wcm15c29_ex991-202301.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	01/18/23	Wells Fargo Commercial Mortgage Trust 2015-C29
Determination Date:	01/11/23
Next Distribution Date:	02/17/23
Record Date:	12/30/22	Commercial Mortgage Pass-Through Certificates
		Series 2015-C29


Revision - November 2022
Deal was revised to include an additional curtailment reported by the servicer.

Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Anthony Sfarra	(212) 214-5613	Anthony.Sfarra@wellsfargo.com
Certificate Interest Reconciliation Detail	4		375 Park Avenue, 2nd Floor, J0127-023 \| New York, NY 10152 \| United States
		Master Servicer	Wells Fargo Bank, N.A.
Exchangeable Certificate Detail	5
			Investor Relations		REAM_InvestorRelations@WellsFargo.com
Exchangeable Certificate Factor Detail	6
			1901 Harrison Street \| Oakland, CA 94612 \| United States
Additional Information	7	Master Servicer	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	8		Kathleen Luzik	(703) 302-1902
Bond / Collateral Reconciliation - Balances	9		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Current Mortgage Loan and Property Stratification	10-14	Special Servicer	LNR Partners, Inc.
Mortgage Loan Detail (Part 1)	15-18		Bonita Erbstein	(305) 695-5691	berbstein@lnrpartners.com
Mortgage Loan Detail (Part 2)	19-23		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Principal Prepayment Detail	24	Trust Advisor	BellOak, LLC
			Attention: Reporting		Reporting@belloakadvisors.com
Historical Detail	25
			200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
Delinquency Loan Detail	26
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	27		Bank, N.A.
Specially Serviced Loan Detail - Part 1	28		Corporate Trust Services (CMBS)		cts.cmbs.bond.admin@wellsfargo.com;
					trustadministrationgroup@wellsfargo.com
Specially Serviced Loan Detail - Part 2	29		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	30	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	31		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	32		1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	33
Supplemental Notes	34

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 34


				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	94989KAS2	1.477000%	50,145,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	94989KAT0	2.552000%	30,508,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	94989KAU7	3.368000%	170,000,000.00	113,037,606.03	0.00	317,258.88	0.00	0.00	317,258.88	113,037,606.03	35.82%	30.00%
A-4	94989KAV5	3.637000%	476,065,000.00	476,065,000.00	0.00	1,442,873.67	0.00	0.00	1,442,873.67	476,065,000.00	35.82%	30.00%
A-SB	94989KAW3	3.400000%	97,199,000.00	44,448,288.47	1,608,497.62	125,936.82	0.00	0.00	1,734,434.44	42,839,790.85	35.82%	30.00%
A-S	94989KAX1	4.013000%	88,277,000.00	88,277,000.00	0.00	295,213.00	0.00	0.00	295,213.00	88,277,000.00	26.86%	22.50%
B	94989KBA0	4.194000%	70,621,000.00	70,621,000.00	0.00	246,820.39	0.00	0.00	246,820.39	70,621,000.00	19.69%	16.50%
C	94989KBB8	4.218258%	50,024,000.00	50,024,000.00	0.00	175,845.11	0.00	0.00	175,845.11	50,024,000.00	14.61%	12.25%
D	94989KBC6	4.218258%	58,851,000.00	58,851,000.00	0.00	206,873.91	0.00	0.00	206,873.91	58,851,000.00	8.63%	7.25%
E	94989KAE3	4.218258%	23,541,000.00	23,541,000.00	0.00	82,751.67	0.00	0.00	82,751.67	23,541,000.00	6.24%	5.25%
F	94989KAG8	4.218258%	11,770,000.00	11,770,000.00	0.00	41,374.08	0.00	0.00	41,374.08	11,770,000.00	5.04%	4.25%
G	94989KAJ2	4.218258%	50,024,121.00	49,664,438.83	0.00	172,881.17	0.00	0.00	172,881.17	49,664,438.83	0.00%	0.00%
V1	94989KAL7	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V2	94989KAP8	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	94989KAQ6	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,177,025,124.00	986,299,333.33	1,608,497.62	3,107,828.70	0.00	0.00	4,716,326.32	984,690,835.71


X-A	94989KAY9	0.591993%	912,194,000.00	721,827,894.50	0.00	356,097.78	0.00	0.00	356,097.78	720,219,396.88
X-B	94989KAZ6	0.014200%	120,645,000.00	120,645,000.00	0.00	1,427.59	0.00	0.00	1,427.59	120,645,000.00
Notional SubTotal			1,032,839,000.00	842,472,894.50	0.00	357,525.37	0.00	0.00	357,525.37	840,864,396.88

Deal Distribution Total					1,608,497.62	3,465,354.07	0.00	0.00	5,073,851.69

*	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 34


				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	94989KAS2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	94989KAT0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	94989KAU7	664.92709429	0.00000000	1.86622871	0.00000000	0.00000000	0.00000000	0.00000000	1.86622871	664.92709429
A-4	94989KAV5	1,000.00000000	0.00000000	3.03083333	0.00000000	0.00000000	0.00000000	0.00000000	3.03083333	1,000.00000000
A-SB	94989KAW3	457.29162306	16.54849968	1.29565963	0.00000000	0.00000000	0.00000000	0.00000000	17.84415930	440.74312339
A-S	94989KAX1	1,000.00000000	0.00000000	3.34416666	0.00000000	0.00000000	0.00000000	0.00000000	3.34416666	1,000.00000000
B	94989KBA0	1,000.00000000	0.00000000	3.49499993	0.00000000	0.00000000	0.00000000	0.00000000	3.49499993	1,000.00000000
C	94989KBB8	1,000.00000000	0.00000000	3.51521490	0.00000000	0.00000000	0.00000000	0.00000000	3.51521490	1,000.00000000
D	94989KBC6	1,000.00000000	0.00000000	3.51521486	0.00000000	0.00000000	0.00000000	0.00000000	3.51521486	1,000.00000000
E	94989KAE3	1,000.00000000	0.00000000	3.51521473	0.00000000	0.00000000	0.00000000	0.00000000	3.51521473	1,000.00000000
F	94989KAG8	1,000.00000000	0.00000000	3.51521495	0.00000000	0.00000000	0.00000000	0.00000000	3.51521495	1,000.00000000
G	94989KAJ2	992.80982528	0.00000000	3.45595618	0.03398361	1.91865200	0.00000000	0.00000000	3.45595618	992.80982528
V1	94989KAL7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V2	94989KAP8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	94989KAQ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	94989KAY9	791.30962767	0.00000000	0.39037505	0.00000000	0.00000000	0.00000000	0.00000000	0.39037505	789.54629923
X-B	94989KAZ6	1,000.00000000	0.00000000	0.01183298	0.00000000	0.00000000	0.00000000	0.00000000	0.01183298	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 34


