csc15sa2_ex991-202301.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	01/18/23	CSAIL 2015-C2 Commercial Mortgage Trust
Determination Date:	01/11/23
Next Distribution Date:	02/17/23
Record Date:	12/30/22	Commercial Mortgage Pass-Through Certificates
		Series 2015-C2


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Credit Suisse First Boston Mortgage Securities Corp.
Certificate Factor Detail	3		General Information Number	(212) 325-2000
Certificate Interest Reconciliation Detail	4		11 Madison Avenue, \| New York, NY 10010 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Investor Relations		REAM_InvestorRelations@wellsfargo.com
Bond / Collateral Reconciliation - Cash Flows	6
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	8-12		General	(305) 229-6465
Mortgage Loan Detail (Part 1)	13-16		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	17-20	Operating Advisor	Park Bridge Lender Services LLC
Principal Prepayment Detail	21		David Rodgers	(212) 230-9025
Historical Detail	22		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	23	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	24		Corporate Trust Services (CMBS)		cts.cmbs.bond.admin@wellsfargo.com;
Specially Serviced Loan Detail - Part 1	25				trustadministrationgroup@wellsfargo.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	26
		Trustee	Wilmington Trust, National Association
Modified Loan Detail	27		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Liquidated Loan Detail	28		1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	29-30	Controlling Class	RREF II CMBS AIV, L.P.
Interest Shortfall Detail - Collateral Level	31	Representative
			-
Supplemental Notes	32

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 32


				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	12634NAQ1	1.454400%	64,150,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	12634NAR9	2.850500%	30,615,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	12634NAS7	3.231200%	300,000,000.00	243,556,629.30	0.00	655,816.82	0.00	0.00	655,816.82	243,556,629.30	34.43%	30.00%
A-4	12634NAT5	3.504000%	470,236,000.00	470,236,000.00	0.00	1,373,089.12	0.00	0.00	1,373,089.12	470,236,000.00	34.43%	30.00%
A-SB	12634NAU2	3.224100%	101,489,000.00	41,203,419.08	1,595,113.87	110,703.29	0.00	0.00	1,705,817.16	39,608,305.21	34.43%	30.00%
A-S	12634NAX6	3.849000%	115,744,000.00	115,744,000.00	0.00	371,248.88	0.00	0.00	371,248.88	115,744,000.00	24.35%	21.62%
B	12634NAY4	4.176725%	82,732,000.00	82,732,000.00	0.00	287,957.37	0.00	0.00	287,957.37	82,732,000.00	17.15%	15.63%
C	12634NAZ1	4.176725%	55,228,000.00	55,228,000.00	0.00	192,226.82	0.00	0.00	192,226.82	55,228,000.00	12.34%	11.63%
D	12634NBA5	4.176725%	56,954,000.00	56,954,000.00	0.00	198,234.35	0.00	0.00	198,234.35	56,954,000.00	7.39%	7.50%
E	12634NAG3	3.225000%	36,243,000.00	36,243,000.00	0.00	97,403.06	0.00	0.00	97,403.06	36,243,000.00	4.23%	4.88%
F*	12634NAJ7	3.225000%	18,985,000.00	18,985,000.00	0.00	51,022.19	0.00	0.00	51,022.19	18,985,000.00	2.58%	3.50%
NR	12634NAL2	3.225000%	48,325,089.00	29,632,001.30	0.00	53,109.34	0.00	0.00	53,109.34	29,632,001.30	0.00%	0.00%
Z	12634NBC1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	12634NAN8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,380,701,089.00	1,150,514,049.68	1,595,113.87	3,390,811.24	0.00	0.00	4,985,925.11	1,148,918,935.81


X-A	12634NAV0	0.716416%	1,082,234,000.00	870,740,048.38	0.00	519,843.60	0.00	0.00	519,843.60	869,144,934.51
X-B	12634NAW8	0.000000%	82,732,000.00	82,732,000.00	0.00	0.00	0.00	0.00	0.00	82,732,000.00
X-E	12634NAA6	0.951725%	36,243,000.00	36,243,000.00	0.00	28,744.49	0.00	0.00	28,744.49	36,243,000.00
X-F	12634NAC2	0.951725%	18,985,000.00	18,985,000.00	0.00	15,057.09	0.00	0.00	15,057.09	18,985,000.00
X-NR	12634NAE8	0.951725%	48,325,089.00	29,632,001.30	0.00	23,501.27	0.00	0.00	23,501.27	29,632,001.30
Notional SubTotal			1,268,519,089.00	1,038,332,049.68	0.00	587,146.45	0.00	0.00	587,146.45	1,036,736,935.81

Deal Distribution Total					1,595,113.87	3,977,957.69	0.00	0.00	5,573,071.56

*	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 2 of 32


				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	12634NAQ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	12634NAR9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	12634NAS7	811.85543100	0.00000000	2.18605607	0.00000000	0.00000000	0.00000000	0.00000000	2.18605607	811.85543100
A-4	12634NAT5	1,000.00000000	0.00000000	2.92000000	0.00000000	0.00000000	0.00000000	0.00000000	2.92000000	1,000.00000000
A-SB	12634NAU2	405.98901438	15.71711092	1.09079102	0.00000000	0.00000000	0.00000000	0.00000000	16.80790194	390.27190346
A-S	12634NAX6	1,000.00000000	0.00000000	3.20750000	0.00000000	0.00000000	0.00000000	0.00000000	3.20750000	1,000.00000000
B	12634NAY4	1,000.00000000	0.00000000	3.48060448	0.00000000	0.00000000	0.00000000	0.00000000	3.48060448	1,000.00000000
C	12634NAZ1	1,000.00000000	0.00000000	3.48060440	0.00000000	0.00000000	0.00000000	0.00000000	3.48060440	1,000.00000000
D	12634NBA5	1,000.00000000	0.00000000	3.48060452	0.00000000	0.00000000	0.00000000	0.00000000	3.48060452	1,000.00000000
E	12634NAG3	1,000.00000000	0.00000000	2.68749993	0.00000000	0.00000000	0.00000000	0.00000000	2.68749993	1,000.00000000
F	12634NAJ7	1,000.00000000	0.00000000	2.68750013	0.00000000	0.00000000	0.00000000	0.00000000	2.68750013	1,000.00000000
NR	12634NAL2	613.18048064	0.00000000	1.09900139	0.54892108	61.15278360	0.00000000	0.00000000	1.09900139	613.18048064
Z	12634NBC1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	12634NAN8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	12634NAV0	804.57650414	0.00000000	0.48034307	0.00000000	0.00000000	0.00000000	0.00000000	0.48034307	803.10259566
X-B	12634NAW8	1,000.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	1,000.00000000
X-E	12634NAA6	1,000.00000000	0.00000000	0.79310460	0.00000000	0.00000000	0.00000000	0.00000000	0.79310460	1,000.00000000
X-F	12634NAC2	1,000.00000000	0.00000000	0.79310456	0.00000000	0.00000000	0.00000000	0.00000000	0.79310456	1,000.00000000
X-NR	12634NAE8	613.18048064	0.00000000	0.48631612	0.00000000	0.00000000	0.00000000	0.00000000	0.48631612	613.18048064




