wcm19c53_ex991-202506.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/25	Wells Fargo Commercial Mortgage Trust 2019-C53
Determination Date:	06/11/25
Next Distribution Date:	07/17/25
Record Date:	05/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2019-C53


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
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	K-Star Asset Management LLC
Current Mortgage Loan and Property Stratification	8-12		Mike Stauber	(214) 390-7233	Michael.Stauber@kkr.com
Mortgage Loan Detail (Part 1)	13-14		5949 Sherry Lane, Suite 950 \| Dallas, TX 75225 \| United States
Mortgage Loan Detail (Part 2)	15-17	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Principal Prepayment Detail	18
			David Rodgers	(212) 230-9025
Historical Detail	19		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	20	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	21		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	22				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	23		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	24	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	25		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	26
Interest Shortfall Detail - Collateral Level	27
Supplemental Notes	28

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 28


				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	95002BAA1	2.039000%	20,689,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	95002BAB9	2.899000%	45,608,000.00	0.18	0.00	0.00	0.00	0.00	0.00	0.18	33.39%	30.00%
A-SB	95002BAC7	2.964000%	33,381,000.00	28,916,478.16	615,071.41	71,423.70	0.00	0.00	686,495.11	28,301,406.75	33.39%	30.00%
A-3	95002BAD5	2.787000%	131,000,000.00	131,000,000.00	0.00	304,247.50	0.00	0.00	304,247.50	131,000,000.00	33.39%	30.00%
A-4	95002BAE3	3.040000%	260,842,000.00	260,842,000.00	0.00	660,799.73	0.00	0.00	660,799.73	260,842,000.00	33.39%	30.00%
A-S	95002BAH6	3.322000%	29,842,000.00	29,842,000.00	0.00	82,612.60	0.00	0.00	82,612.60	29,842,000.00	28.66%	25.75%
B	95002BAJ2	3.514000%	36,864,000.00	36,864,000.00	0.00	107,950.08	0.00	0.00	107,950.08	36,864,000.00	22.82%	20.50%
C	95002BAK9	3.577000%	38,619,000.00	38,619,000.00	0.00	115,116.80	0.00	0.00	115,116.80	38,619,000.00	16.70%	15.00%
D	95002BAL7	2.500000%	26,332,000.00	26,332,000.00	0.00	54,858.33	0.00	0.00	54,858.33	26,332,000.00	12.52%	11.25%
E-RR	95002BAP8	4.112176%	16,676,000.00	16,676,000.00	0.00	57,145.54	0.00	0.00	57,145.54	16,676,000.00	9.88%	8.88%
F-RR	95002BAR4	4.112176%	10,533,000.00	10,533,000.00	0.00	36,094.63	0.00	0.00	36,094.63	10,533,000.00	8.21%	7.38%
G-RR	95002BAT0	4.112176%	8,777,000.00	8,777,000.00	0.00	30,077.14	0.00	0.00	30,077.14	8,777,000.00	6.82%	6.13%
H-RR	95002BAV5	4.112176%	8,777,000.00	8,777,000.00	0.00	30,077.14	0.00	0.00	30,077.14	8,777,000.00	5.43%	4.88%
J-RR	95002BAX1	4.112176%	7,022,000.00	7,022,000.00	0.00	24,063.09	0.00	0.00	24,063.09	7,022,000.00	4.31%	3.88%
K-RR	95002BAZ6	4.112176%	7,899,000.00	7,899,000.00	0.00	27,068.40	0.00	0.00	27,068.40	7,899,000.00	3.06%	2.75%
L-RR	95002BBB8	4.112176%	19,310,519.00	19,310,519.00	0.00	66,173.55	0.00	0.00	66,173.55	19,310,519.00	0.00%	0.00%
V	95002BBG7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	95002BBE2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			702,171,519.00	631,409,997.34	615,071.41	1,667,708.23	0.00	0.00	2,282,779.64	630,794,925.93


