dma21b26_ex991-202301.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	01/18/23	Benchmark 2021-B26 Mortgage Trust
Determination Date:	01/11/23
Next Distribution Date:	02/17/23
Record Date:	12/30/22	Commercial Mortgage Pass-Through Certificates
		Series 2021-B26


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	4		Lainie Kaye	cmbs.requests@db.com
Certificate Interest Reconciliation Detail	5		60 Wall Street \| New York, NY 10005 \| United States
		Master Servicer	KeyBank National Association
Additional Information	6
			Michael Tilden	michael_a_tilden@keybank.com
Bond / Collateral Reconciliation - Cash Flows	7
			11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Bond / Collateral Reconciliation - Balances	8	General Special Servicer	KeyBank National Association
Current Mortgage Loan and Property Stratification	9-13		Alan Williams	keybank_notices@keybank.com
Mortgage Loan Detail (Part 1)	14-15		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Mortgage Loan Detail (Part 2)	16-17	Special Servicer	Situs Asset Management LLC
Principal Prepayment Detail	18		Stacey Ciarlanti	SSNotices@situsamc.com
Historical Detail	19		2 Embarcadero Center, 8th Floor \| San Francisco, CA 94111 \| United States
Delinquency Loan Detail	20	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	21		BMARK 2021-B26 - Surveillance Manager	cmbs.notices@parkbridgefinancial.com
Specially Serviced Loan Detail - Part 1	22		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 2	23	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	24		Corporate Trust Services (CMBS)	cts.cmbs.bond.admin@wellsfargo.com;
Historical Liquidated Loan Detail	25			trustadministrationgroup@wellsfargo.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	26
		Trust Directing Holder	ECMBS LLC
Interest Shortfall Detail - Collateral Level	27
			-
Supplemental Notes	28

		Loan-Specific Directing	Prima Mortgage Investment Trust, LLC c/o Prima Capital Advisors
		Holder	LLC
			-

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 28


				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	08163EAY1	0.747000%	3,919,000.00	3,458,504.61	52,032.39	2,152.92	0.00	0.00	54,185.31	3,406,472.22	30.02%	30.00%
A-2	08163EAZ8	1.957000%	41,799,000.00	41,799,000.00	0.00	68,167.20	0.00	0.00	68,167.20	41,799,000.00	30.02%	30.00%
A-SB	08163EBB0	2.256000%	5,941,000.00	5,941,000.00	0.00	11,169.08	0.00	0.00	11,169.08	5,941,000.00	30.02%	30.00%
A-3	08163EBA2	2.391000%	145,456,000.00	145,456,000.00	0.00	289,821.08	0.00	0.00	289,821.08	145,456,000.00	30.02%	30.00%
A-4	08163EBC8	2.295000%	143,600,000.00	143,600,000.00	0.00	274,635.00	0.00	0.00	274,635.00	143,600,000.00	30.02%	30.00%
A-5	08163EBD6	2.613000%	313,195,000.00	313,195,000.00	0.00	681,982.11	0.00	0.00	681,982.11	313,195,000.00	30.02%	30.00%
A-M	08163EBF1	2.825000%	84,074,000.00	84,074,000.00	0.00	197,924.21	0.00	0.00	197,924.21	84,074,000.00	21.01%	21.00%
B	08163EBG9	2.576095%	39,702,000.00	39,702,000.00	0.00	85,230.12	0.00	0.00	85,230.12	39,702,000.00	16.76%	16.75%
C	08163EBH7	2.874845%	42,037,000.00	42,037,000.00	0.00	100,708.23	0.00	0.00	100,708.23	42,037,000.00	12.26%	12.25%
D	08163EAH8	2.000000%	29,193,000.00	29,193,000.00	0.00	48,655.00	0.00	0.00	48,655.00	29,193,000.00	9.13%	9.13%
E	08163EBL8	2.000000%	23,353,000.00	23,353,000.00	0.00	38,921.67	0.00	0.00	38,921.67	23,353,000.00	6.63%	6.63%
F	08163EAL9	1.868595%	19,851,000.00	19,851,000.00	0.00	30,911.24	0.00	0.00	30,911.24	19,851,000.00	4.50%	4.50%
G	08163EAN5	1.868595%	9,342,000.00	9,342,000.00	0.00	14,547.02	0.00	0.00	14,547.02	9,342,000.00	3.50%	3.50%
H	08163EBM6	1.868595%	9,342,000.00	9,342,000.00	0.00	14,547.02	0.00	0.00	14,547.02	9,342,000.00	2.50%	2.50%
J*	08163EAQ8	1.868595%	23,353,961.00	23,353,961.00	0.00	36,365.92	0.00	0.00	36,365.92	23,353,961.00	0.00%	0.00%
VRR Interest	08163EAV7	3.368595%	49,166,209.00	49,141,972.40	2,738.55	137,949.52	0.00	0.00	140,688.07	49,139,233.85	0.00%	0.00%
S	08163EAS4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	08163EAU9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			983,324,170.00	982,839,438.01	54,770.94	2,033,687.34	0.00	0.00	2,088,458.28	982,784,667.07


