Distribution Date:	06/16/23	Morgan Stanley Bank of America Merrill Lynch Trust 2013-C12
Determination Date:	06/12/23
Next Distribution Date:	07/17/23
Record Date:	05/31/23	Commercial Mortgage Pass-Through Certificates
		Series 2013-C12

Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway | New York, NY 10036 | United States
		Master Servicer	Wells Fargo Bank, N.A.
Exchangeable Certificate Detail	5
			Investor Relations		REAM_InvestorRelations@WellsFargo.com
Additional Information	6
			1901 Harrison Street | Oakland, CA 94612 | United States
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	CWCapital Asset Management LLC
Bond / Collateral Reconciliation - Balances	8		Brian Hanson	(202) 715-9500
Current Mortgage Loan and Property Stratification	9-13		900 19th Street, NW, 8th Floor | Washington, DC 20006 | United States
Mortgage Loan Detail (Part 1)	14-15	Trust Advisor	BellOak, LLC
Mortgage Loan Detail (Part 2)	16-17		Attention: Reporting		Reporting@belloakadvisors.com
Principal Prepayment Detail	18		200 N. Pacific Coast Highway, Suite 1400 | El Segundo, CA 90245 | United States
Historical Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	20		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	21				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road | Columbia, MD 21045 | United States
Specially Serviced Loan Detail - Part 1	22
		Trustee	U.S. Bank National Association
Specially Serviced Loan Detail - Part 2	23-24		General Contact	(312) 332-7457
Modified Loan Detail	25		190 South LaSalle Street, 7th Floor | Chicago, IL 60603 | United States
Historical Liquidated Loan Detail	26
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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 special notices. In addition, certificateholders 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 29

				Certificate Distribution Detail
											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class (3)	CUSIP	Rate (2)	Original Balance                             Beginning Balance		Distribution	Distribution	Penalties	Realized Losses            Total Distribution            Ending Balance			Support¹        Support¹
A-1	61762XAQ0	1.313000%	80,300,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61762XAR8	3.001000%	161,200,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	61762XAS6	3.824000%	107,200,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	61762XAT4	3.973000%	260,000,000.00	7,543,040.83	7,543,040.83	24,973.75	0.00	0.00	7,568,014.58	0.00	0.00%	30.00%
A-4	61762XAU1	4.259000%	284,721,000.00	284,721,000.00	85,100,546.69	1,010,522.28	0.00	0.00	86,111,068.97	199,620,453.31	65.73%	30.00%
A-S	61762XAW7	4.482000%	105,297,000.00	105,297,000.00	0.00	393,284.30	0.00	0.00	393,284.30	105,297,000.00	47.66%	21.75%
B	61762XAX5	5.102216%	74,983,000.00	74,983,000.00	0.00	318,816.24	0.00	0.00	318,816.24	74,983,000.00	34.78%	15.88%
C	61762XAZ0	5.102216%	52,648,000.00	52,648,000.00	0.00	223,851.24	0.00	0.00	223,851.24	52,648,000.00	25.74%	11.75%
D	61762XAC1	5.102216%	52,648,000.00	52,648,000.00	0.00	223,851.24	0.00	0.00	223,851.24	52,648,000.00	16.71%	7.63%
E	61762XAE7	5.102216%	19,145,000.00	19,145,000.00	0.00	81,401.61	0.00	0.00	81,401.61	19,145,000.00	13.42%	6.13%
F	61762XAG2	3.709000%	20,740,000.00	20,740,000.00	0.00	64,103.88	0.00	0.00	64,103.88	20,740,000.00	9.86%	4.50%
G	61762XAJ6	3.709000%	14,359,000.00	14,359,000.00	0.00	44,381.28	0.00	0.00	44,381.28	14,359,000.00	7.39%	3.38%
H	61762XAL1	3.709000%	43,075,957.00	43,075,957.00	0.00	23,061.62	0.00	0.00	23,061.62	43,075,957.00	0.00%	0.00%
R	61762XAN7	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,276,316,958.00	675,159,997.83	92,643,587.52	2,408,247.44	0.00	0.00	95,051,834.96	582,516,410.31
X-A	61762XAV9	0.789580%	998,718,000.00	397,561,040.83	0.00	261,588.38	0.00	0.00	261,588.38	304,917,453.31
X-C	61762XAA5	1.393216%	78,174,957.00	78,174,957.00	0.00	90,762.19	0.00	0.00	90,762.19	78,174,957.00
Notional SubTotal			1,076,892,957.00	475,735,997.83	0.00	352,350.57	0.00	0.00	352,350.57	383,092,410.31
Deal Distribution Total					92,643,587.52	2,760,598.01	0.00	0.00	95,404,185.53
(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.
(3)	Class A-S, Class B, Class C all represent the "Regular Interest" of these respective classes. For details on how the balances and payments of these "Regular Interests" are split between their respective certificates and the Exchangeable Class PST, please refer to page 5.
© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29

