% |
80 |
3.9126 |
1.937741 |
|
|
|
|
|
|
|
|
|||||||||||||
Ohio |
4 |
15,266,944.75 |
1.70% |
91 |
3.5319 |
2.871885 |
|
|
|
|
|
|
|
|
|||||||||||||
Oregon |
1 |
14,137,000.00 |
1.57% |
90 |
3.5500 |
3.750000 |
|
|
|
|
|
|
|
|
|||||||||||||
Pennsylvania |
8 |
18,550,000.01 |
2.07% |
90 |
3.7594 |
2.604528 |
|
|
|
|
|
|
|
|
|||||||||||||
South Carolina |
3 |
13,300,000.00 |
1.48% |
91 |
4.1898 |
1.610827 |
|
|
|
|
|
|
|
|
|||||||||||||
Texas |
2 |
25,825,000.00 |
2.88% |
92 |
3.9279 |
1.640997 |
|
|
|
|
|
|
|
|
|||||||||||||
Washington |
2 |
52,825,295.23 |
5.88% |
91 |
3.9291 |
2.020535 |
|
|
|
|
|
|
|
|
|||||||||||||
Wisconsin |
3 |
3,789,325.40 |
0.42% |
90 |
3.2310 |
3.990000 |
|
|
|
|
|
|
|
|
|||||||||||||
Totals |
77 |
897,728,357.44 |
100.00% |
88 |
3.6052 |
2.466144 |
|
|
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 10 of 28 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Note Rate |
|
|
|
|
|
Seasoning |
|
|
|
||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Note Rate |
|
|
|
WAM² |
WAC |
|
Seasoning |
|
|
|
WAM² |
WAC |
|
|
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
1 |
14,105,000.00 |
1.57% |
90 |
3.8500 |
NAP |
Defeased |
1 |
14,105,000.00 |
1.57% |
90 |
3.8500 |
NAP |
|
2.9999% or less |
5 |
125,000,000.00 |
13.92% |
90 |
2.8260 |
4.115200 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
3.0000% to 3.4999% |
7 |
215,000,000.00 |
23.95% |
90 |
3.3026 |
3.125814 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
3.5000% to 3.9999% |
14 |
387,462,000.00 |
43.16% |
87 |
3.7585 |
1.831184 |
25 months to 36 months |
36 |
883,623,357.44 |
98.43% |
88 |
3.6013 |
2.469435 |
|
4.0000% or greater |
10 |
156,161,357.44 |
17.40% |
87 |
4.2429 |
1.831990 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
37 |
897,728,357.44 |
100.00% |
88 |
3.6052 |
2.466144 |
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
Totals |
37 |
897,728,357.44 |
100.00% |
88 |
3.6052 |
2.466144 |
(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 28 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|
||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
1 |
14,105,000.00 |
1.57% |
90 |
3.8500 |
NAP |
Defeased |
1 |
14,105,000.00 |
1.57% |
90 |
3.8500 |
NAP |
|
81 months or less |
2 |
53,630,000.00 |
5.97% |
49 |
3.9327 |
1.484757 |
Interest Only |
28 |
782,917,000.00 |
87.21% |
88 |
3.5275 |
2.550884 |
82 months to 84 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
81 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
85 months or more |
34 |
829,993,357.44 |
92.45% |
91 |
3.5799 |
2.533060 |
82 months to 84 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
37 |
897,728,357.44 |
100.00% |
88 |
3.6052 |
2.466144 |
85 months or more |
8 |
100,706,357.44 |
11.22% |
91 |
4.1746 |
1.836227 |
|
|
|
|
|
|
|
|
Totals |
37 |
897,728,357.44 |
100.00% |
88 |
3.6052 |
2.466144 |
(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 28 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
|
|
Age of Most Recent NOI |
|
|
|
|
Remaining Stated Term (Fully Amortizing Loans) |
|
|||
|
Age of Most |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
WAM² |
WAC |
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Underwriter's Information |
3 |
87,250,000.00 |
9.72% |
90 |
3.4242 |
3.355645 |
|
|
|
None |
|
|
|
Totals |
37 |
897,728,357.44 |
100.00% |
88 |
3.6052 |
2.466144 |
|
|
|
|
|
|
||||||||||||
(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 13 of 28 |
|
|
|
|
|
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 |
30504545 |
RT |
New York |
NY |
Actual/360 |
3.530% |
197,581.94 |
0.00 |
0.00 |
N/A |
01/06/30 |
-- |
65,000,000.00 |
65,000,000.00 |
06/06/22 |
|
2A2-C2 |
30317609 |
LO |
Las Vegas |
NV |
Actual/360 |
3.170% |
81,895.62 |
0.00 |
0.00 |
N/A |
12/05/29 |
-- |
30,000,000.00 |
30,000,000.00 |
06/05/22 |
|
2A3-C2 |
30317610 |
|
|
|
Actual/360 |
3.170% |
81,895.62 |
0.00 |
0.00 |
N/A |
12/05/29 |
-- |
30,000,000.00 |
30,000,000.00 |
06/05/22 |
|
3 |
30504618 |
RT |
Brooklyn |
NY |
Actual/360 |
3.359% |
144,615.00 |
0.00 |
0.00 |
N/A |
01/01/30 |
-- |
50,000,000.00 |
50,000,000.00 |
06/01/22 |
|
4 |
30504501 |
OF |
Downers Grove |
IL |
Actual/360 |
4.350% |
187,291.67 |
0.00 |
0.00 |
N/A |
12/01/29 |
-- |
50,000,000.00 |
50,000,000.00 |
06/01/22 |
|
5 |
30504636 |
IN |
Redmond |
WA |
Actual/360 |
3.870% |
150,429.05 |
0.00 |
0.00 |
N/A |
01/01/30 |
-- |
45,140,000.00 |
45,140,000.00 |
06/01/22 |
|
6A-1-2-A |
30504834 |
OF |
San Francisco |
CA |
Actual/360 |
2.589% |
66,882.50 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
30,000,000.00 |
30,000,000.00 |
06/06/22 |
|
6A-1-4 |
30504836 |
|
|
|
Actual/360 |
2.589% |
33,441.25 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
15,000,000.00 |
15,000,000.00 |
06/06/22 |
|
7A2-C-1-B |
30317611 |
OF |
New York |
NY |
Actual/360 |
2.990% |
57,931.25 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
22,500,000.00 |
22,500,000.00 |
06/06/22 |
|
7A3-C-1-B |
30317612 |
|
|
|
Actual/360 |
2.990% |
57,931.25 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
22,500,000.00 |
22,500,000.00 |
06/06/22 |
|
8A2-1 |
30317580 |
IN |
Various |
Various |
Actual/360 |
3.231% |
83,467.50 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
30,000,000.00 |
30,000,000.00 |
06/06/22 |
|
8A3-1 |
30317582 |
|
|
|
Actual/360 |
3.231% |
41,733.75 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
15,000,000.00 |
15,000,000.00 |
06/06/22 |
|
9 |
30317613 |
MU |
New York |
NY |
Actual/360 |
3.486% |
135,082.50 |
0.00 |
0.00 |
N/A |
12/08/29 |
-- |
45,000,000.00 |
45,000,000.00 |
06/08/22 |
|
10 |
30504818 |
OF |
Chicago |
IL |
Actual/360 |
3.900% |
144,408.33 |
0.00 |
0.00 |
N/A |
12/01/26 |
-- |
43,000,000.00 |
43,000,000.00 |
06/01/22 |
|
11 |
30504385 |
RT |
Various |
Various |
Actual/360 |
3.630% |
132,066.46 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
42,250,000.00 |
42,250,000.00 |
06/06/22 |
|
12 |
30317614 |
MF |
Atlanta |
GA |
Actual/360 |
4.315% |
134,508.14 |
0.00 |
0.00 |
N/A |
01/06/30 |
-- |
36,200,000.00 |
36,200,000.00 |
06/06/22 |
|
13 |
30504681 |
MU |
New York |
NY |
Actual/360 |
2.920% |
88,005.56 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
35,000,000.00 |
35,000,000.00 |
06/06/22 |
|
14 |
30317615 |
MF |
Brooklyn |
NY |
Actual/360 |
3.788% |
114,155.26 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
35,000,000.00 |
35,000,000.00 |
06/06/22 |
|
15 |
30504767 |
OF |
San Francisco |
CA |
Actual/360 |
3.780% |
109,042.50 |
0.00 |
0.00 |
N/A |
01/01/30 |
-- |
33,500,000.00 |
33,500,000.00 |
06/01/22 |
|
16 |
30504797 |
MF |
Brooklyn |
NY |
Actual/360 |
3.990% |
108,572.33 |
0.00 |
0.00 |
N/A |
01/06/30 |
-- |
31,600,000.00 |
31,600,000.00 |
06/06/22 |
|
17 |
30504807 |
LO |
Asheville |
NC |
Actual/360 |
4.100% |
88,912.62 |
37,685.35 |
0.00 |
N/A |
02/01/30 |
-- |
25,183,747.56 |
25,146,062.21 |
06/01/22 |
|
18 |
30504812 |
RT |
Long Grove |
IL |
Actual/360 |
3.740% |
75,199.97 |
0.00 |
0.00 |
N/A |
02/06/30 |
-- |
23,350,000.00 |
23,350,000.00 |
06/06/22 |
|
19 |
30317616 |
RT |
Houston |
TX |
Actual/360 |
3.870% |
69,982.50 |
0.00 |
0.00 |
N/A |
02/06/30 |
-- |
21,000,000.00 |
21,000,000.00 |
06/06/22 |
|
20 |
30504635 |
RT |
Brooklyn |
NY |
Actual/360 |
3.310% |
42,754.17 |
0.00 |
0.00 |
N/A |
01/01/30 |
-- |
15,000,000.00 |
15,000,000.00 |
06/01/22 |
|
21 |
30504396 |
OF |
Salem |
OR |
Actual/360 |
3.550% |
43,216.02 |
0.00 |
0.00 |
N/A |
12/01/29 |
-- |
14,137,000.00 |
14,137,000.00 |
06/01/22 |
|
22 |
30504398 |
IN |
Salem |
OR |
Actual/360 |
3.850% |
46,761.99 |
0.00 |
0.00 |
N/A |
12/01/29 |
-- |
14,105,000.00 |
14,105,000.00 |
06/01/22 |
|
23 |
30504465 |
RT |
Charlotte |
NC |
Actual/360 |
4.065% |
37,209.43 |
0.00 |
0.00 |
N/A |
12/01/24 |
-- |
10,630,000.00 |
10,630,000.00 |
06/01/22 |
|
24 |
30317617 |
RT |
Various |
PA |
Actual/360 |
3.870% |
33,325.00 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
10,000,000.00 |
10,000,000.00 |
06/06/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 14 of 28 |
|
|
|
|
|
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 |
|
||||
25 |
30504734 |
98 |
Cleveland Heights |
OH |
Actual/360 |
3.710% |
30,637.39 |
0.00 |
0.00 |
N/A |
01/01/30 |
-- |
9,590,000.00 |
9,590,000.00 |
06/01/22 |
|
26 |
30504466 |
LO |
Spokane |
WA |
Actual/360 |
4.276% |
28,339.48 |
11,236.27 |
0.00 |
N/A |
12/01/29 |
-- |
7,696,531.50 |
7,685,295.23 |
06/01/22 |
|
27 |
30504689 |
OF |
West Palm Beach |
FL |
Actual/360 |
3.680% |
23,433.93 |
0.00 |
0.00 |
N/A |
01/06/30 |
-- |
7,395,000.00 |
