bmk26b42_ex991-202605.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	05/15/26	Benchmark 2026-B42 Mortgage Trust
Determination Date:	05/11/26
Next Distribution Date:	06/17/26
Record Date:	04/30/26	Commercial Mortgage Pass-Through Certificates
		Series 2026-B42


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	3		Attention: Lainie Kaye	cmbs.requests@db.com;
				DBCMBSnotices@sidley.com
Certificate Interest Reconciliation Detail	4		1 Columbus Circle \| New York, NY 10019 \| United States
Additional Information	5	General Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Bond / Collateral Reconciliation - Cash Flows	6		Association
			Attention: Executive Vice President – Division Head	NoticeAdmin@pnc.com
Bond / Collateral Reconciliation - Balances	7
			10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	8-12	General Special Servicer	K-Star Asset Management LLC
Mortgage Loan Detail (Part 1)	13-15		Attention: Lindsey Wright	Lindsey.Wright@KKR.com;
Mortgage Loan Detail (Part 2)	16-18			Stewart.McQueen@dechert.com
			5949 Sherry Lane, Suite 950 \| Dallas, TX 75225 \| United States
Principal Prepayment Detail	19
		Master & Special Servicer	National Cooperative Bank, N.A.
Historical Detail	20
			Attention: Tom Klump, Chief Operating Officer	tklump@ncb.coop; bpace@ncb.coop
Delinquency Loan Detail	21		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Collateral Stratification and Historical Detail	22	Certificate Administrator	Computershare Trust Company, N.A.
Specially Serviced Loan Detail - Part 1	23		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	24			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	25
		Trustee	Computershare Trust Company, N.A.
Historical Liquidated Loan Detail	26		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Historical Bond / Collateral Loss Reconciliation Detail	27			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	28
		Asset Representations	Park Bridge Lender Services LLC
Supplemental Notes	29	Reviewer & Operating
		Advisor
			Attention: BMARK 2026-B42 – Surveillance Manager	cmbs.notices@parkbridgefinancial.com
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
		Directing Holder	KREF Securities Holdings, LLC
			-

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	08164FAA9	4.216170%	8,602,000.00	8,438,951.96	190,745.02	29,650.05	0.00	0.00	220,395.07	8,248,206.94	30.02%	30.00%
A-2	08164FAC5	4.682290%	7,560,000.00	7,560,000.00	0.00	29,498.43	0.00	0.00	29,498.43	7,560,000.00	30.02%	30.00%
A-4	08164FAE1	4.808240%	95,000,000.00	95,000,000.00	0.00	380,652.33	0.00	0.00	380,652.33	95,000,000.00	30.02%	30.00%
A-5	08164FAG6	5.099510%	358,743,000.00	358,743,000.00	0.00	1,524,511.26	0.00	0.00	1,524,511.26	358,743,000.00	30.02%	30.00%
A-SB	08164FAJ0	4.943910%	26,371,000.00	26,371,000.00	0.00	108,646.54	0.00	0.00	108,646.54	26,371,000.00	30.02%	30.00%
A-S	08164FAQ4	5.327430%	86,848,000.00	86,848,000.00	0.00	385,563.87	0.00	0.00	385,563.87	86,848,000.00	17.76%	17.75%
B	08164FAU5	6.087467%	31,904,000.00	31,904,000.00	0.00	161,845.45	0.00	0.00	161,845.45	31,904,000.00	13.26%	13.25%
C	08164FAW1	6.087467%	24,814,000.00	24,814,000.00	0.00	125,878.66	0.00	0.00	125,878.66	24,814,000.00	9.75%	9.75%
D	08164FAY7	6.087467%	7,089,000.00	7,089,000.00	0.00	35,961.71	0.00	0.00	35,961.71	7,089,000.00	8.75%	8.75%
E	08164FBA8	6.087467%	12,407,000.00	12,407,000.00	0.00	62,939.33	0.00	0.00	62,939.33	12,407,000.00	7.00%	7.00%
F	08164FBC4	4.000000%	13,293,000.00	13,293,000.00	0.00	44,310.00	0.00	0.00	44,310.00	13,293,000.00	5.13%	5.13%
G-RR	08164FBE0	6.087467%	7,976,000.00	7,976,000.00	0.00	40,461.36	0.00	0.00	40,461.36	7,976,000.00	4.00%	4.00%
J-RR	08164FBG5	6.087467%	21,269,000.00	21,269,000.00	0.00	107,895.27	0.00	0.00	107,895.27	21,269,000.00	1.00%	1.00%
K-RR*	08164FBJ9	6.087467%	7,090,365.00	7,090,365.00	0.00	35,968.63	0.00	0.00	35,968.63	7,090,365.00	0.00%	0.00%
VRR	08164FBQ3	6.087467%	20,235,347.00	20,230,693.27	5,444.25	102,628.06	0.00	0.00	108,072.31	20,225,249.02	0.00%	0.00%
R	08164FBN0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	08164FBL4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			729,201,712.00	729,034,010.23	196,189.27	3,176,410.95	0.00	0.00	3,372,600.22	728,837,820.96


