Form 10-D Benchmark 2020-B18 Mortg For: Jun 17
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: May 18, 2022 to June 17, 2022
Commission File Number of issuing entity: 333-226943-07
Central Index Key Number of issuing entity: 0001816147
Benchmark 2020-B18 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): 0001541502
Goldman Sachs Mortgage Company
(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)
38-4149521
38-4149522
38-4149523
38-7250404
(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-3 |
|
|
X |
|
A-SB |
|
|
X |
|
A-4 |
|
|
X |
|
A-5 |
|
|
X |
|
X-A |
|
|
X |
|
A-M |
|
|
X |
|
B |
|
|
X |
|
C |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On June 17, 2022 a distribution was made to holders of the certificates issued by Benchmark 2020-B18 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-B18 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from May 18, 2022 to June 17, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 15, 2022. The CIK number for the Depositor is 0001013454.
German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of GACC is 0001541294.
JPMorgan Chase Bank, National Association ("JPM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of JPM is 0000835271.
Goldman Sachs Mortgage Company ("GSMC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on May 12, 2022. The CIK number of GSMC is 0001541502.
Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of CREF is 0001701238.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226943-07 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226943-07 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Deutsche Mortgage & Asset Receiving Corporation
(Depositor)
/s/ Matt Smith
Matt Smith, Director
Date: June 29, 2022
/s/ R. Chris Jones
R. Chris Jones, Director
Date: June 29, 2022
Distribution Date: |
06/17/22 |
Benchmark 2020-B18 Mortgage Trust |
Determination Date: |
06/13/22 |
|
Next Distribution Date: |
07/15/22 |
|
Record Date: |
05/31/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2020-B18 |
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 |
|
Lainie Kaye |
|
|
Certificate Interest Reconciliation Detail |
5 |
|
60 Wall Street | New York, NY 10005 | United States |
|
|
|
|
Master Servicer |
Midland Loan Services |
|
|
Additional Information |
6 |
|
|
|
|
|
|
|
askmidlandls.com |
(913) 253-9000 |
|
Bond / Collateral Reconciliation - Cash Flows |
7 |
|
|
|
|
|
|
|
10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States |
|
|
Bond / Collateral Reconciliation - Balances |
8 |
Special Servicer |
LNR Partners,LLC |
|
|
Current Mortgage Loan and Property Stratification |
9-13 |
|
Job Warshaw |
|
|
Mortgage Loan Detail (Part 1) |
14-15 |
|
2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States |
|
|
Mortgage Loan Detail (Part 2) |
16-17 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
|
|
|
Bank, N.A. |
|
|
Principal Prepayment Detail |
18 |
|
|
|
|
|
|
|
Corporate Trust Services (CMBS) |
|
|
Historical Detail |
19 |
|
|
|
|
Delinquency Loan Detail |
20 |
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
|
|
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
Collateral Stratification and Historical Detail |
21 |
Representations Reviewer |
|
|
|
Specially Serviced Loan Detail - Part 1 |
22 |
|
David Rodgers |
(212) 230-9025 |
|
Specially Serviced Loan Detail - Part 2 |
23 |
|
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|
|
Modified Loan Detail |
24 |
Trust Directing Holder |
Eightfold Real Estate Capital, L.P. |
|
|
Historical Liquidated Loan Detail |
25 |
|
- |
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
26 |
|
|
|
|
|
|
Loan-Specific Directing |
FIAM LLC |
|
|
Interest Shortfall Detail - Collateral Level |
27 |
Holder |
|
|
|
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 |
08163AAA1 |
0.875000% |
7,467,000.00 |
5,441,329.49 |
131,641.89 |
3,967.64 |
0.00 |
0.00 |
135,609.53 |
5,309,687.60 |
30.07% |
30.00% |
A-2 |
08163AAK9 |
2.072000% |
164,258,000.00 |
164,258,000.00 |
0.00 |
283,618.81 |
0.00 |
0.00 |
283,618.81 |
164,258,000.00 |
30.07% |
30.00% |
A-3 |
08163AAB9 |
1.926000% |
67,056,000.00 |
67,056,000.00 |
0.00 |
107,624.88 |
0.00 |
0.00 |
107,624.88 |
67,056,000.00 |
30.07% |
30.00% |
A-SB |
08163AAC7 |
1.862000% |
8,738,000.00 |
8,738,000.00 |
0.00 |
13,558.46 |
0.00 |
0.00 |
13,558.46 |
8,738,000.00 |
30.07% |
30.00% |
A-4 |
08163AAD5 |
1.672000% |
119,000,000.00 |
119,000,000.00 |
0.00 |
165,806.67 |
0.00 |
0.00 |
165,806.67 |
119,000,000.00 |
30.07% |
30.00% |
A-5 |
08163AAE3 |
1.925000% |
260,095,000.00 |
260,095,000.00 |
0.00 |
417,235.73 |
0.00 |
0.00 |
417,235.73 |
260,095,000.00 |
30.07% |
30.00% |
A-M |
08163AAG8 |
2.335000% |
106,300,000.00 |
106,300,000.00 |
0.00 |
206,842.08 |
0.00 |
0.00 |
206,842.08 |
106,300,000.00 |
18.17% |
18.13% |
B |
08163AAH6 |
2.648000% |
33,569,000.00 |
33,569,000.00 |
0.00 |
74,075.59 |
0.00 |
0.00 |
74,075.59 |
33,569,000.00 |
14.41% |
14.38% |
C |
08163AAJ2 |
3.771473% |
34,687,000.00 |
34,687,000.00 |
0.00 |
109,017.58 |
0.00 |
0.00 |
109,017.58 |
34,687,000.00 |
10.53% |
10.50% |
D |
08163AAT0 |
2.250000% |
23,499,000.00 |
23,499,000.00 |
0.00 |
44,060.63 |
0.00 |
0.00 |
44,060.63 |
23,499,000.00 |
7.89% |
7.88% |
E |
08163AAV5 |
2.250000% |
16,784,000.00 |
16,784,000.00 |
0.00 |
31,470.00 |
0.00 |
0.00 |
31,470.00 |
16,784,000.00 |
6.01% |
6.00% |
F |
08163AAX1 |
2.500000% |
15,665,000.00 |
15,665,000.00 |
0.00 |
32,635.42 |
0.00 |
0.00 |
32,635.42 |
15,665,000.00 |
4.26% |
4.25% |
G-RR |
08163ABA0 |
3.883973% |
8,952,000.00 |
8,952,000.00 |
0.00 |
28,974.44 |
0.00 |
0.00 |
28,974.44 |
8,952,000.00 |
3.26% |
3.25% |
H-RR* |
08163ABC6 |
3.883973% |
29,093,108.00 |
29,093,108.00 |
0.00 |
94,157.35 |
0.00 |
0.00 |
94,157.35 |
29,093,108.00 |
0.00% |
0.00% |
AGN-D |
08163ABM4 |
3.744000% |
27,900,000.00 |
27,900,000.00 |
0.00 |
87,048.00 |
0.00 |
0.00 |
87,048.00 |
27,900,000.00 |
77.09% |
77.09% |
AGN-E |
08163ABP7 |
3.759000% |
42,875,000.00 |
42,875,000.00 |
0.00 |
134,305.94 |
0.00 |
0.00 |
134,305.94 |
42,875,000.00 |
41.88% |
41.88% |
AGN-F |
08163ABR3 |
4.139000% |
51,000,000.00 |
51,000,000.00 |
0.00 |
175,907.50 |
0.00 |
0.00 |
175,907.50 |
51,000,000.00 |
0.00% |
0.00% |
AGN-G* |
08163ABT9 |
4.534773% |
41,625,000.00 |
41,625,000.00 |
0.00 |
157,299.94 |
0.00 |
0.00 |
157,299.94 |
41,625,000.00 |
0.00% |
0.00% |
RR Interest |
N/A |
3.883973% |
9,576,204.00 |
9,554,533.95 |
1,408.27 |
30,924.56 |
0.00 |
0.00 |
32,332.83 |
9,553,125.68 |
0.00% |
0.00% |
RR Certificate |
08163ABX0 |
3.883973% |
29,723,796.00 |
29,656,533.82 |
4,371.15 |
95,987.43 |
0.00 |
0.00 |
100,358.58 |
29,652,162.67 |
0.00% |
0.00% |
S |
08163ABE2 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
||||||||||||
|
|
|
|
|
|
|
|
|
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 |
||||
|
||||||||||||
R |
08163ABF9 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
18.13% |
AGN-VRR |
N/A |
4.534773% |
8,600,000.00 |
8,600,000.00 |
0.00 |
32,499.21 |
0.00 |
0.00 |
32,499.21 |
8,600,000.00 |
0.00% |
0.00% |
Regular SubTotal |
|
1,106,463,108.00 |
1,104,348,505.26 |
137,421.31 |
2,327,017.86 |
0.00 |
0.00 |
2,464,439.17 |
1,104,211,083.95 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
08163AAF0 |
1.915978% |
732,914,000.00 |
730,888,329.49 |
0.00 |
1,166,971.38 |
0.00 |
0.00 |
1,166,971.38 |
730,756,687.60 |
|
|
X-B |
08163AAM5 |
0.665036% |
68,256,000.00 |
68,256,000.00 |
0.00 |
37,827.23 |
0.00 |
0.00 |
37,827.23 |
68,256,000.00 |
|
|
X-D |
08163AAP8 |
1.633973% |
40,283,000.00 |
40,283,000.00 |
0.00 |
54,851.12 |
0.00 |
0.00 |
54,851.12 |
40,283,000.00 |
|
|
X-F |
08163AAR4 |
1.383973% |
15,665,000.00 |
15,665,000.00 |
0.00 |
18,066.62 |
0.00 |
0.00 |
18,066.62 |
15,665,000.00 |
|
|
AGN-X |
08163ABK8 |
0.620064% |
121,775,000.00 |
121,775,000.00 |
0.00 |
62,923.55 |
0.00 |
0.00 |
62,923.55 |
121,775,000.00 |
|
|
Notional SubTotal |
|
978,893,000.00 |
976,867,329.49 |
0.00 |
1,340,639.90 |
0.00 |
0.00 |
1,340,639.90 |
976,735,687.60 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
137,421.31 |
3,667,657.76 |
0.00 |
0.00 |
3,805,079.07 |
|
|
|
|
|
||||||||||||
* |
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 |
08163AAA1 |
728.71695326 |
17.62982322 |
0.53135664 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
18.16117986 |
711.08713004 |
A-2 |
08163AAK9 |
1,000.00000000 |
0.00000000 |
1.72666665 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.72666665 |
1,000.00000000 |
A-3 |
08163AAB9 |
1,000.00000000 |
0.00000000 |
1.60500000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.60500000 |
1,000.00000000 |
A-SB |
08163AAC7 |
1,000.00000000 |
0.00000000 |
1.55166629 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.55166629 |
1,000.00000000 |
A-4 |
08163AAD5 |
1,000.00000000 |
0.00000000 |
1.39333336 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.39333336 |
1,000.00000000 |
A-5 |
08163AAE3 |
1,000.00000000 |
0.00000000 |
1.60416667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.60416667 |
1,000.00000000 |
A-M |
08163AAG8 |
1,000.00000000 |
0.00000000 |
1.94583330 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.94583330 |
1,000.00000000 |
B |
08163AAH6 |
1,000.00000000 |
0.00000000 |
2.20666657 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.20666657 |
1,000.00000000 |
C |
08163AAJ2 |
1,000.00000000 |
0.00000000 |
3.14289446 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.14289446 |
1,000.00000000 |
D |
08163AAT0 |
1,000.00000000 |
0.00000000 |
1.87500021 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.87500021 |
1,000.00000000 |
E |
08163AAV5 |
1,000.00000000 |
0.00000000 |
1.87500000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.87500000 |
1,000.00000000 |
F |
08163AAX1 |
1,000.00000000 |
0.00000000 |
2.08333355 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.08333355 |
1,000.00000000 |
G-RR |
08163ABA0 |
1,000.00000000 |
0.00000000 |
3.23664433 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.23664433 |
1,000.00000000 |
H-RR |
08163ABC6 |
1,000.00000000 |
0.00000000 |
3.23641427 |
0.00023030 |
0.00748218 |
0.00000000 |
0.00000000 |
3.23641427 |
1,000.00000000 |
AGN-D |
08163ABM4 |
1,000.00000000 |
0.00000000 |
3.12000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.12000000 |
1,000.00000000 |
AGN-E |
08163ABP7 |
1,000.00000000 |
0.00000000 |
3.13250006 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.13250006 |
1,000.00000000 |
AGN-F |
08163ABR3 |
1,000.00000000 |
0.00000000 |
3.44916667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.44916667 |
1,000.00000000 |
AGN-G |
08163ABT9 |
1,000.00000000 |
0.00000000 |
3.77897754 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.77897754 |
1,000.00000000 |
RR Interest |
N/A |
997.73709395 |
0.14705931 |
3.22931299 |
0.00000731 |
0.00024227 |
0.00000000 |
0.00000000 |
3.37637231 |
997.59003463 |
RR Certificate |
08163ABX0 |
997.73709320 |
0.14705894 |
3.22931264 |
0.00000740 |
0.00024324 |
0.00000000 |
0.00000000 |
3.37637158 |
997.59003426 |
S |
08163ABE2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
R |
08163ABF9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
AGN-VRR |
N/A |
1,000.00000000 |
0.00000000 |
3.77897791 |
0.00000000 |
0.00000116 |
0.00000000 |
0.00000000 |
3.77897791 |
1,000.00000000 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
08163AAF0 |
997.23614161 |
0.00000000 |
1.59223508 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.59223508 |
997.05652723 |
X-B |
08163AAM5 |
1,000.00000000 |
0.00000000 |
0.55419641 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.55419641 |
1,000.00000000 |
X-D |
08163AAP8 |
1,000.00000000 |
0.00000000 |
1.36164437 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.36164437 |
1,000.00000000 |
X-F |
08163AAR4 |
1,000.00000000 |
0.00000000 |
1.15331120 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.15331120 |
1,000.00000000 |
AGN-X |
08163ABK8 |
1,000.00000000 |
0.00000000 |
0.51671977 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.51671977 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 4 of 28 |
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
||||||||||||
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Interest |
|
Interest |
|
|
|
|
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
A-1 |
05/01/22 - 05/30/22 |
30 |
0.00 |
3,967.64 |
0.00 |
3,967.64 |
0.00 |
0.00 |
0.00 |
3,967.64 |
0.00 |
|
A-2 |
05/01/22 - 05/30/22 |
30 |
0.00 |
283,618.81 |
0.00 |
283,618.81 |
0.00 |
0.00 |
0.00 |
283,618.81 |
0.00 |
|
A-3 |
05/01/22 - 05/30/22 |
30 |
0.00 |
107,624.88 |
0.00 |
107,624.88 |
0.00 |
0.00 |
0.00 |
107,624.88 |
0.00 |
|
A-SB |
05/01/22 - 05/30/22 |
30 |
0.00 |
13,558.46 |
0.00 |
13,558.46 |
0.00 |
0.00 |
0.00 |
13,558.46 |
0.00 |
|
A-4 |
05/01/22 - 05/30/22 |
30 |
0.00 |
165,806.67 |
0.00 |
165,806.67 |
0.00 |
0.00 |
0.00 |
165,806.67 |
0.00 |
|
A-5 |
05/01/22 - 05/30/22 |
30 |
0.00 |
417,235.73 |
0.00 |
417,235.73 |
0.00 |
0.00 |
0.00 |
417,235.73 |
0.00 |
|
X-A |
05/01/22 - 05/30/22 |
30 |
0.00 |
1,166,971.38 |
0.00 |
1,166,971.38 |
0.00 |
0.00 |
0.00 |
1,166,971.38 |
0.00 |
|
A-M |
05/01/22 - 05/30/22 |
30 |
0.00 |
206,842.08 |
0.00 |
206,842.08 |
0.00 |
0.00 |
0.00 |
206,842.08 |
0.00 |
|
B |
05/01/22 - 05/30/22 |
30 |
0.00 |
74,075.59 |
0.00 |
74,075.59 |
0.00 |
0.00 |
0.00 |
74,075.59 |
0.00 |
|
C |
05/01/22 - 05/30/22 |
30 |
0.00 |
109,017.58 |
0.00 |
109,017.58 |
0.00 |
0.00 |
0.00 |
109,017.58 |
0.00 |
|
X-B |
05/01/22 - 05/30/22 |
30 |
0.00 |
37,827.23 |
0.00 |
37,827.23 |
0.00 |
0.00 |
0.00 |
37,827.23 |
0.00 |
|
X-D |
05/01/22 - 05/30/22 |
30 |
0.00 |
54,851.12 |
0.00 |
54,851.12 |
0.00 |
0.00 |
0.00 |
