bcr23c20_ex991-202610.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	10/19/26	BBCMS Mortgage Trust 2023-C20
Determination Date:	10/13/26
Next Distribution Date:	11/18/26
Record Date:	09/30/26	Commercial Mortgage Pass-Through Certificates
		Series 2023-C20


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Barclays Commercial Mortgage Securities LLC
Certificate Factor Detail	3		Daniel Schmidt	SPLegalNotices@barclays.com;
				CMBSsecuritization@barclays.com
Certificate Interest Reconciliation Detail	4		745 Seventh Avenue, 4th Floor \| New York, NY 10019 \| United States
Additional Information	5	Master Servicer	KeyBank National Association
Bond / Collateral Reconciliation - Cash Flows	6		www.key.com/key2cre	Surveillance_Inquiries@KeyBank.com
Bond / Collateral Reconciliation - Balances	7		11501 Outlook Street, Suite 300 \| Overland Park , KS 66211 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	LNR Partners, Inc.
			Heather Bennett and Arne Shulkin	hbennett@starwood.com; ashulkin@lnrpartners.com;
Mortgage Loan Detail (Part 1)	13-14			lnr.cmbs.notices@lnrproperty.com
Mortgage Loan Detail (Part 2)	15-16		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Principal Prepayment Detail	17	Trustee	Computershare Trust Company, N.A.
Historical Detail	18		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Delinquency Loan Detail	19		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Collateral Stratification and Historical Detail	20	Certificate Administrator	Computershare Trust Company, N.A.
Specially Serviced Loan Detail - Part 1	21		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	22			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Historical Liquidated Loan Detail	24	Representations Reviewer
Historical Bond / Collateral Loss Reconciliation Detail	25		Attention: BBCMS 2023-C20 – Surveillance Manager	cmbs.notices@parkbridgefinancial.com
			600 Third Avenue, 33rd Floor \| New York, NY 10016 \| United States
Interest Shortfall Detail - Collateral Level	26
		Directing Certificateholder	LD III Sub XII, LLC
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	07336DAS0	5.862000%	4,630,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	07336DAT8	6.383000%	149,200,000.00	144,818,204.83	99,907.51	770,312.17	0.00	0.00	870,219.68	144,718,297.32	30.33%	30.00%
A-3	07336DAU5	5.991000%	29,880,000.00	29,880,000.00	0.00	149,175.90	0.00	0.00	149,175.90	29,880,000.00	30.33%	30.00%
A-4	07336DAV3	5.310000%	111,850,000.00	111,850,000.00	0.00	494,936.25	0.00	0.00	494,936.25	111,850,000.00	30.33%	30.00%
A-5	07336DAW1	5.576000%	276,950,000.00	276,950,000.00	0.00	1,286,894.33	0.00	0.00	1,286,894.33	276,950,000.00	30.33%	30.00%
A-SB	07336DAX9	5.860000%	5,129,000.00	5,129,000.00	0.00	25,046.62	0.00	0.00	25,046.62	5,129,000.00	30.33%	30.00%
A-S	07336DBA8	5.973000%	107,275,000.00	107,275,000.00	0.00	533,961.31	0.00	0.00	533,961.31	107,275,000.00	17.19%	17.00%
B	07336DBB6	6.167000%	37,134,000.00	37,134,000.00	0.00	190,837.81	0.00	0.00	190,837.81	37,134,000.00	12.64%	12.50%
C	07336DBC4	6.612344%	21,208,000.00	21,208,000.00	0.00	116,862.16	0.00	0.00	116,862.16	21,208,000.00	10.04%	9.93%
D-RR	07336DAB7	6.612344%	13,863,000.00	13,863,000.00	0.00	76,389.10	0.00	0.00	76,389.10	13,863,000.00	8.34%	8.25%
E-RR	07336DAD3	6.612344%	9,284,000.00	9,284,000.00	0.00	51,157.50	0.00	0.00	51,157.50	9,284,000.00	7.20%	7.13%
F-RR	07336DAF8	6.612344%	8,252,000.00	8,252,000.00	0.00	45,470.88	0.00	0.00	45,470.88	8,252,000.00	6.19%	6.13%
G-RR	07336DAH4	6.612344%	14,441,000.00	14,441,000.00	0.00	79,574.05	0.00	0.00	79,574.05	14,441,000.00	4.42%	4.38%
H-RR	07336DAK7	6.612344%	10,315,000.00	10,315,000.00	0.00	56,838.61	0.00	0.00	56,838.61	10,315,000.00	3.16%	3.13%
J-RR*	07336DAM3	6.612344%	25,787,604.00	25,787,604.00	0.00	135,097.09	0.00	0.00	135,097.09	25,787,604.00	0.00%	0.00%
R	07336DAQ4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	07336DAP6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			825,198,604.00	816,186,808.83	99,907.51	4,012,553.78	0.00	0.00	4,112,461.29	816,086,901.32


X-A	07336DAY7	0.858770%	577,639,000.00	568,627,204.83	0.00	406,933.53	0.00	0.00	406,933.53	568,527,297.32
X-B	07336DAZ4	0.589458%	144,409,000.00	144,409,000.00	0.00	70,935.83	0.00	0.00	70,935.83	144,409,000.00
Notional SubTotal			722,048,000.00	713,036,204.83	0.00	477,869.36	0.00	0.00	477,869.36	712,936,297.32

