
Distribution Date:	11/18/25	Benchmark 2020-B22 Mortgage Trust
Determination Date:	11/12/25
Next Distribution Date:	12/17/25
Record Date:	10/31/25	Benchmark 2020-B22 Mortgage Trust
		Series 2020-B22


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	4		Lainie Kaye	cmbs.requests@db.com
Certificate Interest Reconciliation Detail	5		1 Columbus Circle \| New York, NY 10019 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	6		Association
Bond / Collateral Reconciliation - Cash Flows	7		Executive Vice President – Division Head	NoticeAdmin@midlandls.com
Bond / Collateral Reconciliation - Balances	8		10851 Mastin Street, Suite 300 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	9-13	Special Servicer	Rialto Capital Advisors, LLC
Mortgage Loan Detail (Part 1)	14-15		Attention: Liat Heller	liat.heller@rialtocapital.com
			200 S. Biscayne Blvd, Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	16-17
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Principal Prepayment Detail	18		Bank, N.A.
Historical Detail	19		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Delinquency Loan Detail	20		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Collateral Stratification and Historical Detail	21	Operating Advisor & Asset	Pentalpha Surveillance LLC
Specially Serviced Loan Detail - Part 1	22	Representations Reviewer
			Attention: BMARK 2020-B22 Transaction Manager	notices@pentalphasurveillance.com
Specially Serviced Loan Detail - Part 2	23
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Modified Loan Detail	24
		Trust Directing Holder	RREF IV Debt AIV, LP, c/o Rialto Capital Management LLC
Historical Liquidated Loan Detail	25		-
Historical Bond / Collateral Loss Reconciliation Detail	26
Interest Shortfall Detail - Collateral Level	27
Supplemental Notes	28

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

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


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


				Certificate Distribution Detail

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

A-1	08163BBC4	0.509000%	9,763,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	08163BAZ4	1.155000%	3,086,000.00	824,577.63	253,832.84	793.66	0.00	0.00	254,626.50	570,744.79	30.48%	30.00%
A-SB	08163BBD2	1.731000%	15,906,000.00	15,906,000.00	0.00	22,944.40	0.00	0.00	22,944.40	15,906,000.00	30.48%	30.00%
A-4	08163BBE0	1.685000%	132,500,000.00	132,500,000.00	0.00	186,052.08	0.00	0.00	186,052.08	132,500,000.00	30.48%	30.00%
A-5	08163BBA8	1.973000%	380,199,000.00	380,199,000.00	0.00	625,110.52	0.00	0.00	625,110.52	380,199,000.00	30.48%	30.00%
A-M	08163BBG5	2.163000%	69,615,000.00	69,615,000.00	0.00	125,481.04	0.00	0.00	125,481.04	69,615,000.00	21.34%	21.00%
B	08163BBB6	2.257953%	30,941,000.00	30,941,000.00	0.00	58,219.43	0.00	0.00	58,219.43	30,941,000.00	17.27%	17.00%
C	08163BBH3	2.804203%	31,907,000.00	31,907,000.00	0.00	74,561.41	0.00	0.00	74,561.41	31,907,000.00	13.08%	12.88%
D	08163BAL5	2.000000%	22,238,000.00	22,238,000.00	0.00	37,063.33	0.00	0.00	37,063.33	22,238,000.00	10.16%	10.00%
E	08163BAN1	2.000000%	19,338,000.00	19,338,000.00	0.00	32,230.00	0.00	0.00	32,230.00	19,338,000.00	7.62%	7.50%
F	08163BAQ4	2.000000%	22,238,000.00	22,238,000.00	0.00	37,063.33	0.00	0.00	37,063.33	22,238,000.00	4.70%	4.63%
G	08163BAS0	2.000000%	7,735,000.00	7,735,000.00	0.00	12,891.67	0.00	0.00	12,891.67	7,735,000.00	3.68%	3.63%
H*	08163BAU5	2.000000%	28,040,150.00	28,040,150.00	0.00	46,733.58	0.00	0.00	46,733.58	28,040,150.00	0.00%	0.00%
VRR Interest	08163BAX9	3.527953%	40,710,850.00	40,077,985.66	13,359.62	117,827.70	0.00	0.00	131,187.32	40,064,626.04	0.00%	0.00%
S	08163BAW1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	08163BAY7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular Sub Total			814,217,000.00	801,559,713.29	267,192.46	1,376,972.15	0.00	0.00	1,644,164.61	801,292,520.83