				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	317,258.88	0.00	317,258.88	0.00	0.00	0.00	317,258.88	0.00
A-4	12/01/22 - 12/30/22	30	0.00	1,442,873.67	0.00	1,442,873.67	0.00	0.00	0.00	1,442,873.67	0.00
A-SB	12/01/22 - 12/30/22	30	0.00	125,936.82	0.00	125,936.82	0.00	0.00	0.00	125,936.82	0.00
A-S	12/01/22 - 12/30/22	30	0.00	295,213.00	0.00	295,213.00	0.00	0.00	0.00	295,213.00	0.00
B	12/01/22 - 12/30/22	30	0.00	246,820.39	0.00	246,820.39	0.00	0.00	0.00	246,820.39	0.00
C	12/01/22 - 12/30/22	30	0.00	175,845.11	0.00	175,845.11	0.00	0.00	0.00	175,845.11	0.00
D	12/01/22 - 12/30/22	30	0.00	206,873.91	0.00	206,873.91	0.00	0.00	0.00	206,873.91	0.00
E	12/01/22 - 12/30/22	30	0.00	82,751.67	0.00	82,751.67	0.00	0.00	0.00	82,751.67	0.00
F	12/01/22 - 12/30/22	30	0.00	41,374.08	0.00	41,374.08	0.00	0.00	0.00	41,374.08	0.00
G	12/01/22 - 12/30/22	30	94,278.88	174,581.17	0.00	174,581.17	1,700.00	0.00	0.00	172,881.17	95,978.88
X-A	12/01/22 - 12/30/22	30	0.00	356,097.78	0.00	356,097.78	0.00	0.00	0.00	356,097.78	0.00
X-B	12/01/22 - 12/30/22	30	0.00	1,427.59	0.00	1,427.59	0.00	0.00	0.00	1,427.59	0.00
R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			94,278.88	3,467,054.07	0.00	3,467,054.07	1,700.00	0.00	0.00	3,465,354.07	95,978.88




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 34


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	94989KAX1	4.013000%	88,277,000.00	88,277,000.00	0.00	295,213.00	0.00	0.00	295,213.00	88,277,000.00
A-S (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	94989KBA0	4.194000%	70,621,000.00	70,621,000.00	0.00	246,820.39	0.00	0.00	246,820.39	70,621,000.00
B (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	94989KBB8	4.218258%	50,024,000.00	50,024,000.00	0.00	175,845.11	0.00	0.00	175,845.11	50,024,000.00
C (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			208,922,000.03	208,922,000.00	0.00	717,878.50	0.00	0.00	717,878.50	208,922,000.00

Exchangeable Certificate Details
PEX	94989KBD4	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 34


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,617,445.16	Master Servicing Fee	29,144.78
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	3,102.32
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	424.66
ARD Interest	0.00	Operating Advisor Fee	0.00
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	1,940.89
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,617,445.16	Total Fees	34,822.65

Principal		Expenses/Reimbursements
Scheduled Principal	1,608,497.62	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	1,700.00
Total Principal Collected	1,608,497.62	Total Expenses/Reimbursements	1,700.00

		Interest Reserve Deposit	115,568.47

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,465,354.07
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	1,608,497.62
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	5,073,851.69
Total Funds Collected	5,225,942.78	Total Funds Distributed	5,225,942.81


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 34


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		986,299,333.33	986,299,333.33	Beginning Certificate Balance	986,299,333.33
(-) Scheduled Principal Collections		1,608,497.62	1,608,497.62	(-) Principal Distributions	1,608,497.62
(-) 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		984,690,835.71	984,690,835.71	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		986,383,494.01	986,383,494.01	Ending Certificate Balance	984,690,835.71
Ending Actual Collateral Balance		984,775,924.23	984,775,924.23



		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	4.22%
				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 34


				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
	1,000,000 or less	6	5,067,341.95	0.51%	27	3.8828	1.311585	1.20 or less	25	159,416,301.61	16.19%	28	4.1979	0.851710
1,000,001 to 2,000,000		20	29,908,890.07	3.04%	27	4.0840	1.649607	1.21 to 1.30	2	10,291,548.22	1.05%	28	4.3746	1.224010
2,000,001 to 3,000,000		17	44,390,056.66	4.51%	28	4.2006	2.393539	1.31 to 1.40	8	197,851,945.66	20.09%	28	4.2338	1.376404
3,000,001 to 4,000,000		9	30,489,669.96	3.10%	28	4.3598	2.130328	1.41 to 1.50	7	42,267,614.33	4.29%	27	4.2572	1.473293
4,000,001 to 5,000,000		8	37,263,027.98	3.78%	27	4.2575	1.990593	1.51 to 1.60	9	59,922,944.83	6.09%	27	4.3015	1.562274
5,000,001 to 6,000,000		5	26,490,826.58	2.69%	28	4.4019	1.668890	1.61 to 1.70	14	99,896,529.93	10.14%	27	4.3099	1.649570
6,000,001 to 7,000,000		9	57,459,231.28	5.84%	28	4.1965	1.864185	1.71 to 1.80	7	53,391,901.35	5.42%	28	4.2181	1.740039
7,000,001 to 8,000,000		4	30,547,375.95	3.10%	28	4.2773	1.661849	1.81 to 1.90	7	30,305,539.66	3.08%	29	4.1363	1.847078
8,000,001 to 9,000,000		8	66,829,779.02	6.79%	27	4.2320	1.537612	1.91 to 2.00	0	0.00	0.00%	0	0.0000	0.000000
9,000,001 to 10,000,000		1	9,490,835.03	0.96%	29	4.1300	1.827600	2.01 to 2.25	13	145,757,983.89	14.80%	29	4.2946	2.133241
10,000,001 to 15,000,000		10	122,567,809.35	12.45%	28	4.3893	1.658070	2.26 to 2.50	8	38,254,319.28	3.88%	28	4.3204	2.387617
15,000,001 to 20,000,000		5	82,263,249.38	8.35%	28	4.3868	2.309966	2.51 to 3.00	8	85,604,809.69	8.69%	28	4.2753	2.792242
20,000,001 to 30,000,000		9	205,669,387.15	20.89%	28	4.2603	1.551096	3.01 to 3.50	1	6,376,809.77	0.65%	29	4.3000	3.232000
30,000,001 to 50,000,000		4	144,359,914.08	14.66%	28	4.1752	2.334662	3.51 to 4.00	0	0.00	0.00%	0	0.0000	0.000000
	50,000,001 or greater	1	91,893,441.27	9.33%	29	4.2000	1.371900	4.01 or greater	7	55,352,587.49	5.62%	29	4.3119	4.457860
	Totals	116	984,690,835.71	100.00%	28	4.2592	1.826888	Totals	116	984,690,835.71	100.00%	28	4.2592	1.826888
(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 34