				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	61762XAQ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61762XAR8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	61762XAS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	61762XAT4	29.01169550	29.01169550	0.09605288	0.00000000	0.00000000	0.00000000	0.00000000	29.10774838	0.00000000
A-4	61762XAU1	1,000.00000000	298.89100800	3.54916666	0.00000000	0.00000000	0.00000000	0.00000000	302.44017466	701.10899200
A-S	61762XAW7	1,000.00000000	0.00000000	3.73500005	0.00000000	0.00000000	0.00000000	0.00000000	3.73500005	1,000.00000000
B	61762XAX5	1,000.00000000	0.00000000	4.25184695	0.00000000	0.00000000	0.00000000	0.00000000	4.25184695	1,000.00000000
C	61762XAZ0	1,000.00000000	0.00000000	4.25184698	0.00000000	0.00000000	0.00000000	0.00000000	4.25184698	1,000.00000000
D	61762XAC1	1,000.00000000	0.00000000	4.25184698	0.00000000	0.00000000	0.00000000	0.00000000	4.25184698	1,000.00000000
E	61762XAE7	1,000.00000000	0.00000000	4.25184696	0.00000000	0.00000000	0.00000000	0.00000000	4.25184696	1,000.00000000
F	61762XAG2	1,000.00000000	0.00000000	3.09083317	0.00000000	0.00000000	0.00000000	0.00000000	3.09083317	1,000.00000000
G	61762XAJ6	1,000.00000000	0.00000000	3.09083362	0.00000000	0.00000000	0.00000000	0.00000000	3.09083362	1,000.00000000
H	61762XAL1	1,000.00000000	0.00000000	0.53537104	2.55546220	88.02370171	0.00000000	0.00000000	0.53537104	1,000.00000000
R	61762XAN7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Notional Certificates
X-A	61762XAV9	398.07136832	0.00000000	0.26192417	0.00000000	0.00000000	0.00000000	0.00000000	0.26192417	305.30885927
X-C	61762XAA5	1,000.00000000	0.00000000	1.16101362	0.00000000	0.00000000	0.00000000	0.00000000	1.16101362	1,000.00000000
© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29

				Certificate Interest Reconciliation Detail
									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	05/01/23 - 05/30/23	30	0.00	24,973.75	0.00	24,973.75	0.00	0.00	0.00	24,973.75	0.00
A-4	05/01/23 - 05/30/23	30	0.00	1,010,522.28	0.00	1,010,522.28	0.00	0.00	0.00	1,010,522.28	0.00
X-A	05/01/23 - 05/30/23	30	0.00	261,588.38	0.00	261,588.38	0.00	0.00	0.00	261,588.38	0.00
X-C	05/01/23 - 05/30/23	30	0.00	90,762.19	0.00	90,762.19	0.00	0.00	0.00	90,762.19	0.00
A-S	05/01/23 - 05/30/23	30	0.00	393,284.30	0.00	393,284.30	0.00	0.00	0.00	393,284.30	0.00
B	05/01/23 - 05/30/23	30	0.00	318,816.24	0.00	318,816.24	0.00	0.00	0.00	318,816.24	0.00
C	05/01/23 - 05/30/23	30	0.00	223,851.24	0.00	223,851.24	0.00	0.00	0.00	223,851.24	0.00
D	05/01/23 - 05/30/23	30	0.00	223,851.24	0.00	223,851.24	0.00	0.00	0.00	223,851.24	0.00
E	05/01/23 - 05/30/23	30	0.00	81,401.61	0.00	81,401.61	0.00	0.00	0.00	81,401.61	0.00
F	05/01/23 - 05/30/23	30	0.00	64,103.88	0.00	64,103.88	0.00	0.00	0.00	64,103.88	0.00
G	05/01/23 - 05/30/23	30	0.00	44,381.28	0.00	44,381.28	0.00	0.00	0.00	44,381.28	0.00
H	05/01/23 - 05/30/23	30	3,681,626.21	133,140.60	0.00	133,140.60	110,078.98	0.00	0.00	23,061.62	3,791,705.19
Totals			3,681,626.21	2,870,676.99	0.00	2,870,676.99	110,078.98	0.00	0.00	2,760,598.01	3,791,705.19
© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29

				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance                    Principal Distribution             Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	61762XAW7	4.482000%	105,297,000.00	105,297,000.00	0.00	393,284.30	0.00	0.00	393,284.30	105,297,000.00
A-S (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	61762XAX5	5.102216%	74,983,000.00	74,983,000.00	0.00	318,816.24	0.00	0.00	318,816.24	74,983,000.00
B (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	61762XAZ0	5.102216%	52,648,000.00	52,648,000.00	0.00	223,851.24	0.00	0.00	223,851.24	52,648,000.00
C (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			232,928,000.03	232,928,000.00	0.00	935,951.78	0.00	0.00	935,951.78	232,928,000.00
Exchangeable Certificate Details
PST	61762XAY3	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 29

	Additional Information
Total Available Distribution Amount (1)	95,404,185.53
(1) The Available Distribution Amount includes any Prepayment Premiums.
© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 29

Bond / Collateral Reconciliation - Cash Flows
Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,885,160.03	Master Servicing Fee	11,197.79
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	1,691.84
Interest Adjustments	0.00	Trustee Fee	226.74
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	290.69
ARD Interest	0.00	Trust Advisor Fee	646.07
Net Prepayment Interest Excess / (Shortfall)	0.00	Pari Passu Servicing Fee	429.97
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,885,160.03	Total Fees	14,483.10
Principal		Expenses/Reimbursements
Scheduled Principal	6,372,956.58	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	84,258.38
Principal Prepayments	86,270,630.94	Special Servicing Fees (Monthly)	25,820.60
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	92,643,587.52	Total Expenses/Reimbursements	110,078.98
		Interest Reserve Deposit	0.00
Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,760,598.01
Excess Liquidation Proceeds	0.00	Principal Distribution	92,643,587.52
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	95,404,185.53
Total Funds Collected	95,528,747.55	Total Funds Distributed	95,528,747.61
© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 29

		Bond / Collateral Reconciliation - Balances
		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		675,159,997.86	675,159,997.86	Beginning Certificate Balance	675,159,997.83
(-) Scheduled Principal Collections		6,372,956.58	6,372,956.58	(-) Principal Distributions	92,643,587.52
(-) Unscheduled Principal Collections		86,270,630.94	86,270,630.94	(-) 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		582,516,410.34	582,516,410.34	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		677,304,110.29	677,304,110.29	Ending Certificate Balance	582,516,410.31
Ending Actual Collateral Balance		584,880,537.90	584,880,537.90
		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.03)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.03)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	5.10%
				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 29

