Form 10-D GS Mortgage Securities For: Sep 13

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/23/2024

1. TSLA
2. SPY
3. NVDA
4. PPG
5. HDFCB:IN

6. HDB
7. WIT
8. META
9. HDFCAMC:IN
10. CRM

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: August 13, 2021 to September 13, 2021

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

Central Index Key Number of issuing entity: 0001833522

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

Commission File Number of depositor: 333-226082

Central Index Key Number of depositor: 0001004158

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

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

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

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

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

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

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

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

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

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

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

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

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

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

c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

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

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

Registered/reporting pursuant to (check one)

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

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 13, 2021 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2020-GSA2.

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

No assets securitized by GS Mortgage Securities Corporation II (the "Depositor") and held by GS Mortgage Securities Trust 2020-GSA2 were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from August 13, 2021 to September 13, 2021.

The Depositor has filed a Form ABS-15G on February 25, 2021. 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 August 13, 2021. 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 9, 2021. The CIK number of CREF is 0001701238. There is no new activity to report at this time.

Starwood Mortgage Capital LLC, one of the sponsors, has filed a Form ABS-15G on January 22, 2021. The CIK number of Starwood Mortgage Capital LLC is 0001548405. There is no new activity to report at this time.

Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, has filed a Form ABS-15G on February 8, 2021. The CIK number of Argentic is 0001624053. There is no new activity to report at this time.

Societe Generale Financial Corporation, one of the sponsors, has filed a Form ABS-15G on February 10, 2021. The CIK number of Societe Generale Financial Corporation is 0001755531. There is no new activity to report at this time.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-226082-09 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-226082-09 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

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

Collection Account
Prior Distribution Date	08/12/2021	$8,056.19
Current Distribution Date	09/13/2021	$52,341.72

REO Account
Prior Distribution Date	08/12/2021	$0.00
Current Distribution Date	09/13/2021	$0.00

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

Distribution Account
Prior Distribution Date	08/12/2021	$6,607.23
Current Distribution Date	09/13/2021	$6,605.18

Interest Reserve Account
Prior Distribution Date	08/12/2021	$0.00
Current Distribution Date	09/13/2021	$0.00

Gain-on-Sale Reserve Account
Prior Distribution Date	08/12/2021	$0.00
Current Distribution Date	09/13/2021	$0.00

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by GS Mortgage Securities Trust 2020-GSA2, relating to the September 13, 2021 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-226082-09 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-226082-09 and incorporated by reference herein).

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

SIGNATURES

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

GS Mortgage Securities Corporation II
(Depositor)

/s/ Leah Nivison
Leah Nivison, CEO

Date: September 27, 2021


Distribution Date:	09/13/21	GS Mortgage Securities Trust 2020-GSA2
Determination Date:	09/07/21
Next Distribution Date:	10/13/21
Record Date:	08/31/21	Commercial Mortgage Pass-Through Certificates
		Series 2020-GSA2


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	GS Mortgage Securities Corporation II
Certificate Factor Detail	3		Leah Nivison	(212) 902-1000
Certificate Interest Reconciliation Detail	4		200 West Street, \| New York, NY 10282
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	5		Association
Bond / Collateral Reconciliation - Cash Flows	6		Executive Vice President - Division Head	(913) 253-9000	[email protected]
Bond / Collateral Reconciliation - Balances	7		10851 Mastin Street,Building 82, Suite 300 \| Overland Park, KS 66210
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	LNR Partners, LLC
Mortgage Loan Detail (Part 1)	13-14		Heather Bennett and Job Warshaw		[email protected]
			1601 Washington Avenue, Suite 700, \| Miami Beach, FL 33139
Mortgage Loan Detail (Part 2)	15-16
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Principal Prepayment Detail	17	Representations Reviewer
Historical Detail	18		Don Simon	(203) 660-6100
Delinquency Loan Detail	19		375 North French Road,Suite 100 \| Amherst, NY 14228
		Certificate Administrator	Wells Fargo Bank, N.A.
Collateral Stratification and Historical Detail	20
			Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 1	21				[email protected]
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road, \| Columbia, MD 21045
Modified Loan Detail	23
Historical Liquidated Loan Detail	24
Historical Bond / Collateral Loss Reconciliation Detail	25
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, 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.


© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential	Page 1 of 27


				Certificate Distribution Detail

											Current	Original
		Pass-Through Rate		Beginning	Principal	Interest	Prepayment		Total		Credit	Credit
Class	CUSIP	(2)	Original Balance	Balance	Distribution	Distribution	Penalties	Realized Losses	Distribution	Ending Balance	Support¹	Support¹
Regular Certificates
A-1	36264KAR1	0.468000%	17,052,000.00	15,122,436.97	233,301.08	5,897.75	0.00	0.00	239,198.83	14,889,135.89	30.08%	30.00%
A-2	36264KAS9	1.295000%	10,429,000.00	10,429,000.00	0.00	11,254.63	0.00	0.00	11,254.63	10,429,000.00	30.08%	30.00%
A-3	36264KAT7	1.560000%	13,754,000.00	13,754,000.00	0.00	17,880.20	0.00	0.00	17,880.20	13,754,000.00	30.08%	30.00%
A-4	36264KAU4	1.721000%	159,000,000.00	159,000,000.00	0.00	228,032.50	0.00	0.00	228,032.50	159,000,000.00	30.08%	30.00%
A-5	36264KAV2	2.012000%	322,296,000.00	322,296,000.00	0.00	540,382.96	0.00	0.00	540,382.96	322,296,000.00	30.08%	30.00%
A-AB	36264KAW0	1.662000%	32,358,000.00	32,358,000.00	0.00	44,815.83	0.00	0.00	44,815.83	32,358,000.00	30.08%	30.00%
A-S	36264KAZ3	2.224000%	57,471,000.00	57,471,000.00	0.00	106,512.92	0.00	0.00	106,512.92	57,471,000.00	22.81%	22.75%
B	36264KBA7	2.340000%	35,671,000.00	35,671,000.00	0.00	69,558.45	0.00	0.00	69,558.45	35,671,000.00	18.30%	18.25%
C	36264KBB5	2.989000%	37,653,000.00	37,653,000.00	0.00	93,787.35	0.00	0.00	93,787.35	37,653,000.00	13.54%	13.50%
D	36264KBD1	2.250000%	26,754,000.00	26,754,000.00	0.00	50,163.75	0.00	0.00	50,163.75	26,754,000.00	10.15%	10.13%
E	36264KAD2	2.250000%	19,817,000.00	19,817,000.00	0.00	37,156.88	0.00	0.00	37,156.88	19,817,000.00	7.65%	7.63%
F	36264KAF7	3.728311%	19,818,000.00	19,818,000.00	0.00	61,573.06	0.00	0.00	61,573.06	19,818,000.00	5.14%	5.13%
G-RR	36264KAH3	3.728311%	7,927,000.00	7,927,000.00	0.00	24,628.60	0.00	0.00	24,628.60	7,927,000.00	4.14%	4.13%
H-RR	36264KAK6	3.728311%	32,699,123.00	32,699,123.00	0.00	101,584.47	0.00	0.00	101,584.47	32,699,123.00	0.00%	0.00%
RR	36264KAP5	3.728311%	11,009,350.00	10,982,551.39	3,240.19	34,121.84	0.00	0.00	37,362.03	10,979,311.20	0.00%	0.00%
Certificate
s
RR	N/A	3.728311%	22,622,314.00	22,567,247.48	6,658.02	70,114.50	0.00	0.00	76,772.52	22,560,589.46	0.00%	0.00%
Interest
S	36264KBE9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	36264KAM2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			826,330,787.00	824,319,358.84	243,199.29	1,497,465.69	0.00	0.00	1,740,664.98	824,076,159.55

Notional Certificates
X-A	36264KAX8	1.851386%	612,360,000.00	610,430,436.97	0.00	941,785.32	0.00	0.00	941,785.32	610,197,135.89
X-B	36264KAY6	1.055040%	73,324,000.00	73,324,000.00	0.00	64,466.43	0.00	0.00	64,466.43	73,324,000.00
X-D	36264KAB6	1.478311%	46,571,000.00	46,571,000.00	0.00	57,372.02	0.00	0.00	57,372.02	46,571,000.00
Notional SubTotal			732,255,000.00	730,325,436.97	0.00	1,063,623.77	0.00	0.00	1,063,623.77	730,092,135.89

Deal Distribution Total					243,199.29	2,561,089.46	0.00	0.00	2,804,288.75

*	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.



© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential												Page 2 of 27


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	36264KAR1	886.84242142	13.68174290	0.34586852	0.00000000	0.00000000	0.00000000	0.00000000	14.02761142	873.16067851
A-2	36264KAS9	1,000.00000000	0.00000000	1.07916675	0.00000000	0.00000000	0.00000000	0.00000000	1.07916675	1,000.00000000
A-3	36264KAT7	1,000.00000000	0.00000000	1.30000000	0.00000000	0.00000000	0.00000000	0.00000000	1.30000000	1,000.00000000
A-4	36264KAU4	1,000.00000000	0.00000000	1.43416667	0.00000000	0.00000000	0.00000000	0.00000000	1.43416667	1,000.00000000
A-5	36264KAV2	1,000.00000000	0.00000000	1.67666667	0.00000000	0.00000000	0.00000000	0.00000000	1.67666667	1,000.00000000
A-AB	36264KAW0	1,000.00000000	0.00000000	1.38500000	0.00000000	0.00000000	0.00000000	0.00000000	1.38500000	1,000.00000000
A-S	36264KAZ3	1,000.00000000	0.00000000	1.85333333	0.00000000	0.00000000	0.00000000	0.00000000	1.85333333	1,000.00000000
B	36264KBA7	1,000.00000000	0.00000000	1.95000000	0.00000000	0.00000000	0.00000000	0.00000000	1.95000000	1,000.00000000
C	36264KBB5	1,000.00000000	0.00000000	2.49083340	0.00000000	0.00000000	0.00000000	0.00000000	2.49083340	1,000.00000000
D	36264KBD1	1,000.00000000	0.00000000	1.87500000	0.00000000	0.00000000	0.00000000	0.00000000	1.87500000	1,000.00000000
E	36264KAD2	1,000.00000000	0.00000000	1.87500025	0.00000000	0.00000000	0.00000000	0.00000000	1.87500025	1,000.00000000
F	36264KAF7	1,000.00000000	0.00000000	3.10692603	0.00000000	0.00000000	0.00000000	0.00000000	3.10692603	1,000.00000000
G-RR	36264KAH3	1,000.00000000	0.00000000	3.10692570	0.00000000	0.00000000	0.00000000	0.00000000	3.10692570	1,000.00000000
H-RR	36264KAK6	1,000.00000000	0.00000000	3.10664203	0.00028380	0.02042807	0.00000000	0.00000000	3.10664203	1,000.00000000
RR Certificates	36264KAP5	997.56583177	0.29431256	3.09935101	0.00001181	0.00084292	0.00000000	0.00000000	3.39366357	997.27151921
RR Interest	N/A	997.56583168	0.29431207	3.09935137	0.00001149	0.00084253	0.00000000	0.00000000	3.39366344	997.27151962
S	36264KBE9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	36264KAM2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	36264KAX8	996.84897278	0.00000000	1.53796022	0.00000000	0.00000000	0.00000000	0.00000000	1.53796022	996.46798597
X-B	36264KAY6	1,000.00000000	0.00000000	0.87919958	0.00000000	0.00000000	0.00000000	0.00000000	0.87919958	1,000.00000000
X-D	36264KAB6	1,000.00000000	0.00000000	1.23192588	0.00000000	0.00000000	0.00000000	0.00000000	1.23192588	1,000.00000000




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential										Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	08/01/21 - 08/30/21	30	0.00	5,897.75	0.00	5,897.75	0.00	0.00	0.00	5,897.75	0.00
A-2	08/01/21 - 08/30/21	30	0.00	11,254.63	0.00	11,254.63	0.00	0.00	0.00	11,254.63	0.00
A-3	08/01/21 - 08/30/21	30	0.00	17,880.20	0.00	17,880.20	0.00	0.00	0.00	17,880.20	0.00
A-4	08/01/21 - 08/30/21	30	0.00	228,032.50	0.00	228,032.50	0.00	0.00	0.00	228,032.50	0.00
A-5	08/01/21 - 08/30/21	30	0.00	540,382.96	0.00	540,382.96	0.00	0.00	0.00	540,382.96	0.00
A-AB	08/01/21 - 08/30/21	30	0.00	44,815.83	0.00	44,815.83	0.00	0.00	0.00	44,815.83	0.00
X-A	08/01/21 - 08/30/21	30	0.00	941,785.32	0.00	941,785.32	0.00	0.00	0.00	941,785.32	0.00
X-B	08/01/21 - 08/30/21	30	0.00	64,466.43	0.00	64,466.43	0.00	0.00	0.00	64,466.43	0.00
A-S	08/01/21 - 08/30/21	30	0.00	106,512.92	0.00	106,512.92	0.00	0.00	0.00	106,512.92	0.00
B	08/01/21 - 08/30/21	30	0.00	69,558.45	0.00	69,558.45	0.00	0.00	0.00	69,558.45	0.00
C	08/01/21 - 08/30/21	30	0.00	93,787.35	0.00	93,787.35	0.00	0.00	0.00	93,787.35	0.00
D	08/01/21 - 08/30/21	30	0.00	50,163.75	0.00	50,163.75	0.00	0.00	0.00	50,163.75	0.00
X-D	08/01/21 - 08/30/21	30	0.00	57,372.02	0.00	57,372.02	0.00	0.00	0.00	57,372.02	0.00
E	08/01/21 - 08/30/21	30	0.00	37,156.88	0.00	37,156.88	0.00	0.00	0.00	37,156.88	0.00
F	08/01/21 - 08/30/21	30	0.00	61,573.06	0.00	61,573.06	0.00	0.00	0.00	61,573.06	0.00
G-RR	08/01/21 - 08/30/21	30	0.00	24,628.60	0.00	24,628.60	0.00	0.00	0.00	24,628.60	0.00
H-RR	08/01/21 - 08/30/21	30	656.65	101,593.75	0.00	101,593.75	9.28	0.00	0.00	101,584.47	667.98
RR
	08/01/21 - 08/30/21	30	9.12	34,121.97	0.00	34,121.97	0.13	0.00	0.00	34,121.84	9.28
Certificates
RR Interest	08/01/21 - 08/30/21	30	18.74	70,114.76	0.00	70,114.76	0.26	0.00	0.00	70,114.50	19.06
Totals			684.51	2,561,099.13	0.00	2,561,099.13	9.67	0.00	0.00	2,561,089.46	696.32




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential												Page 4 of 27


Additional Information
Total Available Distribution Amount (1)	2,804,288.75
(1) The Available Distribution Amount includes any Prepayment Penalties.




