Form 10-D GS Mortgage Securities For: May 12

May 26, 2022 2:37 PM EDT

Get instant alerts when news breaks on your stocks. Claim your 1-week free trial to StreetInsider Premium here.

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

FORM 10-D

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

For the monthly distribution period from:   April 13, 2022 to May 12, 2022

Commission File Number of issuing entity:  333-226082-09

Central Index Key Number of issuing entity:  0001833522

GS Mortgage Securities Trust 2020-GSA2
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226082

Central Index Key Number of depositor:  0001004158

GS Mortgage Securities Corporation II
(Exact name of depositor as specified in its charter)

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

Goldman Sachs Mortgage Company
(Exact name of sponsor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable):  0001548405

Starwood Mortgage Capital LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001624053

Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001755531

Societe Generale Financial Corporation
(Exact name of sponsor as specified in its charter)

Leah Nivison (212) 902-1000
(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)

35-2689430
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

A-AB

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   X   No      

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 12, 2022 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2020-GSA2.

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 GS Mortgage Securities Corporation II (the "Depositor") and held by GS Mortgage Securities Trust 2020-GSA2 were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from April 13, 2022 to May 12, 2022.

The Depositor has filed a Form ABS-15G on February 14, 2022. The CIK number of the Depositor is 0001004158. There is no new activity to report at this time.

Goldman Sachs Mortgage Company ("GSMC"), one of the sponsors, has filed a Form ABS-15G on May 12, 2022. The CIK number of GSMC is 0001541502.

Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G on February 11, 2022. The CIK number of CREF is 0001701238. There is no new activity to report at this time.

Starwood Mortgage Capital LLC, one of the sponsors, has filed a Form ABS-15G on January 19, 2022. The CIK number of Starwood Mortgage Capital LLC is 0001548405. There is no new activity to report at this time.

Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, has filed a Form ABS-15G on February 8, 2022. The CIK number of Argentic is 0001624053. There is no new activity to report at this time.

Societe Generale Financial Corporation, one of the sponsors, has filed a Form ABS-15G on February 14, 2022. The CIK number of Societe Generale Financial Corporation is 0001755531. There is no new activity to report at this time.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 26, 2022 under Commission File No. 333-226082-09 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 26, 2022 under Commission File No. 333-226082-09 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for GS Mortgage Securities Trust 2020-GSA2, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

04/12/2022

$66,956.39

  Current Distribution Date

05/12/2022

$66,956.39

 

REO Account

  Prior Distribution Date

04/12/2022

$0.00

  Current Distribution Date

05/12/2022

$0.00

 

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for GS Mortgage Securities Trust 2020-GSA2, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/12/2022

$6,590.15

  Current Distribution Date

05/12/2022

$12,976.22

 

Interest Reserve Account

  Prior Distribution Date

04/12/2022

$0.00

  Current Distribution Date

05/12/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

04/12/2022

$0.00

  Current Distribution Date

05/12/2022

$0.00

 

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 GS Mortgage Securities Trust 2020-GSA2, relating to the May 12, 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.

GS Mortgage Securities Corporation II
(Depositor)

 

/s/ Leah Nivison
Leah Nivison, CEO

Date: May 26, 2022

 

 


     
Distribution Date: 05/12/22 GS Mortgage Securities Trust 2020-GSA2
Determination Date: 05/06/22  
Next Distribution Date: 06/10/22  
Record Date: 04/29/22 Commercial Mortgage Pass-Through Certificates
    Series 2020-GSA2

 

           
Table of Contents     Contacts    
Section Pages Role Party and Contact Information    
Certificate Distribution Detail 2 Depositor GS Mortgage Securities Corporation II    
Certificate Factor Detail 3   Attention: Leah Nivison (212) 902-1000 [email protected]; [email protected]
Certificate Interest Reconciliation Detail 4   200 West Street | New York, NY 10282 | United States    
    Master Servicer Midland Loan Services, a Division of PNC Bank, National    
Additional Information 5   Association    
Bond / Collateral Reconciliation - Cash Flows 6   Executive Vice President - Division Head (913) 253-9000 [email protected]
Bond / Collateral Reconciliation - Balances 7   10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States  
Current Mortgage Loan and Property Stratification 8-12 Special Servicer LNR Partners, LLC    
Mortgage Loan Detail (Part 1) 13-14   Heather Bennett and Job Warshaw   [email protected]
      2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States  
Mortgage Loan Detail (Part 2) 15-16        
    Operating Advisor & Asset Pentalpha Surveillance LLC    
Principal Prepayment Detail 17 Representations Reviewer      
Historical Detail 18   Don Simon (203) 660-6100  
Delinquency Loan Detail 19   375 North French Road, Suite 100 | Amherst, NY 14228 | United States  
    Certificate Administrator Computershare Trust Company, N.A. as agent for Wells Fargo    
Collateral Stratification and Historical Detail 20   Bank, N.A.    
Specially Serviced Loan Detail - Part 1 21   Corporate Trust Services (CMBS)   [email protected];
Specially Serviced Loan Detail - Part 2 22       [email protected]
      9062 Old Annapolis Road | Columbia, MD 21045 | United States    
Modified Loan Detail 23        
Historical Liquidated Loan Detail 24        
Historical Bond / Collateral Loss Reconciliation Detail 25        
Interest Shortfall Detail - Collateral Level 26        
Supplemental Notes 27        

 

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

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

   
© 2021 Computershare. All rights reserved. Confidential. Page 1 of 27

 



                         
        Certificate Distribution Detail          
 
                      Current Original
    Pass-Through     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 36264KAR1 0.468000% 17,052,000.00 13,140,889.66 258,349.18 5,124.95 0.00 0.00 263,474.13 12,882,540.48 30.16% 30.00%
A-2 36264KAS9 1.295000% 10,429,000.00 10,429,000.00 0.00 11,254.63 0.00 0.00 11,254.63 10,429,000.00 30.16% 30.00%
A-3 36264KAT7 1.560000% 13,754,000.00 13,754,000.00 0.00 17,880.20 0.00 0.00 17,880.20 13,754,000.00 30.16% 30.00%
A-4 36264KAU4 1.721000% 159,000,000.00 159,000,000.00 0.00 228,032.50 0.00 0.00 228,032.50 159,000,000.00 30.16% 30.00%
A-5 36264KAV2 2.012000% 322,296,000.00 322,296,000.00 0.00 540,382.96 0.00 0.00 540,382.96 322,296,000.00 30.16% 30.00%
A-AB 36264KAW0 1.662000% 32,358,000.00 32,358,000.00 0.00 44,815.83 0.00 0.00 44,815.83 32,358,000.00 30.16% 30.00%
A-S 36264KAZ3 2.224000% 57,471,000.00 57,471,000.00 0.00 106,512.92 0.00 0.00 106,512.92 57,471,000.00 22.87% 22.75%
B 36264KBA7 2.340000% 35,671,000.00 35,671,000.00 0.00 69,558.45 0.00 0.00 69,558.45 35,671,000.00 18.35% 18.25%
C 36264KBB5 2.989000% 37,653,000.00 37,653,000.00 0.00 93,787.35 0.00 0.00 93,787.35 37,653,000.00 13.57% 13.50%
D 36264KBD1 2.250000% 26,754,000.00 26,754,000.00 0.00 50,163.75 0.00 0.00 50,163.75 26,754,000.00 10.18% 10.13%
E 36264KAD2 2.250000% 19,817,000.00 19,817,000.00 0.00 37,156.88 0.00 0.00 37,156.88 19,817,000.00 7.67% 7.63%
F 36264KAF7 3.612760% 19,818,000.00 19,818,000.00 0.00 59,664.73 0.00 0.00 59,664.73 19,818,000.00 5.15% 5.13%
G-RR 36264KAH3 3.612760% 7,927,000.00 7,927,000.00 0.00 23,865.29 0.00 0.00 23,865.29 7,927,000.00 4.15% 4.13%
H-RR 36264KAK6 3.612760% 32,699,123.00 32,699,123.00 0.00 98,430.07 0.00 0.00 98,430.07 32,699,123.00 0.00% 0.00%
RR Certificates 36264KAP5 3.612760% 11,009,350.00 10,955,030.80 3,588.07 32,981.37 0.00 0.00 36,569.44 10,951,442.73 0.00% 0.00%
RR Interest N/A 3.612760% 22,622,314.00 22,510,697.42 7,372.86 67,771.02 0.00 0.00 75,143.88 22,503,324.56 0.00% 0.00%
S 36264KBE9 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
R 36264KAM2 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
Regular SubTotal   826,330,787.00 822,253,740.88 269,310.11 1,487,382.90 0.00 0.00 1,756,693.01 821,984,430.77    
 
 
X-A 36264KAX8 1.731246% 612,360,000.00 608,448,889.66 0.00 877,812.38 0.00 0.00 877,812.38 608,190,540.48    
X-B 36264KAY6 0.939488% 73,324,000.00 73,324,000.00 0.00 57,405.86 0.00 0.00 57,405.86 73,324,000.00    
X-D 36264KAB6 1.362760% 46,571,000.00 46,571,000.00 0.00 52,887.57 0.00 0.00 52,887.57 46,571,000.00    
Notional SubTotal   732,255,000.00 728,343,889.66 0.00 988,105.81 0.00 0.00 988,105.81 728,085,540.48    
 
Deal Distribution Total       269,310.11 2,475,488.71 0.00 0.00 2,744,798.82      
 
* 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 months Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
  the underlying index (if and as applicable), and any other matters provided in the governing documents.                
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 2 of 27

 



                     
        Certificate Factor Detail      
            Cumulative        
          Interest Shortfalls Interest        
Class CUSIP Beginning Balance Principal Distribution Interest Distribution / (Paybacks) Shortfalls Prepayment Penalties Losses Total Distribution Ending Balance
Regular Certificates                  
A-1 36264KAR1 770.63626906 15.15066737 0.30054832 0.00000000 0.00000000 0.00000000 0.00000000 15.45121569 755.48560169
A-2 36264KAS9 1,000.00000000 0.00000000 1.07916675 0.00000000 0.00000000 0.00000000 0.00000000 1.07916675 1,000.00000000
A-3 36264KAT7 1,000.00000000 0.00000000 1.30000000 0.00000000 0.00000000 0.00000000 0.00000000 1.30000000 1,000.00000000
A-4 36264KAU4 1,000.00000000 0.00000000 1.43416667 0.00000000 0.00000000 0.00000000 0.00000000 1.43416667 1,000.00000000
A-5 36264KAV2 1,000.00000000 0.00000000 1.67666667 0.00000000 0.00000000 0.00000000 0.00000000 1.67666667 1,000.00000000
A-AB 36264KAW0 1,000.00000000 0.00000000 1.38500000 0.00000000 0.00000000 0.00000000 0.00000000 1.38500000 1,000.00000000
A-S 36264KAZ3 1,000.00000000 0.00000000 1.85333333 0.00000000 0.00000000 0.00000000 0.00000000 1.85333333 1,000.00000000
B 36264KBA7 1,000.00000000 0.00000000 1.95000000 0.00000000 0.00000000 0.00000000 0.00000000 1.95000000 1,000.00000000
C 36264KBB5 1,000.00000000 0.00000000 2.49083340 0.00000000 0.00000000 0.00000000 0.00000000 2.49083340 1,000.00000000
D 36264KBD1 1,000.00000000 0.00000000 1.87500000 0.00000000 0.00000000 0.00000000 0.00000000 1.87500000 1,000.00000000
E 36264KAD2 1,000.00000000 0.00000000 1.87500025 0.00000000 0.00000000 0.00000000 0.00000000 1.87500025 1,000.00000000
F 36264KAF7 1,000.00000000 0.00000000 3.01063326 0.00000000 0.00000000 0.00000000 0.00000000 3.01063326 1,000.00000000
G-RR 36264KAH3 1,000.00000000 0.00000000 3.01063328 0.00000000 0.00000000 0.00000000 0.00000000 3.01063328 1,000.00000000
H-RR 36264KAK6 1,000.00000000 0.00000000 3.01017462 0.00045842 0.02801451 0.00000000 0.00000000 3.01017462 1,000.00000000
RR Certificates 36264KAP5 995.06608474 0.32591116 2.99575997 0.00001907 0.00115629 0.00000000 0.00000000 3.32167112 994.74017358
RR Interest N/A 995.06608475 0.32591096 2.99575985 0.00001901 0.00115550 0.00000000 0.00000000 3.32167081 994.74017379
S 36264KBE9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 36264KAM2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
 
Notional Certificates                  
X-A 36264KAX8 993.61305386 0.00000000 1.43349072 0.00000000 0.00000000 0.00000000 0.00000000 1.43349072 993.19116285
X-B 36264KAY6 1,000.00000000 0.00000000 0.78290682 0.00000000 0.00000000 0.00000000 0.00000000 0.78290682 1,000.00000000
X-D 36264KAB6 1,000.00000000 0.00000000 1.13563312 0.00000000 0.00000000 0.00000000 0.00000000 1.13563312 1,000.00000000
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 3 of 27

 



