jpc20cr7_ex991-202610.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	10/16/26	JPMDB Commercial Mortgage Securities Trust 2020-COR7
Determination Date:	10/09/26
Next Distribution Date:	11/16/26
Record Date:	09/30/26	Commercial Mortgage Pass-Through Certificates
		Series 2020-COR7


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.
Certificate Factor Detail	3		Attention: Kunal K. Singh		US_CMBS_Notice@jpmorgan.com
Certificate Interest Reconciliation Detail	4		270 Park Avenue, 4th Floor \| New York, NY 10017 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	5		Association
Bond / Collateral Reconciliation - Cash Flows	6		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Bond / Collateral Reconciliation - Balances	7		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	Midland Loan Services, a Division of PNC Bank, National
			Association
Mortgage Loan Detail (Part 1)	13-14		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Mortgage Loan Detail (Part 2)	15-16		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	17	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Historical Detail	18
			Attention: Transaction Manager		notices@pentalphasurveillance.com
Delinquency Loan Detail	19		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Collateral Stratification and Historical Detail	20	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Specially Serviced Loan Detail - Part 1	21		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	22				trustadministrationgroup@computershare.com
Modified Loan Detail	23		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	24
Historical Bond / Collateral Loss Reconciliation Detail	25
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

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 27


				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	46652JAS1	1.066400%	13,360,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	46652JAT9	2.214700%	49,250,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	46652JAU6	1.806400%	80,800,000.00	29,790,688.74	0.00	44,844.92	0.00	0.00	44,844.92	29,790,688.74	36.08%	30.00%
A-4	46652JAV4	1.915200%	145,000,000.00	145,000,000.00	0.00	231,420.00	0.00	0.00	231,420.00	145,000,000.00	36.08%	30.00%
A-5	46652JAW2	2.179800%	193,813,000.00	193,813,000.00	0.00	352,061.31	0.00	0.00	352,061.31	193,813,000.00	36.08%	30.00%
A-SB	46652JAX0	2.050800%	26,960,000.00	18,449,239.21	426,635.85	31,529.75	0.00	0.00	458,165.60	18,022,603.36	36.08%	30.00%
A-S	46652JBA9	2.536100%	56,374,000.00	56,374,000.00	0.00	119,141.75	0.00	0.00	119,141.75	56,374,000.00	26.76%	22.25%
B	46652JBB7	3.293700%	25,460,000.00	25,460,000.00	0.00	69,881.34	0.00	0.00	69,881.34	25,460,000.00	22.55%	18.75%
C	46652JBC5	3.731795%	37,279,000.00	37,279,000.00	0.00	115,931.34	0.00	0.00	115,931.34	37,279,000.00	16.39%	13.63%
D	46652JAC6	1.750000%	22,732,000.00	22,732,000.00	0.00	33,150.83	0.00	0.00	33,150.83	22,732,000.00	12.63%	10.50%
E	46652JAE2	1.750000%	8,001,000.00	8,001,000.00	0.00	11,668.13	0.00	0.00	11,668.13	8,001,000.00	11.30%	9.40%
F-RR	46652JAG7	3.731795%	14,730,000.00	14,730,000.00	0.00	45,807.79	0.00	0.00	45,807.79	14,730,000.00	8.87%	7.38%
G-RR	46652JAJ1	3.731795%	15,457,000.00	15,457,000.00	0.00	48,068.64	0.00	0.00	48,068.64	15,457,000.00	6.31%	5.25%
H-RR	46652JAL6	3.731795%	7,274,000.00	7,274,000.00	0.00	22,620.90	0.00	0.00	22,620.90	7,274,000.00	5.11%	4.25%
NR-RR*	46652JAN2	3.731795%	30,915,614.00	30,915,614.00	0.00	3,389.86	0.00	0.00	3,389.86	30,915,614.00	0.00%	0.00%
R	46652JAQ5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			727,405,614.00	605,275,541.95	426,635.85	1,129,516.56	0.00	0.00	1,556,152.41	604,848,906.10