54,851.12 |
0.00 |
|
X-F |
05/01/22 - 05/30/22 |
30 |
0.00 |
18,066.62 |
0.00 |
18,066.62 |
0.00 |
0.00 |
0.00 |
18,066.62 |
0.00 |
|
D |
05/01/22 - 05/30/22 |
30 |
0.00 |
44,060.63 |
0.00 |
44,060.63 |
0.00 |
0.00 |
0.00 |
44,060.63 |
0.00 |
|
E |
05/01/22 - 05/30/22 |
30 |
0.00 |
31,470.00 |
0.00 |
31,470.00 |
0.00 |
0.00 |
0.00 |
31,470.00 |
0.00 |
|
F |
05/01/22 - 05/30/22 |
30 |
0.00 |
32,635.42 |
0.00 |
32,635.42 |
0.00 |
0.00 |
0.00 |
32,635.42 |
0.00 |
|
G-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
28,974.44 |
0.00 |
28,974.44 |
0.00 |
0.00 |
0.00 |
28,974.44 |
0.00 |
|
H-RR |
05/01/22 - 05/30/22 |
30 |
210.98 |
94,164.05 |
0.00 |
94,164.05 |
6.70 |
0.00 |
0.00 |
94,157.35 |
217.68 |
|
AGN-D |
05/01/22 - 05/30/22 |
30 |
0.00 |
87,048.00 |
0.00 |
87,048.00 |
0.00 |
0.00 |
0.00 |
87,048.00 |
0.00 |
|
AGN-X |
05/01/22 - 05/30/22 |
30 |
0.00 |
62,923.55 |
0.00 |
62,923.55 |
0.00 |
0.00 |
0.00 |
62,923.55 |
0.00 |
|
AGN-E |
05/01/22 - 05/30/22 |
30 |
0.00 |
134,305.94 |
0.00 |
134,305.94 |
0.00 |
0.00 |
0.00 |
134,305.94 |
0.00 |
|
AGN-F |
05/01/22 - 05/30/22 |
30 |
0.00 |
175,907.50 |
0.00 |
175,907.50 |
0.00 |
0.00 |
0.00 |
175,907.50 |
0.00 |
|
AGN-G |
05/01/22 - 05/30/22 |
30 |
0.00 |
157,299.94 |
0.00 |
157,299.94 |
0.00 |
0.00 |
0.00 |
157,299.94 |
0.00 |
|
RR Interest |
05/01/22 - 05/30/22 |
30 |
2.25 |
30,924.63 |
0.00 |
30,924.63 |
0.07 |
0.00 |
0.00 |
30,924.56 |
2.32 |
|
RR Certificate |
05/01/22 - 05/30/22 |
30 |
7.01 |
95,987.66 |
0.00 |
95,987.66 |
0.22 |
0.00 |
0.00 |
95,987.43 |
7.23 |
|
AGN-VRR |
05/01/22 - 05/30/22 |
30 |
0.01 |
32,499.21 |
0.00 |
32,499.21 |
0.00 |
0.00 |
0.00 |
32,499.21 |
0.01 |
|
Totals |
|
|
220.25 |
3,667,664.76 |
0.00 |
3,667,664.76 |
6.99 |
0.00 |
0.00 |
3,667,657.76 |
227.24 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 5 of 28 |
|
Additional Information |
|
|
|
|
Gain on Sale Proceeds Reserve Account Summary (Pooled) |
|
Total Available Distribution Amount (1) |
3,805,079.07 |
Beginning Reserve Account Balance |
0.00 |
Pooled Non-VRR Available Funds |
3,022,403.52 |
Deposit Amount |
0.00 |
Pooled VRR Available Funds |
132,691.41 |
Withdrawal Amount |
0.00 |
Agellan Portfolio Non-VRR Available Funds |
617,484.92 |
Ending Reserve Account Balance |
0.00 |
Agellan Portfolio VRR Available Funds |
32,499.21 |
Gain on Sale Proceeds Reserve Account Summary (Non-pooled) |
|
|
|
Beginning Reserve Account Balance |
0.00 |
|
|
Fund 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 |
3,682,030.65 |
Master Servicing Fee |
4,224.39 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
8,092.73 |
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
475.04 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,573.60 |
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 |
3,682,030.65 |
Total Fees |
14,365.76 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
137,421.31 |
Reimbursement for Interest on Advances |
6.99 |
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 |
137,421.31 |
Total Expenses/Reimbursements |
6.99 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|
Gain on Sale Proceeds Reserve Account Deposit (Pooled) |
0.00 |
|
|
Gain on Sale Proceeds Reserve Account Deposit (Non-pooled) |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,667,657.76 |
Gain on Sale Proceeds (Pooled) |
0.00 |
Principal Distribution |
137,421.31 |
Gain on Sale Proceeds (Non-pooled) |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
Net SWAP Counterparty Payments Received |
0.00 |
Net SWAP Counterparty Payments Paid |
0.00 |
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
3,805,079.07 |
Total Funds Collected |
3,819,451.96 |
Total Funds Distributed |
3,819,451.82 |
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 7 of 28 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
932,348,505.26 |
932,348,505.26 |
Beginning Certificate Balance |
1,104,348,505.26 |
|
(-) Scheduled Principal Collections |
137,421.31 |
137,421.31 |
(-) Principal Distributions |
137,421.31 |
|
(-) 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 |
932,211,083.95 |
932,211,083.95 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
932,348,505.36 |
932,348,505.36 |
Ending Certificate Balance |
1,104,211,083.95 |
|
Ending Actual Collateral Balance |
932,211,084.05 |
932,211,084.05 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
121,775,000.00 |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
121,775,000.00 |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
0.00% |
|
|
|
|
|
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 |
|
7,499,999 or less |
11 |
62,756,220.28 |
6.73% |
96 |
3.9305 |
2.792736 |
1.44 or less |
4 |
89,411,220.28 |
9.59% |
94 |
3.7117 |
(0.294397) |
7,500,000 to 14,999,999 |
8 |
85,371,128.08 |
9.16% |
96 |
4.0179 |
2.240426 |
1.45 to 1.49 |
2 |
36,735,013.23 |
3.94% |
98 |
3.7500 |
1.450000 |
|
15,000,000 to 24,999,999 |
13 |
246,101,680.23 |
26.40% |
86 |
3.5588 |
2.242024 |
1.50 to 1.74 |
2 |
23,833,020.08 |
2.56% |
97 |
4.1324 |
1.532397 |
|
25,000,000 to 49,999,999 |
8 |
267,982,055.36 |
28.75% |
80 |
3.7818 |
2.289184 |
1.75 to 2.49 |
14 |
295,495,000.00 |
31.70% |
82 |
3.9453 |
2.094844 |
|
|
50,000,000 or greater |
4 |
270,000,000.00 |
28.96% |
68 |
3.8503 |
2.989444 |
2.50 to 3.49 |
12 |
260,986,830.36 |
28.00% |
78 |
3.8696 |
2.963365 |
|
Totals |
44 |
932,211,083.95 |
100.00% |
81 |
3.7744 |
2.508987 |
3.50 and greater |
10 |
225,750,000.00 |
24.22% |
73 |
3.4317 |
3.911517 |
|
|
|
|
|
|
|
|
Totals |
44 |
932,211,083.95 |
100.00% |
81 |
3.7744 |
2.508987 |
(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. |
|
|
|
|
|||||||||
(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 |
|
|||||||||||||
Arizona |
2 |
33,100,000.00 |
3.55% |
45 |
3.5813 |
4.114985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
106 |
208,680,011.30 |
22.39% |
66 |
3.8864 |
2.761497 |
California |
10 |
194,753,506.95 |
20.89% |
84 |
3.6567 |
2.703465 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
3 |
86,250,000.00 |
9.25% |
92 |
3.4624 |
0.258841 |
Colorado |
1 |
4,000,000.00 |
0.43% |
97 |
3.9700 |
5.070000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
2 |
51,720,000.00 |
5.55% |
93 |
3.2276 |
2.608933 |
Florida |
2 |
18,702,233.00 |
2.01% |
67 |
4.2087 |
3.125595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
7 |
80,633,020.08 |
8.65% |
97 |
4.1083 |
1.768304 |
Georgia |
11 |
28,152,854.00 |
3.02% |
80 |
4.4580 |
2.284318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
20 |
387,672,465.31 |
41.59% |
77 |
3.8042 |
2.831574 |
Illinois |
24 |
37,322,862.02 |
4.00% |
54 |
3.9636 |
3.182187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
5 |
1,342,476.02 |
0.14% |
52 |
3.5500 |
3.570000 |
Indiana |
1 |
3,288,462.00 |
0.35% |
38 |
4.6282 |
3.180000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
3 |
62,108,108.00 |
6.66% |
92 |
3.2457 |
3.339556 |
Kansas |
1 |
1,037,201.00 |
0.11% |
52 |
3.5500 |
3.570000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
8 |
53,805,000.00 |
5.77% |
98 |
4.2662 |
2.841074 |
Kentucky |
9 |
7,773,390.00 |
0.83% |
51 |
3.6135 |
3.547031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
154 |
932,211,083.95 |
100.00% |
81 |
3.7744 |
2.508987 |
Maryland |
2 |
2,408,016.00 |
0.26% |
46 |
3.9958 |
3.408744 |
|
|
|
|
|
|
|
|
|||||||||||||
Michigan |
2 |
12,558,933.00 |
1.35% |
85 |
4.3669 |
2.447454 |
|
|
|
|
|
|
|
|
|||||||||||||
Minnesota |
7 |
5,546,447.00 |
0.59% |
52 |
3.5500 |
3.570000 |
|
|
|
|
|
|
|
|
|||||||||||||
Mississippi |
2 |
11,380,000.00 |
1.22% |
98 |
4.2591 |
2.716344 |
|
|
|
|
|
|
|
|
|||||||||||||
Nevada |
4 |
161,250,000.00 |
17.30% |
94 |
3.5232 |
0.989612 |
|
|
|
|
|
|
|
|
|||||||||||||
New Jersey |
4 |
12,251,910.29 |
1.31% |
76 |
3.8064 |
2.335051 |
|
|
|
|
|
|
|
|
|||||||||||||
New York |
8 |
194,058,108.00 |
20.82% |
93 |
3.3808 |
2.590884 |
|
|
|
|
|
|
|
|
|||||||||||||
Ohio |
10 |
29,134,952.09 |
3.13% |
88 |
4.0726 |
1.886481 |
|
|
|
|
|
|
|
|
|||||||||||||
Pennsylvania |
4 |
5,811,266.00 |
0.62% |
52 |
3.5500 |
3.570000 |
|
|
|
|
|
|
|
|
|||||||||||||
South Carolina |
1 |
15,000,000.00 |
1.61% |
97 |
3.9900 |
2.320000 |
|
|
|
|
|
|
|
|
|||||||||||||
Tennessee |
1 |
4,500,000.00 |
0.48% |
98 |
4.1500 |
2.760000 |
|
|
|
|
|
|
|
|
|||||||||||||
Texas |
27 |
106,485,365.36 |
11.42% |
55 |
4.7412 |
2.686551 |
|
|
|
|
|
|
|
|
|||||||||||||
Virginia |
19 |
17,470,574.00 |
1.87% |
52 |
3.5500 |
3.570000 |
|
|
|
|
|
|
|
|
|||||||||||||
Washington |
1 |
20,000,000.00 |
2.15% |
91 |
2.8800 |
5.310000 |
|
|
|
|
|
|
|
|
|||||||||||||
Wisconsin |
1 |
6,225,000.00 |
0.67% |
97 |
4.3500 |
2.320000 |
|
|
|
|
|
|
|
|
|||||||||||||
Totals |
154 |
932,211,083.95 |
100.00% |
81 |
3.7744 |
2.508987 |
|
|
|
|
|
|
|
|
|||||||||||||
|
|||||||||||||
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 |
|
3.9999% or less |
29 |
664,463,121.23 |
71.28% |
84 |
3.4786 |
2.562266 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.0000% to 4.2499% |
7 |
74,644,240.36 |
8.01% |
97 |
4.1560 |
1.643171 |
13 months to 24 months |
24 |
429,032,975.95 |
46.02% |
87 |
4.1279 |
2.297875 |
|
4.2500% to 4.7499% |
6 |
125,805,000.00 |
13.50% |
62 |
4.5225 |
2.812877 |
25 months to 36 months |
20 |
503,178,108.00 |
53.98% |
75 |
3.4730 |
2.688990 |
|
4.7500% or greater |
2 |
67,298,722.36 |
7.22% |
64 |
4.8735 |
2.375183 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
44 |
932,211,083.95 |
100.00% |
81 |
3.7744 |
2.508987 |
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
Totals |
44 |
932,211,083.95 |
100.00% |
81 |
3.7744 |
2.508987 |
(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. |
|
|
|
|
|||||||||
(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 |
|
81 months or less |
6 |
240,250,000.00 |
25.77% |
40 |
4.0700 |
3.107534 |
Interest Only |
33 |
789,228,108.00 |
84.66% |
77 |
3.6987 |
2.596833 |
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 |
38 |
691,961,083.95 |
74.23% |
95 |
3.6718 |
2.301170 |
82 months to 84 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
44 |
932,211,083.95 |
100.00% |
81 |
3.7744 |
2.508987 |
85 months or more |
11 |
142,982,975.95 |
15.34% |
98 |
4.1921 |
2.024100 |
|
|
|
|
|
|
|
|
Totals |
44 |
932,211,083.95 |
100.00% |
81 |
3.7744 |
2.508987 |
(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. |
|
|
|
|
|||||||||
(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 |
4 |
145,000,000.00 |
15.55% |
73 |
3.5190 |
3.601034 |
|
|
|
None |
|
|
|
12 months or less |
39 |
712,211,083.95 |
76.40% |
87 |
3.7365 |
2.215994 |
|
|
|
|
|
|
13 months to 24 months |
1 |
75,000,000.00 |
8.05% |
38 |
4.6282 |
3.180000 |
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
Totals |
44 |
932,211,083.95 |
100.00% |
81 |
3.7744 |
2.508987 |
|
|
|
|
|
(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. |
|
||||||||||
(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) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Prop |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
Type |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
1A1 |
30506025 |
Various Various |
Various |
Actual/360 |
4.628% |
298,904.58 |
0.00 |
0.00 |
N/A |
08/07/25 |
-- |
75,000,000.00 |
75,000,000.00 |
06/07/22 |
|
|
2A1-C2 |
30318230 |
OF |
Sunnyvale |
CA |
Actual/360 |
3.490% |
150,263.89 |
0.00 |
0.00 |
N/A |
02/06/30 |
-- |
50,000,000.00 |
50,000,000.00 |
06/06/22 |
|
2A1-C6 |
30318231 |
|
|
|
Actual/360 |
3.490% |
60,105.56 |
0.00 |
0.00 |
N/A |
02/06/30 |
-- |
20,000,000.00 |
20,000,000.00 |
06/06/22 |
|
2A1-C9 |
30318232 |
|
|
|
Actual/360 |
3.490% |
15,026.39 |
0.00 |
0.00 |
N/A |
02/06/30 |
-- |
5,000,000.00 |
5,000,000.00 |
06/06/22 |
|
3 |
30530096 |
IN |
Las Vegas |
NV |
Actual/360 |
3.593% |
232,047.92 |
0.00 |
0.00 |
07/06/30 |
06/06/34 |
-- |
75,000,000.00 |
75,000,000.00 |
06/06/22 |
|
4A1-A2 |
30505865 |
Various Various |
Various |
Actual/360 |
3.550% |
213,986.11 |
0.00 |
0.00 |
N/A |
10/09/26 |
-- |
70,000,000.00 |
70,000,000.00 |
06/09/22 |
|
|
5A13-1 |
30318233 |
LO |
Las Vegas |
NV |
Actual/360 |
3.558% |
132,766.11 |
0.00 |
0.00 |
03/05/30 |
03/05/32 |
-- |
43,333,333.00 |
43,333,333.00 |
06/05/22 |
|
5A15-1 |
30318234 |
|
|
|
Actual/360 |
3.558% |
66,383.06 |
0.00 |
0.00 |
03/05/30 |
03/05/32 |
-- |
21,666,667.00 |
21,666,667.00 |
06/05/22 |
|
6A2-C6 |
30318235 |
OF |
New York |
NY |
Actual/360 |
2.990% |
90,115.28 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
35,000,000.00 |
35,000,000.00 |
06/06/22 |
|
6A3-C1-A |
30318236 |
|
|
|
Actual/360 |
2.990% |
71,706.01 |
0.00 |
0.00 |
N/A |
12/06/29 |
-- |
27,850,000.00 |
27,850,000.00 |
06/06/22 |
|
7A1-8 |
30318237 |
MU |
New York |
NY |
Actual/360 |
3.160% |
54,422.22 |
0.00 |
0.00 |
N/A |
03/06/30 |
-- |
20,000,000.00 |
20,000,000.00 |
06/06/22 |
|
7A1-9 |
30318238 |
|
|
|
Actual/360 |
3.160% |
54,422.22 |
0.00 |
0.00 |
N/A |
03/06/30 |
-- |
20,000,000.00 |
20,000,000.00 |
06/06/22 |
|
7A1-13 |
30318239 |
|
|
|
Actual/360 |
3.160% |
13,605.56 |
0.00 |
0.00 |
N/A |
03/06/30 |
-- |
5,000,000.00 |
5,000,000.00 |
06/06/22 |
|
8A1 |
30318240 |
OF |
Mountain View |
CA |
Actual/360 |
3.950% |
136,055.56 |
0.00 |
0.00 |
N/A |
07/06/30 |
-- |
40,000,000.00 |
40,000,000.00 |
06/06/22 |
|
9A2 |
30506051 |
OF |
San Francisco |
CA |
Actual/360 |
3.750% |
67,504.61 |
32,486.26 |
0.00 |
N/A |
08/06/30 |
-- |
20,904,652.62 |
20,872,166.36 |
06/06/22 |
|
9A4 |
30506053 |
|
|
|
Actual/360 |
3.750% |
51,303.50 |
24,689.55 |
0.00 |
N/A |
08/06/30 |
-- |
15,887,536.42 |
15,862,846.87 |
06/06/22 |
|
10-A1 |
30504561 |
OF |
Houston |
TX |
Actual/360 |
4.987% |
150,317.71 |
0.00 |
0.00 |
N/A |
03/01/25 |
-- |
35,000,000.00 |
35,000,000.00 |