Deal Distribution Total					99,907.51	4,490,423.14	0.00	0.00	4,590,330.65

*	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	07336DAS0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	07336DAT8	970.63139966	0.66962138	5.16295020	0.00000000	0.00000000	0.00000000	0.00000000	5.83257158	969.96177828
A-3	07336DAU5	1,000.00000000	0.00000000	4.99250000	0.00000000	0.00000000	0.00000000	0.00000000	4.99250000	1,000.00000000
A-4	07336DAV3	1,000.00000000	0.00000000	4.42500000	0.00000000	0.00000000	0.00000000	0.00000000	4.42500000	1,000.00000000
A-5	07336DAW1	1,000.00000000	0.00000000	4.64666665	0.00000000	0.00000000	0.00000000	0.00000000	4.64666665	1,000.00000000
A-SB	07336DAX9	1,000.00000000	0.00000000	4.88333398	0.00000000	0.00000000	0.00000000	0.00000000	4.88333398	1,000.00000000
A-S	07336DBA8	1,000.00000000	0.00000000	4.97749998	0.00000000	0.00000000	0.00000000	0.00000000	4.97749998	1,000.00000000
B	07336DBB6	1,000.00000000	0.00000000	5.13916653	0.00000000	0.00000000	0.00000000	0.00000000	5.13916653	1,000.00000000
C	07336DBC4	1,000.00000000	0.00000000	5.51028668	0.00000000	0.00000000	0.00000000	0.00000000	5.51028668	1,000.00000000
D-RR	07336DAB7	1,000.00000000	0.00000000	5.51028637	0.00000000	0.00000000	0.00000000	0.00000000	5.51028637	1,000.00000000
E-RR	07336DAD3	1,000.00000000	0.00000000	5.51028651	0.00000000	0.00000000	0.00000000	0.00000000	5.51028651	1,000.00000000
F-RR	07336DAF8	1,000.00000000	0.00000000	5.51028599	0.00000000	0.00000000	0.00000000	0.00000000	5.51028599	1,000.00000000
G-RR	07336DAH4	1,000.00000000	0.00000000	5.51028668	0.00000000	0.00000000	0.00000000	0.00000000	5.51028668	1,000.00000000
H-RR	07336DAK7	1,000.00000000	0.00000000	5.51028696	0.00000000	0.00000000	0.00000000	0.00000000	5.51028696	1,000.00000000
J-RR	07336DAM3	1,000.00000000	0.00000000	5.23883840	0.27144825	6.81827090	0.00000000	0.00000000	5.23883840	1,000.00000000
R	07336DAQ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	07336DAP6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	07336DAY7	984.39891495	0.00000000	0.70447724	0.00000000	0.00000000	0.00000000	0.00000000	0.70447724	984.22595656
X-B	07336DAZ4	1,000.00000000	0.00000000	0.49121474	0.00000000	0.00000000	0.00000000	0.00000000	0.49121474	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	09/01/26 - 09/30/26	30	0.00	770,312.17	0.00	770,312.17	0.00	0.00	0.00	770,312.17	0.00
A-3	09/01/26 - 09/30/26	30	0.00	149,175.90	0.00	149,175.90	0.00	0.00	0.00	149,175.90	0.00
A-4	09/01/26 - 09/30/26	30	0.00	494,936.25	0.00	494,936.25	0.00	0.00	0.00	494,936.25	0.00
A-5	09/01/26 - 09/30/26	30	0.00	1,286,894.33	0.00	1,286,894.33	0.00	0.00	0.00	1,286,894.33	0.00
A-SB	09/01/26 - 09/30/26	30	0.00	25,046.62	0.00	25,046.62	0.00	0.00	0.00	25,046.62	0.00
X-A	09/01/26 - 09/30/26	30	0.00	406,933.53	0.00	406,933.53	0.00	0.00	0.00	406,933.53	0.00
X-B	09/01/26 - 09/30/26	30	0.00	70,935.83	0.00	70,935.83	0.00	0.00	0.00	70,935.83	0.00
A-S	09/01/26 - 09/30/26	30	0.00	533,961.31	0.00	533,961.31	0.00	0.00	0.00	533,961.31	0.00
B	09/01/26 - 09/30/26	30	0.00	190,837.82	0.00	190,837.82	0.00	0.00	0.00	190,837.81	0.00
C	09/01/26 - 09/30/26	30	0.00	116,862.16	0.00	116,862.16	0.00	0.00	0.00	116,862.16	0.00
D-RR	09/01/26 - 09/30/26	30	0.00	76,389.10	0.00	76,389.10	0.00	0.00	0.00	76,389.10	0.00
E-RR	09/01/26 - 09/30/26	30	0.00	51,157.50	0.00	51,157.50	0.00	0.00	0.00	51,157.50	0.00
F-RR	09/01/26 - 09/30/26	30	0.00	45,470.88	0.00	45,470.88	0.00	0.00	0.00	45,470.88	0.00
G-RR	09/01/26 - 09/30/26	30	0.00	79,574.05	0.00	79,574.05	0.00	0.00	0.00	79,574.05	0.00
H-RR	09/01/26 - 09/30/26	30	0.00	56,838.61	0.00	56,838.61	0.00	0.00	0.00	56,838.61	0.00
J-RR	09/01/26 - 09/30/26	30	167,901.69	142,097.09	0.00	142,097.09	7,000.00	0.00	0.00	135,097.09	175,826.87
Totals			167,901.69	4,497,423.15	0.00	4,497,423.15	7,000.00	0.00	0.00	4,490,423.14	175,826.87




