Form 10-D Benchmark 2021-B25 Mortg For: Jun 17

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/19/2024

1. LVS
2. TSM
3. NFLX
4. SPY
5. CSX

6. INFY
7. UAL
8. ALK
9. EFX
10. TSLA

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: 333-226082-10

Central Index Key Number of issuing entity: 0001851115

Benchmark 2021-B25 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): 0001541294

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

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

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

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

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

35-7287117
38-4169445
38-4169446
(I.R.S. Employer Identification No.)

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

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

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

Registered/reporting pursuant to (check one)

Title of Class	Section 12(b)	Section 12(g)	Section 15(d)	Name of Exchange (If Section 12(b))
A-1			X
A-2			X
A-3			X
A-4			X
A-5			X
A-SB			X
X-A			X
X-B			X
A-S			X
B			X
C			X

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2022 a distribution was made to holders of the certificates issued by Benchmark 2021-B25 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 2021-B25 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. ("CREF"), one of the sponsors, has filed a Form ABS-15G on February 11, 2022. The CIK number of CREF is 0001701238. There is no new activity to report at this time.

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

JPMorgan Chase Bank, National Association ("JPM"), one of the sponsors, has filed a Form ABS-15G on February 14, 2022. The CIK number of JPM is 0000835271. 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. 333-226082-10 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. 333-226082-10 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 2021-B25 Mortgage Trust, affirms the following amounts in the respective accounts:


Prior Distribution Date	05/17/2022	$203,273.61
Current Distribution Date	06/17/2022	$518,906.59
Collection Account

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 2021-B25 Mortgage Trust, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	05/17/2022	$7,291.58
Current Distribution Date	06/17/2022	$7,532.61

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 2021-B25 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. 333-226082-10 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. 333-226082-10 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 2021-B25 Mortgage Trust
Determination Date:	06/13/22
Next Distribution Date:	07/15/22
Record Date:	05/31/22	Commercial Mortgage Pass-Through Certificates
		Series 2021-B25


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	4-5		Attention: Leah Nivison	(212) 902-1000	[email protected]; [email protected]
Certificate Interest Reconciliation Detail	6		200 West Street \| New York, NY 10282 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	7		Association
Bond / Collateral Reconciliation - Cash Flows	8		Executive Vice President – Division Head		[email protected]
Bond / Collateral Reconciliation - Balances	9		10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	10-14	General Special Servicer	Rialto Capital Advisors, LLC
Mortgage Loan Detail (Part 1)	15-16		Liat Heller		[email protected]
			200 S. Biscayne Blvd, Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	17-18
		Special Servicer	Situs Holdings, LLC
Principal Prepayment Detail	19
			Stacey Ciarlanti		[email protected]
Historical Detail	20		2 Embarcadero Center, 8th Floor \| San Francisco, CA 94111 \| United States
Delinquency Loan Detail	21	Operating Advisor & Asset	Pentalpha Surveillance LLC
Collateral Stratification and Historical Detail	22	Representations Reviewer
			BMARK 2021-B25 Transaction Manager		[email protected]
Specially Serviced Loan Detail - Part 1	23
			375 N. French Road, Suite 100 \| Amherst, NY 14228 \| United States
Specially Serviced Loan Detail - Part 2	24
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Modified Loan Detail	25		Bank, N.A.
Historical Liquidated Loan Detail	26		Corporate Trust Services (CMBS)		[email protected];
					[email protected]
Historical Bond / Collateral Loss Reconciliation Detail	27		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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 29


				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	08163DAA5	0.623000%	22,751,000.00	19,193,736.21	323,820.51	9,964.75	0.00	0.00	333,785.26	18,869,915.70	30.10%	30.00%
A-2	08163DAB3	1.977000%	18,335,000.00	18,335,000.00	0.00	30,206.91	0.00	0.00	30,206.91	18,335,000.00	30.10%	30.00%
A-3	08163DAC1	1.906000%	38,075,000.00	38,075,000.00	0.00	60,475.79	0.00	0.00	60,475.79	38,075,000.00	30.10%	30.00%
A-4	08163DAD9	2.268000%	175,000,000.00	175,000,000.00	0.00	330,750.00	0.00	0.00	330,750.00	175,000,000.00	30.10%	30.00%
A-5	08163DAE7	2.577000%	514,148,000.00	514,148,000.00	0.00	1,104,132.83	0.00	0.00	1,104,132.83	514,148,000.00	30.10%	30.00%
A-SB	08163DAF4	2.271000%	35,940,000.00	35,940,000.00	0.00	68,016.45	0.00	0.00	68,016.45	35,940,000.00	30.10%	30.00%
A-S	08163DAJ6	2.847000%	116,329,000.00	116,329,000.00	0.00	275,990.55	0.00	0.00	275,990.55	116,329,000.00	19.94%	19.88%
B	08163DAK3	2.635000%	48,829,000.00	48,829,000.00	0.00	107,220.35	0.00	0.00	107,220.35	48,829,000.00	15.68%	15.63%
C	08163DAL1	3.201000%	44,521,000.00	44,521,000.00	0.00	118,759.77	0.00	0.00	118,759.77	44,521,000.00	11.79%	11.75%
D	08163DAV9	2.000000%	33,032,000.00	33,032,000.00	0.00	55,053.33	0.00	0.00	55,053.33	33,032,000.00	8.91%	8.88%
E	08163DAX5	2.000000%	27,287,000.00	27,287,000.00	0.00	45,478.33	0.00	0.00	45,478.33	27,287,000.00	6.52%	6.50%
F	08163DAZ0	2.375000%	24,415,000.00	24,415,000.00	0.00	48,321.35	0.00	0.00	48,321.35	24,415,000.00	4.39%	4.38%
G	08163DBB2	2.375000%	11,489,000.00	11,489,000.00	0.00	22,738.65	0.00	0.00	22,738.65	11,489,000.00	3.39%	3.38%
H*	08163DBD8	2.375000%	38,776,742.00	38,776,742.00	0.00	76,421.63	0.00	0.00	76,421.63	38,776,742.00	0.00%	0.00%
ST-A*	08163DBM8	3.771026%	11,875,000.00	11,875,000.00	0.00	37,317.44	0.00	0.00	37,317.44	11,875,000.00	0.00%	0.00%
ST-VR	08163DBP1	3.771026%	625,000.00	625,000.00	0.00	1,964.08	0.00	0.00	1,964.08	625,000.00	0.00%	0.00%
300P-A	08163DBR7	3.094020%	13,196,000.00	13,196,000.00	0.00	34,023.91	0.00	0.00	34,023.91	13,196,000.00	91.49%	91.49%
300P-B	08163DBT3	3.094020%	43,433,000.00	43,433,000.00	0.00	111,985.48	0.00	0.00	111,985.48	43,433,000.00	63.49%	63.49%
300P-C	08163DBV8	3.094020%	43,809,000.00	43,809,000.00	0.00	112,954.94	0.00	0.00	112,954.94	43,809,000.00	35.24%	35.24%
300P-D	08163DBX4	3.094020%	41,917,000.00	41,917,000.00	0.00	108,076.70	0.00	0.00	108,076.70	41,917,000.00	8.22%	8.22%
300P-E	08163DBZ9	3.094020%	3,495,000.00	3,495,000.00	0.00	9,011.33	0.00	0.00	9,011.33	3,495,000.00	5.96%	5.96%

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29


				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

300P-RR*	U0743DAV2	3.094020%	9,250,000.00	9,250,000.00	0.00	23,849.74	0.00	0.00	23,849.74	9,250,000.00	0.00%	0.00%
RR Certificates	08163DBL0	3.684651%	17,607,848.00	17,553,331.07	4,962.70	53,893.28	0.00	0.00	58,855.98	17,548,368.37	0.00%	0.00%
Pooled RR	N/A	3.684651%	42,862,034.00	42,729,325.76	12,080.49	131,190.12	0.00	0.00	143,270.61	42,717,245.27	0.00%	0.00%
Interest
R	08163DBH9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	08163DBF3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,376,997,624.00	1,373,253,135.04	340,863.70	2,977,797.71	0.00	0.00	3,318,661.41	1,372,912,271.34


X-A	08163DAG2	1.225116%	920,578,000.00	917,020,736.21	0.00	936,213.70	0.00	0.00	936,213.70	916,696,915.70
X-B	08163DAH0	0.779711%	93,350,000.00	93,350,000.00	0.00	60,655.01	0.00	0.00	60,655.01	93,350,000.00
X-D	08163DAM9	1.684651%	60,319,000.00	60,319,000.00	0.00	84,680.38	0.00	0.00	84,680.38	60,319,000.00
X-F	08163DAP2	1.309651%	24,415,000.00	24,415,000.00	0.00	26,645.94	0.00	0.00	26,645.94	24,415,000.00
X-G	08163DAR8	1.309651%	11,489,000.00	11,489,000.00	0.00	12,538.82	0.00	0.00	12,538.82	11,489,000.00
X-H	08163DAT4	1.309651%	38,776,742.00	38,776,742.00	0.00	42,319.99	0.00	0.00	42,319.99	38,776,742.00
Notional SubTotal			1,148,927,742.00	1,145,370,478.21	0.00	1,163,053.84	0.00	0.00	1,163,053.84	1,145,046,657.70

Deal Distribution Total					340,863.70	4,140,851.55	0.00	0.00	4,481,715.25

*	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 29


				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	08163DAA5	843.64362929	14.23324293	0.43799174	0.00000000	0.00000000	0.00000000	0.00000000	14.67123467	829.41038636
A-2	08163DAB3	1,000.00000000	0.00000000	1.64749986	0.00000000	0.00000000	0.00000000	0.00000000	1.64749986	1,000.00000000
A-3	08163DAC1	1,000.00000000	0.00000000	1.58833329	0.00000000	0.00000000	0.00000000	0.00000000	1.58833329	1,000.00000000
A-4	08163DAD9	1,000.00000000	0.00000000	1.89000000	0.00000000	0.00000000	0.00000000	0.00000000	1.89000000	1,000.00000000
A-5	08163DAE7	1,000.00000000	0.00000000	2.14750000	0.00000000	0.00000000	0.00000000	0.00000000	2.14750000	1,000.00000000
A-SB	08163DAF4	1,000.00000000	0.00000000	1.89250000	0.00000000	0.00000000	0.00000000	0.00000000	1.89250000	1,000.00000000
A-S	08163DAJ6	1,000.00000000	0.00000000	2.37249998	0.00000000	0.00000000	0.00000000	0.00000000	2.37249998	1,000.00000000
B	08163DAK3	1,000.00000000	0.00000000	2.19583342	0.00000000	0.00000000	0.00000000	0.00000000	2.19583342	1,000.00000000
C	08163DAL1	1,000.00000000	0.00000000	2.66750006	0.00000000	0.00000000	0.00000000	0.00000000	2.66750006	1,000.00000000
D	08163DAV9	1,000.00000000	0.00000000	1.66666657	0.00000000	0.00000000	0.00000000	0.00000000	1.66666657	1,000.00000000
E	08163DAX5	1,000.00000000	0.00000000	1.66666654	0.00000000	0.00000000	0.00000000	0.00000000	1.66666654	1,000.00000000
F	08163DAZ0	1,000.00000000	0.00000000	1.97916650	0.00000000	0.00000000	0.00000000	0.00000000	1.97916650	1,000.00000000
G	08163DBB2	1,000.00000000	0.00000000	1.97916703	0.00000000	0.00000000	0.00000000	0.00000000	1.97916703	1,000.00000000
H	08163DBD8	1,000.00000000	0.00000000	1.97081101	0.00835552	0.01568827	0.00000000	0.00000000	1.97081101	1,000.00000000
ST-A	08163DBM8	1,000.00000000	0.00000000	3.14252126	0.00000000	0.00320674	0.00000000	0.00000000	3.14252126	1,000.00000000
ST-VR	08163DBP1	1,000.00000000	0.00000000	3.14252800	0.00000000	0.00321600	0.00000000	0.00000000	3.14252800	1,000.00000000
300P-A	08163DBR7	1,000.00000000	0.00000000	2.57835026	0.00000000	0.00000000	0.00000000	0.00000000	2.57835026	1,000.00000000
300P-B	08163DBT3	1,000.00000000	0.00000000	2.57835010	0.00000000	0.00000000	0.00000000	0.00000000	2.57835010	1,000.00000000
300P-C	08163DBV8	1,000.00000000	0.00000000	2.57835011	0.00000000	0.00000000	0.00000000	0.00000000	2.57835011	1,000.00000000
300P-D	08163DBX4	1,000.00000000	0.00000000	2.57835007	0.00000000	0.00000000	0.00000000	0.00000000	2.57835007	1,000.00000000
300P-E	08163DBZ9	1,000.00000000	0.00000000	2.57834907	0.00000000	0.00000000	0.00000000	0.00000000	2.57834907	1,000.00000000
300P-RR	U0743DAV2	1,000.00000000	0.00000000	2.57835027	0.00000000	0.00000000	0.00000000	0.00000000	2.57835027	1,000.00000000
RR Certificates	08163DBL0	996.90382777	0.28184591	3.06075336	0.00028226	0.00053045	0.00000000	0.00000000	3.34259928	996.62198186
Pooled RR	N/A	996.90382776	0.28184593	3.06075349	0.00028207	0.00053077	0.00000000	0.00000000	3.34259942	996.62198182
Interest
R	08163DBH9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	08163DBF3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	08163DAG2	996.13583663	0.00000000	1.01698466	0.00000000	0.00000000	0.00000000	0.00000000	1.01698466	995.78407881
X-B	08163DAH0	1,000.00000000	0.00000000	0.64975908	0.00000000	0.00000000	0.00000000	0.00000000	0.64975908	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Notional Certificates
X-D	08163DAM9	1,000.00000000	0.00000000	1.40387573	0.00000000	0.00000000	0.00000000	0.00000000	1.40387573	1,000.00000000
X-F	08163DAP2	1,000.00000000	0.00000000	1.09137579	0.00000000	0.00000000	0.00000000	0.00000000	1.09137579	1,000.00000000
X-G	08163DAR8	1,000.00000000	0.00000000	1.09137610	0.00000000	0.00000000	0.00000000	0.00000000	1.09137610	1,000.00000000
X-H	08163DAT4	1,000.00000000	0.00000000	1.09137560	0.00000000	0.00000000	0.00000000	0.00000000	1.09137560	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 29


