Form 10-D JPMBB Commercial Mortgag For: Nov 18

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/23/2024

1. TSLA
2. SPY
3. GM
4. SPOT
5. AMZN

6. SHW
7. AAPL
8. IBM
9. MINN
10. NVDA

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from: October 19, 2021 to November 18, 2021

Commission File Number of issuing entity: 333-165147-08

Central Index Key Number of issuing entity: 0001577545

JPMBB Commercial Mortgage Securities Trust 2013-C12
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-165147

Central Index Key Number of depositor: 0001013611

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0000835271

JPMorgan Chase Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0000312070

Barclays Bank PLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001682523

Starwood Mortgage Funding II LLC (formerly known as Archetype Mortgage Funding II LLC)
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001089877

KeyBank National Association
(Exact name of sponsor as specified in its charter)

Bradley J. Horn (212) 834-9708
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-3909183
38-3909184
38-7092988
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

Registered/reporting pursuant to (check one)

Title of Class	Section 12(b)	Section 12(g)	Section 15(d)	Name of Exchange (If Section 12(b))
A-1			X
A-2			X
A-3			X
A-4			X
A-5			X
A-SB			X
A-S			X
B			X
C			X
D			X
X-A			X

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On November 18, 2021 a distribution was made to holders of the certificates issued by JPMBB Commercial Mortgage Securities Trust 2013-C12.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

The following table presents the loss information for the trust assets for the JPMBB Commercial Mortgage Securities Trust 2013-C12 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on November 18, 2021

Number of Delinquencies 30+ days	% of Delinquencies 30+ days by Pool Balance	Number of Loans/REOs with Losses	Average Net Loss
3	7.25%	0	N/A

No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by JPMBB Commercial Mortgage Securities Trust 2013-C12 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from October 19, 2021 to November 18, 2021.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on November 12, 2021. The CIK number for the Depositor is 0001013611.

JPMorgan Chase Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G for this asset class on February 11, 2021. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.

Barclays Bank PLC filed its most recent Rule 15Ga-1 Form ABS-15G on November 10, 2021. The CIK number for Barclays Bank PLC is 0000312070.

Starwood Mortgage Funding II LLC (formerly known as Archetype Mortgage Funding II LLC) filed its most recent Rule 15Ga-1 Form ABS-15G on January 22, 2021. The CIK number for Starwood Mortgage Funding II LLC is 0001682523.

KeyBank National Association filed its most recent Rule 15Ga-1 Form ABS-15G on April 23, 2021. The CIK number for KeyBank National Association is 0001089877.

Except as otherwise disclosed in this report, no material funds are permitted under the Pooling and Servicing Agreement to remain in any transaction account established thereunder after distributions are made from funds in that account to investors on a Distribution Date, or after remittances are made on the applicable remittance date to the Trustee of funds to be distributed to investors on the related Distribution Date, as applicable, other than (a) funds to be distributed on the next distribution date, and (b) funds permitted under the Pooling and Servicing Agreement to be held to pay expenses permitted to be paid or reimbursed thereunder.

Part II - OTHER INFORMATION

Item 2. Legal Proceedings.

Wells Fargo Bank: In December 2014, Phoenix Light SF Limited and certain related entities and the National Credit Union Administration (NCUA) filed complaints in the United States District Court for the Southern District of New York against Wells Fargo Bank, alleging claims against Wells Fargo Bank in its capacity as trustee for a number of residential mortgage-backed securities trusts. Complaints raising similar allegations have been filed by Commerzbank AG in the Southern District of New York and by IKB International and IKB Deutsche Industriebank in New York state court. In each case, the plaintiffs allege that Wells Fargo Bank, as trustee, caused losses to investors, and plaintiffs assert causes of action based upon, among other things, the trustee’s alleged failure to notify and enforce repurchase obligations of mortgage loan sellers for purported breaches of representations and warranties, notify investors of alleged events of default, and abide by appropriate standards of care following alleged events of default. Wells Fargo Bank previously settled two class action lawsuits with similar allegations that were filed in November 2014 and December 2016 by institutional investors in the Southern District of New York and New York state court, respectively. In addition, Park Royal I LLC and Park Royal II LLC have filed complaints in New York state court alleging Wells Fargo Bank, N.A., as trustee, failed to take appropriate actions upon learning of defective mortgage loan documentation. In March 2021, the Company entered into an agreement to resolve the case filed by the NCUA.

In addition to the foregoing cases, in August 2014 and August 2015 Nomura Credit & Capital Inc. (“Nomura”) and Natixis Real Estate Holdings, LLC (“Natixis”) filed a total of seven third-party complaints against Wells Fargo Bank in New York state court. In the underlying first-party actions, Nomura and Natixis have been sued for alleged breaches of representations and warranties made in connection with residential mortgage-backed securities sponsored by them. In the third-party actions, Nomura and Natixis allege that Wells Fargo Bank, as master servicer, primary servicer or securities administrator, failed to notify Nomura and Natixis of their own breaches, failed to properly oversee the primary servicers, and failed to adhere to accepted servicing practices. Natixis additionally alleges that Wells Fargo Bank failed to perform default oversight duties. Wells Fargo Bank has asserted counterclaims alleging that Nomura and Natixis failed to provide Wells Fargo Bank notice of their representation and warranty breaches.

With respect to each of the foregoing litigations, Wells Fargo Bank believes plaintiffs' claims are without merit and intends to contest the claims vigorously, but there can be no assurances as to the outcome of the litigations or the possible impact of the litigations on Wells Fargo Bank or the related RMBS trusts.

Item 7. Change in Sponsor Interest in the Securities.

