csc15sa1_ex991-202303.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	03/17/23	CSAIL 2015-C1 Commercial Mortgage Trust
Determination Date:	03/13/23
Next Distribution Date:	04/17/23
Record Date:	02/28/23	Commercial Mortgage Pass-Through Certificates
		Series 2015-C1
Notice of Address Change
Effective March 1, 2023 our Computershare Corporate Trust office located at 600 S 4th Street Minneapolis, MN 55415 has moved and our new address is 1505 Energy Park Drive St.
Paul, Minnesota 55108. Please update your records to reflect the new address.


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	patrick.a.remmert@credit-suisse.com
Certificate Interest Reconciliation Detail	4		11 Madison Avenue, \| New York, NY 10010 \| United States
		Master Servicer	KeyBank National Association
Additional Information	5
			Andy Lindenman	(913) 317-4372
Bond / Collateral Reconciliation - Cash Flows	6
			11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Greystone Servicing Company LLC
Current Mortgage Loan and Property Stratification	8-12		Jenna Unell		Jenna.unell@greyco.com
Mortgage Loan Detail (Part 1)	13-15		5221 N. O'Connor Blvd., Suite 800 \| Irving, TX 75039 \| United States
Mortgage Loan Detail (Part 2)	16-18	Operating Advisor	Park Bridge Lender Services LLC
Principal Prepayment Detail	19		David Rodgers	(212) 230-9025
Historical Detail	20		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	22		Corporate Trust Services (CMBS)		cts.cmbs.bond.admin@wellsfargo.com;
Specially Serviced Loan Detail - Part 1	23				trustadministrationgroup@wellsfargo.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	24
		Controlling Class	Raith Capital Partners, LLC
Modified Loan Detail	25	Representative
Historical Liquidated Loan Detail	26		-
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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

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


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


				Certificate Distribution Detail

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

A-1	126281AW4	1.684000%	43,251,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	126281AX2	2.969900%	56,329,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	126281AY0	3.236100%	270,000,000.00	251,197,883.52	0.00	677,417.89	0.00	0.00	677,417.89	251,197,883.52	33.86%	30.00%
A-4	126281AZ7	3.505000%	405,275,000.00	405,275,000.00	0.00	1,183,740.73	0.00	0.00	1,183,740.73	405,275,000.00	33.86%	30.00%
A-SB	126281BA1	3.351200%	74,606,000.00	25,729,488.20	1,609,026.79	71,853.88	0.00	0.00	1,680,880.67	24,120,461.41	33.86%	30.00%
A-S	126281BD5	3.791000%	84,946,000.00	84,946,000.00	0.00	268,358.57	0.00	0.00	268,358.57	84,946,000.00	25.61%	23.00%
B	126281BE3	4.043700%	66,743,000.00	66,743,000.00	0.00	224,907.22	0.00	0.00	224,907.22	66,743,000.00	19.12%	17.50%
C	126281BF0	4.256053%	53,091,000.00	53,091,000.00	0.00	188,298.41	0.00	0.00	188,298.41	53,091,000.00	13.96%	13.13%
D	126281AL8	3.756053%	62,192,000.00	62,192,000.00	0.00	194,663.69	0.00	0.00	194,663.69	62,192,000.00	7.92%	8.00%
E	126281AN4	4.000000%	24,270,000.00	24,270,000.00	0.00	80,900.00	0.00	0.00	80,900.00	24,270,000.00	5.56%	6.00%
F	126281AQ7	4.000000%	15,168,000.00	15,168,000.00	0.00	50,560.00	0.00	0.00	50,560.00	15,168,000.00	4.09%	4.75%
NR*	126281AS3	4.000000%	57,645,215.00	42,037,108.03	0.00	113,375.71	0.00	0.00	113,375.71	42,037,108.03	0.00%	0.00%
R	126281AU8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,213,516,215.00	1,030,649,479.75	1,609,026.79	3,054,076.10	0.00	0.00	4,663,102.89	1,029,040,452.96


X-A	126281BB9	0.812592%	934,407,000.00	767,148,371.72	0.00	519,482.17	0.00	0.00	519,482.17	765,539,344.93
X-B	126281BC7	0.212353%	66,743,000.00	66,743,000.00	0.00	11,810.88	0.00	0.00	11,810.88	66,743,000.00
X-D	126281AC8	0.500000%	62,192,000.00	62,192,000.00	0.00	25,913.33	0.00	0.00	25,913.33	62,192,000.00
X-E	126281AE4	0.256053%	24,270,000.00	24,270,000.00	0.00	5,178.67	0.00	0.00	5,178.67	24,270,000.00
X-F	126281AG9	0.256053%	15,168,000.00	15,168,000.00	0.00	3,236.51	0.00	0.00	3,236.51	15,168,000.00
X-NR	126281AJ3	0.256053%	57,645,215.00	42,037,108.03	0.00	8,969.76	0.00	0.00	8,969.76	42,037,108.03
Notional SubTotal			1,160,425,215.00	977,558,479.75	0.00	574,591.32	0.00	0.00	574,591.32	975,949,452.96