				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	9,964.75	0.00	9,964.75	0.00	0.00	0.00	9,964.75	0.00
A-2	05/01/22 - 05/30/22	30	0.00	30,206.91	0.00	30,206.91	0.00	0.00	0.00	30,206.91	0.00
A-3	05/01/22 - 05/30/22	30	0.00	60,475.79	0.00	60,475.79	0.00	0.00	0.00	60,475.79	0.00
A-4	05/01/22 - 05/30/22	30	0.00	330,750.00	0.00	330,750.00	0.00	0.00	0.00	330,750.00	0.00
A-5	05/01/22 - 05/30/22	30	0.00	1,104,132.83	0.00	1,104,132.83	0.00	0.00	0.00	1,104,132.83	0.00
A-SB	05/01/22 - 05/30/22	30	0.00	68,016.45	0.00	68,016.45	0.00	0.00	0.00	68,016.45	0.00
X-A	05/01/22 - 05/30/22	30	0.00	936,213.70	0.00	936,213.70	0.00	0.00	0.00	936,213.70	0.00
X-B	05/01/22 - 05/30/22	30	0.00	60,655.01	0.00	60,655.01	0.00	0.00	0.00	60,655.01	0.00
X-D	05/01/22 - 05/30/22	30	0.00	84,680.38	0.00	84,680.38	0.00	0.00	0.00	84,680.38	0.00
X-F	05/01/22 - 05/30/22	30	0.00	26,645.94	0.00	26,645.94	0.00	0.00	0.00	26,645.94	0.00
X-G	05/01/22 - 05/30/22	30	0.00	12,538.82	0.00	12,538.82	0.00	0.00	0.00	12,538.82	0.00
X-H	05/01/22 - 05/30/22	30	0.00	42,319.99	0.00	42,319.99	0.00	0.00	0.00	42,319.99	0.00
A-S	05/01/22 - 05/30/22	30	0.00	275,990.55	0.00	275,990.55	0.00	0.00	0.00	275,990.55	0.00
B	05/01/22 - 05/30/22	30	0.00	107,220.35	0.00	107,220.35	0.00	0.00	0.00	107,220.35	0.00
C	05/01/22 - 05/30/22	30	0.00	118,759.77	0.00	118,759.77	0.00	0.00	0.00	118,759.77	0.00
D	05/01/22 - 05/30/22	30	0.00	55,053.33	0.00	55,053.33	0.00	0.00	0.00	55,053.33	0.00
E	05/01/22 - 05/30/22	30	0.00	45,478.33	0.00	45,478.33	0.00	0.00	0.00	45,478.33	0.00
F	05/01/22 - 05/30/22	30	0.00	48,321.35	0.00	48,321.35	0.00	0.00	0.00	48,321.35	0.00
G	05/01/22 - 05/30/22	30	0.00	22,738.65	0.00	22,738.65	0.00	0.00	0.00	22,738.65	0.00
H	05/01/22 - 05/30/22	30	283.78	76,745.64	0.00	76,745.64	324.00	0.00	0.00	76,421.63	608.34
ST-A	05/01/22 - 05/30/22	30	37.96	37,317.44	0.00	37,317.44	0.00	0.00	0.00	37,317.44	38.08
ST-VR	05/01/22 - 05/30/22	30	2.00	1,964.08	0.00	1,964.08	0.00	0.00	0.00	1,964.08	2.01
300P-A	05/01/22 - 05/30/22	30	0.00	34,023.91	0.00	34,023.91	0.00	0.00	0.00	34,023.91	0.00
300P-B	05/01/22 - 05/30/22	30	0.00	111,985.48	0.00	111,985.48	0.00	0.00	0.00	111,985.48	0.00
300P-C	05/01/22 - 05/30/22	30	0.00	112,954.94	0.00	112,954.94	0.00	0.00	0.00	112,954.94	0.00
300P-D	05/01/22 - 05/30/22	30	0.00	108,076.70	0.00	108,076.70	0.00	0.00	0.00	108,076.70	0.00
300P-E	05/01/22 - 05/30/22	30	0.00	9,011.33	0.00	9,011.33	0.00	0.00	0.00	9,011.33	0.00
300P-RR	05/01/22 - 05/30/22	30	0.00	23,849.74	0.00	23,849.74	0.00	0.00	0.00	23,849.74	0.00
RR
	05/01/22 - 05/30/22	30	4.36	53,898.25	0.00	53,898.25	4.97	0.00	0.00	53,893.28	9.34
Certificates
Pooled RR
	05/01/22 - 05/30/22	30	10.63	131,202.20	0.00	131,202.20	12.09	0.00	0.00	131,190.12	22.75
Interest
Totals			338.73	4,141,192.61	0.00	4,141,192.61	341.06	0.00	0.00	4,140,851.55	680.52




© 2021 Computershare. All rights reserved. Confidential.												Page 6 of 29


	Additional Information

Total Available Distribution Amount (1)	4,481,715.25
Amazon Seattle Available Funds	399,902.10
Pooled Non-VRR Available Funds	202,126.58
Pooled VRR Available Funds	3,840,405.04
SOMA Teleco Office Non-RR Available Funds	1,964.08
SOMA Teleco Office RR Available Funds	37,317.44
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,157,186.58	Master Servicing Fee	6,391.87
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,532.67
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	591.26
ARD Interest	0.00	Operating Advisor Fee	1,478.15
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,157,186.58	Total Fees	15,993.96

Principal		Expenses/Reimbursements
Scheduled Principal	340,863.69	Reimbursement for Interest on Advances	341.06
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	340,863.69	Total Expenses/Reimbursements	341.06

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,140,851.55
Gain on Sale Proceeds	0.00	Principal Distribution	340,863.70
Net SWAP Counterparty Payments Received	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,481,715.25
Total Funds Collected	4,498,050.27	Total Funds Distributed	4,498,050.27


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,205,653,136.54	1,205,653,136.54	Beginning Certificate Balance	1,373,253,135.04
(-) Scheduled Principal Collections		340,863.69	340,863.69	(-) Principal Distributions	340,863.70
(-) 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		1,205,312,272.85	1,205,312,272.85	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,205,653,136.53	1,205,653,136.53	Ending Certificate Balance	1,372,912,271.34
Ending Actual Collateral Balance		1,205,312,272.84	1,205,312,272.84



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(1.50)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	(0.01)
Current Period Advances		0.00	0.00	Ending UC / (OC)	(1.51)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	0.00%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	9,999,999 or less	14	100,315,478.30	8.32%	104	4.0623	2.050036	1.60 or less	11	301,175,950.82	24.99%	99	3.4865	0.717517
10,000,000 to 19,999,999		16	227,112,381.75	18.84%	97	3.6661	2.168414	1.61 to 1.70	2	12,340,863.05	1.02%	106	4.0169	1.686287
20,000,000 to 29,999,999		7	167,650,000.00	13.91%	104	3.7749	1.934670	1.71 to 1.80	7	75,226,582.30	6.24%	103	4.1361	1.723718
30,000,000 to 49,999,999		11	412,503,581.85	34.22%	101	3.5138	1.758953	1.81 to 2.00	7	130,920,000.00	10.86%	96	3.8894	1.927390
50,000,000 to 99,999,999		3	195,230,830.95	16.20%	100	3.1604	2.230212	2.01 to 2.50	12	335,818,026.68	27.86%	105	3.6409	2.247074
	100,000,000 or greater	1	102,500,000.00	8.50%	106	3.6600	2.140000	2.51 to 3.00	9	259,005,850.00	21.49%	99	3.2504	2.725544
	Totals	52	1,205,312,272.85	100.00%	101	3.5797	1.993510	3.01 and greater	4	90,825,000.00	7.54%	106	3.6341	3.560146
								Totals	52	1,205,312,272.85	100.00%	101	3.5797	1.993510
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


			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
Alabama	3	10,097,414.70	0.84%	105	4.4250	1.600000
							Industrial	22	201,075,506.85	16.68%	105	3.7263	2.155127
California	8	332,142,000.00	27.56%	102	3.4313	1.604650
							Lodging	1	20,000,000.00	1.66%	93	3.1390	2.320000
Colorado	3	6,000,000.00	0.50%	106	3.4130	2.390000
							Mixed Use	6	40,380,000.00	3.35%	68	3.9754	2.072372
Florida	7	95,560,863.05	7.93%	93	3.6519	2.132842
							Multi-Family	12	83,700,000.00	6.94%	93	3.8232	2.147670
Georgia	1	4,495,555.56	0.37%	105	3.7160	2.560000
							Office	19	711,007,079.80	58.99%	103	3.4472	1.849975
Illinois	2	11,315,555.56	0.94%	106	3.9648	2.685933
							Retail	10	104,149,686.18	8.64%	102	3.8352	2.157965
Indiana	1	39,725,850.00	3.30%	106	3.2920	3.000000
							Self Storage	6	45,000,000.00	3.73%	106	3.8141	2.656000
Kentucky	2	30,665,296.30	2.54%	106	3.7770	1.558461
							Totals	76	1,205,312,272.85	100.00%	101	3.5797	1.993510
Louisiana	1	8,385,534.44	0.70%	106	4.1900	1.720000
Michigan	5	35,500,000.00	2.95%	105	4.0549	2.270704
Minnesota	1	1,661,592.59	0.14%	105	3.7160	2.560000
New Hampshire	1	23,300,000.00	1.93%	106	4.3230	1.600000
New York	16	253,542,232.89	21.04%	102	3.6396	2.388877
North Carolina	1	551,703.70	0.05%	105	3.7160	2.560000
Ohio	5	71,200,793.79	5.91%	105	3.7190	2.039551
Oregon	1	5,255,000.00	0.44%	106	4.2200	2.090000
Pennsylvania	4	48,116,919.02	3.99%	102	3.8677	1.451598
Tennessee	1	20,000,000.00	1.66%	93	3.1390	2.320000
Texas	5	89,822,442.71	7.45%	102	3.6866	1.433088
Washington	1	90,000,000.00	7.47%	94	3.0048	2.540000
Washington, DC	1	13,520,000.00	1.12%	106	3.7300	1.710000
Wisconsin	6	14,453,518.52	1.20%	104	3.7313	2.082452
Totals	76	1,205,312,272.85	100.00%	101	3.5797	1.993510

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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 29


				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
	3.250% or less	11	323,500,000.00	26.84%	98	3.0754	1.639274	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.251% to 3.500%	7	206,809,680.95	17.16%	105	3.3455	2.074141	13 months to 24 months	49	1,159,502,836.77	96.20%	102	3.5893	1.976580
	3.501% to 3.750%	8	255,128,000.00	21.17%	104	3.6873	2.555616	25 months to 36 months	3	45,809,436.08	3.80%	92	3.3364	2.422039
	3.751% to 4.000%	12	237,808,030.98	19.73%	105	3.8747	1.966125	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	8	112,340,534.44	9.32%	86	4.0819	1.831690	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	4.251% or greater	6	69,726,026.48	5.78%	105	4.4040	1.695237	Totals	52	1,205,312,272.85	100.00%	101	3.5797	1.993510
	Totals	52	1,205,312,272.85	100.00%	101	3.5797	1.993510
(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 29


				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
	102 months or less	13	332,522,436.08	27.59%	89	3.2398	1.370155	Interest Only	33	857,075,850.00	71.11%	100	3.4877	2.024518
103 months to 116 months		39	872,789,836.77	72.41%	106	3.7091	2.231001	358 months or less	19	348,236,422.85	28.89%	105	3.8059	1.917193
117 months to 119 months		0	0.00	0.00%	0	0.0000	0.000000	359 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	52	1,205,312,272.85	100.00%	101	3.5797	1.993510
	Totals	52	1,205,312,272.85	100.00%	101	3.5797	1.993510
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 29