© 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	4,509,599.94	Master Servicing Fee	3,314.36
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,094.02
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	340.08
ARD Interest	0.00	Operating Advisor Fee	1,224.28
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	204.05
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,509,599.94	Total Fees	12,176.79

Principal		Expenses/Reimbursements
Scheduled Principal	99,907.51	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	7,000.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	99,907.51	Total Expenses/Reimbursements	7,000.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,490,423.14
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	99,907.51
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Initial Interest Deposit Amount	0.00	Borrower Option Extension Fees	0.00

Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,590,330.65
Total Funds Collected	4,609,507.45	Total Funds Distributed	4,609,507.44

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		816,186,809.54	816,186,809.54	Beginning Certificate Balance	816,186,808.83
(-) Scheduled Principal Collections		99,907.51	99,907.51	(-) Principal Distributions	99,907.51
(-) 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		816,086,902.03	816,086,902.03	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		816,231,216.92	816,231,216.92	Ending Certificate Balance	816,086,901.32
Ending Actual Collateral Balance		816,133,004.02	816,133,004.02



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.71)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.71)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.61%
				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
	4,999,999 or less	6	21,239,583.92	2.60%	58	5.9471	1.409758	1.39 or less	14	176,325,013.15	21.61%	61	7.3211	1.200699
5,000,000 to 9,999,999		12	73,946,751.44	9.06%	69	7.0295	1.827222	1.40 to 1.69	15	202,367,411.15	24.80%	52	6.8214	1.544497
10,000,000 to 19,999,999		22	318,192,172.19	38.99%	66	6.6773	15.489724	1.70 to 1.79	4	123,746,969.01	15.16%	80	6.5329	1.771819
20,000,000 to 29,999,999		4	90,000,000.00	11.03%	67	6.4783	2.611667	1.80 to 1.89	2	28,000,000.00	3.43%	79	6.8343	1.818571
30,000,000 to 49,999,999		4	132,083,394.48	16.18%	52	7.2824	1.527300	1.90 to 2.49	9	164,582,000.00	20.17%	71	6.2548	2.358658
50,000,000 to 64,999,999		2	113,125,000.00	13.86%	78	5.7431	1.992652	2.50 or more	7	121,065,508.72	14.83%	79	5.8676	38.773674
	65,000,000 or higher	1	67,500,000.00	8.27%	80	6.5995	1.790000	Totals	51	816,086,902.03	100.00%	67	6.6303	7.201186
	Totals	51	816,086,902.03	100.00%	67	6.6303	7.201186
(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						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Alabama	3	74,031,143.17	9.07%	80	6.6453	1.756968	North Dakota	1	118,491.53	0.01%	38	4.8500	1.560000
Arizona	5	3,705,539.16	0.45%	72	6.1589	1.715137	Ohio	6	37,142,416.09	4.55%	80	7.0624	1.349742
California	5	128,512,373.99	15.75%	80	6.1625	3.000624	Oklahoma	2	842,002.79	0.10%	72	6.1395	1.712836
Colorado	3	6,067,804.92	0.74%	79	6.6928	1.315457	Oregon	7	8,746,159.81	1.07%	78	6.7998	1.503454
Florida	11	6,112,170.63	0.75%	80	6.4530	1.750000	Pennsylvania	8	65,475,196.34	8.02%	25	7.6759	1.287074
Georgia	2	1,727,250.67	0.21%	80	6.4530	1.750000	South Carolina	2	2,137,384.82	0.26%	80	6.4530	1.750000
Illinois	3	6,541,236.04	0.80%	80	6.8275	3.260820	South Dakota	1	170,386.11	0.02%	38	4.8500	1.560000
Indiana	3	33,271,779.52	4.08%	23	7.6052	1.589053	Tennessee	3	25,859,075.14	3.17%	52	6.9793	1.355236
Iowa	2	418,990.11	0.05%	38	4.8500	1.560000	Texas	11	55,392,351.75	6.79%	63	7.1647	1.522339
Kansas	5	1,025,221.89	0.13%	38	4.8500	1.560000	Utah	1	186,010.10	0.02%	38	4.8500	1.560000
Kentucky	1	22,500,000.00	2.76%	20	8.1200	1.450000	Virginia	4	114,759,801.03	14.06%	69	6.3875	2.050633
Louisiana	1	227,209.57	0.03%	38	4.8500	1.560000	Wisconsin	6	3,748,065.11	0.46%	80	6.4527	1.808358
Maryland	2	1,436,549.41	0.18%	78	6.3814	2.402296	Wyoming	6	2,272,118.48	0.28%	38	4.8500	1.560000
Massachusetts	4	76,784,285.59	9.41%	76	5.5299	1.515186	Totals	146	816,086,902.03	100.00%	67	6.6303	7.201186
Michigan	8	61,734,487.15	7.56%	77	6.6199	2.341390
									Property Type³
Minnesota	1	46,324.99	0.01%	38	4.8500	1.560000
Mississippi	1	6,849,366.40	0.84%	80	7.1500	1.400000		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Missouri	3	13,608,810.03	1.67%	78	6.8787	1.198063		Properties	Balance	Agg. Bal.			DSCR¹
Montana	2	463,643.67	0.06%	38	4.8500	1.560000	Industrial	4	149,175,000.00	18.28%	80	6.9327	1.673214
Nebraska	4	1,287,629.97	0.16%	38	4.8500	1.560000	Lodging	50	68,594,832.47	8.41%	63	6.7681	1.550663
Nevada	1	322,995.85	0.04%	38	4.8500	1.560000	Mixed Use	3	83,976,382.30	10.29%	76	5.7171	1.487077
New Jersey	4	27,429,468.23	3.36%	77	6.1530	2.410582	Mobile Home Park	4	17,324,511.84	2.12%	79	6.8239	1.376435
New Mexico	3	1,199,700.88	0.15%	38	4.8500	1.560000	Multi-Family	2	30,770,000.00	3.77%	80	6.9872	1.272385
New York	9	22,558,514.10	2.76%	79	6.8466	1.439666	Office	68	200,164,175.90	24.53%	42	7.1647	1.561231
North Carolina	2	1,374,947.46	0.17%	80	6.4521	1.950735	Other	1	60,000,000.00	7.35%	80	5.9500	2.420000
							Retail	14	206,082,000.00	25.25%	72	6.3471	2.750459
							Totals	146	816,086,902.03	100.00%	67	6.6303	7.201186