X-A	08163EBE4	0.885933%	737,984,000.00	737,523,504.61	0.00	544,496.99	0.00	0.00	544,496.99	737,471,472.22
X-B	08163EBJ3	0.638858%	81,739,000.00	81,739,000.00	0.00	43,516.34	0.00	0.00	43,516.34	81,739,000.00
X-D	08163EAX3	1.368595%	52,546,000.00	52,546,000.00	0.00	59,928.51	0.00	0.00	59,928.51	52,546,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 28


				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-F	08163EAB1	1.500000%	19,851,000.00	19,851,000.00	0.00	24,813.75	0.00	0.00	24,813.75	19,851,000.00
X-G	08163EAD7	1.500000%	9,342,000.00	9,342,000.00	0.00	11,677.50	0.00	0.00	11,677.50	9,342,000.00
X-H	08163EAF2	1.500000%	32,695,961.00	32,695,961.00	0.00	40,869.95	0.00	0.00	40,869.95	32,695,961.00
Notional SubTotal			934,157,961.00	933,697,465.61	0.00	725,303.04	0.00	0.00	725,303.04	933,645,433.22

Deal Distribution Total					54,770.94	2,758,990.38	0.00	0.00	2,813,761.32

*	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 28


				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	08163EAY1	882.49671090	13.27695586	0.54935443	0.00000000	0.00000000	0.00000000	0.00000000	13.82631028	869.21975504
A-2	08163EAZ8	1,000.00000000	0.00000000	1.63083327	0.00000000	0.00000000	0.00000000	0.00000000	1.63083327	1,000.00000000
A-SB	08163EBB0	1,000.00000000	0.00000000	1.88000000	0.00000000	0.00000000	0.00000000	0.00000000	1.88000000	1,000.00000000
A-3	08163EBA2	1,000.00000000	0.00000000	1.99250000	0.00000000	0.00000000	0.00000000	0.00000000	1.99250000	1,000.00000000
A-4	08163EBC8	1,000.00000000	0.00000000	1.91250000	0.00000000	0.00000000	0.00000000	0.00000000	1.91250000	1,000.00000000
A-5	08163EBD6	1,000.00000000	0.00000000	2.17749999	0.00000000	0.00000000	0.00000000	0.00000000	2.17749999	1,000.00000000
A-M	08163EBF1	1,000.00000000	0.00000000	2.35416669	0.00000000	0.00000000	0.00000000	0.00000000	2.35416669	1,000.00000000
B	08163EBG9	1,000.00000000	0.00000000	2.14674626	0.00000000	0.00000000	0.00000000	0.00000000	2.14674626	1,000.00000000
C	08163EBH7	1,000.00000000	0.00000000	2.39570450	0.00000000	0.00000000	0.00000000	0.00000000	2.39570450	1,000.00000000
D	08163EAH8	1,000.00000000	0.00000000	1.66666667	0.00000000	0.00000000	0.00000000	0.00000000	1.66666667	1,000.00000000
E	08163EBL8	1,000.00000000	0.00000000	1.66666681	0.00000000	0.00000000	0.00000000	0.00000000	1.66666681	1,000.00000000
F	08163EAL9	1,000.00000000	0.00000000	1.55716286	0.00000000	0.00000000	0.00000000	0.00000000	1.55716286	1,000.00000000
G	08163EAN5	1,000.00000000	0.00000000	1.55716335	0.00000000	0.00000000	0.00000000	0.00000000	1.55716335	1,000.00000000
H	08163EBM6	1,000.00000000	0.00000000	1.55716335	0.00000000	0.00000000	0.00000000	0.00000000	1.55716335	1,000.00000000
J	08163EAQ8	1,000.00000000	0.00000000	1.55716283	0.00000000	0.00000000	0.00000000	0.00000000	1.55716283	1,000.00000000
VRR Interest	08163EAV7	999.50704761	0.05569984	2.80577907	0.00000000	0.00000000	0.00000000	0.00000000	2.86147891	999.45134777
S	08163EAS4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	08163EAU9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	08163EBE4	999.37600898	0.00000000	0.73781680	0.00000000	0.00000000	0.00000000	0.00000000	0.73781680	999.30550286
X-B	08163EBJ3	1,000.00000000	0.00000000	0.53238160	0.00000000	0.00000000	0.00000000	0.00000000	0.53238160	1,000.00000000
X-D	08163EAX3	1,000.00000000	0.00000000	1.14049614	0.00000000	0.00000000	0.00000000	0.00000000	1.14049614	1,000.00000000
X-F	08163EAB1	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-G	08163EAD7	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-H	08163EAF2	1,000.00000000	0.00000000	1.24999996	0.00000000	0.00000000	0.00000000	0.00000000	1.24999996	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 28