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 32


				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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	12/01/22 - 12/30/22	30	0.00	655,816.82	0.00	655,816.82	0.00	0.00	0.00	655,816.82	0.00
A-4	12/01/22 - 12/30/22	30	0.00	1,373,089.12	0.00	1,373,089.12	0.00	0.00	0.00	1,373,089.12	0.00
A-SB	12/01/22 - 12/30/22	30	0.00	110,703.29	0.00	110,703.29	0.00	0.00	0.00	110,703.29	0.00
X-A	12/01/22 - 12/30/22	30	0.00	519,843.60	0.00	519,843.60	0.00	0.00	0.00	519,843.60	0.00
X-B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-E	12/01/22 - 12/30/22	30	0.00	28,744.49	0.00	28,744.49	0.00	0.00	0.00	28,744.49	0.00
X-F	12/01/22 - 12/30/22	30	0.00	15,057.09	0.00	15,057.09	0.00	0.00	0.00	15,057.09	0.00
X-NR	12/01/22 - 12/30/22	30	0.00	23,501.27	0.00	23,501.27	0.00	0.00	0.00	23,501.27	0.00
A-S	12/01/22 - 12/30/22	30	0.00	371,248.88	0.00	371,248.88	0.00	0.00	0.00	371,248.88	0.00
B	12/01/22 - 12/30/22	30	0.00	287,957.37	0.00	287,957.37	0.00	0.00	0.00	287,957.37	0.00
C	12/01/22 - 12/30/22	30	0.00	192,226.82	0.00	192,226.82	0.00	0.00	0.00	192,226.82	0.00
D	12/01/22 - 12/30/22	30	0.00	198,234.35	0.00	198,234.35	0.00	0.00	0.00	198,234.35	0.00
E	12/01/22 - 12/30/22	30	0.00	97,403.06	0.00	97,403.06	0.00	0.00	0.00	97,403.06	0.00
F	12/01/22 - 12/30/22	30	0.00	51,022.19	0.00	51,022.19	0.00	0.00	0.00	51,022.19	0.00
NR	12/01/22 - 12/30/22	30	2,920,837.30	79,636.00	0.00	79,636.00	26,526.66	0.00	0.00	53,109.34	2,955,213.71
Totals			2,920,837.30	4,004,484.35	0.00	4,004,484.35	26,526.66	0.00	0.00	3,977,957.69	2,955,213.71




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 32


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,150,012.72	Master Servicing Fee	6,992.89
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	2,861.23
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	495.36
ARD Interest	0.00	Operating Advisor Fee	0.00
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	1,486.08
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,150,012.72	Total Fees	12,045.57

Principal		Expenses/Reimbursements
Scheduled Principal	1,595,113.87	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	5,954.49
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	19,923.68
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)	648.49
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	1,595,113.87	Total Expenses/Reimbursements	26,526.66

		Interest Reserve Deposit	133,482.81

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,977,957.69
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	1,595,113.87
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	5,573,071.56
Total Funds Collected	5,745,126.59	Total Funds Distributed	5,745,126.60

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 32


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,150,514,049.68	1,150,514,049.68	Beginning Certificate Balance	1,150,514,049.68
(-) Scheduled Principal Collections		1,595,113.87	1,595,113.87	(-) Principal Distributions	1,595,113.87
(-) 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		1,148,918,935.81	1,148,918,935.81	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,151,180,317.05	1,151,180,317.05	Ending Certificate Balance	1,148,918,935.81
Ending Actual Collateral Balance		1,149,607,115.33	1,149,607,115.33



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.18%
				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 7 of 32


				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	25	230,578,345.10	20.07%	24	4.2791	NAP	Defeased	25	230,578,345.10	20.07%	24	4.2791	NAP
	4,999,999 or less	34	107,716,185.25	9.38%	26	4.4200	1.650931	1.25 or less	21	144,838,484.57	12.61%	27	4.4146	0.813631
5,000,000 to 9,999,999		23	160,615,482.79	13.98%	27	4.2056	1.678770	1.26 to 1.50	13	158,016,690.65	13.75%	27	4.2634	1.385965
10,000,000 to 19,999,999		14	194,316,774.64	16.91%	27	4.1875	1.717371	1.51 to 1.75	14	114,700,021.99	9.98%	26	4.1722	1.593108
20,000,000 to 24,999,999		5	108,748,692.66	9.47%	26	4.3468	1.547116	1.76 to 2.00	10	44,473,606.85	3.87%	26	4.2032	1.869618
25,000,000 to 49,999,999		3	99,980,312.74	8.70%	27	4.1841	1.777489	2.01 to 2.25	7	107,741,185.91	9.38%	26	4.3055	2.153580
	50,000,000 or greater	3	246,963,142.63	21.50%	24	3.9256	2.421087	2.26 to 2.50	9	290,185,696.88	25.26%	25	3.9982	2.405869
	Totals	107	1,148,918,935.81	100.00%	26	4.1887	1.818653	2.51 to 2.75	2	15,958,784.00	1.39%	28	3.5180	2.575477
								2.76 to 3.00	1	8,000,000.00	0.70%	27	3.8000	2.925100
								3.01 or greater	5	34,426,119.86	3.00%	27	3.9677	3.708040
								Totals	107	1,148,918,935.81	100.00%	26	4.1887	1.818653
(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 8 of 32


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	54	230,578,345.10	20.07%	24	4.2791	NAP	South Carolina	1	3,796,925.18	0.33%	28	4.9000	1.171300
Arizona	2	7,600,230.37	0.66%	23	4.4570	1.456159	Tennessee	2	5,721,532.98	0.50%	27	4.5593	1.836810
California	13	248,307,304.59	21.61%	26	4.2168	2.135636	Texas	11	117,431,356.82	10.22%	27	4.2907	1.725985
Colorado	2	7,531,901.13	0.66%	27	4.3490	1.933765	Virginia	1	3,844,824.46	0.33%	27	4.4200	1.216100
Connecticut	5	63,746,676.36	5.55%	26	3.9131	1.733675	Washington	1	4,772,064.92	0.42%	27	4.2000	1.417600
Florida	6	42,443,061.96	3.69%	27	4.4016	1.429421	Totals	147	1,148,918,935.81	100.00%	26	4.1887	1.818653
Georgia	5	21,840,086.17	1.90%	27	4.1190	1.491963
									Property Type³
Illinois	3	10,575,606.18	0.92%	27	4.4293	1.258238
Kansas	3	11,246,015.85	0.98%	28	4.1900	1.277800		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Kentucky	1	8,598,599.30	0.75%	27	3.9500	0.900300		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	1	8,668,608.19	0.75%	28	4.0600	1.022900	Defeased	54	230,578,345.10	20.07%	24	4.2791	NAP
Maryland	2	95,000,000.00	8.27%	26	3.8000	2.411100	Industrial	1	2,947,064.17	0.26%	27	3.9000	1.886300
Massachusetts	1	6,000,000.00	0.52%	27	3.9500	2.256700	Lodging	11	148,095,833.77	12.89%	25	4.2683	1.997562
Michigan	6	42,641,303.22	3.71%	27	4.2908	1.179600	Mixed Use	2	4,749,156.72	0.41%	27	4.3748	1.551920
Minnesota	1	9,293,405.16	0.81%	28	4.0025	1.819200	Mobile Home Park	3	19,625,018.14	1.71%	28	4.3120	2.042713
Mississippi	1	4,752,507.00	0.41%	28	4.4425	1.492200	Multi-Family	6	56,443,672.37	4.91%	27	4.4834	1.746282
Missouri	2	24,142,840.76	2.10%	22	4.0817	1.525312	Office	15	231,628,801.32	20.16%	26	4.1718	2.004415
Nevada	1	6,290,229.18	0.55%	27	4.5900	2.117800	Retail	52	440,953,142.75	38.38%	26	4.0810	1.729345
New Jersey	1	9,774,875.30	0.85%	26	4.1500	1.458700	Self Storage	3	13,897,901.47	1.21%	26	4.1668	3.651634
New York	3	80,000,000.00	6.96%	23	3.9234	2.395300	Totals	147	1,148,918,935.81	100.00%	26	4.1887	1.818653
North Carolina	2	6,990,545.48	0.61%	27	4.4420	1.696901
Ohio	8	37,913,790.38	3.30%	27	4.4158	1.815406
Oklahoma	3	8,424,958.10	0.73%	28	4.4168	1.140979
Oregon	1	2,797,901.47	0.24%	26	4.6300	3.383600
Pennsylvania	4	18,193,440.20	1.58%	27	4.4357	1.058038

