
Distribution Date:	03/17/26	MSWF Commercial Mortgage Trust 2023-2
Determination Date:	03/11/26
Next Distribution Date:	04/17/26
Record Date:	02/27/26	Commercial Mortgage Pass-Through Certificates
		Series 2023-2


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra	cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	5
			Attention: CMBS Servicing	commercial.servicing@trimont.com
Exchangeable Certificate Factor Detail	6
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Additional Information	7	Special Servicer	Argentic Services Company LP
Bond / Collateral Reconciliation - Cash Flows	8		Andrew Hundertmark	ahundertmark@argenticservices.com
Bond / Collateral Reconciliation - Balances	9		740 East Campbell Road, Suite 600 \| Richardson, TX 75081 \| United States
Current Mortgage Loan and Property Stratification	10-14	Trustee	Computershare Trust Company, N.A.
Mortgage Loan Detail (Part 1)	15-16		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Mortgage Loan Detail (Part 2)	17-18		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Principal Prepayment Detail	19	Certificate Administrator	Computershare Trust Company, N.A.
Historical Detail	20		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	21			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Collateral Stratification and Historical Detail	22
		Operating Advisor & Asset	BellOak, LLC
Specially Serviced Loan Detail - Part 1	23	Representations Reviewer
Specially Serviced Loan Detail - Part 2	24		Attention: Reporting	Reporting@belloakadvisors.com
			200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
Modified Loan Detail	25
Historical Liquidated Loan Detail	26
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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

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


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


				Certificate Distribution Detail

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

A-1	55361AAQ7	5.962000%	2,741,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	55361AAR5	6.890000%	69,432,000.00	55,444,275.77	96,485.68	318,342.55	0.00	0.00	414,828.23	55,347,790.09	30.56%	30.00%
A-SB	55361AAS3	6.231000%	6,496,000.00	6,496,000.00	0.00	33,730.48	0.00	0.00	33,730.48	6,496,000.00	30.56%	30.00%
A-5	55361AAU8	6.014000%	561,457,000.00	561,457,000.00	0.00	2,813,835.33	0.00	0.00	2,813,835.33	561,457,000.00	30.56%	30.00%
A-S	55361AAX2	6.491000%	121,167,000.00	121,167,000.00	0.00	655,412.50	0.00	0.00	655,412.50	121,167,000.00	17.06%	16.75%
B	55361AAY0	6.873115%	38,865,000.00	38,865,000.00	0.00	222,603.02	0.00	0.00	222,603.02	38,865,000.00	12.73%	12.50%
C	55361AAZ7	7.015115%	28,577,000.00	28,577,000.00	0.00	167,059.12	0.00	0.00	167,059.12	28,577,000.00	9.55%	9.38%
D	55361AAE4	4.000000%	14,860,000.00	14,860,000.00	0.00	49,533.33	0.00	0.00	49,533.33	14,860,000.00	7.90%	7.75%
E	55361AAG9	4.000000%	9,145,000.00	9,145,000.00	0.00	30,483.33	0.00	0.00	30,483.33	9,145,000.00	6.88%	6.75%
F	55361AAJ3	4.000000%	17,146,000.00	17,146,000.00	0.00	57,153.33	0.00	0.00	57,153.33	17,146,000.00	4.97%	4.88%
G-RR	55361AAL8	7.015115%	11,431,000.00	11,431,000.00	0.00	66,824.82	0.00	0.00	66,824.82	11,431,000.00	3.69%	3.63%
H-RR*	55361AAN4	7.015115%	33,149,874.00	33,149,874.00	0.00	193,791.81	0.00	0.00	193,791.81	33,149,874.00	0.00%	0.00%
V	55361ABA1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	55361ABC7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			914,466,874.00	897,738,149.77	96,485.68	4,608,769.62	0.00	0.00	4,705,255.30	897,641,664.09