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential		Page 5 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,572,659.24	Master Servicing Fee	3,125.53
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,605.91
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	354.39
ARD Interest	0.00	Operating Advisor Fee	1,261.64
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	212.64
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,572,659.24	Total Fees	11,560.12

Principal		Expenses/Reimbursements
Scheduled Principal	243,199.29	Reimbursement for Interest on Advances	9.68
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	243,199.29	Total Expenses/Reimbursements	9.68

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,561,089.46
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	243,199.29
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,804,288.75
Total Funds Collected	2,815,858.53	Total Funds Distributed	2,815,858.55


© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		824,319,359.23	824,319,359.23	Beginning Certificate Balance	824,319,358.84
(-) Scheduled Principal Collections		243,199.29	243,199.29	(-) Principal Distributions	243,199.29
(-) 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		824,076,159.94	824,076,159.94	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		824,319,359.23	824,319,359.23	Ending Certificate Balance	824,076,159.55
Ending Actual Collateral Balance		824,076,159.94	824,076,159.94



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.39)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.39)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.73
				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.




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential					Page 7 of 27


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	$5,000,000 or less	11	38,852,602.06	4.71%	104	4.0129	1.875776	1.40 or less	7	179,999,522.17	21.84%	102	3.7120	(0.505534)
$5,000,001 to $10,000,000		14	97,745,256.02	11.86%	107	3.6132	2.518027	1.41 to 1.60	7	104,105,755.11	12.63%	108	3.8801	1.508180
$10,000,001 to $15,000,000		10	125,908,446.47	15.28%	100	3.5086	2.444434	1.61 to 1.70	1	10,879,292.36	1.32%	111	4.7500	1.661700
$15,000,001 to $25,000,000		6	129,300,000.00	15.69%	104	3.5166	1.910271	1.71 to 2.00	6	67,757,038.72	8.22%	104	3.9026	1.794560
$25,000,001 to $50,000,000		8	297,269,855.39	36.07%	110	3.7299	1.961667	2.01 to 2.50	10	120,996,334.28	14.68%	110	3.6317	2.162966
	$50,000,001 or greater	2	135,000,000.00	16.38%	107	3.5331	(0.308519)	2.51 to 3.50	17	316,988,217.30	38.47%	108	3.4346	2.700641
	Totals	51	824,076,159.94	100.00%	106	3.6299	1.717404	3.51 or greater	3	23,350,000.00	2.83%	111	3.2093	3.931587
								Totals	51	824,076,159.94	100.00%	106	3.6299	1.717404
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential														Page 8 of 27


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³
	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹
Arkansas	1	20,251,474.01	2.46%	111	3.7175	2.050000
							Industrial	10	99,494,367.69	12.07%	111	3.5899	2.213888
California	12	120,735,955.06	14.65%	106	3.4382	2.589685
							Lodging	6	134,588,217.30	16.33%	102	3.5538	(0.889887)
Florida	4	19,606,383.67	2.38%	105	4.2221	1.724930
							Mixed Use	14	102,971,884.14	12.50%	99	3.4336	2.418948
Georgia	1	4,086,666.59	0.50%	110	3.6050	2.350000
							Multi-Family	29	69,403,490.65	8.42%	110	4.0214	2.123632
Illinois	1	2,850,000.00	0.35%	103	4.3800	2.360000
							Office	20	344,685,533.57	41.83%	110	3.6188	2.234072
Indiana	15	7,782,017.17	0.94%	111	4.7500	1.661700
							Retail	5	56,250,000.00	6.83%	97	3.7360	1.980502
Iowa	2	24,676,708.06	2.99%	111	3.7416	2.026362
							Self Storage	5	16,682,666.59	2.02%	105	3.9340	2.208499
Kansas	1	6,750,491.33	0.82%	111	3.7175	2.050000
							Totals	89	824,076,159.94	100.00%	106	3.6299	1.717404
Kentucky	1	6,264,700.00	0.76%	112	3.4800	1.740000
Michigan	3	24,645,445.83	2.99%	111	3.4917	2.788632
Nebraska	2	4,261,895.76	0.52%	110	4.3407	1.053690
Nevada	4	98,350,000.00	11.93%	101	3.5703	(1.584347)
New Jersey	2	20,155,572.64	2.45%	112	3.8579	1.605834
New Mexico	1	5,322,968.51	0.65%	103	4.1800	2.762606
New York	12	248,684,427.36	30.18%	110	3.5543	2.415451
North Carolina	1	11,375,000.00	1.38%	99	3.5440	2.530000
Ohio	9	17,952,812.04	2.18%	110	3.5569	2.011200
Oregon	1	13,200,000.00	1.60%	108	3.0300	2.890000
Pennsylvania	4	9,390,000.00	1.14%	111	3.3550	2.315187
Tennessee	2	70,518,194.84	8.56%	107	3.4316	1.040661
Texas	9	75,715,447.08	9.19%	106	4.1360	1.907489
Washington	1	11,500,000.00	1.40%	42	3.8500	1.350000
Totals	89	824,076,159.94	100.00%	106	3.6299	1.717404

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




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential													Page 9 of 27


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	3.000% or less	2	28,300,000.00	3.43%	111	2.8889	3.126431	12 months or less	36	578,887,942.64	70.25%	110	3.6616	2.244624
	3.001% to 3.250%	8	138,650,000.00	16.82%	106	3.1569	2.407937	13 months or greater	15	245,188,217.30	29.75%	98	3.5548	0.472641
	3.251% to 3.500%	6	87,694,700.00	10.64%	111	3.3712	2.604201	Totals	51	824,076,159.94	100.00%	106	3.6299	1.717404
	3.501% to 3.750%	15	314,534,529.12	38.17%	106	3.6254	0.975725
	3.751% to 4.000%	8	151,025,000.00	18.33%	105	3.8371	1.798023
	4.001% to 4.500%	5	48,055,556.02	5.83%	107	4.1811	2.187028
	4.501% or greater	3	43,579,490.66	5.29%	109	4.6344	1.432815
	Totals	51	824,076,159.94	100.00%	106	3.6299	1.717404
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential														Page 10 of 27


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	84 months or less	3	26,046,000.00	3.16%	60	3.8457	1.953131	Interest Only	23	432,455,000.00	52.48%	106	3.4110	1.584301
85 months to 112 months		48	798,030,159.94	96.84%	108	3.6228	1.709710	300 months or less	1	5,322,968.51	0.65%	103	4.1800	2.762606
113 months to 119 months		0	0.00	0.00%	0	0.0000	0.000000	301 months or greater	27	386,298,191.43	46.88%	108	3.8673	1.852007
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	51	824,076,159.94	100.00%	106	3.6299	1.717404
	Totals	51	824,076,159.94	100.00%	106	3.6299	1.717404
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential														Page 11 of 27

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

178,728,253.00

21.69%

111

3.9251

1.808847

None

12 months or less

645,347,906.94

78.31%

105

3.5481

1.692079

13 months or greater

0.00

0.00%

0.0000

0.000000

Totals

824,076,159.94

100.00%

106

3.6299

1.717404

(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.

(4)

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

Page 12 of 27


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1A2	30506624	OF	New York	NY	Actual/360	3.51025%	211,575.00	0.00	0.00	N/A	01/06/31	--	70,000,000.00	70,000,000.00	09/06/21
2A2	30506655				Actual/360	3.84025%	115,733.33	0.00	0.00	N/A	01/06/31	--	35,000,000.00	35,000,000.00	09/06/21
2A1	30506589	OF	Various	Various	Actual/360	3.84025%	115,733.33	0.00	0.00	N/A	01/06/31	--	35,000,000.00	35,000,000.00	09/06/21
3A1	30506549	IN	Various	Various	Actual/360	3.71725%	142,333.14	65,239.87	0.00	N/A	12/06/30	--	44,462,702.12	44,397,462.25	09/06/21
3A3	30506559				Actual/360	3.71725%	47,444.38	21,746.62	0.00	N/A	12/06/30	--	14,820,900.73	14,799,154.11	09/06/21
3A5	30506561				Actual/360	3.71725%	15,814.79	7,248.88	0.00	N/A	12/06/30	--	4,940,300.21	4,933,051.33	09/06/21
4A-13-7	30319065	LO	Las Vegas	NV	Actual/360	3.55825%	199,149.17	0.00	0.00	03/05/30	03/05/32	--	65,000,000.00	65,000,000.00	09/05/21
5A1-4	30319066	MU	New York	NY	Actual/360	3.16025%	108,844.44	0.00	0.00	N/A	03/06/30	--	40,000,000.00	40,000,000.00	08/06/21
6	30319067	OF	Sacramento	CA	Actual/360	3.37725%	115,446.50	0.00	0.00	N/A	12/06/30	--	39,700,000.00	39,700,000.00	09/06/21
7A1	30319068	OF	Cheektowaga	NY	30/360	3.84225%	120,062.50	0.00	0.00	N/A	12/06/30	--	37,500,000.00	37,500,000.00	09/06/21
8	30506588	OF	Knoxville	TN	Actual/360	3.72025%	113,943.72	52,165.65	0.00	N/A	12/06/30	--	35,570,360.49	35,518,194.84	09/06/21
9A3	30506525	LO	Nashville	TN	Actual/360	3.13925%	67,575.69	0.00	0.00	N/A	03/06/30	--	25,000,000.00	25,000,000.00	09/03/21
9A6	30506528				Actual/360	3.13925%	27,030.28	0.00	0.00	N/A	03/06/30	--	10,000,000.00	10,000,000.00	09/03/21
10	30319070	MF	Houston	TX	Actual/360	4.58525%	119,200.26	36,882.97	0.00	N/A	12/06/30	--	30,191,081.27	30,154,198.30	09/06/21
11A2-4	30316459	RT	Las Vegas	NV	Actual/360	3.74125%	80,531.11	0.00	0.00	N/A	07/01/29	--	25,000,000.00	25,000,000.00	09/01/21
12A2-1	30506515	OF	New York	NY	Actual/360	3.25025%	69,965.28	0.00	0.00	N/A	11/06/30	--	25,000,000.00	25,000,000.00	09/06/21
13A1-1	30505182	LO	Houston	TX	Actual/360	3.80025%	65,444.44	0.00	0.00	N/A	03/06/30	--	20,000,000.00	20,000,000.00	09/06/21
14A2-B	30318668	OF	Various	Various	Actual/360	4.19525%	68,634.86	0.00	0.00	N/A	10/06/30	--	19,000,000.00	19,000,000.00	09/06/21
15	30319071	MU	Redwood City	CA	Actual/360	2.99025%	39,393.25	0.00	0.00	N/A	12/01/30	--	15,300,000.00	15,300,000.00	09/01/21
16A2	30319073	IN	Various	OH	Actual/360	3.32225%	42,909.17	0.00	0.00	N/A	11/06/30	--	15,000,000.00	15,000,000.00	09/06/21
17	30319075	Various Various		Various	Actual/360	3.35525%	39,666.35	0.00	0.00	N/A	12/05/30	--	13,730,000.00	13,730,000.00	09/05/21
18	30319076	MF	King City	OR	Actual/360	3.03025%	34,441.00	0.00	0.00	N/A	09/01/30	--	13,200,000.00	13,200,000.00	09/01/21
19	30319077	OF	Irvine	CA	Actual/360	2.77025%	31,008.61	0.00	0.00	N/A	12/01/30	--	13,000,000.00	13,000,000.00	09/01/21
20	30319078	OF	Sacramento	CA	Actual/360	3.65525%	37,768.33	0.00	0.00	N/A	12/01/27	--	12,000,000.00	12,000,000.00	09/01/21
21A-1	30506533	MU	Redmond	WA	Actual/360	3.85025%	38,125.69	0.00	0.00	N/A	03/06/25	--	11,500,000.00	11,500,000.00	09/06/21
22A3	30506541	RT	Garner	NC	Actual/360	3.54425%	18,310.67	0.00	0.00	N/A	12/06/29	--	6,000,000.00	6,000,000.00	09/03/21
22A4	30506542				Actual/360	3.54425%	16,403.31	0.00	0.00	N/A	12/06/29	--	5,375,000.00	5,375,000.00	09/03/21
23	30319079	MF	Ann Arbor	MI	Actual/360	3.19825%	30,292.17	0.00	0.00	N/A	12/06/30	--	11,000,000.00	11,000,000.00	09/06/21




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential																Page 13 of 27


