bcr21c12_ex991-202610.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	10/19/26	BBCMS Mortgage Trust 2021-C12
Determination Date:	10/13/26
Next Distribution Date:	11/18/26
Record Date:	09/30/26	Commercial Mortgage Pass-Through Certificates
		Series 2021-C12


Table of Contents				Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Barclays Commercial Mortgage Securities LLC
Certificate Factor Detail	4		Daniel Schmidt		SPLegalNotices@barclays.com;
					CMBSsecuritization@barclays.com
Certificate Interest Reconciliation Detail	5		745 Seventh Avenue, 4th Floor \| New York, NY 10019 \| United States
Additional Information	6	Certificate Administrator	Computershare Trust Company, N.A.
Bond / Collateral Reconciliation - Cash Flows	7		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Balances	8
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Current Mortgage Loan and Property Stratification	9-13	Master Servicer	KeyBank National Association
Mortgage Loan Detail (Part 1)	14-16		www.key.com/key2cre		Surveillance_Inquiries@KeyBank.com
Mortgage Loan Detail (Part 2)	17-19		11501 Outlook Street, Suite 300 \| Overland Park , KS 66211 \| United States
Principal Prepayment Detail	20	Special Servicer	LNR Partners, Inc.
Historical Detail	21		Heather Bennett and Arne Shulkin		hbennett@starwood.com; ashulkin@lnrpartners.com;
					lnr.cmbs.notices@lnrproperty.com
Delinquency Loan Detail	22		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Collateral Stratification and Historical Detail	23	Operating Advisor & Asset	Pentalpha Surveillance LLC
Specially Serviced Loan Detail - Part 1	24	Representations Reviewer
			Attention: BBCMS 2021-C12 Transaction Manager		notices@pentalphasurveillance.com
Specially Serviced Loan Detail - Part 2	25
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Modified Loan Detail	26
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	27		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	28		1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	29	Directing Certificateholder	LD III Sub III, LLC
Supplemental Notes	30		-

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 30


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	05552XBC1	1.273000%	13,880,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	05552XBD9	2.541000%	112,570,000.00	92,612,642.93	21,898,580.74	196,107.27	0.00	0.00	22,094,688.01	70,714,062.19	31.71%	30.00%
A-3	05552XBE7	2.184000%	10,510,000.00	10,510,000.00	0.00	19,128.20	0.00	0.00	19,128.20	10,510,000.00	31.71%	30.00%
A-4	05552XBF4	2.421000%	132,000,000.00	132,000,000.00	0.00	266,310.00	0.00	0.00	266,310.00	132,000,000.00	31.71%	30.00%
A-5	05552XBG2	2.689000%	418,700,000.00	418,700,000.00	0.00	938,236.92	0.00	0.00	938,236.92	418,700,000.00	31.71%	30.00%
A-SB	05552XBH0	2.542000%	37,406,000.00	37,406,000.00	0.00	79,238.38	0.00	0.00	79,238.38	37,406,000.00	31.71%	30.00%
A-S	05552XBL1	2.902000%	86,749,000.00	86,749,000.00	0.00	209,788.00	0.00	0.00	209,788.00	86,749,000.00	22.85%	21.63%
B	05552XBM9	2.758000%	47,906,000.00	47,906,000.00	0.00	110,103.96	0.00	0.00	110,103.96	47,906,000.00	17.97%	17.00%
C	05552XBN7	3.205000%	45,317,000.00	45,317,000.00	0.00	121,034.15	0.00	0.00	121,034.15	45,317,000.00	13.34%	12.63%
D	05552XAG3	2.500000%	29,779,000.00	29,779,000.00	0.00	62,039.58	0.00	0.00	62,039.58	29,779,000.00	10.30%	9.75%
E	05552XAJ7	2.500000%	24,601,000.00	24,601,000.00	0.00	51,252.08	0.00	0.00	51,252.08	24,601,000.00	7.79%	7.38%
F	05552XAL2	2.500000%	12,947,000.00	12,947,000.00	0.00	26,972.92	0.00	0.00	26,972.92	12,947,000.00	6.47%	6.13%
G	05552XAN8	2.500000%	10,358,000.00	10,358,000.00	0.00	21,579.17	0.00	0.00	21,579.17	10,358,000.00	5.42%	5.13%
H-RR*	05552XAR9	3.511703%	10,358,000.00	10,358,000.00	0.00	31,003.30	0.00	0.00	31,003.30	10,358,000.00	4.36%	4.13%
J-RR	05552XAT5	3.511703%	42,728,099.00	42,728,099.00	0.00	0.00	0.00	0.00	0.00	42,728,099.00	0.00%	0.00%
Class RR	05552XAY4	3.511703%	30,897,028.00	29,887,697.44	653,210.19	83,754.75	0.00	0.00	736,964.94	29,234,487.25	0.00%	0.00%
RR Interest	N/A	3.511703%	7,784,640.00	7,530,334.80	164,579.14	21,102.37	0.00	0.00	185,681.51	7,365,755.66	0.00%	0.00%
R	05552XAW8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	05552XAV0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,074,490,767.00	1,039,389,774.17	22,716,370.07	2,237,651.05	0.00	0.00	24,954,021.12	1,016,673,404.10


X-A	05552XBJ6	0.909344%	725,066,000.00	691,228,642.92	0.00	523,804.13	0.00	0.00	523,804.13	669,330,062.19
X-B	05552XBK3	0.571739%	179,972,000.00	179,972,000.00	0.00	85,747.44	0.00	0.00	85,747.44	179,972,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 30


				Certificate Distribution Detail

										Current	Original
		Pass-Through			Principal	Interest	Prepayment			Credit	Credit
Class	CUSIP	Rate (2)	Original Balance	Beginning Balance	Distribution	Distribution	Penalties	Realized Losses Total Distribution		Ending Balance Support¹	Support¹

