
Distribution Date:	11/18/25	Benchmark 2020-B21 Mortgage Trust
Determination Date:	11/12/25
Next Distribution Date:	12/17/25
Record Date:	10/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2020-B21


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

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

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


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


				Certificate Distribution Detail

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

A-1	08163LAA7	0.537300%	11,511,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	08163LAC3	1.737600%	46,719,000.00	17,638,818.14	301,296.11	25,541.01	0.00	0.00	326,837.12	17,337,522.03	31.24%	30.00%
A-4	08163LAE9	1.704400%	216,500,000.00	216,500,000.00	0.00	307,502.17	0.00	0.00	307,502.17	216,500,000.00	31.24%	30.00%
A-5	08163LAG4	1.977500%	423,991,000.00	423,991,000.00	0.00	698,701.84	0.00	0.00	698,701.84	423,991,000.00	31.24%	30.00%
A-AB	08163LAJ8	1.797500%	21,966,000.00	21,966,000.00	0.00	32,903.24	0.00	0.00	32,903.24	21,966,000.00	31.24%	30.00%
A-S	08163LAQ2	2.254300%	99,095,000.00	99,095,000.00	0.00	186,158.22	0.00	0.00	186,158.22	99,095,000.00	21.22%	20.38%
B	08163LAS8	2.458400%	56,625,000.00	56,625,000.00	0.00	116,005.75	0.00	0.00	116,005.75	56,625,000.00	15.49%	14.88%
C	08163LAU3	3.439984%	42,469,000.00	42,469,000.00	0.00	121,743.91	0.00	0.00	121,743.91	42,469,000.00	11.19%	10.75%
D	08163LBC2	2.000000%	25,739,000.00	25,739,000.00	0.00	42,898.33	0.00	0.00	42,898.33	25,739,000.00	8.59%	8.25%
E	08163LBE8	2.000000%	20,591,000.00	20,591,000.00	0.00	34,318.33	0.00	0.00	34,318.33	20,591,000.00	6.51%	6.25%
F	08163LBG3	2.000000%	18,017,000.00	18,017,000.00	0.00	30,028.33	0.00	0.00	30,028.33	18,017,000.00	4.69%	4.50%
G	08163LBJ7	2.000000%	10,296,000.00	10,296,000.00	0.00	17,160.00	0.00	0.00	17,160.00	10,296,000.00	3.64%	3.50%
H*	08163LBL2	2.000000%	36,034,836.00	36,034,836.00	0.00	48,943.34	0.00	0.00	48,943.34	36,034,836.00	0.00%	0.00%
R	08163LBN8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	08163LBS7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Certificates	08163LBQ1	3.451784%	24,808,000.00	23,829,919.97	7,259.99	68,278.63	0.00	0.00	75,538.62	23,822,659.98	0.00%	0.00%
RR interest	N/A	3.451784%	29,379,045.00	28,220,746.99	8,597.70	80,859.44	0.00	0.00	89,457.14	28,212,149.29	0.00%	0.00%
Regular SubTotal			1,083,740,881.00	1,041,013,321.10	317,153.80	1,811,042.54	0.00	0.00	2,128,196.34	1,040,696,167.30


X-A	08163LAL3	1.525468%	819,782,000.00	779,190,818.14	0.00	990,525.70	0.00	0.00	990,525.70	778,889,522.03
X-B	08163LAN9	0.572704%	99,094,000.00	99,094,000.00	0.00	47,292.93	0.00	0.00	47,292.93	99,094,000.00
X-D	08163LBU2	1.451784%	46,330,000.00	46,330,000.00	0.00	56,050.97	0.00	0.00	56,050.97	46,330,000.00
X-F	08163LAW9	1.451784%	18,017,000.00	18,017,000.00	0.00	21,797.33	0.00	0.00	21,797.33	18,017,000.00

