
Distribution Date:	11/18/25	Morgan Stanley Bank of America Merrill Lynch Trust 2013-C12
Determination Date:	11/12/25
Next Distribution Date:	12/17/25
Record Date:	10/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2013-C12


Table of Contents				Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Additional Information	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	Rialto Capital Advisors, LLC
Bond / Collateral Reconciliation - Balances	8		General	(305) 229-6465
Current Mortgage Loan and Property Stratification	9-13		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 1)	14	Trust Advisor	BellOak, LLC
Mortgage Loan Detail (Part 2)	15		Attention: Reporting		Reporting@belloakadvisors.com
Principal Prepayment Detail	16		200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
Historical Detail	17	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	18		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	19				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	20
		Trustee	U.S. Bank National Association
Specially Serviced Loan Detail - Part 2	21-22		General Contact	(312) 332-7457
Modified Loan Detail	23		190 South LaSalle Street, 7th Floor \| Chicago, IL 60603 \| United States
Historical Liquidated Loan Detail	24
Historical Bond / Collateral Loss Reconciliation Detail	25
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

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

Please visit www.ctslink.com for additional information and special notices. In addition, certificateholders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 27


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class (3)	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	61762XAQ0	1.313000%	80,300,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61762XAR8	3.001000%	161,200,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	61762XAS6	3.824000%	107,200,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	61762XAT4	3.973000%	260,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	61762XAU1	4.259000%	284,721,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	61762XAW7	4.482000%	105,297,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	21.75%
B	61762XAX5	4.857053%	74,983,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	15.88%
C	61762XAZ0	4.857053%	52,648,000.00	10,910,219.22	340,360.49	44,159.59	0.00	0.00	384,520.08	10,569,858.73	92.85%	11.75%
D	61762XAC1	4.857053%	52,648,000.00	52,648,000.00	0.00	213,095.09	0.00	0.00	213,095.09	52,648,000.00	57.24%	7.63%
E	61762XAE7	4.857053%	19,145,000.00	19,145,000.00	0.00	65,721.44	0.00	0.00	65,721.44	19,145,000.00	44.29%	6.13%
F	61762XAG2	3.709000%	20,740,000.00	20,740,000.00	0.00	0.00	0.00	0.00	0.00	20,740,000.00	30.26%	4.50%
G	61762XAJ6	3.709000%	14,359,000.00	14,359,000.00	0.00	0.00	0.00	0.00	0.00	14,359,000.00	20.54%	3.38%
H	61762XAL1	3.709000%	43,075,957.00	30,369,878.02	0.00	0.00	0.00	0.00	0.00	30,369,878.02	0.00%	0.00%
R	61762XAN7	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,276,316,958.00	148,172,097.24	340,360.49	322,976.12	0.00	0.00	663,336.61	147,831,736.75


X-A	61762XAV9	4.857053%	998,718,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-C	61762XAA5	1.148053%	78,174,957.00	65,468,878.02	0.00	62,634.76	0.00	0.00	62,634.76	65,468,878.02
Notional SubTotal			1,076,892,957.00	65,468,878.02	0.00	62,634.76	0.00	0.00	62,634.76	65,468,878.02

Deal Distribution Total					340,360.49	385,610.88	0.00	0.00	725,971.37

(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.
(3)	Class A-S, Class B, Class C all represent the "Regular Interest" of these respective classes. For details on how the balances and payments of these "Regular Interests" are split between their respective certificates and the Exchangeable Class PST, please refer to page 5.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 27


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	61762XAQ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61762XAR8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	61762XAS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	61762XAT4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	61762XAU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	61762XAW7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B	61762XAX5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C	61762XAZ0	207.22950957	6.46483228	0.83877051	0.00000000	0.00000000	0.00000000	0.00000000	7.30360280	200.76467729
D	61762XAC1	1,000.00000000	0.00000000	4.04754388	0.00000000	0.00000000	0.00000000	0.00000000	4.04754388	1,000.00000000
E	61762XAE7	1,000.00000000	0.00000000	3.43282528	0.61471873	0.61471873	0.00000000	0.00000000	3.43282528	1,000.00000000
F	61762XAG2	1,000.00000000	0.00000000	0.00000000	3.09083317	4.61146721	0.00000000	0.00000000	0.00000000	1,000.00000000
G	61762XAJ6	1,000.00000000	0.00000000	0.00000000	3.09083362	12.43655547	0.00000000	0.00000000	0.00000000	1,000.00000000
H	61762XAL1	705.03083704	0.00000000	0.00000000	2.17913278	76.50878958	0.00000000	0.00000000	0.00000000	705.03083704
R	61762XAN7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61762XAV9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-C	61762XAA5	837.46612128	0.00000000	0.80121259	0.00000000	0.00000000	0.00000000	0.00000000	0.80121259	837.46612128




