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 19, 2022 to May 13, 2022

Commission File Number of issuing entity:  333-226123-09

Central Index Key Number of issuing entity:  0001814389

JPMDB Commercial Mortgage Securities Trust 2020-COR7
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226123

Central Index Key Number of depositor:  0001013611

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Exact name of depositor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable):  0001555524

LoanCore Capital Markets LLC
(Exact name of sponsor as specified in its charter)

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

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

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

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

John Miller (212) 272-8363
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4149481
38-4149482
(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-SB

     

     

  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 13, 2022 a distribution was made to holders of the certificates issued by JPMDB Commercial Mortgage Securities Trust 2020-COR7.

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 J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by JPMDB Commercial Mortgage Securities Trust 2020-COR7 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from April 19, 2022 to May 13, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on February 14, 2022. The CIK number for the Depositor is 0001013611.

JPMorgan Chase Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G on February 14, 2022. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.

LoanCore Capital Markets LLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 8, 2022. The CIK number for LoanCore Capital Markets LLC is 0001555524.

German American Capital Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 15, 2022. The CIK number for German American Capital Corporation is 0001541294.

Goldman Sachs Mortgage Company filed its most recent Rule 15Ga-1 Form ABS-15G on May 12, 2022. The CIK number for Goldman Sachs Mortgage Company is 0001541502.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 24, 2022 under Commission File No. 333-226123-09 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 24, 2022 under Commission File No. 333-226123-09 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for JPMDB Commercial Mortgage Securities Trust 2020-COR7, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

04/18/2022

$367,463.96

  Current Distribution Date

05/13/2022

$369,363.96

 

REO Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/13/2022

$0.00

 

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for JPMDB Commercial Mortgage Securities Trust 2020-COR7, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/18/2022

$6,390.25

  Current Distribution Date

05/13/2022

$6,182.14

 

Interest Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/13/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/13/2022

$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 JPMDB Commercial Mortgage Securities Trust 2020-COR7, relating to the May 13, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 24, 2022 under Commission File No. 333-226123-09 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 24, 2022 under Commission File No. 333-226123-09 and incorporated by reference herein).

(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.

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Depositor)

 

/s/ John Miller
John Miller, Executive Director

Date: May 24, 2022

 

 


jpc20cr7_ex991-202205.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

05/13/22

JPMDB Commercial Mortgage Securities Trust 2020-COR7

Determination Date:

05/09/22

 

Next Distribution Date:

06/15/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2020-COR7

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

 

 

Certificate Factor Detail

3

 

General Information Number

(212) 834-3813

 

Certificate Interest Reconciliation Detail

4

 

383 Madison Avenue, 8th Floor | New York, NY 10179 | 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

askmidlandls.com

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

Midland Loan Services, a Division of PNC Bank, National

 

 

 

 

 

Association

 

 

Mortgage Loan Detail (Part 1)

13-14

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Mortgage Loan Detail (Part 2)

15-16

 

10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States

 

Principal Prepayment Detail

17

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

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

 

Collateral Stratification and Historical Detail

20

Certificate Administrator

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

 

 

Specially Serviced Loan Detail - Part 1

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

Specially Serviced Loan Detail - Part 2

22

 

 

 

trustadministrationgroup@wellsfargo.com

Modified Loan Detail

23

 

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

 

 

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

46652JAS1

1.066400%

13,360,000.00

9,878,697.59

251,931.92

8,778.87

0.00

0.00

260,710.79

9,626,765.67

30.15%

30.00%

A-2

46652JAT9

2.214700%

49,250,000.00

49,250,000.00

0.00

90,894.98

0.00

0.00

90,894.98

49,250,000.00

30.15%

30.00%

A-3

46652JAU6

1.806400%

80,800,000.00

80,800,000.00

0.00

121,630.93

0.00

0.00

121,630.93

80,800,000.00

30.15%

30.00%

A-4

46652JAV4

1.915200%

145,000,000.00

145,000,000.00

0.00

231,420.00

0.00

0.00

231,420.00

145,000,000.00

30.15%

30.00%

A-5

46652JAW2

2.179800%

193,813,000.00

193,813,000.00

0.00

352,061.31

0.00

0.00

352,061.31

193,813,000.00

30.15%

30.00%

A-SB

46652JAX0

2.050800%

26,960,000.00

26,960,000.00

0.00

46,074.64

0.00

0.00

46,074.64

26,960,000.00

30.15%

30.00%

A-S

46652JBA9

2.536100%

56,374,000.00

56,374,000.00

0.00

119,141.75

0.00

0.00

119,141.75

56,374,000.00

22.36%

22.25%

B

46652JBB7

3.293700%

25,460,000.00

25,460,000.00

0.00

69,881.34

0.00

0.00

69,881.34

25,460,000.00

18.85%

18.75%

C

46652JBC5

3.724377%

37,279,000.00

37,279,000.00

0.00

115,700.89

0.00

0.00

115,700.89

37,279,000.00

13.70%

13.63%

D

46652JAC6

1.750000%

22,732,000.00

22,732,000.00

0.00

33,150.83

0.00

0.00

33,150.83

22,732,000.00

10.55%

10.50%

E

46652JAE2

1.750000%

8,001,000.00

8,001,000.00

0.00

11,668.13

0.00

0.00

11,668.13

8,001,000.00

9.45%

9.40%

F-RR

46652JAG7

3.724377%

14,730,000.00

14,730,000.00

0.00

45,716.73

0.00

0.00

45,716.73

14,730,000.00

7.41%

7.38%

G-RR

46652JAJ1

3.724377%

15,457,000.00

15,457,000.00

0.00

47,973.08

0.00

0.00

47,973.08

15,457,000.00

5.28%

5.25%

H-RR

46652JAL6

3.724377%

7,274,000.00

7,274,000.00

0.00

22,575.93

0.00

0.00

22,575.93

7,274,000.00

4.27%

4.25%

NR-RR*

46652JAN2

3.724377%

30,915,614.00

30,915,614.00

0.00

95,951.18

0.00

0.00

95,951.18

30,915,614.00

0.00%

0.00%

R

46652JAQ5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

727,405,614.00

723,924,311.59

251,931.92

1,412,620.59

0.00

0.00

1,664,552.51

723,672,379.67

 

 

 

 

X-A

46652JAY8

1.653477%

565,557,000.00

562,075,697.59

0.00

774,482.52

0.00

0.00

774,482.52

561,823,765.67

 

 

X-B

46652JAZ5

0.430677%

25,460,000.00

25,460,000.00

0.00

9,137.54

0.00

0.00

9,137.54

25,460,000.00

 

 

X-D

46652JAA0

1.974377%

30,733,000.00

30,733,000.00

0.00

50,565.45

0.00

0.00

50,565.45

30,733,000.00

 

 

Notional SubTotal

 

621,750,000.00

618,268,697.59

0.00

834,185.51

0.00

0.00

834,185.51

618,016,765.67

 

 

 

Deal Distribution Total

 

 

 

251,931.92

2,246,806.10

0.00

0.00

2,498,738.02

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

 

the underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 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

46652JAS1

739.42347231

18.85717964

0.65710105

0.00000000

0.00000000

0.00000000

0.00000000

19.51428069

720.56629266

A-2

46652JAT9

1,000.00000000

0.00000000

1.84558335

0.00000000

0.00000000

0.00000000

0.00000000

1.84558335

1,000.00000000

A-3

46652JAU6

1,000.00000000

0.00000000

1.50533329

0.00000000

0.00000000

0.00000000

0.00000000

1.50533329

1,000.00000000

A-4

46652JAV4

1,000.00000000

0.00000000

1.59600000

0.00000000

0.00000000

0.00000000

0.00000000

1.59600000

1,000.00000000

A-5

46652JAW2

1,000.00000000

0.00000000

1.81649998

0.00000000

0.00000000

0.00000000

0.00000000

1.81649998

1,000.00000000

A-SB

46652JAX0

1,000.00000000

0.00000000

1.70900000

0.00000000

0.00000000

0.00000000

0.00000000

1.70900000

1,000.00000000

A-S

46652JBA9

1,000.00000000

0.00000000

2.11341665

0.00000000

0.00000000

0.00000000

0.00000000

2.11341665

1,000.00000000

B

46652JBB7

1,000.00000000

0.00000000

2.74475020

0.00000000

0.00000000

0.00000000

0.00000000

2.74475020

1,000.00000000

C

46652JBC5

1,000.00000000

0.00000000

3.10364790

0.00000000

0.00000000

0.00000000

0.00000000

3.10364790

1,000.00000000

D

46652JAC6

1,000.00000000

0.00000000

1.45833319

0.00000000

0.00000000

0.00000000

0.00000000

1.45833319

1,000.00000000

E

46652JAE2

1,000.00000000

0.00000000

1.45833396

0.00000000

0.00000000

0.00000000

0.00000000

1.45833396

1,000.00000000

F-RR

46652JAG7

1,000.00000000

0.00000000

3.10364766

0.00000000

0.00000000

0.00000000

0.00000000

3.10364766

1,000.00000000

G-RR

46652JAJ1

1,000.00000000

0.00000000

3.10364754

0.00000000

0.00000000

0.00000000

0.00000000

3.10364754

1,000.00000000

H-RR

46652JAL6

1,000.00000000

0.00000000

3.10364724

0.00000000

0.00000000

0.00000000

0.00000000

3.10364724

1,000.00000000

NR-RR

46652JAN2

1,000.00000000

0.00000000

3.10364788

0.00000000

0.00891524

0.00000000

0.00000000

3.10364788

1,000.00000000

R

46652JAQ5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

46652JAY8

993.84447119

0.00000000

1.36941550

0.00000000

0.00000000

0.00000000

0.00000000

1.36941550

993.39901313

X-B

46652JAZ5

1,000.00000000

0.00000000

0.35889788

0.00000000

0.00000000

0.00000000

0.00000000

0.35889788

1,000.00000000

X-D

46652JAA0

1,000.00000000

0.00000000

1.64531448

0.00000000

0.00000000

0.00000000

0.00000000

1.64531448

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

8,778.87

0.00

8,778.87

0.00

0.00

0.00

8,778.87

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

90,894.98

0.00

90,894.98

0.00

0.00

0.00

90,894.98

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

121,630.93

0.00

121,630.93

0.00

0.00

0.00

121,630.93

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

231,420.00

0.00

231,420.00

0.00

0.00

0.00

231,420.00

0.00

 

A-5

04/01/22 - 04/30/22

30

0.00

352,061.31

0.00

352,061.31

0.00

0.00

0.00

352,061.31

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

46,074.64

0.00

46,074.64

0.00

0.00

0.00

46,074.64

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

774,482.52

0.00

774,482.52

0.00

0.00

0.00

774,482.52

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

9,137.54

0.00

9,137.54

0.00

0.00

0.00

9,137.54

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

50,565.45

0.00

50,565.45

0.00

0.00

0.00

50,565.45

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

119,141.75

0.00

119,141.75

0.00

0.00

0.00

119,141.75

0.00

 

B

04/01/22 - 04/30/22

30

0.00

69,881.34

0.00

69,881.34

0.00

0.00

0.00

69,881.34

0.00

 

C

04/01/22 - 04/30/22

30

0.00

115,700.89

0.00

115,700.89

0.00

0.00

0.00

115,700.89

0.00

 

D

04/01/22 - 04/30/22

30

0.00

33,150.83

0.00

33,150.83

0.00

0.00

0.00

33,150.83

0.00

 

E

04/01/22 - 04/30/22

30

0.00

11,668.13

0.00

11,668.13

0.00

0.00

0.00

11,668.13

0.00

 

F-RR

04/01/22 - 04/30/22

30

0.00

45,716.73

0.00

45,716.73

0.00

0.00

0.00

45,716.73

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

47,973.08

0.00

47,973.08

0.00

0.00

0.00

47,973.08

0.00

 

H-RR

04/01/22 - 04/30/22

30

0.00

22,575.93

0.00

22,575.93

0.00

0.00

0.00

22,575.93

0.00

 

NR-RR

04/01/22 - 04/30/22

30

274.77

95,951.18

0.00

95,951.18

0.00

0.00

0.00

95,951.18

275.62

 

Totals

 

 

274.77

2,246,806.10

0.00

2,246,806.10

0.00

0.00

0.00

2,246,806.10

275.62

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,498,738.02

 

(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

2,257,334.45

Master Servicing Fee

2,629.68

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,183.52

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

301.64

ARD Interest

0.00

Operating Advisor Fee

1,172.19

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

241.31

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,257,334.45

Total Fees

10,528.34

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

251,931.92

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

251,931.92

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificate holders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,246,806.10

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

251,931.92

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 Certificate holders and Others

2,498,738.02

Total Funds Collected

2,509,266.37

Total Funds Distributed

2,509,266.36

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

723,924,311.76

723,924,311.76

Beginning Certificate Balance

723,924,311.59

(-) Scheduled Principal Collections

251,931.92

251,931.92

(-) Principal Distributions

251,931.92

(-) 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

723,672,379.84

723,672,379.84

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

723,924,311.76

723,924,311.76

Ending Certificate Balance

723,672,379.67

Ending Actual Collateral Balance

723,672,379.84

723,672,379.84

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.17)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.17)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.72%

 

 

 

 

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

 

9,999,999 or less

12

82,593,457.28

11.41%

88

3.9519

2.299690

1.49 or less

5

94,662,700.69

13.08%

88

4.4701

1.366089

10,000,000 to 19,999,999

12

168,493,896.02

23.28%

75

3.6471

2.401376

1.50 to 1.99

14

265,515,242.69

36.69%

84

3.9170

1.802598

20,000,000 to 29,999,999

11

237,400,000.00

32.80%

86

3.3615

2.833311

2.00 to 2.49

5

101,850,000.00

14.07%

78

3.8625

2.371100

30,000,000 to 39,999,999

5

166,185,026.54

22.96%

84

4.0889

2.098884

2.50 to 2.99

7

93,344,436.46

12.90%

93

3.3751

2.688185

 

40,000,000 or greater

1

69,000,000.00

9.53%

93

4.1930

1.750000

3.00 or greater

10

168,300,000.00

23.26%

78

3.1857

3.781218

 

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

(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.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

       State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Alabama

2

7,596,036.31

1.05%

94

4.1424

1.385141

Totals

149

723,672,379.84

100.00%

84

3.7417

2.399895

Arizona

1

15,000,000.00

2.07%

33

3.3500

4.440000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

           Property Type³

 

 

 

California

27

295,454,288.37

40.83%

78

3.6869

2.292730

 

 

 

 

 

 

 

