Close

Form 10-D Benchmark 2020-B16 Mortg For: May 17

May 27, 2022 3:52 PM EDT

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

FORM 10-D

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

For the monthly distribution period from:   April 16, 2022 to May 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 May 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 April 16, 2022 to May 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 May 27, 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 May 27, 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:

(99.1) Monthly report distributed to holders of the certificates issued by Benchmark 2020-B16 Mortgage Trust, relating to the May 17, 2022 distribution.

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

 

SIGNATURES

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

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Matt Smith
Matt Smith, Director

Date: May 27, 2022

 

/s/ R. Chris Jones
R. Chris Jones, Director

Date: May 27, 2022

 

 

 

     

Distribution Date:

05/17/22

Benchmark 2020-B16 Mortgage Trust

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

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)

 

[email protected];

Specially Serviced Loan Detail - Part 2

23

 

 

 

[email protected]

 

 

 

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

3,388,282.96

49,896.57

5,441.02

0.00

0.00

55,337.59

3,338,386.39

30.04%

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

30.04%

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

30.04%

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

30.04%

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

30.04%

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

30.04%

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

3.535089%

34,166,000.00

34,166,000.00

0.00

100,649.86

0.00

0.00

100,649.86

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

2.090089%

16,015,000.00

16,015,000.00

0.00

27,893.97

0.00

0.00

27,893.97

16,015,000.00

4.13%

4.13%

G

08161NBC0

2.090089%

8,541,000.00

8,541,000.00

0.00

14,876.21

0.00

0.00

14,876.21

8,541,000.00

3.13%

3.13%

H*

08161NBE6

2.090089%

26,692,872.00

26,692,872.00

0.00

46,492.06

0.00

0.00

46,492.06

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

3.590089%

44,955,000.00

44,891,646.23

2,626.14

134,304.15

0.00

0.00

136,930.29

44,889,020.09

0.00%

0.00%

Regular SubTotal

 

 

899,096,872.00

897,829,801.19

52,522.71

2,037,885.38

0.00

0.00

2,090,408.09

897,777,278.48

 

 

 

 

X-A

08161NAG2

0.926395%

691,854,000.00

690,650,282.96

0.00

533,178.89

0.00

0.00

533,178.89

690,600,386.39

 

 

X-B

08161NAL1

0.239984%

70,467,000.00

70,467,000.00

0.00

14,092.46

0.00

0.00

14,092.46

70,467,000.00

 

 

X-D

08161NAN7

1.090089%

40,572,000.00

40,572,000.00

0.00

36,855.89

0.00

0.00

36,855.89

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

852,938,154.96

0.00

648,188.33

0.00

0.00

648,188.33

852,888,258.39

 

 

Deal Distribution Total

 

 

 

52,522.71

2,686,073.71

0.00

0.00

2,738,596.42

 

 

 

*

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

737.86649826

10.86597779

1.18489111

0.00000000

0.00000000

0.00000000

0.00000000

12.05086890

727.00052047

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

2.94590704

0.00000000

0.00000000

0.00000000

0.00000000

2.94590704

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

1.74174024

0.00000000

0.00000000

0.00000000

0.00000000

1.74174024

1,000.00000000

G

08161NBC0

1,000.00000000

0.00000000

1.74174101

0.00000000

0.00000000

0.00000000

0.00000000

1.74174101

1,000.00000000

H

08161NBE6

1,000.00000000

0.00000000

1.74174064

0.00000000

0.05029208

0.00000000

0.00000000

1.74174064

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

998.59072917

0.05841708

2.98752419

0.00000000

0.00157113

0.00000000

0.00000000

3.04594127

998.53231209

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

08161NAG2

998.26015743

0.00000000

0.77065232

0.00000000

0.00000000

0.00000000

0.00000000

0.77065232

998.18803735

X-B

08161NAL1

1,000.00000000

0.00000000

0.19998666

0.00000000

0.00000000

0.00000000

0.00000000

0.19998666

1,000.00000000

X-D

08161NAN7

1,000.00000000

0.00000000

0.90840703

0.00000000

0.00000000

0.00000000

0.00000000

0.90840703

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

04/01/22 - 04/30/22

30

0.00

5,441.02

0.00

5,441.02

0.00

0.00

0.00

5,441.02

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

24,218.37

0.00

24,218.37

0.00

0.00

0.00

24,218.37

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

84,251.06

0.00

84,251.06

0.00

0.00

0.00

84,251.06

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

22,050.00

0.00

22,050.00

0.00

0.00

0.00

22,050.00

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

457,285.83

0.00

457,285.83

0.00

0.00

0.00

457,285.83

0.00

 