X-A	55361AAV6	0.920943%	640,126,000.00	623,397,275.77	0.00	478,428.00	0.00	0.00	478,428.00	623,300,790.09
X-B	55361AAW4	0.365965%	188,609,000.00	188,609,000.00	0.00	57,520.24	0.00	0.00	57,520.24	188,609,000.00
X-D	55361AAA2	3.015115%	24,005,000.00	24,005,000.00	0.00	60,314.86	0.00	0.00	60,314.86	24,005,000.00
X-F	55361AAC8	3.015115%	17,146,000.00	17,146,000.00	0.00	43,080.97	0.00	0.00	43,080.97	17,146,000.00
Notional SubTotal			869,886,000.00	853,157,275.77	0.00	639,344.07	0.00	0.00	639,344.07	853,060,790.09

Deal Distribution Total					96,485.68	5,248,113.69	0.00	0.00	5,344,599.37

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




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	55361AAQ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	55361AAR5	798.54066958	1.38964282	4.58495434	0.00000000	0.00000000	0.00000000	0.00000000	5.97459716	797.15102676
A-SB	55361AAS3	1,000.00000000	0.00000000	5.19250000	0.00000000	0.00000000	0.00000000	0.00000000	5.19250000	1,000.00000000
A-5	55361AAU8	1,000.00000000	0.00000000	5.01166666	0.00000000	0.00000000	0.00000000	0.00000000	5.01166666	1,000.00000000
A-S	55361AAX2	1,000.00000000	0.00000000	5.40916669	0.00000000	0.00000000	0.00000000	0.00000000	5.40916669	1,000.00000000
B	55361AAY0	1,000.00000000	0.00000000	5.72759604	0.00000000	0.00000000	0.00000000	0.00000000	5.72759604	1,000.00000000
C	55361AAZ7	1,000.00000000	0.00000000	5.84592924	0.00000000	0.00000000	0.00000000	0.00000000	5.84592924	1,000.00000000
D	55361AAE4	1,000.00000000	0.00000000	3.33333311	0.00000000	0.00000000	0.00000000	0.00000000	3.33333311	1,000.00000000
E	55361AAG9	1,000.00000000	0.00000000	3.33333297	0.00000000	0.00000000	0.00000000	0.00000000	3.33333297	1,000.00000000
F	55361AAJ3	1,000.00000000	0.00000000	3.33333314	0.00000000	0.00000000	0.00000000	0.00000000	3.33333314	1,000.00000000
G-RR	55361AAL8	1,000.00000000	0.00000000	5.84592949	0.00000000	0.00000000	0.00000000	0.00000000	5.84592949	1,000.00000000
H-RR	55361AAN4	1,000.00000000	0.00000000	5.84592901	0.00000030	0.32133938	0.00000000	0.00000000	5.84592901	1,000.00000000
V	55361ABA1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	55361ABC7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	55361AAV6	973.86651342	0.00000000	0.74739661	0.00000000	0.00000000	0.00000000	0.00000000	0.74739661	973.71578422
X-B	55361AAW4	1,000.00000000	0.00000000	0.30497081	0.00000000	0.00000000	0.00000000	0.00000000	0.30497081	1,000.00000000
X-D	55361AAA2	1,000.00000000	0.00000000	2.51259571	0.00000000	0.00000000	0.00000000	0.00000000	2.51259571	1,000.00000000
X-F	55361AAC8	1,000.00000000	0.00000000	2.51259594	0.00000000	0.00000000	0.00000000	0.00000000	2.51259594	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	02/01/26 - 02/28/26	30	0.00	318,342.55	0.00	318,342.55	0.00	0.00	0.00	318,342.55	0.00
A-SB	02/01/26 - 02/28/26	30	0.00	33,730.48	0.00	33,730.48	0.00	0.00	0.00	33,730.48	0.00
A-5	02/01/26 - 02/28/26	30	0.00	2,813,835.33	0.00	2,813,835.33	0.00	0.00	0.00	2,813,835.33	0.00
X-A	02/01/26 - 02/28/26	30	0.00	478,428.00	0.00	478,428.00	0.00	0.00	0.00	478,428.00	0.00
X-B	02/01/26 - 02/28/26	30	0.00	57,520.24	0.00	57,520.24	0.00	0.00	0.00	57,520.24	0.00
A-S	02/01/26 - 02/28/26	30	0.00	655,412.50	0.00	655,412.50	0.00	0.00	0.00	655,412.50	0.00
B	02/01/26 - 02/28/26	30	0.00	222,603.02	0.00	222,603.02	0.00	0.00	0.00	222,603.02	0.00
C	02/01/26 - 02/28/26	30	0.00	167,059.12	0.00	167,059.12	0.00	0.00	0.00	167,059.12	0.00
X-D	02/01/26 - 02/28/26	30	0.00	60,314.86	0.00	60,314.86	0.00	0.00	0.00	60,314.86	0.00
X-F	02/01/26 - 02/28/26	30	0.00	43,080.97	0.00	43,080.97	0.00	0.00	0.00	43,080.97	0.00
D	02/01/26 - 02/28/26	30	0.00	49,533.33	0.00	49,533.33	0.00	0.00	0.00	49,533.33	0.00
E	02/01/26 - 02/28/26	30	0.00	30,483.33	0.00	30,483.33	0.00	0.00	0.00	30,483.33	0.00
F	02/01/26 - 02/28/26	30	0.00	57,153.33	0.00	57,153.33	0.00	0.00	0.00	57,153.33	0.00
G-RR	02/01/26 - 02/28/26	30	0.00	66,824.82	0.00	66,824.82	0.00	0.00	0.00	66,824.82	0.00
H-RR	02/01/26 - 02/28/26	30	10,590.44	193,791.82	0.00	193,791.82	0.01	0.00	0.00	193,791.81	10,652.36
Totals			10,590.44	5,248,113.70	0.00	5,248,113.70	0.01	0.00	0.00	5,248,113.69	10,652.36