Florida

2

24,574,326.53

3.40%

88

4.1521

1.738097

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Georgia

1

1,975,000.00

0.27%

92

3.8600

1.670000

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Illinois

19

46,543,623.69

6.43%

79

3.5179

3.086736

Industrial

67

79,496,784.38

10.99%

67

3.5642

3.059487

Indiana

1

807,804.63

0.11%

92

3.9550

1.420000

Mixed Use

4

100,650,000.00

13.91%

94

3.3962

2.499160

Kansas

1

554,161.41

0.08%

53

3.5500

3.570000

Mobile Home Park

1

5,700,000.00

0.79%

94

4.1360

2.080000

Kentucky

9

5,585,237.11

0.77%

65

3.6716

2.924592

Multi-Family

1

8,612,820.21

1.19%

94

3.6500

2.850000

Maryland

1

754,602.77

0.10%

53

3.5500

3.570000

Office

53

605,104,180.70

83.62%

83

3.7913

2.390003

Massachusetts

1

10,000,000.00

1.38%

93

3.1100

4.420000

Other

13

24,717,265.68

3.42%

87

3.5015

1.802814

Minnesota

7

2,963,387.98

0.41%

53

3.5500

3.570000

Retail

10

27,787,735.00

3.84%

94

3.7646

2.509842

Mississippi

2

4,037,548.11

0.56%

92

3.9068

1.546933

Totals

149

723,672,379.84

100.00%

84

3.7417

2.399895

Nevada

1

13,574,291.94

1.88%

94

4.0070

1.900000

 

 

 

 

 

 

 

New Jersey

3

3,120,596.90

0.43%

53

3.5500

3.570000

 

 

 

 

 

 

 

New York

4

178,662,820.21

24.69%

92

3.1117

3.024843

 

 

 

 

 

 

 

North Carolina

2

36,503,467.49

5.04%

91

3.7048

1.314939

 

 

 

 

 

 

 

Ohio

7

2,534,585.85

0.35%

59

3.6090

3.256962

 

 

 

 

 

 

 

Pennsylvania

6

45,831,821.82

6.33%

91

3.6367

2.176580

 

 

 

 

 

 

 

South Carolina

2

22,300,000.00

3.08%

94

3.6996

2.681211

 

 

 

 

 

 

 

Texas

6

14,416,645.65

1.99%

80

4.3464

2.045373

 

 

 

 

 

 

 

Utah

1

34,500,000.00

4.77%

94

4.2420

2.400000

 

 

 

 

 

 

 

Virginia

41

77,202,958.44

10.67%

76

4.9207

1.870363

 

 

 

 

 

 

 

Washington

1

5,700,000.00

0.79%

94

4.1360

2.080000

 

 

 

 

 

 

 

Washington, DC

1

1,875,580.76

0.26%

94

4.1700

1.380000

 

 

 

 

 

 

 

 

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

 

3.00000% or less

4

77,500,000.00

10.71%

92

2.8481

3.684194

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.00001% to 3.50000%

10

151,481,616.25

20.93%

86

3.3439

2.897897

13 months to 24 months

2

37,400,000.00

5.17%

53

3.5500

3.570000

 

3.50001% to 4.00000%

16

275,924,594.35

38.13%

75

3.6816

2.249092

25 months to 36 months

36

635,000,106.62

87.75%

86

3.6377

2.405572

 

4.00001% to 4.50000%

8

167,493,896.02

23.14%

93

4.1771

1.886479

37 months to 48 months

3

51,272,273.22

7.09%

83

5.1693

1.476065

 

4.50001% or greater

3

51,272,273.22

7.09%

83

5.1693

1.476065

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

(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.

 

 

 

 

 

 

 

 

 

 

 

 

© 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

10

180,822,273.22

24.99%

58

4.0210

2.433783

Interest Only

24

423,600,000.00

58.53%

78

3.5119

2.768460

 

85 months or greater

31

542,850,106.62

75.01%

93

3.6487

2.388607

360 months or less

17

300,072,379.84

41.47%

92

4.0662

1.879607

 

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

(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.

 

 

 

 

 

 

 

 

 

 

 

 

© 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

11

165,973,088.76

22.93%

80

4.0280

2.343044

 

 

 

None

 

 

12 months or less

29

523,199,291.08

72.30%

84

3.6179

2.417923

 

 

 

 

 

 

13 months to 24 months

1

34,500,000.00

4.77%

94

4.2420

2.400000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

41

723,672,379.84

100.00%

84

3.7417

2.399895

 

 

 

 

 

(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.

 

 

 

 

 

 

 

 

 

 

© 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

 

1

30504828

OF

Various

CA

Actual/360

4.193%

241,097.50

0.00

0.00

N/A

02/06/30

--

69,000,000.00

69,000,000.00

05/06/22

 

2A1-C4-B

30318175

OF

New York

NY

Actual/360

2.990%

24,916.67

0.00

0.00

N/A

12/06/29

--

10,000,000.00

10,000,000.00

04/06/22

 

2A2-C2-B

30318176

OF

New York

NY

Actual/360

2.990%

49,833.33

0.00

0.00

N/A

12/06/29

--

20,000,000.00

20,000,000.00

04/06/22

 

2A3-C7

30318177

OF

New York

NY

Actual/360

2.990%

68,520.83

0.00

0.00

N/A

12/06/29

--

27,500,000.00

27,500,000.00

04/06/22

 

3A1

30318178

OF

Campbell

CA

Actual/360

3.690%

61,500.00

0.00

0.00

N/A

03/06/27

--

20,000,000.00

20,000,000.00

05/06/22

 

3A4

30318181

OF

Campbell

CA

Actual/360

3.690%

71,955.00

0.00

0.00

N/A

03/06/27

--

23,400,000.00

23,400,000.00

05/06/22

 

4A2

30502638

OF

Various

VA

Actual/360

5.300%

140,075.61

41,161.93

0.00

N/A

04/06/29

--

31,715,232.10

31,674,070.17

05/06/22

 

4A6

30502642

OF

Various

VA

Actual/360

5.300%

42,447.15

12,473.32

0.00

N/A

04/06/29

--

9,610,676.37

9,598,203.05

05/06/22

 

5A1-6

30318182

MU

New York

NY

Actual/360

3.160%

52,666.67

0.00

0.00

N/A

03/06/30

--

20,000,000.00

20,000,000.00

04/06/22

 

5A1-7

30318183

MU

New York

NY

Actual/360

3.160%

52,666.67

0.00

0.00

N/A

03/06/30

--

20,000,000.00

20,000,000.00

04/06/22

 

6A1-A5

30505868

Various     Various

Various

Actual/360

3.550%

88,750.00

0.00

0.00

N/A

10/09/26

--

30,000,000.00

30,000,000.00

05/09/22

 

6A1-A8

30505871

IN

Various

Various

Actual/360

3.550%

21,891.67

0.00

0.00

N/A

10/09/26

--

7,400,000.00

7,400,000.00

05/09/22

 

7

30504435

OF

Charlotte

NC

Actual/360

3.693%

107,481.65

60,377.16

0.00

N/A

12/06/29

--

34,924,989.09

34,864,611.93

05/06/22

 

8

30505198

OF

Pittsburgh

PA

Actual/360

3.700%

108,533.52

53,716.23

0.00

N/A

03/01/30

--

35,200,060.67

35,146,344.44

05/01/22

 

9

30505080

OF

Midvale

UT

Actual/360

4.242%

121,957.50

0.00

0.00

N/A

03/06/30

--

34,500,000.00

34,500,000.00

05/06/22

 

10A1-F

30505809

OF

San Francisco

CA

Actual/360

3.522%

53,455.84

0.00

0.00

N/A

03/10/25

--

18,213,750.00

18,213,750.00

05/10/22

 

11A2-F

30505812

OF

San Francisco

CA

Actual/360

3.522%

45,601.48

0.00

0.00

N/A

03/10/25

--

15,536,250.00

15,536,250.00

05/10/22

 

12A2

30504432

98

Los Angeles

CA

Actual/360

3.500%

70,000.00

0.00

0.00

N/A

09/06/29

--

24,000,000.00

24,000,000.00

05/06/22

 

13

30503529

OF

Sunrise

FL

Actual/360

4.150%

76,083.33

0.00

0.00

N/A

08/01/29

--

22,000,000.00

22,000,000.00

05/01/22

 

14

30504889

MU

Columbia

SC

Actual/360

3.686%

62,960.63

0.00

0.00

N/A

03/06/30

--

20,500,000.00

20,500,000.00

05/06/22

 

15A9

30318184

OF

Los Angeles

CA

Actual/360

2.440%

40,666.67

0.00

0.00

N/A

04/01/30

--

20,000,000.00

20,000,000.00

04/01/22

 

16A1-C5

30318185

OF

Sunnyvale

CA

Actual/360

3.490%

58,166.67

0.00

0.00

N/A

02/06/30

--

20,000,000.00

20,000,000.00

05/06/22

 

17

30318186

OF

Panorama City

CA

Actual/360

3.985%

61,435.42

0.00

0.00

N/A

03/06/30

--

18,500,000.00

18,500,000.00

05/06/22

 

18

30504825

OF

Roseville

CA

Actual/360

3.470%

52,772.92

0.00

0.00

N/A

02/06/30

--

18,250,000.00

18,250,000.00

05/06/22

 

19A5

30530027

Various      Various

Various

Actual/360

3.379%

37,309.79

0.00

0.00

N/A

11/06/29

--

13,250,000.00

13,250,000.00

05/06/22

 

19A7

30530029

IN

Rockford

IL

Actual/360

3.379%

9,855.42

0.00

0.00

N/A

11/06/29

--

3,500,000.00

3,500,000.00

05/06/22

 

20

30505143

MU

Los Angeles

CA

Actual/360

3.690%

46,432.50

0.00

0.00

N/A

03/01/30

--

15,100,000.00

15,100,000.00

05/01/22

 

21A3

30505956

OF

Phoenix

AZ

Actual/360

3.350%

41,875.00

0.00

0.00

N/A

02/05/25

--

15,000,000.00

15,000,000.00

05/05/22

 

 

 

 

 

© 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

 

22

30504849

OF

Henderson

NV

Actual/360

4.007%

45,396.22

20,781.70

0.00

N/A

03/06/30

--

13,595,073.64

13,574,291.94

05/06/22

 

23

30318187

Various     Various

Various

Actual/360

4.170%

38,524.13

16,476.22

0.00

N/A

03/06/30

--

11,086,080.30

11,069,604.08

05/06/22

 

24A3-2

30505243

OF

Framingham

MA

Actual/360

3.110%

25,916.67

0.00

0.00

N/A

02/06/30

--

10,000,000.00

10,000,000.00

05/06/22

 

25A3

30504373

OF

Houston

TX

Actual/360

4.630%

38,583.33

0.00

0.00

N/A

04/06/29

--

10,000,000.00

10,000,000.00

05/06/22

 

26

30318188

MF

Depew

NY

Actual/360

3.650%

26,239.96

14,016.48

0.00

N/A

03/06/30

--

8,626,836.69

8,612,820.21

05/06/22

 

27

30530091

RT

St Charles

IL

Actual/360

3.750%

26,250.00

0.00

0.00

N/A

04/06/30

--

8,400,000.00

8,400,000.00

05/06/22

 

28

30504560

OF

Various

Various

Actual/360

3.860%

25,813.75

0.00

0.00

N/A

01/06/30

--

8,025,000.00

8,025,000.00

05/06/22

 

29

30530090

RT

Plainfield

IL

Actual/360

3.350%

20,923.73

13,451.93

0.00

N/A

04/06/30

--

7,495,068.18

7,481,616.25

05/06/22

 

30A3

30530095

RT

Various

Various

Actual/360

3.955%

24,610.69

11,001.16

0.00

N/A

01/06/30

--

7,467,212.62

7,456,211.46

05/06/22

 

31

30504127

OF

Emeryville

CA

Actual/360

4.179%

22,984.50

0.00

0.00

N/A

12/06/29

--

6,600,000.00

6,600,000.00

05/06/22

 

32

30504796

MH

Everett

WA

Actual/360

4.136%

19,646.00

0.00

0.00

N/A

03/06/30

--

5,700,000.00

5,700,000.00

05/06/22

 

33

30505113

MU

Brooklyn

NY

Actual/360

4.150%

17,464.58

0.00

0.00

N/A

03/01/30

--

5,050,000.00

5,050,000.00

05/01/22

 

34

30504409

IN

Schaumburg

IL

Actual/360

3.534%

14,071.45

8,475.79

0.00

N/A

12/06/29

--

4,778,082.10

4,769,606.31

05/06/22

 

Totals

 

 

 

 

 

 

2,257,334.45

251,931.92

0.00

 

 

 

723,924,311.76

723,672,379.84

 

 

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

 

1

5,849,925.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A1-C4-B

97,193,792.77

0.00

--

--

--

0.00

0.00

24,895.83

24,895.83

0.00

0.00

 

 

2A2-C2-B

97,193,792.77

0.00

--

--

--

0.00

0.00

49,791.67

49,791.67

0.00

0.00

 

 

2A3-C7

97,193,792.77

0.00

--

--

--

0.00

0.00

68,463.53

68,463.53

0.00

0.00

 

 

3A1

7,422,771.98

0.00

--

--

--

0.00

0.00

0.00

0.00

218,117.98

0.00

 

 

3A4

7,422,771.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A2

13,854,243.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A6

13,854,243.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A1-6

49,603,804.00

0.00

--

--

--

0.00

0.00

52,625.01

52,625.01

0.00

0.00

 

 

5A1-7

49,603,804.00

0.00

--

--

--

0.00

0.00

52,625.01

52,625.01

0.00

0.00

 

 

6A1-A5

53,613,411.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A1-A8

53,613,411.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

3,132,555.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,981,853.39

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10A1-F

26,908,089.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11A2-F

22,930,825.80

5,749,790.36

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12A2

4,860,069.59

1,190,160.28

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

1,820,348.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,370,382.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15A9

70,170,677.94

0.00

--

--

--

0.00

0.00

40,625.01

40,625.01

0.00

0.00

 

 

16A1-C5

37,062,811.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,508,415.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,602,535.31

0.00

--

--

--

0.00

0.00

0.00

0.00

26,728.20

0.00

 

 

19A5

12,223,711.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19A7

12,223,711.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

897,036.79

248,729.28

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21A3

14,463,489.51

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

 

22

1,463,619.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

865,847.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24A3-2

12,819,915.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25A3

3,360,000.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,335,737.05

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,389,255.93

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

759,914.32

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,148,053.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30A3

4,057,153.09

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

553,633.41

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

500,958.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

342,192.48

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

507,062.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

790,679,624.01

7,188,679.92

 

 

 

0.00

0.00

289,026.06

289,026.06

244,846.18

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/13/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.741712%

3.724260%

84

04/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.741829%

3.724377%

85

03/15/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.741932%

3.724479%

86

02/15/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.742080%

3.724628%

87

01/14/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.742184%

3.724731%

88

12/15/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.742285%

3.724831%

89

11/16/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.742399%

3.724945%

90

10/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.742498%

3.725044%

91

09/15/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.742611%

3.725157%

92

08/13/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.742710%

3.725254%

93

07/15/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

35,250,000.00

0

0.00

0

0.00

 