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-A	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-C	10/01/25 - 10/30/25	30	0.00	62,634.76	0.00	62,634.76	0.00	0.00	0.00	62,634.76	0.00
A-S	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	10/01/25 - 10/30/25	30	0.00	44,159.59	0.00	44,159.59	0.00	0.00	0.00	44,159.59	0.00
D	10/01/25 - 10/30/25	30	0.00	213,095.09	0.00	213,095.09	0.00	0.00	0.00	213,095.09	0.00
E	10/01/25 - 10/30/25	30	0.00	77,490.23	0.00	77,490.23	11,768.79	0.00	0.00	65,721.44	11,768.79
F	10/01/25 - 10/30/25	30	31,537.95	64,103.88	0.00	64,103.88	64,103.88	0.00	0.00	0.00	95,641.83
G	10/01/25 - 10/30/25	30	134,195.22	44,381.28	0.00	44,381.28	44,381.28	0.00	0.00	0.00	178,576.50
H	10/01/25 - 10/30/25	30	3,201,821.10	93,868.23	0.00	93,868.23	93,868.23	0.00	0.00	0.00	3,295,689.33
Totals			3,367,554.27	599,733.06	0.00	599,733.06	214,122.18	0.00	0.00	385,610.88	3,581,676.45




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	61762XAW7	N/A	105,297,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	61762XAX5	N/A	74,983,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	61762XAZ0	4.857053%	52,648,000.00	10,910,219.22	340,360.49	44,159.59	0.00	0.00	384,520.08	10,569,858.73
C (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			232,928,000.03	10,910,219.22	340,360.49	44,159.59	0.00	0.00	384,520.08	10,569,858.73

Exchangeable Certificate Details
PST	61762XAY3	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 27


	Additional Information
Total Available Distribution Amount (1)	725,971.37
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	602,874.13	Master Servicing Fee	1,649.47
Interest Reductions due to Nonrecoverability Determination	(183,653.80)	Certificate Administrator Fee	371.29
Interest Adjustments	0.00	Trustee Fee	49.76
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	63.80
ARD Interest	0.00	Trust Advisor Fee	104.37
Net Prepayment Interest Excess / (Shortfall)	0.00	Pari Passu Servicing Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	419,220.33	Total Fees	2,238.69

Principal		Expenses/Reimbursements
Scheduled Principal	340,360.49	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	31,370.75
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	340,360.49	Total Expenses/Reimbursements	31,370.75

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	385,610.88
Excess Liquidation Proceeds	0.00	Principal Distribution	340,360.49
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	725,971.37
Total Funds Collected	759,580.82	Total Funds Distributed	759,580.81


© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		148,172,097.24	148,172,097.24	Beginning Certificate Balance	148,172,097.24
(-) Scheduled Principal Collections		340,360.49	340,360.49	(-) Principal Distributions	340,360.49
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		147,831,736.75	147,831,736.75	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		148,570,270.38	148,570,270.38	Ending Certificate Balance	147,831,736.75
Ending Actual Collateral Balance		148,383,697.71	148,383,697.71



		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	4.86%
				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 27