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
	4.99999 or less	3	11,155,829.34	1.37%	38	4.8500	1.560000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	5.00000 to 5.99999	8	217,625,000.00	26.67%	79	5.7145	22.357410	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	6.00000 to 6.99999	19	303,606,389.85	37.20%	75	6.5182	1.948886	25 months or greater	51	816,086,902.03	100.00%	67	6.6303	7.201186
	7.00000 to 7.49999	11	142,199,412.07	17.42%	75	7.1951	1.392502	Totals	51	816,086,902.03	100.00%	67	6.6303	7.201186
	7.50000 or greater	10	141,500,270.77	17.34%	25	7.8519	1.442766
	Totals	51	816,086,902.03	100.00%	67	6.6303	7.201186
(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
	76 months or less	20	304,148,036.23	37.27%	45	6.7782	15.929424	Interest Only	39	718,738,969.01	88.07%	67	6.5852	7.968243
77 months to 114 months		31	511,938,865.80	62.73%	80	6.5424	2.015652	357 months or less	12	97,347,933.02	11.93%	66	6.9634	1.537849
115 months to 117 months		0	0.00	0.00%	0	0.0000	0.000000	358 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	118 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	51	816,086,902.03	100.00%	67	6.6303	7.201186
	Totals	51	816,086,902.03	100.00%	67	6.6303	7.201186
(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

Underwriter's Information

85,319,403.87

10.45%

5.9658

2.433788

No outstanding loans in this group

12 months or less

653,017,498.16

80.02%

6.7122

8.415918

13 months to 24 months

18,500,000.00

2.27%

6.7143

1.522162

25 months or greater

59,250,000.00

7.26%

6.6581

2.451350

Totals

816,086,902.03

100.00%

6.6303

7.201186

(1)

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

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

(2)

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

(3)