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
24	30319080	MF	Various	Various	Actual/360	4.75025%	44,551.80	12,829.41	0.00	N/A	12/06/30	--	10,892,121.77	10,879,292.36	09/06/21
25	30319081	RT	Paramount	CA	Actual/360	3.69025%	34,317.00	0.00	0.00	N/A	03/06/30	--	10,800,000.00	10,800,000.00	09/06/21
26	30319082	LO	Waco	TX	Actual/360	4.20025%	33,555.97	12,900.66	0.00	N/A	03/06/30	--	9,278,149.45	9,265,248.79	09/06/21
27	30319083	OF	Las Vegas	NV	Actual/360	3.15625%	22,692.52	0.00	0.00	N/A	11/06/30	--	8,350,000.00	8,350,000.00	09/06/21
28	30506590	IN	Chino	CA	Actual/360	3.56025%	24,524.44	0.00	0.00	N/A	12/06/30	--	8,000,000.00	8,000,000.00	09/06/21
29	30506226	OF	Orlando	FL	Actual/360	4.14825%	28,139.62	10,739.34	0.00	N/A	09/06/30	--	7,878,078.06	7,867,338.72	09/06/21
30	30319084	OF	Bronx	NY	Actual/360	3.37525%	19,617.19	0.00	0.00	N/A	12/06/30	--	6,750,000.00	6,750,000.00	08/06/21
31	30319085	MU	New York	NY	Actual/360	4.15525%	23,614.25	0.00	0.00	N/A	11/06/30	--	6,600,000.00	6,600,000.00	09/06/21
32	30319086	IN	Lexington	KY	Actual/360	3.48025%	18,773.22	0.00	0.00	N/A	01/01/31	--	6,264,700.00	6,264,700.00	09/01/21
33	30319087	MU	New York	NY	Actual/360	3.37525%	18,164.06	0.00	0.00	N/A	12/06/30	--	6,250,000.00	6,250,000.00	08/06/21
34	30319088	IN	San Antonio	TX	Actual/360	3.06025%	16,073.50	0.00	0.00	N/A	11/06/30	--	6,100,000.00	6,100,000.00	09/06/21
35	30319089	MU	Oakland	CA	Actual/360	3.76325%	18,146.02	0.00	0.00	N/A	12/06/30	--	5,600,000.00	5,600,000.00	09/06/21
36	30319090	LO	Alamogordo	NM	Actual/360	4.18025%	19,197.10	10,383.34	0.00	N/A	04/01/30	--	5,333,351.85	5,322,968.51	09/01/21
37A2-B	30506373	RT	Milpitas	CA	Actual/360	3.69425%	15,904.72	0.00	0.00	N/A	02/06/30	--	5,000,000.00	5,000,000.00	09/06/21
38	30319091	SS	McDonough	GA	Actual/360	3.60525%	12,705.43	6,174.01	0.00	N/A	11/06/30	--	4,092,840.60	4,086,666.59	09/06/21
39	30319092	RT	Gainesville	FL	Actual/360	4.41625%	15,495.87	0.00	0.00	N/A	06/06/29	--	4,075,000.00	4,075,000.00	09/06/21
40	30506230	SS	Houston	TX	Actual/360	3.90025%	13,517.29	0.00	0.00	N/A	09/06/30	--	4,025,000.00	4,025,000.00	09/06/21
41	30319093	SS	Dallas	TX	Actual/360	3.75025%	11,705.73	0.00	0.00	N/A	12/01/30	--	3,625,000.00	3,625,000.00	09/01/21
42	30319094	MU	Hastings	NE	Actual/360	4.37025%	10,652.36	3,643.71	0.00	N/A	11/06/30	--	2,830,772.74	2,827,129.03	09/06/21
43	30319095	MU	Schaumburg	IL	Actual/360	4.38025%	10,749.25	0.00	0.00	N/A	04/06/30	--	2,850,000.00	2,850,000.00	09/06/21
44	30506508	SS	Houston	TX	Actual/360	4.72525%	10,359.04	0.00	0.00	N/A	12/06/27	--	2,546,000.00	2,546,000.00	09/06/21
45	30319096	MU	Various	Various	Actual/360	4.28325%	9,176.09	3,244.83	0.00	N/A	12/06/30	--	2,487,999.94	2,484,755.11	09/06/21
46	30319097	SS	Kearny	NJ	Actual/360	3.99025%	8,246.00	0.00	0.00	N/A	01/06/31	--	2,400,000.00	2,400,000.00	09/06/21
Totals							2,572,659.24	243,199.29	0.00				824,319,359.23	824,076,159.94
(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




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential																Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A2	0.00	13,521,382.83	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
2A1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1	0.00	10,477,387.17	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
3A3	0.00	10,477,387.17	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
3A5	0.00	10,477,387.17	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-13-7	(374,210,267.00)	(242,530,144.00)	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A1-4	48,047,165.95	0.00	--	--	--	0.00	0.00	108,715.27	108,715.27	0.00	0.00
6	0.00	3,935,849.62	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
7A1	0.00	5,181,597.70	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	2,854,768.90	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
9A3	(704,343.52)	7,571,778.96	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
9A6	(704,343.52)	7,571,778.96	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	181,466.27	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11A2-4	52,113,243.84	13,160,563.56	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
12A2-1	13,099,940.83	3,194,755.07	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
13A1-1	0.00	4,456,154.64	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
14A2-B	0.00	7,323,383.35	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	1,332,338.91	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
16A2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,208,871.72	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	1,348,544.72	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	1,306,104.46	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
21A-1	9,646,459.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22A3	6,780,059.42	6,133,214.21	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
22A4	6,780,059.42	6,133,214.21	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	1,348,515.25	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential													Page 15 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
24	0.00	1,472,515.78	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	985,551.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	1,550,019.97	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	601,456.20	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	754,672.30	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	19,602.66	19,602.66	0.00	0.00
31	0.00	770,168.43	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	18,150.61	18,150.61	0.00	0.00
34	0.00	928,915.65	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	425,204.52	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37A2-B	3,496,821.83	3,561,677.60	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	538,109.52	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	270,514.23	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	397,019.03	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	155,162.88	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	326,837.54	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
44	0.00	179,477.26	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
45	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	237,414.88	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	(234,446,331.82)	(111,387,854.08)				0.00	0.00	146,468.54	146,468.54	0.00	0.00




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential													Page 16 of 27


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




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential					Page 17 of 27


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
09/13/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.629863%	3.613555%	106
08/12/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.629967%	3.613660%	107
07/12/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.630070%	3.613764%	108
06/11/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.630183%	3.613878%	109
05/12/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.630286%	3.613981%	110
04/12/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.630398%	3.614094%	111
03/12/21	2	35,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.630500%	3.614196%	112
02/12/21	2	22,080,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.630631%	3.614328%	113
01/12/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.630732%	3.614429%	114
(1) Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential																		Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹ Advances

Advances

Balance

Date

Code²

Date

REO Date

5A1-4

30319066

08/06/21

108,715.27

0.00

40,000,000.00

30319084

08/06/21

19,602.66

0.00

6,750,000.00

30319087

08/06/21

18,150.61

0.00

6,250,000.00

Totals

146,468.54

0.00

53,000,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		11,500,000	11,500,000		0		0
49 - 60 Months		0	0		0		0
> 60 Months		812,576,160	812,576,160		0		0




Historical Delinquency Information

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

Sep-21	824,076,160	824,076,160	0		0	0	0
Aug-21	824,319,359	824,319,359	0		0	0	0
Jul-21	824,561,727	824,561,727	0		0	0	0
Jun-21	824,822,504	824,822,504	0		0	0	0
May-21	825,063,152	825,063,152	0		0	0	0
Apr-21	825,322,269	825,322,269	0		0	0	0
Mar-21	825,561,208	790,561,208	35,000,000		0	0	0
Feb-21	825,857,385	803,777,385	22,080,000		0	0	0
Jan-21	826,094,491	826,094,491	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.




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential								Page 20 of 27


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




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential										Page 21 of 27


					Specially Serviced Loan Detail - Part 2

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




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential								Page 22 of 27


				Modified Loan Detail

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

Note: Please refer to Servicer Reports for modification comments.




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential								Page 23 of 27


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




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential											Page 24 of 27


			Historical Bond / Collateral Loss Reconciliation Detail

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




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential										Page 25 of 27

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)

5A1-4

0.00

9.68

0.00

Total

0.00

9.68

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

9.68

Page 26 of 27


	Supplemental Notes
Risk Retention
Risk RetentionPursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the “U.S. Risk Retention Special Notices” tab for the GS Mortgage Securities Corporation Trust 2020-GSA2
transaction, certain information provided to the Certificate Administrator regarding the Retaining Sponsor's compliance with the Retention Covenant and the Hedging Covenant. Investors should refer to the Certificate Administrator’s website for all such
information.




© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential	Page 27 of 27



	
		Prospectus Loan ID
		1
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		12-10-2020
		70000000.00000000
		121
		01-06-2031
		0
		.03510000
		.03510000
		3
		1
		121
		01-06-2021
		true
		1
		PP
		3
		.00000000
		70000000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			15 West 47th Street
			15 West 47th Street
			New York
			NY
			10036
			New York
			OF
			133139
			133139
			1926
			120000000.00000000
			MAI
			11-01-2020
			120000000.00000000
			11-01-2020
			MAI
			.88100000
			6
			01-06-2023
			N
			24K JEWELERS CORP
			12-31-2025
			AASPIRE NYC INC
			12-31-2023
			ADC DIAMONDS
			06-30-2023
			10-31-2020
			01-01-2021
			06-30-2021
			9799176.35000000
			11032784.78000000
			3846095.31000000
			2827345.98000000
			5953081.03000000
			8205438.80000000
			5708246.76000000
			7960604.80000000
			UW
			CREFC
			2544506.40000000
			3.22480000
			3.12850000
			F
			08-31-2021
		
		
			48 West 48th Street
			48 West 48th Street
			New York
			NY
			10036
			New York
			OF
			137663
			137663
			1926
			79000000.00000000
			MAI
			11-01-2020
			79000000.00000000
			11-01-2020
			MAI
			1.00000000
			1.00000000
			6
			01-06-2023
			N
			ROCKEFELLER CORP.
			10350
			05-31-2028
			LUCCELLO, INC.
			5100
			11-30-2026
			SUNRISE JEWELRY CORP
			5073
			12-31-2022
			10-31-2020
			01-01-2021
			06-30-2021
			6700325.45000000
			6558458.00000000
			2731609.86000000
			3120896.25000000
			3968715.60000000
			3437561.75000000
			3780274.21000000
			3249119.75000000
			UW
			CREFC
			1619231.08000000
			2.12300000
			2.00660000
			F
			07-13-2021
		
		
			151 West 46th Street
			151 West 46th Street
			New York
			NY
			10036
			New York
			OF
			65500
			65500
			1928
			42000000.00000000
			MAI
			11-01-2020
			42000000.00000000
			11-01-2020
			MAI
			1.00000000
			1.00000000
			6
			01-06-2023
			N
			ARTEVYL KIAB LLC
			5000
			07-01-2029
			City Casting Corp.
			5000
			03-31-2022
			EMPIRE CASTING CORP
			5000
			12-31-2025
			10-31-2020
			01-01-2021
			06-30-2021
			3409975.93000000
			3201818.00000000
			1268454.79000000
			1323435.72000000
			2141521.15000000
			1878382.28000000
			2055047.00000000
			1791908.28000000
			UW
			CREFC
			854100.16000000
			2.19930000
			2.09800000
			F
			08-31-2021
		
		false
		false
		70000000.00000000
		211575.00000000
		.03510000
		.00014400
		211575.00000000
		.00000000
		.00000000
		70000000.00000000
		70000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc., Starwood Mortgage Capital LLC
		12-07-2020
		70000000.00000000
		121
		01-06-2031
		360
		.03840000
		.03840000
		3
		1
		37
		01-06-2021
		true
		1
		PP
		5
		.00000000
		70000000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			878, 888, and 898 Veterans Memorial Highway
			878, 888, and 898 Veterans Memorial Highway
			Hauppauge
			NY
			11788
			Suffolk
			OF
			281954
			281954
			1990
			97100000.00000000
			MAI
			06-10-2020
			97100000.00000000
			06-10-2020
			MAI
			.91100000
			6
			01-06-2023
			N
			Allstate Insurance
			87945
			10-31-2026
			The Bridgehampton National Bank
			83426
			03-31-2028
			Morgan Stanley
			10630
			08-31-2031
			10-31-2020
			8834671.93000000
			2867188.36000000
			5967483.57000000
			5554506.24000000
			UW
			CREFC
			F
			12-01-2020
		
		
			20 Commerce Drive
			20 Commerce Drive
			Cranford
			NJ
			07016
			Atlantic
			OF
			187947
			187947
			1991
			2020
			33000000.00000000
			MAI
			06-11-2020
			33000000.00000000
			06-11-2020
			MAI
			.80400000
			6
			01-06-2023
			N
			Lerner David Littenberg Krumholz & Mentlik, LLP
			34373
			06-30-2030
			Herbert L. Jamison & Co., L.L.C.
			24838
			05-31-2025
			O'Connor Davies, LLP
			19503
			11-30-2022
			10-31-2020
			4231688.14000000
			1933534.57000000
			2298153.57000000
			2003840.65000000
			UW
			CREFC
			F
			12-01-2020
		
		false
		false
		70000000.00000000
		231466.66000000
		.03840000
		.00014400
		231466.66000000
		.00000000
		.00000000
		70000000.00000000
		70000000.00000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		0
		08-07-2021
		09-07-2021
		UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York
		11-24-2020
		65000000.00000000
		120
		12-06-2030
		360
		.03717500
		.03717500
		3
		1
		0
		01-06-2021
		true
		1
		PP
		2
		.00000000
		65000000.00000000
		1
		4
		4
		0
		false
		true
		false
		false
		false
		07-05-2030
		.00000000
		.00000000
		
			Newton Individual Property
			801 N. 19th Avenue
			Newton
			IA
			50208
			Jasper
			IN
			1853116
			1850001
			1948
			2019
			50800000.00000000
			MAI
			10-16-2020
			50800000.00000000
			10-16-2020
			MAI
			.77500000
			.74970000
			6
			01-06-2023
			X
			Arcosa Wind Towers, INC
			299460
			04-30-2022
			Graphic Packaging
			222402
			12-31-2027
			FBN Inputs, LLC
			186508
			06-30-2028
			09-30-2020
			07-01-2020
			06-30-2021
			6080861.08000000
			5802381.99000000
			2761489.88000000
			1443256.72000000
			3319371.20000000
			4359125.27000000
			2725003.46000000
			3764757.27000000
			UW
			CREFC
			1337348.30000000
			3.25950000
			2.81510000
			F
			06-30-2021
		
		
			Fort Smith Individual Property
			6400 Jenny Lind Road
			Fort Smith
			AR
			72908
			Sebastian
			IN
			1196746
			1196746
			1962
			2019
			40800000.00000000
			MAI
			10-18-2020
			40800000.00000000
			10-18-2020
			MAI
			.67800000
			.90540000
			6
			01-06-2023
			X
			MP Warehouse
			355139
			06-30-2024
			Mars Petcare
			307815
			08-31-2023
			QualServ Solutions
			272423
			01-31-2026
			09-30-2020
			07-01-2020
			06-30-2021
			2970845.34000000
			3094205.51000000
			648617.36000000
			647023.70000000
			2322227.98000000
			2447181.81000000
			2232458.63000000
			2357412.81000000
			UW
			CREFC
			1660584.19000000
			1.47370000
			1.41960000
			F
			06-30-2021
		
