Close

Form 10-D Benchmark 2020-B22 Mortg For: Jun 17

June 30, 2022 2:30 PM EDT

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

FORM 10-D

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

For the monthly distribution period from:   May 18, 2022 to June 17, 2022

Commission File Number of issuing entity:  333-226943-09

Central Index Key Number of issuing entity:  0001833563

Benchmark 2020-B22 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226943

Central Index Key Number of depositor:  0001013454

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541294

German American Capital Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000835271

JPMorgan Chase Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001701238

Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541502

Goldman Sachs Mortgage Company
(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)

35-7287069
38-4160648
38-4160649
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-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-B22 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-B22 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from May 18, 2022 to June 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 15, 2022. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of GACC is 0001541294.

JPMorgan Chase Bank, National Association ("JPM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of JPM is 0000835271.

Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of CREF is 0001701238.

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.

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. 333-226943-09 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. 333-226943-09 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by Benchmark 2020-B22 Mortgage Trust, relating to the June 17, 2022 distribution.

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

 

SIGNATURES

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

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Matt Smith
Matt Smith, Director

Date: June 29, 2022

 

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

Date: June 29, 2022

 

 

 

     

Distribution Date:

06/17/22

Benchmark 2020-B22 Mortgage Trust

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Benchmark 2020-B22 Mortgage Trust

 

 

Series 2020-B22

 

           

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

(212) 250-5270

 

Certificate Interest Reconciliation Detail

5

 

60 Wall Street | New York, NY 10005 | United States

 

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Additional Information

6

 

Association

 

 

Bond / Collateral Reconciliation - Cash Flows

7

 

Executive Vice President – Division Head

 

[email protected]

Bond / Collateral Reconciliation - Balances

8

 

10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

 

Current Mortgage Loan and Property Stratification

9-13

Special Servicer

Rialto Capital Advisors, LLC

 

 

Mortgage Loan Detail (Part 1)

14-15

 

Liat Heller

 

[email protected]

 

 

 

200 S. Biscayne Blvd, Suite 3550 | Miami, FL 33131 | United States

 

 

Mortgage Loan Detail (Part 2)

16-17

 

 

 

 

 

 

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

 

 

Principal Prepayment Detail

18

 

Bank, N.A.

 

 

Historical Detail

19

 

Corporate Trust Services (CMBS)

 

[email protected];

 

 

 

 

 

[email protected]

Delinquency Loan Detail

20

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

 

Collateral Stratification and Historical Detail

21

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

Specially Serviced Loan Detail - Part 1

22

Representations Reviewer

 

 

 

 

 

 

BMARK 2020-B22 Transaction Manager

 

[email protected]

Specially Serviced Loan Detail - Part 2

23

 

 

 

 

 

 

 

375 N. French Road, Suite 100 | Amherst, NY 14228 | United States

 

 

Modified Loan Detail

24

 

 

 

 

 

 

Trust Directing Holder

RREF IV Debt AIV, LP, c/o Rialto Capital Management LLC

 

 

Historical Liquidated Loan Detail

25

 

-

 

 

Historical Bond / Collateral Loss Reconciliation Detail

26

 

 

 

 

Interest Shortfall Detail - Collateral Level

27

 

 

 

 

Supplemental Notes

28

 

 

 

 

 

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 28

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                Total Distribution           Ending Balance

Support¹        Support¹

 

A-1

08163BBC4

0.509000%

9,763,000.00

8,015,479.79

106,629.07

3,399.90

0.00

0.00

110,028.97

7,908,850.72

30.07%

30.00%

A-2

08163BAZ4

1.155000%

3,086,000.00

3,086,000.00

0.00

2,970.28

0.00

0.00

2,970.28

3,086,000.00

30.07%

30.00%

A-SB

08163BBD2

1.731000%

15,906,000.00

15,906,000.00

0.00

22,944.40

0.00

0.00

22,944.40

15,906,000.00

30.07%

30.00%

A-4

08163BBE0

1.685000%

132,500,000.00

132,500,000.00

0.00

186,052.08

0.00

0.00

186,052.08

132,500,000.00

30.07%

30.00%

A-5

08163BBA8

1.973000%

380,199,000.00

380,199,000.00

0.00

625,110.52

0.00

0.00

625,110.52

380,199,000.00

30.07%

30.00%

A-M

08163BBG5

2.163000%

69,615,000.00

69,615,000.00

0.00

125,481.04

0.00

0.00

125,481.04

69,615,000.00

21.05%

21.00%

B

08163BBB6

2.264550%

30,941,000.00

30,941,000.00

0.00

58,389.52

0.00

0.00

58,389.52

30,941,000.00

17.04%

17.00%

C

08163BBH3

2.810800%

31,907,000.00

31,907,000.00

0.00

74,736.82

0.00

0.00

74,736.82

31,907,000.00

12.91%

12.88%

D

08163BAL5

2.000000%

22,238,000.00

22,238,000.00

0.00

37,063.33

0.00

0.00

37,063.33

22,238,000.00

10.02%

10.00%

E

08163BAN1

2.000000%

19,338,000.00

19,338,000.00

0.00

32,230.00

0.00

0.00

32,230.00

19,338,000.00

7.52%

7.50%

F

08163BAQ4

2.000000%

22,238,000.00

22,238,000.00

0.00

37,063.33

0.00

0.00

37,063.33

22,238,000.00

4.64%

4.63%

G

08163BAS0

2.000000%

7,735,000.00

7,735,000.00

0.00

12,891.67

0.00

0.00

12,891.67

7,735,000.00

3.63%

3.63%

H*

08163BAU5

2.000000%

28,040,150.00

28,040,150.00

0.00

46,733.58

0.00

0.00

46,733.58

28,040,150.00

0.00%

0.00%

VRR Interest

08163BAX9

3.534550%

40,710,850.00

40,618,875.26

5,612.06

119,641.19

0.00

0.00

125,253.25

40,613,263.20

0.00%

0.00%

S

08163BAW1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

08163BAY7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

 

814,217,000.00

812,377,505.05

112,241.13

1,384,707.66

0.00

0.00

1,496,948.79

812,265,263.92

 

 

 

 

X-A

08163BBF7

1.632188%

611,069,000.00

609,321,479.80

0.00

828,772.61

0.00

0.00

828,772.61

609,214,850.72

 

 

X-B

08163BAA9

0.992677%

62,848,000.00

62,848,000.00

0.00

51,989.80

0.00

0.00

51,989.80

62,848,000.00

 

 

X-D

08163BAC5

1.534550%

41,576,000.00

41,576,000.00

0.00

53,167.03

0.00

0.00

53,167.03

41,576,000.00

 

 

X-F

08163BAE1

1.534550%

22,238,000.00

22,238,000.00

0.00

28,437.76

0.00

0.00

28,437.76

22,238,000.00

 

 

X-G

08163BAG6

1.534550%

7,735,000.00

7,735,000.00

0.00

9,891.45

0.00

0.00

9,891.45

7,735,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 28

 


 

 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

          Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses               Total Distribution

Ending Balance        Support¹

Support¹

 

X-H

08163BAJ0

1.534550%

28,040,150.00

28,040,150.00

0.00

35,857.50

0.00

0.00

35,857.50

28,040,150.00

 

Notional SubTotal

 

773,506,150.00

771,758,629.80

0.00

1,008,116.15

0.00

0.00

1,008,116.15

771,652,000.72

 

 

Deal Distribution Total

 

 

 

112,241.13

2,392,823.81

0.00

0.00

2,505,064.94

 

 

 