3.742807%

3.725352%

94

06/15/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

3.742919%

3.725463%

95

(1) 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

2A1-C4-B

30318175

04/06/22

0

B

 

24,895.83

24,895.83

0.00

10,000,000.00

 

 

 

 

 

 

 

2A2-C2-B

30318176

04/06/22

0

B

 

49,791.67

49,791.67

0.00

20,000,000.00

 

 

 

 

 

 

 

2A3-C7

30318177

04/06/22

0

B

 

68,463.53

68,463.53

0.00

27,500,000.00

 

 

 

 

 

 

 

5A1-6

30318182

04/06/22

0

B

 

52,625.01

52,625.01

0.00

20,000,000.00

 

 

 

 

 

 

 

5A1-7

30318183

04/06/22

0

B

 

52,625.01

52,625.01

0.00

20,000,000.00

 

 

 

 

 

 

 

15A9

30318184

04/01/22

0

B

 

40,625.01

40,625.01

0.00

20,000,000.00

 

 

 

 

 

 

 

Totals

 

 

 

 

 

289,026.06

289,026.06

0.00

117,500,000.00

 

 

 

 

 

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

 

48,750,000

48,750,000

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

80,800,000

80,800,000

0

 

 

0

 

> 60 Months

 

594,122,380

594,122,380

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

May-22

723,672,380

723,672,380

0

0

0

 

0

 

Apr-22

723,924,312

723,924,312

0

0

0

 

0

 

Mar-22

724,156,074

724,156,074

0

0

0

 

0

 

Feb-22

724,384,377

724,384,377

0

0

0

 

0

 

Jan-22

724,564,691

724,564,691

0

0

0

 

0

 

Dec-21

724,734,314

724,734,314

0

0

0

 

0

 

Nov-21

724,918,271

724,918,271

0

0

0

 

0

 

Oct-21

725,086,595

725,086,595

0

0

0

 

0

 

Sep-21

725,269,302

725,269,302

0

0

0

 

0

 

Aug-21

725,436,337

725,436,337

0

0

0

 

0

 

Jul-21

725,602,762

725,602,762

0

0

0

 

0

 

Jun-21

725,783,637

725,783,637

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

4A2

30502638

32,460,520.23

5.30000%

32,460,520.23             5.30000%

8

08/04/20

08/06/20

08/17/20

4A6

30502642

9,836,521.27

5.30000%

9,836,521.27              5.30000%

8

08/04/20

08/06/20

08/17/20

8

30505198

0.00

3.70000%

                 0.00

         3.70000%

8

06/24/21

06/24/21

06/30/21

Totals

 

42,297,041.50

 

42,297,041.50

 

 

 

 

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)

 

 

 

 

 

No interest shortfalls this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 


(null)


	
		Prospectus Loan ID
		1
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		01-09-2020
		69000000.00000000
		120
		02-06-2030
		360
		.04193000
		.04193000
		3
		1
		48
		03-06-2020
		true
		1
		WL
		5
		249134.08000000
		69000000.00000000
		1
		5
		5
		0
		true
		true
		false
		false
		false
		11-05-2029
		.00000000
		.00000000
		
			29903 Agoura Property
			29903 Agoura Road
			Agoura
			CA
			91301
			Los Angeles
			OF
			103394
			103394
			1981
			2005
			30400000.00000000
			MAI
			09-06-2019
			30400000.00000000
			09-06-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			PNMAC
			50924
			06-30-2024
			Nuance
			34256
			09-30-2024
			Nationwide Medical
			13665
			01-31-2022
			3056698.00000000
			1178812.00000000
			1877886.00000000
			1694901.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			29899 Agoura Property
			29899 Agoura Road
			Agoura
			CA
			91301
			Los Angeles
			OF
			78620
			78590
			2008
			26000000.00000000
			MAI
			09-06-2019
			26000000.00000000
			09-06-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			Cydcor
			26406
			12-31-2028
			The LA Rams
			23462
			08-31-2024
			Chatsworth Products
			9367
			09-30-2023
			2672976.00000000
			905481.00000000
			1767495.00000000
			1622148.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			LA County Office Portfolio
			5230 Las Virgenes Rd
			Calabasas
			CA
			91302
			Los Angeles
			OF
			77025
			77025
			1997
			20000000.00000000
			MAI
			09-06-2019
			20000000.00000000
			09-06-2019
			MAI
			.95000000
			6
			07-06-2022
			N
			WESTERN GENERAL INSURANCE
			32581
			02-28-2025
			Nationwide Medical
			13407
			09-30-2026
			Insurance company
			9693
			04-30-2023
			2073113.00000000
			961029.00000000
			1112084.00000000
			936276.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Topanga Warner Financial Center
			5855 Topanga Canyon Boulevard
			Woodland Hills
			CA
			91367
			Los Angeles
			OF
			50019
			50019
			1981
			15000000.00000000
			MAI
			09-06-2019
			15000000.00000000
			09-06-2019
			MAI
			.92600000
			6
			07-06-2022
			N
			JML Law Firm
			10020
			06-30-2025
			Union Bank of California
			8068
			06-30-2027
			Stuppler & company
			6401
			03-31-2026
			1740799.00000000
			805970.00000000
			934829.00000000
			803222.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			29901 Agoura Property
			29901 Agoura Road
			Agoura
			CA
			91301
			Los Angeles
			OF
			37758
			37758
			1979
			10200000.00000000
			MAI
			09-06-2019
			10200000.00000000
			09-06-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			Motor Vehicle Software Corp
			37758
			06-30-2028
			1030673.00000000
			408699.00000000
			621974.00000000
			545786.00000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		69000000.00000000
		241097.50000000
		.04193000
		.00017250
		241097.50000000
		.00000000
		.00000000
		69000000.00000000
		69000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		1
		04-12-2022
		05-09-2022
		Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association, DBR Investments Co. Limited, Wells Fargo Bank, National Association
		11-25-2019
		57500000.00000000
		120
		12-06-2029
		0
		.02990000
		.02990000
		3
		1
		120
		01-06-2020
		true
		1
		A1
		3
		148046.53000000
		57500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2029
		.00000000
		.00000000
		
			1633 Broadway
			1633 Broadway
			New York
			NY
			10019
			New York
			OF
			2553030
			2561512
			1972
			2013
			2400000000.00000000
			MAI
			10-24-2019
			2400000000.00000000
			10-24-2019
			MAI
			.98400000
			6
			07-06-2022
			N
			Allianz Asset Mgmt of America
			320911
			01-31-2031
			WMG Acquisition Corp
			293888
			07-31-2029
			Showtime Networks Inc
			261196
			01-31-2026
			05-31-2020
			190585947.00000000
			71435784.00000000
			119150163.00000000
			116677727.00000000
			UW
			CREFC
			3.93000000
			3.84000000
			F
			F
			09-30-2021
		
		false
		false
		57500000.00000000
		143270.83000000
		.02990000
		.00013650
		143270.83000000
		.00000000
		.00000000
		57500000.00000000
		57500000.00000000
		04-06-2022
		2
		false
		143151.03000000
		.00000000
		.00000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		1
		04-12-2022
		05-09-2022
		DBR Investments Co. Limited
		03-02-2020
		43400000.00000000
		84
		03-06-2027
		0
		.03690000
		.03690000
		3
		1
		84
		04-06-2020
		true
		1
		PP
		3
		137903.50000000
		43400000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			675 Creekside Way
			675 Creekside Way
			Campbell
			CA
			95008
			Santa Clara
			OF
			177815
			177815
			2016
			143000000.00000000
			MAI
			01-01-2021
			143000000.00000000
			01-01-2021
			MAI
			1.00000000
			6
			07-06-2022
			N
			8x8
			177815
			12-31-2030
			10300299.00000000
			2397845.00000000
			7902454.00000000
			7866891.00000000
			UW
			CREFC
			2.53000000
			2.52000000
			F
			F
			12-31-2021
		
		false
		false
		43400000.00000000
		133455.00000000
		.03690000
		.00017250
		133455.00000000
		.00000000
		.00000000
		43400000.00000000
		43400000.00000000
		05-06-2022
		2
		false
		.00000000
		218117.98000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		03-28-2019
		43000000.00000000
		120
		04-06-2029
		360
		.05300000
		.05300000
		3
		1
		0
		05-06-2019
		true
		1
		PP
		2
		235423.56000000
		42387895.68000000
		1
		22
		22
		0
		false
		true
		true
		false
		true
		07-05-2022
		02-05-2029
		02-05-2029
		.00000000
		.00000000
		
			Battlefield Tech I - Battlefield
			510 Independence Parkway
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			97081
			97081
			1999
			14100000.00000000
			MAI
			01-07-2019
			14100000.00000000
			01-07-2019
			MAI
			.89400000
			6
			X
			U.S. Coast Guard Community
			27498
			01-31-2027
			Antech Systems, Inc.
			23581
			05-31-2023
			CDYNE Corporation
			23424
			04-30-2026
			03-31-2020
			1641235.00000000
			464172.00000000
			1177063.00000000
			1027456.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Independence Place - Battlefield
			676 Independence Parkway
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			73345
			73345
			2008
			11200000.00000000
			MAI
			01-07-2019
			11200000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Woolpert, Inc.
			11259
			03-31-2022
			City of Chesapeake
			7739
			10-31-2022
			TEKsystems
			7515
			10-31-2026
			03-31-2020
			1734449.00000000
			566305.00000000
			1168144.00000000
			1044131.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Independence Tech - Battlefield
			700 Independence Parkway
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			96807
			96807
			2001
			13400000.00000000
			MAI
			01-07-2019
			13400000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			General Dynamics Information
			46745
			01-31-2023
			Emprise Corporation
			23501
			10-31-2023
			Consumer Portfolio Services
			21705
			08-31-2025
			03-31-2020
			1552007.00000000
			460658.00000000
			1091349.00000000
			940313.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Dendrite - Greenbriar
			1309 Executive Blvd
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			49870
			49870
			2001
			8500000.00000000
			MAI
			01-07-2019
			8500000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Cegedim Dendrite
			49870
			06-30-2022
			03-31-2020
			1140747.00000000
			347270.00000000
			793477.00000000
			710407.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Liberty III - Greenbriar
			1317 Executive Blvd
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			73583
			73583
			2007
			12400000.00000000
			MAI
			01-07-2019
			12400000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Burns & McDonnell Engineering Company, Inc.
			25625
			07-31-2030
			RRMM Architects, P.C.
			24688
			06-30-2024
			Gannet Satellite Information Network, Inc.
			7580
			11-30-2024
			03-31-2020
			1703553.00000000
			579811.00000000
			1123742.00000000
			1006253.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Reflections II - Lynnhaven
			200 Golden Oak Ct
			Virginia Beach
			VA
			23452
			Virginia Beach (city)
			OF
			74290
			74290
			1988
			10900000.00000000
			MAI
			01-07-2019
			10900000.00000000
			01-07-2019
			MAI
			.84100000
			6
			X
			Tidewater Mortgage S
			21636
			08-31-2022
			HII Mission Driven I
			10950
			12-31-2023
			Ironclad Technology
			9952
			05-31-2022
			03-31-2020
			1315851.00000000
			511023.00000000
			804828.00000000
			685641.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Liberty II - Greenbrier
			1301 Executive Blvd
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			50020
			50020
			2006
			8100000.00000000
			MAI
			01-07-2019
			8100000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			CACI Inc. Federal
			23884
			03-31-2024
			Chesapeake Hospital
			13160
			05-31-2029
			03-31-2020
			1158540.00000000
			430355.00000000
			728185.00000000
			647807.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Lake Center II - Battlefield
			505 Independence Parkway
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			63568
			63568
			2000
			8500000.00000000
			MAI
			01-07-2019
			8500000.00000000
			01-07-2019
			MAI
			.97200000
			6
			X
			CDYNE Corporation
			22126
			01-31-2026
			KBR Wyle Service
			5964
			01-31-2027
			McDonnough Bolyard Pe
			4776
			04-30-2026
			03-31-2020
			1276818.00000000
			506992.00000000
			769826.00000000
			664487.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Liberty IV - Greenbriar
			1313 Executive Blvd
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			49870
			49870
			2002
			8500000.00000000
			MAI
			01-07-2019
			8500000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Sutherland Global Services Inc.
			49870
			09-30-2024
			Cellco Partnership
			09-30-2022
			03-31-2020
			913640.00000000
			245927.00000000
			667712.00000000
			587859.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Reflections III - Lynnhaven
			208 Golden Oak Ct
			Virginia Beach
			VA
			23452
			Virginia Beach (city)
			OF
			63825
			63825
			1989
			9000000.00000000
			MAI
			01-07-2019
			9000000.00000000
			01-07-2019
			MAI
			.94600000
			6
			X
			Wells Fargo Advisors, LLC
			15199
			08-31-2026
			Merrill Lynch, Pierce, Fenner & Smith Incorporated
			14693
			02-29-2028
			Elmer F. Ramiscal
			3485
			12-31-2028
			03-31-2020
			1163614.00000000
			448022.00000000
			715592.00000000
			612611.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Liberty I - Greenbriar
			1305 Executive Blvd
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			49865
			49865
			2002
			7100000.00000000
			MAI
			01-07-2019
			7100000.00000000
			01-07-2019
			MAI
			.81200000
			6
			X
			Schenker, Inc.
			26283
			01-31-2022
			VSolvIt
			7097
			01-31-2025
			Precision Spinal Care Inc.
			2298
			03-31-2027
			03-31-2020
			877947.00000000
			407712.00000000
			470235.00000000
			391593.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Battlefield Tech - Battlefield
			500 Independence Pkwy
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			51000
			51000
			2001
			7400000.00000000
			MAI
			01-07-2019
			7400000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Childrens Hospital of the Kin
			38213
			05-31-2026
			Chesapeake Ear
			12787
			12-31-2030
			03-31-2020
			855826.00000000
			201768.00000000
			654058.00000000
			573274.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Lake Center I - Battlefield
			501 Independence Parkway
			Chesapeake
			VA
			23320
			Chesapeake (city)
			OF
			61146
			63474
			2000
			8000000.00000000
			MAI
			01-07-2019
			8000000.00000000
			01-07-2019
			MAI
			.90100000
			6
			X
			Antech Systems, Inc
			9832
			05-31-2022
			C&F Mortgage Corpo
			7332
			11-30-2024
			Apogee Solutions, Inc
			4425
			01-31-2025
			03-31-2020
			1247637.00000000
			504547.00000000
			743090.00000000
			647755.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Oxford Plaza - Hampton Center
			1 Enterprise Pkwy
			Hampton
			VA
			23666
			Hampton (city)
			OF
			63029
			63029
			1987
			7700000.00000000
			MAI
			01-07-2019
			7700000.00000000
			01-07-2019
			MAI
			.65200000
			6
			X
			Science Systems & Applications
			30755
			11-30-2026
			Ulliman Schutte - Al (
			4994
			12-31-2022
			Battelle Memorial Institute
			4270
			07-31-2024
			03-31-2020
			797415.00000000
			436790.00000000
			360625.00000000
			267958.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Airport Business Center - Lynnhaven
			1457 Miller Store Road
			Virginia Beach
			VA
			23455
			Virginia Beach (city)
			IN
			65192
			65192
			1988
			6100000.00000000
			MAI
			01-07-2019
			6100000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Ultralife Corporation
			32522
			04-30-2024
			Continental Tide Defense System
			16350
			04-30-2024
			Tangent Health LLC
			8262
			02-28-2030
			03-31-2020
			682520.00000000
			160590.00000000
			521930.00000000
			425707.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Reflections I - Lynnhaven
			2809 S. Lynnhaven Road
			Virginia Beach
			VA
			23452
			Virginia Beach (city)
			OF
			62924
			62924
			1987
			9500000.00000000
			MAI
			01-07-2019
			9500000.00000000
			01-07-2019
			MAI
			.74900000
			6
			X
			City of Virginia Bea (cityofva)
			29594
			12-31-2024
			AGVIQ, LLC
			10625
			05-31-2024
			Locust Hill Consulting & Tech
			6086
			12-31-2022
			03-31-2020
			993473.00000000
			420842.00000000
			572631.00000000
			481921.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Olympia Place - Hampton Center
			22 Enterprise Pkwy
			Hampton
			VA
			23666
			Hampton (city)
			OF
			72444
			72444
			1990
			8900000.00000000
			MAI
			01-07-2019
			8900000.00000000
			01-07-2019
			MAI
			.76200000
			6
			X
			intergraph
			11023
			11-30-2025
			Mathew Thompson III
			9356
			10-31-2022
			York Risk Services
			5861
			09-30-2024
			03-31-2020
			1027606.00000000
			456302.00000000
			571304.00000000
			472787.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Parkway - Hampton Center
			521 Butler Farm Road
			Hampton
			VA
			23666
			Hampton (city)
			OF
			44651
			44651
			1989
			6300000.00000000
			MAI
			01-07-2019
			6300000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			03-31-2020
			567856.00000000
			140351.00000000
			427505.00000000
			360021.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Lakefront Plaza - Hampton Center
			21 Enterprise Pkwy
			Hampton
			VA
			23666
			Hampton (city)
			OF
			75915
			75915
			1998
			9100000.00000000
			MAI
			01-07-2019
			9100000.00000000
			01-07-2019
			MAI
			.59000000
			6
			X
			Air National Guard
			9950
			04-30-2023
			Science and Technology
			6577
			11-30-2024
			Analytical Mechanics
			6219
			08-31-2024
			03-31-2020
			874882.00000000
			498244.00000000
			376638.00000000
			289091.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Oceana Center One - Lynnhaven
			484 Viking Drive
			Virginia Beach
			VA
			23452
			Virginia Beach (city)
			OF
			39804
			39633
			1987
			5400000.00000000
			MAI
			01-07-2019
			5400000.00000000
			01-07-2019
			MAI
			.43300000
			6
			X
			City of Virginia Bea
			20437
			03-31-2025
			Brock & Scott, PLLC (brock)
			3831
			Nations Lending Corporation
			3031
			01-31-2024
			03-31-2020
			358058.00000000
			224104.00000000
			133955.00000000
			98664.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Lynnhaven V - Lynnhaven
			629 Phoenix Drive
			Virginia Beach
			VA
			23452
			Virginia Beach (city)
			OF
			24549
			24549
			1996
			2900000.00000000
			MAI
			01-07-2019
			2900000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Precision Measurements
			6904
			Eliza  Hope Foundation
			5766
			08-31-2023
			Center for Autism and Related
			4070
			01-31-2023
			03-31-2020
			363187.00000000
			92851.00000000
			270336.00000000
			232358.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			5 Manhattan - Hampton Venter
			5 Manhattan Square
			Hampton
			VA
			23666
			Hampton (city)
			OF
			17068
			17068
			1999
			2200000.00000000
			MAI
			01-07-2019
			2200000.00000000
			01-07-2019
			MAI
			1.00000000
			6
			X
			Jacobs Technology, Inc.
			17068
			02-29-2024
			03-31-2020
			244690.00000000
			103786.00000000
			140904.00000000
			115529.00000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		41325908.47000000
		236158.01000000
		.05300000
		.00013650
		182522.76000000
		53635.25000000
		.00000000
		41272273.22000000
		41272273.22000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		08-06-2020
		98
		.00000000
		04-06-2029
	
