gsm13gcj_10d-202205.htm - Generated by SEC Publisher for SEC Filing

GS Mortgage Securities Trust 2013-GCJ12
(Exact name of issuing entity as specified in its charter)

GS Mortgage Securities Corporation II
(Exact name of depositor as specified in its charter)

Leah Nivison (212) 902-1000
(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)

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)

Registered/reporting pursuant to (check one)

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

On May 12, 2022 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2013-GCJ12.

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.

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

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

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.


Distribution Date:	05/12/22	GS Mortgage Securities Corporation II
Determination Date:	05/06/22
Next Distribution Date:	06/10/22
Record Date:	04/29/22	Commercial Mortgage Pass-Through Certificates
		Series 2013-GCJ12


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	GS Mortgage Securities Corporation II
Certificate Factor Detail	3		Attention: Leah Nivison	(212) 902-1000	leah.nivison@gs.com; gs-refgsecuritization@gs.com
Certificate Interest Reconciliation Detail	4		200 West Street \| New York, NY 10282 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Investor Relations		REAM_InvestorRelations@wellsfargo.com
Bond / Collateral Reconciliation - Cash Flows	6
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	8-12		General	(305) 229-6465
Mortgage Loan Detail (Part 1)	13-15		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	16-18	Operating Advisor	Situs Holdings, LLC
Principal Prepayment Detail	19		Attn: Stacey Ciarlanti		SSNotices@situsamc.com
Historical Detail	20		2 Embarcadero Center, 8th Floor \| San Francisco, CA 94111 \| United States
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)		cts.cmbs.bond.admin@wellsfargo.com;
Specially Serviced Loan Detail - Part 1	23				trustadministrationgroup@wellsfargo.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	24
		Trustee	Deutsche Bank Trust Company Americas
Modified Loan Detail	25		Karlene Benvenuto		karlene.benvenuto@db.com
Historical Liquidated Loan Detail	26		1761 East St. Andrew Place \| Santa Ana, CA 92705 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27	Controlling Class	RREF II CMBS AIV, L.P.
Interest Shortfall Detail - Collateral Level	28	Representative
			-
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.


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


				Certificate Distribution Detail

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

A-1	36197XAG9	0.742000%	84,631,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	36197XAH7	2.011000%	134,221,000.00	0.24	0.24	0.00	0.00	0.00	0.24	0.00	0.00%	30.00%
A-3	36197XAJ3	2.860000%	200,000,000.00	200,000,000.00	4,935,016.83	476,666.66	38,926.99	0.00	5,450,610.48	195,064,983.17	40.87%	30.00%
A-4	36197XAK0	3.135000%	313,849,000.00	313,849,000.00	0.00	819,930.51	0.00	0.00	819,930.51	313,849,000.00	40.87%	30.00%
A-AB	36197XAL8	2.678000%	105,525,000.00	14,264,243.32	3,454,545.02	31,833.04	24,595.25	0.00	3,510,973.31	10,809,698.30	40.87%	30.00%
A-S	36197XAP9	3.375000%	80,829,000.00	80,829,000.00	0.00	227,331.56	0.00	0.00	227,331.56	80,829,000.00	31.67%	23.25%
B	36197XAQ7	3.777000%	86,817,000.00	86,817,000.00	0.00	273,256.51	0.00	0.00	273,256.51	86,817,000.00	21.80%	16.00%
C	36197XAR5	4.179000%	55,383,000.00	55,383,000.00	0.00	192,871.30	0.00	0.00	192,871.30	55,383,000.00	15.50%	11.38%
D	36197XAB0	4.451686%	49,395,000.00	49,395,000.00	0.00	183,242.53	0.00	0.00	183,242.53	49,395,000.00	9.88%	7.25%
E	36197XAC8	3.250000%	32,931,000.00	32,931,000.00	0.00	89,188.13	0.00	0.00	89,188.13	32,931,000.00	6.13%	4.50%
F	36197XAD6	3.250000%	11,974,000.00	11,974,000.00	0.00	32,429.58	0.00	0.00	32,429.58	11,974,000.00	4.77%	3.50%
G*	36197XAE4	3.250000%	41,912,027.00	41,909,713.24	0.00	78,782.93	0.00	0.00	78,782.93	41,909,713.24	0.00%	0.00%
R	36197XAF1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,197,467,027.00	887,351,956.80	8,389,562.09	2,405,532.75	63,522.24	0.00	10,858,617.08	878,962,394.71