		
			Flint Individual Property
			901 S. Averill Avenue
			Flint
			MI
			48506
			Genesee
			IN
			492449
			495271
			1960
			2020
			27300000.00000000
			MAI
			10-09-2020
			27300000.00000000
			10-09-2020
			MAI
			.99400000
			1.00000000
			6
			01-06-2023
			X
			Genesee Packaging Inc
			290267
			07-31-2024
			Hirotec
			143689
			05-31-2026
			Webcor Packaging Corporation
			58493
			12-31-2022
			09-30-2020
			07-01-2020
			06-30-2021
			3066885.45000000
			2096263.36000000
			520241.56000000
			364021.92000000
			2546643.89000000
			1732241.44000000
			2448060.43000000
			1633658.44000000
			UW
			CREFC
			1107055.94000000
			1.56470000
			1.47570000
			F
			06-30-2021
		
		
			Coffeyville Individual Property
			2654 Highway 169
			Coffeyville
			KS
			67337
			Montgomery
			IN
			879600
			879600
			1978
			1999
			20700000.00000000
			MAI
			10-21-2020
			20700000.00000000
			10-21-2020
			MAI
			1.00000000
			1.00000000
			6
			01-06-2023
			X
			Array Technologies
			879600
			12-31-2025
			09-30-2020
			07-01-2020
			06-30-2021
			2523184.88000000
			2295248.91000000
			649277.55000000
			356410.26000000
			1873907.33000000
			1938838.65000000
			1721449.99000000
			1786381.65000000
			UW
			CREFC
			553528.24000000
			3.50270000
			3.22730000
			F
			06-30-2021
		
		false
		false
		64223903.06000000
		299827.68000000
		.03717500
		.00014400
		205592.31000000
		94235.37000000
		.00000000
		64129667.69000000
		64129667.69000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-14-2020
		65000000.00000000
		120
		03-05-2032
		0
		.03558000
		.03558000
		3
		1
		120
		04-05-2020
		true
		1
		A2
		7
		192725.00000000
		65000000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		09-04-2029
		09-04-2029
		.00000000
		.00000000
		
			MGM Grand
			3799 S. Las Vegas Boulevard
			Las Vegas
			NV
			89109
			Clark
			LO
			4998
			4998
			1993
			2505000000.00000000
			MAI
			01-10-2020
			2505000000.00000000
			01-10-2020
			MAI
			.68500000
			6
			12-05-2022
			N
			09-30-2020
			1161850748.00000000
			879242083.00000000
			282608665.00000000
			266596711.89000000
			UW
			CREFC
			F
		
		
			Mandalay Bay
			3930 & 3950 S. Las Vegas Boulevard
			Las Vegas
			NV
			89109
			Clark
			LO
			4750
			4750
			1999
			2095000000.00000000
			MAI
			01-10-2020
			2095000000.00000000
			01-10-2020
			MAI
			.74800000
			6
			12-05-2022
			N
			09-30-2020
			07-01-2020
			06-30-2021
			944444740.00000000
			907487939.00000000
			706973052.00000000
			1150018083.00000000
			237471688.00000000
			-242530144.00000000
			220709049.02000000
			-256142463.00000000
			UW
			CREFC
			108283105.00000000
			-2.23980000
			-2.36550000
			F
		
		false
		false
		65000000.00000000
		199149.17000000
		.03558000
		.00013775
		199149.17000000
		.00000000
		.00000000
		65000000.00000000
		65000000.00000000
		09-05-2021
		03-05-2030
		1
		false
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA
		03-06-2020
		40000000.00000000
		120
		03-06-2030
		0
		.03160000
		.03160000
		3
		1
		120
		04-06-2020
		true
		1
		PP
		3
		105333.33000000
		40000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2029
		.00000000
		.00000000
		
			711 Fifth Avenue
			711 5th Avenue
			New York
			NY
			10022
			New York
			MU
			340024
			340024
			1927
			2019
			1000000000.00000000
			MAI
			01-23-2020
			1000000000.00000000
			01-23-2020
			MAI
			.76500000
			6
			01-06-2023
			N
			03-31-2020
			74193552.59000000
			22888769.39000000
			51304783.20000000
			50675426.82000000
			UW
			CREFC
			2.94000000
			2.90000000
			F
			F
			09-30-2020
		
		false
		false
		40000000.00000000
		108844.44000000
		.03160000
		.00015650
		108844.44000000
		.00000000
		.00000000
		40000000.00000000
		40000000.00000000
		08-06-2021
		1
		false
		108715.27000000
		B
		Wells Fargo Bank
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		12-02-2020
		39700000.00000000
		120
		12-06-2030
		0
		.03377000
		.03377000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		39700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			The Senator
			1121-1123 L Street
			Sacramento
			CA
			95814
			Sacramento
			OF
			176797
			176797
			1924
			2019
			59600000.00000000
			MAI
			11-12-2020
			59600000.00000000
			11-12-2020
			MAI
			.86000000
			.88199956
			6
			01-06-2023
			N
			California Manufactures & Technology
			15511
			12-31-2030
			Lang, Hansen, Groux
			10877
			11-30-2025
			School Services of California
			8598
			05-31-2025
			10-31-2020
			01-01-2021
			06-30-2021
			6057283.00000000
			6116122.90000000
			2405775.00000000
			2180273.28000000
			3651509.00000000
			3935849.62000000
			3434390.00000000
			3718730.62000000
			UW
			CREFC
			1359289.44000000
			2.69000000
			2.89550000
			2.53000000
			2.73580000
			F
			F
			03-31-2021
		
		false
		false
		39700000.00000000
		115446.50000000
		.03377000
		.00044400
		115446.50000000
		.00000000
		.00000000
		39700000.00000000
		39700000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		11-25-2020
		37500000.00000000
		120
		12-06-2030
		360
		.03842000
		.03842000
		1
		1
		24
		01-06-2021
		true
		1
		PP
		5
		.00000000
		37500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2030
		.00000000
		.00000000
		
			Appletree Business Park
			2875 Union Road 2929 & 2897 Union Rd, 201 Como Park Blvd
			Cheektowaga
			NY
			14227
			Erie
			OF
			423047
			423047
			1972
			2000
			87500000.00000000
			MAI
			11-10-2020
			87500000.00000000
			11-10-2020
			MAI
			.94900000
			.94890000
			6
			01-06-2023
			N
			Internal Revenue Service
			96150
			12-26-2035
			County of Erie
			78229
			03-31-2024
			Time Warner NY Cable
			54343
			11-30-2023
			10-31-2020
			01-01-2021
			06-30-2021
			8934352.00000000
			8616073.50000000
			3259336.00000000
			3434475.80000000
			5675015.00000000
			5181597.70000000
			5367688.00000000
			4874270.70000000
			UW
			CREFC
			1913316.00000000
			2.03000000
			2.70820000
			1.92000000
			2.54760000
			F
			F
			06-30-2021
		
		false
		false
		37500000.00000000
		120062.50000000
		.03842000
		.00014400
		120062.50000000
		.00000000
		.00000000
		37500000.00000000
		37500000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		12-03-2020
		36000000.00000000
		120
		12-06-2030
		360
		.03720000
		.03720000
		3
		1
		0
		01-06-2021
		true
		1
		WL
		2
		.00000000
		36000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			First Horizon Plaza
			800 S. Gay Street
			Knoxville
			TN
			37929
			Knox
			OF
			457937
			457937
			1978
			52100000.00000000
			MAI
			10-19-2020
			52100000.00000000
			10-19-2020
			MAI
			.82100000
			.79640000
			6
			01-06-2023
			N
			First Horizon Bank (100)
			20826
			09-30-2024
			First Horizon Bank (400)
			18275
			09-30-2024
			First Horizon Bank (500)
			16559
			09-30-2024
			09-30-2020
			01-01-2021
			06-30-2021
			7089750.65000000
			6541862.00000000
			3316437.31000000
			3687093.10000000
			3773313.34000000
			2854768.90000000
			3170996.47000000
			2252451.90000000
			UW
			CREFC
			1993312.44000000
			1.89000000
			1.43220000
			1.59000000
			1.13000000
			F
			F
			06-01-2021
		
		false
		false
		35570360.49000000
		166109.37000000
		.03720000
		.00014400
		113943.72000000
		52165.65000000
		.00000000
		35518194.84000000
		35518194.84000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA
		03-06-2020
		35000000.00000000
		120
		03-06-2030
		0
		.03139000
		.03139000
		3
		1
		120
		04-06-2020
		true
		1
		PP
		3
		91554.17000000
		35000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2029
		.00000000
		.00000000
		
			JW Marriott Nashville
			201 8th Avenue South
			Nashville
			TN
			37203
			Davidson
			LO
			533
			533
			2018
			301000000.00000000
			MAI
			11-10-2020
			301000000.00000000
			11-10-2020
			MAI
			.44100000
			.46100000
			6
			01-06-2023
			N
			09-30-2020
			01-01-2021
			06-30-2021
			94449842.64000000
			46073776.00000000
			66104697.67000000
			38501997.04000000
			28345144.97000000
			7571778.96000000
			24567151.26000000
			5728827.92000000
			UW
			CREFC
			6036907.44000000
			4.81000000
			1.25420000
			4.17000000
			.94900000
			F
			F
		
		false
		false
		35000000.00000000
		94605.97000000
		.03139000
		.00014400
		94605.97000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		11-10-2020
		30500000.00000000
		120
		12-06-2030
		360
		.04585000
		.04585000
		3
		1
		0
		01-06-2021
		true
		1
		WL
		2
		.00000000
		30500000.00000000
		1
		3
		3
		0
		false
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			Vista Oaks Apartments
			225 Aldine Bender Road
			Houston
			TX
			77060
			Harris
			MF
			256
			256
			1977
			2020
			18500000.00000000
			MAI
			10-13-2020
			18500000.00000000
			10-13-2020
			MAI
			.94900000
			6
			01-06-2023
			N
			09-30-2020
			2065502.00000000
			856138.00000000
			1209364.00000000
			1143265.00000000
			UW
			CREFC
			F
		
		
			Oaks at Nassau Apartments
			18100 Nassau Bay Drive
			Houston
			TX
			77058
			Harris
			MF
			162
			162
			1965
			2018
			15700000.00000000
			MAI
			10-13-2020
			15700000.00000000
			10-13-2020
			MAI
			.90700000
			6
			01-06-2023
			N
			09-30-2020
			1534198.00000000
			778163.00000000
			756035.00000000
			715082.00000000
			UW
			CREFC
			F
		
		
			Broadway Village Apartments
			8400 Broadway Boulevard
			Houston
			TX
			77061
			Harris
			MF
			210
			210
			1973
			2020
			11500000.00000000
			MAI
			10-13-2020
			11500000.00000000
			10-13-2020
			MAI
			.96200000
			.93810000
			6
			01-06-2023
			N
			09-30-2020
			01-01-2021
			03-31-2021
			1298236.00000000
			322098.93000000
			578112.00000000
			140632.66000000
			720124.00000000
			181466.27000000
			669508.00000000
			168812.27000000
			UW
			CREFC
			117830.86000000
			1.54010000
			1.43270000
			F
		
		false
		false
		30191081.27000000
		156083.23000000
		.04585000
		.00014400
		119200.26000000
		36882.97000000
		.00000000
		30154198.30000000
		30154198.30000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		0
		08-07-2021
		09-07-2021
		Wells Fargo Bank, N.A.
		06-03-2019
		25000000.00000000
		120
		07-01-2029
		0
		.03740800
		.03740800
		3
		1
		120
		08-01-2019
		true
		1
		A1
		3
		77933.33000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2029
		.00000000
		.00000000
		
			Grand Canal Shoppes
			3327 & 3377 Las Vegas Blvd South
			Las Vegas
			NV
			89109
			Clark
			RT
			759891
			759891
			1999
			2007
			1640000000.00000000
			MAI
			04-03-2019
			1640000000.00000000
			04-03-2019
			MAI
			.93000000
			.82740000
			6
			07-01-2022
			N
			VENETIAN CASINO RESORT
			42185
			12-31-2020
			SHOWROOM SPACE
			38920
			05-31-2029
			MADAME 'TUSSAUD LAS VEGAS
			28000
			07-31-2024
			09-30-2020
			01-01-2021
			03-31-2021
			104029333.67000000
			20725861.00000000
			31007624.49000000
			7565297.44000000
			73021709.18000000
			13160563.56000000
			70997903.16000000
			12654612.06000000
			UW
			CREFC
			7206235.55000000
			2.53000000
			1.82630000
			2.46000000
			1.75610000
			F
			F
			06-30-2021
		
		false
		false
		25000000.00000000
		80531.11000000
		.03740800
		.00015650
		80531.11000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		11-03-2020
		25000000.00000000
		120
		11-06-2030
		0
		.03250000
		.03250000
		3
		1
		120
		12-06-2020
		true
		1
		PP
		3
		67708.33000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			32-42 Broadway
			32-42 Broadway
			New York
			NY
			10004
			New York
			OF
			521573
			521573
			1889
			2019
			243000000.00000000
			MAI
			08-28-2020
			243000000.00000000
			08-28-2020
			MAI
			.90500000
			.89370000
			6
			01-06-2023
			N
			CITY OF NY DEPT CONSUMER AFF,
			54000
			09-30-2027
			CITY OF NY BOARD OF ELECTIONS
			45670
			02-06-2022
			MAGILLA ENTERTAINMENT,LLC
			34206
			09-15-2024
			06-30-2020
			01-01-2021
			03-31-2021
			23169205.91000000
			5948980.63000000
			10872816.60000000
			2754225.56000000
			12296389.31000000
			3194755.07000000
			10952043.50000000
			2858668.57000000
			UW
			CREFC
			1029730.93000000
			2.99000000
			3.10250000
			2.66000000
			2.77610000
			F
			F
			08-01-2021
		
		false
		false
		25000000.00000000
		69965.28000000
		.03250000
		.00014400
		69965.28000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		03-02-2020
		20000000.00000000
		120
		03-06-2030
		360
		.03800000
		.03800000
		3
		1
		60
		04-06-2020
		true
		1
		PP
		5
		63333.33000000
		20000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2030
		01-05-2030
		.00000000
		.00000000
		
