Form 10-D Benchmark 2020-B21 Mortg For: Jun 17

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/25/2024

1. META
2. CMG
3. LRCX
4. IBM
5. SPY

6. BA
7. HCP
8. SNAP
9. TMUS
10. BSX

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

FORM 10-D

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

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

Commission File Number of issuing entity: 333-226082-08

Central Index Key Number of issuing entity: 0001827183

Benchmark 2020-B21 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-226082

Central Index Key Number of depositor: 0001004158

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

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

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

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

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

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

JPMorgan Chase Bank, National Association
(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)

Leah Nivision (212) 902-1000
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4160605
38-4160606
38-7250467
(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-4			X
A-5			X
A-AB			X
X-A			X
X-B			X
A-S			X
B			X
C			X

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2022 a distribution was made to holders of the certificates issued by Benchmark 2020-B21 Mortgage Trust.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

No assets securitized by GS Mortgage Securities Corporation II (the "Depositor") and held by Benchmark 2020-B21 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from May 18, 2022 to June 17, 2022.

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

Goldman Sachs Mortgage Company ("GSMC"), one of the sponsors, has filed a Form ABS-15G on May 12, 2022. The CIK number of GSMC is 0001541502. There is no new activity to report at this time.

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

JPMorgan Chase Bank, National Association, ("JPMorgan"), one of the sponsors, has filed a Form ABS-15G on February 14, 2022. The CIK number of JPMorgan is 0000835271. There is no new activity to report at this time.

German American Capital Corporation, ("German"), one of the sponsors, has filed a Form ABS-15G on February 15, 2022. The CIK number of German is 0001541294. There is no new activity to report at this time.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226082-08 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226082-08 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for Benchmark 2020-B21 Mortgage Trust, affirms the following amounts in the respective accounts:

Collection Account
Prior Distribution Date	05/17/2022	$66,912.95
Current Distribution Date	06/17/2022	$11,250.00

REO Account
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Benchmark 2020-B21 Mortgage Trust, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	05/17/2022	$6,409.58
Current Distribution Date	06/17/2022	$6,622.27

Interest Reserve Account
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00

Gain-on-Sale Reserve Account
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$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 Benchmark 2020-B21 Mortgage Trust, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226082-08 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226082-08 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.

GS Mortgage Securities Corporation II
(Depositor)

/s/ Leah Nivison
Leah Nivison, CEO

Date: June 30, 2022


Distribution Date:	06/17/22	Benchmark 2020-B21 Mortgage Trust
Determination Date:	06/13/22
Next Distribution Date:	07/15/22
Record Date:	05/31/22	Commercial Mortgage Pass-Through Certificates
		Series 2020-B21


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	GS Mortgage Securities Corporation II
Certificate Factor Detail	4		Attention: Leah Nivison	(212) 902-1000	[email protected]; [email protected]
Certificate Interest Reconciliation Detail	5		200 West Street \| New York, NY 10282 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	6		Association
Bond / Collateral Reconciliation - Cash Flows	7		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Bond / Collateral Reconciliation - Balances	8		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	9-13	Special Servicer	LNR Partners,LLC
Mortgage Loan Detail (Part 1)	14-15		Job Warshaw		[email protected]
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Mortgage Loan Detail (Part 2)	16-17
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Principal Prepayment Detail	18	Representations Reviewer
Historical Detail	19		Surveillance Manager		[email protected]
Delinquency Loan Detail	20		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	21		Bank, N.A.
Specially Serviced Loan Detail - Part 1	22		Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 2	23				[email protected]
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	24
Historical Liquidated Loan Detail	25
Historical Bond / Collateral Loss Reconciliation Detail	26
Interest Shortfall Detail - Collateral Level	27
Supplemental Notes	28

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 28


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	08163LAA7	0.537300%	11,511,000.00	9,467,403.60	183,772.11	4,239.03	0.00	0.00	188,011.14	9,283,631.49	30.07%	30.00%
A-2	08163LAC3	1.737600%	46,719,000.00	46,719,000.00	0.00	67,649.11	0.00	0.00	67,649.11	46,719,000.00	30.07%	30.00%
A-4	08163LAE9	1.704400%	216,500,000.00	216,500,000.00	0.00	307,502.17	0.00	0.00	307,502.17	216,500,000.00	30.07%	30.00%
A-5	08163LAG4	1.977500%	423,991,000.00	423,991,000.00	0.00	698,701.84	0.00	0.00	698,701.84	423,991,000.00	30.07%	30.00%
A-AB	08163LAJ8	1.797500%	21,966,000.00	21,966,000.00	0.00	32,903.24	0.00	0.00	32,903.24	21,966,000.00	30.07%	30.00%
A-S	08163LAQ2	2.254300%	99,095,000.00	99,095,000.00	0.00	186,158.22	0.00	0.00	186,158.22	99,095,000.00	20.42%	20.38%
B	08163LAS8	2.458400%	56,625,000.00	56,625,000.00	0.00	116,005.75	0.00	0.00	116,005.75	56,625,000.00	14.91%	14.88%
C	08163LAU3	3.458510%	42,469,000.00	42,469,000.00	0.00	122,399.57	0.00	0.00	122,399.57	42,469,000.00	10.77%	10.75%
D	08163LBC2	2.000000%	25,739,000.00	25,739,000.00	0.00	42,898.33	0.00	0.00	42,898.33	25,739,000.00	8.27%	8.25%
E	08163LBE8	2.000000%	20,591,000.00	20,591,000.00	0.00	34,318.33	0.00	0.00	34,318.33	20,591,000.00	6.26%	6.25%
F	08163LBG3	2.000000%	18,017,000.00	18,017,000.00	0.00	30,028.33	0.00	0.00	30,028.33	18,017,000.00	4.51%	4.50%
G	08163LBJ7	2.000000%	10,296,000.00	10,296,000.00	0.00	17,160.00	0.00	0.00	17,160.00	10,296,000.00	3.51%	3.50%
H*	08163LBL2	2.000000%	36,034,836.00	36,034,836.00	0.00	60,058.06	0.00	0.00	60,058.06	36,034,836.00	0.00%	0.00%
R	08163LBN8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	08163LBS7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Certificates	08163LBQ1	3.470310%	24,808,000.00	24,758,757.76	4,428.15	71,600.48	0.00	0.00	76,028.63	24,754,329.61	0.00%	0.00%
RR interest	N/A	3.470310%	29,379,045.00	29,320,729.54	5,244.07	84,793.36	0.00	0.00	90,037.43	29,315,485.47	0.00%	0.00%
Regular SubTotal			1,083,740,881.00	1,081,589,726.90	193,444.33	1,876,415.82	0.00	0.00	2,069,860.15	1,081,396,282.57


X-A	08163LAL3	1.566787%	819,782,000.00	817,738,403.61	0.00	1,067,684.86	0.00	0.00	1,067,684.86	817,554,631.49
X-B	08163LAN9	0.583290%	99,094,000.00	99,094,000.00	0.00	48,167.14	0.00	0.00	48,167.14	99,094,000.00
X-D	08163LBU2	1.470310%	46,330,000.00	46,330,000.00	0.00	56,766.24	0.00	0.00	56,766.24	46,330,000.00
X-F	08163LAW9	1.470310%	18,017,000.00	18,017,000.00	0.00	22,075.49	0.00	0.00	22,075.49	18,017,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 28


				Certificate Distribution Detail

										Current	Original
		Pass-Through			Principal	Interest	Prepayment			Credit	Credit
Class	CUSIP	Rate (2)	Original Balance	Beginning Balance	Distribution	Distribution	Penalties	Realized Losses Total Distribution		Ending Balance Support¹	Support¹

X-G	08163LAY5	1.470310%	10,296,000.00	10,296,000.00	0.00	12,615.26	0.00	0.00	12,615.26	10,296,000.00
X-H	08163LBA6	1.470310%	36,034,836.00	36,034,836.00	0.00	44,152.00	0.00	0.00	44,152.00	36,034,836.00
Notional SubTotal			1,029,553,836.00	1,027,510,239.61	0.00	1,251,460.99	0.00	0.00	1,251,460.99	1,027,326,467.49

Deal Distribution Total					193,444.33	3,127,876.81	0.00	0.00	3,321,321.14

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 3 of 28


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	08163LAA7	822.46578056	15.96491269	0.36825906	0.00000000	0.00000000	0.00000000	0.00000000	16.33317175	806.50086787
A-2	08163LAC3	1,000.00000000	0.00000000	1.44799996	0.00000000	0.00000000	0.00000000	0.00000000	1.44799996	1,000.00000000
A-4	08163LAE9	1,000.00000000	0.00000000	1.42033335	0.00000000	0.00000000	0.00000000	0.00000000	1.42033335	1,000.00000000
A-5	08163LAG4	1,000.00000000	0.00000000	1.64791668	0.00000000	0.00000000	0.00000000	0.00000000	1.64791668	1,000.00000000
A-AB	08163LAJ8	1,000.00000000	0.00000000	1.49791678	0.00000000	0.00000000	0.00000000	0.00000000	1.49791678	1,000.00000000
A-S	08163LAQ2	1,000.00000000	0.00000000	1.87858338	0.00000000	0.00000000	0.00000000	0.00000000	1.87858338	1,000.00000000
B	08163LAS8	1,000.00000000	0.00000000	2.04866667	0.00000000	0.00000000	0.00000000	0.00000000	2.04866667	1,000.00000000
C	08163LAU3	1,000.00000000	0.00000000	2.88209211	0.00000000	0.00000000	0.00000000	0.00000000	2.88209211	1,000.00000000
D	08163LBC2	1,000.00000000	0.00000000	1.66666654	0.00000000	0.00000000	0.00000000	0.00000000	1.66666654	1,000.00000000
E	08163LBE8	1,000.00000000	0.00000000	1.66666650	0.00000000	0.00000000	0.00000000	0.00000000	1.66666650	1,000.00000000
F	08163LBG3	1,000.00000000	0.00000000	1.66666648	0.00000000	0.00000000	0.00000000	0.00000000	1.66666648	1,000.00000000
G	08163LBJ7	1,000.00000000	0.00000000	1.66666667	0.00000000	0.00000000	0.00000000	0.00000000	1.66666667	1,000.00000000
H	08163LBL2	1,000.00000000	0.00000000	1.66666667	0.00000000	0.01502269	0.00000000	0.00000000	1.66666667	1,000.00000000
R	08163LBN8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	08163LBS7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Certificates	08163LBQ1	998.01506611	0.17849686	2.88618510	0.00000000	0.00053168	0.00000000	0.00000000	3.06468196	997.83656925
RR interest	N/A	998.01506618	0.17849695	2.88618503	0.00000000	0.00053235	0.00000000	0.00000000	3.06468199	997.83656923

Notional Certificates
X-A	08163LAL3	997.50714655	0.00000000	1.30240096	0.00000000	0.00000000	0.00000000	0.00000000	1.30240096	997.28297461
X-B	08163LAN9	1,000.00000000	0.00000000	0.48607524	0.00000000	0.00000000	0.00000000	0.00000000	0.48607524	1,000.00000000
X-D	08163LBU2	1,000.00000000	0.00000000	1.22525880	0.00000000	0.00000000	0.00000000	0.00000000	1.22525880	1,000.00000000
X-F	08163LAW9	1,000.00000000	0.00000000	1.22525892	0.00000000	0.00000000	0.00000000	0.00000000	1.22525892	1,000.00000000
X-G	08163LAY5	1,000.00000000	0.00000000	1.22525835	0.00000000	0.00000000	0.00000000	0.00000000	1.22525835	1,000.00000000
X-H	08163LBA6	1,000.00000000	0.00000000	1.22525880	0.00000000	0.00000000	0.00000000	0.00000000	1.22525880	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 28