									Certificate Distribution Detail continued to next page




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


				Certificate Distribution Detail

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

X-G	08163LAY5	1.451784%	10,296,000.00	10,296,000.00	0.00	12,456.31	0.00	0.00	12,456.31	10,296,000.00
X-H	08163LBA6	1.451784%	36,034,836.00	36,034,836.00	0.00	43,595.67	0.00	0.00	43,595.67	36,034,836.00
Notional SubTotal			1,029,553,836.00	988,962,654.14	0.00	1,171,718.91	0.00	0.00	1,171,718.91	988,661,358.03

Deal Distribution Total					317,153.80	2,982,761.45	0.00	0.00	3,299,915.25

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	08163LAA7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	08163LAC3	377.55127764	6.44911299	0.54669428	0.00000000	0.00000000	0.00000000	0.00000000	6.99580727	371.10216464
A-4	08163LAE9	1,000.00000000	0.00000000	1.42033335	0.00000000	0.00000000	0.00000000	0.00000000	1.42033335	1,000.00000000
A-5	08163LAG4	1,000.00000000	0.00000000	1.64791668	0.00000000	0.00000000	0.00000000	0.00000000	1.64791668	1,000.00000000
A-AB	08163LAJ8	1,000.00000000	0.00000000	1.49791678	0.00000000	0.00000000	0.00000000	0.00000000	1.49791678	1,000.00000000
A-S	08163LAQ2	1,000.00000000	0.00000000	1.87858338	0.00000000	0.00000000	0.00000000	0.00000000	1.87858338	1,000.00000000
B	08163LAS8	1,000.00000000	0.00000000	2.04866667	0.00000000	0.00000000	0.00000000	0.00000000	2.04866667	1,000.00000000
C	08163LAU3	1,000.00000000	0.00000000	2.86665356	0.00000000	0.00000000	0.00000000	0.00000000	2.86665356	1,000.00000000
D	08163LBC2	1,000.00000000	0.00000000	1.66666654	0.00000000	0.00000000	0.00000000	0.00000000	1.66666654	1,000.00000000
E	08163LBE8	1,000.00000000	0.00000000	1.66666650	0.00000000	0.00000000	0.00000000	0.00000000	1.66666650	1,000.00000000
F	08163LBG3	1,000.00000000	0.00000000	1.66666648	0.00000000	0.00000000	0.00000000	0.00000000	1.66666648	1,000.00000000
G	08163LBJ7	1,000.00000000	0.00000000	1.66666667	0.00000000	0.00000000	0.00000000	0.00000000	1.66666667	1,000.00000000
H	08163LBL2	1,000.00000000	0.00000000	1.35822292	0.30844375	1.36759218	0.00000000	0.00000000	1.35822292	1,000.00000000
R	08163LBN8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	08163LBS7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Certificates	08163LBQ1	960.57400718	0.29264713	2.75228273	0.01079571	0.04820179	0.00000000	0.00000000	3.04492986	960.28136005
RR interest	N/A	960.57400743	0.29264736	2.75228279	0.01079579	0.04820204	0.00000000	0.00000000	3.04493015	960.28136006