None

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by JPMBB Commercial Mortgage Securities Trust 2013-C12, relating to the November 18, 2021 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Depositor)

/s/ Bradley J. Horn
Bradley J. Horn, Executive Director

Date: December 1, 2021


Distribution Date:	11/18/21	JPMBB Commercial Mortgage Securities Trust
Determination Date:	11/12/21
Next Distribution Date:	12/17/21
Record Date:	10/29/21	Commercial Mortgage Pass-Through Certificates
		Series 2013-C12


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.
Certificate Factor Detail	3		Brian Baker	(212) 834-3813
Certificate Interest Reconciliation Detail	4		383 Madison Avenue,8th Floor \| New York, NY 10179
		Master Servicer	Midland Loan Services
Additional Information	5
			askmidlandls.com	(913) 253-9000
Bond / Collateral Reconciliation - Cash Flows	6
			A Division of PNC Bank, N.A.,10851 Mastin Street, Building 82 \| Overland Park, KS 66210
Bond / Collateral Reconciliation - Balances	7	Special Servicer	LNR Partners, LLC
Current Mortgage Loan and Property Stratification	8-12		LNR CMBS Notices	(305) 695-5600	[email protected]
Mortgage Loan Detail (Part 1)	13-15		1601 Washington Avenue,Suite 700 \| Miami Beach, FL 33139
Mortgage Loan Detail (Part 2)	16-18	Senior Trust Advisor	Pentalpha Surveillance LLC
Principal Prepayment Detail	19		Don Simon	(203) 660-6100
Historical Detail	20		PO Box 4839, \| Greenwich, CT 06831
Delinquency Loan Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	22		Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 1	23				[email protected]
			9062 Old Annapolis Road, \| Columbia, MD 21045
Specially Serviced Loan Detail - Part 2	24
Modified Loan Detail	25
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 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.


© Copyright 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

											Current	Original
		Pass-Through Rate		Beginning	Principal	Interest	Prepayment		Total		Credit	Credit
Class	CUSIP	(2)	Original Balance	Balance	Distribution	Distribution	Penalties	Realized Losses	Distribution	Ending Balance	Support¹	Support¹
Regular Certificates
A-1	46639NAL5	1.084700%	101,691,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	46639NAM3	2.424300%	162,984,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	46639NAN1	3.271800%	33,613,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	46639NAP6	3.362600%	215,000,000.00	161,970,609.11	0.00	453,868.64	0.00	0.00	453,868.64	161,970,609.11	44.52%	30.00%
A-5	46639NAQ4	3.663700%	322,522,000.00	322,522,000.00	0.00	984,686.54	0.00	0.00	984,686.54	322,522,000.00	44.52%	30.00%
A-SB	46639NAR2	3.157000%	103,054,000.00	18,955,901.04	2,097,828.76	49,869.82	0.00	0.00	2,147,698.58	16,858,072.28	44.52%	30.00%
A-S	46639NAU5	4.174182%	125,741,000.00	125,741,000.00	0.00	437,388.19	0.00	0.00	437,388.19	125,741,000.00	30.61%	20.62%
B	46639NAV3	4.235082%	80,474,000.00	80,474,000.00	0.00	284,011.67	0.00	0.00	284,011.67	80,474,000.00	21.71%	14.62%
C	46639NAW1	4.235082%	48,619,000.00	48,619,000.00	0.00	171,587.88	0.00	0.00	171,587.88	48,619,000.00	16.33%	11.00%
D	46639NAX9	4.235082%	55,326,000.00	55,326,000.00	0.00	195,258.46	0.00	0.00	195,258.46	55,326,000.00	10.20%	6.88%
E	46639NAC5	4.235082%	25,149,000.00	25,149,000.00	0.00	88,756.73	0.00	0.00	88,756.73	25,149,000.00	7.42%	5.00%
F	46639NAE1	3.500000%	23,471,000.00	23,471,000.00	0.00	68,457.08	0.00	0.00	68,457.08	23,471,000.00	4.82%	3.25%
NR	46639NAG6	3.500000%	43,590,266.00	43,590,266.00	0.00	38,025.53	0.00	0.00	38,025.53	43,590,266.00	0.00%	0.00%
LP	NA	0.000000%	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	46639NAJ0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,341,234,366.00	905,818,776.15	2,097,828.76	2,771,910.54	0.00	0.00	4,869,739.30	903,720,947.39

Notional Certificates
X-A	46639NAS0	0.562141%	1,064,605,000.00	629,189,510.15	0.00	294,744.51	0.00	0.00	294,744.51	627,091,681.39
X-C	46639NAA9	0.735082%	67,061,266.00	67,061,266.00	0.00	41,079.61	0.00	0.00	41,079.61	67,061,266.00
Notional SubTotal			1,131,666,266.00	696,250,776.15	0.00	335,824.12	0.00	0.00	335,824.12	694,152,947.39

Deal Distribution Total					2,097,828.76	3,107,734.66	0.00	0.00	5,205,563.42

*	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.




© Copyright 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	46639NAL5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	46639NAM3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	46639NAN1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	46639NAP6	753.35167028	0.00000000	2.11101693	0.00000000	0.00000000	0.00000000	0.00000000	2.11101693	753.35167028
A-5	46639NAQ4	1,000.00000000	0.00000000	3.05308332	0.00000000	0.00000000	0.00000000	0.00000000	3.05308332	1,000.00000000
A-SB	46639NAR2	183.94143886	20.35659712	0.48391930	0.00000000	0.00000000	0.00000000	0.00000000	20.84051643	163.58484173
A-S	46639NAU5	1,000.00000000	0.00000000	3.47848506	0.00000000	0.00000000	0.00000000	0.00000000	3.47848506	1,000.00000000
B	46639NAV3	1,000.00000000	0.00000000	3.52923516	0.00000000	0.00000000	0.00000000	0.00000000	3.52923516	1,000.00000000
C	46639NAW1	1,000.00000000	0.00000000	3.52923507	0.00000000	0.00000000	0.00000000	0.00000000	3.52923507	1,000.00000000
D	46639NAX9	1,000.00000000	0.00000000	3.52923508	0.00000000	0.00000000	0.00000000	0.00000000	3.52923508	1,000.00000000
E	46639NAC5	1,000.00000000	0.00000000	3.52923496	0.00000000	0.00000000	0.00000000	0.00000000	3.52923496	1,000.00000000
F	46639NAE1	1,000.00000000	0.00000000	2.91666652	0.00000000	0.00000000	0.00000000	0.00000000	2.91666652	1,000.00000000
NR	46639NAG6	1,000.00000000	0.00000000	0.87233994	2.04432682	33.96869430	0.00000000	0.00000000	0.87233994	1,000.00000000
LP	NA	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	46639NAJ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	46639NAS0	591.00747240	0.00000000	0.27685809	0.00000000	0.00000000	0.00000000	0.00000000	0.27685809	589.03694928
X-C	46639NAA9	1,000.00000000	0.00000000	0.61256836	0.00000000	0.00000000	0.00000000	0.00000000	0.61256836	1,000.00000000