X-A	36197XAM6	1.385855%	919,055,000.00	608,942,243.56	0.00	703,254.64	55,773.28	0.00	759,027.92	600,552,681.47
X-B	36197XAN4	0.518118%	142,200,000.00	142,200,000.00	0.00	61,396.99	0.00	0.00	61,396.99	142,200,000.00
X-C	36197XAA2	1.201686%	86,817,027.00	86,814,713.24	0.00	86,936.69	0.00	0.00	86,936.69	86,814,713.24
Notional SubTotal			1,148,072,027.00	837,956,956.80	0.00	851,588.32	55,773.28	0.00	907,361.60	829,567,394.71

Deal Distribution Total					8,389,562.09	3,257,121.07	119,295.52	0.00	11,765,978.68

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 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	36197XAG9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	36197XAH7	0.00000179	0.00000179	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000179	0.00000000
A-3	36197XAJ3	1,000.00000000	24.67508415	2.38333330	0.00000000	0.00000000	0.19463495	0.00000000	27.25305240	975.32491585
A-4	36197XAK0	1,000.00000000	0.00000000	2.61249999	0.00000000	0.00000000	0.00000000	0.00000000	2.61249999	1,000.00000000
A-AB	36197XAL8	135.17406605	32.73674504	0.30166349	0.00000000	0.00000000	0.23307510	0.00000000	33.27148363	102.43732101
A-S	36197XAP9	1,000.00000000	0.00000000	2.81249997	0.00000000	0.00000000	0.00000000	0.00000000	2.81249997	1,000.00000000
B	36197XAQ7	1,000.00000000	0.00000000	3.14750003	0.00000000	0.00000000	0.00000000	0.00000000	3.14750003	1,000.00000000
C	36197XAR5	1,000.00000000	0.00000000	3.48250005	0.00000000	0.00000000	0.00000000	0.00000000	3.48250005	1,000.00000000
D	36197XAB0	1,000.00000000	0.00000000	3.70973844	0.00000000	0.00000000	0.00000000	0.00000000	3.70973844	1,000.00000000
E	36197XAC8	1,000.00000000	0.00000000	2.70833349	0.00000000	0.00000000	0.00000000	0.00000000	2.70833349	1,000.00000000
F	36197XAD6	1,000.00000000	0.00000000	2.70833305	0.00000000	0.00000000	0.00000000	0.00000000	2.70833305	1,000.00000000
G	36197XAE4	999.94479484	0.00000000	1.87972130	0.82846244	24.87357173	0.00000000	0.00000000	1.87972130	999.94479484
R	36197XAF1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	36197XAM6	662.57432206	0.00000000	0.76519320	0.00000000	0.00000000	0.06068546	0.00000000	0.82587867	653.44585631
X-B	36197XAN4	1,000.00000000	0.00000000	0.43176505	0.00000000	0.00000000	0.00000000	0.00000000	0.43176505	1,000.00000000
X-C	36197XAA2	999.97334901	0.00000000	1.00137834	0.00000000	0.00000000	0.00000000	0.00000000	1.00137834	999.97334901