06/01/22 |
|
11-A1-H |
30505811 |
OF |
San Francisco |
CA |
Actual/360 |
3.522% |
55,237.70 |
0.00 |
0.00 |
N/A |
03/10/25 |
-- |
18,213,750.00 |
18,213,750.00 |
05/10/22 |
|
12-A2-H |
30505814 |
OF |
San Francisco |
CA |
Actual/360 |
3.522% |
47,121.53 |
0.00 |
0.00 |
N/A |
03/10/25 |
-- |
15,536,250.00 |
15,536,250.00 |
06/10/22 |
|
13-A1 |
30318242 |
OF |
San Antonio |
TX |
Actual/360 |
4.750% |
132,267.45 |
38,311.23 |
0.00 |
N/A |
08/06/30 |
-- |
32,337,033.59 |
32,298,722.36 |
06/06/22 |
|
14 |
30505126 |
RT |
Flushing |
NY |
Actual/360 |
3.450% |
83,183.33 |
0.00 |
0.00 |
N/A |
03/06/30 |
-- |
28,000,000.00 |
28,000,000.00 |
06/06/22 |
|
15-A2 |
30505269 |
OF |
Phoenix |
AZ |
Actual/360 |
3.350% |
76,445.14 |
0.00 |
0.00 |
N/A |
02/05/25 |
-- |
26,500,000.00 |
26,500,000.00 |
06/05/22 |
|
16A3-C6 |
30318243 |
LO |
Las Vegas |
NV |
Actual/360 |
3.170% |
58,009.40 |
0.00 |
0.00 |
N/A |
12/05/29 |
-- |
21,250,000.00 |
21,250,000.00 |
06/05/22 |
|
17-A6 |
30317592 |
RT |
Tukwila |
WA |
Actual/360 |
2.880% |
49,600.00 |
0.00 |
0.00 |
N/A |
01/01/30 |
-- |
20,000,000.00 |
20,000,000.00 |
06/01/22 |
|
18 |
30506042 |
SS |
Various |
GA |
Actual/360 |
4.385% |
74,386.65 |
0.00 |
0.00 |
N/A |
08/06/30 |
-- |
19,700,000.00 |
19,700,000.00 |
06/06/22 |
|
19 |
30506047 |
MF |
Brooklyn |
NY |
Actual/360 |
4.150% |
64,325.00 |
0.00 |
0.00 |
N/A |
07/01/30 |
-- |
18,000,000.00 |
18,000,000.00 |
06/01/22 |
|
20 |
30506010 |
MF |
Simpsonville |
SC |
Actual/360 |
3.990% |
51,537.50 |
0.00 |
0.00 |
N/A |
07/01/30 |
-- |
15,000,000.00 |
15,000,000.00 |
06/01/22 |
|
21 |
30318244 |
MF |
Cleveland |
OH |
Actual/360 |
4.120% |
49,680.43 |
19,098.59 |
0.00 |
N/A |
07/06/30 |
-- |
14,003,252.91 |
13,984,154.32 |
06/06/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 14 of 28 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Prop |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
Type |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
22A1-1B-2 |
30506080 |
RT |
Brooklyn |
NY |
Actual/360 |
3.359% |
40,804.88 |
0.00 |
0.00 |
N/A |
01/01/30 |
-- |
14,108,108.00 |
14,108,108.00 |
06/01/22 |
|
23 |
30506038 |
OF |
Brooklyn |
NY |
Actual/360 |
4.230% |
44,802.75 |
0.00 |
0.00 |
N/A |
07/06/30 |
-- |
12,300,000.00 |
12,300,000.00 |
06/06/22 |
|
24 |
30318245 |
MF |
Cleveland |
OH |
Actual/360 |
4.150% |
35,243.78 |
13,366.55 |
0.00 |
N/A |
07/06/30 |
-- |
9,862,232.31 |
9,848,865.76 |
06/06/22 |
|
25 |
30506039 |
MF |
Ann Arbor |
MI |
Actual/360 |
4.300% |
37,027.78 |
0.00 |
0.00 |
N/A |
07/06/30 |
-- |
10,000,000.00 |
10,000,000.00 |
06/06/22 |
|
26 |
30506036 |
OF |
Weston |
FL |
Actual/360 |
3.780% |
30,108.75 |
0.00 |
0.00 |
N/A |
07/06/30 |
-- |
9,250,000.00 |
9,250,000.00 |
06/06/22 |
|
27 |
30506066 |
SS |
Hattiesburg |
MS |
Actual/360 |
4.300% |
30,659.00 |
0.00 |
0.00 |
N/A |
08/06/30 |
-- |
8,280,000.00 |
8,280,000.00 |
06/06/22 |
|
28 |
30506041 |
OF |
Various |
Various |
Actual/360 |
4.150% |
27,159.44 |
0.00 |
0.00 |
N/A |
08/06/30 |
-- |
7,600,000.00 |
7,600,000.00 |
06/06/22 |
|
29 |
30318246 |
MF |
Amherst |
NY |
Actual/360 |
3.790% |
23,824.36 |
0.00 |
0.00 |
N/A |
07/06/30 |
-- |
7,300,000.00 |
7,300,000.00 |
06/06/22 |
|
30 |
30318247 |
MU |
Chicago |
IL |
Actual/360 |
3.680% |
21,294.93 |
0.00 |
0.00 |
N/A |
04/06/30 |
-- |
6,720,000.00 |
6,720,000.00 |
06/06/22 |
|
31 |
30505978 |
IN |
Flanders |
NJ |
Actual/360 |
4.040% |
22,336.87 |
9,469.13 |
0.00 |
N/A |
07/06/30 |
-- |
6,420,689.41 |
6,411,220.28 |
06/06/22 |
|
32 |
30506037 |
SS |
Flagstaff |
AZ |
Actual/360 |
4.510% |
25,631.83 |
0.00 |
0.00 |
N/A |
07/06/30 |
-- |
6,600,000.00 |
6,600,000.00 |
06/06/22 |
|
33 |
30506040 |
MF |
Brooklyn |
NY |
Actual/360 |
4.240% |
23,732.22 |
0.00 |
0.00 |
N/A |
07/06/30 |
-- |
6,500,000.00 |
6,500,000.00 |
06/06/22 |
|
34 |
30506005 |
SS |
Appleton |
WI |
Actual/360 |
4.350% |
23,317.81 |
0.00 |
0.00 |
N/A |
07/06/30 |
-- |
6,225,000.00 |
6,225,000.00 |
06/06/22 |
|
35 |
30505954 |
SS |
Modesto |
CA |
Actual/360 |
3.870% |
16,662.50 |
0.00 |
0.00 |
N/A |
07/06/30 |
-- |
5,000,000.00 |
5,000,000.00 |
06/06/22 |
|
36 |
30505953 |
SS |
Ceres |
CA |
Actual/360 |
3.870% |
13,330.00 |
0.00 |
0.00 |
N/A |
07/06/30 |
-- |
4,000,000.00 |
4,000,000.00 |
06/06/22 |
|
37 |
30318248 |
SS |
Castle Rock |
CO |
Actual/360 |
3.970% |
13,674.44 |
0.00 |
0.00 |
N/A |
07/06/30 |
-- |
4,000,000.00 |
4,000,000.00 |
06/06/22 |
|
Totals |
|
|
|
|
|
|
3,030,341.76 |
137,421.31 |
0.00 |
|
|
|
932,348,505.26 |
932,211,083.95 |
|
|
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 |
|
1A1 |
33,543,289.03 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A1-C2 |
37,062,811.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A1-C6 |
37,062,811.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A1-C9 |
37,062,811.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
4,948,137.47 |
1,262,429.64 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4A1-A2 |
53,613,411.98 |
52,966,467.72 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5A13-1 |
(72,296,579.00) |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5A15-1 |
(72,296,579.00) |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A2-C6 |
97,193,792.77 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A3-C1-A |
97,193,792.77 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7A1-13 |
49,603,804.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7A1-8 |
49,603,804.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7A1-9 |
49,603,804.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8A1 |
7,138,304.17 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9A2 |
7,219,045.09 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9A4 |
7,219,045.09 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10-A1 |
10,013,504.82 |
2,469,848.57 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11-A1-H |
26,908,089.80 |
6,747,485.32 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
55,198.49 |
55,198.49 |
0.00 |
0.00 |
|
|
12-A2-H |
22,930,825.80 |
5,749,790.36 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13-A1 |
4,930,535.45 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
2,595,189.44 |
598,185.40 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15-A2 |
14,463,489.51 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16A3-C6 |
418,405,533.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17-A6 |
34,923,349.36 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
1,695,610.94 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
873,644.08 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
1,451,804.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
1,174,573.79 |
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 |
|
22A1-1B-2 |
46,535,149.08 |
12,073,325.44 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
1,064,134.03 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
769,896.69 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
1,017,912.18 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
1,071,507.64 |
277,110.00 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
989,601.11 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
924,835.23 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
630,975.29 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
569,490.06 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
499,086.44 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
855,815.15 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
525,989.38 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
1,586.23 |
0.00 |
|
|
34 |
647,156.62 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
978,860.49 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
615,940.63 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
825,115.47 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
1,022,363,120.85 |
82,144,642.45 |
|
|
|
0.00 |
0.00 |
55,198.49 |
55,198.49 |
1,586.23 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 17 of 28 |
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
|
|
No principal prepayments this period |
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 18 of 28 |
|
|
|
|
|
|
|
|
Historical Detail |
|
|
|
|
|
|
|
|
||||
|
||||||||||||||||||||
|
|
|
|
|
|
Delinquencies¹ |
|
|
|
|
|
Prepayments |
|
|
Rate and Maturities |
|||||
|
|
30-59 Days |
|
60-89 Days |
|
90 Days or More |
|
Foreclosure |
|
REO |
|
Modifications |
|
Curtailments |
|
Payoff |
|
Next Weighted Avg. |
|
|
Distribution |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Amount |
# |
Amount |
|
Coupon |
Remit |
WAM¹ |
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.774400% |
3.758631% |
81 |
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 |
|
3.774454% |
3.758684% |
82 |
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 |
|
3.774513% |
3.758743% |
83 |
03/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.774566% |
3.758795% |
84 |
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 |
|
3.774636% |
3.758865% |
85 |
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 |
|
3.774689% |
3.758917% |
86 |
12/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
3.774742% |
3.758969% |
87 |
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 |
|
3.774800% |
3.759027% |
88 |
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 |
|
3.774852% |
3.759078% |
89 |
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 |
|
3.774909% |
3.759135% |
90 |
08/17/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
75,000,000.00 |
0 |
0.00 |
0 |
0.00 |
|
3.774961% |
3.759186% |
91 |
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 |
|
3.774974% |
3.759200% |
92 |
Note: 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 |
|
11-A1-H |
30505811 |
05/10/22 |
0 |
B |
|
55,198.49 |
55,198.49 |
0.00 |
18,213,750.00 |
|
|
|
|
|
|
Totals |
|
|
|
|
|
55,198.49 |
55,198.49 |
0.00 |
18,213,750.00 |
|
|
|
|
|
|
|
|||||||||||||||
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 |
|
95,250,000 |
95,250,000 |
|
0 |
|
0 |
|
37 - 48 Months |
|
75,000,000 |
75,000,000 |
|
0 |
|
0 |
|
49 - 60 Months |
|
70,000,000 |
70,000,000 |
|
0 |
|
0 |
|
> 60 Months |
|
691,961,084 |
691,961,084 |
|
0 |
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
|
REO/Foreclosure |
|
|
||||||||
Jun-22 |
932,211,084 |
932,211,084 |
0 |
0 |
0 |
|
0 |
|
May-22 |
932,348,505 |
932,348,505 |
0 |
0 |
0 |
|
0 |
|
Apr-22 |
932,496,973 |
932,496,973 |
0 |
0 |
0 |
|
0 |
|
Mar-22 |
932,633,378 |
932,633,378 |
0 |
0 |
0 |
|
0 |
|
Feb-22 |
932,804,008 |
932,804,008 |
0 |
0 |
0 |
|
0 |
|
Jan-22 |
932,939,320 |
932,939,320 |
0 |
0 |
0 |
|
0 |
|
Dec-21 |
933,074,152 |
933,074,152 |
0 |
0 |
0 |
|
0 |
|
Nov-21 |
933,220,122 |
933,220,122 |
0 |
0 |
0 |
|
0 |
|
Oct-21 |
933,353,956 |
933,353,956 |
0 |
0 |
0 |
|
0 |
|
Sep-21 |
933,498,964 |
933,498,964 |
0 |
0 |
0 |
|
0 |
|
Aug-21 |
933,631,806 |
933,631,806 |
0 |
0 |
0 |
|
0 |
|
Jul-21 |
933,727,501 |
933,727,501 |
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 |
|
|
|
|
No specially serviced loans this period |
|
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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 |
|
|
|
|
|
|
No specially serviced loans this period |
|
|
|
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 |
3 |
30530096 |
0.00 |
3.59300% |
0.00 |
3.59300% |
8 |
06/09/21 |
07/01/20 |
06/18/21 |
3 |
30530096 |
0.00 |
3.59300% |
0.00 |
3.59300% |
8 |
06/18/21 |
07/01/20 |
06/09/21 |
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) |
21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.52 |
0.00 |
0.00 |
0.00 |
26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.47 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.99 |
0.00 |
0.00 |
0.00 |
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total |
|
6.99 |
|||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 27 of 28 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 28 of 28 |