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

101,645,026.48

8.43%

104

3.9534

1.992875

None

12 months or less

1,103,667,246.37

91.57%

101

3.5452

1.993569

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

1,205,312,272.85

100.00%

101

3.5797

1.993510

(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 14 of 29


					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
1A-1-C-2	30319613	OF	Burlingame	CA	Actual/360	3.017%	103,912.00	0.00	0.00	07/06/30	01/06/33	--	40,000,000.00	40,000,000.00	06/06/22
1A-2-C-1	30319614				Actual/360	3.017%	77,934.00	0.00	0.00	07/06/30	01/06/33	--	30,000,000.00	30,000,000.00	06/06/22
1A-2-C-5	30319615				Actual/360	3.017%	25,978.00	0.00	0.00	07/06/30	01/06/33	--	10,000,000.00	10,000,000.00	06/06/22
1A-3-C-1	30507066				Actual/360	3.017%	77,934.00	0.00	0.00	07/06/30	01/06/33	--	30,000,000.00	30,000,000.00	06/06/22
1A-3-C-5	30507070				Actual/360	3.017%	25,978.00	0.00	0.00	07/06/30	01/06/33	--	10,000,000.00	10,000,000.00	06/06/22
2A	30319616	OF	San Francisco	CA	Actual/360	3.660%	323,045.83	0.00	0.00	N/A	04/06/31	--	102,500,000.00	102,500,000.00	06/06/22
3A1	30507031	OF	Seattle	WA	Actual/360	3.005%	232,874.56	0.00	0.00	04/06/30	05/06/33	--	90,000,000.00	90,000,000.00	06/06/22
4	30530124	OF	Bellaire	TX	Actual/360	3.351%	159,631.15	89,403.22	0.00	N/A	04/06/31	--	55,320,234.17	55,230,830.95	06/06/22
5A4	30319618	OF	New York	NY	Actual/360	3.230%	139,069.44	0.00	0.00	N/A	04/06/31	--	50,000,000.00	50,000,000.00	06/06/22
6A3	30506791	OF	West Palm Beach	FL	Actual/360	3.340%	139,549.96	0.00	0.00	N/A	02/06/31	--	48,520,000.00	48,520,000.00	06/06/22
7	30530121	OF	Palo Alto	CA	Actual/360	3.734%	149,033.28	0.00	0.00	N/A	04/06/31	--	46,350,000.00	46,350,000.00	06/06/22
8	30506980	IN	Cincinnati	OH	Actual/360	3.820%	151,089.34	63,775.10	0.00	N/A	04/06/31	--	45,931,568.89	45,867,793.79	06/06/22
9	30319610	IN	Spencer	IN	Actual/360	3.292%	112,613.96	0.00	0.00	N/A	04/06/31	--	39,725,850.00	39,725,850.00	06/06/22
10A1	30530120	OF	New Hyde Park	NY	Actual/360	3.856%	120,516.53	53,069.32	0.00	N/A	04/06/31	--	36,295,302.21	36,242,232.89	06/06/22
11	30506955	OF	Chester	PA	Actual/360	3.810%	109,405.68	49,213.43	0.00	N/A	04/06/31	--	33,346,918.60	33,297,705.17	06/06/22
12	30506981	SS	Blauvelt	NY	Actual/360	3.690%	103,268.75	0.00	0.00	N/A	04/06/31	--	32,500,000.00	32,500,000.00	06/06/22
13	30506989	MF	Brooklyn	NY	Actual/360	4.004%	103,436.67	0.00	0.00	N/A	04/01/28	--	30,000,000.00	30,000,000.00	06/01/22
14	30506928	IN	Campbellsville	KY	Actual/360	3.780%	95,208.75	0.00	0.00	N/A	04/06/31	--	29,250,000.00	29,250,000.00	06/06/22
15A2	30506915	OF	New York	NY	Actual/360	3.371%	75,472.94	0.00	0.00	N/A	03/07/31	--	26,000,000.00	26,000,000.00	06/07/22
16	30530119	MF	Ypsilanti	MI	Actual/360	4.075%	91,234.72	0.00	0.00	N/A	03/06/31	--	26,000,000.00	26,000,000.00	06/06/22
17A2	30506927	OF	Houston	TX	Actual/360	4.460%	56,556.24	19,090.47	0.00	N/A	03/06/31	--	14,726,057.52	14,706,967.05	06/06/22
17A4	30506917				Actual/360	4.460%	37,704.16	12,726.98	0.00	N/A	03/06/31	--	9,817,371.71	9,804,644.73	06/06/22
18	30530122	IN	Hooksett	NH	Actual/360	4.323%	86,736.19	0.00	0.00	N/A	04/06/31	--	23,300,000.00	23,300,000.00	06/06/22
19	30507006	RT	Miami Beach	FL	Actual/360	3.944%	75,056.51	0.00	0.00	N/A	04/01/31	--	22,100,000.00	22,100,000.00	06/01/22
20A2	30506916	IN	Various	Various	Actual/360	3.716%	67,197.67	0.00	0.00	N/A	03/06/31	--	21,000,000.00	21,000,000.00	06/06/22
21A7	30506529	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
22	30507007	OF	San Diego	CA	Actual/360	3.652%	62,816.94	0.00	0.00	N/A	04/01/31	--	19,975,000.00	19,975,000.00	06/01/22
23	30506990	OF	Brooklyn	NY	Actual/360	3.990%	66,998.75	0.00	0.00	N/A	04/06/31	--	19,500,000.00	19,500,000.00	06/06/22




© 2021 Computershare. All rights reserved. Confidential.																Page 15 of 29


					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
24A2	30506846	MU	Boca Raton	FL	Actual/360	4.020%	66,810.17	0.00	0.00	N/A	03/06/26	--	19,300,000.00	19,300,000.00	06/06/22
25A1	30319072	IN	Various	OH	Actual/360	3.322%	49,582.97	0.00	0.00	N/A	11/06/30	--	17,333,000.00	17,333,000.00	06/06/22
26	30505216	RT	Los Angeles	CA	Actual/360	3.250%	44,777.78	0.00	0.00	N/A	03/06/30	--	16,000,000.00	16,000,000.00	06/06/22
27	30506992	MF	New York	NY	Actual/360	3.070%	39,654.17	0.00	0.00	N/A	04/06/31	--	15,000,000.00	15,000,000.00	06/06/22
28	30506994	OF	New City	NY	Actual/360	3.990%	48,445.25	0.00	0.00	N/A	04/06/31	--	14,100,000.00	14,100,000.00	06/06/22
29	30506930	RT	Rohnert Park	CA	Actual/360	3.448%	41,567.56	0.00	0.00	N/A	04/06/31	--	14,000,000.00	14,000,000.00	06/06/22
30	30506983	RT	Washington	DC	Actual/360	3.730%	43,425.49	0.00	0.00	N/A	04/06/31	--	13,520,000.00	13,520,000.00	06/06/22
31A-2-1	30506863	OF	Brooklyn	NY	Actual/360	3.210%	34,552.08	0.00	0.00	N/A	03/06/31	--	12,500,000.00	12,500,000.00	06/06/22
32	30507040	MU	Brooklyn	NY	Actual/360	4.200%	39,783.33	0.00	0.00	N/A	04/06/31	--	11,000,000.00	11,000,000.00	06/06/22
33	30506923	Various Birmingham		AL	Actual/360	4.425%	38,525.67	13,204.92	0.00	N/A	03/06/31	--	10,110,619.62	10,097,414.70	06/06/22
34	30507005	MU	Corpus Christi	TX	Actual/360	3.645%	31,638.60	0.00	0.00	N/A	04/01/28	--	10,080,000.00	10,080,000.00	06/01/22
35A	30530014	RT	Willow Grove	PA	Actual/360	3.880%	32,833.40	17,652.94	0.00	N/A	11/06/29	--	9,827,089.02	9,809,436.08	06/06/22
36	30506953	SS	Various	MI	Actual/360	4.000%	32,722.22	0.00	0.00	N/A	04/06/31	--	9,500,000.00	9,500,000.00	06/06/22
37	30506651	IN	Baraboo	WI	Actual/360	3.740%	29,638.77	0.00	0.00	N/A	01/06/31	--	9,203,000.00	9,203,000.00	06/06/22
38	30506979	RT	Signal Hill	CA	Actual/360	4.382%	33,269.97	0.00	0.00	N/A	04/06/31	--	8,817,000.00	8,817,000.00	06/06/22
39	30319611	RT	Baton Rouge	LA	Actual/360	4.190%	30,296.84	11,464.24	0.00	N/A	04/06/31	--	8,396,998.68	8,385,534.44	06/06/22
40	30506991	OF	Beavercreek	OH	Actual/360	4.000%	27,555.56	0.00	0.00	N/A	04/06/31	--	8,000,000.00	8,000,000.00	06/06/22
41	30506954	MF	Brooklyn	NY	Actual/360	4.090%	23,597.03	0.00	0.00	N/A	04/06/31	--	6,700,000.00	6,700,000.00	06/06/22
42	30507017	MF	Various	CO	Actual/360	3.413%	17,633.83	0.00	0.00	N/A	04/01/31	--	6,000,000.00	6,000,000.00	06/01/22
43	30507000	IN	Cape Coral	FL	Actual/360	3.930%	19,127.74	11,263.07	0.00	N/A	04/06/31	--	5,652,126.12	5,640,863.05	06/06/22
44	30319612	RT	Chicago	IL	Actual/360	4.210%	20,664.08	0.00	0.00	N/A	04/06/31	--	5,700,000.00	5,700,000.00	06/06/22
45	30506993	IN	Portland	OR	Actual/360	4.220%	19,096.09	0.00	0.00	N/A	04/06/31	--	5,255,000.00	5,255,000.00	06/06/22
46	30506999	IN	Burbank	CA	Actual/360	3.910%	15,151.25	0.00	0.00	N/A	04/06/31	--	4,500,000.00	4,500,000.00	06/06/22
47	30506921	SS	Philadelphia	PA	Actual/360	4.570%	11,805.83	0.00	0.00	N/A	03/06/31	--	3,000,000.00	3,000,000.00	06/06/22
Totals							3,716,470.26	340,863.69	0.00				1,205,653,136.54	1,205,312,272.85
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 16 of 29


					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
1A-1-C-2	(4,268,250.67)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-2-C-1	(4,268,250.67)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-2-C-5	(4,268,250.67)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-3-C-1	(4,268,250.67)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-3-C-5	(4,268,250.67)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	7,360,882.61	2,039,969.12	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1	24,695,893.03	7,601,385.50	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
4	3,843,602.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A4	28,027,549.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A3	15,546,782.40	3,982,806.88	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
7	5,981,751.59	1,617,165.40	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
8	4,065,257.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,568,611.44	1,004,068.09	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
10A1	5,124,926.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,842,854.56	3,097,144.96	04/01/21	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,059,685.48	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,885,569.27	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,815,072.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15A2	4,259,198.32	1,169,547.23	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,050,690.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17A2	11,687,341.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17A4	11,687,341.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,724,716.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,855,019.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20A2	9,409,471.08	2,389,324.93	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21A7	17,113,928.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	2,493,239.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					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
24A2	7,153,724.05	2,150,690.79	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
25A1	3,473,187.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,580,408.37	405,739.86	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,514,713.87	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,495,227.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,407,661.39	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	935,951.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31A-2-1	9,410,830.85	2,313,598.11	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
32	884,521.39	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	826,356.36	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	882,234.72	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35A	1,144,250.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,314,054.31	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,016,247.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	914,284.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	912,578.21	226,275.33	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
40	621,363.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	473,310.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	525,350.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	726,597.59	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	639,811.21	171,597.10	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
45	502,283.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	438,439.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	307,830.87	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	187,859,352.27	28,169,313.30				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


			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 19 of 29


								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	3.579657%	3.565729%	101
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	3.579720%	3.565791%	102
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	3.579789%	3.565858%	103
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	3.579839%	3.565907%	104
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	3.579903%	3.565969%	105
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	3.579953%	3.566017%	106
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	3.580002%	3.566064%	107
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	3.580056%	3.566117%	108
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	3.580105%	3.566164%	109
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	3.580158%	3.566216%	110
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	3.580207%	3.566263%	111
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	3.580255%	3.566309%	112
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

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 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		19,300,000	19,300,000	0			0
49 - 60 Months		0	0	0			0
> 60 Months		1,186,012,273	1,186,012,273	0			0




Historical Delinquency Information

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

Jun-22	1,205,312,273	1,205,312,273	0	0	0		0
May-22	1,205,653,137	1,205,653,137	0	0	0		0
Apr-22	1,206,017,437	1,206,017,437	0	0	0		0
Mar-22	1,206,292,656	1,206,292,656	0	0	0		0
Feb-22	1,206,626,223	1,206,626,223	0	0	0		0
Jan-22	1,206,899,454	1,206,899,454	0	0	0		0
Dec-21	1,207,171,793	1,207,171,793	0	0	0		0
Nov-21	1,207,463,081	1,207,463,081	0	0	0		0
Oct-21	1,207,733,582	1,207,733,582	0	0	0		0
Sep-21	1,208,023,096	1,208,023,096	0	0	0		0
Aug-21	1,208,291,770	1,208,291,770	0	0	0		0
Jul-21	1,208,559,568	1,208,559,568	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 22 of 29


			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 23 of 29


					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 24 of 29


				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
3A1	30507031	90,000,000.00	3.00483%	90,000,000.00 3.00483%		8	05/07/21	04/06/21	05/07/21
21A7	30506529	20,000,000.00	3.13900%	20,000,000.00 3.13900%		8	03/06/21	03/06/21	04/22/21
35A	30530014	10,061,322.00	3.88000%	10,061,322.00 3.88000%		8	04/06/21	04/06/21	04/26/21
Totals		120,061,322.00		120,061,322.00
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 25 of 29


			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 26 of 29


			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 27 of 29

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)

10A1

0.00

237.61

0.00

103.45

0.00

Total

0.00

341.06

0.00

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

Collateral Shortfall Total

341.06

Page 28 of 29


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 2021-B25 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 29 of 29



	
		Prospectus Loan ID
		1
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA, DBR Investments Co. Limited, JPMorgan Chase Bank, National Association
		04-01-2021
		120000000.00000000
		111
		01-06-2033
		0
		.03016800
		.03016800
		3
		1
		111
		05-06-2021
		true
		1
		A1
		7
		.00000000
		120000000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-05-2030
		.00000000
		.00000000
		
			Burlingame Point
			300, 301, 311, 322 Airport Boulevard 333 Airport Boulevard
			Burlingame
			CA
			94010
			San Mateo
			OF
			805118
			805118
			2021
			1000000000.00000000
			MAI
			01-14-2021
			1000000000.00000000
			01-14-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			Facebook NNN 311 Airport Blvd, Burlingame
			243867
			01-31-2033
			Facebook NNN 333 Airport Blvd, Burlingame
			215823
			01-31-2033
			Facebook NNN 322 Airport Blvd, Burlingame
			156271
			01-31-2033
			66137944.99000000
			10736604.80000000
			55401340.19000000
			54867037.27000000
			UW
			CREFC
			4.77000000
			4.72000000
			F
			F
			09-30-2021
		
		false
		false
		120000000.00000000
		311736.00000000
		.03016800
		.00012070
		311736.00000000
		.00000000
		.00000000
		120000000.00000000
		120000000.00000000
		06-06-2022
		07-06-2030
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		0
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		03-09-2021
		102500000.00000000
		120
		04-06-2031
		0
		.03660000
		.03660000
		3
		1
		120
		05-06-2021
		false
		1
		A1
		3
		.00000000
		102500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-05-2022
		10-05-2030
		10-05-2030
		.00000000
		.00000000
		