*

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

08163BBC4

821.00581686

10.92175254

0.34824337

0.00000000

0.00000000

0.00000000

0.00000000

11.26999590

810.08406432

A-2

08163BAZ4

1,000.00000000

0.00000000

0.96250162

0.00000000

0.00000000

0.00000000

0.00000000

0.96250162

1,000.00000000

A-SB

08163BBD2

1,000.00000000

0.00000000

1.44249969

0.00000000

0.00000000

0.00000000

0.00000000

1.44249969

1,000.00000000

A-4

08163BBE0

1,000.00000000

0.00000000

1.40416664

0.00000000

0.00000000

0.00000000

0.00000000

1.40416664

1,000.00000000

A-5

08163BBA8

1,000.00000000

0.00000000

1.64416666

0.00000000

0.00000000

0.00000000

0.00000000

1.64416666

1,000.00000000

A-M

08163BBG5

1,000.00000000

0.00000000

1.80250004

0.00000000

0.00000000

0.00000000

0.00000000

1.80250004

1,000.00000000

B

08163BBB6

1,000.00000000

0.00000000

1.88712453

0.00000000

0.00000000

0.00000000

0.00000000

1.88712453

1,000.00000000

C

08163BBH3

1,000.00000000

0.00000000

2.34233303

0.00000000

0.00000000

0.00000000

0.00000000

2.34233303

1,000.00000000

D

08163BAL5

1,000.00000000

0.00000000

1.66666652

0.00000000

0.00000000

0.00000000

0.00000000

1.66666652

1,000.00000000

E

08163BAN1

1,000.00000000

0.00000000

1.66666667

0.00000000

0.00000000

0.00000000

0.00000000

1.66666667

1,000.00000000

F

08163BAQ4

1,000.00000000

0.00000000

1.66666652

0.00000000

0.00000000

0.00000000

0.00000000

1.66666652

1,000.00000000

G

08163BAS0

1,000.00000000

0.00000000

1.66666710

0.00000000

0.00000000

0.00000000

0.00000000

1.66666710

1,000.00000000

H

08163BAU5

1,000.00000000

0.00000000

1.66666655

0.00000000

0.03953153

0.00000000

0.00000000

1.66666655

1,000.00000000

VRR Interest

08163BAX9

997.74078065

0.13785170

2.93880354

0.00000000

0.00143303

0.00000000

0.00000000

3.07665524

997.60292895

S

08163BAW1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

08163BAY7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

08163BBF7

997.14022443

0.00000000

1.35626682

0.00000000

0.00000000

0.00000000

0.00000000

1.35626682

996.96572845

X-B

08163BAA9

1,000.00000000

0.00000000

0.82723078

0.00000000

0.00000000

0.00000000

0.00000000

0.82723078

1,000.00000000

X-D

08163BAC5

1,000.00000000

0.00000000

1.27879137

0.00000000

0.00000000

0.00000000

0.00000000

1.27879137

1,000.00000000

X-F

08163BAE1

1,000.00000000

0.00000000

1.27879126

0.00000000

0.00000000

0.00000000

0.00000000

1.27879126

1,000.00000000

X-G

08163BAG6

1,000.00000000

0.00000000

1.27879121

0.00000000

0.00000000

0.00000000

0.00000000

1.27879121

1,000.00000000

X-H

08163BAJ0

1,000.00000000

0.00000000

1.27879130

0.00000000

0.00000000

0.00000000

0.00000000

1.27879130

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

3,399.90

0.00

3,399.90

0.00

0.00

0.00

3,399.90

0.00

 

A-2

05/01/22 - 05/30/22

30

0.00

2,970.28

0.00

2,970.28

0.00

0.00

0.00

2,970.28

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

22,944.40

0.00

22,944.40

0.00

0.00

0.00

22,944.40

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

186,052.08

0.00

186,052.08

0.00

0.00

0.00

186,052.08

0.00

 

A-5

05/01/22 - 05/30/22

30

0.00

625,110.52

0.00

625,110.52

0.00

0.00

0.00

625,110.52

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

828,772.61

0.00

828,772.61

0.00

0.00

0.00

828,772.61

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

51,989.80

0.00

51,989.80

0.00

0.00

0.00

51,989.80

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

53,167.03

0.00

53,167.03

0.00

0.00

0.00

53,167.03

0.00

 

X-F

05/01/22 - 05/30/22

30

0.00

28,437.76

0.00

28,437.76

0.00

0.00

0.00

28,437.76

0.00

 

X-G

05/01/22 - 05/30/22

30

0.00

9,891.45

0.00

9,891.45

0.00

0.00

0.00

9,891.45

0.00

 

X-H

05/01/22 - 05/30/22

30

0.00

35,857.50

0.00

35,857.50

0.00

0.00

0.00

35,857.50

0.00

 

A-M

05/01/22 - 05/30/22

30

0.00

125,481.04

0.00

125,481.04

0.00

0.00

0.00

125,481.04

0.00

 

B

05/01/22 - 05/30/22

30

0.00

58,389.52

0.00

58,389.52

0.00

0.00

0.00

58,389.52

0.00

 

C

05/01/22 - 05/30/22

30

0.00

74,736.82

0.00

74,736.82

0.00

0.00

0.00

74,736.82

0.00

 

D

05/01/22 - 05/30/22

30

0.00

37,063.33

0.00

37,063.33

0.00

0.00

0.00

37,063.33

0.00

 

E

05/01/22 - 05/30/22

30

0.00

32,230.00

0.00

32,230.00

0.00

0.00

0.00

32,230.00

0.00

 

F

05/01/22 - 05/30/22

30

0.00

37,063.33

0.00

37,063.33

0.00

0.00

0.00

37,063.33

0.00

 

G

05/01/22 - 05/30/22

30

0.00

12,891.67

0.00

12,891.67

0.00

0.00

0.00

12,891.67

0.00

 

H

05/01/22 - 05/30/22

30

1,108.47

46,733.58

0.00

46,733.58

0.00

0.00

0.00

46,733.58

1,108.47

 

VRR Interest

05/01/22 - 05/30/22

30

58.34

119,641.19

0.00

119,641.19

0.00

0.00

0.00

119,641.19

58.34

 

Totals

 

 

1,166.81

2,392,823.81

0.00

2,392,823.81

0.00

0.00

0.00

2,392,823.81

1,166.81

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 28

 


 

 

       

 

Additional Information

 

 

 

Gain-on-Sale Proceeds Reserve Account Summary

 

Total Available Distribution Amount (1)

2,505,064.94

Beginning Reserve Account Balance

0.00

 

 

Deposit Amount

0.00

 

 

Withdrawal Amount

0.00

 

 

Ending Reserve Account Balance

0.00

(1) The Available Distribution Amount includes any Prepayment Premiums.

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 28

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,404,785.62

Master Servicing Fee

3,245.45

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,827.58

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

349.77

ARD Interest

0.00

Operating Advisor Fee

1,539.00

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,404,785.62

Total Fees

11,961.81

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

112,241.13

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

112,241.13

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

 

Gain on Sale Proceeds Reserve Account Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,392,823.81

Borrower Option Extension Fees

0.00

Principal Distribution

112,241.13

Gain on Sale Proceeds

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,505,064.94

Total Funds Collected

2,517,026.75

Total Funds Distributed

2,517,026.75

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

812,377,505.05

812,377,505.05

Beginning Certificate Balance

812,377,505.05

(-) Scheduled Principal Collections

112,241.13

112,241.13

(-) Principal Distributions

112,241.13

(-) 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

812,265,263.92

812,265,263.92

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

812,377,505.05

812,377,505.05

Ending Certificate Balance

812,265,263.92

Ending Actual Collateral Balance

812,265,263.92

812,265,263.92

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.53%

 

 

 

 

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

51,154,601.43

6.30%

96

3.8198

2.470655

1.49 or less

5

116,882,960.23

14.39%

96

3.7898

(0.101186)

7,500,000 to 14,999,999

9

105,141,045.85

12.94%

100

3.5913

2.337910

1.50 to 1.74

1

8,960,000.00

1.10%

102

3.7400

1.730000

15,000,000 to 24,999,999

12

224,369,116.64

27.62%

100

3.2732

2.194354

1.75 to 2.49

18

287,857,545.50

35.44%

100

3.3603

2.097823

25,000,000 to 49,999,999

8

250,600,500.00

30.85%

99

3.4452

1.792741

2.50 to 3.49

16

295,024,258.19

36.32%

101

3.3816

2.803231

 

50,000,000 or greater

3

181,000,000.00

22.28%

103

3.4333

2.859779

3.50 and greater

3

103,540,500.00

12.75%

102

3.3880

3.832835

 

Totals

43

812,265,263.92

100.00%

100

3.4375

2.254710

Totals

43

812,265,263.92

100.00%

100

3.4375

2.254710

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 28

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Arizona

1

3,890,000.00

0.48%

102

3.5760

2.860000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

9

72,885,000.00

8.97%

102

3.4800

2.651927

California

5

101,856,313.39

12.54%

101

3.5746

2.558403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

4

115,000,000.00

14.16%

93

3.5272

0.286957

Colorado

1

18,012,803.25

2.22%

103

3.5980

1.820000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

6

174,381,303.60

21.47%

99

3.4188

2.884826

Georgia

2

33,590,000.00

4.14%

103

3.5647

2.782858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

1

26,000,000.00

3.20%

102

3.7700

2.280000

Illinois

5

16,110,000.00

1.98%

102

3.6224

2.093935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

12

309,219,459.88

38.07%

102

3.3406

2.259734

Michigan

2

6,510,000.00

0.80%

102

3.5760

2.860000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

5

87,830,242.25

10.81%

102

3.5291

3.121237

Missouri

1

13,554,742.25

1.67%

103

4.2780

1.860000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

7

26,949,258.19

3.32%

95

3.5541

2.593943

Nevada

2

75,000,000.00

9.23%

93

3.5580

(0.840000)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

44

812,265,263.92

100.00%

100

3.4375

2.254710

New Jersey

1

4,335,343.24

0.53%

102

3.7400

1.430000

 

 

 

 

 

 

 

 

New York

11

302,216,303.60

37.21%

100

3.2948

2.352865

 