X-A	08164FAL5	1.073386%	496,276,000.00	496,112,951.95	0.00	443,767.26	0.00	0.00	443,767.26	495,922,206.94
X-B	08164FAN1	0.760037%	86,848,000.00	86,848,000.00	0.00	55,006.39	0.00	0.00	55,006.39	86,848,000.00
X-F	08164FAS0	2.087467%	13,293,000.00	13,293,000.00	0.00	23,123.91	0.00	0.00	23,123.91	13,293,000.00
Notional SubTotal			596,417,000.00	596,253,951.95	0.00	521,897.56	0.00	0.00	521,897.56	596,063,206.94

Deal Distribution Total					196,189.27	3,698,308.51	0.00	0.00	3,894,497.78

*	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	08164FAA9	981.04533364	22.17449663	3.44687863	0.00000000	0.00000000	0.00000000	0.00000000	25.62137526	958.87083701
A-2	08164FAC5	1,000.00000000	0.00000000	3.90190873	0.00000000	0.00000000	0.00000000	0.00000000	3.90190873	1,000.00000000
A-4	08164FAE1	1,000.00000000	0.00000000	4.00686663	0.00000000	0.00000000	0.00000000	0.00000000	4.00686663	1,000.00000000
A-5	08164FAG6	1,000.00000000	0.00000000	4.24959166	0.00000000	0.00000000	0.00000000	0.00000000	4.24959166	1,000.00000000
A-SB	08164FAJ0	1,000.00000000	0.00000000	4.11992492	0.00000000	0.00000000	0.00000000	0.00000000	4.11992492	1,000.00000000
A-S	08164FAQ4	1,000.00000000	0.00000000	4.43952503	0.00000000	0.00000000	0.00000000	0.00000000	4.43952503	1,000.00000000
B	08164FAU5	1,000.00000000	0.00000000	5.07288898	0.00000000	0.00000000	0.00000000	0.00000000	5.07288898	1,000.00000000
C	08164FAW1	1,000.00000000	0.00000000	5.07288869	0.00000000	0.00000000	0.00000000	0.00000000	5.07288869	1,000.00000000
D	08164FAY7	1,000.00000000	0.00000000	5.07288898	0.00000000	0.00000000	0.00000000	0.00000000	5.07288898	1,000.00000000
E	08164FBA8	1,000.00000000	0.00000000	5.07288869	0.00000000	0.00000000	0.00000000	0.00000000	5.07288869	1,000.00000000
F	08164FBC4	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
G-RR	08164FBE0	1,000.00000000	0.00000000	5.07288867	0.00000000	0.00000000	0.00000000	0.00000000	5.07288867	1,000.00000000
J-RR	08164FBG5	1,000.00000000	0.00000000	5.07288871	0.00000000	0.00000000	0.00000000	0.00000000	5.07288871	1,000.00000000
K-RR	08164FBJ9	1,000.00000000	0.00000000	5.07288835	0.00000000	0.00000000	0.00000000	0.00000000	5.07288835	1,000.00000000
VRR	08164FBQ3	999.77001976	0.26904654	5.07172227	0.00000000	0.00000000	0.00000000	0.00000000	5.34076880	999.50097322
R	08164FBN0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	08164FBL4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	08164FAL5	999.67145691	0.00000000	0.89419448	0.00000000	0.00000000	0.00000000	0.00000000	0.89419448	999.28710423
X-B	08164FAN1	1,000.00000000	0.00000000	0.63336392	0.00000000	0.00000000	0.00000000	0.00000000	0.63336392	1,000.00000000
X-F	08164FAS0	1,000.00000000	0.00000000	1.73955541	0.00000000	0.00000000	0.00000000	0.00000000	1.73955541	1,000.00000000