A-5

04/01/22 - 04/30/22

30

0.00

709,318.27

0.00

709,318.27

0.00

0.00

0.00

709,318.27

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

533,178.89

0.00

533,178.89

0.00

0.00

0.00

533,178.89

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

14,092.46

0.00

14,092.46

0.00

0.00

0.00

14,092.46

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

36,855.89

0.00

36,855.89

0.00

0.00

0.00

36,855.89

0.00

 

X-F

04/01/22 - 04/30/22

30

0.00

20,018.75

0.00

20,018.75

0.00

0.00

0.00

20,018.75

0.00

 

X-G

04/01/22 - 04/30/22

30

0.00

10,676.25

0.00

10,676.25

0.00

0.00

0.00

10,676.25

0.00

 

X-H

04/01/22 - 04/30/22

30

0.00

33,366.09

0.00

33,366.09

0.00

0.00

0.00

33,366.09

0.00

 

A-M

04/01/22 - 04/30/22

30

0.00

230,502.93

0.00

230,502.93

0.00

0.00

0.00

230,502.93

0.00

 

B

04/01/22 - 04/30/22

30

0.00

96,076.65

0.00

96,076.65

0.00

0.00

0.00

96,076.65

0.00

 

C

04/01/22 - 04/30/22

30

0.00

100,649.86

0.00

100,649.86

0.00

0.00

0.00

100,649.86

0.00

 

D

04/01/22 - 04/30/22

30

0.00

48,935.42

0.00

48,935.42

0.00

0.00

0.00

48,935.42

0.00

 

E

04/01/22 - 04/30/22

30

0.00

35,589.58

0.00

35,589.58

0.00

0.00

0.00

35,589.58

0.00

 

F

04/01/22 - 04/30/22

30

0.00

27,893.97

0.00

27,893.97

0.00

0.00

0.00

27,893.97

0.00

 

G

04/01/22 - 04/30/22

30

0.00

14,876.21

0.00

14,876.21

0.00

0.00

0.00

14,876.21

0.00

 

H

04/01/22 - 04/30/22

30

1,342.44

46,492.05

0.00

46,492.05

0.00

0.00

0.00

46,492.06

1,342.44

 

VRR Interest

04/01/22 - 04/30/22

30

70.63

134,304.15

0.00

134,304.15

0.00

0.00

0.00

134,304.15

70.63

 

Totals

 

 

1,413.07

2,686,073.70

0.00

2,686,073.70

0.00

0.00

0.00

2,686,073.71

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)

2,738,596.42

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

2,697,418.25

Master Servicing Fee

3,129.38

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,404.52

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

374.10

ARD Interest

0.00

Operating Advisor Fee

1,436.53

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

2,697,418.25

Total Fees

11,344.52

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

52,522.71

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

52,522.71

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

2,686,073.71

Borrower Option Extension Fees

0.00

Principal Distribution

52,522.71

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

2,738,596.42

Total Funds Collected

2,749,940.96

Total Funds Distributed

2,749,940.94

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

897,829,801.77

897,829,801.77

Beginning Certificate Balance

897,829,801.19

(-) Scheduled Principal Collections

52,522.71

52,522.71

(-) Principal Distributions

52,522.71

(-) 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

897,777,279.06

897,777,279.06

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

897,829,801.77

897,829,801.77

Ending Certificate Balance

897,777,278.48

Ending Actual Collateral Balance

897,777,279.06

897,777,279.06

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.58)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.58)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.59%

 

 

 

 

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%

91

3.8500

NAP

Defeased

1

14,105,000.00

1.57%

91

3.8500

NAP

 

