bak26y21_ex991-202606.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/26	BANK5 2026-5YR21
Determination Date:	06/11/26
Next Distribution Date:	07/17/26
Record Date:	05/29/26	Commercial Mortgage Pass-Through Certificates
		Series 2026-5YR21


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail	3		Attention: Kunal K. Singh	US_CMBS_Notice@jpmorgan.com

Certificate Interest Reconciliation Detail	4		270 Park Avenue, 4th Floor \| New York, NY 10017 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, N.A.
Exchangeable Certificate Detail	5
			Attention: Executive Vice President – Division Head	NoticeAdmin@midlandls.com
Exchangeable Certificate Factor Detail	6
			10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Additional Information	7	Special Servicer	LNR Partners, LLC
Bond / Collateral Reconciliation - Cash Flows	8		Attention: Heather Bennett and Arne Shulkin	hbennett@starwood.com; AShulkin@lnrpartners.com;
Bond / Collateral Reconciliation - Balances	9			lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Current Mortgage Loan and Property Stratification	10-14
		Certificate Administrator	Computershare Trust Company, N.A.
Mortgage Loan Detail (Part 1)	15-16
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Mortgage Loan Detail (Part 2)	17-18			trustadministrationgroup@computershare.com

Principal Prepayment Detail	19		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
		Trustee	Computershare Trust Company, N.A.
Historical Detail	20
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	21			trustadministrationgroup@computershare.com
Collateral Stratification and Historical Detail	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Specially Serviced Loan Detail - Part 1	23	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Specially Serviced Loan Detail - Part 2	24		Attention: BANK5 2026-5YR21—Transaction Manager	notices@pentalphasurveillance.com
Modified Loan Detail	25		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
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	06644BAA2	4.783000%	3,109,000.00	3,056,648.88	41,144.64	12,183.29	0.00	0.00	53,327.93	3,015,504.24	30.00%	30.00%
A-2	06644BAB0	5.042000%	168,400,000.00	168,400,000.00	0.00	707,560.67	0.00	0.00	707,560.67	168,400,000.00	30.00%	30.00%
A-3	06644BAG9	5.525000%	403,627,000.00	403,627,000.00	0.00	1,858,365.98	0.00	0.00	1,858,365.98	403,627,000.00	30.00%	30.00%
A-S	06644BAM6	5.844000%	68,811,000.00	68,811,000.00	0.00	335,109.57	0.00	0.00	335,109.57	68,811,000.00	21.63%	21.63%
B	06644BAS3	6.365011%	44,163,000.00	44,163,000.00	0.00	234,248.33	0.00	0.00	234,248.33	44,163,000.00	16.25%	16.25%
C	06644BAX2	6.365011%	33,892,000.00	33,892,000.00	0.00	179,769.14	0.00	0.00	179,769.14	33,892,000.00	12.13%	12.13%
D	06644BBE3	4.500000%	28,757,000.00	28,757,000.00	0.00	107,838.75	0.00	0.00	107,838.75	28,757,000.00	8.63%	8.63%
E	06644BBG8	4.958000%	20,540,000.00	20,540,000.00	0.00	84,864.43	0.00	0.00	84,864.43	20,540,000.00	6.13%	6.13%
F-RR	06644BBK9	4.958000%	12,325,000.00	12,325,000.00	0.00	50,922.79	0.00	0.00	50,922.79	12,325,000.00	4.63%	4.63%
G-RR*	06644BBM5	4.958000%	38,000,198.00	38,000,198.00	0.00	157,004.15	0.00	0.00	157,004.15	38,000,198.00	0.00%	0.00%
RR	06644BBW3	6.365011%	11,093,121.36	11,092,414.54	555.51	58,836.12	0.00	0.00	59,391.63	11,091,859.03	0.00%	0.00%
RR Interest	N/A	6.365011%	3,967,200.00	3,966,947.23	198.67	21,041.39	0.00	0.00	21,240.06	3,966,748.56	0.00%	0.00%
R	06644BCA0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	06644BCC6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			836,684,519.36	836,631,208.65	41,898.82	3,807,744.61	0.00	0.00	3,849,643.43	836,589,309.83