X-A	08163BBF7	1.604126%	611,069,000.00	599,044,577.63	0.00	800,785.76	0.00	0.00	800,785.76	598,790,744.79
X-B	08163BAA9	0.992677%	62,848,000.00	62,848,000.00	0.00	51,989.80	0.00	0.00	51,989.80	62,848,000.00
X-D	08163BAC5	1.527953%	41,576,000.00	41,576,000.00	0.00	52,938.47	0.00	0.00	52,938.47	41,576,000.00
X-F	08163BAE1	1.527953%	22,238,000.00	22,238,000.00	0.00	28,315.51	0.00	0.00	28,315.51	22,238,000.00
X-G	08163BAG6	1.527953%	7,735,000.00	7,735,000.00	0.00	9,848.93	0.00	0.00	9,848.93	7,735,000.00

									Certificate Distribution Detail continued to next page




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


				Certificate Distribution Detail

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

X-H	08163BAJ0	1.527953%	28,040,150.00	28,040,150.00	0.00	35,703.35	0.00	0.00	35,703.35	28,040,150.00
Notional Sub Total			773,506,150.00	761,481,727.63	0.00	979,581.82	0.00	0.00	979,581.82	761,227,894.79

Deal Distribution Total					267,192.46	2,356,553.97	0.00	0.00	2,623,746.43

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	08163BBC4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	08163BAZ4	267.19949125	82.25302657	0.25718082	0.00000000	0.00000000	0.00000000	0.00000000	82.51020739	184.94646468
A-SB	08163BBD2	1,000.00000000	0.00000000	1.44249969	0.00000000	0.00000000	0.00000000	0.00000000	1.44249969	1,000.00000000
A-4	08163BBE0	1,000.00000000	0.00000000	1.40416664	0.00000000	0.00000000	0.00000000	0.00000000	1.40416664	1,000.00000000
A-5	08163BBA8	1,000.00000000	0.00000000	1.64416666	0.00000000	0.00000000	0.00000000	0.00000000	1.64416666	1,000.00000000
A-M	08163BBG5	1,000.00000000	0.00000000	1.80250004	0.00000000	0.00000000	0.00000000	0.00000000	1.80250004	1,000.00000000
B	08163BBB6	1,000.00000000	0.00000000	1.88162729	0.00000000	0.00000000	0.00000000	0.00000000	1.88162729	1,000.00000000
C	08163BBH3	1,000.00000000	0.00000000	2.33683549	0.00000000	0.00000000	0.00000000	0.00000000	2.33683549	1,000.00000000
D	08163BAL5	1,000.00000000	0.00000000	1.66666652	0.00000000	0.00000000	0.00000000	0.00000000	1.66666652	1,000.00000000
E	08163BAN1	1,000.00000000	0.00000000	1.66666667	0.00000000	0.00000000	0.00000000	0.00000000	1.66666667	1,000.00000000
F	08163BAQ4	1,000.00000000	0.00000000	1.66666652	0.00000000	0.00000000	0.00000000	0.00000000	1.66666652	1,000.00000000
G	08163BAS0	1,000.00000000	0.00000000	1.66666710	0.00000000	0.00000000	0.00000000	0.00000000	1.66666710	1,000.00000000
H	08163BAU5	1,000.00000000	0.00000000	1.66666655	0.00000000	0.00000000	0.00000000	0.00000000	1.66666655	1,000.00000000
VRR Interest	08163BAX9	984.45465177	0.32815871	2.89425792	0.00000000	0.00000000	0.00000000	0.00000000	3.22241663	984.12649306
S	08163BAW1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	08163BAY7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	08163BBF7	980.32231651	0.00000000	1.31046700	0.00000000	0.00000000	0.00000000	0.00000000	1.31046700	979.90692506
X-B	08163BAA9	1,000.00000000	0.00000000	0.82723078	0.00000000	0.00000000	0.00000000	0.00000000	0.82723078	1,000.00000000
X-D	08163BAC5	1,000.00000000	0.00000000	1.27329397	0.00000000	0.00000000	0.00000000	0.00000000	1.27329397	1,000.00000000