X-D	05552XAA6	1.011703%	54,380,000.00	54,380,000.00	0.00	45,847.02	0.00	0.00	45,847.02	54,380,000.00
X-F	05552XAC2	1.011703%	12,947,000.00	12,947,000.00	0.00	10,915.44	0.00	0.00	10,915.44	12,947,000.00
X-G	05552XAE8	1.011703%	10,358,000.00	10,358,000.00	0.00	8,732.69	0.00	0.00	8,732.69	10,358,000.00
Notional SubTotal			982,723,000.00	948,885,642.92	0.00	675,046.72	0.00	0.00	675,046.72	926,987,062.19

Deal Distribution Total					22,716,370.07	2,912,697.77	0.00	0.00	25,629,067.84

*	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 3 of 30


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	05552XBC1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	05552XBD9	822.71158328	194.53300826	1.74209177	0.00000000	0.00000000	0.00000000	0.00000000	196.27510003	628.17857502
A-3	05552XBE7	1,000.00000000	0.00000000	1.82000000	0.00000000	0.00000000	0.00000000	0.00000000	1.82000000	1,000.00000000
A-4	05552XBF4	1,000.00000000	0.00000000	2.01750000	0.00000000	0.00000000	0.00000000	0.00000000	2.01750000	1,000.00000000
A-5	05552XBG2	1,000.00000000	0.00000000	2.24083334	0.00000000	0.00000000	0.00000000	0.00000000	2.24083334	1,000.00000000
A-SB	05552XBH0	1,000.00000000	0.00000000	2.11833342	0.00000000	0.00000000	0.00000000	0.00000000	2.11833342	1,000.00000000
A-S	05552XBL1	1,000.00000000	0.00000000	2.41833335	0.00000000	0.00000000	0.00000000	0.00000000	2.41833335	1,000.00000000
B	05552XBM9	1,000.00000000	0.00000000	2.29833340	0.00000000	0.00000000	0.00000000	0.00000000	2.29833340	1,000.00000000
C	05552XBN7	1,000.00000000	0.00000000	2.67083324	0.00000000	0.00000000	0.00000000	0.00000000	2.67083324	1,000.00000000
D	05552XAG3	1,000.00000000	0.00000000	2.08333322	0.00000000	0.00000000	0.00000000	0.00000000	2.08333322	1,000.00000000
E	05552XAJ7	1,000.00000000	0.00000000	2.08333320	0.00000000	0.00000000	0.00000000	0.00000000	2.08333320	1,000.00000000
F	05552XAL2	1,000.00000000	0.00000000	2.08333359	0.00000000	0.00000000	0.00000000	0.00000000	2.08333359	1,000.00000000
G	05552XAN8	1,000.00000000	0.00000000	2.08333366	0.00000000	0.00000000	0.00000000	0.00000000	2.08333366	1,000.00000000
H-RR	05552XAR9	1,000.00000000	0.00000000	2.99317436	(0.06675420)	5.87735181	0.00000000	0.00000000	2.99317436	1,000.00000000
J-RR	05552XAT5	1,000.00000000	0.00000000	0.00000000	2.92641945	40.02959621	0.00000000	0.00000000	0.00000000	1,000.00000000
Class RR	05552XAY4	967.33243858	21.14152177	2.71077043	0.12005006	1.71006059	0.00000000	0.00000000	23.85229220	946.19091681
RR Interest	N/A	967.33243927	21.14152228	2.71077018	0.12005051	1.71005853	0.00000000	0.00000000	23.85229246	946.19091699
R	05552XAW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	05552XAV0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	05552XBJ6	953.33203173	0.00000000	0.72242269	0.00000000	0.00000000	0.00000000	0.00000000	0.72242269	923.12984224
X-B	05552XBK3	1,000.00000000	0.00000000	0.47644878	0.00000000	0.00000000	0.00000000	0.00000000	0.47644878	1,000.00000000
X-D	05552XAA6	1,000.00000000	0.00000000	0.84308606	0.00000000	0.00000000	0.00000000	0.00000000	0.84308606	1,000.00000000
X-F	05552XAC2	1,000.00000000	0.00000000	0.84308643	0.00000000	0.00000000	0.00000000	0.00000000	0.84308643	1,000.00000000
X-G	05552XAE8	1,000.00000000	0.00000000	0.84308650	0.00000000	0.00000000	0.00000000	0.00000000	0.84308650	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	09/01/26 - 09/30/26	30	0.00	196,107.27	0.00	196,107.27	0.00	0.00	0.00	196,107.27	0.00
A-3	09/01/26 - 09/30/26	30	0.00	19,128.20	0.00	19,128.20	0.00	0.00	0.00	19,128.20	0.00
A-4	09/01/26 - 09/30/26	30	0.00	266,310.00	0.00	266,310.00	0.00	0.00	0.00	266,310.00	0.00
A-5	09/01/26 - 09/30/26	30	0.00	938,236.92	0.00	938,236.92	0.00	0.00	0.00	938,236.92	0.00
A-SB	09/01/26 - 09/30/26	30	0.00	79,238.38	0.00	79,238.38	0.00	0.00	0.00	79,238.38	0.00
X-A	09/01/26 - 09/30/26	30	0.00	523,804.13	0.00	523,804.13	0.00	0.00	0.00	523,804.13	0.00
X-B	09/01/26 - 09/30/26	30	0.00	85,747.44	0.00	85,747.44	0.00	0.00	0.00	85,747.44	0.00
X-D	09/01/26 - 09/30/26	30	0.00	45,847.02	0.00	45,847.02	0.00	0.00	0.00	45,847.02	0.00
X-F	09/01/26 - 09/30/26	30	0.00	10,915.44	0.00	10,915.44	0.00	0.00	0.00	10,915.44	0.00
X-G	09/01/26 - 09/30/26	30	0.00	8,732.69	0.00	8,732.69	0.00	0.00	0.00	8,732.69	0.00
A-S	09/01/26 - 09/30/26	30	0.00	209,788.00	0.00	209,788.00	0.00	0.00	0.00	209,788.00	0.00
B	09/01/26 - 09/30/26	30	0.00	110,103.96	0.00	110,103.96	0.00	0.00	0.00	110,103.96	0.00
C	09/01/26 - 09/30/26	30	0.00	121,034.15	0.00	121,034.15	0.00	0.00	0.00	121,034.15	0.00
D	09/01/26 - 09/30/26	30	0.00	62,039.58	0.00	62,039.58	0.00	0.00	0.00	62,039.58	0.00
E	09/01/26 - 09/30/26	30	0.00	51,252.08	0.00	51,252.08	0.00	0.00	0.00	51,252.08	0.00
F	09/01/26 - 09/30/26	30	0.00	26,972.92	0.00	26,972.92	0.00	0.00	0.00	26,972.92	0.00
G	09/01/26 - 09/30/26	30	0.00	21,579.17	0.00	21,579.17	0.00	0.00	0.00	21,579.17	0.00
H-RR	09/01/26 - 09/30/26	30	61,389.40	30,311.85	0.00	30,311.85	(691.44)	0.00	0.00	31,003.30	60,877.61
J-RR	09/01/26 - 09/30/26	30	1,580,722.36	125,040.34	0.00	125,040.34	125,040.34	0.00	0.00	0.00	1,710,388.55
Class RR	09/01/26 - 09/30/26	30	48,983.26	87,463.94	0.00	87,463.94	3,709.19	0.00	0.00	83,754.75	52,835.79
RR Interest	09/01/26 - 09/30/26	30	12,341.53	22,036.92	0.00	22,036.92	934.55	0.00	0.00	21,102.37	13,312.19
Totals			1,703,436.55	3,041,690.40	0.00	3,041,690.40	128,992.64	0.00	0.00	2,912,697.77	1,837,414.14