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-5 (EC)	N/A	6.014000%	561,457,000.00	561,457,000.00	0.00	2,813,835.33	0.00	0.00	2,813,835.33	561,457,000.00
A-5-1	55361ADV3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	55361ADW1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	55361ADX9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	55361ADY7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	6.491000%	121,167,000.00	121,167,000.00	0.00	655,412.50	0.00	0.00	655,412.50	121,167,000.00
A-S-1	55361ADZ4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	55361AEA8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	55361AEB6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	55361AEC4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	6.873115%	38,865,000.00	38,865,000.00	0.00	222,603.02	0.00	0.00	222,603.02	38,865,000.00
B-1	55361AED2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	55361AEE0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	55361AEF7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	55361AEG5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	7.015115%	28,577,000.00	28,577,000.00	0.00	167,059.12	0.00	0.00	167,059.12	28,577,000.00
C-1	55361AEH3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	55361AEJ9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	55361AEK6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	55361AEL4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			750,066,000.00	750,066,000.00	0.00	3,858,909.97	0.00	0.00	3,858,909.97	750,066,000.00




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


			Exchangeable 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-5-1	55361ADV3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	55361ADW1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	55361ADZ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	55361AEA8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	55361AED2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	55361AEE0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	55361AEH3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	55361AEJ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-5-X1	55361ADX9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	55361ADY7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	55361AEB6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	55361AEC4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	55361AEF7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	55361AEG5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	55361AEK6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	55361AEL4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




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


	Additional Information
Total Available Distribution Amount (1)	5,344,599.37
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,909,205.49	Master Servicing Fee	5,754.48
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,570.45
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	349.12
ARD Interest	0.00	Operating Advisor Fee	1,026.41
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	195.51
Extension Interest	0.00
Interest Reserve Withdrawal	352,804.17
Total Interest Collected	5,262,009.66	Total Fees	13,895.97

Principal		Expenses/Reimbursements
Scheduled Principal	96,485.68	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
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
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	96,485.68	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	5,248,113.69
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	96,485.68
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	5,344,599.37
Total Funds Collected	5,358,495.34	Total Funds Distributed	5,358,495.34