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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 32


				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	25	230,578,345.10	20.07%	24	4.2791	NAP	Defeased	25	230,578,345.10	20.07%	24	4.2791	NAP
	4.0000% or less	17	325,143,116.94	28.30%	26	3.8584	2.260503	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.0001% to 4.2500%	18	244,627,391.32	21.29%	25	4.0966	1.797937	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.2501% to 4.5000%	27	224,329,383.91	19.53%	27	4.3837	1.657119	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5001% to 4.7500%	12	63,863,795.32	5.56%	27	4.6190	1.416949	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7501% to 5.0000%	8	60,376,903.22	5.26%	27	4.8161	1.457826	49 months or greater	82	918,340,590.71	79.93%	26	4.1660	1.878456
	5.0001% or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	107	1,148,918,935.81	100.00%	26	4.1887	1.818653
	Totals	107	1,148,918,935.81	100.00%	26	4.1887	1.818653
(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 32


				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	25	230,578,345.10	20.07%	24	4.2791	NAP	Defeased	25	230,578,345.10	20.07%	24	4.2791	NAP
	60 months or less	82	918,340,590.71	79.93%	26	4.1660	1.878456	Interest Only	13	344,518,784.00	29.99%	25	3.8803	2.419322
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	69	573,821,806.71	49.94%	27	4.3376	1.553724
	Totals	107	1,148,918,935.81	100.00%	26	4.1887	1.818653	300 months or more	0	0.00	0.00%	0	0.0000	0.000000
								Totals	107	1,148,918,935.81	100.00%	26	4.1887	1.818653
(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 32


				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	25	230,578,345.10	20.07%	24	4.2791	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		2	3,995,641.37	0.35%	26	3.8000	2.501987	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	78	887,198,788.13	77.22%	26	4.1693	1.874044	Totals	0	0.00	0.00%	0	0.0000	0.000000
	12 to 24 months	1	6,365,656.40	0.55%	26	4.6000	1.151600
	24 months or greater	1	20,780,504.81	1.81%	22	3.9620	2.169600
	Totals	107	1,148,918,935.81	100.00%	26	4.1887	1.818653
(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 32


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1	303821001	RT	Wheaton	MD	Actual/360	3.800%	300,923.84	0.00	0.00	N/A	03/01/25	--	91,963,142.63	91,963,142.63	01/01/23
1A	303831001				Actual/360	3.800%	9,937.27	0.00	0.00	N/A	03/01/25	--	3,036,857.37	3,036,857.37	01/01/23
2	406100286	OF	West Hollywood	CA	Actual/360	3.985%	308,837.50	0.00	0.00	N/A	01/06/25	--	90,000,000.00	90,000,000.00	01/06/23
3	303821003	LO	New York	NY	Actual/360	4.021%	225,069.90	0.00	0.00	N/A	11/06/24	--	65,000,000.00	65,000,000.00	01/06/23
4	303821004	LO	Los Angeles	CA	Actual/360	4.450%	158,582.61	83,202.40	0.00	N/A	05/06/25	--	41,384,370.68	41,301,168.28	01/06/23
5	303821005	RT	Trumbull	CT	Actual/360	3.800%	107,983.33	0.00	0.00	N/A	03/01/25	--	33,000,000.00	33,000,000.00	01/01/23
5A	303821105	RT	Trumbull	CT	Actual/360	3.800%	3,137.35	0.00	0.00	N/A	03/01/25	--	958,784.00	958,784.00	01/01/23
7	303821007	MF	San Antonio	TX	Actual/360	4.150%	97,408.77	58,144.29	0.00	N/A	09/06/24	--	27,257,797.08	27,199,652.79	01/06/23
8	303821008	MF	Merrillville	IN	Actual/360	4.040%	94,153.54	58,398.76	0.00	N/A	01/06/25	--	27,064,255.44	27,005,856.68	01/06/23
9	303821009	MF	Houston	TX	Actual/360	4.250%	94,173.99	53,407.98	0.00	N/A	05/06/25	--	25,732,552.44	25,679,144.46	01/06/23
10	303821010	RT	Los Angeles	CA	Actual/360	4.650%	93,681.98	45,539.96	0.00	N/A	05/06/25	--	23,396,125.13	23,350,585.17	01/06/23
11	303821011	OF	Bakersfield	CA	Actual/360	4.800%	92,748.67	42,614.99	0.00	N/A	05/06/25	--	22,439,195.15	22,396,580.16	12/06/22
12	303821012	LO	North Redington Beach FL		Actual/360	4.390%	82,802.50	44,740.95	0.00	N/A	04/06/25	--	21,903,814.41	21,859,073.46	01/06/23
14	623100196	MF	Akron	OH	Actual/360	4.130%	82,879.86	35,566.80	0.00	N/A	01/06/25	--	23,304,498.90	23,268,932.10	01/06/23
15	303821015	RT	Various	Various	Actual/360	4.190%	79,380.73	50,100.64	0.00	05/06/25	05/06/45	--	22,000,970.83	21,950,870.19	01/06/23
16	303821016	RT	Various	Various	Actual/360	4.400%	90,933.33	0.00	0.00	N/A	05/06/25	--	24,000,000.00	24,000,000.00	01/06/23
17	303821017	RT	Eureka	CA	Actual/360	3.962%	71,027.89	38,274.35	0.00	N/A	11/06/24	--	20,818,779.16	20,780,504.81	01/06/23
18	303821018	RT	Chesterfield	MO	Actual/360	4.061%	70,997.48	32,404.34	0.00	N/A	10/06/24	--	20,302,556.67	20,270,152.33	01/06/23
19	302691113	OF	Boca Raton	FL	Actual/360	4.420%	73,298.52	33,991.80	0.00	N/A	04/06/25	--	19,258,112.54	19,224,120.74	01/06/23
20	623100208	MH	Houston	TX	Actual/360	4.290%	65,025.33	36,302.98	0.00	N/A	05/06/25	--	17,602,164.75	17,565,861.77	01/06/23
21	623100181	MF	Dallas	TX	Actual/360	4.230%	62,019.88	31,226.37	0.00	N/A	03/06/25	12/06/24	17,026,733.16	16,995,506.79	01/06/23
22	625100138	OF	Frisco	TX	Actual/360	4.260%	59,420.64	34,405.47	0.00	N/A	01/05/25	--	16,198,265.21	16,163,859.74	01/05/23
23	303821023	LO	Burlingame	CA	Actual/360	4.285%	55,314.68	31,133.75	0.00	N/A	04/06/25	--	14,990,993.54	14,959,859.79	01/06/23
24	303821024	RT	Beaumont	TX	Actual/360	4.110%	52,331.36	22,654.33	0.00	N/A	04/06/25	--	14,786,351.82	14,763,697.49	01/06/23
25	303821025	MF	Plano	TX	Actual/360	4.760%	51,668.99	36,788.38	0.00	N/A	04/06/25	--	12,605,608.39	12,568,820.01	01/06/23
26	303821026	OF	New York	NY	Actual/360	3.500%	45,208.33	0.00	0.00	N/A	05/06/25	--	15,000,000.00	15,000,000.00	01/06/23
27	303821027	RT	Taylor	MI	Actual/360	4.100%	43,639.36	26,424.40	0.00	N/A	04/06/25	--	12,360,480.58	12,334,056.18	01/06/23
28	303821028	RT	Southington	CT	Actual/360	3.620%	43,952.83	0.00	0.00	N/A	04/06/25	--	14,100,000.00	14,100,000.00	01/06/23




