dma18b07_ex991-202606.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/26	Benchmark 2018-B7 Mortgage Trust
Determination Date:	06/11/26
Next Distribution Date:	07/17/26
Record Date:	05/29/26	Commercial Mortgage Pass-Through Certificates
		Series 2018-B7


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	Deutsche Mortgage & Asset Receiving Corporation

Certificate Factor Detail	3		Lainie Kaye		cmbs.requests@db.com

Certificate Interest Reconciliation Detail	4		1 Columbus Circle \| New York, NY 10019 \| United States
		Master Servicer	KeyBank National Association
Exchangeable Certificate Detail	5-6
			Attention: Alan Williams		keybank_notices@keybank.com
Exchangeable Certificate Factor Detail	7
			11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Additional Information	8	Special Servicer	LNR Partners, LLC
Bond / Collateral Reconciliation - Cash Flows	9		Heather Bennett and Arne Shulkin		hbennett@starwood.com; ashulkin@lnrpartners.com;
Bond / Collateral Reconciliation - Balances	10				lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Current Mortgage Loan and Property Stratification	11-15
		Special Servicer (DUMBO	Torchlight Loan Services, LLC
Mortgage Loan Detail (Part 1)	16-17	Heights Portfolio loan)

Mortgage Loan Detail (Part 2)	18-19		William A. Clarkson	(212) 808-3640	wclarkson@torchlightinvestors.com

Principal Prepayment Detail	20		280 Park Avenue, 11th Floor \| New York, NY 10017 \| United States
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Historical Detail	21	Representations Reviewer
Delinquency Loan Detail	22		David Rodgers	(212) 230-9025

Collateral Stratification and Historical Detail	23		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States

Specially Serviced Loan Detail - Part 1	24	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Specially Serviced Loan Detail - Part 2	25-26		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Modified Loan Detail	27				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	28
		Directing Holder	Eightfold Real Estate Capital, L.P.
Historical Bond / Collateral Loss Reconciliation Detail	29
			-
Interest Shortfall Detail - Collateral Level	30

Supplemental Notes	31

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 31


				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	08162TAX1	3.436000%	20,240,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	08162TAY9	4.377000%	211,980,000.00	149,910,698.94	27,341.61	546,799.27	0.00	0.00	574,140.88	149,883,357.33	32.97%	30.00%
A-SB	08162TAZ6	4.376000%	36,078,000.00	17,197,839.59	623,650.52	62,714.79	0.00	0.00	686,365.31	16,574,189.07	32.97%	30.00%
A-3	08162TBA0	4.241000%	203,000,000.00	203,000,000.00	0.00	717,435.83	0.00	0.00	717,435.83	203,000,000.00	32.97%	30.00%
A-4	08162TBB8	4.510000%	320,279,000.00	320,279,000.00	0.00	1,203,715.24	0.00	0.00	1,203,715.24	320,279,000.00	32.97%	30.00%
A-M	08162TBD4	4.741000%	93,293,000.00	93,293,000.00	0.00	368,585.09	0.00	0.00	368,585.09	93,293,000.00	23.90%	21.75%
B	08162TBE2	4.979155%	52,300,000.00	52,300,000.00	0.00	217,008.19	0.00	0.00	217,008.19	52,300,000.00	18.82%	17.13%
C	08162TBF9	4.979155%	52,301,000.00	52,301,000.00	0.00	217,012.34	0.00	0.00	217,012.34	52,301,000.00	13.74%	12.50%
D	08162TAG8	3.000000%	32,511,000.00	32,511,000.00	0.00	81,277.50	0.00	0.00	81,277.50	32,511,000.00	10.58%	9.63%
E	08162TAJ2	3.000000%	24,030,000.00	24,030,000.00	0.00	60,075.00	0.00	0.00	60,075.00	24,030,000.00	8.24%	7.50%
F	08162TAL7	3.729155%	26,857,000.00	26,857,000.00	0.00	83,461.61	0.00	0.00	83,461.61	26,857,000.00	5.63%	5.13%
G-RR	08162TAP8	4.979155%	11,309,000.00	11,309,000.00	0.00	46,924.39	0.00	0.00	46,924.39	11,309,000.00	4.53%	4.13%
H-RR	08162TAR4	4.979155%	11,308,000.00	11,308,000.00	0.00	46,920.24	0.00	0.00	46,920.24	11,308,000.00	3.43%	3.13%
J-RR*	08162TAT0	4.979155%	35,338,680.00	35,338,679.99	0.00	87,156.65	0.00	0.00	87,156.65	35,338,679.99	0.00%	0.00%
S	08162TAU7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	08162TAW3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
VRR Interest	N/A	4.979155%	37,090,000.17	33,771,079.73	21,351.94	138,175.52	0.00	0.00	159,527.46	33,749,727.79	0.00%	0.00%
Regular SubTotal			1,167,914,680.17	1,063,406,298.25	672,344.07	3,877,261.66	0.00	0.00	4,549,605.73	1,062,733,954.18


X-A	08162TBC6	0.539719%	884,870,000.00	783,680,538.53	0.00	352,472.47	0.00	0.00	352,472.47	783,029,546.40
X-B	08162TAA1	0.000000%	104,601,000.00	104,601,000.00	0.00	0.00	0.00	0.00	0.00	104,601,000.00
X-D	08162TAC7	1.979155%	56,541,000.00	56,541,000.00	0.00	93,252.86	0.00	0.00	93,252.86	56,541,000.00
X-F	08162TAE3	1.250000%	26,857,000.00	26,857,000.00	0.00	27,976.04	0.00	0.00	27,976.04	26,857,000.00
Notional SubTotal			1,072,869,000.00	971,679,538.53	0.00	473,701.37	0.00	0.00	473,701.37	971,028,546.40