			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
Arizona	3	41,974,330.18	4.26%	27	4.1724	2.675815	Texas	18	149,411,304.99	15.17%	28	4.3195	1.761632
California	10	44,344,016.93	4.50%	28	4.1720	2.242605	Utah	1	6,470,360.94	0.66%	27	4.4900	2.659800
Colorado	1	15,500,000.00	1.57%	28	4.3300	2.383300	Virginia	5	60,453,158.07	6.14%	28	4.2603	1.292180
Connecticut	1	2,959,974.32	0.30%	28	4.6800	2.096500	Washington	2	6,568,146.63	0.67%	28	4.1842	1.903876
Florida	21	126,595,505.33	12.86%	28	4.3399	2.233464	West Virginia	1	1,866,171.02	0.19%	27	4.7300	2.128400
Georgia	7	20,389,595.37	2.07%	28	4.3265	2.372896	Wisconsin	3	46,472,988.47	4.72%	26	4.1367	1.402371
Hawaii	1	35,000,000.00	3.55%	29	4.1300	2.100000	Totals	134	984,690,835.71	100.00%	28	4.2592	1.826888
Illinois	3	8,905,539.19	0.90%	28	4.6589	2.388005
									Property Type³
Indiana	3	10,595,636.35	1.08%	27	4.4426	1.939834
Kansas	1	1,356,981.35	0.14%	25	3.8800	1.410000		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Kentucky	1	6,607,250.00	0.67%	29	4.3000	4.122100		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	2	18,848,489.22	1.91%	28	4.1815	1.634058	Industrial	10	22,769,619.16	2.31%	29	4.3195	2.327851
Maryland	3	31,964,028.78	3.25%	29	4.4640	1.861584	Lodging	5	36,613,876.13	3.72%	28	4.4186	1.418956
Massachusetts	2	43,698,240.34	4.44%	29	4.1647	1.455165	Mixed Use	2	24,900,350.87	2.53%	28	4.2344	2.610835
Michigan	2	13,252,134.80	1.35%	28	4.5207	1.088879	Mobile Home Park	2	7,366,241.63	0.75%	27	4.3100	1.925169
Minnesota	1	21,294,733.67	2.16%	28	4.4750	1.610000	Multi-Family	43	257,921,573.94	26.19%	28	4.2565	1.720604
Missouri	3	7,534,591.06	0.77%	27	4.2744	1.428063	Office	10	260,220,808.58	26.43%	28	4.2409	1.415197
Nevada	1	6,370,000.00	0.65%	29	4.3000	4.122100	Other	2	20,259,936.64	2.06%	27	4.2350	0.586232
New Hampshire	2	14,766,817.94	1.50%	27	4.5300	1.539042	Retail	41	282,616,282.05	28.70%	28	4.2452	1.851509
New York	24	148,365,812.73	15.07%	29	4.0914	1.309914	Self Storage	19	72,022,146.71	7.31%	28	4.3009	3.715276
North Carolina	1	17,833,187.34	1.81%	28	4.3800	2.671700	Totals	134	984,690,835.71	100.00%	28	4.2592	1.826888
Ohio	7	40,945,467.47	4.16%	28	4.1662	1.723331
Pennsylvania	2	15,562,505.30	1.58%	27	4.3182	1.414469
South Carolina	1	13,808,867.92	1.40%	29	4.3000	0.804300
Tennessee	1	4,975,000.00	0.51%	29	4.1200	4.061700

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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 34


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	3.500% or less	2	6,293,874.01	0.64%	28	3.4700	1.099199	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	8	14,592,526.66	1.48%	29	3.6351	1.377863	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% or 4.000%	15	47,563,869.20	4.83%	28	3.8918	1.636624	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	35	442,380,355.20	44.93%	28	4.1572	1.667907	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	38	373,076,529.81	37.89%	28	4.3533	2.059004	49 months or greater	116	984,690,835.71	100.00%	28	4.2592	1.826888
	4.501% to 4.750%	16	92,104,965.94	9.35%	28	4.6412	1.678884	Totals	116	984,690,835.71	100.00%	28	4.2592	1.826888
	4.751% to 5.000%	1	4,871,127.40	0.49%	28	4.8900	1.664600
	5.001% to 5.251%	1	3,807,587.49	0.39%	29	5.1450	6.643000
	5.251% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	116	984,690,835.71	100.00%	28	4.2592	1.826888
(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 34


				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
	60 months or less	116	984,690,835.71	100.00%	28	4.2592	1.826888	Interest Only	2	114,893,441.27	11.67%	29	4.1860	1.668455
	61 to 84 months	0	0.00	0.00%	0	0.0000	0.000000	180 months or less	14	120,059,568.84	12.19%	29	4.2247	3.181757
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	181 to 300 months	97	736,683,143.68	74.81%	28	4.2866	1.646185
	Totals	116	984,690,835.71	100.00%	28	4.2592	1.826888	301 to 360 months	0	0.00	0.00%	0	0.0000	0.000000
								361 or greater	3	13,054,681.92	1.33%	29	3.6786	0.958143
								Totals	116	984,690,835.71	100.00%	28	4.2592	1.826888
(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 34


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹
Underwriter's Information		23	201,014,306.50	20.41%	27	4.3088	1.689684	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	64	661,752,539.72	67.20%	28	4.2792	1.788892	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	13 to 24 months	27	94,890,230.76	9.64%	28	4.0518	2.429823	Totals	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	2	27,033,758.73	2.75%	28	4.1300	1.660848
	Totals	116	984,690,835.71	100.00%	28	4.2592	1.826888
(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 34