© 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	04/01/22 - 04/30/22	30	0.00	476,666.67	0.00	476,666.67	0.00	0.00	0.00	476,666.66	0.00
A-4	04/01/22 - 04/30/22	30	0.00	819,930.51	0.00	819,930.51	0.00	0.00	0.00	819,930.51	0.00
A-AB	04/01/22 - 04/30/22	30	0.00	31,833.04	0.00	31,833.04	0.00	0.00	0.00	31,833.04	0.00
A-S	04/01/22 - 04/30/22	30	0.00	227,331.56	0.00	227,331.56	0.00	0.00	0.00	227,331.56	0.00
B	04/01/22 - 04/30/22	30	0.00	273,256.51	0.00	273,256.51	0.00	0.00	0.00	273,256.51	0.00
C	04/01/22 - 04/30/22	30	0.00	192,871.30	0.00	192,871.30	0.00	0.00	0.00	192,871.30	0.00
D	04/01/22 - 04/30/22	30	0.00	183,242.53	0.00	183,242.53	0.00	0.00	0.00	183,242.53	0.00
E	04/01/22 - 04/30/22	30	0.00	89,188.13	0.00	89,188.13	0.00	0.00	0.00	89,188.13	0.00
F	04/01/22 - 04/30/22	30	0.00	32,429.58	0.00	32,429.58	0.00	0.00	0.00	32,429.58	0.00
G	04/01/22 - 04/30/22	30	1,005,057.24	113,505.47	0.00	113,505.47	34,722.54	0.00	0.00	78,782.93	1,042,501.81
X-A	04/01/22 - 04/30/22	30	0.00	703,254.64	0.00	703,254.64	0.00	0.00	0.00	703,254.64	0.00
X-B	04/01/22 - 04/30/22	30	0.00	61,396.99	0.00	61,396.99	0.00	0.00	0.00	61,396.99	0.00
X-C	04/01/22 - 04/30/22	30	0.00	86,936.69	0.00	86,936.69	0.00	0.00	0.00	86,936.69	0.00
Totals			1,005,057.24	3,291,843.62	0.00	3,291,843.62	34,722.54	0.00	0.00	3,257,121.07	1,042,501.81




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,313,405.72	Master Servicing Fee	18,493.37
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administration Fee	1,981.75
Interest Adjustments	0.00	Trustee Fee	162.68
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	924.32
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,313,405.72	Total Fees	21,562.13

Principal		Expenses/Reimbursements
Scheduled Principal	2,192,678.49	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	6,196,883.60	Special Servicing Fees (Monthly)	30,810.18
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)	3,912.36
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	8,389,562.09	Total Expenses/Reimbursements	34,722.54

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	119,295.52	Interest Distribution	3,257,121.07
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	8,389,562.09
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	119,295.52
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	119,295.52	Total Payments to Certificateholders and Others	11,765,978.68
Total Funds Collected	11,822,263.33	Total Funds Distributed	11,822,263.35

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		887,351,956.80	887,351,956.80	Beginning Certificate Balance	887,351,956.80
(-) Scheduled Principal Collections		2,192,678.49	2,192,678.49	(-) Principal Distributions	8,389,562.09
(-) Unscheduled Principal Collections		6,196,883.60	6,196,883.60	(-) 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		878,962,394.71	878,962,394.71	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		887,545,946.63	887,545,946.63	Ending Certificate Balance	878,962,394.71
Ending Actual Collateral Balance		879,254,465.71	879,254,465.71