Deal Distribution Total					672,344.07	4,350,963.03	0.00	0.00	5,023,307.10

*	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 31


				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	08162TAX1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	08162TAY9	707.19265468	0.12898203	2.57948519	0.00000000	0.00000000	0.00000000	0.00000000	2.70846721	707.06367266
A-SB	08162TAZ6	476.68494900	17.28617218	1.73831116	0.00000000	0.00000000	0.00000000	0.00000000	19.02448334	459.39877682
A-3	08162TBA0	1,000.00000000	0.00000000	3.53416665	0.00000000	0.00000000	0.00000000	0.00000000	3.53416665	1,000.00000000
A-4	08162TBB8	1,000.00000000	0.00000000	3.75833333	0.00000000	0.00000000	0.00000000	0.00000000	3.75833333	1,000.00000000
A-M	08162TBD4	1,000.00000000	0.00000000	3.95083329	0.00000000	0.00000000	0.00000000	0.00000000	3.95083329	1,000.00000000
B	08162TBE2	1,000.00000000	0.00000000	4.14929618	0.00000000	0.00000000	0.00000000	0.00000000	4.14929618	1,000.00000000
C	08162TBF9	1,000.00000000	0.00000000	4.14929619	0.00000000	0.00000000	0.00000000	0.00000000	4.14929619	1,000.00000000
D	08162TAG8	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E	08162TAJ2	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
F	08162TAL7	1,000.00000000	0.00000000	3.10762967	0.00000000	0.00000000	0.00000000	0.00000000	3.10762967	1,000.00000000
G-RR	08162TAP8	1,000.00000000	0.00000000	4.14929614	0.00000000	0.00000000	0.00000000	0.00000000	4.14929614	1,000.00000000
H-RR	08162TAR4	1,000.00000000	0.00000000	4.14929607	0.00000000	0.00000000	0.00000000	0.00000000	4.14929607	1,000.00000000
J-RR	08162TAT0	999.99999972	0.00000000	2.46632444	1.68297175	25.82205080	0.00000000	0.00000000	2.46632444	999.99999972
S	08162TAU7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	08162TAW3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
VRR Interest	N/A	910.51710906	0.57567916	3.72541168	0.05259342	0.80694823	0.00000000	0.00000000	4.30109084	909.94142991

Notional Certificates
X-A	08162TBC6	885.64482752	0.00000000	0.39833249	0.00000000	0.00000000	0.00000000	0.00000000	0.39833249	884.90913513
X-B	08162TAA1	1,000.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	1,000.00000000
X-D	08162TAC7	1,000.00000000	0.00000000	1.64929626	0.00000000	0.00000000	0.00000000	0.00000000	1.64929626	1,000.00000000
X-F	08162TAE3	1,000.00000000	0.00000000	1.04166660	0.00000000	0.00000000	0.00000000	0.00000000	1.04166660	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 31


				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	546,799.27	0.00	546,799.27	0.00	0.00	0.00	546,799.27	0.00
A-SB	05/01/26 - 05/30/26	30	0.00	62,714.79	0.00	62,714.79	0.00	0.00	0.00	62,714.79	0.00
A-3	05/01/26 - 05/30/26	30	0.00	717,435.83	0.00	717,435.83	0.00	0.00	0.00	717,435.83	0.00
A-4	05/01/26 - 05/30/26	30	0.00	1,203,715.24	0.00	1,203,715.24	0.00	0.00	0.00	1,203,715.24	0.00
X-A	05/01/26 - 05/30/26	30	0.00	352,472.47	0.00	352,472.47	0.00	0.00	0.00	352,472.47	0.00
X-B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-D	05/01/26 - 05/30/26	30	0.00	93,252.86	0.00	93,252.86	0.00	0.00	0.00	93,252.86	0.00
X-F	05/01/26 - 05/30/26	30	0.00	27,976.04	0.00	27,976.04	0.00	0.00	0.00	27,976.04	0.00
A-M	05/01/26 - 05/30/26	30	0.00	368,585.09	0.00	368,585.09	0.00	0.00	0.00	368,585.09	0.00
B	05/01/26 - 05/30/26	30	0.00	217,008.19	0.00	217,008.19	0.00	0.00	0.00	217,008.19	0.00
C	05/01/26 - 05/30/26	30	0.00	217,012.34	0.00	217,012.34	0.00	0.00	0.00	217,012.34	0.00
D	05/01/26 - 05/30/26	30	0.00	81,277.50	0.00	81,277.50	0.00	0.00	0.00	81,277.50	0.00
E	05/01/26 - 05/30/26	30	0.00	60,075.00	0.00	60,075.00	0.00	0.00	0.00	60,075.00	0.00
F	05/01/26 - 05/30/26	30	0.00	83,461.61	0.00	83,461.61	0.00	0.00	0.00	83,461.61	0.00
G-RR	05/01/26 - 05/30/26	30	0.00	46,924.39	0.00	46,924.39	0.00	0.00	0.00	46,924.39	0.00
H-RR	05/01/26 - 05/30/26	30	0.00	46,920.24	0.00	46,920.24	0.00	0.00	0.00	46,920.24	0.00
J-RR	05/01/26 - 05/30/26	30	853,043.19	146,630.65	0.00	146,630.65	59,474.00	0.00	0.00	87,156.65	912,517.19
VRR Interest	05/01/26 - 05/30/26	30	27,979.02	140,126.21	0.00	140,126.21	1,950.69	0.00	0.00	138,175.52	29,929.71
Totals			881,022.21	4,412,387.72	0.00	4,412,387.72	61,424.69	0.00	0.00	4,350,963.03	942,446.90