	
		Prospectus Loan ID
		5
		1
		04-12-2022
		05-09-2022
		Goldman Sachs Bank USA, Bank of America, N.A.
		03-06-2020
		40000000.00000000
		120
		03-06-2030
		0
		.03160000
		.03160000
		3
		1
		120
		04-06-2020
		true
		1
		PP
		3
		108844.44000000
		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
			07-06-2022
			N
			Truist Financial Corporation
			84470
			04-30-2024
			Allen & Company
			70924
			09-30-2033
			Ralph Lauren
			49164
			06-30-2029
			74193553.00000000
			22888769.00000000
			51304783.00000000
			50675427.00000000
			UW
			CREFC
			2.94000000
			2.90000000
			F
			F
			12-31-2021
		
		false
		false
		40000000.00000000
		105333.34000000
		.03160000
		.00013650
		105333.34000000
		.00000000
		.00000000
		40000000.00000000
		40000000.00000000
		04-06-2022
		2
		false
		105250.02000000
		.00000000
		.00000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		1
		04-12-2022
		05-09-2022
		Deutsche Bank AG, acting through its New York Branch
		05-13-2020
		37400000.00000000
		77
		10-09-2026
		0
		.03550000
		.03550000
		3
		1
		77
		06-09-2020
		true
		1
		A2
		3
		114329.72000000
		37400000.00000000
		1
		68
		65
		0
		true
		true
		true
		false
		false
		04-08-2026
		04-08-2026
		.00000000
		.00000000
		