				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	12/01/22 - 12/30/22	30	0.00	2,152.92	0.00	2,152.92	0.00	0.00	0.00	2,152.92	0.00
A-2	12/01/22 - 12/30/22	30	0.00	68,167.20	0.00	68,167.20	0.00	0.00	0.00	68,167.20	0.00
A-SB	12/01/22 - 12/30/22	30	0.00	11,169.08	0.00	11,169.08	0.00	0.00	0.00	11,169.08	0.00
A-3	12/01/22 - 12/30/22	30	0.00	289,821.08	0.00	289,821.08	0.00	0.00	0.00	289,821.08	0.00
A-4	12/01/22 - 12/30/22	30	0.00	274,635.00	0.00	274,635.00	0.00	0.00	0.00	274,635.00	0.00
A-5	12/01/22 - 12/30/22	30	0.00	681,982.11	0.00	681,982.11	0.00	0.00	0.00	681,982.11	0.00
X-A	12/01/22 - 12/30/22	30	0.00	544,496.99	0.00	544,496.99	0.00	0.00	0.00	544,496.99	0.00
X-B	12/01/22 - 12/30/22	30	0.00	43,516.34	0.00	43,516.34	0.00	0.00	0.00	43,516.34	0.00
X-D	12/01/22 - 12/30/22	30	0.00	59,928.51	0.00	59,928.51	0.00	0.00	0.00	59,928.51	0.00
X-F	12/01/22 - 12/30/22	30	0.00	24,813.75	0.00	24,813.75	0.00	0.00	0.00	24,813.75	0.00
X-G	12/01/22 - 12/30/22	30	0.00	11,677.50	0.00	11,677.50	0.00	0.00	0.00	11,677.50	0.00
X-H	12/01/22 - 12/30/22	30	0.00	40,869.95	0.00	40,869.95	0.00	0.00	0.00	40,869.95	0.00
A-M	12/01/22 - 12/30/22	30	0.00	197,924.21	0.00	197,924.21	0.00	0.00	0.00	197,924.21	0.00
B	12/01/22 - 12/30/22	30	0.00	85,230.12	0.00	85,230.12	0.00	0.00	0.00	85,230.12	0.00
C	12/01/22 - 12/30/22	30	0.00	100,708.23	0.00	100,708.23	0.00	0.00	0.00	100,708.23	0.00
D	12/01/22 - 12/30/22	30	0.00	48,655.00	0.00	48,655.00	0.00	0.00	0.00	48,655.00	0.00
E	12/01/22 - 12/30/22	30	0.00	38,921.67	0.00	38,921.67	0.00	0.00	0.00	38,921.67	0.00
F	12/01/22 - 12/30/22	30	0.00	30,911.24	0.00	30,911.24	0.00	0.00	0.00	30,911.24	0.00
G	12/01/22 - 12/30/22	30	0.00	14,547.02	0.00	14,547.02	0.00	0.00	0.00	14,547.02	0.00
H	12/01/22 - 12/30/22	30	0.00	14,547.02	0.00	14,547.02	0.00	0.00	0.00	14,547.02	0.00
J	12/01/22 - 12/30/22	30	0.00	36,365.92	0.00	36,365.92	0.00	0.00	0.00	36,365.92	0.00
VRR Interest	12/01/22 - 12/30/22	30	0.00	137,949.52	0.00	137,949.52	0.00	0.00	0.00	137,949.52	0.00
Totals			0.00	2,758,990.38	0.00	2,758,990.38	0.00	0.00	0.00	2,758,990.38	0.00




