ubs19c18_ex991-202606.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/26	UBS Commercial Mortgage Trust 2019-C18
Determination Date:	06/11/26
Next Distribution Date:	07/17/26
Record Date:	05/29/26	Commercial Mortgage Pass-Through Certificates
		Series 2019-C18


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	UBS Commercial Mortgage Securitization Corp.
Certificate Factor Detail	3		Nicholas Galeone		nicholas.galeone@ubs.com
Certificate Interest Reconciliation Detail	4		11 Madison Avenue, 8th Floor \| New York, NY 10010 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		commercial.servicing@trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	8-12		Niral Shah	(305) 485-2041	Niral.Shah@rialtocapital.com
Mortgage Loan Detail (Part 1)	13-15		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	16-18	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Principal Prepayment Detail	19
			David Rodgers	(212) 230-9025
Historical Detail	20		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	22		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	23				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	24-25		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	26	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	27		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	28
Interest Shortfall Detail - Collateral Level	29
Supplemental Notes	30

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 30


				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	90278PAW0	2.097300%	29,089,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	20.25%
A-2	90278PAX8	2.994300%	69,160,000.00	57,831,122.34	53,816.74	144,303.11	0.00	0.00	198,119.85	57,777,305.60	21.78%	20.25%
A-SB	90278PAY6	2.987200%	35,630,000.00	24,407,093.21	657,612.61	60,757.39	0.00	0.00	718,370.00	23,749,480.60	21.78%	20.25%
A-3	90278PAZ3	2.781600%	156,589,000.00	156,589,000.00	0.00	362,973.30	0.00	0.00	362,973.30	156,589,000.00	21.78%	20.25%
A-4	90278PBA7	3.035200%	230,029,000.00	230,029,000.00	0.00	581,820.02	0.00	0.00	581,820.02	230,029,000.00	21.78%	20.25%
A-S	90278PBD1	3.378400%	72,498,000.00	72,498,000.00	0.00	204,106.04	0.00	0.00	204,106.04	72,498,000.00	21.78%	20.25%
B	90278PBE9	3.681100%	33,460,000.00	33,460,000.00	0.00	102,641.34	0.00	0.00	102,641.34	33,460,000.00	16.94%	15.75%
C	90278PBF6	4.034114%	30,672,000.00	30,672,000.00	0.00	103,111.96	0.00	0.00	103,111.96	30,672,000.00	12.51%	11.63%
D	90278PAG5	2.500000%	20,448,000.00	20,448,000.00	0.00	42,600.00	0.00	0.00	42,600.00	20,448,000.00	9.55%	8.88%
E	90278PAJ9	2.500000%	15,801,000.00	15,801,000.00	0.00	32,918.75	0.00	0.00	32,918.75	15,801,000.00	7.26%	6.75%
F	90278PAL4	2.806900%	14,872,000.00	14,872,000.00	0.00	34,786.85	0.00	0.00	34,786.85	14,872,000.00	5.11%	4.75%
G	90278PAN0	2.806900%	7,435,000.00	7,435,000.00	0.00	17,391.08	0.00	0.00	17,391.08	7,435,000.00	4.03%	3.75%
NR-RR	90278PAQ3	4.034114%	27,884,548.00	27,884,548.00	0.00	50,559.00	0.00	0.00	50,559.00	27,884,548.00	0.00%	0.00%
R	90278PAU4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Z	90278PAS9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			743,567,548.00	691,926,763.55	711,429.35	1,737,968.84	0.00	0.00	2,449,398.19	691,215,334.20


X-A	90278PBB5	1.091155%	520,497,000.00	468,856,215.55	0.00	426,329.11	0.00	0.00	426,329.11	468,144,786.20
X-B	90278PBC3	0.434384%	136,630,000.00	136,630,000.00	0.00	49,458.19	0.00	0.00	49,458.19	136,630,000.00
X-D	90278PAA8	1.534114%	36,249,000.00	36,249,000.00	0.00	46,341.75	0.00	0.00	46,341.75	36,249,000.00
X-F	90278PAC4	1.227214%	14,872,000.00	14,872,000.00	0.00	15,209.27	0.00	0.00	15,209.27	14,872,000.00
X-G	90278PAE0	1.227214%	7,435,000.00	7,435,000.00	0.00	7,603.61	0.00	0.00	7,603.61	7,435,000.00
Notional SubTotal			715,683,000.00	664,042,215.55	0.00	544,941.93	0.00	0.00	544,941.93	663,330,786.20

Deal Distribution Total					711,429.35	2,282,910.77	0.00	0.00	2,994,340.12

*	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 30


				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	90278PAW0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	90278PAX8	836.19320908	0.77814835	2.08651113	0.00000000	0.00000000	0.00000000	0.00000000	2.86465949	835.41506073
A-SB	90278PAY6	685.01524586	18.45671092	1.70523127	0.00000000	0.00000000	0.00000000	0.00000000	20.16194218	666.55853494
A-3	90278PAZ3	1,000.00000000	0.00000000	2.31799999	0.00000000	0.00000000	0.00000000	0.00000000	2.31799999	1,000.00000000
A-4	90278PBA7	1,000.00000000	0.00000000	2.52933334	0.00000000	0.00000000	0.00000000	0.00000000	2.52933334	1,000.00000000
A-S	90278PBD1	1,000.00000000	0.00000000	2.81533339	0.00000000	0.00000000	0.00000000	0.00000000	2.81533339	1,000.00000000
B	90278PBE9	1,000.00000000	0.00000000	3.06758338	0.00000000	0.00000000	0.00000000	0.00000000	3.06758338	1,000.00000000
C	90278PBF6	1,000.00000000	0.00000000	3.36176187	0.00000000	0.00000000	0.00000000	0.00000000	3.36176187	1,000.00000000
D	90278PAG5	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E	90278PAJ9	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	90278PAL4	1,000.00000000	0.00000000	2.33908351	0.00000000	0.00000000	0.00000000	0.00000000	2.33908351	1,000.00000000
G	90278PAN0	1,000.00000000	0.00000000	2.33908272	0.00000000	0.00000000	0.00000000	0.00000000	2.33908272	1,000.00000000
NR-RR	90278PAQ3	1,000.00000000	0.00000000	1.81315473	1.54860714	33.93721390	0.00000000	0.00000000	1.81315473	1,000.00000000
R	90278PAU4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Z	90278PAS9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	90278PBB5	900.78562518	0.00000000	0.81908082	0.00000000	0.00000000	0.00000000	0.00000000	0.81908082	899.41879819
X-B	90278PBC3	1,000.00000000	0.00000000	0.36198631	0.00000000	0.00000000	0.00000000	0.00000000	0.36198631	1,000.00000000
X-D	90278PAA8	1,000.00000000	0.00000000	1.27842837	0.00000000	0.00000000	0.00000000	0.00000000	1.27842837	1,000.00000000
X-F	90278PAC4	1,000.00000000	0.00000000	1.02267819	0.00000000	0.00000000	0.00000000	0.00000000	1.02267819	1,000.00000000
X-G	90278PAE0	1,000.00000000	0.00000000	1.02267787	0.00000000	0.00000000	0.00000000	0.00000000	1.02267787	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 30