© 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	04/01/26 - 04/30/26	30	0.00	29,650.05	0.00	29,650.05	0.00	0.00	0.00	29,650.05	0.00
A-2	04/01/26 - 04/30/26	30	0.00	29,498.43	0.00	29,498.43	0.00	0.00	0.00	29,498.43	0.00
A-4	04/01/26 - 04/30/26	30	0.00	380,652.33	0.00	380,652.33	0.00	0.00	0.00	380,652.33	0.00
A-5	04/01/26 - 04/30/26	30	0.00	1,524,511.26	0.00	1,524,511.26	0.00	0.00	0.00	1,524,511.26	0.00
A-SB	04/01/26 - 04/30/26	30	0.00	108,646.54	0.00	108,646.54	0.00	0.00	0.00	108,646.54	0.00
X-A	04/01/26 - 04/30/26	30	0.00	443,767.26	0.00	443,767.26	0.00	0.00	0.00	443,767.26	0.00
X-B	04/01/26 - 04/30/26	30	0.00	55,006.39	0.00	55,006.39	0.00	0.00	0.00	55,006.39	0.00
X-F	04/01/26 - 04/30/26	30	0.00	23,123.91	0.00	23,123.91	0.00	0.00	0.00	23,123.91	0.00
A-S	04/01/26 - 04/30/26	30	0.00	385,563.87	0.00	385,563.87	0.00	0.00	0.00	385,563.87	0.00
B	04/01/26 - 04/30/26	30	0.00	161,845.45	0.00	161,845.45	0.00	0.00	0.00	161,845.45	0.00
C	04/01/26 - 04/30/26	30	0.00	125,878.66	0.00	125,878.66	0.00	0.00	0.00	125,878.66	0.00
D	04/01/26 - 04/30/26	30	0.00	35,961.71	0.00	35,961.71	0.00	0.00	0.00	35,961.71	0.00
E	04/01/26 - 04/30/26	30	0.00	62,939.33	0.00	62,939.33	0.00	0.00	0.00	62,939.33	0.00
F	04/01/26 - 04/30/26	30	0.00	44,310.00	0.00	44,310.00	0.00	0.00	0.00	44,310.00	0.00
G-RR	04/01/26 - 04/30/26	30	0.00	40,461.36	0.00	40,461.36	0.00	0.00	0.00	40,461.36	0.00
J-RR	04/01/26 - 04/30/26	30	0.00	107,895.27	0.00	107,895.27	0.00	0.00	0.00	107,895.27	0.00
K-RR	04/01/26 - 04/30/26	30	0.00	35,968.63	0.00	35,968.63	0.00	0.00	0.00	35,968.63	0.00
VRR	04/01/26 - 04/30/26	30	0.00	102,628.06	0.00	102,628.06	0.00	0.00	0.00	102,628.06	0.00
Totals			0.00	3,698,308.51	0.00	3,698,308.51	0.00	0.00	0.00	3,698,308.51	0.00




© 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	3,714,820.55	Master Servicing Fee	6,457.43
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,855.34
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	303.76
ARD Interest	0.00	Operating Advisor Fee	1,895.49
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,714,820.55	Total Fees	16,512.03

Principal		Expenses/Reimbursements
Scheduled Principal	196,189.27	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	0.00
Total Principal Collected	196,189.27	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,698,308.51
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	196,189.27
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Initial Interest Deposit Amount	0.00	Borrower Option Extension Fees	0.00

Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,894,497.78
Total Funds Collected	3,911,009.82	Total Funds Distributed	3,911,009.81

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		729,034,011.16	729,034,011.16	Beginning Certificate Balance	729,034,010.23
(-) Scheduled Principal Collections		196,189.27	196,189.27	(-) Principal Distributions	196,189.27
(-) 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		728,837,821.89	728,837,821.89	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		729,034,011.16	729,034,011.16	Ending Certificate Balance	728,837,820.96
Ending Actual Collateral Balance		728,868,698.15	728,868,698.15