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	05/01/22 - 05/30/22	30	0.00	4,239.03	0.00	4,239.03	0.00	0.00	0.00	4,239.03	0.00
A-2	05/01/22 - 05/30/22	30	0.00	67,649.11	0.00	67,649.11	0.00	0.00	0.00	67,649.11	0.00
A-4	05/01/22 - 05/30/22	30	0.00	307,502.17	0.00	307,502.17	0.00	0.00	0.00	307,502.17	0.00
A-5	05/01/22 - 05/30/22	30	0.00	698,701.84	0.00	698,701.84	0.00	0.00	0.00	698,701.84	0.00
A-AB	05/01/22 - 05/30/22	30	0.00	32,903.24	0.00	32,903.24	0.00	0.00	0.00	32,903.24	0.00
X-A	05/01/22 - 05/30/22	30	0.00	1,067,684.86	0.00	1,067,684.86	0.00	0.00	0.00	1,067,684.86	0.00
X-B	05/01/22 - 05/30/22	30	0.00	48,167.14	0.00	48,167.14	0.00	0.00	0.00	48,167.14	0.00
X-D	05/01/22 - 05/30/22	30	0.00	56,766.24	0.00	56,766.24	0.00	0.00	0.00	56,766.24	0.00
X-F	05/01/22 - 05/30/22	30	0.00	22,075.49	0.00	22,075.49	0.00	0.00	0.00	22,075.49	0.00
X-G	05/01/22 - 05/30/22	30	0.00	12,615.26	0.00	12,615.26	0.00	0.00	0.00	12,615.26	0.00
X-H	05/01/22 - 05/30/22	30	0.00	44,152.00	0.00	44,152.00	0.00	0.00	0.00	44,152.00	0.00
A-S	05/01/22 - 05/30/22	30	0.00	186,158.22	0.00	186,158.22	0.00	0.00	0.00	186,158.22	0.00
B	05/01/22 - 05/30/22	30	0.00	116,005.75	0.00	116,005.75	0.00	0.00	0.00	116,005.75	0.00
C	05/01/22 - 05/30/22	30	0.00	122,399.57	0.00	122,399.57	0.00	0.00	0.00	122,399.57	0.00
D	05/01/22 - 05/30/22	30	0.00	42,898.33	0.00	42,898.33	0.00	0.00	0.00	42,898.33	0.00
E	05/01/22 - 05/30/22	30	0.00	34,318.33	0.00	34,318.33	0.00	0.00	0.00	34,318.33	0.00
F	05/01/22 - 05/30/22	30	0.00	30,028.33	0.00	30,028.33	0.00	0.00	0.00	30,028.33	0.00
G	05/01/22 - 05/30/22	30	0.00	17,160.00	0.00	17,160.00	0.00	0.00	0.00	17,160.00	0.00
H	05/01/22 - 05/30/22	30	540.44	60,058.06	0.00	60,058.06	0.00	0.00	0.00	60,058.06	541.34
RR
	05/01/22 - 05/30/22	30	13.15	71,600.48	0.00	71,600.48	0.00	0.00	0.00	71,600.48	13.19
Certificates
RR interest	05/01/22 - 05/30/22	30	15.59	84,793.36	0.00	84,793.36	0.00	0.00	0.00	84,793.36	15.64
Totals			569.18	3,127,876.81	0.00	3,127,876.81	0.00	0.00	0.00	3,127,876.81	570.17




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 28


	Additional Information

Total Available Distribution Amount (1)	3,321,321.14
Non-VRR Available Funds	3,155,255.06
VRR Available Funds	166,066.06
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 28


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,142,101.08	Master Servicing Fee	5,506.68
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,622.03
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	465.68
ARD Interest	0.00	Operating Advisor Fee	1,415.68
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	214.21
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,142,101.08	Total Fees	14,224.29

Principal		Expenses/Reimbursements
Scheduled Principal	193,444.33	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	193,444.33	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,127,876.81
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	193,444.33
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,321,321.14
Total Funds Collected	3,335,545.41	Total Funds Distributed	3,335,545.43

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,081,589,726.90	1,081,589,726.90	Beginning Certificate Balance	1,081,589,726.90
(-) Scheduled Principal Collections		193,444.33	193,444.33	(-) Principal Distributions	193,444.33
(-) 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		1,081,396,282.57	1,081,396,282.57	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,081,589,726.90	1,081,589,726.90	Ending Certificate Balance	1,081,396,282.57
Ending Actual Collateral Balance		1,081,396,282.57	1,081,396,282.57



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.47%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 8 of 28


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	10,000,000 or less	14	80,153,522.09	7.41%	79	4.0448	2.263508	1.60 or less	5	104,872,822.97	9.70%	76	3.6412	(0.201940)
10,000,001 to 20,000,000		9	149,904,835.04	13.86%	88	3.6750	2.342793	1.61 to 1.70	0	0.00	0.00%	0	0.0000	0.000000
20,000,001 to 30,000,000		10	268,798,690.62	24.86%	98	3.2642	1.853559	1.71 to 1.80	2	19,839,117.11	1.83%	101	4.0880	1.737437
30,000,001 to 40,000,000		4	135,039,234.82	12.49%	102	3.3689	2.587090	1.81 to 2.00	8	168,087,925.44	15.54%	96	3.6059	1.854791
40,000,001 to 60,000,000		4	222,500,000.00	20.58%	97	3.3304	2.023157	2.01 to 2.50	13	219,256,109.39	20.28%	98	3.2002	2.267457
	60,000,001 or greater	3	225,000,000.00	20.81%	101	3.1097	2.970000	2.51 to 3.00	11	423,844,733.00	39.19%	99	3.3387	2.807862
	Totals	44	1,081,396,282.57	100.00%	96	3.3736	2.310549	3.01 and greater	5	145,495,574.66	13.45%	101	3.1777	3.342431
								Totals	44	1,081,396,282.57	100.00%	96	3.3736	2.310549
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 28


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

California	4	175,000,000.00	16.18%	100	3.1002	2.975371
							Industrial	8	107,122,509.62	9.91%	101	3.0869	3.033401
Colorado	1	2,700,000.00	0.25%	101	4.0000	2.250000
							Lodging	4	115,500,000.00	10.68%	93	3.4503	0.300000
Florida	1	13,560,000.00	1.25%	101	3.5800	2.670000
							Mixed Use	6	224,078,703.98	20.72%	89	3.4197	2.544560
Illinois	5	18,660,064.49	1.73%	101	3.6246	2.299722
							Multi-Family	1	60,000,000.00	5.55%	101	3.3483	2.951289
Indiana	2	1,763,895.25	0.16%	102	3.6600	1.817426
							Office	17	386,555,296.82	35.75%	101	3.2332	2.518374
Iowa	2	1,575,614.30	0.15%	102	3.6600	1.817426
							Other	4	44,500,000.00	4.12%	77	3.9906	1.973797
Louisiana	3	6,272,728.61	0.58%	102	3.6600	1.817426
							Retail	32	137,139,772.16	12.68%	96	3.6366	2.289016
Massachusetts	1	25,000,000.00	2.31%	101	2.6980	1.830000
							Self Storage	2	6,500,000.00	0.60%	101	3.9474	2.542308
Michigan	5	45,393,037.38	4.20%	101	3.6577	3.510377
							Totals	74	1,081,396,282.57	100.00%	96	3.3736	2.310549
Minnesota	3	2,507,109.54	0.23%	102	3.6600	1.817426

Mississippi	1	3,121,500.02	0.29%	102	3.6600	1.817426

Missouri	6	7,055,626.69	0.65%	101	3.6000	2.042616

Nebraska	1	4,150,000.00	0.38%	102	4.1830	2.340000

Nevada	2	75,000,000.00	6.94%	93	3.5580	(0.840000)

New Jersey	2	38,430,000.00	3.55%	101	3.6646	1.983115

New York	11	397,540,953.04	36.76%	96	3.2394	2.512334

North Carolina	2	23,800,000.00	2.20%	92	3.6024	2.792017

Ohio	2	30,000,000.00	2.77%	95	3.8927	2.473333

South Carolina	2	6,423,098.00	0.59%	100	3.5100	2.380000

Tennessee	4	58,879,413.82	5.44%	98	3.4710	2.061132

Texas	12	62,190,418.45	5.75%	102	3.7636	2.409673

Virginia	1	52,500,000.00	4.85%	101	3.2880	2.950000

Washington	1	29,872,822.98	2.76%	33	3.8500	1.400000

Totals	74	1,081,396,282.57	100.00%	96	3.3736	2.310549


Note: Please refer to footnotes on the next page of the report.




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 28


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	3.000% or less	5	200,000,000.00	18.49%	102	2.7220	2.523750	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.001% to 3.250%	3	155,000,000.00	14.33%	97	3.2008	2.668387	13 months to 24 months	32	776,023,459.60	71.76%	100	3.3275	2.621760
	3.251% to 3.500%	6	257,205,881.00	23.78%	99	3.3375	2.858263	25 months to 36 months	12	305,372,822.97	28.24%	87	3.4906	1.519690
	3.501% to 3.750%	14	341,637,619.10	31.59%	98	3.6065	1.759178	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	9	65,313,665.36	6.04%	70	3.8846	1.865679	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	4.001% or greater	7	62,239,117.11	5.76%	81	4.2313	1.964226	Totals	44	1,081,396,282.57	100.00%	96	3.3736	2.310549
	Totals	44	1,081,396,282.57	100.00%	96	3.3736	2.310549
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 28


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	108 months or less	44	1,081,396,282.57	100.00%	96	3.3736	2.310549	Interest Only	23	762,215,881.00	70.48%	97	3.2407	2.243066
109 months to 120 months		0	0.00	0.00%	0	0.0000	0.000000	359 months or less	21	319,180,401.57	29.52%	94	3.6909	2.471703
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	44	1,081,396,282.57	100.00%	96	3.3736	2.310549	Totals	44	1,081,396,282.57	100.00%	96	3.3736	2.310549
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 28

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

128,841,970.51

11.91%

101

3.5572

2.340075

None

12 months or less

952,554,312.06

88.09%

3.3487

2.306556

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

1,081,396,282.57

100.00%

3.3736

2.310549

(1)

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

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

(2)

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

(3)

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

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

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

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

(4)