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 28


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,866,210.66	Master Servicing Fee	6,926.00
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,415.21
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	423.17
ARD Interest	0.00	Operating Advisor Fee	1,489.55
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,866,210.66	Total Fees	15,253.93

Principal		Expenses/Reimbursements
Scheduled Principal	54,770.94	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
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
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	54,770.94	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	91,966.35
		Gain on Sale Proceeds Reserve Account Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,758,990.38
Borrower Option Extension Fees	0.00	Principal Distribution	54,770.94
Gain on Sale Proceeds	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,813,761.32
Total Funds Collected	2,920,981.60	Total Funds Distributed	2,920,981.60
© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		982,839,438.89	982,839,438.89	Beginning Certificate Balance	982,839,438.01
(-) Scheduled Principal Collections		54,770.94	54,770.94	(-) Principal Distributions	54,770.94
(-) 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		982,784,667.95	982,784,667.95	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		982,839,438.89	982,839,438.89	Ending Certificate Balance	982,784,667.07
Ending Actual Collateral Balance		982,784,667.95	982,784,667.95



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.88)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.88)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.37%
				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 28


				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
	7,499,999 or less	8	45,067,818.95	4.59%	100	3.9105	2.361125	1.49 or less	6	107,839,418.95	10.97%	91	3.1433	1.347314
7,500,000 to 14,999,999		11	134,855,000.00	13.72%	99	3.6715	2.232970	1.50 to 1.74	3	48,400,000.00	4.92%	72	4.1397	1.573636
15,000,000 to 24,999,999		10	199,249,520.00	20.27%	83	3.3888	2.442341	1.75 to 2.49	17	563,981,829.00	57.39%	85	3.2962	2.242376
25,000,000 to 49,999,999		10	355,612,329.00	36.18%	93	3.4822	2.589470	2.50 to 3.49	13	203,983,420.00	20.76%	100	3.5827	2.866896
	50,000,000 or greater	3	248,000,000.00	25.23%	81	2.9976	2.168629	3.50 and greater	3	58,580,000.00	5.96%	95	3.3996	4.812639
	Totals	42	982,784,667.95	100.00%	89	3.3866	2.394055	Totals	42	982,784,667.95	100.00%	89	3.3866	2.394055
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 28