Prospectus Loan ID 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 07-15-2020 75000000.00000000 61 08-07-2025 0 .04628200 .04628200 3 1 61 08-07-2020 true 1 A2 3 .00000000 75000000.00000000 1 46 46 3 true true false false false 05-06-2025 .00000000 .00000000 Sarasota Distribution Hub 6100 McIntosh Road 5940 McIntosh Road Sarasota FL 34238 Sarasota IN 906449 906449 1981 2007 70200000.00000000 MAI 02-17-2020 70200000.00000000 02-17-2020 MAI 1.00000000 6 08-07-2022 X United Natural Foods Inc. 659572 02-28-2025 Access USA 163277 09-30-2024 Albert's Organics 80000 02-28-2025 12-31-2019 7925591.00000000 3498082.00000000 4427510.00000000 4114950.00000000 UW CREFC F 03-31-2022 Naperville Woods Office Center 1100 and 1000 Warrenville Rd Naperville IL 60563 DuPage OF 482497 482497 1981 2007 68800000.00000000 MAI 02-20-2020 68800000.00000000 02-20-2020 MAI .95400000 6 08-07-2022 X Health Care Service Corp. 165445 11-30-2025 ALDI, Inc. 137986 12-31-2028 U.S. Bank 33936 07-31-2027 12-31-2019 13088679.00000000 6036438.00000000 7052241.00000000 6191838.00000000 UW CREFC F 03-31-2022 Southpark Business Park FOP 2130, 2150 and 2170 Woodward Street Austin TX 78744 Travis IN 187075 253800 1996 26720000.00000000 MAI 03-02-2020 34900000.00000000 02-18-2020 MAI 1.00000000 6 08-07-2022 X Life Technologies 125853 12-31-2027 Asuragen, Inc 47430 08-31-2023 Gentox Laboratories 13792 09-30-2025 12-31-2019 1862946.00000000 378204.00000000 1484742.00000000 1397227.00000000 UW CREFC F 03-31-2022 Supervalu 1201 John Burgess Drive Fort Worth TX 76140 Tarrant IN 253800 187075 1982 34900000.00000000 MAI 02-18-2020 26720000.00000000 03-02-2020 MAI 1.00000000 6 08-07-2022 X Moran Foods LLC 253800 09-30-2025 12-31-2019 3337426.00000000 1034878.00000000 2302548.00000000 2238041.00000000 UW CREFC F 03-31-2022 Plainfield Business Center IV 2151 Airwest Blvd. Plainfield IN 46168 Hendricks IN 434354 434354 1999 24100000.00000000 MAI 02-17-2020 24100000.00000000 02-17-2020 MAI 1.00000000 6 08-07-2022 X Ceva Freight LLC 333397 08-31-2022 Burlington Mattress Co. LLC 100957 12-31-2022 12-31-2019 2024561.00000000 745264.00000000 1279297.00000000 1129525.00000000 UW CREFC F 03-31-2022 Beltway III 10900 Corporate Centre Dr. Houston TX 77041 Harris OF 130566 130566 2005 20100000.00000000 MAI 02-20-2020 20100000.00000000 02-20-2020 MAI 1.00000000 6 08-07-2022 X Disa Global Solutions Inc 34919 08-31-2027 Community Health Choice 32884 11-30-2023 Convergent Outsourcing inc 31709 11-30-2027 12-31-2019 3438377.00000000 1539954.00000000 1898423.00000000 1665594.00000000 UW CREFC F 03-31-2022 4405 Continental Dr 4405 Continental Dr Flint MI 48507 Genesee IN 400000 400000 1999 2006 18750000.00000000 MAI 02-12-2020 18750000.00000000 02-12-2020 MAI 1.00000000 6 08-07-2022 X General Motors LLC 400000 08-31-2024 12-31-2019 2499096.00000000 533383.00000000 1965713.00000000 1827786.00000000 UW CREFC F 03-31-2022 Beltway IV 4920 Westway Park Blvd. Houston TX 77041 Harris OF 131702 131702 2006 17200000.00000000 MAI 02-20-2020 17200000.00000000 02-20-2020 MAI .72600000 6 08-07-2022 X Allstate Insurance Co 75623 05-31-2024 Walgreens Co. 11512 03-31-2032 Ashton House Residential, LLC 11362 09-30-2028 12-31-2019 2562725.00000000 1401232.00000000 1161493.00000000 926638.00000000 UW CREFC F 03-31-2022 Sandy Plains Business Park 1800 Sandy Plains Industrial Parkway Marietta GA 30066 Cobb IN 167329 167329 1986 15700000.00000000 MAI 02-14-2020 15700000.00000000 02-14-2020 MAI .94300000 6 08-07-2022 X Softtouch Medical LLC 22624 06-30-2026 Dish Network Service LLC 19848 01-31-2025 Kone, Inc 15384 12-31-2024 12-31-2019 1470579.00000000 344253.00000000 1126326.00000000 1068628.00000000 UW CREFC F 03-31-2022 Coliseum Distribution Center #1 1143 AT&T Center Parkway San Antonio TX 78219 Bexar IN 208000 208000 1978 15900000.00000000 MAI 03-13-2020 15900000.00000000 03-13-2020 MAI 1.00000000 6 08-07-2022 X VTech Communications, Inc. 208000 09-30-2027 12-31-2019 1223336.00000000 345066.00000000 878270.00000000 806548.00000000 UW CREFC F 03-31-2022 Silber Industrial Park 2055, 2105 and 2155 Silber Rd Houston TX 77055 Harris IN 198970 198970 1978 14100000.00000000 MAI 02-12-2020 14100000.00000000 02-12-2020 MAI .90400000 6 08-07-2022 X RedCo Distribution, LLC. 53663 05-31-2024 Veritrust Corporation 41937 04-30-2023 Pilkington North America, Inc. 28080 08-31-2026 12-31-2019 1239013.00000000 397844.00000000 841168.00000000 772560.00000000 UW CREFC F 03-31-2022 Southpark Business Park M 4120 Freidrich Lane Austin TX 78744 Travis IN 72550 72550 1983 13100000.00000000 MAI 02-18-2020 13100000.00000000 02-18-2020 MAI 1.00000000 6 08-07-2022 X Ford Audio-Video Systems, LLC 13430 11-30-2025 DunAn Microstaq, Inc. 12062 10-31-2023 Macquarie Holdings (USA) Inc. 9761 01-31-2023 12-31-2019 1290690.00000000 380167.00000000 910523.00000000 885506.00000000 UW CREFC F 03-31-2022 West by Northwest Business Blv 6100 and 6120 West by Northwest Houston TX 77040 Harris IN 122750 122750 1983 12800000.00000000 MAI 02-12-2020 12800000.00000000 02-12-2020 MAI .91500000 6 08-07-2022 X AV8 MRO , LLC 28933 05-31-2027 Staples Contract & Commercial LLC 18790 01-31-2023 Camfil USA, Inc. 15050 10-31-2024 12-31-2019 1149366.00000000 342629.00000000 806737.00000000 764410.00000000 UW CREFC F 03-31-2022 Norcross Center 2100 and 2200 Norcross Parkway Norcross GA 30071 Gwinnett IN 169951 169951 1988 12300000.00000000 MAI 02-14-2020 12300000.00000000 02-14-2020 MAI 1.00000000 6 08-07-2022 X Honey Secret Nail Supply Inc 19848 10-31-2026 Heritage Food Srvc 19178 07-31-2022 Marelli USA, Inc. 18775 08-31-2027 12-31-2019 1153845.00000000 260123.00000000 893721.00000000 835119.00000000 UW CREFC F 03-31-2022 Goshen Springs 5801 and 5901 Goshen Springs Rd Norcross GA 30071 Gwinnett IN 152319 152319 1986 10700000.00000000 MAI 02-14-2020 10700000.00000000 02-14-2020 MAI .95300000 6 08-07-2022 X Masada Bakery Inc 49928 02-28-2024 Olympic Printing 19740 11-30-2024 Advanced Home Care Inc 19478 01-31-2025 12-31-2019 956998.00000000 255504.00000000 701494.00000000 648972.00000000 UW CREFC F 03-31-2022 Long Point Center 6500 and 6600 Long Point Road Houston TX 77055 Harris IN 189680 189680 1979 10400000.00000000 MAI 02-12-2020 10400000.00000000 02-12-2020 MAI .94300000 6 08-07-2022 X IT Remarketing, Inc. 47700 01-31-2023 Stage 3 Separation, LLC 39830 12-31-2024 Faber CNK Stone Corp 34382 09-30-2022 12-31-2019 1119965.00000000 412792.00000000 707173.00000000 641768.00000000 UW CREFC F 03-31-2022 Corridor Park D 100 Michael Angelo Way Austin TX 78728 Travis IN 56100 56100 1999 2016 10300000.00000000 MAI 02-18-2020 10300000.00000000 02-18-2020 MAI 1.00000000 6 08-07-2022 X The Jewelry Channel, Inc. 56100 06-30-2024 12-31-2019 914754.00000000 288577.00000000 626177.00000000 606833.00000000 UW CREFC F 03-31-2022 Southport 1-4 5975-6049 South Loop East Houston TX 77033 Harris IN 149401 149401 1980 10000000.00000000 MAI 02-21-2020 10000000.00000000 02-21-2020 MAI .77700000 6 08-07-2022 X Physicians Dialysis / DaVita, 20137 03-31-2024 Pronto Shipping and Packaging Services Inc. 18150 03-31-2026 Verbet Industries, LLC 14268 03-31-2026 12-31-2019 996966.00000000 432531.00000000 564435.00000000 512918.00000000 UW CREFC F 03-31-2022 Jameel 9001-9101 Jameel Rd Houston TX 77040 Harris IN 94900 94900 1983 10000000.00000000 MAI 02-12-2020 10000000.00000000 02-12-2020 MAI .87500000 6 08-07-2022 X Otis Elevator Company 12958 07-31-2022 Indeco Sales, Inc. 10267 07-31-2023 Plant Interscapes, Inc. 7302 03-31-2023 12-31-2019 954762.00000000 308978.00000000 645784.00000000 613061.00000000 UW CREFC F 03-31-2022 Beltway II 11000 Corporate Centre Dr. Houston TX 77041 Harris OF 101039 101039 2003 9700000.00000000 MAI 02-20-2020 9700000.00000000 02-20-2020 MAI .13300000 6 08-07-2022 X Principal Management Group 13402 03-31-2023 12-31-2019 345499.00000000 988124.00000000 -642625.00000000 -822801.00000000 UW CREFC F 03-31-2022 Braker Center 4 2120 West Braker Lane Austin TX 78758 Travis IN 45913 45913 1984 1999 9400000.00000000 MAI 02-18-2020 9400000.00000000 02-18-2020 MAI .90300000 6 08-07-2022 X Motorola Solutions Inc 7003 01-31-2023 Guardian Protection Services,Inc. 5390 10-31-2023 Bell & McCoy Lighting and Controls, LLC 4500 10-31-2022 12-31-2019 846025.00000000 296653.00000000 549372.00000000 533541.00000000 UW CREFC F 03-31-2022 Northgreen 1-4 1400-1412 N. Sam Houston Parkway East Houston TX 77032 Harris IN 118736 118736 1982 8600000.00000000 MAI 02-18-2020 8600000.00000000 02-18-2020 MAI .61700000 6 08-07-2022 X CLMS Mgmt. Svcs. Ltd Partner. 12450 07-31-2023 Telecom Technicians, Inc. 10646 01-31-2023 Envir. Sampling Supply, Inc. 10414 03-31-2024 12-31-2019 749291.00000000 449297.00000000 299994.00000000 259052.00000000 UW CREFC F 03-31-2022 Minimax 2301-2395 Minmax Dr. Houston TX 77008 Harris IN 119821 119821 1967 8100000.00000000 MAI 02-18-2020 8100000.00000000 02-18-2020 MAI 1.00000000 6 08-07-2022 X AmericanStar Mattress LLC 70024 04-30-2022 Ole Mexican Foods 22600 09-30-2024 Pronto Vending, Ltd. 17134 09-30-2026 12-31-2019 771034.00000000 240200.00000000 530834.00000000 489518.00000000 UW CREFC F 03-31-2022 Southpark Business Park E 2100 East St. Elmo Rd Austin TX 78744 Travis IN 49966 49966 1982 1992 7500000.00000000 MAI 02-18-2020 7500000.00000000 02-18-2020 MAI 1.00000000 6 08-07-2022 X Harmony Public Schools 49966 08-31-2026 12-31-2019 783896.00000000 237554.00000000 546342.00000000 529113.00000000 UW CREFC F 03-31-2022 9385 Washington Blvd 9385 Washington Blvd Laurel MD 20723 Howard IN 57590 57590 1988 2007 7300000.00000000 MAI 02-20-2020 7300000.00000000 02-20-2020 MAI .92200000 6 08-07-2022 X Granix LLC 10800 09-30-2022 Sell Your Car Here LLC 10800 12-31-2031 Facema 9000 06-30-2024 12-31-2019 540263.00000000 135499.00000000 404764.00000000 384906.00000000 UW CREFC F 03-31-2022 Rothway 6300-6320 Rothway St Houston TX 77040 Harris IN 75460 75460 1983 7200000.00000000 MAI 02-12-2020 7200000.00000000 02-12-2020 MAI .43800000 6 08-07-2022 X Jotron USA, Inc. 3848 07-31-2027 12-31-2019 414917.00000000 293581.00000000 121335.00000000 95315.00000000 UW CREFC F 03-31-2022 2730 Pinnacle 2730 Pinnacle Dr Elgin IL 60124 Kane IN 44990 44990 2005 2007 6100000.00000000 MAI 02-21-2020 6100000.00000000 02-21-2020 MAI 1.00000000 6 08-07-2022 X Fox Valley Fire & Safety Co 45072 08-31-2028 12-31-2019 552748.00000000 127204.00000000 425544.00000000 410030.00000000 UW CREFC F 03-31-2022 Columbus West - Interchange Rd 3671-3701,3707-3742 Interchange Road Columbus OH 43204 Franklin IN 91200 91200 1974 5650000.00000000 MAI 02-18-2020 5650000.00000000 02-18-2020 MAI .89500000 6 08-07-2022 X New Aqua LLC 14400 03-31-2024 Bhullar Transport Group LLC 9600 07-31-2024 King Bee Delivery 9600 03-31-2023 12-31-2019 604586.00000000 226578.00000000 378008.00000000 346561.00000000 UW CREFC F 03-31-2022 1346 Oakbrook Drive 1346 Oakbrook Drive Norcross GA 30093 Gwinnett IN 71591 71591 1985 5400000.00000000 MAI 02-14-2020 5400000.00000000 02-14-2020 MAI 1.00000000 6 08-07-2022 X Guardian of Georgia 30530 08-31-2022 Ezwhelp, Inc. 12764 05-31-2023 Aluminyze LLC 10400 12-31-2028 12-31-2019 544346.00000000 131333.00000000 413012.00000000 388326.00000000 UW CREFC F 03-31-2022 1230 - 1236 Hardt Circle 1230-1236 Hardt Circle Bartlett IL 60103 DuPage IN 60080 60080 2008 5200000.00000000 MAI 02-21-2020 5200000.00000000 02-21-2020 MAI .75100000 6 08-07-2022 X Allstates Worldcargo, Inc. 15020 06-30-2026 Clarke Packing & Crating Company 15020 07-31-2024 ENCHELON DESIGN 15020 04-30-2023 12-31-2019 410774.00000000 164491.00000000 246283.00000000 225566.00000000 UW CREFC F 03-31-2022 Pine Forest Business Park 232, 302-350 West 38th Street Houston TX 77018 Harris IN 80091 80091 1980 4900000.00000000 MAI 02-12-2020 4900000.00000000 02-12-2020 MAI .30900000 6 08-07-2022 X Harris County Commissioners Court 30908 06-30-2026 The AVO Shopping Company 24424 09-30-2022 Alarmax Distributors, Inc. 14759 08-31-2026 12-31-2019 163567.00000000 185825.00000000 -22258.00000000 -49875.00000000 UW CREFC F 03-31-2022 Rittiman East Industrial Park #23 & 24 5032-5042 Service Center Drive & 5100-5128 Service Center Drive San Antonio TX 78218 Bexar IN 50806 50806 1983 3870000.00000000 MAI 03-13-2020 3870000.00000000 03-13-2020 MAI .90600000 6 08-07-2022 X Tri-Rep Sales Inc. 8200 06-30-2026 Fleetwash, Inc. 7200 12-31-2024 Kenneth Stanley dba Colors Unlimited 7128 07-31-2024 12-31-2019 435872.00000000 140544.00000000 295328.00000000 277809.00000000 UW CREFC F 03-31-2022 1351 Oakbrook Drive 1351 Oakbrook Drive Norcross GA 30093 Gwinnett IN 36489 36489 1985 3850000.00000000 MAI 02-14-2020 3850000.00000000 02-14-2020 MAI .68500000 6 08-07-2022 X M Southern Design Concept 7789 08-31-2027 TNC Atlanta, LLC 4587 07-31-2024 I Dream In Gold LLC 2333 09-30-2024 12-31-2019 243409.00000000 81240.00000000 162169.00000000 149587.00000000 UW CREFC F 03-31-2022 1325 Oakbrook Drive 1325 Oakbrook Drive Norcross GA 30093 Gwinnett IN 53120 53120 1986 3800000.00000000 MAI 02-14-2020 3800000.00000000 02-14-2020 MAI 1.00000000 6 08-07-2022 X Minton-Jones Company 16640 01-31-2025 Vanguard Commercial Flooring, LLC 13432 12-31-2024 Specialty Tile Products 12808 08-31-2024 12-31-2019 367139.00000000 86990.00000000 280149.00000000 261832.00000000 UW CREFC F 03-31-2022 490 Heartland Drive 490 Heartland Drive Sugar Grove IL 60554 Kane IN 39520 39520 2002 3750000.00000000 MAI 02-21-2020 3750000.00000000 02-21-2020 MAI 1.00000000 6 08-07-2022 X McNeilus Financial, Inc 39520 01-31-2027 12-31-2019 370964.00000000 85785.00000000 285180.00000000 271552.00000000 UW CREFC F 03-31-2022 1265 Oakbrook Drive 1265 Oakbrook Drive Norcross GA 30093 Gwinnett IN 51200 51200 1985 3650000.00000000 MAI 02-14-2020 3650000.00000000 02-14-2020 MAI 1.00000000 6 08-07-2022 X Carnett's Management Company 26200 02-28-2023 Sigma Foods, Inc 15000 10-31-2022 Southern Sweepers & Scrub 10000 09-30-2024 12-31-2019 346699.00000000 89047.00000000 257652.00000000 239997.00000000 UW CREFC F 03-31-2022 Columbus West - Business Park 3949 Business Park Columbus OH 43204 Franklin IN 92618 92618 1996 2005 3500000.00000000 MAI 02-18-2020 3500000.00000000 02-18-2020 MAI .00000000 6 08-07-2022 X SRS Distribution Inc. 92618 01-31-2028 12-31-2019 .00000000 124884.00000000 -124884.00000000 -156820.00000000 UW CREFC F 03-31-2022 1155 Bowes Road 1155 Bowes Road Elgin IL 60123 Kane IN 34400 34400 2006 3450000.00000000 MAI 02-21-2020 3450000.00000000 02-21-2020 MAI .00000000 6 08-07-2022 X Proven Partners 34400 03-31-2022 12-31-2019 .00000000 75323.00000000 -75323.00000000 -87185.00000000 UW CREFC F 03-31-2022 1280 Oakbrook Drive 1280 Oakbrook Drive Norcross GA 30093 Gwinnett IN 46400 46400 1986 3400000.00000000 MAI 02-14-2020 3400000.00000000 02-14-2020 MAI 1.00000000 6 08-07-2022 X Eckardt Group, LLC 46400 08-31-2026 12-31-2019 322627.00000000 78489.00000000 244138.00000000 228138.00000000 UW CREFC F 03-31-2022 Cox Business Center 1300, 1310-1330 Cox Ave Erlanger KY 41048 Boone IN 52040 52040 1987 3350000.00000000 MAI 03-13-2020 3350000.00000000 03-13-2020 MAI 1.00000000 6 08-07-2022 X kalitta air llc., 27040 01-31-2026 Kalitta Air, LLC 10000 02-28-2027 TempFlex Industrial Solutions, LLC 10000 01-31-2023 12-31-2019 311094.00000000 69921.00000000 241174.00000000 223229.00000000 UW CREFC F 03-31-2022 2002 Bloomingdale 2002 Bloomingdale Rd Glendale Heights