X-A	46652JAY8	1.623675%	565,557,000.00	443,426,927.95	0.00	599,984.44	0.00	0.00	599,984.44	443,000,292.10
X-B	46652JAZ5	0.438095%	25,460,000.00	25,460,000.00	0.00	9,294.93	0.00	0.00	9,294.93	25,460,000.00
X-D	46652JAA0	1.981795%	30,733,000.00	30,733,000.00	0.00	50,755.43	0.00	0.00	50,755.43	30,733,000.00
Notional SubTotal			621,750,000.00	499,619,927.95	0.00	660,034.80	0.00	0.00	660,034.80	499,193,292.10

Deal Distribution Total					426,635.85	1,789,551.36	0.00	0.00	2,216,187.21

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 27


				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	46652JAS1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	46652JAT9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	46652JAU6	368.69664282	0.00000000	0.55501139	0.00000000	0.00000000	0.00000000	0.00000000	0.55501139	368.69664282
A-4	46652JAV4	1,000.00000000	0.00000000	1.59600000	0.00000000	0.00000000	0.00000000	0.00000000	1.59600000	1,000.00000000
A-5	46652JAW2	1,000.00000000	0.00000000	1.81649998	0.00000000	0.00000000	0.00000000	0.00000000	1.81649998	1,000.00000000
A-SB	46652JAX0	684.31896180	15.82477188	1.16950111	0.00000000	0.00000000	0.00000000	0.00000000	16.99427300	668.49418991
A-S	46652JBA9	1,000.00000000	0.00000000	2.11341665	0.00000000	0.00000000	0.00000000	0.00000000	2.11341665	1,000.00000000
B	46652JBB7	1,000.00000000	0.00000000	2.74475020	0.00000000	0.00000000	0.00000000	0.00000000	2.74475020	1,000.00000000
C	46652JBC5	1,000.00000000	0.00000000	3.10982966	0.00000000	0.00000000	0.00000000	0.00000000	3.10982966	1,000.00000000
D	46652JAC6	1,000.00000000	0.00000000	1.45833319	0.00000000	0.00000000	0.00000000	0.00000000	1.45833319	1,000.00000000
E	46652JAE2	1,000.00000000	0.00000000	1.45833396	0.00000000	0.00000000	0.00000000	0.00000000	1.45833396	1,000.00000000
F-RR	46652JAG7	1,000.00000000	0.00000000	3.10982960	0.00000000	0.00000000	0.00000000	0.00000000	3.10982960	1,000.00000000
G-RR	46652JAJ1	1,000.00000000	0.00000000	3.10982985	0.00000000	0.00000000	0.00000000	0.00000000	3.10982985	1,000.00000000
H-RR	46652JAL6	1,000.00000000	0.00000000	3.10982953	0.00000000	0.00000000	0.00000000	0.00000000	3.10982953	1,000.00000000