© 2021 Computershare. All rights reserved. Confidential.																Page 13 of 32


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
29	303821029	RT	Various	Various	Actual/360	4.442%	49,748.58	21,213.13	0.00	N/A	05/06/25	--	13,004,511.25	12,983,298.12	01/06/23
30	303821030	OF	Altamonte Springs	FL	Actual/360	4.400%	45,575.54	24,530.99	0.00	N/A	04/06/25	--	12,028,735.07	12,004,204.08	01/06/23
31	303821031	RT	Columbus	GA	Actual/360	4.006%	38,442.11	35,501.44	0.00	N/A	04/06/25	--	11,143,896.23	11,108,394.79	01/06/23
32	625100129	RT	Torrington	CT	Actual/360	4.430%	42,925.53	23,409.03	0.00	N/A	12/05/24	--	11,252,597.14	11,229,188.11	01/05/23
33	303821033	RT	Old Bridge	NJ	Actual/360	4.150%	35,006.28	20,895.60	0.00	N/A	03/06/25	--	9,795,770.90	9,774,875.30	01/06/23
35	303821035	RT	Frisco	TX	Actual/360	3.982%	35,412.58	16,131.54	0.00	N/A	05/06/25	--	10,327,545.36	10,311,413.82	01/06/23
38	303821039	RT	Novi	MI	Actual/360	3.870%	30,179.59	20,058.19	0.00	N/A	04/06/25	--	9,056,142.50	9,036,084.31	01/06/23
39	303821036	RT	Covington	KY	Actual/360	3.950%	29,311.31	18,854.22	0.00	N/A	04/06/25	--	8,617,453.52	8,598,599.30	01/06/23
40	303821040	OF	Eagan	MN	Actual/360	4.003%	32,080.54	14,481.50	0.00	05/06/25	03/06/26	--	9,307,886.66	9,293,405.16	01/06/23
41	623100199	RT	Houston	TX	Actual/360	4.040%	30,875.81	15,657.44	0.00	N/A	04/06/25	--	8,875,193.80	8,859,536.36	01/06/23
42	623100200	RT	Chalmette	LA	Actual/360	4.060%	30,359.49	15,179.93	0.00	N/A	05/06/25	--	8,683,788.12	8,668,608.19	01/06/23
43	623100183	MF	Corpus Christi	TX	Actual/360	4.150%	23,647.86	33,446.09	0.00	N/A	12/06/24	--	6,617,357.26	6,583,911.17	01/06/23
44	303821044	RT	Various	Various	Actual/360	4.490%	30,699.36	15,861.04	0.00	N/A	05/06/25	--	7,940,060.61	7,924,199.57	12/06/22
45	303821045	OF	Dublin	OH	Actual/360	4.803%	32,245.82	14,987.66	0.00	N/A	03/06/25	--	7,797,347.10	7,782,359.44	09/06/20
46	303821046	IN	Danbury	CT	Actual/360	4.300%	25,098.15	21,187.89	0.00	N/A	11/06/24	--	6,778,194.38	6,757,006.49	01/06/23
47	303821047	OF	Thousand Oaks	CA	Actual/360	3.800%	26,177.78	0.00	0.00	N/A	04/06/25	--	8,000,000.00	8,000,000.00	01/06/23
48	303821048	RT	Orland Park	IL	Actual/360	3.800%	23,816.38	13,460.21	0.00	N/A	12/06/24	--	7,278,351.93	7,264,891.72	01/06/23
49	303821049	MU	West Palm Beach	FL	Actual/360	4.568%	30,094.82	10,763.88	0.00	N/A	12/06/24	--	7,650,792.52	7,640,028.64	01/06/23
50	623100178	OF	East Orange	NJ	Actual/360	4.330%	25,659.79	11,587.80	0.00	N/A	03/06/25	12/06/24	6,881,863.06	6,870,275.26	01/06/23
51	303821051	IN	Carrollton	TX	Actual/360	4.300%	26,450.40	10,664.96	0.00	N/A	11/06/24	--	7,143,392.50	7,132,727.54	01/06/23
52	303821052	LO	Springfield	OH	Actual/360	4.300%	23,851.38	13,263.98	0.00	N/A	05/06/25	--	6,441,482.37	6,428,218.39	01/06/23
53	625100158	LO	Mountville	PA	Actual/360	4.390%	23,573.80	15,979.53	0.00	N/A	05/05/25	--	6,235,997.16	6,220,017.63	10/05/22
54	625100151	OF	Philadelphia	PA	Actual/360	4.600%	25,265.26	12,670.42	0.00	N/A	03/05/25	--	6,378,326.82	6,365,656.40	01/05/23
55	625100157	RT	Las Vegas	NV	Actual/360	4.590%	24,911.41	12,468.01	0.00	N/A	04/05/25	--	6,302,697.19	6,290,229.18	01/05/23
56	303821056	RT	Medina	OH	Actual/360	4.150%	22,660.95	12,703.07	0.00	N/A	02/11/25	--	6,341,190.74	6,328,487.67	01/11/23
57	303821057	MH	Various	FL	Actual/360	5.130%	26,717.88	11,009.15	0.00	N/A	03/06/25	--	6,048,190.85	6,037,181.70	01/06/23
58	623100180	MH	Various	Various	Actual/360	4.400%	21,832.59	11,818.54	0.00	N/A	12/06/24	--	5,762,267.41	5,750,448.87	01/06/23
59	303821059	OF	Winter Haven	FL	Actual/360	4.250%	20,668.93	11,946.68	0.00	N/A	02/01/25	--	5,647,676.35	5,635,729.67	01/01/23




© 2021 Computershare. All rights reserved. Confidential.																Page 14 of 32