			Hotel ZaZa
			5701 Main Street 5701 Fannin Street
			Houston
			TX
			77005
			Harris
			LO
			315
			315
			1925
			2007
			113800000.00000000
			MAI
			01-09-2020
			113800000.00000000
			01-09-2020
			MAI
			.65400000
			.42100000
			6
			X
			10-31-2020
			01-01-2021
			06-30-2021
			35451900.00000000
			20275434.00000000
			27006649.14000000
			15819279.36000000
			8445250.86000000
			4456154.64000000
			7027174.86000000
			3645137.28000000
			UW
			CREFC
			2311666.50000000
			2.52000000
			1.92770000
			2.09000000
			1.57680000
			F
			F
		
		false
		false
		20000000.00000000
		65444.44000000
		.03800000
		.00014400
		65444.44000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		09-25-2020
		19000000.00000000
		120
		10-06-2030
		360
		.04195000
		.04195000
		3
		1
		36
		11-06-2020
		true
		1
		PP
		5
		66420.83000000
		19000000.00000000
		1
		6
		6
		0
		true
		true
		false
		false
		false
		06-05-2030
		.00000000
		.00000000
		
			El Camino Real
			285 & 499 North El Camino Real
			Encinitas
			CA
			92024
			San Diego
			OF
			74124
			74124
			1984
			2019
			47700000.00000000
			MAI
			08-27-2020
			47700000.00000000
			08-27-2020
			MAI
			.88500000
			.87440000
			6
			01-06-2023
			N
			AutomobileClub of Southern California
			8626
			04-01-2027
			Rady's Childrens Hospital
			8306
			01-31-2028
			Sola Salons
			5872
			06-14-2022
			07-31-2020
			01-01-2021
			06-30-2021
			3064117.00000000
			2806929.06000000
			720332.00000000
			633272.75000000
			2343786.00000000
			2173656.31000000
			2225945.00000000
			2055816.31000000
			UW
			CREFC
			1332547.64000000
			1.63120000
			1.54280000
			F
			06-30-2021
		
		
			Galloway Medical Park
			7400, 7500 Southwest 87th Avenue
			Miami
			FL
			33173
			Miami-Dade
			OF
			82753
			82753
			1998
			33200000.00000000
			MAI
			08-31-2020
			33200000.00000000
			08-31-2020
			MAI
			.98700000
			.99780000
			6
			01-06-2023
			N
			Diagnostic Center for Women (Femwell Group)
			14730
			06-30-2024
			South Florida Digest/Gastro Health, P.L.
			13981
			06-30-2024
			Baptist Surgery & Endoscopy Centers, LLC.
			12261
			06-30-2024
			07-31-2020
			01-01-2021
			06-30-2021
			3268291.00000000
			3294075.08000000
			1159286.00000000
			1139935.85000000
			2109005.00000000
			2154139.23000000
			1967580.00000000
			2012714.23000000
			UW
			CREFC
			925084.80000000
			2.32860000
			2.17570000
			F
			06-30-2021
		
		
			Snapper Creek
			7800 Southwest 87th Avenue
			Miami
			FL
			33173
			Miami-Dade
			OF
			58764
			58764
			1989
			21600000.00000000
			MAI
			08-31-2020
			21600000.00000000
			08-31-2020
			MAI
			1.00000000
			1.00000000
			6
			01-06-2023
			N
			South FL Pediatric
			7500
			12-31-2021
			Unique Medical Centers
			6165
			11-30-2024
			FemCare OB-GYN, LLC
			6120
			09-30-2025
			07-31-2020
			01-01-2021
			06-30-2021
			2085016.00000000
			2068691.58000000
			717234.00000000
			674094.03000000
			1367782.00000000
			1394597.55000000
			1274747.00000000
			1301561.55000000
			UW
			CREFC
			601836.92000000
			2.31720000
			2.16260000
			F
			06-30-2021
		
		
			Temecula Medical Center
			27699 Jefferson Avenue
			Temecula
			CA
			92590
			Riverside
			OF
			43425
			43425
			1990
			16300000.00000000
			MAI
			08-26-2020
			16300000.00000000
			08-26-2020
			MAI
			.96000000
			.89650000
			6
			01-06-2023
			N
			Rady's Children's Hospital
			7078
			05-31-2026
			David T. Phan, DDS, Inc.
			3000
			03-31-2031
			Quest Diagnostics
			2922
			08-31-2025
			07-31-2020
			01-01-2021
			06-30-2021
			1450386.00000000
			1036006.58000000
			400367.00000000
			287905.88000000
			1050019.00000000
			748100.70000000
			978953.00000000
			677034.70000000
			UW
			CREFC
			491677.16000000
			1.52150000
			1.37700000
			F
			06-30-2021
		
		
			Activity Medical Center
			8901 Activity Road
			San Diego
			CA
			92126
			San Diego
			OF
			28698
			28698
			1988
			2015
			12350000.00000000
			MAI
			08-26-2020
			12350000.00000000
			08-26-2020
			MAI
			1.00000000
			1.00000000
			6
			01-06-2023
			N
			Peak Diagnostics
			4007
			03-31-2028
			ShareMD Suites
			3057
			03-31-2028
			Sports Medicine Foundation
			2828
			08-31-2031
			07-31-2020
			01-01-2021
			06-30-2021
			1019845.00000000
			982319.56000000
			300601.00000000
			315882.42000000
			719244.00000000
			666437.14000000
			674547.00000000
			621740.14000000
			UW
			CREFC
			344089.12000000
			1.93680000
			1.80690000
			F
			06-30-2021
		
		
			Tri-City Medical Park
			3907 Waring Road
			Oceanside
			CA
			92056
			San Diego
			OF
			10075
			10075
			1985
			2017
			3240000.00000000
			MAI
			08-26-2020
			3240000.00000000
			08-26-2020
			MAI
			1.00000000
			1.00000000
			6
			01-06-2023
			N
			ShareMD Suites
			3262
			10-31-2032
			Tri City Healthcare District
			2460
			03-31-2021
			ENT Associates
			2181
			08-31-2022
			07-31-2020
			01-01-2021
			06-30-2021
			310129.00000000
			330740.22000000
			94306.00000000
			144287.80000000
			215824.00000000
			186452.42000000
			198065.00000000
			168693.42000000
			UW
			CREFC
			90169.04000000
			2.06780000
			1.87090000
			F
			06-30-2021
		
		false
		false
		19000000.00000000
		68634.86000000
		.04195000
		.00014400
		68634.86000000
		.00000000
		.00000000
		19000000.00000000
		19000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		0
		08-07-2021
		09-07-2021
		Societe Generale Financial Corporation
		11-20-2020
		15300000.00000000
		120
		12-01-2030
		0
		.02990000
		.02990000
		3
		1
		120
		01-01-2021
		true
		1
		WL
		3
		.00000000
		15300000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-31-2030
		.00000000
		.00000000
		
			Bayshore Villa Mhc
			3499 East Bayshore Road
			Redwood City
			CA
			94063
			San Mateo
			MH
			143
			143
			1962
			29400000.00000000
			MAI
			11-03-2020
			29400000.00000000
			11-03-2020
			MAI
			.93700000
			.95100000
			6
			01-01-2023
			N
			09-30-2020
			01-01-2021
			06-30-2021
			2332517.85000000
			2338811.60000000
			802007.52000000
			1006472.69000000
			1530510.33000000
			1332338.91000000
			1523360.33000000
			1325188.91000000
			UW
			CREFC
			463823.76000000
			3.30000000
			2.87250000
			3.28000000
			2.85710000
			F
			F
		
		false
		false
		15300000.00000000
		39393.25000000
		.02990000
		.00014400
		39393.25000000
		.00000000
		.00000000
		15300000.00000000
		15300000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA
		10-26-2020
		15000000.00000000
		120
		11-06-2030
		360
		.03322000
		.03322000
		3
		1
		60
		12-06-2020
		true
		1
		PP
		5
		41525.00000000
		15000000.00000000
		1
		3
		3
		0
		true
		true
		true
		false
		false
		01-05-2023
		05-05-2030
		05-05-2030
		.00000000
		.00000000
		
			15535 South State Avenue
			15535 South State Avenue
			Middlefield
			OH
			44062
			Geauga
			IN
			937825
			937825
			1989
			2004
			45400000.00000000
			MAI
			10-01-2020
			45400000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Cabinetworks
			937825
			08-31-2040
			3516391.50000000
			105491.74000000
			3410899.75000000
			3181132.63000000
			UW
			CREFC
			F
			12-01-2020
		
		
			150 Grand Valley Avenue
			150 Grand Valley Avenue
			Orwell
			OH
			44076
			Ashtabula
			IN
			353588
			353588
			1995
			2004
			16550000.00000000
			MAI
			10-01-2020
			16550000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Cabinetworks
			353588
			08-31-2040
			1325784.39000000
			39773.53000000
			1286010.86000000
			1199381.80000000
			UW
			CREFC
			F
			12-01-2020
		
		
			16052 Industrial Parkway
			16052 Industrial Parkway
			Middlefield
			OH
			44062
			Geauga
			IN
			237481
			237481
			1984
			2005
			11500000.00000000
			MAI
			10-01-2020
			11500000.00000000
			10-01-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Cabinetworks
			237481
			08-31-2040
			890439.42000000
			26713.18000000
			863726.23000000
			805543.39000000
			UW
			CREFC
			F
			12-01-2020
		
		false
		false
		15000000.00000000
		42909.17000000
		.03322000
		.00014400
		42909.17000000
		.00000000
		.00000000
		15000000.00000000
		15000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		0
		08-07-2021
		09-07-2021
		Societe Generale Financial Corporation
		11-20-2020
		13730000.00000000
		120
		12-05-2030
		0
		.03355000
		.03355000
		3
		1
		120
		01-05-2021
		true
		1
		WL
		3
		.00000000
		13730000.00000000
		1
		6
		6
		0
		true
		true
		false
		false
		false
		09-04-2030
		.00000000
		.00000000
		
			3421-35 Richmond Street
			3421-35 Richmond Street
			Philadelphia
			PA
			19134
			Philadelphia
			MU
			26
			26
			1950
			2005
			5300000.00000000
			MAI
			10-16-2020
			5300000.00000000
			10-16-2020
			MAI
			.80800000
			6
			01-05-2023
			N
			08-31-2020
			389615.40000000
			49256.57000000
			340358.83000000
			319900.92000000
			UW
			CREFC
			F
			11-10-2020
		
		
			811-15 North 2nd Street
			811-15 North 2nd Street
			Philadelphia
			PA
			19123
			Philadelphia
			MF
			11
			11
			2011
			3850000.00000000
			MAI
			10-16-2020
			3850000.00000000
			10-16-2020
			MAI
			1.00000000
			6
			01-05-2023
			N
			08-31-2020
			253365.00000000
			28175.46000000
			225189.54000000
			222153.54000000
			UW
			CREFC
			F
		
		
			180 Grand Street
			180 Grand Street
			Brooklyn
			NY
			11211
			Kings
			MU
			4
			4
			1910
			3600000.00000000
			MAI
			10-13-2020
			3600000.00000000
			10-13-2020
			MAI
			1.00000000
			6
			01-05-2023
			N
			08-31-2020
			188765.00000000
			30261.75000000
			158503.25000000
			156169.00000000
			UW
			CREFC
			F
			11-10-2020
		
		
			176-178 Grand Street
			176-178 Grand Street
			Brooklyn
			NY
			11211
			Kings
			MU
			3
			3
			1899
			2800000.00000000
			MAI
			10-13-2020
			2800000.00000000
			10-13-2020
			MAI
			1.00000000
			6
			01-05-2023
			N
			08-31-2020
			152771.60000000
			23738.27000000
			129033.33000000
			126688.33000000
			UW
			CREFC
			F
			11-10-2020
		
		
			1706-10 North 2nd Street
			1706-10 North 2nd Street
			Philadelphia
			PA
			19122
			Philadelphia
			MU
			20
			20
			2007
			2350000.00000000
			MAI
			10-16-2020
			2350000.00000000
			10-16-2020
			MAI
			1.00000000
			6
			01-05-2023
			N
			08-31-2020
			190201.20000000
			44382.36000000
			145818.84000000
			140584.67000000
			UW
			CREFC
			F
			11-10-2020
		
		
			190 West Berks Street
			190 West Berks Street
			Philadelphia
			PA
			19122
			Philadelphia
			MF
			10
			10
			1925
			2007
			2300000.00000000
			MAI
			10-16-2020
			2300000.00000000
			10-16-2020
			MAI
			1.00000000
			6
			01-05-2023
			N
			08-31-2020
			154185.00000000
			35217.94000000
			118967.06000000
			115787.06000000
			UW
			CREFC
			F
		
		false
		false
		13730000.00000000
		39666.35000000
		.03355000
		.00014400
		39666.35000000
		.00000000
		.00000000
		13730000.00000000
		13730000.00000000
		09-05-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		0
		08-07-2021
		09-07-2021
		Societe Generale Financial Corporation
		08-21-2020
		13200000.00000000
		120
		09-01-2030
		0
		.03030000
		.03030000
		3
		1
		120
		10-01-2020
		true
		1
		WL
		3
		33330.00000000
		13200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-31-2030
		.00000000
		.00000000
		
			King City SV
			11775-11799 Southwest Queen Elizabeth Avenue
			King City
			OR
			97224
			Washington
			MF
			114
			114
			1986
			2018
			24100000.00000000
			MAI
			07-08-2020
			24100000.00000000
			07-08-2020
			MAI
			.93900000
			6
			01-01-2023
			N
			07-31-2020
			3931002.02000000
			2295559.98000000
			1635442.04000000
			1597936.04000000
			UW
			CREFC
			4.03000000
			3.94000000
			F
			F
		
		false
		false
		13200000.00000000
		34441.00000000
		.03030000
		.00014400
		34441.00000000
		.00000000
		.00000000
		13200000.00000000
		13200000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		0
		08-07-2021
		09-07-2021
		Societe Generale Financial Corporation
		11-24-2020
		13000000.00000000
		120
		12-01-2030
		360
		.02770000
		.02770000
		3
		1
		60
		01-01-2021
		true
		1
		WL
		5
		.00000000
		13000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-31-2022
		07-31-2030
		07-31-2030
		.00000000
		.00000000
		