                         
        Certificate Interest Reconciliation Detail        
 
                  Additional      
        Accrued Net Aggregate Distributable Interest   Interest      
    Accrual Prior Interest Certificate Prepayment Certificate Shortfalls / Payback of Prior Distribution Interest Cumulative  
Class Accrual Period Days Shortfalls Interest Interest Shortfall Interest (Paybacks) Realized Losses Amount Distribution Interest Shortfalls  
A-1 04/01/22 - 04/30/22 30 0.00 5,124.95 0.00 5,124.95 0.00 0.00 0.00 5,124.95 0.00  
A-2 04/01/22 - 04/30/22 30 0.00 11,254.63 0.00 11,254.63 0.00 0.00 0.00 11,254.63 0.00  
A-3 04/01/22 - 04/30/22 30 0.00 17,880.20 0.00 17,880.20 0.00 0.00 0.00 17,880.20 0.00  
A-4 04/01/22 - 04/30/22 30 0.00 228,032.50 0.00 228,032.50 0.00 0.00 0.00 228,032.50 0.00  
A-5 04/01/22 - 04/30/22 30 0.00 540,382.96 0.00 540,382.96 0.00 0.00 0.00 540,382.96 0.00  
A-AB 04/01/22 - 04/30/22 30 0.00 44,815.83 0.00 44,815.83 0.00 0.00 0.00 44,815.83 0.00  
X-A 04/01/22 - 04/30/22 30 0.00 877,812.38 0.00 877,812.38 0.00 0.00 0.00 877,812.38 0.00  
X-B 04/01/22 - 04/30/22 30 0.00 57,405.86 0.00 57,405.86 0.00 0.00 0.00 57,405.86 0.00  
A-S 04/01/22 - 04/30/22 30 0.00 106,512.92 0.00 106,512.92 0.00 0.00 0.00 106,512.92 0.00  
B 04/01/22 - 04/30/22 30 0.00 69,558.45 0.00 69,558.45 0.00 0.00 0.00 69,558.45 0.00  
C 04/01/22 - 04/30/22 30 0.00 93,787.35 0.00 93,787.35 0.00 0.00 0.00 93,787.35 0.00  
D 04/01/22 - 04/30/22 30 0.00 50,163.75 0.00 50,163.75 0.00 0.00 0.00 50,163.75 0.00  
X-D 04/01/22 - 04/30/22 30 0.00 52,887.57 0.00 52,887.57 0.00 0.00 0.00 52,887.57 0.00  
E 04/01/22 - 04/30/22 30 0.00 37,156.88 0.00 37,156.88 0.00 0.00 0.00 37,156.88 0.00  
F 04/01/22 - 04/30/22 30 0.00 59,664.73 0.00 59,664.73 0.00 0.00 0.00 59,664.73 0.00  
G-RR 04/01/22 - 04/30/22 30 0.00 23,865.29 0.00 23,865.29 0.00 0.00 0.00 23,865.29 0.00  
H-RR 04/01/22 - 04/30/22 30 898.35 98,445.06 0.00 98,445.06 14.99 0.00 0.00 98,430.07 916.05  
RR                        
  04/01/22 - 04/30/22 30 12.48 32,981.58 0.00 32,981.58 0.21 0.00 0.00 32,981.37 12.73  
Certificates                        
RR Interest 04/01/22 - 04/30/22 30 25.63 67,771.45 0.00 67,771.45 0.43 0.00 0.00 67,771.02 26.14  
Totals     936.46 2,475,504.34 0.00 2,475,504.34 15.63 0.00 0.00 2,475,488.71 954.92  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 4 of 27

 



     
  Additional Information  
 
Total Available Distribution Amount (1) 2,744,798.82  
Non-VRR Available Funds 2,633,085.48  
VRR Available Funds 111,713.31  
(1) The Available Distribution Amount includes any Prepayment Premiums.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 5 of 27

 



       
Bond / Collateral Reconciliation - Cash Flows  
 
Total Funds Collected   Total Funds Distributed  
Interest   Fees  
Interest Paid or Advanced 2,486,681.27 Master Servicing Fee 3,022.92
Interest Reductions due to Nonrecoverability Determination 0.00 Certificate Administrator Fee 6,386.17
Interest Adjustments 0.00 Trustee Fee 0.00
Deferred Interest 0.00 CREFC® Intellectual Property Royalty License Fee 342.61
ARD Interest 0.00 Operating Advisor Fee 1,219.68
Net Prepayment Interest Excess / (Shortfall) 0.00 Asset Representations Reviewer Fee 205.56
Extension Interest 0.00    
Interest Reserve Withdrawal 0.00    
Total Interest Collected 2,486,681.27 Total Fees 11,176.94
 
Principal   Expenses/Reimbursements  
Scheduled Principal 269,310.10 Reimbursement for Interest on Advances 15.63
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 269,310.10 Total Expenses/Reimbursements 15.63
 
    Interest Reserve Deposit 0.00
 
Other   Payments to Certificateholders and Others  
Prepayment Penalties / Yield Maintenance 0.00 Interest Distribution 2,475,488.71
Gain on Sale / Excess Liquidation Proceeds 0.00 Principal Distribution 269,310.11
Borrower Option Extension Fees 0.00 Prepayment Penalties / Yield Maintenance 0.00
Net SWAP Counterparty Payments Received 0.00 Borrower Option Extension Fees 0.00
    Net SWAP Counterparty Payments Paid 0.00
Total Other Collected 0.00 Total Payments to Certificateholders and Others 2,744,798.82
Total Funds Collected 2,755,991.37 Total Funds Distributed 2,755,991.39
 
© 2021 Computershare. All rights reserved. Confidential.     Page 6 of 27

 



           
    Bond / Collateral Reconciliation - Balances  
 
    Collateral Reconciliation   Certificate Reconciliation  
      Total   Total
Beginning Scheduled Collateral Balance 822,253,741.27 822,253,741.27 Beginning Certificate Balance 822,253,740.88
(-) Scheduled Principal Collections 269,310.10 269,310.10 (-) Principal Distributions 269,310.11
(-) 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 821,984,431.17 821,984,431.17 Certificate Other Adjustments** 0.00
Beginning Actual Collateral Balance 822,253,741.27 822,253,741.27 Ending Certificate Balance 821,984,430.77
Ending Actual Collateral Balance 821,984,431.17 821,984,431.17    
 
 
 
    NRA/WODRA Reconciliation   Under / Over Collateralization Reconciliation  
    Non-Recoverable Advances (NRA) from Workout Delayed Reimbursement of Advances    
    Principal (WODRA) from Principal Beginning UC / (OC) (0.39)
Beginning Cumulative Advances 0.00 0.00 UC / (OC) Change (0.01)
Current Period Advances 0.00 0.00 Ending UC / (OC) (0.40)
Ending Cumulative Advances 0.00 0.00 Net WAC Rate 3.61%
        UC / (OC) Interest 0.00
(1) Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.      
(2) Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.      
** A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.      
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.     Page 7 of 27

 



                             
        Current Mortgage Loan and Property Stratification        
 
 
 
      Scheduled Balance           Debt Service Coverage Ratio¹      
  Scheduled # Of Scheduled % Of     Weighted Avg Debt Service Coverage # Of Scheduled % Of     Weighted Avg
          WAM² WAC           WAM² WAC  
  Balance Loans Balance Agg. Bal.     DSCR¹ Ratio Loans Balance Agg. Bal.     DSCR¹
  $5,000,000 or less 11 38,678,256.74 4.71% 96 4.0135 2.049922 1.40 or less 6 149,198,767.31 18.15% 93 3.8437 0.337185
$5,000,001 to $10,000,000 14 97,452,923.35 11.86% 99 3.6115 2.932945 1.41 to 1.60 3 14,395,565.33 1.75% 90 4.3259 1.552243
$10,000,001 to $15,000,000 10 125,609,529.26 15.28% 92 3.5071 2.421893 1.61 to 1.70 2 29,766,074.31 3.62% 102 4.3957 1.673381
$15,000,001 to $25,000,000 6 129,300,000.00 15.73% 96 3.5166 2.288051 1.71 to 2.00 6 116,786,578.33 14.21% 100 3.7674 1.880623
$25,000,001 to $50,000,000 8 295,943,721.82 36.00% 102 3.7290 2.068472 2.01 to 2.50 15 285,887,919.25 34.78% 99 3.5530 2.270035
  $50,000,001 or greater 2 135,000,000.00 16.42% 99 3.5331 0.788411 2.51 to 3.50 13 174,299,526.64 21.20% 100 3.4226 2.771911
  Totals 51 821,984,431.17 100.00% 98 3.6290 2.048404 3.51 or greater 6 51,650,000.00 6.28% 102 3.1765 4.056989
                Totals 51 821,984,431.17 100.00% 98 3.6290 2.048404
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
  used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.        
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.          
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
  CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
  loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
  balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.                
(4) Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.                    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 8 of 27

 



                           
      Current Mortgage Loan and Property Stratification        
 
 
 
 
      State³                    
                  Property Type³      
  # Of Scheduled % Of     Weighted Avg              
State       WAM² WAC     # Of Scheduled % Of     Weighted Avg
  Properties Balance Agg. Bal.     DSCR¹ Property Type       WAM² WAC  
                Properties Balance Agg. Bal.     DSCR¹
Arkansas 1 39,481,965.86 4.80% 103 3.7175 2.080000              
              Industrial 10 176,628,097.35 21.49% 103 3.6456 2.208319
California 12 120,735,955.06 14.69% 98 3.4382 2.432121              
              Lodging 6 144,388,658.02 17.57% 94 3.5242 0.920889
Florida 4 19,513,610.28 2.37% 97 4.2224 1.620979              
              Mixed Use 14 102,911,988.49 12.52% 91 3.4331 2.407106
Georgia 1 4,034,116.66 0.49% 102 3.6050 2.500000              
              Multi-Family 29 68,966,720.94 8.39% 102 4.0175 2.266753
Illinois 1 2,850,000.00 0.35% 95 4.3800 2.290000              
              Office 20 414,147,275.85 50.38% 102 3.6560 2.217414
Indiana 15 7,701,031.68 0.94% 103 4.7500 1.661700              
              Retail 5 61,625,000.00 7.50% 89 3.7193 2.136475
Iowa 2 43,852,940.74 5.34% 103 3.7309 2.077870              
              Self Storage 5 16,630,116.66 2.02% 97 3.9350 2.534793
Kansas 1 26,150,392.98 3.18% 103 3.7175 2.080000              
              Totals 89 821,984,431.17 100.00% 98 3.6290 2.048404
Kentucky 1 6,264,700.00 0.76% 104 3.4800 2.680000              
Michigan 3 43,959,139.19 5.35% 103 3.5909 2.491523              
Nebraska 2 4,213,906.83 0.51% 102 4.3407 1.220482              
Nevada 4 98,350,000.00 11.96% 93 3.5703 0.288683              
New Jersey 2 55,155,572.64 6.71% 104 3.8465 1.979605              
New Mexico 1 5,234,826.64 0.64% 95 4.1800 2.600000              
New York 12 283,684,427.36 34.51% 102 3.5896 2.409240              
North Carolina 1 16,750,000.00 2.04% 91 3.5440 2.800000              
Ohio 9 17,922,082.87 2.18% 102 3.5548 2.011799              
Oregon 1 13,200,000.00 1.61% 100 3.0300 3.850000              
Pennsylvania 4 9,390,000.00 1.14% 103 3.3550 1.730000              
Tennessee 2 80,072,710.51 9.74% 98 3.3935 1.851328              
Texas 9 75,280,478.01 9.16% 98 4.1340 2.126799              
Washington 1 11,500,000.00 1.40% 34 3.8500 1.080000              
Totals 89 821,984,431.17 100.00% 98 3.6290 2.048404              
 
Note: Please refer to footnotes on the next page of the report.                      
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 9 of 27

 



                             
        Current Mortgage Loan and Property Stratification        
 
 
 
      Note Rate           Seasoning      
    # Of Scheduled % Of     Weighted Avg   # Of Scheduled % Of     Weighted Avg
  Note Rate       WAM² WAC   Seasoning       WAM² WAC  
    Loans Balance Agg. Bal.     DSCR¹   Loans Balance Agg. Bal.     DSCR¹
  3.000% or less 2 28,300,000.00 3.44% 103 2.8889 3.094523 12 months or less 0 0.00 0.00% 0 0.0000 0.000000
  3.001% to 3.250% 8 138,650,000.00 16.87% 98 3.1569 2.979199 13 months or greater 51 821,984,431.17 100.00% 98 3.6290 2.048404
  3.251% to 3.500% 6 87,694,700.00 10.67% 103 3.3712 2.527984 Totals 51 821,984,431.17 100.00% 98 3.6290 2.048404
  3.501% to 3.750% 15 313,231,798.38 38.11% 98 3.6251 1.469264              
  3.751% to 4.000% 8 151,025,000.00 18.37% 97 3.8371 2.148552              
  4.001% to 4.500% 5 47,763,223.35 5.81% 99 4.1811 2.005962              
  4.501% or greater 3 43,142,720.95 5.25% 101 4.6344 1.410581              
  Totals 51 821,984,431.17 100.00% 98 3.6290 2.048404              
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
  is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.        
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.          
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
  CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
  loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
  balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.                
(4) Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.                    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 10 of 27

 