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 31


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
V-A-1 (V2)	N/A	N/A	663,853.22	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-A-1 (V1)	N/A	N/A	663,853.22	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-A-2 (V2)	N/A	4.979155%	6,952,747.29	4,916,931.81	896.78	20,401.81	0.00	0.00	21,298.59	4,916,035.03
V-A-2 (V1)	N/A	N/A	6,952,747.29	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-A-SB (V2)	N/A	4.979155%	1,183,324.92	564,073.18	20,455.16	2,340.51	0.00	0.00	22,795.67	543,618.02
V-A-SB (V1)	N/A	N/A	1,183,324.92	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-A-3 (V2)	N/A	4.979155%	6,658,211.63	6,658,211.63	0.00	27,626.89	0.00	0.00	27,626.89	6,658,211.63
V-A-3 (V1)	N/A	N/A	6,658,211.63	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-A-4 (V2)	N/A	4.979155%	10,504,854.00	10,504,854.00	0.00	43,587.75	0.00	0.00	43,587.75	10,504,854.00
V-A-4 (V1)	N/A	N/A	10,504,854.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-A-M (V2)	N/A	4.979155%	3,059,923.83	3,059,923.83	0.00	12,696.53	0.00	0.00	12,696.53	3,059,923.83
V-A-M (V1)	N/A	N/A	3,059,923.83	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-B (V2)	N/A	4.979155%	1,715,391.47	1,715,391.47	0.00	7,117.67	0.00	0.00	7,117.67	1,715,391.47
V-B (V1)	N/A	N/A	1,715,391.47	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-C (V2)	N/A	4.979155%	1,715,424.27	1,715,424.27	0.00	7,117.80	0.00	0.00	7,117.80	1,715,424.27
V-C (V1)	N/A	N/A	1,715,424.27	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-D (V2)	N/A	4.979155%	1,066,330.63	1,066,330.63	0.00	4,424.52	0.00	0.00	4,424.52	1,066,330.63
V-D (V1)	N/A	N/A	1,066,330.63	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-E (V2)	N/A	4.979155%	788,161.70	788,161.70	0.00	3,270.32	0.00	0.00	3,270.32	788,161.70
V-E (V1)	N/A	N/A	788,161.70	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-F (V2)	N/A	4.979155%	880,884.68	880,884.68	0.00	3,655.05	0.00	0.00	3,655.05	880,884.68
V-F (V1)	N/A	N/A	880,884.68	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-G (V2)	N/A	4.979155%	370,924.71	370,924.71	0.00	1,539.08	0.00	0.00	1,539.08	370,924.71
V-G (V1)	N/A	N/A	370,924.71	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-H (V2)	N/A	4.979155%	370,891.91	370,891.91	0.00	1,538.94	0.00	0.00	1,538.94	370,891.91
V-H (V1)	N/A	N/A	370,891.91	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-J (V2)	N/A	4.979155%	1,159,075.91	1,159,075.91	0.00	2,858.66	0.00	0.00	2,858.66	1,159,075.91
V-J (V1)	N/A	N/A	1,159,075.91	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			74,180,000.34	33,771,079.73	21,351.94	138,175.53	0.00	0.00	159,527.47	33,749,727.79
								Exchangeable Certificate Detail continued to next page
Exchangeable Certificate Details
V1-A1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-A2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-ASB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 31


				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
V1-A3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-A4	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-AM	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-C	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-D	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-E	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-F	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-G	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-H	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-J	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V2	BCC2I7UZ1	4.979155%	37,090,000.17	33,771,079.73	21,351.94	138,175.52	0.00	0.00	159,527.46	33,749,727.79
Exchangeable Certificates Total			37,090,000.17	33,771,079.73	21,351.94	138,175.52	0.00	0.00	159,527.46	33,749,727.79




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 31


			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
V1-A1	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-A2	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-ASB	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-A3	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-A4	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-AM	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-B	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-C	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-D	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-E	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-F	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-G	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-H	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V1-J	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V2	BCC2I7UZ1	910.51710906	0.57567916	3.72541168	0.05259342	0.80694823	0.00000000	0.00000000	4.30109084	909.94142991




© 2021 Computershare. All rights reserved. Confidential.										Page 7 of 31


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,427,188.08	Master Servicing Fee	6,578.44
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,854.99
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	457.42
ARD Interest	0.00	Operating Advisor Fee	1,909.45
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,427,188.08	Total Fees	14,800.29

Principal		Expenses/Reimbursements
Scheduled Principal	672,344.07	Reimbursement for Interest on Advances	2,545.93
Unscheduled Principal Collections		ASER Amount	27,421.23
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	29,502.25
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	1,955.28
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	672,344.07	Total Expenses/Reimbursements	61,424.69

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,350,963.03
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	672,344.07
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	5,023,307.10
Total Funds Collected	5,099,532.15	Total Funds Distributed	5,099,532.08


© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 31


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,063,406,298.25	1,063,406,298.25	Beginning Certificate Balance	1,063,406,298.25
(-) Scheduled Principal Collections		672,344.07	672,344.07	(-) Principal Distributions	672,344.07
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		1,062,733,954.18	1,062,733,954.18	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,063,584,978.37	1,063,584,978.37	Ending Certificate Balance	1,062,733,954.18
Ending Actual Collateral Balance		1,062,954,979.55	1,062,954,979.55



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.98%
				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 10 of 31


				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	1	24,421,858.05	2.30%	28	5.3150	NAP	Defeased	1	24,421,858.05	2.30%	28	5.3150	NAP
	7,499,999 or less	12	56,571,173.06	5.32%	28	5.1848	1.742529	1.44 or less	18	334,345,006.64	31.46%	9	5.0760	0.978791
7,500,000 to 14,999,999		8	75,712,512.87	7.12%	28	4.9690	1.414704	1.45 to 1.49	1	3,976,663.38	0.37%	28	5.3000	1.480000
15,000,000 to 24,999,999		10	187,179,467.98	17.61%	23	5.0250	1.982650	1.50 to 1.74	8	274,366,814.61	25.82%	12	4.7513	1.658449
25,000,000 to 49,999,999		12	445,589,148.79	41.93%	16	5.0235	1.524732	1.75 to 1.99	7	85,878,116.38	8.08%	28	5.2525	1.856405
	50,000,000 or greater	5	273,259,793.43	25.71%	11	4.2619	2.431252	2.00 to 2.49	3	77,429,799.63	7.29%	26	4.4600	2.357748
	Totals	48	1,062,733,954.18	100.00%	18	4.8393	1.834771	2.50 to 3.49	10	262,315,695.49	24.68%	28	4.5552	3.013237
								3.50 and greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	48	1,062,733,954.18	100.00%	18	4.8393	1.834771
(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 31