			SOMA Teleco Office
			274 Brannan Street
			San Francisco
			CA
			94107
			San Francisco
			OF
			110717
			110717
			1923
			2017
			155000000.00000000
			MAI
			01-21-2021
			155000000.00000000
			01-21-2021
			MAI
			.93600000
			.93560000
			6
			X
			Adyen Inc.
			42189
			01-31-2026
			MCI Communications Services, Inc.
			41060
			03-31-2040
			MCIMetro Access Transmission Services Corp.
			9753
			03-31-2040
			12-31-2020
			01-01-2022
			03-31-2022
			12348078.14000000
			3068144.79000000
			3695229.34000000
			1028175.67000000
			8652848.79000000
			2039969.12000000
			8625169.54000000
			2033049.37000000
			UW
			CREFC
			950901.03000000
			2.27000000
			2.14530000
			2.27000000
			2.13800000
			F
			F
			03-31-2022
		
		false
		false
		102500000.00000000
		323045.83000000
		.03660000
		.00010820
		323045.83000000
		.00000000
		.00000000
		102500000.00000000
		102500000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		0
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		04-01-2021
		90000000.00000000
		108
		05-06-2033
		0
		.03004833
		.03004833
		3
		1
		108
		05-06-2021
		true
		1
		A1
		7
		.00000000
		90000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		true
		05-05-2023
		10-05-2029
		10-05-2029
		.00000000
		.00000000
		
			Amazon Seattle (300 Pine)
			300 Pine Street
			Seattle
			WA
			98101
			King
			OF
			774412
			774412
			1929
			2021
			670000000.00000000
			MAI
			03-04-2021
			670000000.00000000
			03-04-2021
			MAI
			.92200000
			.94600000
			6
			05-06-2023
			N
			Amazon.com Services LLC
			685314
			05-31-2033
			Knot Springs
			30665
			03-13-2038
			Uniqio USA
			15457
			06-12-2032
			01-01-2022
			03-31-2022
			36483599.01000000
			10491830.15000000
			5700581.99000000
			2890444.65000000
			30783017.02000000
			7601385.50000000
			30550788.46000000
			7543328.50000000
			UW
			CREFC
			2970402.61000000
			4.30000000
			2.55900000
			4.27000000
			2.53950000
			F
			F
			03-31-2022
		
		false
		false
		90000000.00000000
		232874.56000000
		.03004833
		.00010820
		232874.56000000
		.00000000
		.00000000
		90000000.00000000
		90000000.00000000
		06-06-2022
		04-06-2030
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		04-06-2021
		98
		.00000000
		05-06-2033
		.00000000
	
	
		Prospectus Loan ID
		4
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		03-19-2021
		56500000.00000000
		120
		04-06-2031
		360
		.03351000
		.03351000
		3
		1
		0
		05-06-2021
		true
		1
		WL
		2
		.00000000
		56500000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2031
		.00000000
		.00000000
		
			4800-4900 Fournace Place
			4800-4900 Fournace Place
			Bellaire
			TX
			77401
			Harris
			OF
			564739
			564739
			1965
			2020
			104000000.00000000
			MAI
			02-22-2021
			104000000.00000000
			02-22-2021
			MAI
			.87400000
			6
			05-06-2023
			N
			HARRIS COUNTY HOSPITAL DISTRICT
			314168
			12-31-2030
			THE METHODIST HOSPITAL
			100812
			06-30-2027
			TEXAS JUSTICE CENTER
			15456
			07-31-2022
			12671573.83000000
			5445822.95000000
			7225750.87000000
			6708400.53000000
			UW
			CREFC
			2.42000000
			2.24000000
			F
			F
			03-31-2022
		
		false
		false
		55320234.17000000
		249034.37000000
		.03351000
		.00030820
		159631.15000000
		89403.22000000
		.00000000
		55230830.95000000
		55230830.95000000
		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.
		03-26-2021
		50000000.00000000
		120
		04-06-2031
		0
		.03230000
		.03230000
		3
		1
		120
		05-06-2021
		true
		1
		A1
		3
		.00000000
		50000000.00000000
		1
		1
		1
		3
		true
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			909 Third Avenue
			909 Third Avenue
			New York
			NY
			10022
			New York
			OF
			1350756
			1350756
			1968
			2011
			675000000.00000000
			MAI
			03-01-2021
			675000000.00000000
			03-01-2021
			MAI
			.97900000
			6
			05-06-2023
			N
			USPS
			492375
			10-10-2038
			IPG DXTRA, Inc.
			231164
			02-29-2028
			Allergan Sales, LLC
			168673
			01-31-2027
			12-31-2020
			64143441.38000000
			30952022.52000000
			33191418.87000000
			31232822.67000000
			UW
			CREFC
			4.30000000
			4.05000000
			F
			F
			02-01-2021
		
		false
		false
		50000000.00000000
		139069.44000000
		.03230000
		.00012070
		139069.44000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		01-15-2021
		48520000.00000000
		120
		02-06-2031
		0
		.03340025
		.03340025
		3
		1
		120
		03-06-2021
		true
		1
		PP
		3
		139549.96000000
		48520000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			Phillips Point
			777 S. Flagler Drive
			West Palm Beach
			FL
			33401
			Palm Beach
			OF
			447229
			448885
			1985
			2020
			289000000.00000000
			MAI
			12-15-2020
			289000000.00000000
			12-15-2020
			MAI
			.90500000
			.91100000
			6
			05-06-2023
			N
			Gunster, Yoakley, Valdes Fauli
			50800
			08-31-2024
			Akerman, Senterfitt and Eidson
			48678
			09-30-2028
			Greenberg Traurig
			30254
			11-30-2027
			11-30-2020
			01-01-2022
			03-31-2022
			28497504.13000000
			7395578.00000000
			9339814.99000000
			3412771.12000000
			19157689.13000000
			3982806.88000000
			18665904.17000000
			3859860.63000000
			UW
			CREFC
			1680677.42000000
			2.85000000
			2.36980000
			2.78000000
			2.29660000
			F
			F
			03-31-2022
		
		false
		false
		48520000.00000000
		139549.96000000
		.03340025
		.00010820
		139549.96000000
		.00000000
		.00000000
		48520000.00000000
		48520000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		03-19-2021
		46350000.00000000
		120
		04-06-2031
		0
		.03734000
		.03734000
		3
		1
		120
		05-06-2021
		true
		1
		WL
		3
		.00000000
		46350000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2031
		.00000000
		.00000000
		
			2600 El Camino Real
			2600 EL Camino Real
			Palo Alto
			CA
			94304
			Santa Clara
			OF
			58139
			66454
			2020
			82900000.00000000
			MAI
			01-28-2021
			82900000.00000000
			01-28-2021
			MAI
			.87500000
			1.00000000
			6
			05-06-2023
			N
			WilmerHale
			46910
			01-04-2031
			Sand Hill Property Co.
			11229
			04-04-2033
			Bank of the West
			10-05-2031
			01-01-2022
			03-31-2022
			7452819.28000000
			1846546.05000000
			2760550.56000000
			229380.65000000
			4692268.71000000
			1617165.40000000
			4584753.84000000
			1590286.65000000
			UW
			CREFC
			438686.67000000
			2.67000000
			3.68640000
			2.61000000
			3.62510000
			F
			F
			03-31-2022
		
		false
		false
		46350000.00000000
		149033.28000000
		.03734000
		.00010820
		149033.28000000
		.00000000
		.00000000
		46350000.00000000
		46350000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		03-19-2021
		46000000.00000000
		120
		04-06-2031
		360
		.03820000
		.03820000
		3
		1
		12
		05-06-2021
		true
		1
		WL
		5
		.00000000
		46000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2031
		.00000000
		.00000000
		
			175 Progress Place
			175 Progress Place
			Springdale
			OH
			45246
			Hamilton
			OF
			931982
			931982
			1964
			2013
			75000000.00000000
			MAI
			03-01-2021
			75000000.00000000
			03-01-2021
			MAI
			.84500000
			6
			05-06-2023
			N
			Procter & Gamble
			284209
			06-30-2027
			Product Fulfillment Solutions
			210369
			10-31-2025
			Macy's Inc.
			166600
			10-31-2028
			01-31-2021
			6616325.17000000
			1925080.25000000
			4691244.92000000
			4325968.65000000
			UW
			CREFC
			1.82000000
			1.68000000
			F
			F
			12-31-2021
		
		false
		false
		45931568.89000000
		214864.44000000
		.03820000
		.00010820
		151089.34000000
		63775.10000000
		.00000000
		45867793.79000000
		45867793.79000000
		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
		DBR Investments Co. Limited
		03-18-2021
		39725850.00000000
		120
		04-06-2031
		0
		.03292000
		.03292000
		3
		1
		120
		05-06-2021
		true
		1
		WL
		3
		.00000000
		39725850.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-05-2023
		12-05-2030
		12-05-2030
		.00000000
		.00000000
		
			Boston Scientific
			780 Brookside Drive
			Spencer
			IN
			47460
			Owen
			IN
			258375
			258375
			1986
			2020
			63700000.00000000
			MAI
			03-05-2021
			63700000.00000000
			03-05-2021
			MAI
			1.00000000
			1.00000000
			6
			04-06-2023
			N
			Boston Scientific
			258375
			11-30-2035
			01-01-2022
			03-31-2022
			3927967.75000000
			1036697.00000000
			117839.03000000
			32628.91000000
			3810128.71000000
			1004068.09000000
			3776539.96000000
			995670.84000000
			UW
			CREFC
			331484.64000000
			2.87000000
			3.02900000
			2.85000000
			3.00370000
			F
			F
			03-31-2022
		
		false
		false
		39725850.00000000
		112613.96000000
		.03292000
		.00010820
		112613.96000000
		.00000000
		.00000000
		39725850.00000000
		39725850.00000000
		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
		Goldman Sachs Bank USA
		03-12-2021
		37000000.00000000
		120
		04-06-2031
		360
		.03856000
		.03856000
		3
		1
		0
		05-06-2021
		true
		1
		PP
		2
		.00000000
		37000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2031
		.00000000
		.00000000
		
			1985 Marcus Avenue
			1985 Marcus Avenue
			New Hyde Park
			NY
			11040
			Nassau
			OF
			312210
			312210
			1983
			2019
			75000000.00000000
			MAI
			02-12-2021
			75000000.00000000
			02-12-2021
			MAI
			.92400000
			6
			05-06-2023
			N
			JP Morgan Chase Bank
			76126
			10-31-2030
			Entourage Commerce
			43578
			01-31-2031
			Integra MLTC Inc.
			38474
			08-31-2031
			12-31-2020
			10056678.49000000
			4756557.88000000
			5300120.61000000
			5225190.21000000
			UW
			CREFC
			1.70000000
			1.67000000
			F
			F
			02-07-2022
		
		false
		false
		36295302.21000000
		173585.85000000
		.03856000
		.00010820
		120516.53000000
		53069.32000000
		.00000000
		36242232.89000000
		36242232.89000000
		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
		Citi Real Estate Funding Inc.
		03-15-2021
		34000000.00000000
		120
		04-06-2031
		360
		.03810000
		.03810000
		3
		1
		0
		05-06-2021
		true
		1
		WL
		2
		.00000000
		34000000.00000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		05-05-2023
		02-05-2031
		02-05-2031
		.00000000
		.00000000
		
			2501 Seaport
			2501 and 2525 Seaport Drive
			Chester
			PA
			19013
			Delaware
			OF
			350309
			400890
			1919
			2018
			61800000.00000000
			MAI
			11-04-2020
			61800000.00000000
			11-04-2020
			MAI
			.79600000
			.91086379
			6
			05-06-2023
			N
			POWER HOME REMODELING GROUP LLC
			180720
			12-31-2030
			KEYSTONE SPORTS ENTERTAINMENT LLC
			36418
			08-31-2028
			SCHENKER, INC
			20240
			10-31-2027
			12-31-2020
			04-01-2021
			03-31-2022
			7210839.61000000
			7256701.00000000
			3427853.86000000
			4159556.04000000
			3782985.76000000
			3097144.96000000
			3047158.60000000
			2361317.96000000
			UW
			CREFC
			1903429.32000000
			1.99000000
			1.62710000
			1.60000000
			1.24060000
			F
			F
			12-31-2021
		
		false
		false
		33346918.60000000
		158619.11000000
		.03810000
		.00020820
		109405.68000000
		49213.43000000
		.00000000
		33297705.17000000
		33297705.17000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		0
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		03-19-2021
		32500000.00000000
		120
		04-06-2031
		360
		.03690000
		.03690000
		3
		1
		24
		05-06-2021
		true
		1
		WL
		5
		.00000000
		32500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2031
		.00000000
		.00000000
		