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.93)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.93)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.09%
				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
	9,999,999 or less	45	213,741,924.00	29.33%	113	6.0295	1.882375	1.49 or less	23	216,324,823.88	29.68%	115	6.2921	1.139448
10,000,000 to 19,999,999		11	170,121,383.53	23.34%	115	6.1995	1.789950	1.50 to 1.99	25	270,555,600.55	37.12%	113	6.0909	1.685373
20,000,000 to 29,999,999		6	144,974,514.36	19.89%	115	6.0195	1.818371	2.00 to 2.49	8	172,936,590.87	23.73%	117	6.0759	2.152000
30,000,000 to 39,999,999		3	90,000,000.00	12.35%	116	5.9530	2.511094	2.50 or greater	11	69,020,806.59	9.47%	115	5.7490	4.472195
	40,000,000 or greater	2	110,000,000.00	15.09%	117	6.4068	1.698591	Totals	67	728,837,821.89	100.00%	115	6.1147	1.897970
	Totals	67	728,837,821.89	100.00%	115	6.1147	1.897970
(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						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
Alabama	1	1,013,733.26	0.14%	114	5.5800	1.850000	Oklahoma	1	515,664.69	0.07%	114	5.5800	1.850000
Alaska	1	414,354.02	0.06%	114	5.5800	1.400000	Oregon	1	270,475.93	0.04%	114	5.5800	1.400000
Arizona	3	80,620,264.24	11.06%	116	6.6368	1.310940	Pennsylvania	7	27,717,600.36	3.80%	115	5.9703	1.935279
California	13	95,380,345.61	13.09%	115	5.9146	1.520099	South Carolina	1	1,451,681.66	0.20%	114	5.5800	1.850000
Colorado	1	8,600,000.00	1.18%	117	5.9980	1.660000	Tennessee	2	8,959,013.38	1.23%	50	6.8985	1.657456
Connecticut	2	3,949,908.99	0.54%	114	5.5800	1.802382	Texas	12	34,521,298.77	4.74%	115	6.0962	1.666035
Florida	3	32,047,083.32	4.40%	115	6.7893	1.426843	Virginia	2	11,312,650.18	1.55%	116	5.9661	1.649516
Hawaii	1	9,000,000.00	1.23%	117	5.6610	2.220000	Washington	2	251,972.42	0.03%	114	5.5800	1.400000
Idaho	1	1,859,325.60	0.26%	114	5.5800	1.850000	Wisconsin	2	19,571,366.12	2.69%	113	6.3362	1.248792
Illinois	1	329,927.65	0.05%	114	5.5800	1.850000	Totals	123	728,837,821.89	100.00%	115	6.1147	1.897970
Indiana	3	3,882,317.86	0.53%	114	5.5800	1.752619
									Property Type³
Iowa	1	2,150,000.00	0.29%	116	6.0800	2.160000
Maryland	2	39,450,000.00	5.41%	115	5.6531	2.969125		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Massachusetts	10	15,090,046.69	2.07%	110	5.8495	2.687677		Properties	Balance	Agg. Bal.			DSCR¹
Michigan	2	1,698,148.66	0.23%	115	5.9215	2.061760	Lodging	1	13,454,632.52	1.85%	116	6.9190	1.530000
Minnesota	1	1,064,566.55	0.15%	114	5.5800	1.850000	Mixed Use	11	61,819,373.42	8.48%	114	5.7229	2.751602
Mississippi	1	2,200,000.00	0.30%	116	6.0800	2.160000	Mobile Home Park	6	6,000,000.00	0.82%	114	6.4420	1.310000
Missouri	1	13,819,373.42	1.90%	114	6.0500	1.680000	Multi-Family	26	94,880,245.50	13.02%	115	6.0876	2.106375
Nebraska	1	1,260,000.00	0.17%	116	6.0800	2.160000	Office	5	154,500,000.00	21.20%	113	6.2224	2.221975
Nevada	1	7,000,000.00	0.96%	116	5.8710	1.535939	Retail	22	221,062,284.65	30.33%	116	6.3382	1.620352
New Jersey	1	5,934,065.93	0.81%	115	5.9500	2.000000	Self Storage	52	177,121,285.80	24.30%	115	5.8208	1.600130
New Mexico	1	949,702.85	0.13%	114	5.5800	1.850000	Totals	123	728,837,821.89	100.00%	115	6.1147	1.897970
New York	31	256,495,152.57	35.19%	116	6.0940	2.187403
North Carolina	4	23,917,079.43	3.28%	117	6.0370	1.779112
Ohio	6	16,140,701.70	2.21%	115	5.9543	1.999218