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	1	24,421,858.05	2.30%	28	5.3150	NAP
							Defeased	1	24,421,858.05	2.30%	28	5.3150	NAP
Alabama	2	5,196,493.89	0.49%	27	5.1100	1.930000
							Industrial	63	59,361,369.20	5.59%	17	5.1323	1.194273
Arizona	18	82,608,862.13	7.77%	24	4.9008	1.833726
							Lodging	7	182,125,632.54	17.14%	28	5.2073	1.797810
California	9	185,936,932.77	17.50%	28	4.8348	2.008312
							Mixed Use	3	26,621,684.26	2.51%	28	4.9321	1.013131
Colorado	1	50,000,000.00	4.70%	29	4.3500	3.440000
							Multi-Family	14	35,017,156.88	3.30%	29	5.0239	2.391565
Connecticut	1	35,804,879.04	3.37%	29	5.0500	1.060000
							Office	102	403,220,058.62	37.94%	3	4.5743	1.825167
Delaware	2	64,120,238.20	6.03%	13	5.1296	1.497908
							Retail	16	302,981,504.52	28.51%	28	4.8194	2.048944
Florida	49	85,661,055.78	8.06%	16	4.6087	2.012865
							Self Storage	7	25,871,165.84	2.43%	27	5.1303	1.886829
Illinois	3	64,815,000.00	6.10%	(14)	4.7735	1.445462
							Totals	213	1,062,733,954.18	100.00%	18	4.8393	1.834771
Indiana	1	30,910,715.32	2.91%	29	5.6050	0.920000

Kansas	1	25,000,000.00	2.35%	25	4.7000	1.180000

Kentucky	1	6,382,569.41	0.60%	28	5.1000	1.290000

Louisiana	1	8,300,000.00	0.78%	28	5.0800	0.850000

Maryland	1	13,447,773.78	1.27%	28	4.9550	1.540000

Massachusetts	1	19,800,000.00	1.86%	28	4.6270	2.660000

Michigan	12	26,205,839.88	2.47%	29	4.9318	2.723385

Minnesota	20	9,771,436.66	0.92%	(5)	5.3289	1.497768

New Jersey	1	26,259,611.87	2.47%	28	5.5920	1.870000

New York	8	174,209,793.43	16.39%	2	4.3695	1.948016

North Carolina	3	6,569,902.81	0.62%	28	5.1900	1.760000

Ohio	2	8,078,178.50	0.76%	28	5.0900	1.390000

Pennsylvania	71	54,733,937.16	5.15%	10	5.3170	1.482643

Texas	3	49,051,330.50	4.62%	28	4.9762	1.615381

Virginia	1	2,334,020.73	0.22%	28	5.3300	1.410000

Totals	213	1,062,733,954.18	100.00%	18	4.8393	1.834771


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




© 2021 Computershare. All rights reserved. Confidential.													Page 12 of 31


				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	1	24,421,858.05	2.30%	28	5.3150	NAP	Defeased	1	24,421,858.05	2.30%	28	5.3150	NAP
	4.2499% or less	4	213,259,793.43	20.07%	6	4.0902	2.466773	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.2500% to 4.4999%	1	50,000,000.00	4.70%	29	4.3500	3.440000	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.7499%	4	103,156,000.00	9.71%	1	4.6565	1.222023	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500% to 4.9999%	12	198,043,418.19	18.64%	28	4.8572	1.854978	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	26	473,852,884.51	44.59%	21	5.2359	1.538617	49 months or greater	47	1,038,312,096.13	97.70%	18	4.8281	1.849701
	Totals	48	1,062,733,954.18	100.00%	18	4.8393	1.834771	Totals	48	1,062,733,954.18	100.00%	18	4.8393	1.834771
(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 31


				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	1	24,421,858.05	2.30%	28	5.3150	NAP	Defeased	1	24,421,858.05	2.30%	28	5.3150	NAP
	61 months or less	47	1,038,312,096.13	97.70%	18	4.8281	1.849701	Interest Only	21	627,130,793.43	59.01%	12	4.5887	1.913441
	62 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	26	411,181,302.70	38.69%	26	5.1933	1.752485
	Totals	48	1,062,733,954.18	100.00%	18	4.8393	1.834771	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	48	1,062,733,954.18	100.00%	18	4.8393	1.834771
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 14 of 31


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	1	24,421,858.05	2.30%	28	5.3150	NAP			No outstanding loans in this group
Underwriter's Information		1	3,113,524.28	0.29%	29	4.9670	1.920000
	12 months or less	43	978,794,005.24	92.10%	18	4.7952	1.891465
	13 months to 24 months	2	25,493,851.29	2.40%	(14)	5.1326	1.364879
	25 months or greater	1	30,910,715.32	2.91%	29	5.6050	0.920000
	Totals	48	1,062,733,954.18	100.00%	18	4.8393	1.834771
(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 15 of 31