				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	14	124,433,647.13	21.36%	5	4.9361	NAP	Defeased	14	124,433,647.13	21.36%	5	4.9361	NAP
	10,000,000 or less	14	77,264,226.30	13.26%	3	5.1281	1.836290	1.30 or less	10	234,971,014.92	40.34%	2	4.9250	1.025799
10,000,001 to 20,000,000		4	55,569,649.80	9.54%	2	4.7949	1.831942	1.31-1.40	1	32,986,896.14	5.66%	0	4.4100	1.312400
20,000,001 to 30,000,000		3	74,389,175.44	12.77%	2	4.8450	1.257773	1.41-1.50	1	34,480,646.89	5.92%	3	5.4060	1.423264
30,000,001 to 40,000,000		4	132,819,430.78	22.80%	2	5.1363	1.400661	1.51-1.60	1	7,172,844.83	1.23%	3	5.3700	1.564600
40,000,001 to 50,000,000		1	49,291,179.74	8.46%	2	5.2000	1.122800	1.61-1.70	7	66,699,037.28	11.45%	1	4.5570	1.658867
50,000,001 to 60,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.71-1.80	0	0.00	0.00%	0	0.0000	0.000000
60,000,001 to 80,000,000		1	68,749,101.15	11.80%	2	4.3700	1.203000	1.81-1.90	1	3,775,903.76	0.65%	4	5.5200	1.875000
80,000,001 to 120,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.91-2.01	3	45,611,973.15	7.83%	3	5.1762	2.000017
	120,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000	2.02-2.10	0	0.00	0.00%	0	0.0000	0.000000
	Totals	41	582,516,410.34	100.00%	3	4.9376	1.506439	2.11-2.20	0	0.00	0.00%	0	0.0000	0.000000
								2.21-2.30	0	0.00	0.00%	0	0.0000	0.000000
								2.31-2.40	0	0.00	0.00%	0	0.0000	0.000000
								2.41-2.60	0	0.00	0.00%	0	0.0000	0.000000
								2.61-2.70	0	0.00	0.00%	0	0.0000	0.000000
								2.71-3.00	0	0.00	0.00%	0	0.0000	0.000000
								3.01 or greater	3	32,384,446.24	5.56%	4	5.3579	3.327421
								Totals	41	582,516,410.34	100.00%	3	4.9376	1.506439
(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 29

			Current Mortgage Loan and Property Stratification
			State³
									Property Type³
	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹
Defeased	25	124,433,647.13	21.36%	5	4.9361	NAP
							Defeased	25	124,433,647.13	21.36%	5	4.9361	NAP
California	12	57,844,085.69	9.93%	3	5.3157	2.369420
							Lodging	3	63,359,439.82	10.88%	2	5.2551	1.368455
Florida	4	71,110,091.19	12.21%	1	4.2395	1.315230
							Mixed Use	1	2,852,864.08	0.49%	3	5.5900	1.688700
Georgia	1	6,721,654.21	1.15%	3	5.4900	3.517300
							Multi-Family	4	26,397,104.33	4.53%	3	5.1228	1.290514
Illinois	1	49,291,179.74	8.46%	2	5.2000	1.122800
							Office	3	103,725,524.33	17.81%	2	5.0876	1.066639
Kentucky	1	6,451,724.93	1.11%	4	5.2600	1.668700
							Retail	20	255,885,038.70	43.93%	2	4.7623	1.443363
Michigan	1	2,852,864.08	0.49%	3	5.5900	1.688700
							Self Storage	1	5,862,792.03	1.01%	3	5.3850	3.420500
Nevada	1	25,262,493.49	4.34%	4	5.4900	0.484100
							Totals	57	582,516,410.34	100.00%	3	4.9376	1.506439
New York	3	111,948,189.92	19.22%	2	5.0816	1.134732
North Dakota	3	19,945,379.40	3.42%	3	5.0784	1.168182
Pennsylvania	3	30,559,393.62	5.25%	3	5.2664	1.553611
Texas	1	7,346,605.87	1.26%	2	5.4100	1.050600
Utah	1	68,749,101.15	11.80%	2	4.3700	1.203000
Totals	57	582,516,410.34	100.00%	3	4.9376	1.506439
Note: Please refer to footnotes on the next page of the report.
© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 29

				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	14	124,433,647.13	21.36%	5	4.9361	NAP	Defeased	14	124,433,647.13	21.36%	5	4.9361	NAP
	4.000% or less	5	49,839,855.07	8.56%	0	3.9120	1.532971	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.500%	2	101,735,997.29	17.46%	1	4.3830	1.238472	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 5.000%	2	16,372,272.54	2.81%	2	4.6210	1.100945	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% to 5.500%	16	283,505,870.47	48.67%	3	5.3216	1.513218	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.501% or greater	2	6,628,767.84	1.14%	4	5.5501	1.794821	49 months or greater	27	458,082,763.21	78.64%	2	4.9380	1.443689
	Totals	41	582,516,410.34	100.00%	3	4.9376	1.506439	Totals	41	582,516,410.34	100.00%	3	4.9376	1.506439
(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 29

				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	13	121,471,563.48	20.85%	2	4.9224	NAP	Defeased	13	121,471,563.48	20.85%	2	4.9224	NAP
	60 months or less	27	458,082,763.21	78.64%	2	4.9380	1.443689	Interest Only	2	29,800,000.00	5.12%	4	5.2228	2.819158
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	237 months or less	25	428,282,763.21	73.52%	2	4.9182	1.347983
85 months to 114 months		0	0.00	0.00%	0	0.0000	0.000000	301 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
115 months to 120 months		0	0.00	0.00%	0	0.0000	0.000000	351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	40	579,554,326.69	99.49%	2	4.9348	1.507789
	Totals	40	579,554,326.69	99.49%	2	4.9348	1.507789
(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 29