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	05/01/26 - 05/30/26	30	0.00	144,303.11	0.00	144,303.11	0.00	0.00	0.00	144,303.11	0.00
A-SB	05/01/26 - 05/30/26	30	0.00	60,757.39	0.00	60,757.39	0.00	0.00	0.00	60,757.39	0.00
A-3	05/01/26 - 05/30/26	30	0.00	362,973.30	0.00	362,973.30	0.00	0.00	0.00	362,973.30	0.00
A-4	05/01/26 - 05/30/26	30	0.00	581,820.02	0.00	581,820.02	0.00	0.00	0.00	581,820.02	0.00
X-A	05/01/26 - 05/30/26	30	0.00	426,329.11	0.00	426,329.11	0.00	0.00	0.00	426,329.11	0.00
X-B	05/01/26 - 05/30/26	30	0.00	49,458.19	0.00	49,458.19	0.00	0.00	0.00	49,458.19	0.00
X-D	05/01/26 - 05/30/26	30	0.00	46,341.75	0.00	46,341.75	0.00	0.00	0.00	46,341.75	0.00
X-F	05/01/26 - 05/30/26	30	0.00	15,209.27	0.00	15,209.27	0.00	0.00	0.00	15,209.27	0.00
X-G	05/01/26 - 05/30/26	30	0.00	7,603.61	0.00	7,603.61	0.00	0.00	0.00	7,603.61	0.00
A-S	05/01/26 - 05/30/26	30	0.00	204,106.04	0.00	204,106.04	0.00	0.00	0.00	204,106.04	0.00
B	05/01/26 - 05/30/26	30	0.00	102,641.34	0.00	102,641.34	0.00	0.00	0.00	102,641.34	0.00
C	05/01/26 - 05/30/26	30	0.00	103,111.96	0.00	103,111.96	0.00	0.00	0.00	103,111.96	0.00
D	05/01/26 - 05/30/26	30	0.00	42,600.00	0.00	42,600.00	0.00	0.00	0.00	42,600.00	0.00
E	05/01/26 - 05/30/26	30	0.00	32,918.75	0.00	32,918.75	0.00	0.00	0.00	32,918.75	0.00
F	05/01/26 - 05/30/26	30	0.00	34,786.85	0.00	34,786.85	0.00	0.00	0.00	34,786.85	0.00
G	05/01/26 - 05/30/26	30	0.00	17,391.08	0.00	17,391.08	0.00	0.00	0.00	17,391.08	0.00
NR-RR	05/01/26 - 05/30/26	30	900,115.69	93,741.21	0.00	93,741.21	43,182.21	0.00	0.00	50,559.00	946,323.87
Totals			900,115.69	2,326,092.98	0.00	2,326,092.98	43,182.21	0.00	0.00	2,282,910.77	946,323.87




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,344,960.24	Master Servicing Fee	3,179.71
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,322.68
Interest Adjustments	(8,370.80)	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	297.91
ARD Interest	0.00	Operating Advisor Fee	1,203.57
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	202.58
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,336,589.44	Total Fees	10,496.45

Principal		Expenses/Reimbursements
Scheduled Principal	703,058.55	Reimbursement for Interest on Advances	245.48
Unscheduled Principal Collections		ASER Amount	17,323.36
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	25,613.37
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	8,370.80	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	711,429.35	Total Expenses/Reimbursements	43,182.21

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,282,910.77
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	711,429.35
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,994,340.12
Total Funds Collected	3,048,018.79	Total Funds Distributed	3,048,018.78

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		691,926,764.32	691,926,764.32	Beginning Certificate Balance	691,926,763.55
(-) Scheduled Principal Collections		703,058.55	703,058.55	(-) Principal Distributions	711,429.35
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		8,370.80	8,370.80	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		691,215,334.97	691,215,334.97	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		693,224,149.32	693,224,149.32	Ending Certificate Balance	691,215,334.20
Ending Actual Collateral Balance		692,456,929.31	692,456,929.31



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.77)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.77)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.03%
				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 30


