noodls browser compatibility check

The security settings of your browser are blocking the execution of scripts.

To use noodls, javascript support must be enabled. Please change your browser's security settings to enable javascript.

If you have changed your browser's security settings, you can click here.

related announcements

Company News

Economy, Business and Finance

Benchmark 2021-B28 Mortgage Trust

03/26/2026 | Press release | Distributed by Public on 03/26/2026 12:27

Asset-Backed Issuer Distribution Report (Form 10-D)


Distribution Date:	03/17/26	Benchmark 2021-B28 Mortgage Trust
Determination Date:	03/11/26
Next Distribution Date:	04/17/26
Record Date:	02/27/26	Commercial Mortgage Pass-Through Certificates
		Series 2021-B28


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2-3	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail	4		Attention: Kunal K. Singh		[email protected]

Certificate Interest Reconciliation Detail	5		383 Madison Avenue, 8th Floor \| New York, NY 10179 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Additional Information	6		Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	7		Corporate Trust Services (CMBS)		[email protected];
					[email protected]
Bond / Collateral Reconciliation - Balances	8
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Current Mortgage Loan and Property Stratification	9-13	Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Mortgage Loan Detail (Part 1)	14-16		Association
			Executive Vice President - Division Head	(913) 253-9000	[email protected]
Mortgage Loan Detail (Part 2)	17-19
			10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	20
		Special Servicer	LNR Partners, LLC
Historical Detail	21
			Heather Bennett and Job Warshaw		[email protected]; [email protected]
Delinquency Loan Detail	22				and [email protected]

Collateral Stratification and Historical Detail	23		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Specially Serviced Loan Detail - Part 1	24	Representations Reviewer
Specially Serviced Loan Detail - Part 2	25		Attention: Transaction Manager		[email protected]

Modified Loan Detail	26		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States

Historical Liquidated Loan Detail	27	Trustee	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Historical Bond / Collateral Loss Reconciliation Detail	28		Corporate Trust Services (CMBS)		[email protected];
Interest Shortfall Detail - Collateral Level	29				[email protected]
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Supplemental Notes	30
		Directing Certificateholder	Eightfold Real Estate Capital, L.P.
			-

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

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


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


				Certificate Distribution Detail

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

A-1	08163GAQ3	0.597400%	34,164,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	08163GAR1	1.785800%	55,782,000.00	50,524,118.80	20,568,812.22	75,188.31	0.00	0.00	20,644,000.53	29,955,306.58	31.44%	30.00%
A-3	08163GAS9	2.073100%	162,402,000.00	162,402,000.00	0.00	280,562.99	0.00	0.00	280,562.99	162,402,000.00	31.44%	30.00%
A-4	08163GAT7	1.979600%	100,000,000.00	100,000,000.00	0.00	164,966.67	0.00	0.00	164,966.67	100,000,000.00	31.44%	30.00%
A-4A1	08163GAA8	1.979600%	100,000,000.00	100,000,000.00	0.00	164,966.67	0.00	0.00	164,966.67	100,000,000.00	31.44%	30.00%
A-5	08163GAU4	2.223700%	415,466,000.00	415,466,000.00	0.00	769,893.12	0.00	0.00	769,893.12	415,466,000.00	31.44%	30.00%
A-SB	08163GAV2	1.980400%	46,745,000.00	46,745,000.00	0.00	77,144.83	0.00	0.00	77,144.83	46,745,000.00	31.44%	30.00%
A-S	08163GAW0	2.429100%	102,888,000.00	102,888,000.00	0.00	208,271.03	0.00	0.00	208,271.03	102,888,000.00	23.19%	22.13%
B	08163GAX8	2.244000%	58,793,000.00	58,793,000.00	0.00	109,942.91	0.00	0.00	109,942.91	58,793,000.00	18.47%	17.63%
C	08163GAY6	2.592200%	60,426,000.00	60,426,000.00	0.00	130,530.23	0.00	0.00	130,530.23	60,426,000.00	13.63%	13.00%
D	08163GAB6	2.000000%	39,196,000.00	39,196,000.00	0.00	65,326.67	0.00	0.00	65,326.67	39,196,000.00	10.48%	10.00%
E	08163GAC4	2.000000%	32,662,000.00	32,662,000.00	0.00	54,436.67	0.00	0.00	54,436.67	32,662,000.00	7.86%	7.50%
F	08163GAD2	2.275000%	31,030,000.00	31,030,000.00	0.00	58,827.71	0.00	0.00	58,827.71	31,030,000.00	5.37%	5.13%
G	08163GAE0	2.275000%	13,065,000.00	13,065,000.00	0.00	24,769.06	0.00	0.00	24,769.06	13,065,000.00	4.32%	4.13%
NR	08163GAF7	2.275000%	53,894,433.00	53,894,433.00	0.00	70,676.56	0.00	0.00	70,676.56	53,894,433.00	0.00%	0.00%
S	08163GAL4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	08163GAM2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Class RR	08163GBN9	3.371728%	31,413,527.00	30,465,675.80	494,552.08	84,844.30	0.00	0.00	579,396.38	29,971,123.72	0.00%	0.00%
RR Interest	N/A	3.371728%	37,350,338.00	36,223,353.34	588,016.98	100,878.94	0.00	0.00	688,895.92	35,635,336.36	0.00%	0.00%
Regular SubTotal			1,375,277,298.00	1,333,780,580.94	21,651,381.28	2,441,226.67	0.00	0.00	24,092,607.95	1,312,129,199.66


X-A	08163GAZ3	1.235594%	1,017,447,000.00	978,025,118.81	0.00	1,007,035.01	0.00	0.00	1,007,035.01	957,456,306.58
X-B	08163GBA7	0.951243%	119,219,000.00	119,219,000.00	0.00	94,505.19	0.00	0.00	94,505.19	119,219,000.00