						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	Loan Group Type		City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	10196718	1	OF	Brooklyn	NY	Actual/360	4.050%	254,098.53	0.00	0.00	N/A	09/06/23	09/06/26	72,859,793.43	72,859,793.43	06/06/26
2	10196723	1	OF	Sunnyvale	CA	Actual/360	4.131%	179,284.79	0.00	0.00	N/A	10/06/28	--	50,400,000.00	50,400,000.00	06/06/26
3	10196724	1	RT	Aventura	FL	Actual/360	4.121%	177,442.71	0.00	0.00	N/A	07/01/28	--	50,000,000.00	50,000,000.00	06/01/26
4	10196725	1	RT	Vail	CO	Actual/360	4.350%	187,291.67	0.00	0.00	N/A	11/06/28	--	50,000,000.00	50,000,000.00	06/06/26
5	10196727	1	OF	Various	AZ	Actual/360	4.755%	204,729.17	0.00	0.00	N/A	10/06/28	--	50,000,000.00	50,000,000.00	06/06/26
6	10196731	1	RT	Newark	DE	Actual/360	5.090%	207,052.61	58,691.77	0.00	N/A	11/01/28	--	47,239,331.42	47,180,639.65	06/01/26
7	10196732	1	OF	New York	NY	Actual/360	4.910%	194,490.56	0.00	0.00	N/A	10/06/28	--	46,000,000.00	46,000,000.00	06/06/26
8	10196734	1	LO	Venice Beach	CA	Actual/360	5.130%	198,787.50	0.00	0.00	N/A	10/06/28	--	45,000,000.00	45,000,000.00	06/06/26
9	10191204	1	OF	Chicago	IL	Actual/360	4.627%	171,342.34	0.00	0.00	N/A	07/01/23	07/01/26	43,000,000.00	43,000,000.00	06/01/26
10	10192528	1	Various Various		Various	Actual/360	5.372%	185,035.56	0.00	0.00	N/A	07/01/23	07/01/25	40,000,000.00	40,000,000.00	05/01/25
11	10196735	1	OF	New York	NY	Actual/360	4.073%	140,292.22	0.00	0.00	N/A	06/01/28	--	40,000,000.00	40,000,000.00	06/01/26
12	10196736	1	LO	Philadelphia	PA	Actual/360	5.312%	161,289.00	61,131.03	0.00	N/A	11/06/28	--	35,260,420.44	35,199,289.41	06/06/26
13	10196737	1	IN	Shelton	CT	Actual/360	5.050%	155,927.31	51,927.09	0.00	N/A	11/01/28	--	35,856,806.13	35,804,879.04	06/01/26
14	10196738	1	RT	Canutillo	TX	30/360	5.103%	133,088.17	62,440.12	0.00	N/A	10/06/28	--	31,296,453.62	31,234,013.50	06/06/26
15	10195913	1	RT	Indianapolis	IN	Actual/360	5.605%	149,414.98	46,317.31	0.00	N/A	11/06/28	--	30,957,032.63	30,910,715.32	05/06/26
16	10196739	1	LO	Edgewater	NJ	Actual/360	5.592%	126,659.18	43,692.48	0.00	N/A	10/06/28	--	26,303,304.35	26,259,611.87	06/06/26
17	10196740	1	OF	Irvine	CA	Actual/360	5.315%	111,901.00	27,728.45	0.00	N/A	10/06/28	--	24,449,586.50	24,421,858.05	06/06/26
18	10195317	1	OF	Overland Park	KS	Actual/360	4.700%	101,180.56	0.00	0.00	N/A	07/01/28	--	25,000,000.00	25,000,000.00	06/01/26
19	10196741	1	LO	Tempe	AZ	Actual/360	5.110%	96,355.75	39,535.35	0.00	N/A	10/06/28	--	21,897,650.72	21,858,115.37	06/06/26
20	10196742	1	LO	Carmel	CA	Actual/360	5.330%	97,805.80	34,243.28	0.00	N/A	10/06/28	--	21,309,742.14	21,275,498.86	06/06/26
21	10196743	1	MF	Ann Arbor	MI	Actual/360	4.967%	78,641.51	0.00	0.00	N/A	11/01/28	--	18,386,475.72	18,386,475.72	06/01/26
21B	10243973	1				Actual/360	4.967%	13,316.98	0.00	0.00	N/A	11/01/28	--	3,113,524.28	3,113,524.28	06/01/26
22	10196744	1	LO	Huntington Beach	CA	Actual/360	4.820%	79,343.82	31,089.92	0.00	N/A	11/01/28	--	19,116,433.17	19,085,343.25	06/01/26
23	10196745	1	SS	Various	Various	Actual/360	5.110%	85,054.16	28,007.24	0.00	N/A	09/06/28	--	19,329,270.27	19,301,263.03	06/06/26
24	10196746	1	RT	Chicopee	MA	Actual/360	4.627%	78,890.35	0.00	0.00	N/A	10/01/28	--	19,800,000.00	19,800,000.00	06/01/26
25	10195607	1	OF	Wilmington	DE	Actual/360	5.240%	76,562.65	28,238.40	0.00	N/A	09/06/23	09/05/26	16,967,836.95	16,939,598.55	05/06/26
26	10196747	1	OF	Novato	CA	Actual/360	5.155%	78,565.73	21,686.62	0.00	N/A	11/06/28	--	17,698,859.82	17,677,173.20	06/06/26
28	10196749	1	RT	Chicago	IL	Actual/360	5.130%	77,306.25	0.00	0.00	N/A	10/06/28	--	17,500,000.00	17,500,000.00	06/06/26