						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	Loan Group	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1	310928144	1	OF	Bronx	NY	Actual/360	4.200%	332,912.52	156,104.65	0.00	N/A	06/11/25	--	92,049,545.92	91,893,441.27	01/11/23
2	303950002	1	OF	Milwaukee	WI	Actual/360	4.125%	126,750.05	66,625.19	0.00	N/A	03/01/25	--	35,683,298.93	35,616,673.74	01/01/23
3	310927160	1	OF	Canton	MA	Actual/360	4.140%	130,312.64	55,095.93	0.00	N/A	06/11/25	--	36,553,336.27	36,498,240.34	01/11/23
4	310928099	1	SS	Various	Various	Actual/360	4.300%	137,909.96	0.00	0.00	N/A	06/11/25	--	37,245,000.00	37,245,000.00	12/11/22
5	310928566	1	RT	Waikoloa	HI	Actual/360	4.130%	124,473.61	0.00	0.00	N/A	06/11/25	--	35,000,000.00	35,000,000.00	01/11/23
6	300571316	1	MF	Houston	TX	Actual/360	4.300%	101,883.01	40,392.53	0.00	N/A	05/06/25	--	27,515,290.47	27,474,897.94	01/06/23
7	310928756	1	OF	Aventura	FL	Actual/360	4.390%	88,039.38	47,006.62	0.00	N/A	06/11/25	--	23,289,128.55	23,242,121.93	01/11/23
8	310927397	1	RT	Woodbridge	VA	Actual/360	4.130%	79,824.56	47,472.26	0.00	N/A	05/11/25	--	22,445,396.93	22,397,924.67	01/11/23
9	301741064	1	RT	North Olmsted	OH	Actual/360	4.100%	86,018.40	37,197.18	0.00	N/A	05/06/25	--	24,363,984.87	24,326,787.69	01/06/23
10	310926302	1	OF	Frisco	TX	Actual/360	4.200%	81,146.50	43,552.88	0.00	N/A	06/11/25	--	22,436,820.39	22,393,267.51	01/11/23
11	600924370	1	Various Sterling		VA	Actual/360	4.310%	74,750.38	61,525.43	0.00	N/A	05/11/25	--	20,140,810.70	20,079,285.27	01/11/23
12	301741034	1	MF	Fort Myers	FL	Actual/360	4.330%	80,162.89	39,029.41	0.00	N/A	02/06/25	--	21,499,397.88	21,460,368.47	01/06/23
13	600928235	1	RT	Phoenix	AZ	Actual/360	4.130%	81,796.94	0.00	0.00	N/A	04/11/25	--	23,000,000.00	23,000,000.00	01/11/23
14	300571319	1	OF	Plymouth	MN	Actual/360	4.475%	82,175.16	30,232.05	0.00	N/A	05/06/25	11/06/24	21,324,965.72	21,294,733.67	01/06/23
15	300571311	1	MF	Leland	NC	Actual/360	4.380%	67,364.77	27,555.47	0.00	N/A	05/06/25	--	17,860,742.81	17,833,187.34	01/06/23
16	303950016	1	RT	New Orleans	LA	Actual/360	4.160%	57,967.50	34,064.71	0.00	N/A	05/01/25	--	16,181,995.25	16,147,930.54	01/01/23
17	303950017	1	MU	Norfolk	VA	Actual/360	4.377%	62,613.04	27,279.54	0.00	N/A	05/31/25	--	16,612,273.69	16,584,994.15	01/01/23
18	301741067	1	MF	Irving	TX	Actual/360	4.685%	65,445.70	25,158.21	0.00	N/A	06/06/25	--	16,222,295.56	16,197,137.35	01/06/23
19	470094790	1	MF	Annapolis	MD	Actual/360	4.700%	58,046.24	27,529.00	0.00	N/A	06/01/25	--	14,342,240.66	14,314,711.66	01/01/23
20	600929040	1	LO	Rock Hill	SC	Actual/360	4.300%	51,263.96	35,862.70	0.00	N/A	06/11/25	--	13,844,730.62	13,808,867.92	12/11/22
21	300571318	1	RT	Louisville	CO	Actual/360	4.330%	57,793.47	0.00	0.00	N/A	05/06/25	--	15,500,000.00	15,500,000.00	01/06/23
22	301741056	1	MF	Murrysville	PA	Actual/360	4.270%	48,411.17	25,555.55	0.00	N/A	04/06/25	--	13,166,142.26	13,140,586.71	01/06/23
23	600928916	1	IN	Frederick	MD	Actual/360	4.230%	46,154.08	26,234.46	0.00	N/A	06/11/25	--	12,670,989.66	12,644,755.20	01/11/23
24	300571291	1	RT	Maricopa	AZ	Actual/360	4.310%	47,144.59	21,352.59	0.00	N/A	04/06/25	--	12,702,681.06	12,681,328.47	01/06/23
25	310925860	1	RT	Sandy Springs	GA	Actual/360	4.200%	42,268.35	21,303.88	0.00	N/A	05/11/25	--	11,687,101.35	11,665,797.47	01/11/23
26	301741068	1	MF	Getzville	NY	Actual/360	4.675%	41,647.48	30,069.20	0.00	N/A	06/06/25	--	10,345,413.94	10,315,344.74	01/06/23
27	300571317	1	RT	Doral	FL	Actual/360	4.460%	46,005.49	17,033.43	0.00	N/A	05/06/25	--	11,978,862.10	11,961,828.67	01/06/23
28	301741071	1	MF	Webster	TX	Actual/360	4.260%	42,177.15	16,925.91	0.00	N/A	06/06/25	--	11,497,632.27	11,480,706.36	01/06/23
31	303950031	1	Various Various		Various	Actual/360	5.145%	16,869.20	0.00	0.00	N/A	06/01/25	--	3,807,587.49	3,807,587.49	10/01/22
32	300571300	1	RT	Epping	NH	Actual/360	4.510%	41,053.31	17,030.21	0.00	N/A	05/06/25	--	10,570,912.36	10,553,882.15	01/06/23
33	610929561	1	MF	El Paso	TX	Actual/360	4.130%	33,824.24	20,004.13	0.00	N/A	06/11/25	--	9,510,839.16	9,490,835.03	01/11/23
34	300571315	1	MF	Clinton Township	MI	Actual/360	4.690%	35,471.65	16,984.77	0.00	N/A	05/06/25	--	8,783,130.70	8,766,145.93	01/06/23
35	410928269	1	OF	Clearwater	FL	Actual/360	4.340%	31,809.50	17,415.58	0.00	N/A	05/11/25	--	8,511,535.64	8,494,120.06	12/11/22
36	300571329	1	MF	Houston	TX	Actual/360	4.420%	31,212.11	16,472.48	0.00	N/A	12/06/24	--	8,200,524.78	8,184,052.30	01/06/23

© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 34


						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	Loan Group	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
37	310928231	1	LO	Tallahassee	FL	Actual/360	4.390%	28,997.81	23,214.89	0.00	N/A	05/11/25	--	7,670,813.85	7,647,598.96	01/11/23
38	610929589	1	MF	El Paso	TX	Actual/360	4.180%	29,167.29	16,910.20	0.00	N/A	06/11/25	--	8,103,276.59	8,086,366.39	01/11/23
39	303950039	1	MF	Naples	FL	Actual/360	3.985%	27,533.51	17,262.28	0.00	N/A	06/01/25	03/01/25	8,023,687.51	8,006,425.23	01/01/23
40	310924992	1	RT	Riverside	CA	Actual/360	3.950%	27,092.63	17,324.06	0.00	N/A	05/11/25	--	7,965,167.01	7,947,842.95	01/11/23
41	303950041	1	98	Milwaukee	WI	Actual/360	4.125%	29,225.57	15,362.21	0.00	N/A	03/01/25	--	8,227,727.68	8,212,365.47	01/01/23
42	301741059	1	MF	Lubbock	TX	Actual/360	4.135%	31,256.96	13,384.28	0.00	N/A	04/06/25	--	8,778,331.20	8,764,946.92	01/06/23
43	870928419	1	MU	Merced	CA	Actual/360	3.950%	28,334.27	14,848.62	0.00	N/A	05/11/25	--	8,330,205.34	8,315,356.72	01/11/23
44	300571321	1	OF	Fort Lauderdale	FL	Actual/360	4.490%	30,031.98	15,516.24	0.00	N/A	05/06/25	--	7,767,450.28	7,751,934.04	01/06/23
45	301741062	1	LO	Saint George	UT	Actual/360	4.490%	25,078.23	15,854.92	0.00	N/A	04/06/25	--	6,486,215.86	6,470,360.94	01/06/23
46	600926451	1	IN	Various	OH	Actual/360	4.100%	21,837.23	19,232.57	0.00	N/A	06/11/25	--	6,185,212.10	6,165,979.53	01/11/23
47	470094740	1	MF	Woodside	NY	Actual/360	3.830%	23,107.67	8,162.44	0.00	N/A	06/01/25	--	7,006,452.96	6,998,290.52	01/01/23
49	610929009	1	MF	El Paso	TX	Actual/360	4.230%	23,530.76	13,375.12	0.00	N/A	06/11/25	03/11/25	6,460,057.71	6,446,682.59	01/11/23
50	610929591	1	MF	El Paso	TX	Actual/360	4.180%	23,130.02	13,409.99	0.00	N/A	06/11/25	--	6,425,997.01	6,412,587.02	01/11/23
51	410928749	1	SS	Oxnard	CA	Actual/360	4.300%	23,660.36	13,083.84	0.00	N/A	06/11/25	--	6,389,893.61	6,376,809.77	01/11/23
52	410928955	1	RT	Lynn	MA	Actual/360	4.290%	26,598.00	0.00	0.00	N/A	06/11/25	--	7,200,000.00	7,200,000.00	01/11/23
53	310927981	1	RT	Gilbert	AZ	Actual/360	4.050%	21,987.97	11,791.69	0.00	N/A	05/11/25	--	6,304,793.40	6,293,001.71	01/11/23
55	300571320	1	MF	Houston	TX	Actual/360	4.440%	23,822.30	10,893.43	0.00	N/A	02/06/25	--	6,230,767.65	6,219,874.22	01/06/23
57	300571295	1	RT	Alamo	CA	Actual/360	4.180%	21,904.24	9,806.05	0.00	N/A	04/06/25	--	6,085,451.03	6,075,644.98	01/06/23
58	303950058	1	MF	Jacksonville	FL	Actual/360	4.218%	21,319.85	9,922.01	0.00	N/A	03/01/25	--	5,869,732.98	5,859,810.97	01/01/23
59	600929189	1	OF	Nottingham	MD	Actual/360	4.380%	18,932.52	15,108.16	0.00	N/A	06/11/25	--	5,019,670.08	5,004,561.92	12/11/22
60	300571305	1	LO	Plainfield	IN	Actual/360	4.600%	19,983.38	13,708.04	0.00	N/A	05/06/25	--	5,044,891.49	5,031,183.45	01/06/23
61	479061000	1	RT	San Antonio	TX	Actual/360	4.410%	20,599.22	9,481.89	0.00	N/A	06/01/25	--	5,424,415.74	5,414,933.85	01/01/23
62	410928987	1	RT	Duncanville	TX	Actual/360	4.430%	19,801.79	10,550.88	0.00	N/A	06/11/25	03/11/25	5,190,887.27	5,180,336.39	01/11/23
63	410928719	1	SS	Roseville	CA	Actual/360	4.290%	17,207.92	9,607.01	0.00	N/A	05/11/25	--	4,658,133.90	4,648,526.89	01/11/23
64	310927052	1	RT	Collinsville	IL	Actual/360	4.890%	20,544.64	7,869.74	0.00	N/A	05/11/25	--	4,878,997.14	4,871,127.40	01/11/23
65	410929327	1	MH	Michigan City	IN	Actual/360	4.310%	17,349.23	8,910.09	0.00	N/A	03/11/25	--	4,674,593.04	4,665,682.95	01/11/23
66	470945460	1	MF	North Baldwin	NY	Actual/360	3.470%	14,318.43	6,118.04	0.00	N/A	05/01/25	--	4,791,887.86	4,785,769.82	01/01/23
67	300571298	1	RT	Richmond Heights	OH	Actual/360	4.240%	16,889.57	7,874.70	0.00	N/A	04/06/25	--	4,625,870.96	4,617,996.26	01/06/23
68	410928943	1	RT	Grandville	MI	Actual/360	4.190%	16,215.31	8,206.37	0.00	N/A	05/11/25	02/11/25	4,494,195.24	4,485,988.87	01/11/23
70	610928393	1	SS	Nashville	TN	Actual/360	4.120%	17,650.19	0.00	0.00	N/A	06/11/25	--	4,975,000.00	4,975,000.00	01/11/23
72	300571306	1	SS	Seabrook	NH	Actual/360	4.580%	16,648.13	8,310.62	0.00	N/A	02/06/25	--	4,221,246.41	4,212,935.79	01/06/23
74	300571301	1	LO	Houston	TX	Actual/360	4.550%	14,323.88	0.00	0.00	N/A	05/06/25	--	3,655,864.86	3,655,864.86	01/06/23
76	410928370	1	RT	Yakima	WA	Actual/360	4.040%	13,288.83	5,900.14	0.00	N/A	05/11/25	--	3,819,848.01	3,813,947.87	01/11/23
77	470945060	1	MF	Yonkers	NY	Actual/360	3.800%	11,093.24	7,545.05	0.00	N/A	05/01/25	--	3,390,125.11	3,382,580.06	01/01/23

© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 34


						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	Loan Group	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
78	300571283	1	RT	Hartwick	NY	Actual/360	4.280%	12,319.00	9,146.06	0.00	N/A	04/06/25	01/06/25	3,342,509.16	3,333,363.10	01/06/23
79	479059900	1	RT	Jacksonville	FL	Actual/360	4.530%	12,653.70	6,604.58	0.00	N/A	01/01/25	--	3,243,846.43	3,237,241.85	12/10/22
80	301741055	1	RT	Gallipolis	OH	Actual/360	4.500%	12,153.64	8,690.08	0.00	N/A	04/06/25	--	3,136,423.03	3,127,732.95	01/06/23
81	470945310	1	MF	Elmhurst	NY	Actual/360	3.570%	9,471.09	7,062.00	0.00	N/A	06/01/25	--	3,080,865.34	3,073,803.34	01/01/23
82	300571308	1	SS	East Haven	CT	Actual/360	4.680%	11,951.85	5,744.47	0.00	N/A	05/06/25	--	2,965,718.79	2,959,974.32	01/06/23
83	600927603	1	RT	Milwaukee	WI	Actual/360	4.330%	9,888.40	8,082.48	0.00	05/11/25	05/11/40	--	2,652,031.74	2,643,949.26	01/11/23
84	301741069	1	RT	Wenatchee	WA	Actual/360	4.384%	10,418.46	5,575.66	0.00	06/06/25	06/06/45	--	2,759,774.42	2,754,198.76	01/06/23
85	300571312	1	RT	Vista	CA	Actual/360	4.730%	12,470.35	4,121.36	0.00	N/A	05/06/25	--	3,061,669.80	3,057,548.44	01/06/23
86	610928347	1	RT	Ramona	CA	Actual/360	4.290%	10,123.07	5,619.89	0.00	N/A	06/11/25	--	2,740,284.73	2,734,664.84	01/11/23
88	410928570	1	MH	Baton Rouge	LA	Actual/360	4.310%	10,043.47	5,563.48	0.00	N/A	05/11/25	--	2,706,122.16	2,700,558.68	01/11/23
90	610928369	1	SS	Deltona	FL	Actual/360	4.120%	10,643.33	0.00	0.00	N/A	06/11/25	--	3,000,000.00	3,000,000.00	01/11/23
91	410927026	1	RT	Lakewood	OH	Actual/360	4.400%	10,274.40	4,748.43	0.00	N/A	06/11/25	--	2,711,719.47	2,706,971.04	01/11/23
92	410927147	1	MF	Hacienda Heights	CA	Actual/360	4.140%	9,147.30	5,418.35	0.00	N/A	05/11/25	--	2,565,863.38	2,560,445.03	12/11/22
93	470090740	1	MF	New York	NY	Actual/360	3.770%	8,247.48	5,680.06	0.00	N/A	05/01/25	--	2,540,509.23	2,534,829.17	01/01/23
94	410927906	1	RT	Warrensburg	MO	Actual/360	4.100%	9,784.66	5,923.20	0.00	N/A	06/11/25	--	2,771,421.83	2,765,498.63	01/11/23
95	470094880	1	MF	New York	NY	Actual/360	3.550%	8,865.14	0.00	0.00	N/A	06/01/25	--	2,900,000.00	2,900,000.00	01/01/23
96	410927765	1	RT	Florissant	MO	Actual/360	4.080%	8,520.45	5,169.45	0.00	N/A	05/11/25	--	2,425,174.39	2,420,004.94	01/11/23
98	300571322	1	SS	Folcroft	PA	Actual/360	4.580%	9,570.51	4,750.08	0.00	N/A	03/06/25	--	2,426,668.67	2,421,918.59	01/06/23
99	610928394	1	SS	Palm Bay	FL	Actual/360	4.120%	9,667.69	0.00	0.00	N/A	06/11/25	--	2,725,000.00	2,725,000.00	01/11/23
100	479060300	1	MF	Raytown	MO	Actual/360	4.680%	9,485.68	4,679.14	0.00	N/A	01/01/25	--	2,353,766.63	2,349,087.49	12/01/22
101	470094180	1	MF	New York	NY	Actual/360	3.700%	6,747.28	4,759.79	0.00	N/A	06/01/25	--	2,117,715.70	2,112,955.91	01/01/23
103	410928585	1	SS	Wichita	KS	Actual/360	3.880%	4,577.36	13,031.17	0.00	N/A	02/11/25	--	1,370,012.52	1,356,981.35	01/11/23
104	470093470	1	MF	Bronx	NY	Actual/360	3.880%	6,339.20	4,247.57	0.00	N/A	02/01/25	--	1,897,334.18	1,893,086.61	01/01/23
105	301741054	1	RT	Moundsville	WV	Actual/360	4.730%	7,621.54	5,037.99	0.00	N/A	04/06/25	--	1,871,209.01	1,866,171.02	01/06/23
106	610928363	1	SS	Deltona	FL	Actual/360	4.120%	7,450.33	0.00	0.00	N/A	06/11/25	--	2,100,000.00	2,100,000.00	01/11/23
107	610929592	1	MF	El Paso	TX	Actual/360	4.180%	6,253.44	3,625.53	0.00	N/A	06/11/25	--	1,737,336.16	1,733,710.63	01/11/23
108	470945850	1	MF	Long Beach	NY	Actual/360	3.730%	6,423.89	0.00	0.00	N/A	06/01/25	--	2,000,000.00	2,000,000.00	01/01/23
109	479061300	1	RT	Warner Robins	GA	Actual/360	4.570%	6,954.30	3,262.76	0.00	N/A	04/01/25	--	1,767,169.27	1,763,906.51	01/01/23
110	410929069	1	RT	Melbourne	FL	Actual/360	4.390%	6,696.15	3,107.19	0.00	N/A	06/11/25	--	1,771,337.46	1,768,230.27	01/11/23
111	479060900	1	RT	San Antonio	TX	Actual/360	4.460%	6,335.74	3,120.10	0.00	N/A	03/01/25	--	1,649,692.61	1,646,572.51	01/01/23
112	470945030	1	MF	Hartsdale	NY	Actual/360	3.770%	4,959.35	3,397.17	0.00	N/A	06/01/25	--	1,527,652.63	1,524,255.46	01/01/23
113	470945800	1	MF	Great Neck	NY	Actual/360	3.470%	4,516.86	3,535.83	0.00	N/A	05/01/25	--	1,511,640.02	1,508,104.19	01/01/23
114	479060700	1	RT	Cumming	GA	Actual/360	4.270%	5,476.14	2,906.75	0.00	N/A	03/01/25	--	1,489,318.65	1,486,411.90	01/01/23
115	410928373	1	RT	Newport News	VA	Actual/360	4.250%	5,101.09	2,892.93	0.00	N/A	05/11/25	--	1,393,846.91	1,390,953.98	01/11/23