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.45%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 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	19	228,560,616.05	26.00%	11	4.6564	NAP	Defeased	19	228,560,616.05	26.00%	11	4.6564	NAP
	3,000,000 or less	8	20,189,246.91	2.30%	11	4.4631	1.697996	1.40 or less	17	236,418,821.47	26.90%	11	4.9693	0.718888
3,000,001 to 5,000,000		18	69,885,493.75	7.95%	11	4.7388	1.752497	1.41-1.50	2	10,960,910.57	1.25%	12	3.9521	1.452004
5,000,001 to 10,000,000		10	70,290,481.73	8.00%	12	4.1084	1.785485	1.51-1.60	7	114,796,954.50	13.06%	11	4.0847	1.567133
10,000,001 to 15,000,000		3	33,963,772.76	3.86%	10	4.6458	1.035356	1.61-1.70	2	11,461,559.02	1.30%	11	4.3572	1.636957
15,000,001 to 20,000,000		3	49,792,381.30	5.66%	12	4.3765	1.547013	1.71-1.80	7	80,883,515.17	9.20%	12	4.4061	1.755296
20,000,001 to 25,000,000		4	88,245,924.21	10.04%	12	4.4005	1.938239	1.81-1.90	3	28,847,283.36	3.28%	11	4.2972	1.843222
25,000,001 to 30,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.91 or greater	14	167,032,734.57	19.00%	11	3.9371	2.435624
30,000,001 to 40,000,000		2	70,437,891.99	8.01%	12	3.8558	1.564745	Totals	71	878,962,394.71	100.00%	11	4.4817	1.506613
40,000,001 to 60,000,000		2	97,557,329.03	11.10%	11	5.4056	0.346171
	60,000,001 or Greater	2	150,039,256.98	17.07%	11	4.0118	1.846390
	Totals	71	878,962,394.71	100.00%	11	4.4817	1.506613
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 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	24	228,560,616.05	26.00%	11	4.6564	NAP
							Defeased	24	228,560,616.05	26.00%	11	4.6564	NAP
Arizona	2	24,608,661.42	2.80%	11	4.4617	2.486121
							Industrial	16	35,670,716.76	4.06%	12	4.1973	1.739245
California	2	19,739,811.90	2.25%	12	4.1768	1.510423
							Lodging	10	91,408,642.37	10.40%	12	5.0280	0.565332
Florida	7	57,521,635.97	6.54%	11	4.3294	1.705938
							Mixed Use	4	80,128,336.68	9.12%	12	4.7603	1.105033
Georgia	2	7,617,372.31	0.87%	11	5.1016	1.990559
							Mobile Home Park	3	4,272,955.57	0.49%	12	4.9130	3.760200
Kansas	1	35,099,220.79	3.99%	11	3.6100	1.581100
							Multi-Family	8	93,473,583.77	10.63%	11	5.0774	1.267422
Louisiana	1	3,705,580.90	0.42%	12	4.7200	2.394100
							Office	5	26,743,979.08	3.04%	11	4.3676	1.432444
Maine	1	5,985,738.00	0.68%	12	4.3070	2.631700
							Retail	23	318,703,564.41	36.26%	11	3.9905	1.918415
Maryland	2	11,038,438.98	1.26%	12	3.9578	1.639217
							Totals	93	878,962,394.71	100.00%	11	4.4817	1.506613
Michigan	3	25,100,213.14	2.86%	11	4.8864	1.294297

Minnesota	1	43,625,294.00	4.96%	12	5.4620	(0.257900)

Mississippi	1	3,551,181.69	0.40%	12	4.7200	2.394100

Montana	1	621,520.81	0.07%	12	4.9130	3.760200

Nebraska	1	3,321,499.60	0.38%	11	4.6700	1.728800

Nevada	1	3,609,435.91	0.41%	10	4.8500	2.496800

New Jersey	2	23,337,158.95	2.66%	12	4.1160	1.817970

New York	4	122,889,786.94	13.98%	11	5.0035	0.942154

North Carolina	4	101,669,870.77	11.57%	11	3.6275	2.296342

Ohio	2	8,555,052.11	0.97%	12	4.1167	2.055015

Pennsylvania	16	71,199,086.90	8.10%	12	4.1802	1.609640

Tennessee	1	1,628,136.62	0.19%	11	4.6800	1.370400

Texas	10	58,990,181.20	6.71%	12	4.6180	1.347948

Virginia	3	14,461,971.44	1.65%	10	4.3122	1.526789

Washington	1	2,524,928.29	0.29%	12	4.9130	3.760200

Totals	93	878,962,394.71	100.00%	11	4.4817	1.506613


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




© 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	19	228,560,616.05	26.00%	11	4.6564	NAP			None
	4.000% or less	6	152,169,597.79	17.31%	11	3.5749	2.142182
	4.001% to 4.250%	10	138,239,461.28	15.73%	12	4.1483	1.618126
	4.251% to 4.500%	14	87,156,486.57	9.92%	11	4.3889	1.864713
	4.501% to 4.750%	11	103,668,448.74	11.79%	12	4.7129	1.114766
	4.751% to 5.000%	5	54,559,548.00	6.21%	11	4.8797	1.772295
	5.001% to 5.250%	1	4,495,694.30	0.51%	11	5.1500	0.977100
	5.251% to 5.500%	3	102,522,559.48	11.66%	11	5.4053	0.418009
	5.501% or greater	2	7,589,982.50	0.86%	10	5.6476	1.952301
	Totals	71	878,962,394.71	100.00%	11	4.4817	1.506613
(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.