NR-RR	46652JAN2	1,000.00000000	0.00000000	0.10964880	3.00018075	36.79656079	0.00000000	0.00000000	0.10964880	1,000.00000000
R	46652JAQ5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	46652JAY8	784.05346932	0.00000000	1.06087351	0.00000000	0.00000000	0.00000000	0.00000000	1.06087351	783.29910531
X-B	46652JAZ5	1,000.00000000	0.00000000	0.36507973	0.00000000	0.00000000	0.00000000	0.00000000	0.36507973	1,000.00000000
X-D	46652JAA0	1,000.00000000	0.00000000	1.65149611	0.00000000	0.00000000	0.00000000	0.00000000	1.65149611	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	09/01/26 - 09/30/26	30	0.00	44,844.92	0.00	44,844.92	0.00	0.00	0.00	44,844.92	0.00
A-4	09/01/26 - 09/30/26	30	0.00	231,420.00	0.00	231,420.00	0.00	0.00	0.00	231,420.00	0.00
A-5	09/01/26 - 09/30/26	30	0.00	352,061.31	0.00	352,061.31	0.00	0.00	0.00	352,061.31	0.00
A-SB	09/01/26 - 09/30/26	30	0.00	31,529.75	0.00	31,529.75	0.00	0.00	0.00	31,529.75	0.00
X-A	09/01/26 - 09/30/26	30	0.00	599,984.44	0.00	599,984.44	0.00	0.00	0.00	599,984.44	0.00
X-B	09/01/26 - 09/30/26	30	0.00	9,294.93	0.00	9,294.93	0.00	0.00	0.00	9,294.93	0.00
X-D	09/01/26 - 09/30/26	30	0.00	50,755.43	0.00	50,755.43	0.00	0.00	0.00	50,755.43	0.00
A-S	09/01/26 - 09/30/26	30	0.00	119,141.75	0.00	119,141.75	0.00	0.00	0.00	119,141.75	0.00
B	09/01/26 - 09/30/26	30	0.00	69,881.34	0.00	69,881.34	0.00	0.00	0.00	69,881.34	0.00
C	09/01/26 - 09/30/26	30	0.00	115,931.34	0.00	115,931.34	0.00	0.00	0.00	115,931.34	0.00
D	09/01/26 - 09/30/26	30	0.00	33,150.83	0.00	33,150.83	0.00	0.00	0.00	33,150.83	0.00
E	09/01/26 - 09/30/26	30	0.00	11,668.13	0.00	11,668.13	0.00	0.00	0.00	11,668.13	0.00
F-RR	09/01/26 - 09/30/26	30	0.00	45,807.79	0.00	45,807.79	0.00	0.00	0.00	45,807.79	0.00
G-RR	09/01/26 - 09/30/26	30	0.00	48,068.64	0.00	48,068.64	0.00	0.00	0.00	48,068.64	0.00
H-RR	09/01/26 - 09/30/26	30	0.00	22,620.90	0.00	22,620.90	0.00	0.00	0.00	22,620.90	0.00
NR-RR	09/01/26 - 09/30/26	30	1,041,596.65	96,142.29	0.00	96,142.29	92,752.43	0.00	0.00	3,389.86	1,137,588.27
Totals			1,041,596.65	1,882,303.79	0.00	1,882,303.79	92,752.43	0.00	0.00	1,789,551.36	1,137,588.27