© Copyright 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-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	10/01/21 - 10/30/21	30	0.00	453,868.64	0.00	453,868.64	0.00	0.00	0.00	453,868.64	0.00
A-5	10/01/21 - 10/30/21	30	0.00	984,686.54	0.00	984,686.54	0.00	0.00	0.00	984,686.54	0.00
A-SB	10/01/21 - 10/30/21	30	0.00	49,869.82	0.00	49,869.82	0.00	0.00	0.00	49,869.82	0.00
X-A	10/01/21 - 10/30/21	30	0.00	294,744.51	0.00	294,744.51	0.00	0.00	0.00	294,744.51	0.00
X-C	10/01/21 - 10/30/21	30	0.00	41,079.61	0.00	41,079.61	0.00	0.00	0.00	41,079.61	0.00
A-S	10/01/21 - 10/30/21	30	0.00	437,388.19	0.00	437,388.19	0.00	0.00	0.00	437,388.19	0.00
B	10/01/21 - 10/30/21	30	0.00	284,011.67	0.00	284,011.67	0.00	0.00	0.00	284,011.67	0.00
C	10/01/21 - 10/30/21	30	0.00	171,587.88	0.00	171,587.88	0.00	0.00	0.00	171,587.88	0.00
D	10/01/21 - 10/30/21	30	0.00	195,258.46	0.00	195,258.46	0.00	0.00	0.00	195,258.46	0.00
E	10/01/21 - 10/30/21	30	0.00	88,756.73	0.00	88,756.73	0.00	0.00	0.00	88,756.73	0.00
F	10/01/21 - 10/30/21	30	0.00	68,457.08	0.00	68,457.08	0.00	0.00	0.00	68,457.08	0.00
NR	10/01/21 - 10/30/21	30	1,391,591.67	127,138.28	0.00	127,138.28	89,112.75	0.00	0.00	38,025.53	1,480,704.42
Totals			1,391,591.67	3,196,847.41	0.00	3,196,847.41	89,112.75	0.00	0.00	3,107,734.66	1,480,704.42




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


	Additional Information
Total Available Distribution Amount (1)	5,205,563.42
(1) The Available Distribution Amount includes any Prepayment Premiums.




© Copyright 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,207,850.17	Master Servicing Fee	7,186.13
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administration Fee	0.00
Interest Adjustments	0.00	Trustee Fee	2,622.41
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	0.00
ARD Interest	0.00	Operating Advisor Fee	0.00
Net Prepayment Interest Excess / (Shortfall)	0.00	Trust Advisor Fee	1,194.20
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,207,850.17	Total Fees	11,002.75

Principal		Expenses/Reimbursements
Scheduled Principal	2,097,828.84	Reimbursement for Interest on Advances	1.60
Unscheduled Principal Collections		ASER Amount	72,672.91
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	16,438.24
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	2,097,828.84	Total Expenses/Reimbursements	89,112.75

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,107,734.66
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	2,097,828.76
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	5,205,563.42
Total Funds Collected	5,305,679.01	Total Funds Distributed	5,305,678.92

© Copyright 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		905,818,776.68	905,818,776.68	Beginning Certificate Balance	905,818,776.15
(-) Scheduled Principal Collections		2,097,828.84	2,097,828.84	(-) Principal Distributions	2,097,828.76
(-) 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		(0.08)	(0.08)	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		903,720,947.92	903,720,947.92	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		908,065,221.77	908,065,221.77	Ending Certificate Balance	903,720,947.39
Ending Actual Collateral Balance		905,963,955.35	905,963,955.35



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.53)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.53)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.24%
				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.




© Copyright 2021 Computershare. All rights reserved. Confidential.					Page 7 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	17	124,919,016.89	13.82%	18	4.3935	NAP	Defeased	17	124,919,016.89	13.82%	18	4.3935	NAP
	$9,999,999 or less	27	139,649,412.23	15.45%	18	4.3717	1.946051	1.30 or less	12	225,849,498.50	24.99%	18	4.1555	0.771334
$10,000,000 to $19,999,999		11	156,572,167.43	17.33%	17	4.2368	1.285993	1.31 to 1.40	2	6,869,915.15	0.76%	18	4.5921	1.366716
$20,000,000 to $29,999,999		5	128,685,769.28	14.24%	16	3.9528	2.015012	1.41 to 1.50	6	164,024,462.47	18.15%	18	4.0963	1.432639
$30,000,000 to $49,999,999		2	78,753,138.00	8.71%	19	3.8300	1.172209	1.51 to 1.60	5	84,072,591.01	9.30%	15	3.9895	1.589229
$50,000,000 to $99,999,999		2	162,990,598.99	18.04%	18	3.9025	1.663289	1.61 to 1.75	4	43,843,175.59	4.85%	18	4.1972	1.644214
$100,000,000 or Greater		1	112,150,845.10	12.41%	18	3.9900	1.430000	1.76 to 2.00	2	23,022,925.52	2.55%	18	4.1397	1.948234
	Totals	65	903,720,947.92	100.00%	18	4.1125	1.614433	2.01 to 2.25	1	4,476,667.58	0.50%	19	4.4850	2.030000
								2.26 or Greater	16	226,642,695.21	25.08%	18	3.9310	2.550216
								Totals	65	903,720,947.92	100.00%	18	4.1125	1.614433
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 8 of 29