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
60	303821060	RT	Poway	CA	Actual/360	4.325%	20,917.54	11,591.99	0.00	N/A	04/06/25	--	5,616,752.64	5,605,160.65	01/06/23
61	303821061	RT	Sugarcreek Township	PA	Actual/360	4.170%	20,930.08	10,742.33	0.00	N/A	04/06/25	--	5,828,753.83	5,818,011.50	01/06/23
62	303821062	SS	Thousand Oaks	CA	Actual/360	4.050%	22,668.75	0.00	0.00	N/A	03/06/25	--	6,500,000.00	6,500,000.00	01/06/23
63	303821063	MF	Riverview	MI	Actual/360	4.643%	20,740.01	15,352.90	0.00	N/A	04/06/25	--	5,187,973.89	5,172,620.99	01/06/23
64	303821064	OF	Thousand Oaks	CA	Actual/360	3.800%	20,811.33	0.00	0.00	N/A	04/06/25	--	6,360,000.00	6,360,000.00	01/06/23
65	656100401	RT	Largo	FL	Actual/360	4.420%	20,612.86	11,009.55	0.00	N/A	01/06/25	--	5,415,727.81	5,404,718.26	01/06/23
66	303821066	RT	Malden	MA	Actual/360	3.950%	20,408.33	0.00	0.00	04/06/25	09/30/29	--	6,000,000.00	6,000,000.00	01/06/23
67	625100149	OF	Pittsburgh	PA	Actual/360	4.300%	20,797.25	8,895.04	0.00	N/A	03/05/25	--	5,616,661.21	5,607,766.17	01/05/23
69	303821069	MF	Farmers Branch	TX	Actual/360	4.870%	20,319.74	13,956.49	0.00	N/A	04/06/25	--	4,845,403.14	4,831,446.65	01/06/23
70	625100110	OF	Scottsdale	AZ	Actual/360	4.440%	19,214.03	9,212.62	0.00	N/A	09/05/24	--	5,025,464.87	5,016,252.25	01/05/23
71	303821071	RT	Columbus	OH	Actual/360	4.040%	16,669.32	10,339.15	0.00	N/A	04/06/25	--	4,791,565.29	4,781,226.14	01/06/23
72	303821072	RT	Colorado Springs	CO	Actual/360	4.330%	19,225.70	8,585.84	0.00	N/A	05/06/25	--	5,156,262.00	5,147,676.16	01/06/23
73	625100156	RT	Tukwila	WA	Actual/360	4.200%	17,295.37	10,065.14	0.00	N/A	04/05/25	--	4,782,130.06	4,772,064.92	01/05/23
74	303821074	LO	Utica	MI	Actual/360	4.560%	18,210.53	9,343.33	0.00	N/A	02/01/25	--	4,637,655.00	4,628,311.67	01/01/23
75	623100198	OF	Los Angeles	CA	Actual/360	4.350%	15,960.99	13,048.71	0.00	N/A	01/06/25	--	4,260,999.59	4,247,950.88	01/06/23
76	301880052	RT	New Haven	CT	Actual/360	4.400%	16,928.06	9,111.51	0.00	N/A	04/06/25	--	4,467,815.76	4,458,704.25	01/06/23
77	303821077	MF	Houston	TX	Actual/360	4.500%	16,878.64	8,962.31	0.00	N/A	12/06/24	--	4,355,778.11	4,346,815.80	01/06/23
78	625100153	RT	Joliet	IL	Actual/360	4.560%	18,107.62	7,405.21	0.00	N/A	04/05/25	--	4,611,448.85	4,604,043.64	01/05/23
79	303821079	RT	Raleigh	NC	Actual/360	4.300%	15,707.09	8,789.05	0.00	N/A	04/06/25	--	4,241,973.47	4,233,184.42	01/06/23
81	625100155	RT	Evergreen Park	IL	Actual/360	4.250%	15,789.78	7,331.39	0.00	N/A	04/05/25	--	4,314,473.86	4,307,142.47	01/05/23
82	303821082	LO	Beaufort	SC	Actual/360	4.900%	16,066.68	10,846.53	0.00	N/A	05/06/25	--	3,807,771.71	3,796,925.18	01/06/23
83	303821083	RT	Portage	MI	Actual/360	4.400%	14,985.54	8,112.06	0.00	N/A	03/06/25	--	3,955,127.15	3,947,015.09	01/06/23
84	303821084	SS	Torrance	CA	Actual/360	4.050%	16,042.50	0.00	0.00	N/A	04/06/25	--	4,600,000.00	4,600,000.00	01/06/23
86	303821086	MF	Richmond	VA	Actual/360	4.420%	14,659.70	6,798.36	0.00	N/A	04/05/25	--	3,851,622.82	3,844,824.46	01/05/23
87	303821087	LO	Rossford	OH	Actual/360	4.850%	13,499.82	11,327.59	0.00	N/A	03/06/25	--	3,232,415.39	3,221,087.80	01/06/23
89	303821089	MF	Warner Robins	GA	Actual/360	4.500%	12,684.23	6,569.81	0.00	N/A	04/06/25	--	3,273,349.83	3,266,780.02	01/06/23
90	623100203	RT	Hiram	GA	Actual/360	4.000%	10,859.79	6,804.58	0.00	N/A	05/06/25	--	3,152,842.31	3,146,037.73	01/06/23
91	303821091	RT	Saginaw	MI	Actual/360	4.860%	13,580.91	5,701.97	0.00	N/A	04/06/25	--	3,245,140.92	3,239,438.95	07/06/20




© 2021 Computershare. All rights reserved. Confidential.																Page 15 of 32