Deal Distribution Total					1,609,026.79	3,628,667.42	0.00	0.00	5,237,694.21

*	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 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	126281AW4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	126281AX2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	126281AY0	930.36253156	0.00000000	2.50895515	0.00000000	0.00000000	0.00000000	0.00000000	2.50895515	930.36253156
A-4	126281AZ7	1,000.00000000	0.00000000	2.92083334	0.00000000	0.00000000	0.00000000	0.00000000	2.92083334	1,000.00000000
A-SB	126281BA1	344.87156797	21.56698912	0.96311128	0.00000000	0.00000000	0.00000000	0.00000000	22.53010039	323.30457885
A-S	126281BD5	1,000.00000000	0.00000000	3.15916665	0.00000000	0.00000000	0.00000000	0.00000000	3.15916665	1,000.00000000
B	126281BE3	1,000.00000000	0.00000000	3.36974994	0.00000000	0.00000000	0.00000000	0.00000000	3.36974994	1,000.00000000
C	126281BF0	1,000.00000000	0.00000000	3.54671055	0.00000000	0.00000000	0.00000000	0.00000000	3.54671055	1,000.00000000
D	126281AL8	1,000.00000000	0.00000000	3.13004390	0.00000000	0.00000000	0.00000000	0.00000000	3.13004390	1,000.00000000
E	126281AN4	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
F	126281AQ7	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
NR	126281AS3	729.23846376	0.00000000	1.96678441	0.46401041	20.88879641	0.00000000	0.00000000	1.96678441	729.23846376
R	126281AU8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	126281BB9	821.00024049	0.00000000	0.55594850	0.00000000	0.00000000	0.00000000	0.00000000	0.55594850	819.27826411
X-B	126281BC7	1,000.00000000	0.00000000	0.17696058	0.00000000	0.00000000	0.00000000	0.00000000	0.17696058	1,000.00000000
X-D	126281AC8	1,000.00000000	0.00000000	0.41666661	0.00000000	0.00000000	0.00000000	0.00000000	0.41666661	1,000.00000000
X-E	126281AE4	1,000.00000000	0.00000000	0.21337742	0.00000000	0.00000000	0.00000000	0.00000000	0.21337742	1,000.00000000
X-F	126281AG9	1,000.00000000	0.00000000	0.21337751	0.00000000	0.00000000	0.00000000	0.00000000	0.21337751	1,000.00000000
X-NR	126281AJ3	729.23846376	0.00000000	0.15560285	0.00000000	0.00000000	0.00000000	0.00000000	0.15560285	729.23846376




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	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	02/01/23 - 02/28/23	30	0.00	677,417.89	0.00	677,417.89	0.00	0.00	0.00	677,417.89	0.00
A-4	02/01/23 - 02/28/23	30	0.00	1,183,740.73	0.00	1,183,740.73	0.00	0.00	0.00	1,183,740.73	0.00
A-SB	02/01/23 - 02/28/23	30	0.00	71,853.88	0.00	71,853.88	0.00	0.00	0.00	71,853.88	0.00
X-A	02/01/23 - 02/28/23	30	0.00	519,482.17	0.00	519,482.17	0.00	0.00	0.00	519,482.17	0.00
X-B	02/01/23 - 02/28/23	30	0.00	11,810.88	0.00	11,810.88	0.00	0.00	0.00	11,810.88	0.00
X-D	02/01/23 - 02/28/23	30	0.00	25,913.33	0.00	25,913.33	0.00	0.00	0.00	25,913.33	0.00
X-E	02/01/23 - 02/28/23	30	0.00	5,178.67	0.00	5,178.67	0.00	0.00	0.00	5,178.67	0.00
X-F	02/01/23 - 02/28/23	30	0.00	3,236.51	0.00	3,236.51	0.00	0.00	0.00	3,236.51	0.00
X-NR	02/01/23 - 02/28/23	30	0.00	8,969.76	0.00	8,969.76	0.00	0.00	0.00	8,969.76	0.00
A-S	02/01/23 - 02/28/23	30	0.00	268,358.57	0.00	268,358.57	0.00	0.00	0.00	268,358.57	0.00
B	02/01/23 - 02/28/23	30	0.00	224,907.22	0.00	224,907.22	0.00	0.00	0.00	224,907.22	0.00
C	02/01/23 - 02/28/23	30	0.00	188,298.41	0.00	188,298.41	0.00	0.00	0.00	188,298.41	0.00
D	02/01/23 - 02/28/23	30	0.00	194,663.69	0.00	194,663.69	0.00	0.00	0.00	194,663.69	0.00
E	02/01/23 - 02/28/23	30	0.00	80,900.00	0.00	80,900.00	0.00	0.00	0.00	80,900.00	0.00
F	02/01/23 - 02/28/23	30	0.00	50,560.00	0.00	50,560.00	0.00	0.00	0.00	50,560.00	0.00
NR	02/01/23 - 02/28/23	30	1,173,479.58	140,123.69	0.00	140,123.69	26,747.98	0.00	0.00	113,375.71	1,204,139.16
Totals			1,173,479.58	3,655,415.40	0.00	3,655,415.40	26,747.98	0.00	0.00	3,628,667.42	1,204,139.16




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,418,738.40	Master Servicing Fee	5,066.07
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	3,046.14
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	400.81
ARD Interest	0.00	Operating Advisor Fee	0.00
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	1,362.75
Extension Interest	0.00
Interest Reserve Withdrawal	246,552.75
Total Interest Collected	3,665,291.15	Total Fees	9,875.77

Principal		Expenses/Reimbursements
Scheduled Principal	1,609,026.79	Reimbursement for Interest on Advances	208.34
Unscheduled Principal Collections		ASER Amount	20,131.56
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	5,299.46
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)	1,108.62
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	1,609,026.79	Total Expenses/Reimbursements	26,747.98

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,628,667.42
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	1,609,026.79
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	5,237,694.21
Total Funds Collected	5,274,317.94	Total Funds Distributed	5,274,317.96