			Pacifica Plaza
			100 Pacifica
			Irvine
			CA
			92618
			Orange
			OF
			74481
			74481
			1990
			27200000.00000000
			MAI
			10-29-2020
			27200000.00000000
			10-29-2020
			MAI
			.92800000
			.86130000
			6
			01-01-2023
			N
			APPLIED FINANCIAL PLANNING
			5806
			03-31-2026
			USG INSURANCE SERVICES, INC
			5539
			11-30-2022
			CLOSINGMARK HOME LOANS INC
			4610
			05-31-2022
			09-30-2020
			01-01-2021
			06-30-2021
			2413030.93000000
			2209082.00000000
			766558.32000000
			860537.28000000
			1646472.61000000
			1348544.72000000
			1553290.11000000
			1255361.72000000
			UW
			CREFC
			365101.38000000
			2.58000000
			3.69360000
			2.43000000
			3.43840000
			F
			F
			06-30-2021
		
		false
		false
		13000000.00000000
		31008.61000000
		.02770000
		.00014400
		31008.61000000
		.00000000
		.00000000
		13000000.00000000
		13000000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		0
		08-07-2021
		09-07-2021
		Societe Generale Financial Corporation
		11-30-2020
		12000000.00000000
		84
		12-01-2027
		0
		.03655000
		.03655000
		3
		1
		84
		01-01-2021
		true
		1
		WL
		3
		.00000000
		12000000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		11-30-2025
		08-31-2027
		08-31-2027
		.00000000
		.00000000
		
			Parkway Office
			7001A East Parkway
			Sacramento
			CA
			95823
			Sacramento
			OF
			95427
			95427
			1964
			2000
			20640000.00000000
			MAI
			10-05-2020
			20640000.00000000
			10-05-2020
			MAI
			1.00000000
			1.00000000
			6
			X
			County of Sacramento
			95427
			06-30-2027
			08-31-2020
			01-01-2021
			06-30-2021
			1836359.26000000
			1782618.16000000
			487381.92000000
			476513.70000000
			1348977.35000000
			1306104.46000000
			1217024.26000000
			1174151.46000000
			UW
			CREFC
			444691.62000000
			3.03000000
			2.93710000
			2.74000000
			2.64040000
			F
			F
			06-30-2021
		
		false
		false
		12000000.00000000
		37768.33000000
		.03655000
		.00014400
		37768.33000000
		.00000000
		.00000000
		12000000.00000000
		12000000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		02-21-2020
		11500000.00000000
		60
		03-06-2025
		360
		.03850000
		.03850000
		3
		1
		24
		04-06-2020
		true
		1
		PP
		5
		36895.83000000
		11500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2024
		.00000000
		.00000000
		
			Redmond Town Center
			7530 164th Avenue NE
			Redmond
			WA
			98052
			King
			RT
			386415
			386415
			1996
			151000000.00000000
			MAI
			08-04-2020
			151000000.00000000
			08-04-2020
			MAI
			.92900000
			6
			01-06-2023
			N
			iPic Theaters
			38858
			09-30-2025
			Guitar Center
			15393
			05-01-2025
			Haiku Seafood & Sushi Buffet
			11381
			09-30-2021
			15096303.36000000
			4207821.27000000
			10888482.10000000
			10193430.90000000
			UW
			CREFC
			1.91000000
			1.79000000
			F
			F
			12-31-2020
		
		false
		false
		11500000.00000000
		38125.69000000
		.03850000
		.00014400
		38125.69000000
		.00000000
		.00000000
		11500000.00000000
		11500000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA
		11-14-2019
		11375000.00000000
		120
		12-06-2029
		360
		.03544000
		.03544000
		3
		1
		48
		01-06-2020
		true
		1
		PP
		5
		33594.17000000
		11375000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2029
		.00000000
		.00000000
		
			120-280 Shenstone Blvd
			120-280 Shenstone Blvd 7085 White Oak
			Garner
			NC
			27529
			Wake
			RT
			528520
			527874
			2002
			86750000.00000000
			MAI
			10-07-2019
			86750000.00000000
			10-07-2019
			MAI
			.93000000
			.94860000
			6
			12-06-2022
			N
			BJ'S WHOLESALE CLUB (BJ'S WHOLESALE CLUB, INC.)
			115396
			08-31-2023
			KOHL'S #612 (KOHL'S, INC.)
			86584
			01-31-2024
			DICK'S SPORTING GOODS #217 (DICK'S SPORTING GOODS, INC.)
			45624
			01-31-2024
			09-30-2020
			01-01-2021
			06-30-2021
			8072108.86000000
			7722916.00000000
			1699717.33000000
			1589701.79000000
			6372391.53000000
			6133214.21000000
			6016685.65000000
			5770411.21000000
			UW
			CREFC
			2277204.73000000
			1.86000000
			2.69330000
			1.75000000
			2.53400000
			F
			F
			06-30-2021
		
		false
		false
		11375000.00000000
		34713.98000000
		.03544000
		.00014400
		34713.98000000
		.00000000
		.00000000
		11375000.00000000
		11375000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		11-18-2020
		11000000.00000000
		120
		12-06-2030
		0
		.03198000
		.03198000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		11000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2023
		07-05-2030
		07-05-2030
		.00000000
		.00000000
		
			UM Student Housing Portfolio
			1001 South Forest, 543 Church, 515 Walnut 521 Walnut and 1506 Geddes
			Ann Arbor
			MI
			48104
			Washtenaw
			MF
			80
			80
			1960
			25400000.00000000
			MAI
			10-27-2020
			25400000.00000000
			10-27-2020
			MAI
			1.00000000
			1.00000000
			6
			X
			09-30-2020
			01-01-2021
			06-30-2021
			1953552.00000000
			2016849.44000000
			570048.00000000
			668334.19000000
			1383504.00000000
			1348515.25000000
			1357744.00000000
			1322755.25000000
			UW
			CREFC
			356665.88000000
			3.88000000
			3.78090000
			3.81000000
			3.70870000
			F
			F
		
		false
		false
		11000000.00000000
		30292.17000000
		.03198000
		.00014400
		30292.17000000
		.00000000
		.00000000
		11000000.00000000
		11000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		0
		08-07-2021
		09-07-2021
		Argentic Real Estate Finance LLC
		11-13-2020
		11000000.00000000
		120
		12-06-2030
		360
		.04750000
		.04750000
		3
		1
		0
		01-06-2021
		true
		1
		WL
		2
		.00000000
		11000000.00000000
		1
		22
		22
		5
		false
		true
		true
		false
		false
		01-05-2023
		10-05-2030
		10-05-2030
		.00000000
		.00000000
		
			Indian Terrace Villas I-VI
			701-723,702-724 Martz Drive 801-811,813-824,902-932,901-923
			Auburn
			IN
			46706
			De Kalb
			MF
			76
			76
			1990
			3580000.00000000
			MAI
			09-30-2020
			3580000.00000000
			09-30-2020
			MAI
			.98700000
			6
			X
			08-31-2020
			532053.38000000
			252808.32000000
			279245.06000000
			245947.18000000
			UW
			CREFC
			F
		
		
			Fawn Villas I-IV
			100-114, 200-214 N. High Street 300-314, 301-323
			Butler
			IN
			46721
			De Kalb
			MF
			36
			36
			1989
			1530000.00000000
			MAI
			09-30-2020
			1530000.00000000
			09-30-2020
			MAI
			.94400000
			6
			X
			08-31-2020
			242317.00000000
			102432.66000000
			139884.34000000
			124111.66000000
			UW
			CREFC
			F
		
		
			Delta Villas I-IV
			802-824,826-1012 Oakview Drive 902-920,1002-1020
			Delta
			OH
			43515
			Fulton
			MF
			36
			36
			1990
			1340000.00000000
			MAI
			09-29-2020
			1340000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			238081.01000000
			125572.31000000
			112508.70000000
			96736.02000000
			UW
			CREFC
			F
		
		
			Park Ave. Villas I-III
			101-112, 201-210 Park Avenue 301-314
			Antwerp
			OH
			45813
			Paulding
			MF
			36
			36
			1990
			1270000.00000000
			MAI
			09-29-2020
			1270000.00000000
			09-29-2020
			MAI
			.94400000
			1.00000000
			6
			X
			08-31-2020
			07-01-2020
			06-30-2021
			221354.63000000
			2962651.24000000
			118714.17000000
			1490135.46000000
			102640.46000000
			1472515.78000000
			86867.78000000
			1290688.78000000
			UW
			CREFC
			688574.52000000
			2.13850000
			1.87440000
			F
		
		
			Lutz Road Villas I-III
			100-144,101-145 Garden Drive 705-805
			Archbold
			OH
			43502
			Fulton
			MF
			28
			28
			1990
			1100000.00000000
			MAI
			09-29-2020
			1100000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			174619.32000000
			83832.22000000
			90787.10000000
			78519.46000000
			UW
			CREFC
			F
		
		
			Topeka Villas I&II
			214 Morrow Street
			Topeka
			IN
			46571
			Lagrange
			MF
			18
			18
			1998
			850000.00000000
			MAI
			10-02-2020
			850000.00000000
			10-02-2020
			MAI
			.94400000
			6
			X
			08-31-2020
			133784.35000000
			69397.20000000
			64387.15000000
			56500.80000000
			UW
			CREFC
			F
		
		
			Martin House Villas I&II
			301-315, 401-415 Cadillac Street
			Ligonier
			IN
			46767
			Noble
			MF
			18
			18
			1990
			850000.00000000
			MAI
			10-02-2020
			850000.00000000
			10-02-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			132438.06000000
			65333.48000000
			67104.58000000
			59218.24000000
			UW
			CREFC
			F
		
		
			Shipshewana Villas
			265 North State Street
			Shipshewana
			IN
			46565
			Lagrange
			MF
			16
			16
			1999
			700000.00000000
			MAI
			10-02-2020
			700000.00000000
			10-02-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			121074.02000000
			71967.63000000
			49106.39000000
			42096.31000000
			UW
			CREFC
			F
		
		
			LaGrange Villas I&II
			320, 340 West Factory Street
			Lagrange
			IN
			46761
			Lagrange
			MF
			16
			16
			1989
			650000.00000000
			MAI
			10-02-2020
			650000.00000000
			10-02-2020
			MAI
			.93800000
			6
			X
			08-31-2020
			110450.66000000
			58360.73000000
			52089.93000000
			45079.85000000
			UW
			CREFC
			F
		
		
			Crown Point Villas I&II
			200-207, 400-407 Holiday Lane
			Cromwell
			IN
			46732
			Noble
			MF
			16
			16
			1992
			600000.00000000
			MAI
			10-02-2020
			600000.00000000
			10-02-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			111402.40000000
			65053.03000000
			46349.37000000
			39339.29000000
			UW
			CREFC
			F
		
		
			Timber Trace Villas
			1301-1323 Duplex Avenue
			Auburn
			IN
			46706
			De Kalb
			MF
			12
			12
			2003
			600000.00000000
			MAI
			09-30-2020
			600000.00000000
			09-30-2020
			MAI
			.83300000
			6
			X
			08-31-2020
			90278.14000000
			45725.25000000
			44552.89000000
			39295.33000000
			UW
			CREFC
			F
		
		
			Fairmont Villas I&II
			502-504 East Follett Lane
			Fremont
			IN
			46737
			Steuben
			MF
			12
			12
			1993
			530000.00000000
			MAI
			10-02-2020
			530000.00000000
			10-02-2020
			MAI
			.91700000
			6
			X
			08-31-2020
			83662.14000000
			44344.31000000
			39317.83000000
			34060.27000000
			UW
			CREFC
			F
		
		
			Oak Tree Villas
			601-619 W. Warfield
			Garrett
			IN
			46738
			De Kalb
			MF
			12
			12
			1988
			500000.00000000
			MAI
			09-30-2020
			500000.00000000
			09-30-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			80315.24000000
			38237.02000000
			42078.22000000
			36820.66000000
			UW
			CREFC
			F
		
		
			South Oak Villas
			514-532, 534-536 West 2nd Avenue
			Garrett
			IN
			46738
			De Kalb
			MF
			12
			12
			1989
			480000.00000000
			MAI
			09-30-2020
			480000.00000000
			09-30-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			80197.36000000
			44086.84000000
			36110.52000000
			30852.95000000
			UW
			CREFC
			F
		
		
			West Elm Villas
			253-279 Enterprise Avenue
			Wauseon
			OH
			43567
			Fulton
			MF
			12
			12
			1990
			470000.00000000
			MAI
			09-29-2020
			470000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			77700.98000000
			41810.64000000
			35890.34000000
			30632.78000000
			UW
			CREFC
			F
		
		
			Maple Villas
			22158 Maple Court
			Woodburn
			IN
			46797
			Allen
			MF
			8
			8
			1988
			280000.00000000
			MAI
			09-30-2020
			280000.00000000
			09-30-2020
			MAI
			.75000000
			6
			X
			08-31-2020
			53795.57000000
			25895.55000000
			27900.02000000
			24394.98000000
			UW
			CREFC
			F
		
		
			West Unity Villas
			601-607 East Church Street
			West Unity
			OH
			43570
			Williams
			MF
			8
			8
			1990
			290000.00000000
			MAI
			09-29-2020
			290000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			51976.33000000
			27320.81000000
			24655.52000000
			21150.48000000
			UW
			CREFC
			F
		
		
			Shirley Villas
			100 Lee Street
			Shirley
			IN
			47384
			Henry
			MF
			10
			10
			1991
			260000.00000000
			MAI
			09-30-2020
			260000.00000000
			09-30-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			58527.60000000
			39514.94000000
			19012.66000000
			14631.36000000
			UW
			CREFC
			F
		
		
			Schoolstreet Villas
			284 School Street
			Brooklyn
			MI
			49230
			Jackson
			MF
			12
			12
			1993
			330000.00000000
			MAI
			09-29-2020
			330000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			75933.42000000
			58799.37000000
			17134.05000000
			11876.49000000
			UW
			CREFC
			F
		
		
			Riverside Villas
			1001-1023 Park Terrace Boulevard
			Columbia City
			IN
			46725
			Whitley
			MF
			15
			15
			1980
			290000.00000000
			MAI
			10-02-2020
			290000.00000000
			10-02-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			78819.35000000
			59180.80000000
			19638.55000000
			13066.59000000
			UW
			CREFC
			F
		
		
			Ashley Villas
			501-507 South Gonser Avenue
			Ashley
			IN
			46705
			De Kalb
			MF
			4
			4
			1989
			130000.00000000
			MAI
			09-30-2020
			130000.00000000
			09-30-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			25688.90000000
			17245.91000000
			8442.99000000
			6690.47000000
			UW
			CREFC
			F
		