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	18	124,919,016.89	13.82%	18	4.3935	NAP	Ohio	2	25,699,210.92	2.84%	19	4.4376	0.944653
Alabama	4	16,372,711.28	1.81%	18	4.0465	1.709069	Oregon	2	21,430,534.87	2.37%	18	3.8111	2.360000
Arizona	1	2,344,703.19	0.26%	19	4.6900	2.690000	Tennessee	1	19,715,912.90	2.18%	17	4.1750	2.330000
Arkansas	2	3,407,317.37	0.38%	18	3.8111	2.360000	Texas	9	77,276,989.81	8.55%	17	4.2958	1.182434
California	3	38,305,655.79	4.24%	19	4.1246	2.354208	Virginia	2	9,689,883.61	1.07%	18	3.9936	2.533296
Colorado	1	8,394,550.29	0.93%	19	4.2700	1.530000	Washington	2	13,181,843.98	1.46%	18	3.8111	2.360000
Connecticut	1	1,171,121.58	0.13%	19	4.1500	1.460000	Wisconsin	4	64,061,785.30	7.09%	19	3.8875	1.291975
Florida	3	29,422,407.84	3.26%	17	3.9574	1.804152	Totals	92	903,720,947.92	100.00%	18	4.1125	1.614433
Georgia	4	16,855,594.41	1.87%	19	4.2677	2.287704
									Property Type³
Illinois	3	8,961,049.11	0.99%	19	4.3717	1.455891
Kansas	1	3,694,483.13	0.41%	17	4.5100	1.410000		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Kentucky	2	30,321,385.14	3.36%	9	4.1017	1.670831		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	1	4,711,352.42	0.52%	18	3.8111	2.360000	Defeased	18	124,919,016.89	13.82%	18	4.3935	NAP
Maryland	2	10,563,274.72	1.17%	18	4.3004	1.972623	Industrial	16	90,396,244.81	10.00%	18	3.8364	2.430692
Massachusetts	2	140,710,735.26	15.57%	18	3.8732	1.689800	Lodging	5	55,374,544.53	6.13%	18	4.3083	0.708694
Michigan	2	9,514,565.74	1.05%	19	4.3113	2.534368	Mixed Use	4	105,805,576.56	11.71%	18	4.0717	1.195764
Minnesota	1	78,859,305.78	8.73%	18	4.0000	0.920000	Mobile Home Park	1	3,559,389.95	0.39%	19	4.7750	2.490000
Mississippi	1	7,049,047.27	0.78%	18	4.6500	0.380000	Multi-Family	8	25,753,328.67	2.85%	19	4.3484	1.783244
Missouri	3	33,378,408.26	3.69%	18	4.1182	1.803526	Office	10	96,968,692.40	10.73%	18	4.2167	1.853717
Nebraska	1	8,011,593.60	0.89%	18	3.8111	2.360000	Other	1	1,915,620.30	0.21%	19	4.1500	1.460000
Nevada	1	6,264,951.62	0.69%	18	4.1760	3.380000	Retail	28	394,759,031.42	43.68%	17	4.0216	1.570094
New Jersey	2	20,203,354.16	2.24%	18	4.4939	0.724701	Self Storage	1	4,269,502.37	0.47%	18	4.2500	3.180000
New Mexico	1	3,566,533.60	0.39%	19	4.7250	2.840000	Totals	92	903,720,947.92	100.00%	18	4.1125	1.614433
New York	9	60,457,000.32	6.69%	18	4.0190	1.514968
North Carolina	1	5,204,667.73	0.58%	18	3.8111	2.360000