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,030,649,479.75	1,030,649,479.75	Beginning Certificate Balance	1,030,649,479.75
(-) Scheduled Principal Collections		1,609,026.79	1,609,026.79	(-) Principal Distributions	1,609,026.79
(-) 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		1,029,040,452.96	1,029,040,452.96	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,032,052,263.72	1,032,052,263.72	Ending Certificate Balance	1,029,040,452.96
Ending Actual Collateral Balance		1,030,526,970.86	1,030,526,970.86



		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	4.26%
				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 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	25	241,285,211.37	23.45%	21	4.5306	NAP	Defeased	25	241,285,211.37	23.45%	21	4.5306	NAP
	4,999,999 or less	19	62,210,438.18	6.05%	21	4.4143	2.327120	1.25 or less	3	21,897,326.88	2.13%	21	4.6705	0.793671
5,000,000 to 9,999,999		11	80,251,136.83	7.80%	20	4.6588	2.020073	1.26 to 1.50	10	254,032,489.69	24.69%	21	4.1846	1.421915
10,000,000 to 19,999,999		8	115,632,071.12	11.24%	22	4.5860	1.633593	1.51 to 1.75	9	119,289,994.59	11.59%	21	4.3736	1.648565
20,000,000 to 24,999,999		3	68,160,727.80	6.62%	20	4.1062	1.430323	1.76 to 2.00	7	67,514,042.20	6.56%	22	4.7370	1.923919
25,000,000 to 49,999,999		3	98,624,167.05	9.58%	23	4.1553	1.981333	2.01 to 2.25	4	19,415,049.00	1.89%	22	4.5050	2.109119
	50,000,000 or greater	4	362,876,700.61	35.26%	20	3.9316	2.505998	2.26 to 2.50	4	63,206,905.55	6.14%	23	4.0737	2.324112
	Totals	73	1,029,040,452.96	100.00%	21	4.2645	1.988979	2.51 to 2.75	1	1,272,668.55	0.12%	23	4.3500	2.740000
								2.76 to 3.00	3	9,126,448.26	0.89%	22	4.5563	2.860580
								3.01 or greater	7	232,000,316.87	22.55%	20	3.8631	3.342514
								Totals	73	1,029,040,452.96	100.00%	21	4.2645	1.988979
(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 29


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	46	241,285,211.37	23.45%	21	4.5306	NAP
							Defeased	46	241,285,211.37	23.45%	21	4.5306	NAP
California	12	113,704,709.09	11.05%	22	4.2957	1.926320
							Industrial	1	10,886,196.08	1.06%	22	4.4900	1.600000
Connecticut	1	77,179,054.00	7.50%	24	3.8000	1.390000
							Lodging	11	250,988,330.02	24.39%	19	4.2975	2.198495
Delaware	1	17,755,699.13	1.73%	22	4.3000	1.400000
							Mixed Use	2	31,120,209.08	3.02%	23	4.4253	1.616813
Florida	4	31,656,492.05	3.08%	21	4.4792	1.780867
							Mobile Home Park	5	13,252,559.90	1.29%	18	4.7979	3.054645
Georgia	5	24,401,213.26	2.37%	23	4.4570	2.423296
							Multi-Family	7	85,106,890.00	8.27%	21	4.5409	1.928039
Indiana	1	6,964,137.58	0.68%	19	4.9400	1.390000
							Office	4	112,000,662.81	10.88%	19	3.6873	3.356277
Kentucky	1	7,349,045.01	0.71%	19	4.9400	0.130000
							Retail	17	260,450,128.08	25.31%	22	4.0544	1.643892
Louisiana	3	28,535,115.29	2.77%	20	4.5413	1.695669
							Self Storage	7	22,376,891.58	2.17%	22	4.5953	2.975622
Maryland	2	47,340,168.34	4.60%	24	3.8599	2.269147
							Totals	100	1,029,040,452.96	100.00%	21	4.2645	1.988979
Michigan	1	7,855,730.38	0.76%	16	4.9100	3.440000

Missouri	2	35,816,299.91	3.48%	20	4.1847	1.541803

Nebraska	1	5,083,576.78	0.49%	21	4.7000	1.660000

New Jersey	1	10,886,196.08	1.06%	22	4.4900	1.600000

New York	4	285,697,646.61	27.76%	19	3.9671	2.807477

North Carolina	1	3,932,798.50	0.38%	22	4.6000	1.180000

Ohio	1	10,615,483.37	1.03%	22	4.5100	1.110000

Oregon	2	9,570,847.87	0.93%	21	4.4461	1.608992

Tennessee	1	4,465,010.07	0.43%	21	4.3300	1.750000

Texas	7	45,553,406.35	4.43%	23	4.8246	2.030319

Virginia	2	5,044,983.97	0.49%	20	4.4803	1.960664

Washington	1	6,774,253.92	0.66%	20	4.5100	1.390000

Totals	100	1,029,040,452.96	100.00%	21	4.2645	1.988979


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	25	241,285,211.37	23.45%	21	4.5306	NAP	Defeased	25	241,285,211.37	23.45%	21	4.5306	NAP
	4.0000% or less	7	249,587,810.37	24.25%	22	3.7325	2.525996	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.0001% to 4.2500%	3	139,925,675.33	13.60%	20	4.0327	2.788643	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.2501% to 4.5000%	21	269,972,580.90	26.24%	20	4.3956	1.651486	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5001% to 4.7500%	8	61,346,146.38	5.96%	22	4.5986	1.656875	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7501% to 5.0000%	7	59,390,255.38	5.77%	21	4.9051	1.902840	49 months or greater	48	787,755,241.59	76.55%	21	4.1830	2.155552
	5.0001% or greater	2	7,532,773.23	0.73%	19	5.2002	2.240623	Totals	73	1,029,040,452.96	100.00%	21	4.2645	1.988979
	Totals	73	1,029,040,452.96	100.00%	21	4.2645	1.988979
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