X-F	08163BAE1	1,000.00000000	0.00000000	1.27329391	0.00000000	0.00000000	0.00000000	0.00000000	1.27329391	1,000.00000000
X-G	08163BAG6	1,000.00000000	0.00000000	1.27329412	0.00000000	0.00000000	0.00000000	0.00000000	1.27329412	1,000.00000000
X-H	08163BAJ0	1,000.00000000	0.00000000	1.27329383	0.00000000	0.00000000	0.00000000	0.00000000	1.27329383	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	10/01/25 - 10/30/25	30	0.00	793.66	0.00	793.66	0.00	0.00	0.00	793.66	0.00
A-SB	10/01/25 - 10/30/25	30	0.00	22,944.40	0.00	22,944.40	0.00	0.00	0.00	22,944.40	0.00
A-4	10/01/25 - 10/30/25	30	0.00	186,052.08	0.00	186,052.08	0.00	0.00	0.00	186,052.08	0.00
A-5	10/01/25 - 10/30/25	30	0.00	625,110.52	0.00	625,110.52	0.00	0.00	0.00	625,110.52	0.00
X-A	10/01/25 - 10/30/25	30	0.00	800,785.76	0.00	800,785.76	0.00	0.00	0.00	800,785.76	0.00
X-B	10/01/25 - 10/30/25	30	0.00	51,989.80	0.00	51,989.80	0.00	0.00	0.00	51,989.80	0.00
X-D	10/01/25 - 10/30/25	30	0.00	52,938.47	0.00	52,938.47	0.00	0.00	0.00	52,938.47	0.00
X-F	10/01/25 - 10/30/25	30	0.00	28,315.51	0.00	28,315.51	0.00	0.00	0.00	28,315.51	0.00
X-G	10/01/25 - 10/30/25	30	0.00	9,848.93	0.00	9,848.93	0.00	0.00	0.00	9,848.93	0.00
X-H	10/01/25 - 10/30/25	30	0.00	35,703.35	0.00	35,703.35	0.00	0.00	0.00	35,703.35	0.00
A-M	10/01/25 - 10/30/25	30	0.00	125,481.04	0.00	125,481.04	0.00	0.00	0.00	125,481.04	0.00
B	10/01/25 - 10/30/25	30	0.00	58,219.43	0.00	58,219.43	0.00	0.00	0.00	58,219.43	0.00
C	10/01/25 - 10/30/25	30	0.00	74,561.41	0.00	74,561.41	0.00	0.00	0.00	74,561.41	0.00
D	10/01/25 - 10/30/25	30	0.00	37,063.33	0.00	37,063.33	0.00	0.00	0.00	37,063.33	0.00
E	10/01/25 - 10/30/25	30	0.00	32,230.00	0.00	32,230.00	0.00	0.00	0.00	32,230.00	0.00
F	10/01/25 - 10/30/25	30	0.00	37,063.33	0.00	37,063.33	0.00	0.00	0.00	37,063.33	0.00
G	10/01/25 - 10/30/25	30	0.00	12,891.67	0.00	12,891.67	0.00	0.00	0.00	12,891.67	0.00
H	10/01/25 - 10/30/25	30	0.00	46,733.58	0.00	46,733.58	0.00	0.00	0.00	46,733.58	0.00
VRR Interest	10/01/25 - 10/30/25	30	0.00	117,827.70	0.00	117,827.70	0.00	0.00	0.00	117,827.70	0.00
Totals			0.00	2,356,553.97	0.00	2,356,553.97	0.00	0.00	0.00	2,356,553.97	0.00




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


	Additional Information
		Gain-on-Sale Proceeds Reserve Account Summary
Total Available Distribution Amount (1)	2,623,746.43	Beginning Reserve Account Balance	0.00
		Deposit Amount	0.00
		Withdrawal Amount	0.00
		Ending Reserve Account Balance	0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,368,342.40	Master Servicing Fee	3,188.13
Interest Reductions due to Non recoverability Determination	0.00	Certificate Administrator Fee	6,736.66
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	345.12
ARD Interest	0.00	Operating Advisor Fee	1,518.51
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,368,342.40	Total Fees	11,788.42

Principal		Expenses/Reimbursements
Scheduled Principal	267,192.46	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	267,192.46	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00
		Gain on Sale Proceeds Reserve Account Deposit	0.00