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

Page 13 of 28


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1A2-2	30318931	OF	New York	NY	Actual/360	2.692%	69,545.92	0.00	0.00	N/A	12/06/30	--	30,000,000.00	30,000,000.00	06/06/22
1A2-3	30318932				Actual/360	2.692%	69,545.92	0.00	0.00	N/A	12/06/30	--	30,000,000.00	30,000,000.00	06/06/22
1A4-2	30318933				Actual/360	2.692%	92,727.89	0.00	0.00	N/A	12/06/30	--	40,000,000.00	40,000,000.00	06/06/22
2A6	30318939	MU	McClellan	CA	Actual/360	3.309%	213,706.25	0.00	0.00	N/A	12/11/30	--	75,000,000.00	75,000,000.00	06/11/22
3	30506064	IN	Los Angeles	CA	Actual/360	2.770%	178,895.83	0.00	0.00	N/A	11/06/30	--	75,000,000.00	75,000,000.00	06/06/22
4A1	30506485	OF	New York	NY	Actual/360	3.250%	209,895.83	0.00	0.00	N/A	11/06/30	--	75,000,000.00	75,000,000.00	06/06/22
5A13-5	30318942	LO	Las Vegas	NV	Actual/360	3.558%	153,191.67	0.00	0.00	03/05/30	03/05/32	--	50,000,000.00	50,000,000.00	06/05/22
5A15-6	30318943				Actual/360	3.558%	76,595.83	0.00	0.00	03/05/30	03/05/32	--	25,000,000.00	25,000,000.00	06/05/22
6A2	30318944	MF	Brooklyn	NY	Actual/360	3.348%	172,996.53	0.00	0.00	N/A	11/06/30	--	60,000,000.00	60,000,000.00	06/06/22
7A1-2	30318945	MU	New York	NY	Actual/360	3.160%	163,266.67	0.00	0.00	N/A	03/06/30	--	60,000,000.00	60,000,000.00	06/06/22
8	30318946	OF	Falls Church	VA	Actual/360	3.288%	148,645.00	0.00	0.00	N/A	11/06/30	--	52,500,000.00	52,500,000.00	06/06/22
9	30506444	OF	Memphis	TN	Actual/360	3.670%	101,410.65	49,923.33	0.00	N/A	11/06/30	--	32,089,158.15	32,039,234.82	06/06/22
10	30318947	OF	Frisco	TX	Actual/360	3.620%	99,751.11	0.00	0.00	N/A	12/06/30	--	32,000,000.00	32,000,000.00	06/06/22
11	30506440	OF	Farmington Hills	MI	Actual/360	3.672%	98,022.00	0.00	0.00	N/A	11/01/30	--	31,000,000.00	31,000,000.00	06/01/22
12A2-2-A	30504622	RT	Brooklyn	NY	Actual/360	3.359%	86,769.00	0.00	0.00	N/A	01/01/30	--	30,000,000.00	30,000,000.00	06/01/22
13A2	30506424	MU	New York	NY	Actual/360	3.680%	95,066.67	0.00	0.00	N/A	03/01/30	--	30,000,000.00	30,000,000.00	06/01/22
14A1-2-1	30506277	MU	Redmond	WA	Actual/360	3.850%	16,529.03	6,911.38	0.00	N/A	03/06/25	--	4,985,715.21	4,978,803.83	06/06/22
14A1-2-2-1	30506413				Actual/360	3.850%	16,529.03	6,911.38	0.00	N/A	03/06/25	--	4,985,715.21	4,978,803.83	06/06/22
14A3-2	30506414				Actual/360	3.850%	66,116.12	27,645.53	0.00	N/A	03/06/25	--	19,942,860.84	19,915,215.31	06/06/22
15	30506349	RT	Various	Various	Actual/360	3.510%	90,675.00	0.00	0.00	N/A	10/01/30	--	30,000,000.00	30,000,000.00	06/01/22
16	30506453	98	Morristown	NJ	Actual/360	3.560%	80,470.83	0.00	0.00	N/A	11/06/30	--	26,250,000.00	26,250,000.00	06/06/22
17A2	30318949	OF	Cambridge Somerville MA		Actual/360	2.698%	58,081.94	0.00	0.00	11/06/30	11/06/34	--	25,000,000.00	25,000,000.00	06/06/22
18	30506494	Various Various		Various	Actual/360	3.660%	69,591.98	32,318.25	0.00	N/A	12/06/30	--	22,081,008.87	22,048,690.62	06/06/22
19	30318950	LO	Sherman Oaks	CA	Actual/360	3.360%	59,313.33	0.00	0.00	N/A	03/06/30	--	20,500,000.00	20,500,000.00	06/06/22
20A4	30506526	LO	Nashville	TN	Actual/360	3.139%	54,060.56	0.00	0.00	N/A	03/06/30	--	20,000,000.00	20,000,000.00	06/06/22
21A2	30530064	RT	Garner	NC	Actual/360	3.544%	61,035.56	0.00	0.00	N/A	12/06/29	--	20,000,000.00	20,000,000.00	06/06/22
22A1	30530049	RT	Willoughby	OH	Actual/360	4.038%	69,543.33	0.00	0.00	N/A	01/06/30	--	20,000,000.00	20,000,000.00	06/06/22
23A2	30318747	MU	Bronx	NY	Actual/360	3.493%	57,768.62	0.00	0.00	N/A	10/06/30	--	19,205,881.00	19,205,881.00	06/06/22




© 2021 Computershare. All rights reserved. Confidential.																Page 14 of 28


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
24	30506480	Various Various		TX	Actual/360	4.008%	51,024.44	29,934.27	0.00	N/A	11/06/30	--	14,783,979.34	14,754,045.07	06/06/22
25	30506423	OF	Miramar	FL	Actual/360	3.580%	41,802.47	0.00	0.00	N/A	11/06/30	--	13,560,000.00	13,560,000.00	06/06/22
26	30506516	IN	Closter	NJ	Actual/360	3.890%	40,799.62	0.00	0.00	N/A	12/01/30	--	12,180,000.00	12,180,000.00	06/01/22
27	30506452	IN	Dearborn	MI	Actual/360	3.660%	32,477.45	15,156.99	0.00	N/A	11/06/30	--	10,304,850.65	10,289,693.66	06/06/22
28	30506471	MU	Kettering	OH	Actual/360	3.602%	31,017.22	0.00	0.00	N/A	12/01/30	--	10,000,000.00	10,000,000.00	06/01/22
29	30506418	RT	Chicago	IL	Actual/360	3.710%	30,190.13	0.00	0.00	N/A	11/06/30	--	9,450,000.00	9,450,000.00	06/06/22
30	30506491	98	New York	NY	Actual/360	4.610%	32,750.21	0.00	0.00	N/A	12/06/25	--	8,250,000.00	8,250,000.00	06/06/22
31	30506492	98	New York	NY	Actual/360	4.610%	31,818.38	0.00	0.00	N/A	12/06/25	--	8,015,267.00	8,015,267.00	06/06/22
32	30506506	OF	Stafford	TX	Actual/360	3.950%	23,221.54	9,996.07	0.00	N/A	12/01/30	--	6,827,076.91	6,817,080.84	06/01/22
33	30506481	IN	Katy	TX	Actual/360	3.860%	18,120.04	7,695.83	0.00	N/A	11/06/30	--	5,451,457.38	5,443,761.55	06/06/22
34	30506399	RT	Olean	NY	Actual/360	4.320%	18,942.33	6,951.30	0.00	N/A	11/01/30	--	5,092,023.34	5,085,072.04	06/01/22
35	30506467	RT	Yucca Valley	CA	Actual/360	3.940%	15,267.50	0.00	0.00	N/A	11/06/30	--	4,500,000.00	4,500,000.00	06/06/22
36	30506505	OF	Omaha	NE	Actual/360	4.183%	14,948.42	0.00	0.00	N/A	12/01/30	--	4,150,000.00	4,150,000.00	06/01/22
37	30506422	SS	Statesville	NC	Actual/360	3.910%	12,794.39	0.00	0.00	N/A	11/06/30	--	3,800,000.00	3,800,000.00	06/06/22
38	30506370	SS	Loveland	CO	Actual/360	4.000%	9,300.00	0.00	0.00	N/A	11/06/30	--	2,700,000.00	2,700,000.00	06/06/22
39	30506493	98	New York	NY	Actual/360	4.610%	7,878.84	0.00	0.00	N/A	12/06/25	--	1,984,733.00	1,984,733.00	06/06/22
Totals							3,142,101.08	193,444.33	0.00				1,081,589,726.90	1,081,396,282.57
1 Property Type Codes
HC - Health Care			MU - Mixed Use	WH - Warehouse			MF - Multi-Family
SS - Self Storage			LO - Lodging	RT - Retail			SF - Single Family Rental
98 - Other			IN - Industrial	OF - Office			MH - Mobile Home Park
SE - Securities			CH - Cooperative Housing	ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.																Page 15 of 28


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A2-2	75,501,174.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A2-3	75,501,174.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A4-2	75,501,174.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A6	37,779,381.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	6,895,751.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A1	12,723,614.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A13-5	(72,296,579.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A15-6	(72,296,579.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7A1-2	49,603,804.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	5,666,283.97	1,395,699.91	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,861,798.72	1,112,277.92	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,670,491.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	5,376,370.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12A2-2-A	46,535,149.08	12,073,325.44	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
13A2	9,005,599.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14A1-2-1	7,890,818.42	2,499,499.87	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
14A1-2-2-1	7,890,818.42	2,499,499.87	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
14A3-2	7,890,818.42	2,499,499.87	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,565,743.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,751,046.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17A2	21,995,486.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,070,575.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,013,132.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20A4	17,113,928.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21A2	6,748,877.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22A1	3,106,175.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23A2	4,883,536.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 28


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
24	1,627,566.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,409,715.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,154,920.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,488,972.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,569,102.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	860,643.33	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	713,012.20	0.00	--	--	--	0.00	0.00	0.00	0.00	5,495.90	0.00
31	898,252.59	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,042,391.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	550,113.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	572,147.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	488,341.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	441,331.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	420,234.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	249,401.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	247,123.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	362,682,841.23	22,079,802.88				0.00	0.00	0.00	0.00	5,495.90	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 28


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 18 of 28


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
06/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.373560%	3.358287%	96
05/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.373637%	3.358365%	97
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	3.373696%	3.358424%	98
03/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.373796%	3.358525%	99
02/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.373866%	3.358595%	100
01/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.373923%	3.358653%	101
12/17/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.373981%	3.358711%	102
11/18/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.374033%	3.358764%	103
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	3.374075%	3.358806%	104
09/17/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.374119%	3.358937%	105
08/17/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.374160%	3.358978%	106
07/16/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.374201%	3.359020%	107
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 28

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 20 of 28


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		29,872,823	29,872,823		0		0
37 - 48 Months		18,250,000	18,250,000		0		0
49 - 60 Months		0	0		0		0
> 60 Months		1,033,273,460	1,033,273,460		0		0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Jun-22	1,081,396,283	1,081,396,283	0	0	0		0
May-22	1,081,589,727	1,081,589,727	0	0	0		0
Apr-22	1,081,741,958	1,081,741,958	0	0	0		0
Mar-22	1,081,988,011	1,081,988,011	0	0	0		0
Feb-22	1,082,168,995	1,082,168,995	0	0	0		0
Jan-22	1,082,318,871	1,082,318,871	0	0	0		0
Dec-21	1,082,468,258	1,082,468,258	0	0	0		0
Nov-21	1,082,593,437	1,082,593,437	0	0	0		0
Oct-21	1,082,687,922	1,082,687,922	0	0	0		0
Sep-21	1,082,788,437	1,082,788,437	0	0	0		0
Aug-21	1,082,882,277	1,082,882,277	0	0	0		0
Jul-21	1,082,975,807	1,082,975,807	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 21 of 28


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
				No specially serviced loans this period




© 2021 Computershare. All rights reserved. Confidential.										Page 22 of 28


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 23 of 28


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				No modified loans this period
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 28


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




© 2021 Computershare. All rights reserved. Confidential.											Page 25 of 28


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 26 of 28

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

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.