                             
        Current Mortgage Loan and Property Stratification        
 
 
 
    Anticipated Remaining Term (ARD and Balloon Loans)       Remaining Amortization Term (ARD and Balloon Loans)    
  Anticipated # Of Scheduled % Of     Weighted Avg Remaining # Of Scheduled % Of     Weighted Avg
          WAM² WAC           WAM² WAC  
  Remaining Term Loans Balance Agg. Bal.     DSCR¹ Amortization Term Loans Balance Agg. Bal.     DSCR¹
  84 months or less 3 26,046,000.00 3.17% 52 3.8457 1.572981 Interest Only 23 432,455,000.00 52.61% 98 3.4110 2.070236
85 months to 112 months 48 795,938,431.17 96.83% 100 3.6219 2.063962 300 months or less 1 5,234,826.64 0.64% 95 4.1800 2.600000
113 months to 119 months 0 0.00 0.00% 0 0.0000 0.000000 301 months or greater 27 384,294,604.53 46.75% 100 3.8667 2.016322
  120 months or greater 0 0.00 0.00% 0 0.0000 0.000000 Totals 51 821,984,431.17 100.00% 98 3.6290 2.048404
  Totals 51 821,984,431.17 100.00% 98 3.6290 2.048404              
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
  is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.        
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.          
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
  CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
  loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
  balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.                
(4) Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.                    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 11 of 27

 



                         
        Current Mortgage Loan and Property Stratification    
 
 
 
      Age of Most Recent NOI         Remaining Stated Term (Fully Amortizing Loans)  
  Age of Most # Of Scheduled % Of     Weighted Avg Age of Most # Of Scheduled % Of Weighted Avg
          WAM² WAC         WAM² WAC
  Recent NOI Loans Balance Agg. Bal.     DSCR¹ Recent NOI Loans Balance Agg. Bal. DSCR¹
Underwriter's Information 3 95,766,074.31 11.65% 104 3.6200 2.194153       None  
  12 months or less 48 726,218,356.86 88.35% 98 3.6301 2.029184          
  13 months or greater 0 0.00 0.00% 0 0.0000 0.000000          
  Totals 51 821,984,431.17 100.00% 98 3.6290 2.048404          
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
  is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.  
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.      
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
  CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
  loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
  balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.            
(4) Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.                
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 12 of 27

 



                                 
          Mortgage Loan Detail (Part 1)            
 
    Prop                 Original Adjusted Beginning Ending Paid  
    Type     Interest   Scheduled Scheduled Principal Anticipated Maturity Maturity Scheduled Scheduled Through  
Pros ID Loan ID (1) City State Accrual Type Gross Rate Interest Principal Adjustments Repay Date Date Date Balance Balance Date  
1A2 30506624 OF New York NY Actual/360 3.510% 204,750.00 0.00 0.00 N/A 01/06/31 -- 70,000,000.00 70,000,000.00 05/06/22  
2A2 30506655 OF Various Various Actual/360 3.840% 112,000.00 0.00 0.00 N/A 01/06/31 -- 35,000,000.00 35,000,000.00 05/06/22  
2A1 30506589 OF Various Various Actual/360 3.840% 112,000.00 0.00 0.00 N/A 01/06/31 -- 35,000,000.00 35,000,000.00 05/06/22  
3A1 30506549 IN Various Various Actual/360 3.717% 136,035.41 71,537.60 0.00 N/A 12/06/30 -- 43,911,902.27 43,840,364.67 05/06/22  
3A3 30506559 IN Various Various Actual/360 3.717% 45,345.14 23,845.86 0.00 N/A 12/06/30 -- 14,637,300.81 14,613,454.95 05/06/22  
3A5 30506561 IN Various Various Actual/360 3.717% 15,115.05 7,948.62 0.00 N/A 12/06/30 -- 4,879,100.21 4,871,151.59 05/06/22  
4A-13-7 30319065 LO Las Vegas NV Actual/360 3.558% 192,725.00 0.00 0.00 03/05/30 03/05/32 -- 65,000,000.00 65,000,000.00 05/05/22  
5A1-4 30319066 MU New York NY Actual/360 3.160% 105,333.33 0.00 0.00 N/A 03/06/30 -- 40,000,000.00 40,000,000.00 04/06/22  
6 30319067 OF Sacramento CA Actual/360 3.377% 111,722.42 0.00 0.00 N/A 12/06/30 -- 39,700,000.00 39,700,000.00 05/06/22  
7A1 30319068 OF Cheektowaga NY 30/360 3.842% 120,062.50 0.00 0.00 N/A 12/06/30 -- 37,500,000.00 37,500,000.00 05/06/22  
8 30506588 OF Knoxville TN Actual/360 3.720% 108,902.74 57,206.63 0.00 N/A 12/06/30 -- 35,129,917.14 35,072,710.51 05/06/22  
9A3 30506525 LO Nashville TN Actual/360 3.139% 65,395.83 0.00 0.00 N/A 03/06/30 -- 25,000,000.00 25,000,000.00 05/06/22  
9A6 30506528 LO Nashville TN Actual/360 3.139% 26,158.33 0.00 0.00 N/A 03/06/30 -- 10,000,000.00 10,000,000.00 05/06/22  
10 30319070 MF Houston TX Actual/360 4.585% 114,138.19 41,945.04 0.00 N/A 12/06/30 -- 29,872,591.68 29,830,646.64 05/06/22  
11A2-4 30316459 RT Las Vegas NV Actual/360 3.741% 77,933.33 0.00 0.00 N/A 07/01/29 -- 25,000,000.00 25,000,000.00 05/01/22  
12A2-1 30506515 OF New York NY Actual/360 3.250% 67,708.33 0.00 0.00 N/A 11/06/30 -- 25,000,000.00 25,000,000.00 05/06/22  
13A1-1 30505182 LO Houston TX Actual/360 3.800% 63,333.33 0.00 0.00 N/A 03/06/30 -- 20,000,000.00 20,000,000.00 05/06/22  
14A2-B 30318668 OF Various Various Actual/360 4.195% 66,420.83 0.00 0.00 N/A 10/06/30 -- 19,000,000.00 19,000,000.00 05/06/22  
15 30319071 MU Redwood City CA Actual/360 2.990% 38,122.50 0.00 0.00 N/A 12/01/30 -- 15,300,000.00 15,300,000.00 05/01/22  
16A2 30319073 IN Various OH Actual/360 3.322% 41,525.00 0.00 0.00 N/A 11/06/30 -- 15,000,000.00 15,000,000.00 05/06/22  
17 30319075 Various Various Various Actual/360 3.355% 38,386.79 0.00 0.00 N/A 12/05/30 -- 13,730,000.00 13,730,000.00 05/05/22  
18 30319076 MF King City OR Actual/360 3.030% 33,330.00 0.00 0.00 N/A 09/01/30 -- 13,200,000.00 13,200,000.00 05/01/22  
19 30319077 OF Irvine CA Actual/360 2.770% 30,008.33 0.00 0.00 N/A 12/01/30 -- 13,000,000.00 13,000,000.00 05/01/22  
20 30319078 OF Sacramento CA Actual/360 3.655% 36,550.00 0.00 0.00 N/A 12/01/27 -- 12,000,000.00 12,000,000.00 05/01/22  
21A-1 30506533 MU Redmond WA Actual/360 3.850% 36,895.83 0.00 0.00 N/A 03/06/25 -- 11,500,000.00 11,500,000.00 05/06/22  
22A3 30506541 RT Garner NC Actual/360 3.544% 17,720.00 0.00 0.00 N/A 12/06/29 -- 6,000,000.00 6,000,000.00 05/06/22  
22A4 30506542 RT Garner NC Actual/360 3.544% 15,874.17 0.00 0.00 N/A 12/06/29 -- 5,375,000.00 5,375,000.00 05/06/22  
23 30319079 MF Ann Arbor MI Actual/360 3.198% 29,315.00 0.00 0.00 N/A 12/06/30 -- 11,000,000.00 11,000,000.00 05/06/22  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                     Page 13 of 27

 



                                 
          Mortgage Loan Detail (Part 1)            
 
    Prop                 Original Adjusted Beginning Ending Paid  
    Type     Interest   Scheduled Scheduled Principal Anticipated Maturity Maturity Scheduled Scheduled Through  
Pros ID Loan ID (1) City State Accrual Type Gross Rate Interest Principal Adjustments Repay Date Date Date Balance Balance Date  
24 30319080 MF Various Various Actual/360 4.750% 42,673.93 14,707.28 0.00 N/A 12/06/30 -- 10,780,781.59 10,766,074.31 05/06/22  
25 30319081 RT Paramount CA Actual/360 3.690% 33,210.00 0.00 0.00 N/A 03/06/30 -- 10,800,000.00 10,800,000.00 05/06/22  
26 30319082 LO Waco TX Actual/360 4.200% 32,088.70 14,367.93 0.00 N/A 03/06/30 -- 9,168,199.31 9,153,831.38 05/06/22  
27 30319083 OF Las Vegas NV Actual/360 3.156% 21,960.50 0.00 0.00 N/A 11/06/30 -- 8,350,000.00 8,350,000.00 05/06/22  
28 30506590 IN Chino CA Actual/360 3.560% 23,733.33 0.00 0.00 N/A 12/06/30 -- 8,000,000.00 8,000,000.00 05/06/22  
29 30506226 OF Orlando FL Actual/360 4.148% 26,915.43 11,963.53 0.00 N/A 09/06/30 -- 7,786,528.86 7,774,565.33 05/06/22  
30 30319084 OF Bronx NY Actual/360 3.375% 18,984.38 0.00 0.00 N/A 12/06/30 -- 6,750,000.00 6,750,000.00 05/06/22  
31 30319085 MU New York NY Actual/360 4.155% 22,852.50 0.00 0.00 N/A 11/06/30 -- 6,600,000.00 6,600,000.00 05/06/22  
32 30319086 IN Lexington KY Actual/360 3.480% 18,167.63 0.00 0.00 N/A 01/01/31 -- 6,264,700.00 6,264,700.00 05/01/22  
33 30319087 MU New York NY Actual/360 3.375% 17,578.13 0.00 0.00 N/A 12/06/30 -- 6,250,000.00 6,250,000.00 05/06/22  
34 30319088 IN San Antonio TX Actual/360 3.060% 15,555.00 0.00 0.00 N/A 11/06/30 -- 6,100,000.00 6,100,000.00 05/06/22  
35 30319089 MU Oakland CA Actual/360 3.763% 17,560.67 0.00 0.00 N/A 12/06/30 -- 5,600,000.00 5,600,000.00 05/06/22  
36 30319090 LO Alamogordo NM Actual/360 4.180% 18,274.03 11,306.41 0.00 N/A 04/01/30 -- 5,246,133.05 5,234,826.64 05/01/22  
37A2-B 30506373 RT Milpitas CA Actual/360 3.694% 15,391.67 0.00 0.00 N/A 02/06/30 -- 5,000,000.00 5,000,000.00 05/06/22  
38 30319091 SS McDonough GA Actual/360 3.605% 12,139.41 6,740.03 0.00 N/A 11/06/30 -- 4,040,856.69 4,034,116.66 05/06/22  
39 30319092 RT Gainesville FL Actual/360 4.416% 14,996.00 0.00 0.00 N/A 06/06/29 -- 4,075,000.00 4,075,000.00 05/06/22  
40 30506230 SS Houston TX Actual/360 3.900% 13,081.25 0.00 0.00 N/A 09/06/30 -- 4,025,000.00 4,025,000.00 05/06/22  
41 30319093 SS Dallas TX Actual/360 3.750% 11,328.13 0.00 0.00 N/A 12/01/30 -- 3,625,000.00 3,625,000.00 05/01/22  
42 30319094 MU Hastings NE Actual/360 4.370% 10,194.89 4,101.18 0.00 N/A 11/06/30 -- 2,799,511.34 2,795,410.16 05/06/22  
43 30319095 MU Schaumburg IL Actual/360 4.380% 10,402.50 0.00 0.00 N/A 04/06/30 -- 2,850,000.00 2,850,000.00 05/06/22  
44 30506508 SS Houston TX Actual/360 4.725% 10,024.88 0.00 0.00 N/A 12/06/27 -- 2,546,000.00 2,546,000.00 05/06/22  
45 30319096 MU Various Various Actual/360 4.283% 8,780.93 3,639.99 0.00 N/A 12/06/30 -- 2,460,218.32 2,456,578.33 05/06/22  
46 30319097 SS Kearny NJ Actual/360 3.990% 7,980.00 0.00 0.00 N/A 01/06/31 -- 2,400,000.00 2,400,000.00 05/06/22  
Totals             2,486,681.27 269,310.10 0.00       822,253,741.27 821,984,431.17    
1 Property Type Codes                              
HC - Health Care   MU - Mixed Use WH - Warehouse   MF - Multi-Family                  
SS - Self Storage   LO - Lodging RT - Retail   SF - Single Family Rental                
98 - Other   IN - Industrial OF - Office   MH - Mobile Home Park                
SE - Securities   CH - Cooperative Housing ZZ - Missing Information/Undefined                    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                     Page 14 of 27

 



                           
          Mortgage Loan Detail (Part 2)          
 