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




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 9 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	17	124,919,016.89	13.82%	18	4.3935	NAP	Defeased	17	124,919,016.89	13.82%	18	4.3935	NAP
	4.00000% or less	10	445,430,604.29	49.29%	17	3.8847	1.638996	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.00001% to 4.25000%	14	164,592,376.85	18.21%	18	4.1292	1.900888	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.25001% to 4.50000%	9	91,968,027.00	10.18%	18	4.3584	1.305872	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.50001% to 4.75000%	14	73,251,532.94	8.11%	18	4.6400	1.151078	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.75001% to 5.00000%	1	3,559,389.95	0.39%	19	4.7750	2.490000	49 months or greater	48	778,801,931.03	86.18%	18	4.0674	1.613003
	5.00001% or Greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	65	903,720,947.92	100.00%	18	4.1125	1.614433
	Totals	65	903,720,947.92	100.00%	18	4.1125	1.614433
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 10 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	17	124,919,016.89	13.82%	18	4.3935	NAP	Defeased	17	124,919,016.89	13.82%	18	4.3935	NAP
	60 months or less	48	778,801,931.03	86.18%	18	4.0674	1.613003	Interest Only	2	43,556,000.00	4.82%	18	3.8196	1.774829
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	293 Months or Less	46	735,245,931.03	81.36%	18	4.0821	1.603417
85 months to 116 months		0	0.00	0.00%	0	0.0000	0.000000	294 to 299 Months	0	0.00	0.00%	0	0.0000	0.000000
	117 months or Greater	0	0.00	0.00%	0	0.0000	0.000000	300 to 330 Months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	65	903,720,947.92	100.00%	18	4.1125	1.614433	331 Months or Greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	65	903,720,947.92	100.00%	18	4.1125	1.614433
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 11 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	17	124,919,016.89	13.82%	18	4.3935	NAP				None
Underwriter's Information		4	124,772,016.61	13.81%	18	3.9847	2.060538
	12 months or less	42	636,662,068.25	70.45%	18	4.0734	1.568494
	13 to 24 months	2	17,367,846.17	1.92%	17	4.4421	0.029462
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	65	903,720,947.92	100.00%	18	4.1125	1.614433
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 12 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
1	30304961	RT	Dedham	MA	Actual/360	3.990%	386,053.12	209,995.58	0.00	N/A	05/01/23	--	112,360,840.60	112,150,845.10	11/01/21
2	30305008	IN	Various	Various	Actual/360	3.811%	277,061.39	292,149.35	0.00	N/A	05/01/23	--	84,423,442.56	84,131,293.21	11/01/21
3	30305003	MU	Minneapolis	MN	Actual/360	4.000%	272,169.01	157,504.76	0.00	N/A	05/01/23	--	79,016,810.54	78,859,305.78	11/01/21
4	30305055	RT	Greendale	WI	Actual/360	3.854%	145,499.94	89,018.41	0.00	N/A	06/06/23	--	43,842,156.41	43,753,138.00	04/06/21
9	30305006	RT	Brooklyn	NY	Actual/360	3.800%	114,527.78	0.00	0.00	05/01/23	11/01/28	--	35,000,000.00	35,000,000.00	11/05/21
10	30305043	RT	Danvers	MA	Actual/360	3.414%	84,183.30	71,316.67	0.00	N/A	05/06/23	--	28,631,206.83	28,559,890.16	11/06/21
11	30305037	OF	Clayton	MO	Actual/360	4.150%	96,379.55	62,090.13	0.00	N/A	05/06/23	--	26,969,793.63	26,907,703.50	11/06/21
12	30305067	RT	Riverside	CA	Actual/360	4.020%	100,953.10	47,403.30	0.00	N/A	06/06/23	--	29,163,147.37	29,115,744.07	11/06/21
13	30305007	RT	Louisville	KY	Actual/360	3.960%	79,153.89	49,839.05	0.00	N/A	05/01/22	--	23,212,284.69	23,162,445.64	11/01/21
16	30305064	MF	New York	NY	Actual/360	4.332%	78,282.52	45,408.79	0.00	N/A	06/06/23	--	20,985,394.70	20,939,985.91	11/06/21
17	30305032	OF	Nashville	TN	Actual/360	4.175%	71,040.77	44,315.72	0.00	N/A	04/06/23	--	19,760,228.62	19,715,912.90	11/06/21
19	30305062	OF	Detroit	MI	Actual/360	4.958%	69,187.83	82,068.86	0.00	N/A	06/06/23	--	16,205,557.99	16,123,489.13	11/06/21
22	30305065	LO	Houston	TX	Actual/360	4.187%	60,388.98	37,262.76	0.00	N/A	05/06/23	--	16,749,256.47	16,711,993.71	11/06/21
23	30304999	RT	Cedar Hill	TX	Actual/360	4.500%	66,281.46	31,002.12	0.00	N/A	01/01/23	--	17,104,893.04	17,073,890.92	11/01/21
24	30305018	RT	Houston	TX	Actual/360	3.950%	54,075.87	34,188.06	0.00	N/A	05/01/23	--	15,898,174.08	15,863,986.02	11/01/21
25	30305061	OF	Santa Monica	CA	Actual/360	4.160%	55,527.16	32,076.21	0.00	N/A	06/06/23	--	15,500,756.93	15,468,680.72	11/06/21
26	30305042	OF	Tampa	FL	Actual/360	3.892%	51,696.61	31,471.96	0.00	N/A	04/06/23	--	15,425,172.34	15,393,700.38	11/06/21
27	30305068	MF	Louisville	KY	Actual/360	4.220%	52,660.23	31,896.72	0.00	N/A	06/06/23	--	14,491,424.65	14,459,527.93	11/06/21
28	30305070	MU	Columbus	OH	Actual/360	4.295%	52,933.40	31,144.84	0.00	N/A	06/06/23	--	14,312,234.69	14,281,089.85	11/06/21
29	30305035	RT	Bronx	NY	Actual/360	4.270%	52,351.67	31,477.28	0.00	N/A	04/06/23	--	14,237,818.82	14,206,341.54	12/06/21
30	30305017	LO	Miami	FL	Actual/360	4.020%	45,314.63	44,605.47	0.00	N/A	04/01/23	--	13,090,407.32	13,045,801.85	11/01/21
31	30305073	OF	Milford	OH	Actual/360	4.616%	45,528.96	36,024.42	0.00	N/A	06/06/23	--	11,454,145.49	11,418,121.07	09/06/18
32	30305020	Various Various		Various	Actual/360	4.150%	41,974.60	26,128.48	0.00	06/01/23	06/01/28	--	11,745,709.45	11,719,580.97	11/01/21
33	30305063	LO	Paramus	NJ	Actual/360	4.730%	45,063.81	34,591.66	0.00	N/A	05/06/23	--	11,063,882.52	11,029,290.86	11/06/21
34	30305030	RT	Hurst	TX	Actual/360	4.300%	38,292.49	22,759.80	0.00	N/A	04/06/23	--	10,341,558.70	10,318,798.90	09/06/20
35	30305026	RT	Ramsey	MN	Actual/360	4.100%	36,274.44	23,158.96	0.00	N/A	05/01/23	--	10,274,428.50	10,251,269.54	11/01/21
36	30305016	OF	Jersey City	NJ	Actual/360	4.210%	33,368.35	30,292.75	0.00	N/A	06/01/23	--	9,204,356.05	9,174,063.30	11/01/21
37	30305058	RT	Houston	TX	Actual/360	4.660%	32,193.37	41,558.27	0.00	N/A	06/06/23	--	8,022,714.79	7,981,156.52	11/06/21