X-A	95002BAF0	1.156169%	491,520,000.00	420,758,478.34	0.00	405,389.95	0.00	0.00	405,389.95	420,143,406.93
X-B	95002BAG8	0.629476%	105,325,000.00	105,325,000.00	0.00	55,249.66	0.00	0.00	55,249.66	105,325,000.00
X-D	95002BBC6	1.612176%	26,332,000.00	26,332,000.00	0.00	35,376.52	0.00	0.00	35,376.52	26,332,000.00
Notional SubTotal			623,177,000.00	552,415,478.34	0.00	496,016.13	0.00	0.00	496,016.13	551,800,406.93

Deal Distribution Total					615,071.41	2,163,724.36	0.00	0.00	2,778,795.77

*	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 28


				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	95002BAA1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95002BAB9	0.00000395	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000395
A-SB	95002BAC7	866.25559929	18.42579342	2.13965130	0.00000000	0.00000000	0.00000000	0.00000000	20.56544471	847.82980588
A-3	95002BAD5	1,000.00000000	0.00000000	2.32250000	0.00000000	0.00000000	0.00000000	0.00000000	2.32250000	1,000.00000000
A-4	95002BAE3	1,000.00000000	0.00000000	2.53333332	0.00000000	0.00000000	0.00000000	0.00000000	2.53333332	1,000.00000000
A-S	95002BAH6	1,000.00000000	0.00000000	2.76833322	0.00000000	0.00000000	0.00000000	0.00000000	2.76833322	1,000.00000000
B	95002BAJ2	1,000.00000000	0.00000000	2.92833333	0.00000000	0.00000000	0.00000000	0.00000000	2.92833333	1,000.00000000
C	95002BAK9	1,000.00000000	0.00000000	2.98083327	0.00000000	0.00000000	0.00000000	0.00000000	2.98083327	1,000.00000000
D	95002BAL7	1,000.00000000	0.00000000	2.08333321	0.00000000	0.00000000	0.00000000	0.00000000	2.08333321	1,000.00000000
E-RR	95002BAP8	1,000.00000000	0.00000000	3.42681338	0.00000000	0.00000000	0.00000000	0.00000000	3.42681338	1,000.00000000
F-RR	95002BAR4	1,000.00000000	0.00000000	3.42681382	0.00000000	0.00000000	0.00000000	0.00000000	3.42681382	1,000.00000000
G-RR	95002BAT0	1,000.00000000	0.00000000	3.42681326	0.00000000	0.00000000	0.00000000	0.00000000	3.42681326	1,000.00000000
H-RR	95002BAV5	1,000.00000000	0.00000000	3.42681326	0.00000000	0.00000000	0.00000000	0.00000000	3.42681326	1,000.00000000
J-RR	95002BAX1	1,000.00000000	0.00000000	3.42681430	0.00000000	0.00000000	0.00000000	0.00000000	3.42681430	1,000.00000000
K-RR	95002BAZ6	1,000.00000000	0.00000000	3.42681352	0.00000000	0.00000000	0.00000000	0.00000000	3.42681352	1,000.00000000
L-RR	95002BBB8	1,000.00000000	0.00000000	3.42681364	0.00000000	0.89158246	0.00000000	0.00000000	3.42681364	1,000.00000000
V	95002BBG7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	95002BBE2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95002BAF0	856.03531563	0.00000000	0.82476796	0.00000000	0.00000000	0.00000000	0.00000000	0.82476796	854.78394965
X-B	95002BAG8	1,000.00000000	0.00000000	0.52456359	0.00000000	0.00000000	0.00000000	0.00000000	0.52456359	1,000.00000000
X-D	95002BBC6	1,000.00000000	0.00000000	1.34348018	0.00000000	0.00000000	0.00000000	0.00000000	1.34348018	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 28