				Current Mortgage Loan and Property Stratification



		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	241,285,211.37	23.45%	21	4.5306	NAP	Defeased	25	241,285,211.37	23.45%	21	4.5306	NAP
	60 months or less	48	787,755,241.59	76.55%	21	4.1830	2.155552	Interest Only	5	335,296,580.00	32.58%	21	3.8125	2.731605
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	43	452,458,661.59	43.97%	21	4.4575	1.728666
	Totals	73	1,029,040,452.96	100.00%	21	4.2645	1.988979	300 months or more	0	0.00	0.00%	0	0.0000	0.000000
								Totals	73	1,029,040,452.96	100.00%	21	4.2645	1.988979
(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 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	25	241,285,211.37	23.45%	21	4.5306	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		2	28,918,235.31	2.81%	23	4.3928	1.705737	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	1 to 2 years	0	0.00	0.00%	0	0.0000	0.000000	Totals	0	0.00	0.00%	0	0.0000	0.000000
	1 year or less	46	758,837,006.28	73.74%	21	4.1750	2.172694
	2 years or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	73	1,029,040,452.96	100.00%	21	4.2645	1.988979
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 29


						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	10092616	1	LO	New York	NY	Actual/360	4.021%	344,027.44	0.00	0.00	N/A	11/06/24	--	110,000,000.00	110,000,000.00	03/06/23
2	10091896	1	OF	New York	NY	Actual/360	3.580%	278,444.44	0.00	0.00	N/A	10/06/24	--	100,000,000.00	100,000,000.00	03/06/23
3	10087539	1	LO	New York	NY	Actual/360	4.400%	259,639.42	171,014.96	0.00	N/A	08/06/24	--	75,868,661.57	75,697,646.61	03/06/23
4	10096283	1	RT	Trumbull	CT	Actual/360	3.800%	228,106.98	0.00	0.00	N/A	03/01/25	--	77,179,054.00	77,179,054.00	03/01/23
5	10096279	1	RT	Wheaton	MD	Actual/360	3.800%	125,958.47	0.00	0.00	N/A	03/01/25	--	42,617,526.00	42,617,526.00	03/01/23
6	10091894	1	MH	Various	FL	Actual/360	4.620%	110,007.85	62,724.71	0.00	N/A	10/06/24	--	30,614,428.29	30,551,703.58	03/06/23
7	10093827	1	Various Various		Various	Actual/360	4.560%	111,174.75	60,271.47	0.00	N/A	01/06/25	--	31,346,263.70	31,285,992.23	03/06/23
8	10096939	1	MU	Los Angeles	CA	Actual/360	4.400%	93,270.56	66,972.93	0.00	N/A	02/06/25	--	27,254,383.51	27,187,410.58	01/06/21
9	10096940	1	MF	Tallahassee	FL	Actual/360	4.450%	99,931.56	53,450.80	0.00	N/A	12/06/24	--	28,872,681.27	28,819,230.47	03/06/23
10	10093954	1	RT	Chesterfield	MO	Actual/360	4.061%	77,300.65	47,743.41	0.00	N/A	10/06/24	--	24,473,418.74	24,425,675.33	03/06/23
11	10092142	1	MF	Various	NC	Actual/360	4.411%	78,147.94	55,393.92	0.00	N/A	11/06/24	--	22,778,491.51	22,723,097.59	03/06/23
12	10092139	1	MF	Various	NC	Actual/360	4.411%	77,826.24	55,165.89	0.00	N/A	11/06/24	--	22,684,723.21	22,629,557.32	03/06/23
13	10096941	1	RT	Rancho Santa Margarit	CA	Actual/360	4.290%	75,511.71	42,473.98	0.00	N/A	01/05/25	--	22,630,882.57	22,588,408.59	03/05/23
14	10092051	1	RT	Eureka	CA	Actual/360	3.962%	65,307.45	46,370.93	0.00	N/A	11/06/24	--	21,193,014.81	21,146,643.88	03/06/23
16	10093812	1	RT	Newark	DE	Actual/360	4.300%	59,531.41	44,391.59	0.00	N/A	01/06/25	--	17,800,090.72	17,755,699.13	03/06/23
18	10092610	1	MF	Lafayette	LA	Actual/360	4.430%	61,092.43	36,901.81	0.00	N/A	11/06/24	--	17,730,791.53	17,693,889.72	03/06/23
19	10095979	1	MH	Various	Various	Actual/360	4.400%	56,399.54	40,497.70	0.00	N/A	02/06/25	--	16,480,384.44	16,439,886.74	03/06/23
20	10093911	1	Various Various		Various	Actual/360	4.660%	54,989.38	52,351.69	0.00	N/A	01/06/25	--	15,171,808.74	15,119,457.05	03/06/23
21	10096944	1	MF	Austin	TX	Actual/360	4.830%	60,021.79	37,377.05	0.00	N/A	03/06/25	--	15,977,407.17	15,940,030.12	03/06/23
22	10095828	1	SS	Various	TX	Actual/360	4.970%	62,869.86	33,428.28	0.00	N/A	02/06/25	--	16,264,119.35	16,230,691.07	03/06/23
24	10091679	1	MF	Houston	TX	Actual/360	4.880%	46,906.30	27,754.86	0.00	N/A	10/06/24	--	12,358,216.17	12,330,461.31	03/06/23
25	10093803	1	IN	Wall Township	NJ	Actual/360	4.490%	38,150.41	38,198.53	0.00	N/A	01/06/25	--	10,924,394.61	10,886,196.08	03/06/23
26	10095831	1	LO	New Albany	OH	Actual/360	4.510%	37,367.21	37,190.42	0.00	N/A	01/06/25	--	10,652,673.79	10,615,483.37	03/06/23
27	10096199	1	IN	Santa Clarita	CA	Actual/360	4.400%	38,610.45	23,233.52	0.00	N/A	02/06/25	--	11,282,274.44	11,259,040.92	03/06/23
28	10092950	1	MF	Fayetteville	NC	Actual/360	4.475%	38,265.31	24,127.01	0.00	N/A	11/06/24	--	10,994,023.64	10,969,896.63	03/06/23
29	10095915	1	RT	Lake Ozark	MO	Actual/360	4.450%	39,496.73	20,949.52	0.00	N/A	02/06/25	--	11,411,574.10	11,390,624.58	03/06/23
30	10093872	1	MF	Fayetteville	NC	Actual/360	4.400%	35,894.51	22,974.94	0.00	N/A	01/06/25	--	10,488,656.22	10,465,681.28	03/06/23
31	10093598	1	LO	Macon	GA	Actual/360	4.420%	33,153.25	23,767.09	0.00	N/A	01/06/25	--	9,643,803.72	9,620,036.63	03/06/23