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

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

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

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

Page 12 of 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	Loan Group Type		City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1-A-1-3	10246881	1	RT	San Diego	CA	Actual/360	5.730%	119,375.00	0.00	0.00	N/A	06/01/33	--	25,000,000.00	25,000,000.00	10/01/26
1-A-3-3	10246882	1				Actual/360	5.730%	83,562.50	0.00	0.00	N/A	06/01/33	--	17,500,000.00	17,500,000.00	10/01/26
1-A-4-2	10246883	1				Actual/360	5.730%	119,375.00	0.00	0.00	N/A	06/01/33	--	25,000,000.00	25,000,000.00	10/01/26
1-A-4-3	10246884	1				Actual/360	5.730%	71,625.00	0.00	0.00	N/A	06/01/33	--	15,000,000.00	15,000,000.00	10/01/26
2-A-2	10246885	1	MU	Cambridge	MA	Actual/360	5.510%	243,910.16	0.00	0.00	02/10/33	02/10/38	--	53,125,000.00	53,125,000.00	10/10/26
2-A-6	10246886	1				Actual/360	5.510%	28,695.31	0.00	0.00	02/10/33	02/10/38	--	6,250,000.00	6,250,000.00	10/10/26
2-A-8	10246887	1				Actual/360	5.510%	72,312.19	0.00	0.00	02/10/33	02/10/38	--	15,750,000.00	15,750,000.00	10/10/26
3	10246888	1	IN	Huntsville	AL	Actual/360	6.599%	371,221.88	0.00	0.00	N/A	06/06/33	--	67,500,000.00	67,500,000.00	10/06/26
4-A-1	10246889	1	OF	Various	Various	Actual/360	6.453%	196,727.20	0.00	0.00	N/A	06/06/33	--	36,583,394.48	36,583,394.48	10/06/26
4-A-6	10246894	1				Actual/360	6.453%	14,754.54	0.00	0.00	N/A	06/06/33	--	2,743,754.58	2,743,754.58	10/06/26
4-A-8	10246896	1				Actual/360	6.453%	90,986.33	0.00	0.00	N/A	06/06/33	--	16,919,819.95	16,919,819.95	10/06/26
5-A-2	10246900	1	OF	Philadelphia	PA	Actual/360	7.787%	129,791.67	0.00	0.00	N/A	06/06/28	--	20,000,000.00	20,000,000.00	10/06/26
5-A-4	10246901	1				Actual/360	7.787%	64,895.83	0.00	0.00	N/A	06/06/28	--	10,000,000.00	10,000,000.00	10/06/26
5-A-5	10246902	1				Actual/360	7.787%	194,687.50	0.00	0.00	N/A	06/06/28	--	30,000,000.00	30,000,000.00	10/06/26
6	10246903	1	98	Ashburn	VA	Actual/360	5.950%	297,500.00	0.00	0.00	N/A	06/06/33	--	60,000,000.00	60,000,000.00	10/06/26
7-A-1-2	10246904	1	RT	Auburn Hills	MI	Actual/360	6.521%	95,097.92	0.00	0.00	N/A	02/01/33	--	17,500,000.00	17,500,000.00	10/01/26
7-A-1-3	10246905	1				Actual/360	6.521%	95,097.92	0.00	0.00	N/A	02/01/33	--	17,500,000.00	17,500,000.00	10/01/26
7-A-3-2	10246906	1				Actual/360	6.521%	77,436.88	0.00	0.00	N/A	02/01/33	--	14,250,000.00	14,250,000.00	10/01/26
8	10246907	1	IN	Richmond	VA	Actual/360	7.370%	208,816.67	0.00	0.00	N/A	06/06/33	--	34,000,000.00	34,000,000.00	10/06/26
9-A-4	10246908	1	IN	Fremont	CA	Actual/360	7.040%	117,333.33	0.00	0.00	N/A	06/06/33	--	20,000,000.00	20,000,000.00	10/06/26
9-A-5-1	10246909	1				Actual/360	7.040%	70,400.00	0.00	0.00	N/A	06/06/33	--	12,000,000.00	12,000,000.00	10/06/26
10	10246910	1	OF	Carmel	IN	Actual/360	7.670%	201,337.50	0.00	0.00	N/A	06/06/28	--	31,500,000.00	31,500,000.00	10/06/26
11-A-1-2	10245647	1	RT	Blackwood	NJ	Actual/360	6.124%	93,561.11	0.00	0.00	N/A	03/01/33	--	18,333,333.00	18,333,333.00	10/01/26
11-A-2-2	10245649	1				Actual/360	6.124%	34,022.22	0.00	0.00	N/A	03/01/33	--	6,666,667.00	6,666,667.00	10/01/26
12-A-2	10246911	1	RT	Louisville	KY	Actual/360	8.120%	67,666.67	0.00	0.00	N/A	06/01/28	--	10,000,000.00	10,000,000.00	10/01/26
12-A-3	10246912	1				Actual/360	8.120%	33,833.33	0.00	0.00	N/A	06/01/28	--	5,000,000.00	5,000,000.00	10/01/26
12-A-5	10246913	1				Actual/360	8.120%	50,750.00	0.00	0.00	N/A	06/01/28	--	7,500,000.00	7,500,000.00	10/01/26
13-A-2	10245656	1	OF	Herndon	VA	Actual/360	6.058%	53,007.50	0.00	0.00	N/A	03/05/28	--	10,500,000.00	10,500,000.00	10/05/26