7,395,000.00 |
06/06/22 |
|
28 |
30504714 |
SS |
Various |
SC |
Actual/360 |
4.310% |
25,237.44 |
0.00 |
0.00 |
N/A |
01/06/30 |
-- |
6,800,000.00 |
6,800,000.00 |
06/06/22 |
|
29 |
30317618 |
LO |
Laguna Beach |
CA |
Actual/360 |
3.924% |
21,963.50 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
6,500,000.00 |
6,500,000.00 |
06/06/22 |
|
30 |
30317619 |
LO |
Florence |
SC |
Actual/360 |
4.064% |
22,747.11 |
0.00 |
0.00 |
N/A |
01/06/30 |
-- |
6,500,000.00 |
6,500,000.00 |
06/06/22 |
|
31 |
30504790 |
RT |
Argyle |
TX |
Actual/360 |
4.180% |
17,367.32 |
0.00 |
0.00 |
N/A |
01/06/30 |
-- |
4,825,000.00 |
4,825,000.00 |
06/06/22 |
|
32 |
30504522 |
SS |
Various |
Various |
Actual/360 |
4.060% |
16,256.92 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
4,650,000.00 |
4,650,000.00 |
06/06/22 |
|
33 |
30504523 |
SS |
Jackson |
MI |
Actual/360 |
4.010% |
12,862.63 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
3,725,000.00 |
3,725,000.00 |
06/06/22 |
|
Totals |
|
|
|
|
|
|
2,787,144.90 |
48,921.62 |
0.00 |
|
|
|
897,777,279.06 |
897,728,357.44 |
|
|
1 Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
|
MF - Multi-Family |
|
|
|
|
|
|
|
|
|
||
SS - Self Storage |
|
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|||
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
|||
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 15 of 28 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
1 |
3,239,758.75 |
1,075,447.86 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A2-C2 |
418,405,533.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A3-C2 |
418,405,533.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
46,535,149.08 |
12,073,325.44 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
9,560,423.14 |
2,330,368.80 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
3,739,246.78 |
936,744.56 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A-1-2-A |
42,556,527.51 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A-1-4 |
42,556,527.51 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7A2-C-1-B |
97,193,792.77 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7A3-C-1-B |
97,193,792.77 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8A2-1 |
17,233,922.86 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8A3-1 |
17,233,922.86 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
52,024,957.95 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
4,002,282.32 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
2,449,308.53 |
2,327,473.03 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
6,791,418.32 |
2,393,658.20 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
3,397,110.20 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
(126,260.30) |
(341,528.87) |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
133,722.66 |
0.00 |
|
|
16 |
2,694,787.47 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
3,455,820.36 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
2,445,647.28 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
1,555,509.34 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
1,646,083.49 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
2,026,839.87 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
23 |
189,340.23 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
9,249,727.81 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 16 of 28 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
25 |
822,354.48 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
578,166.94 |
230,583.48 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
909,183.63 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
823,351.02 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
1,404,602.01 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
194,769.30 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
401,087.33 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
587,411.35 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
384,102.40 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
1,311,761,731.36 |
21,026,072.50 |
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
133,722.66 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 17 of 28 |
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
|
|
No principal prepayments this period |
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 18 of 28 |
|
|
|
|
|
|
|
|
Historical Detail |
|
|
|
|
|
|
|
|
||||
|
||||||||||||||||||||
|
|
|
|
|
|
Delinquencies¹ |
|
|
|
|
|
Prepayments |
|
|
Rate and Maturities |
|||||
|
|
30-59 Days |
|
60-89 Days |
|
90 Days or More |
|
Foreclosure |
|
REO |
|
Modifications |
|
Curtailments |
|
Payoff |
|
Next Weighted Avg. |
|
|
Distribution |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Amount |
# |
Amount |
|
Coupon |
Remit |
WAM¹ |
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.605191% |
3.590028% |
88 |
05/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.605220% |
3.590057% |
89 |
04/15/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.605251% |
3.590089% |
90 |
03/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
50,000,000.00 |
0 |
0.00 |
0 |
0.00 |
|
3.605280% |
3.590118% |
91 |
02/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.605316% |
3.590153% |
92 |
01/18/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.605344% |
3.590182% |
93 |
12/17/21 |
1 |
43,000,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.605373% |
3.590211% |
94 |
11/18/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.605404% |
3.590242% |
95 |
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 |
|
3.605432% |
3.590270% |
96 |
09/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.605463% |
3.590301% |
97 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.605491% |
3.590329% |
98 |
07/16/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.605519% |
3.590357% |
99 |
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
|
|
Page 19 of 28 |
|
|
|
|
|
|
|
Delinquency Loan Detail |
|
|
|
|
|
|
||
|
|||||||||||||||
|
|
Paid |
|
Mortgage |
|
|
Outstanding |
Servicing |
Resolution |
|
|
|
|
||
|
|
Through |
Months |
Loan |
|
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|
|
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
|
Date |
Date |
REO Date |
|
|
|
|
|
|
|
|
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 20 of 28 |
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
||||||||
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
||||||||
Past Maturity |
|
0 |
0 |
0 |
|
|
0 |
|
0 - 6 Months |
|
0 |
0 |
0 |
|
|
0 |
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
13 - 24 Months |
|
0 |
0 |
0 |
|
|
0 |
|
25 - 36 Months |
|
10,630,000 |
10,630,000 |
0 |
|
|
0 |
|
37 - 48 Months |
|
0 |
0 |
0 |
|
|
0 |
|
49 - 60 Months |
|
43,000,000 |
43,000,000 |
0 |
|
|
0 |
|
> 60 Months |
|
844,098,357 |
844,098,357 |
0 |
|
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
|
REO/Foreclosure |
|
|
||||||||
Jun-22 |
897,728,357 |
897,728,357 |
0 |
0 |
0 |
|
0 |
|
May-22 |
897,777,279 |
897,777,279 |
0 |
0 |
0 |
|
0 |
|
Apr-22 |
897,829,802 |
897,829,802 |
0 |
0 |
0 |
|
0 |
|
Mar-22 |
897,878,363 |
897,878,363 |
0 |
0 |
0 |
|
0 |
|
Feb-22 |
897,938,114 |
897,938,114 |
0 |
0 |
0 |
|
0 |
|
Jan-22 |
897,986,290 |
897,986,290 |
0 |
0 |
0 |
|
0 |
|
Dec-21 |
898,034,295 |
855,034,295 |
43,000,000 |
0 |
0 |
|
0 |
|
Nov-21 |
898,085,934 |
898,085,934 |
0 |
0 |
0 |
|
0 |
|
Oct-21 |
898,133,585 |
898,133,585 |
0 |
0 |
0 |
|
0 |
|
Sep-21 |
898,184,883 |
898,184,883 |
0 |
0 |
0 |
|
0 |
|
Aug-21 |
898,232,183 |
898,232,183 |
0 |
0 |
0 |
|
0 |
|
Jul-21 |
898,279,314 |
898,279,314 |
0 |
0 |
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 21 of 28 |
|
|
|
Specially Serviced Loan Detail - Part 1 |
|
|
|
|
|||
|
|
Ending Scheduled |
|
|
|
Net Operating |
|
|
|
Remaining |
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
10 |
30504818 |
43,000,000.00 |
43,000,000.00 |
375,289,826.00 |
10/22/19 |
19,134,399.00 |
2.01000 |
03/31/22 |
12/01/26 |
I/O |
Totals |
|
43,000,000.00 |
43,000,000.00 |
375,289,826.00 |
|
19,134,399.00 |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 22 of 28 |
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
||||||||
|
|
|
|
Servicing |
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
10 |
30504818 |
OF |
IL |
11/02/21 |
3 |
|
|
|
|
6/10/2022 - The Loan was transferred to the Special Servicer on 11/1/21 due to the Borrower''s bankruptcy filing on 10/31/21. The Brwr.''s BK filing was made on the same date as 8 other entities, all of which appear to be under the control of |