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 31


						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	Loan Group Type		City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
30	10196751	1	RT	San Antonio	TX	Actual/360	4.705%	62,215.26	0.00	0.00	N/A	11/01/28	--	15,356,000.00	15,356,000.00	06/01/26
31	10196752	1	LO	Frederick	MD	Actual/360	4.955%	57,464.27	19,976.57	0.00	N/A	10/06/28	--	13,467,750.35	13,447,773.78	06/06/26
32	10196753	1	MU	Malibu	CA	Actual/360	4.828%	53,007.42	0.00	0.00	N/A	09/06/28	--	12,750,000.00	12,750,000.00	06/06/26
34	10196755	1	IN	Various	OH	Actual/360	5.090%	35,471.36	14,660.78	0.00	N/A	10/06/28	--	8,092,839.28	8,078,178.50	06/06/26
35	10196756	1	OF	Fresno	CA	Actual/360	4.920%	36,292.84	12,113.98	0.00	N/A	07/06/28	--	8,566,366.72	8,554,252.74	07/06/25
36	10196757	1	RT	New York	NY	Actual/360	4.792%	37,138.00	0.00	0.00	N/A	10/01/28	--	9,000,000.00	9,000,000.00	06/01/26
37	10196758	1	MF	Essexville	MI	Actual/360	4.849%	32,711.67	14,775.14	0.00	N/A	10/06/28	--	7,834,139.30	7,819,364.16	06/06/26
38	10196759	1	RT	Fort Myers	FL	Actual/360	5.360%	35,892.01	13,370.28	0.00	N/A	11/06/28	--	7,776,313.97	7,762,943.69	06/06/26
39	10196760	1	MU	New Orleans	LA	Actual/360	5.080%	36,307.89	0.00	0.00	N/A	10/06/28	--	8,300,000.00	8,300,000.00	06/06/26
41	10196762	1	RT	San Diego	CA	Actual/360	5.360%	33,357.22	9,129.55	0.00	N/A	11/06/28	--	7,227,130.89	7,218,001.34	05/06/26
42	10196763	1	SS	Various	NC	Actual/360	5.190%	29,414.38	11,722.62	0.00	N/A	10/06/28	--	6,581,625.42	6,569,902.80	06/06/26
43	10196764	1	RT	Florence	KY	Actual/360	5.100%	28,073.74	9,932.74	0.00	N/A	10/06/28	--	6,392,502.15	6,382,569.41	06/06/26
44	10196765	1	MF	Brooklyn	NY	Actual/360	5.390%	29,472.82	0.00	0.00	N/A	10/06/28	--	6,350,000.00	6,350,000.00	06/06/26
45	10196766	1	MU	Tempe	AZ	Actual/360	4.950%	23,779.90	7,178.76	0.00	N/A	10/06/28	--	5,578,863.02	5,571,684.26	06/06/26
46	10196767	1	IN	Lester Prairie	MN	Actual/360	5.280%	20,852.89	6,850.27	0.00	N/A	11/06/28	--	4,586,411.93	4,579,561.66	06/06/26
47	10196768	1	RT	Sugar Grove	IL	Actual/360	4.783%	17,772.17	0.00	0.00	N/A	10/06/28	--	4,315,000.00	4,315,000.00	06/06/26
48	10196769	1	RT	San Marcos	CA	Actual/360	5.300%	18,173.31	5,316.08	0.00	N/A	10/06/28	--	3,981,979.46	3,976,663.38	06/06/26
49	10196770	1	OF	Winter Garden	FL	Actual/360	5.383%	17,170.20	5,248.60	0.00	N/A	10/06/28	--	3,704,176.80	3,698,928.20	06/06/26
50	10196771	1	MF	Marble Falls	TX	Actual/360	5.060%	10,740.12	3,582.99	0.00	N/A	10/06/28	--	2,464,899.99	2,461,317.00	06/06/26
51	10196772	1	RT	Richmond	VA	Actual/360	5.330%	10,729.75	3,756.65	0.00	N/A	10/06/28	--	2,337,777.38	2,334,020.73	06/06/26
Totals								4,427,188.08	672,344.07	0.00				1,063,406,298.25	1,062,733,954.18
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 17 of 31


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal							Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	1	22,095,997.74	19,838,345.36	01/01/25	12/31/25	12/11/23	0.00	0.00	0.00	0.00	0.00	0.00
2	1	39,787,850.03	39,736,529.02	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	1	156,197,196.00	177,456,385.50	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	1	10,735,107.09	10,783,601.89	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	1	14,161,509.95	13,984,764.82	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	1	5,486,015.81	5,367,456.14	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	1	4,284,299.03	5,361,567.64	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1	2,549,671.53	2,061,329.15	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1	37,771,404.06	29,458,122.87	01/01/25	12/31/25	04/13/26	6,516,885.84	0.00	0.00	0.00	0.00	0.00
10	1	0.00	3,570,150.92	01/01/25	12/31/25	10/14/25	0.00	0.00	184,612.24	2,362,030.02	0.00	0.00
11	1	20,981,151.17	29,609,841.29	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1	6,989,735.00	4,859,060.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1	3,559,847.54	2,728,636.59	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1	12,622,552.22	13,049,769.60	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1	3,523,860.63	1,431,462.58	01/01/23	06/30/23	10/14/25	5,624,819.44	27,124.13	168,474.87	168,474.87	0.00	0.00
16	1	4,765,352.28	4,150,522.47	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
18	1	5,026,320.58	5,093,221.58	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1	9,782,815.71	11,484,915.71	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1	6,113,241.18	5,868,683.38	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1	2,212,765.38	2,470,356.45	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21B	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1	3,660,756.17	3,697,653.17	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1	2,732,692.44	2,663,395.17	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1	2,628,158.61	2,647,602.31	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1	4,133,609.51	2,554,494.22	01/01/24	09/30/24	01/01/26	0.00	0.00	104,746.26	104,746.26	0.00	0.00
26	1	1,127,696.77	1,029,309.17	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1	1,754,499.96	422,072.15	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 31


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal							Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
30	1	(82,886.69)	(35,292.16)	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1	1,816,516.83	1,638,865.90	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1	628,317.07	448,288.94	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	30,805.53	0.00
34	1	1,201,009.10	917,374.22	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1	772,219.60	545,700.57	01/01/24	06/30/24	07/11/25	2,176,078.00	99,526.86	48,009.84	432,546.60	5,099.16	0.00
36	1	424,520.54	528,167.57	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1	1,353,588.26	1,344,630.90	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1	903,339.89	887,417.80	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1	367,930.76	379,354.34	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1	737,599.36	654,242.82	01/01/25	09/30/25	--	0.00	0.00	41,848.87	41,848.87	0.00	0.00
42	1	981,309.77	879,046.02	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1	615,872.50	615,070.32	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	1	455,514.97	475,811.30	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	1	789,135.13	847,192.06	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
46	1	614,739.42	636,102.12	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
47	1	686,035.06	691,791.76	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	1	306,227.16	329,740.48	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	1	615,912.91	376,665.53	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	1	271,760.31	278,203.07	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	1	246,399.96	246,399.96	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals		398,389,168.30	414,064,022.67				14,317,783.28	126,650.99	547,692.08	3,109,646.62	35,904.69	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 31