© 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	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
13-A-3	10245657	1				Actual/360	6.058%	50,483.33	0.00	0.00	N/A	03/05/28	--	10,000,000.00	10,000,000.00	10/05/26
14	10246914	1	LO	Chattanooga	TN	Actual/360	7.030%	114,237.50	0.00	0.00	N/A	06/01/30	--	19,500,000.00	19,500,000.00	10/01/26
15	10246915	1	RT	Various	Various	Actual/360	6.720%	109,200.00	0.00	0.00	N/A	05/06/33	--	19,500,000.00	19,500,000.00	10/06/26
16	10246916	1	MF	Houston	TX	Actual/360	6.680%	89,066.67	0.00	0.00	N/A	05/06/33	--	16,000,000.00	16,000,000.00	10/06/26
17-A-1-2	10246917	1	IN	La Porte	TX	Actual/360	7.200%	60,000.00	0.00	0.00	N/A	06/06/33	--	10,000,000.00	10,000,000.00	10/06/26
17-A-1-3	10246918	1				Actual/360	7.200%	34,050.00	0.00	0.00	N/A	06/06/33	--	5,675,000.00	5,675,000.00	10/06/26
18-A-3	10246919	1	OF	Bellaire	TX	Actual/360	8.180%	99,723.99	12,228.69	0.00	N/A	05/01/28	--	14,629,435.58	14,617,206.89	10/01/26
19	10246920	1	MF	Kent	OH	Actual/360	7.320%	90,097.00	0.00	0.00	N/A	07/06/33	--	14,770,000.00	14,770,000.00	10/06/26
20-A-10	10246921	1	LO	Various	Various	Actual/360	4.850%	15,091.49	15,367.33	0.00	N/A	12/06/29	--	3,733,977.11	3,718,609.78	06/06/26
20-A-11	10246922	1				Actual/360	4.850%	15,091.49	15,367.33	0.00	N/A	12/06/29	--	3,733,977.11	3,718,609.78	06/06/26
20-A-12	10246923	1				Actual/360	4.850%	15,091.49	15,367.33	0.00	N/A	12/06/29	--	3,733,977.11	3,718,609.78	06/06/26
21	10246924	1	LO	Various	Various	Actual/360	7.150%	78,043.27	8,271.51	0.00	N/A	06/06/33	--	13,098,171.74	13,089,900.23	10/06/26
22	10246925	1	LO	Independence	MO	Actual/360	6.980%	75,458.27	10,856.51	0.00	N/A	06/06/33	--	12,972,768.63	12,961,912.12	10/06/26
23-A-2	10246926	1	OF	Rosedale	NY	Actual/360	6.605%	68,802.08	0.00	0.00	N/A	05/06/33	--	12,500,000.00	12,500,000.00	10/06/26
24	10246927	1	RT	Various	Various	Actual/360	6.450%	39,409.50	0.00	0.00	N/A	06/06/33	--	7,332,000.00	7,332,000.00	10/06/26
25	10246928	1	LO	Dublin	OH	Actual/360	7.950%	43,575.28	5,718.75	0.00	N/A	06/06/33	--	6,577,400.33	6,571,681.58	10/06/26
26	10246929	1	MU	Detroit	MI	Actual/360	7.555%	39,772.69	5,921.30	0.00	N/A	06/06/33	--	6,317,303.60	6,311,382.30	10/06/26
27	10246930	1	MH	Heiskell	TN	Actual/360	6.942%	34,710.00	0.00	0.00	N/A	05/01/33	--	6,000,000.00	6,000,000.00	10/01/26
28	10246931	1	MH	Various	OR	Actual/360	7.060%	34,298.10	5,192.78	0.00	N/A	05/06/33	--	5,829,704.62	5,824,511.84	10/06/26
29	10246932	1	MH	Rockport	TX	Actual/360	6.445%	29,539.58	0.00	0.00	N/A	06/01/33	--	5,500,000.00	5,500,000.00	10/01/26
30	10246933	1	LO	Schaumburg	IL	Actual/360	6.914%	30,658.55	5,615.98	0.00	N/A	06/06/33	--	5,321,124.70	5,315,508.72	10/06/26
31	10246934	1	OF	Bay Shore	NY	Actual/360	7.497%	29,988.00	0.00	0.00	N/A	06/06/33	--	4,800,000.00	4,800,000.00	10/06/26
32	10246935	1	MU	San Diego	NY	Actual/360	7.290%	15,430.50	0.00	0.00	N/A	06/06/33	--	2,540,000.00	2,540,000.00	10/06/26
Totals								4,509,599.94	99,907.51	0.00				816,186,809.54	816,086,902.03
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 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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1-A-1-3	1	89,009,196.00	98,434,993.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1-A-3-3	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1-A-4-2	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1-A-4-3	1	82,978,697.56	85,004,154.56	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2-A-2	1	46,986,745.00	22,443,316.00	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
2-A-6	1	46,986,745.00	22,443,316.00	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
2-A-8	1	46,986,745.00	22,559,253.00	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
3	1	8,281,091.25	8,374,577.03	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
4-A-1	1	26,276,621.13	16,225,270.33	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
4-A-6	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4-A-8	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5-A-2	1	0.00	24,842,074.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5-A-4	1	0.00	24,842,074.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5-A-5	1	24,842,074.00	15,179,224.50	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
6	1	9,785,410.05	8,759,817.01	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
7-A-1-2	1	30,103,617.00	32,033,208.48	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7-A-1-3	1	0.00	92,010,388.00	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
7-A-3-2	1	0.00	61,340,258.00	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1	3,881,555.76	1,968,171.32	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
9-A-4	1	24,459,836.00	24,879,479.00	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
9-A-5-1	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1	4,594,576.99	2,105,469.30	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
11-A-1-2	1	12,372,545.08	12,018,879.52	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
11-A-2-2	1	12,372,545.08	12,018,879.52	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
12-A-2	1	11,071,141.00	11,585,333.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12-A-3	1	0.00	4,752,451.00	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
12-A-5	1	0.00	4,752,451.00	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
13-A-2	1	8,555,947.81	4,417,735.43	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00