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,056,387.34	Master Servicing Fee	6,591.06
Interest Reductions due to Nonrecoverability Determination	(17,276.83)	Certificate Administrator Fee	6,119.57
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	433.08
ARD Interest	0.00	Operating Advisor Fee	992.80
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	259.85
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,039,110.51	Total Fees	14,686.36

Principal		Expenses/Reimbursements
Scheduled Principal	22,716,370.07	Reimbursement for Interest on Advances	377.16
Unscheduled Principal Collections		ASER Amount	90,745.06
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	20,604.17
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
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	22,716,370.07	Total Expenses/Reimbursements	111,726.39

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,912,697.77
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	22,716,370.07
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	25,629,067.84
Total Funds Collected	25,755,480.58	Total Funds Distributed	25,755,480.59

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,039,389,774.98	1,039,389,774.98	Beginning Certificate Balance	1,039,389,774.17
(-) Scheduled Principal Collections		22,716,370.07	22,716,370.07	(-) Principal Distributions	22,716,370.07
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		1,016,673,404.91	1,016,673,404.91	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,039,389,774.98	1,039,389,774.98	Ending Certificate Balance	1,016,673,404.10
Ending Actual Collateral Balance		1,016,673,404.91	1,016,673,404.91



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.81)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.81)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.51%
				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 8 of 30


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	20,568,518.72	2.02%	60	3.9215	NAP	Defeased	3	20,568,518.72	2.02%	60	3.9215	NAP
	4,999,999 or less	10	38,015,610.10	3.74%	56	3.6770	3.101144	1.59 or less	3	41,288,712.63	4.06%	58	4.2666	0.806748
5,000,000 to 9,999,999		20	141,713,211.09	13.94%	54	3.7467	2.556632	1.60 to 1.69	7	103,981,208.77	10.23%	55	4.0132	1.629146
10,000,000 to 19,999,999		14	213,030,791.80	20.95%	61	3.7663	2.144234	1.70 to 1.79	3	38,857,819.95	3.82%	60	3.8156	1.763897
20,000,000 to 29,999,999		14	320,000,708.97	31.48%	50	3.3206	2.683855	1.80 to 1.89	1	2,350,000.00	0.23%	61	3.3200	1.890000
30,000,000 to 39,999,999		4	127,744,564.23	12.56%	47	3.6535	2.301496	1.90 to 1.99	3	61,779,078.97	6.08%	60	3.5297	1.929564
40,000,000 to 69,999,999		3	155,600,000.00	15.30%	61	3.2087	2.403740	2.00 to 2.49	16	309,895,814.17	30.48%	60	3.3983	2.201782
	70,000,000 or greater	0	0.00	0.00%	0	0.0000	0.000000	2.50 to 2.99	13	208,928,765.86	20.55%	58	3.4499	2.798931
	Totals	68	1,016,673,404.91	100.00%	54	3.5236	2.462438	3.00 to 3.99	14	185,223,485.84	18.22%	35	3.3011	3.222855
								4.00 or greater	5	43,800,000.00	4.31%	60	3.3954	4.678105
								Totals	68	1,016,673,404.91	100.00%	54	3.5236	2.462438
(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 9 of 30