X-A	06644BBC7	0.985391%	575,136,000.00	575,083,648.88	0.00	472,235.02	0.00	0.00	472,235.02	575,042,504.24
X-B	06644BBD5	0.521011%	68,811,000.00	68,811,000.00	0.00	29,876.09	0.00	0.00	29,876.09	68,811,000.00
X-D	06644BBN3	1.865011%	28,757,000.00	28,757,000.00	0.00	44,693.44	0.00	0.00	44,693.44	28,757,000.00
X-E	06644BBQ6	1.407011%	20,540,000.00	20,540,000.00	0.00	24,083.34	0.00	0.00	24,083.34	20,540,000.00
X-FRR	06644BBT0	1.407011%	12,325,000.00	12,325,000.00	0.00	14,451.18	0.00	0.00	14,451.18	12,325,000.00
X-GRR	06644BBV5	1.407011%	38,000,198.00	38,000,198.00	0.00	44,555.59	0.00	0.00	44,555.59	38,000,198.00
Notional SubTotal			743,569,198.00	743,516,846.88	0.00	629,894.66	0.00	0.00	629,894.66	743,475,702.24

Deal Distribution Total					41,898.82	4,437,639.27	0.00	0.00	4,479,538.09

*	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	06644BAA2	983.16142811	13.23404310	3.91871663	0.00000000	0.00000000	0.00000000	0.00000000	17.15275973	969.92738501
A-2	06644BAB0	1,000.00000000	0.00000000	4.20166669	0.00000000	0.00000000	0.00000000	0.00000000	4.20166669	1,000.00000000
A-3	06644BAG9	1,000.00000000	0.00000000	4.60416667	0.00000000	0.00000000	0.00000000	0.00000000	4.60416667	1,000.00000000
A-S	06644BAM6	1,000.00000000	0.00000000	4.87000000	0.00000000	0.00000000	0.00000000	0.00000000	4.87000000	1,000.00000000
B	06644BAS3	1,000.00000000	0.00000000	5.30417612	0.00000000	0.00000000	0.00000000	0.00000000	5.30417612	1,000.00000000
C	06644BAX2	1,000.00000000	0.00000000	5.30417621	0.00000000	0.00000000	0.00000000	0.00000000	5.30417621	1,000.00000000
D	06644BBE3	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
E	06644BBG8	1,000.00000000	0.00000000	4.13166650	0.00000000	0.00000000	0.00000000	0.00000000	4.13166650	1,000.00000000
F-RR	06644BBK9	1,000.00000000	0.00000000	4.13166653	0.00000000	0.00000000	0.00000000	0.00000000	4.13166653	1,000.00000000
G-RR	06644BBM5	1,000.00000000	0.00000000	4.13166663	0.00000000	0.00000000	0.00000000	0.00000000	4.13166663	1,000.00000000
RR	06644BBW3	999.93628304	0.05007698	5.30383813	0.00000000	0.00000000	0.00000000	0.00000000	5.35391510	999.88620606
RR Interest	N/A	999.93628504	0.05007814	5.30383898	0.00000000	0.00000000	0.00000000	0.00000000	5.35391712	999.88620690
R	06644BCA0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	06644BCC6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	06644BBC7	999.90897610	0.00000000	0.82108409	0.00000000	0.00000000	0.00000000	0.00000000	0.82108409	999.83743713