			100 Bradley Parkway
			100 Bradley Parkway
			Blauvelt
			NY
			10962
			Rockland
			SS
			133545
			133545
			133545
			1983
			2018
			51000000.00000000
			MAI
			03-02-2021
			51000000.00000000
			03-02-2021
			MAI
			.83700000
			6
			05-06-2023
			N
			11-30-2020
			4355636.32000000
			1251341.81000000
			3104294.51000000
			3089329.51000000
			UW
			CREFC
			1.73000000
			1.72000000
			F
			F
		
		false
		false
		32500000.00000000
		103268.75000000
		.03690000
		.00010820
		103268.75000000
		.00000000
		.00000000
		32500000.00000000
		32500000.00000000
		06-06-2022
		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
		03-22-2021
		30000000.00000000
		84
		04-01-2028
		0
		.04004000
		.04004000
		3
		1
		84
		05-01-2021
		true
		1
		WL
		3
		.00000000
		30000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-31-2028
		.00000000
		.00000000
		
			618 Bushwick
			618 Bushwick Avenue
			Brooklyn
			NY
			11206
			Kings
			MF
			99
			99
			1968
			2017
			51400000.00000000
			MAI
			12-09-2020
			51400000.00000000
			12-09-2020
			MAI
			.93900000
			6
			05-01-2023
			N
			02-28-2021
			2844830.00000000
			608803.00000000
			2236027.00000000
			2211277.00000000
			UW
			CREFC
			1.84000000
			1.82000000
			F
			F
		
		false
		false
		30000000.00000000
		103436.67000000
		.04004000
		.00010820
		103436.67000000
		.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.
		03-09-2021
		29250000.00000000
		120
		04-06-2031
		0
		.03780000
		.03780000
		3
		1
		120
		05-06-2021
		true
		1
		WL
		3
		.00000000
		29250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2031
		.00000000
		.00000000
		
			Amazon - Campbellsville KY
			1150 South Columbia Avenue
			Campbellsville
			KY
			42718
			Taylor
			WH
			727000
			727000
			1994
			2015
			48700000.00000000
			MAI
			02-09-2021
			48700000.00000000
			02-09-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			Amazon.com Services LLC
			727000
			01-31-2032
			12-31-2020
			3161168.26000000
			658226.31000000
			2502941.95000000
			2381718.03000000
			UW
			CREFC
			2.23000000
			2.12000000
			F
			F
			12-31-2021
		
		false
		false
		29250000.00000000
		95208.75000000
		.03780000
		.00020820
		95208.75000000
		.00000000
		.00000000
		29250000.00000000
		29250000.00000000
		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
		JPMorgan Chase Bank, National Association
		02-19-2021
		26000000.00000000
		120
		03-07-2031
		0
		.03371000
		.03371000
		3
		1
		120
		04-07-2021
		true
		1
		PP
		3
		75472.94000000
		26000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-06-2031
		.00000000
		.00000000
		
			30 Hudson Yards 67
			20-30 Hudson Yards (aka 500 W. 33rd St)
			New York
			NY
			10001
			New York
			OF
			44954
			44954
			2019
			110000000.00000000
			MAI
			02-01-2021
			110000000.00000000
			02-01-2021
			MAI
			1.00000000
			1.00000000
			6
			05-07-2023
			N
			50 HY Master Tenant
			44954
			06-30-2039
			01-01-2022
			03-31-2022
			6405945.00000000
			1685775.00000000
			1700425.00000000
			516227.77000000
			4705520.00000000
			1169547.23000000
			4651575.00000000
			1156060.98000000
			UW
			CREFC
			606662.93670000
			1.94000000
			1.92780000
			1.92000000
			1.90560000
			F
			F
			03-31-2022
		
		false
		false
		26000000.00000000
		75472.94000000
		.03371000
		.00010820
		75472.94000000
		.00000000
		.00000000
		26000000.00000000
		26000000.00000000
		06-07-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		03-05-2021
		26000000.00000000
		120
		03-06-2031
		0
		.04075000
		.04075000
		3
		1
		120
		04-06-2021
		true
		1
		WL
		3
		91234.72000000
		26000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2030
		.00000000
		.00000000
		
			Redwood Ypsilanti
			9226 White Wing Drive
			Ypsilanti
			MI
			48197
			Washtenaw
			MF
			142
			142
			2020
			37440000.00000000
			MAI
			02-12-2021
			37440000.00000000
			02-12-2021
			MAI
			.99300000
			6
			05-06-2023
			N
			3170266.44000000
			1148812.98000000
			2021453.46000000
			1988367.46000000
			UW
			CREFC
			1.88000000
			1.85000000
			F
			F
		
		false
		false
		26000000.00000000
		91234.72000000
		.04075000
		.00010820
		91234.72000000
		.00000000
		.00000000
		26000000.00000000
		26000000.00000000
		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
		Citi Real Estate Funding Inc., JPMorgan Chase Bank, National Association
		02-17-2021
		25000000.00000000
		120
		03-06-2031
		360
		.04460000
		.04460000
		3
		1
		0
		04-06-2021
		true
		1
		PP
		2
		126077.84000000
		24969936.05000000
		1
		3
		3
		0
		false
		true
		false
		false
		false
		11-05-2030
		.00000000
		.00000000
		
			2700 Post Property
			2700 Post Oak Boulevard
			Houston
			TX
			77056
			Harris
			OF
			493695
			493695
			1974
			2020
			85544600.22000000
			MAI
			01-06-2021
			85544600.22220000
			01-06-2021
			MAI
			.78100000
			6
			05-06-2023
			N
			WeWork Companies, In
			100141
			11-30-2033
			Citigroup Technology
			49740
			12-31-2028
			Westlake Management
			40588
			08-31-2025
			12-31-2020
			14068745.66000000
			6512289.63000000
			7556456.03000000
			6556331.02000000
			UW
			CREFC
			F
			12-31-2021
		
		
			5051 Westheimer Property
			5051 Westheimer Road
			Houston
			TX
			77056
			Harris
			OF
			320687
			320687
			1970
			2020
			55566780.89000000
			MAI
			01-06-2021
			55566780.88890000
			01-06-2021
			MAI
			.68100000
			6
			05-06-2023
			N
			Panhandle Eastern Pi
			164438
			03-31-2022
			CAPGEMINI U.S. LLC
			21734
			01-31-2027
			Tokyo Gas America LT
			10883
			07-31-2023
			12-31-2020
			6843730.98000000
			4135678.65000000
			2708052.33000000
			1999235.61000000
			UW
			CREFC
			F
			12-31-2021
		
		
			5065 Westheimer Property
			5065-5075 Westheimer Road
			Houston
			TX
			77065
			Harris
			OF
			253290
			253290
			1977
			2020
			43888618.89000000
			MAI
			01-06-2021
			43888618.88890000
			01-06-2021
			MAI
			.48700000
			6
			05-06-2023
			N
			Situs Holdings,LLC
			18240
			07-31-2022
			Southwest Risk, LP
			12169
			05-31-2026
			GSA - Dept. of Veter
			11544
			10-31-2031
			12-31-2020
			4360854.62000000
			3312664.01000000
			1048190.61000000
			777722.21000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		24543429.23000000
		126077.85000000
		.04460000
		.00010820
		94260.40000000
		31817.45000000
		.00000000
		24511611.77000000
		24511611.78000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		0
		05-12-2022
		06-13-2022
		Goldman Sachs Bank USA
		03-19-2021
		23300000.00000000
		120
		04-06-2031
		0
		.04323000
		.04323000
		3
		1
		120
		05-06-2021
		true
		1
		WL
		3
		.00000000
		23300000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2031
		.00000000
		.00000000
		
			GE Aviation
			13 Industrial Park Drive
			Hooksett
			NH
			03106
			Merrimack
			IN
			157464
			157464
			1960
			35500000.00000000
			MAI
			02-15-2021
			35500000.00000000
			02-15-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			General Electric Company
			157464
			01-12-2031
			1853684.73000000
			55610.54000000
			1798074.19000000
			1707716.92000000
			UW
			CREFC
			1.76000000
			1.67000000
			F
			F
			12-31-2021
		
		false
		false
		23300000.00000000
		86736.19000000
		.04323000
		.00010820
		86736.19000000
		.00000000
		.00000000
		23300000.00000000
		23300000.00000000
		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
		JPMorgan Chase Bank, National Association
		03-30-2021
		22100000.00000000
		120
		04-01-2031
		0
		.03944000
		.03944000
		3
		1
		120
		05-01-2021
		true
		1
		WL
		3
		.00000000
		22100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-30-2030
		.00000000
		.00000000
		
			2000 Collins Avenue
			2000 Collins Avenue
			Miami Beach
			FL
			33139
			Miami-Dade
			RT
			35482
			35482
			2010
			2020
			34500000.00000000
			MAI
			03-03-2021
			34500000.00000000
			03-03-2021
			MAI
			.77700000
			6
			05-01-2023
			N
			Holiday CVS,
			9869
			01-31-2036
			Raspoutine Miami, LLC (Bagatelle)
			4656
			09-30-2031
			Sweet Liberty Brothers, LLC
			3562
			09-30-2030
			12-31-2020
			2885340.00000000
			563507.00000000
			2321833.00000000
			2233690.00000000
			UW
			CREFC
			2.63000000
			2.53000000
			F
			F
			12-31-2021
		
		false
		false
		22100000.00000000
		75056.51000000
		.03944000
		.00010820
		75056.51000000
		.00000000
		.00000000
		22100000.00000000
		22100000.00000000
		06-01-2022
		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
		02-08-2021
		21000000.00000000
		120
		03-06-2031
		0
		.03716000
		.03716000
		3
		1
		120
		04-06-2021
		true
		1
		PP
		3
		67197.67000000
		21000000.00000000
		1
		10
		10
		0
		true
		true
		false
		false
		false
		12-05-2030
		.00000000
		.00000000
		
			Harvard
			308 South Division Street
			Havard
			IL
			60033
			McHenry
			WH
			1331727
			1331727
			1942
			1982
			36100000.00000000
			MAI
			01-06-2021
			36100000.00000000
			01-06-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			True Value
			1331727
			02-28-2029
			2406945.84000000
			72208.38000000
			2334737.46000000
			1938218.47000000
			UW
			CREFC
			C
			03-31-2022
		
		
			Canton
			4350 Ball Ground Highway (aka 4360 Ball Ground Highway),
			Canton
			GA
			30114
			Cherokee
			WH
			477152
			477152
			1999
			2011
			28900000.00000000
			MAI
			01-05-2021
			28900000.00000000
			01-05-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			Belnick LLC
			477152
			05-31-2029
			1779184.38000000
			53375.53000000
			1725808.85000000
			1584381.00000000
			UW
			CREFC
			C
			03-31-2022
		
		
			Green Bay 2
			3161 South Ridge Road
			Ashwaubenon
			WI
			54304
			Brown
			IN
			226900
			226900
			1978
			14900000.00000000
			MAI
			12-28-2020
			14900000.00000000
			12-28-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			Tufco
			227070
			07-31-2041
			1130866.78000000
			33926.00000000
			1096940.77000000
			1020248.52000000
			UW
			CREFC
			C
			03-31-2022
		
		
			Hazelton
			109 Maplewood Drive a/k/a 9 Maplewood Drive
			Hazelton
			PA
			18202
			Luzerne
			IN
			205320
			205320
			1987
			12920000.00000000
			MAI
			12-29-2020
			12920000.00000000
			12-29-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			Progressive Converting Inc
			205320
			12-31-2030
			824584.40000000
			24737.53000000
			799846.87000000
			739028.99000000
			UW
			CREFC
			C
			03-31-2022
		
		
			Oakdale
			2900 Granada Lane N.
			Oakdale
			MN
			55128
			Washington
			WH
			86460
			86460
			1994
			2008
			10800000.00000000
			MAI
			12-21-2020
			10800000.00000000
			12-21-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			Total Logistics Inc
			86460
			10-31-2032
			754061.05000000
			22621.83000000
			731439.22000000
			705985.46000000
			UW
			CREFC
			C
			03-31-2022
		
		
			Appleton 2
			2441 E. Glendale Avenue
			Appleton
			WI
			54911
			Outagamie
			IN
			172261
			172261
			1978
			2002
			9440000.00000000
			MAI
			12-28-2020
			9440000.00000000
			12-28-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			Progressive Converting Inc.
			172261
			12-31-2030
			691816.36000000
			20754.49000000
			671061.87000000
			619989.63000000
			UW
			CREFC
			C
			03-31-2022
		
		
			Elizabethtown
			1300 West Park Road
			Elizabethown
			KY
			42701
			Hardin
			IN
			194519
			194519
			1975
			9200000.00000000
			MAI
			12-30-2020
			9200000.00000000
			12-30-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			AGI Polymatrix./westfall Technick Inc
			194519
			10-31-2033
			645163.55000000
			19354.91000000
			625808.65000000
			569288.89000000
			UW
			CREFC
			C
			03-31-2022
		
		
			USIP VI
			2430 E. Glendale Avenue
			Appleton
			WI
			54911
			Outagamie
			IN
			122500
			122500
			1968
			6720000.00000000
			MAI
			12-28-2020
			6720000.00000000
			12-28-2020
			MAI
			1.00000000
			1.00000000
			6
			05-06-2023
			N
			Progressive Converting Inc
			122500
			12-31-2030
			01-01-2022
			03-31-2022
			491971.51000000
			2925968.72000000
			14759.15000000
			536643.79000000
			477212.36000000
			2389324.93000000
			440586.36000000
			2174851.18000000
			UW
			CREFC
			762941.25000000
			3.13170000
			2.85060000
			C
			03-31-2022
		
		
			Newton
			1205 Burris Road
			Newton
			NC
			28658
			Catawba
			IN
			121096
			121096
			1971
			4650000.00000000
			MAI
			12-23-2020
			4650000.00000000
			12-23-2020
			MAI
			.00000000
			6
			05-06-2023
			N
			Bassett Furniture Industries Inc
			121096
			03-31-2028
			.00000000
			.00000000
			.00000000
			.00000000
			UW
			CREFC
			C
			03-31-2022
		