				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	05/01/25 - 05/30/25	30	0.00	71,423.70	0.00	71,423.70	0.00	0.00	0.00	71,423.70	0.00
A-3	05/01/25 - 05/30/25	30	0.00	304,247.50	0.00	304,247.50	0.00	0.00	0.00	304,247.50	0.00
A-4	05/01/25 - 05/30/25	30	0.00	660,799.73	0.00	660,799.73	0.00	0.00	0.00	660,799.73	0.00
X-A	05/01/25 - 05/30/25	30	0.00	405,389.95	0.00	405,389.95	0.00	0.00	0.00	405,389.95	0.00
X-B	05/01/25 - 05/30/25	30	0.00	55,249.66	0.00	55,249.66	0.00	0.00	0.00	55,249.66	0.00
X-D	05/01/25 - 05/30/25	30	0.00	35,376.52	0.00	35,376.52	0.00	0.00	0.00	35,376.52	0.00
A-S	05/01/25 - 05/30/25	30	0.00	82,612.60	0.00	82,612.60	0.00	0.00	0.00	82,612.60	0.00
B	05/01/25 - 05/30/25	30	0.00	107,950.08	0.00	107,950.08	0.00	0.00	0.00	107,950.08	0.00
C	05/01/25 - 05/30/25	30	0.00	115,116.80	0.00	115,116.80	0.00	0.00	0.00	115,116.80	0.00
D	05/01/25 - 05/30/25	30	0.00	54,858.33	0.00	54,858.33	0.00	0.00	0.00	54,858.33	0.00
E-RR	05/01/25 - 05/30/25	30	0.00	57,145.54	0.00	57,145.54	0.00	0.00	0.00	57,145.54	0.00
F-RR	05/01/25 - 05/30/25	30	0.00	36,094.63	0.00	36,094.63	0.00	0.00	0.00	36,094.63	0.00
G-RR	05/01/25 - 05/30/25	30	0.00	30,077.14	0.00	30,077.14	0.00	0.00	0.00	30,077.14	0.00
H-RR	05/01/25 - 05/30/25	30	0.00	30,077.14	0.00	30,077.14	0.00	0.00	0.00	30,077.14	0.00
J-RR	05/01/25 - 05/30/25	30	0.00	24,063.09	0.00	24,063.09	0.00	0.00	0.00	24,063.09	0.00
K-RR	05/01/25 - 05/30/25	30	0.00	27,068.40	0.00	27,068.40	0.00	0.00	0.00	27,068.40	0.00
L-RR	05/01/25 - 05/30/25	30	17,158.12	66,173.55	0.00	66,173.55	0.00	0.00	0.00	66,173.55	17,216.92
Totals			17,158.12	2,163,724.36	0.00	2,163,724.36	0.00	0.00	0.00	2,163,724.36	17,216.92




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 28


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,175,742.80	Master Servicing Fee	5,113.24
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,147.14
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	271.86
ARD Interest	0.00	Operating Advisor Fee	1,000.43
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	195.74
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,175,742.80	Total Fees	12,018.41

Principal		Expenses/Reimbursements
Scheduled Principal	615,071.41	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	615,071.41	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,163,724.36
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	615,071.41
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,778,795.77
Total Funds Collected	2,790,814.21	Total Funds Distributed	2,790,814.18

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		631,409,997.49	631,409,997.49	Beginning Certificate Balance	631,409,997.34
(-) Scheduled Principal Collections		615,071.41	615,071.41	(-) Principal Distributions	615,071.41
(-) 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		630,794,926.08	630,794,926.08	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		631,420,478.67	631,420,478.67	Ending Certificate Balance	630,794,925.93
Ending Actual Collateral Balance		630,808,583.10	630,808,583.10



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.15)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.15)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.11%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 28