									Certificate Distribution Detail continued to next page




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


				Certificate Distribution Detail

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

X-D	08163GAG5	1.371728%	71,858,000.00	71,858,000.00	0.00	82,141.34	0.00	0.00	82,141.34	71,858,000.00
X-F	08163GAH3	1.096728%	31,030,000.00	31,030,000.00	0.00	28,359.55	0.00	0.00	28,359.55	31,030,000.00
X-G	08163GAJ9	1.096728%	13,065,000.00	13,065,000.00	0.00	11,940.62	0.00	0.00	11,940.62	13,065,000.00
X-NR	08163GAK6	1.096728%	53,894,433.00	53,894,433.00	0.00	49,256.26	0.00	0.00	49,256.26	53,894,433.00
Notional SubTotal			1,306,513,433.00	1,267,091,551.81	0.00	1,273,237.97	0.00	0.00	1,273,237.97	1,246,522,739.58

Deal Distribution Total					21,651,381.28	3,714,464.64	0.00	0.00	25,365,845.92

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




© 2021 Computershare. All rights reserved. Confidential.											Page 3 of 30


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	08163GAQ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	08163GAR1	905.74233265	368.73565344	1.34789556	0.00000000	0.00000000	0.00000000	0.00000000	370.08354899	537.00667922
A-3	08163GAS9	1,000.00000000	0.00000000	1.72758334	0.00000000	0.00000000	0.00000000	0.00000000	1.72758334	1,000.00000000
A-4	08163GAT7	1,000.00000000	0.00000000	1.64966670	0.00000000	0.00000000	0.00000000	0.00000000	1.64966670	1,000.00000000
A-4A1	08163GAA8	1,000.00000000	0.00000000	1.64966670	0.00000000	0.00000000	0.00000000	0.00000000	1.64966670	1,000.00000000
A-5	08163GAU4	1,000.00000000	0.00000000	1.85308333	0.00000000	0.00000000	0.00000000	0.00000000	1.85308333	1,000.00000000
A-SB	08163GAV2	1,000.00000000	0.00000000	1.65033330	0.00000000	0.00000000	0.00000000	0.00000000	1.65033330	1,000.00000000
A-S	08163GAW0	1,000.00000000	0.00000000	2.02424996	0.00000000	0.00000000	0.00000000	0.00000000	2.02424996	1,000.00000000
B	08163GAX8	1,000.00000000	0.00000000	1.87000000	0.00000000	0.00000000	0.00000000	0.00000000	1.87000000	1,000.00000000
C	08163GAY6	1,000.00000000	0.00000000	2.16016665	0.00000000	0.00000000	0.00000000	0.00000000	2.16016665	1,000.00000000
D	08163GAB6	1,000.00000000	0.00000000	1.66666675	0.00000000	0.00000000	0.00000000	0.00000000	1.66666675	1,000.00000000
E	08163GAC4	1,000.00000000	0.00000000	1.66666677	0.00000000	0.00000000	0.00000000	0.00000000	1.66666677	1,000.00000000
F	08163GAD2	1,000.00000000	0.00000000	1.89583339	0.00000000	0.00000000	0.00000000	0.00000000	1.89583339	1,000.00000000
G	08163GAE0	1,000.00000000	0.00000000	1.89583314	0.00000000	0.00000000	0.00000000	0.00000000	1.89583314	1,000.00000000
NR	08163GAF7	1,000.00000000	0.00000000	1.31138888	0.58444441	3.20712234	0.00000000	0.00000000	1.31138888	1,000.00000000
S	08163GAL4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	08163GAM2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Class RR	08163GBN9	969.82665461	15.74328410	2.70088424	0.02410872	0.13301786	0.00000000	0.00000000	18.44416834	954.08337052
RR Interest	N/A	969.82665431	15.74328404	2.70088426	0.02410875	0.13301754	0.00000000	0.00000000	18.44416830	954.08337028