|||||||
|
HNA of Chin a. This loan is part of a $240.0MM first mortgage loan that is secured by the fee interest of 181 West Madison, a Class A, 50-story, 946,099 SF, located at 181 West Madison in downtown Chicago, Illinois. The $240.0MM mortgage |
|||||||
|
loan consists of the two Tr ustNotes ($1.0MM Trust A Note & $132.1MM Trust B Note), which both in the JPMCC 2020-LOOP Trust, and the Non-Trust $106.9MM A Note, which is not part of the assets of the 2020-LOOP Trust and was |
|||||||
|
contributed to three separate securitizations. The Non-Trust A Note and Trust A Note are senior in right of payment to Trust B Note. The Non-Trust A Note and Trust A Note are pari passu. The Brwr. and Lender have agreed to a final cash |
|||||||
|
collateral order which requires the Borrower to make the monthly debt service & reserve payments on the loan as required in the loan documents. The cash collateral order also requires the Brwr. to pay all of the Lenders collection cost, legal |
|||||||
|
fees, and any monthly servicer fees, as they accrue, so that there should beno advances b y the Trust. Brwr. has not yet filed any BK plan, disclosure statement, or any of their BK and was granted a 120-day extension of the period of exclusivity |
|||||||
|
by the bankruptcy court in late March. |
|
|
|
|
|
||
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
HC - Health Care |
|
MU - Mixed Use |
|
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|
MF - Multi-Family |
|
SS - Self Storage |
|
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 23 of 28 |
|
|
|
|
Modified Loan Detail |
|
|
|
||
|
|||||||||
|
|
Pre-Modification |
Post-Modification |
|
|
Modification |
Modification |
||
|
|
|
|
|
|
Modification |
Modification Booking |
Closing |
Effective |
|
|
Balance |
Rate |
Balance |
Rate |
|
|
|
|
Pros ID |
Loan Number |
|
|
|
|
Code¹ |
Date |
Date |
Date |
4 |
30504501 |
0.00 |
4.35000% |
0.00 |
4.35000% |
8 |
02/18/22 |
02/18/22 |
03/09/22 |
Totals |
|
0.00 |
0.00 |
|
|
|
|
||
1 Modification Codes |
|
|
|
|
|
|
|
|
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|
|
|
|
|
|
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|
|
|
|
|
|
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|
|
|
|
|
|
|
|
|||||||||
Note: Please refer to Servicer Reports for modification comments. |
|
|
|
|
|
|
|
||
|
|||||||||
|
|||||||||
|
|||||||||
|
|||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 24 of 28 |
|
|
|
Historical Liquidated Loan Detail |
|
|
|
|
||||
|
Loan |
|
Gross Sales |
|
|
|
|
Current |
|
Loss to Loan |
Percent of |
|
Beginning |
Most Recent |
Proceeds or |
Fees, |
Net Proceeds |
Net Proceeds |
|
Period |
Cumulative |
with |
Original |
Loan |
Scheduled |
Appraised |
Other |
Advances, |
Received on |
Available for |
Realized Loss |
Adjustment to |
Adjustment to |
Cumulative |
Loan |
Pros ID¹ Number Dist.Date |
Balance |
Value or BPO |
Proceeds |
and Expenses |
Liquidation |
Distribution |
to Loan |
Loan |
Loan |
Adjustment |
Balance |
|
|
|
|
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 25 of 28 |
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
|
|
|
||||
|
||||||||||
|
|
Certificate |
Reimb of Prior |
|
|
|
|
|
|
|
|
|
Interest Paid |
Realized Losses |
|
Loss Covered by |
|
|
|
|
Total Loss |
|
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
Pros ID Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
|
|
|
|
No realized losses this period |
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 26 of 28 |
|
|
|
|
Interest Shortfall Detail - Collateral Level |
|
|
|
|
||||
|
||||||||||||
|
|
|
|
Special Servicing Fees |
|
|
|
|
|
|
Modified |
|
|
|
Deferred |
|
|
|
|
|
Non- |
|
Reimbursement of |
Other |
Interest |
|
Interest |
Interest |
|
|
|
|
|
Recoverable |
Interest on |
Advances from |
Shortfalls / |
Reduction / |
Pros ID |
Adjustments |
Collected |
Monthly |
Liquidation |
Work Out |
ASER |
PPIS / (PPIE) |
Interest |
Advances |
Interest |
(Refunds) |
(Excess) |
|
|
|
|
|
No interest shortfalls this period |
|
|
|
|
|
||
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. |
|
|
|
|
|
|
||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 27 of 28 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 28 of 28 |
Prospectus Loan ID 1 05-12-2022 06-13-2022 DBR Investments Co. Limited 12-13-2019 65000000.00000000 120 01-06-2030 0 .03530000 .03530000 3 1 120 02-06-2020 true 1 WL 3 197581.94000000 65000000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 The Harrison Condominium 205 West 76th New York NY 10023 New York RT 88254 88254 2009 100000000.00000000 MAI 11-20-2019 100000000.00000000 11-20-2019 MAI 1.00000000 .91710000 6 03-06-2022 N Equinox 34376 01-31-2024 Champion Parking 20324 04-30-2030 Pure Yoga 19768 06-30-2030 09-30-2019 01-01-2022 03-31-2022 7951775.00000000 1688199.00000000 2644747.00000000 612751.14000000 5307028.00000000 1075447.86000000 5112869.00000000 1026908.11000000 UW CREFC 581592.00000000 2.28000000 1.84910000 2.20000000 1.76570000 F F 03-31-2022 false false 65000000.00000000 197581.94000000 .03530000 .00013480 197581.94000000 .00000000 .00000000 65000000.00000000 65000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 2 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association, Citi Real Estate Funding Inc. 11-15-2019 60000000.00000000 120 12-05-2029 0 .03170153 .03170153 3 1 120 01-05-2020 true 1 A2 3 163791.24000000 60000000.00000000 1 1 1 0 true true true false false 06-04-2029 06-04-2029 .00000000 .00000000 Bellagio Hotel and Casino 3600 South Las Vegas Boulevard Las Vegas NV 89109 Clark LO 3366 3933 1997 2019 4260000000.00000000 MAI 10-16-2019 4260000000.00000000 10-16-2019 MAI .94800000 6 03-05-2022 N 09-30-2019 1349062464.00000000 874997149.00000000 474065315.00000000 453829378.00000000 UW CREFC 8.80000000 8.42000000 F F false false 60000000.00000000 163791.24000000 .03170153 .00013480 163791.24000000 .00000000 .00000000 60000000.00000000 60000000.00000000 06-05-2022 2 false .00000000 .00000000 .00000000 0 KeyBank (BX 2019-OC11) false .00000000 Prospectus Loan ID 3 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 12-03-2019 50000000.00000000 120 01-01-2030 0 .03358800 .03358800 3 1 120 02-01-2020 true 1 PP 3 144615.00000000 50000000.00000000 1 1 1 5 true true true false false 02-28-2022 08-31-2029 08-31-2029 .00000000 .00000000 Kings Plaza 5100 Kings Plaza Brooklyn NY 11234 Kings RT 807245 811797 1969 2018 900000000.00000000 MAI 10-17-2019 900000000.00000000 10-17-2019 MAI .96700000 .84650000 6 X Lowe's Home Centers 114000 05-31-2028 Primark 102805 07-31-2038 Burlington 55078 07-31-2028 09-30-2019 01-01-2022 03-31-2022 81045187.00000000 19900964.00000000 29004262.00000000 7827638.56000000 52040925.00000000 12073325.44000000 50905970.00000000 11789586.94000000 UW CREFC 4661793.39680000 3.14000000 2.58980000 3.07000000 2.52900000 F F 03-31-2022 false false 50000000.00000000 144615.00000000 .03358800 .00013480 144615.00000000 .00000000 .00000000 50000000.00000000 50000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 4 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 11-26-2019 50000000.00000000 120 12-01-2029 0 .04350000 .04350000 3 1 120 01-01-2020 true 1 PP 3 187291.67000000 50000000.00000000 1 1 1 0 true true true false true 01-31-2022 08-31-2029 08-31-2029 .00000000 .00000000 3500 Lacey Road 3500 Lacey Road Downers Grove IL 60515 DuPage OF 583982 583982 1992 2018 129000000.00000000 MAI 09-03-2019 129000000.00000000 09-03-2019 MAI .96600000 .89230000 6 X HAVI GLOBAL SOLUTION 158612 12-31-2022 Glanbia Performance Nutrition, Inc. ( 95489 02-28-2030 INVESCO ADVISERS 70672 04-30-2025 08-31-2019 01-01-2022 03-31-2022 16337836.00000000 4264769.00000000 6645797.00000000 1934400.20000000 9692039.00000000 2330368.80000000 9020460.00000000 2162474.05000000 UW CREFC 946034.37000000 2.56000000 2.46330000 2.38000000 2.28580000 F F 03-31-2022 false false 50000000.00000000 187291.67000000 .04350000 .00013480 187291.67000000 .00000000 .00000000 50000000.00000000 50000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 02-18-2022 98 .00000000 12-01-2029 .00000000 Prospectus Loan ID 5 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 12-17-2019 45140000.00000000 120 01-01-2030 0 .03870000 .03870000 3 1 120 02-01-2020 true 1 WL 3 150429.05000000 45140000.00000000 1 1 1 0 true true true false false 02-28-2022 10-31-2029 10-31-2029 .00000000 .00000000 FedEx Redmond 18795 NE 73rd Street Redmond