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,891,373.71	Master Servicing Fee	2,350.38
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,170.06
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	252.20
ARD Interest	0.00	Operating Advisor Fee	1,095.56
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	201.76
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	1,891,373.71	Total Fees	9,069.95

Principal		Expenses/Reimbursements
Scheduled Principal	426,635.85	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	79,009.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	13,743.43
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	426,635.85	Total Expenses/Reimbursements	92,752.43

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,789,551.36
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	426,635.85
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	2,216,187.21
Total Funds Collected	2,318,009.56	Total Funds Distributed	2,318,009.59

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		605,275,542.12	605,275,542.12	Beginning Certificate Balance	605,275,541.95
(-) Scheduled Principal Collections		426,635.85	426,635.85	(-) Principal Distributions	426,635.85
(-) 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		604,848,906.27	604,848,906.27	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		606,488,845.08	606,488,845.08	Ending Certificate Balance	604,848,906.10
Ending Actual Collateral Balance		606,168,844.49	606,168,844.49



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.17)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.17)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.73%
				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 27


				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	57,773,225.32	9.55%	41	4.0281	NAP	Defeased	3	57,773,225.32	9.55%	41	4.0281	NAP
	9,999,999 or less	10	62,115,272.51	10.27%	38	4.0089	1.754445	1.49 or less	7	159,869,854.84	26.43%	38	4.2372	0.629953
10,000,000 to 19,999,999		8	111,733,718.02	18.47%	39	3.6711	2.189392	1.50 to 1.99	10	142,998,915.02	23.64%	38	3.8511	1.674684
20,000,000 to 29,999,999		11	243,751,578.97	40.30%	32	3.5478	2.420340	2.00 to 2.49	2	42,000,000.00	6.94%	37	3.8357	2.239524
30,000,000 to 39,999,999		2	63,613,300.75	10.52%	40	3.6965	1.270442	2.50 to 2.99	11	172,206,911.09	28.47%	31	3.2878	2.795749
	40,000,000 or greater	1	65,861,810.70	10.89%	40	4.1930	0.360000	3.00 or greater	2	30,000,000.00	4.96%	41	2.6633	4.413333
	Totals	35	604,848,906.27	100.00%	36	3.7497	1.983714	Totals	35	604,848,906.27	100.00%	36	3.7497	1.983714
(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 27


			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	3	57,773,225.32	9.55%	41	4.0281	NAP
							Defeased	3	57,773,225.32	9.55%	41	4.0281	NAP
Alabama	1	895,507.67	0.15%	39	3.9550	1.610000
							Industrial	4	18,425,399.91	3.05%	37	3.4151	2.454536
California	23	218,446,411.57	36.12%	33	3.7058	1.787678
							Mixed Use	3	64,825,679.36	10.72%	41	3.3965	2.223791
Florida	1	22,000,000.00	3.64%	34	4.1500	2.130000
							Mobile Home Park	1	5,700,000.00	0.94%	41	4.1360	1.900000
Georgia	1	1,913,438.59	0.32%	39	3.8600	1.780000
							Multi-Family	1	7,827,452.66	1.29%	41	3.6500	2.900000
Illinois	4	19,158,263.22	3.17%	39	3.4036	2.339247
							Office	48	412,728,784.30	68.24%	35	3.7954	1.843271
Indiana	1	740,925.90	0.12%	39	3.9550	1.610000
							Other	8	24,000,000.00	3.97%	35	3.5000	1.510000
Kentucky	1	1,537,821.10	0.25%	39	3.9550	1.610000
							Retail	7	13,568,364.76	2.24%	40	3.6549	2.076209
Massachusetts	1	10,000,000.00	1.65%	40	3.1100	4.980000
							Totals	75	604,848,906.27	100.00%	36	3.7497	1.983714
Mississippi	2	3,809,098.38	0.63%	39	3.9055	1.698640

Nevada	1	12,405,792.82	2.05%	41	4.0070	1.720000

New York	4	110,243,951.06	18.23%	39	3.1503	2.676362

North Carolina	2	32,976,512.65	5.45%	38	3.7049	1.705442

Ohio	1	338,480.57	0.06%	39	3.9550	1.610000

Pennsylvania	2	38,136,556.76	6.31%	40	3.6495	1.168632

South Carolina	2	21,653,074.36	3.58%	41	3.6996	1.605302

Texas	2	12,131,425.27	2.01%	32	4.4947	1.788243

Virginia	22	34,988,421.08	5.78%	30	5.3000	0.460000

Washington	1	5,700,000.00	0.94%	41	4.1360	1.900000

Totals	75	604,848,906.27	100.00%	36	3.7497	1.983714


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 27


				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	57,773,225.32	9.55%	41	4.0281	NAP	Defeased	3	57,773,225.32	9.55%	41	4.0281	NAP
	3.00000% or less	4	77,500,000.00	12.81%	39	2.8481	3.128387	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.00001% to 3.50000%	9	135,148,202.67	22.34%	39	3.3426	2.446651	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.50001% to 4.00000%	10	172,158,117.62	28.46%	31	3.7361	1.874057	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.00001% to 4.50000%	6	117,280,939.63	19.39%	39	4.1599	1.009170	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.50001% or greater	3	44,988,421.03	7.44%	30	5.1511	0.755632	49 months or greater	32	547,075,680.95	90.45%	36	3.7203	1.915815
	Totals	35	604,848,906.27	100.00%	36	3.7497	1.983714	Totals	35	604,848,906.27	100.00%	36	3.7497	1.983714
(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 27