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
92	301881026	RT	Nashville	TN	Actual/360	4.660%	13,343.08	5,241.43	0.00	N/A	04/06/25	--	3,325,147.83	3,319,906.40	01/06/23
93	303821093	MU	Tulsa	OK	Actual/360	4.290%	11,419.08	6,375.16	0.00	N/A	05/06/25	--	3,091,111.81	3,084,736.65	01/06/23
94	303821094	OF	Savannah	GA	Actual/360	4.410%	10,584.71	8,415.70	0.00	N/A	05/06/25	--	2,787,283.21	2,778,867.51	01/06/23
95	303821095	MH	Reno	NV	Actual/360	4.650%	11,749.55	5,782.10	0.00	N/A	03/06/25	--	2,934,330.59	2,928,548.49	01/06/23
96	301880031	RT	Kennesaw	GA	Actual/360	4.480%	11,218.90	5,968.02	0.00	N/A	01/06/25	--	2,908,125.36	2,902,157.34	01/06/23
97	625100152	SS	Albany	OR	Actual/360	4.630%	11,177.17	5,542.09	0.00	N/A	03/05/25	--	2,803,443.56	2,797,901.47	01/05/23
98	625100159	SS	Enumclaw	WA	Actual/360	4.340%	10,281.86	5,629.28	0.00	N/A	05/05/25	--	2,751,203.17	2,745,573.89	01/05/23
99	625100160	RT	Jacksonville	NC	Actual/360	4.660%	11,086.22	5,368.81	0.00	N/A	05/05/25	--	2,762,729.87	2,757,361.06	01/05/23
100	303821100	LO	Perrysburg	OH	Actual/360	4.950%	10,858.99	7,318.53	0.00	N/A	03/06/25	--	2,547,563.56	2,540,245.03	01/06/23
101	303821101	IN	Camarillo	CA	Actual/360	3.900%	9,913.04	4,708.67	0.00	N/A	04/06/25	--	2,951,772.84	2,947,064.17	01/06/23
102	301880025	RT	Denver	CO	Actual/360	4.390%	9,031.83	4,972.94	0.00	N/A	01/06/25	--	2,389,197.91	2,384,224.97	01/06/23
103	303821103	RT	Amarillo	TX	Actual/360	4.300%	8,685.55	4,923.41	0.00	N/A	02/06/25	--	2,345,684.13	2,340,760.72	01/06/23
104	623100188	MH	Adams Center	NY	Actual/360	4.420%	9,442.69	4,109.77	0.00	N/A	12/06/24	--	2,480,928.81	2,476,819.04	01/06/23
105	301881025	RT	Murfreesboro	TN	Actual/360	4.420%	9,157.11	4,269.87	0.00	N/A	03/06/25	--	2,405,896.45	2,401,626.58	01/06/23
106	303821106	MH	Montrose	CO	Actual/360	4.660%	8,898.85	4,007.06	0.00	N/A	05/06/25	--	2,217,627.42	2,213,620.36	01/06/23
107	301880034	RT	Auburndale	FL	Actual/360	4.420%	8,060.72	4,362.37	0.00	N/A	02/06/25	--	2,117,835.76	2,113,473.39	01/06/23
108	301880041	MH	St. Petersburg	FL	Actual/360	4.500%	7,995.37	4,165.08	0.00	N/A	03/06/25	--	2,063,321.45	2,059,156.37	01/06/23
110	623100202	RT	Roswell	GA	Actual/360	4.000%	6,574.58	4,119.52	0.00	N/A	05/06/25	--	1,908,748.32	1,904,628.80	01/06/23
112	301880022	MH	Mesa	AZ	Actual/360	4.480%	6,582.85	3,501.83	0.00	N/A	10/06/24	--	1,706,385.14	1,702,883.31	01/06/23
113	301880033	MU	Chicago	IL	Actual/360	4.532%	6,507.81	3,155.37	0.00	N/A	01/06/25	--	1,667,575.44	1,664,420.07	01/06/23
115	303821115	RT	Visalia	CA	Actual/360	4.550%	5,913.86	3,005.20	0.00	N/A	04/06/25	--	1,509,386.76	1,506,381.56	01/06/23
116	303821116	MH	Oklahoma City	OK	Actual/360	4.400%	5,545.13	2,592.23	0.00	N/A	04/06/25	--	1,463,523.28	1,460,931.05	01/06/23
117	301880042	RT	St. Johns	FL	Actual/360	4.600%	5,581.20	2,621.11	0.00	N/A	02/06/25	--	1,408,998.82	1,406,377.71	01/06/23
Totals							4,150,012.72	1,595,113.87	0.00				1,150,514,049.68	1,148,918,935.81
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 32


					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
1	17,800,598.88	17,118,507.29	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	19,731,316.00	21,424,761.00	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
3	17,506,363.00	24,664,989.53	04/01/21	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	7,262,156.22	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
5	9,167,521.00	7,072,444.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
9	4,413,356.85	4,674,029.20	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	1,829,333.80	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,501,090.00	1,341,285.79	01/01/22	06/30/22	--	0.00	0.00	135,267.05	135,267.05	0.00	0.00
12	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	1,985,424.00	1,489,068.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
17	6,006,274.00	3,081,624.00	01/01/20	06/30/20	--	0.00	0.00	0.00	0.00	0.00	0.00
18	8,438,970.00	8,675,122.00	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,541,025.84	752,756.04	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,365,242.35	1,893,142.14	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22	1,746,136.36	1,906,167.09	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	524,407.01	01/01/22	06/30/22	11/14/22	0.00	0.00	0.00	0.00	0.00	0.00
24	631,647.33	616,561.90	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
25	2,067,427.56	1,867,223.95	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
26	2,047,017.21	1,243,637.32	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,611,080.85	1,140,185.69	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,913,160.01	1,524,133.56	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 32


					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
29	1,249,202.42	1,005,688.07	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	1,516,525.14	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,273,424.72	1,097,364.23	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,084,008.24	274,137.12	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
33	877,668.54	499,276.29	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
35	941,911.92	819,463.46	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	701,365.34	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	474,730.20	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,027,149.40	824,409.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1,138,300.98	692,530.92	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
42	814,026.97	543,448.73	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	549,165.72	416,751.63	01/01/22	09/30/22	--	0.00	0.00	46,526.21	46,526.21	0.00	0.00
45	540,040.52	250,977.76	01/01/22	06/30/22	05/11/22	0.00	0.00	47,169.02	1,321,590.85	671,339.05	0.00
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	0.00	716,125.87	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
48	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
49	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
50	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
51	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
52	1,944,366.83	1,917,308.15	07/01/21	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
53	1,164,958.26	313,197.82	01/01/22	06/30/22	12/12/22	0.00	0.00	39,501.78	118,580.10	0.00	0.00
54	569,381.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	899,828.08	760,423.16	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
56	772,233.55	589,860.01	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
59	555,287.00	491,484.71	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 32


					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
60	566,562.48	558,316.13	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
61	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
62	846,622.40	665,947.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
63	639,290.96	526,992.16	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
64	0.00	246,595.88	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
65	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
66	551,419.00	413,423.50	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
67	367,887.66	302,261.47	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
69	909,476.19	770,638.02	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
70	566,102.70	500,869.65	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
71	880,941.88	670,560.94	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
72	705,115.35	548,442.47	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
73	513,756.09	378,188.58	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
74	318,952.68	(9,369.80)	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
75	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
76	396,659.92	282,221.83	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
77	668,006.39	223,667.61	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
78	0.00	285,514.65	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
79	729,027.68	510,098.80	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
81	0.00	272,812.50	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
82	797,409.54	328,791.04	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
83	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
84	700,128.22	619,988.61	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
86	353,534.93	330,176.00	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
87	502,719.20	405,549.84	07/01/21	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
89	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
90	483,757.92	91,635.72	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
91	237,851.00	2,067.50	01/01/22	06/30/22	12/12/22	1,424,281.80	101,366.04	13,301.56	482,652.36	168,785.54	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 32


					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
92	493,199.27	339,771.95	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
93	454,986.72	308,689.54	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
94	433,720.56	229,175.42	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
95	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
96	307,671.00	230,753.74	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
97	627,429.55	523,140.10	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
98	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
99	482,970.48	259,704.90	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
100	443,206.34	313,817.39	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
101	418,478.37	263,022.82	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
102	0.00	245,567.90	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
103	295,959.02	221,970.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
104	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
105	269,623.86	201,007.16	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
106	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
107	340,801.34	228,264.87	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
108	280,336.87	217,094.20	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
110	261,210.00	102,973.18	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
112	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
113	114,212.43	106,321.44	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
115	212,335.01	150,534.39	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
116	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
117	220,935.48	166,595.84	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	134,266,904.55	137,040,398.08				1,424,281.80	101,366.04	281,765.62	2,104,616.57	840,124.59	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 32