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	10	20,568,518.72	2.02%	60	3.9215	NAP	Tennessee	1	4,857,819.95	0.48%	61	3.9500	1.750000
Alabama	1	2,500,000.00	0.25%	60	3.2710	2.550000	Texas	2	86,500,000.00	8.51%	6	2.9666	3.357803
Arizona	5	43,508,238.91	4.28%	60	3.4892	2.594922	Utah	2	23,185,804.31	2.28%	61	4.0243	1.706515
California	6	122,647,290.99	12.06%	60	3.4820	2.218963	Virginia	1	6,511,770.95	0.64%	61	3.6930	2.090000
Colorado	3	8,972,000.00	0.88%	61	3.3741	2.737976	Washington	1	4,906,000.00	0.48%	24	3.5400	2.880000
Delaware	1	8,978,425.36	0.88%	61	3.6560	1.630000	Washington, DC	2	65,000,000.00	6.39%	60	3.0025	2.180000
Florida	11	47,325,000.00	4.65%	46	3.8977	2.852063	Totals	140	1,016,673,404.91	100.00%	54	3.5236	2.462438
Georgia	11	40,765,755.19	4.01%	61	3.7069	1.934200
									Property Type³
Illinois	2	29,700,000.00	2.92%	61	3.6286	3.032020
Indiana	10	72,257,965.92	7.11%	60	3.3767	2.729060		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Iowa	2	10,756,593.14	1.06%	47	3.7530	2.053647		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	4	29,149,016.68	2.87%	57	3.7947	1.929385	Defeased	10	20,568,518.72	2.02%	60	3.9215	NAP
Maryland	2	46,058,208.97	4.53%	59	3.1443	3.090797	Industrial	19	108,512,096.78	10.67%	59	3.8325	2.737314
Massachusetts	13	13,999,999.99	1.38%	60	4.0560	1.630000	Lodging	3	32,208,014.78	3.17%	53	3.9778	1.023506
Michigan	2	7,673,264.00	0.75%	61	3.9550	2.180000	Mixed Use	2	23,922,765.86	2.35%	61	3.6080	2.730935
Minnesota	1	23,000,000.00	2.26%	61	3.7100	3.040000	Mobile Home Park	2	3,075,000.00	0.30%	61	3.8800	3.130000
Missouri	1	1,359,000.00	0.13%	61	3.8000	2.160000	Multi-Family	55	220,359,999.99	21.67%	61	3.7025	2.128831
Nevada	2	26,772,765.86	2.63%	61	3.4338	2.460841	Office	13	340,199,705.18	33.46%	46	3.2747	2.460606
New Jersey	2	55,744,564.23	5.48%	53	3.7993	2.087802	Retail	29	226,754,064.68	22.30%	58	3.4721	2.697774
New York	14	141,694,260.80	13.94%	61	3.6085	2.312660	Self Storage	7	41,073,238.91	4.04%	49	3.4617	2.722905
North Carolina	1	9,000,000.00	0.89%	61	3.6350	2.950000	Totals	140	1,016,673,404.91	100.00%	54	3.5236	2.462438
Ohio	20	45,848,404.93	4.51%	61	3.6976	1.815185
Oklahoma	2	8,111,736.00	0.80%	61	3.9550	2.180000
Oregon	1	2,750,000.00	0.27%	61	3.9500	2.590000
Pennsylvania	4	6,571,000.00	0.65%	61	3.7809	2.655591

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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 30


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	3	20,568,518.72	2.02%	60	3.9215	NAP	Defeased	3	20,568,518.72	2.02%	60	3.9215	NAP
	3.24999% or less	12	296,631,447.88	29.18%	42	3.0306	2.745052	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.25000% to 3.74999%	30	473,358,088.21	46.56%	60	3.5546	2.554226	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.75000% to 3.99999%	14	113,415,283.09	11.16%	59	3.8810	2.461776	25 months or greater	65	996,104,886.19	97.98%	54	3.5153	2.473484
	4.00000% to 4.24999%	6	79,592,776.02	7.83%	59	4.1125	1.477101	Totals	68	1,016,673,404.91	100.00%	54	3.5236	2.462438
	4.25000% to 4.49999%	2	14,000,000.00	1.38%	11	4.3501	1.882857
	4.50000% to 4.74999%	0	0.00	0.00%	0	0.0000	0.000000
	4.75000% or greater	1	19,107,290.99	1.88%	61	4.8000	0.910000
	Totals	68	1,016,673,404.91	100.00%	54	3.5236	2.462438
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 30


				Current Mortgage Loan and Property Stratification



		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	20,568,518.72	2.02%	60	3.9215	NAP	Defeased	3	20,568,518.72	2.02%	60	3.9215	NAP
	82 months or less	65	996,104,886.19	97.98%	54	3.5153	2.473484	Interest Only	41	614,494,370.00	60.44%	50	3.3883	2.744533
83 months to 116 months		0	0.00	0.00%	0	0.0000	0.000000	338 months or less	24	381,610,516.19	37.54%	60	3.7200	2.037023
	117 months or greater	0	0.00	0.00%	0	0.0000	0.000000	339 months to 355 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	68	1,016,673,404.91	100.00%	54	3.5236	2.462438	356 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	68	1,016,673,404.91	100.00%	54	3.5236	2.462438
(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 30


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	3	20,568,518.72	2.02%	60	3.9215	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	60	844,923,464.55	83.11%	53	3.5313	2.560974
	13 months to 24 months	1	65,000,000.00	6.39%	60	3.0025	2.180000
	25 months or greater	4	86,181,421.64	8.48%	60	3.7452	1.837077
	Totals	68	1,016,673,404.91	100.00%	54	3.5236	2.462438
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


						Mortgage Loan Detail (Part 1)