 

 

 

 

 

 

 

Ohio

3

15,000,000.00

1.85%

101

3.3220

2.080000

 

 

 

 

 

 

 

 

Pennsylvania

3

61,635,000.00

7.59%

103

3.3956

2.249180

 

 

 

 

 

 

 

 

Tennessee

1

20,000,000.00

2.46%

93

3.1390

2.320000

 

 

 

 

 

 

 

 

Texas

2

23,739,258.19

2.92%

95

3.9021

2.506777

 

 

 

 

 

 

 

 

Utah

2

98,650,500.00

12.15%

102

3.3770

3.840410

 

 

 

 

 

 

 

 

Virginia

1

12,500,000.00

1.54%

102

3.0600

2.950000

 

 

 

 

 

 

 

 

Washington

1

5,665,000.00

0.70%

102

4.4640

1.790000

 

 

 

 

 

 

 

 

Totals

44

812,265,263.92

100.00%

100

3.4375

2.254710

 

 

 

 

 

 

 

 

 

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

 

3.2999% or less

11

210,750,000.00

25.95%

100

2.9930

2.531139

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.3000% to 4.2499%

28

555,599,950.09

68.40%

100

3.5204

2.205555

13 months to 24 months

32

634,765,263.92

78.15%

102

3.4220

2.610253

 

4.2500% or greater

4

45,915,313.83

5.65%

102

4.4758

1.580719

25 months to 36 months

11

177,500,000.00

21.85%

93

3.4931

0.983239

 

Totals

43

812,265,263.92

100.00%

100

3.4375

2.254710

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

43

812,265,263.92

100.00%

100

3.4375

2.254710

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

110 months or less

43

812,265,263.92

100.00%

100

3.4375

2.254710

Interest Only

27

623,410,500.00

76.75%

100

3.3364

2.357479

111 months to 118 months

0

0.00

0.00%

0

0.0000

0.000000

120 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

119 months or more

0

0.00

0.00%

0

0.0000

0.000000

121 months to 240 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

43

812,265,263.92

100.00%

100

3.4375

2.254710

241 months or more

16

188,854,763.92

23.25%

101

3.7715

1.915472

 

 

 

 

 

 

 

 

Totals

43

812,265,263.92

100.00%

100

3.4375

2.254710

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 28

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

5

144,360,000.00

17.77%

102

3.4133

2.826578

 

 

 

None

 

 

12 months or less

38

667,905,263.92

82.23%

100

3.4428

2.131108

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

43

812,265,263.92

100.00%

100

3.4375

2.254710

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 13 of 28

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

 Original       Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity      Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State            Accrual Type           Gross Rate

Interest

Principal

Adjustments              Repay Date    Date

Date

Balance

Balance

Date

 

1A2-5

30506585

OF

New York

NY

Actual/360

2.692%

46,363.94

0.00

0.00

N/A

12/06/30

--

20,000,000.00

20,000,000.00

06/06/22

 

1A2-6

30506586

 

 

 

Actual/360

2.692%

46,363.94

0.00

0.00

N/A

12/06/30

--

20,000,000.00

20,000,000.00

06/06/22

 

1A2-7

30506587

 

 

 

Actual/360

2.692%

46,363.94

0.00

0.00

N/A

12/06/30

--

20,000,000.00

20,000,000.00

06/06/22

 

1A4-4

30319101

 

 

 

Actual/360

2.692%

46,363.94

0.00

0.00

N/A

12/06/30

--

20,000,000.00

20,000,000.00

06/06/22

 

2A13-6

30319102

LO

Las Vegas

NV

Actual/360

3.558%

122,553.33

0.00

0.00

03/05/30

03/05/32

--

40,000,000.00

40,000,000.00

06/05/22

 

2A15-7

30319103

 

 

 

Actual/360

3.558%

107,234.17

0.00

0.00

03/05/30

03/05/32

--

35,000,000.00

35,000,000.00

06/05/22

 

3A1

30506623

OF

New York

NY

Actual/360

3.510%

214,597.50

0.00

0.00

N/A

01/06/31

--

71,000,000.00

71,000,000.00

06/06/22

 

4A1

30506618

MU

Farmington

UT

Actual/360

3.377%

174,478.33

0.00

0.00

N/A

12/05/30

--

60,000,000.00

60,000,000.00

06/05/22

 

5A1

30506614

OF

Various

PA

Actual/360

3.392%

146,044.44

0.00

0.00

N/A

01/01/31

--

50,000,000.00

50,000,000.00

06/01/22

 

6

30506632

RT

Riverton

UT

Actual/360

3.377%

112,394.58

0.00

0.00

N/A

12/05/30

--

38,650,500.00

38,650,500.00

06/05/22

 

7A3

30506420

MU

New York

NY

Actual/360

3.680%

63,377.78

0.00

0.00

N/A

03/01/30

--

20,000,000.00

20,000,000.00

06/01/22

 

7A4

30506421

 

 

 

Actual/360

3.680%

39,611.11

0.00

0.00

N/A

03/01/30

--

12,500,000.00

12,500,000.00

06/01/22

 

8A7

30318940

MU

McClellan

CA

Actual/360

3.309%

46,730.43

0.00

0.00

N/A

12/11/30

--

16,400,000.00

16,400,000.00

06/11/22

 

8A8

30318941

 

 

 

Actual/360

3.309%

45,590.67

0.00

0.00

N/A

12/11/30

--

16,000,000.00

16,000,000.00

06/11/22

 

9

30506594

OF

San Francisco

CA

Actual/360

3.276%

90,977.25

0.00

0.00

N/A

01/06/31

--

32,250,000.00

32,250,000.00

06/06/22

 

10A1-5-A

30319104

MU

New York

NY

Actual/360

3.160%

68,027.78

0.00

0.00

N/A

03/06/30

--

25,000,000.00

25,000,000.00

06/06/22

 

10A1-5-C

30319105

 

 

 

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

 

11

30506608

IN

Port Wentworth

GA

Actual/360

3.557%

87,907.30

0.00

0.00

N/A

01/01/31

--

28,700,000.00

28,700,000.00

06/01/22

 

12

30506572

MF

Brooklyn

NY

Actual/360

3.770%

84,406.11

0.00

0.00

N/A

12/06/30

--

26,000,000.00

26,000,000.00

06/06/22

 

13A2-2

30506681

OF

New York

NY

Actual/360

3.250%

69,965.28

0.00

0.00

N/A

11/06/30

--

25,000,000.00

25,000,000.00

06/06/22

 

14

30319107

OF

Valencia

CA

Actual/360

4.600%

91,049.05

29,422.38

0.00

N/A

12/06/30

--

22,985,735.77

22,956,313.39

06/06/22

 

15A5

30506527

LO

Nashville

TN

Actual/360

3.139%

54,060.56

0.00

0.00

N/A

03/06/30

--

20,000,000.00

20,000,000.00

06/06/22

 

16A1-2

30506634

LO

Houston

TX

Actual/360

3.800%

32,722.22

0.00

0.00

N/A

03/06/30

--

10,000,000.00

10,000,000.00

06/06/22

 

16A1-3

30506635

 

 

 

Actual/360

3.800%

16,361.11

0.00

0.00

N/A

03/06/30

--

5,000,000.00

5,000,000.00

06/06/22

 

16A1-4

30506636

 

 

 

Actual/360

3.800%

11,452.78

0.00

0.00

N/A

03/06/30

--

3,500,000.00

3,500,000.00

06/06/22

 

16A2-2

30506637

 

 

 

Actual/360

3.800%

4,908.33

0.00

0.00

N/A

03/06/30

--

1,500,000.00

1,500,000.00

06/06/22

 

17

30530110

OF

Aurora

CO

Actual/360

3.598%

55,896.02

28,192.58

0.00

N/A

01/06/31

--

18,040,995.83

18,012,803.25

06/06/22

 

18

30506580

RT

New York

NY

Actual/360

3.450%

47,533.33

0.00

0.00

N/A

12/06/30

--

16,000,000.00

16,000,000.00

06/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 28

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

 Original           Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity          Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State           Accrual Type      Gross Rate

Interest

Principal

Adjustments             Repay Date     Date

Date

Balance

Balance

Date

 

19A3

30319074

IN

Various

OH

Actual/360

3.322%

42,909.17

0.00

0.00

N/A

11/06/30

--

15,000,000.00

15,000,000.00

06/06/22

 

20

30506619

MU

New York

NY

Actual/360

3.721%

46,825.13

22,395.60

0.00

N/A

12/01/30

--

14,613,699.20

14,591,303.60

06/01/22

 

21

30506649

RT

Maplewood

MO

Actual/360

4.278%

50,001.54

18,495.09

0.00

N/A

01/01/31

--

13,573,237.34

13,554,742.25

06/01/22

 