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		897,738,150.73	897,738,150.73	Beginning Certificate Balance	897,738,149.77
(-) Scheduled Principal Collections		96,485.68	96,485.68	(-) Principal Distributions	96,485.68
(-) 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		897,641,665.05	897,641,665.05	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		897,738,150.73	897,738,150.73	Ending Certificate Balance	897,641,664.09
Ending Actual Collateral Balance		897,641,665.05	897,641,665.05



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.96)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.96)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	7.02%
				UC / (OC) Interest	(0.01)
(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 9 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	5,000,000 or less	12	44,325,854.84	4.94%	79	7.0477	1.546270	1.50 or less	20	260,673,968.12	29.04%	84	7.4545	1.260501
5,000,001 to 15,000,000		25	252,627,067.29	28.14%	87	7.3538	1.955040	1.51 to 2.00	22	408,504,606.02	45.51%	84	7.2495	1.737877
15,000,001 to 30,000,000		14	359,438,742.92	40.04%	83	7.1945	1.847362	2.01 or more	14	228,463,090.91	25.45%	90	6.1564	3.597423
30,000,001 to 50,000,000		3	125,000,000.00	13.93%	91	7.1360	2.192360	Totals	56	897,641,665.05	100.00%	85	7.0308	2.072530
50,000,001 to 70,000,000		2	116,250,000.00	12.95%	87	5.7033	3.095868
	70,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	56	897,641,665.05	100.00%	85	7.0308	2.072530
(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 10 of 29


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³
	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹
Arizona	1	7,500,000.00	0.84%	91	6.6800	2.414100
							Industrial	3	22,782,000.00	2.54%	92	7.6371	2.647677
California	7	105,152,287.64	11.71%	84	6.0227	3.107171
							Lodging	7	104,431,688.66	11.63%	56	8.2954	1.780151
Connecticut	1	2,000,000.00	0.22%	30	7.7950	1.405700
							Mixed Use	4	98,592,289.40	10.98%	86	6.3316	1.613083
Florida	3	52,634,069.96	5.86%	92	7.7326	1.352127
							Multi-Family	11	114,278,050.30	12.73%	91	7.2239	1.428701
Georgia	2	34,400,000.00	3.83%	90	7.1676	1.400901
							Office	4	51,109,818.01	5.69%	81	6.8916	1.488051
Illinois	1	11,500,000.00	1.28%	90	6.9700	1.378800
							Other	3	104,000,000.00	11.59%	91	6.0226	4.155923
Iowa	1	7,732,000.00	0.86%	92	6.7000	4.926800
							Retail	24	402,447,818.68	44.83%	90	7.0630	1.947057
Maine	1	15,000,000.00	1.67%	93	7.0200	1.675700
							Totals	56	897,641,665.05	100.00%	85	7.0308	2.072530
Maryland	5	106,592,256.71	11.87%	92	7.7404	1.958719
Massachusetts	2	61,250,000.00	6.82%	83	5.5095	1.585153
Michigan	3	42,854,959.39	4.77%	92	7.6236	1.654918
Mississippi	1	5,466,437.75	0.61%	93	8.0050	1.256100
Nevada	1	21,792,000.00	2.43%	87	6.4800	1.709000
New York	2	90,000,000.00	10.03%	91	5.8850	4.318933
North Carolina	3	35,950,000.00	4.00%	92	8.1541	1.367513
North Dakota	1	24,800,000.00	2.76%	93	7.7960	1.624900
Ohio	1	30,000,000.00	3.34%	88	7.0240	1.411000
Oregon	1	4,981,090.91	0.55%	91	6.9920	2.012500
Pennsylvania	6	76,474,196.37	8.52%	43	8.4282	1.457645
South Carolina	2	18,500,000.00	2.06%	90	7.3320	2.523219
Texas	9	83,492,289.40	9.30%	91	7.2510	1.407525
Various	2	59,570,076.92	6.64%	89	6.7123	1.463966
Totals	56	897,641,665.05	100.00%	85	7.0308	2.072530