Other		Payments to Certificate holders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,356,553.97
Borrower Option Extension Fees	0.00	Principal Distribution	267,192.46
Gain on Sale Proceeds	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,623,746.43
Total Funds Collected	2,635,534.86	Total Funds Distributed	2,635,534.85
© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		801,559,713.29	801,559,713.29	Beginning Certificate Balance	801,559,713.29
(-) Scheduled Principal Collections		267,192.46	267,192.46	(-) Principal Distributions	267,192.46
(-) 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		801,292,520.83	801,292,520.83	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		801,559,713.29	801,559,713.29	Ending Certificate Balance	801,292,520.83
Ending Actual Collateral Balance		801,292,520.83	801,292,520.83



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.53%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	7,499,999 or less	10	46,908,092.68	5.85%	58	3.8056	2.379363	1.49 or less	3	44,158,660.04	5.51%	60	3.5483	0.701992
7,500,000 to 14,999,999		9	102,840,078.05	12.83%	59	3.5836	2.413916	1.50 to 1.74	2	52,155,036.57	6.51%	62	3.4182	1.527525
15,000,000 to 24,999,999		12	221,713,708.55	27.67%	59	3.2630	3.133252	1.75 to 2.49	7	113,034,661.59	14.11%	59	3.9553	2.060500
25,000,000 to 49,999,999		9	298,830,641.55	37.29%	58	3.4366	3.543108	2.50 to 3.49	24	382,293,662.63	47.71%	60	3.2679	3.016651
	50,000,000 or greater	2	131,000,000.00	16.35%	62	3.4491	6.118855	3.50 and greater	6	209,650,500.00	26.16%	57	3.4246	6.764023
	Totals	42	801,292,520.83	100.00%	59	3.4311	3.637751	Totals	42	801,292,520.83	100.00%	59	3.4311	3.637751
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Arizona	1	3,890,000.00	0.49%	61	3.5760	3.140000
							Industrial	9	72,885,000.00	9.10%	61	3.4800	2.914117
California	4	97,226,042.74	12.13%	61	3.5462	2.941173
							Lodging	4	114,769,085.48	14.32%	52	3.5267	5.032268
Colorado	1	16,737,665.81	2.09%	62	3.5980	1.930000
							Mixed Use	6	173,190,262.40	21.61%	58	3.4169	5.130453
Georgia	2	33,415,988.47	4.17%	62	3.5645	2.786452
							Multi-Family	1	26,000,000.00	3.24%	61	3.7700	2.290000
Illinois	5	15,798,588.76	1.97%	61	3.6201	2.711600
							Office	12	304,303,131.23	37.98%	61	3.3327	2.406058
Michigan	2	6,510,000.00	0.81%	61	3.5760	3.140000
							Retail	5	86,973,172.62	10.85%	61	3.5217	4.299314
Missouri	1	12,697,672.62	1.58%	62	4.2780	2.310000
							Self Storage	6	23,171,869.18	2.89%	62	3.4821	3.054475
Nevada	2	75,000,000.00	9.36%	52	3.5580	5.520000
							Totals	43	801,292,520.83	100.00%	59	3.4311	3.637751
New Jersey	1	3,924,895.02	0.49%	61	3.7400	1.620000