				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	1	2,430,594.03	1.64%	95	5.5000	NAP	Defeased	1	2,430,594.03	1.64%	95	5.5000	NAP
	10,000,000 or less	4	13,051,739.14	8.83%	(27)	4.5480	1.371773	1.30 or less	4	79,363,129.02	53.68%	(28)	4.7940	0.918692
10,000,001 to 20,000,000		1	12,023,969.63	8.13%	(29)	3.9120	0.930000	1.31-1.40	0	0.00	0.00%	0	0.0000	0.000000
20,000,001 to 30,000,000		1	27,320,762.04	18.48%	(29)	3.9120	1.660196	1.41-1.50	1	30,892,457.31	20.90%	(26)	5.4060	1.423264
30,000,001 to 40,000,000		3	93,004,671.91	62.91%	(27)	5.0717	1.083631	1.51-1.60	0	0.00	0.00%	0	0.0000	0.000000
40,000,001 to 50,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.61-1.70	4	35,145,556.39	23.77%	(29)	3.9120	1.660196
50,000,001 to 60,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.71-1.80	0	0.00	0.00%	0	0.0000	0.000000
60,000,001 to 80,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.81-1.90	0	0.00	0.00%	0	0.0000	0.000000
80,000,001 to 120,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.91-2.01	0	0.00	0.00%	0	0.0000	0.000000
	120,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000	2.02-2.10	0	0.00	0.00%	0	0.0000	0.000000
	Totals	10	147,831,736.75	100.00%	(26)	4.7238	1.205739	2.11-2.20	0	0.00	0.00%	0	0.0000	0.000000
								2.21-2.30	0	0.00	0.00%	0	0.0000	0.000000
								2.31-2.40	0	0.00	0.00%	0	0.0000	0.000000
								2.41-2.60	0	0.00	0.00%	0	0.0000	0.000000
								2.61-2.70	0	0.00	0.00%	0	0.0000	0.000000
								2.71-3.00	0	0.00	0.00%	0	0.0000	0.000000
								3.01 or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	10	147,831,736.75	100.00%	(26)	4.7238	1.205739
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 27


			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	1	2,430,594.03	1.64%	95	5.5000	NAP
							Defeased	1	2,430,594.03	1.64%	95	5.5000	NAP
Florida	1	47,169,526.25	31.91%	(29)	3.9120	0.930000
							Office	2	93,004,671.91	62.91%	(27)	5.0717	0.933075
New York	2	93,004,671.91	62.91%	(27)	5.0717	0.933075
							Retail	2	52,396,471.04	35.44%	(29)	4.0704	0.930998
Pennsylvania	1	5,226,944.79	3.54%	(25)	5.5000	0.940000
							Totals	5	147,831,736.75	100.00%	(26)	4.7238	1.205739
Totals	5	147,831,736.75	100.00%	(26)	4.7238	1.205739




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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 27


				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	1	2,430,594.03	1.64%	95	5.5000	NAP	Defeased	1	2,430,594.03	1.64%	95	5.5000	NAP
	4.000% or less	5	47,169,526.02	31.91%	(29)	3.9120	1.474062	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.500%	1	31,219,757.29	21.12%	(29)	4.4100	0.860000	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 5.000%	0	0.00	0.00%	0	0.0000	0.000000	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% to 5.500%	3	67,011,859.41	45.33%	(26)	5.4133	1.176614	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.501% or greater	0	0.00	0.00%	0	0.0000	0.000000	49 months or greater	9	145,401,142.72	98.36%	(28)	4.7109	1.205127
	Totals	10	147,831,736.75	100.00%	(26)	4.7238	1.205739	Totals	10	147,831,736.75	100.00%	(26)	4.7238	1.205739
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 27


				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
	60 months or less	9	145,401,142.72	98.36%	(28)	4.7109	1.205127	237 months or less	9	145,401,142.72	98.36%	(28)	4.7109	1.205127
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	301 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
85 months to 114 months		0	0.00	0.00%	0	0.0000	0.000000	351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
115 months to 120 months		0	0.00	0.00%	0	0.0000	0.000000	Totals	9	145,401,142.72	98.36%	(28)	4.7109	1.205127
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	9	145,401,142.72	98.36%	(28)	4.7109	1.205127
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 27


				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	1	2,430,594.03	1.64%	95	5.5000	NAP	Defeased	1	2,430,594.03	1.64%	95	5.5000	NAP
Underwriter's Information		5	66,038,013.70	44.67%	(28)	4.6109	1.549359	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	4	79,363,129.02	53.68%	(28)	4.7940	0.918692	79 to 84 months	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000	85 to 114 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000	115 to 120 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	10	147,831,736.75	100.00%	(26)	4.7238	1.205739	121 to 240 months	0	0.00	0.00%	0	0.0000	0.000000
								Totals	1	2,430,594.03	1.64%	95	5.5000	1.242336
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 27