								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
01/18/23	0	0.00	1	6,220,017.63	2	11,021,798.39	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.188697%	4.160137%	26
12/16/22	1	6,235,997.16	0	0.00	2	11,042,488.02	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.188884%	4.160314%	27
11/18/22	0	0.00	1	6,252,676.12	2	11,064,567.27	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.189081%	4.160500%	28
10/17/22	1	6,268,532.66	0	0.00	2	11,085,080.18	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.189265%	4.160674%	29
09/16/22	2	38,061,113.40	0	0.00	2	11,106,989.09	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.189460%	4.160857%	30
08/17/22	1	17,154,482.52	0	0.00	3	17,428,154.17	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.189642%	4.161029%	31
07/15/22	0	0.00	0	0.00	3	17,464,082.95	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.189822%	4.161199%	32
06/17/22	1	21,052,539.20	0	0.00	3	17,502,127.41	0	0.00	1	0.00	0	0.00	0	0.00	1	13,478,774.08	4.190013%	4.161379%	33
05/17/22	0	0.00	0	0.00	4	45,230,781.38	0	0.00	1	27,693,019.12	0	0.00	0	0.00	0	0.00	4.189256%	4.155223%	34
04/18/22	0	0.00	0	0.00	5	66,484,193.59	0	0.00	2	27,779,241.70	0	0.00	0	0.00	2	29,289,637.77	4.189671%	4.155644%	35
03/17/22	0	0.00	1	21,166,516.48	5	54,799,536.58	0	0.00	2	37,188,669.98	0	0.00	0	0.00	0	0.00	4.198212%	4.162080%	36
02/17/22	0	0.00	0	0.00	5	54,956,100.58	0	0.00	2	37,303,197.90	0	0.00	0	0.00	0	0.00	4.198414%	4.160934%	37
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 22 of 32

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

303821011

12/06/22

135,267.05

61,709.69

22,439,195.15

12/21/21

303821044

12/06/22

46,526.21

0.00

7,940,060.61

303821045

09/06/20

47,169.02

1,321,590.85

700,528.80

8,195,689.90

06/15/20

625100158

10/05/22

39,501.78

118,580.10

0.00

6,268,532.66

06/16/20

303821091

07/06/20

13,301.56

482,652.36

197,591.89

3,407,296.90

06/15/20

Totals

281,765.62

2,104,616.57

959,830.38

48,250,775.22

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 23 of 32


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		396,059,185	396,059,185		0		0
25 - 36 Months		715,615,476	698,373,659	17,241,816			0
37 - 48 Months		9,293,405	9,293,405		0		0
49 - 60 Months		0	0		0		0
> 60 Months		27,950,870	27,950,870		0		0




Historical Delinquency Information

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

Jan-23	1,148,918,936	1,131,677,120	0	6,220,018	11,021,798		0
Dec-22	1,150,514,050	1,133,235,565	6,235,997	0	11,042,488		0
Nov-22	1,152,196,904	1,134,879,660	0	6,252,676	11,064,567		0
Oct-22	1,153,779,858	1,136,426,245	6,268,533	0	11,085,080		0
Sep-22	1,155,450,987	1,106,282,885	38,061,113	0	11,106,989		0
Aug-22	1,157,021,871	1,122,439,235	17,154,483	0	17,428,154		0
Jul-22	1,158,586,929	1,141,122,846	0	0	17,464,083		0
Jun-22	1,160,240,801	1,121,686,134	21,052,539	0	17,502,127		0
May-22	1,189,486,938	1,144,256,157	0	0	17,537,762		27,693,019
Apr-22	1,192,472,584	1,125,988,390	0	0	38,704,952		27,779,242
Mar-22	1,225,446,976	1,149,480,923	0	21,166,516	17,610,867		37,188,670
Feb-22	1,227,434,538	1,172,478,437	0	0	17,652,903		37,303,198
(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 24 of 32


			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
11	303821011	22,396,580.16	22,439,195.15	37,500,000.00	04/16/15	1,180,830.79	1.45380	06/30/22	05/06/25	267
17	303821017	20,780,504.81	20,780,504.81	69,000,000.00	09/02/14	2,876,745.00	2.16960	06/30/20	11/06/24	267
23	303821023	14,959,859.79	14,959,859.79	22,500,000.00	09/14/22	430,235.51	0.82940	06/30/22	04/06/25	266
45	303821045	7,782,359.44	8,195,689.90	10,700,000.00	04/22/22	175,063.26	0.61770	06/30/22	03/06/25	265
53	625100158	6,220,017.63	6,268,532.66	10,100,000.00	12/01/22	252,538.82	0.53200	06/30/22	05/05/25	231
91	303821091	3,239,438.95	3,407,296.90	2,900,000.00	11/28/22	(24,496.00)	(0.21170)	06/30/22	04/06/25	267
Totals		75,378,760.78	76,051,079.21	152,700,000.00		4,890,917.38




© 2021 Computershare. All rights reserved. Confidential.										Page 25 of 32


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
11	303821011	OF	CA	12/21/21	13
	Special Servicer comments are not available for this cycle.


17	303821017	RT	CA	10/14/20	8
	Loan transferred to Special Servicing in October 2020 at which time the Borrower stated a desire to transfer the property back to the lender. Counsel was engaged and a Notice of Default was filed on 12/2/2020. However, the loan has since
	been brought due for the July 2022 scheduled payment and discussions are ongoing with the Borrower regarding curing outstanding collection expenses and penalty charges as applicable. Property is 61.7% leased with 49 vacant units available
	for lease including an 87,939 S F former Sears box. In line occupancy is reported at 72.1% including temp tenants while net of temp tenants, in line occupancy is 61.9%.

23	303821023	LO	CA	08/21/20	9
	Special Servicer comments are not available for this cycle.


45	303821045	OF	OH	06/15/20	1
	Special Servicer comments are not available for this cycle.


53	625100158	LO	PA	06/16/20	98
	Special Servicer comments are not available for this cycle.


91	303821091	RT	MI	06/15/20	1
	Special Servicer comments are not available for this cycle.


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 26 of 32


				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
13	303821013	22,903,527.53	4.77000%	22,903,527.53	4.77000%	10	04/22/20	05/06/20	06/11/20
14	623100196	24,324,300.51	4.13000%	24,324,300.51	4.13000%	10	06/24/20	06/05/20	08/11/20
23	303821023	0.00	4.28500%	0.00	4.28500%	10	10/30/21	10/30/21	--
24	303821024	0.00	4.11000%	0.00	4.11000%	10	10/30/20	10/06/20	12/11/20
49	303821049	7,960,183.47	4.56800%	7,960,183.47	4.56800%	10	08/03/20	08/06/20	09/11/20
54	625100151	0.00	4.60000%	0.00	4.60000%	10	04/30/21	04/30/21	--
Totals		55,188,011.51		55,188,011.51
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 27 of 32


					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
6	303821006	06/17/22	27,693,019.12	17,700,000.00	19,823,782.69	6,261,680.23	19,823,782.69	13,562,102.46	14,130,916.66	0.00	0.00	14,130,916.66	41.56%
36	303821038	04/18/22	9,326,703.65	8,000,000.00	8,496,689.77	1,169,016.97	8,496,689.77	7,327,672.80	1,999,030.85	0.00	0.00	1,999,030.85	18.54%
68	303821068	01/18/18	5,724,893.22	9,370,000.00	8,232,990.29	1,088,409.47	8,232,990.29	7,144,580.82	0.00	0.00	(124.62)	124.62	0.00%
80	303821080	03/17/21	4,220,872.90	2,700,000.00	2,574,229.68	681,783.89	2,574,229.68	1,892,445.79	2,328,427.11	0.00	0.00	2,328,427.11	47.51%
111	303821111	01/17/19	2,020,620.93	3,300,000.00	2,447,852.20	111,243.00	2,447,852.20	2,336,609.20	0.00	0.00	(234,170.11)	234,170.11	11.42%
114	301880036	03/17/20	1,636,735.68	2,650,000.00	1,712,816.68	59,855.97	1,712,816.68	1,652,960.71	0.00	0.00	(400.00)	400.00	0.02%
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			50,622,845.50	43,720,000.00	43,288,361.31	9,371,989.53	43,288,361.31	33,916,371.78	18,458,374.62	0.00	(234,694.73)	18,693,069.35