Notional Certificates
X-A	08163GAZ3	961.25411821	0.00000000	0.98976655	0.00000000	0.00000000	0.00000000	0.00000000	0.98976655	941.03801631
X-B	08163GBA7	1,000.00000000	0.00000000	0.79270242	0.00000000	0.00000000	0.00000000	0.00000000	0.79270242	1,000.00000000
X-D	08163GAG5	1,000.00000000	0.00000000	1.14310640	0.00000000	0.00000000	0.00000000	0.00000000	1.14310640	1,000.00000000
X-F	08163GAH3	1,000.00000000	0.00000000	0.91393974	0.00000000	0.00000000	0.00000000	0.00000000	0.91393974	1,000.00000000
X-G	08163GAJ9	1,000.00000000	0.00000000	0.91393953	0.00000000	0.00000000	0.00000000	0.00000000	0.91393953	1,000.00000000
X-NR	08163GAK6	1,000.00000000	0.00000000	0.91393966	0.00000000	0.00000000	0.00000000	0.00000000	0.91393966	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	02/01/26 - 02/28/26	30	0.00	75,188.31	0.00	75,188.31	0.00	0.00	0.00	75,188.31	0.00
A-3	02/01/26 - 02/28/26	30	0.00	280,562.99	0.00	280,562.99	0.00	0.00	0.00	280,562.99	0.00
A-4	02/01/26 - 02/28/26	30	0.00	164,966.67	0.00	164,966.67	0.00	0.00	0.00	164,966.67	0.00
A-4A1	02/01/26 - 02/28/26	30	0.00	164,966.67	0.00	164,966.67	0.00	0.00	0.00	164,966.67	0.00
A-5	02/01/26 - 02/28/26	30	0.00	769,893.12	0.00	769,893.12	0.00	0.00	0.00	769,893.12	0.00
A-SB	02/01/26 - 02/28/26	30	0.00	77,144.83	0.00	77,144.83	0.00	0.00	0.00	77,144.83	0.00
X-A	02/01/26 - 02/28/26	30	0.00	1,007,035.01	0.00	1,007,035.01	0.00	0.00	0.00	1,007,035.01	0.00
X-B	02/01/26 - 02/28/26	30	0.00	94,505.19	0.00	94,505.19	0.00	0.00	0.00	94,505.19	0.00
X-D	02/01/26 - 02/28/26	30	0.00	82,141.34	0.00	82,141.34	0.00	0.00	0.00	82,141.34	0.00
X-F	02/01/26 - 02/28/26	30	0.00	28,359.55	0.00	28,359.55	0.00	0.00	0.00	28,359.55	0.00
X-G	02/01/26 - 02/28/26	30	0.00	11,940.62	0.00	11,940.62	0.00	0.00	0.00	11,940.62	0.00
X-NR	02/01/26 - 02/28/26	30	0.00	49,256.26	0.00	49,256.26	0.00	0.00	0.00	49,256.26	0.00
A-S	02/01/26 - 02/28/26	30	0.00	208,271.03	0.00	208,271.03	0.00	0.00	0.00	208,271.03	0.00
B	02/01/26 - 02/28/26	30	0.00	109,942.91	0.00	109,942.91	0.00	0.00	0.00	109,942.91	0.00
C	02/01/26 - 02/28/26	30	0.00	130,530.23	0.00	130,530.23	0.00	0.00	0.00	130,530.23	0.00
D	02/01/26 - 02/28/26	30	0.00	65,326.67	0.00	65,326.67	0.00	0.00	0.00	65,326.67	0.00
E	02/01/26 - 02/28/26	30	0.00	54,436.67	0.00	54,436.67	0.00	0.00	0.00	54,436.67	0.00
F	02/01/26 - 02/28/26	30	0.00	58,827.71	0.00	58,827.71	0.00	0.00	0.00	58,827.71	0.00
G	02/01/26 - 02/28/26	30	0.00	24,769.06	0.00	24,769.06	0.00	0.00	0.00	24,769.06	0.00
NR	02/01/26 - 02/28/26	30	141,080.27	102,174.86	0.00	102,174.86	31,498.30	0.00	0.00	70,676.56	172,846.04
Class RR	02/01/26 - 02/28/26	30	3,411.64	85,601.64	0.00	85,601.64	757.34	0.00	0.00	84,844.30	4,178.56
RR Interest	02/01/26 - 02/28/26	30	4,056.39	101,779.40	0.00	101,779.40	900.47	0.00	0.00	100,878.94	4,968.25
Totals			148,548.30	3,747,620.74	0.00	3,747,620.74	33,156.11	0.00	0.00	3,714,464.64	181,992.85




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


	Additional Information

Total Available Distribution Amount (1)	25,365,845.92
Non-VRR Available Funds	24,097,553.63
VRR Available Funds	1,268,292.30
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,513,615.60	Master Servicing Fee	7,410.99
Interest Reductions due to Nonrecoverability Determination	(14,875.00)	Certificate Administrator Fee	5,809.36
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	518.69
ARD Interest	0.00	Operating Advisor Fee	1,047.76
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	259.35
Extension Interest	0.00
Interest Reserve Withdrawal	249,061.17
Total Interest Collected	3,747,801.77	Total Fees	15,046.14

Principal		Expenses/Reimbursements
Scheduled Principal	817,335.21	Reimbursement for Interest on Advances	2,495.62
Unscheduled Principal Collections		ASER Amount	8,386.65
Principal Prepayments	20,834,046.08	Special Servicing Fees (Monthly)	7,408.76
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	21,651,381.29	Total Expenses/Reimbursements	18,291.03

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,714,464.64
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	21,651,381.28
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	25,365,845.92
Total Funds Collected	25,399,183.06	Total Funds Distributed	25,399,183.09

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,333,780,581.87	1,333,780,581.87	Beginning Certificate Balance	1,333,780,580.94
(-) Scheduled Principal Collections		817,335.21	817,335.21	(-) Principal Distributions	21,651,381.28
(-) Unscheduled Principal Collections		20,834,046.08	20,834,046.08	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		1,312,129,200.58	1,312,129,200.58	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,333,832,167.04	1,333,832,167.04	Ending Certificate Balance	1,312,129,199.66
Ending Actual Collateral Balance		1,312,129,200.58	1,312,129,200.58



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.93)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.01
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.92)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	0.00%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 8 of 30


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	15,553,908.20	1.19%	64	3.9959	NAP	Defeased	2	15,553,908.20	1.19%	64	3.9959	NAP
	$9,999,999 or less	24	161,356,330.94	12.30%	53	3.7584	2.046378	1.79 or less	18	272,717,677.30	20.78%	97	3.5707	1.253058
$10,000,000 to $19,999,999		20	273,683,810.33	20.86%	61	3.5112	2.305641	1.80 to 2.09	16	306,339,793.42	23.35%	48	3.2086	1.970270
$20,000,000 to $29,999,999		16	388,799,642.78	29.63%	60	3.5024	2.526554	2.10 to 2.29	5	63,487,717.24	4.84%	56	3.6406	2.238383
$30,000,000 to $49,999,999		7	253,720,508.33	19.34%	101	3.0868	2.565556	2.30 to 2.59	10	136,481,901.51	10.40%	57	3.6689	2.474538
	$50,000,000 or greater	4	219,015,000.00	16.69%	48	2.9836	2.756369	2.60 to 2.99	10	247,827,377.18	18.89%	60	3.3581	2.768020
	Totals	73	1,312,129,200.58	100.00%	65	3.3746	2.453971	3.00 or greater	12	269,720,825.73	20.56%	62	3.1327	4.030176
								Totals	73	1,312,129,200.58	100.00%	65	3.3746	2.453971
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 30