						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
2A	28000367	OF	Brooklyn	NY	Actual/360	5.406%	144,411.95	129,407.00	0.00	N/A	09/01/23	--	31,021,864.31	30,892,457.31	10/01/25
2B	200280367				Actual/360	5.406%	144,411.95	129,407.00	0.00	N/A	09/01/23	--	31,021,864.31	30,892,457.31	10/01/25
5A	453000179	RT	Clearwater	FL	Actual/360	3.912%	0.00	0.00	0.00	N/A	06/01/23	--	12,023,969.63	12,023,969.63	07/01/25
5B	453000181				Actual/360	3.912%	0.00	0.00	0.00	N/A	06/01/23	--	27,320,762.04	27,320,762.04	07/01/25
5C	453000183				Actual/360	3.912%	0.00	0.00	0.00	N/A	06/01/23	--	409,689.37	409,689.37	07/01/25
5D	453000185				Actual/360	3.912%	0.00	0.00	0.00	N/A	06/01/23	--	4,549,967.95	4,549,967.95	07/01/25
5E	453000187				Actual/360	3.912%	0.00	0.00	0.00	N/A	06/01/23	--	2,865,137.03	2,865,137.03	07/01/25
10	1238578	OF	New York	NY	Actual/360	4.410%	118,793.21	62,194.78	0.00	N/A	06/05/23	06/05/25	31,281,952.07	31,219,757.29	11/05/25
51	300961051	RT	Hermitage	PA	Actual/360	5.500%	0.00	0.00	0.00	N/A	10/01/23	--	5,226,944.79	5,226,944.79	02/01/25
62	1340675	RT	Harlingen	TX	Actual/360	5.500%	11,603.22	19,351.71	0.00	N/A	10/01/33	--	2,449,945.74	2,430,594.03	11/01/25
Totals							419,220.33	340,360.49	0.00				148,172,097.24	147,831,736.75
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 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
2A	0.00	6,599,544.00	01/01/25	06/30/25	09/11/25	0.00	0.00	273,284.68	273,284.68	0.00	0.00
2B	0.00	0.00	--	--	09/11/25	0.00	0.00	273,556.50	273,556.50	0.00	0.00
5A	10,380,166.32	4,624,865.16	01/01/25	06/30/25	11/12/25	1,432,702.80	370,082.20	(137.71)	106,162.44	0.00	0.00
5B	0.00	0.00	--	--	11/12/25	3,255,375.18	840,884.55	(312.90)	241,221.40	0.00	0.00
5C	0.00	0.00	--	--	11/12/25	48,816.08	16,890.88	(4.69)	3,617.24	0.00	0.00
5D	0.00	0.00	--	--	11/12/25	4,549,967.95	396,726.86	(52.11)	19,364.01	0.00	0.00
5E	0.00	0.00	--	--	11/12/25	2,865,137.03	249,755.95	(32.81)	12,193.63	0.00	0.00
10	2,212,493.92	0.00	--	--	08/11/25	443,322.84	0.00	0.00	0.00	0.00	0.00
51	0.00	211,200.16	01/01/25	06/30/25	07/11/25	1,024,020.24	20,934.81	(104.87)	245,134.16	0.00	0.00
62	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	12,592,660.24	11,435,609.32				13,619,342.12	1,895,275.25	546,196.09	1,174,534.06	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 27


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 16 of 27


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
11/18/25	0	0.00	0	0.00	0	0.00	5	47,169,526.02	1	5,226,944.79	0	0.00	0	0.00	0	0.00	4.723830%	4.452824%	(26)
10/20/25	0	0.00	0	0.00	0	0.00	5	47,169,526.02	1	5,226,944.79	0	0.00	0	0.00	0	0.00	4.724991%	4.454007%	(25)
09/17/25	0	0.00	0	0.00	0	0.00	5	47,169,526.02	1	5,226,944.79	0	0.00	0	0.00	0	0.00	4.727350%	4.456380%	(24)
08/15/25	0	0.00	0	0.00	0	0.00	5	47,270,084.63	1	5,239,603.52	1	31,409,447.74	0	0.00	0	0.00	4.726833%	4.455890%	(23)
07/17/25	0	0.00	0	0.00	0	0.00	5	47,370,305.63	1	5,252,202.58	0	0.00	0	0.00	0	0.00	4.728674%	4.457742%	(22)
06/17/25	0	0.00	0	0.00	0	0.00	5	47,475,331.81	1	5,265,542.91	0	0.00	0	0.00	0	0.00	4.728132%	4.457227%	(21)
05/16/25	0	0.00	0	0.00	0	0.00	5	47,574,863.72	1	5,278,019.69	0	0.00	0	0.00	0	0.00	4.728763%	4.457877%	(19)
04/17/25	0	0.00	0	0.00	0	0.00	5	47,679,225.21	1	5,291,242.23	0	0.00	0	0.00	0	0.00	4.729400%	4.511023%	(18)
03/17/25	0	0.00	0	0.00	0	0.00	5	47,778,072.58	1	5,303,597.87	0	0.00	0	0.00	0	0.00	4.730016%	4.511605%	(17)
02/18/25	0	0.00	0	0.00	0	0.00	5	47,892,148.51	1	5,318,321.34	0	0.00	0	0.00	0	0.00	4.730663%	4.512216%	(16)
01/17/25	0	0.00	0	0.00	0	0.00	5	47,990,281.03	3	5,330,549.34	0	0.00	0	0.00	2	23,518,432.20	4.731265%	4.512784%	(15)
12/17/24	0	0.00	0	0.00	0	0.00	5	48,088,084.08	3	41,591,486.25	0	0.00	0	0.00	0	0.00	4.827567%	4.598115%	(14)
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 17 of 27