© Copyright 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
39	30305011	MU	Norcross	GA	Actual/360	4.101%	31,338.30	19,886.88	0.00	N/A	06/01/23	--	8,874,144.23	8,854,257.35	11/01/21
40	30305057	RT	Conifer	CO	Actual/360	4.270%	30,933.87	18,377.28	0.00	N/A	06/06/23	--	8,412,927.57	8,394,550.29	11/06/21
41	30305038	LO	Linthicum	MD	Actual/360	4.140%	26,964.47	25,256.30	0.00	N/A	05/06/23	--	7,563,667.14	7,538,410.84	11/06/21
43	30305039	LO	Flowood	MS	Actual/360	4.650%	28,314.89	22,310.06	0.00	N/A	05/06/23	--	7,071,357.33	7,049,047.27	11/06/21
45	30305004	RT	Williamsburg	VA	Actual/360	3.900%	28,733.90	0.00	0.00	05/01/23	12/01/27	--	8,556,000.00	8,556,000.00	11/01/21
46	30305075	MF	Vero Beach	FL	Actual/360	4.262%	26,238.49	15,636.14	0.00	N/A	06/06/23	--	7,149,345.18	7,133,709.04	11/06/21
47	30305060	RT	Lehighton	PA	Actual/360	4.125%	25,294.55	15,900.68	0.00	N/A	06/06/23	--	7,121,047.18	7,105,146.50	11/06/21
48	30305046	RT	Ashland	KY	Actual/360	4.560%	28,169.96	15,074.29	0.00	N/A	05/06/23	--	7,174,013.79	7,158,939.50	11/06/21
49	30305053	RT	Huntsville	AL	Actual/360	4.350%	26,843.26	13,479.50	0.00	N/A	05/06/23	--	7,166,165.88	7,152,686.38	10/06/21
50	30305050	IN	Las Vegas	NV	Actual/360	4.176%	22,579.08	13,992.23	0.00	N/A	05/06/23	--	6,278,943.85	6,264,951.62	11/06/21
51	30305024	OF	Farmington Hills	MI	Actual/360	4.300%	21,824.60	12,816.40	0.00	N/A	05/01/23	--	5,894,116.79	5,881,300.39	11/01/21
52	30305049	LO	Reno	NV	Actual/360	4.515%	20,998.85	17,301.02	0.00	N/A	05/06/23	--	5,401,055.06	5,383,754.04	11/06/21
53	30305072	RT	Rancho Cucamonga	CA	Actual/360	4.635%	19,697.61	14,789.85	0.00	N/A	06/06/23	--	4,935,199.20	4,920,409.35	11/06/21
54	30305045	MF	Pontiac	MI	Actual/360	4.420%	18,379.21	15,525.83	0.00	N/A	06/06/23	--	4,828,868.59	4,813,342.76	11/06/21
55	30305054	MH	Avondale	AZ	Actual/360	4.220%	17,660.26	10,696.95	0.00	N/A	06/06/23	--	4,859,878.40	4,849,181.45	11/06/21
56	30305041	RT	Monroe	MI	Actual/360	4.200%	17,040.59	10,461.74	0.00	N/A	05/06/23	--	4,711,684.72	4,701,222.98	11/06/21
57	30305031	RT	Houston	TX	Actual/360	4.520%	17,936.02	9,743.13	0.00	N/A	05/01/23	--	4,608,169.65	4,598,426.52	11/01/21
58	30305056	MF	Grand Prairie	TX	Actual/360	4.673%	18,489.05	9,429.83	0.00	N/A	06/06/23	--	4,594,725.05	4,585,295.22	11/06/21
59	30305052	RT	Monona	WI	Actual/360	4.485%	17,325.88	9,481.22	0.00	N/A	06/06/23	--	4,486,148.80	4,476,667.58	11/06/21
60	30305044	RT	Rancho Cucamonga	CA	Actual/360	4.170%	9,729.98	29,178.29	0.00	N/A	05/06/23	--	2,709,672.82	2,680,494.53	11/06/21
61	30305019	SS	North Hollywood	CA	Actual/360	4.250%	15,659.70	9,429.23	0.00	N/A	05/01/23	--	4,278,931.60	4,269,502.37	11/01/21
62	30305071	OF	Brooklyn	NY	Actual/360	4.265%	16,618.83	8,022.09	0.00	N/A	06/06/23	--	4,525,036.50	4,517,014.41	11/06/21
63	30305040	LO	Georgetown	TX	Actual/360	4.590%	14,151.00	11,372.37	0.00	N/A	05/01/23	--	3,580,265.66	3,568,893.29	11/01/21
64	30305074	RT	Santa Fe	NM	Actual/360	4.725%	14,556.55	11,113.68	0.00	N/A	06/06/23	--	3,577,647.28	3,566,533.60	11/06/21
65	30305047	MU	Chicago	IL	Actual/360	4.650%	15,291.26	7,912.41	0.00	N/A	05/06/23	--	3,818,835.99	3,810,923.58	11/06/21
66	30305014	RT	Bonner Springs	KS	Actual/360	4.510%	14,378.58	7,891.00	0.00	04/01/23	01/01/35	--	3,702,374.13	3,694,483.13	11/01/21
67	30305066	MH	Rockport	TX	Actual/360	4.775%	14,665.14	7,202.75	0.00	N/A	06/06/23	--	3,566,592.70	3,559,389.95	10/06/21
68	30305028	RT	Elgin	IL	Actual/360	4.175%	11,667.04	10,721.81	0.00	06/01/23	06/01/38	--	3,245,227.04	3,234,505.23	11/01/21




© Copyright 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
69	30305051	OF	Clayton	MO	Actual/360	4.150%	11,958.06	7,486.07	0.00	N/A	05/06/23	--	3,346,212.23	3,338,726.16	11/06/21
70	30305036	RT	Bronx	NY	Actual/360	4.340%	12,545.64	7,343.28	0.00	N/A	04/06/23	--	3,356,941.22	3,349,597.94	11/06/21
71	30305048	MF	Maumee	OH	Actual/360	4.455%	12,166.62	6,733.94	0.00	N/A	06/06/23	--	3,171,486.62	3,164,752.68	11/06/21
72	30305015	RT	Americus	GA	Actual/360	4.570%	12,068.17	6,475.79	0.00	N/A	04/01/23	--	3,066,661.60	3,060,185.81	11/01/21
73	30305023	RT	Waynesboro	GA	Actual/360	4.520%	11,931.35	6,443.54	0.00	06/01/23	10/01/33	--	3,065,435.11	3,058,991.57	11/01/21
74	30305033	OF	Clinton	MD	Actual/360	4.700%	12,264.03	5,369.66	0.00	N/A	04/06/23	--	3,030,233.54	3,024,863.88	11/06/21
75	30305029	OF	Tempe	AZ	Actual/360	4.690%	9,488.77	4,809.05	0.00	N/A	06/01/23	--	2,349,512.24	2,344,703.19	11/01/21
76	30305027	MH	Warner Robins	GA	Actual/360	6.000%	10,915.26	3,473.95	0.00	N/A	06/01/23	--	2,112,630.38	2,109,156.43	11/01/21
77	30305025	OF	Norfolk	VA	Actual/360	4.700%	4,613.12	5,940.22	0.00	N/A	05/01/23	--	1,139,823.83	1,133,883.61	11/01/21
Totals							3,207,850.17	2,097,828.84	0.00				905,818,776.68	903,720,947.92
(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