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
	5.9999% or less	28	265,025,197.74	36.36%	115	5.7562	2.179942	12 months or less	66	721,337,821.89	98.97%	116	6.1039	1.900860
	6.0000% to 6.4999%	35	365,857,991.63	50.20%	116	6.1956	1.838958	13 months or greater	1	7,500,000.00	1.03%	37	7.1550	1.620000
	6.5000% to 6.9999%	3	90,454,632.52	12.41%	116	6.7514	1.333542	Totals	67	728,837,821.89	100.00%	115	6.1147	1.897970
	7.0000% or greater	1	7,500,000.00	1.03%	37	7.1550	1.620000
	Totals	67	728,837,821.89	100.00%	115	6.1147	1.897970
(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
	59 months or less	1	7,500,000.00	1.03%	37	7.1550	1.620000	Interest Only	33	490,665,000.00	67.32%	115	6.1817	1.922891
	60 to 114	13	179,235,752.14	24.59%	113	6.0368	1.700255	360 months or less	30	219,210,892.21	30.08%	115	5.9769	1.767876
	115 months or greater	53	542,102,069.75	74.38%	116	6.1260	1.967186	361 months or more	4	18,961,929.68	2.60%	116	5.9750	2.757066
	Totals	67	728,837,821.89	100.00%	115	6.1147	1.897970	Totals	67	728,837,821.89	100.00%	115	6.1147	1.897970
(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

Underwriter's Information

530,277,093.01

72.76%

115

6.1785

2.039526

No outstanding loans in this group

12 months or less

147,170,827.81

20.19%

114

5.9366

1.750079

13 months to 24 months

47,893,974.51

6.57%

116

5.9468

1.404020

25 months or greater

3,495,926.56

0.48%

117

6.2275

(6.580947)