				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	57,773,225.32	9.55%	41	4.0281	NAP	Defeased	3	57,773,225.32	9.55%	41	4.0281	NAP
	84 months or less	32	547,075,680.95	90.45%	36	3.7203	1.915815	Interest Only	17	287,850,000.00	47.59%	33	3.4173	2.660926
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	360 months or less	15	259,225,680.95	42.86%	39	4.0568	1.088427
	Totals	35	604,848,906.27	100.00%	36	3.7497	1.983714	Totals	35	604,848,906.27	100.00%	36	3.7497	1.983714
(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 27


				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	3	57,773,225.32	9.55%	41	4.0281	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	31	541,375,680.95	89.51%	36	3.7159	1.915981
	13 months to 24 months	1	5,700,000.00	0.94%	41	4.1360	1.900000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	35	604,848,906.27	100.00%	36	3.7497	1.983714
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 12 of 27


						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	30504828	OF	Various	CA	Actual/360	4.193%	230,504.74	106,635.26	0.00	N/A	02/06/30	--	65,968,445.96	65,861,810.70	09/06/25
2A1-C4-B	30318175	OF	New York	NY	Actual/360	2.990%	24,916.67	0.00	0.00	N/A	12/06/29	--	10,000,000.00	10,000,000.00	10/06/26
2A2-C2-B	30318176	OF	New York	NY	Actual/360	2.990%	49,833.33	0.00	0.00	N/A	12/06/29	--	20,000,000.00	20,000,000.00	10/06/26
2A3-C7	30318177	OF	New York	NY	Actual/360	2.990%	68,520.83	0.00	0.00	N/A	12/06/29	--	27,500,000.00	27,500,000.00	10/06/26
3A1	30318178	OF	Campbell	CA	Actual/360	3.690%	61,500.00	0.00	0.00	N/A	03/06/27	--	20,000,000.00	20,000,000.00	10/06/26
3A4	30318181	OF	Campbell	CA	Actual/360	3.690%	71,955.00	0.00	0.00	N/A	03/06/27	--	23,400,000.00	23,400,000.00	10/06/26
4A2	30502638	OF	Various	VA	Actual/360	5.300%	118,594.47	0.00	0.00	N/A	04/06/29	--	26,851,578.97	26,851,578.97	10/06/26
4A6	30502642	OF	Various	VA	Actual/360	5.300%	35,937.72	0.00	0.00	N/A	04/06/29	--	8,136,842.06	8,136,842.06	10/06/26
5A1-6	30318182	MU	New York	NY	Actual/360	3.160%	52,666.67	0.00	0.00	N/A	03/06/30	--	20,000,000.00	20,000,000.00	09/06/26
5A1-7	30318183	MU	New York	NY	Actual/360	3.160%	52,666.67	0.00	0.00	N/A	03/06/30	--	20,000,000.00	20,000,000.00	09/06/26