			Bridgewater Center 1
			1120 US Highway 22
			Bridgewater
			NJ
			08807
			Somerset
			WH
			437117
			437117
			1951
			1994
			52700000.00000000
			MAI
			07-29-2019
			52700000.00000000
			07-29-2019
			MAI
			.00500000
			6
			X
			Linemart NJ Inc.
			370000
			04-30-2031
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			401 E Laraway Rd
			401 East Laraway Road
			Joliet
			IL
			60433
			Will
			WH
			475104
			475104
			2005
			42300000.00000000
			MAI
			07-22-2019
			42300000.00000000
			07-22-2019
			MAI
			1.00000000
			6
			X
			Amazon
			475104
			07-31-2025
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Rochelle 1
			501 South Steward Road
			Rochelle
			IL
			61068
			Ogle
			WH
			579575
			579575
			2005
			34600000.00000000
			MAI
			08-01-2019
			34600000.00000000
			08-01-2019
			MAI
			1.00000000
			6
			X
			Del Monte Foods, Inc.
			312750
			04-30-2024
			Clarkwestern Dietrich Building Systems LLC
			266825
			10-14-2028
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			350A Salem Church Rd
			350A Salem Church Road
			Mechanicsburg
			PA
			17050
			Cumberland
			WH
			405100
			405100
			1990
			33000000.00000000
			MAI
			07-15-2019
			33000000.00000000
			07-15-2019
			MAI
			1.00000000
			6
			X
			Exel Inc.
			205100
			09-30-2023
			Exel, Inc.
			200000
			09-30-2023
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Romeoville Bldg 1
			208-214 South Pinnacle Drive
			Romeoville
			IL
			60446
			Will
			WH
			199924
			199924
			2016
			1994
			30100000.00000000
			MAI
			07-24-2019
			30100000.00000000
			07-24-2019
			MAI
			1.00000000
			6
			X
			Sealed Air Corporation
			106876
			07-31-2023
			Amazon.com Services, LLC - DCH6
			93048
			07-31-2029
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			251 E Laraway Rd
			251 East Laraway Road
			Joliet
			IL
			60433
			Will
			WH
			374460
			374460
			2005
			28400000.00000000
			MAI
			07-22-2019
			28400000.00000000
			07-22-2019
			MAI
			1.00000000
			6
			X
			National Distribution Centers, LLC
			374460
			07-31-2027
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			7940 Kentucky
			7940 Kentucky Drive
			Florence
			KY
			41042
			Boone
			IN
			128077
			128077
			1992
			29000000.00000000
			MAI
			07-15-2019
			29000000.00000000
			07-15-2019
			MAI
			.94700000
			6
			X
			The United States of America
			121345
			10-31-2028
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Mountain Top Distribution Center 2
			1 Philips Drive
			Mountain Top
			PA
			18707
			Luzerne
			WH
			400000
			400000
			1992
			24100000.00000000
			MAI
			08-01-2019
			24100000.00000000
			08-01-2019
			MAI
			1.00000000
			6
			X
			Signify North America Corp
			400000
			01-31-2027
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Enterprise Parkway
			2000 Enterprise Parkway
			Hampton
			VA
			23666
			Hampton (city)
			IN
			402652
			402652
			1996
			23400000.00000000
			MAI
			07-19-2019
			.76600000
			4
			X
			TRG Customer Solutions, Inc.
			34109
			12-31-2022
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Cavalier I
			1400 Cavalier Boulevard
			Chesapeake
			VA
			23323
			Chesapeake (city)
			WH
			300117
			300117
			1969
			23100000.00000000
			MAI
			07-19-2019
			23100000.00000000
			07-19-2019
			MAI
			.77000000
			6
			X
			Barton Mines Company, L.L.C.
			102099
			04-30-2026
			Noble Sales Co., Inc.
			33385
			01-31-2024
			Lasership, Inc.
			33370
			12-31-2021
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			1910 International
			1910 International Way
			Hebron
			KY
			41048
			Boone
			WH
			300000
			300000
			1990
			2004
			20800000.00000000
			MAI
			07-16-2019
			20800000.00000000
			07-16-2019
			MAI
			1.00000000
			6
			X
			Qualis Automotive, L.L.C.
			300000
			10-31-2022
			Pratt Retail Specialists, LLC
			10-31-2022
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Glen Dale
			7100 Holladay Tyler Road
			Glen Dale
			MD
			20769
			Prince George's
			WH
			314590
			314590
			1968
			19200000.00000000
			MAI
			07-12-2019
			19200000.00000000
			07-12-2019
			MAI
			.53500000
			6
			X
			Amazon.com Services LLC - DLD7_P1
			138837
			08-31-2025
			Upper Crust Bakery Limited Partnership
			118315
			10-31-2028
			American Combustion Industries, Inc.
			23297
			06-30-2024
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Romeoville Bldg 2
			208-214 South Pinnacle Drive
			Romeoville
			IL
			60446
			Will
			WH
			199924
			199924
			2016
			18900000.00000000
			MAI
			07-24-2019
			18900000.00000000
			07-24-2019
			MAI
			.30900000
			6
			X
			King Solutions, Inc.
			138235
			05-31-2028
			Corplex USA LLC
			61689
			09-30-2027
			Comcast Cable Communications Management, LLC
			11-23-2030
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Enterprise Distribution Center 1
			10550 Toebben Drive
			Independence
			KY
			41051
			Boone
			WH
			275000
			275000
			2005
			17500000.00000000
			MAI
			07-15-2019
			17500000.00000000
			07-15-2019
			MAI
			1.00000000
			6
			X
			Commonwealth Warehouse, Inc.
			275000
			04-30-2023
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			2270 Woodale
			2270-2280 Woodale Drive
			Mounds View
			MN
			55112
			Ramsey
			WH
			144783
			144783
			1990
			17100000.00000000
			MAI
			07-12-2019
			17100000.00000000
			07-12-2019
			MAI
			1.00000000
			6
			X
			Woodcraft Industries, Inc.
			94148
			04-30-2027
			Coag Medical LLC
			30121
			General Services Administration
			20514
			05-31-2023
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			2950 Lexington Ave South
			2950 Lexington Avenue South
			Eagan
			MN
			55121
			Dakota
			WH
			184545
			184545
			1979
			16800000.00000000
			MAI
			07-12-2019
			16800000.00000000
			07-12-2019
			MAI
			1.00000000
			6
			X
			CIP -  Bell International Laboratories, Incorporated
			122032
			05-31-2031
			Bell International Laboratories, Incorporated
			37553
			05-31-2031
			Consolidated Precision Products Corp.
			24960
			05-31-2031
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Rivers Bend Center 1B
			801 Liberty Way
			Chester
			VA
			23836
			Chesterfield
			WH
			170800
			170800
			1998
			16700000.00000000
			MAI
			07-16-2019
			16700000.00000000
			07-16-2019
			MAI
			1.00000000
			6
			X
			Merit Medical Systems, Inc.
			79652
			12-31-2022
			Trident
			46275
			04-30-2027
			Trident Graphics NA LLC
			44873
			04-30-2027
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			DFW Logistics Center (Bldg 4)
			2701 Esters Boulevard
			Dallas
			TX
			75261
			Dallas
			WH
			144000
			144000
			2018
			16400000.00000000
			MAI
			07-12-2019
			16400000.00000000
			07-12-2019
			MAI
			1.00000000
			6
			X
			The Coca-Cola Company
			144000
			08-31-2023
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Rivers Bend Center 1C
			12730 Kingston Avenue
			Chester
			VA
			23836
			Chesterfield
			IN
			158400
			158400
			2001
			15800000.00000000
			MAI
			07-16-2019
			15800000.00000000
			07-16-2019
			MAI
			1.00000000
			6
			X
			Capital One Services, LLC
			158400
			08-31-2023
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Territorial
			3 Territorial Court
			Bolingbrook
			IL
			60440
			Will
			IN
			125448
			125448
			2001
			15500000.00000000
			MAI
			07-24-2019
			15500000.00000000
			07-24-2019
			MAI
			1.00000000
			6
			X
			Chicago Office Technology Group, Inc.
			125448
			05-08-2023
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Diamond Hill 2
			1920 Campostella Road
			Chesapeake
			VA
			23324
			Chesapeake (city)
			WH
			224620
			224620
			1997
			15400000.00000000
			MAI
			07-19-2019
			15400000.00000000
			07-19-2019
			MAI
			1.00000000
			6
			X
			Amazon.com Services, LLC - DOR1
			224620
			09-30-2026
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Rivers Bend Center 2A
			500 HP Way
			Chester
			VA
			23836
			Chesterfield
			WH
			144000
			144000
			1997
			15200000.00000000
			MAI
			07-16-2019
			15200000.00000000
			07-16-2019
			MAI
			1.00000000
			6
			X
			Lidl US Trading, LLC
			84087
			07-31-2027
			Bimbo Bakeries USA, Inc.
			57668
			12-31-2025
			Common Area
			2245
			07-31-2027
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Rivers Bend Center 1A
			701 Liberty Way
			Chester
			VA
			23836
			Chesterfield
			IN
			123980
			123980
			1998
			15000000.00000000
			MAI
			07-16-2019
			15000000.00000000
			07-16-2019
			MAI
			1.00000000
			6
			X
			Maximus Federal Services, Inc.
			123980
			06-30-2022
			Comcast Cable Communications Management, LLC
			04-23-2030
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Diamond Hill 3
			1960 Diamond Hill Road
			Chesapeake
			VA
			23324
			Chesapeake (city)
			WH
			267010
			267010
			1974
			14900000.00000000
			MAI
			07-19-2019
			14900000.00000000
			07-19-2019
			MAI
			.62600000
			6
			X
			Amazon.com Services LLC - DOR_P1
			200210
			09-30-2026
			Carroll's, LLC
			66800
			05-31-2026
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Whippany Business Center 1
			One Apollo Drive
			Whippany
			NJ
			07981
			Morris
			WH
			120000
			120000
			1975
			1985
			14700000.00000000
			MAI
			07-29-2019
			14700000.00000000
			07-29-2019
			MAI
			.74600000
			6
			X
			State of New Jersey
			28211
			Publishers Circulation Fulfillment, Inc.
			19476
			02-28-2023
			Samuels, Inc.
			16788
			10-31-2023
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			The Colony Land
			NWQ of Memorial Drive and Main Street
			The Colony
			TX
			75056
			Denton
			98
			14200000.00000000
			MAI
			07-21-2019
			4
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		
			Shawnee Distribution Center 1
			8515 Hedge Lane Terrace
			Shawnee
			KS
			66227
			Johnson
			WH
			223200
			223200
			2003
			14100000.00000000
			MAI
			07-10-2019
			14100000.00000000
			07-10-2019
			MAI
			1.00000000
			6
			X
			Ford Motor Company
			223200
			09-30-2023
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Rivers Bend Center 2B
			600 HP Way
			Chester
			VA
			23836
			Chesterfield
			WH
			158400
			158400
			1997
			13900000.00000000
			MAI
			08-01-2019
			13900000.00000000
			08-01-2019
			MAI
			1.00000000
			6
			X
			Lidl US Trading, LLC
			158400
			07-31-2027
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			7930 Kentucky
			7930 Kentucky Drive
			Florence
			KY
			41042
			Boone
			WH
			219300
			219300
			1999
			2004
			13800000.00000000
			MAI
			07-15-2019
			13800000.00000000
			07-15-2019
			MAI
			1.00000000
			6
			X
			Aristech Surfaces, LLC
			109650
			05-31-2026
			Graham Packaging Pet Technologies, Inc.
			109650
			12-31-2024
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Dues Dr Distribution Center 1
			4225 Dues Drive
			West Chester
			OH
			45246
			Butler
			WH
			303000
			303000
			1972
			13600000.00000000
			MAI
			07-16-2019
			.40300000
			4
			X
			Republic Wire, Inc.
			122860
			11-30-2022
			Lasership Inc
			64640
			04-30-2023
			Wulco
			58000
			09-30-2024
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Gibraltar
			455 Gibraltar Drive
			Bolingbrook
			IL
			60440
			Will
			IN
			110000
			110000
			2002
			13500000.00000000
			MAI
			07-24-2019
			13500000.00000000
			07-24-2019
			MAI
			1.00000000
			6
			X
			Jernberg Industries, LLC
			110000
			01-31-2024
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Diamond Hill 1
			1910 Campostella Road
			Chesapeake
			VA
			23324
			Chesapeake (city)
			WH
			152600
			152600
			1980
			13500000.00000000
			MAI
			07-19-2019
			13500000.00000000
			07-19-2019
			MAI
			1.00000000
			6
			X
			Eska USA B.V., Inc.
			152600
			05-31-2024
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			DFW Logistics Center (Bldg 3)
			2650 Esters Boulevard
			Dallas
			TX
			75261
			Dallas
			WH
			120000
			120000
			2018
			13500000.00000000
			MAI
			07-12-2019
			13500000.00000000
			07-12-2019
			MAI
			1.00000000
			6
			X
			Siemens Postal, Parcel & Airport Logistics LLC
			120000
			06-30-2023
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Elk Grove Distribution Center 1
			1325 Pratt Boulevard
			Elk Grove Village
			IL
			60007
			Cook
			WH
			150700
			150700
			1970
			2018
			13100000.00000000
			MAI
			07-11-2019
			13100000.00000000
			07-11-2019
			MAI
			1.00000000
			6
			X
			Acme Industries, Inc.
			150700
			08-31-2028
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			1000 Lucas Way
			1000 Lucas Way
			Hampton
			VA
			23666
			Hampton (city)
			WH
			120000
			120000
			1992
			13100000.00000000
			MAI
			07-19-2019
			13100000.00000000
			07-19-2019
			MAI
			1.00000000
			6
			X
			Measurement Specialties, Inc.
			120000
			07-31-2024
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Lakeview
			100-130 Lakeview Parkway
			Vernon Hills
			IL
			60061
			Lake
			WH
			132851
			132851
			1998
			2015
			13000000.00000000
			MAI
			07-11-2019
			13000000.00000000
			07-11-2019
			MAI
			1.00000000
			6
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			DFW Logistics Center (Bldg 5)
			750 Royal Lane
			Dallas
			TX
			75261
			Dallas
			WH
			116157
			116157
			2017
			12300000.00000000
			MAI
			07-12-2019
			12300000.00000000
			07-12-2019
			MAI
			1.00000000
			6
			X
			Aramark Refreshment Services, LLC
			52557
			12-31-2028
			Newkirk Logistics, Inc.
			42600
			12-31-2023
			R.S. Hughes Co., Inc.
			21000
			05-31-2028
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			9756 International
			9756 International Boulevard
			West Chester
			OH
			45246
			Butler
			WH
			192000
			192000
			1990
			11700000.00000000
			MAI
			07-16-2019
			11700000.00000000
			07-16-2019
			MAI
			1.00000000
			6
			X
			Taylor Logistics, Inc.
			192000
			01-31-2024
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			350B Salem Church Rd
			350B Salem Church Road
			Mechanicsburg
			PA
			17050
			Cumberland
			WH
			134500
			134500
			1990
			11000000.00000000
			MAI
			07-15-2019
			11000000.00000000
			07-15-2019
			MAI
			1.00000000
			6
			X
			Exel Inc.
			134500
			09-30-2023
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			6105 Trenton Ln
			6105 Trenton Lane North
			Plymouth
			MN
			55442
			Hennepin
			WH
			122032
			122032
			1994
			11000000.00000000
			MAI
			07-11-2019
			11000000.00000000
			07-11-2019
			MAI
			.77400000
			6
			X
			Amazon
			51648
			05-31-2025
			Parsons Electric LLC
			42822
			03-31-2030
			Uni-Systems Engineering Inc.
			16868
			08-31-2031
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			300 Salem Church Rd
			300 Salem Church Road
			Mechanicsburg
			PA
			17050
			Cumberland
			WH
			120000
			120000
			1991
			10900000.00000000
			MAI
			07-15-2019
			10900000.00000000
			07-15-2019
			MAI
			1.00000000
			6
			X
			Exel Inc.
			120000
			09-30-2023
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Tower
			161 Tower Drive
			Burr Ridge
			IL
			60527
			Cook
			IN
			118101
			118101
			1982
			10600000.00000000
			MAI
			07-24-2019
			10600000.00000000
			07-24-2019
			MAI
			.77000000
			6
			X
			Leafguard Holdings, Inc.
			23629
			08-31-2026
			Skender Group LLC
			15902
			08-31-2026
			Fitzgerald Marketing and Comm
			14346
			04-30-2022
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			1940 Fernbrook Ln
			1940 Fernbrook Lane North
			Plymouth
			MN
			55447
			Hennepin
			WH
			107812
			107812
			1974
			10800000.00000000
			MAI
			07-11-2019
			10800000.00000000
			07-11-2019
			MAI
			.97100000
			6
			X
			Signature Designer Services LLC
			23000
			07-31-2023
			Winfield Solutions, LLC
			19155
			03-31-2027
			Cheney, Inc.
			18000
			02-28-2027
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Production Distribution Center 1
			100 Production Drive
			Harrison
			OH
			45030
			Hamilton
			WH
			232880
			232880
			1965
			7916472.42000000
			MAI
			07-16-2019
			7916472.41650000
			07-16-2019
			MAI
			1.00000000
			6
			X
			Wayne/Scott Fetzer Company
			232880
			09-30-2028
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Culpeper
			13129 Airpark Drive
			Elkwood
			VA
			22718
			Culpeper
			WH
			150000
			150000
			1990
			1985
			10400000.00000000
			MAI
			07-16-2019
			10400000.00000000
			07-16-2019
			MAI
			1.00000000
			6
			X
			UFP Elkwood, LLC
			150000
			07-31-2022
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Fairfield Distribution Center 1
			375 Northpointe Drive
			Fairfield
			OH
			45014
			Butler
			WH
			203500
			203500
			1989
			10300000.00000000
			MAI
			07-16-2019
			10300000.00000000
			07-16-2019
			MAI
			1.00000000
			6
			X
			Dawson Logotts, LLC
			123524
			01-31-2025
			Midwest Container Corporation
			79976
			12-31-2024
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Cavalier II
			3732 Cook Boulevard
			Chesapeake
			VA
			23323
			Chesapeake (city)
			WH
			94325
			94325
			2007
			10100000.00000000
			MAI
			07-19-2019
			10100000.00000000
			07-19-2019
			MAI
			1.00000000
			6
			X
			Cryomax U.S.A., Inc.
			31330
			11-30-2023
			Freemac Inc.
			23585
			10-31-2028
			Cost Business Services Corporation
			23580
			12-31-2024
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			World Park II
			10083-10095 International Boulevard
			West Chester
			OH
			45246
			Butler
			WH
			167270
			167270
			1981
			9000000.00000000
			MAI
			07-16-2019
			9000000.00000000
			07-16-2019
			MAI
			.53700000
			6
			X
			Taylor Logistics, Inc.
			77446
			10-31-2024
			Nu-Tech Polymers Co., Inc.
			45024
			06-30-2023
			Pitney Bowes Presort Services, LLC
			44800
			08-31-2024
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Diamond Hill 4
			2115 Portlock Road
			Chesapeake
			VA
			23324
			Chesapeake (city)
			WH
			75700
			75700
			2000
			8800000.00000000
			MAI
			07-19-2019
			8800000.00000000
			07-19-2019
			MAI
			1.00000000
			6
			X
			Serco Inc.
			75700
			07-31-2029
			Sprintcom, Inc.
			05-31-2032
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			2290-2298 Woodale
			2290-2298 Woodale Drive
			Mounds View
			MN
			55112
			Ramsey
			WH
			78180
			78180
			1992
			8200000.00000000
			MAI
			07-12-2019
			8200000.00000000
			07-12-2019
			MAI
			1.00000000
			6
			X
			Magno International, L.P.
			32610
			12-31-2024
			Ed Golebiowsky
			25488
			05-31-2027
			Allina Health System
			20082
			07-31-2027
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			514 Butler Rd
			514 Butler Farm Road
			Hampton
			VA
			23666
			Hampton (city)
			OF
			61488
			61488
			1992
			8000000.00000000
			MAI
			07-19-2019
			8000000.00000000
			07-19-2019
			MAI
			.12600000
			6
			X
			The United States of America
			7768
			07-07-2033
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Northridge II
			10446-10456 Lakeridge Parkway
			Ashland
			VA
			23005
			Hanover
			WH
			70118
			70118
			1998
			7600000.00000000
			MAI
			07-18-2019
			7600000.00000000
			07-18-2019
			MAI
			1.00000000
			6
			X
			Remedi Seniorcare of Virginia, LLC
			35403
			06-30-2028
			Wells Fargo Bank N.A.
			23041
			01-31-2022
			Gemaire distributors
			11674
			07-31-2026
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			2222 Woodale
			2222 Woodale Drive
			Mounds View
			MN
			55112
			Ramsey
			WH
			55742
			55742
			1989
			7300000.00000000
			MAI
			07-12-2019
			7300000.00000000
			07-12-2019
			MAI
			.68200000
			6
			X
			Diversified Laboratory Testing, LLC
			27890
			04-30-2024
			UL LLC
			10116
			12-31-2025
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Northridge I
			10430-10444 Lakeridge Parkway
			Ashland
			VA
			23005
			Hanover
			WH
			69185
			69185
			1991
			7000000.00000000
			MAI
			07-18-2019
			7000000.00000000
			07-18-2019
			MAI
			1.00000000
			6
			X
			Datamatx, Incorporated
			24755
			01-31-2027
			TruGreen Limited Partnership
			13671
			02-28-2029
			Bon Secoum Rich mond Health System
			11521
			09-30-2026
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Romeoville Distribution Center 1
			815 Forestwood Drive
			Romeoville
			IL
			60446
			Will
			IN
			75250
			75250
			1993
			6600000.00000000
			MAI
			07-24-2019
			6600000.00000000
			07-24-2019
			MAI
			1.00000000
			6
			X
			US Hose Corporation
			75250
			05-31-2027
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			1825 Airport Exchange
			1825 Airport Exchange Boulevard
			Erlanger
			KY
			41018
			Kenton
			WH
			67749
			67749
			1997
			6000000.00000000
			MAI
			07-16-2019
			6000000.00000000
			07-16-2019
			MAI
			1.00000000
			6
			X
			MT Brothers Group, Inc.
			23791
			05-31-2024
			D&W International, Inc.
			12365
			03-31-2023
			Accelerated Courier, Inc.
			12215
			06-30-2022
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			7453 Empire - Bldg C
			7453 Empire Drive C
			Florence
			KY
			41042
			Boone
			WH
			101250
			101250
			1994
			5800000.00000000
			MAI
			07-15-2019
			5800000.00000000
			07-15-2019
			MAI
			1.00000000
			6
			X
			Verst Group Logistics, Inc.
			101250
			08-31-2022
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Rivers Bend Center 1D
			13001 Kingston Avenue
			Chester
			VA
			23836
			Chesterfield
			WH
			40460
			40460
			1997
			5200000.00000000
			MAI
			07-16-2019
			5200000.00000000
			07-16-2019
			MAI
			1.00000000
			6
			X
			Carl Zeiss Vision, Inc.
			40460
			11-30-2023
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Heathrow
			616 Heathrow Drive
			Lincolnshire
			IL
			60069
			Lake
			IN
			38504
			38504
			1988
			2018
			4900000.00000000
			MAI
			07-11-2019
			4900000.00000000
			07-11-2019
			MAI
			1.00000000
			6
			X
			SGS North America Inc
			38504
			12-31-2024
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			2240-2250 Woodale
			2240-2250 Woodale Drive
			Mounds View
			MN
			55112
			Ramsey
			WH
			42551
			42551
			1992
			4200000.00000000
			MAI
			07-12-2019
			4200000.00000000
			07-12-2019
			MAI
			1.00000000
			6
			X
			Tacy, LLC
			23286
			01-31-2024
			Proguard Sports, Inc.
			11331
			12-31-2024
			Empirehouse Inc
			7934
			09-30-2028
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			273 Industrial Way
			273 Industrial Way
			Benicia
			CA
			94510
			Solano
			98
			3650000.00000000
			MAI
			07-18-2019
			3650000.00000000
			07-18-2019
			MAI
			6
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		
			7453 Empire - Bldg B
			7453 Empire Drive Building B
			Florence
			KY
			41042
			Boone
			WH
			47842
			47842
			1993
			2015
			3500000.00000000
			MAI
			07-15-2019
			3500000.00000000
			07-15-2019
			MAI
			1.00000000
			6
			X
			North Bend Equipment LLC
			12815
			05-31-2025
			North Bend Equipment, LLC
			7360
			05-31-2025
			Maruka U.S.A. Inc.
			4130
			11-30-2022
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			7453 Empire - Bldg A
			7453 Empire Drive Building A
			Florence
			KY
			41042
			Boone
			WH
			47840
			47840
			1993
			3050000.00000000
			MAI
			07-15-2019
			3050000.00000000
			07-15-2019
			MAI
			1.00000000
			6
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Rivers Bend Center - Land
			501, 531, 800 HP Way 12900 Kingston Avenue
			Chester
			VA
			23836
			Chesterfield
			98
			3350000.00000000
			MAI
			07-16-2019
			3350000.00000000
			07-16-2019
			MAI
			6
			X
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		
			Production Distribution Center 1B
			100b Production Drive
			Harrison
			OH
			45030
			Hamilton
			WH
			76000
			76000
			1998
			1994
			2583527.58000000
			MAI
			07-16-2019
			2583527.58350000
			07-16-2019
			MAI
			1.00000000
			6
			X
			Wayne/Scott Fetzer Company
			76000
			09-30-2028
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Bridgewater Center 2
			1120 US Highway 22
			Bridgewater
			NJ
			08807
			Somerset
			WH
			102000
			102000
			1954
			1994
			12000000.00000000
			MAI
			07-29-2019
			12000000.00000000
			07-29-2019
			MAI
			1.00000000
			6
			X
			U.S.A. Container Co., Inc.
			102000
			02-28-2025
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Laraway Land 1
			251 East Laraway Road
			Joliet
			IL
			60433
			Will
			98
			374460
			700000.00000000
			MAI
			08-01-2019
			700000.00000000
			08-01-2019
			MAI
			6
			X
			National Distribution Centers, LLC
			374460
			07-01-2027
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		
			Laraway Land 2
			401 East Laraway Road
			Joliet
			IL
			60433
			Will
			98
			475104
			6400000.00000000
			MAI
			07-22-2019
			6400000.00000000
			07-22-2019
			MAI
			6
			X
			Amazon.com Services LLC - MDW2
			475104
			07-31-2025
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
		