		
			West Side Villas
			515 North Main Street
			Antwerp
			OH
			45813
			Paulding
			MF
			2
			2
			1990
			75000.00000000
			MAI
			09-29-2020
			75000.00000000
			09-29-2020
			MAI
			1.00000000
			6
			X
			08-31-2020
			13157.27000000
			5965.86000000
			7191.41000000
			6315.15000000
			UW
			CREFC
			F
		
		false
		false
		10892121.77000000
		57381.21000000
		.04750000
		.00014400
		44551.80000000
		12829.41000000
		.00000000
		10879292.36000000
		10879292.36000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		0
		08-07-2021
		09-07-2021
		Argentic Real Estate Finance LLC
		03-03-2020
		10800000.00000000
		120
		03-06-2030
		0
		.03690000
		.03690000
		3
		1
		120
		04-06-2020
		true
		1
		WL
		3
		33210.00000000
		10800000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2029
		.00000000
		.00000000
		
			Paramount Town Center
			16230-16280 Paramount Boulevard
			Paramount
			CA
			90723
			Los Angeles
			RT
			57288
			57288
			1986
			18100000.00000000
			MAI
			01-28-2020
			18100000.00000000
			01-28-2020
			MAI
			1.00000000
			.97700000
			6
			01-06-2023
			N
			Ross Dressfor Less
			28125
			01-31-2027
			Wells Fargo
			4562
			06-20-2026
			IHOP
			4536
			01-31-2027
			08-30-2020
			01-01-2021
			06-30-2021
			1475225.02000000
			1526728.00000000
			399923.31000000
			541177.00000000
			1075301.71000000
			985551.00000000
			1042002.31000000
			952252.00000000
			UW
			CREFC
			404055.00000000
			2.66000000
			2.43920000
			2.58000000
			2.35670000
			F
			F
			06-30-2021
		
		false
		false
		10800000.00000000
		34317.00000000
		.03690000
		.00014400
		34317.00000000
		.00000000
		.00000000
		10800000.00000000
		10800000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		03-02-2020
		9500000.00000000
		120
		03-06-2030
		360
		.04200000
		.04200000
		3
		1
		0
		04-06-2020
		true
		1
		WL
		2
		46456.63000000
		9385063.45000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2029
		.00000000
		.00000000
		
			La Quinta Downtown Waco
			911 South 10th Street
			Waco
			TX
			76706
			McLennan
			LO
			118
			118
			2018
			17400000.00000000
			MAI
			02-04-2020
			17400000.00000000
			02-04-2020
			MAI
			.50400000
			.61600000
			6
			01-06-2023
			N
			10-31-2020
			01-01-2021
			06-30-2021
			4031263.00000000
			3211656.26000000
			2166526.00000000
			1661636.29000000
			1864737.00000000
			1550019.97000000
			1703486.00000000
			1421553.72000000
			UW
			CREFC
			557479.56000000
			3.34000000
			2.78040000
			3.06000000
			2.55000000
			F
			F
		
		false
		false
		9278149.45000000
		46456.63000000
		.04200000
		.00014400
		33555.97000000
		12900.66000000
		.00000000
		9265248.79000000
		9265248.79000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		11-04-2020
		8350000.00000000
		120
		11-06-2030
		0
		.03156000
		.03156000
		3
		1
		120
		12-06-2020
		true
		1
		WL
		3
		21960.50000000
		8350000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			375 Warm Springs
			375 East Warm Springs Road
			Las Vegas
			NV
			89119
			Clark
			OF
			68353
			68353
			2002
			2019
			13100000.00000000
			MAI
			09-03-2020
			13100000.00000000
			09-03-2020
			MAI
			.98200000
			1.00000000
			6
			01-06-2023
			N
			State of Nevada (Division of Welfare)
			16669
			12-31-2024
			Dept. of conservation and natural resources
			10658
			06-30-2029
			Assured Partners
			9631
			08-30-2026
			09-30-2020
			01-01-2021
			06-30-2021
			1329889.00000000
			758828.02000000
			367491.00000000
			157371.82000000
			962398.00000000
			601456.20000000
			876273.00000000
			597722.12000000
			UW
			CREFC
			215462.04000000
			3.60000000
			2.79150000
			3.28000000
			2.77410000
			F
			F
			06-30-2021
		
		false
		false
		8350000.00000000
		22692.52000000
		.03156000
		.00054400
		22692.52000000
		.00000000
		.00000000
		8350000.00000000
		8350000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		12-04-2020
		8000000.00000000
		120
		12-06-2030
		0
		.03560000
		.03560000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		8000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2023
		09-05-2030
		09-05-2030
		.00000000
		.00000000
		
			4850 Eucalyptus Ave
			4850 Eucalyptus Avenue
			Chino
			CA
			91710
			San Bernardino
			IN
			86204
			86204
			1998
			16100000.00000000
			MAI
			11-04-2020
			16100000.00000000
			11-04-2020
			MAI
			1.00000000
			1.00000000
			6
			01-06-2023
			N
			Balaji Trading, Inc.
			46204
			11-01-2035
			McFerran Furniture
			40000
			11-01-2032
			10-31-2020
			01-01-2021
			06-30-2021
			1059973.82000000
			985264.00000000
			188176.53000000
			230591.70000000
			871797.29000000
			754672.30000000
			827617.74000000
			710492.30000000
			UW
			CREFC
			288755.50000000
			3.02000000
			2.61350000
			2.87000000
			2.46050000
			F
			F
			06-30-2021
		
		false
		false
		8000000.00000000
		24524.44000000
		.03560000
		.00014400
		24524.44000000
		.00000000
		.00000000
		8000000.00000000
		8000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		0
		08-07-2021
		09-07-2021
		UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York
		08-31-2020
		8000000.00000000
		120
		09-06-2030
		360
		.04148000
		.04148000
		3
		1
		0
		10-06-2020
		true
		1
		WL
		2
		38878.96000000
		7967130.24000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2030
		.00000000
		.00000000
		
			6925 Lake Ellenor Drive
			6925 Lake Ellenor Drive
			Orlando
			FL
			38209
			Orange
			OF
			107391
			107391
			1975
			2015
			11850000.00000000
			MAI
			07-17-2020
			11850000.00000000
			07-17-2020
			MAI
			.96200000
			6
			01-06-2023
			X
			Orlando Medical Institute LLC
			12584
			08-31-2025
			IBTS 1 LLC
			7661
			05-31-2024
			Allied Marketing Insurance Group Inc
			7484
			11-30-2024
			09-30-2020
			1469456.34000000
			551540.20000000
			917916.14000000
			840563.77000000
			UW
			CREFC
			1.97000000
			1.80000000
			F
			F
			11-01-2020
		
		false
		false
		7878078.06000000
		38878.96000000
		.04148000
		.00014400
		28139.62000000
		10739.34000000
		.00000000
		7867338.72000000
		7867338.72000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		1
		08-07-2021
		09-07-2021
		Argentic Real Estate Finance LLC
		12-03-2020
		6750000.00000000
		120
		12-06-2030
		0
		.03375000
		.03375000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		6750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			South Bronx Medical Office
			324-330 East 149th Street
			The Bronx
			NY
			10451
			Bronx
			OF
			40315
			40315
			1931
			1994
			12200000.00000000
			MAI
			11-17-2020
			12200000.00000000
			11-17-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			Acacia Network (Casa de Salud)
			22815
			04-30-2031
			HIP of Greater NY
			17500
			01-31-2033
			10-31-2020
			1233105.00000000
			468176.37000000
			764928.63000000
			743881.37000000
			UW
			CREFC
			3.31000000
			3.22000000
			F
			F
			11-30-2020
		
		false
		false
		6750000.00000000
		19617.19000000
		.03375000
		.00014400
		19617.19000000
		.00000000
		.00000000
		6750000.00000000
		6750000.00000000
		08-06-2021
		1
		false
		19602.66000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		0
		08-07-2021
		09-07-2021
		Argentic Real Estate Finance LLC
		11-05-2020
		6600000.00000000
		120
		11-06-2030
		0
		.04155000
		.04155000
		3
		1
		120
		12-06-2020
		true
		1
		WL
		3
		22852.50000000
		6600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			Upper West Side Mixed-Use
			57 West 86th Street
			New York
			NY
			10024
			New York
			MU
			11036
			11036
			1930
			2017
			11400000.00000000
			MAI
			09-30-2020
			11400000.00000000
			09-30-2020
			MAI
			1.00000000
			1.00000000
			6
			01-06-2023
			N
			JP Morgan Chase & Co.
			3500
			07-31-2024
			08-31-2020
			01-01-2021
			06-30-2021
			1223075.69000000
			1175027.20000000
			519445.32000000
			404858.77000000
			703630.37000000
			770168.43000000
			700105.37000000
			766643.43000000
			UW
			CREFC
			278038.76000000
			2.53000000
			2.77000000
			2.52000000
			2.75730000
			F
			F
			06-30-2021
		
		false
		false
		6600000.00000000
		23614.25000000
		.04155000
		.00014400
		23614.25000000
		.00000000
		.00000000
		6600000.00000000
		6600000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		0
		08-07-2021
		09-07-2021
		Societe Generale Financial Corporation
		12-03-2020
		6264700.00000000
		121
		01-01-2031
		360
		.03480000
		.03480000
		3
		1
		61
		01-01-2021
		true
		1
		WL
		5
		.00000000
		6264700.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		12-31-2022
		09-30-2030
		09-30-2030
		.00000000
		.00000000
		
			2416 Merchant Street
			2416 Merchant Street
			Lexington
			KY
			40511
			Fayette
			IN
			114900
			114900
			1990
			9800000.00000000
			MAI
			11-13-2020
			9800000.00000000
			11-13-2020
			MAI
			1.00000000
			6
			X
			Avon Protection Systems, Inc.
			114900
			01-31-2035
			10-31-2020
			845176.05000000
			224124.40000000
			621051.65000000
			586581.65000000
			UW
			CREFC
			1.84000000
			1.74000000
			F
			F
			12-01-2020
		
		false
		false
		6264700.00000000
		18773.22000000
		.03480000
		.00014400
		18773.22000000
		.00000000
		.00000000
		6264700.00000000
		6264700.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		1
		08-07-2021
		09-07-2021
		Argentic Real Estate Finance LLC
		12-03-2020
		6250000.00000000
		120
		12-06-2030
		0
		.03375000
		.03375000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		6250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2030
		.00000000
		.00000000
		
			4781 Broadway
			4781-4789 Broadway
			New York
			NY
			10034
			New York
			MU
			17726
			17726
			1951
			1969
			13150000.00000000
			MAI
			11-17-2020
			13150000.00000000
			11-17-2020
			MAI
			1.00000000
			6
			01-06-2023
			N
			NY Presbyterian Hospital
			16325
			12-31-2030
			Town Drug
			1401
			04-30-2023
			10-31-2020
			1260796.32000000
			427928.94000000
			832867.38000000
			820208.48000000
			UW
			CREFC
			3.89000000
			3.84000000
			F
			F
			11-30-2020
		
		false
		false
		6250000.00000000
		18164.06000000
		.03375000
		.00014400
		18164.06000000
		.00000000
		.00000000
		6250000.00000000
		6250000.00000000
		08-06-2021
		1
		false
		18150.61000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		10-30-2020
		6100000.00000000
		120
		11-06-2030
		0
		.03060000
		.03060000
		3
		1
		120
		12-06-2020
		true
		1
		WL
		3
		15555.00000000
		6100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			2803 NE Loop 410
			2803 Northeast Interstate 410 Loop
			San Antonio
			TX
			78218
			Bexar
			IN
			74733
			74733
			1983
			2019
			9400000.00000000
			MAI
			09-29-2020
			9400000.00000000
			09-29-2020
			MAI
			1.00000000
			1.00000000
			6
			01-06-2023
			N
			Masmada Activites LLC
			10610
			01-31-2026
			AVIVA San Antonio LLC
			8510
			09-30-2025
			Soldier's Angels
			8000
			03-31-2024
			09-30-2020
			01-01-2021
			06-30-2021
			1002231.00000000
			1135795.54000000
			211266.00000000
			206879.89000000
			790965.00000000
			928915.65000000
			701285.00000000
			839235.65000000
			UW
			CREFC
			189252.50000000
			4.18000000
			4.90830000
			3.71000000
			4.43450000
			F
			F
			06-30-2021
		
		false
		false
		6100000.00000000
		16073.50000000
		.03060000
		.00014400
		16073.50000000
		.00000000
		.00000000
		6100000.00000000
		6100000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		11-19-2020
		5600000.00000000
		120
		12-06-2030
		0
		.03763000
		.03763000
		3
		1
		120
		01-06-2021
		true
		1
		WL
		3
		.00000000
		5600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			7th Street Mixed Use
			410-418 7th Street
			Oakland
			CA
			94607
			Alameda
			MU
			32870
			32870
			1998
			2008
			9240000.00000000
			MAI
			09-16-2020
			9240000.00000000
			09-16-2020
			MAI
			.98500000
			.94500000
			6
			01-06-2023
			N
			Chanco LLC
			8899
			09-14-2024
			Algeria Community Living
			3100
			01-31-2023
			ProActive Solutions
			1820
			01-31-2023
			09-30-2020
			01-01-2021
			06-30-2021
			837930.00000000
			794012.00000000
			335972.00000000
			368807.48000000
			501958.00000000
			425204.52000000
			484872.00000000
			408118.52000000
			UW
			CREFC
			213654.75000000
			2.35000000
			1.99010000
			2.27000000
			1.91020000
			F
			F
			07-01-2021
		
		false
		false
		5600000.00000000
		18146.02000000
		.03763000
		.00014400
		18146.02000000
		.00000000
		.00000000
		5600000.00000000
		5600000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		0
		08-07-2021
		09-07-2021
		Societe Generale Financial Corporation
		03-02-2020
		5500000.00000000
		120
		04-01-2030
		300
		.04180000
		.04180000
		3
		1
		0
		05-01-2020
		true
		1
		WL
		2
		29580.44000000
		5418168.56000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-31-2029
		.00000000
		.00000000
		