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	2	15,553,908.20	1.19%	64	3.9959	NAP	Pennsylvania	2	60,572,507.73	4.62%	64	3.3372	1.600487
Alabama	8	57,547,881.28	4.39%	64	3.9170	1.309002	South Carolina	1	6,349,065.76	0.48%	64	3.5100	4.170000
Arizona	5	65,158,399.98	4.97%	72	3.3060	2.590593	Tennessee	4	39,214,500.66	2.99%	63	3.7544	2.222454
Arkansas	1	3,185,699.01	0.24%	63	3.6260	1.810000	Texas	15	58,545,940.63	4.46%	64	3.5945	3.156539
California	6	107,450,000.00	8.19%	65	3.3910	3.236664	Utah	1	8,717,104.05	0.66%	65	4.1200	1.710000
Florida	5	122,129,610.00	9.31%	50	3.3224	2.624111	Virginia	1	5,309,463.18	0.40%	184	2.5900	1.220000
Georgia	2	2,494,206.44	0.19%	64	3.1650	2.770000	Wisconsin	1	881,152.33	0.07%	64	3.1650	2.770000
Illinois	10	64,385,489.71	4.91%	64	2.9640	4.079902	Totals	130	1,312,129,200.58	100.00%	65	3.3746	2.453971
Indiana	2	9,196,240.09	0.70%	64	3.7153	2.563046
									Property Type³
Iowa	1	688,848.73	0.05%	64	3.1650	2.770000
Kansas	1	2,752,524.81	0.21%	184	2.5900	1.220000		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Kentucky	2	8,173,844.16	0.62%	64	3.4165	2.627369		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	7	21,843,005.34	1.66%	80	3.1738	3.012552	Defeased	2	15,553,908.20	1.19%	64	3.9959	NAP
Maine	1	5,090,024.64	0.39%	184	2.5900	1.220000	Industrial	11	146,377,488.31	11.16%	54	3.5871	2.491899
Maryland	1	1,285,850.96	0.10%	64	3.1650	2.770000	Lodging	3	22,626,066.37	1.72%	42	4.3264	2.441617
Michigan	2	12,736,428.40	0.97%	81	3.2896	2.947329	Mixed Use	4	68,250,000.00	5.20%	65	3.2892	2.659963
Minnesota	1	6,406,656.77	0.49%	184	2.5900	1.220000	Multi-Family	17	163,338,600.52	12.45%	64	3.2579	3.293622
Missouri	1	27,500,000.00	2.10%	64	3.1800	3.280000	Office	34	447,126,518.39	34.08%	51	3.2512	2.273652
Nevada	2	22,275,000.00	1.70%	64	3.1149	3.054287	Other	2	71,977,499.81	5.49%	137	3.4691	1.803279
New Jersey	6	72,761,901.23	5.55%	50	3.8137	2.692576	Retail	35	294,546,893.78	22.45%	64	3.4877	2.494434
New Mexico	1	24,751,190.85	1.89%	64	3.9000	2.050000	Self Storage	22	82,332,225.20	6.27%	109	3.1033	2.155931
New York	27	431,825,979.73	32.91%	65	3.2454	2.092653	Totals	130	1,312,129,200.58	100.00%	65	3.3746	2.453971
North Carolina	2	28,256,989.50	2.15%	65	3.3543	1.882168
Ohio	7	16,320,293.40	1.24%	64	3.4453	3.211169
Oklahoma	2	2,769,493.02	0.21%	65	3.6763	2.100326

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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	15,553,908.20	1.19%	64	3.9959	NAP	Defeased	2	15,553,908.20	1.19%	64	3.9959	NAP
	3.00000% or less	8	245,027,621.82	18.67%	61	2.6916	2.665014	12 months or less	2	77,462,621.82	5.90%	183	2.9374	1.034104
	3.00001% to 3.50000%	32	658,376,991.32	50.18%	70	3.3108	2.610088	13 months or greater	69	1,219,112,670.56	92.91%	58	3.3945	2.557640
	3.50001% to 4.00000%	24	307,142,535.67	23.41%	59	3.7634	2.281065	Totals	73	1,312,129,200.58	100.00%	65	3.3746	2.453971
	4.00001% or greater	7	86,028,143.57	6.56%	58	4.3075	1.466033
	Totals	73	1,312,129,200.58	100.00%	65	3.3746	2.453971
(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.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	15,553,908.20	1.19%	64	3.9959	NAP	Defeased	2	15,553,908.20	1.19%	64	3.9959	NAP
	60 months or less	11	208,465,678.24	15.89%	24	3.0358	2.153852	Interest Only	41	894,694,109.81	68.19%	62	3.2587	2.741663
61 months to 84 months		58	1,010,646,992.32	77.02%	64	3.4684	2.640930	300 months or less	1	32,462,621.82	2.47%	184	2.5900	1.220000
85 months to 119 months		0	0.00	0.00%	0	0.0000	0.000000	301 months or greater	29	369,418,560.75	28.15%	63	3.6981	1.910035
	120 months or greater	2	77,462,621.82	5.90%	183	2.9374	1.034104	Totals	73	1,312,129,200.58	100.00%	65	3.3746	2.453971
	Totals	73	1,312,129,200.58	100.00%	65	3.3746	2.453971
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 30


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	2	15,553,908.20	1.19%	64	3.9959	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	64	1,126,719,101.53	85.87%	65	3.3931	2.277114
	13 months to 24 months	7	169,856,190.85	12.95%	65	3.1949	3.723668
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	73	1,312,129,200.58	100.00%	65	3.3746	2.453971
(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.