			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	4	7,568,395.03	0.77%	69	3.3363	2.393052	Totals	127	982,784,667.95	100.00%	89	3.3866	2.394055
Arizona	1	6,597,150.00	0.67%	100	3.8800	2.670000
									Property Type³
Arkansas	3	2,172,212.40	0.22%	64	3.3300	2.400000
California	6	180,800,278.00	18.40%	95	3.3029	2.037051		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Connecticut	1	25,000,000.00	2.54%	100	3.3300	2.360000		Properties	Balance	Agg. Bal.			DSCR¹
Florida	6	69,138,406.82	7.03%	100	3.5493	2.447262	Industrial	47	260,380,730.04	26.49%	82	3.2466	2.267948
Georgia	24	60,770,164.95	6.18%	84	3.1571	2.775691	Lodging	1	20,000,000.00	2.04%	86	3.1390	4.770000
Illinois	1	3,214,011.17	0.33%	100	3.3750	2.350000	Mixed Use	1	16,000,000.00	1.63%	100	3.3910	2.920000
Kentucky	11	13,378,853.62	1.36%	64	3.3300	2.400000	Multi-Family	12	86,500,000.00	8.80%	85	3.8864	1.770416
Louisiana	2	3,142,894.82	0.32%	100	3.3750	2.350000	Office	18	412,893,231.15	42.01%	91	3.2920	2.171643
Michigan	1	10,694,051.00	1.09%	64	3.7720	2.160000	Other	1	13,200,000.00	1.34%	99	4.2300	1.650000
Mississippi	3	2,443,738.94	0.25%	64	3.3300	2.400000	Retail	38	112,502,306.80	11.45%	93	3.4336	3.214890
New Mexico	2	7,000,000.00	0.71%	100	3.8000	2.750000	Self Storage	9	61,308,400.00	6.24%	100	3.7250	3.122090
New York	19	244,050,000.00	24.83%	89	3.6796	2.389789	Totals	127	982,784,667.95	100.00%	89	3.3866	2.394055
North Carolina	1	6,800,000.00	0.69%	100	3.6600	3.250000
Ohio	4	14,891,136.72	1.52%	70	3.6279	2.233640
Oklahoma	1	2,369,905.00	0.24%	100	3.3750	2.350000
Oregon	1	10,000,000.00	1.02%	100	3.5600	2.580000
Pennsylvania	6	57,250,162.69	5.83%	93	3.6921	2.604488
South Carolina	1	1,029,558.73	0.10%	100	3.3750	2.350000
Tennessee	12	55,437,377.78	5.64%	83	3.1064	3.398117
Texas	5	14,097,179.07	1.43%	100	3.8112	1.970648
Virginia	10	86,470,000.66	8.80%	79	2.9739	2.282792
Washington	1	93,000,000.00	9.46%	87	3.0048	2.240000
West Virginia	1	5,469,190.59	0.56%	63	2.4838	2.300000

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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 28


				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
	3.4990% or less	16	504,626,119.00	51.35%	86	3.0437	2.447238	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% to 4.2499%	25	472,319,130.00	48.06%	92	3.7411	2.349400	13 months to 24 months	41	962,784,667.95	97.96%	89	3.3918	2.344699
	4.2500% or greater	1	5,839,418.95	0.59%	100	4.3530	1.410000	25 months to 36 months	1	20,000,000.00	2.04%	86	3.1390	4.770000
	Totals	42	982,784,667.95	100.00%	89	3.3866	2.394055	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	42	982,784,667.95	100.00%	89	3.3866	2.394055
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 28


				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
	82 months or less	5	200,510,545.12	20.40%	58	3.1126	2.226675	Interest Only	35	887,715,770.88	90.33%	89	3.3513	2.384822
83 months to 105 months		37	782,274,122.83	79.60%	97	3.4568	2.436957	332 months or less	0	0.00	0.00%	0	0.0000	0.000000
	106 months or more	0	0.00	0.00%	0	0.0000	0.000000	333 months or more	7	95,068,897.07	9.67%	89	3.7160	2.480270
	Totals	42	982,784,667.95	100.00%	89	3.3866	2.394055	Totals	42	982,784,667.95	100.00%	89	3.3866	2.394055
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 28

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

12 months or less

982,784,667.95

100.00%

3.3866

2.394055

None

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

982,784,667.95

100.00%

3.3866

2.394055

(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.

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Page 13 of 28


						Mortgage Loan Detail (Part 1)