		
			Green Bay 1
			1055  Parkview Road
			Ashwaubenon
			WI
			54304
			Brown
			IN
			44020
			44020
			1983
			2870000.00000000
			MAI
			12-28-2020
			2870000.00000000
			12-28-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			Tufco
			43850
			07-31-2037
			219395.13000000
			6581.85000000
			212813.28000000
			200047.48000000
			UW
			CREFC
			C
			03-31-2022
		
		false
		false
		21000000.00000000
		67197.67000000
		.03716000
		.00010820
		67197.67000000
		.00000000
		.00000000
		21000000.00000000
		21000000.00000000
		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
		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
		true
		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
			.18400000
			6
			04-06-2023
			N
			03-31-2021
			94449842.64000000
			66104697.67000000
			28345144.97000000
			24567151.26000000
			UW
			CREFC
			4.81000000
			4.17000000
			F
			F
		
		false
		false
		20000000.00000000
		54060.56000000
		.03139000
		.00010820
		54060.56000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		03-06-2021
		98
		.00000000
		03-06-2030
		.00000000
	
	
		Prospectus Loan ID
		22
		0
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		03-31-2021
		19975000.00000000
		120
		04-01-2031
		0
		.03652000
		.03652000
		3
		1
		120
		05-01-2021
		true
		1
		WL
		3
		.00000000
		19975000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		04-30-2023
		12-31-2030
		12-31-2030
		.00000000
		.00000000
		
			The Promontory
			11440 West Bernard Court
			San Diego
			CA
			92127
			San Diego
			OF
			98249
			98249
			1989
			33300000.00000000
			MAI
			02-16-2021
			33300000.00000000
			02-16-2021
			MAI
			.96700000
			6
			05-01-2023
			N
			PREMIER OFFICE CENTERS
			18121
			07-31-2027
			INNOVATIVE INDUSTRIAL PROP.
			12104
			04-15-2025
			NATIONAL WEATHER SERVICE
			7000
			03-31-2039
			12-31-2020
			3434470.00000000
			1153081.00000000
			2281390.00000000
			2258491.00000000
			UW
			CREFC
			3.08000000
			3.05000000
			F
			F
			01-06-2022
		
		false
		false
		19975000.00000000
		62816.94000000
		.03652000
		.00040820
		62816.94000000
		.00000000
		.00000000
		19975000.00000000
		19975000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		03-22-2021
		19500000.00000000
		120
		04-06-2031
		0
		.03990000
		.03990000
		3
		1
		120
		05-06-2021
		true
		1
		WL
		3
		.00000000
		19500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2030
		.00000000
		.00000000
		
			18-20 Spencer Street
			18-20 Spencer Street
			Brooklyn
			NY
			11205
			Kings
			OF
			52185
			52185
			2020
			33800000.00000000
			MAI
			01-01-2021
			33800000.00000000
			01-01-2021
			MAI
			.97500000
			6
			05-06-2023
			N
			J&O Doors LLC
			1485
			06-30-2031
			Isaac Gross
			561
			David Guttman
			158
			08-31-2022
			1834437.31000000
			215672.12000000
			1618765.19000000
			1539124.80000000
			UW
			CREFC
			2.05000000
			1.95000000
			F
			F
			12-31-2021
		
		false
		false
		19500000.00000000
		66998.75000000
		.03990000
		.00010820
		66998.75000000
		.00000000
		.00000000
		19500000.00000000
		19500000.00000000
		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
		Citi Real Estate Funding Inc.
		02-17-2021
		19300000.00000000
		60
		03-06-2026
		0
		.04020000
		.04020000
		3
		1
		60
		04-06-2021
		true
		1
		PP
		3
		66810.17000000
		19300000.00000000
		1
		4
		4
		0
		true
		true
		false
		false
		false
		01-05-2026
		.00000000
		.00000000
		
			Boca Wharfside
			6885 SW 18th Street
			Boca Raton
			FL
			33433
			Palm Beach
			MU
			132132
			132132
			1986
			2017
			49500000.00000000
			MAI
			10-22-2020
			49500000.00000000
			10-22-2020
			MAI
			.91800000
			.85760000
			6
			05-06-2023
			N
			Womens health partners
			16662
			12-31-2027
			Carrba's Tropical goast
			5921
			04-30-2028
			WILD HAIR SALON
			5889
			12-31-2020
			01-01-2022
			03-31-2022
			4793054.54000000
			1165358.66000000
			1573740.62000000
			485396.93000000
			3219313.92000000
			679961.73000000
			3053646.95000000
			638544.98000000
			UW
			CREFC
			305687.49900000
			2.22440000
			2.08890000
			F
			04-28-2022
		
		
			Boca Medical Plaza
			7000 Camino Real
			Boca Raton
			FL
			33433
			Palm Beach
			MU
			188666
			188666
			1983
			44500000.00000000
			MAI
			11-13-2020
			44500000.00000000
			11-13-2020
			MAI
			.84500000
			.93800000
			6
			05-06-2023
			N
			Boca Medical Plaza
			17690
			02-28-2030
			University of Miami
			12987
			12-12-2026
			Fountains Center
			8109
			02-28-2027
			12-31-2020
			01-01-2022
			03-31-2022
			5288443.81000000
			1343485.67000000
			2332314.20000000
			615470.13000000
			2956129.61000000
			728015.54000000
			2788425.43000000
			686089.54000000
			UW
			CREFC
			290403.13890000
			2.50690000
			2.36250000
			F
			04-28-2022
		
		
			TJAC Palmetto Park
			7000 W Palmetto Park Road
			Boca Raton
			FL
			33433
			Palm Beach
			MU
			132207
			132207
			1986
			39200000.00000000
			MAI
			11-13-2020
			39200000.00000000
			11-13-2020
			MAI
			.97400000
			.74810000
			6
			05-06-2023
			N
			TDL Centers
			14067
			07-14-2030
			Reva Med
			8148
			06-30-2027
			TT OF NAS
			7028
			12-31-2025
			12-31-2020
			01-01-2022
			03-31-2022
			4752927.14000000
			933963.16000000
			1662835.87000000
			426090.51000000
			3090091.27000000
			507872.65000000
			2940608.21000000
			470501.90000000
			UW
			CREFC
			290403.14400000
			1.74890000
			1.62020000
			F
			04-28-2022
		
		
			TJAC Boca Grove
			21301 & 21345 Powerline Road
			Boca Raton
			FL
			33433
			Palm Beach
			MU
			61522
			61522
			1983
			2017
			17500000.00000000
			MAI
			10-22-2020
			17500000.00000000
			10-22-2020
			MAI
			.90800000
			.87800000
			6
			05-06-2023
			N
			Soberinves
			5000
			02-28-2025
			Kabbalah
			4500
			11-30-2025
			Big boca
			4495
			11-30-2026
			12-31-2020
			01-01-2022
			03-31-2022
			1789020.44000000
			416125.01000000
			593090.72000000
			181284.14000000
			1195929.72000000
			234840.87000000
			1139938.18000000
			220842.87000000
			UW
			CREFC
			122274.97800000
			1.92060000
			1.80610000
			F
			04-28-2022
		
		false
		false
		19300000.00000000
		66810.17000000
		.04020000
		.00010820
		66810.17000000
		.00000000
		.00000000
		19300000.00000000
		19300000.00000000
		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
		Goldman Sachs Bank USA
		10-26-2020
		17333000.00000000
		120
		11-06-2030
		360
		.03322000
		.03322000
		3
		1
		60
		12-06-2020
		true
		1
		PP
		5
		49582.97000000
		17333000.00000000
		1
		3
		3
		0
		true
		true
		true
		false
		false
		05-05-2023
		05-05-2030
		05-05-2030
		.00000000
		.00000000
		
			15535 South State Avenue
			15535 South State Avenue
			Middlefield
			OH
			44062
			Geauga
			IN
			937825
			937825
			1989
			2004
			45400000.00000000
			MAI
			10-01-2020
			45400000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			Cabinetworks Group Middlefield LLC
			937825
			09-30-2040
			3516391.50000000
			105491.74000000
			3410899.75000000
			3181132.63000000
			UW
			CREFC
			F
			09-30-2021
		
		
			150 Grand Valley Avenue
			150 Grand Valley Avenue
			Orwell
			OH
			44076
			Ashtabula
			IN
			353588
			353588
			1995
			2004
			16550000.00000000
			MAI
			10-01-2020
			16550000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			Cabinetworks Group Middlefield LLC
			353588
			1325784.39000000
			39773.53000000
			1286010.86000000
			1199381.80000000
			UW
			CREFC
			F
			09-30-2021
		
		
			16052 Industrial Parkway
			16052 Industrial Parkway
			Middlefield
			OH
			44062
			Geauga
			IN
			237481
			237481
			1984
			2005
			11500000.00000000
			MAI
			10-01-2020
			11500000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			Cabinetwork Groups Middlefield LLC
			237481
			09-30-2040
			890439.42000000
			26713.18000000
			863726.23000000
			805543.39000000
			UW
			CREFC
			F
			09-30-2021
		
		false
		false
		17333000.00000000
		49582.97000000
		.03322000
		.00010820
		49582.97000000
		.00000000
		.00000000
		17333000.00000000
		17333000.00000000
		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
		Citi Real Estate Funding Inc.
		03-06-2020
		16000000.00000000
		120
		03-06-2030
		0
		.03250000
		.03250000
		3
		1
		120
		04-06-2020
		true
		1
		WL
		3
		44777.78000000
		16000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2029
		.00000000
		.00000000
		
			1050-1060 South Hill St
			1050-1060 South Hill St
			Los Angeles
			CA
			90015
			Los Angeles
			RT
			43039
			43162
			1926
			2020
			30000000.00000000
			MAI
			02-13-2020
			30000000.00000000
			02-13-2020
			MAI
			1.00000000
			1.00000000
			6
			05-06-2023
			N
			1050 Hill --1050 Hill
			43039
			01-02-2036
			12-31-2020
			01-01-2022
			03-31-2022
			1702849.17000000
			438500.01000000
			148263.29000000
			32760.15000000
			1554585.88000000
			405739.86000000
			1503942.18000000
			393079.11000000
			UW
			CREFC
			131805.56000000
			2.95000000
			3.07830000
			2.85000000
			2.98230000
			F
			F
			03-31-2022
		
		false
		false
		16000000.00000000
		44777.78000000
		.03250000
		.00010820
		44777.78000000
		.00000000
		.00000000
		16000000.00000000
		16000000.00000000
		06-06-2022
		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.
		03-22-2021
		15000000.00000000
		120
		04-06-2031
		0
		.03070000
		.03070000
		3
		1
		120
		05-06-2021
		true
		1
		WL
		3
		.00000000
		15000000.00000000
		1
		6
		6
		0
		true
		true
		false
		false
		false
		02-05-2031
		.00000000
		.00000000
		
			638-640 East 14th Street
			638-640 East 14th Street
			New York
			NY
			10009
			New York
			MF
			40
			40
			1920
			2020
			8400000.00000000
			MAI
			02-23-2021
			8400000.00000000
			02-23-2021
			MAI
			.92500000
			6
			05-06-2023
			N
			12-31-2020
			867249.96000000
			475914.27000000
			391335.69000000
			381335.69000000
			UW
			CREFC
			F
		
		
			217 East 22nd Street
			217  East 22nd Street
			New York
			NY
			10010
			New York
			MF
			35
			35
			1920
			1985
			8500000.00000000
			MAI
			02-16-2021
			8500000.00000000
			02-16-2021
			MAI
			.97100000
			6
			05-06-2023
			N
			12-31-2020
			865534.00000000
			486947.17000000
			378586.83000000
			369836.83000000
			UW
			CREFC
			F
		
		
			239 West 15th Street
			239 West 15th Street
			New York
			NY
			10011
			New York
			MF
			22
			21
			1901
			2015
			4300000.00000000
			MAI
			02-16-2021
			4300000.00000000
			02-16-2021
			MAI
			.95200000
			6
			05-06-2023
			N
			12-31-2020
			413026.80000000
			228936.12000000
			184090.68000000
			178097.68000000
			UW
			CREFC
			F
		
		
			106 East 7th Street
			106 East 7th Street
			New York
			NY
			10009
			New York
			MF
			12
			12
			1900
			2009
			3300000.00000000
			MAI
			02-23-2021
			3300000.00000000
			02-23-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			12-31-2020
			344280.97000000
			186318.89000000
			157962.09000000
			154962.09000000
			UW
			CREFC
			F
		
		
			426 East 77th Street
			426 East 77th Street
			New York
			NY
			10075
			New York
			MF
			15
			15
			1910
			2020
			4600000.00000000
			MAI
			02-16-2021
			4600000.00000000
			02-16-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			12-31-2020
			339842.78000000
			140053.48000000
			199789.30000000
			196039.30000000
			UW
			CREFC
			F
		
		
			Kokot Portfolio
			67 St. Marks Place
			New York
			NY
			10003
			New York
			MF
			10
			10
			1900
			2009
			4300000.00000000
			MAI
			02-23-2021
			4300000.00000000
			02-23-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			12-31-2020
			328947.43000000
			111040.74000000
			217906.69000000
			215236.69000000
			UW
			CREFC
			F
		
		false
		false
		15000000.00000000
		39654.17000000
		.03070000
		.00010820
		39654.17000000
		.00000000
		.00000000
		15000000.00000000
		15000000.00000000
		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
		Citi Real Estate Funding Inc.
		03-24-2021
		14100000.00000000
		120
		04-06-2031
		360
		.03990000
		.03990000
		3
		1
		48
		05-06-2021
		true
		1
		WL
		5
		.00000000
		14100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2031
		.00000000
		.00000000
		