Totals

728,837,821.89

100.00%

115

6.1147

1.897970

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 12 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1A-1	30513170	OF	New York	NY	Actual/360	6.055%	252,291.67	0.00	0.00	N/A	03/06/36	--	50,000,000.00	50,000,000.00	05/06/26
1A-2	30513171				Actual/360	6.055%	100,916.67	0.00	0.00	N/A	03/06/36	--	20,000,000.00	20,000,000.00	05/06/26
2	30513086	RT	Gilbert	AZ	Actual/360	6.700%	335,000.00	0.00	0.00	N/A	02/06/36	--	60,000,000.00	60,000,000.00	05/06/26
3A-1	30530395	SS	Various	Various	Actual/360	5.580%	138,438.58	47,223.68	0.00	11/06/35	11/06/50	--	29,771,738.04	29,724,514.36	05/06/26
3A-4	30530398				Actual/360	5.580%	41,273.16	14,078.95	0.00	11/06/35	11/06/50	--	8,875,947.49	8,861,868.54	05/06/26
4A-2-2	30513092	OF	New York	NY	Actual/360	6.280%	78,500.00	0.00	0.00	N/A	11/06/35	--	15,000,000.00	15,000,000.00	05/06/26
4A-3	30512872				Actual/360	6.280%	104,666.67	0.00	0.00	N/A	11/06/35	--	20,000,000.00	20,000,000.00	05/06/26
5A-1	30323727	MU	Rockville	MD	Actual/360	5.449%	136,225.00	0.00	0.00	N/A	12/06/35	--	30,000,000.00	30,000,000.00	05/06/26
6A-2	30513209	OF	New York	NY	Actual/360	6.460%	161,500.00	0.00	0.00	N/A	02/06/36	--	30,000,000.00	30,000,000.00	05/06/26
7A-2	30512892	RT	Various	Various	Actual/360	5.950%	148,750.00	0.00	0.00	N/A	12/06/35	--	30,000,000.00	30,000,000.00	05/06/26
8A-1-2	30512658	SS	Brooklyn	NY	Actual/360	5.896%	137,573.33	0.00	0.00	N/A	10/06/35	--	28,000,000.00	28,000,000.00	05/06/26
9	30512977	RT	Various	Various	Actual/360	6.080%	135,533.33	0.00	0.00	N/A	01/01/36	--	26,750,000.00	26,750,000.00	05/01/26
10	30512736	RT	Glendale	AZ	Actual/360	6.458%	110,324.17	0.00	0.00	N/A	10/06/35	--	20,500,000.00	20,500,000.00	05/06/26
11	30530416	RT	Winston Salem	NC	Actual/360	6.065%	100,866.84	19,880.33	0.00	N/A	02/06/36	--	19,957,164.99	19,937,284.66	05/06/26
12	30512852	RT	Vista	CA	Actual/360	6.190%	100,716.46	0.00	0.00	N/A	12/06/35	--	19,525,000.00	19,525,000.00	05/06/26
13	30530387	MF	Milwaukee	WI	Actual/360	6.385%	97,917.76	17,619.20	0.00	N/A	10/06/35	--	18,402,712.13	18,385,092.93	05/06/26
14	30512864	SS	Salinas	CA	Actual/360	5.782%	88,175.50	0.00	0.00	N/A	12/06/35	--	18,300,000.00	18,300,000.00	05/06/26
15	30512916	RT	Marco Island	FL	Actual/360	6.800%	96,333.33	0.00	0.00	N/A	12/06/35	--	17,000,000.00	17,000,000.00	05/06/26
16	30530391	MU	St Louis	MO	Actual/360	6.050%	69,828.34	30,876.26	0.00	N/A	11/06/35	--	13,850,249.68	13,819,373.42	04/06/26
17	30513025	LO	Clearwater	FL	Actual/360	6.919%	77,643.13	11,439.52	0.00	N/A	01/06/36	--	13,466,072.04	13,454,632.52	05/06/26
18A3-C1-C	30323729	MU	Cambridge	MA	Actual/360	5.893%	9,821.38	0.00	0.00	N/A	06/09/35	--	2,000,000.00	2,000,000.00	05/09/26
18A3-C2-B	30323730				Actual/360	5.893%	54,017.61	0.00	0.00	N/A	06/09/35	--	11,000,000.00	11,000,000.00	05/09/26
19	30513110	OF	Bronx	NY	Actual/360	5.854%	58,540.00	0.00	0.00	N/A	03/06/36	--	12,000,000.00	12,000,000.00	05/06/26
20	30512863	SS	Pittsburg	CA	Actual/360	5.822%	56,764.50	0.00	0.00	N/A	12/06/35	--	11,700,000.00	11,700,000.00	05/06/26
21	30512873	RT	San Angelo	TX	Actual/360	6.047%	47,872.08	0.00	0.00	N/A	12/06/35	--	9,500,000.00	9,500,000.00	05/06/26
22	30323731	RT	Salisbury	MD	Actual/360	6.301%	49,620.38	0.00	0.00	N/A	02/06/36	--	9,450,000.00	9,450,000.00	05/06/26
23	30513071	SS	Waipahu	HI	Actual/360	5.661%	42,457.50	0.00	0.00	N/A	02/06/36	--	9,000,000.00	9,000,000.00	05/06/26
24	30512870	SS	The Colony	TX	Actual/360	6.250%	46,354.17	0.00	0.00	N/A	12/06/35	--	8,900,000.00	8,900,000.00	05/06/26