      Most Recent Most Recent Appraisal         Cumulative Current    
  Most Recent Most Recent NOI Start NOI End Reduction Appraisal Cumulative Current P&I Cumulative P&I Servicer NRA/WODRA    
Pros ID Fiscal NOI NOI Date Date Date Reduction Amount ASER Advances Advances Advances from Principal Defease Status  
1A2 13,525,167.42 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
2A1 7,444,174.16 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
2A2 7,444,174.16 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
3A1 11,865,395.49 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
3A3 11,865,395.49 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
3A5 11,865,395.49 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
4A-13-7 (72,296,579.00) 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
5A1-4 49,603,804.00 0.00 -- -- -- 0.00 0.00 105,208.33 105,208.33 0.00 0.00    
6 3,519,173.61 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
7A1 5,380,801.88 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
8 2,948,966.51 771,460.52 01/01/22 03/31/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
9A3 17,113,928.56 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
9A6 17,113,928.56 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
10 2,631,282.86 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
11A2-4 54,054,215.20 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
12A2-1 12,723,614.79 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
13A1-1 6,756,431.52 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
14A2-B 6,862,520.52 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
15 1,284,789.90 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
16A2 3,473,187.78 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
17 845,820.99 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
18 1,600,376.67 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
19 1,372,086.46 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
20 1,057,467.24 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
21A-1 7,890,818.42 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
22A3 6,748,877.19 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
22A4 6,748,877.19 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
23 1,355,839.67 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 15 of 27

 



                           
          Mortgage Loan Detail (Part 2)          
 
      Most Recent Most Recent Appraisal         Cumulative Current    
  Most Recent Most Recent NOI Start NOI End Reduction Appraisal Cumulative Current P&I Cumulative P&I Servicer NRA/WODRA    
Pros ID Fiscal NOI NOI Date Date Date Reduction Amount ASER Advances Advances Advances from Principal Defease Status  
24 1,455,390.60 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
25 1,016,087.45 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
26 1,352,796.87 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
27 297,779.65 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
28 829,215.25 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
29 768,795.83 205,955.36 01/01/22 03/31/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
30 906,069.11 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
31 755,722.72 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
32 627,057.39 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
33 957,230.16 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
34 910,629.84 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
35 423,247.80 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
36 1,030,020.19 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
37A2-B 3,373,094.44 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
38 573,366.52 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
39 294,655.58 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
40 408,049.08 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
41 425,797.30 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
42 155,162.88 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
43 317,816.18 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
44 176,612.04 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
45 306,619.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
46 302,476.02 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
Totals 220,463,624.63 977,415.88       0.00 0.00 105,208.33 105,208.33 0.00 0.00    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 16 of 27

 



           
      Principal Prepayment Detail    
      Unscheduled Principal Prepayment Penalties
Pros ID Loan Number Amount Prepayment / Liquidation Code Prepayment Premium Amount Yield Maintenance Amount
      No principal prepayments this period    
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.     Page 17 of 27

 



                                           
                Historical Detail                  
 
            Delinquencies¹             Prepayments     Rate and Maturities
    30-59 Days   60-89 Days   90 Days or More   Foreclosure   REO   Modifications     Curtailments   Payoff   Next Weighted Avg.  
Distribution                                          
  # Balance # Balance # Balance # Balance # Balance # Balance   # Amount # Amount   Coupon Remit WAM¹
Date                                          
05/12/22 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 3.628954% 3.612641% 98
04/12/22 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 3.629071% 3.612760% 99
03/11/22 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 3.629179% 3.612868% 100
02/11/22 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 3.629315% 3.613005% 101
01/12/22 1 2,811,725.93 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 3.629422% 3.613112% 102
12/10/21 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 3.629528% 3.613219% 103
11/15/21 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 3.629643% 3.613335% 104
10/13/21 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 3.629748% 3.613440% 105
09/13/21 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 3.629863% 3.613555% 106
08/12/21 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 3.629967% 3.613660% 107
07/12/21 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 3.630070% 3.613764% 108
06/11/21 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 3.630183% 3.613878% 109
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.                          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                           Page 18 of 27

 



                               
            Delinquency Loan Detail            
 
    Paid   Mortgage     Outstanding   Servicing Resolution        
    Through Months Loan   Current P&I Outstanding P&I Servicer Actual Principal Transfer Strategy Bankruptcy Foreclosure  
Pros ID Loan ID Date Delinquent Status¹ Advances Advances Advances Balance Date Code²   Date Date REO Date
5A1-4 30319066 04/06/22 0 A   105,208.33 105,208.33 0.00 40,000,000.00            
Totals           105,208.33 105,208.33 0.00 40,000,000.00            
 
1 Mortgage Loan Status             2 Resolution Strategy Code            
A - Payment Not Received But Still in Grace Period 0 - Current   4 - Performing Matured Balloon   1 - Modification 6 - DPO     10 - Deed in Lieu of Foreclosures
B - Late Payment But Less Than 30 days 1 - 30-59 Days Delinquent 5 - Non Performing Matured Balloon 2 - Foreclosure 7 - REO     11- Full Payoff  
Delinquent               3 - Bankruptcy 8 - Resolved     12 - Reps and Warranties
      2 - 60-89 Days Delinquent 6 - 121+ Days Delinquent                  
                4 - Extension 9 - Pending Return to Master Servicer 13 - TBD  
      3 - 90-120 Days Delinquent                      
                5 - Note Sale 98 - Other          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 19 of 27

 



                 
        Collateral Stratification and Historical Detail  
Maturity Dates and Loan Status¹            
 
    Total Performing Non-Performing REO/Foreclosure  
 
Past Maturity   0 0   0   0  
0 - 6 Months   0 0   0   0  
7 - 12 Months   0 0   0   0  
13 - 24 Months   0 0   0   0  
25 - 36 Months   11,500,000 11,500,000   0   0  
37 - 48 Months   0 0   0   0  
49 - 60 Months   0 0   0   0  
> 60 Months   810,484,431 810,484,431   0   0  
 
 
 
 
Historical Delinquency Information            
 
  Total Current 30-59 Days 60-89 Days 90+ Days   REO/Foreclosure  
 
May-22 821,984,431 821,984,431 0   0 0 0  
Apr-22 822,253,741 822,253,741 0   0 0 0  
Mar-22 822,503,176 822,503,176 0   0 0 0  
Feb-22 822,808,803 822,808,803 0   0 0 0  
Jan-22 823,056,337 820,244,611 2,811,726   0 0 0  
Dec-21 823,303,024 823,303,024 0   0 0 0  
Nov-21 823,567,967 823,567,967 0   0 0 0  
Oct-21 823,812,905 823,812,905 0   0 0 0  
Sep-21 824,076,160 824,076,160 0   0 0 0  
Aug-21 824,319,359 824,319,359 0   0 0 0  
Jul-21 824,561,727 824,561,727 0   0 0 0  
Jun-21 824,822,504 824,822,504 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 20 of 27

 



                     
      Specially Serviced Loan Detail - Part 1        
    Ending Scheduled       Net Operating       Remaining
Pros ID Loan ID Balance Actual Balance Appraisal Value Appraisal Date Income DSCR DSCR Date Maturity Date Amort Term
        No specially serviced loans this period          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 21 of 27

 



                 
          Specially Serviced Loan Detail - Part 2  
 
        Servicing        
    Property   Transfer Resolution      
Pros ID Loan ID Type¹ State Date Strategy Code²   Special Servicing Comments  
          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 22 of 27

 



                 
        Modified Loan Detail      
 
    Pre-Modification Post-Modification   Modification Modification
          Modification Modification Booking Closing Effective
    Balance Rate Balance Rate      
Pros ID Loan Number       Code¹ Date Date Date
        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 23 of 27

 



                       
      Historical Liquidated Loan Detail        
  Loan   Gross Sales         Current   Loss to Loan Percent of
  Beginning Most Recent Proceeds or Fees, Net Proceeds Net Proceeds   Period Cumulative with Original
Loan Scheduled Appraised Other Advances, Received on Available for Realized Loss Adjustment to Adjustment to Cumulative Loan
Pros ID¹ Number Dist.Date Balance Value or BPO Proceeds and Expenses Liquidation Distribution to Loan Loan Loan Adjustment Balance
        No liquidated loans this period          
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 24 of 27

 



                     
      Historical Bond / Collateral Loss Reconciliation Detail      
 
    Certificate Reimb of Prior              
    Interest Paid Realized Losses   Loss Covered by         Total Loss
    from Collateral from Collateral Aggregate Credit Loss Applied to Loss Applied to Non-Cash Realized Losses Applied to
Loan Distribution Principal Interest Realized Loss to Support/Deal Certificate Certificate Principal from Certificate
Pros ID Number Date Collections Collections Loan Structure Interest Payment Balance Adjustment NRA/WODRA Balance
          No realized losses this period        
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 25 of 27

 



                         
        Interest Shortfall Detail - Collateral Level        
 
      Special Servicing Fees               Modified
    Deferred           Non-   Reimbursement of Other Interest
  Interest Interest           Recoverable Interest on Advances from Shortfalls / Reduction /
Pros ID Adjustments Collected Monthly Liquidation Work Out ASER PPIS / (PPIE) Interest Advances Interest (Refunds) (Excess)
5A1-4 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.08 0.00 0.00 0.00
43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.55 0.00 0.00 0.00
Total 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15.63 0.00 0.00 0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.     Collateral Shortfall Total   15.63
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 26 of 27

 



   
  Supplemental Notes
Risk Retention  
Pursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the U.S. Risk Retention Special Noticestab for the GS Mortgage Securities Corporation Trust 2020-GSA2 transaction,
certain information provided to the Certificate Administrator regarding the Retaining Sponsor's compliance with the Retention Covenant and the Hedging Covenant. Investors should refer to the Certificate Administrators website for all such information.
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential. Page 27 of 27

 


	
		Prospectus Loan ID
		1
		0
		04-07-2022
		05-06-2022
		Citi Real Estate Funding Inc.
		12-10-2020
		70000000.00000000
		121
		01-06-2031
		0
		.03510000
		.03510000
		3
		1
		121
		01-06-2021
		true
		1
		PP
		3
		.00000000
		70000000.00000000
		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
			9799176.35000000
			3846095.31000000
			5953081.03000000
			5708246.76000000
			UW
			CREFC
			F
			01-19-2022
		
		
			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
			6700325.45000000
			2731609.86000000
			3968715.60000000
			3780274.21000000
			UW
			CREFC
			F
			01-19-2022
		
		
			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
			3409975.93000000
			1268454.79000000
			2141521.15000000
			2055047.00000000
			UW
			CREFC
			F
			04-20-2022
		
		false
		false
		70000000.00000000
		204750.00000000
		.03510000
		.00014400
		204750.00000000
		.00000000
		.00000000
		70000000.00000000
		70000000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		0
		04-07-2022
		05-06-2022
		Citi Real Estate Funding Inc., Starwood Mortgage Capital LLC
		12-07-2020
		70000000.00000000
		121
		01-06-2031
		360
		.03840000
		.03840000
		3
		1
		37
		01-06-2021
		true
		1
		PP
		5
		.00000000
		70000000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			878, 888, and 898 Veterans Memorial Highway
			878, 888, and 898 Veterans Memorial Highway
			Hauppauge
			NY
			11788
			Suffolk
			OF
			285454
			281954
			1990
			97100000.00000000
			MAI
			06-10-2020
			97100000.00000000
			06-10-2020
			MAI
			.91100000
			6
			01-06-2023
			N
			Allstate Insurance Company
			87945
			10-31-2026
			The Bridgehampton National Bank
			85899
			12-31-2027
			Morgan Stanley Smith Barney Financing LLC
			10630
			08-31-2031
			10-31-2020
			8834671.93000000
			2867188.36000000
			5967483.57000000
			5554506.24000000
			UW
			CREFC
			F
			03-01-2022
		
		
			20 Commerce Drive
			20 Commerce Drive
			Cranford
			NJ
			07016
			Atlantic
			OF
			187947
			187947
			1991
			2020
			33000000.00000000
			MAI
			06-11-2020
			33000000.00000000
			06-11-2020
			MAI
			.80400000
			6
			01-06-2023
			N
			Lerner David Littenberg Krumholz & Mentlik, LLP
			34373
			06-30-2030
			Herbert L. Jamison & Co., L.L.C.
			24838
			05-31-2025
			O'Connor Davies, LLP
			19503
			11-30-2022
			10-31-2020
			4231688.14000000
			1933534.57000000
			2298153.57000000
			2003840.65000000
			UW
			CREFC
			F
			03-01-2022
		
		false
		false
		70000000.00000000
		224000.00000000
		.03840000
		.00014400
		224000.00000000
		.00000000
		.00000000
		70000000.00000000
		70000000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		0
		04-07-2022
		05-06-2022
		UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York
		11-24-2020
		65000000.00000000
		120
		12-06-2030
		360
		.03717500
		.03717500
		3
		1
		0
		01-06-2021
		true
		1
		PP
		2
		.00000000
		65000000.00000000
		1
		4
		4
		0
		false
		true
		false
		false
		false
		07-05-2030
		.00000000
		.00000000
		