						Interest						Original	Adjusted	Beginning	Ending	Paid
			Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Loan Group Type		City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1A	10231070	1	MF	Various	Various	Actual/360	3.724%	62,063.50	0.00	0.00	N/A	11/06/31	--	20,000,000.00	20,000,000.00	10/06/26
1B	10231065	1				Actual/360	3.724%	99,301.60	0.00	0.00	N/A	11/06/31	--	32,000,000.00	32,000,000.00	10/06/26
1C	10231066	1				Actual/360	3.724%	99,301.60	0.00	0.00	N/A	11/06/31	--	32,000,000.00	32,000,000.00	10/06/26
2A	10230177	1	OF	Houston	TX	Actual/360	2.900%	72,500.00	0.00	0.00	10/06/26	10/06/31	--	30,000,000.00	30,000,000.00	10/06/26
2B	10230178	1	OF	Houston	TX	Actual/360	2.900%	68,875.00	0.00	0.00	10/06/26	10/06/31	--	28,500,000.00	28,500,000.00	10/06/26
2C	10230179	1	OF	Houston	TX	Actual/360	2.900%	48,333.33	0.00	0.00	10/06/26	10/06/31	--	20,000,000.00	20,000,000.00	10/06/26
3	10231403	1	OF	Washington	DC	Actual/360	3.002%	162,635.42	0.00	0.00	N/A	10/01/31	--	65,000,000.00	65,000,000.00	08/01/26
4	10224716	1	RT	New York	NY	Actual/360	3.400%	133,166.67	0.00	0.00	N/A	11/01/31	--	47,000,000.00	47,000,000.00	10/01/26
5	10226829	1	OF	Folsom	CA	Actual/360	3.310%	120,263.33	0.00	0.00	N/A	11/01/31	--	43,600,000.00	43,600,000.00	10/01/26
6A	10228099	1	OF	San Jose	CA	Actual/360	2.970%	55,192.50	0.00	0.00	08/01/31	11/01/34	--	22,300,000.00	22,300,000.00	10/01/26
6B	10228100	1	OF	San Jose	CA	Actual/360	2.970%	49,500.00	0.00	0.00	08/01/31	11/01/34	--	20,000,000.00	20,000,000.00	10/01/26
7	10223782	1	OF	Parsippany	NJ	Actual/360	4.190%	118,043.62	62,676.85	0.00	N/A	11/01/31	--	33,807,241.08	33,744,564.23	10/01/26
8A	10229035	1	RT	Mesa	AZ	Actual/360	3.620%	60,333.33	0.00	0.00	N/A	10/01/31	--	20,000,000.00	20,000,000.00	10/01/26
8B	10229036	1				Actual/360	3.620%	30,166.67	0.00	0.00	N/A	10/01/31	--	10,000,000.00	10,000,000.00	10/01/26
9	10226730	1	IN	Westville	IN	Actual/360	3.180%	73,935.00	0.00	0.00	N/A	10/01/31	--	27,900,000.00	27,900,000.00	10/01/26
10	10231404	1	RT	Jessup	MD	Actual/360	3.238%	70,976.48	45,612.77	0.00	N/A	09/06/31	--	26,303,821.74	26,258,208.97	10/06/26
11	10231405	1	RT	Brooklyn Park	MN	Actual/360	3.710%	71,108.33	0.00	0.00	N/A	11/06/31	--	23,000,000.00	23,000,000.00	10/06/26
12	10231406	1	OF	Indianapolis	IN	Actual/360	3.289%	62,443.04	0.00	0.00	N/A	09/06/31	--	22,782,500.00	22,782,500.00	10/06/26
13	10231407	1	MF	Naperville	IL	Actual/360	3.565%	67,437.92	0.00	0.00	N/A	11/01/31	--	22,700,000.00	22,700,000.00	10/01/26
14	10231562	1	MF	Lafayette	LA	Actual/360	3.702%	69,597.60	0.00	0.00	N/A	11/06/31	--	22,560,000.00	22,560,000.00	10/06/26
15	10231408	1	MF	Brooklyn	NY	Actual/360	3.663%	67,145.83	0.00	0.00	N/A	11/01/31	--	22,000,000.00	22,000,000.00	10/01/26
16	10231409	1	RT	Mays Landing	NJ	Actual/360	3.200%	58,666.67	0.00	0.00	N/A	03/01/30	--	22,000,000.00	22,000,000.00	10/01/26
17	10231410	1	IN	Los Angeles	CA	Actual/360	4.800%	76,542.73	28,390.34	0.00	N/A	11/06/31	--	19,135,681.33	19,107,290.99	10/06/26
18	10231411	1	MU	Henderson	NV	Actual/360	3.499%	53,822.61	35,975.16	0.00	N/A	11/06/31	--	18,458,741.02	18,422,765.86	10/06/26
19	10225875	1	RT	Upper Marlboro	MD	Actual/360	3.020%	49,830.00	0.00	0.00	N/A	10/01/31	--	19,800,000.00	19,800,000.00	10/01/26
20	10231412	1	LO	Moab	UT	Actual/360	4.018%	63,618.33	0.00	0.00	N/A	11/06/31	--	19,000,000.00	19,000,000.00	10/06/26
21	10231413	1	MF	Jackson Heights	NY	Actual/360	3.726%	53,095.50	0.00	0.00	N/A	11/01/31	--	17,100,000.00	17,100,000.00	03/01/24
22	10227588	1	IN	Various	Various	Actual/360	3.955%	52,024.73	0.00	0.00	N/A	11/01/31	--	15,785,000.00	15,785,000.00	10/01/26




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


						Mortgage Loan Detail (Part 1)