IL 60139 DuPage IN 31919 31919 1998 3050000.00000000 MAI 02-21-2020 3050000.00000000 02-21-2020 MAI 1.00000000 6 08-07-2022 X Service247 of Illinois, Inc. 16596 07-31-2025 Arena Event Services, Inc. 15323 09-30-2024 12-31-2019 294447.00000000 115067.00000000 179380.00000000 168374.00000000 UW CREFC F 03-31-2022 333 Charles Court 333 Charles Court West Chicago IL 60186 DuPage IN 36623 36623 2007 3000000.00000000 MAI 02-21-2020 3000000.00000000 02-21-2020 MAI 1.00000000 6 08-07-2022 X Tacony Corporation 22350 04-30-2023 Motion Industries, Inc. 7450 09-30-2024 ACI Plastics & Manufacturing, Inc. 6823 02-28-2024 12-31-2019 395035.00000000 138386.00000000 256649.00000000 244021.00000000 UW CREFC F 03-31-2022 483 Heartland Drive 483 Heartland Drive Sugar Grove IL 60554 Kane IN 36426 36426 2010 3000000.00000000 MAI 02-21-2020 3000000.00000000 02-21-2020 MAI .84100000 6 08-07-2022 X NML Holdings 12769 08-31-2023 MTF Logistics, Inc. 12625 03-31-2024 International Valve Manufactur 11032 12-31-2022 12-31-2019 260774.00000000 105335.00000000 155439.00000000 142878.00000000 UW CREFC F 03-31-2022 1256 Oakbrook Drive 1256 Oakbrook Drive Norcross GA 30093 Gwinnett IN 40392 40392 1985 2950000.00000000 MAI 02-14-2020 2950000.00000000 02-14-2020 MAI .87500000 6 08-07-2022 X Hi-Tech Pharmaceuticals, Inc 15162 12-31-2025 Crossville, Inc 10126 09-30-2023 Specialty Tile Products, Inc 5063 08-31-2024 12-31-2019 255856.00000000 73681.00000000 182176.00000000 168248.00000000 UW CREFC F 03-31-2022 550 Heartland 550 Heartland Drive Sugar Grove IL 60554 Kane IN 30328 30328 2000 2007 2650000.00000000 MAI 02-21-2020 2650000.00000000 02-21-2020 MAI 1.00000000 6 08-07-2022 X 12-31-2019 255771.00000000 65532.00000000 190238.00000000 179781.00000000 UW CREFC F 03-31-2022 Rittiman East Industrial Park #22 5008-5030 Service Center Drive San Antonio TX 78218 Bexar IN 37026 37026 1983 2610000.00000000 MAI 03-13-2020 2610000.00000000 03-13-2020 MAI .83800000 6 08-07-2022 X HEB Grocery Company, LP 16226 11-30-2026 DSL Solutions, Inc. 11800 05-31-2024 JP Contracting, LLC dba Atrium Roofing 6000 09-30-2023 12-31-2019 259683.00000000 89173.00000000 170511.00000000 157744.00000000 UW CREFC F 03-31-2022 false false 75000000.00000000 298904.58000000 .04628200 .00013470 298904.58000000 .00000000 .00000000 75000000.00000000 75000000.00000000 06-07-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 2 05-12-2022 06-13-2022 Goldman Sachs Bank USA 02-06-2020 75000000.00000000 120 02-06-2030 0 .03490000 .03490000 3 1 120 03-06-2020 true 1 A1 3 218125.00000000 75000000.00000000 1 3 3 0 true true true false false 03-05-2022 08-05-2029 08-05-2029 .00000000 .00000000 Moffett Towers Building B 1020 Enterprise Way Sunnyvale CA 94089 Santa Clara OF 317166 317166 2008 348000000.00000000 MAI 01-03-2020 390000000.00000000 10-01-2021 MAI 1.00000000 6 08-06-2022 N 317166 12-31-2030 0 .00000000 .00000000 .00000000 .00000000 UW CREFC F 01-01-2021 Moffett Towers Building C 1050 Enterprise Way Sunnyvale CA 94089 Santa Clara OF 317166 317166 2008 390000000.00000000 MAI 10-01-2021 383000000.00000000 05-01-2021 MAI 1.00000000 6 08-06-2022 N 181196 09-30-2027 Comcast 111707 10-31-2027 Level 10 Construction 12944 02-29-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC F 01-01-2021 Moffett Towers Building A 1000 Enterprise Way Sunnyvale CA 94089 Santa Clara OF 951498 317166 2008 383000000.00000000 MAI 05-01-2021 348000000.00000000 01-03-2020 MAI 1.00000000 6 08-06-2022 N Google LLC 498362 09-30-2027 Google, LLC 317166 06-30-2026 Comcast Cable Communications 111707 10-31-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC F 12-31-2021 false false 75000000.00000000 225395.84000000 .03490000 .00013470 225395.84000000 .00000000 .00000000 75000000.00000000 75000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Wells Fargo (MOFT 2020-ABC) false .00000000 Prospectus Loan ID 3 05-12-2022 06-13-2022 Goldman Sachs Bank USA 07-01-2020 75000000.00000000 120 06-06-2034 0 .03593000 .03593000 3 1 120 08-06-2020 true 1 WL 7 .00000000 75000000.00000000 1 1 1 0 true true false false true 03-05-2030 .00000000 .00000000 Tropical Distribution Center 6001 E Tropical Parkway Las Vegas NV 89115 Clark WH 855000 855000 2019 110000000.00000000 MAI 04-14-2020 110000000.00000000 04-14-2020 MAI 1.00000000 1.00000000 6 08-06-2022 N Amazon.com Services LLC 855000 06-30-2034 01-01-2022 03-31-2022 6895594.00000000 1604264.61000000 1122265.00000000 341834.97000000 5773329.00000000 1262429.64000000 5730579.00000000 1251742.14000000 UW CREFC 683044.28000000 2.11000000 1.84820000 2.10000000 1.83260000 F F 03-31-2022 false false 75000000.00000000 232047.92000000 .03593000 .00013470 232047.92000000 .00000000 .00000000 75000000.00000000 75000000.00000000 06-06-2022 07-05-2030 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 07-01-2020 98 .00000000 06-06-2034 .00000000 Prospectus Loan ID 4 05-12-2022 06-13-2022 Deutsche Bank AG, acting through its New York Branch 05-13-2020 70000000.00000000 77 10-09-2026 0 .03550000 .03550000 3 1 77 06-09-2020 true 1 A2 3 207083.33000000 70000000.00000000 1 68 65 0 true true true false false 04-08-2026 04-08-2026 .00000000 .00000000 Bridgewater Center 1 1120 US Highway 22 Bridgewater NJ 08807 Somerset WH 437117 437117 1951 1994 52700000.00000000 MAI 07-29-2019 52700000.00000000 07-29-2019 MAI .00500000 .84650000 6 X Linemart NJ Inc. 370000 04-30-2031 04-01-2021 03-31-2022 .00000000 72150155.66000000 .00000000 19183687.94000000 .00000000 52966467.72000000 .00000000 49637153.72000000 UW CREFC 12136299.03000000 4.36430000 4.09000000 C 03-31-2022 401 E Laraway Rd 401 East Laraway Road Joliet IL 60433 Will WH 475104 475104 2005 42300000.00000000 MAI 07-22-2019 42300000.00000000 07-22-2019 MAI 1.00000000 6 X Amazon 475104 07-31-2025 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Rochelle 1 501 South Steward Road Rochelle IL 61068 Ogle WH 579575 579575 2005 34600000.00000000 MAI 08-01-2019 34600000.00000000 08-01-2019 MAI 1.00000000 6 X Del Monte Foods, Inc. 312750 04-30-2024 Clarkwestern Dietrich Building Systems LLC 266825 10-14-2028 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 350A Salem Church Rd 350A Salem Church Road Mechanicsburg PA 17050 Cumberland WH 405100 405100 1990 33000000.00000000 MAI 07-15-2019 33000000.00000000 07-15-2019 MAI 1.00000000 6 X Exel Inc. 205100 09-30-2023 Exel, Inc. 200000 09-30-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Romeoville Bldg 1 208-214 South Pinnacle Drive Romeoville IL 60446 Will WH 199924 199924 2016 1994 30100000.00000000 MAI 07-24-2019 30100000.00000000 07-24-2019 MAI 1.00000000 6 X Sealed Air Corporation 106876 07-31-2023 Amazon.com Services, LLC - DCH6 93048 07-31-2029 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 251 E Laraway Rd 251 East Laraway Road Joliet IL 60433 Will WH 374460 374460 2005 28400000.00000000 MAI 07-22-2019 28400000.00000000 07-22-2019 MAI 1.00000000 6 X National Distribution Centers, LLC 374460 07-31-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 7940 Kentucky 7940 Kentucky Drive Florence KY 41042 Boone IN 128077 128077 1992 29000000.00000000 MAI 07-15-2019 29000000.00000000 07-15-2019 MAI .94700000 6 X The United States of America 121345 10-31-2028 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Mountain Top Distribution Center 2 1 Philips Drive Mountain Top PA 18707 Luzerne WH 400000 400000 1992 24100000.00000000 MAI 08-01-2019 24100000.00000000 08-01-2019 MAI 1.00000000 6 X Signify North America Corp 400000 01-31-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Enterprise Parkway 2000 Enterprise Parkway Hampton VA 23666 Hampton (city) IN 402652 402652 1996 23400000.00000000 MAI 07-19-2019 .76600000 4 X TRG Customer Solutions, Inc. 34109 12-31-2022 .00000000 .00000000 .00000000 .00000000 UW CREFC C 12-31-2021 Cavalier I 1400 Cavalier Boulevard Chesapeake VA 23323 Chesapeake (city) WH 300117 300117 1969 23100000.00000000 MAI 07-19-2019 23100000.00000000 07-19-2019 MAI .77000000 6 X Barton Mines Company, L.L.C. 102099 04-30-2026 Noble Sales Co., Inc. 33385 01-31-2024 Lasership, Inc. 33370 04-29-2022 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 1910 International 1910 International Way Hebron KY 41048 Boone WH 300000 300000 1990 2004 20800000.00000000 MAI 07-16-2019 20800000.00000000 07-16-2019 MAI 1.00000000 6 X Qualis Automotive, L.L.C. 300000 10-31-2022 Pratt Retail Specialists, LLC 10-31-2022 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Glen Dale 7100 Holladay Tyler Road Glen Dale MD 20769 Prince George's WH 314590 314590 1968 19200000.00000000 MAI 07-12-2019 19200000.00000000 07-12-2019 MAI .53500000 6 X Amazon.com Services LLC - DLD7_P1 138837 08-31-2025 Upper Crust Bakery Limited Partnership 118315 10-31-2028 American Combustion Industries, Inc. 23297 06-30-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Romeoville Bldg 2 208-214 South Pinnacle Drive Romeoville IL 60446 Will WH 199924 199924 2016 18900000.00000000 MAI 07-24-2019 18900000.00000000 07-24-2019 MAI .30900000 6 X King Solutions, Inc. 138235 05-31-2028 Corplex USA LLC 61689 09-30-2027 Comcast Cable Communications Management, LLC 11-23-2030 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Enterprise Distribution Center 1 10550 Toebben Drive Independence KY 41051 Boone WH 275000 275000 2005 17500000.00000000 MAI 07-15-2019 17500000.00000000 07-15-2019 MAI 1.00000000 6 X Commonwealth Warehouse, Inc. 275000 04-30-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 2270 Woodale 2270-2280 Woodale Drive Mounds View MN 55112 Ramsey WH 144783 144783 1990 17100000.00000000 MAI 07-12-2019 17100000.00000000 07-12-2019 MAI 1.00000000 6 X Woodcraft Industries, Inc. 94148 04-30-2027 Coag Medical LLC 30121 12-31-2026 General Services Administration 20514 05-31-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 2950 Lexington Ave South 2950 Lexington Avenue South Eagan MN 55121 Dakota WH 184545 184545 1979 16800000.00000000 MAI 07-12-2019 16800000.00000000 07-12-2019 MAI 1.00000000 6 X CIP - Bell International Laboratories, Incorporated 122032 05-31-2031 Bell International Laboratories, Incorporated 37553 05-31-2031 Consolidated Precision Products Corp. 24960 05-31-2031 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Rivers Bend Center 1B 801 Liberty Way Chester VA 23836 Chesterfield WH 170800 170800 1998 16700000.00000000 MAI 07-16-2019 16700000.00000000 07-16-2019 MAI 1.00000000 6 X Merit Medical Systems, Inc. 79652 12-31-2022 Trident 46275 04-30-2027 Trident Graphics NA LLC 44873 04-30-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 DFW Logistics Center (Bldg 4) 2701 Esters Boulevard Dallas TX 75261 Dallas WH 144000 144000 2018 16400000.00000000 MAI 07-12-2019 16400000.00000000 07-12-2019 MAI 1.00000000 6 X The Coca-Cola Company 144000 08-31-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Rivers Bend Center 1C 12730 Kingston Avenue Chester VA 23836 Chesterfield IN 158400 158400 2001 15800000.00000000 MAI 07-16-2019 15800000.00000000 07-16-2019 MAI 1.00000000 6 X Capital One Services, LLC 158400 08-31-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Territorial 3 Territorial Court Bolingbrook IL 60440 Will IN 125448 125448 2001 15500000.00000000 MAI 07-24-2019 15500000.00000000 07-24-2019 MAI 1.00000000 6 X Chicago Office Technology Group, Inc. 125448 05-08-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Diamond Hill 2 1920 Campostella Road Chesapeake VA 23324 Chesapeake (city) WH 224620 224620 1997 15400000.00000000 MAI 07-19-2019 15400000.00000000 07-19-2019 MAI 1.00000000 6 X Amazon.com Services, LLC - DOR1 224620 09-30-2026 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Rivers Bend Center 2A 500 HP Way Chester VA 23836 Chesterfield WH 144000 144000 1997 15200000.00000000 MAI 07-16-2019 15200000.00000000 07-16-2019 MAI 1.00000000 6 X Lidl US Trading, LLC 84087 07-31-2027 Bimbo Bakeries USA, Inc. 57668 12-31-2025 Common Area 2245 07-31-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Rivers Bend Center 1A 701 Liberty Way Chester VA 23836 Chesterfield IN 123980 123980 1998 15000000.00000000 MAI 07-16-2019 15000000.00000000 07-16-2019 MAI 1.00000000 6 X Maximus Federal Services, Inc. 123980 06-30-2022 Comcast Cable Communications Management, LLC 04-23-2030 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Diamond Hill 3 1960 Diamond Hill Road Chesapeake VA 23324 Chesapeake (city) WH 267010 267010 1974 14900000.00000000 MAI 07-19-2019 14900000.00000000 07-19-2019 MAI .62600000 6 X Amazon.com Services LLC - DOR_P1 200210 09-30-2026 Carroll's, LLC 66800 05-31-2026 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Whippany Business Center 1 One Apollo Drive Whippany NJ 07981 Morris WH 120000 120000 1975 1985 14700000.00000000 MAI 07-29-2019 14700000.00000000 07-29-2019 MAI .74600000 6 X State of New Jersey 28211 Publishers Circulation Fulfillment, Inc. 19476 02-28-2023 Samuels, Inc. 16788 10-31-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 The Colony Land NWQ of Memorial Drive and Main Street The Colony TX 75056 Denton 98 0 14200000.00000000 MAI 07-21-2019 4 X .00000000 .00000000 .00000000 .00000000 UW CREFC C Shawnee Distribution Center 1 8515 Hedge Lane Terrace Shawnee KS 66227 Johnson WH 223200 223200 2003 14100000.00000000 MAI 07-10-2019 14100000.00000000 07-10-2019 MAI 1.00000000 6 X Ford Motor Company 223200 09-30-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Rivers Bend Center 2B 600 HP Way Chester VA 23836 Chesterfield WH 158400 158400 1997 13900000.00000000 MAI 08-01-2019 13900000.00000000 08-01-2019 MAI 1.00000000 6 X Lidl US Trading, LLC 158400 07-31-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 