		false
		false
		37400000.00000000
		110641.67000000
		.03550000
		.00013650
		110641.67000000
		.00000000
		.00000000
		37400000.00000000
		37400000.00000000
		05-09-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		11-25-2019
		36500000.00000000
		120
		12-06-2029
		360
		.03693000
		.03693000
		3
		1
		0
		01-06-2020
		true
		1
		WL
		2
		167858.81000000
		36175531.87000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		09-05-2029
		.00000000
		.00000000
		
			Whitehall III & V
			3600 Arco Corporate Drive 3545 Whitehall Park Dr
			Charlotte
			NC
			28273
			Mecklenburg
			OF
			295893
			295893
			2006
			56900000.00000000
			MAI
			10-24-2019
			56900000.00000000
			10-24-2019
			MAI
			.95600000
			6
			07-06-2022
			N
			Novant Health
			33215
			11-30-2026
			ATF
			30371
			02-09-2035
			MEPCOM
			24632
			01-15-2033
			03-31-2020
			6288405.00000000
			2384341.00000000
			3904063.00000000
			3401045.00000000
			UW
			CREFC
			1.94000000
			1.69000000
			F
			F
			03-31-2022
		
		false
		false
		34924989.09000000
		167858.81000000
		.03693000
		.00017250
		107481.65000000
		60377.16000000
		.00000000
		34864611.93000000
		34864611.93000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		02-28-2020
		35250000.00000000
		120
		03-01-2030
		360
		.03700000
		.03700000
		3
		1
		24
		04-01-2020
		true
		1
		WL
		5
		112310.42000000
		35250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		12-31-2029
		.00000000
		.00000000
		
			Frick Building
			437 Grant Street
			Pittsburgh
			PA
			15219
			Allegheny
			OF
			341932
			353807
			1902
			50000000.00000000
			MAI
			01-10-2020
			50000000.00000000
			01-10-2020
			MAI
			.72500000
			6
			07-01-2022
			X
			Allegheny Ct of Common Plea
			34277
			12-31-2027
			Goehring, Rutter Boehm
			25322
			12-31-2021
			Kids Voice
			18412
			09-30-2026
			03-31-2020
			6362831.00000000
			2754914.00000000
			3607917.00000000
			3214491.00000000
			UW
			CREFC
			1.85000000
			1.65000000
			F
			F
			12-31-2021
		
		false
		false
		35200060.67000000
		162249.75000000
		.03700000
		.00017250
		108533.52000000
		53716.23000000
		.00000000
		35146344.44000000
		35146344.44000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		06-24-2021
		98
		.00000000
		03-01-2030
	
	
		Prospectus Loan ID
		9
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		03-06-2020
		34500000.00000000
		120
		03-06-2030
		0
		.04242000
		.04242000
		3
		1
		120
		04-06-2020
		true
		1
		WL
		3
		126022.75000000
		34500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2029
		.00000000
		.00000000
		
			Peace Coliseum
			799 Coliseum Way
			Midvale
			UT
			84047
			Salt Lake
			OF
			236585
			236585
			2015
			80000000.00000000
			MAI
			02-14-2020
			80000000.00000000
			02-14-2020
			MAI
			1.00000000
			6
			07-06-2022
			N
			Overstock
			236585
			03-01-2040
			6696348.00000000
			1975278.00000000
			4721069.00000000
			4346858.00000000
			UW
			CREFC
			3.18000000
			2.93000000
			N
			F
			03-31-2021
		
		false
		false
		34500000.00000000
		121957.50000000
		.04242000
		.00017250
		121957.50000000
		.00000000
		.00000000
		34500000.00000000
		34500000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		03-12-2020
		18213750.00000000
		59
		03-10-2025
		0
		.03521900
		.03521900
		3
		1
		59
		05-10-2020
		true
		1
		A2
		3
		55237.70000000
		18213750.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-09-2024
		.00000000
		.00000000
		
			Chase Center Tower 1
			1655 3rd Street GSW Office Retail Building C - Condo Unit A
			San Francisco
			CA
			94158
			San Francisco
			OF
			317660
			317660
			2019
			466000000.00000000
			MAI
			12-19-2019
			466000000.00000000
			12-19-2019
			MAI
			1.00000000
			6
			07-10-2022
			X
			UBER TECHNOLOGIES INC
			317660
			10-31-2039
			ARE-SAN FRANCISCO NO 55 LLC
			GSW ARENA LLC
			34033485.00000000
			13734122.00000000
			20299364.00000000
			20235832.00000000
			UW
			CREFC
			3.89000000
			3.87000000
			N
			F
			01-01-2022
		
		false
		false
		18213750.00000000
		53455.84000000
		.03521900
		.00013650
		53455.84000000
		.00000000
		.00000000
		18213750.00000000
		18213750.00000000
		05-10-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		03-12-2020
		15536250.00000000
		59
		03-10-2025
		0
		.03522200
		.03522200
		3
		1
		59
		05-10-2020
		true
		1
		A2
		3
		47121.53000000
		15536250.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-09-2024
		.00000000
		.00000000
		
			Chase Center Tower II
			1725 3rd Street GSW Office Retail Bldg D, Condo Unit A
			San Francisco
			CA
			94158
			San Francisco
			OF
			268548
			268548
			2019
			397500000.00000000
			MAI
			12-19-2019
			397500000.00000000
			12-19-2019
			MAI
			1.00000000
			1.00000000
			6
			07-10-2022
			X
			Uber Technology
			268548
			09-30-2039
			GSW ARENA, LLC
			09-30-2039
			01-01-2022
			03-31-2022
			28809008.00000000
			8108791.00000000
			11649708.00000000
			2359000.64000000
			17159300.00000000
			5749790.36000000
			17105590.00000000
			5736362.86000000
			UW
			CREFC
			3150379.88000000
			3.89000000
			1.82510000
			3.87000000
			1.82080000
			N
			F
			03-31-2022
		
		false
		false
		15536250.00000000
		45601.48000000
		.03522200
		.00013650
		45601.48000000
		.00000000
		.00000000
		15536250.00000000
		15536250.00000000
		05-10-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		08-28-2019
		24000000.00000000
		120
		09-06-2029
		0
		.03500000
		.03500000
		3
		1
		120
		10-06-2019
		true
		1
		PP
		3
		72333.33000000
		24000000.00000000
		1
		8
		8
		0
		true
		true
		false
		false
		false
		06-05-2029
		.00000000
		.00000000
		
			5901 W Century Blvd
			5901 W Century Blvd f/k/a 9841 Airport Blvd
			Los Angeles
			CA
			90045
			Los Angeles
			98
			553018
			71003
			21700000.00000000
			MAI
			07-04-2019
			21700000.00000000
			07-04-2019
			MAI
			1.00000000
			1.00000000
			6
			07-06-2022
			N
			LR Century Parking I, LLC
			138874
			12-31-2114
			5959, LLC
			78640
			12-31-2114
			SVI LAX, LLC
			73089
			12-31-2114
			06-30-2019
			01-01-2022
			03-31-2022
			812081.00000000
			1209209.03000000
			.00000000
			19048.75000000
			812081.00000000
			1190160.28000000
			812081.00000000
			1190160.28000000
			UW
			CREFC
			754079.85000000
			1.57830000
			1.57830000
			C
		
		
			Hyatt Place/Hyatt House
			5959 W. Century Blvd.
			Los Angeles
			CA
			90045
			Los Angeles
			98
			79279
			79279
			19000000.00000000
			MAI
			07-04-2019
			19000000.00000000
			07-04-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			06-30-2019
			708834.00000000
			.00000000
			708834.00000000
			708834.00000000
			UW
			CREFC
			C
		
		
			Homewood Suites
			6151 W. Century Blvd.
			Los Angeles
			CA
			90045
			Los Angeles
			98
			239389
			78844
			2017
			18000000.00000000
			MAI
			07-04-2019
			18000000.00000000
			07-04-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			06-30-2019
			680761.00000000
			.00000000
			680761.00000000
			680761.00000000
			UW
			CREFC
			C
		
		
			Residence Inn
			5933 W. Century Blvd.
			Los Angeles
			CA
			90045
			Los Angeles
			98
			219645
			73181
			2014
			16400000.00000000
			MAI
			07-04-2019
			16400000.00000000
			07-04-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			06-30-2019
			601110.00000000
			.00000000
			601110.00000000
			601110.00000000
			UW
			CREFC
			C
		
		
			5940 West 98th Street
			5940 West 98th Street
			Los Angeles
			CA
			90045
			Los Angeles
			98
			67518
			67518
			15700000.00000000
			MAI
			07-04-2019
			15700000.00000000
			07-04-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			06-30-2019
			660427.00000000
			.00000000
			660427.00000000
			660427.00000000
			UW
			CREFC
			C
		
		
			Embassy Suites
			9801 Airport Blvd.
			Los Angeles
			CA
			90045
			Los Angeles
			98
			185906
			62726
			221
			15000000.00000000
			MAI
			07-04-2019
			15000000.00000000
			07-04-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			06-30-2019
			558210.00000000
			.00000000
			558210.00000000
			558210.00000000
			UW
			CREFC
			C
		
		
			6144 West 98th  Street
			6144 West 98th  Street
			Los Angeles
			CA
			90045
			Los Angeles
			98
			62726
			62726
			14900000.00000000
			MAI
			07-04-2019
			14900000.00000000
			07-04-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			06-30-2019
			644875.00000000
			.00000000
			644875.00000000
			644875.00000000
			UW
			CREFC
			C
		
		
			5960 West 98th  Street
			5960 West 98th  Street
			Los Angeles
			CA
			90045
			Los Angeles
			98
			60925
			60925
			14200000.00000000
			MAI
			07-04-2019
			14200000.00000000
			07-04-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			06-30-2019
			601606.00000000
			.00000000
			601606.00000000
			601606.00000000
			UW
			CREFC
			C
		
		false
		false
		24000000.00000000
		70000.00000000
		.03500000
		.00013650
		70000.00000000
		.00000000
		.00000000
		24000000.00000000
		24000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		07-25-2019
		22000000.00000000
		120
		08-01-2029
		0
		.04150000
		.04150000
		3
		1
		120
		09-01-2019
		true
		1
		WL
		3
		78619.44000000
		22000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-30-2029
		.00000000
		.00000000
		
			1340 Concord Terrace
			1340 Concord Terrace
			Sunrise
			FL
			33323
			Broward
			OF
			100710
			100710
			1998
			32600000.00000000
			MAI
			06-14-2019
			32600000.00000000
			06-14-2019
			MAI
			1.00000000
			6
			07-01-2022
			X
			The Ultimate Software
			100710
			05-31-2030
			3448952.00000000
			1421792.00000000
			2027160.00000000
			1852277.00000000
			UW
			CREFC
			2.19000000
			2.00000000
			N
			F
			01-07-2022
		
		false
		false
		22000000.00000000
		76083.33000000
		.04150000
		.00047250
		76083.33000000
		.00000000
		.00000000
		22000000.00000000
		22000000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		02-27-2020
		20500000.00000000
		120
		03-06-2030
		360
		.03685500
		.03685500
		3
		1
		60
		04-06-2020
		true
		1
		WL
		5
		65059.31000000
		20500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2030
		.00000000
		.00000000
		
			1333 Main Street
			1333 Main Street
			Columbia
			SC
			29201
			Richland
			OF
			224314
			224314
			1983
			2015
			29500000.00000000
			MAI
			01-03-2020
			29500000.00000000
			01-03-2020
			MAI
			.92000000
			6
			07-06-2022
			N
			PricewaterhouseCoopers, LLP
			57922
			05-31-2025
			SC Education Lottery
			34246
			07-31-2021
			SC Workers Compensation
			24103
			03-31-2022
			4729409.00000000
			2462836.00000000
			2266573.00000000
			2015265.00000000
			UW
			CREFC
			2.01000000
			1.78000000
			F
			F
			04-25-2022
		
		false
		false
		20500000.00000000
		62960.63000000
		.03685500
		.00017250
		62960.63000000
		.00000000
		.00000000
		20500000.00000000
		20500000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		1
		04-12-2022
		05-09-2022
		Goldman Sachs Bank USA, Morgan Stanley Bank, N.A.
		03-25-2020
		20000000.00000000
		120
		04-01-2030
		0
		.02440000
		.02440000
		3
		1
		120
		05-01-2020
		true
		1
		PP
		3
		42022.22000000
		20000000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		09-30-2029
		09-30-2029
		.00000000
		.00000000
		