7,499,999 or less

7

40,395,000.00

4.50%

92

4.0210

2.692662

1.49 or less

6

186,830,000.00

20.81%

88

3.8242

0.783501

7,500,000 to 14,999,999

5

52,053,531.50

5.80%

79

3.8535

2.220409

1.50 to 1.74

3

60,296,531.50

6.72%

92

3.9847

1.653312

15,000,000 to 24,999,999

7

134,350,000.00

14.96%

92

3.2758

3.184689

1.75 to 2.49

8

272,738,747.56

30.38%

86

3.8267

2.168295

25,000,000 to 49,999,999

14

491,873,747.56

54.79%

88

3.5871

2.374946

2.50 to 3.49

10

158,170,000.00

17.62%

91

3.5021

2.906362

 

50,000,000 or greater

3

165,000,000.00

18.38%

92

3.7266

1.964545

3.50 and greater

9

205,637,000.00

22.91%

91

3.0637

4.120799

 

Totals

37

897,777,279.06

100.00%

89

3.6052

2.424225

Totals

37

897,777,279.06

100.00%

89

3.6052

2.424225

(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%

91

3.8500

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

1

14,105,000.00

1.57%

91

3.8500

NAP

California

3

85,000,000.00

9.47%

91

3.1605

2.653353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

34

90,140,000.00

10.04%

92

3.5510

3.028509

Florida

1

7,395,000.00

0.82%

92

3.6800

3.030000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

5

105,880,279.06

11.79%

92

3.5729

2.981345

Georgia

1

36,200,000.00

4.03%

92

4.3150

1.420000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

2

80,000,000.00

8.91%

91

3.2384

2.897500

Illinois

9

122,717,193.62

13.67%

79

4.0182

2.282631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

4

102,800,000.00

11.45%

92

4.0355

1.465545

Indiana

21

29,166,536.23

3.25%

91

3.2310

3.990000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

7

238,032,000.00

26.51%

85

3.5301

2.571926

Michigan

1

3,725,000.00

0.41%

91

4.0100

2.500000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

9,590,000.00

1.07%

92

3.7100

2.210000

Mississippi

1

2,500,000.00

0.28%

91

4.0600

3.020000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

18

242,055,000.01

26.96%

89

3.5987

2.057835

Missouri

1

2,150,000.00

0.24%

91

4.0600

3.020000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

5

15,175,000.00

1.69%

91

4.1598

2.762405

Nevada

1

60,000,000.00

6.68%

91

3.1702

3.620000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

77

897,777,279.06

100.00%

89

3.6052

2.424225

New York

10

332,900,000.00

37.08%

91

3.4254

2.296449

 

 

 

 

 

 

 

 

North Carolina

4

58,213,747.56

6.48%

81

3.9128

1.937775

 

 

 

 

 

 

 

 

Ohio

4

15,266,944.75

1.70%

92

3.5319

2.871885

 

 

 

 

 

 

 

 

Oregon

1

14,137,000.00

1.57%

91

3.5500

3.750000

 

 

 

 

 

 

 

 

Pennsylvania

8

18,550,000.01

2.07%

91

3.7594

2.604528

 

 

 

 

 

 

 

 

South Carolina

3

13,300,000.00

1.48%

92

4.1898

1.610827

 

 

 

 

 

 

 

 

Texas

2

25,825,000.00

2.88%

93

3.9279

1.640997

 

 

 

 

 

 

 

 

Washington

2

52,836,531.50

5.89%

92

3.9291

2.020473

 

 

 

 

 

 

 

 

Wisconsin

3

3,789,325.40

0.42%

91

3.2310

3.990000

 

 

 

 

 

 

 

 

Totals

77

897,777,279.06

100.00%

89

3.6052

2.424225

 

 

 

 

 

 

 

 

 

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%

91

3.8500

NAP

Defeased

1

14,105,000.00

1.57%

91

3.8500

NAP

 

2.9999% or less

5

125,000,000.00

13.92%

91

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%

91

3.3026

3.102558

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%

88

3.7585

1.739284

25 months to 36 months

36

883,672,279.06

98.43%

89

3.6013

2.426846

 