7930 Kentucky 7930 Kentucky Drive Florence KY 41042 Boone WH 219300 219300 1999 2004 13800000.00000000 MAI 07-15-2019 13800000.00000000 07-15-2019 MAI 1.00000000 6 X Aristech Surfaces, LLC 109650 05-31-2026 Graham Packaging Pet Technologies, Inc. 109650 12-31-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Dues Dr Distribution Center 1 4225 Dues Drive West Chester OH 45246 Butler WH 303000 303000 1972 13600000.00000000 MAI 07-16-2019 .40300000 4 X Republic Wire, Inc. 122860 11-30-2022 Lasership Inc 64640 04-30-2023 Wulco 58000 09-30-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC C 12-31-2021 Gibraltar 455 Gibraltar Drive Bolingbrook IL 60440 Will IN 110000 110000 2002 13500000.00000000 MAI 07-24-2019 13500000.00000000 07-24-2019 MAI 1.00000000 6 X Jernberg Industries, LLC 110000 01-31-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Diamond Hill 1 1910 Campostella Road Chesapeake VA 23324 Chesapeake (city) WH 152600 152600 1980 13500000.00000000 MAI 07-19-2019 13500000.00000000 07-19-2019 MAI 1.00000000 6 X Eska USA B.V., Inc. 152600 05-31-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 DFW Logistics Center (Bldg 3) 2650 Esters Boulevard Dallas TX 75261 Dallas WH 120000 120000 2018 13500000.00000000 MAI 07-12-2019 13500000.00000000 07-12-2019 MAI 1.00000000 6 X Siemens Postal, Parcel & Airport Logistics LLC 120000 06-30-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Elk Grove Distribution Center 1 1325 Pratt Boulevard Elk Grove Village IL 60007 Cook WH 150700 150700 1970 2018 13100000.00000000 MAI 07-11-2019 13100000.00000000 07-11-2019 MAI 1.00000000 6 X Acme Industries, Inc. 150700 08-31-2028 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 1000 Lucas Way 1000 Lucas Way Hampton VA 23666 Hampton (city) WH 120000 120000 1992 13100000.00000000 MAI 07-19-2019 13100000.00000000 07-19-2019 MAI 1.00000000 6 X Measurement Specialties, Inc. 120000 07-31-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Lakeview 100-130 Lakeview Parkway Vernon Hills IL 60061 Lake WH 132851 132851 1998 2015 13000000.00000000 MAI 07-11-2019 13000000.00000000 07-11-2019 MAI 1.00000000 6 X DC Holding company II inc 37480 03-31-2032 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 DFW Logistics Center (Bldg 5) 750 Royal Lane Dallas TX 75261 Dallas WH 116157 116157 2017 12300000.00000000 MAI 07-12-2019 12300000.00000000 07-12-2019 MAI 1.00000000 6 X Aramark Refreshment Services, LLC 52557 12-31-2028 Newkirk Logistics, Inc. 42600 12-31-2023 R.S. Hughes Co., Inc. 21000 05-31-2028 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 9756 International 9756 International Boulevard West Chester OH 45246 Butler WH 192000 192000 1990 11700000.00000000 MAI 07-16-2019 11700000.00000000 07-16-2019 MAI 1.00000000 6 X Taylor Logistics, Inc. 192000 01-31-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 350B Salem Church Rd 350B Salem Church Road Mechanicsburg PA 17050 Cumberland WH 134500 134500 1990 11000000.00000000 MAI 07-15-2019 11000000.00000000 07-15-2019 MAI 1.00000000 6 X Exel Inc. 134500 09-30-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 6105 Trenton Ln 6105 Trenton Lane North Plymouth MN 55442 Hennepin WH 122032 122032 1994 11000000.00000000 MAI 07-11-2019 11000000.00000000 07-11-2019 MAI .77400000 6 X Amazon 51648 05-31-2025 Parsons Electric LLC 42822 03-31-2030 Uni-Systems Engineering Inc. 16868 08-31-2031 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 300 Salem Church Rd 300 Salem Church Road Mechanicsburg PA 17050 Cumberland WH 120000 120000 1991 10900000.00000000 MAI 07-15-2019 10900000.00000000 07-15-2019 MAI 1.00000000 6 X Exel Inc. 120000 09-30-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Tower 161 Tower Drive Burr Ridge IL 60527 Cook IN 118101 118101 1982 10600000.00000000 MAI 07-24-2019 10600000.00000000 07-24-2019 MAI .77000000 6 X Leafguard Holdings, Inc. 23629 08-31-2026 Skender Group LLC 15902 08-31-2026 Fitzgerald Marketing and Comm 14346 05-31-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 1940 Fernbrook Ln 1940 Fernbrook Lane North Plymouth MN 55447 Hennepin WH 107812 107812 1974 10800000.00000000 MAI 07-11-2019 10800000.00000000 07-11-2019 MAI .97100000 6 X Signature Designer Services LLC 23000 07-31-2023 Winfield Solutions, LLC 19155 03-31-2027 Cheney, Inc. 18000 02-28-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Production Distribution Center 1 100 Production Drive Harrison OH 45030 Hamilton WH 232880 232880 1965 7916472.42000000 MAI 07-16-2019 7916472.41650000 07-16-2019 MAI 1.00000000 6 X Wayne/Scott Fetzer Company 232880 09-30-2028 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Culpeper 13129 Airpark Drive Elkwood VA 22718 Culpeper WH 150000 150000 1990 1985 10400000.00000000 MAI 07-16-2019 10400000.00000000 07-16-2019 MAI 1.00000000 6 X UFP Elkwood, LLC 150000 07-31-2022 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Fairfield Distribution Center 1 375 Northpointe Drive Fairfield OH 45014 Butler WH 203500 203500 1989 10300000.00000000 MAI 07-16-2019 10300000.00000000 07-16-2019 MAI 1.00000000 6 X Dawson Logotts, LLC 123524 01-31-2025 Midwest Container Corporation 79976 12-31-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Cavalier II 3732 Cook Boulevard Chesapeake VA 23323 Chesapeake (city) WH 94325 94325 2007 10100000.00000000 MAI 07-19-2019 10100000.00000000 07-19-2019 MAI 1.00000000 6 X Cryomax U.S.A., Inc. 31330 11-30-2023 Freemac Inc. 23585 10-31-2028 Cost Business Services Corporation 23580 12-31-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 World Park II 10083-10095 International Boulevard West Chester OH 45246 Butler WH 167270 167270 1981 9000000.00000000 MAI 07-16-2019 9000000.00000000 07-16-2019 MAI .53700000 6 X Taylor Logistics, Inc. 77446 10-31-2024 Nu-Tech Polymers Co., Inc. 45024 06-30-2023 Pitney Bowes Presort Services, LLC 44800 08-31-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Diamond Hill 4 2115 Portlock Road Chesapeake VA 23324 Chesapeake (city) WH 75700 75700 2000 8800000.00000000 MAI 07-19-2019 8800000.00000000 07-19-2019 MAI 1.00000000 6 X Serco Inc. 75700 07-31-2029 Sprintcom, Inc. 05-31-2032 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 2290-2298 Woodale 2290-2298 Woodale Drive Mounds View MN 55112 Ramsey WH 78180 78180 1992 8200000.00000000 MAI 07-12-2019 8200000.00000000 07-12-2019 MAI 1.00000000 6 X Magno International, L.P. 32610 12-31-2024 Ed Golebiowsky 25488 05-31-2027 Allina Health System 20082 07-31-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 514 Butler Rd 514 Butler Farm Road Hampton VA 23666 Hampton (city) OF 61488 61488 1992 8000000.00000000 MAI 07-19-2019 8000000.00000000 07-19-2019 MAI .12600000 6 X Ibex Global Solutions 15278 05-31-2027 The United States of America 7768 07-07-2033 Ibex Global 6761 05-31-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Northridge II 10446-10456 Lakeridge Parkway Ashland VA 23005 Hanover WH 70118 70118 1998 7600000.00000000 MAI 07-18-2019 7600000.00000000 07-18-2019 MAI 1.00000000 6 X Remedi Seniorcare of Virginia, LLC 35403 06-30-2028 Gemaire distributors 11674 07-31-2026 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 2222 Woodale 2222 Woodale Drive Mounds View MN 55112 Ramsey WH 55742 55742 1989 7300000.00000000 MAI 07-12-2019 7300000.00000000 07-12-2019 MAI .68200000 6 X Diversified Laboratory Testing, LLC 27890 04-30-2024 UL LLC 10116 12-31-2025 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Northridge I 10430-10444 Lakeridge Parkway Ashland VA 23005 Hanover WH 69185 69185 1991 7000000.00000000 MAI 07-18-2019 7000000.00000000 07-18-2019 MAI 1.00000000 6 X Datamatx, Incorporated 24755 01-31-2027 TruGreen Limited Partnership 13671 02-28-2029 Bon Secoum Rich mond Health System 11521 09-30-2026 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Romeoville Distribution Center 1 815 Forestwood Drive Romeoville IL 60446 Will IN 75250 75250 1993 6600000.00000000 MAI 07-24-2019 6600000.00000000 07-24-2019 MAI 1.00000000 6 X US Hose Corporation 75250 05-31-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 1825 Airport Exchange 1825 Airport Exchange Boulevard Erlanger KY 41018 Kenton WH 67749 67749 1997 6000000.00000000 MAI 07-16-2019 6000000.00000000 07-16-2019 MAI 1.00000000 6 X MT Brothers Group, Inc. 23791 05-31-2024 D&W International, Inc. 12365 03-31-2023 Accelerated Courier, Inc. 12215 07-31-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 7453 Empire - Bldg C 7453 Empire Drive C Florence KY 41042 Boone WH 101250 101250 1994 5800000.00000000 MAI 07-15-2019 5800000.00000000 07-15-2019 MAI 1.00000000 6 X Verst Group Logistics, Inc. 101250 08-31-2022 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Rivers Bend Center 1D 13001 Kingston Avenue Chester VA 23836 Chesterfield WH 40460 40460 1997 5200000.00000000 MAI 07-16-2019 5200000.00000000 07-16-2019 MAI 1.00000000 6 X Carl Zeiss Vision, Inc. 40460 11-30-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Heathrow 616 Heathrow Drive Lincolnshire IL 60069 Lake IN 38504 38504 1988 2018 4900000.00000000 MAI 07-11-2019 4900000.00000000 07-11-2019 MAI 1.00000000 6 X SGS North America Inc 38504 12-31-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 2240-2250 Woodale 2240-2250 Woodale Drive Mounds View MN 55112 Ramsey WH 42551 42551 1992 4200000.00000000 MAI 07-12-2019 4200000.00000000 07-12-2019 MAI 1.00000000 6 X Tacy, LLC 23286 01-31-2024 Proguard Sports, Inc. 11331 12-31-2024 Empirehouse Inc 7934 09-30-2028 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 273 Industrial Way 273 Industrial Way Benicia CA 94510 Solano 98 0 3650000.00000000 MAI 07-18-2019 3650000.00000000 07-18-2019 MAI 6 X .00000000 .00000000 .00000000 .00000000 UW CREFC C 7453 Empire - Bldg B 7453 Empire Drive Building B Florence KY 41042 Boone WH 47842 47842 1993 2015 3500000.00000000 MAI 07-15-2019 3500000.00000000 07-15-2019 MAI 1.00000000 6 X North Bend Equipment LLC 12815 05-31-2025 North Bend Equipment, LLC 7360 05-31-2025 Maruka U.S.A. Inc. 4130 11-30-2022 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 7453 Empire - Bldg A 7453 Empire Drive Building A Florence KY 41042 Boone WH 47840 47840 1993 3050000.00000000 MAI 07-15-2019 3050000.00000000 07-15-2019 MAI 1.00000000 6 X .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Rivers Bend Center - Land 501, 531, 800 HP Way 12900 Kingston Avenue Chester VA 23836 Chesterfield 98 0 3350000.00000000 MAI 07-16-2019 3350000.00000000 07-16-2019 MAI 6 X .00000000 .00000000 .00000000 .00000000 UW CREFC C Production Distribution Center 1B 100b Production Drive Harrison OH 45030 Hamilton WH 76000 76000 1998 1994 2583527.58000000 MAI 07-16-2019 2583527.58350000 07-16-2019 MAI 1.00000000 6 X Wayne/Scott Fetzer Company 76000 09-30-2028 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Bridgewater Center 2 1120 US Highway 22 Bridgewater NJ 08807 Somerset WH 102000 102000 1954 1994 12000000.00000000 MAI 07-29-2019 12000000.00000000 07-29-2019 MAI 1.00000000 6 X U.S.A. Container Co., Inc. 102000 02-28-2025 .00000000 .00000000 .00000000 .00000000 UW CREFC C 03-31-2022 Laraway Land 1 251 East Laraway Road Joliet IL 60433 Will 98 374460 0 700000.00000000 MAI 08-01-2019 700000.00000000 08-01-2019 MAI 6 X National Distribution Centers, LLC 374460 07-01-2027 .00000000 .00000000 .00000000 .00000000 UW CREFC C Laraway Land 2 401 East Laraway Road Joliet IL 60433 Will 98 475104 0 6400000.00000000 MAI 07-22-2019 6400000.00000000 07-22-2019 MAI 6 X Amazon.com Services LLC - MDW2 475104 07-31-2025 .00000000 .00000000 .00000000 .00000000 UW CREFC C false false 70000000.00000000 213986.11000000 .03550000 .00013470 213986.11000000 .00000000 .00000000 70000000.00000000 70000000.00000000 06-09-2022 2 false .00000000 .00000000 .00000000 0 Midland (BMARK 2020-IG3) false .00000000 Prospectus Loan ID 5 05-12-2022 06-13-2022 Citi Real Estate Funding Inc., Deutsche Bank AG, acting through its New York Branch 02-14-2020 65000000.00000000 120 03-05-2032 0 .03558000 .03558000 3 1 120 04-05-2020 true 1 A2 7 192725.00000000 65000000.00000000 1 2 2 0 true true true false false 09-04-2029 09-04-2029 .00000000 .00000000 MGM Grand 3799 S. Las Vegas Boulevard Las Vegas NV 89109 Clark LO 4968 4998 1993 2505000000.00000000 MAI 01-10-2020 2505000000.00000000 01-10-2020 MAI .89700000 6 08-06-2022 N 03-31-2020 1161850748.00000000 879242083.00000000 282608665.00000000 266596712.00000000 UW CREFC F Mandalay Bay 3930 & 3950 S. Las Vegas Boulevard Las Vegas NV 89109 Clark LO 4397 4750 1999 2095000000.00000000 MAI 01-10-2020 2095000000.00000000 01-10-2020 MAI .92400000 6 08-06-2022 N 03-31-2020 944444740.00000000 706973052.00000000 237471688.00000000 220709049.00000000 UW CREFC F false false 65000000.00000000 199149.17000000 .03558000 .00012845 199149.17000000 .00000000 .00000000 65000000.00000000 65000000.00000000 06-05-2022 03-05-2030 2 false .00000000 .00000000 .00000000 0 KeyBank (BX 2020-VIVA) false .00000000 Prospectus Loan ID 6 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association, DBR Investments Co. Limited 11-25-2019 62850000.00000000 120 12-06-2029 0 .02990000 .02990000 3 1 120 01-06-2020 true 1 A1 3 156601.25000000 62850000.00000000 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 08-06-2022 N Allianz Asset Mgmt of America 320911 01-31-2031 WMG Acquisition Corp 293888 07-31-2029 Showtime Networks Inc 261196 01-31-2026 05-31-2020 190585947.00000000 71435784.00000000 119150163.00000000 116677727.00000000 UW CREFC 3.93000000 3.84000000 F F 09-30-2021 false false 62850000.00000000 161821.29000000 .02990000 .00013470 161821.29000000 .00000000 .00000000 62850000.00000000 