7	30504435	OF	Charlotte	NC	Actual/360	3.693%	97,077.03	70,781.78	0.00	N/A	12/06/29	--	31,544,120.90	31,473,339.12	10/06/26
8	30505198	OF	Pittsburgh	PA	Actual/360	3.700%	99,292.33	62,957.42	0.00	N/A	03/01/30	--	32,202,919.05	32,139,961.63	10/01/26
9	30505080	OF	Midvale	UT	Actual/360	4.242%	121,957.50	0.00	0.00	N/A	03/06/30	--	34,500,000.00	34,500,000.00	10/06/26
12A2	30504432	98	Los Angeles	CA	Actual/360	3.500%	70,000.00	0.00	0.00	N/A	09/06/29	--	24,000,000.00	24,000,000.00	10/06/26
13	30503529	OF	Sunrise	FL	Actual/360	4.150%	76,083.33	0.00	0.00	N/A	08/01/29	--	22,000,000.00	22,000,000.00	10/01/26
14	30504889	MU	Columbia	SC	Actual/360	3.686%	61,247.25	32,942.72	0.00	N/A	03/06/30	--	19,942,123.68	19,909,180.96	10/06/26
15A9	30318184	OF	Los Angeles	CA	Actual/360	2.440%	40,666.67	0.00	0.00	N/A	04/01/30	--	20,000,000.00	20,000,000.00	10/01/26
16A1-C5	30318185	OF	Sunnyvale	CA	Actual/360	3.490%	58,166.67	0.00	0.00	N/A	02/06/30	--	20,000,000.00	20,000,000.00	10/06/26
17	30318186	OF	Panorama City	CA	Actual/360	3.985%	61,435.42	0.00	0.00	N/A	03/06/30	--	18,500,000.00	18,500,000.00	10/06/26
18	30504825	OF	Roseville	CA	Actual/360	3.470%	51,180.21	30,465.13	0.00	N/A	02/06/30	--	17,699,209.37	17,668,744.24	10/06/26
19A5	30530027	Various Various		Various	Actual/360	3.379%	37,309.79	0.00	0.00	N/A	11/06/29	--	13,250,000.00	13,250,000.00	10/06/26
19A7	30530029	IN	Rockford	IL	Actual/360	3.379%	9,855.42	0.00	0.00	N/A	11/06/29	--	3,500,000.00	3,500,000.00	10/06/26
20	30505143	MU	Los Angeles	CA	Actual/360	3.690%	46,432.50	0.00	0.00	N/A	03/01/30	--	15,100,000.00	15,100,000.00	10/01/26
22	30504849	OF	Henderson	NV	Actual/360	4.007%	41,507.39	24,670.53	0.00	N/A	03/06/30	--	12,430,463.35	12,405,792.82	10/06/26
24A3-2	30505243	OF	Framingham	MA	Actual/360	3.110%	25,916.67	0.00	0.00	N/A	02/06/30	--	10,000,000.00	10,000,000.00	10/06/26
25A3	30504373	OF	Houston	TX	Actual/360	4.630%	38,583.33	0.00	0.00	N/A	04/06/29	--	10,000,000.00	10,000,000.00	10/06/26
26	30318188	MF	Depew	NY	Actual/360	3.650%	23,858.38	16,398.06	0.00	N/A	03/06/30	--	7,843,850.72	7,827,452.66	10/06/26
27	30530091	RT	St Charles	IL	Actual/360	3.750%	25,582.95	13,318.76	0.00	N/A	04/06/30	--	8,186,544.08	8,173,225.32	10/06/26