Page 27 of 28


Supplemental Notes
Risk Retention
Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com, specifically under the “U.S. Risk Retention Special Notices” tab for the Benchmark 2020-B21 Mortgage Trust transaction, certain
information provided to the Certificate Administrator regarding each Retaining Party’s compliance with the Retention Covenant.Investors should refer to the Certificate Administrator’s website for all such information.




© 2021 Computershare. All rights reserved. Confidential.	Page 28 of 28



	
		Prospectus Loan ID
		1
		0
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association, DBR Investments Co. Limited
		11-17-2020
		100000000.00000000
		121
		12-06-2030
		0
		.02692100
		.02692100
		3
		1
		121
		12-06-2020
		true
		1
		A1
		3
		.00000000
		100000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-05-2022
		06-05-2030
		06-05-2030
		.00000000
		.00000000
		
			Grace Building
			1114 Avenue of the Americas
			New York
			NY
			10036
			New York
			OF
			1556972
			1556972
			1974
			2018
			2150000000.00000000
			MAI
			09-08-2020
			2150000000.00000000
			09-08-2020
			MAI
			.94800000
			6
			12-06-2022
			N
			Bank of America
			195578
			05-31-2042
			The Trade Desk Inc
			154858
			08-31-2030
			Israel Discount Bank of New York
			140854
			12-31-2040
			09-30-2020
			157612989.00000000
			53319272.00000000
			104293717.00000000
			102347502.00000000
			UW
			CREFC
			4.33000000
			4.25000000
			F
			F
			12-31-2021
		
		false
		false
		100000000.00000000
		231819.73000000
		.02692100
		.00013110
		231819.73000000
		.00000000
		.00000000
		100000000.00000000
		100000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Wells Fargo Bank
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		11-13-2020
		75000000.00000000
		121
		12-11-2030
		0
		.03309000
		.03309000
		3
		1
		121
		12-11-2020
		true
		1
		PP
		3
		.00000000
		75000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-10-2030
		06-10-2030
		.00000000
		.00000000
		
			Mcclellan Park
			3140 Peacekeeper Way
			McClellan
			CA
			95652
			Sacramento
			MU
			6833733
			6925484
			1938
			595000000.00000000
			MAI
			09-15-2020
			595000000.00000000
			09-15-2020
			MAI
			.86800000
			6
			12-11-2022
			N
			09-30-2020
			52666379.50000000
			15037967.00000000
			37628412.50000000
			34858218.55000000
			UW
			CREFC
			3.13000000
			2.90000000
			F
			F
			09-30-2021
		
		false
		false
		75000000.00000000
		213706.25000000
		.03309000
		.00011860
		213706.25000000
		.00000000
		.00000000
		75000000.00000000
		75000000.00000000
		06-11-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-22-2020
		75000000.00000000
		120
		11-06-2030
		0
		.02770000
		.02770000
		3
		1
		120
		12-06-2020
		true
		1
		WL
		3
		.00000000
		75000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			Amazon West LA
			5750 & 5620 Mesmer Ave 11750 Jefferson Blvd.
			Los Angeles
			CA
			90230
			Los Angeles
			RT
			544935
			544935
			1977
			2020
			256100000.00000000
			MAI
			07-06-2020
			256100000.00000000
			07-06-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			Amazon(All 3)
			499633
			03-31-2035
			Chick-fil-A, Inc.
			45302
			11-26-2028
			12003810.23000000
			2565017.13000000
			9438793.09000000
			9375682.49000000
			UW
			CREFC
			4.48000000
			4.45000000
			F
			F
			12-31-2021
		
		false
		false
		75000000.00000000
		178895.83000000
		.02770000
		.00011860
		178895.83000000
		.00000000
		.00000000
		75000000.00000000
		75000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		11-03-2020
		75000000.00000000
		120
		11-06-2030
		0
		.03250000
		.03250000
		3
		1
		120
		12-06-2020
		true
		1
		PP
		3
		.00000000
		75000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			32-42 Broadway
			32-42 Broadway
			New York
			NY
			10004
			New York
			OF
			526535
			521573
			1889
			2019
			243000000.00000000
			MAI
			08-28-2020
			243000000.00000000
			08-28-2020
			MAI
			.90500000
			6
			12-06-2022
			N
			CITY OF NY DEPT OF CONSUMER
			66930
			02-06-2022
			CITY OF NY DEPT CONSUMER AFF
			54000
			09-30-2027
			MAGILLA ENTERTAINMENT,LLC
			34206
			09-15-2024
			06-30-2020
			23169205.91000000
			10872816.60000000
			12296389.31000000
			10952043.50000000
			UW
			CREFC
			2.99000000
			2.66000000
			F
			F
			03-31-2022
		
		false
		false
		75000000.00000000
		209895.83000000
		.03250000
		.00011860
		209895.83000000
		.00000000
		.00000000
		75000000.00000000
		75000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc., Deutsche Bank AG, acting through its New York Branch
		02-14-2020
		75000000.00000000
		120
		03-05-2032
		0
		.03558000
		.03558000
		3
		1
		120
		04-05-2020
		true
		1
		A2
		7
		229787.50000000
		75000000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		09-04-2029
		09-04-2029
		.00000000
		.00000000
		
			MGM Grand
			3799 S. Las Vegas Boulevard
			Las Vegas
			NV
			89109
			Clark
			LO
			4968
			4998
			1993
			2505000000.00000000
			MAI
			01-10-2020
			2505000000.00000000
			01-10-2020
			MAI
			.83900000
			6
			12-05-2022
			N
			06-30-2020
			1161850748.00000000
			879242083.00000000
			282608665.00000000
			266596711.89000000
			UW
			CREFC
			F
		
		
			Mandalay Bay
			3930 & 3950 S. Las Vegas Boulevard
			Las Vegas
			NV
			89109
			Clark
			LO
			4397
			4750
			1999
			2095000000.00000000
			MAI
			01-10-2020
			2095000000.00000000
			01-10-2020
			MAI
			.91700000
			6
			12-05-2022
			N
			06-30-2020
			944444740.00000000
			706973052.00000000
			237471688.00000000
			220709049.02000000
			UW
			CREFC
			F
		
		false
		false
		75000000.00000000
		229787.50000000
		.03558000
		.00011235
		229787.50000000
		.00000000
		.00000000
		75000000.00000000
		75000000.00000000
		06-05-2022
		03-05-2030
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-30-2020
		60000000.00000000
		120
		11-06-2030
		0
		.03348320
		.03348320
		3
		1
		120
		12-06-2020
		true
		1
		A1
		3
		.00000000
		60000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2030
		.00000000
		.00000000
		
			416-420 Kent Avenue
			416-420 Kent Avenue
			Brooklyn
			NY
			11249
			Kings
			MF
			857
			857
			2019
			669800000.00000000
			MAI
			09-08-2020
			669800000.00000000
			09-08-2020
			MAI
			.83800000
			6
			12-06-2022
			N
			06-30-2020
			29208373.34000000
			7241027.15000000
			21967346.18000000
			21731445.13000000
			UW
			CREFC
			2.98000000
			2.95000000
			F
			F
		
		false
		false
		60000000.00000000
		172996.53000000
		.03348320
		.00015610
		172996.53000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		03-06-2020
		60000000.00000000
		120
		03-06-2030
		0
		.03160000
		.03160000
		3
		1
		120
		04-06-2020
		true
		1
		PP
		3
		163266.67000000
		60000000.00000000
		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
			12-06-2022
			N
			Truist Financial Corporation
			84470
			04-30-2024
			Allen & Company
			70924
			09-30-2033
			Ralph Lauren
			49164
			06-30-2029
			03-31-2020
			74193552.59000000
			22888769.39000000
			51304783.20000000
			50675426.82000000
			UW
			CREFC
			2.94000000
			2.90000000
			F
			F
			12-31-2021
		
		false
		false
		60000000.00000000
		163266.67000000
		.03160000
		.00013110
		163266.67000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Wells Fargo Bank
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		10-08-2020
		52500000.00000000
		120
		11-06-2030
		360
		.03288000
		.03288000
		3
		1
		60
		12-06-2020
		true
		1
		WL
		5
		.00000000
		52500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			3170 & 3180 Fairview Park Drive
			3170 & 3180 Fairview Park Drive
			Falls Church
			VA
			22042
			Fairfax
			OF
			279701
			279701
			1987
			2019
			90000000.00000000
			MAI
			09-01-2021
			90000000.00000000
			09-01-2021
			MAI
			.97900000
			.98050000
			6
			12-06-2022
			N
			GDIT LLC
			174124
			11-30-2029
			Capital Hospice
			53812
			09-30-2034
			Sheet Metal Workers National Pension Fund
			26885
			11-30-2033
			06-30-2020
			01-01-2022
			03-31-2022
			8239928.00000000
			2556691.08000000
			2903812.00000000
			1160991.17000000
			5336116.00000000
			1395699.91000000
			4913482.00000000
			1290041.41000000
			UW
			CREFC
			437543.75000000
			1.94000000
			3.18990000
			1.78000000
			2.94840000
			F
			F
			03-31-2022
		
		false
		false
		52500000.00000000
		148645.00000000
		.03288000
		.00011860
		148645.00000000
		.00000000
		.00000000
		52500000.00000000
		52500000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-28-2020
		33000000.00000000
		120
		11-06-2030
		360
		.03670000
		.03670000
		3
		1
		0
		12-06-2020
		true
		1
		WL
		2
		.00000000
		33000000.00000000
		1
		1
		3
		0
		false
		true
		false
		false
		false
		06-05-2030
		.00000000
		.00000000
		
			40 South Main Street
			40 South Main Street
			Memphis
			TN
			38103
			Shelby
			OF
			391440
			391440
			1972
			45700000.00000000
			MAI
			09-04-2020
			45700000.00000000
			09-04-2020
			MAI
			.83600000
			.89290000
			6
			12-06-2022
			N
			State of Tennessee
			110755
			09-20-2029
			Hnedak Bobo Group, Inc.
			29538
			02-28-2029
			Prospero Management Services
			28726
			09-30-2022
			09-30-2020
			01-01-2022
			03-31-2022
			7729609.33000000
			2118262.15000000
			3971257.80000000
			1005984.23000000
			3758351.53000000
			1112277.92000000
			3325947.20000000
			1004176.92000000
			UW
			CREFC
			454001.94000000
			2.07000000
			2.44990000
			1.83000000
			2.21180000
			F
			C
			03-31-2022
		
		false
		false
		32089158.15000000
		151333.98000000
		.03670000
		.00011860
		101410.65000000
		49923.33000000
		.00000000
		32039234.82000000
		32039234.82000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		11-10-2020
		32000000.00000000
		121
		12-06-2030
		360
		.03620000
		.03620000
		3
		1
		61
		12-06-2020
		true
		1
		WL
		5
		.00000000
		32000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-05-2022
		10-05-2030
		10-05-2030
		.00000000
		.00000000
		