				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	6	39,668,665.08	6.29%	52	4.3278	NAP	Defeased	6	39,668,665.08	6.29%	52	4.3278	NAP
	1,000,000 or less	1	861,914.00	0.14%	52	5.1020	1.914300	1.30 or less	4	45,190,347.32	7.16%	49	4.7365	0.942250
1,000,001 to 2,000,000		7	9,822,553.34	1.56%	52	4.4093	2.052549	1.31 to 1.40	2	33,579,163.61	5.32%	52	3.9251	1.353936
2,000,001 to 3,000,000		6	14,601,562.98	2.31%	51	4.0579	3.134052	1.41 to 1.50	4	46,455,156.51	7.36%	52	4.2188	1.455688
3,000,001 to 4,000,000		5	17,921,283.10	2.84%	51	4.4188	2.164807	1.51 to 1.60	3	66,327,406.63	10.51%	51	4.1720	1.575316
4,000,001 to 5,000,000		3	13,122,502.93	2.08%	51	4.3958	2.482076	1.61 to 1.70	3	11,217,527.83	1.78%	51	4.4435	1.631559
5,000,001 to 6,000,000		3	16,366,255.14	2.59%	51	4.2373	1.543740	1.71 to 1.80	3	11,375,236.06	1.80%	52	4.5193	1.718910
6,000,001 to 7,000,000		2	12,429,870.10	1.97%	52	4.5034	1.585593	1.81 to 1.90	4	31,248,421.54	4.95%	52	4.2942	1.865551
7,000,001 to 8,000,000		1	7,679,220.34	1.22%	52	4.1000	1.933500	1.91 to 2.00	7	58,736,080.52	9.31%	51	3.9757	1.948452
8,000,001 to 9,000,000		3	24,650,617.54	3.91%	51	4.3973	1.825094	2.01 to 2.50	12	185,007,536.98	29.33%	52	3.7759	2.307421
9,000,001 to 10,000,000		3	29,138,452.60	4.62%	49	4.5981	1.808880	2.51 to 3.50	7	51,888,923.66	8.23%	51	4.0891	2.754665
10,000,001 to 15,000,000		4	49,541,234.61	7.85%	51	4.2139	1.535983	3.51 to 4.00	1	2,277,063.46	0.36%	51	3.7000	3.991100
15,000,001 to 20,000,000		5	88,315,962.19	14.00%	51	4.1205	1.831438	4.01 or greater	2	47,823,396.88	7.58%	52	3.0459	4.316637
20,000,001 to 30,000,000		4	99,642,791.09	15.80%	51	3.9282	1.838545	Totals	58	630,794,926.08	100.00%	51	4.0014	2.092362
	30,000,001 or greater	5	207,032,041.04	32.82%	52	3.5997	2.601550
	Totals	58	630,794,926.08	100.00%	51	4.0014	2.092362
(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 8 of 28