WA 98052 King WH 210321 210321 2013 81500000.00000000 MAI 11-20-2019 81500000.00000000 11-20-2019 MAI 1.00000000 1.00000000 6 X FedEx Ground Package System Inc. 210321 07-31-2028 09-30-2019 01-01-2022 03-31-2022 4510232.00000000 1001450.88000000 618205.00000000 64706.32000000 3892027.00000000 936744.56000000 3807899.00000000 915712.56000000 UW CREFC 442795.19000000 2.20000000 2.11550000 2.15000000 2.06800000 F F 03-31-2022 false false 45140000.00000000 150429.05000000 .03870000 .00013480 150429.05000000 .00000000 .00000000 45140000.00000000 45140000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 6 05-12-2022 06-13-2022 DBR Investments Co. Limited 12-05-2019 45000000.00000000 120 12-06-2029 0 .02589000 .02589000 3 1 120 01-06-2020 true 1 PP 3 100323.75000000 45000000.00000000 1 1 1 5 true true true false false 03-05-2022 06-05-2029 06-05-2029 .00000000 .00000000 560 Mission Street 560 Mission Street San Francisco CA 94105 San Francisco OF 668149 668149 2002 842000000.00000000 MAI 10-31-2019 842000000.00000000 10-31-2019 MAI .98400000 6 03-06-2022 X JPMorgan Chase 203084 09-30-2025 Ernst & Young 122760 12-31-2028 Teachers Insurance and Annuity Assoc 64696 09-30-2027 09-30-2019 54738187.00000000 12064089.00000000 42674098.00000000 41204170.00000000 UW CREFC 5.42000000 5.23000000 F F 03-31-2022 false false 45000000.00000000 100323.75000000 .02589000 .00013480 100323.75000000 .00000000 .00000000 45000000.00000000 45000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 7 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association, DBR Investments Co. Limited 11-25-2019 45000000.00000000 120 12-06-2029 0 .02990000 .02990000 3 1 120 01-06-2020 true 1 A1 3 115862.50000000 45000000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 1633 Broadway 1633 Broadway New York NY 10019 New York OF 2553030 2561512 1972 2013 2400000000.00000000 MAI 10-24-2019 2400000000.00000000 10-24-2019 MAI .98400000 6 03-06-2022 N Allianz Asset Mgmt of America 320911 01-31-2031 WMG Acquisition Corp 293888 07-31-2029 Showtime Networks Inc 261196 01-31-2026 09-30-2019 190585947.00000000 71435784.00000000 119150163.00000000 116677727.00000000 UW CREFC 3.93000000 3.84000000 F F 09-30-2021 false false 45000000.00000000 115862.50000000 .02990000 .00013480 115862.50000000 .00000000 .00000000 45000000.00000000 45000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 KeyBank (BWAY 2019-1633) false .00000000 Prospectus Loan ID 8 05-12-2022 06-13-2022 DBR Investments Co. Limited 11-26-2019 45000000.00000000 120 12-06-2029 0 .03231000 .03231000 3 1 120 01-06-2020 true 1 A1 3 125201.25000000 45000000.00000000 1 33 33 0 true true false false false 09-05-2029 .00000000 .00000000 101 45th Street 101 W. 45th Street Munster IN 46319 Lake IN 349988 349988 1992 24400000.00000000 MAI 10-29-2019 24400000.00000000 10-29-2019 MAI .81200000 6 03-06-2022 N FedEx Ground Package System, Inc. (t0000393) 142343 09-30-2025 McJunkin Corp (t0000392) 140980 12-31-2023 List Industries, Inc (t0000394) 66098 05-31-2024 2182784.00000000 554260.00000000 1628525.00000000 1515360.00000000 UW CREFC F 12-31-2021 4820-4850 Indianapolis Road 4820-4850 Indianapolis Drive Whitestown IN 46052 Boone IN 323000 323000 2016 18800000.00000000 MAI 10-30-2019 18800000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Cummins Inc. (t0000402) 171000 08-10-2026 Home Goods, Inc 152000 12-31-2022 1289010.00000000 255245.00000000 1033764.00000000 932732.00000000 UW CREFC F 12-31-2021 8401 Bearing Drive 8401 Bearing Drive Indianapolis IN 46268 Marion IN 266400 266400 2015 18300000.00000000 MAI 10-30-2019 18300000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N The Harvard Drug Group, LLC (t0000386) 196200 06-30-2025 MS International, Inc (t0000387) 70200 05-31-2026 1370682.00000000 285114.00000000 1085568.00000000 998252.00000000 UW CREFC F 12-31-2021 5900 North Meadows Drive 5900 North Meadows Drive Grove City OH 43123 Franklin IN 269831 269831 1997 16200000.00000000 MAI 10-30-2019 16200000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N CTDI (Communications Test Design, Inc.) (t0000410) 269831 02-28-2023 1474095.00000000 617838.00000000 856257.00000000 761601.00000000 UW CREFC F 12-31-2021 5701 North Meadows Drive 5701 North Meadows Drive Grove City OH 43123 Franklin IN 268905 268905 1997 14900000.00000000 MAI 10-30-2019 14900000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N ODW LOGISTICS, INC. (t0000408) 190400 11-30-2023 Expresspoint Technology Services, Inc. (t0000407) 78505 01-31-2024 1383753.00000000 584653.00000000 799101.00000000 706940.00000000 UW CREFC F 12-31-2021 8421 Bearing Drive 8421 Bearing Drive Indianapolis IN 46268 Marion IN 124200 124200 2015 12900000.00000000 MAI 10-30-2019 12900000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N Sankyo America, Inc. (t0000390) 67850 11-30-2025 Business Furniture LLC (t0000391) 56350 03-31-2026 887036.00000000 186509.00000000 700527.00000000 653850.00000000 UW CREFC F 12-31-2021 6451-6471 Northwind Parkway 6451-71 Northwind Parkway Hobart IN 46342 Lake IN 159813 159813 2016 12500000.00000000 MAI 10-29-2019 12500000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Calpipe Industries, Inc. (t0000384) 105952 03-31-2023 Albanese Confectionery Group, Inc (t0000440) 53861 07-31-2022 959134.00000000 199654.00000000 759480.00000000 701437.00000000 UW CREFC F 12-31-2021 4910-4938 Indianapolis Road 4910-4938 Indianapolis Drive Whitestown IN 46052 Boone IN 156000 156000 2016 12200000.00000000 MAI 10-30-2019 12200000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Stephen Gould Corp. (t0000406) 130000 03-31-2030 Alliance Healthcare Services (t0000405) 26000 06-30-2024 809898.00000000 143521.00000000 666377.00000000 612752.00000000 UW CREFC F 12-31-2021 6221-6241 Northwind Parkway 6221 Northwind Parkway Hobart IN 46342 Lake IN 150000 150000 2009 12000000.00000000 MAI 10-29-2019 12000000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Steiner - Hobart, IN (t0000371) 18960 08-31-2024 Rogers - Hobart, IN (t0000369) 18271 04-30-2023 Base Solutions, LLC (t0000372) 12975 03-31-2027 1026222.00000000 382298.00000000 643924.00000000 586266.00000000 UW CREFC F 12-31-2021 775 Commerce Parkway West Drive 775 Commerce Parkway West Drive Greenwood IN 46143 Johnson IN 155000 155000 2014 2019 11500000.00000000 MAI 10-30-2019 11500000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N Poynter Sheet Metal, Inc. (t0000365) 155000 01-31-2035 799547.00000000 101972.00000000 697575.00000000 644690.00000000 UW CREFC F 12-31-2021 1901 Northwind Parkway 1901-51 Northwind Parkway Hobart IN 46342 Lake IN 101437 101437 2006 11100000.00000000 MAI 10-29-2019 11100000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Orean Beauty Inc 71782 04-30-2029 Munch Supply (t0000381) 29655 10-31-2028 1089747.00000000 321906.00000000 767840.00000000 719263.00000000 UW CREFC F 12-31-2021 333 45th Street 333 W 45th Street Munster IN 46319 Lake IN 140000 140000 1999 2015 10600000.00000000 MAI 10-29-2019 10600000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Staley - Munster, IN (t0000399) 140000 07-31-2024 919741.00000000 271897.00000000 647844.00000000 595176.00000000 UW CREFC F 12-31-2021 221 South Swift Road 221 Swift Road Addison IL 60101 DuPage IN 110000 110000 1995 10200000.00000000 MAI 10-30-2019 10200000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N Mondelez - Addison, IL (t0000360) 110000 02-28-2022 788278.00000000 259290.00000000 528987.00000000 485806.00000000 UW CREFC F 12-31-2021 W 234 N 2091 Ridgeview Pwky Ct W 234 N 2091 RidgevieCourt Pewaukee WI 53188 Waukesha IN 105444 105444 2001 9600000.00000000 MAI 10-29-2019 9600000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Southern Graphic Systems, LLC (t0000417) 105444 06-30-2030 700785.00000000 114411.00000000 586374.00000000 546610.00000000 UW CREFC F 12-31-2021 2240 Creekside Parkway 2240 Creekside Parkway Lockbourne OH 43137 Franklin IN 125000 125000 2012 9200000.00000000 MAI 10-30-2019 9200000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N Meadowbrook Meat Company, Inc. (t0000411) 125000 03-31-2024 910231.00000000 348263.00000000 561968.00000000 512332.00000000 UW CREFC F 12-31-2021 201 South Swift Road 201 Swift Road Addison IL 60101 DuPage IN 85000 85000 1995 9100000.00000000 MAI 10-30-2019 9100000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N 748895.00000000 294227.00000000 454668.00000000 417772.00000000 UW CREFC F 12-31-2021 8441 Bearing Drive 8441 Bearing Drive Indianapolis IN 