						Delinquency Loan Detail
		Paid		Mortgage				Outstanding		Servicing	Resolution
		Through	Months	Loan		Current P&I	Outstanding P&I	Servicer	Actual Principal	Transfer	Strategy	Bankruptcy		Foreclosure
Pros ID	Loan ID	Date	Delinquent	Status¹		Advances	Advances	Advances	Balance	Date	Code²		Date	Date	REO Date
2A	28000367	10/01/25	0	5		273,284.68	273,284.68	0.00	31,021,864.31	07/27/23	2
2B	200280367	10/01/25	0	5		273,556.50	273,556.50	0.00	31,021,864.31	07/27/23	2
5A	453000179	07/01/25	3	5		(137.71)	106,162.44	0.00	12,075,150.29	06/19/20	13			12/28/20
5B	453000181	07/01/25	3	5		(312.90)	241,221.40	0.00	27,437,054.33	06/19/20	13			12/28/20
5C	453000183	07/01/25	3	5		(4.69)	3,617.24	0.00	412,424.05	06/19/20	13			12/28/20
5D	453000185	07/01/25	3	5		(52.11)	19,364.01	0.00	4,569,335.12	06/19/20	13			12/28/20
5E	453000187	07/01/25	3	5		(32.81)	12,193.63	0.00	2,877,332.64	06/19/20	13			12/28/20
51	300961051	02/01/25	8	5		(104.87)	245,134.16	21,451.18	5,318,321.34	09/20/23	7				09/26/24
Totals						546,196.09	1,174,534.06	21,451.18	114,733,346.39
1 Mortgage Loan Status								2 Resolution Strategy Code
A - Payment Not Received But Still in Grace Period 0 - Current					4 - Performing Matured Balloon			1 - Modification		6 - DPO			10 - Deed in Lieu of Foreclosures
B - Late Payment But Less Than 30 days			1 - 30-59 Days Delinquent		5 - Non Performing Matured Balloon			2 - Foreclosure		7 - REO			11- Full Payoff
Delinquent								3 - Bankruptcy		8 - Resolved			12 - Reps and Warranties
			2 - 60-89 Days Delinquent		6 - 121+ Days Delinquent
								4 - Extension		9 - Pending Return to Master Servicer			13 -	TBD
			3 - 90-120 Days Delinquent
								5 - Note Sale		98 - Other




© 2021 Computershare. All rights reserved. Confidential.															Page 18 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		145,401,143	31,219,757	61,784,915			52,396,471
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		2,430,594	2,430,594	0			0




Historical Delinquency Information

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

Nov-25	147,831,737	95,435,266	0	0	47,169,526		5,226,945
Oct-25	148,172,097	95,775,626	0	0	47,169,526		5,226,945
Sep-25	148,780,825	2,469,582	0	93,914,772	47,169,526		5,226,945
Aug-25	148,974,921	96,465,232	0	0	47,270,085		5,239,604
Jul-25	149,686,922	33,978,752	0	0	110,455,968		5,252,203
Jun-25	149,889,754	65,612,861	0	0	79,011,350		5,265,543
May-25	150,334,444	34,143,112	0	0	116,191,332		0
Apr-25	150,796,979	97,826,511	0	0	47,679,225		5,291,242
Mar-25	151,237,827	98,156,157	0	0	47,778,073		5,303,598
Feb-25	151,736,378	34,397,931	0	0	112,020,126		5,318,321
Jan-25	152,173,253	34,476,488	0	0	112,366,216		5,330,549
Dec-24	188,857,044	99,177,474	0	0	48,088,084		41,591,486
(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 19 of 27