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	19,790,101.04	2.86%	41	3.9607	NAP	Defeased	3	19,790,101.04	2.86%	41	3.9607	NAP
	5,000,000 or less	14	42,905,546.95	6.21%	42	4.2902	2.044602	1.55 or less	18	202,275,598.58	29.26%	28	4.1705	1.117989
5,000,001 to 10,000,000		18	140,889,673.51	20.38%	31	4.2088	1.937431	1.56 to 1.65	3	40,586,244.10	5.87%	18	4.1672	1.570102
10,000,001 to 15,000,000		16	200,705,918.41	29.04%	42	4.0236	2.428382	1.66 to 1.75	3	7,490,063.35	1.08%	42	4.2356	1.704343
15,000,001 to 20,000,000		6	114,083,043.74	16.50%	41	3.5492	2.722256	1.76 to 1.85	2	23,844,871.40	3.45%	40	3.7772	1.803023
20,000,001 to 25,000,000		3	72,841,051.32	10.54%	42	3.8510	2.366483	1.86 to 1.95	4	27,828,808.94	4.03%	42	4.4146	1.926641
25,000,001 to 30,000,000		1	30,000,000.00	4.34%	33	3.9140	2.724900	1.96 to 2.05	4	63,419,189.26	9.18%	42	3.9376	2.018361
	30,000,001 or greater	2	70,000,000.00	10.13%	11	3.6325	1.177400	2.06 to 2.25	4	43,312,071.41	6.27%	42	3.9866	2.206171
	Totals	63	691,215,334.97	100.00%	36	3.9353	2.230288	2.26 to 2.45	2	18,900,000.00	2.73%	41	3.9352	2.351212
								2.46 to 2.65	6	37,973,685.98	5.49%	42	3.9873	2.552126
								2.66 to 2.85	4	67,047,410.48	9.70%	38	3.8471	2.743210
								2.86 or greater	10	138,747,290.43	20.07%	42	3.4470	3.943215
								Totals	63	691,215,334.97	100.00%	36	3.9353	2.230288
(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 30


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	3	19,790,101.04	2.86%	41	3.9607	NAP	North Dakota	1	280,948.48	0.04%	42	4.8500	0.842600
Arizona	4	25,672,090.49	3.71%	40	3.8448	1.589075	Ohio	3	22,333,944.72	3.23%	41	3.8598	2.837939
Arkansas	1	5,025,759.87	0.73%	42	3.4970	2.479100	Oklahoma	6	14,737,910.65	2.13%	42	4.4217	2.671229
California	9	110,744,148.03	16.02%	22	3.5973	2.051520	Oregon	2	3,374,414.26	0.49%	42	4.2923	2.214034
Colorado	2	8,958,944.22	1.30%	42	4.0364	2.321207	Pennsylvania	7	28,149,789.33	4.07%	42	4.0051	1.695072
Florida	3	20,267,485.65	2.93%	42	4.6525	2.169362	South Dakota	1	403,992.75	0.06%	42	4.8500	0.842600
Georgia	4	38,590,160.03	5.58%	42	3.6419	3.250565	Tennessee	7	33,920,483.25	4.91%	42	4.0198	2.510957
Illinois	3	26,964,759.28	3.90%	42	3.8784	2.829622	Texas	7	31,166,832.86	4.51%	42	4.1168	1.951653
Indiana	6	23,514,135.27	3.40%	41	3.3470	3.971542	Utah	2	4,441,037.90	0.64%	41	4.0358	2.476542
Iowa	3	2,775,893.19	0.40%	41	3.4394	4.233751	Virginia	2	4,438,668.44	0.64%	41	2.9581	5.390874
Kansas	5	2,430,844.90	0.35%	42	4.8500	0.842600	Wisconsin	1	9,297,681.38	1.35%	42	4.1150	2.001900
Kentucky	2	6,195,096.40	0.90%	42	3.7447	3.398362	Wyoming	6	5,387,289.98	0.78%	42	4.8500	0.842600
Louisiana	1	538,723.60	0.08%	42	4.8500	0.842600	Totals	126	691,215,334.97	100.00%	36	3.9353	2.230288
Maryland	3	6,154,161.87	0.89%	41	3.8088	3.219559
									Property Type³
Massachusetts	1	2,936,963.56	0.42%	40	4.3400	0.888600
Minnesota	1	109,838.53	0.02%	42	4.8500	0.842600		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Mississippi	1	3,008,848.87	0.44%	42	4.8300	3.675200		Properties	Balance	Agg. Bal.			DSCR¹
Missouri	7	54,021,263.25	7.82%	41	3.9927	1.891075	Defeased	3	19,790,101.04	2.86%	41	3.9607	NAP
Montana	2	1,099,318.97	0.16%	42	4.8500	0.842600	Industrial	14	58,587,038.16	8.48%	41	3.3665	4.112555
Nebraska	4	3,053,025.67	0.44%	42	4.8500	0.842600	Lodging	57	130,402,962.30	18.87%	42	4.3394	2.041605
Nevada	2	25,629,607.52	3.71%	(18)	4.9756	1.209402	Mixed Use	2	46,089,368.31	6.67%	42	3.8372	1.580941
New Jersey	1	1,080,583.75	0.16%	42	4.2000	1.424200	Mobile Home Park	2	13,631,816.06	1.97%	42	3.6791	3.458369
New Mexico	3	2,844,542.04	0.41%	42	4.8500	0.842600	Multi-Family	18	142,642,047.51	20.64%	41	4.0906	1.862704
New York	8	126,939,830.59	18.36%	39	3.8719	1.843458	Office	16	177,896,846.64	25.74%	19	3.8525	1.950406
North Carolina	2	14,936,214.78	2.16%	42	3.9623	1.997646	Other	1	28,000,000.00	4.05%	42	3.6607	1.576400
							Retail	13	74,175,155.34	10.73%	42	3.7786	2.591924
							Totals	126	691,215,334.97	100.00%	36	3.9353	2.230288

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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 30