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1A-1-C-1	30320004	OF	New York	NY	Actual/360	2.725%	114,330.13	0.00	0.00	N/A	08/06/28	--	53,950,000.00	53,950,000.00	03/06/26
1A-1-C-3	30320005	OF	New York	NY	Actual/360	2.725%	105,959.34	0.00	0.00	N/A	08/06/28	--	50,000,000.00	50,000,000.00	03/06/26
1A-2-C-1	30320006	OF	New York	NY	Actual/360	2.725%	44,608.88	0.00	0.00	N/A	08/06/28	--	21,050,000.00	21,050,000.00	03/06/26
1A-2-C-5	30320007	OF	New York	NY	Actual/360	2.725%	21,191.87	0.00	0.00	N/A	08/06/28	--	10,000,000.00	10,000,000.00	03/06/26
2	30507546	OF	West Sacramento	CA	Actual/360	3.130%	143,790.46	0.00	0.00	N/A	08/06/31	--	59,065,000.00	59,065,000.00	03/06/26
3	30507513	OF	Doral	Fl	Actual/360	3.310%	144,168.89	0.00	0.00	N/A	08/06/31	--	56,000,000.00	56,000,000.00	03/06/26
4	30507289	98	New York	NY	Actual/360	3.188%	111,580.00	0.00	0.00	N/A	05/05/41	--	45,000,000.00	45,000,000.00	03/05/26
5A1	30530150	RT	College Point	NY	Actual/360	3.566%	110,942.22	0.00	0.00	N/A	07/06/31	--	40,000,000.00	40,000,000.00	03/06/26
6	30507510	IN	Long Island City	NY	Actual/360	3.500%	108,888.89	0.00	0.00	N/A	08/06/31	--	40,000,000.00	40,000,000.00	03/06/26
7	30320008	SS	Various	Various	Actual/360	2.590%	65,606.32	105,326.66	0.00	N/A	07/06/41	--	32,567,948.48	32,462,621.82	03/06/26
8	30507428	RT	Lancaster	PA	Actual/360	3.280%	78,543.29	69,987.25	0.00	N/A	07/06/31	--	30,787,873.76	30,717,886.51	03/06/26
9	30507418	MF	Naperville	IL	Actual/360	2.420%	62,188.62	0.00	0.00	N/A	07/06/31	--	33,040,000.00	33,040,000.00	03/06/26
10A2	30320010	MU	Tempe	AZ	Actual/360	2.840%	71,788.89	0.00	0.00	N/A	08/06/31	--	32,500,000.00	32,500,000.00	03/06/26
11	30507353	OF	Pittsburgh	PA	Actual/360	3.396%	79,016.10	60,610.63	0.00	N/A	07/01/31	--	29,915,231.85	29,854,621.22	03/01/26
12A2-1	30507621	OF	Huntsville	AL	Actual/360	3.410%	36,173.78	30,431.60	0.00	N/A	08/06/31	--	13,639,045.61	13,608,614.01	03/06/26
12A1-2	30507586	OF	Huntsville	AL	Actual/360	3.410%	36,173.78	30,431.60	0.00	N/A	08/06/31	--	13,639,045.61	13,608,614.01	03/06/26
13	30507354	OF	Jacksonville	Fl	Actual/360	3.210%	69,781.83	0.00	0.00	N/A	07/06/28	--	27,950,000.00	27,950,000.00	03/06/26
14	30507384	MF	St Charles	MO	Actual/360	3.180%	68,016.67	0.00	0.00	N/A	07/01/31	--	27,500,000.00	27,500,000.00	03/01/26
15A1	30530125	98	Iselin	NJ	Actual/360	3.938%	82,657.16	9,166.67	0.00	N/A	06/06/31	--	26,986,666.48	26,977,499.81	03/06/26
16A1	30507426	Various Various		Various	Actual/360	3.165%	66,465.00	0.00	0.00	N/A	07/01/31	--	27,000,000.00	27,000,000.00	03/01/26
17	30507421	RT	Jacksonville	Fl	Actual/360	3.450%	69,766.67	0.00	0.00	N/A	07/01/31	--	26,000,000.00	26,000,000.00	03/01/26
18	30530159	RT	Tucson	AZ	Actual/360	4.010%	73,736.96	49,584.97	0.00	N/A	07/06/31	--	23,642,060.07	23,592,475.10	03/06/26
19	30320015	RT	Albuquerque	NM	Actual/360	3.900%	75,215.29	45,060.10	0.00	N/A	07/06/31	--	24,796,250.95	24,751,190.85	03/06/26
20A3	30507579	MF	New York	NY	Actual/360	3.450%	67,083.33	0.00	0.00	N/A	08/06/31	--	25,000,000.00	25,000,000.00	03/06/26
21	30507550	RT	Various	Various	Actual/360	4.160%	67,409.71	20,834,046.08	0.00	N/A	08/06/26	--	20,834,046.08	0.00	03/06/26
22A2	30507315	OF	Birmingham	AL	Actual/360	4.550%	78,078.50	39,143.42	0.00	N/A	07/05/31	--	22,062,999.22	22,023,855.80	03/05/26
23	30507427	MF	New York	NY	Actual/360	3.330%	58,275.00	0.00	0.00	N/A	07/06/31	--	22,500,000.00	22,500,000.00	03/06/26
24	30507569	MF	Brooklyn	NY	Actual/360	3.770%	65,975.00	0.00	0.00	N/A	08/06/31	--	22,500,000.00	22,500,000.00	10/06/25