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 27

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

30504560

Various

Actual/360

3.860%

25,049.71

12,617.99

0.00

N/A

01/06/30

7,787,476.07

7,774,858.08

10/06/26

30530090

Plainfield

Actual/360

3.350%

18,829.80

15,545.86

0.00

N/A

04/06/30

6,745,004.29

6,729,458.43

10/06/26

30A3

30530095

Various

Actual/360

3.955%

22,582.84

13,029.01

0.00

N/A

01/06/30

6,851,935.34

6,838,906.33

10/06/26

30504127

Emeryville

Actual/360

4.179%

22,311.40

9,882.89

0.00

N/A

12/06/29

6,406,720.60

6,396,837.71

10/06/26

30504796

Everett

Actual/360

4.136%

19,646.00

0.00

N/A

03/06/30

5,700,000.00

10/06/26

30505113

Brooklyn

Actual/360

4.150%

17,028.89

7,519.33

0.00

N/A

03/01/30

4,924,017.73

4,916,498.40

10/01/26

30504409

Schaumburg

Actual/360

3.534%

12,676.13

9,871.11

0.00

N/A

12/06/29

4,304,289.95

4,294,418.84

10/06/26

Totals

1,891,373.71

426,635.85

0.00

605,275,542.12

604,848,906.27

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 14 of 27


					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	1,894,027.92	2,167,980.31	01/01/26	06/30/26	02/09/26	22,625,176.00	718,981.89	257,182.70	3,662,011.93	0.00	0.00
2A1-C4-B	111,565,922.00	87,041,798.00	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
2A2-C2-B	111,565,922.00	87,041,798.00	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
2A3-C7	111,565,922.00	87,041,798.00	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1	8,789,770.73	9,080,410.66	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
3A4	8,789,770.73	9,080,410.66	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
4A2	13,452,076.76	4,540,675.56	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
4A6	13,452,076.76	4,540,675.56	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
5A1-6	52,929,689.32	47,130,113.06	01/01/26	06/30/26	--	0.00	0.00	52,625.01	52,625.01	0.00	0.00
5A1-7	52,929,689.32	47,130,113.06	01/01/26	06/30/26	--	0.00	0.00	52,625.01	52,625.01	0.00	0.00
7	3,085,223.68	3,952,870.00	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
8	2,160,486.15	2,020,580.88	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
12A2	3,953,818.86	4,555,728.93	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,019,845.29	2,149,665.77	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,893,704.87	512,448.70	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
15A9	61,594,630.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16A1-C5	61,206,441.30	65,416,953.30	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,442,997.85	1,412,842.24	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,292,520.10	1,564,013.96	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
19A5	11,290,467.19	2,869,082.61	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
19A7	11,290,467.19	2,869,082.61	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22	1,443,222.09	1,432,993.40	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
24A3-2	14,136,084.00	14,404,298.00	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
25A3	3,360,000.00	3,360,000.00	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,474,898.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 27


					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
28	792,902.84	810,185.29	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,146,786.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30A3	4,442,414.53	4,561,375.04	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
31	632,958.70	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	458,310.72	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	343,898.73	341,565.71	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
34	340,367.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	676,737,314.58	497,029,459.31				22,625,176.00	718,981.89	362,432.72	3,767,261.95	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 27


								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
10/16/26	0	0.00	0	0.00	1	65,861,810.70	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.749716%	3.731735%	36
09/15/26	0	0.00	0	0.00	1	65,968,445.96	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.749777%	3.731795%	37
08/14/26	0	0.00	0	0.00	1	66,067,041.73	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.749833%	3.731850%	38
07/15/26	2	43,400,000.00	0	0.00	1	66,165,282.79	0	0.00	0	0.00	0	0.00	0	0.00	2	24,233,045.62	3.749889%	3.731904%	39
06/15/26	0	0.00	0	0.00	1	66,270,861.36	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.742267%	3.724448%	39
05/15/26	0	0.00	0	0.00	1	66,368,369.15	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.742325%	3.724504%	40
04/15/26	0	0.00	0	0.00	1	66,473,240.57	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.742387%	3.724566%	41
03/13/26	0	0.00	0	0.00	1	66,570,020.27	0	0.00	0	0.00	2	34,988,421.03	2	6,030,723.58	0	0.00	3.742445%	3.724622%	42
02/13/26	0	0.00	0	0.00	1	66,689,670.43	0	0.00	0	0.00	0	0.00	2	1,222,105.26	0	0.00	3.740699%	3.722914%	43
01/15/26	0	0.00	0	0.00	1	66,785,671.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.735168%	3.717480%	42
12/15/25	0	0.00	0	0.00	1	66,881,327.17	0	0.00	0	0.00	2	36,210,526.29	0	0.00	0	0.00	3.735227%	3.717537%	43
11/17/25	0	0.00	0	0.00	1	66,984,412.47	0	0.00	0	0.00	0	0.00	4	3,888,872.25	0	0.00	3.735291%	3.717600%	44
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 27