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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	6.0000 or less	8	226,250,000.00	25.20%	88	5.7320	3.270036	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	6.0001 to 6.5000	2	51,362,076.92	5.72%	89	6.4603	1.783613	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	6.5001 to 7.0000	14	145,170,157.71	16.17%	87	6.8806	1.830227	25 months or greater	56	897,641,665.05	100.00%	85	7.0308	2.072530
	7.0001 or 7.5000	11	132,901,304.01	14.81%	90	7.1965	1.636697	Totals	56	897,641,665.05	100.00%	85	7.0308	2.072530
	7.5001 to 8.0000	13	234,724,069.96	26.15%	92	7.7447	1.621658
	8.0001 to 8.2500	3	22,717,390.45	2.53%	92	8.0722	1.693887
	8.2501 or greater	5	84,516,666.00	9.42%	48	8.5892	1.497894
	Totals	56	897,641,665.05	100.00%	85	7.0308	2.072530
(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 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	60 months or less	5	68,666,666.00	7.65%	31	8.5342	1.511758	Interest Only	48	834,894,711.04	93.01%	85	7.0133	2.093219
	61 months or greater	51	828,974,999.05	92.35%	90	6.9063	2.118980	359 months or less	8	62,746,954.01	6.99%	90	7.2634	1.797240
	Totals	56	897,641,665.05	100.00%	85	7.0308	2.072530	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	56	897,641,665.05	100.00%	85	7.0308	2.072530
(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 29

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

168,666,666.00

18.79%

7.0686

2.427806

No outstanding loans in this group

12 months or less

657,429,548.16

73.24%

7.0366

2.039073

13 months to 24 months

71,545,450.89

7.97%

6.8880

1.542410

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

897,641,665.05

100.00%

7.0308

2.072530

(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.