				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	14	124,433,647.13	21.36%	5	4.9361	NAP	Defeased	1	2,962,083.65	0.51%	124	5.5000	NAP
Underwriter's Information		5	71,615,839.60	12.29%	1	4.6313	1.546121	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	22	386,466,923.61	66.34%	2	4.9949	1.424707	79 to 84 months	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000	85 to 114 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000	115 to 120 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	41	582,516,410.34	100.00%	3	4.9376	1.506439	121 to 240 months	0	0.00	0.00%	0	0.0000	0.000000
								Totals	1	2,962,083.65	0.51%	124	5.5000	1.242336
(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 13 of 29

					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	(1)	City	State             Accrual Type           Gross Rate			Interest	Principal	Adjustments         Repay Date       Date			Date	Balance	Balance	Date
2A	28000367	OF	Brooklyn	NY	Actual/360	5.406%	161,038.17	112,780.78	0.00	N/A	09/01/23	--	34,593,427.67	34,480,646.89	06/01/23
2B	200280367				Actual/360	5.406%	161,038.17	112,780.78	0.00	N/A	09/01/23	--	34,593,427.67	34,480,646.89	06/01/23
3	1340557	RT	Salt Lake City	UT	Actual/360	4.370%	259,326.89	164,814.94	0.00	N/A	08/01/23	--	68,913,916.09	68,749,101.15	06/01/23
4	300691005	LO	Chicago	IL	Actual/360	5.200%	221,458.87	166,137.12	0.00	N/A	08/01/23	--	49,457,316.86	49,291,179.74	06/01/23
5A	453000179	RT	Clearwater	FL	Actual/360	3.912%	42,876.42	23,348.04	0.00	N/A	06/01/23	--	12,728,010.40	12,704,662.36	02/01/23
5B	453000181				Actual/360	3.912%	97,423.45	53,051.21	0.00	N/A	06/01/23	--	28,920,477.60	28,867,426.39	02/01/23
5C	453000183				Actual/360	3.912%	1,460.92	795.53	0.00	N/A	06/01/23	--	433,678.02	432,882.49	02/01/23
5D	453000185				Actual/360	3.912%	16,224.79	8,835.08	0.00	N/A	06/01/23	--	4,816,382.57	4,807,547.49	01/01/22
5E	453000187				Actual/360	3.912%	10,216.83	5,563.50	0.00	N/A	06/01/23	--	3,032,899.84	3,027,336.34	01/01/22
7	300961007	Various      Various		CA	Actual/360	5.310%	141,625.32	102,039.19	0.00	N/A	09/01/23	--	30,973,280.05	30,871,240.86	06/01/23
8	1340333	RT	Burke	VA	Actual/360	5.140%	155,654.80	35,167,396.36	0.00	N/A	09/01/23	--	35,167,396.36	0.00	06/01/23
10	1238578	OF	New York	NY	Actual/360	4.410%	125,478.54	55,509.45	0.00	N/A	06/05/23	--	33,042,405.59	32,986,896.14	05/05/23
11	300961011	MU	Norcross	GA	Actual/360	5.250%	107,541.77	78,225.02	0.00	N/A	10/01/23	--	23,788,040.21	23,709,815.19	06/01/23
12	300961012	RT	North Las Vegas	NV	Actual/360	5.490%	119,667.09	50,481.43	0.00	N/A	10/01/23	--	25,312,974.92	25,262,493.49	10/01/20
13	300961013	MH	Various	WI	Actual/360	4.407%	82,122.51	51,791.31	0.00	N/A	07/01/23	--	21,640,135.14	21,588,343.83	06/01/23
15	300961015	RT	Lansdale	PA	Actual/360	5.370%	93,874.37	41,563.25	0.00	N/A	09/01/23	--	20,300,818.81	20,259,255.56	06/01/23
16	300961016	RT	Avon	CT	Actual/360	4.820%	92,194.12	22,212,478.17	0.00	N/A	09/01/23	--	22,212,478.17	0.00	06/01/23
19	300961019	RT	Redwood City	CA	Actual/360	5.305%	90,450.25	0.00	0.00	N/A	10/01/23	--	19,800,000.00	19,800,000.00	06/01/23
20	1341048	LO	Sherman Oaks	CA	Actual/360	5.100%	65,737.75	29,278.46	0.00	N/A	07/01/23	--	14,968,748.04	14,939,469.58	06/01/23
25	300961025	MH	Flat Rock	MI	Actual/360	5.050%	48,766.42	11,214,252.68	0.00	N/A	09/01/23	--	11,214,252.68	0.00	06/01/23
26	300961026	RT	Winter Haven	FL	Actual/360	4.650%	46,664.44	22,430.89	0.00	N/A	08/01/23	--	11,653,971.14	11,631,540.25	11/01/22
27	1340893	MF	Grand Forks	ND	Actual/360	5.040%	49,712.59	21,066.45	0.00	N/A	09/01/23	--	11,454,513.64	11,433,447.19	06/01/23
28	300961028	MF	Katy	TX	Actual/360	5.500%	49,007.48	20,603.45	0.00	N/A	10/01/23	--	10,347,619.94	10,327,016.49	06/01/23
32	300961032	RT	Frisco	TX	Actual/360	4.570%	29,903.43	27,477.42	0.00	N/A	07/01/23	--	7,598,811.44	7,571,334.02	06/01/23
33	1340610	RT	New York	NY	Actual/360	5.060%	43,572.22	0.00	0.00	N/A	09/01/23	--	10,000,000.00	10,000,000.00	06/01/23
34	1340894	MF	Grand Forks	ND	Actual/360	5.130%	37,669.70	15,447.78	0.00	N/A	09/01/23	--	8,527,379.99	8,511,932.21	06/01/23
35	300961035	LO	Katy	TX	Actual/360	5.410%	34,263.70	8,312.29	0.00	N/A	08/01/23	--	7,354,918.16	7,346,605.87	06/01/23
39	300961039	SS	Plantation	FL	Actual/360	4.955%	36,267.85	0.00	0.00	N/A	08/01/23	--	8,500,000.00	8,500,000.00	06/01/23
© 2021 Computershare. All rights reserved. Confidential.																Page 14 of 29