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						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
32	10093848	1	MF	Houston	TX	Actual/360	4.390%	32,357.91	22,035.62	0.00	N/A	01/06/25	--	9,476,770.37	9,454,734.75	03/06/23
35	10093196	1	RT	Baton Rouge	LA	Actual/360	4.680%	29,556.19	19,600.27	0.00	N/A	12/06/24	--	8,119,832.98	8,100,232.71	03/06/23
36	10087366	1	MH	Whitmore Lake	MI	Actual/360	4.910%	30,073.01	19,075.45	0.00	N/A	07/06/24	--	7,874,805.83	7,855,730.38	03/06/23
37	10093750	1	MF	Houston	TX	Actual/360	4.540%	27,114.02	15,647.42	0.00	N/A	01/06/25	--	7,678,609.03	7,662,961.61	03/06/23
38	10095998	1	LO	Lithonia	GA	Actual/360	4.550%	25,268.87	17,287.78	0.00	N/A	02/06/25	--	7,140,340.46	7,123,052.68	03/06/23
39	10091722	1	LO	Louisville	KY	Actual/360	4.940%	28,296.13	15,476.36	0.00	N/A	10/06/24	--	7,364,521.37	7,349,045.01	03/06/23
40	10093239	1	MF	Gainesville	FL	Actual/360	4.520%	24,054.10	16,779.00	0.00	N/A	12/06/24	--	6,842,189.75	6,825,410.75	03/06/23
41	10096946	1	OF	Redmond	WA	Actual/360	4.510%	23,821.37	16,761.00	0.00	N/A	11/05/24	--	6,791,014.92	6,774,253.92	02/05/23
42	10091719	1	LO	Indianapolis	IN	Actual/360	4.940%	26,814.11	14,665.79	0.00	N/A	10/06/24	--	6,978,803.37	6,964,137.58	03/06/23
43	10087793	1	MH	Battle Creek	MI	Actual/360	4.310%	22,730.90	14,428.51	0.00	N/A	09/06/24	--	6,780,845.77	6,766,417.26	03/06/23
44	10096947	1	MF	Houston	TX	Actual/360	5.140%	25,751.10	15,018.32	0.00	N/A	10/06/24	--	6,441,354.71	6,426,336.39	03/06/23
45	10091725	1	MF	Daytona Beach	FL	Actual/360	5.040%	24,310.12	12,899.43	0.00	N/A	10/06/24	--	6,201,562.11	6,188,662.68	03/06/23
46	10092144	1	MF	Fort Walton Beach	FL	Actual/360	4.250%	19,101.56	12,259.61	0.00	N/A	11/06/24	--	5,778,622.84	5,766,363.23	03/06/23
47	10092670	1	LO	Lincoln	NE	Actual/360	4.700%	18,647.84	17,655.86	0.00	N/A	12/06/24	--	5,101,232.64	5,083,576.78	03/06/23
48	10093748	1	LO	Canton	GA	Actual/360	4.550%	19,027.15	13,081.46	0.00	N/A	01/06/25	--	5,376,588.61	5,363,507.15	03/06/23
49	10093908	1	MH	Murrells Inlet	SC	Actual/360	4.470%	19,413.79	12,142.73	0.00	N/A	01/06/25	--	5,584,025.12	5,571,882.39	03/06/23
50	10096948	1	RT	Timonium	MD	Actual/360	4.400%	16,219.39	16,790.91	0.00	N/A	12/05/24	--	4,739,433.25	4,722,642.34	03/05/23
51	10091723	1	LO	Clarksville	IN	Actual/360	4.940%	20,334.61	11,121.87	0.00	N/A	10/06/24	--	5,292,408.68	5,281,286.81	03/06/23
52	10092951	1	RT	Aloha	OR	Actual/360	4.350%	16,869.50	12,501.40	0.00	N/A	11/06/24	--	4,986,057.90	4,973,556.50	03/06/23
53	10093976	1	MF	Escondido	CA	Actual/360	4.140%	17,710.00	0.00	0.00	N/A	02/06/25	--	5,500,000.00	5,500,000.00	03/06/23
54	10093490	1	RT	Ontario	OR	Actual/360	4.550%	16,308.98	11,212.69	0.00	N/A	01/06/25	--	4,608,504.06	4,597,291.37	03/06/23
55	10096949	1	OF	Newark	CA	Actual/360	4.490%	15,702.97	11,119.87	0.00	N/A	11/05/24	--	4,496,555.36	4,485,435.49	03/05/23
56	10096950	1	RT	Bartlett	TN	Actual/360	4.330%	15,074.83	11,184.72	0.00	N/A	12/05/24	--	4,476,194.79	4,465,010.07	03/05/23
57	10096951	1	RT	Long Beach	CA	Actual/360	4.400%	15,579.55	9,458.50	0.00	N/A	12/05/24	--	4,552,465.03	4,543,006.53	03/05/23
58	10093339	1	MF	Gainesville	FL	Actual/360	4.520%	14,839.34	10,351.23	0.00	N/A	12/06/24	--	4,221,052.28	4,210,701.05	03/06/23
59	10096952	1	OF	Virginia Beach	VA	Actual/360	4.440%	14,263.08	10,264.34	0.00	N/A	11/05/24	--	4,130,236.38	4,119,972.04	03/05/23
60	10096953	1	OF	Alameda	CA	Actual/360	4.450%	13,909.85	8,757.49	0.00	N/A	01/06/25	--	4,018,897.65	4,010,140.16	03/06/23
61	10096954	1	MU	Durham	NC	Actual/360	4.600%	14,100.93	8,455.42	0.00	N/A	01/05/25	--	3,941,253.92	3,932,798.50	03/05/23