X-B	06644BBD5	1,000.00000000	0.00000000	0.43417608	0.00000000	0.00000000	0.00000000	0.00000000	0.43417608	1,000.00000000
X-D	06644BBN3	1,000.00000000	0.00000000	1.55417603	0.00000000	0.00000000	0.00000000	0.00000000	1.55417603	1,000.00000000
X-E	06644BBQ6	1,000.00000000	0.00000000	1.17250925	0.00000000	0.00000000	0.00000000	0.00000000	1.17250925	1,000.00000000
X-FRR	06644BBT0	1,000.00000000	0.00000000	1.17250953	0.00000000	0.00000000	0.00000000	0.00000000	1.17250953	1,000.00000000
X-GRR	06644BBV5	1,000.00000000	0.00000000	1.17250942	0.00000000	0.00000000	0.00000000	0.00000000	1.17250942	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	05/01/26 - 05/30/26	30	0.00	12,183.29	0.00	12,183.29	0.00	0.00	0.00	12,183.29	0.00
X-A	05/01/26 - 05/30/26	30	0.00	472,235.02	0.00	472,235.02	0.00	0.00	0.00	472,235.02	0.00
X-B	05/01/26 - 05/30/26	30	0.00	29,876.09	0.00	29,876.09	0.00	0.00	0.00	29,876.09	0.00
X-D	05/01/26 - 05/30/26	30	0.00	44,693.44	0.00	44,693.44	0.00	0.00	0.00	44,693.44	0.00
X-E	05/01/26 - 05/30/26	30	0.00	24,083.34	0.00	24,083.34	0.00	0.00	0.00	24,083.34	0.00
A-2	05/01/26 - 05/30/26	30	0.00	707,560.67	0.00	707,560.67	0.00	0.00	0.00	707,560.67	0.00
A-3	05/01/26 - 05/30/26	30	0.00	1,858,365.98	0.00	1,858,365.98	0.00	0.00	0.00	1,858,365.98	0.00
A-S	05/01/26 - 05/30/26	30	0.00	335,109.57	0.00	335,109.57	0.00	0.00	0.00	335,109.57	0.00
B	05/01/26 - 05/30/26	30	0.00	234,248.33	0.00	234,248.33	0.00	0.00	0.00	234,248.33	0.00
C	05/01/26 - 05/30/26	30	0.00	179,769.14	0.00	179,769.14	0.00	0.00	0.00	179,769.14	0.00
D	05/01/26 - 05/30/26	30	0.00	107,838.75	0.00	107,838.75	0.00	0.00	0.00	107,838.75	0.00
E	05/01/26 - 05/30/26	30	0.00	84,864.43	0.00	84,864.43	0.00	0.00	0.00	84,864.43	0.00
X-FRR	05/01/26 - 05/30/26	30	0.00	14,451.18	0.00	14,451.18	0.00	0.00	0.00	14,451.18	0.00
X-GRR	05/01/26 - 05/30/26	30	0.00	44,555.59	0.00	44,555.59	0.00	0.00	0.00	44,555.59	0.00
F-RR	05/01/26 - 05/30/26	30	0.00	50,922.79	0.00	50,922.79	0.00	0.00	0.00	50,922.79	0.00
G-RR	05/01/26 - 05/30/26	30	0.00	157,004.15	0.00	157,004.15	0.00	0.00	0.00	157,004.15	0.00
RR	05/01/26 - 05/30/26	30	0.00	58,836.12	0.00	58,836.12	0.00	0.00	0.00	58,836.12	0.00
RR Interest	05/01/26 - 05/30/26	30	0.00	21,041.39	0.00	21,041.39	0.00	0.00	0.00	21,041.39	0.00
Totals			0.00	4,437,639.27	0.00	4,437,639.27	0.00	0.00	0.00	4,437,639.27	0.00