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	15	39,668,665.08	6.29%	52	4.3278	NAP	Wisconsin	1	12,117,594.59	1.92%	50	4.0510	1.130300
Arizona	4	21,583,654.33	3.42%	50	4.3938	1.907625	Totals	74	630,794,926.08	100.00%	51	4.0014	2.092362
California	7	69,974,723.88	11.09%	51	4.0289	1.786834
									Property Type³
Connecticut	1	1,920,860.06	0.30%	52	4.0300	2.126800
Delaware	1	25,172,121.13	3.99%	52	3.8500	1.346600		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Florida	8	25,821,388.42	4.09%	52	4.3560	1.774585		Properties	Balance	Agg. Bal.			DSCR¹
Georgia	2	6,124,100.69	0.97%	52	4.3289	1.775081	Defeased	15	39,668,665.08	6.29%	52	4.3278	NAP
Idaho	1	1,487,794.35	0.24%	51	4.5000	1.661300	Industrial	1	22,950,355.48	3.64%	52	4.2700	1.872600
Illinois	1	1,019,341.00	0.16%	52	4.8220	2.036700	Lodging	7	66,691,075.80	10.57%	50	4.6748	1.305366
Indiana	2	5,698,823.40	0.90%	51	4.7693	2.432296	Mixed Use	2	47,600,000.00	7.55%	52	3.8685	1.949673
Maine	1	3,621,963.41	0.57%	51	4.2000	2.090100	Mobile Home Park	17	38,584,949.12	6.12%	51	4.3862	2.157228
Maryland	2	5,419,220.68	0.86%	51	4.5599	2.733089	Multi-Family	4	26,696,588.30	4.23%	51	4.0007	2.547169
Michigan	1	41,532,041.04	6.58%	51	4.0800	1.601000	Office	7	171,106,460.61	27.13%	51	3.9465	1.904926
Mississippi	1	9,670,599.07	1.53%	42	6.5650	0.840700	Other	1	60,000,000.00	9.51%	52	3.3000	2.307300
Missouri	1	1,230,513.22	0.20%	52	4.4500	1.847400	Retail	14	125,588,194.23	19.91%	51	3.7661	2.668897
Nevada	1	2,323,396.88	0.37%	51	3.6500	6.168000	Self Storage	6	31,908,637.46	5.06%	51	4.2672	2.542718
New Jersey	1	60,000,000.00	9.51%	52	3.3000	2.307300	Totals	74	630,794,926.08	100.00%	51	4.0014	2.092362
New Mexico	2	24,088,642.54	3.82%	51	4.4207	1.098828
New York	4	91,534,620.25	14.51%	52	3.4116	3.083543
North Carolina	1	1,120,084.99	0.18%	52	4.3500	3.413200
Pennsylvania	3	79,050,355.48	12.53%	52	4.0534	2.366004
South Carolina	1	14,438,413.74	2.29%	52	4.0700	1.530500
Texas	9	57,181,692.99	9.07%	51	4.0688	2.121279
Virgin Islands	1	17,529,611.01	2.78%	51	4.3000	2.606300
Washington	2	11,464,703.85	1.82%	51	4.2214	1.838728

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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 28


				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	6	39,668,665.08	6.29%	52	4.3278	NAP	Defeased	6	39,668,665.08	6.29%	52	4.3278	NAP
	3.250% or less	1	45,500,000.00	7.21%	52	3.0150	4.222100	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.251% to 3.500%	2	60,000,000.00	9.51%	52	3.3000	2.329417	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	5	84,900,460.34	13.46%	51	3.6488	2.385003	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	4	58,860,289.14	9.33%	52	3.9189	1.882216	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	14	177,231,646.18	28.10%	51	4.1096	1.811417	49 months or greater	52	591,126,261.00	93.71%	51	3.9794	2.124929
	4.251% to 4.500%	16	114,853,415.62	18.21%	51	4.3344	1.724138	Totals	58	630,794,926.08	100.00%	51	4.0014	2.092362
	4.501% to 4.750%	7	38,228,595.65	6.06%	51	4.6495	2.093608
	4.751% to 5.000%	1	1,019,341.00	0.16%	52	4.8220	2.036700
	5.001% to 6.500%	1	861,914.00	0.14%	52	5.1020	1.914300
	6.501% or greater	1	9,670,599.07	1.53%	42	6.5650	0.840700
	Totals	58	630,794,926.08	100.00%	51	4.0014	2.092362
(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 28


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	6	39,668,665.08	6.29%	52	4.3278	NAP	Defeased	6	39,668,665.08	6.29%	52	4.3278	NAP
	59 months or less	52	591,126,261.00	93.71%	51	3.9794	2.124929	Interest Only	12	249,061,255.00	39.48%	52	3.5885	2.620153
	60 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	40	342,065,006.00	54.23%	51	4.2641	1.764352
	Totals	58	630,794,926.08	100.00%	51	4.0014	2.092362	300 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	58	630,794,926.08	100.00%	51	4.0014	2.092362
(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 28