Page 14 of 29


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	221007688	98	New York	NY	Actual/360	5.885%	274,633.33	0.00	0.00	N/A	10/01/33	--	60,000,000.00	60,000,000.00	03/01/26
1A	453121125	98	New York	NY	Actual/360	5.885%	137,316.67	0.00	0.00	N/A	10/01/33	--	30,000,000.00	30,000,000.00	03/01/26
2	310965392	RT	Hanover	MD	Actual/360	7.701%	299,483.33	0.00	0.00	N/A	11/01/33	--	50,000,000.00	50,000,000.00	03/01/26
2A	310965917	RT	Hanover	MD	Actual/360	7.701%	179,690.00	0.00	0.00	N/A	11/01/33	--	30,000,000.00	30,000,000.00	03/01/26
2B	310965919	RT	Hanover	MD	Actual/360	7.701%	59,896.67	0.00	0.00	N/A	11/01/33	--	10,000,000.00	10,000,000.00	03/01/26
3	327790003	RT	San Diego	CA	Actual/360	5.730%	155,983.33	0.00	0.00	N/A	06/01/33	--	35,000,000.00	35,000,000.00	03/01/26
3A	327790103	RT	San Diego	CA	Actual/360	5.730%	44,566.67	0.00	0.00	N/A	06/01/33	--	10,000,000.00	10,000,000.00	03/01/26
3B	327790203	RT	San Diego	CA	Actual/360	5.730%	89,133.33	0.00	0.00	N/A	06/01/33	--	20,000,000.00	20,000,000.00	03/01/26
3C	327790303	RT	San Diego	CA	Actual/360	5.730%	44,566.67	0.00	0.00	N/A	06/01/33	--	10,000,000.00	10,000,000.00	03/01/26
4	310965272	LO	Philadelphia	PA	Actual/360	8.705%	135,411.11	0.00	0.00	N/A	11/06/28	--	20,000,000.00	20,000,000.00	03/06/26
4A	310966002	LO	Philadelphia	PA	Actual/360	8.705%	101,558.33	0.00	0.00	N/A	11/06/28	--	15,000,000.00	15,000,000.00	03/06/26
4B	310966004	LO	Philadelphia	PA	Actual/360	8.705%	180,548.14	0.00	0.00	N/A	11/06/28	--	26,666,666.00	26,666,666.00	03/06/26
5	300802344	MU	Cambridge	MA	Actual/360	5.510%	241,040.62	0.00	0.00	02/10/33	02/10/38	--	56,250,000.00	56,250,000.00	03/10/26
5A	300802350	MU	Cambridge	MA	Actual/360	5.510%	21,425.83	0.00	0.00	02/10/33	02/10/38	--	5,000,000.00	5,000,000.00	03/10/26
6	301741651	MF	Houston	TX	Actual/360	7.264%	107,967.25	0.00	0.00	N/A	10/06/33	--	19,110,000.00	19,110,000.00	03/06/26
6A	883101305	MF	Houston	TX	Actual/360	7.264%	46,271.68	0.00	0.00	N/A	10/06/33	--	8,190,000.00	8,190,000.00	03/06/26
7	301741656	MF	Houston	TX	Actual/360	7.532%	52,079.60	0.00	0.00	N/A	11/06/33	--	8,890,000.00	8,890,000.00	03/06/26
7B	883101308	MF	Houston	TX	Actual/360	7.532%	22,319.83	0.00	0.00	N/A	11/06/33	--	3,810,000.00	3,810,000.00	03/06/26
8	695101531	RT	West Palm Beach	FL	Actual/360	7.660%	238,311.11	0.00	0.00	N/A	11/06/33	--	40,000,000.00	40,000,000.00	03/06/26
9	327790009	RT	Various	VAR	Actual/360	6.446%	148,245.47	0.00	0.00	N/A	09/06/33	--	29,570,076.92	29,570,076.92	03/06/26
10	327790010	RT	Various	VAR	Actual/360	6.975%	162,750.00	0.00	0.00	N/A	08/06/33	--	30,000,000.00	30,000,000.00	03/06/26
11	327790011	MU	Ann Arbor	MI	Actual/360	7.920%	184,800.00	0.00	0.00	N/A	12/06/33	--	30,000,000.00	30,000,000.00	03/06/26
12	301741641	OF	West Chester	OH	Actual/360	7.024%	163,893.33	0.00	0.00	N/A	07/06/33	--	30,000,000.00	30,000,000.00	03/06/26
13	310959447	RT	Duluth	GA	Actual/360	6.968%	137,656.71	0.00	0.00	N/A	09/11/33	--	25,400,000.00	25,400,000.00	03/11/26
14	327790014	MF	Various	ND	Actual/360	7.796%	150,376.18	0.00	0.00	N/A	12/06/33	--	24,800,000.00	24,800,000.00	03/06/26
15	301741648	RT	Rockwall	TX	Actual/360	7.196%	123,691.24	0.00	0.00	N/A	09/06/33	--	22,100,000.00	22,100,000.00	03/06/26
16	231008263	MF	Reno	NV	Actual/360	6.480%	109,831.68	0.00	0.00	N/A	06/01/33	--	21,792,000.00	21,792,000.00	03/01/26
18	221007456	RT	Bangor	ME	Actual/360	7.020%	81,900.00	0.00	0.00	N/A	12/01/33	--	15,000,000.00	15,000,000.00	03/01/26