© Copyright 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
1	16,882,279.78	16,947,026.47	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
2	37,375,610.00	38,248,400.70	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	15,521,249.04	3,030,197.46	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
4	10,786,477.08	6,520,998.48	07/01/20	06/30/21	09/13/21	11,005,995.84	108,258.65	197,669.91	1,532,058.68	0.00	0.00
9	1,403,872.40	574,335.97	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
10	5,830,826.16	5,532,664.17	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,692,194.13	3,561,178.60	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
12	4,959,240.47	4,455,747.64	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,710,941.94	2,667,422.48	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,808,089.19	1,638,173.28	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	3,048,235.53	3,260,276.18	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22	418,323.53	1,111,303.25	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,640,916.91	1,554,225.56	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
24	2,091,553.15	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
26	2,269,366.90	2,831,065.33	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
28	1,786,228.48	1,830,884.76	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
30	1,206,700.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	340,654.00	0.00	--	--	01/11/21	8,991,112.91	686,696.73	46,266.93	2,410,387.03	0.00	0.00
32	1,272,761.91	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	747,676.56	17,543.17	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	--	--	10/12/21	271,640.98	45,700.06	59,960.36	808,411.27	89,916.07	0.00
35	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
36	1,278,437.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,029,388.19	1,351,350.47	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© Copyright 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
39	1,691,679.33	1,849,282.55	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
40	892,408.25	914,505.75	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
41	494,019.01	1,037,917.76	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
43	314,438.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	886,319.36	877,900.64	01/01/21	06/30/21	--	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
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
48	1,185,856.74	1,092,953.31	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
49	432,088.56	480,343.76	01/01/21	06/30/21	--	0.00	0.00	40,291.91	40,291.91	0.00	0.00
50	1,535,294.64	1,499,569.12	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
51	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
52	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
53	831,735.97	480,125.84	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
54	1,502,849.69	1,515,662.87	07/01/20	06/30/21	--	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	709,504.12	669,806.37	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
57	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
59	851,534.84	752,210.28	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
60	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
61	967,718.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	367,146.36	372,690.29	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
63	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
64	683,878.83	936,899.16	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
65	321,699.66	405,695.24	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
66	378,632.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	714,284.36	667,864.23	01/01/21	06/30/21	--	0.00	0.00	21,698.97	21,698.97	4,526.17	0.00
68	428,167.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 17 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
69	645,544.73	742,439.00	01/01/21	06/30/21	--	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	424,513.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
73	310,396.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
74	543,813.94	760,658.94	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
75	460,835.23	520,720.85	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
76	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
77	372,982.93	410,273.86	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	136,048,365.18	111,120,313.79				20,268,749.73	840,655.44	365,888.08	4,812,847.86	94,442.24	0.00




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


			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.




© Copyright 2021 Computershare. All rights reserved. Confidential.					Page 19 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
11/18/21	0	0.00	0	0.00	3	65,490,057.97	1	43,753,138.00	1	11,418,121.07	0	0.00	0	0.00	0	0.00	4.112492%	4.098425%	18
10/18/21	0	0.00	0	0.00	3	65,637,860.60	1	43,842,156.41	1	11,454,145.49	2	30,316,005.86	0	0.00	0	0.00	4.112572%	4.098504%	19
09/17/21	0	0.00	0	0.00	3	65,792,531.34	1	43,935,568.36	1	11,491,494.92	0	0.00	0	0.00	0	0.00	4.112656%	4.098586%	20
08/17/21	0	0.00	0	0.00	3	65,939,267.88	1	44,023,983.34	1	11,527,228.85	0	0.00	0	0.00	0	0.00	4.112734%	4.098664%	21
07/16/21	0	0.00	0	0.00	3	66,085,487.15	1	44,112,105.86	1	11,562,821.30	0	0.00	0	0.00	0	0.00	4.112812%	4.098740%	22
06/17/21	0	0.00	0	0.00	3	66,238,630.87	1	44,204,653.60	1	11,599,754.29	0	0.00	0	0.00	0	0.00	4.112893%	4.098820%	23
05/17/21	0	0.00	1	44,292,178.51	3	29,275,012.51	1	44,292,178.51	1	11,635,059.60	0	0.00	0	0.00	0	0.00	4.112969%	4.098895%	24
04/16/21	1	44,384,149.77	0	0.00	3	29,357,868.77	1	44,384,149.77	1	11,671,715.78	0	0.00	0	0.00	0	0.00	4.113048%	4.098973%	25
03/17/21	1	7,740,568.32	0	0.00	3	29,436,737.78	1	44,471,080.96	1	11,706,736.18	0	0.00	0	0.00	0	0.00	4.113122%	4.099046%	26
02/18/21	1	7,767,776.85	0	0.00	4	58,733,723.33	1	44,571,992.29	1	11,746,118.38	0	0.00	0	0.00	0	0.00	4.113210%	4.099133%	27
01/15/21	1	7,792,218.36	1	29,276,783.84	3	29,604,571.55	0	0.00	1	11,780,844.21	0	0.00	0	0.00	0	0.00	4.113283%	4.099205%	28
12/17/20	2	37,162,571.88	1	7,295,091.34	2	22,387,389.43	0	0.00	1	11,815,432.56	0	0.00	0	0.00	0	0.00	4.113354%	4.099276%	29
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© Copyright 2021 Computershare. All rights reserved. Confidential.																		Page 20 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