					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	(1)	City	State        Accrual Type             Gross Rate			Interest	Principal	Adjustments        Repay Date        Date			Date	Balance	Balance	Date
41	300961041	RT	Fresno	CA	Actual/360	5.370%	33,221.84	11,550.93	0.00	N/A	09/01/23	--	7,184,395.76	7,172,844.83	06/01/23
42	300961042	LO	Cartersville	GA	Actual/360	5.490%	31,840.59	13,532.35	0.00	N/A	09/01/23	--	6,735,186.56	6,721,654.21	06/01/23
43	300961043	MH	Various	WI	Actual/360	4.407%	24,387.80	15,380.40	0.00	N/A	07/01/23	--	6,426,439.02	6,411,058.62	06/01/23
44	300961044	SS	Royal Palm Beach	FL	Actual/360	5.450%	31,245.76	13,362.06	0.00	N/A	10/01/23	--	6,657,870.84	6,644,508.78	06/01/23
45	300961045	MF	Lexington	KY	Actual/360	5.260%	29,283.27	13,367.04	0.00	N/A	10/01/23	--	6,465,091.97	6,451,724.93	06/01/23
46	300961046	SS	Los Angeles	CA	Actual/360	5.522%	30,854.53	6,488,784.97	0.00	N/A	09/01/23	--	6,488,784.97	0.00	06/01/23
49	300961049	SS	Coral Springs	FL	Actual/360	5.385%	27,241.90	11,999.74	0.00	N/A	09/01/23	--	5,874,791.77	5,862,792.03	06/01/23
51	300961051	RT	Hermitage	PA	Actual/360	5.500%	26,382.49	11,091.58	0.00	N/A	10/01/23	--	5,570,497.35	5,559,405.77	06/01/23
53	300961053	RT	Hanover	PA	Actual/360	4.550%	18,641.50	17,113.66	0.00	N/A	08/01/23	--	4,757,845.95	4,740,732.29	06/01/23
55	300961055	SS	Naples	FL	Actual/360	4.955%	26,454.19	0.00	0.00	N/A	08/01/23	--	6,200,000.00	6,200,000.00	06/01/23
56	300961056	SS	North Hollywood	CA	Actual/360	5.522%	24,042.50	5,056,197.29	0.00	N/A	09/01/23	--	5,056,197.29	0.00	06/01/23
58	300961058	SS	Various	CA	Actual/360	4.740%	23,000.19	0.00	0.00	N/A	08/01/23	--	5,635,000.00	5,635,000.00	06/01/23
61	300961061	MH	Lockport	NY	Actual/360	5.190%	17,190.99	8,039.70	0.00	N/A	10/01/23	--	3,846,575.11	3,838,535.41	06/01/23
62	1340675	RT	Harlingen	TX	Actual/360	5.500%	14,108.54	16,846.39	0.00	N/A	10/01/33	--	2,978,930.04	2,962,083.65	06/01/23
63	1340450	RT	Pembroke Pines	FL	Actual/360	5.520%	17,983.82	7,509.37	0.00	N/A	10/01/23	--	3,783,413.13	3,775,903.76	06/01/23
65	1340480	OF	Santa Monica	CA	Actual/360	4.570%	15,239.31	7,238.22	0.00	N/A	07/01/23	--	3,872,487.32	3,865,249.10	06/01/23
66	1340853	RT	Rowlett	TX	Actual/360	5.130%	13,845.42	3,134,221.14	0.00	N/A	09/01/23	--	3,134,221.14	0.00	06/01/23
67	300961067	RT	Las Vegas	NV	Actual/360	5.060%	13,758.32	3,157,588.75	0.00	N/A	09/01/23	--	3,157,588.75	0.00	06/01/23
69	300961069	MU	Livonia	MI	Actual/360	5.590%	13,776.59	9,143.94	0.00	N/A	09/01/23	--	2,862,008.02	2,852,864.08	06/01/23
70	300961070	MH	St Johns	MI	Actual/360	5.623%	13,812.37	2,852,601.13	0.00	N/A	09/01/23	06/01/23	2,852,601.13	0.00	06/01/23
71	300961071	RT	Pendleton	OR	Actual/360	4.070%	7,874.55	5,606.32	0.00	N/A	08/01/23	--	2,246,838.78	2,241,232.46	06/01/23
72	300961072	MH	Coloma	MI	Actual/360	5.580%	9,734.70	2,025,951.96	0.00	N/A	09/01/23	06/01/23	2,025,951.96	0.00	06/01/23
Totals							2,885,160.03	92,643,587.52	0.00				675,159,997.86	582,516,410.34
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 29