22

30506547

RT

Hampton

VA

Actual/360

3.060%

32,937.50

0.00

0.00

N/A

12/01/30

--

12,500,000.00

12,500,000.00

06/01/22

 

23

30506592

IN

Denver

PA

Actual/360

3.411%

34,174.90

0.00

0.00

N/A

01/06/31

--

11,635,000.00

11,635,000.00

06/06/22

 

24

30506622

SS

Salinas

CA

Actual/360

2.970%

28,132.50

0.00

0.00

N/A

01/06/31

--

11,000,000.00

11,000,000.00

06/06/22

 

25

30506609

IN

Various

Various

Actual/360

3.576%

32,025.07

0.00

0.00

N/A

12/06/30

--

10,400,000.00

10,400,000.00

06/06/22

 

26

30506502

SS

Various

IL

Actual/360

3.740%

28,856.18

0.00

0.00

N/A

12/06/30

--

8,960,000.00

8,960,000.00

06/06/22

 

27

30506621

IN

Chicago Heights

IL

Actual/360

3.475%

21,395.38

0.00

0.00

N/A

01/06/31

--

7,150,000.00

7,150,000.00

06/06/22

 

28

30506566

RT

Brooklyn

NY

Actual/360

3.930%

24,112.19

0.00

0.00

N/A

12/06/30

--

7,125,000.00

7,125,000.00

06/06/22

 

29

30506550

OF

Seattle

WA

Actual/360

4.464%

21,776.26

0.00

0.00

N/A

12/06/30

--

5,665,000.00

5,665,000.00

06/06/22

 

30

30506548

MU

Hinesville

GA

Actual/360

3.610%

15,201.11

0.00

0.00

N/A

12/06/30

--

4,890,000.00

4,890,000.00

06/06/22

 

31

30506509

OF

Piscataway

NJ

Actual/360

3.740%

13,991.58

9,119.84

0.00

N/A

12/06/30

--

4,344,463.08

4,335,343.24

06/06/22

 

32

30506604

SS

Houston

TX

Actual/360

4.448%

14,339.87

4,615.64

0.00

N/A

01/06/31

--

3,743,873.83

3,739,258.19

06/06/22

 

33

30506606

SS

Palm Desert

CA

Actual/360

3.990%

11,166.46

0.00

0.00

N/A

01/06/26

--

3,250,000.00

3,250,000.00

06/06/22

 

Totals

 

 

 

 

 

 

2,404,785.62

112,241.13

0.00

 

 

 

812,377,505.05

812,265,263.92

 

 

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

 

1A2-5

75,501,174.94

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A2-6

75,501,174.94

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A2-7

75,501,174.94

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A4-4

75,501,174.94

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A13-6

(72,296,579.00)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A15-7

(72,296,579.00)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A1

13,661,906.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A1

17,549,467.38

4,877,582.37

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A1

13,315,071.76

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

5,188,450.45

1,327,949.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A3

9,005,599.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A4

9,005,599.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A7

37,779,381.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A8

37,779,381.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

3,149,110.89

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10A1-5-A

49,603,804.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10A1-5-C

49,603,804.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,676,232.42

682,502.27

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,269,301.67

569,302.52

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13A2-2

12,723,614.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,838,747.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15A5

17,113,928.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16A1-2

6,756,431.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16A1-3

6,756,431.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16A1-4

6,756,431.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16A2-2

6,756,431.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

2,024,754.08

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,843,394.23

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

 

19A3

3,473,187.78

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,087,730.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,568,585.57

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,217,861.86

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,367,373.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,025,951.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,329,047.29

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,052,321.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

670,283.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

623,390.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

478,559.29

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

684,765.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

482,367.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

460,210.89

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

437,238.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

486,527,693.23

7,457,336.16

 

 

 

0.00

0.00

0.00

0.00

0.00

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

 

3.437547%

3.420449%

100

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

 

3.437631%

3.420532%

101

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

 

3.437722%

3.420622%

102

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

 

3.437805%

3.420704%

103

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

 

3.437910%

3.420809%

104

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

 

3.437993%

3.420890%

105

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

 

3.438069%

3.420966%

106

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

 

3.438152%

3.421048%

107

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

 

3.438228%

3.421123%

108

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

 

3.438310%

3.421204%

109

08/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.438385%

3.421279%

110

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

 

3.438460%

3.421353%

111

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 

 

                               

 

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

     Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

 

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period 0 - Current

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 20 of 28

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

      REO/Foreclosure

 

 

Past Maturity

 

0

0

 

0

 

0

 

0 - 6 Months

 

0

0

 

0

 

0

 

7 - 12 Months

 

0

0

 

0

 

0

 

13 - 24 Months

 

0

0

 

0

 

0

 

25 - 36 Months

 

0

0

 

0

 

0

 

37 - 48 Months

 

3,250,000

3,250,000

 

0

 

0

 

49 - 60 Months

 

0

0

 

0

 

0

 

> 60 Months

 

809,015,264

809,015,264

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

Jun-22

812,265,264

812,265,264

0

0

0

 

0

 

May-22

812,377,505

812,377,505

0

0

0

 

0

 

Apr-22

812,498,117

812,498,117

0

0

0

 

0

 

Mar-22

812,609,549

812,609,549

0

0

0

 

0

 

Feb-22

812,746,959

812,746,959

0

0

0

 

0

 

Jan-22

812,857,526

812,857,526

0

0

0

 

0

 

Dec-21

812,963,188

812,963,188

0

0

0

 

0

 

Nov-21

813,076,847

813,076,847

0

0

0

 

0

 

Oct-21

813,181,751

813,181,751

0

0

0

 

0

 

Sep-21

813,294,678

813,294,678

0

0

0

 

0

 

Aug-21

813,398,829

813,398,829

0

0

0

 

0

 

Jul-21

813,502,621

813,502,621

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

 

 

 

 

No modified loans this period

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 24 of 28

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

       Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹        Number           Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 25 of 28

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

      Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID       Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 26 of 28

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

 

 

 

 

 

No interest shortfalls this period

 

 

 

 

 

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 27 of 28

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 28 of 28

 



	
		Prospectus Loan ID
		1
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association, DBR Investments Co. Limited
		11-17-2020
		80000000.00000000
		120
		12-06-2030
		0
		.02692100
		.02692100
		3
		1
		120
		01-06-2021
		true
		1
		A1
		3
		.00000000
		80000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2023
		06-05-2030
		06-05-2030
		.00000000
		.00000000
		
			Grace Building
			1114 Avenue of the Americas
			New York
			NY
			10036
			New York
			OF
			1556972
			1556972
			1974
			2018
			2150000000.00000000
			MAI
			09-08-2020
			2150000000.00000000
			09-08-2020
			MAI
			.94800000
			6
			01-06-2023
			N
			Bank of America
			195578
			05-31-2042
			The Trade Desk Inc
			154858
			08-31-2030
			Israel Discount Bank of New York
			140854
			12-31-2040
			09-30-2020
			157612989.00000000
			53319272.00000000
			104293717.00000000
			102347502.00000000
			UW
			CREFC
			4.33000000
			4.25000000
			F
			F
			12-31-2021
		
		false
		false
		80000000.00000000
		185455.76000000
		.02692100
		.00016210
		185455.76000000
		.00000000
		.00000000
		80000000.00000000
		80000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.,, Deutsche Bank AG, acting through its New York Branch
		02-14-2020
		75000000.00000000
		120
		03-05-2032
		0
		.03558000
		.03558000
		3
		1
		120
		04-05-2020
		true
		1
		A2
		7
		222375.00000000
		75000000.00000000
		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
			.68500000
			6
			01-05-2023
			N
			09-30-2020
			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
			.74800000
			6
			01-05-2023
			N
			09-30-2020
			944444740.00000000
			706973052.00000000
			237471688.00000000
			220709049.00000000
			UW
			CREFC
			F
		
		false
		false
		75000000.00000000
		229787.50000000
		.03558000
		.00014335
		229787.50000000
		.00000000
		.00000000
		75000000.00000000
		75000000.00000000
		06-05-2022
		03-05-2030
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank (BX 2020-VIVA)
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		12-10-2020
		71000000.00000000
		121
		01-06-2031
		0
		.03510000
		.03510000
		3
		1
		121
		01-06-2021
		true
		1
		PP
		3
		.00000000
		71000000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			15 West 47th Street
			15 West 47th Street
			New York
			NY
			10036
			New York
			OF
			133139
			133139
			1926
			120000000.00000000
			MAI
			11-01-2020
			120000000.00000000
			11-01-2020
			MAI
			.88100000
			6
			01-06-2023
			N
			24K JEWELERS CORP
			12-31-2025
			AASPIRE NYC INC
			12-31-2025
			ADC DIAMONDS
			06-30-2023
			10-31-2020
			9799176.00000000
			3846095.00000000
			5953081.00000000
			5708247.00000000
			UW
			CREFC
			F
			04-20-2022
		