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
25A2	30507329	IN	Cookeville	TN	Actual/360	3.533%	60,459.20	0.00	0.00	N/A	06/06/31	--	22,000,000.00	22,000,000.00	03/06/26
26	30507547	RT	Asheville	NC	Actual/360	3.356%	52,465.47	0.00	0.00	N/A	08/01/31	--	20,100,000.00	20,100,000.00	03/01/26
27A3-2	30507598	RT	Austin	TX	Actual/360	3.094%	48,128.89	0.00	0.00	N/A	07/01/31	--	20,000,000.00	20,000,000.00	03/01/26
28	30507538	RT	New York	NY	Actual/360	3.430%	49,087.11	0.00	0.00	N/A	08/06/31	--	18,400,000.00	18,400,000.00	03/06/26
29	30507508	MU	Brooklyn	NY	Actual/360	3.550%	49,700.00	0.00	0.00	N/A	08/06/31	--	18,000,000.00	18,000,000.00	03/06/26
30	30507542	OF	New York	NY	Actual/360	3.370%	47,180.00	0.00	0.00	N/A	08/06/31	--	18,000,000.00	18,000,000.00	03/06/26
31	30507539	SS	Various	LA	Actual/360	3.270%	43,994.63	33,760.02	0.00	N/A	08/06/31	--	17,298,020.18	17,264,260.16	03/06/26
32	30507515	IN	Pennsauken Township NJ		Actual/360	3.850%	51,748.10	31,465.36	0.00	N/A	08/01/31	--	17,281,370.13	17,249,904.77	03/01/26
33	30507342	RT	Naperville	IL	Actual/360	3.840%	51,747.11	30,194.42	0.00	N/A	07/06/31	--	17,326,040.25	17,295,845.83	03/06/26
34	30320016	SS	Various	OH	Actual/360	3.470%	40,483.33	0.00	0.00	N/A	07/06/31	--	15,000,000.00	15,000,000.00	03/06/26
35	30320017	OF	Culver City	CA	Actual/360	3.938%	44,825.38	0.00	0.00	N/A	07/06/31	--	14,635,000.00	14,635,000.00	03/06/26
36	30320018	OF	Hayward	CA	Actual/360	3.255%	34,557.25	0.00	0.00	N/A	07/06/31	--	13,650,000.00	13,650,000.00	03/06/26
37	30320019	RT	Las Vegas	NV	Actual/360	2.940%	27,497.17	0.00	0.00	N/A	07/11/31	--	12,025,000.00	12,025,000.00	03/11/26
38	30507383	RT	Millville	NJ	Actual/360	3.427%	29,035.34	24,362.22	0.00	N/A	07/01/31	--	10,893,246.03	10,868,883.81	03/01/26
39	30320020	OF	Various	Various	Actual/360	4.150%	35,066.74	22,342.06	0.00	N/A	08/06/31	--	10,864,050.07	10,841,708.01	03/06/26
40	30320021	Various Various		NY	Actual/360	3.500%	29,126.73	23,636.02	0.00	N/A	08/06/31	--	10,699,615.75	10,675,979.73	03/06/26
41	30507556	IN	North Bergen	NJ	Actual/360	3.850%	33,867.17	0.00	0.00	N/A	08/06/26	--	11,310,000.00	11,310,000.00	03/06/26
42	30507509	IN	Detroit	MI	Actual/360	3.400%	29,088.89	0.00	0.00	N/A	08/06/31	--	11,000,000.00	11,000,000.00	03/06/26
43	30507552	IN	Hempstead	TX	Actual/360	3.300%	24,460.38	21,524.92	0.00	N/A	08/06/31	--	9,530,018.29	9,508,493.37	03/06/26
44	30507362	MF	Las Vegas	NV	Actual/360	3.320%	26,467.78	0.00	0.00	N/A	07/06/31	--	10,250,000.00	10,250,000.00	03/06/26
45	30320022	IN	Millbrae	CA	Actual/360	3.990%	31,033.33	0.00	0.00	N/A	07/06/31	--	10,000,000.00	10,000,000.00	03/06/26
47	30320024	OF	Salt Lake City	UT	Actual/360	4.120%	27,991.23	18,022.90	0.00	N/A	08/06/31	--	8,735,126.95	8,717,104.05	03/06/26
48	30320025	MF	Independence	MO	Actual/360	4.150%	28,160.09	18,019.73	0.00	N/A	07/06/31	--	8,724,295.25	8,706,275.52	03/06/26
49	30320026	MF	Speedway	IN	Actual/360	3.750%	25,286.37	18,709.61	0.00	N/A	07/06/31	--	8,669,611.12	8,650,901.51	03/06/26
50	30320027	RT	Enterprise	AL	Actual/360	3.900%	25,250.89	17,670.92	0.00	N/A	07/06/31	--	8,324,468.38	8,306,797.46	03/06/26
51	30507548	IN	Miami	Fl	Actual/360	3.190%	22,330.00	0.00	0.00	N/A	08/06/26	--	9,000,000.00	9,000,000.00	03/06/26
52	30320028	SS	Garner	NC	Actual/360	3.350%	21,301.33	18,362.89	0.00	N/A	08/06/31	--	8,175,352.39	8,156,989.50	03/06/26
53	30530158	MU	Brooklyn	NY	Actual/360	3.942%	27,594.00	0.00	0.00	N/A	07/06/31	--	9,000,000.00	9,000,000.00	03/06/26