			City National Plaza
			400, 505, 515, 525 555 South Flower Street
			Los Angeles
			CA
			90071
			Los Angeles
			OF
			2520170
			2519787
			1971
			2018
			1330000000.00000000
			MAI
			03-02-2020
			1330000000.00000000
			03-02-2020
			MAI
			.81400000
			6
			07-01-2022
			N
			City National Bank
			343538
			12-31-2031
			Jones Day
			163680
			11-30-2026
			Paul Hastings
			140891
			08-31-2032
			120349190.00000000
			52577754.00000000
			67771436.00000000
			62415934.00000000
			UW
			CREFC
			4.98000000
			4.59000000
			F
			F
			09-30-2021
		
		false
		false
		20000000.00000000
		40666.67000000
		.02440000
		.00013650
		40666.67000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		04-01-2022
		2
		false
		40625.01000000
		.00000000
		.00000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		1
		04-12-2022
		05-09-2022
		Goldman Sachs Bank USA, DBR Investments Co. Limited, JPMorgan Chase Bank, National Association
		02-06-2020
		20000000.00000000
		120
		02-06-2030
		0
		.03490000
		.03490000
		3
		1
		120
		03-06-2020
		true
		1
		A1
		3
		60105.56000000
		20000000.00000000
		1
		3
		3
		0
		true
		true
		true
		false
		false
		03-05-2022
		08-05-2029
		08-05-2029
		.00000000
		.00000000
		
			Moffett Towers Building B
			1020 Enterprise Way
			Sunnyvale
			CA
			94089
			Santa Clara
			OF
			317166
			317166
			2008
			390000000.00000000
			MAI
			10-01-2021
			390000000.00000000
			10-01-2021
			MAI
			1.00000000
			6
			07-06-2022
			N
			Google
			317166
			12-31-2030
			0
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			01-01-2021
		
		
			Moffett Towers Building C
			1050 Enterprise Way
			Sunnyvale
			CA
			94089
			Santa Clara
			OF
			317166
			317166
			2008
			383000000.00000000
			MAI
			05-01-2021
			383000000.00000000
			05-01-2021
			MAI
			1.00000000
			6
			07-06-2022
			N
			Google
			181196
			09-30-2027
			Comcast
			111707
			10-31-2027
			Level 10 Construction
			12944
			02-29-2024
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			01-01-2021
		
		
			Moffett Towers Building A
			1000 Enterprise Way
			Sunnyvale
			CA
			94089
			Santa Clara
			OF
			951498
			317166
			2008
			348000000.00000000
			MAI
			01-03-2020
			348000000.00000000
			01-03-2020
			MAI
			1.00000000
			6
			07-06-2022
			N
			Google LLC
			498362
			09-30-2027
			Google, LLC
			317166
			06-30-2026
			Comcast Cable Communications
			111707
			10-31-2027
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		20000000.00000000
		58166.67000000
		.03490000
		.00013650
		58166.67000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		1
		04-12-2022
		05-09-2022
		DBR Investments Co. Limited
		02-13-2020
		18500000.00000000
		120
		03-06-2030
		0
		.03985000
		.03985000
		3
		1
		120
		04-06-2020
		true
		1
		WL
		3
		63483.26000000
		18500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2029
		.00000000
		.00000000
		
			Roscoe Office
			14500 Roscoe Boulevard
			Panorama City
			CA
			91402
			Los Angeles
			OF
			84337
			84337
			1981
			30700000.00000000
			MAI
			01-07-2020
			30700000.00000000
			01-07-2020
			MAI
			.90600000
			6
			07-06-2022
			N
			County of Los Angeles
			28473
			07-31-2026
			GSA Social Security Admin
			19498
			05-20-2027
			Excel Executive Suites LLC
			14517
			09-30-2034
			04-30-2020
			2652109.00000000
			1054558.00000000
			1597551.00000000
			1515846.00000000
			UW
			CREFC
			2.14000000
			2.03000000
			F
			F
			12-31-2021
		
		false
		false
		18500000.00000000
		61435.42000000
		.03985000
		.00017250
		61435.42000000
		.00000000
		.00000000
		18500000.00000000
		18500000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		01-31-2020
		18250000.00000000
		120
		02-06-2030
		360
		.03470000
		.03470000
		3
		1
		60
		03-06-2020
		true
		1
		WL
		5
		54532.01000000
		18250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2029
		.00000000
		.00000000
		
			3000 & 3010 Lava Ridge Court
			3000 & 3010 Lava Ridge Court
			Roseville
			CA
			95661
			Placer
			OF
			138034
			138836
			1999
			2018
			29900000.00000000
			MAI
			12-05-2019
			29900000.00000000
			12-05-2019
			MAI
			.89700000
			6
			07-06-2022
			N
			American Pacific
			28871
			01-31-2024
			ClearCaptions,
			17612
			03-01-2025
			Polycomp
			14613
			11-30-2022
			3247468.00000000
			1305196.00000000
			1942272.00000000
			1888495.00000000
			UW
			CREFC
			1.98000000
			1.93000000
			F
			F
			12-31-2021
		
		false
		false
		18250000.00000000
		52772.92000000
		.03470000
		.00017250
		52772.92000000
		.00000000
		.00000000
		18250000.00000000
		18250000.00000000
		05-06-2022
		2
		false
		.00000000
		26728.20000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		1
		04-12-2022
		05-09-2022
		Goldman Sachs Bank USA
		10-31-2019
		16750000.00000000
		120
		11-06-2029
		0
		.03379000
		.03379000
		3
		1
		120
		12-06-2019
		true
		1
		PP
		3
		48737.38000000
		16750000.00000000
		1
		5
		5
		0
		true
		true
		true
		false
		false
		11-05-2021
		08-05-2029
		08-05-2029
		.00000000
		.00000000
		
			3001 Red Lion Road
			3001 Red lion Road
			Philadelphia
			PA
			19114
			Philadelphia
			OF
			447000
			447000
			1954
			2018
			75100000.00000000
			MAI
			10-10-2019
			75100000.00000000
			10-10-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			PCI Pharma
			447000
			10-31-2039
			4723284.00000000
			141699.00000000
			4581586.00000000
			4387141.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			4536 & 4545 Assembly Drive
			4536 & 4545 Assembly Drive
			Rockford
			IL
			61109
			Winnebago
			OF
			768400
			768400
			1989
			2016
			52600000.00000000
			MAI
			10-11-2019
			52600000.00000000
			10-11-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			PCI Pharma Services
			1356188
			10-31-2039
			3410581.00000000
			102317.00000000
			3308263.00000000
			2974009.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			6166 Nancy Ridge Drive
			6166 Nancy Ridge Drive
			San Diego
			CA
			92121
			San Diego
			OF
			37583
			37583
			1996
			2017
			19800000.00000000
			MAI
			10-10-2019
			19800000.00000000
			10-10-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			PCI Pharma
			37583
			10-31-2039
			1300934.00000000
			39028.00000000
			1261906.00000000
			1245557.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			6146 Nancy Ridge Drive
			6146 Nancy Ridge Drive
			San Diego
			CA
			92121
			San Diego
			OF
			24785
			24785
			1987
			2001
			13000000.00000000
			MAI
			10-10-2019
			13000000.00000000
			10-10-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			PCI Pharma
			24785
			10-31-2039
			857888.00000000
			25737.00000000
			832151.00000000
			821370.00000000
			UW
			CREFC
			F
			01-01-2020
		
		
			1635 & 1639 New Milford School Rd
			1635 & 1639 New Milford School Rd
			Rockford
			IL
			61109
			Winnebago
			OF
			78420
			78420
			1996
			2002
			5440000.00000000
			MAI
			10-11-2019
			5440000.00000000
			10-11-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			PCI Pharma
			78420
			10-31-2039
			308962.00000000
			9269.00000000
			299693.00000000
			265580.00000000
			UW
			CREFC
			F
			01-01-2020
		
		false
		false
		16750000.00000000
		47165.21000000
		.03379000
		.00013650
		47165.21000000
		.00000000
		.00000000
		16750000.00000000
		16750000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		02-27-2020
		15100000.00000000
		120
		03-01-2030
		0
		.03690000
		.03690000
		3
		1
		120
		04-01-2020
		true
		1
		WL
		3
		47980.25000000
		15100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-30-2029
		.00000000
		.00000000
		
			The Oliver
			11955 W. Washington Boulevard
			Los Angeles
			CA
			90066
			Los Angeles
			MF
			30
			30
			2016
			27700000.00000000
			MAI
			01-21-2020
			27700000.00000000
			01-21-2020
			MAI
			1.00000000
			1.00000000
			6
			07-01-2022
			X
			01-01-2022
			03-31-2022
			1738570.00000000
			387390.18000000
			504301.00000000
			138660.90000000
			1234270.00000000
			248729.28000000
			1227403.00000000
			247012.53000000
			UW
			CREFC
			141232.19000000
			2.18000000
			1.76110000
			2.17000000
			1.74900000
			F
			F
		
		false
		false
		15100000.00000000
		46432.50000000
		.03690000
		.00017250
		46432.50000000
		.00000000
		.00000000
		15100000.00000000
		15100000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		01-31-2020
		15000000.00000000
		60
		02-05-2025
		0
		.03350000
		.03350000
		3
		1
		60
		03-05-2020
		true
		1
		PP
		3
		43270.83000000
		15000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-04-2024
		.00000000
		.00000000
		
			Apollo Education Group HQ Campus
			4015, 4025, 4035 4045, 4050, 4055 S. Riverpoint Parkway
			Phoenix
			AZ
			85040
			Maricopa
			OF
			599664
			599664
			2007
			2019
			194000000.00000000
			MAI
			01-06-2020
			194000000.00000000
			01-06-2020
			MAI
			1.00000000
			6
			07-05-2022
			N
			THE UNIVERSITY OF PHOENIX, INC.
			599664
			03-31-2031
			13609674.00000000
			.00000000
			13609674.00000000
			12890078.00000000
			UW
			CREFC
			4.38000000
			4.15000000
			N
			F
			12-31-2021
		
		false
		false
		15000000.00000000
		41875.00000000
		.03350000
		.00013650
		41875.00000000
		.00000000
		.00000000
		15000000.00000000
		15000000.00000000
		05-05-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		02-13-2020
		13850000.00000000
		120
		03-06-2030
		360
		.04007000
		.04007000
		3
		1
		12
		04-06-2020
		true
		1
		WL
		5
		47789.04000000
		13850000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2029
		.00000000
		.00000000
		
			3145 Saint Rose Parkway
			3145 Saint Rose Parkway
			Henderson
			NV
			89052
			Clark
			OF
			51851
			51851
			2018
			20200000.00000000
			MAI
			01-07-2020
			20200000.00000000
			01-07-2020
			MAI
			1.00000000
			6
			07-06-2022
			N
			Cardinal Financial/Celebrity Homes
			12289
			09-30-2028
			Julia's Oven
			12052
			07-31-2033
			Stable Development LLC
			7637
			05-31-2023
			11-30-2019
			1495119.00000000
			280122.00000000
			1214997.00000000
			1150183.00000000
			UW
			CREFC
			1.53000000
			1.45000000
			F
			F
			12-31-2021
		
		false
		false
		13595073.64000000
		66177.92000000
		.04007000
		.00017250
		45396.22000000
		20781.70000000
		.00000000
		13574291.94000000
		13574291.94000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		1
		04-12-2022
		05-09-2022
		DBR Investments Co. Limited
		02-11-2020
		11287500.00000000
		120
		03-06-2030
		360
		.04170000
		.04170000
		3
		1
		12
		04-06-2020
		true
		1
		WL
		5
		40531.53000000
		11287500.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		12-05-2029
		.00000000
		.00000000
		
			15091 Alabama Highway 20
			15091 Alabama Highway 20
			Huntsville
			AL
			35756
			Limestone
			IN
			63000
			63000
			2003
			9000000.00000000
			MAI
			10-24-2019
			9000000.00000000
			10-24-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			Pratt & Whitney Automation, Inc.
			59091
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			09-30-2021
		
		
			1300 South Dale Mabry Highway
			1300 South Dale Mabry Highway
			Tampa
			FL
			33629
			Hillsborough
			RT
			2200
			2200
			2018
			3500000.00000000
			MAI
			10-18-2019
			3500000.00000000
			10-18-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			Starbucks
			2200
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			09-30-2021
		
		
			3707 14th Street Northwest
			3707 14th Street NW
			Washington
			DC
			20010
			District of Columbia
			RT
			3000
			3000
			2016
			2550000.00000000
			MAI
			10-25-2019
			2550000.00000000
			10-25-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			7-Eleven Corporation
			3000
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			F
			09-30-2021
		
		false
		false
		11086080.30000000
		55000.35000000
		.04170000
		.00017250
		38524.13000000
		16476.22000000
		.00000000
		11069604.08000000
		11069604.08000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		1
		04-12-2022
		05-09-2022
		DBR Investments Co. Limited
		01-29-2020
		10000000.00000000
		120
		02-06-2030
		0
		.03110000
		.03110000
		3
		1
		120
		03-06-2020
		true
		1
		PP
		3
		26780.56000000
		10000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			Staples HQ
			500 Staples Drive
			Framingham
			MA
			01702
			Middlesex
			OF
			666088
			666088
			1997
			198000000.00000000
			MAI
			11-01-2019
			198000000.00000000
			11-01-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			STAPLES, INC
			666088
			03-31-2045
			11946034.00000000
			358381.00000000
			11587653.00000000
			11301813.00000000
			UW
			CREFC
			4.08000000
			3.98000000
			F
			F
			12-31-2021
		
		false
		false
		10000000.00000000
		25916.67000000
		.03110000
		.00018650
		25916.67000000
		.00000000
		.00000000
		10000000.00000000
		10000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		03-29-2019
		10000000.00000000
		120
		04-06-2029
		0
		.04630000
		.04630000
		3
		1
		120
		05-06-2019
		true
		1
		PP
		3
		39869.44000000
		10000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2029
		.00000000
		.00000000
		
			NOV Headquarters
			7909 Parkwood Circle 9720 & 9724 Beechnut Street
			Houston
			TX
			77036
			Harris
			OF
			337019
			337019
			1982
			2009
			57000000.00000000
			MAI
			01-30-2019
			57000000.00000000
			01-30-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			National Oilwell Varco, Inc.
			337019
			11-30-2037
			02-28-2019
			5585060.00000000
			2379011.00000000
			3206049.00000000
			3138646.00000000
			UW
			CREFC
			1.74000000
			1.71000000
			F
			F
			02-01-2022
		
		false
		false
		10000000.00000000
		38583.33000000
		.04630000
		.00013650
		38583.33000000
		.00000000
		.00000000
		10000000.00000000
		10000000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		1
		04-12-2022
		05-09-2022
		DBR Investments Co. Limited
		02-24-2020
		8800000.00000000
		120
		03-06-2030
		360
		.03650000
		.03650000
		3
		1
		12
		04-06-2020
		true
		1
		WL
		5
		27658.89000000
		8800000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		07-05-2022
		11-05-2029
		11-05-2029
		.00000000
		.00000000
		