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	19,790,101.04	2.86%	41	3.9607	NAP	Defeased	3	19,790,101.04	2.86%	41	3.9607	NAP
	3.5000% or less	9	145,725,759.87	21.08%	27	3.1727	3.019761	12 months or less	23	205,573,226.05	29.74%	42	4.1295	1.996827
	3.5001% to 3.7000%	5	73,103,888.34	10.58%	41	3.6390	2.421160	13 months to 24 months	3	24,860,882.17	3.60%	42	4.1812	2.193756
	3.7001% to 3.9000%	5	69,682,648.45	10.08%	42	3.8102	2.701896	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.9001% to 4.1000%	10	139,923,241.94	20.24%	40	3.9617	1.951491	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.1001% to 4.3000%	11	85,462,047.70	12.36%	42	4.1729	2.068567	49 months or greater	34	440,991,125.71	63.80%	33	3.8297	2.335992
	4.3001% to 4.5000%	4	38,466,093.87	5.56%	41	4.3805	1.687765	Totals	63	691,215,334.97	100.00%	36	3.9353	2.230288
	4.5001% to 4.7000%	6	50,260,773.64	7.27%	41	4.5898	1.520488
	4.7001% or greater	10	68,800,780.12	9.95%	19	4.9085	1.434151
	Totals	63	691,215,334.97	100.00%	36	3.9353	2.230288
(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 30


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	19,790,101.04	2.86%	41	3.9607	NAP	Defeased	3	19,790,101.04	2.86%	41	3.9607	NAP
	110 months or less	60	671,425,233.93	97.14%	36	3.9345	2.226882	Interest Only	60	671,425,233.93	97.14%	36	3.9345	2.226882
	111 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	0	0.00	0.00%	0	0.0000	0.000000
	Totals	63	691,215,334.97	100.00%	36	3.9353	2.230288	300 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
								351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	63	691,215,334.97	100.00%	36	3.9353	2.230288
(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 30

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

60,490,777.00

8.75%

4.1244

2.431666

No outstanding loans in this group

Totals

691,215,334.97

100.00%

3.9353

2.230288

(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 30


						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
1	323000001	OF	San Francisco	CA	Actual/360	3.303%	99,548.75	0.00	0.00	N/A	11/06/24	--	35,000,000.00	35,000,000.00	06/06/25
2	310951439	MF	St Louis	MO	Actual/360	3.962%	119,410.28	0.00	0.00	N/A	11/11/29	--	35,000,000.00	35,000,000.00	05/11/26
3	323000003	LO	Various	Various	Actual/360	4.850%	73,257.85	79,036.23	5,978.99	N/A	12/06/29	--	18,972,571.29	18,893,535.06	11/06/25
3A	323000103				Actual/360	4.850%	29,302.93	31,614.70	2,391.81	N/A	12/06/29	--	7,589,028.73	7,557,414.03	11/06/25
4	323000004	IN	Various	Various	Actual/360	4.115%	85,157.56	41,184.42	0.00	N/A	12/06/29	--	24,032,235.74	23,991,051.32	06/06/26
4A	323000104				Actual/360	4.115%	16,313.71	7,889.74	0.00	N/A	12/06/29	--	4,603,876.25	4,595,986.51	06/06/26
5	323000005	OF	New York	NY	Actual/360	3.914%	101,111.67	0.00	0.00	N/A	03/11/29	--	30,000,000.00	30,000,000.00	06/11/26
6	453012235	IN	Various	Various	Actual/360	2.653%	45,695.03	0.00	0.00	N/A	11/07/29	--	20,000,000.00	20,000,000.00	06/07/26
6A	453012236				Actual/360	2.653%	22,847.52	0.00	0.00	N/A	11/07/29	--	10,000,000.00	10,000,000.00	06/07/26
7	323000007	MU	New York	NY	Actual/360	3.470%	59,761.11	0.00	0.00	N/A	12/06/29	--	20,000,000.00	20,000,000.00	06/06/26
7A	323000107				Actual/360	3.470%	29,880.56	0.00	0.00	N/A	12/06/29	--	10,000,000.00	10,000,000.00	06/06/26
8	323000008	98	New York	NY	Actual/360	3.661%	78,807.17	0.00	0.00	N/A	12/06/29	--	25,000,000.00	25,000,000.00	06/06/26
8A	323000108				Actual/360	3.661%	9,456.86	0.00	0.00	N/A	12/06/29	--	3,000,000.00	3,000,000.00	06/06/26
9	323000009	OF	Las Vegas	NV	Actual/360	4.979%	39,839.79	13,717.03	0.00	N/A	10/06/24	10/06/25	9,291,243.36	9,277,526.33	05/06/26
9A	323000109				Actual/360	4.979%	39,839.79	13,717.03	0.00	N/A	10/06/24	10/06/25	9,291,243.36	9,277,526.33	05/06/26
9B	323000209				Actual/360	4.979%	27,091.06	9,327.58	0.00	N/A	10/06/24	10/06/25	6,318,045.35	6,308,717.77	05/06/26
10	323000010	LO	Atlanta	GA	Actual/360	3.785%	77,734.44	0.00	0.00	N/A	12/01/29	--	23,850,000.00	23,850,000.00	06/01/26
11	310952591	OF	Phoenix	AZ	Actual/360	3.660%	62,864.31	42,481.10	0.00	N/A	10/11/29	--	19,946,369.44	19,903,888.34	04/11/26
12	310953493	OF	Los Angeles	CA	Actual/360	3.005%	51,744.17	0.00	0.00	N/A	11/09/29	--	20,000,000.00	20,000,000.00	06/09/26
13	323000013	LO	Various	Various	Actual/360	4.340%	55,242.60	41,495.99	0.00	N/A	10/05/29	--	14,781,728.28	14,740,232.29	06/05/26
14	323000014	RT	Various	Various	Actual/360	3.786%	49,921.99	27,091.19	0.00	N/A	11/06/29	--	15,312,711.53	15,285,620.34	06/06/26
15	323000015	MU	Petaluma	CA	Actual/360	4.522%	24,713.08	8,306.49	0.00	N/A	11/06/29	--	6,346,542.49	6,338,236.00	06/06/26
15A	323000115				Actual/360	4.522%	19,010.06	6,389.61	0.00	N/A	11/06/29	--	4,881,955.79	4,875,566.18	06/06/26
15B	323000215				Actual/360	4.522%	19,010.06	6,389.61	0.00	N/A	11/06/29	--	4,881,955.79	4,875,566.18	06/06/26
16	307331195	LO	Cary	NC	Actual/360	3.940%	43,865.84	26,043.66	0.00	N/A	12/06/29	--	12,929,181.60	12,903,137.94	06/06/26
17	307331194	MF	Muskogee	OK	Actual/360	4.410%	54,556.98	19,141.73	0.00	N/A	12/06/29	--	14,366,552.21	14,347,410.48	06/06/26
18	323000018	MF	Jackson Heights	NY	Actual/360	4.600%	57,436.11	0.00	0.00	N/A	09/05/29	--	14,500,000.00	14,500,000.00	08/05/23
19	310952116	LO	Johnson City	TN	Actual/360	3.874%	42,337.18	25,838.90	0.00	N/A	12/11/29	--	12,691,211.38	12,665,372.48	06/11/26