				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	6	39,668,665.08	6.29%	52	4.3278	NAP			No outstanding loans in this group
Underwriter's Information		1	10,000,000.00	1.59%	52	3.3000	2.440000
	12 months or less	49	557,899,807.11	88.44%	51	3.9841	2.143633
	13 months to 24 months	1	3,983,579.00	0.63%	52	4.6000	1.927100
	25 months or greater	1	19,242,874.89	3.05%	52	4.0700	1.459900
	Totals	58	630,794,926.08	100.00%	51	4.0014	2.092362
(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 28


						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
1	300572011	98	Secaucus	NJ	Actual/360	3.300%	142,083.33	0.00	0.00	N/A	10/06/29	--	50,000,000.00	50,000,000.00	06/06/25
1A	300572014				Actual/360	3.300%	28,416.67	0.00	0.00	N/A	10/06/29	--	10,000,000.00	10,000,000.00	06/06/25
2	883101034	RT	Brooklyn	NY	Actual/360	3.015%	118,129.38	0.00	0.00	N/A	10/06/29	--	45,500,000.00	45,500,000.00	06/06/25
4	600950946	OF	Ann Arbor	MI	Actual/360	4.080%	146,156.04	68,351.27	0.00	N/A	09/11/29	--	41,600,392.31	41,532,041.04	06/11/25
5	28002292	OF	Berwyn	PA	Actual/360	4.140%	135,113.50	0.00	0.00	N/A	10/06/29	--	37,900,000.00	37,900,000.00	06/06/25
6	310948689	MU	New York	NY	Actual/360	3.636%	100,505.10	0.00	0.00	N/A	10/11/29	--	32,100,000.00	32,100,000.00	06/11/25
7	310951139	OF	Mountain View	CA	Actual/360	3.688%	95,273.33	0.00	0.00	N/A	09/11/29	--	30,000,000.00	30,000,000.00	06/11/25
8	883101031	OF	Wilmington	DE	Actual/360	3.850%	83,595.07	42,983.15	0.00	N/A	10/06/29	--	25,215,104.28	25,172,121.13	06/06/25
9	28002298	IN	Coatesville	PA	Actual/360	4.270%	84,497.14	29,904.72	0.00	N/A	10/06/29	--	22,980,260.20	22,950,355.48	06/06/25
10	300572005	RT	Temple	TX	Actual/360	3.990%	74,042.97	29,907.92	0.00	N/A	09/06/29	--	21,550,222.40	21,520,314.48	06/06/25
11	28002297	RT	Various	CA	Actual/360	4.070%	67,566.92	35,946.91	0.00	N/A	10/06/29	--	19,278,821.80	19,242,874.89	06/06/25
12	883101019	LO	Albuquerque	NM	Actual/360	4.330%	66,635.87	28,022.68	0.00	N/A	09/06/29	--	17,871,498.97	17,843,476.29	06/06/25
13	300572007	SS	St. Thomas	VI	Actual/360	4.300%	65,004.26	25,928.37	0.00	N/A	09/06/29	--	17,555,539.38	17,529,611.01	06/06/25
14	883101025	OF	Bensalem	PA	Actual/360	3.600%	56,420.00	0.00	0.00	N/A	09/06/29	--	18,200,000.00	18,200,000.00	06/06/25
15	300572017	Various Various		OH	Actual/360	4.500%	59,359.77	24,749.99	0.00	N/A	10/06/29	07/06/29	15,318,649.68	15,293,899.69	06/06/25