					Mortgage Loan Detail (Part 2)
			Most Recent           Most Recent              Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
2A	11,186,369.00	3,154,890.50	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	986,416.76	0.00
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	7,496,327.35	1,706,811.80	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
4	10,471,136.25	10,899,238.25	04/01/22	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	9,620,174.36	2,810,246.34	01/01/23	03/31/23	03/13/23	4,538,383.85	264,275.12	50,868.55	248,627.18	0.00	0.00
5B	0.00	0.00	--	--	03/13/23	10,312,077.42	600,236.36	115,583.08	564,928.56	0.00	0.00
5C	0.00	0.00	--	--	03/13/23	154,635.12	9,008.58	1,733.23	8,471.41	0.00	0.00
5D	0.00	0.00	--	--	03/13/23	1,717,361.33	337,308.99	19,249.07	201,280.34	0.00	0.00
5E	0.00	0.00	--	--	03/13/23	1,081,430.89	212,160.22	12,121.24	126,993.97	0.00	0.00
7	6,184,248.79	1,537,253.87	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
8	4,151,901.90	1,048,254.30	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,205,558.08	0.00	--	--	--	0.00	0.00	180,418.93	180,418.93	116,309.74	0.00
11	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
12	1,292,960.00	0.00	--	--	04/11/22	5,220,421.36	1,651,062.36	145,051.01	4,370,507.05	210,716.77	0.00
13	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	2,866,799.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,859,145.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	3,193,713.25	883,034.50	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	2,609,630.00	725,975.00	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	455,710.00	01/01/22	09/30/22	11/14/22	0.00	0.00	68,861.51	481,703.95	0.00	0.00
27	1,121,032.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
33	1,024,077.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	713,591.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	955,227.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 29

					Mortgage Loan Detail (Part 2)
			Most Recent            Most Recent             Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
41	887,937.00	898,466.90	04/01/22	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
42	2,384,760.00	2,112,395.00	04/01/22	03/31/23	--	0.00	0.00	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	Full Defeasance
44	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
45	914,649.10	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
49	1,613,308.80	405,897.10	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
51	426,524.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	973,837.00	702,251.00	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
56	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
61	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
62	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
63	496,253.42	153,351.35	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
65	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
66	339,625.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	727,856.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	399,699.00	127,322.25	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
70	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
71	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
72	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	77,116,340.79	27,621,098.16				23,024,309.97	3,074,051.63	593,886.62	6,182,931.39	1,313,443.27	0.00
© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29

		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
8	1340333	35,103,796.23	Payoff Prior to Maturity	0.00	0.00
16	300961016	22,178,462.31	Payoff Prior to Maturity	0.00	0.00
25	300961025	11,190,135.09	Payoff Prior to Maturity	0.00	0.00
46	300961046	6,475,813.40	Payoff Prior to Maturity	0.00	0.00
56	300961056	5,046,089.59	Payoff Prior to Maturity	0.00	0.00
66	1340853	3,125,526.04	Payoff Prior to Maturity	0.00	0.00
67	300961067	3,150,808.28	Payoff Prior to Maturity	0.00	0.00
Totals		86,270,630.94		0.00	0.00
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 29

								Historical Detail
						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
06/16/23	0	0.00	0	0.00	2	36,894,033.74	5	49,839,855.07	2	36,894,033.74	0	0.00	0	0.00	7	86,270,630.94	4.937638%	4.860860%	3
05/17/23	0	0.00	3	42,082,166.02	4	44,816,228.47	5	49,931,448.43	2	36,966,946.06	0	0.00	0	0.00	0	0.00	4.962540%	4.892717%	4
04/17/23	3	42,163,668.03	0	0.00	4	44,909,368.43	0	0.00	2	37,044,884.04	0	0.00	0	0.00	1	2,354,301.36	4.962623%	4.905046%	5
03/17/23	0	0.00	0	0.00	4	44,995,903.34	0	0.00	1	11,700,061.27	0	0.00	0	0.00	3	30,110,630.18	4.959767%	4.902311%	6
02/17/23	0	0.00	4	54,057,232.89	3	33,374,014.28	0	0.00	1	11,726,744.87	0	0.00	0	0.00	1	7,786,185.58	4.939153%	4.883060%	7
01/18/23	4	54,155,385.98	0	0.00	3	33,437,674.49	0	0.00	1	11,748,796.06	0	0.00	0	0.00	1	110,359,893.70	4.940772%	4.885019%	8
12/16/22	3	42,482,436.32	0	0.00	3	33,501,054.29	0	0.00	1	11,770,759.31	0	0.00	0	0.00	1	9,172,786.52	4.786244%	4.734510%	9
11/18/22	0	0.00	0	0.00	3	33,568,904.92	0	0.00	1	11,794,152.30	0	0.00	0	0.00	0	0.00	4.781141%	4.729700%	10
10/17/22	0	0.00	0	0.00	3	33,631,706.48	0	0.00	1	11,815,934.66	0	0.00	0	0.00	1	12,769,088.68	4.781209%	4.729775%	11
09/16/22	0	0.00	0	0.00	3	33,698,999.95	0	0.00	1	11,839,153.27	0	0.00	0	0.00	0	0.00	4.780077%	4.729053%	11
08/17/22	1	11,860,756.16	0	0.00	3	33,761,228.35	0	0.00	0	0.00	0	0.00	0	0.00	2	8,243,447.71	4.780141%	4.729124%	12
07/15/22	0	0.00	0	0.00	3	33,823,182.76	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.787000%	4.736232%	14
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.
© 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 29

						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	Advances	Advances	Balance	Date	Code²		Date	Date	REO Date
5A	453000179	02/01/23	3	5		50,868.55	248,627.18	0.00	12,803,116.91	06/19/20	13			12/28/20
5B	453000181	02/01/23	3	5		115,583.08	564,928.56	0.00	29,091,134.00	06/19/20	13			12/28/20
5C	453000183	02/01/23	3	5		1,733.23	8,471.41	0.00	436,237.11	06/19/20	13			12/28/20
5D	453000185	01/01/22	16	5		19,249.07	201,280.34	0.00	4,959,461.54	06/19/20	13			12/28/20
5E	453000187	01/01/22	16	5		12,121.24	126,993.97	0.00	3,122,997.44	06/19/20	13			12/28/20
10	1238578	05/05/23	0	5		180,418.93	180,418.93	116,309.74	33,042,405.59	04/24/23	13
12	300961012	10/01/20	31	6		145,051.01	4,370,507.05	2,517,349.76	26,835,407.61	10/04/18	7				03/08/23
26	300961026	11/01/22	6	6		68,861.51	481,703.95	178,328.33	11,794,152.30	10/19/20	7				08/12/22
Totals						593,886.62	6,182,931.39	2,811,987.83	122,084,912.50
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
© 2021 Computershare. All rights reserved. Confidential.															Page 20 of 29