Notional Certificates
X-A	08163LAL3	950.48539507	0.00000000	1.20827940	0.00000000	0.00000000	0.00000000	0.00000000	1.20827940	950.11786308
X-B	08163LAN9	1,000.00000000	0.00000000	0.47725321	0.00000000	0.00000000	0.00000000	0.00000000	0.47725321	1,000.00000000
X-D	08163LBU2	1,000.00000000	0.00000000	1.20982020	0.00000000	0.00000000	0.00000000	0.00000000	1.20982020	1,000.00000000
X-F	08163LAW9	1,000.00000000	0.00000000	1.20982017	0.00000000	0.00000000	0.00000000	0.00000000	1.20982017	1,000.00000000
X-G	08163LAY5	1,000.00000000	0.00000000	1.20982032	0.00000000	0.00000000	0.00000000	0.00000000	1.20982032	1,000.00000000
X-H	08163LBA6	1,000.00000000	0.00000000	1.20982013	0.00000000	0.00000000	0.00000000	0.00000000	1.20982013	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	25,541.01	0.00	25,541.01	0.00	0.00	0.00	25,541.01	0.00
A-4	10/01/25 - 10/30/25	30	0.00	307,502.17	0.00	307,502.17	0.00	0.00	0.00	307,502.17	0.00
A-5	10/01/25 - 10/30/25	30	0.00	698,701.84	0.00	698,701.84	0.00	0.00	0.00	698,701.84	0.00
A-AB	10/01/25 - 10/30/25	30	0.00	32,903.24	0.00	32,903.24	0.00	0.00	0.00	32,903.24	0.00
X-A	10/01/25 - 10/30/25	30	0.00	990,525.70	0.00	990,525.70	0.00	0.00	0.00	990,525.70	0.00
X-B	10/01/25 - 10/30/25	30	0.00	47,292.93	0.00	47,292.93	0.00	0.00	0.00	47,292.93	0.00
X-D	10/01/25 - 10/30/25	30	0.00	56,050.97	0.00	56,050.97	0.00	0.00	0.00	56,050.97	0.00
X-F	10/01/25 - 10/30/25	30	0.00	21,797.33	0.00	21,797.33	0.00	0.00	0.00	21,797.33	0.00
X-G	10/01/25 - 10/30/25	30	0.00	12,456.31	0.00	12,456.31	0.00	0.00	0.00	12,456.31	0.00
X-H	10/01/25 - 10/30/25	30	0.00	43,595.67	0.00	43,595.67	0.00	0.00	0.00	43,595.67	0.00
A-S	10/01/25 - 10/30/25	30	0.00	186,158.22	0.00	186,158.22	0.00	0.00	0.00	186,158.22	0.00
B	10/01/25 - 10/30/25	30	0.00	116,005.75	0.00	116,005.75	0.00	0.00	0.00	116,005.75	0.00
C	10/01/25 - 10/30/25	30	0.00	121,743.91	0.00	121,743.91	0.00	0.00	0.00	121,743.91	0.00
D	10/01/25 - 10/30/25	30	0.00	42,898.33	0.00	42,898.33	0.00	0.00	0.00	42,898.33	0.00
E	10/01/25 - 10/30/25	30	0.00	34,318.33	0.00	34,318.33	0.00	0.00	0.00	34,318.33	0.00
F	10/01/25 - 10/30/25	30	0.00	30,028.33	0.00	30,028.33	0.00	0.00	0.00	30,028.33	0.00
G	10/01/25 - 10/30/25	30	0.00	17,160.00	0.00	17,160.00	0.00	0.00	0.00	17,160.00	0.00
H	10/01/25 - 10/30/25	30	38,102.73	60,058.06	0.00	60,058.06	11,114.72	0.00	0.00	48,943.34	49,280.96
RR
	10/01/25 - 10/30/25	30	925.31	68,546.45	0.00	68,546.45	267.82	0.00	0.00	68,278.63	1,195.79
Certificates
RR interest	10/01/25 - 10/30/25	30	1,095.81	81,176.61	0.00	81,176.61	317.17	0.00	0.00	80,859.44	1,416.13
Totals			40,123.85	2,994,461.16	0.00	2,994,461.16	11,699.71	0.00	0.00	2,982,761.45	51,892.88




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


	Additional Information

Total Available Distribution Amount (1)	3,299,915.25
Non-VRR Available Funds	3,134,919.48
VRR Available Funds	164,995.77
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,008,193.53	Master Servicing Fee	5,341.80
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,373.60
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	448.21
ARD Interest	0.00	Operating Advisor Fee	1,362.57
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	206.18
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,008,193.53	Total Fees	13,732.36

Principal		Expenses/Reimbursements
Scheduled Principal	317,153.80	Reimbursement for Interest on Advances	124.34
Unscheduled Principal Collections		ASER Amount	8,075.37
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	3,500.00
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	317,153.80	Total Expenses/Reimbursements	11,699.71

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,982,761.45
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	317,153.80
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,299,915.25
Total Funds Collected	3,325,347.33	Total Funds Distributed	3,325,347.32