4.0000% or greater

10

156,210,279.06

17.40%

88

4.2429

1.851225

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

37

897,777,279.06

100.00%

89

3.6052

2.424225

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

37

897,777,279.06

100.00%

89

3.6052

2.424225

(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%

91

3.8500

NAP

Defeased

1

14,105,000.00

1.57%

91

3.8500

NAP

 

81 months or less

2

53,630,000.00

5.97%

50

3.9327

1.484757

Interest Only

28

782,917,000.00

87.21%

89

3.5275

2.502848

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

830,042,279.06

92.46%

92

3.5799

2.487716

82 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

37

897,777,279.06

100.00%

89

3.6052

2.424225

85 months or more

8

100,755,279.06

11.22%

92

4.1745

1.836273

 

 

 

 

 

 

 

 

Totals

37

897,777,279.06

100.00%

89

3.6052

2.424225

(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%

91

3.4242

3.355645

 

 

 

None

 

 

Totals

37

897,777,279.06

100.00%

89

3.6052

2.424225

 

 

 

 

 

 

(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%

191,208.33

0.00

0.00

N/A

01/06/30

--

65,000,000.00

65,000,000.00

05/06/22

 

2A2-C2

30317609

LO

Las Vegas

NV

Actual/360

3.170%

79,253.83

0.00

0.00

N/A

12/05/29

--

30,000,000.00

30,000,000.00

05/05/22

 

2A3-C2

30317610

 

 

 

Actual/360

3.170%

79,253.83

0.00

0.00

N/A

12/05/29

--

30,000,000.00

30,000,000.00

05/05/22

 

3

30504618

RT

Brooklyn

NY

Actual/360

3.359%

139,950.00

0.00

0.00

N/A

01/01/30

--

50,000,000.00

50,000,000.00

05/01/22

 

4

30504501

OF

Downers Grove

IL

Actual/360

4.350%

181,250.00

0.00

0.00

N/A

12/01/29

--

50,000,000.00

50,000,000.00

05/01/22

 

5

30504636

IN

Redmond

WA

Actual/360

3.870%

145,576.50

0.00

0.00

N/A

01/01/30

--

45,140,000.00

45,140,000.00

05/01/22

 

6A-1-2-A

30504834

OF

San Francisco

CA

Actual/360

2.589%

64,725.00

0.00

0.00

N/A

12/06/29

--

30,000,000.00

30,000,000.00

05/06/22

 

6A-1-4

30504836

 

 

 

Actual/360

2.589%

32,362.50

0.00

0.00

N/A

12/06/29

--

15,000,000.00

15,000,000.00

05/06/22

 

7A2-C-1-B

30317611

OF

New York

NY

Actual/360

2.990%

56,062.50

0.00

0.00

N/A

12/06/29

--

22,500,000.00

22,500,000.00

05/06/22

 

7A3-C-1-B

30317612

 

 

 

Actual/360

2.990%

56,062.50

0.00

0.00

N/A

12/06/29

--

22,500,000.00

22,500,000.00

05/06/22

 

8A2-1

30317580

IN

Various

Various

Actual/360

3.231%

80,775.00

0.00

0.00

N/A

12/06/29

--

30,000,000.00

30,000,000.00

05/06/22

 

8A3-1

30317582

 

 

 

Actual/360

3.231%

40,387.50

0.00

0.00

N/A

12/06/29

--

15,000,000.00

15,000,000.00

05/06/22

 

9

30317613

MU

New York

NY

Actual/360

3.486%

130,725.00

0.00

0.00

N/A

12/08/29

--

45,000,000.00

45,000,000.00

05/08/22

 

10

30504818

OF

Chicago

IL

Actual/360

3.900%

139,750.00

0.00

0.00

N/A

12/01/26

--

43,000,000.00

43,000,000.00

04/01/22

 

11

30504385

RT

Various

Various

Actual/360

3.630%

127,806.25

0.00

0.00

N/A

12/06/29

--

42,250,000.00

42,250,000.00

05/06/22

 

12

30317614

MF

Atlanta

GA

Actual/360

4.315%

130,169.17

0.00

0.00

N/A

01/06/30

--

36,200,000.00

36,200,000.00

05/06/22

 

13

30504681

MU

New York

NY

Actual/360

2.920%

85,166.67

0.00

0.00

N/A

12/06/29

--

35,000,000.00

35,000,000.00

05/06/22

 