				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹
		Total	Performing	Non-Performing		REO/Foreclosure
Past Maturity		82,826,751	0	32,986,896			49,839,855
0 - 6 Months		496,727,575	459,833,542		0		36,894,034
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		0	0		0		0
> 60 Months		2,962,084	2,962,084		0		0
Historical Delinquency Information
	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure
Jun-23	582,516,410	495,782,522	0	0	49,839,855		36,894,034
May-23	675,159,998	588,261,603	0	42,082,166	7,849,282		36,966,946
Apr-23	676,743,412	589,670,376	42,163,668	0	7,864,484		37,044,884
Mar-23	680,603,374	635,607,471	0	0	33,295,842		11,700,061
Feb-23	712,506,035	625,074,788	0	42,330,488	33,374,014		11,726,745
Jan-23	721,826,774	634,233,714	42,406,590	0	33,437,674		11,748,796
Dec-22	833,959,017	746,204,767	42,482,436	0	33,501,054		11,770,759
Nov-22	845,017,357	799,654,300	0	0	33,568,905		11,794,152
Oct-22	846,792,014	801,344,372	0	0	33,631,706		11,815,935
Sep-22	861,462,287	815,924,134	0	0	33,699,000		11,839,153
Aug-22	863,250,365	817,628,381	11,860,756	0	33,761,228		0
Jul-22	873,289,909	839,466,726	0	0	33,823,183		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 29

			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
5D	453000185	4,807,547.49	4,959,461.54	108,000,000.00	09/14/22	534,833.70	1.66020	03/31/23	06/01/23	243
5E	453000187	3,027,336.34	3,122,997.44	108,000,000.00	09/14/22	336,787.45	1.66020	03/31/23	06/01/23	243
5A	453000179	12,704,662.36	12,803,116.91	108,000,000.00	09/14/22	11,397,110.16	1.27940	03/31/23	06/01/23	243
5B	453000181	28,867,426.39	29,091,134.00	108,000,000.00	09/14/22	3,211,465.57	1.66020	03/31/23	06/01/23	243
5C	453000183	432,882.49	436,237.11	108,000,000.00	09/14/22	48,157.66	1.66020	03/31/23	06/01/23	243
10	1238578	32,986,896.14	33,042,405.59	55,000,000.00	05/01/13	3,205,558.08	1.47590	03/31/23	06/05/23	243
12	300961012	25,262,493.49	26,835,407.61	26,400,000.00	11/22/22	1,292,960.00	0.63320	03/31/23	10/01/23	243
26	300961026	11,631,540.25	11,794,152.30	13,300,000.00	09/04/22	609,282.60	0.73280	09/30/22	08/01/23	243
Totals		119,720,784.95	122,084,912.50	634,700,000.00		20,636,155.22
© 2021 Computershare. All rights reserved. Confidential.										Page 22 of 29