			Newton Individual Property
			801 N. 19th Avenue
			Newton
			IA
			50208
			Jasper
			IN
			1850000
			1850001
			1948
			2019
			50800000.00000000
			MAI
			10-16-2020
			50800000.00000000
			10-16-2020
			MAI
			.77500000
			6
			01-06-2023
			N
			Arcosa Wind Towers, INC
			299460
			04-30-2023
			Graphic Packaging
			222402
			12-31-2027
			FBN Inputs, LLC
			186508
			06-30-2028
			09-30-2020
			6080861.08000000
			2761489.88000000
			3319371.20000000
			2725003.46000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Fort Smith Individual Property
			6400 Jenny Lind Road
			Fort Smith
			AR
			72908
			Sebastian
			IN
			1196746
			1196746
			1962
			2019
			40800000.00000000
			MAI
			10-18-2020
			40800000.00000000
			10-18-2020
			MAI
			.67800000
			6
			01-06-2023
			N
			MP Warehouse
			355139
			06-30-2024
			Mars Petcare
			307815
			08-31-2023
			QualServ Solutions
			272423
			01-31-2026
			09-30-2020
			2970845.34000000
			648617.36000000
			2322227.98000000
			2232458.63000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Flint Individual Property
			901 S. Averill Avenue
			Flint
			MI
			48506
			Genesee
			IN
			492449
			495271
			1960
			2020
			27300000.00000000
			MAI
			10-09-2020
			27300000.00000000
			10-09-2020
			MAI
			.99400000
			6
			01-06-2023
			N
			Genesee Packaging Inc
			290267
			07-31-2024
			Hirotec
			143689
			05-31-2026
			Webcor Packaging Corporation
			58493
			12-31-2022
			09-30-2020
			3066885.45000000
			520241.56000000
			2546643.89000000
			2448060.43000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Coffeyville Individual Property
			2654 Highway 169
			Coffeyville
			KS
			67337
			Montgomery
			IN
			879600
			879600
			1978
			1999
			20700000.00000000
			MAI
			10-21-2020
			20700000.00000000
			10-21-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Array Technologies
			879600
			12-31-2025
			09-30-2020
			2523184.88000000
			649277.55000000
			1873907.33000000
			1721449.99000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		63428303.29000000
		299827.68000000
		.03717500
		.00014400
		196495.60000000
		103332.08000000
		.00000000
		63324971.21000000
		63324971.21000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		0
		04-07-2022
		05-06-2022
		Citi Real Estate Funding Inc.
		02-14-2020
		65000000.00000000
		120
		03-05-2032
		0
		.03558000
		.03558000
		3
		1
		120
		04-05-2020
		true
		1
		A2
		7
		192725.00000000
		65000000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		09-04-2029
		09-04-2029
		.00000000
		.00000000
		
			MGM Grand
			3799 S. Las Vegas Boulevard
			Las Vegas
			NV
			89109
			Clark
			LO
			4968
			4998
			1993
			2505000000.00000000
			MAI
			01-10-2020
			2505000000.00000000
			01-10-2020
			MAI
			.68500000
			6
			12-05-2022
			N
			09-30-2020
			1161850748.00000000
			879242083.00000000
			282608665.00000000
			266596711.89000000
			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
			12-05-2022
			N
			09-30-2020
			944444740.00000000
			706973052.00000000
			237471688.00000000
			220709049.02000000
			UW
			CREFC
			F
		
		false
		false
		65000000.00000000
		192725.00000000
		.03558000
		.00013775
		192725.00000000
		.00000000
		.00000000
		65000000.00000000
		65000000.00000000
		05-05-2022
		03-05-2030
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		0
		04-07-2022
		05-06-2022
		Goldman Sachs Bank USA
		03-06-2020
		40000000.00000000
		120
		03-06-2030
		0
		.03160000
		.03160000
		3
		1
		120
		04-06-2020
		true
		1
		PP
		3
		105333.33000000
		40000000.00000000
		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
			74193552.59000000
			22888769.39000000
			51304783.20000000
			50675426.82000000
			UW
			CREFC
			2.94000000
			2.90000000
			F
			F
			12-31-2021
		
		false
		false
		40000000.00000000
		105333.33000000
		.03160000
		.00015650
		105333.33000000
		.00000000
		.00000000
		40000000.00000000
		40000000.00000000
		04-06-2022
		1
		false
		105208.33000000
		.00000000
		.00000000
		A
		Wells Fargo Bank
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		0
		04-07-2022
		05-06-2022
		Starwood Mortgage Capital LLC
		12-02-2020
		39700000.00000000
		120
		12-06-2030
		0
		.03377000
		.03377000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		39700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			The Senator
			1121-1123 L Street
			Sacramento
			CA
			95814
			Sacramento
			OF
			167309
			176797
			1924
			2019
			59600000.00000000
			MAI
			11-12-2020
			59600000.00000000
			11-12-2020
			MAI
			.86000000
			6
			01-06-2023
			N
			California Manufactures & Technology
			15511
			12-31-2030
			Lang, Hansen, Groux
			10877
			11-30-2025
			School Services of California
			8598
			05-31-2025
			10-31-2020
			6057283.00000000
			2405775.00000000
			3651509.00000000
			3434390.00000000
			UW
			CREFC
			2.69000000
			2.53000000
			F
			F
			12-31-2021
		
		false
		false
		39700000.00000000
		111722.42000000
		.03377000
		.00044400
		111722.42000000
		.00000000
		.00000000
		39700000.00000000
		39700000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		0
		04-07-2022
		05-06-2022
		Starwood Mortgage Capital LLC
		11-25-2020
		37500000.00000000
		120
		12-06-2030
		360
		.03842000
		.03842000
		1
		1
		24
		01-06-2021
		true
		1
		PP
		5
		.00000000
		37500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2030
		.00000000
		.00000000
		
			Appletree Business Park
			2875 Union Road 2929 & 2897 Union Rd, 201 Como Park Blvd
			Cheektowaga
			NY
			14227
			Erie
			OF
			423047
			423047
			1972
			2000
			87500000.00000000
			MAI
			11-10-2020
			87500000.00000000
			11-10-2020
			MAI
			.94900000
			6
			01-06-2023
			N
			Internal Revenue Service
			96150
			12-26-2035
			County of Erie
			78229
			03-31-2024
			Time Warner NY Cable
			54343
			11-30-2023
			10-31-2020
			8934352.00000000
			3259336.00000000
			5675015.00000000
			5367688.00000000
			UW
			CREFC
			2.03000000
			1.92000000
			F
			F
			09-30-2021
		
		false
		false
		37500000.00000000
		120062.50000000
		.03842000
		.00014400
		120062.50000000
		.00000000
		.00000000
		37500000.00000000
		37500000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		0
		04-07-2022
		05-06-2022
		Citi Real Estate Funding Inc.
		12-03-2020
		36000000.00000000
		120
		12-06-2030
		360
		.03720000
		.03720000
		3
		1
		0
		01-06-2021
		true
		1
		WL
		2
		.00000000
		36000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			First Horizon Plaza
			800 S. Gay Street
			Knoxville
			TN
			37929
			Knox
			OF
			457937
			457937
			1978
			52100000.00000000
			MAI
			10-19-2020
			52100000.00000000
			10-19-2020
			MAI
			.82100000
			.82070000
			6
			01-06-2023
			N
			First Horizon Bank (100)
			20826
			09-30-2024
			First Horizon Bank (400)
			18275
			09-30-2024
			First Horizon Bank (500)
			16559
			09-30-2024
			09-30-2020
			01-01-2022
			03-31-2022
			7089750.65000000
			1782125.84000000
			3316437.31000000
			1010665.32000000
			3773313.34000000
			771460.52000000
			3170996.47000000
			620881.27000000
			UW
			CREFC
			498328.11000000
			1.89000000
			1.54810000
			1.59000000
			1.24590000
			F
			F
			03-01-2022
		
		false
		false
		35129917.14000000
		166109.37000000
		.03720000
		.00014400
		108902.74000000
		57206.63000000
		.00000000
		35072710.51000000
		35072710.51000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		0
		04-07-2022
		05-06-2022
		Goldman Sachs Bank USA
		03-06-2020
		35000000.00000000
		120
		03-06-2030
		0
		.03139000
		.03139000
		3
		1
		120
		04-06-2020
		true
		1
		PP
		3
		91554.17000000
		35000000.00000000
		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
			94449842.64000000
			66104697.67000000
			28345144.97000000
			24567151.26000000
			UW
			CREFC
			4.81000000
			4.17000000
			F
			F
		
		false
		false
		35000000.00000000
		91554.16000000
		.03139000
		.00014400
		91554.16000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		0
		04-07-2022
		05-06-2022
		Starwood Mortgage Capital LLC
		11-10-2020
		30500000.00000000
		120
		12-06-2030
		360
		.04585000
		.04585000
		3
		1
		0
		01-06-2021
		true
		1
		WL
		2
		.00000000
		30500000.00000000
		1
		3
		3
		0
		false
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			Vista Oaks Apartments
			225 Aldine Bender Road
			Houston
			TX
			77060
			Harris
			MF
			256
			256
			1977
			2020
			18500000.00000000
			MAI
			10-13-2020
			18500000.00000000
			10-13-2020
			MAI
			.94900000
			6
			01-06-2023
			N
			09-30-2020
			2065502.00000000
			856138.00000000
			1209364.00000000
			1143265.00000000
			UW
			CREFC
			F
		
		
			Oaks at Nassau Apartments
			18100 Nassau Bay Drive
			Houston
			TX
			77058
			Harris
			MF
			162
			162
			1965
			2018
			15700000.00000000
			MAI
			10-13-2020
			15700000.00000000
			10-13-2020
			MAI
			.90700000
			6
			01-06-2023
			N
			09-30-2020
			1534198.00000000
			778163.00000000
			756035.00000000
			715082.00000000
			UW
			CREFC
			F
		
		
			Broadway Village Apartments
			8400 Broadway Boulevard
			Houston
			TX
			77061
			Harris
			MF
			210
			210
			1973
			2020
			11500000.00000000
			MAI
			10-13-2020
			11500000.00000000
			10-13-2020
			MAI
			.96200000
			6
			01-06-2023
			N
			09-30-2020
			1298236.00000000
			578112.00000000
			720124.00000000
			669508.00000000
			UW
			CREFC
			F
		
		false
		false
		29872591.68000000
		156083.23000000
		.04585000
		.00014400
		114138.19000000
		41945.04000000
		.00000000
		29830646.64000000
		29830646.64000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		0
		04-07-2022
		05-06-2022
		Wells Fargo Bank, N.A.
		06-03-2019
		25000000.00000000
		120
		07-01-2029
		0
		.03740800
		.03740800
		3
		1
		120
		08-01-2019
		true
		1
		A1
		3
		77933.33000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2029
		.00000000
		.00000000
		
			Grand Canal Shoppes
			3327 & 3377 Las Vegas Blvd South
			Las Vegas
			NV
			89109
			Clark
			RT
			802338
			759891
			1999
			2007
			1640000000.00000000
			MAI
			04-03-2019
			1640000000.00000000
			04-03-2019
			MAI
			.93000000
			6
			07-01-2022
			N
			VENETIAN CASINO RESORT
			42185
			12-31-2021
			SHOWROOM SPACE
			38920
			05-31-2029
			MADAME 'TUSSAUD LAS VEGAS
			28000
			07-31-2024
			09-30-2020
			104029333.67000000
			31007624.49000000
			73021709.18000000
			70997903.16000000
			UW
			CREFC
			2.53000000
			2.46000000
			F
			F
			12-31-2021
		
		false
		false
		25000000.00000000
		77933.33000000
		.03740800
		.00015650
		77933.33000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		05-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		0
		04-07-2022
		05-06-2022
		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
			1889
			2019
			243000000.00000000
			MAI
			08-28-2020
			243000000.00000000
			08-28-2020
			MAI
			.90500000
			6
			01-06-2023
			N
			CITY OF NY DEPT CONSUMER AFF,
			54000
			09-30-2027
			CITY OF NY BOARD OF ELECTIONS
			45670
			02-06-2022
			MAGILLA ENTERTAINMENT,LLC
			34206
			09-15-2024
			06-30-2020
			23169205.91000000
			10872816.60000000
			12296389.31000000
			10952043.50000000
			UW
			CREFC
			2.99000000
			2.66000000
			F
			F
			12-31-2021
		
		false
		false
		25000000.00000000
		67708.33000000
		.03250000
		.00014400
		67708.33000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		0
		04-07-2022
		05-06-2022
		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
			27006649.14000000
			8445250.86000000
			7027174.86000000
			UW
			CREFC
			2.52000000
			2.09000000
			F
			F
		
		false
		false
		20000000.00000000
		63333.33000000
		.03800000
		.00014400
		63333.33000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		0
		04-07-2022
		05-06-2022
		Starwood Mortgage Capital LLC
		09-25-2020
		19000000.00000000
		120
		10-06-2030
		360
		.04195000
		.04195000
		3
		1
		36
		11-06-2020
		true
		1
		PP
		5
		66420.83000000
		19000000.00000000
		1
		6
		6
		0
		true
		true
		false
		false
		false
		06-05-2030
		.00000000
		.00000000
		