62850000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 KeyBank (BWAY 2019-1633) false .00000000 Prospectus Loan ID 7 05-12-2022 06-13-2022 Goldman Sachs Bank USA 03-06-2020 45000000.00000000 120 03-06-2030 0 .03160000 .03160000 3 1 120 04-06-2020 true 1 PP 3 118500.00000000 45000000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 711 Fifth Avenue 711 5th Avenue New York NY 10022 New York MU 340024 340024 1927 2019 1000000000.00000000 MAI 01-23-2020 1000000000.00000000 01-23-2020 MAI .76500000 6 08-06-2022 N Truist Financial Corporation 84470 04-30-2024 Allen & Company 70924 09-30-2033 Ralph Lauren 49164 06-30-2029 03-31-2020 74193553.00000000 22888769.00000000 51304783.00000000 50675427.00000000 UW CREFC 2.94000000 2.90000000 F F 12-31-2021 false false 45000000.00000000 122450.00000000 .03160000 .00014720 122450.00000000 .00000000 .00000000 45000000.00000000 45000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Wells Fargo (GSMS 2020-GC47) false .00000000 Prospectus Loan ID 8 05-12-2022 06-13-2022 DBR Investments Co. Limited 06-29-2020 40000000.00000000 120 07-06-2030 0 .03950000 .03950000 3 1 120 08-06-2020 true 1 PP 3 .00000000 40000000.00000000 1 1 1 0 true true false false false 04-05-2030 .00000000 .00000000 280 North Bernardo 280 N. Bernardo Avenue Mountain View CA 94043 Santa Clara OF 111154 111154 1978 2020 120000000.00000000 MAI 04-01-2020 120000000.00000000 04-01-2020 MAI 1.00000000 6 08-06-2022 N Aurora Innovations 111154 03-31-2030 6781414.00000000 203442.00000000 6577971.00000000 6450144.00000000 UW CREFC 2.31000000 2.27000000 F F 12-31-2021 false false 40000000.00000000 136055.56000000 .03950000 .00013470 136055.56000000 .00000000 .00000000 40000000.00000000 40000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 9 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association and Citi Real Estate Funding Inc. 07-07-2020 38000000.00000000 121 08-06-2030 360 .03750000 .03750000 3 1 61 08-06-2020 true 1 PP 98 .00000000 38000000.00000000 1 1 1 0 true true false false false 04-05-2030 .00000000 .00000000 420 Taylor 420 Taylor Street San Francisco CA 94102 San Francisco OF 116040 116216 1942 2020 143500000.00000000 MAI 05-01-2021 143500000.00000000 05-01-2021 MAI .99600000 6 08-06-2022 X NextDoor, Inc. 115766 02-01-2029 sprint spectrum realty company l.p 274 9325388.00000000 1035842.00000000 8289546.00000000 8150087.00000000 UW CREFC 1.70000000 1.67000000 F F 03-03-2022 false false 36792189.04000000 175983.92000000 .03750000 .00013470 118808.11000000 57175.81000000 .00000000 36735013.23000000 36735013.23000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 10 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 02-06-2020 35000000.00000000 60 03-01-2025 0 .04987500 .04987500 3 1 60 04-01-2020 true 1 PP 3 145468.75000000 35000000.00000000 1 1 1 0 true true false false false 09-30-2024 .00000000 .00000000 3000 Post Oak Boulevard 3000 Post Oak Boulevard Houston TX 77056 Houston OF 441523 441523 1979 2014 143900000.00000000 MAI 11-20-2019 143900000.00000000 11-20-2019 MAI .99400000 .98900000 6 08-01-2022 N BECHTEL OIL, GAS, AND CHEMCIALS, INC 436651 07-31-2024 PS LIGHTWAVE, INC 01-31-2024 TW TELECOM OF TEXAS, LLC 02-28-2023 04-30-2020 01-01-2022 03-31-2022 14781135.00000000 3646530.89000000 5159071.00000000 1176682.32000000 9622064.00000000 2469848.57000000 8875778.00000000 2283277.32000000 UW CREFC 1011354.18000000 2.38000000 2.44210000 2.19000000 2.25760000 F F 03-31-2022 false false 35000000.00000000 150317.71000000 .04987500 .00018470 150317.71000000 .00000000 .00000000 35000000.00000000 35000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland (BMARK 2020-B17) false .00000000 Prospectus Loan ID 11 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 03-12-2020 18213750.00000000 59 03-10-2025 0 .03521900 .03521900 3 1 59 05-10-2020 true 1 A2 3 53455.84000000 18213750.00000000 1 1 1 0 true true false false false 12-09-2024 .00000000 .00000000 Chase Center Tower 1 1655 3rd Street GSW Office Retail Building C - Condo Unit A San Francisco CA 94158 San Francisco OF 317660 317660 2019 466000000.00000000 MAI 12-19-2019 466000000.00000000 12-19-2019 MAI 1.00000000 1.00000000 6 08-10-2022 X UBER TECHNOLOGIES INC 317660 10-31-2039 ARE-SAN FRANCISCO NO 55 LLC GSW ARENA LLC 01-01-2022 03-31-2022 34033485.00000000 9226967.00000000 13734122.00000000 2479481.68000000 20299364.00000000 6747485.32000000 20235832.00000000 6731602.32000000 UW CREFC 3693347.75000000 3.89000000 1.82690000 3.87000000 1.82260000 F F 03-31-2022 false false 18213750.00000000 55237.70000000 .03521900 .00013470 55237.70000000 .00000000 .00000000 18213750.00000000 18213750.00000000 05-10-2022 2 false 55198.49000000 .00000000 .00000000 B Midland (BMARK 2020-IG2) false .00000000 Prospectus Loan ID 12 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 03-12-2020 15536250.00000000 59 03-10-2025 0 .03522200 .03522200 3 1 59 05-10-2020 true 1 A2 3 45601.48000000 15536250.00000000 1 1 1 0 true true false false false 12-09-2024 .00000000 .00000000 Chase Center Tower II 1725 3rd Street GSW Office Retail Bldg D, Condo Unit A San Francisco CA 94158 San Francisco OF 268548 268548 2019 397500000.00000000 MAI 12-19-2019 397500000.00000000 12-19-2019 MAI 1.00000000 1.00000000 6 08-10-2022 X Uber Technology 268548 09-30-2039 GSW ARENA, LLC 09-30-2039 01-01-2022 03-31-2022 28809008.00000000 8108791.00000000 11649708.00000000 2359000.64000000 17159300.00000000 5749790.36000000 17105590.00000000 5736362.86000000 UW CREFC 3150379.88000000 3.89000000 1.82510000 3.87000000 1.82080000 F F 03-31-2022 false false 15536250.00000000 47121.53000000 .03522200 .00013470 47121.53000000 .00000000 .00000000 15536250.00000000 15536250.00000000 06-10-2022 2 false .00000000 .00000000 .00000000 0 Midland (BMARK 2020-IG2) false .00000000 Prospectus Loan ID 13 05-12-2022 06-13-2022 Goldman Sachs Bank USA 07-10-2020 32700000.00000000 121 08-06-2030 360 .04750000 .04750000 3 1 13 08-06-2020 true 1 PP 5 .00000000 32700000.00000000 1 1 1 0 true true false false false 05-05-2030 .00000000 .00000000 Brass Professional Center 4400 Northwest Loop 41 San Antonio TX 78229 Bexar OF 575771 575771 1968 79100000.00000000 MAI 06-01-2020 79100000.00000000 06-01-2020 MAI .84800000 6 08-06-2022 N QTC 46227 04-30-2025 MCNA 32686 04-30-2022 Nielsen 30154 10-31-2028 05-31-2020 10236052.00000000 4911444.00000000 5324608.00000000 4720729.00000000 UW CREFC 1.47000000 1.31000000 F F 06-30-2021 false false 32337033.59000000 170578.68000000 .04750000 .00032220 132267.45000000 38311.23000000 .00000000 32298722.36000000 32298722.36000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Northmarq Capital false .00000000 Prospectus Loan ID 14 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 02-27-2020 28000000.00000000 120 03-06-2030 0 .03450000 .03450000 3 1 120 04-06-2020 true 1 WL 3 80500.00000000 28000000.00000000 1 1 1 0 true true false false false 11-05-2029 .00000000 .00000000 138-35 39th Avenue 138-35 39th Avenue Flushing NY 11354 Queens RT 30000 30000 2017 47000000.00000000 MAI 01-23-2020 47000000.00000000 01-23-2020 MAI .83000000 1.00000000 6 08-06-2022 N HAUTE HOTPOTS CORPORATION 12463 07-31-2034 EMPIRE HEALTHCHOICE 4990 06-30-2025 ATELIER FASHION, INC. 2236 11-30-2028 01-01-2022 03-31-2022 2847994.00000000 734430.00000000 342816.00000000 136244.60000000 2505178.00000000 598185.40000000 2401832.00000000 572348.90000000 UW CREFC 244854.16000000 2.56000000 2.44300000 2.45000000 2.33750000 N F 03-31-2022 false false 28000000.00000000 83183.33000000 .03450000 .00013470 83183.33000000 .00000000 .00000000 28000000.00000000 28000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 15 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 01-31-2020 26500000.00000000 60 02-05-2025 0 .03350000 .03350000 3 1 60 03-05-2020 true 1 PP 3 73979.17000000 26500000.00000000 1 1 1 0 true true false false false 12-04-2024 .00000000 .00000000 Apollo Education Group HQ Campus 4015, 4025, 4035 4045, 4050, 4055 S. Riverpoint Parkway Phoenix AZ 85040 Maricopa OF 599664 599664 2007 2019 194000000.00000000 MAI 01-06-2020 194000000.00000000 01-06-2020 MAI 1.00000000 6 08-05-2022 N THE UNIVERSITY OF PHOENIX, INC. 599664 03-31-2031 13609674.00000000 .00000000 13609674.00000000 12890078.00000000 UW CREFC 4.38000000 4.15000000 F F 12-31-2021 false false 26500000.00000000 76445.14000000 .03350000 .00013470 76445.14000000 .00000000 .00000000 26500000.00000000 26500000.00000000 06-05-2022 2 false .00000000 .00000000 .00000000 0 Midland (BMARK 2020-B17) false .00000000 Prospectus Loan ID 16 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 11-15-2019 21250000.00000000 120 12-05-2029 0 .03170153 .03170153 3 1 120 01-05-2020 true 1 A2 3 56138.13000000 21250000.00000000 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 .93400000 6 08-05-2022 N 03-31-2020 1349062464.00000000 874997149.00000000 474065315.00000000 453829378.00000000 UW CREFC 8.80000000 8.42000000 F F false false 21250000.00000000 58009.40000000 .03170153 .00013470 58009.40000000 .00000000 .00000000 21250000.00000000 21250000.00000000 06-05-2022 2 false .00000000 .00000000 .00000000 0 KeyBank (BX 2019-OC11) false .00000000 Prospectus Loan ID 17 05-12-2022 06-13-2022 DBR Investments Co. Limited 12-11-2019 20000000.00000000 120 01-01-2030 0 .02880000 .02880000 3 1 120 02-01-2020 true 1 PP 3 48000.00000000 20000000.00000000 1 1 1 5 true true true false false 07-31-2022 09-30-2029 09-30-2029 .00000000 .00000000 Southcenter Mall 2800 Southcenter Mall Seattle WA 98188 King RT 783068 783068 1968 2008 980000000.00000000 MAI 11-17-2019 980000000.00000000 11-17-2019 MAI .84100000 6 08-01-2022 N Macy's(noncollateral 258,944sf) 258944 12-16-2055 American Multi -Cinema 70000 07-31-2028 Round One 40576 07-31-2025 10-31-2019 59376497.00000000 16700013.00000000 42676484.00000000 41548866.00000000 UW CREFC 6.70000000 6.53000000 F F 12-31-2021 false false 20000000.00000000 49600.00000000 .02880000 .00014720 49600.00000000 .00000000 .00000000 20000000.00000000 20000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland (GSMS 2020-GC45) false .00000000 Prospectus Loan ID 18 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 07-07-2020 19700000.00000000 121 08-06-2030 0 .04385000 .04385000 3 1 121 08-06-2020 true 1 WL 3 .00000000 19700000.00000000 1 2 2 0 true true false false false 05-05-2030 .00000000 .00000000 Belair Dyess Self Storage 1005 Jimmie Dyess Parkway 4317 Wrightsboro Rd, Grovetown, GA 30813 Augusta GA 30909 Richmond SS 129270 129270 2006 16200000.00000000 MAI 02-02-2020 16200000.00000000 02-02-2020 MAI .73900000 6 08-06-2022 N 05-31-2020 1205442.00000000 363820.00000000 841622.00000000 828695.00000000 UW CREFC F Wheeler Self Storage 3770, 3772 & 3776 Wheeler Road 4206 & 4208 Wheeler Road, Marinez, GA 30907 Augusta GA 30909 Richmond SS 128260 128260 1985 14800000.00000000 MAI 06-17-2020 14800000.00000000 06-17-2020 MAI .88600000 6 08-06-2022 N 05-31-2020 1325515.00000000 418135.00000000 907380.00000000 888141.00000000 UW CREFC F false false 19700000.00000000 74386.65000000 .04385000 .00013470 74386.65000000 .00000000 .00000000 19700000.00000000 19700000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 19 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 06-30-2020 18000000.00000000 120 07-01-2030 0 .04150000 .04150000 3 1 120 08-01-2020 true 1 WL 3 .00000000 18000000.00000000 1 1 1 0 true true true false false 08-31-2022 04-30-2030 04-30-2030 .00000000 .00000000 364 Lincoln Pl 364 Lincoln Pl Brooklyn NY 11238 Kings MF 55 55 1927 2019 27000000.00000000 MAI 03-26-2020 27000000.00000000 03-26-2020 MAI .96400000 6 X 03-31-2020 1802966.00000000 519188.00000000 1283778.00000000 1272778.00000000 UW CREFC 1.70000000 1.68000000 F F false false 18000000.00000000 64325.00000000 .04150000 .00013470 64325.00000000 .00000000 .00000000 18000000.00000000 18000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 20 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 06-18-2020 15000000.00000000 120 07-01-2030 360 .03990000 .03990000 3 1 60 08-01-2020 true 1 WL 5 .00000000 15000000.00000000 1 1 1 0 true true true false false 08-31-2022 03-31-2030 03-31-2030 .00000000 .00000000 Jasmine Cove 1600 Jasmine Cove Circle Simpsonville SC 29680 Greenville MF 184 184 2007 23025000.00000000 MAI 03-02-2020 23025000.00000000 03-02-2020 MAI .97800000 6 X 03-31-2020 2382109.00000000 1064457.00000000 1317653.00000000 1271653.00000000 UW CREFC 1.54000000 1.48000000 F F false false 15000000.00000000 51537.50000000 .03990000 .00053470 51537.50000000 .00000000 .00000000 15000000.00000000 15000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Jones Lang LaSalle false .00000000 Prospectus Loan ID 21 05-12-2022 06-13-2022 DBR Investments Co. Limited 06-29-2020 14200000.00000000 120 07-06-2030 360 .04120000 .04120000 3 1 12 08-06-2020 true 1 WL 5 .00000000 14200000.00000000 1 1 1 0 true true false false false 04-05-2030 .00000000 .00000000 Battery Park Lofts 1250 W 75th St Cleveland OH 44102 Cuyahoga MF 82 82 2018 20300000.00000000 MAI 06-15-2020 20300000.00000000 06-15-2020 MAI .85400000 6 08-06-2022 N 05-30-2020 1481942.00000000 363335.00000000 1118607.00000000 1098107.00000000 UW CREFC 1.36000000 1.33000000 F F false false 14003252.91000000 68779.02000000 .04120000 .00013470 49680.43000000 19098.59000000 .00000000 13984154.32000000 13984154.32000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 22 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 12-03-2019 14108108.00000000 120 01-01-2030 0 .03358800 .03358800 3 1 120 02-01-2020 true 1 PP 3 39488.59000000 14108108.00000000 1 1 1 5 true true true false false 07-31-2022 08-31-2029 08-31-2029 .00000000 .00000000 Kings Plaza 5100 Kings Plaza Brooklyn NY 11234 Kings RT 807245 811797 1969 2018 900000000.00000000 MAI 10-17-2019 900000000.00000000 10-17-2019 MAI .96700000 .84650000 6 X Lowe's Home Centers 114000 05-31-2028 Primark 102805 07-31-2038 Burlington 55078 07-31-2028 03-31-2020 01-01-2022 03-31-2022 81045187.00000000 19900964.00000000 29004262.00000000 7827638.56000000 52040925.00000000 12073325.44000000 50905970.00000000 11789586.94000000 UW CREFC 4661793.39680000 3.14000000 2.58980000 3.07000000 2.52900000 F F 03-31-2022 false false 14108108.00000000 40804.88000000 .03358800 .00013470 40804.88000000 .00000000 .00000000 14108108.10000000 14108108.