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29


							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
62	10096209	1	LO	Madison		GA	Actual/360	4.500%	11,997.29	11,903.51	0.00	N/A	02/06/25	--	3,427,797.82	3,415,894.31	03/06/23
63	10093749	1	SS	Stanton		CA	Actual/360	4.000%	10,227.62	11,941.53	0.00	N/A	01/06/25	--	3,287,450.35	3,275,508.82	03/06/23
64	10093559	1	SS	Cerritos		CA	Actual/360	4.000%	9,708.93	11,404.54	0.00	N/A	12/06/24	--	3,120,727.00	3,109,322.46	03/06/23
65	10096955	1	RT	San Bernardino		CA	Actual/360	4.500%	11,435.45	8,071.93	0.00	N/A	11/05/24	--	3,267,271.69	3,259,199.76	03/05/23
66	10093560	1	RT	Beverly Hills		CA	Actual/360	4.280%	11,360.77	6,412.35	0.00	N/A	01/06/25	--	3,412,780.19	3,406,367.84	03/06/23
68	10096189	1	RT	Richmond Hill		GA	Actual/360	4.350%	10,071.89	7,351.52	0.00	N/A	02/06/25	--	2,976,912.61	2,969,561.09	03/06/23
69	10093873	1	MH	Various		IL	Actual/360	4.300%	9,620.31	6,750.04	0.00	N/A	01/06/25	--	2,876,503.87	2,869,753.83	03/06/23
70	10093487	1	MH	Lake Charles		LA	Actual/360	4.850%	10,364.24	6,521.90	0.00	N/A	12/06/24	--	2,747,514.76	2,740,992.86	03/06/23
72	10096956	1	MF	College Station		TX	Actual/360	4.550%	9,483.87	5,805.95	0.00	N/A	12/06/24	--	2,679,900.18	2,674,094.23	03/06/23
73	10093629	1	RT	Visalia		CA	Actual/360	4.800%	8,643.23	5,522.73	0.00	N/A	12/06/24	--	2,315,151.09	2,309,628.36	03/06/23
74	10093551	1	SS	Irwindale		CA	Actual/360	4.000%	7,045.56	4,889.82	0.00	N/A	01/06/25	--	2,264,645.03	2,259,755.21	03/06/23
77	10087176	1	MF	Tallahassee		FL	Actual/360	4.920%	7,936.17	4,431.51	0.00	N/A	07/06/24	--	2,073,911.49	2,069,479.98	03/06/23
78	10091684	1	MH	San Antonio		TX	Actual/360	4.780%	6,504.77	4,226.10	0.00	N/A	10/06/24	--	1,749,638.47	1,745,412.37	03/06/23
79	10092145	1	MH	Holly Hill		FL	Actual/360	4.280%	5,773.93	3,668.04	0.00	N/A	11/06/24	--	1,734,492.77	1,730,824.73	03/06/23
80	10096190	1	MF	Savannah		GA	Actual/360	4.350%	4,316.52	3,150.66	0.00	N/A	02/06/25	--	1,275,819.21	1,272,668.55	03/06/23
81	10093881	1	MF	Cocoa		FL	Actual/360	5.410%	4,805.71	3,716.43	0.00	N/A	01/06/25	--	1,142,101.21	1,138,384.78	03/06/23
82	10096958	1	OF	Boynton Beach		FL	Actual/360	5.550%	4,786.90	2,498.17	0.00	N/A	09/05/24	--	1,108,935.01	1,106,436.84	03/05/23
Totals									3,418,738.40	1,609,026.79	0.00				1,030,649,479.75	1,029,040,452.96
1 Property Type Codes
HC - Health Care		MU - Mixed Use			WH - Warehouse			MF - Multi-Family
SS - Self Storage		LO - Lodging			RT - Retail			SF - Single Family Rental
98 - Other		IN - Industrial			OF - Office			MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing			ZZ - Missing Information/Undefined