			El Camino Real
			285 & 499 North El Camino Real
			Encinitas
			CA
			92024
			San Diego
			OF
			74124
			74124
			1984
			2019
			47700000.00000000
			MAI
			08-27-2020
			47700000.00000000
			08-27-2020
			MAI
			.88500000
			6
			01-06-2023
			N
			AutomobileClub of Southern California
			8626
			04-01-2027
			Rady's Childrens Hospital
			8306
			01-31-2028
			Sola Salons
			5872
			06-14-2022
			07-31-2020
			3064117.00000000
			720332.00000000
			2343786.00000000
			2225945.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Galloway Medical Park
			7400, 7500 Southwest 87th Avenue
			Miami
			FL
			33173
			Miami-Dade
			OF
			82753
			82753
			1998
			33200000.00000000
			MAI
			08-31-2020
			33200000.00000000
			08-31-2020
			MAI
			.98700000
			6
			01-06-2023
			N
			Diagnostic Center for Women (Femwell Group)
			14730
			06-30-2024
			Femwell (sublease of Gastro)
			13003
			06-30-2024
			Baptist Surgery & Endoscopy Centers, LLC.
			12261
			06-30-2024
			07-31-2020
			3268291.00000000
			1159286.00000000
			2109005.00000000
			1967580.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Snapper Creek
			7800 Southwest 87th Avenue
			Miami
			FL
			33173
			Miami-Dade
			OF
			58764
			58764
			1989
			21600000.00000000
			MAI
			08-31-2020
			21600000.00000000
			08-31-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			South FL Pediatric
			7500
			12-31-2021
			Unique Medical Centers
			6165
			11-30-2024
			FemCare OB-GYN, LLC
			6120
			09-30-2025
			07-31-2020
			2085016.00000000
			717234.00000000
			1367782.00000000
			1274747.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Temecula Medical Center
			27699 Jefferson Avenue
			Temecula
			CA
			92590
			Riverside
			OF
			43425
			43425
			1990
			16300000.00000000
			MAI
			08-26-2020
			16300000.00000000
			08-26-2020
			MAI
			.96000000
			6
			01-06-2023
			N
			Rady's Children's Hospital
			7078
			05-31-2026
			State of California
			4524
			06-30-2031
			David Q. Phan DDS Dental Corporation
			3000
			03-31-2031
			07-31-2020
			1450386.00000000
			400367.00000000
			1050019.00000000
			978953.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Activity Medical Center
			8901 Activity Road
			San Diego
			CA
			92126
			San Diego
			OF
			28698
			28698
			1988
			2015
			12350000.00000000
			MAI
			08-26-2020
			12350000.00000000
			08-26-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Peak Diagnostics
			4007
			03-31-2028
			ShareMD Suites
			3057
			03-31-2028
			Sports Medicine Foundation
			2828
			08-31-2031
			07-31-2020
			1019845.00000000
			300601.00000000
			719244.00000000
			674547.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Tri-City Medical Park
			3907 Waring Road
			Oceanside
			CA
			92056
			San Diego
			OF
			10075
			10075
			1985
			2017
			3240000.00000000
			MAI
			08-26-2020
			3240000.00000000
			08-26-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			ShareMD
			3262
			11-30-2024
			Tri City Healthcare District
			2460
			03-31-2021
			ENT Associates
			2181
			08-31-2022
			07-31-2020
			310129.00000000
			94306.00000000
			215824.00000000
			198065.00000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		19000000.00000000
		66420.83000000
		.04195000
		.00014400
		66420.83000000
		.00000000
		.00000000
		19000000.00000000
		19000000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		0
		04-07-2022
		05-06-2022
		Societe Generale Financial Corporation
		11-20-2020
		15300000.00000000
		120
		12-01-2030
		0
		.02990000
		.02990000
		3
		1
		120
		01-01-2021
		true
		1
		WL
		3
		.00000000
		15300000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-31-2030
		.00000000
		.00000000
		
			Bayshore Villa Mhc
			3499 East Bayshore Road
			Redwood City
			CA
			94063
			San Mateo
			MH
			143
			143
			1962
			29400000.00000000
			MAI
			11-03-2020
			29400000.00000000
			11-03-2020
			MAI
			.93700000
			6
			01-01-2023
			N
			09-30-2020
			2332517.85000000
			802007.52000000
			1530510.33000000
			1523360.33000000
			UW
			CREFC
			3.30000000
			3.28000000
			F
			F
		
		false
		false
		15300000.00000000
		38122.50000000
		.02990000
		.00014400
		38122.50000000
		.00000000
		.00000000
		15300000.00000000
		15300000.00000000
		05-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		0
		04-07-2022
		05-06-2022
		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
			3516391.50000000
			105491.74000000
			3410899.75000000
			3181132.63000000
			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
			1325784.39000000
			39773.53000000
			1286010.86000000
			1199381.80000000
			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
			890439.42000000
			26713.18000000
			863726.23000000
			805543.39000000
			UW
			CREFC
			F
			09-30-2021
		
		false
		false
		15000000.00000000
		41525.00000000
		.03322000
		.00014400
		41525.00000000
		.00000000
		.00000000
		15000000.00000000
		15000000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		0
		04-07-2022
		05-06-2022
		Societe Generale Financial Corporation
		11-20-2020
		13730000.00000000
		120
		12-05-2030
		0
		.03355000
		.03355000
		3
		1
		120
		01-05-2021
		true
		1
		WL
		3
		.00000000
		13730000.00000000
		1
		6
		6
		0
		true
		true
		false
		false
		false
		09-04-2030
		.00000000
		.00000000
		
			3421-35 Richmond Street
			3421-35 Richmond Street
			Philadelphia
			PA
			19134
			Philadelphia
			MU
			26
			26
			1950
			2005
			5300000.00000000
			MAI
			10-16-2020
			5300000.00000000
			10-16-2020
			MAI
			.80800000
			6
			01-05-2023
			N
			08-31-2020
			389615.40000000
			49256.57000000
			340358.83000000
			319900.92000000
			UW
			CREFC
			F
			11-10-2020
		
		
			811-15 North 2nd Street
			811-15 North 2nd Street
			Philadelphia
			PA
			19123
			Philadelphia
			MF
			11
			11
			2011
			3850000.00000000
			MAI
			10-16-2020
			3850000.00000000
			10-16-2020
			MAI
			1.00000000
			6
			01-05-2023
			N
			08-31-2020
			253365.00000000
			28175.46000000
			225189.54000000
			222153.54000000
			UW
			CREFC
			F
		
		
			180 Grand Street
			180 Grand Street
			Brooklyn
			NY
			11211
			Kings
			MU
			4
			4
			1910
			3600000.00000000
			MAI
			10-13-2020
			3600000.00000000
			10-13-2020
			MAI
			1.00000000
			6
			01-05-2023
			N
			08-31-2020
			188765.00000000
			30261.75000000
			158503.25000000
			156169.00000000
			UW
			CREFC
			F
			11-10-2020
		
		
			176-178 Grand Street
			176-178 Grand Street
			Brooklyn
			NY
			11211
			Kings
			MU
			3
			3
			1899
			2800000.00000000
			MAI
			10-13-2020
			2800000.00000000
			10-13-2020
			MAI
			1.00000000
			6
			01-05-2023
			N
			08-31-2020
			152771.60000000
			23738.27000000
			129033.33000000
			126688.33000000
			UW
			CREFC
			F
			11-10-2020
		
		
			1706-10 North 2nd Street
			1706-10 North 2nd Street
			Philadelphia
			PA
			19122
			Philadelphia
			MU
			20
			20
			2007
			2350000.00000000
			MAI
			10-16-2020
			2350000.00000000
			10-16-2020
			MAI
			1.00000000
			6
			01-05-2023
			N
			08-31-2020
			190201.20000000
			44382.36000000
			145818.84000000
			140584.67000000
			UW
			CREFC
			F
			11-10-2020
		
		
			190 West Berks Street
			190 West Berks Street
			Philadelphia
			PA
			19122
			Philadelphia
			MF
			10
			10
			1925
			2007
			2300000.00000000
			MAI
			10-16-2020
			2300000.00000000
			10-16-2020
			MAI
			1.00000000
			6
			01-05-2023
			N
			08-31-2020
			154185.00000000
			35217.94000000
			118967.06000000
			115787.06000000
			UW
			CREFC
			F
		
		false
		false
		13730000.00000000
		38386.79000000
		.03355000
		.00014400
		38386.79000000
		.00000000
		.00000000
		13730000.00000000
		13730000.00000000
		05-05-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		0
		04-07-2022
		05-06-2022
		Societe Generale Financial Corporation
		08-21-2020
		13200000.00000000
		120
		09-01-2030
		0
		.03030000
		.03030000
		3
		1
		120
		10-01-2020
		true
		1
		WL
		3
		33330.00000000
		13200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-31-2030
		.00000000
		.00000000
		
			King City SV
			11775-11799 Southwest Queen Elizabeth Avenue
			King City
			OR
			97224
			Washington
			MF
			136
			114
			1986
			2018
			24100000.00000000
			MAI
			07-08-2020
			24100000.00000000
			07-08-2020
			MAI
			.93900000
			6
			01-01-2023
			N
			07-31-2020
			3931002.02000000
			2295559.98000000
			1635442.04000000
			1597936.04000000
			UW
			CREFC
			4.03000000
			3.94000000
			F
			F
		
		false
		false
		13200000.00000000
		33330.00000000
		.03030000
		.00014400
		33330.00000000
		.00000000
		.00000000
		13200000.00000000
		13200000.00000000
		05-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		0
		04-07-2022
		05-06-2022
		Societe Generale Financial Corporation
		11-24-2020
		13000000.00000000
		120
		12-01-2030
		360
		.02770000
		.02770000
		3
		1
		60
		01-01-2021
		true
		1
		WL
		5
		.00000000
		13000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-31-2022
		07-31-2030
		07-31-2030
		.00000000
		.00000000
		
			Pacifica Plaza
			100 Pacifica
			Irvine
			CA
			92618
			Orange
			OF
			74481
			74481
			1990
			27200000.00000000
			MAI
			10-29-2020
			27200000.00000000
			10-29-2020
			MAI
			.92800000
			6
			01-01-2023
			N
			APPLIED FINANCIAL PLANNING
			5806
			03-31-2026
			USG INSURANCE SERVICES, INC
			5539
			11-30-2022
			CLOSINGMARK HOME LOANS, INC
			4610
			05-31-2022
			09-30-2020
			2413030.93000000
			766558.32000000
			1646472.61000000
			1553290.11000000
			UW
			CREFC
			2.58000000
			2.43000000
			F
			F
			12-31-2021
		
		false
		false
		13000000.00000000
		30008.33000000
		.02770000
		.00014400
		30008.33000000
		.00000000
		.00000000
		13000000.00000000
		13000000.00000000
		05-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		0
		04-07-2022
		05-06-2022
		Societe Generale Financial Corporation
		11-30-2020
		12000000.00000000
		84
		12-01-2027
		0
		.03655000
		.03655000
		3
		1
		84
		01-01-2021
		true
		1
		WL
		3
		.00000000
		12000000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		11-30-2025
		08-31-2027
		08-31-2027
		.00000000
		.00000000
		
			Parkway Office
			7001A East Parkway
			Sacramento
			CA
			95823
			Sacramento
			OF
			95427
			95427
			1964
			2000
			20640000.00000000
			MAI
			10-05-2020
			20640000.00000000
			10-05-2020
			MAI
			1.00000000
			6
			X
			County of Sacramento
			95427
			06-30-2027
			08-31-2020
			1836359.26000000
			487381.92000000
			1348977.35000000
			1217024.26000000
			UW
			CREFC
			3.03000000
			2.74000000
			F
			F
			12-31-2021
		
		false
		false
		12000000.00000000
		36550.00000000
		.03655000
		.00014400
		36550.00000000
		.00000000
		.00000000
		12000000.00000000
		12000000.00000000
		05-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		0
		04-07-2022
		05-06-2022
		Citi Real Estate Funding Inc.
		02-21-2020
		11500000.00000000
		60
		03-06-2025
		360
		.03850000
		.03850000
		3
		1
		24
		04-06-2020
		true
		1
		PP
		5
		36895.83000000
		11500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2024
		.00000000
		.00000000
		