New York	11	301,199,273.93	37.59%	59	3.2934	2.561082

Ohio	3	15,000,000.00	1.87%	60	3.3220	3.200000

Pennsylvania	3	59,865,141.55	7.47%	62	3.3957	1.815417

Tennessee	1	20,000,000.00	2.50%	52	3.1390	5.390000

Texas	2	23,292,365.90	2.91%	54	3.8980	2.727729

Utah	2	98,650,500.00	12.31%	61	3.3770	8.444771

Virginia	1	12,500,000.00	1.56%	61	3.0600	3.400000

Washington	1	5,584,386.11	0.70%	61	4.4640	0.600000

Totals	43	801,292,520.83	100.00%	59	3.4311	3.637751


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	3.2999% or less	11	210,750,000.00	26.30%	59	2.9930	3.183998	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.3000% to 4.2499%	27	547,161,138.94	68.28%	59	3.5170	3.956395	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.2500% or greater	4	43,381,381.89	5.41%	61	4.4759	1.823128	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	42	801,292,520.83	100.00%	59	3.4311	3.637751	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	42	801,292,520.83	100.00%	59	3.4311	3.637751
								Totals	42	801,292,520.83	100.00%	59	3.4311	3.637751
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	110 months or less	42	801,292,520.83	100.00%	59	3.4311	3.637751	Interest Only	26	620,160,500.00	77.40%	59	3.3330	4.144239
111 months to 118 months		0	0.00	0.00%	0	0.0000	0.000000	120 months or less	0	0.00	0.00%	0	0.0000	0.000000
	119 months or more	0	0.00	0.00%	0	0.0000	0.000000	121 months to 240 months	1	3,924,895.02	0.49%	61	3.7400	1.620000
	Totals	42	801,292,520.83	100.00%	59	3.4311	3.637751	241 months or more	15	177,207,125.81	22.12%	60	3.7677	1.909918
								Totals	42	801,292,520.83	100.00%	59	3.4311	3.637751
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

12 months or less

797,367,625.81

99.51%

3.4296

3.647683

No outstanding loans in this group

13 months to 24 months

3,924,895.02

0.49%

3.7400

1.620000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

801,292,520.83

100.00%

3.4311

3.637751

(1)

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

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

(2)

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

(3)

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

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

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

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

Page 13 of 28


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1A2-5	30506585	OF	New York	NY	Actual/360	2.692%	46,363.94	0.00	0.00	N/A	12/06/30	--	20,000,000.00	20,000,000.00	11/06/25
1A2-6	30506586				Actual/360	2.692%	46,363.94	0.00	0.00	N/A	12/06/30	--	20,000,000.00	20,000,000.00	11/06/25
1A2-7	30506587				Actual/360	2.692%	46,363.94	0.00	0.00	N/A	12/06/30	--	20,000,000.00	20,000,000.00	11/06/25
1A4-4	30319101				Actual/360	2.692%	46,363.94	0.00	0.00	N/A	12/06/30	--	20,000,000.00	20,000,000.00	11/06/25
2A13-6	30319102	LO	Las Vegas	NV	Actual/360	3.558%	122,553.33	0.00	0.00	03/05/30	03/05/32	--	40,000,000.00	40,000,000.00	11/05/25
2A15-7	30319103				Actual/360	3.558%	107,234.17	0.00	0.00	03/05/30	03/05/32	--	35,000,000.00	35,000,000.00	11/05/25
3A1	30506623	OF	New York	NY	Actual/360	3.510%	214,597.50	0.00	0.00	N/A	01/06/31	--	71,000,000.00	71,000,000.00	11/06/25
4A1	30506618	MU	Farmington	UT	Actual/360	3.377%	174,478.33	0.00	0.00	N/A	12/05/30	--	60,000,000.00	60,000,000.00	11/05/25
5A1	30506614	OF	Various	PA	Actual/360	3.392%	141,109.75	80,409.14	0.00	N/A	01/01/31	--	48,310,550.69	48,230,141.55	11/01/25
6	30506632	RT	Riverton	UT	Actual/360	3.377%	112,394.58	0.00	0.00	N/A	12/05/30	--	38,650,500.00	38,650,500.00	11/05/25
7A3	30506420	MU	New York	NY	Actual/360	3.680%	63,377.78	0.00	0.00	N/A	03/01/30	--	20,000,000.00	20,000,000.00	11/01/25
7A4	30506421				Actual/360	3.680%	39,611.11	0.00	0.00	N/A	03/01/30	--	12,500,000.00	12,500,000.00	11/01/25
8A7	30318940	MU	McClellan	CA	Actual/360	3.309%	46,730.43	0.00	0.00	N/A	12/11/30	--	16,400,000.00	16,400,000.00	11/11/25
8A8	30318941				Actual/360	3.309%	45,590.67	0.00	0.00	N/A	12/11/30	--	16,000,000.00	16,000,000.00	11/11/25
9	30506594	OF	San Francisco	CA	Actual/360	3.276%	90,977.25	0.00	0.00	N/A	01/06/31	--	32,250,000.00	32,250,000.00	11/06/25
10A1-5-A	30319104	MU	New York	NY	Actual/360	3.160%	68,027.78	0.00	0.00	N/A	03/06/30	--	25,000,000.00	25,000,000.00	11/06/25
10A1-5-C	30319105				Actual/360	3.160%	13,605.56	0.00	0.00	N/A	03/06/30	--	5,000,000.00	5,000,000.00	11/06/25
11	30506608	IN	Port Wentworth	GA	Actual/360	3.557%	87,907.30	0.00	0.00	N/A	01/01/31	--	28,700,000.00	28,700,000.00	11/01/25
12	30506572	MF	Brooklyn	NY	Actual/360	3.770%	84,406.11	0.00	0.00	N/A	12/06/30	--	26,000,000.00	26,000,000.00	11/06/25
13A2-2	30506681	OF	New York	NY	Actual/360	3.250%	69,965.28	0.00	0.00	N/A	11/06/30	--	25,000,000.00	25,000,000.00	11/06/25
14	30319107	OF	Valencia	CA	Actual/360	4.600%	85,603.22	34,868.21	0.00	N/A	12/06/30	--	21,610,910.95	21,576,042.74	11/06/25
15A5	30506527	LO	Nashville	TN	Actual/360	3.139%	54,060.56	0.00	0.00	N/A	03/06/30	--	20,000,000.00	20,000,000.00	11/06/25
16A1-2	30506634	LO	Houston	TX	Actual/360	3.800%	32,390.90	14,204.83	0.00	N/A	03/06/30	--	9,898,747.57	9,884,542.74	11/06/25
16A1-3	30506635				Actual/360	3.800%	16,195.45	7,102.42	0.00	N/A	03/06/30	--	4,949,373.75	4,942,271.33	11/06/25
16A1-4	30506636				Actual/360	3.800%	11,336.82	4,971.69	0.00	N/A	03/06/30	--	3,464,561.62	3,459,589.93	11/06/25
16A2-2	30506637				Actual/360	3.800%	4,858.64	2,130.72	0.00	N/A	03/06/30	--	1,484,812.12	1,482,681.40	11/06/25
17	30530110	OF	Aurora	CO	Actual/360	3.598%	51,957.49	32,131.11	0.00	N/A	01/06/31	--	16,769,796.92	16,737,665.81	11/06/25
18	30506580	RT	New York	NY	Actual/360	3.450%	47,533.33	0.00	0.00	N/A	12/06/30	--	16,000,000.00	16,000,000.00	11/06/25