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


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal							Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	1	17,506,362.56	36,321,575.00	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
2	1	30,231,321.00	28,798,248.00	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
3	1	426,778.25	9,403,470.86	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
4	1	9,167,521.23	7,072,444.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
5	1	17,800,598.87	17,118,507.29	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
6	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
7	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
8	1	0.00	0.00	--	--	09/12/22	5,889,290.06	253,711.41	139,878.75	3,908,305.46	0.00	0.00
9	1	3,244,204.57	2,484,266.98	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1	8,438,970.00	6,940,099.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
12	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
13	1	2,096,262.52	2,057,038.60	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1	0.00	3,009,383.30	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1	2,074,841.95	1,928,499.04	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1	1,627,271.26	1,757,757.96	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
20	1	1,863,508.82	2,710,241.66	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1	1,668,219.45	2,402,804.80	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1	1,953,492.83	2,347,667.85	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	1	1,580,997.85	1,550,895.46	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1	967,413.67	1,193,892.80	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	3,173.87	0.00
27	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
28	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
29	1	1,169,505.40	1,189,199.65	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
31	1	1,672,488.92	1,681,445.40	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal							Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
32	1	1,297,413.16	1,035,556.04	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1	1,220,003.43	892,168.95	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1	2,166,863.49	1,547,215.62	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	3,600.36	0.00
37	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
38	1	1,270,766.93	1,260,640.74	07/01/21	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1	349,504.85	159,977.40	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
41	1	640,676.97	556,562.63	01/01/22	09/30/22	--	0.00	0.00	40,544.34	40,544.34	0.00	0.00
42	1	840,611.93	790,922.23	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	1	1,090,409.36	1,181,765.95	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
45	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
46	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	1	583,772.70	805,250.21	07/01/21	06/30/22	01/11/22	5,047.89	0.00	0.00	0.00	0.00	0.00
48	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
49	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
50	1	750,635.35	743,635.34	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
51	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
52	1	470,649.96	470,650.00	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
53	1	770,922.30	858,211.57	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
54	1	742,116.55	515,692.19	01/01/22	09/30/22	--	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	Full Defeasance
56	1	569,950.85	642,339.14	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
57	1	660,640.30	585,915.78	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	Full Defeasance
59	1	597,210.00	618,969.00	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
60	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
61	1	361,284.19	263,775.97	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 29


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal							Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
62	1	479,119.79	866,996.30	07/01/21	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
63	1	1,027,850.77	1,142,185.57	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
64	1	0.00	1,068,598.90	02/01/22	01/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
65	1	391,527.40	269,747.79	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
66	1	416,005.54	413,793.97	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
68	1	594,517.49	641,725.43	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
69	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
70	1	649,815.27	305,654.79	01/01/22	06/30/22	--	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	Full Defeasance
73	1	252,277.35	210,687.77	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
74	1	681,625.74	776,837.57	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
77	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
78	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
79	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
80	1	287,537.94	253,847.09	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
81	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
82	1	155,121.10	194,308.48	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals		122,808,589.86	149,041,070.07				5,894,337.95	253,711.41	180,423.09	3,948,849.80	6,774.23	0.00




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
03/17/23	0	0.00	0	0.00	1	27,187,410.58	1	5,083,576.78	1	27,187,410.58	0	0.00	0	0.00	0	0.00	4.264463%	4.252144%	21
02/17/23	0	0.00	0	0.00	1	27,254,383.51	1	5,101,232.64	1	27,254,383.51	0	0.00	0	0.00	0	0.00	4.264807%	4.252487%	22
01/18/23	0	0.00	0	0.00	1	27,311,148.09	1	5,116,827.40	2	27,311,148.09	0	0.00	0	0.00	1	9,040,922.88	4.265090%	4.252769%	23
12/16/22	0	0.00	0	0.00	2	47,918,804.59	1	5,132,359.30	2	47,918,804.59	0	0.00	0	0.00	0	0.00	4.269947%	4.257651%	24
11/18/22	0	0.00	0	0.00	2	48,010,737.46	1	5,148,498.05	2	48,010,737.46	0	0.00	0	0.00	0	0.00	4.270240%	4.257944%	25
10/17/22	1	5,163,902.29	0	0.00	2	48,096,417.99	1	5,163,902.29	2	48,096,417.99	0	0.00	0	0.00	0	0.00	4.270513%	4.258216%	26
09/16/22	0	0.00	0	0.00	2	48,187,696.87	1	5,179,917.98	2	48,187,696.87	0	0.00	0	0.00	0	0.00	4.270803%	4.258505%	27
08/17/22	0	0.00	0	0.00	2	48,272,704.19	1	5,195,195.57	2	48,272,704.19	0	0.00	0	0.00	0	0.00	4.271072%	4.258774%	28
07/15/22	0	0.00	0	0.00	2	48,357,388.13	1	5,210,411.58	2	48,357,388.13	0	0.00	0	0.00	0	0.00	4.271340%	4.259040%	29
06/17/22	0	0.00	0	0.00	3	53,673,951.95	1	5,226,245.82	2	48,447,706.13	0	0.00	0	0.00	0	0.00	4.271624%	4.259324%	30
05/17/22	0	0.00	0	0.00	3	53,773,060.98	1	5,241,336.67	2	48,531,724.31	0	0.00	0	0.00	0	0.00	4.271888%	4.259587%	31
04/18/22	0	0.00	0	0.00	4	75,467,214.33	1	5,257,050.26	2	48,621,400.39	0	0.00	0	0.00	0	0.00	4.272169%	4.259867%	32
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