		
			48 West 48th Street
			48 West 48th Street
			New York
			NY
			10036
			New York
			OF
			137663
			137663
			1926
			79000000.00000000
			MAI
			11-01-2020
			79000000.00000000
			11-01-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			ROCKEFELLER CORP.
			10350
			05-31-2028
			LUCCELLO, INC.
			5100
			11-30-2026
			SUNRISE JEWELRY CORP
			5073
			12-31-2022
			10-31-2020
			6700325.00000000
			2731610.00000000
			3968716.00000000
			3780274.00000000
			UW
			CREFC
			F
			04-20-2022
		
		
			151 West 46th Street
			151 West 46th Street
			New York
			NY
			10036
			New York
			OF
			63250
			65500
			1928
			42000000.00000000
			MAI
			11-01-2020
			42000000.00000000
			11-01-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			ARTEVYL KIAB LLC
			5000
			07-01-2029
			City Casting Corp.
			5000
			03-31-2028
			EMPIRE CASTING CORP
			5000
			12-31-2025
			10-31-2020
			3409976.00000000
			1268455.00000000
			2141521.00000000
			2055047.00000000
			UW
			CREFC
			F
			04-20-2022
		
		false
		false
		71000000.00000000
		214597.50000000
		.03510000
		.00014960
		214597.50000000
		.00000000
		.00000000
		71000000.00000000
		71000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		12-04-2020
		60000000.00000000
		120
		12-05-2030
		0
		.03377000
		.03377000
		3
		1
		120
		01-05-2021
		true
		1
		PP
		3
		.00000000
		60000000.00000000
		1
		1
		2
		0
		true
		true
		true
		false
		false
		01-04-2023
		09-04-2030
		09-04-2030
		.00000000
		.00000000
		
			Station Park
			140 North University Drive
			Farmington
			UT
			84103
			Salt Lake
			MU
			986642
			995303
			2011
			237400000.00000000
			MAI
			10-02-2020
			237400000.00000000
			10-02-2020
			MAI
			.85900000
			.95687222
			6
			01-05-2023
			X
			Harmons
			69389
			04-30-2031
			Cinemark
			53625
			07-31-2026
			Best Buy
			50455
			03-31-2029
			10-31-2020
			01-01-2022
			03-31-2022
			24904368.00000000
			7842493.84000000
			8562632.00000000
			2964911.47000000
			16341736.00000000
			4877582.37000000
			15694789.00000000
			4715845.62000000
			UW
			CREFC
			1016043.14000000
			4.02000000
			4.80060000
			3.86000000
			4.64140000
			F
			F
			03-31-2022
		
		false
		false
		60000000.00000000
		174478.33000000
		.03377000
		.00024960
		174478.33000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		JLL
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		12-02-2020
		50000000.00000000
		121
		01-01-2031
		360
		.03392000
		.03392000
		3
		1
		37
		01-01-2021
		true
		1
		PP
		5
		.00000000
		50000000.00000000
		1
		2
		15
		0
		true
		true
		false
		false
		false
		10-31-2030
		.00000000
		.00000000
		
			Foster Plaza
			415, 425, 601, 501 & 651 Holiday Drive and 681, 661 & 680 Andersen Drive
			Pittsburgh
			PA
			15220
			Allegheny
			OF
			674625
			674625
			1975
			88600000.00000000
			MAI
			11-04-2020
			88600000.00000000
			11-04-2020
			MAI
			.77600000
			6
			01-01-2023
			N
			Tetra Tech, Inc.
			49269
			02-28-2025
			Wexford Health Sources, Inc.
			43716
			08-31-2026
			L.B. Foster Company
			43627
			04-30-2027
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			11-01-2020
		
		
			Cherrington Corporate Center
			200, 300 & 600 Corporate Center Drive, 400 Fairway Drive and 500, 625 & 700 Cherrington Parkway
			Coraopolis
			PA
			15108
			Allegheny
			OF
			382033
			382033
			1986
			56700000.00000000
			MAI
			11-05-2020
			56700000.00000000
			11-05-2020
			MAI
			.89800000
			6
			01-01-2023
			N
			Civil and Environmental
			121114
			11-30-2033
			Mortgage Connect, LP
			66713
			03-31-2027
			Chevron U.S.A. Inc.
			60086
			08-31-2025
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			03-31-2022
		
		false
		false
		50000000.00000000
		146044.44000000
		.03392000
		.00014960
		146044.44000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		12-04-2020
		38650500.00000000
		120
		12-05-2030
		0
		.03377000
		.03377000
		3
		1
		120
		01-05-2021
		true
		1
		WL
		3
		.00000000
		38650500.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-04-2023
		09-04-2030
		09-04-2030
		.00000000
		.00000000
		
			Mountain View Village
			4533 West Kestrel Range Road NE Corner of Mountain View Corridor & 13400 South
			Riverton
			UT
			84096
			Salt Lake
			RT
			406978
			406978
			2018
			99200000.00000000
			MAI
			10-02-2020
			99200000.00000000
			10-02-2020
			MAI
			.77600000
			.92405590
			6
			01-05-2023
			X
			Harmons
			81641
			08-31-2038
			TJ Maxx
			42500
			06-30-2028
			Burlington Coat Factory Warehouse Corporation
			40000
			02-28-2029
			10-31-2020
			01-01-2022
			03-31-2022
			7203220.00000000
			2102336.35000000
			2798865.00000000
			774387.35000000
			4404355.00000000
			1327949.00000000
			4139819.00000000
			1261815.00000000
			UW
			CREFC
			330838.88000000
			3.33000000
			4.01390000
			3.13000000
			3.81400000
			F
			F
			03-31-2022
		
		false
		false
		38650500.00000000
		112394.58000000
		.03377000
		.00024960
		112394.58000000
		.00000000
		.00000000
		38650500.00000000
		38650500.00000000
		06-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		JLL
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		02-28-2020
		32500000.00000000
		120
		03-01-2030
		0
		.03680000
		.03680000
		3
		1
		120
		04-01-2020
		true
		1
		PP
		3
		99666.67000000
		32500000.00000000
		1
		1
		1
		1
		true
		true
		false
		false
		false
		09-30-2029
		.00000000
		.00000000
		
			4 West 58th Street
			4 West 58th Street
			New York
			NY
			10019
			New York
			RT
			83537
			83537
			1948
			2019
			180000000.00000000
			MAI
			02-01-2020
			180000000.00000000
			02-01-2020
			MAI
			1.00000000
			6
			01-01-2023
			N
			THE NEIMAN MARCUS GROUP LLC
			40170
			02-28-2033
			NETFLIX INC
			10651
			02-21-2031
			J2 ENTERPRISES LTD
			6121
			07-31-2028
			06-30-2020
			11943386.00000000
			2701328.00000000
			9242058.00000000
			9059948.00000000
			UW
			CREFC
			1.98000000
			1.94000000
			F
			F
			12-31-2021
		
		false
		false
		32500000.00000000
		102988.89000000
		.03680000
		.00014960
		102988.89000000
		.00000000
		.00000000
		32500000.00000000
		32500000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		11-13-2020
		32400000.00000000
		120
		12-11-2030
		0
		.03309000
		.03309000
		3
		1
		120
		01-11-2021
		true
		1
		PP
		3
		.00000000
		32400000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-10-2030
		06-10-2030
		.00000000
		.00000000
		
			Mcclellan Park
			3140 Peacekeeper Way
			McClellan
			CA
			95652
			Sacramento
			MU
			6833733
			6925484
			1938
			595000000.00000000
			MAI
			09-15-2020
			595000000.00000000
			09-15-2020
			MAI
			.86800000
			6
			01-11-2023
			N
			09-30-2020
			52666380.00000000
			15037967.00000000
			37628413.00000000
			34858219.00000000
			UW
			CREFC
			3.13000000
			2.90000000
			F
			F
			09-30-2021
		
		false
		false
		32400000.00000000
		92321.10000000
		.03309000
		.00014960
		92321.10000000
		.00000000
		.00000000
		32400000.00000000
		32400000.00000000
		06-11-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		12-08-2020
		32250000.00000000
		121
		01-06-2031
		0
		.03276000
		.03276000
		3
		1
		121
		01-06-2021
		true
		1
		WL
		3
		.00000000
		32250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			1088 Sansome
			1088 Sansome Street
			San Francisco
			CA
			94111
			San Francisco
			OF
			61817
			61817
			1908
			2017
			54000000.00000000
			MAI
			11-02-2020
			54000000.00000000
			11-02-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Pattern Energy
			50910
			12-17-2028
			Big wines
			10907
			10-01-2029
			06-30-2020
			3708595.00000000
			770336.00000000
			2938260.00000000
			2925896.00000000
			UW
			CREFC
			2.74000000
			2.73000000
			F
			F
			04-25-2022
		
		false
		false
		32250000.00000000
		90977.25000000
		.03276000
		.00014960
		90977.25000000
		.00000000
		.00000000
		32250000.00000000
		32250000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		03-06-2020
		30000000.00000000
		120
		03-06-2030
		0
		.03160000
		.03160000
		3
		1
		120
		04-06-2020
		true
		1
		PP
		3
		79000.00000000
		30000000.00000000
		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
			01-06-2023
			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
		30000000.00000000
		81633.34000000
		.03160000
		.00016210
		81633.34000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		12-04-2020
		28700000.00000000
		121
		01-01-2031
		0
		.03557000
		.03557000
		3
		1
		121
		01-01-2021
		true
		1
		WL
		3
		.00000000
		28700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-31-2030
		.00000000
		.00000000
		