			Prop									Original Adjusted		Beginning	Ending	Paid
			Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	Loan Group	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
2	10225378	1	IN	Various	Various	Actual/360	2.484%	203,188.64	0.00	0.00	N/A	04/09/28	--	95,000,000.00	95,000,000.00	01/09/23
3	10225379	1	OF	Seattle	WA	Actual/360	3.005%	240,637.04	0.00	0.00	04/06/30	05/06/33	--	93,000,000.00	93,000,000.00	01/06/22
4	10225380	1	IN	Hopewell Junction	NY	Actual/360	3.800%	196,333.33	0.00	0.00	N/A	05/06/31	--	60,000,000.00	60,000,000.00	01/06/23
5	10225381	1	Various Various		Various	Actual/360	3.375%	123,384.96	0.00	0.00	N/A	05/01/31	--	42,455,040.88	42,455,040.88	01/01/23
6	10225382	1	IN	Various	Various	Actual/360	3.530%	128,722.34	0.00	0.00	N/A	05/06/31	--	42,346,743.00	42,346,743.00	01/06/23
7	10225383	1	SS	Various	Various	Actual/360	3.660%	129,218.33	0.00	0.00	N/A	05/06/31	--	41,000,000.00	41,000,000.00	01/06/23
8	10225384	1	OF	Sacramento	CA	Actual/360	3.820%	128,617.28	0.00	0.00	N/A	05/06/31	--	39,100,000.00	39,100,000.00	01/06/23
9	10225385	1	OF	Falls Church	VA	Actual/360	3.623%	116,056.77	0.00	0.00	N/A	05/06/31	--	37,200,000.00	37,200,000.00	01/06/23
10	10224615	1	IN	Various	Various	Actual/360	3.772%	103,580.53	0.00	0.00	N/A	05/06/28	--	31,889,467.00	31,889,467.00	01/06/23
A-1-C3	10224322	1	OF	Burlingame	CA	Actual/360	3.017%	103,912.00	0.00	0.00	07/06/30	01/06/33	--	40,000,000.00	40,000,000.00	01/06/23
11	10225386	1	Various Various		Various	Actual/360	3.330%	85,072.67	46,810.05	0.00	N/A	05/06/28	--	29,667,888.17	29,621,078.12	01/06/23
12	10225387	1	RT	Nanuet	NY	Actual/360	3.278%	76,213.50	0.00	0.00	N/A	05/01/31	--	27,000,000.00	27,000,000.00	01/01/23
13	10225388	1	OF	New Haven	CT	Actual/360	3.330%	71,687.50	0.00	0.00	N/A	05/01/31	--	25,000,000.00	25,000,000.00	01/01/23
14	10225389	1	OF	Yonkers	NY	Actual/360	3.500%	72,484.03	0.00	0.00	N/A	05/06/31	--	24,050,000.00	24,050,000.00	01/06/23
15	10225390	1	OF	Brooklyn	NY	Actual/360	3.510%	66,495.00	0.00	0.00	N/A	05/06/26	--	22,000,000.00	22,000,000.00	01/06/23
16	10225391	1	MF	New York	NY	Actual/360	4.182%	79,225.67	0.00	0.00	N/A	05/01/26	--	22,000,000.00	22,000,000.00	01/01/23
17	10225392	1	LO	Nashville	TN	Actual/360	3.139%	54,060.56	0.00	0.00	N/A	03/06/30	--	20,000,000.00	20,000,000.00	01/06/23
18	10225393	1	OF	Palm Beach Gardens	FL	Actual/360	3.126%	48,453.00	0.00	0.00	N/A	06/01/31	--	18,000,000.00	18,000,000.00	01/01/23
19	10225394	1	MU	Carlsbad	CA	Actual/360	3.391%	46,720.44	0.00	0.00	N/A	05/01/31	--	16,000,000.00	16,000,000.00	01/01/23
20	10225395	1	OF	San Diego	CA	Actual/360	3.432%	46,620.38	0.00	0.00	N/A	06/01/31	--	15,775,000.00	15,775,000.00	01/01/23
A-2-C2	10224327	1				Actual/360	3.017%	62,347.20	0.00	0.00	07/06/30	01/06/33	--	24,000,000.00	24,000,000.00	01/06/23
21	10224698	1	IN	Various	Various	Actual/360	3.605%	47,882.42	0.00	0.00	N/A	05/06/31	--	15,424,520.00	15,424,520.00	01/06/23
22	10225396	1	RT	Miami	FL	Actual/360	3.478%	42,752.83	0.00	0.00	N/A	05/06/31	--	14,275,000.00	14,275,000.00	01/06/23
23	10225397	1	MF	Brooklyn	NY	Actual/360	3.600%	43,710.00	0.00	0.00	N/A	05/06/31	--	14,100,000.00	14,100,000.00	01/06/23
24	10225398	1	MF	Sunnyside	NY	Actual/360	3.700%	43,012.50	0.00	0.00	N/A	05/06/31	--	13,500,000.00	13,500,000.00	01/06/23
25	10225399	1	MF	Various	NY	Actual/360	3.979%	45,227.97	0.00	0.00	N/A	05/06/31	--	13,200,000.00	13,200,000.00	01/06/23
26	10225400	1	98	Kissimmee	FL	Actual/360	4.230%	48,081.00	0.00	0.00	N/A	04/06/31	--	13,200,000.00	13,200,000.00	01/06/23
27	10225401	1	OF	Brooklyn	NY	Actual/360	3.210%	34,552.08	0.00	0.00	N/A	03/06/31	--	12,500,000.00	12,500,000.00	01/06/23