14

30317615

MF

Brooklyn

NY

Actual/360

3.788%

110,472.83

0.00

0.00

N/A

12/06/29

--

35,000,000.00

35,000,000.00

05/06/22

 

15

30504767

OF

San Francisco

CA

Actual/360

3.780%

105,525.00

0.00

0.00

N/A

01/01/30

--

33,500,000.00

33,500,000.00

05/01/22

 

16

30504797

MF

Brooklyn

NY

Actual/360

3.990%

105,070.00

0.00

0.00

N/A

01/06/30

--

31,600,000.00

31,600,000.00

05/06/22

 

17

30504807

LO

Asheville

NC

Actual/360

4.100%

86,182.56

40,415.41

0.00

N/A

02/01/30

--

25,224,162.97

25,183,747.56

05/01/22

 

18

30504812

RT

Long Grove

IL

Actual/360

3.740%

72,774.17

0.00

0.00

N/A

02/06/30

--

23,350,000.00

23,350,000.00

05/06/22

 

19

30317616

RT

Houston

TX

Actual/360

3.870%

67,725.00

0.00

0.00

N/A

02/06/30

--

21,000,000.00

21,000,000.00

05/06/22

 

20

30504635

RT

Brooklyn

NY

Actual/360

3.310%

41,375.00

0.00

0.00

N/A

01/01/30

--

15,000,000.00

15,000,000.00

05/01/22

 

21

30504396

OF

Salem

OR

Actual/360

3.550%

41,821.96

0.00

0.00

N/A

12/01/29

--

14,137,000.00

14,137,000.00

05/01/22

 

22

30504398

IN

Salem

OR

Actual/360

3.850%

45,253.54

0.00

0.00

N/A

12/01/29

--

14,105,000.00

14,105,000.00

05/01/22

 

23

30504465

RT

Charlotte

NC

Actual/360

4.065%

36,009.13

0.00

0.00

N/A

12/01/24

--

10,630,000.00

10,630,000.00

05/01/22

 

24

30317617

RT

Various

PA

Actual/360

3.870%

32,250.00

0.00

0.00

N/A

12/06/29

--

10,000,000.00

10,000,000.00

05/06/22

 

 

 

 

 

© 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%

29,649.08

0.00

0.00

N/A

01/01/30

--

9,590,000.00

9,590,000.00

05/01/22

 

26

30504466

LO

Spokane

WA

Actual/360

4.276%

27,468.45

12,107.30

0.00

N/A

12/01/29

--

7,708,638.80

7,696,531.50

05/01/22

 

27

30504689

OF

West Palm Beach

FL

Actual/360

3.680%

22,678.00

0.00

0.00

N/A

01/06/30

--

7,395,000.00

7,395,000.00

05/06/22

 

28

30504714

SS

Various

SC

Actual/360

4.310%

24,423.33

0.00

0.00

N/A

01/06/30

--

6,800,000.00

6,800,000.00

05/06/22

 

29

30317618

LO

Laguna Beach

CA

Actual/360

3.924%

21,255.00

0.00

0.00

N/A

12/06/29

--

6,500,000.00

6,500,000.00

05/06/22

 

30

30317619

LO

Florence

SC

Actual/360

4.064%

22,013.33

0.00

0.00

N/A

01/06/30

--

6,500,000.00

6,500,000.00

05/06/22

 

31

30504790

RT

Argyle

TX

Actual/360

4.180%

16,807.08

0.00

0.00

N/A

01/06/30

--

4,825,000.00

4,825,000.00

05/06/22

 

32

30504522

SS

Various

Various

Actual/360

4.060%

15,732.50

0.00

0.00

N/A

12/06/29

--

4,650,000.00

4,650,000.00

05/06/22

 

33

30504523

SS

Jackson

MI

Actual/360

4.010%

12,447.71

0.00

0.00

N/A

12/06/29

--

3,725,000.00

3,725,000.00

05/06/22

 

Totals

 

 

 

 

 

 

2,697,418.25

52,522.71

0.00

 

 

 

897,829,801.77

897,777,279.06

 

 