								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	0	0.00	0	0.00	1	8,554,252.74	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.839317%	4.823140%	18
05/15/26	0	0.00	0	0.00	1	8,566,366.72	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.839545%	4.823367%	19
04/17/26	0	0.00	0	0.00	1	8,579,597.19	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.839792%	4.823613%	20
03/17/26	0	0.00	0	0.00	1	8,591,604.25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.840018%	4.823837%	21
02/18/26	0	0.00	0	0.00	1	8,607,074.66	0	0.00	0	0.00	1	17,061,651.15	0	0.00	1	18,000,000.00	4.840305%	4.824122%	22
01/16/26	1	18,000,000.00	0	0.00	1	8,618,965.79	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.857334%	4.841216%	23
12/17/25	0	0.00	0	0.00	1	8,630,806.76	0	0.00	0	0.00	0	0.00	1	6,612.81	0	0.00	4.857542%	4.841422%	24
11/18/25	1	7,286,345.09	0	0.00	1	8,643,774.11	0	0.00	0	0.00	0	0.00	1	10,327.15	0	0.00	4.857770%	4.841648%	25
10/20/25	0	0.00	0	0.00	2	39,955,869.58	0	0.00	0	0.00	1	35,706,219.28	0	0.00	0	0.00	4.858213%	4.842093%	26
09/17/25	0	0.00	1	31,349,941.85	1	8,668,376.89	0	0.00	0	0.00	0	0.00	1	10,873.07	0	0.00	4.858435%	4.842314%	27
08/15/25	0	0.00	0	0.00	2	40,073,961.39	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.858640%	4.842517%	28
07/17/25	0	0.00	0	0.00	2	40,129,323.79	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.858839%	4.842716%	29
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 21 of 31

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

10192528

05/01/25

184,612.24

2,362,030.02

0.00

40,000,000.00

11/13/24

10195913

05/06/26

168,474.87

11,544.90

30,957,032.63

08/09/23

10195607

05/06/26

104,746.26

0.00

16,967,836.95

08/07/25

10196756

07/06/25

48,009.84

432,546.60

371,984.72

8,691,592.84

01/17/25

10196762

05/06/26

41,848.87

0.00

7,227,130.89

Totals

547,692.08

3,109,646.62

383,529.62

103,843,593.31

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 22 of 31


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		40,000,000	0	40,000,000			0
0 - 6 Months		132,799,392	132,799,392	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		40,000,000	40,000,000	0			0
25 - 36 Months		849,934,562	841,380,309	8,554,253			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Jun-26	1,062,733,954	1,014,179,701	0	0		48,554,253	0
May-26	1,063,406,298	1,014,839,932	0	0		48,566,367	0
Apr-26	1,064,134,499	1,015,554,902	0	0		48,579,597	0
Mar-26	1,064,800,573	1,016,208,968	0	0		48,591,604	0
Feb-26	1,065,640,866	1,017,033,791	0	0		48,607,075	0
Jan-26	1,084,300,191	1,017,681,225	18,000,000	0		48,618,966	0
Dec-25	1,084,956,565	1,036,325,758	0	0		48,630,807	0
Nov-25	1,085,675,920	1,029,745,801	7,286,345	0		48,643,774	0
Oct-25	1,087,006,996	989,189,570	0	0		97,817,425	0
Sep-25	1,087,710,856	1,007,692,538	0	31,349,942		48,668,377	0
Aug-25	1,088,362,776	1,008,288,814	0	0		80,073,961	0
Jul-25	1,089,000,953	1,008,871,629	0	0		80,129,324	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 23 of 31


			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	10196718	72,859,793.43	72,859,793.43	226,300,000.00	07/18/24	19,838,345.36	1.82000	--	09/06/23	I/O
9	10191204	43,000,000.00	43,000,000.00	414,000,000.00	05/31/23	29,458,122.87	1.19000	--	07/01/23	I/O
10	10192528	40,000,000.00	40,000,000.00		--	3,570,150.92	1.39000	--	07/01/23	I/O
15	10195913	30,910,715.32	30,957,032.63	28,200,000.00	08/12/25	1,431,462.58	1.04000	--	11/06/28	268
25	10195607	16,939,598.55	16,967,836.95	42,550,000.00	09/22/25	2,554,494.22	1.32000	--	09/06/23	268
35	10196756	8,554,252.74	8,691,592.84	8,050,000.00	09/01/25	545,700.57	1.88000	--	07/06/28	268
Totals		212,264,360.04	212,476,255.85	719,100,000.00		57,398,276.52




© 2021 Computershare. All rights reserved. Confidential.										Page 24 of 31


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
1	10196718	OF	NY	02/10/26	13
"	6/11/2026 DUMBO Heights Whole Loan is secured by 4 office buildings in Brooklyn, NY totaling 753,074 SF. Borrower sent a hardship letter stating due to the commencement of the Extension Free Rent Period as defined in the Etsy Lease
on 8/1/26, pro perty will not generate adequate cashflow to make scheduled Debt Service payments from and after 8/1/26 and requested the transfer to special servicing. The Borrower is current on its debt service payments. Borrower has
executed a PNA and made an initial extension proposal. Lender is conducting due diligence and evaluating a counter proposal.
"

9	10191204	OF	IL	02/12/26	98
"	2/12/2026 This loan was transferred to SS on 2/12/2026. The borrower did not submit the $2,500,000.00 “Month 30 New Lease Reserve Deposit” to the Master Servicer. Borrower failed to satisfy Lender’s conditions to approval, causing an
Event of De fault.
"