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,041,013,321.11	1,041,013,321.11	Beginning Certificate Balance	1,041,013,321.10
(-) Scheduled Principal Collections		317,153.80	317,153.80	(-) Principal Distributions	317,153.80
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		1,040,696,167.31	1,040,696,167.31	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,041,013,321.11	1,041,013,321.11	Ending Certificate Balance	1,040,696,167.30
Ending Actual Collateral Balance		1,040,696,167.31	1,040,696,167.31



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.01)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.01)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.45%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	10,000,000 or less	13	78,254,957.80	7.52%	47	4.0227	1.687814	1.60 or less	8	168,383,184.67	16.18%	59	3.5246	1.210676
10,000,001 to 20,000,000		7	116,580,582.66	11.20%	55	3.6406	2.310818	1.61 to 1.70	1	11,768,140.49	1.13%	61	3.8900	1.700000
20,000,001 to 30,000,000		12	326,360,626.85	31.36%	57	3.3360	2.449279	1.71 to 1.80	3	38,032,722.63	3.65%	60	3.8071	1.743851
30,000,001 to 40,000,000		2	72,000,000.00	6.92%	61	3.1045	2.757778	1.81 to 2.00	8	103,277,534.70	9.92%	49	3.7948	1.876781
40,000,001 to 60,000,000		4	222,500,000.00	21.38%	56	3.3304	3.727753	2.01 to 2.50	9	176,734,584.82	16.98%	55	3.5696	2.184454
	60,000,001 or greater	3	225,000,000.00	21.62%	60	3.1097	3.086667	2.51 to 3.00	2	85,000,000.00	8.17%	60	3.1570	2.934706
	Totals	41	1,040,696,167.31	100.00%	57	3.3556	2.808994	3.01 and greater	10	457,500,000.00	43.96%	58	3.0972	3.942678
								Totals	41	1,040,696,167.31	100.00%	57	3.3556	2.808994
(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

California	4	175,000,000.00	16.82%	59	3.1002	3.652400
							Industrial	8	105,283,288.13	10.12%	60	3.0740	3.721268
Colorado	1	2,556,399.48	0.25%	60	4.0000	1.490000
							Lodging	4	115,500,000.00	11.10%	52	3.4503	4.899351
Florida	1	13,560,000.00	1.30%	60	3.5800	1.260000
							Mixed Use	5	194,205,881.00	18.66%	57	3.3536	2.800410
Illinois	5	18,549,915.87	1.78%	60	3.6244	1.409295
							Multi-Family	1	60,000,000.00	5.77%	60	3.3483	2.970000
Indiana	2	1,646,491.34	0.16%	61	3.6600	1.840000
							Office	17	380,722,209.17	36.58%	60	3.2251	2.440804
Iowa	2	1,470,742.26	0.14%	61	3.6600	1.840000
							Other	4	44,500,000.00	4.28%	36	3.9906	1.886939
Louisiana	3	5,855,219.19	0.56%	61	3.6600	1.840000
							Retail	32	134,262,415.06	12.90%	55	3.6334	1.629718
Massachusetts	1	25,000,000.00	2.40%	60	2.6980	2.850000
							Self Storage	2	6,222,373.94	0.60%	60	3.9470	1.855279
Michigan	5	42,896,586.43	4.12%	60	3.6571	1.815443
							Totals	73	1,040,696,167.31	100.00%	57	3.3556	2.808994
Minnesota	3	2,340,237.69	0.22%	61	3.6600	1.840000