© 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	19	228,560,616.05	26.00%	11	4.6564	NAP	Defeased	19	228,560,616.05	26.00%	11	4.6564	NAP
	60 months or less	52	650,401,778.66	74.00%	11	4.4203	1.516775	300 months or less	52	650,401,778.66	74.00%	11	4.4203	1.516775
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	71	878,962,394.71	100.00%	11	4.4817	1.506613	Totals	71	878,962,394.71	100.00%	11	4.4817	1.506613
(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.




© 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	19	228,560,616.05	26.00%	11	4.6564	NAP				None
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	49	557,123,925.83	63.38%	11	4.5670	1.364790
	13 months to 24 months	1	87,179,678.95	9.92%	11	3.4795	2.480100
	25 months or greater	2	6,098,173.88	0.69%	12	4.4637	1.630323
	Totals	71	878,962,394.71	100.00%	11	4.4817	1.506613
(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.




© 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	Loan Group	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1	300460001	1	RT	Greensboro	NC	30/360	3.479%	253,348.86	194,552.28	0.00	N/A	04/06/23	--	87,374,231.23	87,179,678.95	04/06/22
2	406100106	1	MU	Flushing	NY	Actual/360	4.750%	249,380.67	141,854.83	0.00	N/A	05/06/23	--	63,001,432.86	62,859,578.03	05/06/22
3	406100086	1	MF	Evans Mills	NY	Actual/360	5.360%	241,366.48	105,236.13	0.00	N/A	03/06/23	--	54,037,271.16	53,932,035.03	05/06/22
5	406100111	1	LO	Minneapolis	MN	Actual/360	5.462%	198,974.64	89,382.99	0.00	N/A	05/06/23	--	43,714,676.99	43,625,294.00	04/06/22
6	300460006	1	RT	Huntingdon Valley	PA	Actual/360	4.100%	120,999.80	75,903.54	0.00	N/A	05/06/23	--	35,414,574.74	35,338,671.20	05/06/22
7	300460007	1	RT	Wichita	KS	Actual/360	3.610%	105,819.58	76,263.40	0.00	N/A	04/06/23	--	35,175,484.19	35,099,220.79	05/06/22
8	300460008	1	MU	Brooklyn	NY	Actual/360	4.000%	102,617.10	76,413.64	0.00	N/A	05/06/23	--	30,785,130.08	30,708,716.44	05/06/22
10	300460010	1	MF	Jacksonville	FL	Actual/360	4.614%	108,501.51	56,582.76	0.00	N/A	04/06/23	--	28,218,858.35	28,162,275.59	05/06/22
11	623100009	1	MF	Pittsburgh	PA	Actual/360	4.270%	89,817.75	60,821.70	0.00	N/A	05/06/23	--	25,241,522.56	25,180,700.86	05/06/22
12	695100138	1	IN	Philadelphia	PA	Actual/360	4.234%	84,620.42	57,770.64	0.00	N/A	05/06/23	--	23,983,113.88	23,925,343.24	05/06/22