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
19A3	30319074	IN	Various	OH	Actual/360	3.322%	42,909.17	0.00	0.00	N/A	11/06/30	--	15,000,000.00	15,000,000.00	11/06/25
20	30506619	MU	New York	NY	Actual/360	3.721%	43,576.78	25,643.95	0.00	N/A	12/01/30	--	13,599,917.88	13,574,273.93	11/01/25
21	30506649	RT	Maplewood	MO	Actual/360	4.278%	46,855.83	21,640.80	0.00	N/A	01/01/31	--	12,719,313.42	12,697,672.62	11/01/25
22	30506547	RT	Hampton	VA	Actual/360	3.060%	32,937.50	0.00	0.00	N/A	12/01/30	--	12,500,000.00	12,500,000.00	11/01/25
23	30506592	IN	Denver	PA	Actual/360	3.411%	34,174.90	0.00	0.00	N/A	01/06/31	--	11,635,000.00	11,635,000.00	11/06/25
24	30506622	SS	Salinas	CA	Actual/360	2.970%	28,132.50	0.00	0.00	N/A	01/06/31	--	11,000,000.00	11,000,000.00	11/06/25
25	30506609	IN	Various	Various	Actual/360	3.576%	32,025.07	0.00	0.00	N/A	12/06/30	--	10,400,000.00	10,400,000.00	11/06/25
26	30506502	SS	Various	IL	Actual/360	3.740%	27,896.89	13,547.44	0.00	N/A	12/06/30	--	8,662,136.20	8,648,588.76	11/06/25
27	30506621	IN	Chicago Heights	IL	Actual/360	3.475%	21,395.38	0.00	0.00	N/A	01/06/31	--	7,150,000.00	7,150,000.00	11/06/25
28	30506566	RT	Brooklyn	NY	Actual/360	3.930%	24,112.19	0.00	0.00	N/A	12/06/30	--	7,125,000.00	7,125,000.00	11/06/25
29	30506550	OF	Seattle	WA	Actual/360	4.464%	21,493.63	7,089.04	0.00	N/A	12/06/30	--	5,591,475.15	5,584,386.11	11/06/25
30	30506548	MU	Hinesville	GA	Actual/360	3.610%	14,683.72	7,575.92	0.00	N/A	12/06/30	--	4,723,564.39	4,715,988.47	11/06/25
31	30506509	OF	Piscataway	NJ	Actual/360	3.740%	12,673.96	10,437.46	0.00	N/A	12/06/30	--	3,935,332.48	3,924,895.02	11/06/25
32	30506604	SS	Houston	TX	Actual/360	4.448%	13,515.78	5,439.73	0.00	N/A	01/06/31	--	3,528,720.15	3,523,280.42	11/06/25
Totals							2,368,342.40	267,192.46	0.00				801,559,713.29	801,292,520.83
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A2-5	103,878,419.00	110,240,657.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A2-6	103,878,419.00	110,240,657.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A2-7	103,878,419.00	110,240,657.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A4-4	103,878,419.00	110,240,657.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A13-6	758,127,002.00	632,225,678.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A15-7	758,127,002.00	632,225,678.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1	13,778,325.96	13,906,584.01	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A1	21,838,566.30	5,401,362.21	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A1	9,995,605.89	8,532,310.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	7,230,698.28	7,807,179.44	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A3	9,444,308.36	9,712,574.59	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A4	9,444,308.36	9,712,574.59	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A7	43,752,902.98	43,547,145.17	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A8	43,752,902.98	43,547,145.17	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,478,402.35	3,300,289.45	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10A1-5-A	46,467,367.55	55,150,551.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10A1-5-C	46,467,367.55	55,150,551.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,784,981.62	709,418.09	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,942,899.27	2,293,771.63	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13A2-2	9,602,344.45	7,141,344.48	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,989,287.06	2,712,428.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15A5	36,487,737.20	36,358,957.80	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16A1-2	9,714,006.36	9,924,867.91	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16A1-3	9,714,006.36	9,924,867.91	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16A1-4	9,714,006.36	9,924,867.91	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16A2-2	9,714,006.36	9,924,867.91	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,999,877.76	2,137,061.21	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,312,507.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
19A3	5,796,145.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	490,049.25	(377,612.68)	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,670,186.81	1,934,806.98	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,304,494.76	1,392,015.78	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,223,969.61	1,251,358.17	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,155,807.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,169,137.59	1,190,109.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,169,237.83	585,734.97	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	647,714.75	662,021.26	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	699,017.07	732,179.56	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	242,799.03	212,631.49	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	775,122.61	861,250.74	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	533,824.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	496,121.87	513,083.66	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	2,301,767,724.63	2,061,192,284.63				0.00	0.00	0.00	0.00	0.00	0.00