						Interest						Original	Adjusted	Beginning	Ending	Paid
			Prop			Accrual	Gross	Scheduled	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
23	10231414	1	RT	Various	Various	Actual/360	3.800%	47,816.67	0.00	0.00	N/A	11/06/31	--	15,100,000.00	15,100,000.00	10/06/26
24	10231415	1	IN	Chicago	IL	Actual/360	3.340%	41,750.00	15,000,000.00	0.00	N/A	10/06/26	--	15,000,000.00	0.00	10/06/26
25	10231416	1	MF	Bronx	NY	Actual/360	3.460%	43,250.00	0.00	0.00	N/A	11/01/31	--	15,000,000.00	15,000,000.00	10/01/26
26	10231417	1	OF	Bronx	NY	Actual/360	3.900%	45,500.00	0.00	0.00	N/A	08/06/31	--	14,000,000.00	14,000,000.00	10/06/26
27	10231418	1	MF	Boston	MA	Actual/360	4.056%	47,320.00	0.00	0.00	N/A	10/06/31	--	14,000,000.00	14,000,000.00	10/06/26
28	10218619	1	OF	Brooklyn	NY	Actual/360	3.880%	43,717.48	0.00	0.00	N/A	11/01/31	--	13,520,870.00	13,520,870.00	10/01/26
29	10226448	1	RT	Douglasville	GA	Actual/360	3.590%	36,359.50	21,967.54	0.00	N/A	11/01/31	--	12,153,593.58	12,131,626.04	10/01/26
30	10226830	1	SS	Peoria	AZ	Actual/360	3.080%	25,885.53	22,031.69	0.00	N/A	11/01/31	--	10,085,270.60	10,063,238.91	10/01/26
31	10231419	1	LO	Lake Charles	LA	Actual/360	4.080%	0.00	0.00	0.00	N/A	02/06/30	--	5,081,421.64	5,081,421.64	01/06/25
33	10231420	1	RT	Various	Various	Actual/360	3.271%	26,031.71	0.00	0.00	N/A	10/06/31	--	9,550,000.00	9,550,000.00	10/06/26
34	10231270	1	RT	Wilmington	DE	Actual/360	3.656%	27,403.28	16,087.52	0.00	N/A	11/06/31	--	8,994,512.88	8,978,425.36	10/06/26
35	10231421	1	LO	Altoona	IA	Actual/360	3.820%	25,923.93	17,048.96	0.00	N/A	04/01/30	--	8,143,642.10	8,126,593.14	10/01/26
36	10231422	1	MF	Charlotte	NC	Actual/360	3.635%	27,262.50	0.00	0.00	N/A	11/06/31	--	9,000,000.00	9,000,000.00	10/06/26
37	10231423	1	OF	Temecula	CA	Actual/360	3.700%	26,640.00	0.00	0.00	N/A	11/06/31	--	8,640,000.00	8,640,000.00	10/06/26
38	10231424	1	IN	Various	Various	Actual/360	3.900%	27,078.31	12,853.12	0.00	N/A	10/06/31	--	8,331,786.92	8,318,933.80	10/06/26
39	10227379	1	SS	Las Vegas	NV	Actual/360	3.290%	22,892.92	0.00	0.00	N/A	10/01/31	--	8,350,000.00	8,350,000.00	10/01/26
40	10231425	1	IN	Brownsville	TX	Actual/360	3.620%	24,133.33	0.00	0.00	N/A	11/06/31	--	8,000,000.00	8,000,000.00	10/06/26
41	10226325	1	SS	Milton	FL	Actual/360	4.420%	29,466.67	0.00	0.00	N/A	11/01/26	--	8,000,000.00	8,000,000.00	10/01/26
42	10231426	1	Various Various		NY	Actual/360	3.959%	24,743.75	0.00	0.00	N/A	10/06/31	--	7,500,000.00	7,500,000.00	10/06/26
43	10221339	1	IN	Trenton	GA	Actual/360	4.600%	28,405.00	7,410,000.00	0.00	N/A	10/01/26	--	7,410,000.00	0.00	10/01/26
44	10231427	1	OF	Midlothian	VA	Actual/360	3.693%	20,080.08	13,031.79	0.00	N/A	11/06/31	--	6,524,802.74	6,511,770.95	10/06/26
46	10231428	1	MF	Chicago	IL	Actual/360	3.835%	22,370.83	0.00	0.00	N/A	11/06/31	--	7,000,000.00	7,000,000.00	10/06/26
47	10231429	1	MF	Bronx	NY	Actual/360	3.730%	21,758.33	0.00	0.00	N/A	11/01/31	--	7,000,000.00	7,000,000.00	10/01/26
48	10231430	1	IN	Cutler Bay	FL	Actual/360	3.890%	21,719.17	0.00	0.00	N/A	11/06/31	--	6,700,000.00	6,700,000.00	10/06/26
49	10231431	1	OF	Fleming Island	FL	Actual/360	3.410%	17,618.33	0.00	0.00	N/A	10/06/31	--	6,200,000.00	6,200,000.00	10/06/26
50	10231432	1	IN	Various	Various	Actual/360	3.546%	17,951.63	0.00	0.00	N/A	11/06/31	--	6,075,000.00	6,075,000.00	10/06/26
51	10231433	1	RT	Various	FL	Actual/360	4.257%	21,285.00	0.00	0.00	11/06/28	11/06/31	--	6,000,000.00	6,000,000.00	10/06/26
52	10231434	1	IN	Winter Park	FL	Actual/360	3.869%	18,700.17	0.00	0.00	N/A	10/06/31	--	5,800,000.00	5,800,000.00	10/06/26




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 30


						Mortgage Loan Detail (Part 1)

						Interest						Original	Adjusted	Beginning	Ending	Paid
			Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Loan Group Type		City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
53	10231435	1	IN	Miami	FL	Actual/360	3.850%	18,608.33	0.00	0.00	N/A	10/06/31	--	5,800,000.00	5,800,000.00	10/06/26
54	10231436	1	MU	Corona Del Mar	CA	Actual/360	3.973%	18,209.58	0.00	0.00	N/A	11/06/31	--	5,500,000.00	5,500,000.00	10/06/26
55	10227475	1	OF	Savannah	GA	Actual/360	3.840%	17,280.00	0.00	0.00	N/A	11/01/31	--	5,400,000.00	5,400,000.00	10/01/26
56	10231437	1	IN	Paris	TN	Actual/360	3.950%	16,017.65	8,302.38	0.00	N/A	11/06/31	--	4,866,122.33	4,857,819.95	10/06/26
57	10231438	1	IN	Tacoma	WA	Actual/360	3.540%	14,472.70	0.00	0.00	N/A	10/06/28	--	4,906,000.00	4,906,000.00	10/06/26
58	10226999	1	SS	Colorado Springs	CO	Actual/360	3.240%	12,987.00	0.00	0.00	N/A	11/01/31	--	4,810,000.00	4,810,000.00	10/01/26
59	10231439	1	IN	Kansas City	MO	Actual/360	3.900%	15,437.50	415.08	0.00	N/A	09/06/31	--	4,750,000.00	4,749,584.92	10/06/26
60	10231440	1	RT	West Jordan	UT	Actual/360	4.053%	14,164.36	7,937.53	0.00	N/A	11/06/31	--	4,193,741.84	4,185,804.31	10/06/26
61	10231441	1	IN	Various	Various	Actual/360	4.220%	12,642.51	14,039.34	0.00	N/A	11/06/31	--	3,595,025.18	3,580,985.84	10/06/26
62	10225510	1	SS	Monticello	NY	Actual/360	3.350%	11,166.67	0.00	0.00	N/A	10/01/31	--	4,000,000.00	4,000,000.00	10/01/26
63	10231442	1	SS	Brea	CA	Actual/360	3.306%	9,642.50	0.00	0.00	N/A	11/06/31	--	3,500,000.00	3,500,000.00	10/06/26
64	10226987	1	MH	Various	PA	Actual/360	3.880%	9,942.50	0.00	0.00	N/A	11/01/31	--	3,075,000.00	3,075,000.00	10/01/26
65	10228287	1	RT	Warrenton	OR	Actual/360	3.950%	9,052.08	0.00	0.00	N/A	11/01/31	--	2,750,000.00	2,750,000.00	10/01/26
66	10226998	1	SS	Thornton	CO	Actual/360	3.320%	6,501.67	0.00	0.00	N/A	11/01/31	--	2,350,000.00	2,350,000.00	10/01/26
Totals								3,039,110.51	22,716,370.07	0.00				1,039,389,774.98	1,016,673,404.91
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 16 of 30