13	340100964	1	RT	Glendale	AZ	Actual/360	4.440%	87,051.48	45,270.79	0.00	N/A	04/06/23	--	23,527,425.74	23,482,154.95	05/06/22
14	300460014	1	IN	Danbury	CT	Actual/360	4.900%	88,759.73	49,229.22	0.00	N/A	01/06/23	--	21,737,076.24	21,687,847.02	05/06/22
15	300460015	1	RT	Mahwah	NJ	Actual/360	4.110%	70,538.01	50,406.65	0.00	N/A	05/06/23	--	20,595,040.78	20,544,634.13	05/06/22
16	695100132	1	RT	Tarentum	PA	Actual/360	4.705%	75,133.95	65,330.26	0.00	N/A	05/01/23	--	19,162,749.12	19,097,418.86	05/01/22
18	406100103	1	MF	Bryan	TX	Actual/360	4.845%	82,094.47	39,204.95	0.00	N/A	05/06/23	--	20,332,996.84	20,293,791.89	05/06/22
19	300460019	1	RT	Lutz	FL	Actual/360	4.140%	63,528.75	45,164.97	0.00	N/A	04/06/23	--	18,414,129.28	18,368,964.31	05/06/22
20	406100099	1	MF	Various	Various	Actual/360	4.860%	70,197.44	58,641.90	0.00	N/A	04/06/23	--	17,332,702.05	17,274,060.15	05/06/22
21	300460021	1	RT	Hesperia	CA	Actual/360	4.200%	56,874.83	39,314.85	0.00	N/A	05/06/23	--	16,249,951.98	16,210,637.13	05/06/22
22	406100113	1	RT	Benton Harbor	MI	Actual/360	4.850%	61,652.06	41,339.10	0.00	N/A	05/06/23	--	15,254,118.96	15,212,779.86	05/06/22
23	406100104	1	LO	El Paso	TX	Actual/360	4.671%	42,505.79	61,805.73	0.00	N/A	05/06/23	--	10,919,921.24	10,858,115.51	05/06/22
24	623100016	1	MF	Various	NM	Actual/360	5.230%	59,204.47	28,674.54	0.00	N/A	06/01/23	01/06/23	13,584,200.32	13,555,525.78	05/06/22
25	300460025	1	IN	New Galilee	PA	Actual/360	3.962%	42,715.11	28,568.96	0.00	N/A	12/06/22	--	12,937,438.18	12,908,869.22	05/06/22
26	625100010	1	OF	Paoli	PA	Actual/360	4.310%	42,970.50	28,871.03	0.00	N/A	03/05/23	--	11,963,943.51	11,935,072.48	05/05/22
27	406100090	1	MU	Coral Springs	FL	Actual/360	4.980%	46,515.96	38,080.72	0.00	N/A	02/06/23	--	11,208,665.49	11,170,584.77	05/06/22
28	300460028	1	RT	Naples	FL	Actual/360	3.814%	30,996.79	21,746.49	0.00	N/A	05/06/23	--	9,752,531.06	9,730,784.57	05/06/22
29	300460029	1	LO	Charlottesville	VA	Actual/360	4.150%	29,173.90	30,339.23	0.00	N/A	05/06/23	--	8,435,827.55	8,405,488.32	05/06/22
30	300460030	1	IN	Curtis Bay	MD	Actual/360	3.800%	25,829.56	20,766.18	0.00	N/A	05/06/23	--	8,156,703.81	8,135,937.63	05/06/22
31	625100011	1	RT	Daytona Beach	FL	Actual/360	4.320%	27,419.43	27,147.09	0.00	N/A	04/05/23	--	7,616,509.42	7,589,362.33	05/05/22