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
25	30512985	SS	Glendora	CA	Actual/360	5.921%	42,927.25	0.00	0.00	N/A	01/06/36	--	8,700,000.00	8,700,000.00	05/06/26
26	30513093	SS	Denver	CO	Actual/360	5.998%	42,985.67	0.00	0.00	N/A	02/06/36	--	8,600,000.00	8,600,000.00	05/06/26
27A-3	30323732	RT	Virginia Beach	VA	Actual/360	6.100%	42,700.00	0.00	0.00	N/A	02/06/36	--	8,400,000.00	8,400,000.00	05/06/26
28	30512875	SS	Manteca	CA	Actual/360	5.802%	38,921.75	0.00	0.00	N/A	12/06/35	--	8,050,000.00	8,050,000.00	05/06/26
29	30513030	SS	Fresno	CA	Actual/360	6.071%	38,449.67	0.00	0.00	N/A	01/06/36	--	7,600,000.00	7,600,000.00	05/06/26
30A2-2-1-1	30323733	OF	Nashville	TN	Actual/360	7.155%	44,718.75	0.00	0.00	N/A	06/11/29	--	7,500,000.00	7,500,000.00	05/11/26
31	30513031	SS	Sparks	NV	Actual/360	5.871%	34,247.50	0.00	0.00	N/A	01/06/36	--	7,000,000.00	7,000,000.00	05/06/26
32	30512989	SS	Fresno	CA	Actual/360	6.011%	31,056.83	0.00	0.00	N/A	01/06/36	--	6,200,000.00	6,200,000.00	05/06/26
33	470148980	MF	Port Chester	NY	Actual/360	6.260%	32,307.31	2,936.26	0.00	N/A	02/01/36	--	6,193,094.16	6,190,157.90	05/01/26
34	30512790	MH	Various	TX	Actual/360	6.442%	32,210.00	0.00	0.00	N/A	11/06/35	--	6,000,000.00	6,000,000.00	05/06/26
35	470147980	MF	Mamaroneck	NY	Actual/360	5.630%	28,102.93	3,375.75	0.00	N/A	01/01/36	--	5,989,966.62	5,986,590.87	05/01/26
36A-1-2	30323734	SS	Various	Various	Actual/360	5.580%	9,229.24	3,148.24	0.00	11/06/35	11/06/50	--	1,984,782.54	1,981,634.30	05/06/26
36A-2-2	30323735				Actual/360	5.580%	18,458.48	6,296.49	0.00	11/06/35	11/06/50	--	3,969,565.08	3,963,268.59	05/06/26
37	30512862	SS	Sacramento	CA	Actual/360	5.752%	27,801.33	0.00	0.00	N/A	12/06/35	--	5,800,000.00	5,800,000.00	05/06/26
38	470147670	MF	New York	NY	Actual/360	5.270%	24,154.17	0.00	0.00	N/A	12/01/35	--	5,500,000.00	5,500,000.00	05/01/26
39	30513121	MU	New York	NY	Actual/360	6.020%	25,083.33	0.00	0.00	N/A	03/06/36	--	5,000,000.00	5,000,000.00	04/06/26
40	470148200	MF	Jackson Heights	NY	Actual/360	6.190%	25,717.01	4,874.00	0.00	N/A	01/01/36	--	4,985,527.16	4,980,653.16	05/01/26
41	470147430	MF	Long Beach	NY	Actual/360	6.020%	24,080.00	0.00	0.00	N/A	01/01/36	--	4,800,000.00	4,800,000.00	05/01/26
42	30323736	SS	Pittsburgh	PA	Actual/360	6.171%	24,375.45	0.00	0.00	N/A	01/06/36	--	4,740,000.00	4,740,000.00	05/06/26
43	470147940	MF	New York	NY	Actual/360	5.750%	21,236.68	4,732.31	0.00	N/A	12/01/35	--	4,432,002.42	4,427,270.11	05/01/26
44	470147530	MF	Yonkers	NY	Actual/360	6.160%	20,456.99	3,938.04	0.00	N/A	12/01/35	--	3,985,128.57	3,981,190.53	05/01/26
45	470148380	MF	New Rochelle	NY	Actual/360	5.960%	18,568.67	3,818.13	0.00	N/A	01/01/36	--	3,738,658.16	3,734,840.03	05/01/26
46	470148080	MF	White Plains	NY	Actual/360	6.090%	18,243.00	1,791.01	0.00	N/A	01/01/36	--	3,594,680.78	3,592,889.77	05/01/26
47	470147880	MF	Flushing	NY	Actual/360	6.420%	17,922.50	0.00	0.00	N/A	01/01/36	--	3,350,000.00	3,350,000.00	05/01/26
48	470148220	MF	Nyack	NY	Actual/360	5.940%	15,810.07	1,663.11	0.00	N/A	12/01/35	--	3,193,954.25	3,192,291.14	05/01/26
49	470148490	MF	New York	NY	Actual/360	6.220%	14,254.17	0.00	0.00	N/A	02/01/36	--	2,750,000.00	2,750,000.00	05/01/26
50	470148690	MF	Brooklyn	NY	Actual/360	6.080%	13,650.77	2,676.23	0.00	N/A	02/01/36	--	2,694,231.37	2,691,555.14	05/01/26
51	470148020	MF	Brooklyn	NY	Actual/360	6.120%	13,464.33	2,628.78	0.00	N/A	12/01/35	--	2,640,065.61	2,637,436.83	05/01/26




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
52	470147770	MF	New York	NY	Actual/360	6.350%	13,229.17	0.00	0.00	N/A	02/01/36	--	2,500,000.00	2,500,000.00	05/01/26
53	470148100	MF	Garden City	NY	Actual/360	6.350%	13,181.89	2,374.00	0.00	N/A	12/01/35	--	2,491,066.76	2,488,692.76	05/01/26
54	470148240	MF	Rockville Centre	NY	Actual/360	5.950%	10,637.15	2,184.15	0.00	N/A	02/01/36	--	2,145,308.17	2,143,124.02	05/01/26
55	470148600	MF	New York	NY	Actual/360	5.980%	9,348.32	1,899.07	0.00	N/A	02/01/36	--	1,875,917.37	1,874,018.30	05/01/26
56	470148300	MF	Flushing	NY	Actual/360	6.380%	9,543.29	1,692.26	0.00	N/A	01/01/36	--	1,794,976.58	1,793,284.32	05/01/26
57	470148120	MF	New York	NY	Actual/360	6.210%	8,797.50	0.00	0.00	N/A	01/01/36	--	1,700,000.00	1,700,000.00	05/01/26
58	470146280	MF	New York	NY	Actual/360	6.170%	7,696.26	1,461.59	0.00	N/A	02/01/36	--	1,496,841.80	1,495,380.21	05/01/26
59	470148360	MF	New York	NY	Actual/360	5.910%	7,364.94	1,541.71	0.00	N/A	01/01/36	--	1,495,419.95	1,493,878.24	05/01/26
60	470148890	MF	New York	NY	Actual/360	6.080%	6,080.00	0.00	0.00	N/A	02/01/36	--	1,200,000.00	1,200,000.00	05/01/26
61	470148000	MF	New York	NY	Actual/360	5.980%	4,968.32	1,014.33	0.00	N/A	01/01/36	--	996,987.01	995,972.68	05/01/26
62	470148140	MF	New York	NY	Actual/360	5.920%	4,918.30	1,025.87	0.00	N/A	01/01/36	--	996,952.43	995,926.56	05/01/26
Totals							3,714,820.55	196,189.27	0.00				729,034,011.16	728,837,821.89
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	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-1	10,914,035.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-4	10,914,035.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-2-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7A-2	0.00	2,482,228.48	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-1-2	9,635,142.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1,920,685.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	100,675.75	100,675.75	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18A3-C1-C	190,482,948.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18A3-C2-B	190,482,948.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	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	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27A-3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30A2-2-1-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	274,942.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	173,294.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	550,372.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36A-1-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36A-2-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	282,711.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	--	--	--	0.00	0.00	25,072.91	25,072.91	0.00	0.00
40	305,038.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	128,926.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	209,917.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	240,569.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	84,870.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	187,522.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	114,371.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	318,298.33	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	205,503.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
52	(90,179.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	154,180.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	224,643.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	129,928.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	112,446.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	15,672.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	417,972,819.83	2,482,228.48				0.00	0.00	125,748.66	125,748.66	0.00	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
05/15/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.114687%	6.087511%	115
04/17/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.114646%	6.087467%	116
(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

30530391

04/06/26

100,675.75

0.00

13,850,249.68

30513121

04/06/26

25,072.91

0.00

5,000,000.00

Totals

125,748.66

0.00

18,850,249.68

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		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		7,500,000	7,500,000		0		0
49 - 60 Months		0	0		0		0
> 60 Months		721,337,822	721,337,822		0		0




Historical Delinquency Information

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

May-26	728,837,822	728,837,822	0	0	0		0
Apr-26	729,034,011	729,034,011	0	0	0		0




(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 22 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
				No specially serviced loans this period




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


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				No modified loans this period
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 25 of 29


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 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
					No realized losses this period




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


	Additional Information
Total Available Distribution Amount (1)	3,894,497.78
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


					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 24 of 29


	Supplemental Notes
	None




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