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland (BMARK 2020-B17) false .00000000 Prospectus Loan ID 23 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 06-26-2020 12300000.00000000 120 07-06-2030 0 .04230000 .04230000 3 1 120 08-06-2020 true 1 WL 3 .00000000 12300000.00000000 1 1 1 0 true true false false false 03-05-2030 .00000000 .00000000 84 14th Street 84 14th Street Brooklyn NY 11215 Kings OF 26055 19838 2019 20200000.00000000 MAI 03-01-2020 20200000.00000000 03-01-2020 MAI 1.00000000 6 08-06-2022 N Human care LLC 7800 09-30-2035 Eric Brown West 16 7244 07-31-2035 Middle floor Lease 5733 01-30-2030 1106596.00000000 80239.00000000 1026357.00000000 987422.00000000 UW CREFC 1.95000000 1.87000000 N F 12-31-2021 false false 12300000.00000000 44802.75000000 .04230000 .00013470 44802.75000000 .00000000 .00000000 12300000.00000000 12300000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 24 05-12-2022 06-13-2022 DBR Investments Co. Limited 06-30-2020 10000000.00000000 120 07-06-2030 360 .04150000 .04150000 3 1 12 08-06-2020 true 1 WL 5 .00000000 10000000.00000000 1 1 1 0 true true false false false 04-05-2030 .00000000 .00000000 Edge 32 Apartments 3219 Detroit Avenue Cleveland OH 44113 Cuyahoga MF 60 60 2017 14800000.00000000 MAI 06-15-2020 14800000.00000000 06-15-2020 MAI .86700000 6 08-06-2022 N 05-31-2020 1240991.00000000 414588.00000000 826403.00000000 811403.00000000 UW CREFC 1.42000000 1.39000000 F F false false 9862232.31000000 48610.33000000 .04150000 .00013470 35243.78000000 13366.55000000 .00000000 9848865.76000000 9848865.76000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 25 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 07-01-2020 10000000.00000000 120 07-06-2030 0 .04300000 .04300000 3 1 120 08-06-2020 true 1 WL 3 .00000000 10000000.00000000 1 1 1 0 true true false false false 05-05-2030 .00000000 .00000000 Cambridge Club Apartments 5501 Cambridge Club Circle Ann Arbor MI 48103 Washtenaw MF 108 108 1990 2019 15300000.00000000 MAI 06-12-2020 15300000.00000000 06-12-2020 MAI .92600000 6 08-06-2022 N 04-30-2020 1641298.00000000 787318.00000000 853981.00000000 821581.00000000 UW CREFC 1.96000000 1.88000000 F F false false 10000000.00000000 37027.78000000 .04300000 .00013470 37027.78000000 .00000000 .00000000 10000000.00000000 10000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 26 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 06-26-2020 9250000.00000000 120 07-06-2030 0 .03780000 .03780000 3 1 120 08-06-2020 true 1 WL 3 .00000000 9250000.00000000 1 1 1 0 true true false false false 04-05-2030 .00000000 .00000000 1725 N. Commerce Parkway 1725 N. Commerce Parkway Weston FL 33326 Broward OF 52960 52960 1992 16000000.00000000 MAI 02-18-2020 16000000.00000000 02-18-2020 MAI 1.00000000 1.00000000 6 08-06-2022 N Altegra Health, Inc 52960 02-28-2027 SBA 2012 TC Assets, LLC 01-26-2026 05-31-2020 01-01-2022 03-31-2022 1560290.00000000 396064.87000000 485861.00000000 118954.87000000 1074429.00000000 277110.00000000 993053.00000000 272343.50000000 UW CREFC 88626.56000000 3.03000000 3.12670000 2.80000000 3.07290000 F F 03-31-2022 false false 9250000.00000000 30108.75000000 .03780000 .00013470 30108.75000000 .00000000 .00000000 9250000.00000000 9250000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 27 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 07-10-2020 8280000.00000000 121 08-06-2030 360 .04300000 .04300000 3 1 37 08-06-2020 true 1 WL 5 .00000000 8280000.00000000 1 1 1 0 true true false false false 05-05-2030 .00000000 .00000000 Cityline Hattiesburg Storage/Outback Storage 2508, 2517 & 2525 Lincoln Rd Hattiesburg MS 39402 Forrest SS 136928 136928 2003 11825000.00000000 MAI 06-16-2020 11825000.00000000 06-16-2020 MAI .84300000 6 08-06-2022 N 05-31-2020 1209583.00000000 405967.00000000 803616.00000000 788554.00000000 UW CREFC 1.63000000 1.60000000 F F false false 8280000.00000000 30659.00000000 .04300000 .00013470 30659.00000000 .00000000 .00000000 8280000.00000000 8280000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 28 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 07-07-2020 7600000.00000000 121 08-06-2030 360 .04150000 .04150000 3 1 25 08-06-2020 true 1 WL 5 .00000000 7600000.00000000 1 2 2 0 true true false false false 06-05-2030 .00000000 .00000000 1244 Primacy Parkway 1244 Primacy Parkway Memphis TN 38119 Shelby HC 16750 16750 1991 2010 9450000.00000000 MAI 06-04-2020 9450000.00000000 06-04-2020 MAI 1.00000000 6 08-06-2022 N 807601.00000000 303582.00000000 504019.00000000 479731.00000000 UW CREFC F 7580 Clarington Cove 7580 Clarington Cove Southaven MS 38671 DeSoto HC 13156 13156 2005 2013 6500000.00000000 MAI 06-04-2020 6500000.00000000 06-04-2020 MAI 1.00000000 6 08-06-2022 N 633126.00000000 289780.00000000 343345.00000000 324265.00000000 UW CREFC F false false 7600000.00000000 27159.44000000 .04150000 .00013470 27159.44000000 .00000000 .00000000 7600000.00000000 7600000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 29 05-12-2022 06-13-2022 Deutsche Bank AG, acting through its New York Branch 07-01-2020 7300000.00000000 120 07-06-2030 0 .03790000 .03790000 3 1 120 08-06-2020 true 1 WL 3 .00000000 7300000.00000000 1 1 1 0 true true true false false 07-05-2022 04-05-2030 04-05-2030 .00000000 .00000000 Strathmore Apartments 4501 Chestnut Ridge Rd Amherst NY 14228 Erie MF 78 78 2016 12050000.00000000 MAI 11-05-2019 12050000.00000000 11-05-2019 MAI .94900000 6 X 05-31-2020 1352851.00000000 661832.00000000 691019.00000000 675419.00000000 UW CREFC 2.46000000 2.41000000 F F false false 7300000.00000000 23824.36000000 .03790000 .00013470 23824.36000000 .00000000 .00000000 7300000.00000000 7300000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 30 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 03-09-2020 6720000.00000000 120 04-06-2030 0 .03680000 .03680000 3 1 120 05-06-2020 true 1 WL 3 20608.00000000 6720000.00000000 1 1 1 0 true true false false false 02-05-2030 .00000000 .00000000 630 W Lake 630 West Lake Street Chicago IL 60661 Cook MU 20272 20272 1908 2017 10400000.00000000 MAI 02-07-2020 10400000.00000000 02-07-2020 MAI 1.00000000 6 08-06-2022 N BRG Catering LLC 3000 07-31-2028 Modern Medical Artistry LLC 2379 04-24-2030 Black Helicopter 1765 10-31-2028 04-30-2020 765582.00000000 192092.00000000 573490.00000000 556806.00000000 UW CREFC 2.29000000 2.22000000 F F 12-31-2021 false false 6720000.00000000 21294.93000000 .03680000 .00062220 21294.93000000 .00000000 .00000000 6720000.00000000 6720000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 31 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 06-16-2020 6630000.00000000 120 07-06-2030 360 .04040000 .04040000 3 1 0 08-06-2020 true 1 WL 2 .00000000 6630000.00000000 1 1 1 0 false true false false false 05-05-2030 .00000000 .00000000 2 Laurel Drive 2 Laurel Drive Flanders NJ 07836 Morris IN 73500 73500 1986 2019 10400000.00000000 MAI 05-29-2020 10400000.00000000 05-29-2020 MAI 1.00000000 6 08-06-2022 N Epicure Foods Corporation 35700 02-28-2029 American Car Lift Service, LLC 29000 08-31-2027 Redemption Road Foods, Inc. 8800 04-30-2025 04-30-2020 951168.00000000 243802.00000000 707366.00000000 671293.00000000 UW CREFC 1.85000000 1.76000000 F F 03-31-2022 false false 6420689.41000000 31806.00000000 .04040000 .00013470 22336.87000000 9469.13000000 .00000000 6411220.28000000 6411220.28000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 32 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 06-26-2020 6600000.00000000 120 07-06-2030 360 .04510000 .04510000 3 1 36 08-06-2020 true 1 WL 5 .00000000 6600000.00000000 1 1 1 0 true true false false false 04-05-2030 .00000000 .00000000 CityLine Flagstaff Storage 4600 E Nestle Purina Ave Flagstaff AZ 86004 Coconino SS 73495 73495 672 2007 9700000.00000000 MAI 06-12-2020 9700000.00000000 06-12-2020 MAI .92400000 6 08-06-2022 N 04-30-2020 829923.00000000 245456.00000000 584467.00000000 577117.00000000 UW CREFC 1.45000000 1.44000000 F F false false 6600000.00000000 25631.83000000 .04510000 .00013470 25631.83000000 .00000000 .00000000 6600000.00000000 6600000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 33 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 07-01-2020 6500000.00000000 120 07-06-2030 0 .04240000 .04240000 3 1 120 08-06-2020 true 1 WL 3 .00000000 6500000.00000000 1 1 1 0 true true false false false 05-05-2030 .00000000 .00000000 968-970 Gates Ave 968-970 Gates Ave Brooklyn NY 11221 Kings MF 16 16 2019 10500000.00000000 MAI 03-06-2020 10500000.00000000 03-06-2020 MAI .87500000 6 08-06-2022 N 05-31-2020 537600.00000000 83012.00000000 454588.00000000 450588.00000000 UW CREFC 1.76000000 1.75000000 F F false false 6500000.00000000 23732.22000000 .04240000 .00013470 23732.22000000 .00000000 .00000000 6500000.00000000 6500000.00000000 06-06-2022 2 false .00000000 1586.23000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 34 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 06-19-2020 6225000.00000000 120 07-06-2030 360 .04350000 .04350000 3 1 60 08-06-2020 true 1 WL 5 .00000000 6225000.00000000 1 1 1 0 true true false false false 04-05-2030 .00000000 .00000000 Cityline Wisconsin 1117 W Washington Street Appleton WI 54914 Outagamie SS 91680 91680 1955 2013 9800000.00000000 MAI 05-15-2020 9800000.00000000 05-15-2020 MAI .86900000 6 08-06-2022 N 04-30-2020 932489.00000000 374863.00000000 557627.00000000 548459.00000000 UW CREFC 1.50000000 1.47000000 F F false false 6225000.00000000 23317.81000000 .04350000 .00013470 23317.81000000 .00000000 .00000000 6225000.00000000 6225000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 35 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 06-09-2020 5000000.00000000 120 07-06-2030 0 .03870000 .03870000 3 1 120 08-06-2020 true 1 WL 3 .00000000 5000000.00000000 1 1 1 0 true true true false false 08-05-2022 03-05-2030 03-05-2030 .00000000 .00000000 StorQuest Modesto 2401 and 2412 Oakdale Road Modesto CA 95351 Stanislaus SS 77775 77775 746 1985 12900000.00000000 MAI 05-25-2020 12900000.00000000 05-25-2020 MAI .91200000 6 X 04-30-2020 1085177.00000000 341455.00000000 743722.00000000 725056.00000000 UW CREFC 3.79000000 3.70000000 F F false false 5000000.00000000 16662.50000000 .03870000 .00013470 16662.50000000 .00000000 .00000000 5000000.00000000 5000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 36 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 06-09-2020 4000000.00000000 120 07-06-2030 0 .03870000 .03870000 3 1 120 08-06-2020 true 1 WL 3 .00000000 4000000.00000000 1 1 1 0 true true true false false 08-05-2022 03-05-2030 03-05-2030 .00000000 .00000000 StorQuest Ceres 3201 and 3051 East Hatch Road Ceres CA 95351 Stanislaus SS 70840 70840 2003 8300000.00000000 MAI 05-25-2020 8300000.00000000 05-25-2020 MAI .93200000 6 X 04-30-2020 763495.00000000 274168.00000000 489326.00000000 476575.00000000 UW CREFC 3.12000000 3.04000000 F F false false 4000000.00000000 13330.00000000 .03870000 .00013470 13330.00000000 .00000000 .00000000 4000000.00000000 4000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 37 05-12-2022 06-13-2022 Citi Real Estate Funding Inc. 06-26-2020 4000000.00000000 120 07-06-2030 0 .03970000 .03970000 3 1 120 08-06-2020 true 1 WL 3 .00000000 4000000.00000000 1 1 1 0 true true false false false 05-05-2030 .00000000 .00000000 Castle Rock Self Storage 11 Kellogg Court Castle Rock CO 80109 Douglas SS 66925 66925 535 1999 8300000.00000000 MAI 06-01-2020 8300000.00000000 06-01-2020 MAI .86300000 6 08-06-2022 N 04-30-2020 818221.00000000 309549.00000000 508672.00000000 500641.00000000 UW CREFC 3.16000000 3.11000000 F F false false 4000000.00000000 13674.44000000 .03970000 .00112220 13674.44000000 .00000000 .00000000 4000000.00000000 4000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland false .00000000
Item 2(c)(4) Original Term Loan Number For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date. Item 2(c)(15) Loan Structure Code For each of the mortgage loans identified as Asset Numbers 1, 2, 4, 5, 6, 11, 12 and 16, 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 mortgaged properties identified as The Colony Land, 273 Industrial Way, Rivers Bend Center - Land,Laraway Land 1 and Laraway Land 2 (Asset Numbers 4.26, 4.61, 4.64, 4.67 and 4.68) 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 loans identified as 968-970 Gates Ave (Asset Number 33) 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 June 2020 (or for mortgage loans having an initial payment due date subsequent to June 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 Northmarq is Northmarq Capital, LLC 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
- Celestica Announces Election of Directors and Approval to Proceed with Share Reclassification
- The Hartford Announces Strong First Quarter 2024 Financial Performance
- Eastman Announces First-Quarter 2024 Financial Results
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!