10096939

01/06/21

139,878.75

3,908,305.46

50,952.98

28,657,167.48

05/27/20

02/15/22

10096946

02/05/23

40,544.34

0.00

6,791,014.92

Totals

180,423.09

3,948,849.80

50,952.98

35,448,182.40

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		1,029,040,453	996,769,466	0			32,270,987
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Mar-23	1,029,040,453	1,001,853,042	0	0		0	27,187,411
Feb-23	1,030,649,480	1,003,395,096	0	0		0	27,254,384
Jan-23	1,031,993,552	1,004,682,404	0	0		0	27,311,148
Dec-22	1,053,883,562	1,005,964,758	0	0		0	47,918,805
Nov-22	1,055,336,339	1,007,325,602	0	0		0	48,010,737
Oct-22	1,056,694,202	1,003,433,882	5,163,902	0		0	48,096,418
Sep-22	1,058,136,518	1,009,948,821	0	0		0	48,187,697
Aug-22	1,059,483,613	1,011,210,909	0	0		0	48,272,704
Jul-22	1,060,825,529	1,012,468,140	0	0		0	48,357,388
Jun-22	1,062,252,469	1,008,578,517	0	0	5,226,246		48,447,706
May-22	1,063,583,738	1,009,810,677	0	0	5,241,337		48,531,724
Apr-22	1,065,000,413	989,533,199	0	0	26,845,814		48,621,400
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
8	10096939	MU	CA	05/27/20	7
	3/13/2023 02/15/2022 REO acquisition. Hiffman National manages and NAI Capital leases the REO property. Accelerated collection activities related to delinquent (mostly MTM) leases resulted in a notable decline in occupancy. Numerous
	renewals with 5% t o 7.5%increases over existing rent have occurred to retain performing MTM tenants. Several new market leases have been executed. Various capital needs are being addressed, some delayed by supply chain issues or
	weather. Sale brokerage of the property i s under consideration.




47	10092670	LO	NE	10/28/22	9
	3/13/2023 COVID related transfer. Borrower requested forbearance. Could not reach acceptable terms with Borrower. Engaged counsel. NOD sent 1/13/21. Foreclosure action filed. Borrower consented to receivership. Court appointed
	receiver on 3/23/21. Occupancy was 74% T12 through 8/2022. Loan assumption request received and approved. Assumption closed 9/16/22. Loan to return to master servicing.




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 24 of 29


					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
20	10093911	1	16,429,216.18	4.66000%	16,429,216.18 4.66000%		10	09/18/20	05/06/20	05/06/20
26	10095831	1	0.00	4.51000%	0.00	4.51000%	10	06/06/20	06/06/20	09/01/20
26	10095831	1	0.00	4.51000%	0.00	4.51000%	10	08/21/20	06/06/20	09/01/20
Totals			16,429,216.18		16,429,216.18
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 25 of 29

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

10096942 01/18/23

20,551,106.18

14,000,000.00

12,357,597.28

2,389,906.71

11,460,638.08

9,070,731.37

11,480,374.81

0.00

11,480,374.81

53.14%

10092149 11/18/20

9,487,874.23

4,900,000.00

7,099,246.43

482,739.12

5,839,967.43

5,357,228.31

4,130,645.92

0.00

2,913.07

4,127,732.85

39.88%

Current Period Totals

0.00

Cumulative Totals

30,038,980.41

18,900,000.00

19,456,843.71

2,872,645.83

17,300,605.51

14,427,959.68

15,611,020.73

0.00

2,913.07

15,608,107.66

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

Page 26 of 29


				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
15	10096942	01/18/23	0.00	0.00	11,480,374.81	0.00	0.00	11,480,374.81	0.00	0.00	11,480,374.81
33	10092149	09/16/22	0.00	0.00	4,127,732.85	0.00	0.00	(2,913.07)	0.00	0.00	4,127,732.85
		11/18/20	0.00	0.00	4,130,645.92	0.00	0.00	4,130,645.92	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	15,608,107.66	0.00	0.00	15,608,107.66	0.00	0.00	15,608,107.66




© 2021 Computershare. All rights reserved. Confidential.											Page 27 of 29


				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)
8	0.00	0.00	5,299.46	0.00	0.00	20,131.56	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	0.00	0.00	745.58	0.00	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	0.00	0.00	363.04	0.00	0.00	0.00	0.00	0.00	0.00	0.00
70	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	21.04	0.00	0.00	0.00
80	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	187.30	0.00	0.00	0.00
Total	0.00	0.00	5,299.46	0.00	1,108.62	20,131.56	0.00	0.00	208.34	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		26,747.98




© 2021 Computershare. All rights reserved. Confidential.												Page 28 of 29


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




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


			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
8	10096939	27,187,410.58	28,657,167.48	27,100,000.00	07/12/22	3,243,621.00	1.68000	12/31/14	02/06/25	262
47	10092670	5,083,576.78	5,083,576.78	5,920,000.00	08/19/21	722,758.21	1.66000	06/30/22	12/06/24	200
Totals		32,270,987.36	33,740,744.26	33,020,000.00		3,966,379.21




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


	Additional Information
Total Available Distribution Amount (1)	5,237,694.21
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


	Supplemental Notes
	None




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