			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
2A	28000367	30,892,457.31	31,021,864.31	134,500,000.00	08/01/25	13,308,472.71	1.06000	06/30/25	09/01/23	153
2B	200280367	30,892,457.31	31,021,864.31		08/01/25	4,977,667.58	1.42326	06/30/25	09/01/23	153
5A	453000179	12,023,969.63	12,075,150.29	120,000,000.00	07/30/25	9,326,385.54	1.05000	06/30/25	06/01/23	214
5B	453000181	27,320,762.04	27,437,054.33	93,500,000.00	09/15/24	3,211,465.57	1.66020	06/30/25	06/01/23	214
5C	453000183	409,689.37	412,424.05	93,500,000.00	09/15/24	48,157.66	1.66020	06/30/25	06/01/23	214
5D	453000185	4,549,967.95	4,569,335.12	93,500,000.00	09/15/24	534,833.70	1.66020	06/30/25	06/01/23	214
5E	453000187	2,865,137.03	2,877,332.64	93,500,000.00	09/15/24	336,787.45	1.66020	06/30/25	06/01/23	214
10	1238578	31,219,757.29	31,219,757.29	33,600,000.00	07/21/25	2,212,493.92	1.02000	06/30/25	06/05/23	214
51	300961051	5,226,944.79	5,318,321.34	4,750,000.00	06/01/25	425,900.88	0.94000	06/30/25	10/01/23	214
Totals		145,401,142.72	145,953,103.68	666,850,000.00		34,382,165.01




© 2021 Computershare. All rights reserved. Confidential.										Page 20 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
2A	28000367	OF	NY	07/27/23	2
	The Loan transferred to Special Servicing on 4/29/2025. PNL executed. Borrower has expressed interest to transfer title to the lender. SS is evaluating all options while initiating legal action. Currently negotiating a stipulation to appoint a receiver.



2B	200280367	Various	Various	07/27/23	2
	The Loan transferred to Special Servicing on 4/29/2025. PNL executed. Borrower has expressed interest to transfer title to the lender. SS is evaluating all options while initiating legal action. Currently negotiating a stipulation to appoint a receiver.



5A	453000179	RT	FL	06/19/20	13
	10/28/2025: Transferred to Special Servicing 6/16/2020 due to imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after closing for 2.5 months due to COVID. Westfield was no longer going to
	support the asset and cooperated with foreclosure. Rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed 12/29/2020. Appointment of JLL as Receiver 1/6/2021. Receiver is overseeing all leasing
	and management. Leasing activity continues to be strong. JLL continues working with tenants on outstanding AR and health ratio concerns. Receiver is assessing additional leasing and has executed a 26,000sf Entertainment Tenant. The
	Property launched to market for sale 1/18/2023. Midland analyzed offers and got a sale approved that included a loan assumption.
5B	453000181	Various	Various	06/19/20	13
	10/28/2025: Transferred to Special Servicing 6/16/2020 due to imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after closing for 2.5 months due to COVID. Westfield was no longer going to
	support the asset and cooperated with foreclosure. Rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed 12/29/2020. Appointment of JLL as Receiver 1/6/2021. Receiver is overseeing all leasing
	and management. Leasing activity continues to be strong. JLL continues working with tenants on outstanding AR and health ratio concerns. Receiver is assessing additional leasing and has executed a 26,000sf Entertainment Tenant. The
	Property launched to market for sale 1/18/2023. Midland analyzed offers and got a sale approved that included a loan assumption.
5C	453000183	Various	Various	06/19/20	13
	10/28/2025: Transferred to Special Servicing 6/16/2020 due to imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after closing for 2.5 months due to COVID. Westfield was no longer going to
	support the asset and cooperated with foreclosure. Rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed 12/29/2020. Appointment of JLL as Receiver 1/6/2021. Receiver is overseeing all leasing
	and management. Leasing activity continues to be strong. JLL continues working with tenants on outstanding AR and health ratio concerns. Receiver is assessing additional leasing and has executed a 26,000sf Entertainment Tenant. The
	Property launched to market for sale 1/18/2023. Midland analyzed offers and got a sale approved that included a loan assumption.
5D	453000185	Various	Various	06/19/20	13
	10/28/2025: Transferred to Special Servicing 6/16/2020 due to imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after closing for 2.5 months due to COVID. Westfield was no longer going to
	support the asset and cooperated with foreclosure. Rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed 12/29/2020. Appointment of JLL as Receiver 1/6/2021. Receiver is overseeing all leasing
	and management. Leasing activity continues to be strong. JLL continues working with tenants on outstanding AR and health ratio concerns. Receiver is assessing additional leasing and has executed a 26,000sf Entertainment Tenant. The
	Property launched to market for sale 1/18/2023. Midland analyzed offers and got a sale approved that included a loan assumption.