			Amazon Port of Savannah
			1500 Crossgate Road
			Port Wentworth
			GA
			31407
			Chatham
			IN
			117351
			117351
			2020
			46000000.00000000
			MAI
			10-13-2020
			46000000.00000000
			10-13-2020
			MAI
			1.00000000
			1.00000000
			6
			01-01-2023
			N
			Amazon.com, Inc.
			117670
			07-31-2032
			01-01-2022
			03-31-2022
			3005351.00000000
			742216.08000000
			670516.00000000
			59713.81000000
			2334835.00000000
			682502.27000000
			2323100.00000000
			679568.52000000
			UW
			CREFC
			258759.39000000
			2.26000000
			2.63760000
			2.24000000
			2.62630000
			F
			F
			03-31-2022
		
		false
		false
		28700000.00000000
		87907.30000000
		.03557000
		.00014960
		87907.30000000
		.00000000
		.00000000
		28700000.00000000
		28700000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		11-25-2020
		26000000.00000000
		120
		12-06-2030
		0
		.03770000
		.03770000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		26000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			111 Kent Avenue
			111 Kent Avenue
			Brooklyn
			NY
			11249
			Kings
			MF
			62
			62
			2011
			45400000.00000000
			MAI
			10-20-2020
			45400000.00000000
			10-20-2020
			MAI
			.93500000
			.98390000
			6
			01-06-2023
			N
			09-30-2020
			01-01-2022
			03-31-2022
			3448909.00000000
			882560.63000000
			1005897.00000000
			313258.11000000
			2443012.00000000
			569302.52000000
			2427512.00000000
			565427.52000000
			UW
			CREFC
			248453.47000000
			2.46000000
			2.29140000
			2.44000000
			2.27580000
			F
			F
		
		false
		false
		26000000.00000000
		84406.11000000
		.03770000
		.00014960
		84406.11000000
		.00000000
		.00000000
		26000000.00000000
		26000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		11-03-2020
		25000000.00000000
		120
		11-06-2030
		0
		.03250000
		.03250000
		3
		1
		120
		12-06-2020
		true
		1
		PP
		3
		67708.33000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			32-42 Broadway
			32-42 Broadway
			New York
			NY
			10004
			New York
			OF
			526535
			521573
			1898
			2019
			243000000.00000000
			MAI
			08-28-2020
			243000000.00000000
			08-28-2020
			MAI
			.90500000
			6
			01-06-2023
			N
			CITY OF NY DEPT OF CONSUMER
			66930
			02-06-2022
			CITY OF NY DEPT CONSUMER AFF
			54000
			09-30-2027
			MAGILLA ENTERTAINMENT,LLC
			34206
			09-15-2024
			06-30-2020
			23169206.00000000
			10872817.00000000
			12296389.00000000
			10952043.00000000
			UW
			CREFC
			2.99000000
			2.66000000
			F
			F
			03-31-2022
		
		false
		false
		25000000.00000000
		69965.28000000
		.03250000
		.00014960
		69965.28000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		11-23-2020
		23500000.00000000
		120
		12-06-2030
		360
		.04600000
		.04600000
		3
		1
		0
		01-06-2021
		true
		1
		WL
		2
		.00000000
		23500000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			27750 Entertainment Drive
			27750 N Entertainment Drive
			Valencia
			CA
			91355
			Los Angeles
			OF
			98388
			98388
			2017
			32000000.00000000
			MAI
			07-02-2020
			32000000.00000000
			07-02-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Scorpion Enterprises, LP
			98388
			11-30-2035
			06-30-2020
			3431605.00000000
			1147865.00000000
			2283740.00000000
			2165675.00000000
			UW
			CREFC
			1.58000000
			1.50000000
			F
			F
			01-21-2022
		
		false
		false
		22985735.77000000
		120471.43000000
		.04600000
		.00043710
		91049.05000000
		29422.38000000
		.00000000
		22956313.39000000
		22956313.39000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Berkadia
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		03-06-2020
		20000000.00000000
		120
		03-06-2030
		0
		.03139000
		.03139000
		3
		1
		120
		04-06-2020
		true
		1
		PP
		3
		52316.67000000
		20000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2029
		.00000000
		.00000000
		
			JW Marriott Nashville
			201 8th Avenue South
			Nashville
			TN
			37203
			Davidson
			LO
			533
			533
			2018
			301000000.00000000
			MAI
			11-10-2020
			301000000.00000000
			11-10-2020
			MAI
			.44100000
			6
			01-06-2023
			N
			09-30-2020
			94449843.00000000
			66104698.00000000
			28345145.00000000
			24567151.00000000
			UW
			CREFC
			4.81000000
			4.17000000
			F
			F
		
		false
		false
		20000000.00000000
		54060.56000000
		.03139000
		.00014960
		54060.56000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		03-02-2020
		20000000.00000000
		120
		03-06-2030
		360
		.03800000
		.03800000
		3
		1
		60
		04-06-2020
		true
		1
		PP
		5
		63333.33000000
		20000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2030
		01-05-2030
		.00000000
		.00000000
		
			Hotel ZaZa
			5701 Main Street 5701 Fannin Street
			Houston
			TX
			77005
			Harris
			LO
			315
			315
			1925
			2007
			113800000.00000000
			MAI
			01-09-2020
			113800000.00000000
			01-09-2020
			MAI
			.65400000
			6
			X
			10-31-2020
			35451900.00000000
			27006649.00000000
			8445251.00000000
			7027175.00000000
			UW
			CREFC
			2.52000000
			2.09000000
			F
			F
		
		false
		false
		20000000.00000000
		65444.44000000
		.03800000
		.00014960
		65444.44000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		12-10-2020
		18500000.00000000
		121
		01-06-2031
		360
		.03598000
		.03598000
		3
		1
		1
		01-06-2021
		true
		1
		WL
		2
		.00000000
		18500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			Medici Office Portfolio
			14200 E. Jewell Ave 14280 & 14400 E. Jewell Ave
			Aurora
			CO
			80012
			Arapahoe
			OF
			121364
			130364
			2000
			34700000.00000000
			MAI
			10-29-2020
			34700000.00000000
			10-29-2020
			MAI
			.89000000
			6
			01-06-2023
			N
			CenturyLink
			32000
			10-31-2027
			Veterans Administration Polytrama
			19884
			04-30-2024
			Developmental Pathways Inc
			17800
			01-31-2027
			10-31-2020
			3278996.00000000
			1262235.00000000
			2016762.00000000
			1828021.00000000
			UW
			CREFC
			2.00000000
			1.81000000
			F
			F
			12-31-2021
		
		false
		false
		18040995.83000000
		84088.60000000
		.03598000
		.00014960
		55896.02000000
		28192.58000000
		.00000000
		18012803.25000000
		18012803.25000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		11-30-2020
		16000000.00000000
		120
		12-06-2030
		0
		.03450000
		.03450000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		16000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			5 East 22nd Street
			5 East 22nd Street Units Garage, Commercial A and Commercial B
			New York
			NY
			New York
			RT
			25886
			25886
			1985
			47200000.00000000
			MAI
			11-04-2020
			47200000.00000000
			11-04-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Proud Parking Corp.
			17579
			05-31-2028
			TD Bank, N.A.
			3354
			09-30-2029
			Pearle vision Center, Inc.
			2350
			04-30-2029
			09-30-2020
			3168291.00000000
			877063.00000000
			2291228.00000000
			2190359.00000000
			UW
			CREFC
			4.09000000
			3.91000000
			F
			F
			04-07-2022
		
		false
		false
		16000000.00000000
		47533.33000000
		.03450000
		.00014960
		47533.33000000
		.00000000
		.00000000
		16000000.00000000
		16000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		10-26-2020
		15000000.00000000
		120
		11-06-2030
		360
		.03322000
		.03322000
		3
		1
		60
		12-06-2020
		true
		1
		PP
		5
		41525.00000000
		15000000.00000000
		1
		3
		3
		0
		true
		true
		true
		false
		false
		01-05-2023
		05-05-2030
		05-05-2030
		.00000000
		.00000000
		