			Briarcliff Apartments
			4805 Transit Dr.
			Depew
			NY
			14043
			Erie
			MF
			248
			248
			1986
			17225000.00000000
			MAI
			12-16-2019
			17225000.00000000
			12-16-2019
			MAI
			.95200000
			6
			07-06-2022
			N
			05-31-2020
			2051706.00000000
			790304.00000000
			1261403.00000000
			1187003.00000000
			UW
			CREFC
			2.61000000
			2.46000000
			F
			F
		
		false
		false
		8626836.69000000
		40256.44000000
		.03650000
		.00017250
		26239.96000000
		14016.48000000
		.00000000
		8612820.21000000
		8612820.21000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		1
		04-12-2022
		05-09-2022
		Goldman Sachs Bank USA
		03-10-2020
		8400000.00000000
		120
		04-06-2030
		360
		.03750000
		.03750000
		3
		1
		60
		05-06-2020
		true
		1
		WL
		5
		27125.00000000
		8400000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2029
		.00000000
		.00000000
		
			Sterling - Stuart's Crossing
			502-650 Kirk Road
			St. Charles
			IL
			60174
			Kane
			RT
			15000
			85529
			1999
			13200000.00000000
			MAI
			01-17-2020
			13200000.00000000
			01-17-2020
			MAI
			1.00000000
			6
			07-06-2022
			N
			ANYTIME FITNESS
			4549
			04-30-2022
			AAA
			2033
			04-30-2023
			ROSATIS
			1667
			10-31-2024
			1784294.00000000
			665002.00000000
			1119292.00000000
			1020933.00000000
			UW
			CREFC
			2.40000000
			2.19000000
			F
			F
			12-31-2021
		
		false
		false
		8400000.00000000
		26250.00000000
		.03750000
		.00057250
		26250.00000000
		.00000000
		.00000000
		8400000.00000000
		8400000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		12-20-2019
		8025000.00000000
		120
		01-06-2030
		360
		.03860000
		.03860000
		3
		1
		60
		02-06-2020
		true
		1
		WL
		5
		26674.21000000
		8025000.00000000
		1
		4
		4
		0
		true
		true
		false
		false
		false
		11-05-2029
		.00000000
		.00000000
		
			Tolland Dialysis, LLC (DaVita Inc.)
			4751 West Fuqua Street
			Houston
			TX
			77053
			Harris
			HC
			8818
			8818
			2018
			3750000.00000000
			MAI
			12-04-2019
			3750000.00000000
			12-04-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			262265.00000000
			70540.00000000
			191724.00000000
			190842.00000000
			UW
			CREFC
			F
		
		
			Fresenius Kidney Care Dogwood
			205B Belle Meade Point
			Flowood
			MS
			39232
			Rankin
			HC
			11040
			11040
			2006
			2019
			3450000.00000000
			MAI
			11-19-2019
			3450000.00000000
			11-19-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			236080.00000000
			30487.00000000
			205594.00000000
			204490.00000000
			UW
			CREFC
			F
		
		
			KB Fresenius & DaVita Southeast Portfolio
			3530 Rowe Lane
			Cumming
			GA
			30041
			Forsyth
			OF
			7378
			7378
			2019
			3450000.00000000
			MAI
			11-19-2019
			3450000.00000000
			11-19-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			Fresenius Kidney Care Dogwood
			11040
			12-12-2034
			Renal Treatment Centers
			8818
			08-31-2033
			Fresenius Kidney Care North Forsyth
			7378
			06-30-2034
			246943.00000000
			39155.00000000
			207788.00000000
			207050.00000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Gennessee Dialysis, LLC (DaVita Inc.)
			5552 Platt Springs Road
			Lexington
			SC
			29073
			Lexington
			HC
			7339
			7339
			2018
			3050000.00000000
			MAI
			11-19-2019
			3050000.00000000
			11-19-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			233053.00000000
			78303.00000000
			154750.00000000
			154016.00000000
			UW
			CREFC
			F
		
		false
		false
		8025000.00000000
		25813.75000000
		.03860000
		.00017250
		25813.75000000
		.00000000
		.00000000
		8025000.00000000
		8025000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		1
		04-12-2022
		05-09-2022
		Goldman Sachs Bank USA
		03-10-2020
		7800000.00000000
		120
		04-06-2030
		360
		.03350000
		.03350000
		3
		1
		0
		05-06-2020
		true
		1
		WL
		2
		34375.66000000
		7775488.16000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2029
		.00000000
		.00000000
		
			Caton Crossing Town Square
			2300-2322 Route 59
			Plainfield
			IL
			60586
			Will
			RT
			83792
			83799
			1998
			12000000.00000000
			MAI
			01-17-2020
			12000000.00000000
			01-17-2020
			MAI
			1.00000000
			6
			07-06-2022
			N
			TONYS FRESH MARKET
			56192
			11-27-2022
			HALLMARK
			5000
			02-28-2023
			BRAVA NAILS AND SPA
			3000
			03-31-2029
			1395124.00000000
			428011.00000000
			967113.00000000
			870744.00000000
			UW
			CREFC
			2.34000000
			2.11000000
			F
			F
			12-31-2021
		
		false
		false
		7495068.18000000
		34375.66000000
		.03350000
		.00057250
		20923.73000000
		13451.93000000
		.00000000
		7481616.25000000
		7481616.25000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		1
		04-12-2022
		05-09-2022
		Goldman Sachs Bank USA
		12-26-2019
		7500000.00000000
		120
		01-06-2030
		360
		.03955000
		.03955000
		3
		1
		24
		02-06-2020
		true
		1
		PP
		5
		25542.71000000
		7500000.00000000
		1
		6
		6
		0
		true
		true
		false
		false
		false
		09-05-2029
		.00000000
		.00000000
		
			Parkside Square
			3164 Bienville Blvd.
			Ocean Springs
			MS
			39564
			Jackson
			RT
			150346
			150346
			1989
			2008
			17100000.00000000
			MAI
			11-16-2019
			17100000.00000000
			11-16-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			America's Thrift Store
			57640
			08-31-2024
			Rouse's Grocery
			39684
			11-30-2025
			Habit For Humanity Restore
			16320
			02-28-2030
			03-31-2020
			1464126.00000000
			339269.00000000
			1124856.00000000
			1010924.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Maysville Marketplace
			391 Marketsquare Drive
			Maysville
			KY
			41056
			Mason
			RT
			144945
			144945
			1993
			14425000.00000000
			MAI
			11-19-2019
			14425000.00000000
			11-19-2019
			MAI
			.81700000
			6
			07-06-2022
			N
			Kroger
			90022
			01-31-2032
			Shoe Sensation
			7000
			09-30-2028
			PetValu
			4000
			12-31-2020
			03-31-2020
			1211457.00000000
			302092.00000000
			909366.00000000
			814422.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Pinecrest Point
			9101 Leesville Road
			Raleigh
			NC
			27613
			Wake
			RT
			89226
			89226
			1988
			14100000.00000000
			MAI
			11-22-2019
			14100000.00000000
			11-22-2019
			MAI
			.89200000
			6
			07-06-2022
			N
			Food Lion
			40160
			01-08-2024
			Carolina Dance Center
			14575
			12-31-2021
			Fitness 19
			9600
			01-31-2022
			03-31-2020
			1139313.00000000
			314308.00000000
			825005.00000000
			776423.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Valleydale Marketplace
			2653 Valleydale Road
			Birmingham
			AL
			35244
			Jefferson
			RT
			67853
			67854
			1993
			8400000.00000000
			MAI
			11-22-2019
			8400000.00000000
			11-22-2019
			MAI
			.96500000
			6
			07-06-2022
			N
			Walmart Neighborhood Grocer
			47653
			01-27-2030
			Dollar Tree
			9100
			02-28-2023
			Cajun Boys Restaurant
			3214
			06-30-2023
			03-31-2020
			762970.00000000
			250847.00000000
			512123.00000000
			471550.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Putnam Plaza
			1333 Industrial Road
			Greencastle
			IN
			46135
			Putnam
			RT
			75179
			75179
			1985
			6950000.00000000
			MAI
			11-21-2019
			6950000.00000000
			11-21-2019
			MAI
			.70500000
			6
			07-06-2022
			N
			Tractor Supply
			22000
			12-31-2027
			Anytime Fitness
			7000
			06-30-2024
			Shoe Sensation
			6500
			06-30-2025
			03-31-2020
			578680.00000000
			223638.00000000
			355042.00000000
			317541.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Heritage Plaza
			3101 Heritage Green Drive
			Monroe
			OH
			45050
			Butler
			RT
			554154
			24604
			2005
			3175000.00000000
			MAI
			11-20-2019
			3175000.00000000
			11-20-2019
			MAI
			.79700000
			6
			07-06-2022
			N
			Kroger
			90022
			01-31-2032
			America's Thrift Store
			57640
			08-31-2024
			Walmart Neighborhood Grocer
			47653
			01-27-2030
			03-31-2020
			423042.00000000
			158903.00000000
			264139.00000000
			251669.00000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		7467212.62000000
		35611.85000000
		.03955000
		.00013650
		24610.69000000
		11001.16000000
		.00000000
		7456211.46000000
		7456211.46000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		11-07-2019
		6600000.00000000
		120
		12-06-2029
		360
		.04179000
		.04179000
		3
		1
		60
		01-06-2020
		true
		1
		WL
		5
		23750.65000000
		6600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2029
		.00000000
		.00000000
		
			Guidepost Montessori
			1450-1452 63rd Street AKA 1448 63rd Street
			Emeryville
			CA
			94608
			Alameda
			98
			12000
			12000
			1913
			2015
			9800000.00000000
			MAI
			10-03-2019
			9800000.00000000
			10-03-2019
			MAI
			1.00000000
			6
			07-06-2022
			N
			Guidepost Montessori School
			12000
			03-31-2036
			770741.00000000
			144939.00000000
			625802.00000000
			589764.00000000
			UW
			CREFC
			1.62000000
			1.53000000
			N
			F
		
		false
		false
		6600000.00000000
		22984.50000000
		.04179000
		.00017250
		22984.50000000
		.00000000
		.00000000
		6600000.00000000
		6600000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		12-31-2019
		5700000.00000000
		122
		03-06-2030
		0
		.04136000
		.04136000
		3
		1
		122
		02-06-2020
		true
		1
		WL
		3
		20300.87000000
		5700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2029
		.00000000
		.00000000
		
			Maple Grove RV Resort
			12403 & 12417 Highway 99
			Everett
			WA
			98204
			Snohomish
			MH
			89
			89
			2002
			2015
			13500000.00000000
			MAI
			11-25-2019
			13500000.00000000
			11-25-2019
			MAI
			.82000000
			6
			07-06-2022
			N
			11-30-2019
			875740.00000000
			324271.00000000
			551469.00000000
			547019.00000000
			UW
			CREFC
			2.31000000
			2.29000000
			F
			F
		
		false
		false
		5700000.00000000
		19646.00000000
		.04136000
		.00017250
		19646.00000000
		.00000000
		.00000000
		5700000.00000000
		5700000.00000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		1
		04-12-2022
		05-09-2022
		JPMorgan Chase Bank, National Association
		02-21-2020
		5050000.00000000
		120
		03-01-2030
		360
		.04150000
		.04150000
		3
		1
		60
		04-01-2020
		true
		1
		WL
		5
		18046.74000000
		5050000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-30-2029
		.00000000
		.00000000
		
			278 Court Street
			278 Court Street
			Brooklyn
			NY
			11220
			Kings
			MF
			3
			3
			1900
			2018
			7300000.00000000
			MAI
			12-20-2019
			7300000.00000000
			12-20-2019
			MAI
			1.00000000
			6
			07-01-2022
			X
			03-31-2020
			416100.00000000
			65268.00000000
			350832.00000000
			350082.00000000
			UW
			CREFC
			1.19000000
			1.19000000
			F
			F
		
		false
		false
		5050000.00000000
		17464.58000000
		.04150000
		.00017250
		17464.58000000
		.00000000
		.00000000
		5050000.00000000
		5050000.00000000
		05-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		1
		04-12-2022
		05-09-2022
		LoanCore Capital Markets LLC
		12-03-2019
		5000000.00000000
		120
		12-06-2029
		360
		.03534000
		.03534000
		3
		1
		0
		01-06-2020
		true
		1
		WL
		2
		22547.24000000
		4954198.46000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		09-05-2029
		.00000000
		.00000000
		
			Willow Lake Tech Center
			400-444 East State Parkway
			Schaumburg
			IL
			60173
			Cook
			WH
			105007
			105007
			1997
			2017
			7210000.00000000
			MAI
			11-06-2019
			7210000.00000000
			11-06-2019
			MAI
			.95800000
			6
			07-06-2022
			N
			CLUB COLORS
			34841
			05-31-2028
			ENSHU (USA) CORPORATION
			19905
			06-30-2027
			ISCO INTERNATIONAL, LLC
			14235
			04-30-2025
			09-30-2019
			1243594.00000000
			691943.00000000
			551651.00000000
			451895.00000000
			UW
			CREFC
			2.04000000
			1.67000000
			F
			F
			12-31-2021
		
		false
		false
		4778082.10000000
		22547.24000000
		.03534000
		.00017250
		14071.45000000
		8475.79000000
		.00000000
		4769606.31000000
		4769606.31000000
		05-06-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	




(null)


	
		
		
		
	
	
		2(c)(6)
		Original Amortization Term Number
		With respect to Asset Number 4, monthly debt service and annual debt service  is calculated based on the sum of the first 12 principal and interest payments following the cut-off date based on the assumed principal payment schedules set forth on Annex H to this Prospectus. 
	
	
		2(c)(15)
		Loan Structure Code
		With respect to Asset Numbers 2, 6, 10, 11 and 16, the related mortgage loan is a senior portion of a mortgage loan structure comprised of one or more senior A notes and one or more subordinate notes.
	
	
		2(c)(18) 
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		2(c)(22) 
		Grace Days Allowed Number
		With respect to Asset Number 15, the related mortgage loan allows a grace period of 5 days twice per year other than the payment due on the Maturity Date
	
	
		2(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		2(d)(28)(xiv)
		Most Recent Debt Service Amount
		With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
	
	
		2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).  
	
	
		2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure).
	
	
		2(e)(3)
		Report Period Beginning Schedule Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in June 2020 (or for loans originated after such date, as of the loan origination date).
	
	
		2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
	
	
		2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		2(f)(1)
		Primary Servicer Name
		With respect to The primary servicer name has been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association.