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 28


							Mortgage Loan Detail (Part 1)

			Prop										Original Adjusted		Beginning	Ending	Paid
			Type				Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	Loan Group	(1)	City		State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
28	10225402	1	OF	New York		NY	Actual/360	3.650%	37,716.67	0.00	0.00	N/A	05/06/31	--	12,000,000.00	12,000,000.00	01/06/23
29	10224474	1	RT	Philadelphia		PA	Actual/360	4.133%	41,212.90	0.00	0.00	05/06/31	07/31/33	--	11,580,000.00	11,580,000.00	01/06/23
30	10225403	1	MF	Sunnyside		NY	Actual/360	3.700%	33,454.17	0.00	0.00	N/A	05/06/31	--	10,500,000.00	10,500,000.00	01/06/23
A-3-C2	10224333	1					Actual/360	3.017%	57,151.60	0.00	0.00	07/06/30	01/06/33	--	22,000,000.00	22,000,000.00	01/06/23
31	10225404	1	IN	Bend		OR	Actual/360	3.560%	30,655.56	0.00	0.00	N/A	05/06/31	--	10,000,000.00	10,000,000.00	01/06/23
32	10225405	1	MF	Amherst		NY	Actual/360	3.909%	24,235.80	0.00	0.00	N/A	05/06/31	--	7,200,000.00	7,200,000.00	01/06/23
33	10225406	1	SS	Various		NM	Actual/360	3.800%	22,905.56	0.00	0.00	N/A	05/06/31	--	7,000,000.00	7,000,000.00	01/06/23
34	10225407	1	SS	Lake Havasu City		AZ	Actual/360	3.880%	22,041.81	0.00	0.00	N/A	05/06/31	--	6,597,150.00	6,597,150.00	01/06/23
35	10225408	1	MF	Brooklyn		NY	Actual/360	3.990%	20,615.00	0.00	0.00	N/A	05/06/31	--	6,000,000.00	6,000,000.00	01/06/23
36	10225409	1	OF	Sugar Land		TX	Actual/360	4.353%	21,918.42	7,960.89	0.00	N/A	05/06/31	--	5,847,379.84	5,839,418.95	01/06/23
37	10225410	1	IN	Lebanon		TN	Actual/360	3.570%	17,584.23	0.00	0.00	N/A	05/06/31	--	5,720,000.00	5,720,000.00	01/06/23
38	10225411	1	SS	Saint Marys		GA	Actual/360	3.900%	16,344.17	0.00	0.00	N/A	04/06/31	--	4,866,750.00	4,866,750.00	01/06/23
39	10225412	1	SS	Bethlehem		PA	Actual/360	3.870%	6,146.80	0.00	0.00	N/A	05/06/31	--	1,844,500.00	1,844,500.00	01/06/23
A-3-C4	10224335	1					Actual/360	3.017%	25,978.00	0.00	0.00	07/06/30	01/06/33	--	10,000,000.00	10,000,000.00	01/06/23
Totals									2,866,210.66	54,770.94	0.00				982,839,438.89	982,784,667.95
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 15 of 28