			Redmond Town Center
			7530 164th Avenue NE
			Redmond
			WA
			98052
			King
			RT
			395489
			386415
			1996
			151000000.00000000
			MAI
			08-04-2020
			151000000.00000000
			08-04-2020
			MAI
			.92900000
			6
			01-06-2023
			N
			iPic Theaters
			38858
			09-30-2025
			Guitar Center
			15393
			05-31-2025
			Haiku Seafood  Sushi Buffet
			11381
			09-30-2022
			15096303.36000000
			4207821.27000000
			10888482.10000000
			10193430.90000000
			UW
			CREFC
			1.91000000
			1.79000000
			F
			F
			03-31-2022
		
		false
		false
		11500000.00000000
		36895.83000000
		.03850000
		.00014400
		36895.83000000
		.00000000
		.00000000
		11500000.00000000
		11500000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		0
		04-07-2022
		05-06-2022
		Goldman Sachs Bank USA
		11-14-2019
		11375000.00000000
		120
		12-06-2029
		360
		.03544000
		.03544000
		3
		1
		48
		01-06-2020
		true
		1
		PP
		5
		33594.17000000
		11375000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			White Oak Crossing
			120-280 Shenstone Blvd 7085 White Oak
			Garner
			NC
			27529
			Wake
			RT
			528520
			527874
			2002
			86750000.00000000
			MAI
			10-07-2019
			86750000.00000000
			10-07-2019
			MAI
			.93000000
			6
			12-06-2022
			N
			BJ'S WHOLESALE CLUB (BJ'S WHOLESALE CLUB, INC.)
			115396
			08-31-2023
			KOHL'S #612 (KOHL'S, INC.)
			86584
			01-31-2024
			DICK'S SPORTING GOODS #217 (DICK'S SPORTING GOODS, INC.)
			45624
			01-31-2024
			09-30-2020
			8072108.86000000
			1699717.33000000
			6372391.53000000
			6016685.65000000
			UW
			CREFC
			1.86000000
			1.75000000
			F
			F
			12-31-2021
		
		false
		false
		11375000.00000000
		33594.17000000
		.03544000
		.00014400
		33594.17000000
		.00000000
		.00000000
		11375000.00000000
		11375000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		0
		04-07-2022
		05-06-2022
		Starwood Mortgage Capital LLC
		11-18-2020
		11000000.00000000
		120
		12-06-2030
		0
		.03198000
		.03198000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		11000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2023
		07-05-2030
		07-05-2030
		.00000000
		.00000000
		
			UM Student Housing Portfolio
			1001 South Forest, 543 Church, 515 Walnut 521 Walnut and 1506 Geddes
			Ann Arbor
			MI
			48104
			Washtenaw
			MF
			80
			80
			1960
			25400000.00000000
			MAI
			10-27-2020
			25400000.00000000
			10-27-2020
			MAI
			1.00000000
			6
			X
			09-30-2020
			1953552.00000000
			570048.00000000
			1383504.00000000
			1357744.00000000
			UW
			CREFC
			3.88000000
			3.81000000
			F
			F
		
		false
		false
		11000000.00000000
		29315.00000000
		.03198000
		.00014400
		29315.00000000
		.00000000
		.00000000
		11000000.00000000
		11000000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		0
		04-07-2022
		05-06-2022
		Argentic Real Estate Finance LLC
		11-13-2020
		11000000.00000000
		120
		12-06-2030
		360
		.04750000
		.04750000
		3
		1
		0
		01-06-2021
		true
		1
		WL
		2
		.00000000
		11000000.00000000
		1
		22
		22
		5
		false
		true
		true
		false
		false
		01-05-2023
		10-05-2030
		10-05-2030
		.00000000
		.00000000
		
			Indian Terrace Villas I-VI
			701-723,702-724 Martz Drive 801-811,813-824,902-932,901-923
			Auburn
			IN
			46706
			De Kalb
			MF
			76
			76
			1990
			3580000.00000000
			MAI
			09-30-2020
			3580000.00000000
			09-30-2020
			MAI
			.98700000
			6
			X
			08-31-2020
			532053.38000000
			252808.32000000
			279245.06000000
			245947.18000000
			UW
			CREFC
			F
		
		
			Fawn Villas I-IV
			100-114, 200-214 N. High Street 300-314, 301-323
			Butler
			IN
			46721
			De Kalb
			MF
			36
			36
			1989
			1530000.00000000
			MAI
			09-30-2020
			1530000.00000000
			09-30-2020
			MAI
			.94400000
			6
			X
			08-31-2020
			242317.00000000
			102432.66000000
			139884.34000000
			124111.66000000
			UW
			CREFC
			F
		
		
			Delta Villas I-IV
			802-824,826-1012 Oakview Drive 902-920,1002-1020
			Delta
			OH
			43515
			Fulton
			MF
			36
			36
			1990
			1340000.00000000
			MAI
			09-29-2020
			1340000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			238081.01000000
			125572.31000000
			112508.70000000
			96736.02000000
			UW
			CREFC
			F
		
		
			Park Ave. Villas I-III
			101-112, 201-210 Park Avenue 301-314
			Antwerp
			OH
			45813
			Paulding
			MF
			36
			36
			1990
			1270000.00000000
			MAI
			09-29-2020
			1270000.00000000
			09-29-2020
			MAI
			.94400000
			6
			X
			08-31-2020
			221354.63000000
			118714.17000000
			102640.46000000
			86867.78000000
			UW
			CREFC
			F
		
		
			Lutz Road Villas I-III
			100-144,101-145 Garden Drive 705-805
			Archbold
			OH
			43502
			Fulton
			MF
			28
			28
			1990
			1100000.00000000
			MAI
			09-29-2020
			1100000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			174619.32000000
			83832.22000000
			90787.10000000
			78519.46000000
			UW
			CREFC
			F
		
		
			Topeka Villas I&II
			214 Morrow Street
			Topeka
			IN
			46571
			Lagrange
			MF
			18
			18
			1998
			850000.00000000
			MAI
			10-02-2020
			850000.00000000
			10-02-2020
			MAI
			.94400000
			6
			X
			08-31-2020
			133784.35000000
			69397.20000000
			64387.15000000
			56500.80000000
			UW
			CREFC
			F
		
		
			Martin House Villas I&II
			301-315, 401-415 Cadillac Street
			Ligonier
			IN
			46767
			Noble
			MF
			18
			18
			1990
			850000.00000000
			MAI
			10-02-2020
			850000.00000000
			10-02-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			132438.06000000
			65333.48000000
			67104.58000000
			59218.24000000
			UW
			CREFC
			F
		
		
			Shipshewana Villas
			265 North State Street
			Shipshewana
			IN
			46565
			Lagrange
			MF
			16
			16
			1999
			700000.00000000
			MAI
			10-02-2020
			700000.00000000
			10-02-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			121074.02000000
			71967.63000000
			49106.39000000
			42096.31000000
			UW
			CREFC
			F
		
		
			LaGrange Villas I&II
			320, 340 West Factory Street
			Lagrange
			IN
			46761
			Lagrange
			MF
			16
			16
			1989
			650000.00000000
			MAI
			10-02-2020
			650000.00000000
			10-02-2020
			MAI
			.93800000
			6
			X
			08-31-2020
			110450.66000000
			58360.73000000
			52089.93000000
			45079.85000000
			UW
			CREFC
			F
		
		
			Crown Point Villas I&II
			200-207, 400-407 Holiday Lane
			Cromwell
			IN
			46732
			Noble
			MF
			16
			16
			1992
			600000.00000000
			MAI
			10-02-2020
			600000.00000000
			10-02-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			111402.40000000
			65053.03000000
			46349.37000000
			39339.29000000
			UW
			CREFC
			F
		
		
			Timber Trace Villas
			1301-1323 Duplex Avenue
			Auburn
			IN
			46706
			De Kalb
			MF
			12
			12
			2003
			600000.00000000
			MAI
			09-30-2020
			600000.00000000
			09-30-2020
			MAI
			.83300000
			6
			X
			08-31-2020
			90278.14000000
			45725.25000000
			44552.89000000
			39295.33000000
			UW
			CREFC
			F
		
		
			Fairmont Villas I&II
			502-504 East Follett Lane
			Fremont
			IN
			46737
			Steuben
			MF
			12
			12
			1993
			530000.00000000
			MAI
			10-02-2020
			530000.00000000
			10-02-2020
			MAI
			.91700000
			6
			X
			08-31-2020
			83662.14000000
			44344.31000000
			39317.83000000
			34060.27000000
			UW
			CREFC
			F
		
		
			Oak Tree Villas
			601-619 W. Warfield
			Garrett
			IN
			46738
			De Kalb
			MF
			12
			12
			1988
			500000.00000000
			MAI
			09-30-2020
			500000.00000000
			09-30-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			80315.24000000
			38237.02000000
			42078.22000000
			36820.66000000
			UW
			CREFC
			F
		
		
			South Oak Villas
			514-532, 534-536 West 2nd Avenue
			Garrett
			IN
			46738
			De Kalb
			MF
			12
			12
			1989
			480000.00000000
			MAI
			09-30-2020
			480000.00000000
			09-30-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			80197.36000000
			44086.84000000
			36110.52000000
			30852.95000000
			UW
			CREFC
			F
		
		
			West Elm Villas
			253-279 Enterprise Avenue
			Wauseon
			OH
			43567
			Fulton
			MF
			12
			12
			1990
			470000.00000000
			MAI
			09-29-2020
			470000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			77700.98000000
			41810.64000000
			35890.34000000
			30632.78000000
			UW
			CREFC
			F
		
		
			Maple Villas
			22158 Maple Court
			Woodburn
			IN
			46797
			Allen
			MF
			8
			8
			1988
			280000.00000000
			MAI
			09-30-2020
			280000.00000000
			09-30-2020
			MAI
			.75000000
			6
			X
			08-31-2020
			53795.57000000
			25895.55000000
			27900.02000000
			24394.98000000
			UW
			CREFC
			F
		
		
			West Unity Villas
			601-607 East Church Street
			West Unity
			OH
			43570
			Williams
			MF
			8
			8
			1990
			290000.00000000
			MAI
			09-29-2020
			290000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			51976.33000000
			27320.81000000
			24655.52000000
			21150.48000000
			UW
			CREFC
			F
		
		
			Shirley Villas
			100 Lee Street
			Shirley
			IN
			47384
			Henry
			MF
			10
			10
			1991
			260000.00000000
			MAI
			09-30-2020
			260000.00000000
			09-30-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			58527.60000000
			39514.94000000
			19012.66000000
			14631.36000000
			UW
			CREFC
			F
		
		
			Schoolstreet Villas
			284 School Street
			Brooklyn
			MI
			49230
			Jackson
			MF
			12
			12
			1993
			330000.00000000
			MAI
			09-29-2020
			330000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			75933.42000000
			58799.37000000
			17134.05000000
			11876.49000000
			UW
			CREFC
			F
		
		
			Riverside Villas
			1001-1023 Park Terrace Boulevard
			Columbia City
			IN
			46725
			Whitley
			MF
			15
			15
			1980
			290000.00000000
			MAI
			10-02-2020
			290000.00000000
			10-02-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			78819.35000000
			59180.80000000
			19638.55000000
			13066.59000000
			UW
			CREFC
			F
		
		
			Ashley Villas
			501-507 South Gonser Avenue
			Ashley
			IN
			46705
			De Kalb
			MF
			4
			4
			1989
			130000.00000000
			MAI
			09-30-2020
			130000.00000000
			09-30-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			25688.90000000
			17245.91000000
			8442.99000000
			6690.47000000
			UW
			CREFC
			F
		
		
			West Side Villas
			515 North Main Street
			Antwerp
			OH
			45813
			Paulding
			MF
			2
			2
			1990
			75000.00000000
			MAI
			09-29-2020
			75000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			13157.27000000
			5965.86000000
			7191.41000000
			6315.15000000
			UW
			CREFC
			F
		
		false
		false
		10780781.59000000
		57381.21000000
		.04750000
		.00014400
		42673.93000000
		14707.28000000
		.00000000
		10766074.31000000
		10766074.31000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		0
		04-07-2022
		05-06-2022
		Argentic Real Estate Finance LLC
		03-03-2020
		10800000.00000000
		120
		03-06-2030
		0
		.03690000
		.03690000
		3
		1
		120
		04-06-2020
		true
		1
		WL
		3
		33210.00000000
		10800000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2029
		.00000000
		.00000000
		
			Paramount Town Center
			16230-16280 Paramount Boulevard
			Paramount
			CA
			90723
			Los Angeles
			RT
			57288
			57288
			1986
			18100000.00000000
			MAI
			01-28-2020
			18100000.00000000
			01-28-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Ross Dressfor Less
			28125
			01-31-2027
			Wells Fargo
			4562
			06-20-2026
			IHOP
			4536
			01-31-2027
			08-30-2020
			1475225.02000000
			399923.31000000
			1075301.71000000
			1042002.31000000
			UW
			CREFC
			2.66000000
			2.58000000
			F
			F
			12-31-2021
		
		false
		false
		10800000.00000000
		33210.00000000
		.03690000
		.00014400
		33210.00000000
		.00000000
		.00000000
		10800000.00000000
		10800000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		0
		04-07-2022
		05-06-2022
		Starwood Mortgage Capital LLC
		03-02-2020
		9500000.00000000
		120
		03-06-2030
		360
		.04200000
		.04200000
		3
		1
		0
		04-06-2020
		true
		1
		WL
		2
		46456.63000000
		9385063.45000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2029
		.00000000
		.00000000
		