			15535 South State Avenue
			15535 South State Avenue
			Middlefield
			OH
			44062
			Geauga
			IN
			937825
			937825
			1989
			2004
			45400000.00000000
			MAI
			10-01-2020
			45400000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Cabinetworks Group Middlefield LLC
			937825
			09-30-2040
			3516392.00000000
			105492.00000000
			3410900.00000000
			3181133.00000000
			UW
			CREFC
			F
			09-30-2021
		
		
			150 Grand Valley Avenue
			150 Grand Valley Avenue
			Orwell
			OH
			44076
			Ashtabula
			IN
			353588
			353588
			1995
			2004
			16550000.00000000
			MAI
			10-01-2020
			16550000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Cabinetworks Group Middlefield LLC
			353588
			1325784.00000000
			39774.00000000
			1286011.00000000
			1199382.00000000
			UW
			CREFC
			F
			09-30-2021
		
		
			16052 Industrial Parkway
			16052 Industrial Parkway
			Middlefield
			OH
			44062
			Geauga
			IN
			237481
			237481
			1984
			2005
			11500000.00000000
			MAI
			10-01-2020
			11500000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Cabinetwork Groups Middlefield LLC
			237481
			09-30-2040
			890439.00000000
			26713.00000000
			863726.00000000
			805543.00000000
			UW
			CREFC
			F
			09-30-2021
		
		false
		false
		15000000.00000000
		42909.17000000
		.03322000
		.00014960
		42909.17000000
		.00000000
		.00000000
		15000000.00000000
		15000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		11-24-2020
		15000000.00000000
		120
		12-01-2030
		360
		.03721000
		.03721000
		3
		1
		0
		01-01-2021
		true
		1
		WL
		2
		.00000000
		15000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-31-2030
		.00000000
		.00000000
		
			350 West Broadway
			350 West Broadway
			New York
			NY
			10013
			New York
			MU
			14000
			14000
			1910
			2008
			24000000.00000000
			MAI
			08-13-2020
			24000000.00000000
			08-13-2020
			MAI
			1.00000000
			6
			01-01-2023
			N
			Amazon Web Services
			14000
			12-31-2024
			1623135.00000000
			361430.00000000
			1261705.00000000
			1177905.00000000
			UW
			CREFC
			1.52000000
			1.42000000
			F
			F
			12-31-2021
		
		false
		false
		14613699.20000000
		69220.73000000
		.03721000
		.00014960
		46825.13000000
		22395.60000000
		.00000000
		14591303.60000000
		14591303.60000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		12-04-2020
		13877500.00000000
		121
		01-01-2031
		360
		.04278000
		.04278000
		3
		1
		1
		01-01-2021
		true
		1
		WL
		2
		.00000000
		13877500.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		02-28-2023
		10-31-2030
		10-31-2030
		.00000000
		.00000000
		
			Maplewood Commons
			1803-1821 Maplewood Commons Dr 2001-201 & 2300 Maplewood Commons Drive
			Maplewood
			MO
			63143
			St. Louis
			RT
			159968
			159968
			2004
			25200000.00000000
			MAI
			10-08-2020
			25200000.00000000
			10-08-2020
			MAI
			.94900000
			6
			X
			Lowe's (Ground Lease)
			131863
			01-31-2025
			MASSAGE ENVY
			3600
			05-31-2023
			SPECTRUM
			2950
			09-30-2025
			08-31-2020
			1957121.00000000
			426783.00000000
			1530338.00000000
			1493147.00000000
			UW
			CREFC
			1.86000000
			1.82000000
			F
			F
			01-24-2022
		
		false
		false
		13573237.34000000
		68496.63000000
		.04278000
		.00014960
		50001.54000000
		18495.09000000
		.00000000
		13554742.25000000
		13554742.25000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		11-19-2020
		12500000.00000000
		120
		12-01-2030
		0
		.03060000
		.03060000
		3
		1
		120
		01-01-2021
		true
		1
		WL
		3
		.00000000
		12500000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		06-30-2030
		.00000000
		.00000000
		
			Mercury Plaza
			117 Marketplace Drive
			Hampton
			VA
			23666
			Accomack
			RT
			93797
			93797
			2007
			21000000.00000000
			MAI
			10-30-2020
			21000000.00000000
			10-30-2020
			MAI
			.93200000
			6
			01-01-2023
			N
			Wa !mart
			41500
			12-09-2034
			Marshalls
			22070
			03-31-2026
			FIRESTONE AUTO
			8408
			09-30-2022
			07-31-2020
			1649142.00000000
			371958.00000000
			1277184.00000000
			1202146.00000000
			UW
			CREFC
			3.29000000
			3.10000000
			F
			F
			02-01-2022
		
		false
		false
		12500000.00000000
		32937.50000000
		.03060000
		.00014960
		32937.50000000
		.00000000
		.00000000
		12500000.00000000
		12500000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		12-08-2020
		11635000.00000000
		121
		01-06-2031
		0
		.03411000
		.03411000
		3
		1
		121
		01-06-2021
		true
		1
		WL
		3
		.00000000
		11635000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2023
		09-05-2030
		09-05-2030
		.00000000
		.00000000
		
			Pet Food Experts Industrial
			561 S. Muddy Creek Road
			Denver
			PA
			17517
			Lancaster
			WH
			197300
			197300
			2015
			19750000.00000000
			MAI
			10-30-2020
			19750000.00000000
			10-30-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Pet Food Experts
			197300
			09-30-2035
			1169612.00000000
			35088.00000000
			1134523.00000000
			1104928.00000000
			UW
			CREFC
			2.82000000
			2.75000000
			F
			F
			12-31-2021
		
		false
		false
		11635000.00000000
		34174.90000000
		.03411000
		.00014960
		34174.90000000
		.00000000
		.00000000
		11635000.00000000
		11635000.00000000
		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
		12-10-2020
		11000000.00000000
		121
		01-06-2031
		0
		.02970000
		.02970000
		3
		1
		121
		01-06-2021
		true
		1
		WL
		3
		.00000000
		11000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			Frontier Self Storage - 425 North Main Street
			425 North Main Street
			Salinas
			CA
			93901
			Monterey
			SS
			92477
			92477
			739
			1999
			18400000.00000000
			MAI
			09-24-2020
			18400000.00000000
			09-24-2020
			MAI
			.90700000
			6
			01-06-2023
			N
			10-31-2020
			1582557.00000000
			543971.00000000
			1038586.00000000
			1031188.00000000
			UW
			CREFC
			3.14000000
			3.11000000
			F
			F
		
		false
		false
		11000000.00000000
		28132.50000000
		.02970000
		.00014960
		28132.50000000
		.00000000
		.00000000
		11000000.00000000
		11000000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		12-04-2020
		10400000.00000000
		120
		12-06-2030
		0
		.03576000
		.03576000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		10400000.00000000
		1
		3
		3
		0
		true
		true
		true
		false
		false
		01-05-2023
		09-05-2030
		09-05-2030
		.00000000
		.00000000
		
			Avis Drive Property
			781 Avis Drive
			Ann Arbor
			MI
			48108
			Washtenaw
			IN
			39571
			39571
			1998
			7050000.00000000
			MAI
			11-11-2020
			7050000.00000000
			11-11-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Arotech Corporation
			121779
			09-30-2040
			493365.00000000
			14801.00000000
			478564.00000000
			472628.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			5750 E McKellips Rd
			5750 E McKellips Rd
			Mesa
			AZ
			85215
			Maricopa
			IN
			64590
			64590
			1961
			1983
			6100000.00000000
			MAI
			11-02-2020
			6100000.00000000
			11-02-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Arotech Corporation
			64590
			09-30-2040
			418174.00000000
			12545.00000000
			405628.00000000
			395940.00000000
			UW
			CREFC
			F
			12-06-2020
		
		
			1229 Oak Valley Dr Ann Arbor, MI
			1229 Oak Valley Dr Ann
			Arbor
			MI
			Washtenaw
			IN
			17708
			17708
			1997
			3150000.00000000
			MAI
			11-11-2020
			3150000.00000000
			11-11-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Arotech Corporation
			17708
			09-30-2040
			220780.00000000
			6623.00000000
			214157.00000000
			211501.00000000
			UW
			CREFC
			F
			12-06-2020
		
		false
		false
		10400000.00000000
		32025.07000000
		.03576000
		.00014960
		32025.07000000
		.00000000
		.00000000
		10400000.00000000
		10400000.00000000
		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.
		11-12-2020
		8960000.00000000
		120
		12-06-2030
		360
		.03740000
		.03740000
		3
		1
		36
		01-06-2021
		true
		1
		WL
		5
		.00000000
		8960000.00000000
		1
		4
		4
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			Bourbonnais Property
			1806 North Route 50
			Bourbonnais
			IL
			60914
			Kankakee
			SS
			82590
			82590
			2015
			6300000.00000000
			MAI
			10-15-2020
			6300000.00000000
			10-15-2020
			MAI
			.96500000
			6
			01-06-2023
			N
			09-30-2020
			637300.00000000
			204580.00000000
			432721.00000000
			424462.00000000
			UW
			CREFC
			F
		