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-2 (Exch)	N/A	5.042000%	168,400,000.00	168,400,000.00	0.00	707,560.67	0.00	0.00	707,560.67	168,400,000.00
A-2-1	06644BAC8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2-2	06644BAD6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2-X1	06644BAE4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2-X2	06644BAF1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3 (Exch)	N/A	5.525000%	403,627,000.00	403,627,000.00	0.00	1,858,365.98	0.00	0.00	1,858,365.98	403,627,000.00
A-3-1	06644BAH7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06644BAJ3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	06644BAK0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	06644BAL8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (Exch)	N/A	5.844000%	68,811,000.00	68,811,000.00	0.00	335,109.57	0.00	0.00	335,109.57	68,811,000.00
A-S-1	06644BAN4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06644BAP9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06644BAQ7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06644BAR5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Exch)	N/A	6.365011%	44,163,000.00	44,163,000.00	0.00	234,248.33	0.00	0.00	234,248.33	44,163,000.00
B-1	06644BAT1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06644BAU8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06644BAV6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06644BAW4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Exch)	N/A	6.365011%	33,892,000.00	33,892,000.00	0.00	179,769.14	0.00	0.00	179,769.14	33,892,000.00
C-1	06644BAY0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06644BAZ7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06644BBA1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06644BBB9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			718,893,000.00	718,893,000.00	0.00	3,315,053.69	0.00	0.00	3,315,053.69	718,893,000.00




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


			Exchangeable 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-2-1	06644BAC8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2-2	06644BAD6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-1	06644BAH7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	06644BAJ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06644BAN4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06644BAP9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	06644BAT1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06644BAU8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	06644BAY0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06644BAZ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-2-X1	06644BAE4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2-X2	06644BAF1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X1	06644BAK0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	06644BAL8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06644BAQ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06644BAR5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06644BAV6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06644BAW4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06644BBA1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06644BBB9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,450,498.16	Master Servicing Fee	3,010.53
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,119.27
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	360.22
ARD Interest	0.00	Operating Advisor Fee	1,152.69
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	216.13
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,450,498.16	Total Fees	12,858.84

Principal		Expenses/Reimbursements
Scheduled Principal	41,898.82	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	41,898.82	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,437,639.27
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	41,898.82
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,479,538.09
Total Funds Collected	4,492,396.98	Total Funds Distributed	4,492,396.93


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		836,631,208.93	836,631,208.93	Beginning Certificate Balance	836,631,208.65
(-) Scheduled Principal Collections		41,898.82	41,898.82	(-) Principal Distributions	41,898.82
(-) 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		836,589,310.11	836,589,310.11	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		836,631,208.93	836,631,208.93	Ending Certificate Balance	836,589,309.83
Ending Actual Collateral Balance		836,589,310.11	836,589,310.11



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.28)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.28)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.37%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	9,999,999 or less	11	72,082,000.00	8.62%	56	6.0104	1.671246	1.49 or less	13	166,257,000.00	19.87%	57	6.0727	1.304383
10,000,000 to 19,999,999		10	132,800,000.00	15.87%	56	6.2155	1.907056	1.50 to 1.99	11	311,175,000.00	37.20%	57	6.0982	1.803540
20,000,000 to 29,999,999		5	107,000,000.00	12.79%	57	5.8366	1.491168	2.00 to 2.49	8	241,157,310.11	28.83%	56	6.4163	2.194374
30,000,000 to 39,999,999		3	100,920,000.00	12.06%	57	6.5588	1.965850	2.50 to 2.99	1	49,000,000.00	5.86%	57	6.0000	2.770000
	40,000,000 or greater	7	423,787,310.11	50.66%	56	6.1893	2.404664	3.00 or greater	3	69,000,000.00	8.25%	54	6.0788	4.460000
	Totals	36	836,589,310.11	100.00%	57	6.1775	2.092710	Totals	36	836,589,310.11	100.00%	57	6.1775	2.092710
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