			18 Squadron Blvd
			16-18 Squadron Boulevard
			New City
			NY
			10956
			Rockland
			OF
			51132
			51132
			1973
			2006
			21800000.00000000
			MAI
			12-08-2020
			21800000.00000000
			12-08-2020
			MAI
			.99300000
			6
			05-06-2023
			N
			Mid Rockland Imaging
			32100
			07-31-2025
			Body Bank Fitness Corp.
			7000
			12-31-2023
			Dr. Michael S. Rothstein D.D.S
			3035
			06-30-2023
			02-28-2021
			1887505.57000000
			533548.19000000
			1353957.38000000
			1256472.63000000
			UW
			CREFC
			1.68000000
			1.56000000
			F
			F
			12-31-2021
		
		false
		false
		14100000.00000000
		48445.25000000
		.03990000
		.00010820
		48445.25000000
		.00000000
		.00000000
		14100000.00000000
		14100000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		0
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		03-10-2021
		14000000.00000000
		120
		04-06-2031
		360
		.03448000
		.03448000
		3
		1
		36
		05-06-2021
		true
		1
		WL
		5
		.00000000
		14000000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-05-2031
		.00000000
		.00000000
		
			Expressway Marketplace
			561-565, 575-605 Rohnert Park Expressway
			Rohnert Park
			CA
			94928
			Sonoma
			RT
			155029
			155029
			1991
			2014
			22800000.00000000
			MAI
			02-09-2021
			22800000.00000000
			02-09-2021
			MAI
			.95300000
			6
			05-06-2023
			N
			Save Mart
			49950
			11-05-2031
			Big Lots #4588
			29250
			01-31-2026
			Petsmart
			25020
			10-31-2032
			12-31-2020
			2295109.05000000
			718676.36000000
			1576432.69000000
			1457060.36000000
			UW
			CREFC
			2.10000000
			1.94000000
			F
			F
			01-01-2022
		
		false
		false
		14000000.00000000
		41567.56000000
		.03448000
		.00010820
		41567.56000000
		.00000000
		.00000000
		14000000.00000000
		14000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		03-19-2021
		13520000.00000000
		120
		04-06-2031
		0
		.03730000
		.03730000
		3
		1
		120
		05-06-2021
		true
		1
		WL
		3
		.00000000
		13520000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2031
		.00000000
		.00000000
		
			7828 Georgia Ave NW
			7828 Georgia Avenue NW
			Washington
			DC
			20012
			District of Columbia
			RT
			48199
			48199
			1964
			2019
			19800000.00000000
			MAI
			02-10-2021
			19800000.00000000
			02-10-2021
			MAI
			.95400000
			6
			05-06-2023
			N
			Target Corp - #T3328
			30432
			01-31-2030
			Morris Miller Wnes & Liquors
			9571
			06-30-2028
			Shepherd Park Children's Academy
			3942
			10-31-2033
			12-31-2020
			1612024.74000000
			400642.15000000
			1211382.59000000
			1149346.29000000
			UW
			CREFC
			2.37000000
			2.25000000
			F
			F
			12-31-2021
		
		false
		false
		13520000.00000000
		43425.49000000
		.03730000
		.00010820
		43425.49000000
		.00000000
		.00000000
		13520000.00000000
		13520000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		02-18-2021
		12500000.00000000
		120
		03-06-2031
		0
		.03210000
		.03210000
		3
		1
		120
		04-06-2021
		true
		1
		PP
		3
		34552.08000000
		12500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2030
		.00000000
		.00000000
		
			141 Livingston Street
			141 Livingston Street
			Brooklyn
			NY
			11201
			Kings
			OF
			213745
			213745
			1959
			2015
			182300000.00000000
			MAI
			02-01-2021
			182300000.00000000
			02-01-2021
			MAI
			1.00000000
			1.00000000
			6
			05-06-2023
			N
			City of New York Department of Citywide Administrative Services
			206084
			12-26-2025
			Smith & Livingston Parking
			7568
			06-30-2027
			AT&T Mobility
			12-31-2023
			09-30-2020
			01-01-2022
			03-31-2022
			14702075.16000000
			3950091.72000000
			5797645.38000000
			1636493.61000000
			8904429.78000000
			2313598.11000000
			8202878.55000000
			2138210.36000000
			UW
			CREFC
			813645.81670000
			2.74000000
			2.84350000
			2.52000000
			2.62790000
			F
			F
			03-31-2022
		
		false
		false
		12500000.00000000
		34552.08000000
		.03210000
		.00010820
		34552.08000000
		.00000000
		.00000000
		12500000.00000000
		12500000.00000000
		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
		Citi Real Estate Funding Inc.
		04-01-2021
		11000000.00000000
		120
		04-06-2031
		0
		.04200000
		.04200000
		3
		1
		120
		05-06-2021
		true
		1
		WL
		3
		.00000000
		11000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2030
		.00000000
		.00000000
		
			2233 Nostrand Avenue
			2233 Nostrand Ave
			Brooklyn
			NY
			11210
			Kings
			MU
			23369
			23369
			1930
			2006
			17500000.00000000
			MAI
			11-19-2020
			17500000.00000000
			11-19-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			Jewish Board
			10800
			06-30-2026
			Sleepy
			4320
			02-28-2026
			Law Offices of David Fleishchmann
			3300
			07-31-2025
			11-30-2020
			1084060.41000000
			217867.48000000
			866192.93000000
			814994.97000000
			UW
			CREFC
			1.85000000
			1.74000000
			F
			F
			12-31-2021
		
		false
		false
		11000000.00000000
		39783.33000000
		.04200000
		.00010820
		39783.33000000
		.00000000
		.00000000
		11000000.00000000
		11000000.00000000
		06-06-2022
		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
		03-02-2021
		10300000.00000000
		120
		03-06-2031
		360
		.04425000
		.04425000
		3
		1
		0
		04-06-2021
		true
		1
		WL
		2
		51730.59000000
		10287516.70000000
		1
		3
		3
		0
		false
		true
		false
		false
		false
		12-05-2030
		.00000000
		.00000000
		
			Morris Avenue Property
			2014 Morris Avenue 2013 1st Avenue North
			Brimingham
			AL
			35203
			Jefferson
			OF
			20501
			20501
			1900
			2017
			6460000.00000000
			MAI
			02-03-2021
			6460000.00000000
			02-03-2021
			MAI
			.87800000
			6
			05-06-2023
			N
			Atlas RFID
			10140
			05-14-2023
			Orchestra Partners
			4805
			01-31-2040
			NHAM LLC (MCFlys & Unplugged)
			4800
			03-31-2026
			UW
			CREFC
			F
			03-09-2022
		
		
			41st Street Property
			209 & 215 41st Street  4100-4120  3rd Avenue South
			Birmingham
			AL
			35242
			Jefferson
			RT
			12415
			12415
			1955
			2018
			4800000.00000000
			MAI
			02-03-2021
			4800000.00000000
			02-03-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			Post Office Pies
			3748
			07-31-2027
			Avondale Common House
			3130
			11-30-2024
			Saw's Soul Kitchen
			2337
			11-30-2029
			UW
			CREFC
			F
			03-01-2021
		
		
			20th Street Property
			1024 20th Street South
			Birmingham
			AL
			35205
			Jefferson
			RT
			7729
			7729
			1900
			2018
			3900000.00000000
			MAI
			02-03-2021
			3900000.00000000
			02-03-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			NHAM LLC (MCFlys & Unplugged)
			4800
			03-31-2029
			Bayleaf
			2300
			03-31-2029
			Domestique Caf?
			629
			03-31-2024
			UW
			CREFC
			F
			03-01-2021
		
		false
		false
		10110619.62000000
		51730.59000000
		.04425000
		.00010820
		38525.67000000
		13204.92000000
		.00000000
		10097414.70000000
		10097414.70000000
		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
		03-26-2021
		10080000.00000000
		84
		04-01-2028
		0
		.03645000
		.03645000
		3
		1
		84
		05-01-2021
		true
		1
		WL
		3
		.00000000
		10080000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-31-2028
		.00000000
		.00000000
		
			1111 Southern Minerals Road
			1111 Southern Minerals Road
			Corpus Christi
			TX
			78409
			Nueces
			OF
			28100
			28100
			2019
			16000000.00000000
			MAI
			02-02-2021
			16000000.00000000
			02-02-2021
			MAI
			1.00000000
			6
			05-01-2023
			N
			Corpus Christi - DOJ
			28100
			08-31-2034
			11-30-2020
			1093356.22000000
			158590.69000000
			934765.54000000
			930550.54000000
			UW
			CREFC
			2.51000000
			2.50000000
			F
			F
			09-30-2021
		
		false
		false
		10080000.00000000
		31638.60000000
		.03645000
		.00050820
		31638.60000000
		.00000000
		.00000000
		10080000.00000000
		10080000.00000000
		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
		Goldman Sachs Bank USA
		11-01-2019
		10150000.00000000
		120
		11-06-2029
		324
		.03880000
		.03880000
		3
		1
		12
		12-06-2019
		true
		1
		A1
		5
		57168.56000000
		10061321.99000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		08-05-2029
		.00000000
		.00000000
		
			At Home - Willow Grove
			2620 Moreland Road
			Willow Grove
			PA
			19090
			Montgomery
			RT
			94500
			94554
			1973
			2019
			20100000.00000000
			MAI
			03-05-2021
			20100000.00000000
			03-05-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			At Home
			94500
			07-10-2029
			1348121.00000000
			40444.00000000
			1307678.00000000
			1248581.00000000
			UW
			CREFC
			2.15000000
			2.06000000
			F
			F
			12-01-2021
		
		false
		false
		9827089.02000000
		50486.34000000
		.03880000
		.00010820
		32833.40000000
		17652.94000000
		.00000000
		9809436.08000000
		9809436.08000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		04-06-2021
		98
		.00000000
		11-06-2029
	
	
		Prospectus Loan ID
		36
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		03-16-2021
		9500000.00000000
		120
		04-06-2031
		360
		.04000000
		.04000000
		3
		1
		60
		05-06-2021
		true
		1
		WL
		5
		.00000000
		9500000.00000000
		1
		4
		4
		0
		true
		true
		false
		false
		false
		02-05-2031
		.00000000
		.00000000
		
			Shelby Property
			6625 23 Mile Road
			Shelby
			MI
			48316
			Macomb
			SS
			52075
			52075
			495
			1978
			2016
			7825000.00000000
			Non-MAI
			01-14-2021
			7825000.00000000
			01-14-2021
			MAI
			.82900000
			6
			05-06-2023
			N
			01-31-2021
			639498.74000000
			229768.76000000
			409729.98000000
			402439.47000000
			UW
			CREFC
			F
		
		
			Warren Property
			28000 Mound Road
			Warren
			MI
			48092
			Macomb
			SS
			34695
			34695
			232
			1996
			2017
			3450000.00000000
			Non-MAI
			01-14-2021
			3450000.00000000
			01-14-2021
			MAI
			.84100000
			6
			05-06-2023
			N
			01-31-2021
			351537.95000000
			162622.12000000
			188915.83000000
			184752.43000000
			UW
			CREFC
			F
		
		
			Rockford Property
			4121 NE 14 Mile Road
			Rockford
			MI
			49341
			Kent
			SS
			43008
			43008
			198
			1987
			2001
			2850000.00000000
			Non-MAI
			01-14-2021
			2850000.00000000
			01-14-2021
			MAI
			.71900000
			6
			05-06-2023
			N
			01-31-2021
			309937.72000000
			152799.93000000
			157137.79000000
			147676.03000000
			UW
			CREFC
			F
		
		
			Belmont Property
			5420 and 5720 Samrick NE Avenue
			Belmont
			MI
			49306
			Kent
			SS
			46050
			46050
			177
			2007
			3225000.00000000
			Non-MAI
			01-14-2021
			3225000.00000000
			01-14-2021
			MAI
			.83700000
			6
			05-06-2023
			N
			01-31-2021
			321044.31000000
			175395.77000000
			145648.54000000
			138390.20000000
			UW
			CREFC
			F
		
		false
		false
		9500000.00000000
		32722.22000000
		.04000000
		.00010820
		32722.22000000
		.00000000
		.00000000
		9500000.00000000
		9500000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		0
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		12-18-2020
		9203000.00000000
		120
		01-06-2031
		360
		.03740000
		.03740000
		3
		1
		60
		02-06-2021
		true
		1
		WL
		5
		29638.77000000
		9203000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			1060 Teel Court
			1060 Teel Court
			Baraboo
			WI
			53593
			Sauk
			IN
			139090
			139090
			2007
			2020
			11070000.00000000
			MAI
			12-11-2020
			11070000.00000000
			12-11-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			Teel Plastics
			139090
			12-14-2040
			UW
			CREFC
			F
			12-31-2021
		
		
			426 Hitchcock Street
			426 Hitchcock Street
			Baraboo
			WI
			53593
			Sauk
			IN
			69850
			69850
			1951
			2019
			3390000.00000000
			MAI
			12-11-2020
			3390000.00000000
			12-11-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			Teel Plastics
			69850
			12-14-2040
			UW
			CREFC
			F
			04-06-2021
		
		false
		false
		9203000.00000000
		29638.77000000
		.03740000
		.00010820
		29638.77000000
		.00000000
		.00000000
		9203000.00000000
		9203000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		0
		05-12-2022
		06-13-2022
		DBR Investments Co. Limited
		03-18-2021
		8817000.00000000
		120
		04-06-2031
		360
		.04382000
		.04382000
		3
		1
		60
		05-06-2021
		true
		1
		WL
		5
		.00000000
		8817000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2030
		.00000000
		.00000000
		