			La Quinta Downtown Waco
			911 South 10th Street
			Waco
			TX
			76706
			McLennan
			LO
			118
			118
			2018
			17400000.00000000
			MAI
			02-04-2020
			17400000.00000000
			02-04-2020
			MAI
			.50400000
			6
			01-06-2023
			N
			10-31-2020
			4031263.00000000
			2166526.00000000
			1864737.00000000
			1703486.00000000
			UW
			CREFC
			3.34000000
			3.06000000
			F
			F
		
		false
		false
		9168199.31000000
		46456.63000000
		.04200000
		.00014400
		32088.70000000
		14367.93000000
		.00000000
		9153831.38000000
		9153831.38000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		0
		04-07-2022
		05-06-2022
		Starwood Mortgage Capital LLC
		11-04-2020
		8350000.00000000
		120
		11-06-2030
		0
		.03156000
		.03156000
		3
		1
		120
		12-06-2020
		true
		1
		WL
		3
		21960.50000000
		8350000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			375 Warm Springs
			375 East Warm Springs Road
			Las Vegas
			NV
			89119
			Clark
			OF
			68353
			68353
			2002
			2019
			13100000.00000000
			MAI
			09-03-2020
			13100000.00000000
			09-03-2020
			MAI
			.98200000
			6
			01-06-2023
			N
			State of Nevada (Division of Welfare)
			16669
			12-31-2024
			Dept. of conservation and natural resources
			10658
			06-30-2029
			Assured Partners
			9631
			08-30-2026
			09-30-2020
			1329889.00000000
			367491.00000000
			962398.00000000
			876273.00000000
			UW
			CREFC
			3.60000000
			3.28000000
			F
			F
			12-31-2021
		
		false
		false
		8350000.00000000
		21960.50000000
		.03156000
		.00054400
		21960.50000000
		.00000000
		.00000000
		8350000.00000000
		8350000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		0
		04-07-2022
		05-06-2022
		Citi Real Estate Funding Inc.
		12-04-2020
		8000000.00000000
		120
		12-06-2030
		0
		.03560000
		.03560000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		8000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2023
		09-05-2030
		09-05-2030
		.00000000
		.00000000
		
			4850 Eucalyptus Ave
			4850 Eucalyptus Avenue
			Chino
			CA
			91710
			San Bernardino
			IN
			86204
			86204
			1998
			16100000.00000000
			MAI
			11-04-2020
			16100000.00000000
			11-04-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Balaji Trading, Inc.
			46204
			11-01-2035
			McFerran Furniture
			40000
			11-01-2032
			10-31-2020
			1059973.82000000
			188176.53000000
			871797.29000000
			827617.74000000
			UW
			CREFC
			3.02000000
			2.87000000
			F
			F
			02-16-2022
		
		false
		false
		8000000.00000000
		23733.33000000
		.03560000
		.00014400
		23733.33000000
		.00000000
		.00000000
		8000000.00000000
		8000000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		0
		04-07-2022
		05-06-2022
		UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York
		08-31-2020
		8000000.00000000
		120
		09-06-2030
		360
		.04148000
		.04148000
		3
		1
		0
		10-06-2020
		true
		1
		WL
		2
		38878.96000000
		7967130.24000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2030
		.00000000
		.00000000
		
			6925 Lake Ellenor Drive
			6925 Lake Ellenor Drive
			Orlando
			FL
			38209
			Orange
			OF
			108709
			107391
			1975
			2015
			11850000.00000000
			MAI
			07-17-2020
			11850000.00000000
			07-17-2020
			MAI
			.96200000
			.93820000
			6
			01-06-2023
			N
			Orlando Medical Institute LLC
			12584
			08-31-2025
			HR Supplies,
			11007
			05-31-2024
			Allied Marketing Insurance Group Inc
			7484
			11-30-2024
			09-30-2020
			01-01-2022
			03-31-2022
			1469456.34000000
			367610.00000000
			551540.20000000
			161654.64000000
			917916.14000000
			205955.36000000
			840563.77000000
			186617.36000000
			UW
			CREFC
			116636.88000000
			1.97000000
			1.76580000
			1.80000000
			1.60000000
			F
			F
			03-31-2022
		
		false
		false
		7786528.86000000
		38878.96000000
		.04148000
		.00014400
		26915.43000000
		11963.53000000
		.00000000
		7774565.33000000
		7774565.33000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		1
		04-07-2022
		05-06-2022
		Argentic Real Estate Finance LLC
		12-03-2020
		6750000.00000000
		120
		12-06-2030
		0
		.03375000
		.03375000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		6750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			South Bronx Medical Office
			324-330 East 149th Street
			The Bronx
			NY
			10451
			Bronx
			OF
			40315
			40315
			1931
			1994
			12200000.00000000
			MAI
			11-17-2020
			12200000.00000000
			11-17-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Acacia Network (Casa de Salud)
			22815
			04-30-2031
			HIP of Greater NY
			17500
			01-31-2033
			10-31-2020
			1233105.00000000
			468176.37000000
			764928.63000000
			743881.37000000
			UW
			CREFC
			3.31000000
			3.22000000
			F
			F
			06-30-2021
		
		false
		false
		6750000.00000000
		18984.38000000
		.03375000
		.00014400
		18984.38000000
		.00000000
		.00000000
		6750000.00000000
		6750000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		0
		04-07-2022
		05-06-2022
		Argentic Real Estate Finance LLC
		11-05-2020
		6600000.00000000
		120
		11-06-2030
		0
		.04155000
		.04155000
		3
		1
		120
		12-06-2020
		true
		1
		WL
		3
		22852.50000000
		6600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			Upper West Side Mixed-Use
			57 West 86th Street
			New York
			NY
			10024
			New York
			MU
			11036
			11036
			1930
			2017
			11400000.00000000
			MAI
			09-30-2020
			11400000.00000000
			09-30-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			JP Morgan Chase & Co.
			3500
			07-31-2024
			08-31-2020
			1223075.69000000
			519445.32000000
			703630.37000000
			700105.37000000
			UW
			CREFC
			2.53000000
			2.52000000
			F
			F
			12-31-2021
		
		false
		false
		6600000.00000000
		22852.50000000
		.04155000
		.00014400
		22852.50000000
		.00000000
		.00000000
		6600000.00000000
		6600000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		0
		04-07-2022
		05-06-2022
		Societe Generale Financial Corporation
		12-03-2020
		6264700.00000000
		121
		01-01-2031
		360
		.03480000
		.03480000
		3
		1
		61
		01-01-2021
		true
		1
		WL
		5
		.00000000
		6264700.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		12-31-2022
		09-30-2030
		09-30-2030
		.00000000
		.00000000
		
			2416 Merchant Street
			2416 Merchant Street
			Lexington
			KY
			40511
			Fayette
			IN
			114900
			114900
			1990
			9800000.00000000
			MAI
			11-13-2020
			9800000.00000000
			11-13-2020
			MAI
			1.00000000
			6
			X
			Avon Protection Systems, Inc.
			114900
			01-02-2035
			10-31-2020
			845176.05000000
			224124.40000000
			621051.65000000
			586581.65000000
			UW
			CREFC
			1.84000000
			1.74000000
			F
			F
			12-31-2021
		
		false
		false
		6264700.00000000
		18167.63000000
		.03480000
		.00014400
		18167.63000000
		.00000000
		.00000000
		6264700.00000000
		6264700.00000000
		05-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		1
		04-07-2022
		05-06-2022
		Argentic Real Estate Finance LLC
		12-03-2020
		6250000.00000000
		120
		12-06-2030
		0
		.03375000
		.03375000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		6250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			4781 Broadway
			4781-4789 Broadway
			New York
			NY
			10034
			New York
			MU
			17726
			17726
			1951
			1969
			13150000.00000000
			MAI
			11-17-2020
			13150000.00000000
			11-17-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			NY Presbyterian Hospital
			16325
			12-31-2030
			Town Drugh at Broadway
			1401
			04-30-2023
			10-31-2020
			1260796.32000000
			427928.94000000
			832867.38000000
			820208.48000000
			UW
			CREFC
			3.89000000
			3.84000000
			F
			F
			06-30-2021
		
		false
		false
		6250000.00000000
		17578.13000000
		.03375000
		.00014400
		17578.13000000
		.00000000
		.00000000
		6250000.00000000
		6250000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		0
		04-07-2022
		05-06-2022
		Starwood Mortgage Capital LLC
		10-30-2020
		6100000.00000000
		120
		11-06-2030
		0
		.03060000
		.03060000
		3
		1
		120
		12-06-2020
		true
		1
		WL
		3
		15555.00000000
		6100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			2803 NE Loop 410
			2803 Northeast Interstate 410 Loop
			San Antonio
			TX
			78218
			Bexar
			IN
			74733
			74733
			1983
			2019
			9400000.00000000
			MAI
			09-29-2020
			9400000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Masmada Activites LLC
			10610
			01-31-2026
			AVIVA San Antonio LLC
			8510
			09-30-2025
			Soldier's Angels
			8000
			03-31-2024
			09-30-2020
			1002231.00000000
			211266.00000000
			790965.00000000
			701285.00000000
			UW
			CREFC
			4.18000000
			3.71000000
			F
			F
			12-31-2021
		
		false
		false
		6100000.00000000
		15555.00000000
		.03060000
		.00014400
		15555.00000000
		.00000000
		.00000000
		6100000.00000000
		6100000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		0
		04-07-2022
		05-06-2022
		Starwood Mortgage Capital LLC
		11-19-2020
		5600000.00000000
		120
		12-06-2030
		0
		.03763000
		.03763000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		5600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			7th Street Mixed Use
			410-418 7th Street
			Oakland
			CA
			94607
			Alameda
			MU
			32870
			32870
			1998
			2008
			9240000.00000000
			MAI
			09-16-2020
			9240000.00000000
			09-16-2020
			MAI
			.98500000
			6
			01-06-2023
			N
			Chanco LLC
			8899
			Alegria Community Living
			3596
			ProActive Business Solutions
			1820
			09-30-2020
			837930.00000000
			335972.00000000
			501958.00000000
			484872.00000000
			UW
			CREFC
			2.35000000
			2.27000000
			F
			F
			01-01-2022
		
		false
		false
		5600000.00000000
		17560.67000000
		.03763000
		.00014400
		17560.67000000
		.00000000
		.00000000
		5600000.00000000
		5600000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		0
		04-07-2022
		05-06-2022
		Societe Generale Financial Corporation
		03-02-2020
		5500000.00000000
		120
		04-01-2030
		300
		.04180000
		.04180000
		3
		1
		0
		05-01-2020
		true
		1
		WL
		2
		29580.44000000
		5418168.56000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-31-2029
		.00000000
		.00000000
		
			Hampton Inn Alamogordo
			1295 Hamilton Road
			Alamogordo
			NM
			88310
			Otero
			LO
			70
			70
			1999
			2018
			8700000.00000000
			MAI
			11-25-2019
			8700000.00000000
			11-25-2019
			MAI
			.69300000
			6
			01-01-2023
			N
			08-31-2020
			2260688.38000000
			1189631.80000000
			1071056.59000000
			980629.05000000
			UW
			CREFC
			3.02000000
			2.76000000
			F
			F
		
		false
		false
		5246133.05000000
		29580.44000000
		.04180000
		.00014400
		18274.03000000
		11306.41000000
		.00000000
		5234826.64000000
		5234826.64000000
		05-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		0
		04-07-2022
		05-06-2022
		Starwood Mortgage Capital LLC
		01-24-2020
		5000000.00000000
		120
		02-06-2030
		0
		.03694000
		.03694000
		3
		1
		120
		03-06-2020
		true
		1
		PP
		3
		15391.67000000
		5000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2029
		.00000000
		.00000000
		
			McCarthy Ranch
			15-251 Ranch Drive
			Milpitas
			CA
			95035
			Santa Clara
			RT
			265994
			265994
			1994
			74400000.00000000
			MAI
			12-04-2019
			74400000.00000000
			12-04-2019
			MAI
			.83600000
			6
			01-06-2023
			N
			Best Buy
			51250
			01-31-2025
			Big Al's
			46000
			04-30-2034
			Sportsman's Warehouse
			31610
			08-31-2028
			07-31-2020
			5379369.00000000
			1576791.00000000
			3802578.00000000
			3549884.00000000
			UW
			CREFC
			2.26000000
			2.11000000
			F
			F
			12-31-2021
		
		false
		false
		5000000.00000000
		15391.67000000
		.03694000
		.00015650
		15391.67000000
		.00000000
		.00000000
		5000000.00000000
		5000000.00000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		0
		04-07-2022
		05-06-2022
		Starwood Mortgage Capital LLC
		11-05-2020
		4150000.00000000
		120
		11-06-2030
		360
		.03605000
		.03605000
		3
		1
		0
		12-06-2020
		true
		1
		WL
		2
		18879.44000000
		4143587.85000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			Storage Xxtra Hwy 155
			6 Farris Drive
			McDonough
			GA
			30253
			Henry
			SS
			67142
			67142
			2017
			7000000.00000000
			MAI
			10-23-2020
			7000000.00000000
			10-23-2020
			MAI
			.91500000
			6
			01-06-2023
			N
			09-30-2020
			638031.00000000
			263953.00000000
			374078.00000000
			367364.00000000
			UW
			CREFC
			1.65000000
			1.62000000
			F
			F
		
		false
		false
		4040856.69000000
		18879.44000000
		.03605000
		.00014400
		12139.41000000
		6740.03000000
		.00000000
		4034116.66000000
		4034116.66000000
		05-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		0
		04-07-2022
		05-06-2022
		Starwood Mortgage Capital LLC
		05-10-2019
		4075000.00000000
		120
		06-06-2029
		0
		.04416000
		.04416000
		3
		1
		120
		07-06-2019<