© 2021 Computershare. All rights reserved. Confidential.						Page 21 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
5E	453000187	Various	Various	06/19/20	13
	10/28/2025: Transferred to Special Servicing 6/16/2020 due to imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after closing for 2.5 months due to COVID. Westfield was no longer going to
	support the asset and cooperated with foreclosure. Rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed 12/29/2020. Appointment of JLL as Receiver 1/6/2021. Receiver is overseeing all leasing
	and management. Leasing activity continues to be strong. JLL continues working with tenants on outstanding AR and health ratio concerns. Receiver is assessing additional leasing and has executed a 26,000sf Entertainment Tenant. The
	Property launched to market for sale 1/18/2023. Midland analyzed offers and got a sale approved that included a loan assumption.
10	1238578	OF	NY	05/12/25	4
	The loan transferred 5/19/ 2025 due to imminent maturity default. Borrower entered into a 12-month loan maturity extension agreement. The loan is currently performing under the terms of the agreement.



51	300961051	RT	PA	09/20/23	7
	Rialto named SS on 4/29/2025. Working closely with the leasing team to renew existing tenants and pursue new tenants. Current business plan projects an REO sale in Q2 2026.



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 22 of 27


				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
3	1340557	0.00	4.37000%	0.00	9.37000%	2	08/01/23	--	08/01/23
10	1238578	0.00	4.41000%	0.00	4.41000%	10	08/04/25	08/04/25	--
Totals		0.00		0.00
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 23 of 27

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

300961012 01/17/25

25,050,433.91

26,000,000.00

25,563,647.89

8,251,417.66

25,015,090.08

16,763,672.42

8,286,761.49

0.00

8,286,761.49

27.62%

300961026 01/17/25

11,198,332.64

10,500,000.00

8,933,759.98

1,903,426.64

8,682,441.76

6,779,015.12

4,419,317.52

0.00

4,419,317.52

32.97%

Current Period Totals

0.00

Cumulative Totals

36,248,766.55

36,500,000.00

34,497,407.87

10,154,844.30

33,697,531.84

23,542,687.54

12,706,079.01

0.00

12,706,079.01

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

Page 24 of 27


				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
12	300961012	01/17/25	0.00	0.00	8,286,761.49	0.00	0.00	8,286,761.49	0.00	(5,124,174.48)	3,162,587.01
26	300961026	01/17/25	0.00	0.00	4,419,317.52	0.00	0.00	4,419,317.52	0.00	0.00	4,419,317.52
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	12,706,079.01	0.00	0.00	12,706,079.01	0.00	(5,124,174.48)	7,581,904.53




© 2021 Computershare. All rights reserved. Confidential.											Page 25 of 27


			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)
2A	0.00	0.00	6,678.32	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
2B	0.00	0.00	6,678.32	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	2,588.49	0.00	0.00	0.00	0.00	40,504.75	0.00	0.00	0.00	0.00
5B	0.00	0.00	5,881.55	0.00	0.00	0.00	0.00	92,034.54	0.00	0.00	0.00	0.00
5C	0.00	0.00	88.20	0.00	0.00	0.00	0.00	1,380.11	0.00	0.00	0.00	0.00
5D	0.00	0.00	979.51	0.00	0.00	0.00	0.00	15,327.33	0.00	0.00	0.00	0.00
5E	0.00	0.00	616.80	0.00	0.00	0.00	0.00	9,651.69	0.00	0.00	0.00	0.00
10	0.00	0.00	6,734.31	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
51	0.00	0.00	1,125.25	0.00	0.00	0.00	0.00	24,755.39	0.00	0.00	0.00	0.00
Total	0.00	0.00	31,370.75	0.00	0.00	0.00	0.00	183,653.80	0.00	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		215,024.55




© 2021 Computershare. All rights reserved. Confidential.												Page 26 of 27


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




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

Morgan Stanley Bank of America Merrill Lynch Trust 2013-C12 10-D