			Hampton Inn Alamogordo
			1295 Hamilton Road
			Alamogordo
			NM
			88310
			Otero
			LO
			70
			70
			1999
			2018
			8700000.00000000
			MAI
			11-25-2019
			8700000.00000000
			11-25-2019
			MAI
			.69300000
			6
			01-01-2023
			N
			08-31-2020
			2260688.38000000
			1189631.80000000
			1071056.59000000
			980629.05000000
			UW
			CREFC
			3.02000000
			2.76000000
			F
			F
		
		false
		false
		5333351.85000000
		29580.44000000
		.04180000
		.00014400
		19197.10000000
		10383.34000000
		.00000000
		5322968.51000000
		5322968.51000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		01-24-2020
		5000000.00000000
		120
		02-06-2030
		0
		.03694000
		.03694000
		3
		1
		120
		03-06-2020
		true
		1
		PP
		3
		15391.67000000
		5000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2029
		.00000000
		.00000000
		
			McCarthy Ranch
			15-251 Ranch Drive
			Milpitas
			CA
			95035
			Santa Clara
			RT
			265994
			265994
			1994
			74400000.00000000
			MAI
			12-04-2019
			74400000.00000000
			12-04-2019
			MAI
			.83600000
			.95490000
			6
			01-06-2023
			N
			Best Buy
			51250
			01-31-2025
			Big Al's
			46000
			04-30-2034
			Sportsman's Warehouse
			31610
			08-31-2028
			07-31-2020
			01-01-2021
			06-30-2021
			5379369.00000000
			5188500.88000000
			1576791.00000000
			1626823.28000000
			3802578.00000000
			3561677.60000000
			3549884.00000000
			3308982.60000000
			UW
			CREFC
			2247183.93000000
			2.26000000
			1.58500000
			2.11000000
			1.47250000
			F
			F
			06-30-2021
		
		false
		false
		5000000.00000000
		15904.72000000
		.03694000
		.00015650
		15904.72000000
		.00000000
		.00000000
		5000000.00000000
		5000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		11-05-2020
		4150000.00000000
		120
		11-06-2030
		360
		.03605000
		.03605000
		3
		1
		0
		12-06-2020
		true
		1
		WL
		2
		18879.44000000
		4143587.85000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			Storage Xxtra Hwy 155
			6 Farris Drive
			McDonough
			GA
			30253
			Henry
			SS
			67142
			67142
			2017
			7000000.00000000
			MAI
			10-23-2020
			7000000.00000000
			10-23-2020
			MAI
			.91500000
			.97500000
			6
			01-06-2023
			N
			09-30-2020
			01-01-2021
			06-30-2021
			638031.00000000
			748024.06000000
			263953.00000000
			209914.54000000
			374078.00000000
			538109.52000000
			367364.00000000
			531395.52000000
			UW
			CREFC
			226553.28000000
			1.65000000
			2.37520000
			1.62000000
			2.34560000
			F
			F
		
		false
		false
		4092840.60000000
		18879.44000000
		.03605000
		.00014400
		12705.43000000
		6174.01000000
		.00000000
		4086666.59000000
		4086666.59000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		05-10-2019
		4075000.00000000
		120
		06-06-2029
		0
		.04416000
		.04416000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		14996.00000000
		4075000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-05-2022
		03-05-2029
		03-05-2029
		.00000000
		.00000000
		
			1404 W University
			1402-1404 W. University Avenue
			Gainesville
			FL
			32603
			Alachua
			RT
			9746
			9746
			1952
			2015
			6060000.00000000
			MAI
			11-02-2020
			6060000.00000000
			11-02-2020
			MAI
			1.00000000
			.76920000
			6
			X
			UF DOJO, LLC
			2200
			11-30-2030
			JCG Apparel, LLC
			1881
			08-31-2025
			Just Salad West U Avenue, LLC
			1816
			11-30-2029
			08-31-2020
			01-01-2021
			06-30-2021
			489686.00000000
			408414.64000000
			134139.00000000
			137900.41000000
			355546.00000000
			270514.23000000
			343652.00000000
			258620.23000000
			UW
			CREFC
			182451.38000000
			1.95000000
			1.48270000
			1.88000000
			1.41750000
			F
			F
			06-30-2021
		
		false
		false
		4075000.00000000
		15495.87000000
		.04416000
		.00014400
		15495.87000000
		.00000000
		.00000000
		4075000.00000000
		4075000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		2
		08-07-2021
		09-07-2021
		UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York
		09-01-2020
		4025000.00000000
		120
		09-06-2030
		360
		.03900000
		.03900000
		3
		1
		24
		10-06-2020
		true
		1
		WL
		5
		13081.25000000
		4025000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2030
		.00000000
		.00000000
		
			Big Space Storage
			11847 Spears Road
			Houston
			TX
			77067
			Harris
			SS
			137760
			137760
			2015
			6540000.00000000
			MAI
			07-16-2020
			6540000.00000000
			07-16-2020
			MAI
			.98100000
			6
			01-06-2023
			X
			07-31-2020
			681016.80000000
			245853.30000000
			435163.50000000
			421387.50000000
			UW
			CREFC
			1.91000000
			1.85000000
			F
			F
		
		false
		false
		4025000.00000000
		13517.29000000
		.03900000
		.00014400
		13517.29000000
		.00000000
		.00000000
		4025000.00000000
		4025000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		41
		0
		08-07-2021
		09-07-2021
		Societe Generale Financial Corporation
		11-09-2020
		3625000.00000000
		120
		12-01-2030
		360
		.03750000
		.03750000
		3
		1
		60
		01-01-2021
		true
		1
		WL
		5
		.00000000
		3625000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-31-2022
		08-31-2030
		08-31-2030
		.00000000
		.00000000
		
			Freedom Storage Dallas
			10331 Scyene Road
			Dallas
			TX
			75227
			Dallas
			SS
			71600
			71600
			509
			2003
			6200000.00000000
			MAI
			09-25-2020
			6200000.00000000
			09-25-2020
			MAI
			.94100000
			1.00000000
			6
			01-01-2023
			N
			08-31-2020
			01-01-2021
			06-30-2021
			656329.72000000
			735877.22000000
			327023.82000000
			338858.19000000
			329305.90000000
			397019.03000000
			326792.60000000
			394506.03000000
			UW
			CREFC
			137825.52000000
			1.63000000
			2.88060000
			1.62000000
			2.86240000
			F
			F
		
		false
		false
		3625000.00000000
		11705.73000000
		.03750000
		.00014400
		11705.73000000
		.00000000
		.00000000
		3625000.00000000
		3625000.00000000
		09-01-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		3
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		10-23-2020
		2865000.00000000
		120
		11-06-2030
		360
		.04370000
		.04370000
		3
		1
		0
		12-06-2020
		true
		1
		WL
		2
		14296.07000000
		2861137.31000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-05-2030
		.00000000
		.00000000
		
			Smittys MHP
			820 South Pine Avenue
			Hastings
			NE
			68901
			Adams
			MH
			267
			267
			1965
			6320000.00000000
			MAI
			09-25-2020
			6320000.00000000
			09-25-2020
			MAI
			.55400000
			.56460000
			6
			01-06-2023
			N
			09-30-2020
			01-01-2021
			06-30-2021
			584318.00000000
			588508.40000000
			286606.00000000
			433345.52000000
			297712.00000000
			155162.88000000
			284362.00000000
			141812.88000000
			UW
			CREFC
			171552.84000000
			1.74000000
			.90450000
			1.66000000
			.82660000
			F
			F
		
		false
		false
		2830772.74000000
		14296.07000000
		.04370000
		.00014400
		10652.36000000
		3643.71000000
		.00000000
		2827129.03000000
		2827129.03000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		43
		0
		08-07-2021
		09-07-2021
		Argentic Real Estate Finance LLC
		03-09-2020
		2850000.00000000
		120
		04-06-2030
		360
		.04380000
		.04380000
		3
		1
		60
		05-06-2020
		true
		1
		WL
		5
		10402.50000000
		2850000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2030
		.00000000
		.00000000
		
			Georgetown Square
			1831-1851 West Irving Park Road
			Schaumburg
			IL
			60193
			Cook
			MU
			16189
			16189
			2005
			4340000.00000000
			MAI
			02-14-2020
			4340000.00000000
			02-14-2020
			MAI
			1.00000000
			1.00000000
			6
			01-06-2023
			N
			Anytime Fitness
			5000
			12-31-2022
			Home Dialysis, Inc.
			3000
			01-31-2024
			Eye Boutique, Inc.
			2948
			03-31-2024
			08-31-2020
			01-01-2021
			06-30-2021
			610567.04000000
			592603.68000000
			310019.07000000
			265766.14000000
			300547.97000000
			326837.54000000
			273026.61000000
			299315.54000000
			UW
			CREFC
			126563.74000000
			1.76000000
			2.58240000
			1.60000000
			2.36490000
			F
			F
			06-30-2021
		
		false
		false
		2850000.00000000
		10749.25000000
		.04380000
		.00014400
		10749.25000000
		.00000000
		.00000000
		2850000.00000000
		2850000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		44
		2
		08-07-2021
		09-07-2021
		UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York
		11-06-2020
		2546000.00000000
		84
		11-06-2027
		360
		.04725000
		.04725000
		3
		1
		24
		12-06-2020
		true
		1
		WL
		5
		10024.88000000
		2546000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2027
		.00000000
		.00000000
		
			West Bellfort Self Storage
			9831 West Bellfort St
			Houston
			TX
			77031
			Harris
			SS
			42925
			42925
			2008
			3950000.00000000
			MAI
			09-30-2020
			3950000.00000000
			09-30-2020
			MAI
			.94200000
			1.00000000
			6
			01-06-2023
			X
			09-30-2020
			01-01-2021
			06-30-2021
			422422.80000000
			353654.76000000
			166775.71000000
			174177.50000000
			255647.09000000
			179477.26000000
			251354.59000000
			175184.26000000
			UW
			CREFC
			121969.34000000
			1.61000000
			1.47150000
			1.58000000
			1.43630000
			F
			F
		
		false
		false
		2546000.00000000
		10359.04000000
		.04725000
		.00014400
		10359.04000000
		.00000000
		.00000000
		2546000.00000000
		2546000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		45
		3
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		11-24-2020
		2515000.00000000
		120
		12-06-2030
		360
		.04283000
		.04283000
		3
		1
		0
		01-06-2021
		true
		1
		WL
		2
		.00000000
		2515000.00000000
		1
		2
		2
		0
		false
		true
		false
		false
		false
		08-05-2030
		.00000000
		.00000000
		
			Lake Village Mhp
			604 152nd Street W
			South Sioux City
			NE
			68776
			Dakota
			MH
			132
			132
			1975
			2200000.00000000
			MAI
			10-16-2020
			2200000.00000000
			10-16-2020
			MAI
			.56800000
			6
			01-06-2023
			N
			09-30-2020
			314128.00000000
			196108.00000000
			118020.00000000
			111420.00000000
			UW
			CREFC
			F
		
		
			Sunnyside Village Mhp
			1 D Avenue 8 E Avenue and 11 D Avenue
			Missouri Valley
			IA
			51555
			Harrison
			MH
			67
			67
			1975
			1610000.00000000
			MAI
			10-16-2020
			1610000.00000000
			10-16-2020
			MAI
			.89600000
			6
			01-06-2023
			N
			09-30-2020
			216717.00000000
			102037.00000000
			114681.00000000
			111331.00000000
			UW
			CREFC
			F
		
		false
		false
		2487999.94000000
		12420.92000000
		.04283000
		.00014400
		9176.09000000
		3244.83000000
		.00000000
		2484755.11000000
		2484755.11000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		46
		0
		08-07-2021
		09-07-2021
		Starwood Mortgage Capital LLC
		12-07-2020
		2400000.00000000
		121
		01-06-2031
		360
		.03990000
		.03990000
		3
		1
		61
		01-06-2021
		true
		1
		WL
		5
		.00000000
		2400000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2030
		.00000000
		.00000000
		
			Drive-up Self Storage
			445-453 Hickory Street
			Kearny
			NJ
			07032
			Hudson
			SS
			21524
			21524
			1925
			2000
			4420000.00000000
			MAI
			11-05-2020
			4420000.00000000
			11-05-2020
			MAI
			.87700000
			1.00000000
			6
			01-06-2023
			N
			10-31-2020
			01-01-2021
			06-30-2021
			399726.00000000
			430166.30000000
			182552.00000000
			192751.42000000
			217174.00000000
			237414.88000000
			213153.00000000
			233393.88000000
			UW
			CREFC
			97090.00000000
			1.58000000
			2.44530000
			1.55000000
			2.40390000
			F
			F
		
		false
		false
		2400000.00000000
		8246.00000000
		.03990000
		.00014400
		8246.00000000
		.00000000
		.00000000
		2400000.00000000
		2400000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000



	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 11, the mortgage whole loan was co-originated by Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 2, the mortgage whole loan was co-originated by Citi Real Estate Funding Inc. and Starwood Mortgage Capital LLC.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 4, the mortgage whole loan was co-originated by Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch and Societe Generale Financial Corporation.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 5, the mortgage whole loan was co-originated by Goldman Sachs Bank USA and Bank of America, N.A.
	
	
		Item 2(c)(15)
		Loan Structure Code
		With respect to Asset Numbers 4 and 11, the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari passu notes and one or more subordinate notes. In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		Item 2(d)(28)(i)
		Financials Securitization Date
		With respect to Asset Numbers 16 and 21, the Financials Securitization Date has been left blank as it was not available at the time of securitization.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xxi)
		Most Recent Annual Lease Rollover Review Date
		With respect to each mortgaged loan, the date shown represents the most recent occupancy date.
	
	
		Item 2(e)(3)
		Report Period Beginning Schedule Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in November 2020 (or for loans that do not have a mortgage loan payment due date in November 2020, as of the loan origination date).
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, (iv) the asset representations reviewer fee rate, and (v) the CREFC(R) intellectual property royalty license fee rate.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 
	
	
		Item 2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		Midland Loan Services, a Division of PNC Bank, National Association was truncated to Midland Loan Services to meet EDGAR constraints.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		Wells Fargo Bank, National Association was truncated to Wells Fargo Bank to meet EDGAR constraints.

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

Create E-mail Alert Related Categories

SEC Filings

Sign up for StreetInsider Free!

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

Form 10-D GS Mortgage Securities For: Sep 13

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 GS Mortgage Securities For: Sep 13

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