© 2021 Computershare. All rights reserved. Confidential.															Page 17 of 34


							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	Loan Group	(1)	City		State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
116	470093830	1	MF	White Plains		NY	Actual/360	3.760%	4,433.90	3,100.95	0.00	N/A	03/01/25	--	1,369,426.44	1,366,325.49	01/01/23
118	410928300	1	RT	Orland Park		IL	Actual/360	4.530%	5,478.00	2,403.28	0.00	N/A	06/11/25	--	1,404,315.07	1,401,911.79	01/11/23
119	790928211	1	RT	Victorville		CA	Actual/360	4.130%	5,334.58	0.00	0.00	N/A	04/11/25	--	1,500,000.00	1,500,000.00	01/11/23
120	470093850	1	MF	New York		NY	Actual/360	3.650%	3,979.31	2,882.58	0.00	N/A	05/01/25	--	1,266,062.85	1,263,180.27	01/01/23
122	470945240	1	MF	Yonkers		NY	Actual/360	3.630%	3,976.62	1,556.54	0.00	N/A	06/01/25	--	1,272,178.12	1,270,621.58	01/01/23
124	600927189	1	IN	El Cajon		CA	Actual/360	4.450%	4,327.98	2,270.74	0.00	N/A	02/11/25	--	1,129,448.05	1,127,177.31	01/11/23
125	470093930	1	MF	Freeport		NY	Actual/360	3.840%	3,428.74	2,307.17	0.00	N/A	04/01/25	--	1,036,917.52	1,034,610.35	01/01/23
126	470093030	1	MF	New York		NY	Actual/360	3.680%	3,197.38	2,312.45	0.00	N/A	03/01/25	--	1,008,991.30	1,006,678.85	01/01/23
128	470093770	1	MF	New York		NY	Actual/360	3.700%	3,082.55	2,210.70	0.00	N/A	03/01/25	--	967,497.41	965,286.71	01/01/23
129	470094350	1	MF	New York		NY	Actual/360	3.820%	3,061.15	2,076.91	0.00	N/A	04/01/25	--	930,598.17	928,521.26	01/01/23
130	410928479	1	RT	Indianapolis		IN	Actual/360	4.250%	3,296.09	1,869.28	0.00	N/A	05/11/25	--	900,639.23	898,769.95	01/11/23
131	470945750	1	MF	Bronx		NY	Actual/360	3.800%	2,779.37	1,880.20	0.00	N/A	06/01/25	--	849,383.31	847,503.11	01/01/23
132	470945890	1	MF	New York		NY	Actual/360	3.760%	2,197.72	1,511.75	0.00	N/A	06/01/25	--	678,772.67	677,260.92	01/01/23
133	470093650	1	MF	New York		NY	Actual/360	3.960%	2,557.50	0.00	0.00	N/A	02/01/25	--	750,000.00	750,000.00	01/01/23
Totals									3,617,445.16	1,608,497.62	0.00				986,299,333.33	984,690,835.71
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 18 of 34


					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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	1	8,948,474.11	6,716,440.69	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
2	1	2,315,480.15	3,152,716.53	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
3	1	3,288,834.60	2,635,343.92	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
4	1	6,825,780.05	0.00	--	--	--	0.00	0.00	137,268.52	137,268.52	0.00	0.00
5	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	1	4,250,289.37	3,020,875.29	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
7	1	0.00	1,730,588.64	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1	1,197,561.94	722,666.06	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1	2,435,063.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1	2,558,316.75	1,429,260.37	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1	919,520.00	1,172,514.14	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1	2,928,044.00	2,232,515.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1	2,801,650.40	2,336,409.06	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1	1,622,399.20	1,284,595.44	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	6,662.91	0.00
17	1	3,240,753.84	2,595,149.03	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1	2,109,726.14	1,763,827.46	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	15,866.43	0.00
19	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1	642,460.00	1,052,583.03	10/01/21	09/30/22	--	0.00	0.00	86,888.22	86,888.22	0.00	0.00
21	1	1,480,118.60	1,316,459.70	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1	1,529,248.70	1,178,073.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1	1,400,895.32	1,860,180.85	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1	901,889.53	741,438.58	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1	861,895.13	685,664.98	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	46,544.29	0.00
27	1	1,493,608.33	1,241,358.60	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	15,036.65	0.00
28	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 34


					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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
31	1	1,755,889.59	1,064,448.41	01/01/22	06/30/22	--	0.00	0.00	16,650.47	24,619.52	0.00	0.00
32	1	2,950,814.00	2,592,639.39	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1	1,129,725.80	936,768.96	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1	722,500.60	415,050.77	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1	1,523,231.60	879,894.93	01/01/22	09/30/22	--	0.00	0.00	49,078.49	49,078.49	0.00	0.00
36	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1	1,155,866.56	893,544.00	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1	1,178,053.26	1,055,563.12	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1	1,321,961.40	896,794.12	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1	(226,428.05)	143,493.73	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
42	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1	934,652.25	875,703.30	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
44	1	617,963.57	444,714.13	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
45	1	1,548,353.87	1,443,056.59	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
46	1	1,068,266.25	842,472.53	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
47	1	848,737.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	1	729,443.00	655,878.23	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	30,309.65	0.00
51	1	1,299,205.85	1,077,903.30	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
52	1	576,499.77	432,374.58	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
53	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	1	590,116.56	458,229.46	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
58	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	1	784,740.43	537,752.15	01/01/22	09/30/22	--	0.00	0.00	33,781.33	33,781.33	0.00	0.00
60	1	851,140.32	1,059,611.48	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
61	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 34


					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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
62	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	1	869,116.50	666,044.43	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
64	1	579,002.28	496,727.55	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
65	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
66	1	210,457.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	1	492,437.96	0.00	--	--	--	0.00	0.00	0.00	0.00	22,929.18	0.00
68	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	1	691,637.50	642,688.35	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
72	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
74	1	0.00	161,237.28	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
76	1	538,738.08	393,167.67	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
77	1	390,893.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
78	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
79	1	479,640.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
80	1	389,439.36	380,347.74	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
81	1	170,579.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
82	1	367,064.82	337,697.27	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	523.20	0.00
83	1	272,751.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
84	1	354,608.72	261,914.36	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
85	1	298,803.48	210,909.35	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
86	1	303,564.33	260,019.60	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
88	1	0.00	349,723.46	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
90	1	561,130.50	481,741.53	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
91	1	209,822.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
92	1	403,684.72	320,850.87	01/01/22	09/30/22	--	0.00	0.00	14,521.46	14,521.46	0.00	0.00
93	1	362,120.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
94	1	296,010.00	222,007.50	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
95	1	282,761.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 21 of 34