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

30504828

09/06/25

257,182.70

3,662,011.93

0.00

67,181,748.92

06/02/25

5A1-6

30318182

09/06/26

52,625.01

0.00

20,000,000.00

5A1-7

30318183

09/06/26

52,625.01

0.00

20,000,000.00

Totals

362,432.72

3,767,261.95

0.00

107,181,748.92

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 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		43,400,000	43,400,000		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		90,988,421	90,988,421		0		0
37 - 48 Months		470,460,485	404,598,675	65,861,811			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

Oct-26	604,848,906	538,987,096	0	0	65,861,811		0
Sep-26	605,275,542	539,307,096	0	0	65,968,446		0
Aug-26	605,675,898	539,608,857	0	0	66,067,042		0
Jul-26	606,074,937	496,509,654	43,400,000	0	66,165,283		0
Jun-26	630,730,713	564,459,851	0	0	66,270,861		0
May-26	631,127,046	564,758,677	0	0	66,368,369		0
Apr-26	631,547,167	565,073,926	0	0	66,473,241		0
Mar-26	631,940,813	565,370,793	0	0	66,570,020		0
Feb-26	638,439,435	571,749,765	0	0	66,689,670		0
Jan-26	654,284,655	587,498,984	0	0	66,785,671		0
Dec-25	654,674,178	587,792,851	0	0	66,881,327		0
Nov-25	655,087,728	588,103,315	0	0	66,984,412		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 20 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
1	30504828	OF	CA	06/02/25	13
	10/1/2026 - Loan transferred to Special Servicing on 6/4/2025 for imminent default. Collateral consists of 5 CA office buildings, 3 in Agoura Hills, 1 in Calabasas and 1 in Woodland Hills, CA totaling appx 350,000 sf. A receiver was appointed on
	12/15/25 and has replaced the management and leasing companies. The leasing agent recently renewed 3 leases and is working through 4 additional renewals while marketing the vacant space for lease to position the properties for sale.
	Midland continues to evaluate t he leasing activity and determine the proper time to list the properties for sale.

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 22 of 27


				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
4A2	30502638	32,460,520.23	5.30000%	32,460,520.23	5.30000%	8	08/04/20	08/06/20	08/17/20
4A2	30502638	0.00	5.30000%	0.00	5.30000%	8	04/11/25	04/11/25	05/01/25
4A2	30502638	0.00	5.30000%	0.00	5.30000%	8	10/28/25	10/06/25	11/19/25
4A2	30502638	0.00	5.30000%	0.00	5.30000%	8	01/30/26	01/30/26	02/11/26
4A6	30502642	9,836,521.27	5.30000%	9,836,521.27	5.30000%	8	08/04/20	08/06/20	08/17/20
4A6	30502642	0.00	5.30000%	0.00	5.30000%	8	04/11/25	04/11/25	05/01/25
4A6	30502642	0.00	5.30000%	0.00	5.30000%	8	10/28/25	10/06/25	11/19/25
4A6	30502642	0.00	5.30000%	0.00	5.30000%	8	01/30/26	01/30/26	--
6A1-A5	30505868	0.00	3.55000%	0.00	3.55000%	8	05/21/25	05/21/25	06/06/25
6A1-A8	30505871	0.00	3.55000%	0.00	3.55000%	8	05/21/25	05/21/25	06/06/25
8	30505198	0.00	3.70000%	0.00	3.70000%	8	06/24/21	06/24/21	06/30/21
21A3	30505956	0.00	3.35000%	0.00	3.35000%	1	05/05/25	02/05/25	05/21/25
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 23 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

13,743.43

0.00

79,009.00

0.00

Total

0.00

13,743.43

0.00

79,009.00

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

92,752.43

Page 26 of 27


			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 17 of 27


			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	30504828	65,861,810.70	67,181,748.92	50,300,000.00	07/31/25	1,456,046.31	0.36000	06/30/26	02/06/30	283
Totals		65,861,810.70	67,181,748.92	50,300,000.00		1,456,046.31




© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 27


			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 24 of 27


			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 25 of 27


	Additional Information
Total Available Distribution Amount (1)	2,216,187.21
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27


	Supplemental Notes
	None




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