			Tower at Frisco Square
			5757 & 5805 Main Street
			Frisco
			TX
			75034
			Collin
			OF
			171080
			171080
			2015
			49300000.00000000
			MAI
			10-21-2020
			49300000.00000000
			10-21-2020
			MAI
			.94300000
			6
			X
			Gearbox Software LLC
			99055
			03-31-2026
			Meritize Financial
			16351
			02-28-2026
			Blue star sports
			11741
			11-30-2023
			09-30-2020
			5327400.08000000
			2012935.69000000
			3314464.38000000
			2905555.58000000
			UW
			CREFC
			1.89000000
			1.66000000
			F
			F
			12-31-2021
		
		false
		false
		32000000.00000000
		99751.11000000
		.03620000
		.00060610
		99751.11000000
		.00000000
		.00000000
		32000000.00000000
		32000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		0
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-23-2020
		31000000.00000000
		120
		11-01-2030
		360
		.03672000
		.03672000
		3
		1
		24
		12-01-2020
		true
		1
		WL
		5
		.00000000
		31000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-31-2030
		.00000000
		.00000000
		
			The Standard
			27777 Inkster Road
			Farmington Hills
			MI
			48334
			Oakland
			OF
			284459
			284459
			1987
			2015
			46500000.00000000
			MAI
			10-05-2020
			46500000.00000000
			10-05-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			TD Auto Finance
			154879
			05-31-2025
			Centria Healthcare
			99231
			11-30-2033
			EXHIBIT WORKS, INC.
			30349
			01-31-2024
			08-31-2020
			5206252.00000000
			1522816.07000000
			3683435.78000000
			3464199.81000000
			UW
			CREFC
			2.16000000
			2.03000000
			F
			F
			12-31-2021
		
		false
		false
		31000000.00000000
		98022.00000000
		.03672000
		.00060610
		98022.00000000
		.00000000
		.00000000
		31000000.00000000
		31000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		0
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		12-03-2019
		30000000.00000000
		120
		01-01-2030
		0
		.03358800
		.03358800
		3
		1
		120
		02-01-2020
		true
		1
		PP
		3
		86769.00000000
		30000000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		11-30-2022
		08-31-2029
		08-31-2029
		.00000000
		.00000000
		
			Kings Plaza
			5100 Kings Plaza
			Brooklyn
			NY
			11234
			Kings
			RT
			807245
			811797
			1969
			2018
			900000000.00000000
			MAI
			10-17-2019
			900000000.00000000
			10-17-2019
			MAI
			.96700000
			.84650000
			6
			X
			Lowe's Home Centers
			114000
			05-31-2028
			Primark
			102805
			07-31-2038
			Burlington
			55078
			07-31-2028
			08-31-2020
			01-01-2022
			03-31-2022
			81045187.00000000
			19900964.00000000
			29004262.00000000
			7827638.56000000
			52040925.00000000
			12073325.44000000
			50905970.00000000
			11789586.94000000
			UW
			CREFC
			4661793.39680000
			3.14000000
			2.58980000
			3.07000000
			2.52900000
			F
			F
			03-31-2022
		
		false
		false
		30000000.00000000
		86769.00000000
		.03358800
		.00011860
		86769.00000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		0
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		02-28-2020
		30000000.00000000
		120
		03-01-2030
		0
		.03680000
		.03680000
		3
		1
		120
		04-01-2020
		true
		1
		PP
		3
		95066.67000000
		30000000.00000000
		1
		1
		1
		1
		true
		true
		false
		false
		false
		09-30-2029
		.00000000
		.00000000
		
			4 West 58th Street
			4 West 58th Street
			New York
			NY
			10019
			New York
			RT
			83537
			83537
			1948
			2019
			180000000.00000000
			MAI
			02-01-2020
			180000000.00000000
			02-01-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			THE NEIMAN MARCUS GROUP LLC
			40170
			02-28-2033
			NETFLIX INC
			10651
			02-21-2031
			J2 ENTERPRISES LTD
			6121
			07-31-2028
			06-30-2020
			11943386.00000000
			2701328.00000000
			9242058.00000000
			9059948.00000000
			UW
			CREFC
			1.98000000
			1.94000000
			F
			F
			12-31-2021
		
		false
		false
		30000000.00000000
		95066.67000000
		.03680000
		.00011860
		95066.67000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		02-21-2020
		30000000.00000000
		60
		03-06-2025
		360
		.03850000
		.03850000
		3
		1
		24
		04-06-2020
		true
		1
		PP
		5
		99458.33000000
		30000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2024
		.00000000
		.00000000
		
			Redmond Town Center
			7530 164th Avenue NE
			Redmond
			WA
			98052
			King
			RT
			395489
			386415
			1996
			151000000.00000000
			MAI
			08-04-2020
			151000000.00000000
			08-04-2020
			MAI
			.92900000
			.88670000
			6
			12-06-2022
			N
			iPic Theaters
			38858
			09-30-2025
			Guitar Center
			15393
			05-31-2025
			Haiku Seafood  Sushi Buffet
			11381
			09-30-2022
			11-30-2019
			01-01-2022
			03-31-2022
			15096303.36000000
			3838510.93000000
			4207821.27000000
			1339011.06000000
			10888482.10000000
			2499499.87000000
			10193430.90000000
			2325737.12000000
			UW
			CREFC
			1658346.08000000
			1.91000000
			1.50720000
			1.79000000
			1.40240000
			F
			F
			03-31-2022
		
		false
		false
		29914291.26000000
		140642.47000000
		.03850000
		.00011860
		99174.18000000
		41468.29000000
		.00000000
		29872822.97000000
		29872822.97000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-01-2020
		30000000.00000000
		120
		10-01-2030
		0
		.03510000
		.03510000
		3
		1
		120
		11-01-2020
		true
		1
		WL
		3
		90675.00000000
		30000000.00000000
		1
		9
		9
		5
		true
		true
		false
		false
		false
		05-31-2030
		.00000000
		.00000000
		
			Walgreens 9 Portfolio
			1225 West Dundee Road
			Buffalo Grove
			IL
			60089
			Cook
			RT
			15000
			15000
			2001
			7200000.00000000
			MAI
			05-19-2020
			7200000.00000000
			05-19-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			Walgreen Co.; Buffalo
			15000
			02-28-2035
			548391.23000000
			188584.63000000
			359806.61000000
			357556.61000000
			UW
			CREFC
			F
			12-01-2021
		
		
			3130 Clarksville Pike
			3130 Clarksville Pike
			Nashville
			TN
			37218
			Davidson
			RT
			15800
			15800
			2000
			6000000.00000000
			MAI
			05-20-2020
			6000000.00000000
			05-20-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			Walgreen Co.; Nashville
			15800
			02-28-2035
			387266.00000000
			82784.87000000
			304481.13000000
			302111.13000000
			UW
			CREFC
			F
			12-01-2021
		
		
			3532 Dreher Shoals Road
			3532 Dreher Shoals Road
			Irmo
			SC
			29063
			Richland
			RT
			14841
			14841
			2007
			5600000.00000000
			MAI
			05-27-2020
			5600000.00000000
			05-27-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			Walgreen Co.; Irmo SC
			14841
			02-28-2035
			414582.03000000
			131670.35000000
			282911.68000000
			280685.53000000
			UW
			CREFC
			F
			12-01-2021
		
		
			106 Illini Boulevard
			106 Illini Boulevard,
			Sherman
			IL
			62684
			Sangamon
			RT
			14739
			14739
			2011
			5400000.00000000
			MAI
			05-30-2020
			5400000.00000000
			05-30-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			Walgreen Co.; Sherman IL
			14739
			02-28-2035
			348768.17000000
			62538.93000000
			286229.24000000
			284018.39000000
			UW
			CREFC
			F
			12-01-2021
		
		
			2900 Paul Huff Parkway Northwest
			2900 Paul Huff Parkway Northwest
			Cleveland
			TN
			37312
			Bradley
			RT
			14700
			14700
			2008
			5400000.00000000
			MAI
			05-20-2020
			5400000.00000000
			05-20-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			Walgreen Co.; Cleveland
			14700
			02-28-2035
			343027.33000000
			56508.71000000
			286518.62000000
			284313.62000000
			UW
			CREFC
			F
			12-01-2021
		
		
			4989 State Street
			4989 State Street
			Saginaw
			MI
			48603
			Saginaw
			RT
			13840
			13840
			1999
			5300000.00000000
			MAI
			05-20-2020
			5300000.00000000
			05-20-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			Walgreen Co.; Saginaw
			13840
			02-28-2035
			322760.44000000
			53977.70000000
			268782.74000000
			266706.74000000
			UW
			CREFC
			F
			12-01-2021
		
		
			1055 E. Main Street
			1055 E. Main Street
			Alice
			TX
			78332
			Jim Wells
			RT
			14776
			14776
			2007
			5650000.00000000
			MAI
			05-21-2020
			5650000.00000000
			05-21-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			Walgreen Co.; Alice TX
			14776
			02-28-2035
			344003.41000000
			57533.99000000
			286469.42000000
			284253.02000000
			UW
			CREFC
			F
			12-01-2021
		
		
			9 Knight Hill Road
			9 Knight Hill Road
			Camden
			SC
			29020
			Kershaw
			RT
			14838
			14838
			2003
			5100000.00000000
			MAI
			05-27-2020
			5100000.00000000
			05-27-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			Walgreen Co.; Camden
			14838
			02-28-2035
			351621.93000000
			95917.55000000
			255704.38000000
			253478.68000000
			UW
			CREFC
			F
			12-01-2021
		
		
			110 N. Westwood Boulevard
			110 N. Westwood Boulevard
			Poplar Bluff
			MO
			63901
			Butler
			RT
			14749
			14749
			2006
			4700000.00000000
			MAI
			05-22-2020
			4700000.00000000
			05-22-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			Walgreen Co.; Poplar
			14749
			02-28-2035
			297228.26000000
			46807.74000000
			250420.52000000
			248208.17000000
			UW
			CREFC
			F
			12-01-2021
		
		false
		false
		30000000.00000000
		90675.00000000
		.03510000
		.00011860
		90675.00000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-30-2020
		26250000.00000000
		120
		11-06-2030
		0
		.03560000
		.03560000
		3
		1
		120
		12-06-2020
		true
		1
		WL
		3
		.00000000
		26250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			44 Whippany
			44 Whippany Road
			Morristown
			NJ
			7960
			Morris
			OF
			231865
			231865
			1986
			35000000.00000000
			MAI
			09-25-2020
			35000000.00000000
			09-25-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			Whipp Morristown, LLC
			231865
			10-30-2119
			1751047.00000000
			1751047.00000000
			1751047.00000000
			UW
			CREFC
			1.85000000
			1.85000000
			F
			F
			09-30-2021
		
		false
		false
		26250000.00000000
		80470.83000000
		.03560000
		.00011860
		80470.83000000
		.00000000
		.00000000
		26250000.00000000
		26250000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		0
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		10-16-2020
		25000000.00000000
		120
		11-06-2034
		0
		.02698000
		.02698000
		3
		1
		120
		12-06-2020
		true
		1
		A1
		7
		.00000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-05-2022
		05-05-2030
		05-05-2030
		.00000000
		.00000000
		