46268 Marion IN 124200 124200 2015 9000000.00000000 MAI 10-30-2019 9000000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N Oldcastle Buildingenvelope, Inc (t0000389) 124175 05-31-2032 625134.00000000 161410.00000000 463724.00000000 421531.00000000 UW CREFC F 12-31-2021 4700 North Ironwood Drive 4700 North Ironwood Drive Franklin WI 53132 Milwaukee IN 123200 123200 2000 8800000.00000000 MAI 10-29-2019 8800000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N API Heat Transfer Thermasys Corporation (t0000415) 123200 07-31-2026 721128.00000000 184917.00000000 536211.00000000 492219.00000000 UW CREFC F 12-31-2021 4410 North 132nd Street 4410 North 132nd Street Butler WI 53007 Waukesha IN 100000 100000 1998 8500000.00000000 MAI 10-29-2019 8500000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Keystone Automotive Industries, Inc. (t0000413) 48282 11-30-2025 Snyder's-Lance, Inc. (t0000412) 32188 12-31-2023 Milwaukee Electric Tool Corporation (t0000414) 19530 12-31-2025 787646.00000000 279074.00000000 508572.00000000 467788.00000000 UW CREFC F 12-31-2021 999 Gerdt Court 999 Gerdt Court Greenwood IN 46143 Johnson IN 132315 132315 2001 8300000.00000000 MAI 10-30-2019 8300000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N Poly-Tainer, Inc. (t0000366) 132315 10-31-2026 679876.00000000 232655.00000000 447221.00000000 401917.00000000 UW CREFC F 12-31-2021 480 45th Street 480 W 45th Street Munster IN 46319 Lake IN 107095 107095 2002 2011 8200000.00000000 MAI 10-29-2019 8200000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Three Floyds Brewing, LLC (t0000400) 107095 06-30-2033 765833.00000000 161078.00000000 604755.00000000 566700.00000000 UW CREFC F 12-31-2021 12857 South Hamlin Court 13005 Hamlin Court Alsip IL 60803 Cook IN 45000 45000 2014 7800000.00000000 MAI 10-30-2019 7800000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N Bimbo - Alsip (t0000361) 45000 11-30-2029 664701.00000000 193301.00000000 471400.00000000 445676.00000000 UW CREFC F 12-31-2021 1695 Glen Ellyn Road 1695 Glen Ellyn Road Glendale Heights IL 60139 DuPage IN 40080 40080 2011 7300000.00000000 MAI 10-30-2019 7300000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N Bimbo - Glendale Heights (t0000362) 40080 02-28-2027 612878.00000000 144685.00000000 468193.00000000 445272.00000000 UW CREFC F 12-31-2021 1701-1721 Northwind Parkway 1700-21 Northwind Parkway Hobart IN 46342 Lake IN 94786 94786 2005 7200000.00000000 MAI 10-30-2019 7200000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N Vision Integrated Graphics, LLC (t0000374) 62800 06-30-2022 Stevens Engineers & Constructors, Inc. (t0000375) 31986 09-30-2022 685154.00000000 244477.00000000 440678.00000000 404616.00000000 UW CREFC F 12-31-2021 1245-1247 Lakeside Drive 1245-1247 Lakeside Drive Romeoville IL 60446 Will IN 59976 59976 1998 6300000.00000000 MAI 10-30-2019 6300000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N Crown Corr (t0000364) 59976 08-31-2024 500222.00000000 191069.00000000 309153.00000000 283831.00000000 UW CREFC F 12-31-2021 3890 Perry Boulevard 3890 Perry Boulevard Whitestown IN 46075 Boone IN 70000 70000 2008 2013 6200000.00000000 MAI 10-30-2019 6200000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Pratt Corrugated Holdings, INC. (t0000569) 70000 05-31-2029 412923.00000000 91318.00000000 321605.00000000 296728.00000000 UW CREFC F 12-31-2021 215 45th Street 215 W 45th Street Munster IN 46319 Lake IN 65000 65000 2000 4550000.00000000 MAI 10-29-2019 4550000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Carl Buddig and Company (t0000396) 65000 04-30-2026 401686.00000000 112543.00000000 289143.00000000 265335.00000000 UW CREFC F 12-31-2021 845 Telser Road 845 Telser Road Lake Zurich IL 60047 Lake IN 20000 20000 2016 4500000.00000000 MAI 10-30-2019 4500000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N Bimbo - Lake Zurich (t0000363) 20000 05-31-2031 369948.00000000 56349.00000000 313598.00000000 301135.00000000 UW CREFC F 12-31-2021 1851 Northwind Parkway 1851 Northwind Parkway Hobart IN 46342 Lake IN 18120 18120 2014 4500000.00000000 MAI 10-30-2019 4500000.00000000 10-30-2019 MAI 1.00000000 6 03-06-2022 N Sunbelt Rentals, Inc. (t0000376) 21195 05-31-2030 350028.00000000 44891.00000000 305137.00000000 292468.00000000 UW CREFC F 12-31-2021 1650 Northwind Parkway 1650 Northwind Parkway Hobart IN 46342 Lake IN 50400 50400 2006 4000000.00000000 MAI 10-29-2019 4000000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Tillman - Hobart, IN (t0000373) 50400 10-31-2022 338170.00000000 96420.00000000 241750.00000000 222544.00000000 UW CREFC F 12-31-2021 225 45th Street 225 W 45th Street Whitestown IN 46075 Boone IN 45000 45000 2000 4000000.00000000 MAI 10-29-2019 4000000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Rockwell - Munster, IN (t0000397) 45000 07-31-2025 331235.00000000 106702.00000000 224533.00000000 207338.00000000 UW CREFC F 12-31-2021 1600-1640 Northwind Parkway 1600-40 Northwind Parkway Hobart IN 46342 Lake IN 50206 50206 2006 3900000.00000000 MAI 10-29-2019 3900000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Steiner - Hobart, IN (t0000371) 18960 08-31-2024 Rogers - Hobart, IN (t0000369) 18271 04-30-2023 Base Solutions, LLC (t0000372) 12975 03-31-2027 501937.00000000 168716.00000000 333220.00000000 311602.00000000 UW CREFC F 12-31-2021 235 45th Street 235 W 45th Street Whitestown IN 46075 Boone IN 35000 35000 2000 2900000.00000000 MAI 10-29-2019 2900000.00000000 10-29-2019 MAI 1.00000000 6 03-06-2022 N Holland Special Delivery - Munster, IN (t0000398) 35000 09-30-2022 250027.00000000 70590.00000000 179438.00000000 165774.00000000 UW CREFC F 12-31-2021 false false 45000000.00000000 125201.25000000 .03231000 .00014730 125201.25000000 .00000000 .00000000 45000000.00000000 45000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland (GSMS 2020-GC45) false .00000000 Prospectus Loan ID 9 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 11-26-2019 45000000.00000000 120 12-08-2029 0 .03486000 .03486000 3 1 120 01-08-2020 true 1 A1 3 135082.50000000 45000000.00000000 1 1 1 3 true true false false false 06-07-2029 .00000000 .00000000 650 Madison Avenue 650 Madison Avenue New York NY 10022 New York MU 600415 600415 1957 2015 1210000000.00000000 MAI 10-31-2019 1210000000.00000000 10-31-2019 MAI .97400000 6 03-08-2022 N Ralph Laren Corporation 276235 12-31-2024 Memorial Sloan Kettering 100700 06-30-2022 Sotheby's Intl Realty Inc 37772 10-31-2035 09-30-2019 87327989.00000000 28901495.00000000 58426495.00000000 56776391.00000000 UW CREFC 2.82000000 2.74000000 F F 12-31-2020 false false 45000000.00000000 135082.50000000 .03486000 .00013480 135082.50000000 .00000000 .00000000 45000000.00000000 45000000.00000000 06-08-2022 2 false .00000000 .00000000 .00000000 0 KeyBank (MAD 2019-650M) false .00000000 Prospectus Loan ID 10 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 11-27-2019 43000000.00000000 84 12-01-2026 0 .03900000 .03900000 3 1 84 01-01-2020 true 1 A1 3 144408.33000000 43000000.00000000 1 1 1 0 true true false false false 07-31-2026 .00000000 .00000000 181 West Madison Street 181 West Madison Street Chicago IL 60602 Cook OF 946099 946099 1990 2016 375289826.00000000 MAI 10-22-2019 375289826.00000000 10-22-2019 MAI .87700000 6 03-01-2022 N The Northern Trust Company 400030 12-31-2025 Quantitative Risk Management Inc 107092 03-31-2022 The Marmon Group 45067 12-31-2022 09-30-2019 41394765.00000000 19384258.00000000 22010506.00000000 19929089.00000000 UW CREFC 5.16000000 4.67000000 F F 03-31-2021 false false 43000000.00000000 144408.33000000 .03900000 .00013480 144408.33000000 .00000000 .00000000 43000000.00000000 43000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland 11-02-2021 false .00000000 3 Prospectus Loan ID 11 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 11-13-2019 42250000.00000000 120 12-06-2029 0 .03630000 .03630000 3 1 120 01-06-2020 true 1 WL 3 132066.46000000 42250000.00000000 1 4 4 0 true true false false false 09-05-2029 .00000000 .00000000 Walmart Asheboro Individual Property 1226 East Dixie Drive Asheboro NC 27203 Randolph RT 221896 221896 1999 19650000.00000000 MAI 10-19-2019 11700000.00000000 10-19-2019 MAI 1.00000000 6 03-06-2022 N Walmart 221896 10-31-2029 1610949.00000000 472256.00000000 1138694.00000000 1116504.00000000 UW CREFC F 01-19-2022 Home Depot West Seneca Individual Property 1881 Ridge Road West Seneca NY 14224 Erie RT 103344 103344 1996 2016 19000000.00000000 MAI 10-18-2019 19000000.00000000 