© 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	Loan Group	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
32	406100084	1	MF	Spring	TX	Actual/360	4.730%	31,210.74	18,231.30	0.00	N/A	02/06/23	--	7,918,158.79	7,899,927.49	05/06/22
33	695100134	1	LO	Various	Various	Actual/360	4.720%	28,640.77	24,788.19	0.00	N/A	05/01/23	--	7,281,550.78	7,256,762.59	05/01/22
34	406100108	1	OF	Salt Lake City	UT	Actual/360	4.786%	30,956.18	16,187.57	0.00	N/A	05/06/23	--	7,761,683.65	7,745,496.08	05/06/22
35	406100074	1	MF	Wheeling	IL	Actual/360	6.192%	40,261.46	14,814.04	0.00	N/A	01/06/23	--	7,802,607.70	7,787,793.66	05/06/22
37	623100014	1	RT	Houston	TX	Actual/360	3.810%	20,724.76	16,597.38	0.00	N/A	05/06/23	--	6,527,484.63	6,510,887.25	05/06/22
38	300460038	1	LO	South Portland	ME	Actual/360	4.307%	21,560.20	21,282.57	0.00	N/A	05/06/23	--	6,007,020.57	5,985,738.00	05/06/22
39	406100110	1	RT	Huber Heights	OH	Actual/360	4.640%	25,090.69	14,824.73	0.00	N/A	05/06/23	--	6,488,971.42	6,474,146.69	05/06/22
40	300460040	1	OF	Wesley Chapel	FL	Actual/360	4.360%	22,569.16	6,211,694.51	0.00	N/A	04/01/23	--	6,211,694.51	0.00	05/01/22
41	623100015	1	RT	Winston-Salem	NC	Actual/360	4.110%	21,020.33	15,021.18	0.00	N/A	05/06/23	--	6,137,322.01	6,122,300.83	05/06/22
43	300460043	1	SS	Philadelphia	PA	Actual/360	4.320%	20,770.95	13,828.30	0.00	N/A	04/06/23	--	5,769,707.67	5,755,879.37	05/06/22
44	300460044	1	MF	Columbus	OH	Actual/360	3.828%	17,631.48	14,021.84	0.00	N/A	05/06/23	--	5,527,110.44	5,513,088.60	05/06/22
45	406100105	1	MF	Glen Ellyn	IL	Actual/360	5.569%	26,928.82	11,689.67	0.00	N/A	05/06/23	--	5,802,582.67	5,790,893.00	05/06/22
46	300460046	1	LO	Fayetteville	NC	Actual/360	5.150%	19,401.48	25,038.48	0.00	N/A	04/01/23	--	4,520,732.78	4,495,694.30	05/01/22
47	695100127	1	OF	West Bloomfield	MI	Actual/360	4.481%	18,445.06	17,336.61	0.00	N/A	04/01/23	--	4,939,539.44	4,922,202.83	05/01/22
48	406100085	1	MF	Humble	TX	Actual/360	4.960%	21,715.24	11,736.93	0.00	N/A	02/06/23	--	5,253,686.35	5,241,949.42	05/06/22
49	300460049	1	RT	Orlando	FL	Actual/360	4.360%	18,356.25	12,046.21	0.00	N/A	04/06/23	--	5,052,177.82	5,040,131.61	05/06/22
50	300460050	1	MF	Grand Rapids	MI	Actual/360	5.400%	22,390.98	10,542.80	0.00	N/A	01/01/23	--	4,975,773.25	4,965,230.45	05/01/22
51	625100017	1	RT	Frisco	TX	Actual/360	4.350%	16,938.72	11,088.08	0.00	N/A	05/05/23	--	4,672,751.43	4,661,663.35	05/05/22
52	406100114	1	MH	Various	Various	Actual/360	4.913%	17,552.83	14,321.45	0.00	N/A	05/06/23	--	4,287,277.02	4,272,955.57	05/06/22
53	623100010	1	OF	Houston	TX	Actual/360	4.530%	16,381.85	10,058.56	0.00	N/A	05/06/23	--	4,339,563.21	4,329,504.65	05/06/22
54	406100109	1	MF	Washington	DC	Actual/360	5.198%	17,207.16	12,900.12	0.00	N/A	05/06/23	--	3,972,410.28	3,959,510.16	05/06/22
55	300460055	1	LO	Bellevue	NE	Actual/360	4.670%	13,000.47	19,092.66	0.00	N/A	04/06/23	--	3,340,592.26	3,321,499.60	05/06/22
56	695100129	1	LO	Marietta	GA	Actual/360	4.410%	13,806.61	13,179.47	0.00	N/A	05/01/23	--	3,756,899.40	3,743,719.93	05/01/22
57	406100070	1	RT	Midlothian	VA	Actual/360	4.480%	15,027.34	9,742.04	0.00	N/A	11/06/22	--	4,025,179.56	4,015,437.52	05/06/22
58	623100012	1	MH	Various	Various	Actual/360	5.030%	15,906.60	12,530.85	0.00	N/A	05/06/23	--	3,794,815.78	3,782,284.93	05/06/22
59	406100083	1	LO	Houston	TX	Actual/360	5.520%	17,150.38	12,014.01	0.00	N/A	02/06/23	--	3,728,344.13	3,716,330.12	05/06/22
61	625100014	1	RT	Charlotte	NC	Actual/360	4.430%	14,328.51	9,114.73	0.00	N/A	05/05/23	--	3,881,311.42	3,872,196.69	05/05/22
62	406100093	1	RT	Atlanta	GA	Actual/360	5.770%	18,662.62	7,655.36	0.00	N/A	04/06/23	--	3,881,307.74	3,873,652.38	05/06/22