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal							Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A	1	19,381,094.78	19,616,939.06	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	1	353,953.55	13,190,582.76	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
1C	1	0.00	13,084,580.43	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	1	11,234,119.23	11,213,586.50	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
2B	1	11,234,119.23	11,213,586.50	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
2C	1	11,234,119.23	11,213,586.50	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
3	1	17,379,478.54	15,511,735.83	01/01/24	12/31/24	01/12/26	28,083,880.39	638,908.31	91,778.43	187,656.94	2,023,579.47	0.00
4	1	4,528,248.60	2,504,968.44	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
5	1	4,287,713.01	1,612,781.43	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	1	26,801,474.40	13,873,795.46	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
6B	1	26,801,474.40	13,873,795.46	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
7	1	4,094,491.08	1,951,270.30	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	1	0.00	4,106,900.43	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
8B	1	0.00	4,106,900.43	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1	3,674,096.28	1,675,386.76	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1	2,476,458.33	1,419,469.63	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1	2,596,088.68	1,319,114.84	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	2,922.11	0.00
12	1	2,733,438.14	1,485,183.25	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1	2,198,249.56	1,364,348.08	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1	2,435,813.89	2,379,600.23	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1	1,516,362.53	1,595,954.44	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	57,789.18	0.00
16	1	3,365,319.90	2,053,245.49	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1	1,201,564.43	1,163,944.41	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1	2,700,051.18	1,478,776.02	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1	2,229,082.42	1,446,319.41	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1	1,228,788.85	1,448,134.67	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1	1,041,019.92	1,037,109.81	04/01/23	03/31/24	03/11/26	6,618,083.56	201,926.08	32,389.85	1,487,987.09	1,233,122.97	0.00
22	1	1,458,692.19	741,392.64	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 17 of 30


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal							Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
23	1	1,163,133.38	628,014.52	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1	1,608,163.92	1,570,173.22	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1	1,136,449.22	1,204,619.43	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1	2,747,904.27	2,802,862.53	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1	921,597.53	949,494.71	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1	1,026,483.81	523,745.59	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1	1,320,827.34	615,988.20	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1	1,231,975.28	621,364.02	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1	(13,970.48)	(1,010,060.12)	01/01/23	09/30/23	03/11/26	3,647,449.70	0.00	0.00	0.00	0.00	0.00
33	1	822,796.10	934,486.10	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1	1,043,629.28	469,916.51	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1	935,543.89	484,755.25	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1	1,071,229.84	1,012,924.28	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1	830,901.95	867,609.47	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
39	1	677,934.06	311,908.90	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1	1,510,920.17	759,689.12	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1	661,123.38	615,728.76	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
42	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
43	1	778,717.55	359,707.66	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
44	1	951,328.89	448,272.55	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
46	1	664,261.52	329,074.59	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
47	1	499,771.54	603,117.07	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
48	1	1,046,917.33	559,702.65	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
49	1	871,563.60	683,916.97	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
50	1	846,147.80	946,303.94	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
51	1	532,382.33	555,174.14	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
52	1	700,608.89	401,543.67	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 18 of 30


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal							Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
53	1	904,741.52	465,556.59	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
54	1	764,180.79	367,965.25	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
55	1	529,775.58	339,432.51	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
56	1	549,632.97	550,664.64	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
57	1	526,142.40	267,261.43	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
58	1	423,040.85	271,258.05	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
59	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
60	1	803,598.92	349,241.19	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
61	1	707,880.00	512,969.00	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
62	1	417,820.78	473,551.88	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
63	1	810,521.81	809,156.97	07/01/25	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
64	1	390,334.31	191,448.60	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
65	1	301,752.58	144,107.50	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
66	1	183,421.86	77,139.08	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals		201,086,499.11	180,752,775.63				38,349,413.65	840,834.39	124,168.28	1,675,644.03	3,317,413.73	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 30


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
10/19/26	1	65,000,000.00	0	0.00	2	22,181,421.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.523562%	3.506561%	54
09/17/26	1	65,000,000.00	0	0.00	2	22,181,421.64	0	0.00	0	0.00	0	0.00	0	0.00	1	1,000,000.00	3.528671%	3.511718%	54
08/17/26	0	0.00	0	0.00	2	22,181,421.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.529436%	3.512488%	55
07/17/26	0	0.00	1	65,000,000.00	2	22,181,421.64	0	0.00	0	0.00	0	0.00	0	0.00	1	6,513,510.24	3.529511%	3.512564%	56
06/17/26	1	65,000,000.00	0	0.00	2	22,181,421.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.539059%	3.522089%	57
05/15/26	0	0.00	1	65,000,000.00	2	22,181,421.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.539145%	3.522175%	58
04/17/26	1	65,000,000.00	0	0.00	2	22,181,421.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.539237%	3.522268%	59
03/17/26	1	6,000,000.00	0	0.00	3	87,181,421.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.539322%	3.522353%	60
02/18/26	0	0.00	0	0.00	2	22,181,421.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.539428%	3.522460%	61
01/16/26	0	0.00	0	0.00	2	22,181,421.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.539512%	3.522544%	62
12/17/25	0	0.00	0	0.00	3	87,181,421.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.539595%	3.522628%	63
11/18/25	0	0.00	0	0.00	3	87,181,421.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.539686%	3.522719%	64
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

10231403

08/01/26

91,778.43

187,656.94

2,024,133.79

65,000,000.00

06/04/25

10231413

03/01/24

32,389.85

1,487,987.09

2,658,524.52

17,100,000.00

06/06/24

10231419

01/06/25

0.00

426,109.46

5,081,421.64

11/07/23

Totals

124,168.28

1,675,644.03

5,108,767.77

87,181,421.64

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 22 of 30


				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		8,000,000	8,000,000	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		4,906,000	4,906,000	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		35,208,015	30,126,593	5,081,422			0
49 - 60 Months		358,509,228	293,509,228	65,000,000			0
> 60 Months		610,050,162	592,950,162	17,100,000			0