California	4	183,600,000.00	21.95%	57	5.8616	1.919847
							Industrial	1	12,250,000.00	1.46%	56	6.0690	1.880000
Colorado	1	5,750,000.00	0.69%	57	6.3310	1.390000
							Lodging	4	176,140,000.00	21.05%	56	6.2017	2.827260
Connecticut	1	11,500,000.00	1.37%	57	6.8200	1.760000
							Mixed Use	6	119,700,000.00	14.31%	57	5.9033	1.716299
Florida	1	3,255,000.00	0.39%	56	6.0800	1.300000
							Mobile Home Park	19	67,104,999.99	8.02%	57	5.5701	1.748461
Georgia	1	12,250,000.00	1.46%	56	6.0690	1.880000
							Multi-Family	7	39,300,000.00	4.70%	56	6.1760	1.384707
Idaho	1	6,127,000.00	0.73%	56	6.5210	1.250000
							Office	6	249,420,000.00	29.81%	57	6.3816	2.282309
Indiana	10	53,273,866.69	6.37%	58	5.7922	1.499861
							Other	6	10,000,000.00	1.20%	56	5.4360	1.100000
Iowa	1	61,787,310.11	7.39%	56	6.8210	2.040000
							Retail	2	76,037,310.11	9.09%	56	6.6752	2.060615
Michigan	5	21,205,904.22	2.53%	58	5.8906	1.399100
							Self Storage	13	86,637,000.00	10.36%	58	6.0549	1.334156
Missouri	1	926,750.00	0.11%	56	5.4360	1.100000
							Totals	64	836,589,310.11	100.00%	57	6.1775	2.092710
Nevada	1	69,000,000.00	8.25%	54	6.0788	4.460000

New Jersey	2	2,441,437.50	0.29%	56	5.4360	1.100000

New York	13	150,106,812.50	17.94%	57	6.1044	1.907995

North Carolina	1	30,680,000.00	3.67%	56	6.8770	2.210000

Ohio	9	37,418,474.27	4.47%	57	5.6286	1.667203

Pennsylvania	2	23,400,000.00	2.80%	57	6.4438	1.660667

Texas	6	89,525,000.00	10.70%	57	6.5541	2.192678

Washington	2	53,740,000.00	6.42%	56	6.3784	1.864827

Wisconsin	2	20,601,754.81	2.46%	57	6.4072	1.750979

Totals	64	836,589,310.11	100.00%	57	6.1775	2.092710


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	6.49999% or less	28	633,930,000.00	75.78%	57	5.9816	2.097194	12 months or less	36	836,589,310.11	100.00%	57	6.1775	2.092710
	6.50000% to 6.99900%	7	192,519,310.11	23.01%	56	6.7741	2.096520	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	7.00000% or greater	1	10,140,000.00	1.21%	57	7.1000	1.740000	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	36	836,589,310.11	100.00%	57	6.1775	2.092710	Totals	36	836,589,310.11	100.00%	57	6.1775	2.092710
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	60 months or less	36	836,589,310.11	100.00%	57	6.1775	2.092710	Interest Only	35	774,802,000.00	92.61%	57	6.1262	2.096913
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	358 months or less	1	61,787,310.11	7.39%	56	6.8210	2.040000
	Totals	36	836,589,310.11	100.00%	57	6.1775	2.092710	359 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	36	836,589,310.11	100.00%	57	6.1775	2.092710
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

836,589,310.11

100.00%

6.1775

2.092710

No outstanding loans in this group

12 months or less

0.00

0.00%

0.0000

0.000000

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

836,589,310.11

100.00%

6.1775

2.092710

(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 14 of 29


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1A-1	30323763	LO	Huntington Beach	CA	Actual/360	6.107%	420,704.44	0.00	0.00	N/A	03/01/31	--	80,000,000.00	80,000,000.00	06/01/26
2A-5-1	30323765	LO	Las Vegas	NV	Actual/360	6.079%	282,664.63	0.00	0.00	N/A	12/09/30	--	54,000,000.00	54,000,000.00	06/09/26
2A-5-2	30323766				Actual/360	6.079%	10,469.06	0.00	0.00	N/A	12/09/30	--	2,000,000.00	2,000,000.00	06/09/26
2A-9-2	30323767				Actual/360	6.079%	68,048.89	0.00	0.00	N/A	12/09/30	--	13,000,000.00	13,000,000.00	06/09/26
3A-1	30323768	OF	Long Beach	CA	Actual/360	6.024%	337,176.67	0.00	0.00	N/A	03/01/31	--	65,000,000.00	65,000,000.00	06/01/26
4	30323770	RT	Coralville	IA	Actual/360	6.821%	363,162.45	41,898.82	0.00	N/A	02/01/31	--	61,829,208.93	61,787,310.11	06/01/26
5A-1	30323771	SS	Various	Various	Actual/360	6.007%	106,040.24	0.00	0.00	N/A	04/01/31	--	20,500,000.00	20,500,000.00	06/01/26
5A-2	30323796				Actual/360	6.007%	106,040.24	0.00	0.00	N/A	04/01/31	--	20,500,000.00	20,500,000.00	06/01/26
5A-3	30323797				Actual/360	6.007%	106,040.24	0.00	0.00	N/A	04/01/31	--	20,500,000.00	20,500,000.00	06/01/26
6A-1	30323772	OF	Houston	TX	Actual/360	6.747%	348,595.00	0.00	0.00	N/A	03/06/31	--	60,000,000.00	60,000,000.00	06/06/26
7	30513198	MH	Various	Various	Actual/360	5.450%	253,425.00	0.00	0.00	N/A	03/05/31	--	54,000,000.00	54,000,000.00	06/05/26
8	30513168	OF	White Plains	NY	Actual/360	6.000%	253,166.67	0.00	0.00	N/A	03/01/31	--	49,000,000.00	49,000,000.00	06/01/26
9	30323773	MU	Brooklyn	NY	Actual/360	6.460%	205,822.78	0.00	0.00	N/A	04/01/31	--	37,000,000.00	37,000,000.00	06/01/26
10	30323774	OF	Lynnwood	WA	Actual/360	6.375%	182,473.75	0.00	0.00	N/A	02/11/31	--	33,240,000.00	33,240,000.00	06/11/26
11A-4-2	30323775	MU	San Diego	CA	Actual/360	4.968%	34,226.38	0.00	0.00	01/09/31	01/09/36	--	8,000,000.00	8,000,000.00	05/09/26
11A-5	30323776				Actual/360	4.968%	106,957.42	0.00	0.00	01/09/31	01/09/36	--	25,000,000.00	25,000,000.00	05/09/26
12	30323777	OF	Morrisville	NC	Actual/360	6.877%	181,682.70	0.00	0.00	N/A	02/11/31	--	30,680,000.00	30,680,000.00	06/11/26
13	30323778	MU	Bellingham	WA	Actual/360	6.384%	112,695.33	0.00	0.00	N/A	03/01/31	--	20,500,000.00	20,500,000.00	06/01/26
14	30323779	LO	Green Bay	WI	Actual/360	6.610%	96,763.06	0.00	0.00	N/A	03/11/31	--	17,000,000.00	17,000,000.00	06/11/26
15	30323780	MF	Rochester	NY	Actual/360	6.090%	83,906.67	0.00	0.00	N/A	02/01/31	--	16,000,000.00	16,000,000.00	06/01/26
16	30513084	MU	New York	NY	Actual/360	6.010%	79,699.28	0.00	0.00	N/A	02/05/31	--	15,400,000.00	15,400,000.00	06/05/26
17	30323781	RT	Spring	TX	Actual/360	6.043%	74,152.65	0.00	0.00	N/A	04/01/31	--	14,250,000.00	14,250,000.00	06/01/26
18	30323782	SS	Canonsburg	PA	Actual/360	5.942%	67,847.74	0.00	0.00	N/A	03/01/31	--	13,260,000.00	13,260,000.00	06/01/26
19	30323783	IN	Lawrenceville	GA	Actual/360	6.069%	64,019.52	0.00	0.00	N/A	02/11/31	--	12,250,000.00	12,250,000.00	04/11/26
20	30323784	OF	Westport	CT	Actual/360	6.820%	67,536.94	0.00	0.00	N/A	03/01/31	--	11,500,000.00	11,500,000.00	06/01/26
21	30323785	LO	Mechanicsburg	PA	Actual/360	7.100%	61,994.83	0.00	0.00	N/A	03/01/31	--	10,140,000.00	10,140,000.00	06/01/26
22A-2-1-1	30323786	98	Various	Various	Actual/360	5.436%	46,810.00	0.00	0.00	N/A	02/06/31	--	10,000,000.00	10,000,000.00	06/06/26
23	30323787	MH	Various	TX	Actual/360	6.060%	51,400.58	0.00	0.00	N/A	02/01/31	--	9,850,000.00	9,850,000.00	06/01/26




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

Mortgage Loan Detail (Part 1)

Prop

Interest

Original

Adjusted

Beginning

Ending

Paid

Type

Accrual

Gross

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

(1)

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

30323788

Brooklyn

Actual/360

6.310%

52,026.83

0.00

N/A

02/11/31

9,575,000.00

06/11/26

30323789

Brooklyn

Actual/360

5.870%

41,954.19

0.00

N/A

01/01/31

8,300,000.00

06/01/26

30323790

Brooklyn

Actual/360

5.867%

41,427.54

0.00

N/A

03/01/31

8,200,000.00

06/01/26

30323791

Boise

Actual/360

6.521%

34,404.98

0.00

N/A

02/01/31

6,127,000.00

06/01/26

30323792

Loveland

Actual/360

6.331%

31,347.24

0.00

N/A

03/01/31

5,750,000.00

06/01/26

30323793

Santa Clarita

Actual/360

5.735%

27,655.44

0.00

N/A

03/01/31

5,600,000.00

06/01/26

30323794

Crosby

Actual/360

6.661%

31,117.05

0.00

N/A

01/01/31

5,425,000.00

06/01/26

30323795

Daytona Beach

Actual/360

6.080%

17,041.73

0.00

N/A

02/01/31

3,255,000.00

06/01/26

Totals

4,450,498.16

41,898.82

0.00

836,631,208.93

836,589,310.11

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

Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-5-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-5-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-9-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	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
5A-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A-3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	2,961.78	0.00
8	0.00	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	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11A-4-2	0.00	0.00	--	--	--	0.00	0.00	34,217.62	34,217.62	0.00	0.00
11A-5	0.00	0.00	--	--	--	0.00	0.00	106,930.04	106,930.04	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	0.00	0.00	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	--	--	--	0.00	0.00	63,848.95	125,922.00	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
22A-2-1-1	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




© 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
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
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
27	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
30	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
Totals	0.00	0.00				0.00	0.00	204,996.61	267,069.66	2,961.78	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
06/17/26	1	12,250,000.00 0		0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.177505%	6.159656%	57
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	6.177537%	6.159688%	58
(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

11A-4-2

30323775

05/09/26

34,217.62

0.00

8,000,000.00

11A-5

30323776

05/09/26

106,930.04

0.00

25,000,000.00

30323783

04/11/26

63,848.95

125,922.00

0.00

12,250,000.00

Totals

204,996.61

267,069.66

0.00

45,250,000.00

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		0	0		0		0
49 - 60 Months		803,589,310	791,339,310		12,250,000		0
> 60 Months		33,000,000	33,000,000		0		0




Historical Delinquency Information

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

Jun-26	836,589,310	824,339,310	12,250,000	0	0		0
May-26	836,631,209	836,631,209	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


	Additional Information

Total Available Distribution Amount (1)	4,479,538.09
Non-VRR Interest Available Funds	4,398,906.42
VRR Interest Available Funds	80,631.69
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


					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


			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


	Supplemental Notes
	None




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