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

0.00

--

--

--

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

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

9,560,423.14

0.00

--

--

--

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

139,660.42

139,660.42

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

6,867,194.32

2,393,658.20

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

3,333,282.75

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

180,756.71

0.00

 

 

16

0.00

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

1,309,078,892.44

5,546,930.40

 

 

 

0.00

0.00

139,660.42

139,660.42

180,756.71

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

06/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.605549%

3.590388%

100

(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

10

30504818

04/01/22

0

B

 

139,660.42

139,660.42

0.00

43,000,000.00

11/02/21

3

10/31/21

 

 

Totals

 

 

 

 

 

139,660.42

139,660.42

0.00

43,000,000.00

 

 

 

 

 

 

 

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

 

844,147,279

844,147,279

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

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

 

Jun-21

898,330,111

898,330,111

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

 

 

 

 

5/10/2022 - 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. Thisloan 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 Tru stNotes ($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-TrustA 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 by 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
		04-12-2022
		05-11-2022
		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
			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
			7951775.00000000
			2644747.00000000
			5307028.00000000
			5112869.00000000
			UW
			CREFC
			2.28000000
			2.20000000
			F
			F
			12-31-2021
		
		false
		false
		65000000.00000000
		191208.33000000
		.03530000
		.00013480
		191208.33000000
		.00000000
		.00000000
		65000000.00000000
		65000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		04-12-2022
		05-11-2022
		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
		158507.66000000
		.03170153
		.00013480
		158507.66000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		05-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank (BX 2019-OC11)
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		04-12-2022
		05-11-2022
		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
			6
			X
			Lowe's Home Centers
			114000
			05-31-2028
			Primark
			102805
			07-31-2038
			Burlington
			55078
			07-31-2028
			09-30-2019
			81045187.00000000
			29004262.00000000
			52040925.00000000
			50905970.00000000
			UW
			CREFC
			3.14000000
			3.07000000
			F
			F
			12-31-2021
		
		false
		false
		50000000.00000000
		139950.00000000
		.03358800
		.00013480
		139950.00000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		04-12-2022
		05-11-2022
		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
			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
			16337836.00000000
			6645797.00000000
			9692039.00000000
			9020460.00000000
			UW
			CREFC
			2.56000000
			2.38000000
			F
			F
			03-31-2022
		
		false
		false
		50000000.00000000
		181250.00000000
		.04350000
		.00013480
		181250.00000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		02-18-2022
		98
		.00000000
		12-01-2029
		.00000000
	
	
		Prospectus Loan ID
		5
		04-12-2022
		05-11-2022
		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
		145576.50000000
		.03870000
		.00013480
		145576.50000000
		.00000000
		.00000000
		45140000.00000000
		45140000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		04-12-2022
		05-11-2022
		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
			02-01-2022
		
		false
		false
		45000000.00000000
		97087.50000000
		.02589000
		.00013480
		97087.50000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		04-12-2022
		05-11-2022
		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
		112125.00000000
		.02990000
		.00013480
		112125.00000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank (BWAY 2019-1633)
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		04-12-2022
		05-11-2022
		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
		121162.50000000
		.03231000
		.00014730
		121162.50000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (GSMS 2020-GC45)
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		04-12-2022
		05-11-2022
		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
		130725.00000000
		.03486000
		.00013480
		130725.00000000
		.00000000
		.00000000
		45000000.00000000
		45000000.00000000
		05-08-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank (MAD 2019-650M)
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		04-12-2022
		05-11-2022
		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
		139750.00000000
		.03900000
		.00013480
		139750.00000000
		.00000000
		.00000000
		43000000.00000000
		43000000.00000000
		04-01-2022
		2
		false
		139660.42000000
		.00000000
		.00000000
		B
		Midland
		11-02-2021
		false
		.00000000
		3
	