			Signal Hill Gateway
			3055-3075 California Avenue
			Signal Hill
			CA
			90755
			Los Angeles
			RT
			56460
			56460
			2004
			2010
			16000000.00000000
			MAI
			11-16-2020
			16000000.00000000
			11-16-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			Ross
			30247
			01-31-2026
			Petco
			15000
			10-31-2029
			Dollar Tree
			11213
			02-25-2025
			12-31-2020
			1305854.08000000
			434138.62000000
			871715.46000000
			800991.71000000
			UW
			CREFC
			1.65000000
			1.52000000
			F
			F
			01-25-2022
		
		false
		false
		8817000.00000000
		33269.97000000
		.04382000
		.00010820
		33269.97000000
		.00000000
		.00000000
		8817000.00000000
		8817000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		03-25-2021
		8550000.00000000
		120
		04-06-2031
		360
		.04190000
		.04190000
		3
		1
		0
		05-06-2021
		true
		1
		WL
		2
		.00000000
		8550000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2031
		.00000000
		.00000000
		
			Rouzan Marketplace
			4841-4831 Rouzan Square Avenue 6220 Corporate Boulevard
			Baton Rouge
			LA
			70808
			E. Baton Rouge Parish
			RT
			37332
			37332
			2003
			12730000.00000000
			MAI
			02-06-2021
			12730000.00000000
			02-06-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			Sprouts Farmers Market
			30000
			06-24-2034
			Pizza Artista
			3082
			02-28-2031
			Izzo's Illegal Burritos
			2250
			02-28-2029
			12-31-2020
			01-01-2022
			03-31-2022
			942317.74000000
			275785.34000000
			174821.19000000
			49510.01000000
			767496.55000000
			226275.33000000
			725945.10000000
			215887.63000000
			UW
			CREFC
			125283.24000000
			1.53000000
			1.80610000
			1.45000000
			1.72320000
			F
			F
			12-31-2021
		
		false
		false
		8396998.68000000
		41761.08000000
		.04190000
		.00059570
		30296.84000000
		11464.24000000
		.00000000
		8385534.44000000
		8385534.44000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		03-22-2021
		8000000.00000000
		120
		04-06-2031
		360
		.04000000
		.04000000
		3
		1
		60
		05-06-2021
		true
		1
		WL
		5
		.00000000
		8000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2031
		.00000000
		.00000000
		
			Radiance Technologies
			3715 Pentagon Boulevard
			Beavercreek
			OH
			45431
			Greene
			OF
			53634
			53634
			2019
			13100000.00000000
			MAI
			03-03-2021
			13100000.00000000
			03-03-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			Radiance Technologies
			53634
			08-31-2029
			12-31-2020
			1453856.33000000
			537120.60000000
			916735.73000000
			852374.93000000
			UW
			CREFC
			2.00000000
			1.86000000
			F
			F
			12-31-2021
		
		false
		false
		8000000.00000000
		27555.56000000
		.04000000
		.00010820
		27555.56000000
		.00000000
		.00000000
		8000000.00000000
		8000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		41
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		03-17-2021
		6700000.00000000
		120
		04-06-2031
		0
		.04090000
		.04090000
		3
		1
		120
		05-06-2021
		true
		1
		WL
		3
		.00000000
		6700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2031
		.00000000
		.00000000
		
			475 Grand Street
			475 Grand Street
			Brooklyn
			NY
			11211
			Kings
			MF
			8
			8
			2020
			10700000.00000000
			MAI
			01-27-2020
			10700000.00000000
			01-27-2020
			MAI
			1.00000000
			6
			05-06-2023
			N
			594996.00000000
			105942.88000000
			489053.12000000
			487453.12000000
			UW
			CREFC
			1.76000000
			1.75000000
			F
			F
		
		false
		false
		6700000.00000000
		23597.03000000
		.04090000
		.00010820
		23597.03000000
		.00000000
		.00000000
		6700000.00000000
		6700000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		0
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association
		04-01-2021
		6000000.00000000
		120
		04-01-2031
		0
		.03413000
		.03413000
		3
		1
		120
		05-01-2021
		true
		1
		WL
		3
		.00000000
		6000000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		01-31-2031
		.00000000
		.00000000
		
			Mile High Multifamily Portfolio
			15571-15573 East 13th Avenue
			Aurora
			CO
			80011
			Arapahoe
			MF
			48
			48
			1972
			2020
			5790000.00000000
			MAI
			01-07-2021
			5790000.00000000
			01-07-2021
			MAI
			.79200000
			6
			05-01-2023
			N
			607539.00000000
			281843.00000000
			325697.00000000
			311297.00000000
			UW
			CREFC
			F
		
		
			Olive Tree Apartments
			2550-2560 Odgen Street
			Denver
			CO
			80205
			Denver
			MF
			24
			24
			1963
			2018
			4800000.00000000
			MAI
			01-07-2021
			4800000.00000000
			01-07-2021
			MAI
			.87500000
			6
			05-01-2023
			N
			360538.00000000
			122409.00000000
			238129.00000000
			230929.00000000
			UW
			CREFC
			F
		
		
			Tangiers Apartments
			1877 South Federal Boulevard
			Denver
			CO
			80219
			Denver
			MF
			24
			24
			1962
			2021
			3200000.00000000
			MAI
			01-07-2021
			3200000.00000000
			01-07-2021
			MAI
			.95800000
			6
			05-01-2023
			N
			281345.00000000
			111974.00000000
			169372.00000000
			162172.00000000
			UW
			CREFC
			F
		
		false
		false
		6000000.00000000
		17633.83000000
		.03413000
		.00010820
		17633.83000000
		.00000000
		.00000000
		6000000.00000000
		6000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		43
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		03-30-2021
		5800000.00000000
		120
		04-06-2031
		300
		.03930000
		.03930000
		3
		1
		0
		05-06-2021
		true
		1
		WL
		2
		.00000000
		5800000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			Mid Cape Flex
			71-79 Mid Cap Terrace
			Cape Coral
			FL
			33991
			Lee
			OF
			102679
			102679
			2006
			9600000.00000000
			MAI
			03-11-2021
			9600000.00000000
			03-11-2021
			MAI
			.94800000
			6
			05-06-2023
			N
			Rule Marketing, LLC
			16055
			04-30-2025
			Caldaia Controls LLC
			14160
			05-31-2026
			Energy Harness Corporation
			14061
			03-31-2024
			02-28-2021
			1140969.49000000
			295372.34000000
			845597.15000000
			726642.16000000
			UW
			CREFC
			2.32000000
			1.99000000
			F
			F
			12-31-2021
		
		false
		false
		5652126.12000000
		30390.81000000
		.03930000
		.00010820
		19127.74000000
		11263.07000000
		.00000000
		5640863.05000000
		5640863.05000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		44
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		03-15-2021
		5700000.00000000
		120
		04-06-2031
		360
		.04210000
		.04210000
		3
		1
		60
		05-06-2021
		true
		1
		WL
		5
		.00000000
		5700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2031
		.00000000
		.00000000
		
			Gardner School
			500 W Superior St
			Chicago
			IL
			60654
			Cook
			RT
			21853
			19823
			1976
			2020
			9700000.00000000
			MAI
			02-03-2021
			9700000.00000000
			02-03-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			The Gardner School
			21853
			04-30-2040
			12-31-2020
			01-01-2022
			03-31-2022
			767641.23000000
			223886.56000000
			190404.24000000
			52289.46000000
			577236.99000000
			171597.10000000
			564847.43000000
			168499.71000000
			UW
			CREFC
			59992.49000000
			1.72000000
			2.86030000
			1.69000000
			2.80870000
			F
			F
			12-31-2021
		
		false
		false
		5700000.00000000
		20664.08000000
		.04210000
		.00079570
		20664.08000000
		.00000000
		.00000000
		5700000.00000000
		5700000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		45
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		03-23-2021
		5255000.00000000
		120
		04-06-2031
		0
		.04220000
		.04220000
		3
		1
		120
		05-06-2021
		true
		1
		WL
		3
		.00000000
		5255000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2031
		.00000000
		.00000000
		
			PDX Front Ave Industrial
			4927 NW Front Avenue
			Portland
			OR
			97210
			Multnomah
			IN
			71617
			71617
			1974
			9500000.00000000
			MAI
			02-08-2021
			9500000.00000000
			02-08-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			Pww Portland, LLC (Patriot)
			47175
			Ruan Transport
			17600
			Hercules Towing
			6842
			12-31-2020
			649056.43000000
			162510.58000000
			486545.85000000
			454368.32000000
			UW
			CREFC
			2.16000000
			2.02000000
			F
			F
			12-31-2021
		
		false
		false
		5255000.00000000
		19096.09000000
		.04220000
		.00010820
		19096.09000000
		.00000000
		.00000000
		5255000.00000000
		5255000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		46
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		03-25-2021
		4500000.00000000
		120
		04-06-2031
		0
		.03910000
		.03910000
		3
		1
		120
		05-06-2021
		true
		1
		WL
		3
		.00000000
		4500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2031
		.00000000
		.00000000
		
			2517 N Ontario
			2517 N. Ontario Street
			Burbank
			CA
			91504
			Los Angeles
			WH
			22900
			22900
			1976
			2017
			8500000.00000000
			MAI
			02-14-2021
			8500000.00000000
			02-14-2021
			MAI
			1.00000000
			6
			05-06-2023
			N
			Center Staging LLC.
			22900
			03-24-2026
			516022.90000000
			126662.69000000
			389360.21000000
			364281.79000000
			UW
			CREFC
			2.18000000
			2.04000000
			F
			F
			12-31-2021
		
		false
		false
		4500000.00000000
		15151.25000000
		.03910000
		.00010820
		15151.25000000
		.00000000
		.00000000
		4500000.00000000
		4500000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		47
		0
		05-12-2022
		06-13-2022
		Citi Real Estate Funding Inc.
		02-26-2021
		3000000.00000000
		120
		03-06-2031
		0
		.04570000
		.04570000
		3
		1
		120
		04-06-2021
		true
		1
		WL
		3
		11805.83000000
		3000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2030
		.00000000
		.00000000
		
			4 Storage - Red Lion
			3101 Red Lion Road
			Philadelphia
			PA
			19114
			Philadelphia
			SS
			43843
			43843
			394
			1968
			2017
			5900000.00000000
			MAI
			02-04-2021
			5900000.00000000
			02-04-2021
			MAI
			.79100000
			6
			05-06-2023
			N
			01-31-2021
			516970.04000000
			253670.41000000
			263299.63000000
			258915.33000000
			UW
			CREFC
			1.89000000
			1.86000000
			F
			F
		
		false
		false
		3000000.00000000
		11805.83000000
		.04570000
		.00010820
		11805.83000000
		.00000000
		.00000000
		3000000.00000000
		3000000.00000000
		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 Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association and DBR Investments Co. Limited.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 17, the mortgage whole loan was co-originated by Citi Real Estate Funding Inc. and JPMorgan Chase Bank, National Association.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 24, the mortgage whole loan was co-originated by Citi Real Estate Funding Inc. and Bank of America, N.A.
	
	
		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., Bank of America, N.A. and BMO Harris Bank N.A.
	
	
		Item 2(c)(15)
		Loan Structure Code
		With respect to Asset Numbers 1, 2, 3, 5 and 35, the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by one or more 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)(17)
		Periodic Principal and Interest Payment Securitization Amount
		With respect to Asset Number 35, the payment amount shown reflects the principal and interest payment as calculated for the mortgage whole loan. As of April 6, 2021, the mortgage whole loan was modified into an A/B structure and all principal paid on the mortgage whole loan will be allocated first to the A Note until its principal balance is reduced to zero. The senior A Note is being contributed to the Benchmark 2021-B25 Mortgage 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 1, 3, 4, 7, 9, 15, 16, 18, 20, 23, 25, 33, 35, 37, 41, 42 and 46, 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 Asset Number 35, the principal balance shown reflects the principal balance for the mortgage whole loan as of the mortgage loan payment due date in March 2021. As of April 6, 2021, the mortgage whole loan was modified into an A/B structure. The senior A Note is being contributed to the Benchmark 2021-B25 Mortgage Trust.
	
	
		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 March 2021 (or for loans that do not have a mortgage loan payment due date in March 2021, as of the loan origination date).
	
	
		Item 2(e)(4)
		Total Scheduled Principal Interest Due Amount
		With respect to Asset Number 35, the payment amount shown reflects the principal and interest payment as calculated for the mortgage whole loan. As of April 6, 2021, the mortgage whole loan was modified into an A/B structure and all principal paid on the mortgage whole loan will be allocated first to the A Note until its principal balance is reduced to zero. The senior A Note is being contributed to the Benchmark 2021-B25 Mortgage Trust.
	
	
		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(c) intellectual property royalty license fee rate.
	
	
		Item 2(e)(7)
		Scheduled Interest Amount
		With respect to Asset Number 35, the payment amount shown reflects the interest payment as calculated for the mortgage whole loan. As of April 6, 2021, the mortgage whole loan was modified into an A/B structure. The senior A Note is being contributed to the Benchmark 2021-B25 Mortgage Trust.
	
	
		Item 2(e)(9)
		Scheduled Principal Amount
		With respect to Asset Number 35, the payment amount shown reflects the principal payment as calculated for the mortgage whole loan. As of April 6, 2021, the mortgage whole loan was modified into an A/B structure and all principal paid on the mortgage whole loan will be allocated first to the A Note until its principal balance is reduced to zero. The senior A Note is being contributed to the Benchmark 2021-B25 Mortgage Trust.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to Asset Number 35, the principal balance shown reflects the principal balance for the senior portion of the mortgage whole loan as of the Cut-off Date, which is the amount being contributed to the Benchmark 2021-B25 Mortgage Trust.
	
	
		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 Asset Number 35, the principal balance shown reflects the principal balance for the senior portion of the mortgage whole as of the Cut-off Date, which is the amount being contributed to the Benchmark 2021-B25 Mortgage Trust.
	
	
		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.

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 2021-B25 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 2021-B25 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