Mississippi	1	2,913,734.67	0.28%	61	3.6600	1.840000

Missouri	6	6,773,989.22	0.65%	60	3.5975	1.393888

Nebraska	1	4,017,100.36	0.39%	61	4.1830	1.790000

Nevada	2	75,000,000.00	7.21%	52	3.5580	5.520000

New Jersey	2	38,018,140.49	3.65%	60	3.6621	1.803569

New York	11	397,218,467.40	38.17%	55	3.2386	2.516845

North Carolina	2	22,945,750.44	2.20%	51	3.6025	1.992367

Ohio	2	29,370,391.60	2.82%	54	3.8896	0.996949

South Carolina	2	6,423,098.00	0.62%	59	3.5100	0.770000

Tennessee	4	56,616,628.27	5.44%	57	3.4631	3.211963

Texas	12	60,023,274.59	5.77%	61	3.7561	1.893309

Virginia	1	52,500,000.00	5.04%	60	3.2880	3.570000

Totals	73	1,040,696,167.31	100.00%	57	3.3556	2.808994


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	3.000% or less	5	200,000,000.00	19.22%	61	2.7220	3.615000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.001% to 3.250%	3	155,000,000.00	14.89%	56	3.2008	2.589355	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.251% to 3.500%	6	257,205,881.00	24.71%	58	3.3375	2.995484	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	14	334,751,949.92	32.17%	57	3.6055	2.603026	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	6	33,941,864.44	3.26%	61	3.9138	1.745500	49 months or greater	41	1,040,696,167.31	100.00%	57	3.3556	2.808994
	4.001% or greater	7	59,796,471.95	5.75%	39	4.2381	1.637049	Totals	41	1,040,696,167.31	100.00%	57	3.3556	2.808994
	Totals	41	1,040,696,167.31	100.00%	57	3.3556	2.808994
(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
	108 months or less	41	1,040,696,167.31	100.00%	57	3.3556	2.808994	Interest Only	23	762,215,881.00	73.24%	56	3.2407	3.048110
109 months to 120 months		0	0.00	0.00%	0	0.0000	0.000000	359 months or less	18	278,480,286.31	26.76%	59	3.6703	2.154521
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	41	1,040,696,167.31	100.00%	57	3.3556	2.808994	Totals	41	1,040,696,167.31	100.00%	57	3.3556	2.808994
(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

1,012,844,620.22

97.32%

3.3301

2.828339

No outstanding loans in this group

13 months to 24 months

25,866,814.09

2.49%

4.2574

2.080625

25 months or greater

1,984,733.00

0.19%

4.6100

2.430000

Totals

1,040,696,167.31

100.00%

3.3556

2.808994

(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
1A2-2	30318931	OF	New York	NY	Actual/360	2.692%	69,545.92	0.00	0.00	N/A	12/06/30	--	30,000,000.00	30,000,000.00	11/06/25
1A2-3	30318932				Actual/360	2.692%	69,545.92	0.00	0.00	N/A	12/06/30	--	30,000,000.00	30,000,000.00	11/06/25
1A4-2	30318933				Actual/360	2.692%	92,727.89	0.00	0.00	N/A	12/06/30	--	40,000,000.00	40,000,000.00	11/06/25
2A6	30318939	MU	McClellan	CA	Actual/360	3.309%	213,706.25	0.00	0.00	N/A	12/11/30	--	75,000,000.00	75,000,000.00	11/11/25
3	30506064	IN	Los Angeles	CA	Actual/360	2.770%	178,895.83	0.00	0.00	N/A	11/06/30	--	75,000,000.00	75,000,000.00	11/06/25
4A1	30506485	OF	New York	NY	Actual/360	3.250%	209,895.83	0.00	0.00	N/A	11/06/30	--	75,000,000.00	75,000,000.00	11/06/25
5A13-5	30318942	LO	Las Vegas	NV	Actual/360	3.558%	153,191.67	0.00	0.00	03/05/30	03/05/32	--	50,000,000.00	50,000,000.00	11/05/25
5A15-6	30318943				Actual/360	3.558%	76,595.83	0.00	0.00	03/05/30	03/05/32	--	25,000,000.00	25,000,000.00	11/05/25
6A2	30318944	MF	Brooklyn	NY	Actual/360	3.348%	172,996.53	0.00	0.00	N/A	11/06/30	--	60,000,000.00	60,000,000.00	11/06/25
7A1-2	30318945	MU	New York	NY	Actual/360	3.160%	163,266.67	0.00	0.00	N/A	03/06/30	--	60,000,000.00	60,000,000.00	11/06/25
8	30318946	OF	Falls Church	VA	Actual/360	3.288%	148,645.00	0.00	0.00	N/A	11/06/30	--	52,500,000.00	52,500,000.00	11/06/25
9	30506444	OF	Memphis	TN	Actual/360	3.670%	94,282.15	57,051.83	0.00	N/A	11/06/30	--	29,833,501.10	29,776,449.27	11/06/25
10	30318947	OF	Frisco	TX	Actual/360	3.620%	99,751.11	0.00	0.00	N/A	12/06/30	--	32,000,000.00	32,000,000.00	11/06/25
11	30506440	OF	Farmington Hills	MI	Actual/360	3.672%	92,654.75	49,542.48	0.00	N/A	11/01/30	--	29,302,578.35	29,253,035.87	11/01/25
12A2-2-A	30504622	RT	Brooklyn	NY	Actual/360	3.359%	86,769.00	0.00	0.00	N/A	01/01/30	--	30,000,000.00	30,000,000.00	11/01/25
13A2	30506424	MU	New York	NY	Actual/360	3.680%	95,066.67	0.00	0.00	N/A	03/01/30	--	30,000,000.00	30,000,000.00	11/01/25
15	30506349	RT	Various	Various	Actual/360	3.510%	90,675.00	0.00	0.00	N/A	10/01/30	--	30,000,000.00	30,000,000.00	11/01/25
16	30506453	98	Morristown	NJ	Actual/360	3.560%	80,470.83	0.00	0.00	N/A	11/06/30	--	26,250,000.00	26,250,000.00	11/06/25
17A2	30318949	OF	Cambridge Somerville MA		Actual/360	2.698%	58,081.94	0.00	0.00	11/06/30	11/06/34	--	25,000,000.00	25,000,000.00	11/06/25
18	30506494	Various Various		Various	Actual/360	3.660%	64,981.29	36,928.94	0.00	N/A	12/06/30	--	20,618,070.65	20,581,141.71	11/06/25
19	30318950	LO	Sherman Oaks	CA	Actual/360	3.360%	59,313.33	0.00	0.00	N/A	03/06/30	--	20,500,000.00	20,500,000.00	11/06/25
20A4	30506526	LO	Nashville	TN	Actual/360	3.139%	54,060.56	0.00	0.00	N/A	03/06/30	--	20,000,000.00	20,000,000.00	11/06/25
21A2	30530064	RT	Garner	NC	Actual/360	3.544%	58,933.32	31,367.56	0.00	N/A	12/06/29	--	19,311,143.54	19,279,775.98	11/06/25
22A1	30530049	RT	Willoughby	OH	Actual/360	4.038%	67,453.07	28,468.66	0.00	N/A	01/06/30	--	19,398,860.26	19,370,391.60	11/06/25
23A2	30318747	MU	Bronx	NY	Actual/360	3.493%	57,768.62	0.00	0.00	N/A	10/06/30	--	19,205,881.00	19,205,881.00	11/06/25
24	30506480	Various Various		TX	Actual/360	4.008%	46,354.85	34,603.86	0.00	N/A	11/06/30	--	13,430,997.45	13,396,393.59	11/06/25
25	30506423	OF	Miramar	FL	Actual/360	3.580%	41,802.47	0.00	0.00	N/A	11/06/30	--	13,560,000.00	13,560,000.00	11/06/25
26	30506516	IN	Closter	NJ	Actual/360	3.890%	39,479.96	17,899.47	0.00	N/A	12/01/30	--	11,786,039.96	11,768,140.49	11/01/25




© 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
27	30506452	IN	Dearborn	MI	Actual/360	3.660%	30,315.46	17,318.98	0.00	N/A	11/06/30	--	9,618,866.07	9,601,547.09	11/06/25
28	30506471	MU	Kettering	OH	Actual/360	3.602%	31,017.22	0.00	0.00	N/A	12/01/30	--	10,000,000.00	10,000,000.00	11/01/25
29	30506418	RT	Chicago	IL	Actual/360	3.710%	30,190.13	0.00	0.00	N/A	11/06/30	--	9,450,000.00	9,450,000.00	11/06/25
30	30506491	98	New York	NY	Actual/360	4.610%	32,750.21	0.00	0.00	N/A	12/06/25	--	8,250,000.00	8,250,000.00	10/06/25
31	30506492	98	New York	NY	Actual/360	4.610%	31,818.38	0.00	0.00	N/A	12/06/25	--	8,015,267.00	8,015,267.00	12/06/24
32	30506506	OF	Stafford	TX	Actual/360	3.950%	21,670.38	11,547.23	0.00	N/A	12/01/30	--	6,371,038.40	6,359,491.17	11/01/25
33	30506481	IN	Katy	TX	Actual/360	3.860%	16,954.23	8,861.64	0.00	N/A	11/06/30	--	5,100,720.48	5,091,858.84	11/06/25
34	30506399	RT	Olean	NY	Actual/360	4.320%	17,747.13	8,146.50	0.00	N/A	11/01/30	--	4,770,732.90	4,762,586.40	11/01/25
35	30506467	RT	Yucca Valley	CA	Actual/360	3.940%	15,267.50	0.00	0.00	N/A	11/06/30	--	4,500,000.00	4,500,000.00	11/06/25
36	30506505	OF	Omaha	NE	Actual/360	4.183%	14,490.46	5,762.60	0.00	N/A	12/01/30	--	4,022,862.96	4,017,100.36	11/01/25
37	30506422	SS	Statesville	NC	Actual/360	3.910%	12,361.93	5,583.24	0.00	N/A	11/06/30	--	3,671,557.70	3,665,974.46	11/06/25
38	30506370	SS	Loveland	CO	Actual/360	4.000%	8,819.40	4,070.81	0.00	N/A	11/06/30	--	2,560,470.29	2,556,399.48	11/06/25
39	30506493	98	New York	NY	Actual/360	4.610%	7,878.84	0.00	0.00	N/A	12/06/25	--	1,984,733.00	1,984,733.00	11/06/25
Totals							3,008,193.53	317,153.80	0.00				1,041,013,321.11	1,040,696,167.31
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A2-2	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
1A2-3	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
1A4-2	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
2A6	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
3	9,018,835.42	9,427,029.19	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A1	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
5A13-5	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
5A15-6	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
6A2	29,959,283.00	30,263,821.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A1-2	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
8	6,521,756.26	6,673,798.22	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	4,933,055.12	4,820,618.33	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,929,615.70	3,031,620.91	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,113,059.29	6,344,882.92	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12A2-2-A	44,465,088.37	37,702,983.06	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13A2	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
15	1,581,215.25	844,863.71	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,751,047.00	1,751,046.67	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17A2	31,829,725.57	34,030,515.40	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,275,704.00	2,281,981.15	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,871,048.98	1,823,904.31	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20A4	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
21A2	7,696,030.84	7,139,434.24	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22A1	3,497,944.85	3,282,334.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23A2	4,261,226.96	3,922,679.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,609,811.40	1,625,844.42	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,507,054.28	714,992.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,207,227.70	1,236,983.10	01/01/25	06/30/25	--	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
27	1,511,293.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	830,516.40	78,373.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	885,262.71	692,142.91	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	32,732.45	32,732.45	0.00	0.00
31	704,217.00	0.00	--	--	11/12/25	2,035,344.75	15,769.19	23,661.15	327,888.09	157,441.57	0.00
32	914,064.52	878,578.95	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	602,951.90	629,207.06	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	591,804.32	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	420,161.00	274,185.76	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	461,069.00	464,053.60	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	487,033.17	460,183.62	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	224,523.43	234,435.33	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	2,141,305,548.18	1,907,714,394.74				2,035,344.75	15,769.19	56,393.60	360,620.54	157,441.57	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	1	8,015,267.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.355623%	3.340306%	57
10/20/25	0	0.00	0	0.00	1	8,015,267.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.355755%	3.340436%	58
09/17/25	0	0.00	0	0.00	1	8,015,267.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.355895%	3.340574%	59
08/15/25	0	0.00	0	0.00	1	8,015,267.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.356026%	3.340703%	60
07/17/25	0	0.00	0	0.00	1	8,015,267.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.356156%	3.340832%	61
06/17/25	0	0.00	0	0.00	1	8,015,267.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.356294%	3.340968%	62
05/16/25	0	0.00	0	0.00	1	8,015,267.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.356423%	3.341096%	63
04/17/25	1	26,250,000.00	0	0.00	1	8,015,267.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.356560%	3.341231%	64
03/17/25	0	0.00	1	8,015,267.00	1	26,250,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.356688%	3.341358%	65
02/18/25	1	8,015,267.00	1	26,250,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.369912%	3.354672%	64
01/17/25	1	26,250,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.370053%	3.354812%	65
12/17/24	1	4,853,960.32	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.370193%	3.354950%	66
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

30506491

10/06/25

32,732.45

10,000.00

8,250,000.00

30506492

12/06/24

23,661.15

327,888.09

189,932.25

8,015,267.00

03/10/25

Totals

56,393.60

360,620.54

199,932.25

16,265,267.00

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 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		18,250,000	10,234,733	8,015,267			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		662,720,294	662,720,294	0			0
> 60 Months		359,725,874	359,725,874	0			0




Historical Delinquency Information

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

Nov-25	1,040,696,167	1,032,680,900	0	0		8,015,267	0
Oct-25	1,041,013,321	1,032,998,054	0	0		8,015,267	0
Sep-25	1,041,348,336	1,033,333,069	0	0		8,015,267	0
Aug-25	1,041,663,369	1,033,648,102	0	0		8,015,267	0
Jul-25	1,041,977,378	1,033,962,111	0	0		8,015,267	0
Jun-25	1,042,309,359	1,034,294,092	0	0		8,015,267	0
May-25	1,042,621,267	1,034,606,000	0	0		8,015,267	0
Apr-25	1,042,951,222	1,008,685,955	26,250,000	0		8,015,267	0
Mar-25	1,043,261,043	1,008,995,776	0	8,015,267		26,250,000	0
Feb-25	1,072,045,029	1,037,779,762	8,015,267	26,250,000		0	0
Jan-25	1,072,398,928	1,046,148,928	26,250,000	0		0	0
Dec-24	1,072,751,673	1,067,897,713	4,853,960	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
31	30506492	8,015,267.00	8,015,267.00	7,200,000.00	05/15/25	697,017.00	1.86000	06/30/24	12/06/25	I/O
Totals		8,015,267.00	8,015,267.00	7,200,000.00		697,017.00




© 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
31	30506492	98	NY	03/10/25	98
	10/14/2025 - The Loan was transferred to the Special Servicer on 3/12/2025 due to Delinquent Payments. The Loan is due for the 1/6/25 payment. The collateral consists of an underground, mid-block parking garage consisting of 105 spaces in
	Midtown Manhatta n, NY, located beneath condos, between 2nd & 3rd Ave, with entrances on both 46th & 47th Streets. The garage is operated by CenterPark, and is subject to a Master Lease; 2024 NOI / DSCR / DY: $769K / 2.01x. / 9.3%.
	Borrower continues to perform repairs on the Property. The Special Servicer continues to discuss workout strategies deemed appropriate to achieve the highest net present value recovery. Borrower has retained a third party advisor to assist
	with discussions.

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
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
28	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	22.71	0.00	0.00	0.00
30	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	101.63	0.00	0.00	0.00
31	0.00	0.00	3,500.00	0.00	0.00	8,075.37	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	3,500.00	0.00	0.00	8,075.37	0.00	0.00	124.34	0.00	0.00	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		11,699.71




© 2021 Computershare. All rights reserved. Confidential.												Page 27 of 28


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




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

Benchmark 2020-B21 Mortgage Trust 10-D