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 29


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
19	310965279	LO	Upper Marlboro	MD	Actual/360	8.063%	90,674.27	17,835.42	0.00	N/A	11/11/33	--	14,458,788.12	14,440,952.70	03/11/26
20	310964912	98	Thousand Palms	CA	Actual/360	6.907%	75,209.56	0.00	0.00	N/A	10/11/33	--	14,000,000.00	14,000,000.00	03/11/26
21	695101535	RT	Burlington	NC	Actual/360	7.940%	80,899.78	0.00	0.00	N/A	11/06/33	--	13,100,000.00	13,100,000.00	03/06/26
22	301741660	IN	Louisburg	NC	Actual/360	8.255%	75,441.53	0.00	0.00	N/A	11/06/33	--	11,750,000.00	11,750,000.00	03/06/26
23	231009335	RT	Champaign	IL	Actual/360	6.970%	62,342.78	0.00	0.00	N/A	09/01/33	--	11,500,000.00	11,500,000.00	03/01/26
24	310963650	OF	Los Angeles	CA	Actual/360	6.567%	57,044.66	16,150.62	0.00	N/A	05/11/33	--	11,168,438.26	11,152,287.64	03/11/26
25	695101534	RT	Wilmington	NC	Actual/360	8.300%	71,656.67	0.00	0.00	N/A	11/06/33	--	11,100,000.00	11,100,000.00	03/06/26
26	327790026	LO	Tampa	FL	Actual/360	7.880%	60,285.75	12,255.90	0.00	N/A	12/06/33	--	9,836,325.86	9,824,069.96	03/06/26
27	410964365	MF	Lansing	MI	Actual/360	6.939%	52,634.33	13,486.75	0.00	N/A	07/11/33	--	9,752,516.59	9,739,029.84	03/11/26
28	310962958	LO	Summerville	SC	Actual/360	7.332%	54,175.33	0.00	0.00	N/A	09/11/33	--	9,500,000.00	9,500,000.00	03/11/26
29	310962962	LO	Summerville	SC	Actual/360	7.332%	51,324.00	0.00	0.00	N/A	09/11/33	--	9,000,000.00	9,000,000.00	03/11/26
30	410963850	RT	McDonough	GA	Actual/360	7.731%	54,117.00	0.00	0.00	N/A	10/11/33	--	9,000,000.00	9,000,000.00	03/11/26
31	301741649	RT	Round Rock	TX	Actual/360	7.350%	45,733.33	0.00	0.00	N/A	09/06/33	--	8,000,000.00	8,000,000.00	03/06/26
32	231010341	IN	Des Moines	IA	Actual/360	6.700%	40,292.31	0.00	0.00	N/A	11/01/33	--	7,732,000.00	7,732,000.00	03/01/26
33	327790033	MU	Conroe	TX	Actual/360	6.700%	38,315.70	10,402.79	0.00	N/A	07/06/33	--	7,352,692.19	7,342,289.40	03/06/26
34	231010305	RT	Nogales	AZ	Actual/360	6.680%	38,966.67	0.00	0.00	N/A	10/01/33	--	7,500,000.00	7,500,000.00	03/01/26
35	301741661	RT	Natchez	MS	Actual/360	8.005%	34,072.87	6,138.18	0.00	N/A	12/06/33	--	5,472,575.93	5,466,437.75	03/06/26
36	231008322	MF	Easton	PA	Actual/360	7.460%	31,332.00	0.00	0.00	N/A	11/01/33	--	5,400,000.00	5,400,000.00	03/01/26
37	410964524	MF	Beaverton	OR	Actual/360	6.992%	27,125.14	6,777.89	0.00	N/A	10/11/33	--	4,987,868.80	4,981,090.91	03/11/26
38	301741639	OF	Los Angeles	CA	Actual/360	6.723%	26,146.94	0.00	0.00	N/A	01/06/28	--	5,000,000.00	5,000,000.00	03/06/26
39	301741638	OF	Feasterville Trevose	PA	Actual/360	6.990%	26,986.39	6,245.16	0.00	N/A	04/06/33	--	4,963,775.53	4,957,530.37	03/06/26
40	231008321	MF	Easton	PA	Actual/360	7.370%	25,508.39	0.00	0.00	N/A	11/01/33	--	4,450,000.00	4,450,000.00	03/01/26
41	410965409	IN	Various	TX	Actual/360	7.633%	19,591.37	0.00	0.00	N/A	11/11/33	--	3,300,000.00	3,300,000.00	03/11/26
42	410964360	MF	Lansing	MI	Actual/360	6.909%	16,767.22	4,327.25	0.00	N/A	07/11/33	--	3,120,256.80	3,115,929.55	03/11/26
43	231009177	RT	Orlando	FL	Actual/360	8.250%	18,030.83	0.00	0.00	N/A	11/01/33	--	2,810,000.00	2,810,000.00	03/01/26
44	410964559	RT	Mansfield	TX	Actual/360	6.992%	14,955.11	0.00	0.00	N/A	08/11/33	--	2,750,000.00	2,750,000.00	03/11/26
45	410964846	RT	Rosedale	MD	Actual/360	7.223%	12,101.89	2,865.72	0.00	N/A	10/11/33	--	2,154,169.73	2,151,304.01	03/11/26
46	310966398	RT	West Hartford	CT	Actual/360	7.795%	12,125.56	0.00	0.00	N/A	09/06/28	--	2,000,000.00	2,000,000.00	03/06/26
Totals							4,909,205.49	96,485.68	0.00				897,738,150.73	897,641,665.05
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 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	68,235,925.22	58,424,181.91	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	59,516,676.97	43,714,107.77	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	89,009,196.00	97,347,226.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	38,297,880.00	34,251,557.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	46,986,745.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	4,904,654.26	4,968,161.40	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	2,307,247.37	604,998.70	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	3,364,242.55	2,771,475.32	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	33,804,080.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	10,812,921.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	4,875,668.23	3,298,797.09	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	6,196,512.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,623,892.87	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	3,229,901.31	2,513,873.67	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,837,826.39	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,220,300.85	1,861,407.77	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,091,695.24	1,544,606.99	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 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
19	2,233,726.21	2,021,188.02	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	3,060,361.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,357,924.64	1,026,052.01	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,608,432.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,220,963.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,784,679.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,275,318.88	986,520.09	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	444,556.26	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,032,203.90	982,223.36	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,798,045.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	2,055,307.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	984,389.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,290,761.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	2,814,440.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,102,824.88	728,601.54	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,366,640.82	1,035,969.43	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	666,464.24	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	587,036.57	433,354.22	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	838,777.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	6,558,550.53	4,385,919.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	2,494,140.55	1,441,622.99	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	456,151.00	327,513.48	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	349,935.39	269,072.07	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	195,615.85	366,761.31	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	463,658.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	445,525.51	346,678.34	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	326,018.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	29,905,925.00	21,138,326.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	449,589,185.78	287,234,752.07				0.00	0.00	0.00	0.00	0.00	0.00