					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
2	1	0.00	23,019,332.20	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
3	1	24,695,894.00	13,442,681.00	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
4	1	6,719,228.70	3,385,324.78	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
5	1	0.00	2,596,602.01	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
6	1	0.00	2,898,571.78	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
7	1	0.00	3,826,330.90	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1	0.00	3,323,626.87	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1	5,816,752.81	1,783,895.26	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
A-1-C3	1	(966,156.94)	20,573,284.95	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1	0.00	2,044,462.66	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1	0.00	2,359,838.77	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1	4,325,611.21	2,555,922.12	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1	2,194,290.96	1,711,145.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1	0.00	1,668,845.03	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1	0.00	516,829.38	07/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1	1,591,590.00	1,432,767.85	07/01/21	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1	17,113,929.00	24,303,705.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1	1,857,063.00	845,891.00	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1	1,567,393.00	1,259,066.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1	1,122,808.00	1,252,896.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
A-2-C2	1	(966,156.94)	12,951,169.08	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1	1,307,599.02	838,718.21	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1	1,598,986.43	952,072.85	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1	1,133,944.48	849,749.92	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1	1,041,916.56	838,992.60	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1	0.00	213,930.27	07/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1	0.00	698,461.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1	9,363,916.31	4,641,936.27	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 28


					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
28	1	1,165,178.69	316,252.60	07/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1	0.00	1,786,800.00	07/01/21	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
A-3-C2	1	0.00	12,951,169.08	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1	739,387.74	551,028.35	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1	1,009,142.78	742,950.33	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1	600,244.66	462,022.40	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1	0.00	569,251.23	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1	0.00	706,096.60	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1	473,318.99	111,642.07	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1	539,115.32	263,312.27	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1	714,572.50	579,584.60	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1	410,183.31	674,448.25	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1	128,796.44	175,399.23	10/01/21	09/30/22	--	0.00	0.00	0.00	0.00	1,143.39	0.00
A-3-C4	1	0.00	12,951,169.08	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals		85,298,550.03	169,627,174.85				0.00	0.00	0.00	0.00	1,143.39	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 28


								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
01/18/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386614%	3.368590%	89
12/16/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386619%	3.368595%	90
11/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386625%	3.368601%	91
10/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386630%	3.368607%	92
09/16/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386635%	3.368613%	93
08/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386640%	3.368618%	94
07/15/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386643%	3.368621%	95
06/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386648%	3.368627%	96
05/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386656%	3.368635%	97
04/15/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386664%	3.368643%	98
03/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386672%	3.368651%	99
02/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386681%	3.368660%	100
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 28

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

No delinquent loans this period

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 20 of 28


				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		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		44,000,000	44,000,000		0		0
49 - 60 Months		0	0		0		0
> 60 Months		938,784,668	938,784,668		0		0




Historical Delinquency Information

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

Jan-23	982,784,668	982,784,668	0	0	0		0
Dec-22	982,839,439	982,839,439	0	0	0		0
Nov-22	982,897,493	982,897,493	0	0	0		0
Oct-22	982,951,927	982,951,927	0	0	0		0
Sep-22	983,009,655	983,009,655	0	0	0		0
Aug-22	983,063,754	983,063,754	0	0	0		0
Jul-22	983,163,676	983,163,676	0	0	0		0
Jun-22	983,220,798	983,220,798	0	0	0		0
May-22	983,228,545	983,228,545	0	0	0		0
Apr-22	983,236,976	983,236,976	0	0	0		0
Mar-22	983,244,663	983,244,663	0	0	0		0
Feb-22	983,254,464	983,254,464	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 21 of 28


	Additional Information
		Gain-on-Sale Proceeds Reserve Account Summary
Total Available Distribution Amount (1)	2,813,761.32	Beginning Reserve Account Balance	0.00
Non-VRR Aggregate Available Funds	2,673,073.24	Deposit Amount	0.00
VRR Aggregate Available Funds	140,688.07	Withdrawal Amount	0.00
		Ending Reserve Account Balance	0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 28


			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 18 of 28


			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
				No specially serviced loans this period




© 2021 Computershare. All rights reserved. Confidential.										Page 22 of 28


				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 24 of 28


			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 25 of 28


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
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 23 of 28


			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 26 of 28