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 30


						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
20	303161353	MF	Normal	IL	Actual/360	3.620%	44,264.56	0.00	0.00	N/A	12/01/29	--	14,200,000.00	14,200,000.00	06/01/26
21	28202321	RT	Parma	OH	Actual/360	4.180%	44,665.95	23,633.13	0.00	N/A	12/06/29	--	12,409,123.49	12,385,490.36	06/06/26
22	323000022	MF	Kansas City	MO	Actual/360	4.200%	44,638.18	23,824.22	0.00	N/A	12/06/29	--	12,342,352.67	12,318,528.45	06/06/26
23	323000023	RT	Reading	PA	Actual/360	3.963%	38,505.51	32,739.85	0.00	N/A	12/06/29	--	11,283,390.90	11,250,651.05	06/06/26
24	323000024	OF	Various	TX	Actual/360	4.278%	45,543.76	20,571.34	0.00	N/A	12/01/29	--	12,363,144.67	12,342,573.33	06/01/26
25	323000025	RT	Aliso Viejo	CA	Actual/360	3.295%	36,885.69	0.00	0.00	N/A	12/01/29	--	13,000,000.00	13,000,000.00	06/01/26
26	323000026	RT	Douglasville	GA	Actual/360	3.350%	36,635.97	0.00	0.00	N/A	12/01/29	--	12,700,000.00	12,700,000.00	06/01/26
27	28002309	MF	Memphis	TN	Actual/360	4.042%	38,345.26	19,235.52	0.00	N/A	11/06/29	--	11,016,817.12	10,997,581.60	06/06/26
28	323000028	LO	Tampa	FL	Actual/360	4.644%	44,149.91	17,168.08	0.00	N/A	12/06/29	--	11,040,237.16	11,023,069.08	06/06/26
29	323000029	MF	Philadelphia	PA	Actual/360	3.980%	35,480.63	20,718.40	0.00	N/A	12/01/29	--	10,352,589.75	10,331,871.35	12/01/24
30	303161354	MH	Dana Point	CA	Actual/360	3.570%	33,815.83	0.00	0.00	N/A	12/01/29	--	11,000,000.00	11,000,000.00	06/01/26
31	307331183	OF	Jeffersonville	IN	Actual/360	3.850%	33,152.78	0.00	0.00	11/06/29	11/06/34	--	10,000,000.00	10,000,000.00	06/06/26
32	323000032	MF	Bronx	NY	Actual/360	3.990%	33,671.17	0.00	0.00	N/A	12/01/29	--	9,800,000.00	9,800,000.00	06/01/26
33	303161352	LO	Lincoln	CA	Actual/360	4.630%	34,527.37	11,772.12	0.00	N/A	12/01/29	--	8,660,108.32	8,648,336.20	06/01/26
34	323000034	OF	Boulder	CO	Actual/360	4.031%	30,893.14	0.00	0.00	N/A	12/06/29	--	8,900,000.00	8,900,000.00	06/06/26
36	303161356	LO	Early	TX	Actual/360	4.140%	25,043.30	19,946.90	0.00	N/A	12/01/29	--	7,024,768.48	7,004,821.58	06/01/26
37	323000037	MF	Yonkers	NY	Actual/360	3.780%	25,693.71	11,956.67	0.00	N/A	12/06/29	--	7,893,612.30	7,881,655.63	06/06/26
38	307331185	LO	St Augustine	FL	Actual/360	5.100%	27,170.33	19,581.06	0.00	N/A	12/06/29	--	6,186,792.79	6,167,211.73	06/06/26
39	323000039	RT	Melbourne	FL	Actual/360	3.829%	21,622.16	13,448.57	0.00	N/A	12/06/29	09/06/29	6,557,745.42	6,544,296.85	06/06/26
40	323000040	IN	Pittsburgh	PA	Actual/360	3.730%	24,089.58	0.00	0.00	N/A	12/06/29	08/06/29	7,500,000.00	7,500,000.00	06/06/26
41	323000041	MF	Santa Rosa	CA	Actual/360	3.930%	22,809.28	0.00	0.00	N/A	12/01/29	--	6,740,000.00	6,740,000.00	06/01/26
42	28002320	MF	New York	NY	Actual/360	4.714%	26,486.79	0.00	0.00	N/A	11/06/29	--	6,525,000.00	6,525,000.00	06/06/26
43	323000043	MF	Tampa	FL	Actual/360	4.412%	21,870.33	10,725.22	0.00	N/A	09/06/29	--	5,756,529.41	5,745,804.19	06/06/26
44	323000044	OF	Blue Bell	PA	Actual/360	4.421%	20,738.87	10,134.26	0.00	N/A	12/06/29	--	5,447,602.30	5,437,468.04	05/06/26
45	323000045	OF	Springdale	AR	Actual/360	3.497%	15,161.37	9,055.56	0.00	N/A	12/06/29	--	5,034,815.43	5,025,759.87	06/06/26
46	323000046	OF	Linthicum Heights	MD	Actual/360	4.200%	15,909.18	8,541.68	0.00	N/A	11/06/29	--	4,398,851.34	4,390,309.66	06/06/26
47	323000047	LO	Florence	KY	Actual/360	4.369%	14,867.78	10,908.11	0.00	N/A	12/06/29	--	3,951,891.17	3,940,983.06	06/06/26
48	410952359	RT	Salt Lake City	UT	Actual/360	3.946%	13,591.78	0.00	0.00	N/A	11/11/29	--	4,000,000.00	4,000,000.00	06/11/26




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

323000049

New Albany

Actual/360

4.830%

12,546.98

7,855.88

0.00

N/A

12/01/29

3,016,704.75

3,008,848.87

06/01/26

307331186

Brownsburg

Actual/360

4.270%

9,901.82

5,138.08

0.00

N/A

12/06/29

2,692,947.92

2,687,809.84

06/06/26

410952200

Boring

Actual/360

4.135%

9,384.33

3,716.90

0.00

N/A

12/11/29

2,635,532.96

2,631,816.06

06/11/26

410952179

Greensboro

Actual/360

4.104%

7,217.19

9,139.75

0.00

N/A

11/11/29

2,042,216.59

2,033,076.84

06/11/26

307331190

Tuckahoe

Actual/360

4.200%

3,915.17

1,953.04

0.00

N/A

12/06/29

1,082,536.79

1,080,583.75

06/06/26

28002334

Rolla

Actual/360

4.760%

3,787.37

0.00

12/06/29

07/06/34

924,000.00

06/06/26

28002335

Dexter

Actual/360

5.190%

3,847.95

0.00

12/06/29

04/06/34

861,000.00

06/06/26

Totals

2,336,589.44

711,429.35

8,370.80

691,926,764.32

691,215,334.97

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 15 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	8,168,714.00	0.00	--	--	05/12/25	0.00	151,948.97	99,103.30	1,019,270.13	0.00	0.00
2	2,418,359.57	665,792.05	01/01/26	03/31/26	--	0.00	0.00	119,334.93	119,334.93	0.00	0.00
3	0.00	5,907,177.00	01/01/25	06/30/25	06/11/26	183,669.06	766.68	151,285.93	1,069,487.91	216,268.41	0.00
3A	0.00	0.00	--	--	06/11/26	73,478.06	306.71	60,514.33	429,200.98	0.00	0.00
4	3,976,068.00	957,492.97	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	56,889,293.91	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	36,861,932.89	9,382,929.71	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	2,197,476.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	5,319,000.00	1,329,750.00	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	5,111,183.00	1,870,864.00	01/01/25	06/30/25	11/12/25	0.00	0.00	53,536.82	53,536.82	0.00	0.00
9A	0.00	0.00	--	--	11/12/25	0.00	0.00	107,075.16	107,075.16	0.00	0.00
9B	0.00	0.00	--	--	11/12/25	0.00	0.00	72,811.11	72,811.11	0.00	0.00
10	0.00	898,376.95	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
11	4,449,510.85	0.00	--	--	--	0.00	0.00	105,091.55	210,606.23	0.00	0.00
12	123,137,714.10	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,323,298.56	1,401,797.12	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
14	3,868,260.44	2,126,908.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,715,393.28	447,375.71	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
15A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,935,764.82	1,913,944.45	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,578,286.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	459,131.00	01/01/20	09/30/20	01/13/25	4,104,607.69	81,974.80	41,001.60	1,834,607.86	1,505,964.79	0.00
19	2,906,979.27	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 30


					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
20	2,074,182.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	5,264,242.93	5,927,054.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,969,890.59	550,154.98	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,427,605.61	502,952.01	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,529,449.58	389,007.14	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,578,365.16	436,389.70	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,301,952.24	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	2,249,021.37	477,795.21	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
28	2,381,308.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	608,031.46	343,348.23	01/01/25	06/30/25	05/12/25	0.00	0.00	56,067.27	1,011,182.48	53,393.85	0.00
30	1,453,620.14	361,040.57	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
31	2,644,082.26	665,117.36	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
32	588,630.97	437,935.40	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	958,123.07	974,409.17	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
34	853,647.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,085,616.08	1,123,136.78	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
37	518,481.00	381,267.53	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	628,358.03	545,620.71	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
41	300,712.21	102,391.69	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
42	635,081.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	493,949.08	0.00	--	--	--	0.00	0.00	30,861.40	30,861.40	0.00	0.00
45	709,708.26	182,319.26	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
46	4,109,285.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	641,117.00	641,489.82	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
48	459,139.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 30


					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
49	0.00	250,179.70	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
50	237,219.60	177,916.17	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	411,472.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	412,693.88	89,484.20	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
53	101,419.26	25,354.81	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
54	86,109.81	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	80,801.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	300,650,553.00	41,945,903.84				4,361,754.81	234,997.16	896,683.40	5,957,975.01	1,775,627.05	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 30


								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	19,903,888.34	0	0.00	4	51,282,820.44	0	0.00	2	26,450,949.09	0	0.00	0	0.00	0	0.00	3.935270%	3.877452%	36
05/15/26	1	19,946,369.44	0	0.00	4	51,414,189.77	0	0.00	2	26,561,600.02	0	0.00	0	0.00	0	0.00	3.935647%	3.877811%	37
04/17/26	0	0.00	0	0.00	4	51,541,412.90	0	0.00	2	26,667,032.48	0	0.00	0	0.00	0	0.00	3.936033%	3.878181%	38
03/17/26	1	5,468,420.90	0	0.00	4	51,663,402.37	0	0.00	2	26,768,448.74	0	0.00	0	0.00	0	0.00	3.936394%	3.878528%	39
02/18/26	0	0.00	2	26,880,262.13	2	24,918,900.38	0	0.00	2	26,880,262.13	0	0.00	0	0.00	0	0.00	3.936818%	3.878935%	40
01/16/26	2	26,980,791.56	0	0.00	2	24,939,321.54	0	0.00	2	26,980,791.56	0	0.00	0	0.00	0	0.00	3.937175%	3.879277%	41
12/17/25	0	0.00	0	0.00	2	24,959,672.95	0	0.00	2	27,080,902.88	0	0.00	0	0.00	0	0.00	3.937530%	3.879617%	42
11/18/25	0	0.00	0	0.00	2	24,981,109.63	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.937904%	3.879975%	43
10/20/25	0	0.00	0	0.00	2	25,001,318.31	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.938254%	3.880311%	44
09/17/25	0	0.00	0	0.00	2	25,022,617.33	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.938624%	3.880666%	45
08/15/25	1	8,004,400.21	0	0.00	2	25,042,684.24	0	0.00	0	0.00	0	0.00	2	154,134.72	0	0.00	3.938970%	3.880997%	46
07/17/25	1	8,015,958.64	0	0.00	2	25,062,682.61	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.939513%	3.881481%	47
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 30


						Delinquency Loan Detail
		Paid		Mortgage				Outstanding			Servicing	Resolution
		Through	Months	Loan		Current P&I	Outstanding P&I	Servicer	Actual Principal		Transfer	Strategy	Bankruptcy		Foreclosure
Pros ID	Loan ID	Date	Delinquent	Status¹		Advances	Advances	Advances	Balance		Date	Code²		Date	Date	REO Date
1	323000001	06/06/25	11	5		99,103.30	1,019,270.13	0.00		35,000,000.00	11/19/24	5
2	310951439	05/11/26	0	B		119,334.93	119,334.93	0.00		35,000,000.00
3	323000003	11/06/25	6	6		151,285.93	1,069,487.91	4,281,578.04		19,416,421.31	04/30/24	7	06/26/24			11/12/25
3A	323000103	11/06/25	6	6		60,514.33	429,200.98	0.00		7,767,672.14	04/30/24	7	06/26/24			11/12/25
9	323000009	05/06/26	0	5		53,536.82	53,536.82	81,370.80		9,291,243.36	10/15/24	7
9A	323000109	05/06/26	0	5		107,075.16	107,075.16	0.00		9,291,243.36	10/15/24	7
9B	323000209	05/06/26	0	5		72,811.11	72,811.11	0.00		6,318,045.35	10/15/24	7
11	310952591	04/11/26	1	1		105,091.55	210,606.23	0.00		19,990,743.08
18	323000018	08/05/23	33	6		41,001.60	1,834,607.86	2,070,824.57		14,500,000.00	03/17/21	2
29	323000029	12/01/24	17	6		56,067.27	1,011,182.48	125,157.27		10,706,570.68	11/06/24	13
44	323000044	05/06/26	0	B		30,861.40	30,861.40	6,140.00		5,447,602.29
Totals						896,683.40	5,957,975.01	6,565,070.68	172,729,541.57
1 Mortgage Loan Status								2 Resolution Strategy Code
A - Payment Not Received But Still in Grace Period 0 - Current					4 - Performing Matured Balloon			1 - Modification			6 - DPO			10 - Deed in Lieu of Foreclosures
B - Late Payment But Less Than 30 days			1 - 30-59 Days Delinquent		5 - Non Performing Matured Balloon			2 - Foreclosure			7 - REO			11- Full Payoff
Delinquent								3 - Bankruptcy			8 - Resolved			12 - Reps and Warranties
			2 - 60-89 Days Delinquent		6 - 121+ Days Delinquent
								4 - Extension			9 - Pending Return to Master Servicer			13 -	TBD
			3 - 90-120 Days Delinquent
								5 - Note Sale			98 - Other




© 2021 Computershare. All rights reserved. Confidential.																Page 21 of 30


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		59,863,770	0	59,863,770			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		30,000,000	30,000,000	0			0
37 - 48 Months		589,566,565	518,379,856	44,735,760			26,450,949
49 - 60 Months		0	0	0			0
> 60 Months		11,785,000	11,785,000	0			0




Historical Delinquency Information

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

Jun-26	691,215,335	585,028,626	19,903,888	0	59,831,871		26,450,949
May-26	691,926,764	560,665,673	19,946,369	0	84,753,122		26,561,600
Apr-26	692,667,416	581,185,432	0	0	84,814,952		26,667,032
Mar-26	693,365,154	576,256,325	5,468,421	0	84,871,959		26,768,449
Feb-26	694,181,414	582,358,628	0	0	84,942,523		26,880,262
Jan-26	694,873,571	582,893,756	26,980,792	0	84,999,024		0
Dec-25	695,563,178	610,507,878	0	0	85,055,300		0
Nov-25	696,290,859	636,309,750	0	0	59,981,110		0
Oct-25	696,975,244	636,973,926	0	0	60,001,318		0
Sep-25	697,697,889	637,675,272	0	0	60,022,617		0
Aug-25	698,377,089	630,330,005	8,004,400	0	60,042,684		0
Jul-25	699,207,281	605,848,829	8,015,959	0	85,342,493		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 30


			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
1	323000001	35,000,000.00	35,000,000.00	153,000,000.00	01/22/25	7,182,736.00	1.05340	12/31/24	11/06/24	I/O
3	323000003	18,893,535.06	19,416,421.31	136,110,000.00	12/13/25	4,466,085.00	0.84260	06/30/25	12/06/29	I/O
3A	323000103	7,557,414.03	7,767,672.14	136,110,000.00	12/13/25	23,369,629.25	1.94000	--	12/06/29	I/O
9	323000009	9,277,526.33	9,291,243.36	57,900,000.00	09/24/25	1,835,841.50	1.22070	06/30/25	10/06/24	I/O
9A	323000109	9,277,526.33	9,291,243.36	57,900,000.00	09/24/25	4,766,341.80	1.56000	--	10/06/24	I/O
9B	323000209	6,308,717.77	6,318,045.35	57,900,000.00	09/24/25	4,766,341.80	1.56000	--	10/06/24	I/O
18	323000018	14,500,000.00	14,500,000.00	16,300,000.00	03/31/26	439,256.00	0.76030	09/30/20	09/05/29	I/O
29	323000029	10,331,871.35	10,706,570.68	12,700,000.00	02/19/26	337,098.23	0.99970	06/30/25	12/01/29	I/O
Totals		111,146,590.87	112,291,196.20	627,920,000.00		47,163,329.58




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 30


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
1	323000001	OF	CA	11/19/24	5
	K-Star Asset Management LLC took over as successor SS effective 6/17/25 following Borrower's maturity default 11/6/24 and original transfer to special servicing 11/8/24. Loan's OPB is $350MM (comprised of 6 pari-passu A Notes totaling
	$203.6MM ($351psf) and the B Note totaling $146.4MM ($604psf total loan basis)) and is secured by a 1st lien position in a 22-story, 580,000 sf, class-A, mixed-use office building (w/ ~25k SF of street retail) located in the FiDi submarket within
	San Francisco's CBD. PNA b/w Borrower & Midland (prior SS) was executed 10/17/24, but Borrower failed to enter into an updated PNA w/ K-Star. A receiver was appointed 8/21/25 via a stipulated order, who hired JLL to lease the property.
	Various proposed lease renewals and expansions have been approved, which have increased leasing back up to 57%. The successful note sale marketing has resulted in a high bidder who seller has vetted accepted, and the parties are working
	toward a mutually agreeable closing August 2026
3	323000003	LO	Various	04/30/24	7
	Borrower filed chapter 11 bankruptcy on June 26, 2024. Borrower and Lender came to an agreement on a court-approved plan to sell all collateral. Lender was the successful bidder at the 363 Sale on September 25, 2025. On November 12,
	2025, the transfer oftitle to all the Properties in the Portfolio was completed and the Portfolio is now REO. Updates regarding the wind-down of the litigation will be provided as they become available. Sale strategies are being explored while
	railroad contract extensions are being negotiated. Special Servicer has completed some deferred maintenance and addressed brand standard deficiencies. T12 average 4/2026 KPI's - 116.6% occ index, 97.4% ADR index, 115.0% revPAR
	index.
3A	323000103	Various	Various	04/30/24	7
	Special Servicer comments are not available for this cycle.


9	323000009	OF	NV	10/15/24	7
	Sole 100% tenant United Health Care's lease term expired on 12/31/2025 and tenant departed at lease expiration. The Property is now 100% vacant. Colliers, was appointed as Receiver in April 2026 and has taken control of the Property.
	Further, Colliers and Lender are evaluating an exit strategy of lease-up and sale.

9A	323000109	Various	Various	10/15/24	7
	Sole 100% tenant United Health Care's lease term expired on 12/31/2025 and tenant departed at lease expiration. The Property is now 100% vacant. Colliers, was appointed as Receiver in April 2026 and has taken control of the Property.
	Further, Colliers and Lender are evaluating an exit strategy of lease-up and sale.

9B	323000209	Various	Various	10/15/24	7
	Sole 100% tenant United Health Care's lease term expired on 12/31/2025 and tenant departed at lease expiration. The Property is now 100% vacant. Colliers, was appointed as Receiver in April 2026 and has taken control of the Property.
	Further, Colliers and Lender are evaluating an exit strategy of lease-up and sale.




© 2021 Computershare. All rights reserved. Confidential.						Page 24 of 30


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
18	323000018	MF	NY	03/17/21	2
	Receivership order was been entered by the Court on 10/30/2024. Borrower filed for bankruptcy on 2/13/2026. Borrower has indicated consent to Receiver remaining in place. The Bankruptcy Court approved motion to maintain the receivership.
	Borrower has agreed to a joint plan to sell the Property. Proof of claim was filed on 6/2/2026. Next status conference is set for 6/11/2026.


29	323000029	MF	PA	11/06/24	13
	Property was 90% occupied as of Q3 2025, covering at 1.19x DSCR (NOI). Borrower has not provided updated financials. Motion for Summary Judgment was filed on 3/23/2026, and it was denied by the Court on 5/28/2026. Counsel is drafting a
	Motion to Reconside r. Receiver order was entered on 5/27/2026.


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 25 of 30


				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
9	323000009	0.00	4.97948%	0.00	4.97948%	9	05/22/25	10/06/24	--
9A	323000109	0.00	4.97948%	0.00	4.97948%	9	05/22/25	10/06/24	--
9B	323000209	0.00	4.97948%	0.00	4.97948%	9	05/22/25	10/06/24	--
13	323000013	0.00	4.34000%	0.00	4.34000%	10	07/21/20	07/01/20	08/11/20
13	323000013	0.00	4.34000%	0.00	4.34000%	10	08/11/20	07/01/20	07/21/20
21	28202321	0.00	4.18000%	0.00	4.18000%	10	07/30/20	06/06/20	09/11/20
21	28202321	0.00	4.18000%	0.00	4.18000%	10	09/11/20	06/06/20	07/30/20
33	303161352	9,000,000.00	4.63000%	9,000,000.00	4.63000%	10	05/01/20	06/01/20	06/11/20
33	303161352	0.00	4.63000%	0.00	4.63000%	10	06/11/20	06/01/20	05/01/20
Totals		9,000,000.00		9,000,000.00
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 26 of 30


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
1	0.00	0.00	7,534.72	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	0.00	5,718.12	0.00	0.00	766.68	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	0.00	0.00	0.00	306.71	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.71	0.00	0.00	0.00
9	0.00	0.00	5,360.53	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	3,500.00	0.00	0.00	16,249.97	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	243.77	0.00	0.00	0.00
Total	0.00	0.00	25,613.37	0.00	0.00	17,323.36	0.00	0.00	245.48	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		43,182.21




© 2021 Computershare. All rights reserved. Confidential.												Page 29 of 30


			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 30


			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 27 of 30


			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 28 of 30


Supplemental Notes
Additional Notice
Disclosable Special Servicer Fees, Loan Event of Default, Servicer Termination Event or Special Servicer Termination Event information would be disclosed here.




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


	Additional Information
Total Available Distribution Amount (1)	2,994,340.12
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 30