	
		Prospectus Loan ID
		11
		04-12-2022
		05-11-2022
		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
		127806.25000000
		.03630000
		.00013480
		127806.25000000
		.00000000
		.00000000
		42250000.00000000
		42250000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		04-12-2022
		05-11-2022
		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
		130169.17000000
		.04315000
		.00013480
		130169.17000000
		.00000000
		.00000000
		36200000.00000000
		36200000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		04-12-2022
		05-11-2022
		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
		85166.67000000
		.02920000
		.00014730
		85166.67000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland (GSMS 2019-GC45)
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		04-12-2022
		05-11-2022
		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
			144
			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
		110472.83000000
		.03787640
		.00013480
		110472.83000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		04-12-2022
		05-11-2022
		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
		105525.00000000
		.03780000
		.00013480
		105525.00000000
		.00000000
		.00000000
		33500000.00000000
		33500000.00000000
		05-01-2022
		2
		false
		.00000000
		180756.71000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		04-12-2022
		05-11-2022
		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
		105070.00000000
		.03990000
		.00013480
		105070.00000000
		.00000000
		.00000000
		31600000.00000000
		31600000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		04-12-2022
		05-11-2022
		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
		25224162.97000000
		126597.97000000
		.04100000
		.00013480
		86182.56000000
		40415.41000000
		.00000000
		25183747.56000000
		25183747.56000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		04-12-2022
		05-11-2022
		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
		72774.17000000
		.03740000
		.00013480
		72774.17000000
		.00000000
		.00000000
		23350000.00000000
		23350000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		04-12-2022
		05-11-2022
		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
		67725.00000000
		.03870000
		.00033480
		67725.00000000
		.00000000
		.00000000
		21000000.00000000
		21000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		04-12-2022
		05-11-2022
		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
		41375.00000000
		.03310000
		.00013480
		41375.00000000
		.00000000
		.00000000
		15000000.00000000
		15000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		04-12-2022
		05-11-2022
		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
		41821.96000000
		.03550000
		.00053480
		41821.96000000
		.00000000
		.00000000
		14137000.00000000
		14137000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		CBRE
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		04-12-2022
		05-11-2022
		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
		45253.54000000
		.03850000
		.00013480
		45253.54000000
		.00000000
		.00000000
		14105000.00000000
		14105000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		04-12-2022
		05-11-2022
		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
		36009.13000000
		.04065000
		.00053480
		36009.13000000
		.00000000
		.00000000
		10630000.00000000
		10630000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		JLL
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		04-12-2022
		05-11-2022
		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
		32250.00000000
		.03870000
		.00013480
		32250.00000000
		.00000000
		.00000000
		10000000.00000000
		10000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Wells Fargo (CGCMT 2019-C7)
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		04-12-2022
		05-11-2022
		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
		29649.08000000
		.03710000
		.00013480
		29649.08000000
		.00000000
		.00000000
		9590000.00000000
		9590000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		04-12-2022
		05-11-2022
		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
		7708638.80000000
		39575.75000000
		.04276000
		.00013480
		27468.45000000
		12107.30000000
		.00000000
		7696531.50000000
		7696531.50000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		03-26-2020
		04-20-2020
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		27
		04-12-2022
		05-11-2022
		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
		22678.00000000
		.03680000
		.00013480
		22678.00000000
		.00000000
		.00000000
		7395000.00000000
		7395000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		04-12-2022
		05-11-2022
		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
		24423.33000000
		.04310000
		.00013480
		24423.33000000
		.00000000
		.00000000
		6800000.00000000
		6800000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		04-12-2022
		05-11-2022
		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
		21255.00000000
		.03924000
		.00013480
		21255.00000000
		.00000000
		.00000000
		6500000.00000000
		6500000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		04-12-2022
		05-11-2022
		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
		22013.33000000
		.04064000
		.00013480
		22013.33000000
		.00000000
		.00000000
		6500000.00000000
		6500000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		04-12-2022
		05-11-2022
		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
		16807.08000000
		.04180000
		.00013480
		16807.08000000
		.00000000
		.00000000
		4825000.00000000
		4825000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		04-12-2022
		05-11-2022
		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
		15732.50000000
		.04060000
		.00013480
		15732.50000000
		.00000000
		.00000000
		4650000.00000000
		4650000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		04-12-2022
		05-11-2022
		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
		12447.71000000
		.04010000
		.00013480
		12447.71000000
		.00000000
		.00000000
		3725000.00000000
		3725000.00000000
		05-06-2022
		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





Related Categories

SEC Filings