10	10192528	Various	Various	11/13/24	2
"	10/30/2024 In accordance with Section 5.1.20 of the Loan Agreement dated 06/08/18, Any Major Lease with respect to any individual Property written after the date hereof, shall be subject to prior written approval of Lender, which approval
shall no t be unreasonably withheld, conditioned or delayed. Upon request, Borrower shall furnish Lender with executed copies of all Leases. Major Lease shall mean any Lease which, either individually or when taken together with any other
Lease with the same Tenan t or its Affiliates either (a) demises in excess of 100,000 rentable square feet in the Improvements at any Individual Property or (b) demises in excess of 35,000 rentable square feet and is intended to be the only Lease
at any Individual Property.
	10 /30/2024 Per 2Q24 (6/30/2024) Consolidated OSAR, NCF DSCR decreased (16.7%) from [1.32x at YE23 to 1.10x at 2Q24]. This decrease is primarily due to a (7.5%) [13mm] decrease in EGI. EGI decreased due to a (9.1%) [10mm]
decrease in base rent. The decrea se in base rent is caused by a decrease in overall occupancy from [78.55% at YE23 to 75.96% at 2Q24]. TOE increased 5.0% [3.7mm], due to a 49.6% [8.5mm] increase in R&M. Analyst will reach out to
borrower for further insight as to what is causing this inc rease. Due to current NCF DSCR being below the threshold for 1F (75% of UW NCF [*1.57x]), Analyst recommends loan remain on WL for trigg 1F.
	10/8/2024 Loan is a part of a 25 piece debt stack totaling approximately $1.3B
	3/28/2024 Per 4Q23 (1 2/31/2023) Consolidated OSAR: NCF DSCR decreased (7.7%) from [1.43x at YE22 to 1.32x at 4Q23]. This is due to (0.3%) decrease in EGI. This decrease in EGI is caused by a (4.1%) [3mil] decrease in Expense
reimbursement. TOE decreased (3.8%) [3mil], mainly
15	10195913	RT	IN	08/09/23	2
"	6/11/2026 The Loan transferred to SS on 8/9/2023 for imminent default due to cash flow issues. The collateral consists of a 279K SF anchored retail strip center located in Indianapolis, IN built from 1983 to 1985, and renovated in 2005. The
center sits on a 30.35-acre site and is adjacent to Castleton Square Mall. The top three tenants include Floor and Decor (72K SF/25% NRA), Dave & Buster's (35K SF/12.5% NRA), and REI (11.9K SF/4% NRA). Foreclosure has been filed and a
receiver has been appointe d. Reciever is addressing capex and leasing matters. Lender will dual track foreclosure while evaluating alternative workout options, which includes a receivership sale and assumption.
"

25	10195607	OF	DE	08/07/25	8
"	6/11/2026 SS transfer date was 8/7/2025. The Loan is paid current. The Loan transferred to SS due to an imminent monetary default. The Loan is collateralized by Concord Plaza, a 12-building Class B office portfolio totaling 358,176
square feet a nd located at3511 Silverside Road in Wilmington, DE. The Borrower reported that they were not able to secure refinancing of the Loan prior to maturity. A Loan Extension and Modification was fully executed with Borrower extending
the Maturity Date to Sept ember 2027. The Loan was returned to the master servicer in May 2026. The Lender executed a loan modification extending the maturity date by one year to September 6, 2026. The Borrower also retains a one-year
extension option, subject to achieving a 1.2 5x DSCR and satisfying other customary Lender conditions.
"

35	10196756	OF	CA	01/17/25	2
"	6/15/2026 Loan transferred on 1/17/25 for Imminent Default due to cash flow issues. Collateral consists of a single-story office development (""Property"") located in Fresno, CA. Built in 1975 and renovated in 2018, Property consists of
71,407 NRS F across three buildings occupied by two State of California agencies: 1) California Department of Justice (35,400 SF); 2) California State Water Resources Control Board (20,783 SF). Loan is due for the 8/6/25 payment. Notice of
Default was sent on 2/10/2 5. Local counsel was retained to file for foreclosure and receivership. Receiver (Dana Butcher Associates) was appointed on 4/24/25. Notice of Default was recorded on 7/23/25. The foreclosure process has been
delayed due to ongoing litigation involving th e guarantor and a judgment creditor. The foreclosure sale has been rescheduled to 6/23/26. Lender is planning to take title at the upcoming foreclosure sale.



"


© 2021 Computershare. All rights reserved. Confidential.						Page 25 of 31


					Modified Loan Detail
		Pre-Modification			Post-Modification				Modification	Modification
		Loan					Modification	Modification Booking	Closing	Effective
			Balance	Rate	Balance	Rate
Pros ID	Loan Number	Group					Code¹	Date	Date	Date
1	10196718	1	0.00	4.05000%	0.00	4.05000%	1	05/22/24	05/22/24	05/22/24
8	10196734	1	0.00	5.13000%	0.00	5.13000%	8	11/11/21	02/19/21	11/11/21
9	10191204	1	0.00	4.62740%	0.00	4.62740%	1	08/07/23	08/07/23	09/01/23
9	10191204	1	0.00	4.62740%	0.00	4.62740%	1	09/01/23	08/07/23	08/07/23
10	10192528	1	0.00	5.37200%	0.00	5.37200%	1	07/01/23	07/01/23	07/01/23
12	10196736	1	0.00	5.31200%	0.00	5.31200%	8	09/25/25	09/25/25	10/01/25
16	10196739	1	0.00	5.59200%	0.00	5.59200%	8	11/11/21	07/08/21	11/11/21
25	10195607	1	0.00	5.24000%	0.00	5.24000%	1	05/30/24	05/30/24	05/30/24
25	10195607	1	0.00	5.24000%	0.00	5.24000%	1	01/27/26	01/27/26	01/27/26
32	10196753	1	0.00	4.82800%	0.00	4.82800%	8	06/11/21	04/05/21	06/11/21
36	10196757	1	0.00	4.79200%	0.00	4.79200%	8	03/01/22	03/01/22	04/11/22
36	10196757	1	0.00	4.79200%	0.00	4.79200%	8	04/11/22	03/01/22	03/01/22
Totals			0.00		0.00
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 27 of 31

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number

Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

10196748

02/18/26

18,000,000.00

166,800,000.00

18,603,988.64

603,988.64

18,603,988.64

18,000,000.00

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

18,000,000.00

166,800,000.00

18,603,988.64

603,988.64

18,603,988.64

18,000,000.00

0.00

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

Page 28 of 31


				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
27	10196748	02/18/26	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.											Page 29 of 31


			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	15,685.09	0.00	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	1,955.28	0.00	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	6,664.36	0.00	0.00	27,124.13	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	3,652.80	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	0.00	3,500.00	0.00	0.00	297.10	0.00	0.00	2,373.22	0.00	0.00	0.00
41	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	172.71	0.00	0.00	0.00
Total	0.00	0.00	29,502.25	0.00	1,955.28	27,421.23	0.00	0.00	2,545.93	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		61,424.69




© 2021 Computershare. All rights reserved. Confidential.												Page 30 of 31


			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 20 of 31


	Additional Information
Total Available Distribution Amount (1)	5,023,307.10
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 of 31


	Supplemental Notes
	None




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