		
			Kankakee-IL-17 Property
			2019 West IL-17
			Kankakee
			IL
			60901
			Kankakee
			SS
			56780
			56780
			2010
			3650000.00000000
			MAI
			10-15-2020
			3650000.00000000
			10-15-2020
			MAI
			.96300000
			6
			01-06-2023
			N
			09-30-2020
			336921.00000000
			121637.00000000
			215284.00000000
			209606.00000000
			UW
			CREFC
			F
		
		
			Manteno Property
			300 South Spruce Street
			Manteno
			IL
			60901
			Kankakee
			SS
			50622
			50622
			2011
			3250000.00000000
			MAI
			10-15-2020
			3250000.00000000
			10-15-2020
			MAI
			.96600000
			6
			01-06-2023
			N
			09-30-2020
			341778.00000000
			180481.00000000
			161297.00000000
			156235.00000000
			UW
			CREFC
			F
		
		
			Kankakee-North Entrance Property
			600 North Entrance Avenue
			Kankakee
			IL
			60901
			Kankakee
			SS
			20100
			20100
			2015
			1200000.00000000
			MAI
			10-15-2020
			1200000.00000000
			10-15-2020
			MAI
			.93800000
			6
			01-06-2023
			N
			09-30-2020
			162838.00000000
			90915.00000000
			71923.00000000
			69913.00000000
			UW
			CREFC
			F
		
		false
		false
		8960000.00000000
		28856.18000000
		.03740000
		.00014960
		28856.18000000
		.00000000
		.00000000
		8960000.00000000
		8960000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		12-10-2020
		7150000.00000000
		121
		01-06-2031
		360
		.03475000
		.03475000
		3
		1
		85
		01-06-2021
		true
		1
		WL
		5
		.00000000
		7150000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2023
		09-05-2030
		09-05-2030
		.00000000
		.00000000
		
			RelaDyne Industrial
			290 E. Joe Orr Road
			Chicago Heights
			IL
			60411
			Cook
			IN
			184530
			184530
			1972
			2019
			11000000.00000000
			MAI
			10-29-2020
			11000000.00000000
			10-29-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			RelaDyne
			184530
			03-31-2034
			718763.00000000
			21563.00000000
			697200.00000000
			669521.00000000
			UW
			CREFC
			1.82000000
			1.74000000
			F
			F
			12-31-2021
		
		false
		false
		7150000.00000000
		21395.38000000
		.03475000
		.00014960
		21395.38000000
		.00000000
		.00000000
		7150000.00000000
		7150000.00000000
		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.
		11-25-2020
		7125000.00000000
		120
		12-06-2030
		0
		.03930000
		.03930000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		7125000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			801 Bedford Avenue
			793-803 Bedford Avenue, Unit C1 & C2
			Brooklyn
			NY
			11205
			Kings
			RT
			20790
			20790
			2019
			12500000.00000000
			MAI
			12-01-2020
			12500000.00000000
			12-01-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Williamsburg Suites LLC
			6200
			09-30-2030
			CloseOut Connections
			4190
			05-31-2029
			Keter judaica
			3300
			09-15-2030
			718051.00000000
			87593.00000000
			630458.00000000
			606913.00000000
			UW
			CREFC
			2.22000000
			2.14000000
			F
			F
			12-31-2021
		
		false
		false
		7125000.00000000
		24112.19000000
		.03930000
		.00014960
		24112.19000000
		.00000000
		.00000000
		7125000.00000000
		7125000.00000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		11-23-2020
		5665000.00000000
		120
		12-06-2030
		360
		.04464000
		.04464000
		3
		1
		48
		01-06-2021
		true
		1
		WL
		5
		.00000000
		5665000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			SDC Annex
			5811 6th Avenue S
			Seattle
			WA
			98108
			King
			OF
			25468
			25468
			1967
			2020
			9400000.00000000
			MAI
			10-13-2020
			9400000.00000000
			10-13-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Knack, LLC
			11504
			09-30-2024
			ERW Lighting and Controls
			10135
			02-28-2027
			Finestra Design Inc. dba Kolbe Gall
			3039
			12-31-2026
			08-31-2020
			646573.00000000
			144012.00000000
			502560.00000000
			483204.00000000
			UW
			CREFC
			1.47000000
			1.41000000
			F
			F
			01-31-2022
		
		false
		false
		5665000.00000000
		21776.26000000
		.04464000
		.00014960
		21776.26000000
		.00000000
		.00000000
		5665000.00000000
		5665000.00000000
		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.
		11-19-2020
		4890000.00000000
		120
		12-06-2030
		360
		.03610000
		.03610000
		3
		1
		36
		01-06-2021
		true
		1
		WL
		5
		.00000000
		4890000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			1146 Elma G. Miles Parkway
			1146 Elma G. Miles Parkway
			Hinesville
			GA
			31313
			Liberty
			MU
			73275
			73275
			2006
			2007
			8150000.00000000
			MAI
			11-05-2020
			8150000.00000000
			11-05-2020
			MAI
			.99100000
			6
			01-06-2023
			N
			10-31-2020
			803770.00000000
			301712.00000000
			502058.00000000
			476356.00000000
			UW
			CREFC
			1.88000000
			1.78000000
			F
			F
			12-31-2021
		
		false
		false
		4890000.00000000
		15201.11000000
		.03610000
		.00014960
		15201.11000000
		.00000000
		.00000000
		4890000.00000000
		4890000.00000000
		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.
		11-17-2020
		4500000.00000000
		120
		12-06-2030
		300
		.03740000
		.03740000
		3
		1
		0
		01-06-2021
		true
		1
		WL
		2
		.00000000
		4500000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			200 Centennial Avenue
			200 Centennial Avenue
			Piscataway
			NJ
			08854
			Middlesex
			OF
			68024
			68024
			1983
			8700000.00000000
			MAI
			08-15-2020
			8700000.00000000
			08-15-2020
			MAI
			.90300000
			6
			01-06-2023
			N
			Techno Comp Inc
			10000
			09-30-2026
			New World Education
			7700
			06-30-2024
			Z K Tecknology
			7660
			08-30-2024
			08-31-2020
			979255.00000000
			410812.00000000
			568443.00000000
			482615.00000000
			UW
			CREFC
			2.05000000
			1.74000000
			F
			F
			01-01-2022
		
		false
		false
		4344463.08000000
		23111.42000000
		.03740000
		.00014960
		13991.58000000
		9119.84000000
		.00000000
		4335343.24000000
		4335343.24000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		12-09-2020
		3764000.00000000
		121
		01-06-2031
		360
		.04448000
		.04448000
		3
		1
		13
		01-06-2021
		true
		1
		WL
		5
		.00000000
		3764000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			Alief Westwoood Storage
			9219 Boone Road
			Houston
			TX
			77099
			Harris
			SS
			90278
			90278
			270
			1976
			2019
			5900000.00000000
			MAI
			08-12-2020
			5900000.00000000
			08-12-2020
			MAI
			.99400000
			6
			01-06-2023
			N
			09-30-2020
			623700.00000000
			207868.00000000
			415832.00000000
			406094.00000000
			UW
			CREFC
			1.83000000
			1.79000000
			F
			F
		
		false
		false
		3743873.83000000
		18955.51000000
		.04448000
		.00014960
		14339.87000000
		4615.64000000
		.00000000
		3739258.19000000
		3739258.19000000
		06-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		12-09-2020
		3250000.00000000
		61
		01-06-2026
		0
		.03990000
		.03990000
		3
		1
		61
		01-06-2021
		true
		1
		WL
		3
		.00000000
		3250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2025
		.00000000
		.00000000
		
			Prime Storage Palm Desert
			75050 Merle Drive
			Palm Desert
			CA
			92211
			Riverside
			SS
			39115
			39115
			305
			1990
			5600000.00000000
			MAI
			11-13-2020
			5600000.00000000
			11-13-2020
			MAI
			.94100000
			6
			01-06-2023
			N
			09-30-2020
			536463.00000000
			222836.00000000
			313627.00000000
			309716.00000000
			UW
			CREFC
			2.39000000
			2.36000000
			F
			F
		
		false
		false
		3250000.00000000
		11166.46000000
		.03990000
		.00014960
		11166.46000000
		.00000000
		.00000000
		3250000.00000000
		3250000.00000000
		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 and 2 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)(28)(i)
		   Financials Securitization Date
		For the mortgage loan identified as Mercury Plaza (Asset Number 22) 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 December 2020 (or for mortgage loans having an initial payment due date subsequent to  December 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, and the full name for Midland is Midland Loan Services, a Division of PNC Bank, National Association 
	





Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings