
Distribution Date:	02/18/26	Benchmark 2021-B25 Mortgage Trust
Determination Date:	02/11/26
Next Distribution Date:	03/17/26
Record Date:	01/30/26	Commercial Mortgage Pass-Through Certificates
		Series 2021-B25


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	GS Mortgage Securities Corporation II
Certificate Factor Detail	4-5		Attention: Scott Epperson	(212) 902-1000	scott.epperson@gs.com; gs-
					refgsecuritization@gs.com
Certificate Interest Reconciliation Detail	6		200 West Street \| New York, NY 10282 \| United States
Additional Information	7	Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Bond / Collateral Reconciliation - Cash Flows	8		Association
			Attention: Executive Vice President – Division Head		NoticeAdmin@midlandls.com
Bond / Collateral Reconciliation - Balances	9
			10851 Mastin Street, Suite 300 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	10-14	General Special Servicer	Rialto Capital Advisors, LLC
Mortgage Loan Detail (Part 1)	15-16		Attention: Liat Heller		liat.heller@rialtocapital.com
Mortgage Loan Detail (Part 2)	17-18		200 S. Biscayne Blvd, Suite 3550 \| Miami, FL 33131 \| United States
Principal Prepayment Detail	19	Special Servicer	Situs Holdings, LLC
Historical Detail	20		Stacey Ciarlanti		SSNotices@situsamc.com
Delinquency Loan Detail	21		2 Embarcadero Center, 8th Floor \| San Francisco, CA 94111 \| United States
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Collateral Stratification and Historical Detail	22	Representations Reviewer
Specially Serviced Loan Detail - Part 1	23		Attention: BMARK 2021-B25 Transaction Manager		notices@pentalphasurveillance.com
Specially Serviced Loan Detail - Part 2	24		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Modified Loan Detail	25	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Historical Liquidated Loan Detail	26		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Bond / Collateral Loss Reconciliation Detail	27				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

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

A-1	08163DAA5	0.623000%	22,751,000.00	513,481.73	504,109.29	266.58	0.00	0.00	504,375.87	9,372.44	30.61%	30.00%
A-2	08163DAB3	1.977000%	18,335,000.00	18,335,000.00	0.00	30,206.91	0.00	0.00	30,206.91	18,335,000.00	30.61%	30.00%
A-3	08163DAC1	1.906000%	38,075,000.00	38,075,000.00	0.00	60,475.79	0.00	0.00	60,475.79	38,075,000.00	30.61%	30.00%
A-4	08163DAD9	2.268000%	175,000,000.00	175,000,000.00	0.00	330,750.00	0.00	0.00	330,750.00	175,000,000.00	30.61%	30.00%
A-5	08163DAE7	2.577000%	514,148,000.00	514,148,000.00	0.00	1,104,132.83	0.00	0.00	1,104,132.83	514,148,000.00	30.61%	30.00%
A-SB	08163DAF4	2.271000%	35,940,000.00	35,940,000.00	0.00	68,016.45	0.00	0.00	68,016.45	35,940,000.00	30.61%	30.00%
A-S	08163DAJ6	2.847000%	116,329,000.00	116,329,000.00	0.00	275,990.55	0.00	0.00	275,990.55	116,329,000.00	20.28%	19.88%
B	08163DAK3	2.635000%	48,829,000.00	48,829,000.00	0.00	107,220.35	0.00	0.00	107,220.35	48,829,000.00	15.94%	15.63%
C	08163DAL1	3.201000%	44,521,000.00	44,521,000.00	0.00	118,759.77	0.00	0.00	118,759.77	44,521,000.00	11.99%	11.75%
D	08163DAV9	2.000000%	33,032,000.00	33,032,000.00	0.00	55,053.33	0.00	0.00	55,053.33	33,032,000.00	9.05%	8.88%
E	08163DAX5	2.000000%	27,287,000.00	27,287,000.00	0.00	45,478.33	0.00	0.00	45,478.33	27,287,000.00	6.63%	6.50%
F	08163DAZ0	2.375000%	24,415,000.00	24,415,000.00	0.00	48,321.35	0.00	0.00	48,321.35	24,415,000.00	4.46%	4.38%
G	08163DBB2	2.375000%	11,489,000.00	11,489,000.00	0.00	22,738.65	0.00	0.00	22,738.65	11,489,000.00	3.44%	3.38%
H*	08163DBD8	2.375000%	38,776,742.00	38,776,742.00	0.00	45,726.54	0.00	0.00	45,726.54	38,776,742.00	0.00%	0.00%
ST-A*	08163DBM8	3.649380%	11,875,000.00	11,875,000.00	0.00	36,113.66	0.00	0.00	36,113.66	11,875,000.00	0.00%	0.00%
ST-VR	08163DBP1	3.649380%	625,000.00	625,000.00	0.00	1,900.72	0.00	0.00	1,900.72	625,000.00	0.00%	0.00%
300P-A	08163DBR7	2.994213%	13,196,000.00	13,196,000.00	0.00	32,926.36	0.00	0.00	32,926.36	13,196,000.00	91.49%	91.49%
300P-B	08163DBT3	2.994213%	43,433,000.00	43,433,000.00	0.00	108,373.04	0.00	0.00	108,373.04	43,433,000.00	63.49%	63.49%
300P-C	08163DBV8	2.994213%	43,809,000.00	43,809,000.00	0.00	109,311.23	0.00	0.00	109,311.23	43,809,000.00	35.24%	35.24%
300P-D	08163DBX4	2.994213%	41,917,000.00	41,917,000.00	0.00	104,590.36	0.00	0.00	104,590.36	41,917,000.00	8.22%	8.22%
300P-E	08163DBZ9	2.994213%	3,495,000.00	3,495,000.00	0.00	8,720.65	0.00	0.00	8,720.65	3,495,000.00	5.96%	5.96%

									Certificate Distribution Detail continued to next page




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


				Certificate Distribution Detail

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

300P-RR*	U0743DAV2	2.994213%	9,250,000.00	9,250,000.00	0.00	23,080.39	0.00	0.00	23,080.39	9,250,000.00	0.00%	0.00%
RR Certificates	08163DBL0	3.562061%	17,607,848.00	17,267,047.55	7,725.71	50,779.85	0.00	0.00	58,505.56	17,259,321.84	0.00%	0.00%
Pooled RR	N/A	3.562061%	42,862,034.00	42,032,437.99	18,806.36	123,611.23	0.00	0.00	142,417.59	42,013,631.63	0.00%	0.00%
Interest
R	08163DBH9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	08163DBF3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,376,997,624.00	1,353,589,709.27	530,641.36	2,912,544.92	0.00	0.00	3,443,186.28	1,353,059,067.91


X-A	08163DAG2	1.064337%	920,578,000.00	898,340,481.73	0.00	796,780.73	0.00	0.00	796,780.73	897,836,372.44
X-B	08163DAH0	0.657121%	93,350,000.00	93,350,000.00	0.00	51,118.57	0.00	0.00	51,118.57	93,350,000.00
X-D	08163DAM9	1.562061%	60,319,000.00	60,319,000.00	0.00	78,518.31	0.00	0.00	78,518.31	60,319,000.00
X-F	08163DAP2	1.187061%	24,415,000.00	24,415,000.00	0.00	24,151.75	0.00	0.00	24,151.75	24,415,000.00
X-G	08163DAR8	1.187061%	11,489,000.00	11,489,000.00	0.00	11,365.12	0.00	0.00	11,365.12	11,489,000.00
X-H	08163DAT4	1.187061%	38,776,742.00	38,776,742.00	0.00	38,358.64	0.00	0.00	38,358.64	38,776,742.00
Notional SubTotal			1,148,927,742.00	1,126,690,223.73	0.00	1,000,293.12	0.00	0.00	1,000,293.12	1,126,186,114.44

Deal Distribution Total					530,641.36	3,912,838.04	0.00	0.00	4,443,479.40

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




© 2021 Computershare. All rights reserved. Confidential.											Page 3 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	08163DAA5	22.56963342	22.15767615	0.01171729	0.00000000	0.00000000	0.00000000	0.00000000	22.16939343	0.41195728
A-2	08163DAB3	1,000.00000000	0.00000000	1.64749986	0.00000000	0.00000000	0.00000000	0.00000000	1.64749986	1,000.00000000
A-3	08163DAC1	1,000.00000000	0.00000000	1.58833329	0.00000000	0.00000000	0.00000000	0.00000000	1.58833329	1,000.00000000
A-4	08163DAD9	1,000.00000000	0.00000000	1.89000000	0.00000000	0.00000000	0.00000000	0.00000000	1.89000000	1,000.00000000
A-5	08163DAE7	1,000.00000000	0.00000000	2.14750000	0.00000000	0.00000000	0.00000000	0.00000000	2.14750000	1,000.00000000
A-SB	08163DAF4	1,000.00000000	0.00000000	1.89250000	0.00000000	0.00000000	0.00000000	0.00000000	1.89250000	1,000.00000000
A-S	08163DAJ6	1,000.00000000	0.00000000	2.37249998	0.00000000	0.00000000	0.00000000	0.00000000	2.37249998	1,000.00000000
B	08163DAK3	1,000.00000000	0.00000000	2.19583342	0.00000000	0.00000000	0.00000000	0.00000000	2.19583342	1,000.00000000
C	08163DAL1	1,000.00000000	0.00000000	2.66750006	0.00000000	0.00000000	0.00000000	0.00000000	2.66750006	1,000.00000000
D	08163DAV9	1,000.00000000	0.00000000	1.66666657	0.00000000	0.00000000	0.00000000	0.00000000	1.66666657	1,000.00000000
E	08163DAX5	1,000.00000000	0.00000000	1.66666654	0.00000000	0.00000000	0.00000000	0.00000000	1.66666654	1,000.00000000
F	08163DAZ0	1,000.00000000	0.00000000	1.97916650	0.00000000	0.00000000	0.00000000	0.00000000	1.97916650	1,000.00000000
G	08163DBB2	1,000.00000000	0.00000000	1.97916703	0.00000000	0.00000000	0.00000000	0.00000000	1.97916703	1,000.00000000
H	08163DBD8	1,000.00000000	0.00000000	1.17922594	0.79994059	6.79989902	0.00000000	0.00000000	1.17922594	1,000.00000000
ST-A	08163DBM8	1,000.00000000	0.00000000	3.04115032	0.00000000	0.00367158	0.00000000	0.00000000	3.04115032	1,000.00000000
ST-VR	08163DBP1	1,000.00000000	0.00000000	3.04115200	0.00000000	0.00392000	0.00000000	0.00000000	3.04115200	1,000.00000000
300P-A	08163DBR7	1,000.00000000	0.00000000	2.49517733	0.00000000	0.00000000	0.00000000	0.00000000	2.49517733	1,000.00000000
300P-B	08163DBT3	1,000.00000000	0.00000000	2.49517740	0.00000000	0.00000000	0.00000000	0.00000000	2.49517740	1,000.00000000
300P-C	08163DBV8	1,000.00000000	0.00000000	2.49517747	0.00000000	0.00000000	0.00000000	0.00000000	2.49517747	1,000.00000000
300P-D	08163DBX4	1,000.00000000	0.00000000	2.49517761	0.00000000	0.00000000	0.00000000	0.00000000	2.49517761	1,000.00000000
300P-E	08163DBZ9	1,000.00000000	0.00000000	2.49517883	0.00000000	0.00000000	0.00000000	0.00000000	2.49517883	1,000.00000000
300P-RR	U0743DAV2	1,000.00000000	0.00000000	2.49517730	0.00000000	0.00000000	0.00000000	0.00000000	2.49517730	1,000.00000000
RR Certificates	08163DBL0	980.64496865	0.43876515	2.88393278	0.02699819	0.23261786	0.00000000	0.00000000	3.32269792	980.20620351
Pooled RR	N/A	980.64496869	0.43876499	2.88393290	0.02699825	0.23261939	0.00000000	0.00000000	3.32269789	980.20620370
Interest
R	08163DBH9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	08163DBF3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	08163DAG2	975.84396078	0.00000000	0.86552224	0.00000000	0.00000000	0.00000000	0.00000000	0.86552224	975.29635994
X-B	08163DAH0	1,000.00000000	0.00000000	0.54760118	0.00000000	0.00000000	0.00000000	0.00000000	0.54760118	1,000.00000000




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Notional Certificates
X-D	08163DAM9	1,000.00000000	0.00000000	1.30171770	0.00000000	0.00000000	0.00000000	0.00000000	1.30171770	1,000.00000000
X-F	08163DAP2	1,000.00000000	0.00000000	0.98921769	0.00000000	0.00000000	0.00000000	0.00000000	0.98921769	1,000.00000000
X-G	08163DAR8	1,000.00000000	0.00000000	0.98921751	0.00000000	0.00000000	0.00000000	0.00000000	0.98921751	1,000.00000000
X-H	08163DAT4	1,000.00000000	0.00000000	0.98921771	0.00000000	0.00000000	0.00000000	0.00000000	0.98921771	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	01/01/26 - 01/30/26	30	0.00	266.58	0.00	266.58	0.00	0.00	0.00	266.58	0.00
A-2	01/01/26 - 01/30/26	30	0.00	30,206.91	0.00	30,206.91	0.00	0.00	0.00	30,206.91	0.00
A-3	01/01/26 - 01/30/26	30	0.00	60,475.79	0.00	60,475.79	0.00	0.00	0.00	60,475.79	0.00
A-4	01/01/26 - 01/30/26	30	0.00	330,750.00	0.00	330,750.00	0.00	0.00	0.00	330,750.00	0.00
A-5	01/01/26 - 01/30/26	30	0.00	1,104,132.83	0.00	1,104,132.83	0.00	0.00	0.00	1,104,132.83	0.00
A-SB	01/01/26 - 01/30/26	30	0.00	68,016.45	0.00	68,016.45	0.00	0.00	0.00	68,016.45	0.00
X-A	01/01/26 - 01/30/26	30	0.00	796,780.73	0.00	796,780.73	0.00	0.00	0.00	796,780.73	0.00
X-B	01/01/26 - 01/30/26	30	0.00	51,118.57	0.00	51,118.57	0.00	0.00	0.00	51,118.57	0.00
X-D	01/01/26 - 01/30/26	30	0.00	78,518.31	0.00	78,518.31	0.00	0.00	0.00	78,518.31	0.00
X-F	01/01/26 - 01/30/26	30	0.00	24,151.75	0.00	24,151.75	0.00	0.00	0.00	24,151.75	0.00
X-G	01/01/26 - 01/30/26	30	0.00	11,365.12	0.00	11,365.12	0.00	0.00	0.00	11,365.12	0.00
X-H	01/01/26 - 01/30/26	30	0.00	38,358.64	0.00	38,358.64	0.00	0.00	0.00	38,358.64	0.00
A-S	01/01/26 - 01/30/26	30	0.00	275,990.55	0.00	275,990.55	0.00	0.00	0.00	275,990.55	0.00
B	01/01/26 - 01/30/26	30	0.00	107,220.35	0.00	107,220.35	0.00	0.00	0.00	107,220.35	0.00
C	01/01/26 - 01/30/26	30	0.00	118,759.77	0.00	118,759.77	0.00	0.00	0.00	118,759.77	0.00
D	01/01/26 - 01/30/26	30	0.00	55,053.33	0.00	55,053.33	0.00	0.00	0.00	55,053.33	0.00
E	01/01/26 - 01/30/26	30	0.00	45,478.33	0.00	45,478.33	0.00	0.00	0.00	45,478.33	0.00
F	01/01/26 - 01/30/26	30	0.00	48,321.35	0.00	48,321.35	0.00	0.00	0.00	48,321.35	0.00
G	01/01/26 - 01/30/26	30	0.00	22,738.65	0.00	22,738.65	0.00	0.00	0.00	22,738.65	0.00
H	01/01/26 - 01/30/26	30	232,199.28	76,745.64	0.00	76,745.64	31,019.09	0.00	0.00	45,726.54	263,677.93
ST-A	01/01/26 - 01/30/26	30	43.47	36,113.66	0.00	36,113.66	0.00	0.00	0.00	36,113.66	43.60
ST-VR	01/01/26 - 01/30/26	30	2.44	1,900.72	0.00	1,900.72	0.00	0.00	0.00	1,900.72	2.45
300P-A	01/01/26 - 01/30/26	30	0.00	32,926.36	0.00	32,926.36	0.00	0.00	0.00	32,926.36	0.00
300P-B	01/01/26 - 01/30/26	30	0.00	108,373.04	0.00	108,373.04	0.00	0.00	0.00	108,373.04	0.00
300P-C	01/01/26 - 01/30/26	30	0.00	109,311.23	0.00	109,311.23	0.00	0.00	0.00	109,311.23	0.00
300P-D	01/01/26 - 01/30/26	30	0.00	104,590.36	0.00	104,590.36	0.00	0.00	0.00	104,590.36	0.00
300P-E	01/01/26 - 01/30/26	30	0.00	8,720.65	0.00	8,720.65	0.00	0.00	0.00	8,720.65	0.00
300P-RR	01/01/26 - 01/30/26	30	0.00	23,080.39	0.00	23,080.39	0.00	0.00	0.00	23,080.39	0.00
RR
	01/01/26 - 01/30/26	30	3,609.80	51,255.23	0.00	51,255.23	475.38	0.00	0.00	50,779.85	4,095.90
Certificates
Pooled RR
	01/01/26 - 01/30/26	30	8,787.25	124,768.43	0.00	124,768.43	1,157.20	0.00	0.00	123,611.23	9,970.54
Interest
Totals			244,642.24	3,945,489.72	0.00	3,945,489.72	32,651.67	0.00	0.00	3,912,838.04	277,790.42




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


	Additional Information

Total Available Distribution Amount (1)	4,443,479.40
Amazon Seattle Available Funds	387,002.03
Pooled Non-VRR Available Funds	200,923.15
Pooled VRR Available Funds	3,817,539.85
SOMA Teleco Office Non-RR Available Funds	1,900.72
SOMA Teleco Office RR Available Funds	36,113.66
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,092,697.95	Master Servicing Fee	6,227.29
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,424.82
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	582.80
ARD Interest	0.00	Operating Advisor Fee	1,456.99
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,092,697.95	Total Fees	15,691.89

Principal		Expenses/Reimbursements
Scheduled Principal	530,641.36	Reimbursement for Interest on Advances	2,967.93
Unscheduled Principal Collections		ASER Amount	12,837.92
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	16,845.83
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	530,641.36	Total Expenses/Reimbursements	32,651.68

		Interest Reserve Deposit	131,516.32

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,912,838.04
Gain on Sale Proceeds	0.00	Principal Distribution	530,641.36
Net SWAP Counterparty Payments Received	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,443,479.40
Total Funds Collected	4,623,339.31	Total Funds Distributed	4,623,339.29


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,353,589,710.77	1,353,589,710.77	Beginning Certificate Balance	1,353,589,709.27
(-) Scheduled Principal Collections		530,641.36	530,641.36	(-) Principal Distributions	530,641.36
(-) 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		1,353,059,069.41	1,353,059,069.41	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,353,663,411.83	1,353,663,411.83	Ending Certificate Balance	1,353,059,067.91
Ending Actual Collateral Balance		1,353,150,823.97	1,353,150,823.97



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




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	17,983,555.56	1.52%	62	3.1772	NAP	Defeased	2	17,983,555.56	1.52%	62	3.1772	NAP
	9,999,999 or less	15	106,492,325.96	8.98%	60	4.0914	2.136938	1.60 or less	7	98,078,003.50	8.27%	62	4.1324	1.134960
10,000,000 to 19,999,999		15	218,302,384.79	18.42%	53	3.6729	2.169921	1.61 to 1.70	4	93,700,217.04	7.90%	62	3.8042	1.683407
20,000,000 to 29,999,999		6	146,650,000.00	12.37%	60	3.7834	2.380900	1.71 to 1.80	3	41,951,588.00	3.54%	58	3.7920	1.732517
30,000,000 to 49,999,999		11	402,621,784.53	33.96%	57	3.5067	2.359326	1.81 to 2.00	4	62,751,549.52	5.29%	43	3.6854	1.937969
50,000,000 to 99,999,999		3	190,909,018.57	16.10%	56	3.1561	2.505952	2.01 to 2.50	11	340,751,957.58	28.74%	58	3.6498	2.166746
	100,000,000 or greater	1	102,500,000.00	8.65%	62	3.6600	2.050000	2.51 to 3.00	17	471,071,169.36	39.74%	57	3.3595	2.683787
	Totals	53	1,185,459,069.41	100.00%	57	3.5758	2.315148	3.01 and greater	5	59,171,028.85	4.99%	48	3.4397	3.767981
								Totals	53	1,185,459,069.41	100.00%	57	3.5758	2.315148
(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 10 of 29


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	6	17,983,555.56	1.52%	62	3.1772	NAP
							Defeased	6	17,983,555.56	1.52%	62	3.1772	NAP
Alabama	3	8,820,112.26	0.74%	61	4.4250	0.400000
							Industrial	22	194,306,900.85	16.39%	61	3.7245	2.277949
California	8	331,652,706.78	27.98%	58	3.4313	2.506950
							Lodging	1	20,000,000.00	1.69%	49	3.1390	4.740000
Colorado	3	6,000,000.00	0.51%	62	3.4130	2.250000
							Mixed Use	6	40,380,000.00	3.41%	24	3.9754	2.336751
Florida	7	95,011,028.85	8.01%	49	3.6503	2.496553
							Multi-Family	6	68,700,000.00	5.80%	46	3.9876	2.000684
Georgia	1	3,856,853.67	0.33%	61	3.7160	2.560000
							Office	19	699,316,116.66	58.99%	59	3.4418	2.264006
Illinois	2	10,517,730.70	0.89%	62	3.9837	2.635872
							Retail	10	101,484,710.41	8.56%	58	3.8304	2.185146
Indiana	1	39,725,850.00	3.35%	62	3.2920	2.700000
							Self Storage	6	43,287,785.90	3.65%	62	3.8190	2.648187
Kentucky	2	30,464,219.39	2.57%	62	3.7774	2.079929
							Totals	76	1,185,459,069.41	100.00%	57	3.5758	2.315148
Louisiana	1	7,814,335.96	0.66%	62	4.1900	1.500000

Michigan	5	35,500,000.00	2.99%	61	4.0549	2.253944

Minnesota	1	1,425,523.36	0.12%	61	3.7160	2.560000

New Hampshire	1	23,300,000.00	1.97%	62	4.3230	1.680000

New York	10	234,021,598.19	19.74%	57	3.6730	1.880987

North Carolina	1	473,320.91	0.04%	61	3.7160	2.560000

Ohio	5	67,978,507.10	5.73%	61	3.7148	2.163851

Oregon	1	5,255,000.00	0.44%	62	4.2200	2.480000

Pennsylvania	4	44,545,338.71	3.76%	58	3.8716	1.747881

Tennessee	1	20,000,000.00	1.69%	49	3.1390	4.740000

Texas	5	83,898,761.53	7.08%	57	3.6892	2.374322

Washington	1	90,000,000.00	7.59%	50	3.0048	2.510000

Washington, DC	1	13,520,000.00	1.14%	62	3.7300	1.700000

Wisconsin	6	13,694,626.41	1.16%	60	3.7321	2.788164

Totals	76	1,185,459,069.41	100.00%	57	3.5758	2.315148


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	17,983,555.56	1.52%	62	3.1772	NAP	Defeased	2	17,983,555.56	1.52%	62	3.1772	NAP
	3.250% or less	10	308,500,000.00	26.02%	53	3.0757	2.688169	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.251% to 3.500%	7	201,917,124.87	17.03%	61	3.3452	2.393099	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	8	250,419,300.79	21.12%	60	3.6869	2.468160	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	12	228,022,896.98	19.23%	61	3.8761	1.938171	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	8	111,769,335.96	9.43%	42	4.0814	1.992182	49 months or greater	51	1,167,475,513.85	98.48%	57	3.5820	2.303154
	4.251% or greater	6	66,846,855.25	5.64%	61	4.4023	1.401422	Totals	53	1,185,459,069.41	100.00%	57	3.5758	2.315148
	Totals	53	1,185,459,069.41	100.00%	57	3.5758	2.315148
(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 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	17,983,555.56	1.52%	62	3.1772	NAP	Defeased	2	17,983,555.56	1.52%	62	3.1772	NAP
	102 months or less	51	1,167,475,513.85	98.48%	57	3.5820	2.303154	Interest Only	32	839,092,294.44	70.78%	56	3.4944	2.414099
103 months to 116 months		0	0.00	0.00%	0	0.0000	0.000000	358 months or less	19	328,383,219.41	27.70%	61	3.8058	2.019664
117 months to 119 months		0	0.00	0.00%	0	0.0000	0.000000	359 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	53	1,185,459,069.41	100.00%	57	3.5758	2.315148
	Totals	53	1,185,459,069.41	100.00%	57	3.5758	2.315148
(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 13 of 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	2	17,983,555.56	1.52%	62	3.1772	NAP			No outstanding loans in this group
Underwriter's Information		1	18,016,444.44	1.52%	61	3.7160	2.560000
	12 months or less	47	1,086,248,095.40	91.63%	57	3.5634	2.334374
	13 months to 24 months	3	63,210,974.01	5.33%	56	3.8637	1.693446
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	53	1,185,459,069.41	100.00%	57	3.5758	2.315148
(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 14 of 29


						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
1A-1-C-2	30319613	OF	Burlingame	CA	Actual/360	3.017%	103,912.00	0.00	0.00	07/06/30	01/06/33	--	40,000,000.00	40,000,000.00	02/06/26
1A-2-C-1	30319614				Actual/360	3.017%	77,934.00	0.00	0.00	07/06/30	01/06/33	--	30,000,000.00	30,000,000.00	02/06/26
1A-2-C-5	30319615				Actual/360	3.017%	25,978.00	0.00	0.00	07/06/30	01/06/33	--	10,000,000.00	10,000,000.00	02/06/26
1A-3-C-1	30507066				Actual/360	3.017%	77,934.00	0.00	0.00	07/06/30	01/06/33	--	30,000,000.00	30,000,000.00	02/06/26
1A-3-C-5	30507070				Actual/360	3.017%	25,978.00	0.00	0.00	07/06/30	01/06/33	--	10,000,000.00	10,000,000.00	02/06/26
2A	30319616	OF	San Francisco	CA	Actual/360	3.660%	323,045.83	0.00	0.00	N/A	04/06/31	--	102,500,000.00	102,500,000.00	02/06/26
3A1	30507031	OF	Seattle	WA	Actual/360	3.005%	232,874.56	0.00	0.00	04/06/30	05/06/33	--	90,000,000.00	90,000,000.00	02/06/26
4	30530124	OF	Bellaire	TX	Actual/360	3.351%	147,196.08	101,838.29	0.00	N/A	04/06/31	--	51,010,856.86	50,909,018.57	02/06/26
5A4	30319618	OF	New York	NY	Actual/360	3.230%	139,069.44	0.00	0.00	N/A	04/06/31	--	50,000,000.00	50,000,000.00	02/06/26
6A3	30506791	OF	West Palm Beach	FL	Actual/360	3.340%	139,549.96	0.00	0.00	N/A	02/06/31	--	48,520,000.00	48,520,000.00	02/06/26
7	30530121	OF	Palo Alto	CA	Actual/360	3.734%	149,033.28	0.00	0.00	N/A	04/06/31	--	46,350,000.00	46,350,000.00	02/06/26
8	30506980	IN	Cincinnati	OH	Actual/360	3.820%	140,791.61	74,072.83	0.00	N/A	04/06/31	--	42,801,030.41	42,726,957.58	02/06/26
9	30319610	IN	Spencer	IN	Actual/360	3.292%	112,613.96	0.00	0.00	N/A	04/06/31	--	39,725,850.00	39,725,850.00	02/06/26
10A1	30530120	OF	New Hyde Park	NY	Actual/360	3.856%	111,874.69	61,711.16	0.00	N/A	04/06/31	--	33,692,685.17	33,630,974.01	02/06/26
11	30506955	OF	Chester	PA	Actual/360	3.810%	101,500.24	57,118.87	0.00	N/A	04/06/31	--	30,937,335.91	30,880,217.04	02/06/26
12	30506981	SS	Blauvelt	NY	Actual/360	3.690%	97,991.57	51,416.64	0.00	N/A	04/06/31	--	30,839,202.54	30,787,785.90	02/06/26
13	30506989	MF	Brooklyn	NY	Actual/360	4.004%	103,436.67	0.00	0.00	N/A	04/01/28	--	30,000,000.00	30,000,000.00	02/01/26
14	30506928	IN	Campbellsville	KY	Actual/360	3.780%	95,208.75	0.00	0.00	N/A	04/06/31	--	29,250,000.00	29,250,000.00	02/06/26
15A2	30506915	OF	New York	NY	Actual/360	3.371%	75,472.94	0.00	0.00	N/A	03/07/31	--	26,000,000.00	26,000,000.00	02/07/26
16	30530119	MF	Ypsilanti	MI	Actual/360	4.075%	91,234.72	0.00	0.00	N/A	03/06/31	--	26,000,000.00	26,000,000.00	02/06/26
17A2	30506927	OF	Houston	TX	Actual/360	4.460%	52,879.12	22,767.59	0.00	N/A	03/06/31	--	13,768,613.36	13,745,845.77	02/06/26
17A4	30506917				Actual/360	4.460%	35,252.75	15,178.39	0.00	N/A	03/06/31	--	9,179,075.61	9,163,897.22	02/06/26
18	30530122	IN	Hooksett	NH	Actual/360	4.323%	86,736.19	0.00	0.00	N/A	04/06/31	--	23,300,000.00	23,300,000.00	02/06/26
19	30507006	RT	Miami Beach	FL	Actual/360	3.944%	75,056.51	0.00	0.00	N/A	04/01/31	--	22,100,000.00	22,100,000.00	02/01/26
20A2	30506916	IN	Various	Various	Actual/360	3.716%	57,650.62	0.00	0.00	N/A	03/06/31	--	18,016,444.44	18,016,444.44	02/06/26
20A2A	30512908				Actual/360	3.716%	9,547.05	0.00	0.00	N/A	03/06/31	12/06/30	2,983,555.56	2,983,555.56	02/06/26
21A7	30506529	LO	Nashville	TN	Actual/360	3.139%	54,060.56	0.00	0.00	N/A	03/06/30	--	20,000,000.00	20,000,000.00	02/06/26
22	30507007	OF	San Diego	CA	Actual/360	3.652%	62,816.94	0.00	0.00	N/A	04/01/31	--	19,975,000.00	19,975,000.00	02/01/26




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


						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
23	30506990	OF	Brooklyn	NY	Actual/360	3.990%	66,998.75	0.00	0.00	N/A	04/06/31	--	19,500,000.00	19,500,000.00	02/06/26
24A2	30506846	MU	Boca Raton	FL	Actual/360	4.020%	66,810.17	0.00	0.00	N/A	03/06/26	--	19,300,000.00	19,300,000.00	02/06/26
25A1	30319072	IN	Various	OH	Actual/360	3.322%	49,426.34	26,694.60	0.00	N/A	11/06/30	--	17,278,244.12	17,251,549.52	02/06/26
26	30505216	RT	Los Angeles	CA	Actual/360	3.250%	44,777.78	0.00	0.00	N/A	03/06/30	--	16,000,000.00	16,000,000.00	02/06/26
27	30506992	MF	New York	NY	Actual/360	3.070%	39,654.17	0.00	0.00	N/A	04/06/31	--	15,000,000.00	15,000,000.00	02/06/26
28	30506994	OF	New City	NY	Actual/360	3.990%	47,834.49	19,399.80	0.00	N/A	04/06/31	--	13,922,238.08	13,902,838.28	02/06/26
29	30506930	RT	Rohnert Park	CA	Actual/360	3.448%	40,180.94	22,279.64	0.00	N/A	04/06/31	--	13,532,986.42	13,510,706.78	02/06/26
30	30506983	RT	Washington	DC	Actual/360	3.730%	43,425.49	0.00	0.00	N/A	04/06/31	--	13,520,000.00	13,520,000.00	02/06/26
31A-2-1	30506863	OF	Brooklyn	NY	Actual/360	3.210%	34,552.08	0.00	0.00	N/A	03/06/31	--	12,500,000.00	12,500,000.00	02/06/26
32	30507040	MU	Brooklyn	NY	Actual/360	4.200%	39,783.33	0.00	0.00	N/A	04/06/31	--	11,000,000.00	11,000,000.00	02/06/26
33	30506923	Various Birmingham		AL	Actual/360	4.425%	33,677.09	18,053.50	0.00	N/A	03/06/31	--	8,838,165.76	8,820,112.26	09/06/25
34	30507005	MU	Corpus Christi	TX	Actual/360	3.645%	31,638.60	0.00	0.00	N/A	04/01/28	--	10,080,000.00	10,080,000.00	02/01/26
35A	30530014	RT	Willow Grove	PA	Actual/360	3.880%	29,941.12	20,545.22	0.00	N/A	11/06/29	--	8,961,426.44	8,940,881.22	02/06/26
36	30506953	SS	Various	MI	Actual/360	4.000%	32,722.22	0.00	0.00	N/A	04/06/31	--	9,500,000.00	9,500,000.00	02/06/26
37	30506651	IN	Baraboo	WI	Actual/360	3.740%	29,638.77	12,929.55	0.00	N/A	01/06/31	--	9,203,000.00	9,190,070.45	02/06/26
38	30506979	RT	Signal Hill	CA	Actual/360	4.382%	33,269.97	0.00	0.00	N/A	04/06/31	--	8,817,000.00	8,817,000.00	02/06/26
39	30319611	RT	Baton Rouge	LA	Actual/360	4.190%	28,243.33	13,517.75	0.00	N/A	04/06/31	--	7,827,853.71	7,814,335.96	02/06/26
40	30506991	OF	Beavercreek	OH	Actual/360	4.000%	27,555.56	0.00	0.00	N/A	04/06/31	--	8,000,000.00	8,000,000.00	02/06/26
41	30506954	MF	Brooklyn	NY	Actual/360	4.090%	23,597.03	0.00	0.00	N/A	04/06/31	--	6,700,000.00	6,700,000.00	02/06/26
42	30507017	MF	Various	CO	Actual/360	3.413%	17,633.83	0.00	0.00	N/A	04/01/31	--	6,000,000.00	6,000,000.00	02/01/26
43	30507000	IN	Cape Coral	FL	Actual/360	3.930%	17,273.28	13,117.53	0.00	N/A	04/06/31	--	5,104,146.38	5,091,028.85	02/06/26
44	30319612	RT	Chicago	IL	Actual/360	4.210%	20,664.08	0.00	0.00	N/A	04/06/31	--	5,700,000.00	5,700,000.00	02/06/26
45	30506993	IN	Portland	OR	Actual/360	4.220%	19,096.09	0.00	0.00	N/A	04/06/31	--	5,255,000.00	5,255,000.00	02/06/26
46	30506999	IN	Burbank	CA	Actual/360	3.910%	15,151.25	0.00	0.00	N/A	04/06/31	--	4,500,000.00	4,500,000.00	02/06/26
47	30506921	SS	Philadelphia	PA	Actual/360	4.570%	11,805.83	0.00	0.00	N/A	03/06/31	--	3,000,000.00	3,000,000.00	02/06/26
Totals							3,651,981.63	530,641.36	0.00				1,185,989,710.77	1,185,459,069.41
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A-1-C-2	49,607,786.00	51,216,985.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-2-C-1	49,607,786.00	51,216,985.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-2-C-5	49,607,786.00	51,216,985.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-3-C-1	49,607,786.00	51,216,985.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-3-C-5	49,607,786.00	51,216,985.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	7,826,340.73	7,982,330.82	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1	25,585,178.92	29,997,555.21	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	6,878,395.51	8,768,403.96	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A4	27,281,005.00	28,243,017.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A3	16,993,254.12	17,200,704.96	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	5,245,702.70	5,315,751.36	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	5,641,065.72	5,697,640.70	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,551,110.47	3,617,853.97	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10A1	3,530,484.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,917,263.03	3,954,666.26	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	4,576,831.51	4,833,780.93	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,315,446.36	2,308,350.55	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,298,634.31	2,378,842.74	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15A2	4,501,313.42	4,104,980.87	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,216,267.09	2,262,858.63	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17A2	6,905,834.75	7,430,686.95	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17A4	6,905,834.75	7,430,686.95	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,790,266.92	1,808,174.13	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,358,144.90	2,387,645.59	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20A2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20A2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
21A7	36,487,737.20	32,527,873.18	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	2,156,305.56	2,188,364.64	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
23	1,455,576.38	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24A2	10,028,979.04	9,344,090.20	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25A1	5,796,145.03	3,863,900.64	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,692,600.75	1,738,861.07	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
28	1,353,400.67	1,217,900.23	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,709,752.97	1,418,005.19	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,027,753.47	1,306,299.53	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31A-2-1	6,564,914.16	7,208,345.96	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	819,645.56	751,639.25	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	517,717.58	247,906.08	01/01/25	09/30/25	12/11/25	3,371,070.90	60,884.24	38,810.32	197,674.41	60,721.41	0.00
34	1,328,408.22	0.00	--	--	--	0.00	0.00	0.00	0.00	40,824.96	0.00
35A	1,063,199.51	1,104,021.60	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,120,324.96	1,078,992.53	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,070,563.27	1,114,747.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1,082,682.74	1,058,480.75	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	785,414.78	795,017.31	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,103,455.45	1,049,506.23	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	534,323.25	559,715.13	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	689,298.96	496,209.10	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1,246,401.85	1,325,831.05	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	595,566.72	670,263.63	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	640,662.85	589,576.33	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	449,005.51	443,161.13	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	355,793.35	277,362.34	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	470,032,934.20	474,184,928.94				3,371,070.90	60,884.24	38,810.32	197,674.41	101,546.37	0.00




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


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




© 2021 Computershare. All rights reserved. Confidential.					Page 19 of 29


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
02/18/26	0	0.00	0	0.00	1	8,820,112.26	1	12,500,000.00	0	0.00	1	13,520,000.00	0	0.00	0	0.00	3.575841%	3.561978%	57
01/16/26	0	0.00	0	0.00	1	8,838,165.76	1	12,500,000.00	0	0.00	1	12,500,000.00	0	0.00	0	0.00	3.575926%	3.562061%	58
12/17/25	0	0.00	1	8,856,150.73	0	0.00	1	12,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	3.576008%	3.562142%	59
11/18/25	1	8,875,154.19	0	0.00	0	0.00	1	12,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	3.576096%	3.562229%	60
10/20/25	0	0.00	0	0.00	0	0.00	1	12,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	3.576183%	3.562314%	61
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	602,019.17	0	0.00	3.576276%	3.562406%	62
08/15/25	1	13,520,000.00	0	0.00	1	9,529,305.96	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.576791%	3.562920%	63
07/17/25	0	0.00	0	0.00	2	23,064,667.39	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.576875%	3.563003%	64
06/17/25	0	0.00	1	13,520,000.00	1	9,561,141.27	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.576965%	3.563092%	65
05/16/25	2	18,729,170.41	0	0.00	1	9,576,381.85	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.577048%	3.563174%	66
04/17/25	2	18,742,457.67	0	0.00	1	9,592,739.21	0	0.00	0	0.00	1	31,307,267.12	0	0.00	0	0.00	3.577138%	3.563262%	67
03/17/25	1	13,520,000.00	1	5,235,131.92	1	9,607,859.85	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.577214%	3.563336%	68
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

30506923

09/06/25

38,810.32

197,674.41

92,707.20

8,911,866.83

08/10/23

12/20/24

Totals

38,810.32

197,674.41

92,707.20

8,911,866.83

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		19,300,000	19,300,000	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		40,080,000	40,080,000	0			0
37 - 48 Months		8,940,881	8,940,881	0			0
49 - 60 Months		113,945,176	113,945,176	0			0
> 60 Months		1,003,193,013	981,872,900	8,820,112			12,500,000




Historical Delinquency Information

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

Feb-26	1,185,459,069	1,164,138,957	0	0		8,820,112	12,500,000
Jan-26	1,185,989,711	1,164,651,545	0	0		8,838,166	12,500,000
Dec-25	1,186,505,749	1,165,149,599	0	8,856,151		0	12,500,000
Nov-25	1,187,050,478	1,165,675,324	8,875,154	0		0	12,500,000
Oct-25	1,187,536,626	1,175,036,626	0	0		0	12,500,000
Sep-25	1,188,050,060	1,188,050,060	0	0		0	0
Aug-25	1,189,132,689	1,166,083,383	13,520,000	0		9,529,306	0
Jul-25	1,189,611,737	1,166,547,070	0	0		23,064,667	0
Jun-25	1,190,118,324	1,167,037,183	0	13,520,000		9,561,141	0
May-25	1,190,594,169	1,162,288,616	18,729,170	0		9,576,382	0
Apr-25	1,191,097,665	1,162,762,468	18,742,458	0		9,592,739	0
Mar-25	1,191,551,601	1,163,188,610	13,520,000	5,235,132		9,607,860	0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled

Benchmark 2021-B25 Mortgage Trust 10-D