Historical Delinquency Information

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

Oct-26	1,016,673,405	929,491,983	65,000,000	0		22,181,422	0
Sep-26	1,039,389,775	952,208,353	65,000,000	0		22,181,422	0
Aug-26	1,040,677,290	1,018,495,868	0	0		22,181,422	0
Jul-26	1,040,963,866	953,782,445	0	65,000,000		22,181,422	0
Jun-26	1,047,790,967	960,609,545	65,000,000	0		22,181,422	0
May-26	1,048,085,078	960,903,656	0	65,000,000		22,181,422	0
Apr-26	1,048,396,726	961,215,305	65,000,000	0		22,181,422	0
Mar-26	1,048,688,838	955,507,416	6,000,000	0		87,181,422	0
Feb-26	1,049,035,713	1,026,854,291	0	0		22,181,422	0
Jan-26	1,049,325,711	1,027,144,289	0	0		22,181,422	0
Dec-25	1,049,614,753	962,433,331	0	0		87,181,422	0
Nov-25	1,049,921,512	962,740,090	0	0		87,181,422	0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
3	10231403	OF	DC	06/04/25	2
	10/13/2026 The Loan transferred to Special Servicing on 6/4/2025 for Delinquent Payments. The Loan is secured by 2 Class A offices totaling 651K SF located in the NoMa submarket of DC. 820 NE First Street: 1990-build, 302K sf adjacent
	to Union St ation, 1100 First Street is a 2009-build, 349K sf located 2 blocks N of 820 NE First St. As of 9/30/2026 combined occupancy is approx. 50%, annualized NOI $9.89MM and DSCR 1.51x.The Court appointed Tom Dwyer of
	Transwestern as Receiver on 12/4. Receiver continues to address various other capex needs at the properties, including stair pressurization project at 1100. Leasing agents continues to respond to RFPs, however no strong leads at this time.
	Working with local brokers on estimated values of the buildings and possible exit strategies. Anticipate marketing the properties for sale before the end of the year.
21	10231413	MF	NY	06/06/24	3
	10/13/2026	The Loan transferred to SS for Delinquent Pymts on 06/06/24. The collateral consists of a 56-unit MF property with 6 commercial units across two 5-story buildings in Queen, NY. The Property was built in 1920 and reported 12 rent
	stabilized units with the remaining 44 units at market. Legal counsel has been engaged. The Property is 98% occupied and reported a YTD Ann NOI of -$2,588 as of 9/30/25. Borrower has failed to provide historical and updated property
	financials. In November 202 5, the Sponsor was indicted for an alleged fraud scheme involving COVID-19 relief funds which may have been used to purchase the Property. A motion for receivership and default judgment were filed and a ruling
	from the court is pending. The Lender is dua l tracking foreclosure/receivership action. An Article 7-A action has been filed by the tenants of the Property requesting an administrator be appointed to manage the property and resolve the
	outstanding violations. In late May 2026, the judge finally issued a decision and granted the motion for receivership, however, the judge’s decision required the Lender to “settle” the receivership order once the decision was entered on the
	docket. The required notice of settlement has been filed along with proposed receivership order with a 10 days’ notice to all parties as required by the judge. The Borrower filed for CH. 11 BK on 6/22 staying the FC/receivership case. A Ch.11
	trustee has now been appointed. Colliers has been engaged as PM by trustee.
31	10231419	LO	LA	11/07/23	6
	10/13/2026	At origination, the Property was a 110-key select service hotel built in 2016 and located in Lake Charles, LA, located along interstate 10 midway between Houston and New Orleans, just north of the Gulf of Mexico. The Loan
	transferred SS on 11-7-2023for imminent default due to structural concerns that were exacerbated by two previous hurricanes impacting the Property prior to securitization. Counsel was engaged and Lender commenced discussions with
	Borrower. Borrower litigated with and settled with the contractor's and subcontractors' insurance as a result of the construction defects. Borrower remitted settlement proceeds to Lender. Borrower engaged a demolition expert who demolished
	the hotel and cleared the site. The Borrower marketed the land for sale however the original purchase contract, plus a second purchase contract fell through. Borrower reinvigorated the sale process and Borrower's brokers found a new buyer.
	The Borrower has executed a new contract.
1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care		MU - Mixed Use			WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family		SS - Self Storage			LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail		SF - Single Family Rental			98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial		OF - Office			MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities		CH - Cooperative Housing			ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 25 of 30


			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)
3	0.00	0.00	13,541.67	0.00	0.00	70,209.70	0.00	0.00	518.56	0.00	0.00	0.00
21	0.00	0.00	3,562.50	0.00	0.00	20,535.36	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(16.77)	0.00	0.00	0.00
31	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	17,276.83	0.00	0.00	0.00	0.00
43	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(124.63)	0.00	0.00	0.00
Total	0.00	0.00	20,604.17	0.00	0.00	90,745.06	0.00	17,276.83	377.16	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		129,003.22




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


	Additional Information

Total Available Distribution Amount (1)	25,629,067.84
Non-Retained Certificate Available Funds	24,706,421.37
Retained Certificate Available Funds	922,646.45
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




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


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				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 26 of 30


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 27 of 30


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 28 of 30


			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
3	10231403	65,000,000.00	65,000,000.00	131,800,000.00	07/31/25	14,070,579.83	2.18000	12/31/24	10/01/31	I/O
21	10231413	17,100,000.00	17,100,000.00	15,100,000.00	10/15/25	1,018,759.81	1.57000	03/31/24	11/01/31	300
31	10231419	5,081,421.64	5,081,421.64	2,380,000.00	01/06/26	(1,010,060.12)	(2.15000)	09/30/23	02/06/30	279
Totals		87,181,421.64	87,181,421.64	149,280,000.00		14,079,279.52




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


	Supplemental Notes
	None




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