10-18-2019 MAI 1.00000000 6 03-06-2022 N Home Depot 103344 01-31-2031 1611151.00000000 462843.00000000 1148309.00000000 1137974.00000000 UW CREFC F 01-19-2022 Walmart Concord Individual Property 150 Concord Commons PI SW Concord NC 28027 Cabarrus RT 203750 203750 1999 18000000.00000000 MAI 10-19-2019 18000000.00000000 10-19-2019 MAI 1.00000000 6 03-06-2022 N Walmart 203750 01-31-2030 1428413.00000000 382680.00000000 1045733.00000000 1025358.00000000 UW CREFC F 01-19-2022 Walmart Cranberry Individual Property 10 Kimberly Lane Cranberry PA 16319 Venango RT 187881 187881 1999 14500000.00000000 MAI 10-15-2019 14500000.00000000 10-15-2019 MAI 1.00000000 6 03-06-2022 N Walmart Supercenter 187881 07-20-2029 1211341.00000000 372402.00000000 838940.00000000 791498.00000000 UW CREFC F 01-19-2022 false false 42250000.00000000 132066.46000000 .03630000 .00013480 132066.46000000 .00000000 .00000000 42250000.00000000 42250000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 12 05-12-2022 06-13-2022 DBR Investments Co. Limited 12-09-2019 36200000.00000000 120 01-06-2030 360 .04315000 .04315000 3 1 36 02-06-2020 true 1 WL 5 134508.14000000 36200000.00000000 1 1 1 0 true true false false false 10-05-2029 .00000000 .00000000 Landing Square Apartments 3378 Greenbriar Parkway Atlanta GA 30331 Fulton MF 322 322 2008 46300000.00000000 MAI 09-09-2019 46300000.00000000 09-09-2019 MAI .92200000 .91300000 6 03-06-2022 N 10-31-2019 04-01-2021 03-31-2022 4717081.00000000 4586713.95000000 2012254.00000000 2259240.92000000 2704827.00000000 2327473.03000000 2632055.00000000 2254701.03000000 UW CREFC 1583724.87000000 1.26000000 1.46960000 1.22000000 1.42370000 F F false false 36200000.00000000 134508.14000000 .04315000 .00013480 134508.14000000 .00000000 .00000000 36200000.00000000 36200000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 13 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 12-12-2019 35000000.00000000 119 12-06-2029 0 .02920000 .02920000 3 1 119 02-06-2020 true 1 PP 3 88005.56000000 35000000.00000000 1 1 1 0 true true true false false 09-05-2029 09-05-2029 .00000000 .00000000 510 East 14th Street 500 & 524 East 14th Street New York NY 10009 New York OF 54506 160 160 2018 287900000.00000000 MAI 09-25-2019 287900000.00000000 09-25-2019 MAI 1.00000000 .81450000 6 02-06-2020 N Target 27766 01-31-2049 Bright Horizons 10616 11-30-2034 Citiwide Health Maangement II 4018 06-30-2040 09-30-2019 01-01-2022 03-31-2022 15095702.00000000 3211120.00000000 5804651.00000000 817461.80000000 9291050.00000000 2393658.20000000 9112149.00000000 2348932.70000000 UW CREFC 629118.08000000 3.69000000 3.80480000 3.62000000 3.73370000 F F 03-31-2022 false false 35000000.00000000 88005.56000000 .02920000 .00014730 88005.56000000 .00000000 .00000000 35000000.00000000 35000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland (GSMS 2019-GC45) false .00000000 Prospectus Loan ID 14 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 11-18-2019 35000000.00000000 120 12-06-2029 0 .03787640 .03787640 3 1 120 01-06-2020 true 1 PP 3 114155.26000000 35000000.00000000 1 2 2 0 true true false false false 08-05-2029 .00000000 .00000000 504 Myrtle Avenue 504 Myrtle Avenue Brooklyn NY 11205 Kings MF 143 143 2017 87200000.00000000 MAI 09-04-2019 87200000.00000000 09-07-2019 MAI .96500000 6 03-06-2022 N 09-30-2019 4629828.00000000 806927.00000000 3822901.00000000 3787151.00000000 UW CREFC F 490 Myrtle Avenue 490 Myrtle Avenue Brooklyn NY 11205 Kings MF 93 93 2015 54100000.00000000 MAI 09-04-2019 54100000.00000000 09-04-2019 MAI .95700000 6 03-06-2022 N 09-30-2019 3206992.00000000 709801.00000000 2497191.00000000 2473941.00000000 UW CREFC F false false 35000000.00000000 114155.26000000 .03787640 .00013480 114155.26000000 .00000000 .00000000 35000000.00000000 35000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 15 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 12-31-2019 33500000.00000000 120 01-01-2030 0 .03780000 .03780000 3 1 120 02-01-2020 true 1 WL 3 109042.50000000 33500000.00000000 1 1 1 0 true true true false false 02-28-2022 10-31-2029 10-31-2029 .00000000 .00000000 1019 Market Street 1019 Market Street San Francisco CA 94103 San Francisco MU 75523 75523 1909 2014 71400000.00000000 MAI 11-07-2019 71400000.00000000 11-07-2019 MAI 1.00000000 .03430000 6 X SF Chai LLC 2590 02-28-2025 10-31-2019 01-01-2022 03-31-2022 4799693.00000000 13705.88000000 1565502.00000000 355234.75000000 3234192.00000000 -341528.87000000 3001944.00000000 -399590.87000000 UW CREFC 320971.88000000 2.52000000 -1.06400000 2.34000000 -1.24490000 F F 03-31-2022 false false 33500000.00000000 109042.50000000 .03780000 .00013480 109042.50000000 .00000000 .00000000 33500000.00000000 33500000.00000000 06-01-2022 2 false .00000000 133722.66000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 16 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 12-31-2019 31600000.00000000 120 01-06-2030 0 .03990000 .03990000 3 1 120 02-06-2020 true 1 WL 3 108572.33000000 31600000.00000000 1 1 1 0 true true false false false 11-05-2029 .00000000 .00000000 65 Ainslie Street 65 Ainslie Street Brooklyn NY 11211 Kings MF 49040 46 46 2008 2013 49900000.00000000 MAI 11-21-2019 49900000.00000000 11-21-2019 MAI 1.00000000 6 03-06-2022 N 11-30-2019 2572788.00000000 339813.00000000 2232975.00000000 2205798.00000000 UW CREFC 1.75000000 1.73000000 F F false false 31600000.00000000 108572.33000000 .03990000 .00013480 108572.33000000 .00000000 .00000000 31600000.00000000 31600000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 17 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 01-07-2020 26200000.00000000 120 02-01-2030 360 .04100000 .04100000 3 1 0 03-01-2020 true 1 WL 2 .00000000 26200000.00000000 1 1 1 0 false true false false false 10-31-2029 .00000000 .00000000 Crowne Plaza Resort Asheville One Resort Drive Asheville NC 28806 Buncombe LO 274 274 1973 2017 49000000.00000000 MAI 08-06-2019 49000000.00000000 08-06-2019 MAI .56800000 6 03-01-2022 X 10-31-2019 12394387.00000000 8493762.00000000 3900625.00000000 3900625.00000000 UW CREFC 2.57000000 2.57000000 F F false false 25183747.56000000 126597.97000000 .04100000 .00013480 88912.62000000 37685.35000000 .00000000 25146062.21000000 25146062.21000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 18 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 01-07-2020 23350000.00000000 120 02-06-2030 0 .03740000 .03740000 3 1 120 03-06-2020 true 1 WL 3 .00000000 23350000.00000000 1 1 1 0 true true true false false 03-05-2022 12-05-2029 12-05-2029 .00000000 .00000000 Sunset Grove Shopping Center 4186-4198 Illinois Route 83 Long Grove IL 60047 Lake RT 109938 109938 2011 37700000.00000000 MAI 11-08-2019 37700000.00000000 11-08-2019 MAI 1.00000000 6 X Sunset food mart 47000 02-28-2031 CVS 14392 01-23-2066 coldwell banker 5575 12-21-2032 10-31-2019 3176727.00000000 870206.00000000 2306522.00000000 2147082.00000000 UW CREFC 2.61000000 2.42000000 F F 09-30-2021 false false 23350000.00000000 75199.97000000 .03740000 .00013480 75199.97000000 .00000000 .00000000 23350000.00000000 23350000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 19 05-12-2022 06-13-2022 DBR Investments Co. Limited 01-07-2020 21000000.00000000 120 02-06-2030 0 .03870000 .03870000 3 1 120 03-06-2020 true 1 WL 3 .00000000 21000000.00000000 1 1 1 0 true true false false false 10-05-2029 .00000000 .00000000 West Road Plaza 10241-10275 North Freeway Houston TX 77037 Harris RT 444756 444756 1992 2016 47000000.00000000 MAI 07-09-2019 47000000.00000000 07-09-2019 MAI .95300000 6 03-06-2022 N THE DUMP 177761 11-30-2026 ROSS DRESS FOR LESS 30187 01-31-2027 PEP BOY STORE 22390 12-31-2023 04-30-2019 4090069.00000000 1526997.00000000 2563072.00000000 2300666.00000000 UW CREFC 3.11000000 2.79000000 F F 12-31-2021 false false 21000000.00000000 69982.50000000 .03870000 .00033480 69982.50000000 .00000000 .00000000 21000000.00000000 21000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 20 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 12-13-2019 15000000.00000000 120 01-01-2030 0 .03310000 .03310000 3 1 120 02-01-2020 true 1 WL 3 42754.17000000 15000000.00000000 1 1 1 0 true true false false false 09-30-2029 .00000000 .00000000 2146-2166 Nostrand Ave 2146-2166 Nostrand Ave Brooklyn NY 11210 Kings RT 44445 44445 1960 2014 31900000.00000000 MAI 10-29-2019 31900000.00000000 10-29-2019 MAI 1.00000000 6 03-01-2022 X Dallas BBQ Restaurant 18690 12-31-2033 Blink Nostrand Avenue Inc 15125 07-31-2033 Chipotle Mexican