					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
5A	453000179	RT	FL	06/19/20	13
	05/08/2023: The loan was transferred to the Special Servicer on 6/16/2020 due to the Master Servicer determining an imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after being closed for
	2.5 months due to COVID restrictions. Westfield was no longer going to support the asset and cooperated with a friendly foreclosure process. All rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver
	filed on 12/29/2020. Ap pointment of JLL as Receiver entered on 1/6/2021. Receiver is overseeing all leasing and management. Leasing activity continues to be strong at the property. Effective income is increasing as sales activity also
	increases. JLL continues working with tenants on outstanding AR balances and health ratio concerns. JLL is also working with pad site prospect, talking to anchors, discussing parking ratios and REA. A successful tax appeal was approved,
	reducing the taxable value of the property. Midlan			d is assessing additional leasing including a 26,000sf Entertainment Tenant. The Property was launched to the to the market for sale on 1/18/2023. Midland is reviewing the second round of
	offers to determine how to respond for the best and final rou nd of offers.
5B	453000181	Various	Various	06/19/20	13
	05/08/2023: The loan was transferred to the Special Servicer on 6/16/2020 due to the Master Servicer determining an imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after being closed for
	2.5 months due to COVID restrictions. Westfield was no longer going to support the asset and cooperated with a friendly foreclosure process. All rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed
	on 12/29/2020. Appointment o f JLL as Receiver entered on 1/6/2021. Receiver is overseeing all leasing and management. Leasing activity continues to be strong at the property. Effective income is increasing as sales activity also increases. JLL
	continues working with tenants on outst anding AR balances and health ratio concerns. JLL is also working with pad site prospect, talking to anchors, discussing parking ratios and REA. A successful tax appeal was approved, reducing the
	taxable value of the property. Midland is assessing additio nal leasing including a 26,000sf Entertainment Tenant. The Property was launched to the to the market for sale on 1/18/2023. Midland is reviewing the second round of offers to
	determine how to respond for the best and final round of offers.
5C	453000183	Various	Various	06/19/20	13
	05/08/2023: The loan was transferred to the Special Servicer on 6/16/2020 due to the Master Servicer determining an imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after being closed for
	2.5 months due to COVID restrictions. Westfield was no longer going to support the asset and cooperated with a friendly foreclosure process. All rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed
	on 12/29/2020. Appointment o f JLL as Receiver entered on 1/6/2021. Receiver is overseeing all leasing and management. Leasing activity continues to be strong at the property. Effective income is increasing as sales activity also increases. JLL
	continues working with tenants on outst anding AR balances and health ratio concerns. JLL is also working with pad site prospect, talking to anchors, discussing parking ratios and REA. A successful tax appeal was approved, reducing the
	taxable value of the property. Midland is assessing additio nal leasing including a 26,000sf Entertainment Tenant. The Property was launched to the to the market for sale on 1/18/2023. Midland is reviewing the second round of offers to
	determine how to respond for the best and final round of offers.
5D	453000185	Various	Various	06/19/20	13
	05/08/2023: The loan was transferred to the Special Servicer on 6/16/2020 due to the Master Servicer determining an imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after being closed for
	2.5 months due to COVID restrictions. Westfield was no longer going to support the asset and cooperated with a friendly foreclosure process. All rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed
	on 12/29/2020. Appointment o f JLL as Receiver entered on 1/6/2021. Receiver is overseeing all leasing and management. Leasing activity continues to be strong at the property. Effective income is increasing as sales activity also increases. JLL
	continues working with tenants on outst anding AR balances and health ratio concerns. JLL is also working with pad site prospect, talking to anchors, discussing parking ratios and REA. A successful tax appeal was approved, reducing the
	taxable value of the property. Midland is assessing additio nal leasing including a 26,000sf Entertainment Tenant. The Property was launched to the to the market for sale on 1/18/2023. Midland is reviewing the second round of offers to
	determine how to respond for the best and final round of offers.
5E	453000187	Various	Various	06/19/20	13
	05/08/2023: The loan was transferred to the Special Servicer on 6/16/2020 due to the Master Servicer determining an imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after being closed for
	2.5 months due to COVID restrictions. Westfield was no longer going to support the asset and cooperated with a friendly foreclosure process. All rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed
	on 12/29/2020. Appointment o f JLL as Receiver entered on 1/6/2021. Receiver is overseeing all leasing and management. Leasing activity continues to be strong at the property. Effective income is increasing as sales activity also increases. JLL
	continues working with tenants on outst anding AR balances and health ratio concerns. JLL is also working with pad site prospect, talking to anchors, discussing parking ratios and REA. A successful tax appeal was approved, reducing the
	taxable value of the property. Midland is assessing additio nal leasing including a 26,000sf Entertainment Tenant. The Property was launched to the to the market for sale on 1/18/2023. Midland is reviewing the second round of offers to
	determine how to respond for the best and final round of offers.
10	1238578	OF	NY	04/24/23	13
	Loan transferred to Special Servicing effective 4/24/2023 for imminent maturity default. The Loan matured on 6/5/23. The subject is a 100,025 SF office property located in New York, NY built in 1925 and renovated in 2012. A pre-negotiation
	agreement was s igned in May 2023. A site inspection is under way. The special servicer is currently reviewing rights and remedies under the loan documents while evaluating proposals received from Borrower.
© 2021 Computershare. All rights reserved. Confidential.						Page 23 of 29

					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
12	300961012	RT	NV	10/04/18	7
	The loan transferred to Special Servicing on 10/4/18 following the closure of anchor tenant, Toys R Us (65,705sf; 35.63% NRA; 43% EGI). The subject is a 184,403 SF power shopping center located in northern Las Vegas, NV, constructed in
	2009 that isshadow-anchored by Target and Home Depot. A receiver was appointed in July 2019. The Trust took title via a Foreclosure sale which took place on 3/7/2023. The receivership will be closed out following dismissal by the court
	which is expected in June.The property was inspected in August 2022 and was found to be in generally good condition. An undeveloped collateral pad site was sold in October 2021 and proceeds were applied. A new co-anchor lease
	(Burlington) was executed for approximately halfof the vacant former Toys R Us box (27.6K SF, 15% NRA) and opened for business in November 2022, bringing occupancy to 79%. Leasing efforts continue for the remaining 39K SF of
	anchor space.
26	300961026	RT	FL	10/19/20	7
	The loan transferred to Special Servicing on 10/19/2020 due to imminent monetary default. The loan is secured by a 185,705 SF shopping center located in Winter Haven, FL. As of June 2023, the center is 51.3% leased. The anchor tenant's
	lease (Belk, 33% NR A) was extended through 7/31/2026. While Belk had filed chapter 11 bankruptcy, they accepted this lease. An August 2022 inspection found the asset to be in generally good condition with the former Macy's anchor space
	to be in fair condition with some def erred maintenance. Title was received in August 2022. The Receiver was dismissed in January 2023. The Special Servicer is continuing leasing efforts for the former Macy's anchor space, the remaining inline
	vacancy and the recently vacated restaurant space .
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 24 of 29

				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 25 of 29

			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 26 of 29

			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 27 of 29

			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)
5A	0.00	0.00	2,740.06	0.00	0.00	15,210.14	0.00	0.00	0.00	0.00	0.00	0.00
5B	0.00	0.00	6,225.94	0.00	0.00	34,560.36	0.00	0.00	0.00	0.00	0.00	0.00
5C	0.00	0.00	93.36	0.00	0.00	518.25	0.00	0.00	0.00	0.00	0.00	0.00
5D	0.00	0.00	1,036.86	0.00	0.00	5,755.64	0.00	0.00	0.00	0.00	0.00	0.00
5E	0.00	0.00	652.92	0.00	0.00	3,624.36	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	7,113.30	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	5,449.32	0.00	0.00	24,589.63	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	2,508.84	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	25,820.60	0.00	0.00	84,258.38	0.00	0.00	0.00	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		110,078.98
© 2021 Computershare. All rights reserved. Confidential.												Page 28 of 29

Supplemental Notes
Exchange of Exchangeable Certificates--March 2016
In March 2016 an exchange of exchangeable certificates took effect in which $116,464,000.00 of Class PST was exchanged for $52,648,500.00 of Class A-S, $37,491,500.00 of Class B, and $26,324,000.00 of Class C.
© 2021 Computershare. All rights reserved. Confidential.	Page 29 of 29