Balance

Date

Code²

Date

REO Date

30305055

04/06/21

197,669.91

1,532,058.68

0.00

44,384,149.77

07/03/20

12/16/20

30305073

09/06/18

46,266.93

2,410,387.03

2,624.00

12,721,800.49

08/25/17

10/16/18

30305030

09/06/20

59,960.36

808,411.27

134,716.87

10,639,710.95

08/21/20

30305053

10/06/21

40,291.91

0.00

7,166,165.88

30305066

10/06/21

21,698.97

4,526.17

3,566,592.70

Totals

365,888.08

4,812,847.86

141,867.04

78,478,419.79

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 21 of 29


				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		23,162,446	23,162,446		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		815,294,941	749,804,883	10,318,799			55,171,259
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		0	0		0		0
> 60 Months		65,263,561	65,263,561		0		0




Historical Delinquency Information

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

Nov-21	903,720,948	838,230,890	0	0	54,071,937		11,418,121
Oct-21	905,818,777	840,180,916	0	0	54,183,715		11,454,145
Sep-21	908,007,898	842,215,366	0	0	54,301,036		11,491,495
Aug-21	910,090,472	844,151,204	0	0	54,412,039		11,527,229
Jul-21	912,165,636	846,080,149	0	0	54,522,666		11,562,821
Jun-21	914,332,899	848,094,268	0	0	54,638,877		11,599,754
May-21	916,392,968	842,825,777	0	44,292,179	17,639,953		11,635,060
Apr-21	918,545,674	844,803,656	44,384,150	0	17,686,153		11,671,716
Mar-21	920,590,754	883,413,448	7,740,568	0	17,730,002		11,706,736
Feb-21	922,926,686	856,425,186	7,767,777	0	46,987,605		11,746,118
Jan-21	924,956,176	858,282,602	7,792,218	29,276,784	17,823,727		11,780,844
Dec-20	926,978,447	860,133,394	37,162,572	7,295,091	10,571,957		11,815,433
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© Copyright 2021 Computershare. All rights reserved. Confidential.								Page 22 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
4	30305055	43,753,138.00	44,384,149.77	181,000,000.00	05/13/13	5,848,386.48	0.83000	06/30/21	06/06/23	258
31	30305073	11,418,121.07	12,721,800.49	7,020,000.00	11/10/20	146,042.00	0.15000	12/31/20	06/06/23	198
34	30305030	10,318,798.90	10,639,710.95	11,150,000.00	09/07/21	(154,155.42)	(0.21000)	12/31/19	04/06/23	256
Totals		65,490,057.97	67,745,661.21	199,170,000.00		5,840,273.06




© Copyright 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
4	30305055	RT	WI	07/03/20	13
	11/01/2021– Loan transferred to Special Servicing on 7/3/2020 for imminent monetary payment default. At the time of transfer the loan was past due for the 5/6/2020 payment. The loan is secured by a 560,000 square feet (SF) portion of a 1.2
	million SF reg ional mall in Greendale, Wisconsin, a suburb of Milwaukee. Legal counsel has been engaged, a receiver was appointed on 12/18/2020, and enforcement options are being evaluated.


31	30305073	OF	OH	08/25/17	7
	11/11/2021 - REO Title Date: 10/23/18: The subject is a 13-building, 424,293 SF Office/Industrial property built from 1979 to 2002 by Duke Realty on 54.83 acres east of Interstate 275 (approx. 16 miles NE of Cincinnati CBD). Building mix
	consists of 3 two -story office, 6 one-story flex/office, and 4 flex/industrial As of 10/28/21, the property is approx. 43.2% leased/occupied. Crossed with or is companion Loan to: None. Deferred Maintenance/Repair Issues: Roofs on each
	building need to be replaced, parking lots need resurfacing and building lobbies renovated; Leasing Summary: Leasing agent in discussions with several current tenants about renewals. Marketing Summary: Property will be auction for sale onn
	11/14. Engaged local to help with the proce ss.

34	30305030	RT	TX	08/21/20	2
	11/11/2021 - The subject loan was transferred to SS due to imminent default. The subject loan collateral is comprised of a 132,136 square foot, retail, unanchored, shopping center located in Phoenix, AZ. SS is coordinating with Borrower legal
	counsel to complete uncontested non-judicial foreclosure. Borrower, through its counsel, is working to complete a stipulated foreclosure.


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




© Copyright 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
10	30305043	29,557,989.69	3.41400%	29,557,989.69 3.41400%		10	08/28/20	05/01/20	09/18/20
11	30305037	0.00	4.15000%	0.00	4.15000%	8	09/23/21	09/23/21	10/05/21
23	30304999	17,603,862.73	4.50000%	17,603,862.73 4.50000%		8	07/02/20	05/01/20	07/08/20
69	30305051	0.00	4.15000%	0.00	4.15000%	8	09/23/21	09/23/21	10/05/21
Totals		47,161,852.42		47,161,852.42
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.




© Copyright 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.).




© Copyright 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




© Copyright 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)
4	0.00	0.00	9,438.24	0.00	0.00	36,478.46	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	3,500.00	0.00	0.00	35,189.79	0.00	0.00	3.29	0.00	0.00	0.00
34	0.00	0.00	3,500.00	0.00	0.00	1,004.66	0.00	0.00	0.00	0.00	0.00	0.00
67	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(1.69)	0.00	0.00	0.00
Total	0.00	0.00	16,438.24	0.00	0.00	72,672.91	0.00	0.00	1.60	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		89,112.75




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 28 of 29


	Supplemental Notes
	None




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

Serious News for Serious Traders! Try StreetInsider.com Premium Free!

Create E-mail Alert Related Categories

SEC Filings

Sign up for StreetInsider Free!

Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!

Form 10-D JPMBB Commercial Mortgag For: Nov 18

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

Registered/reporting pursuant to (check one)

Loss Information as reported on November 18, 2021

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

Form 10-D JPMBB Commercial Mortgag For: Nov 18

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Registered/reporting pursuant to (check one)

Loss Information as reported on November 18, 2021

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934