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
54	30507540	LO	Lubbock	TX	Actual/360	4.640%	29,925.77	16,170.10	0.00	N/A	08/06/26	--	8,292,238.34	8,276,068.24	03/06/26
55	30507396	MU	Brooklyn	NY	Actual/360	3.750%	25,520.83	0.00	0.00	N/A	07/06/31	--	8,750,000.00	8,750,000.00	03/06/26
56	30507435	LO	Cleveland	TN	Actual/360	4.650%	28,990.37	14,838.76	0.00	N/A	07/06/31	--	8,015,771.13	8,000,932.37	03/06/26
57	30507414	OF	Woodbury	NY	Actual/360	3.780%	23,520.00	0.00	0.00	N/A	07/06/28	--	8,000,000.00	8,000,000.00	03/06/26
58	30507567	RT	Miami	Fl	Actual/360	3.800%	20,281.90	14,664.90	0.00	N/A	08/01/31	--	6,862,297.58	6,847,632.68	03/01/26
59	30507537	RT	Bronx	NY	Actual/360	3.450%	18,783.33	0.00	0.00	N/A	08/06/31	--	7,000,000.00	7,000,000.00	03/06/26
60	30507422	LO	Columbia	SC	Actual/360	3.510%	17,371.44	14,100.78	0.00	N/A	07/06/31	--	6,363,166.54	6,349,065.76	03/06/26
61	30507469	SS	Various	Various	Actual/360	3.720%	18,171.30	11,658.74	0.00	N/A	07/06/31	--	6,280,402.46	6,268,743.72	03/06/26
62	30320029	RT	Ooltewah	TN	Actual/360	3.363%	14,580.41	12,611.82	0.00	N/A	06/06/31	--	5,574,260.82	5,561,649.00	03/06/26
63	30507419	MF	Buckner	KY	Actual/360	3.500%	16,703.56	0.00	0.00	N/A	07/06/31	--	6,136,000.00	6,136,000.00	03/06/26
64	30507566	IN	North Bergen	NJ	Actual/360	3.850%	17,218.06	0.00	0.00	N/A	08/06/26	--	5,750,000.00	5,750,000.00	03/06/26
65	30507543	OF	Long Beach	CA	Actual/360	3.750%	0.00	0.00	0.00	N/A	08/06/31	--	5,100,000.00	5,100,000.00	08/06/25
66	30507541	OF	Gilbert	AZ	Actual/360	3.620%	13,772.09	9,153.14	0.00	N/A	08/06/31	--	4,891,430.09	4,882,276.95	03/06/26
67	30507568	IN	Santa Fe Springs	CA	Actual/360	3.680%	14,311.11	0.00	0.00	N/A	08/06/31	--	5,000,000.00	5,000,000.00	03/06/26
68	30320030	MF	Conroe	TX	Actual/360	4.204%	14,962.50	0.00	0.00	N/A	06/06/31	--	4,576,000.00	4,576,000.00	03/06/26
69	30507536	RT	New York	NY	Actual/360	3.450%	10,733.33	0.00	0.00	N/A	08/06/31	--	4,000,000.00	4,000,000.00	03/06/26
70	30320031	MF	Fort Smith	AR	Actual/360	3.626%	9,002.21	6,323.00	0.00	N/A	06/06/31	--	3,192,022.01	3,185,699.01	03/06/26
71	30507417	SS	Port Charlotte	Fl	Actual/360	3.860%	9,545.90	0.00	0.00	N/A	07/06/26	--	3,179,610.00	3,179,610.00	03/06/26
Totals							3,498,740.60	21,651,381.29	0.00				1,333,780,581.87	1,312,129,200.58
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A-1-C-1	53,951,975.00	54,969,044.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-1-C-3	53,951,975.00	54,969,044.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-2-C-1	53,951,975.00	54,969,044.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-2-C-5	53,951,975.00	54,969,044.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	8,759,993.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	5,941,433.09	5,439,936.41	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	1,468,567.93	1,305,717.66	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A1	6,346,291.28	6,409,578.08	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	5,284,433.14	1,155,327.22	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	2,630,066.96	2,594,896.31	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	4,075,072.70	3,989,011.10	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	4,713,832.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10A2	8,976,655.79	12,573,653.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1,823,814.18	2,401,084.83	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12A2-1	8,993,685.66	8,304,594.09	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12A1-2	8,993,685.66	8,304,594.09	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,411,187.79	2,952,825.66	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,834,491.46	2,966,451.87	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15A1	3,883,820.07	4,072,002.43	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16A1	3,946,185.54	4,230,722.67	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,110,787.19	2,205,069.78	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,355,267.63	2,595,825.58	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	3,337,120.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20A3	12,327,674.31	13,152,903.83	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22A2	6,248,162.65	5,671,904.31	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	2,229,811.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	2,027,805.77	2,127,135.76	01/01/25	09/30/25	03/11/26	5,625,000.00	16,482.81	49,319.64	339,074.99	528,070.97	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
25A2	7,350,299.44	7,314,036.77	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,497,215.93	1,404,862.83	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27A3-2	34,071,335.59	38,816,877.63	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,727,340.86	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,428,606.63	1,419,009.34	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,078,628.32	886,988.24	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	2,009,734.87	1,414,178.77	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,878,114.90	2,067,077.39	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,640,886.62	1,725,514.15	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,729,127.18	1,744,113.53	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,580,761.44	1,535,432.70	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,251,256.26	1,177,405.75	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,266,105.69	1,497,881.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1,893,152.45	2,132,609.51	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1,015,083.74	1,080,941.71	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,200,862.77	1,135,029.67	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1,163,746.69	1,184,983.54	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	1,303,155.26	1,277,112.60	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1,569,949.88	1,614,531.32	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	787,980.76	695,137.64	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	965,832.52	985,363.70	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	967,447.57	1,073,968.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
49	1,337,040.85	1,417,539.45	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	804,018.96	745,758.54	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	902,747.46	901,126.22	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	1,035,045.56	992,255.83	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	508,062.12	505,610.37	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
54	1,644,334.73	1,384,281.09	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	741,607.44	721,105.04	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	951,107.52	797,319.64	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
57	621,935.97	619,653.33	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
58	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
59	682,405.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	1,917,666.38	1,757,125.92	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
61	600,048.83	611,795.25	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
62	606,956.24	729,584.17	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
63	566,683.04	574,583.87	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
64	597,628.75	602,642.13	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
65	484,943.61	1,780.00	01/01/25	09/30/25	11/12/25	1,738,486.09	8,096.16	8,057.05	24,288.48	38,676.84	0.00
66	566,933.09	518,086.78	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
67	17,174.74	(91,194.56)	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
68	48,670.61	150,411.60	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
69	363,893.22	347,535.98	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
70	344,583.23	355,006.67	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
71	203,429.60	170,152.46	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	413,451,289.24	398,324,626.25				7,363,486.09	24,578.97	57,376.69	363,363.47	566,747.81	0.00
**	The Most Recent NOI and Fiscal NOI fields correspond to the financial data reported by the Master Servicer. An NOI of 0.00 means the Servicer did not report NOI figures in their loan level reporting.