					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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
96	1	217,625.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
98	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
99	1	519,398.84	471,816.95	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
100	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
101	1	197,400.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
103	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
104	1	75,389.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
105	1	314,275.06	279,112.36	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
106	1	433,808.67	371,942.35	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
107	1	338,038.12	213,324.06	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
108	1	49,240.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
109	1	311,017.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
110	1	192,998.36	172,719.41	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
111	1	277,420.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
112	1	77,694.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
113	1	183,412.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
114	1	257,177.00	137,259.82	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
115	1	250,165.21	149,474.59	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
116	1	101,820.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
118	1	200,050.29	134,503.88	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
119	1	301,830.03	205,463.35	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
120	1	98,817.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
122	1	79,098.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
124	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
125	1	69,789.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
126	1	75,303.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
128	1	147,835.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
129	1	102,716.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 22 of 34


					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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
130	1	109,702.20	79,168.97	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
131	1	(24,311.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
132	1	87,777.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
133	1	32,940.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals		88,715,431.76	62,974,416.25				0.00	0.00	338,188.49	346,157.54	137,872.31	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 23 of 34


								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	3,807,587.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.259248%	4.218248%	28
12/16/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.259259%	4.218258%	29
11/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	1,814,912.51	0	0.00	4.259272%	4.218269%	30
10/17/22	1	10,406,527.89	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	5,652,255.68	4.260904%	4.219853%	31
09/16/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	3,839,002.05	4.262838%	4.221866%	32
08/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.259465%	4.218317%	33
07/15/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	4,247,345.60	4.259472%	4.218322%	34
06/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.256117%	4.213870%	35
05/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	3,655,864.86	0	0.00	0	0.00	4.256121%	4.213876%	36
04/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.256034%	4.213804%	37
03/17/22	0	0.00	0	0.00	1	3,614,098.48	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.256027%	4.213805%	38
02/17/22	0	0.00	0	0.00	1	3,625,514.65	1	0.00	0	0.00	0	0.00	0	0.00	1	6,417,633.85	4.256039%	4.212400%	39
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 25 of 34


						Delinquency Loan Detail
		Paid		Mortgage				Outstanding			Servicing	Resolution
		Through	Months	Loan		Current P&I	Outstanding P&I	Servicer	Actual Principal		Transfer	Strategy	Bankruptcy		Foreclosure
Pros ID	Loan ID	Date	Delinquent	Status¹		Advances	Advances	Advances	Balance		Date	Code²	Date		Date	REO Date
4	310928099	12/11/22	0	A		137,268.52	137,268.52	0.00		37,245,000.00
20	600929040	12/11/22	0	A		86,888.22	86,888.22	0.00		13,844,730.62
31	303950031	10/01/22	2	2		16,650.47	24,619.52	0.00		3,807,587.49
35	410928269	12/11/22	0	A		49,078.49	49,078.49	0.00		8,511,535.64
59	600929189	12/11/22	0	A		33,781.33	33,781.33	0.00		5,019,670.08
79	479059900	12/10/22	0	A		0.00	0.00	0.00		3,243,846.43
92	410927147	12/11/22	0	A		14,521.46	14,521.46	0.00		2,565,863.38
100	479060300	12/01/22	0	B		0.00	0.00	0.00		2,353,766.63
Totals						338,188.49	346,157.54	0.00		76,592,000.27
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




© 2021 Computershare. All rights reserved. Confidential.																Page 26 of 34


				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		38,398,478	38,398,478	0			0
25 - 36 Months		940,894,209	937,086,622	3,807,587			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		5,398,148	5,398,148	0			0




Historical Delinquency Information

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

Jan-23	984,690,836	980,883,248	0	3,807,587		0	0
Dec-22	986,299,333	986,299,333	0	0		0	0
Nov-22	988,001,427	988,001,427	0	0		0	0
Oct-22	991,412,719	981,006,191	10,406,528	0		0	0
Sep-22	998,770,606	998,770,606	0	0		0	0
Aug-22	1,004,217,327	1,004,217,327	0	0		0	0
Jul-22	1,005,819,164	1,005,819,164	0	0		0	0
Jun-22	1,011,774,083	1,011,774,083	0	0		0	0
May-22	1,013,373,477	1,013,373,477	0	0		0	0
Apr-22	1,016,051,877	1,016,051,877	0	0		0	0
Mar-22	1,017,600,346	1,013,986,247	0	0		3,614,098	0
Feb-22	1,019,504,741	1,015,879,227	0	0		3,625,515	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 27 of 34


					Modified Loan Detail
			Pre-Modification		Post-Modification				Modification	Modification
		Loan					Modification	Modification Booking	Closing	Effective
			Balance	Rate	Balance	Rate
Pros ID	Loan Number	Group					Code¹	Date	Date	Date
56	300571314	1	6,048,709.61	4.60000%	6,048,709.61	4.60000%	10	04/06/20	04/06/20	07/13/20
56	300571314	1	0.00	4.60000%	0.00	4.60000%	10	07/13/20	04/06/20	04/06/20
60	300571305	1	5,417,648.93	4.60000%	5,417,648.93	4.60000%	10	07/03/20	07/06/20	09/11/20
60	300571305	1	0.00	4.60000%	0.00	4.60000%	10	09/11/20	07/06/20	07/03/20
74	300571301	1	0.00	4.55000%	0.00	4.55000%	8	04/20/22	03/04/22	--
Totals			11,466,358.54		11,466,358.54
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 30 of 34


			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
48	301741070	10/17/22	0.00	0.00	359,682.84	0.00	0.00	4,184.45	0.00	0.00	359,682.84
		09/16/22	0.00	0.00	355,498.39	0.00	0.00	440.00	0.00	0.00
		08/17/22	0.00	0.00	355,058.39	0.00	0.00	(144,961.95)	0.00	0.00
		02/17/22	0.00	0.00	500,020.34	0.00	0.00	500,020.34	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	359,682.84	0.00	0.00	359,682.84	0.00	0.00	359,682.84


© 2021 Computershare. All rights reserved. Confidential.	Page 32 of 34


			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 24 of 34


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




© 2021 Computershare. All rights reserved. Confidential.										Page 28 of 34


	Additional Information
Total Available Distribution Amount (1)	5,073,851.69
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 34


					Specially Serviced Loan Detail - Part 2

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




© 2021 Computershare. All rights reserved. Confidential.								Page 29 of 34


© 2021 Computershare. All rights reserved. Confidential.	Page 31 of 34


© 2021 Computershare. All rights reserved. Confidential.	Page 33 of 34


© 2021 Computershare. All rights reserved. Confidential.	Page 34 of 34