Grill of Colorado, 2540 06-30-2031 10-31-2019 2357257.00000000 451716.00000000 1905541.00000000 1854429.00000000 UW CREFC 3.79000000 3.68000000 F F 03-01-2022 false false 15000000.00000000 42754.17000000 .03310000 .00013480 42754.17000000 .00000000 .00000000 15000000.00000000 15000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 21 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 11-22-2019 14137000.00000000 120 12-01-2029 0 .03550000 .03550000 3 1 120 01-01-2020 true 1 WL 3 43216.02000000 14137000.00000000 1 1 1 5 true true true false false 01-31-2022 08-31-2029 08-31-2029 .00000000 .00000000 Creekside 650, 660, 670 & 680 Hawthorne Avenue Southeast Salem OR 97301 Marion OF 99849 99353 2000 21800000.00000000 MAI 10-02-2019 21800000.00000000 10-02-2019 MAI .92600000 6 02-01-2022 X NORTHWEST FARM CREDIT SERVICES 18014 12-31-2022 ALDRICH SERVICES LLC 13651 01-31-2026 HDR ENGINEERING, INC 7509 05-31-2024 08-31-2019 2589751.00000000 744916.00000000 1844836.00000000 1760612.00000000 UW CREFC 3.63000000 3.46000000 F F 01-04-2022 false false 14137000.00000000 43216.02000000 .03550000 .00053480 43216.02000000 .00000000 .00000000 14137000.00000000 14137000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 CBRE false .00000000 Prospectus Loan ID 22 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 11-20-2019 14105000.00000000 120 12-01-2029 0 .03850000 .03850000 3 1 120 01-01-2020 true 1 WL 3 46761.99000000 14105000.00000000 1 1 0 true true false false false 06-30-2029 .00000000 .00000000 Defeased SE 129850 21700000.00000000 MAI 11-06-2019 1.00000000 3 03-01-2022 F 1285038.00000000 40907.00000000 1244131.00000000 1231146.00000000 UW 2.26000000 2.24000000 F false false 14105000.00000000 46761.99000000 .03850000 .00013480 46761.99000000 .00000000 .00000000 14105000.00000000 14105000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 23 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 11-22-2019 10630000.00000000 60 12-01-2024 0 .04065000 .04065000 3 1 60 01-01-2020 true 1 WL 3 37209.43000000 10630000.00000000 1 1 1 0 true true false false false 09-30-2024 .00000000 .00000000 300 N. College 300 and 314 N. College St. Charlotte NC 28202 Mecklenburg RT 36611 36611 1936 2016 15750000.00000000 MAI 10-03-2019 15750000.00000000 10-03-2019 MAI 1.00000000 6 03-01-2022 X M. Watson Enterprises, LLC 10335 02-28-2027 Hive Charlotte 7444 09-30-2026 QC Social Group, LLC 6823 06-30-2027 08-31-2019 1163689.00000000 177722.00000000 985967.00000000 905474.00000000 UW CREFC 2.25000000 2.07000000 F F 02-01-2022 false false 10630000.00000000 37209.43000000 .04065000 .00053480 37209.43000000 .00000000 .00000000 10630000.00000000 10630000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 JLL false .00000000 Prospectus Loan ID 24 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 11-19-2019 10000000.00000000 120 12-06-2029 360 .03870000 .03870000 3 1 60 01-06-2020 true 1 PP 5 33325.00000000 10000000.00000000 1 7 7 0 true true false false false 09-05-2029 .00000000 .00000000 Parkway Plaza 235-260 Cumberland Parkway Mechanicsburg PA 17055 Cumberland RT 111028 111028 1998 24200000.00000000 MAI 10-01-2019 24200000.00000000 10-01-2019 MAI .98900000 6 03-06-2022 N Giant Food Store #120 66935 12-31-2023 Rite Aid 11180 11-30-2023 Kindercare Learning centers 10964 10-31-2035 09-30-2019 2149542.00000000 558858.00000000 1590684.00000000 1493430.00000000 UW CREFC F 09-30-2021 Aston Center 3330 Concord Road Aston PA 19014 Delaware RT 55000 55000 2005 20700000.00000000 MAI 10-01-2019 20700000.00000000 10-01-2019 MAI 1.00000000 6 03-06-2022 N Giant Food Store, #278 55000 11-30-2025 09-30-2019 1645439.00000000 283468.00000000 1361972.00000000 1314853.00000000 UW CREFC F 09-30-2021 Spring Meadow Shopping Center 2100-2104 Van Reed Road Wyomissing PA 19610 Berks RT 77080 77050 2004 22400000.00000000 MAI 10-01-2019 22400000.00000000 10-01-2019 MAI 1.00000000 6 03-06-2022 N Giant Food Stores, LLC 65000 10-31-2024 Mavis Tire Supply, LLC 6730 03-31-2034 Fulton Bank 2950 08-04-2024 09-30-2019 2053747.00000000 620391.00000000 1433356.00000000 1356782.00000000 UW CREFC F 09-30-2021 Scott Town Center 1000 Scott Town Center Bloomsburg PA 17815 Columbia RT 67922 67923 2004 18200000.00000000 MAI 10-01-2019 18200000.00000000 10-01-2019 MAI .97600000 6 03-06-2022 N Giant Food Stores, #287 54333 07-31-2023 AAA 4000 06-30-2022 Cricket Wireless 1600 03-31-2023 09-30-2019 1541889.00000000 293995.00000000 1247895.00000000 1171601.00000000 UW CREFC F 09-30-2021 Creekside Marketplace 1880 Leithsville Road Hellertown PA 18055 Northampton RT 90804 90804 2001 18000000.00000000 MAI 10-01-2019 18000000.00000000 10-01-2019 MAI .94600000 6 03-06-2022 N Giant Food / Pharmacy 57428 03-31-2022 Dollar Tree - #2214 8000 06-30-2022 PLCB 3200 04-30-2022 09-30-2019 1626252.00000000 453098.00000000 1173154.00000000 1083238.00000000 UW CREFC F 09-30-2021 Stonehenge Square 950 Walnut Bottom Road Carlisle PA 17015 Cumberland RT 88677 88677 1990 2016 16000000.00000000 MAI 10-01-2019 16000000.00000000 10-01-2019 MAI .97100000 6 03-06-2022 N Giant Food Stores, LLC 51687 05-31-2026 PA Liquor Control Board 5170 08-31-2024 Monroe Muffler Brake 4500 06-30-2025 09-30-2019 1525918.00000000 365163.00000000 1160755.00000000 1099245.00000000 UW CREFC F 09-30-2021 Ayr Town Center 360 South 2nd Street Mcconnellsburg PA 17233 Fulton RT 58000 58000 2005 11000000.00000000 MAI 10-01-2019 11000000.00000000 10-01-2019 MAI .94500000 6 03-06-2022 N Giant Food Stopres, #272 Main 50000 05-31-2025 Giant Fuel Station #272 2400 05-31-2025 Wine & Spirits Store #2901 2400 08-31-2024 09-30-2019 1102763.00000000 252813.00000000 849950.00000000 792976.00000000 UW CREFC F 09-30-2021 false false 10000000.00000000 33325.00000000 .03870000 .00013480 33325.00000000 .00000000 .00000000 10000000.00000000 10000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Wells Fargo (CGCMT 2019-C7) false .00000000 Prospectus Loan ID 25 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 12-19-2019 9590000.00000000 120 01-01-2030 0 .03710000 .03710000 3 1 120 02-01-2020 true 1 WL 3 30637.39000000 9590000.00000000 1 1 1 0 true true false false false 10-31-2029 .00000000 .00000000 Home Depot - Cleveland Heights 3460 Mayfield Road Cleveland Heights OH 44118 Cuyahoga RT 131802 131802 13700000.00000000 MAI 10-15-2019 13700000.00000000 10-15-2019 MAI 6 03-01-2022 X Home Depot 131802 12-31-2031 12-31-2019 954889.00000000 45360.00000000 909529.00000000 909529.00000000 UW CREFC 2.52000000 2.52000000 F F 09-30-2021 false false 9590000.00000000 30637.39000000 .03710000 .00013480 30637.39000000 .00000000 .00000000 9590000.00000000 9590000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 26 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 11-21-2019 8020000.00000000 120 12-01-2029 360 .04276000 .04276000 3 1 0 01-01-2020 true 1 WL 2 39575.75000000 7999872.57000000 1 1 1 0 false true false false false 09-30-2029 .00000000 .00000000 Fairfield Inn - Spokane 311 North Riverpoint Boulevard Spokane WA 99202 Spokane LO 84 84 1994 2011 11800000.00000000 MAI 10-08-2019 11800000.00000000 10-08-2019 MAI .77800000 .61940000 6 03-01-2022 X 09-30-2019 01-01-2022 03-31-2022 2907019.00000000 617348.63000000 1913846.00000000 386765.15000000 993172.00000000 230583.48000000 993172.00000000 205889.52000000 UW CREFC 118727.25000000 2.09000000 1.94210000 2.09000000 1.73410000 F F false false 7696531.50000000 39575.75000000 .04276000 .00013480 28339.48000000 11236.27000000 .00000000 7685295.23000000 7685295.23000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland 03-26-2020 04-20-2020 false .00000000 8 Prospectus Loan ID 27 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 12-23-2019 7395000.00000000 120 01-06-2030 0 .03680000 .03680000 3 1 120 02-06-2020 true 1 WL 3 23433.93000000 7395000.00000000 1 1 1 0 true true false false false 10-05-2029 .00000000 .00000000 Northpoint Business Plaza 901 Northpoint Parkway West Palm Beach FL 33407 Palm Beach OF 78508 79516 1988 2014 12400000.00000000 MAI 11-13-2019 12400000.00000000 11-13-2019 MAI .97700000 6 03-06-2022 N Wood Environment & nfrastructure 7132 08-31-2026 dean and Sober Recovery Center dba Better Tomorrow Treatment 7111 01-31-2026 TEMPEST.COM, NC.dba Appfiles ne.com 5392 06-30-2023 10-31-2019 1434155.00000000 561097.00000000 873058.00000000 799282.00000000 UW CREFC 3.16000000 2.90000000 F F 12-09-2021 false false 7395000.00000000 23433.93000000 .03680000 .00013480 23433.93000000 .00000000 .00000000 7395000.00000000 