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


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




© 2021 Computershare. All rights reserved. Confidential.					Page 19 of 29


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
03/17/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.030796%	7.010895%	85
02/18/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.030820%	7.010919%	86
01/16/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	15,000,000.00	7.030829%	7.010928%	87
12/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.038169%	7.018321%	89
11/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.038179%	7.018330%	90
10/20/25	0	0.00	0	0.00	1	19,110,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.038184%	7.018335%	91
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.038193%	7.018344%	92
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.038199%	7.018350%	93
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	429,923.08	0	0.00	7.038204%	7.018355%	94
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.037934%	7.018087%	95
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.037939%	7.018092%	96
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.037948%	7.018101%	97
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		5,000,000	5,000,000	0			0
25 - 36 Months		63,666,666	63,666,666	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		828,974,999	828,974,999	0			0




Historical Delinquency Information

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

Mar-26	897,641,665	897,641,665	0	0		0	0
Feb-26	897,738,151	897,738,151	0	0		0	0
Jan-26	897,789,745	897,789,745	0	0		0	0
Dec-25	912,841,022	912,841,022	0	0		0	0
Nov-25	912,903,134	912,903,134	0	0		0	0
Oct-25	912,951,278	893,841,278	0	0	19,110,000		0
Sep-25	913,012,736	913,012,736	0	0		0	0
Aug-25	913,060,208	913,060,208	0	0		0	0
Jul-25	913,107,390	913,107,390	0	0		0	0
Jun-25	913,597,846	913,597,846	0	0		0	0
May-25	913,644,368	913,644,368	0	0		0	0
Apr-25	913,704,266	913,704,266	0	0		0	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 22 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
				No specially serviced loans this period




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 29


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				No modified loans this period
1 Modification Codes

MSWF Commercial Mortgage Trust 2023-2 10-D