			Cambridge Crossing
			222 Jacobs Street
			Cambridge
			MA
			02141
			Middlesex
			OF
			426869
			426869
			2019
			729000000.00000000
			MAI
			09-28-2020
			729000000.00000000
			09-28-2020
			MAI
			.97800000
			6
			12-06-2022
			N
			Philips
			343410
			11-30-2034
			Cerevel Therapeutics, LLC
			60867
			02-28-2030
			Tatte Holdings
			4293
			04-30-2031
			46678033.16000000
			13760711.00000000
			32917322.16000000
			32721770.16000000
			UW
			CREFC
			4.08000000
			4.05000000
			F
			F
			12-31-2021
		
		false
		false
		25000000.00000000
		58081.94000000
		.02698000
		.00011860
		58081.94000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		06-06-2022
		11-06-2030
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Wells Fargo Bank
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		11-10-2020
		22250000.00000000
		121
		12-06-2030
		360
		.03660000
		.03660000
		3
		1
		13
		12-06-2020
		true
		1
		WL
		5
		.00000000
		22250000.00000000
		1
		19
		19
		0
		true
		true
		true
		false
		false
		12-05-2022
		09-05-2030
		09-05-2030
		.00000000
		.00000000
		
			Grenada Property
			329 Sunset Drive
			Grenada
			MS
			38901
			Grenada
			RT
			14550
			14550
			2008
			5000000.00000000
			MAI
			10-03-2020
			5000000.00000000
			10-03-2020
			MAI
			1.00000000
			6
			X
			Walgreens
			14550
			08-31-2083
			333575.62000000
			10364.51000000
			323211.11000000
			321028.61000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Bastrop Property
			1930 E. Madison Avenue
			Bastrop
			LA
			71220
			Morehouse Parish
			RT
			14940
			14820
			2006
			3730000.00000000
			MAI
			09-24-2020
			3730000.00000000
			09-24-2020
			MAI
			1.00000000
			6
			X
			Walgreens
			14940
			10-31-2081
			249381.07000000
			8635.62000000
			240745.45000000
			238522.45000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Alexandria Property
			5820 Masonic Drive
			Alexandria
			LA
			71301
			Rapides Parish
			RT
			7385
			7385
			2018
			3450000.00000000
			MAI
			09-28-2020
			3450000.00000000
			09-28-2020
			MAI
			1.00000000
			6
			X
			Fresenius Kidney Care
			7385
			01-31-2034
			221341.42000000
			7757.83000000
			213583.59000000
			212475.84000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Marksville Property
			634 Tunica Drive West
			Marksville
			LA
			71351
			Avoyelles Parish
			RT
			6630
			6630
			2018
			2850000.00000000
			MAI
			09-28-2020
			2850000.00000000
			09-28-2020
			MAI
			1.00000000
			6
			X
			Fresenius Kidney Care
			6630
			01-31-2034
			185005.98000000
			6685.12000000
			178320.86000000
			177326.36000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Otterbein Property
			5178 N. 950 W.
			Otterbein
			IN
			47906
			Tippecanoe
			RT
			9026
			9026
			2020
			1490000.00000000
			MAI
			09-21-2020
			1490000.00000000
			09-21-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			9026
			09-30-2035
			93707.53000000
			2314.15000000
			91393.38000000
			90039.48000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Chassell Property
			41910 Wilson Memorial Drive
			Chassell
			MI
			49916
			Houghton
			RT
			9100
			9100
			2020
			1470000.00000000
			MAI
			09-24-2020
			1470000.00000000
			09-24-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			9100
			07-31-2035
			97551.05000000
			2395.02000000
			95156.03000000
			93791.03000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Noel Property
			500 N. Cliff Side Drive
			Noel
			MO
			64854
			McDonald
			RT
			10640
			10640
			2020
			1425000.00000000
			MAI
			10-01-2020
			1425000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			10640
			05-31-2035
			94506.86000000
			2331.14000000
			92175.72000000
			90579.72000000
			UW
			CREFC
			F
			12-31-2021
		
		
			El Dorado Property
			1300 South First Street
			El Dorado Springs
			MO
			64744
			Cedar
			RT
			10640
			10640
			2020
			1400000.00000000
			MAI
			10-01-2020
			1400000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			10640
			08-31-2035
			92977.21000000
			2298.54000000
			90678.66000000
			89082.66000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Montgomery City Property
			631 S. Sturgeon Street
			Montgomery City
			MO
			63361
			Montgomery
			RT
			10566
			10566
			2020
			1390000.00000000
			MAI
			09-23-2020
			1390000.00000000
			09-23-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			10566
			05-31-2035
			92525.01000000
			2288.50000000
			90236.51000000
			88651.61000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Cambridge Property
			5072 Highway 95 NW
			Cambridge
			MN
			55008
			Isanti
			RT
			9100
			9100
			2020
			1380000.00000000
			MAI
			09-27-2020
			1380000.00000000
			09-27-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			9100
			06-30-2035
			92020.68000000
			2278.41000000
			89742.27000000
			88377.27000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Bemidji Preperty
			903 Washington Avenue South
			Bemidji
			MN
			56601
			Beltrami
			RT
			9026
			9026
			2020
			1380000.00000000
			MAI
			10-02-2020
			1380000.00000000
			10-02-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			9026
			06-30-2035
			88731.42000000
			2208.63000000
			86522.79000000
			85168.89000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Kingman Property
			512 W. State Street
			Kingman
			IN
			47952
			Fountain
			RT
			9026
			9026
			2020
			1340000.00000000
			MAI
			09-21-2020
			1340000.00000000
			09-21-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			9026
			07-31-2035
			84782.83000000
			2124.66000000
			82658.17000000
			81304.27000000
			UW
			CREFC
			F
			12-31-2021
		
		
			St. Clair Property
			1079 Gravois Road
			St. Clair
			MO
			63077
			Franklin
			RT
			9100
			9100
			2020
			1330000.00000000
			MAI
			10-01-2020
			1330000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			9100
			09-30-2035
			88535.01000000
			2204.70000000
			86330.31000000
			84965.31000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Greenview Property
			345 E. Douglas Street
			Greenview
			IL
			62642
			Menard
			RT
			9026
			9026
			2020
			1330000.00000000
			MAI
			09-25-2020
			1330000.00000000
			09-25-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			9026
			04-30-2035
			85307.91000000
			2136.16000000
			83171.75000000
			81817.85000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Warrensburg Property
			275 N. State Route 121
			Warrensburg
			IL
			62573
			Macon
			RT
			9002
			9002
			2020
			1310000.00000000
			MAI
			09-25-2020
			1310000.00000000
			09-25-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			9002
			03-31-2035
			83718.46000000
			2102.37000000
			81616.09000000
			80265.79000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Fairbank Property
			1023 Central Avenue
			Fairbank
			IA
			50629
			Buchanan
			RT
			9100
			9100
			2020
			1260000.00000000
			MAI
			10-01-2020
			1260000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			9100
			08-31-2035
			84103.37000000
			2110.07000000
			81993.30000000
			80628.30000000
			UW
			CREFC
			F
			12-31-2021
		
		
			St. Charles Property
			1035 G50 Highway
			St. Charles
			IA
			50240
			Warren
			RT
			9026
			9026
			2020
			1260000.00000000
			MAI
			10-01-2020
			1260000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			9026
			06-30-2035
			83876.82000000
			2105.54000000
			81771.28000000
			80417.38000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Pelican Rapids Property
			10315 County Highway 5
			Pelican Rapids
			MN
			56572
			Otter Tail
			RT
			7489
			7489
			2019
			1260000.00000000
			MAI
			10-02-2020
			1260000.00000000
			10-02-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			7489
			07-31-2034
			83493.61000000
			2097.87000000
			81395.74000000
			80272.39000000
			UW
			CREFC
			F
			12-31-2021
		
		
			Eolia Property
			222 North Main Street
			Eolia
			MO
			63344
			Pike
			RT
			9100
			9100
			2020
			1220000.00000000
			MAI
			09-23-2020
			1220000.00000000
			09-23-2020
			MAI
			1.00000000
			6
			X
			Dollar General
			9100
			05-31-2035
			81271.95000000
			2050.44000000
			79221.51000000
			77856.51000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		22081008.87000000
		101910.23000000
		.03660000
		.00011860
		69591.98000000
		32318.25000000
		.00000000
		22048690.62000000
		22048690.62000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		0
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		02-21-2020
		20500000.00000000
		120
		03-06-2030
		0
		.03360000
		.03360000
		3
		1
		120
		04-06-2020
		true
		1
		WL
		3
		59313.33000000
		20500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-05-2022
		09-05-2029
		09-05-2029
		.00000000
		.00000000
		
			Best Western Carriage Inn
			5525 Sepulveda Boulevard
			Sherman Oaks
			CA
			91411
			Los Angeles
			LO
			178
			178
			1964
			2019
			36500000.00000000
			MAI
			12-17-2019
			36500000.00000000
			12-17-2019
			MAI
			.70500000
			6
			X
			07-31-2020
			7776846.00000000
			5093429.41000000
			2683416.59000000
			2372342.75000000
			UW
			CREFC
			3.84000000
			3.40000000
			F
			F
		
		false
		false
		20500000.00000000
		59313.33000000
		.03360000
		.00011860
		59313.33000000
		.00000000
		.00000000
		20500000.00000000
		20500000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		03-06-2020
		20000000.00000000
		120
		03-06-2030
		0
		.03139000
		.03139000
		3
		1
		120
		04-06-2020
		true
		1
		PP
		3
		54060.56000000
		20000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2029
		.00000000
		.00000000
		
			JW Marriott Nashville
			201 8th Avenue South
			Nashville
			TN
			37203
			Davidson
			LO
			533
			533
			2018
			301000000.00000000
			MAI
			11-10-2020
			301000000.00000000
			11-10-2020
			MAI
			.44100000
			6
			12-06-2022
			N
			09-30-2020
			94449842.64000000
			66104697.67000000
			28345144.97000000
			24567151.26000000
			UW
			CREFC
			4.81000000
			4.17000000
			F
			F
		
		false
		false
		20000000.00000000
		54060.56000000
		.03139000
		.00011860
		54060.56000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		11-14-2019
		20000000.00000000
		120
		12-06-2029
		360
		.03544000
		.03544000
		3
		1
		48
		01-06-2020
		true
		1
		PP
		5
		61035.56000000
		20000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			White Oak Crossing
			120-280 Shenstone Blvd 7085 White Oak
			Garner
			NC
			27529
			Wake
			RT
			528520
			527874
			2002
			86750000.00000000
			MAI
			10-07-2019
			86750000.00000000
			10-07-2019
			MAI
			.93000000
			6
			12-06-2022
			N
			BJ'S WHOLESALE CLUB (BJ'S WHOLESALE CLUB, INC.)
			115396
			08-31-2023
			KOHL'S #612 (KOHL'S, INC.)
			86584
			01-31-2024
			DICK'S SPORTING GOODS #217 (DICK'S SPORTING GOODS, INC.)
			45624
			01-31-2024
			09-30-2020
			8072108.86000000
			1699717.33000000
			6372391.53000000
			6016685.65000000
			UW
			CREFC
			1.86000000
			1.75000000
			F
			F
			12-31-2021
		
		false
		false
		20000000.00000000
		61035.56000000
		.03544000
		.00011860
		61035.56000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		12-20-2019
		20000000.00000000
		120
		01-06-2030
		360
		.04038000
		.04038000
		3
		1
		48
		02-06-2020
		true
		1
		PP
		5
		69543.33000000
		20000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2029
		.00000000
		.00000000
		