© 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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
13-A-3	1	0.00	4,417,735.43	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1	2,904,675.15	2,214,788.52	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1	2,193,103.37	1,853,050.06	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1	2,158,422.16	2,044,624.91	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
17-A-1-2	1	10,857,763.36	5,494,506.80	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
17-A-1-3	1	10,857,763.36	5,494,506.80	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
18-A-3	1	5,435,093.26	2,652,009.13	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1	696,174.08	202,105.95	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
20-A-10	1	0.00	0.00	--	--	09/11/26	0.00	455.34	30,410.50	121,501.37	0.00	0.00
20-A-11	1	0.00	0.00	--	--	09/11/26	0.00	455.34	30,410.50	121,501.37	0.00	0.00
20-A-12	1	0.00	0.00	--	--	09/11/26	0.00	455.34	30,410.50	121,501.37	0.00	0.00
21	1	1,773,776.33	1,754,179.77	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1	1,194,920.18	686,260.11	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
23-A-2	1	4,315,897.41	3,531,763.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1	1,243,503.28	613,446.71	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1	987,219.87	1,013,686.35	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1	815,930.27	817,805.68	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1	655,496.72	436,345.73	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1	632,353.39	652,673.12	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1	489,135.08	514,996.03	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1	1,424,756.15	1,751,183.44	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1	451,339.81	379,349.23	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1	203,217.56	208,171.81	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals		538,835,630.50	649,723,961.58				0.00	1,366.02	91,231.49	364,504.11	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
10/19/26	0	0.00	0	0.00	3	11,155,829.34	0	0.00	3	11,155,829.34	0	0.00	0	0.00	0	0.00	6.630293%	6.612391%	67
09/17/26	0	0.00	0	0.00	3	11,201,931.33	0	0.00	3	11,201,931.33	0	0.00	0	0.00	0	0.00	6.630247%	6.612344%	68
08/17/26	0	0.00	0	0.00	3	11,246,338.71	0	0.00	3	11,246,338.71	0	0.00	0	0.00	0	0.00	6.630190%	6.612286%	69
07/17/26	0	0.00	1	12,500,000.00	3	11,290,561.38	0	0.00	3	11,290,561.38	0	0.00	0	0.00	0	0.00	6.630137%	6.612234%	70
06/17/26	1	12,500,000.00	0	0.00	3	11,336,121.03	0	0.00	3	11,336,121.03	0	0.00	3	413,859.72	0	0.00	6.630086%	6.612183%	71
05/15/26	0	0.00	0	0.00	3	11,817,364.56	0	0.00	3	11,817,364.56	0	0.00	0	0.00	0	0.00	6.629076%	6.611173%	72
04/17/26	0	0.00	0	0.00	3	11,860,803.60	0	0.00	3	11,860,803.60	0	0.00	0	0.00	0	0.00	6.629032%	6.611130%	73
03/17/26	0	0.00	0	0.00	3	11,902,470.72	0	0.00	3	11,902,470.72	0	0.00	0	0.00	0	0.00	6.628979%	6.611076%	74
02/18/26	0	0.00	3	11,948,773.74	0	0.00	0	0.00	3	11,948,773.74	0	0.00	0	0.00	0	0.00	6.628954%	6.611051%	75
01/16/26	3	11,990,074.98	0	0.00	0	0.00	0	0.00	3	11,990,074.98	0	0.00	0	0.00	0	0.00	6.628901%	6.610998%	76
12/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.628849%	6.610945%	77
11/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.628805%	6.610902%	78
(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

20-A-10

10246921

06/06/26

30,410.50

121,501.37

0.00

3,733,977.11

04/30/24

06/26/24

11/12/25

20-A-11

10246922

06/06/26

30,410.50

121,501.37

0.00

3,733,977.11

04/30/24

06/26/24

11/12/25

20-A-12

10246923

06/06/26

30,410.50

121,501.37

0.00

3,733,977.11

04/30/24

06/26/24

11/12/25

Totals

91,231.49

364,504.11

0.00

11,201,931.33

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		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		149,117,207	149,117,207	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		30,655,829	19,500,000	0			11,155,829
49 - 60 Months		0	0	0			0
> 60 Months		636,313,866	636,313,866	0			0




Historical Delinquency Information

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

Oct-26	816,086,902	804,931,073	0	0	0		11,155,829
Sep-26	816,186,810	804,984,878	0	0	0		11,201,931
Aug-26	816,271,381	805,025,042	0	0	0		11,246,339
Jul-26	816,366,210	792,575,649	0	12,500,000	0		11,290,561
Jun-26	816,454,052	792,617,931	12,500,000	0	0		11,336,121
May-26	816,971,320	805,153,955	0	0	0		11,817,365
Apr-26	817,061,389	805,200,585	0	0	0		11,860,804
Mar-26	817,138,548	805,236,078	0	0	0		11,902,471
Feb-26	817,252,694	805,303,920	0	11,948,774	0		0
Jan-26	817,328,822	805,338,747	11,990,075	0	0		0
Dec-25	817,404,555	817,404,555	0	0	0		0
Nov-25	817,492,398	817,492,398	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 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
8	10246907	IN	VA	09/30/26	13
	9/29/2026 Loan is on watchlist for reason 1D and 2C.

	Loan is cash managed for failing DSCR testing in 2Q24.

	Servicing advances in the amount of $33,904.19. Borrower is responsible for repaying funds advanced.
	9/30/2024 “Major Tenant” shal l mean Enthalpy Analytical, LLC (formerly known as Enthalpy Analytical, Inc.), successor-in-interest to Arista Laboratories, Inc., and any other tenant hereafter occupying the Major Tenant Premises.