7395000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 28 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 12-18-2019 6800000.00000000 120 01-06-2030 360 .04310000 .04310000 3 1 36 02-06-2020 true 1 WL 5 25237.44000000 6800000.00000000 1 2 2 0 true true false false false 10-05-2029 .00000000 .00000000 2254 Sandifer Blvd 2254 Sandifer Blvd Westminster SC 29693 Oconee SS 64525 64525 608 1998 2016 5775000.00000000 MAI 11-26-2019 5775000.00000000 11-26-2019 MAI .71900000 6 03-06-2022 N 11-30-2019 527040.00000000 212133.00000000 314907.00000000 308455.00000000 UW CREFC F 365 Keowee School Road 365 Keowee School Road Seneca SC 29672 Oconee SS 62600 62600 515 1990 2004 4325000.00000000 MAI 11-26-2019 4325000.00000000 11-26-2019 MAI .83500000 6 03-06-2022 N 11-30-2019 442212.00000000 188851.00000000 253361.00000000 247101.00000000 UW CREFC F false false 6800000.00000000 25237.44000000 .04310000 .00013480 25237.44000000 .00000000 .00000000 6800000.00000000 6800000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 29 05-12-2022 06-13-2022 Deutsche Bank AG, acting through its New York Branch 11-07-2019 6500000.00000000 120 12-06-2029 0 .03924000 .03924000 3 1 120 01-06-2020 true 1 WL 3 21963.50000000 6500000.00000000 1 1 1 0 true true true false false 01-05-2023 08-05-2029 08-05-2029 .00000000 .00000000 Casa Laguna Hotel & Spa 2510 South Coast Highway Laguna Beach CA 92651 Orange LO 23 23 1980 2016 11400000.00000000 MAI 08-26-2019 11400000.00000000 08-26-2019 MAI .78600000 6 X 09-30-2019 2192505.00000000 1365495.00000000 827010.00000000 739310.00000000 UW CREFC 3.20000000 2.86000000 F F false false 6500000.00000000 21963.50000000 .03924000 .00013480 21963.50000000 .00000000 .00000000 6500000.00000000 6500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 30 05-12-2022 06-13-2022 DBR Investments Co. Limited 12-10-2019 6500000.00000000 120 01-06-2030 360 .04064000 .04064000 3 1 36 02-06-2020 true 1 WL 5 22747.11000000 6500000.00000000 1 1 1 5 true true false false false 09-05-2029 .00000000 .00000000 Springhill Suites Florence 2670 Hospitality Blvd Florence SC 29501 Florence LO 95 95 2003 10100000.00000000 MAI 12-15-2019 10100000.00000000 12-15-2019 MAI .80200000 6 03-06-2022 N 08-31-2019 2902257.00000000 2058179.00000000 844079.00000000 727988.00000000 UW CREFC 2.25000000 1.94000000 F F false false 6500000.00000000 22747.11000000 .04064000 .00013480 22747.11000000 .00000000 .00000000 6500000.00000000 6500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 31 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 12-20-2019 4825000.00000000 120 01-06-2030 0 .04180000 .04180000 3 1 120 02-06-2020 true 1 WL 3 17367.32000000 4825000.00000000 1 1 1 0 true true false false false 10-05-2029 .00000000 .00000000 CVS Argyle 111 FM 407 E Argyle TX 76226 Denton RT 14600 14600 2017 8050000.00000000 MAI 11-10-2019 8050000.00000000 11-10-2019 MAI 1.00000000 6 03-06-2022 N CVS 14600 01-31-2043 11-30-2019 543455.00000000 141597.00000000 401857.00000000 399667.00000000 UW CREFC 1.97000000 1.95000000 F F 09-30-2021 false false 4825000.00000000 17367.32000000 .04180000 .00013480 17367.32000000 .00000000 .00000000 4825000.00000000 4825000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 32 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 12-06-2019 4650000.00000000 120 12-06-2029 360 .04060000 .04060000 3 1 36 01-06-2020 true 1 WL 5 16256.92000000 4650000.00000000 1 2 2 0 true true false false false 09-05-2029 .00000000 .00000000 MS & MO Storage Portfolio 19135 Pineville Road Long Beach MS 39560 Harrison SS 50425 50425 370 2004 3550000.00000000 MAI 11-23-2019 3550000.00000000 11-23-2019 MAI .95200000 6 03-06-2022 N 10-31-2019 379829.00000000 176354.00000000 203475.00000000 198433.00000000 UW CREFC F 29 Hampel Road 29 Hampel Road Moscow Mills MO 63362 Lincoln SS 45255 45255 372 2005 2900000.00000000 MAI 11-01-2019 2900000.00000000 11-01-2019 MAI .93700000 6 03-06-2022 N 09-30-2019 389732.00000000 166342.00000000 223390.00000000 218864.00000000 UW CREFC F false false 4650000.00000000 16256.92000000 .04060000 .00013480 16256.92000000 .00000000 .00000000 4650000.00000000 4650000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 33 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 12-05-2019 3725000.00000000 120 12-06-2029 360 .04010000 .04010000 3 1 36 01-06-2020 true 1 WL 5 12862.63000000 3725000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 A & W Storage 5333 S. Meridian Road Jackson MI 49201 Jackson SS 49178 49178 494 1975 2005 5300000.00000000 MAI 11-08-2019 5300000.00000000 11-08-2019 MAI .86200000 6 03-06-2022 N 10-31-2019 489621.00000000 160861.00000000 328760.00000000 323842.00000000 UW CREFC 1.54000000 1.52000000 F F false false 3725000.00000000 12862.63000000 .04010000 .00013480 12862.63000000 .00000000 .00000000 3725000.00000000 3725000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000
Item 2(c)(4) Original Term Loan Number For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date. Item 2(c)(15) Loan Structure Code For each of the mortgage loans identified as Asset Numbers 2, 3, 4, 6, 7, 8, 9,10, 13, 14, and 24, the mortgage loan is evidenced by one or more senior pari passu notes that are part of a loan combination that consists of one or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(1) Property Name For mortgage loans that are part of a loan combination, the related mortgaged property or properties secures the entire loan combination, including one or more companion loans not included in the trust. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank at roll up. Item 2(d)(8) Net Rentable Square Feet Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(9) Net Rentable Square Feet Securitization Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(10) Units Beds Rooms Number For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(11) Units Beds Rooms Securitization Number For property types where the standard unit of measure is not units, beds or rooms, this field is left blank. For mortgage loans that are part of a loan combination, the units, beds or rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(14) Valuation Securitization Amount For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(21) Most Recent Physical Occupancy Percentage The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(8) or 2(d)(10). For the mortgage loan identified as Home Depot - Cleveland Heights (Asset Number 25) no occupancy is shown because the collateral for the mortgage loan consists of a leased fee interest. Item 2(d)(28)(i) Financials Securitization Date For the mortgage loan identified as MS & MO Storage Portfolio (Asset Number 32) the properties within the portfolio have various dates. Item 2(d)(28)(i) Financials Securitization Date For the mortgage loans identified as Harrison Retail, 1019 Market, 2142-2172 Nostrand Avenue, Creekside and Northpoint Business Plaza (Asset Numbers 1, 15, 20, 21 and 27) the cash flows are annualized Item 2(d)(28)(iv) Revenue Securitization Amount For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vi) Operating Expenses Securitization Amount For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(viii) Net Operating Income Securitization Amount For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(x) Net Cash Flow Securitization Amount For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 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 February 2020 (or for mortgage loans having an initial payment due date subsequent to February 2020, the principal balance as of the mortgage loan origination date). Item 2(e)(6) Servicer Trustee Fee Rate Percentage It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate and (iv) the CREFC(R) intellectual property royalty license fee rate. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled 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. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo, is Wells Fargo Bank, National Association, the full name for JLL is Jones Lang Lasalle, the full name for CBRE is Coldwell Baker Richard Ellis, the full name for KeyBank is KeyBank National Association and the full name for Midland 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
- UPM Interim Report Q1 2024: A positive start to the year, growth investments contributed to earnings
- Prospera Energy Inc. 2024 Corporate Update
- AS Tallink Grupp Unaudited Consolidated Interim Report Q1 2024
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!