			Willoughby Commons
			36363 Euclid Avenue
			Willoughby
			OH
			44094
			Lake
			RT
			351581
			351581
			1997
			51700000.00000000
			MAI
			11-22-2019
			51700000.00000000
			11-22-2019
			MAI
			.98900000
			6
			12-06-2022
			N
			TARGET
			122550
			12-31-2057
			BJ'S
			109751
			03-28-2030
			GIANT EAGLE
			77500
			07-31-2028
			09-30-2020
			5143774.42000000
			1681912.89000000
			3461861.53000000
			3293659.24000000
			UW
			CREFC
			1.63000000
			1.55000000
			F
			F
			12-31-2021
		
		false
		false
		20000000.00000000
		69543.33000000
		.04038000
		.00021860
		69543.33000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		09-30-2020
		19205881.00000000
		120
		10-06-2030
		0
		.03493000
		.03493000
		3
		1
		120
		11-06-2020
		true
		1
		PP
		3
		57768.62000000
		19205881.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2030
		.00000000
		.00000000
		
			The Hub
			2984-3036 Third Avenue
			Bronx
			NY
			10455
			Bronx
			MU
			172136
			172136
			2006
			80800000.00000000
			MAI
			09-01-2020
			80800000.00000000
			09-01-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			Department of Finance
			75601
			11-04-2027
			Forman Mills
			42573
			08-31-2022
			Aldi Food Market
			17936
			10-31-2023
			07-31-2020
			6511631.66000000
			1586584.14000000
			4925047.52000000
			4758684.70000000
			UW
			CREFC
			3.15000000
			3.04000000
			F
			F
			12-31-2021
		
		false
		false
		19205881.00000000
		57768.62000000
		.03493000
		.00011860
		57768.62000000
		.00000000
		.00000000
		19205881.00000000
		19205881.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		0
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		11-05-2020
		15325000.00000000
		120
		11-06-2030
		300
		.04008000
		.04008000
		3
		1
		60
		12-06-2020
		true
		1
		WL
		98
		.00000000
		15325000.00000000
		1
		8
		8
		0
		true
		true
		false
		false
		false
		07-05-2030
		.00000000
		.00000000
		
			Port Arthur Property
			4220 Jimmy Johnson Boulevard
			Port Arthur
			TX
			77642
			Jefferson
			OF
			17325
			17325
			2016
			4890000.00000000
			MAI
			09-17-2020
			4890000.00000000
			09-17-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			State of Texas
			17325
			06-30-2030
			UW
			CREFC
			F
			12-31-2021
		
		
			Arlington Property
			2220 Forum Drive
			Arlington
			TX
			76010
			Tarrant
			OF
			25536
			25536
			2017
			4600000.00000000
			MAI
			09-19-2020
			4600000.00000000
			09-19-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			State of Texas
			25536
			12-31-2027
			UW
			CREFC
			F
			12-31-2021
		
		
			4626 East Southcross
			4626 East Southcross Boulevard
			San Antiono
			TX
			78222
			Bexar
			OF
			13000
			13000
			2002
			3800000.00000000
			MAI
			09-15-2020
			3800000.00000000
			09-15-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			Fresenius Kidney Care
			13000
			08-31-2027
			UW
			CREFC
			F
			12-31-2021
		
		
			McAllen Property
			1919 Austin Avenue
			McAllen
			TX
			78504
			Hidalgo
			OF
			17584
			17584
			1992
			2880000.00000000
			MAI
			09-21-2020
			2880000.00000000
			09-21-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			State of Texas
			17584
			01-31-2024
			UW
			CREFC
			F
			12-31-2021
		
		
			Robstown Property
			1470 East Highway 44
			Robstown
			TX
			78380
			Nueces
			OF
			8878
			8878
			2018
			2540000.00000000
			MAI
			09-21-2020
			2540000.00000000
			09-21-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			State of Texas
			8878
			11-30-2028
			UW
			CREFC
			F
			12-31-2021
		
		
			SVEA Texas 8 Portfolio
			4602 East Southcross Boulevard
			San Antonio
			TX
			78222
			Bexar
			OF
			8040
			8040
			2004
			2400000.00000000
			MAI
			09-15-2020
			2400000.00000000
			09-15-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			DaVita Dialysis
			8040
			07-19-2025
			UW
			CREFC
			F
			12-31-2021
		
		
			Edinburg Property
			2412 East Richardson Street
			Edinburg
			TX
			78540
			Hidalgo
			OF
			19955
			19955
			2000
			1340000.00000000
			MAI
			09-21-2020
			1340000.00000000
			09-21-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			State of Texas
			19955
			07-31-2025
			UW
			CREFC
			F
			12-31-2021
		
		
			LaPorte Property
			11811 North D Street
			LaPorte
			TX
			77571
			Harris
			OF
			8925
			8925
			1995
			650000.00000000
			MAI
			09-17-2020
			650000.00000000
			09-17-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			State of Texas
			8925
			03-31-2026
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		14783979.34000000
		80958.71000000
		.04008000
		.00011860
		51024.44000000
		29934.27000000
		.00000000
		14754045.07000000
		14754045.07000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-22-2020
		13560000.00000000
		120
		11-06-2030
		0
		.03580000
		.03580000
		3
		1
		120
		12-06-2020
		true
		1
		WL
		3
		.00000000
		13560000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			Miramar Tech Center
			2900 Monarch Lakes Boulevard
			Miramar
			FL
			33027
			Broward
			OF
			56710
			56710
			2019
			23000000.00000000
			MAI
			09-18-2020
			23000000.00000000
			09-18-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			United Data Technologies
			21154
			10-21-2035
			The Services Companies
			10313
			12-13-2027
			Better NOI
			9903
			02-14-2031
			2158302.72000000
			755337.08000000
			1402965.64000000
			1307621.65000000
			UW
			CREFC
			2.85000000
			2.66000000
			F
			F
			12-01-2021
		
		false
		false
		13560000.00000000
		41802.47000000
		.03580000
		.00011860
		41802.47000000
		.00000000
		.00000000
		13560000.00000000
		13560000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		0
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		11-13-2020
		12180000.00000000
		121
		12-01-2030
		360
		.03890000
		.03890000
		3
		1
		37
		12-01-2020
		true
		1
		WL
		5
		.00000000
		12180000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-30-2030
		.00000000
		.00000000
		
			10 Railroad Avenue
			10 Railroad Avenue
			Closter
			NJ
			07624
			Bergen
			IN
			143802
			143802
			1958
			2012
			18800000.00000000
			MAI
			09-23-2020
			18800000.00000000
			09-23-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			Capital Hardware Supply, LLC
			141952
			06-28-2030
			ChemoMouthpiece, LLC
			1850
			04-09-2024
			1684427.88000000
			499991.98000000
			1184435.90000000
			1119211.51000000
			UW
			CREFC
			1.72000000
			1.63000000
			F
			F
			09-30-2021
		
		false
		false
		12180000.00000000
		40799.62000000
		.03890000
		.00011860
		40799.62000000
		.00000000
		.00000000
		12180000.00000000
		12180000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-29-2020
		10400000.00000000
		120
		11-06-2030
		360
		.03660000
		.03660000
		3
		1
		12
		12-06-2020
		true
		1
		WL
		5
		.00000000
		10400000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			5850 Mercury Drive
			5850 Mercury Drive
			Dearborn
			MI
			48126
			Wayne
			OF
			78670
			78670
			2000
			2017
			9750000.00000000
			MAI
			11-30-2020
			9750000.00000000
			11-30-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			Wolverine Automotive
			44154
			11-30-2030
			Babels Global
			34516
			07-31-2029
			08-31-2020
			1317881.83000000
			594490.39000000
			723391.43000000
			644404.27000000
			UW
			CREFC
			F
			12-31-2021
		
		
			15041 South Commerce Drive
			15041 South Commerce Drive
			Dearborn
			MI
			48120
			Wayne
			IN
			67084
			67084
			1989
			8000000.00000000
			MAI
			09-30-2020
			8000000.00000000
			09-30-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			Penske Logistics
			37604
			01-31-2030
			RLE International
			11894
			03-31-2022
			Etta Services Inc
			8806
			11-30-2030
			08-31-2020
			1179297.83000000
			509471.58000000
			669826.24000000
			618341.60000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		10304850.65000000
		47634.44000000
		.03660000
		.00011860
		32477.45000000
		15156.99000000
		.00000000
		10289693.66000000
		10289693.66000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		0
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		11-02-2020
		10000000.00000000
		121
		12-01-2030
		360
		.03602000
		.03602000
		3
		1
		61
		12-01-2020
		true
		1
		WL
		5
		.00000000
		10000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-31-2030
		.00000000
		.00000000
		
			3100 Research Blvd
			3100 Research Blvd
			Kettering
			OH
			45420
			Montgomery
			OF
			313575
			277012
			1984
			2016
			15500000.00000000
			MAI
			08-28-2020
			15500000.00000000
			08-28-2020
			MAI
			.76400000
			6
			12-01-2022
			N
			GSA
			65471
			11-30-2022
			Vivial Media LLC
			60026
			12-31-2022
			BWI North America
			53934
			02-28-2025
			09-30-2020
			3255779.76000000
			1681946.39000000
			1573833.37000000
			1296821.37000000
			UW
			CREFC
			2.88000000
			2.38000000
			F
			F
			03-23-2022
		
		false
		false
		10000000.00000000
		31017.22000000
		.03602000
		.00011860
		31017.22000000
		.00000000
		.00000000
		10000000.00000000
		10000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-20-2020
		9450000.00000000
		120
		11-06-2030
		0
		.03710000
		.03710000
		3
		1
		120
		12-06-2020
		true
		1
		WL
		3
		.00000000
		9450000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			Walmart Neighborhood Market & Shops - Chicago
			4700-4720 South Cottage Grove Ave 733-749 East 4th Street
			Chicago
			IL
			60615
			Cook
			RT
			56120
			56120
			2014
			15900000.00000000
			MAI
			09-10-2020
			15900000.00000000
			09-10-2020
			MAI
			.97900000
			6
			12-06-2022
			N
			Wal-Mart
			40942
			10-31-2034
			Elite Mr. Alan's
			5311
			04-30-2028
			Associated Bank
			2717
			02-29-2032
			08-31-2020
			1587396.15000000
			665334.38000000
			922061.77000000
			885830.38000000
			UW
			CREFC
			2.59000000
			2.49000000
			F
			F
			12-31-2021
		
		false
		false
		9450000.00000000
		30190.13000000
		.03710000
		.00011860
		30190.13000000
		.00000000
		.00000000
		9450000.00000000
		9450000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		11-10-2020
		8250000.00000000
		61
		12-06-2025
		0
		.04610000
		.04610000
		3
		1
		61
		12-06-2020
		true
		1
		WL
		3
		.00000000
		8250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2025
		.00000000
		.00000000
		