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.													Page 28 of 32


				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
Deal	Deal	01/18/23	0.00	(51,371.86)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
		12/16/22	0.00	(51,234.17)	0.00	0.00	0.00	0.00	0.00	0.00
		11/18/22	0.00	(51,096.84)	0.00	0.00	0.00	0.00	0.00	0.00
		10/17/22	0.00	(50,959.89)	0.00	0.00	0.00	0.00	0.00	0.00
		09/16/22	0.00	(50,823.30)	0.00	0.00	0.00	0.00	0.00	0.00
		08/17/22	0.00	(50,687.08)	0.00	0.00	0.00	0.00	0.00	0.00
		07/15/22	0.00	(50,551.22)	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/22	0.00	(12,540.68)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/22	0.00	(12,507.07)	0.00	0.00	0.00	0.00	0.00	0.00
		04/18/22	0.00	(7,115.55)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/22	0.00	(7,096.48)	0.00	0.00	0.00	0.00	0.00	0.00
		02/17/22	0.00	(7,077.46)	0.00	0.00	0.00	0.00	0.00	0.00
		01/18/22	0.00	(7,058.49)	0.00	0.00	0.00	0.00	0.00	0.00
		12/17/21	0.00	(7,039.57)	0.00	0.00	0.00	0.00	0.00	0.00
		11/18/21	0.00	(7,020.70)	0.00	0.00	0.00	0.00	0.00	0.00
		10/18/21	0.00	(7,001.89)	0.00	0.00	0.00	0.00	0.00	0.00
		09/17/21	0.00	(6,983.12)	0.00	0.00	0.00	0.00	0.00	0.00
		08/17/21	0.00	(6,906.59)	0.00	0.00	0.00	0.00	0.00	0.00
		07/16/21	0.00	(6,874.54)	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/21	0.00	(6,550.50)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/21	0.00	(6,511.16)	0.00	0.00	0.00	0.00	0.00	0.00
		04/16/21	0.00	(6,493.71)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/21	0.00	(231.73)	0.00	0.00	0.00	0.00	0.00	0.00
		02/18/21	0.00	(231.11)	0.00	0.00	0.00	0.00	0.00	0.00
		01/15/21	0.00	(224.96)	0.00	0.00	0.00	0.00	0.00	0.00
		12/17/20	0.00	(224.36)	0.00	0.00	0.00	0.00	0.00	0.00
		11/18/20	0.00	(194.55)	0.00	0.00	0.00	0.00	0.00	0.00
		10/19/20	0.00	(189.80)	0.00	0.00	0.00	0.00	0.00	0.00
		09/17/20	0.00	(139.93)	0.00	0.00	0.00	0.00	0.00	0.00
		08/17/20	0.00	(131.90)	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.											Page 29 of 32


				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
Deal	Deal	07/17/20	0.00	(117.25)	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/20	0.00	(116.94)	0.00	0.00	0.00	0.00	0.00	0.00
		05/15/20	0.00	(43.01)	0.00	0.00	0.00	0.00	0.00	0.00
		04/17/20	0.00	(42.89)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/20	0.00	(2.16)	0.00	0.00	0.00	0.00	0.00	0.00
		02/18/20	0.00	(2.16)	0.00	0.00	0.00	0.00	0.00	0.00
6	303821006	06/17/22	0.00	0.00	14,130,916.66	0.00	0.00	14,130,916.66	0.00	0.00	14,130,916.66
36	303821038	04/18/22	0.00	0.00	1,999,030.85	0.00	0.00	1,999,030.85	0.00	0.00	1,999,030.85
68	303821068	06/17/21	0.00	0.00	124.62	0.00	0.00	143.13	0.00	0.00	143.13
		01/17/19	0.00	0.00	(18.51)	0.00	(18.51)	0.00	0.00	0.00
		01/18/18	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
80	303821080	03/17/21	0.00	0.00	2,328,427.11	0.00	0.00	2,328,427.11	0.00	0.00	2,328,427.11
111	303821111	08/17/21	0.00	0.00	234,170.11	0.00	0.00	21,567.15	0.00	0.00	234,170.11
		07/16/21	0.00	0.00	212,602.96	0.00	0.00	5,054.40	0.00	0.00
		06/17/21	0.00	0.00	207,548.56	0.00	0.00	113,878.00	0.00	0.00
		05/17/21	0.00	0.00	93,670.56	0.00	0.00	8,127.60	0.00	0.00
		03/17/21	0.00	0.00	85,542.96	0.00	0.00	1,379.60	0.00	0.00
		01/15/21	0.00	0.00	84,163.36	0.00	0.00	2,062.45	0.00	0.00
		11/18/20	0.00	0.00	82,100.91	0.00	0.00	10,894.40	0.00	0.00
		10/19/20	0.00	0.00	71,206.51	0.00	0.00	1,581.20	0.00	0.00
		09/17/20	0.00	0.00	69,625.31	0.00	0.00	18,415.70	0.00	0.00
		08/17/20	0.00	0.00	51,209.61	0.00	0.00	2,853.63	0.00	0.00
		07/17/20	0.00	0.00	48,355.98	0.00	0.00	5,335.13	0.00	0.00
		05/15/20	0.00	0.00	43,020.85	0.00	0.00	27,065.16	0.00	0.00
		03/17/20	0.00	0.00	15,955.69	0.00	0.00	15,152.94	0.00	0.00
		01/17/20	0.00	0.00	802.75	0.00	0.00	802.75	0.00	0.00
		01/17/19	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
114	301880036	05/15/20	0.00	0.00	400.00	0.00	0.00	400.00	0.00	0.00	400.00
		03/17/20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Current Period Totals			0.00	(51,371.86)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	(473,394.62)	18,693,069.35	0.00	(18.51)	18,693,087.86	0.00	0.00	18,693,087.86



© 2021 Computershare. All rights reserved. Confidential.											Page 30 of 32


			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)
11	0.00	0.00	4,830.66	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	1,093.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
45	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
53	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
54	0.00	0.00	0.00	0.00	379.36	0.00	0.00	0.00	0.00	0.00	0.00	0.00
82	0.00	0.00	0.00	0.00	269.13	0.00	0.00	0.00	0.00	0.00	0.00	0.00
91	0.00	0.00	3,500.00	0.00	0.00	5,954.49	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	19,923.68	0.00	648.49	5,954.49	0.00	0.00	0.00	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		26,526.66




© 2021 Computershare. All rights reserved. Confidential.												Page 31 of 32


			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 21 of 32


	Additional Information
Total Available Distribution Amount (1)	5,573,071.56
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 32


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 32 of 32