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


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




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
11/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.431101%	3.414023%	59
10/20/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	3,250,000.00	3.431227%	3.414148%	60
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.433695%	3.416624%	61
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.433805%	3.416734%	62
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.433915%	3.416844%	63
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.434033%	3.416961%	64
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.434142%	3.417069%	65
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.434259%	3.417185%	66
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.434367%	3.417293%	67
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.434500%	3.417425%	68
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.434607%	3.417531%	69
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.434713%	3.417637%	70
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 20 of 28


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		142,269,085	142,269,085		0		0
> 60 Months		659,023,435	659,023,435		0		0




Historical Delinquency Information

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

Nov-25	801,292,521	801,292,521	0	0	0		0
Oct-25	801,559,713	801,559,713	0	0	0		0
Sep-25	805,265,016	805,265,016	0	0	0		0
Aug-25	805,502,191	805,502,191	0	0	0		0
Jul-25	805,738,590	805,738,590	0	0	0		0
Jun-25	805,989,088	805,989,088	0	0	0		0
May-25	806,223,895	806,223,895	0	0	0		0
Apr-25	806,472,857	806,472,857	0	0	0		0
Mar-25	806,706,082	806,706,082	0	0	0		0
Feb-25	806,983,475	806,983,475	0	0	0		0
Jan-25	807,215,028	807,215,028	0	0	0		0
Dec-24	807,445,824	807,445,824	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


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




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


					Specially Serviced Loan Detail - Part 2

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




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


				Modified Loan Detail

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

Note: Please refer to Servicer Reports for modification comments.




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


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




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


			Historical Bond / Collateral Loss Reconciliation Detail

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




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

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

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

Page 27 of 28


	Supplemental Notes
	None




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

Benchmark 2020-B22 Mortgage Trust 10-D