	“Major Tenant Lease” shall mean that certain Lease A greement by and between Enthalpy Analytical, LLC (formerly known as Enthalpy Analytical, Inc.), successor-in-interest to Arista Laboratories, Inc., as tenant, and North Run LH, LLC,
	successor-in-interest to LIT Industrial Limited Partnership, as landlord, dated December 19, 2011, as the same may be amended from time to time.
	9/30/2024 “Major Tenant Trigger Event” shall mean the occurrence of: (a) Major Tenant, any parent company of Major Tenant or the guarantor of the Major Tenant Lease is the sub ject of a bankruptcy or insolvency proceeding; (b) Major
	Tenant provides written notice to Borrower of its intent to close its business at, or vacate, its premises or any material portion thereof (i.e. “goes dark”) or abandons and/or vacates the Major Ten ant Premises or any material portion thereof; (c)
	Major Tenant terminates the Major Tenant Lease or gives notice of its intention to terminate the Major Tenant Lease, or any portion thereof; (d) Major Tenant defaults under the Major Tenant Lease in any re spect, and does not cure the default
	after any applicable notice and prior to the expiration of any applicable cure period thereunder; (e) Major Tenant fails to renew the term of the Major Tenant Lease for a renewal term of no less than five (5) years and
20-A-10	10246921	LO	Various	04/30/24	7
	10/13/2026 The Borrower filed for Chapter 11 bankruptcy protection on June 26, 2024. The Borrower and Lender thereafter agreed to a court-approved plan providing for the sale of all collateral, and the Lender was the successful bidder at the
	363 Sale c onducted on September 25, 2025. Title to each Property in the Portfolio transferred on November 12, 2025, and the assets are now REO. Further updates regarding the litigation wind-down will be provided as they become available.
	The Special Servicer contin ues to evaluate sale strategies while negotiating extensions of the railroad contracts, and has completed a number of deferred maintenance items and cured brand standard deficiencies. Trailing-twelve-month portfolio
	averages through August 2026 reflect 58 .1% occupancy,an ADR of $79.46, and RevPAR of $46.19 across the 40-property portfolio.
20-A-11	10246922	Various	Various	04/30/24	7
	10/13/2026 The Borrower filed for Chapter 11 bankruptcy protection on June 26, 2024. The Borrower and Lender thereafter agreed to a court-approved plan providing for the sale of all collateral, and the Lender was the successful bidder at the
	363 Sale c onducted on September 25, 2025. Title to each Property in the Portfolio transferred on November 12, 2025, and the assets are now REO. Further updates regarding the litigation wind-down will be provided as they become available.
	The Special Servicer contin ues to evaluate sale strategies while negotiating extensions of the railroad contracts, and has completed a number of deferred maintenance items and cured brand standard deficiencies. Trailing-twelve-month portfolio
	averages through August 2026 reflect 58 .1% occupancy,an ADR of $79.46, and RevPAR of $46.19 across the 40-property portfolio.
20-A-12	10246923	Various	Various	04/30/24	7
	10/13/2026 The Borrower filed for Chapter 11 bankruptcy protection on June 26, 2024. The Borrower and Lender thereafter agreed to a court-approved plan providing for the sale of all collateral, and the Lender was the successful bidder at the
	363 Sale c onducted on September 25, 2025. Title to each Property in the Portfolio transferred on November 12, 2025, and the assets are now REO. Further updates regarding the litigation wind-down will be provided as they become available.
	The Special Servicer contin ues to evaluate sale strategies while negotiating extensions of the railroad contracts, and has completed a number of deferred maintenance items and cured brand standard deficiencies. Trailing-twelve-month portfolio
	averages through August 2026 reflect 58 .1% occupancy,an ADR of $79.46, and RevPAR of $46.19 across the 40-property portfolio.
23-A-2	10246926	OF	NY	11/07/25	98
	10/13/2026 Special Servicer is finalizing excess cash back deposit calculations. Borrower has expressed interest in a potential sale of antenna rents. Special Servicer has requested due diligence documents related to the possible sale to
	evaluate.


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


			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)
20-A-10	0.00	0.00	1,166.67	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
20-A-11	0.00	0.00	1,166.67	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
20-A-12	0.00	0.00	1,166.66	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
23-A-2	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	7,000.00	0.00	0.00	0.00	0.00	0.00	0.00	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		7,000.00




© 2021 Computershare. All rights reserved. Confidential.												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


				Modified Loan Detail

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

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 23 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)	4,590,330.65
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 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
8	10246907	34,000,000.00	34,000,000.00	60,800,000.00	04/02/23	1,869,719.32	1.21000	06/30/26	06/06/33	I/O
20-A-10	10246921	3,718,609.78	3,733,977.11	139,210,000.00	08/01/26	19,398,922.31	1.56000	--	12/06/29	187
20-A-11	10246922	3,718,609.78	3,733,977.11	139,210,000.00	08/01/26	19,398,922.31	1.56000	--	12/06/29	187
20-A-12	10246923	3,718,609.78	3,733,977.11	139,210,000.00	08/01/26	19,398,922.31	1.56000	--	12/06/29	187
23-A-2	10246926	12,500,000.00	12,500,000.00	75,900,000.00	02/20/23	3,416,144.00	1.60000	09/30/25	05/06/33	I/O
Totals		57,655,829.34	57,701,931.33	554,330,000.00		63,482,630.25




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


	Supplemental Notes
	None




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