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


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
21	30507550	20,834,046.08	Payoff Prior to Maturity	0.00	0.00
Totals		20,834,046.08		0.00	0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
03/17/26	0	0.00	0	0.00	2	27,600,000.00	0	0.00	0	0.00	0	0.00	0	0.00	1	20,834,046.08	3.374602%	3.359598%	65
02/18/26	1	17,281,370.13	0	0.00	2	27,600,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.386993%	3.372067%	65
01/16/26	0	0.00	1	22,500,000.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.387110%	3.372182%	66
12/17/25	1	17,332,955.30	1	22,500,000.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.387226%	3.372297%	67
11/18/25	1	22,500,000.00	0	0.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.387352%	3.372421%	68
10/20/25	0	0.00	0	0.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.387467%	3.372535%	69
09/17/25	0	0.00	0	0.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.387592%	3.372658%	70
08/15/25	0	0.00	0	0.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.387706%	3.372770%	71
07/17/25	0	0.00	1	17,464,104.10	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	1	9,522,000.00	3.387819%	3.372881%	72
06/17/25	1	17,491,199.96	0	0.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.387447%	3.372543%	73
05/16/25	0	0.00	0	0.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.387550%	3.372644%	74
04/17/25	0	0.00	0	0.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.387663%	3.372755%	75
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

30507569

10/06/25

49,319.64

339,074.99

528,070.97

22,500,000.00

01/26/26

30507543

08/06/25

8,057.05

24,288.48

175,847.48

5,100,000.00

03/10/25

Totals

57,376.69

363,363.47

703,918.45

27,600,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 22 of 30


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		37,515,678	37,515,678	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		170,950,000	170,950,000	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		1,103,663,522	1,076,063,522	27,600,000			0




Historical Delinquency Information

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

Mar-26	1,312,129,201	1,284,529,201	0	0	27,600,000		0
Feb-26	1,333,780,582	1,288,899,212	17,281,370	0	27,600,000		0
Jan-26	1,334,532,172	1,306,932,172	0	22,500,000	5,100,000		0
Dec-25	1,335,281,474	1,290,348,519	17,332,955	22,500,000	5,100,000		0
Nov-25	1,336,069,134	1,308,469,134	22,500,000	0	5,100,000		0
Oct-25	1,336,813,751	1,331,713,751	0	0	5,100,000		0
Sep-25	1,337,596,891	1,332,496,891	0	0	5,100,000		0
Aug-25	1,338,336,853	1,333,236,853	0	0	5,100,000		0
Jul-25	1,339,074,564	1,316,510,459	0	17,464,104	5,100,000		0
Jun-25	1,349,347,181	1,326,755,981	17,491,200	0	5,100,000		0
May-25	1,350,056,368	1,344,956,368	0	0	5,100,000		0
Apr-25	1,350,802,694	1,345,702,694	0	0	5,100,000		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


			Specially Serviced Loan Detail - Part 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
22A2	30507315	22,023,855.80	22,023,855.80	114,500,000.00	04/12/21	5,148,518.31	1.01000	12/31/25	07/05/31	304
24	30507569	22,500,000.00	22,500,000.00	34,200,000.00	--	2,109,284.76	2.45000	09/30/25	08/06/31	I/O
65	30507543	5,100,000.00	5,100,000.00	4,000,000.00	10/01/25	465,330.61	2.40000	12/31/24	08/06/31	304
Totals		49,623,855.80	49,623,855.80	152,700,000.00		7,723,133.68




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


					Specially Serviced Loan Detail - Part 2

				Servicing
	Property			Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
22A2	30507315	OF	AL	02/28/25	1
	2/11/2026 - The loan transferred to special servicing effective 3/3/25 for imminent monetary default. The Loan is payment current and cash management mechanics have been implemented. A filed mechanics lien is being monitored by the
	special servicer. The Loan is secured by a +/- 420,000 SF office complex in Birmingham, Alabama. Discussions with Borrower have largely surrounded funding of TIs for leasing activity and potential modifications to the loan to increase funds
	available in reserves. Legal counsel has been engaged. Discussions continue regarding a possible modification with an IO conversion, though special servicer is employing a dual track strategy and has filed for the appointment of a receiver.

24	30507569	MF	NY	01/26/26	98
	3/11/2026 - Loan transferred as SS on 1/28/2026 due to payment delinquency of over 60-plus days. Loan collateral comprises of seven multi-family, walk-up buildings located in the borough of Brooklyn in New York City. They are located at
	4219 Fifteenth A venue, 662 Park Place, 30 Claver Place, 132 New York Avenue, 269 Kosciuszko Street, 1100 DeKalb Avenue, and 119 Albany Avenue. Lender sent a Pre-Negotiation Letter to Borrower. Borrower''s Counsel requested to
	initiate conversation with Lender, who advi sed Borrower Counsel that an executed Pre-Negotiation Letter must be returned first.

65	30507543	OF	CA	03/10/25	2
	3/11/2026 - Loan transferred SS on 3/12/2025 for monetary default. Previously, Loan transferred NT on 12/12/2024 for failure to implement the cash flow sweep triggered by the sole tenant being dark. Citi provided a $5.1K ($378 PSF) loan for
	the cash-in re finance of 2679 Redondo, 13,564 SF single-tenant building located in Long Beach, CA. The Sponsors, Hooman Nissani & Sharon Golshan purchased the property in 2015. Ex parte application for a Reciever was granted on
	5/27/25. Foreclosure sale is set for 3 /20/2026. Special Servicer will gather additional information and simultaneously discuss workout strategies deemed appropriate to achieve the highest net present value recovery.

1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




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


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				No modified loans this period
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 26 of 30


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




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


			Historical Bond / Collateral Loss Reconciliation Detail

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




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


			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)
22A2	0.00	0.00	(466.24)	0.00	0.00	0.00	0.00	0.00	(214.25)	0.00	0.00	0.00
24	0.00	0.00	4,375.00	0.00	0.00	16,482.81	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2,666.41	0.00	0.00	0.00
44	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	7.54	0.00	0.00	0.00
53	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	17.17	0.00	0.00	0.00
65	0.00	0.00	3,500.00	0.00	0.00	(8,096.16)	0.00	14,875.00	0.00	0.00	0.00	0.00
68	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	18.75	0.00	0.00	0.00
Total	0.00	0.00	7,408.76	0.00	0.00	8,386.65	0.00	14,875.00	2,495.62	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		33,166.03




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


	Supplemental Notes
	None




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

Benchmark 2021-B28 Mortgage Trust published this content on March 26, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on March 26, 2026 at 18:28 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]

Back

View original format