			Commercial Unit #1 (Garage Unit)
			159 West 53rd Street
			New York
			NY
			10019
			New York
			98
			41692
			41692
			1968
			15000000.00000000
			MAI
			10-06-2020
			15000000.00000000
			10-06-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			742500.00000000
			742500.00000000
			742500.00000000
			UW
			CREFC
			1.93000000
			1.93000000
			F
			F
		
		false
		false
		8250000.00000000
		32750.21000000
		.04610000
		.00011860
		32750.21000000
		.00000000
		.00000000
		8250000.00000000
		8250000.00000000
		06-06-2022
		1
		false
		.00000000
		5495.90000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		11-10-2020
		8015267.00000000
		61
		12-06-2025
		0
		.04610000
		.04610000
		3
		1
		61
		12-06-2020
		true
		1
		WL
		3
		.00000000
		8015267.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2025
		.00000000
		.00000000
		
			212 East 47th Street
			211 East 46th Street
			New York
			NY
			10017
			New York
			98
			24508
			24508
			1979
			15800000.00000000
			MAI
			10-06-2020
			15800000.00000000
			10-06-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			721374.00000000
			721374.00000000
			721374.00000000
			UW
			CREFC
			1.93000000
			1.93000000
			F
			F
		
		false
		false
		8015267.00000000
		31818.38000000
		.04610000
		.00011860
		31818.38000000
		.00000000
		.00000000
		8015267.00000000
		8015267.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		0
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		11-09-2020
		7000000.00000000
		121
		12-01-2030
		360
		.03950000
		.03950000
		3
		1
		1
		12-01-2020
		true
		1
		WL
		2
		.00000000
		7000000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		09-30-2030
		.00000000
		.00000000
		
			Park Plaza Business Park
			11104 West Airport Boulevard
			Stafford
			TX
			77477
			Fort Bend
			OF
			90163
			90163
			1983
			2019
			11000000.00000000
			MAI
			09-03-2020
			11000000.00000000
			09-03-2020
			MAI
			.97900000
			6
			12-01-2022
			N
			Cantex Continuing Car(
			12480
			07-30-2023
			QRC Valve Distributors
			5532
			05-31-2025
			Todd Klein Insurance
			5287
			03-31-2025
			09-30-2020
			1560687.00000000
			567640.00000000
			993047.00000000
			854773.00000000
			UW
			CREFC
			2.49000000
			2.14000000
			F
			F
			12-31-2021
		
		false
		false
		6827076.91000000
		33217.61000000
		.03950000
		.00011860
		23221.54000000
		9996.07000000
		.00000000
		6817080.84000000
		6817080.84000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		0
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		11-06-2020
		5500000.00000000
		120
		11-06-2030
		360
		.03860000
		.03860000
		3
		1
		12
		12-06-2020
		true
		1
		WL
		5
		.00000000
		5500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-05-2023
		07-05-2030
		07-05-2030
		.00000000
		.00000000
		
			Franz Road Industrial
			5120-5150 Franz Road
			Katy
			TX
			77493
			Harris
			IN
			63750
			63750
			2002
			7940000.00000000
			MAI
			09-25-2020
			7940000.00000000
			09-25-2020
			MAI
			1.00000000
			6
			X
			NEW WORLD AUTO
			6000
			06-30-2023
			WILLIAM SANDOVAL
			5500
			03-31-2024
			HOUSTON CHRONICLE
			5400
			02-28-2022
			08-31-2020
			717811.45000000
			174341.46000000
			543469.94000000
			494193.08000000
			UW
			CREFC
			1.75000000
			1.60000000
			F
			F
			12-31-2021
		
		false
		false
		5451457.38000000
		25815.87000000
		.03860000
		.00011860
		18120.04000000
		7695.83000000
		.00000000
		5443761.55000000
		5443761.55000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		0
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		10-16-2020
		5220000.00000000
		120
		11-01-2030
		360
		.04320000
		.04320000
		3
		1
		0
		12-01-2020
		true
		1
		WL
		2
		.00000000
		5220000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		08-31-2030
		.00000000
		.00000000
		
			BJ Olean
			1899 Cinema Avenue
			Olean
			NY
			14760
			Cattaraugus
			RT
			71760
			71760
			1994
			7480000.00000000
			MAI
			09-02-2020
			7480000.00000000
			09-02-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			BJ'S WHOLESALE CLUB
			71760
			01-31-2027
			604037.00000000
			41500.00000000
			562538.00000000
			526658.00000000
			UW
			CREFC
			1.81000000
			1.69000000
			F
			F
			12-31-2021
		
		false
		false
		5092023.34000000
		25893.63000000
		.04320000
		.00011860
		18942.33000000
		6951.30000000
		.00000000
		5085072.04000000
		5085072.04000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-30-2020
		4500000.00000000
		120
		11-06-2030
		360
		.03940000
		.03940000
		3
		1
		60
		12-06-2020
		true
		1
		WL
		5
		.00000000
		4500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			Rite Aid - Yucca Valley
			57701 Twentynine Palms Highway
			Yucca Valley
			CA
			57701
			San Bernardino
			RT
			18026
			18026
			2011
			7470000.00000000
			MAI
			10-08-2020
			7470000.00000000
			10-08-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			Rite Aid
			18026
			06-30-2031
			660300.27000000
			162777.01000000
			497523.26000000
			475974.31000000
			UW
			CREFC
			1.94000000
			1.86000000
			F
			F
			12-31-2021
		
		false
		false
		4500000.00000000
		15267.50000000
		.03940000
		.00011860
		15267.50000000
		.00000000
		.00000000
		4500000.00000000
		4500000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		0
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		11-13-2020
		4150000.00000000
		121
		12-01-2030
		360
		.04183000
		.04183000
		3
		1
		37
		12-01-2020
		true
		1
		WL
		5
		.00000000
		4150000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-30-2030
		.00000000
		.00000000
		
			Omaha Sitel
			5601 & 5607 North 103rd Street
			Omaha
			NE
			68134
			Douglas
			OF
			35774
			35774
			1977
			6340000.00000000
			MAI
			09-22-2020
			6340000.00000000
			09-22-2020
			MAI
			1.00000000
			6
			12-01-2022
			N
			Sitel Group
			35774
			12-31-2035
			446094.35000000
			13382.83000000
			432711.52000000
			404092.32000000
			UW
			CREFC
			1.78000000
			1.66000000
			F
			F
			11-01-2020
		
		false
		false
		4150000.00000000
		14948.42000000
		.04183000
		.00021860
		14948.42000000
		.00000000
		.00000000
		4150000.00000000
		4150000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		2
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-20-2020
		3800000.00000000
		120
		11-06-2030
		360
		.03910000
		.03910000
		3
		1
		36
		12-06-2020
		true
		1
		WL
		5
		.00000000
		3800000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			Cityline Buffalo Storage
			744 Buffalo Shoals Road
			Statesville
			NC
			28677
			Iredell
			SS
			55725
			55725
			413
			1997
			2007
			5450000.00000000
			MAI
			09-12-2020
			5450000.00000000
			09-12-2020
			MAI
			.90000000
			6
			12-06-2022
			N
			08-31-2020
			470682.86000000
			121755.42000000
			348927.44000000
			343354.93000000
			UW
			CREFC
			1.62000000
			1.59000000
			F
			F
		
		false
		false
		3800000.00000000
		12794.39000000
		.03910000
		.00011860
		12794.39000000
		.00000000
		.00000000
		3800000.00000000
		3800000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		2
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		10-15-2020
		2700000.00000000
		120
		11-06-2030
		360
		.04000000
		.04000000
		3
		1
		24
		12-06-2020
		true
		1
		WL
		5
		.00000000
		2700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			215 W 29Th Street
			215 W 29Th Street
			Loveland
			CO
			80538
			Larimer
			SS
			32805
			32805
			305
			2016
			3960000.00000000
			MAI
			10-02-2020
			3960000.00000000
			10-02-2020
			MAI
			.98100000
			6
			12-06-2022
			N
			08-31-2020
			405051.34000000
			177595.35000000
			227455.99000000
			224175.49000000
			UW
			CREFC
			1.47000000
			1.45000000
			F
			F
		
		false
		false
		2700000.00000000
		9300.00000000
		.04000000
		.00011860
		9300.00000000
		.00000000
		.00000000
		2700000.00000000
		2700000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		1
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		11-10-2020
		1984733.00000000
		61
		12-06-2025
		0
		.04610000
		.04610000
		3
		1
		61
		12-06-2020
		true
		1
		WL
		3
		.00000000
		1984733.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2025
		.00000000
		.00000000
		
			455 Central Park West
			455 Central Park West
			New York
			NY
			10025
			New York
			98
			15376
			15376
			2002
			3900000.00000000
			MAI
			10-06-2020
			3900000.00000000
			10-06-2020
			MAI
			1.00000000
			6
			12-06-2022
			N
			178626.00000000
			178626.00000000
			178626.00000000
			UW
			CREFC
			1.93000000
			1.93000000
			F
			F
		
		false
		false
		1984733.00000000
		7878.84000000
		.04610000
		.00011860
		7878.84000000
		.00000000
		.00000000
		1984733.00000000
		1984733.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000



	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 1, the mortgage whole loan was co-originated by JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 12, the mortgage whole loan was co-originated by JPMorgan Chase Bank, National Association, Societe Generale Financial Corporation and Wells Fargo Bank, National Association.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 2, the mortgage whole loan was co-originated by Goldman Sachs Bank USA and Wells Fargo Bank, National Association.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 5, the mortgage whole loan was co-originated by Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch and Societe Generale Financial Corporation.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 7, the mortgage whole loan was co-originated by Goldman Sachs Bank USA and Bank of America, N.A.
	
	
		Item 2(c)(15)
		Loan Structure Code
		With respect to Asset Numbers 1, 5, 6 and 17, the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari passu notes and one or more subordinate notes. In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(d)(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.
	
	
		Item 2(d)(28)(i)
		Financials Securitization Date
		With respect to Asset Numbers 3, 15, 16, 17, 18, 24, 25, 26, 30, 31, 34, 35, 36 and 39, the Financials Securitization Date has been left blank as it was not available at the time of securitization.
	
	
		Item 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 portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow 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 portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xxi)
		Most Recent Annual Lease Rollover Review Date
		With respect to each mortgaged loan, the date shown represents the most recent occupancy date.
	
	
		Item 2(e)(3)
		Report Period Beginning Schedule Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in October 2020 (or for loans that do not have a mortgage loan payment due date in October 2020, as of the loan origination date).
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, (iv) the asset representations reviewer fee rate, and (v) the CREFC(R) intellectual property royalty license fee rate.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 
	
	
		Item 2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		Midland Loan Services, a Division of PNC Bank, National Association was truncated to Midland Loan Services to meet EDGAR constraints.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		Wells Fargo Bank, National Association was truncated to Wells Fargo Bank to meet EDGAR constraints.

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

Create E-mail Alert Related Categories

SEC Filings

Sign up for StreetInsider Free!

Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!

Form 10-D Benchmark 2020-B21 Mortg For: Jun 17

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

FORM 10-D

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

Registered/reporting pursuant to (check one)

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

Form 10-D Benchmark 2020-B21 Mortg For: Jun 17

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

FORM 10-D

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

Registered/reporting pursuant to (check one)

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

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

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