© 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	Loan Group	(1)	City		State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
63	300460063	1	RT	Port Richey		FL	Actual/360	4.690%	11,232.04	16,736.34	0.00	N/A	02/01/23	--	2,873,870.42	2,857,134.08	05/01/22
64	406100089	1	IN	Sparks		NV	Actual/360	4.850%	14,621.02	8,135.69	0.00	N/A	03/06/23	--	3,617,571.60	3,609,435.91	04/06/22
65	625100015	1	RT	Hemet		CA	Actual/360	4.070%	11,999.30	8,703.47	0.00	N/A	05/05/23	--	3,537,878.24	3,529,174.77	05/05/22
66	300460066	1	MF	Johnson City		TN	Actual/360	4.570%	13,174.25	8,026.15	0.00	N/A	01/01/23	--	3,459,322.18	3,451,296.03	05/01/22
67	623100013	1	RT	Spring		TX	Actual/360	4.400%	12,557.35	8,074.00	0.00	N/A	05/06/23	--	3,424,732.29	3,416,658.29	05/06/22
68	300460068	1	MF	Weslaco		TX	Actual/360	4.390%	10,371.15	9,964.32	0.00	N/A	05/06/23	--	2,834,937.26	2,824,972.94	05/06/22
69	625100016	1	MU	Bronx		NY	Actual/360	4.700%	12,155.32	7,034.28	0.00	N/A	05/05/23	--	3,103,485.63	3,096,451.35	05/05/22
70	300460070	1	OF	Egg Harbor Township		NJ	Actual/360	4.160%	9,715.91	10,142.41	0.00	N/A	04/06/23	--	2,802,667.23	2,792,524.82	05/06/22
71	300460071	1	MF	Athens		OH	Actual/360	4.640%	11,789.36	7,009.51	0.00	N/A	04/01/23	--	3,048,973.02	3,041,963.51	05/01/22
72	695100130	1	MU	New York		NY	Actual/360	4.220%	10,581.59	7,261.15	0.00	N/A	05/01/23	--	3,008,983.68	3,001,722.53	05/01/22
73	625100018	1	MF	Baltimore		MD	Actual/360	4.400%	10,667.65	6,858.98	0.00	N/A	05/05/23	--	2,909,360.33	2,902,501.35	05/05/22
74	625100012	1	OF	Deerfield Beach		FL	Actual/360	4.370%	10,092.05	6,599.18	0.00	N/A	04/05/23	--	2,771,273.48	2,764,674.30	05/05/22
75	623100007	1	RT	Katy		TX	Actual/360	4.510%	8,959.23	5,574.33	0.00	N/A	04/06/23	--	2,383,831.53	2,378,257.20	05/06/22
76	623100006	1	MH	Glendale		AZ	Actual/360	5.090%	8,920.36	7,005.47	0.00	N/A	12/06/22	--	2,103,030.77	2,096,025.30	05/06/22
77	623100011	1	RT	Virginia Beach		VA	Actual/360	4.650%	7,936.25	7,019.84	0.00	N/A	05/06/23	--	2,048,065.44	2,041,045.60	05/06/22
78	300460078	1	RT	Savannah		TN	Actual/360	4.680%	6,386.21	9,352.76	0.00	N/A	04/06/23	--	1,637,489.38	1,628,136.62	05/06/22
Totals									3,313,405.72	8,389,562.09	0.00				887,351,956.80	878,962,394.71
(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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	1	15,638,457.40	7,060,946.83	07/01/20	12/31/20	--	0.00	0.00	446,444.90	446,444.90	0.00	0.00
2	1	4,829,026.96	3,651,934.38	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
3	1	3,666,715.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	1	(122,080.16)	0.00	--	--	--	0.00	0.00	287,629.05	287,629.05	0.00	0.00
6	1	3,349,589.08	978,156.93	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
7	1	3,563,987.68	941,895.40	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
10

Number of Delinquencies 30+ days	% of Delinquencies 30+ days by Pool Balance	Number of Loans/REOs with Losses	Average Net Loss
0	N/A	2	($9,511.91)

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 May 12, 2022

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-AB			X
A-S			X
B			X
C			X
X-A			X
X-B			X


	Additional Information
Total Available Distribution Amount (1)	11,765,978.68
(1) The Available Distribution Amount includes any Prepayment Premiums.




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

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 May 12, 2022

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