16	310948975	LO	Greenville	SC	Actual/360	4.070%	50,691.16	25,259.11	0.00	N/A	10/11/29	--	14,463,672.85	14,438,413.74	06/11/25
17	883101028	MU	Miami Beach	FL	Actual/360	4.350%	58,060.42	0.00	0.00	N/A	10/06/29	--	15,500,000.00	15,500,000.00	06/06/25
18	300571996	MF	Abilene	TX	Actual/360	4.150%	45,189.19	16,971.27	0.00	N/A	09/06/29	--	12,645,245.70	12,628,274.43	06/06/25
19	883101018	OF	Milwaukee	WI	Actual/360	4.051%	42,336.51	18,909.41	0.00	N/A	08/06/29	--	12,136,504.00	12,117,594.59	06/06/25
20	28002183	LO	Pascagoula	MS	Actual/360	6.565%	54,782.49	19,937.69	0.00	N/A	12/06/28	--	9,690,536.76	9,670,599.07	06/06/25
21	300572022	RT	Palm Springs	CA	Actual/360	4.683%	41,815.82	12,533.91	0.00	N/A	07/06/29	--	10,369,485.76	10,356,951.85	06/06/25
22	322590022	MH	Various	Various	Actual/360	4.350%	34,609.07	16,416.64	0.00	N/A	10/11/29	--	9,239,352.51	9,222,935.87	06/11/25
23	300572021	MF	Stafford	TX	Actual/360	3.960%	32,333.09	13,990.34	0.00	N/A	10/06/29	--	9,481,843.87	9,467,853.53	06/06/25
24	322590024	RT	Brooklyn	NY	Actual/360	4.150%	30,092.31	13,656.99	0.00	N/A	09/11/29	--	8,420,699.47	8,407,042.48	05/11/25
25	883101022	LO	Calistoga	CA	Actual/360	4.450%	31,085.05	14,249.64	0.00	N/A	09/06/29	--	8,112,083.32	8,097,833.68	06/06/25
26	322590026	MH	Various	TX	Actual/360	4.100%	27,162.30	14,271.96	0.00	N/A	10/11/29	--	7,693,492.30	7,679,220.34	06/11/25
27	322590027	MH	Star Valley	AZ	Actual/360	4.600%	32,305.75	9,987.41	0.00	N/A	08/11/29	--	8,155,728.79	8,145,741.38	06/11/25
28	300572008	LO	Roswell	NM	Actual/360	4.680%	25,230.60	15,528.50	0.00	N/A	10/06/29	--	6,260,694.75	6,245,166.25	06/06/25
29	410951674	OF	Bellevue	WA	Actual/360	4.325%	23,075.15	11,122.71	0.00	N/A	09/11/29	--	6,195,826.56	6,184,703.85	06/11/25
30	883101015	LO	Scottsdale	AZ	Actual/360	4.355%	20,883.31	9,999.28	0.00	N/A	08/06/29	--	5,568,676.65	5,558,677.37	06/06/25
31	322590031	RT	Brooklyn	NY	Actual/360	4.250%	20,261.47	8,762.98	0.00	N/A	10/11/29	--	5,536,340.75	5,527,577.77	06/11/25
32	410951763	RT	Miami	FL	Actual/360	4.200%	19,530.00	0.00	0.00	N/A	10/11/29	--	5,400,000.00	5,400,000.00	06/11/25
33	300572002	LO	Indianapolis	IN	Actual/360	4.710%	19,650.67	8,128.62	0.00	N/A	09/06/29	--	4,845,038.02	4,836,909.40	06/06/25
34	300571995	RT	Millwood	WA	Actual/360	4.100%	18,641.33	0.00	0.00	N/A	09/06/29	--	5,280,000.00	5,280,000.00	06/06/25

© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 28


						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
35	410951692	RT	Various	TX	Actual/360	3.800%	14,331.21	8,593.89	0.00	N/A	09/11/29	--	4,379,655.54	4,371,061.65	06/11/25
36	322590036	SS	Laredo	TX	Actual/360	4.300%	15,780.71	7,725.68	0.00	N/A	08/11/29	--	4,261,856.09	4,254,130.41	06/11/25
37	322590037	MH	Various	FL	Actual/360	4.600%	15,819.05	10,011.04	0.00	N/A	10/11/29	--	3,993,590.04	3,983,579.00	06/11/25
38	322590038	MH	Mesa	AZ	Actual/360	4.120%	14,329.23	7,466.94	0.00	N/A	10/11/29	--	4,038,930.06	4,031,463.12	06/11/25
39	883101016	RT	Mesa	AZ	Actual/360	4.300%	14,266.09	5,033.90	0.00	N/A	08/06/29	--	3,852,806.36	3,847,772.46	06/06/25
40	300571997	SS	Gorham	ME	Actual/360	4.200%	13,119.19	5,463.46	0.00	N/A	09/06/29	--	3,627,426.87	3,621,963.41	06/06/25
41	322590041	MH	Salisbury	MD	Actual/360	4.600%	12,888.48	5,566.72	0.00	N/A	09/11/29	--	3,253,754.57	3,248,187.85	06/11/25
42	322590042	MH	Marietta	GA	Actual/360	4.400%	12,219.50	5,307.13	0.00	N/A	10/11/29	--	3,225,087.51	3,219,780.38	06/11/25
43	322590043	LO	Warner Robins	GA	Actual/360	4.250%	11,272.21	5,601.33	0.00	N/A	09/11/29	--	3,080,073.42	3,074,472.09	06/11/25
44	883101029	RT	Alpharetta	GA	Actual/360	4.250%	10,645.86	4,604.28	0.00	N/A	10/06/29	--	2,908,924.59	2,904,320.31	06/06/25
45	883101021	SS	Brooksville	FL	Actual/360	3.850%	8,951.25	0.00	0.00	N/A	09/06/29	--	2,700,000.00	2,700,000.00	06/06/25
46	322590046	SS	Dallas	TX	Actual/360	4.500%	8,952.39	3,998.49	0.00	N/A	10/11/29	--	2,310,294.27	2,306,295.78	06/11/25
47	410951601	MF	Reno	NV	Actual/360	3.650%	7,314.80	3,892.96	0.00	N/A	09/11/29	--	2,327,289.84	2,323,396.88	06/11/25
48	410951605	MF	San Rafael	CA	Actual/360	3.700%	7,267.02	3,779.77	0.00	N/A	09/11/29	--	2,280,843.23	2,277,063.46	06/11/25
49	322590049	MH	Mount Dora	FL	Actual/360	4.420%	8,483.75	3,231.60	0.00	N/A	08/11/29	--	2,228,981.10	2,225,749.50	06/11/25
50	322590050	SS	Elkton	MD	Actual/360	4.500%	8,424.77	3,102.32	0.00	N/A	08/11/29	--	2,174,135.15	2,171,032.83	06/11/25
51	322590051	MH	Beacon Falls	CT	Actual/360	4.030%	6,677.66	3,384.42	0.00	N/A	10/11/29	--	1,924,244.48	1,920,860.06	06/11/25
52	322590052	SS	Waco	TX	Actual/360	4.360%	6,137.05	2,709.57	0.00	N/A	10/11/29	--	1,634,609.37	1,631,899.80	06/11/25
53	322590053	MH	Homedale	ID	Actual/360	4.500%	5,775.26	2,595.18	0.00	N/A	09/11/29	--	1,490,389.53	1,487,794.35	06/11/25
54	322590054	MH	Ocala	FL	Actual/360	4.600%	5,602.91	2,419.97	0.00	N/A	09/11/29	--	1,414,479.89	1,412,059.92	06/11/25
55	322590055	MH	Springfield	MO	Actual/360	4.450%	4,723.51	2,152.25	0.00	N/A	10/11/29	--	1,232,665.47	1,230,513.22	06/11/25
56	410951854	RT	Cape Carteret	NC	Actual/360	4.350%	4,206.55	2,909.04	0.00	N/A	10/11/29	--	1,122,994.03	1,120,084.99	06/11/25
57	28002303	RT	Chillicothe	IL	Actual/360	4.822%	4,232.59	0.00	0.00	10/06/29	06/06/34	--	1,019,341.00	1,019,341.00	06/06/25
58	28002304	RT	Poseyville	IN	Actual/360	5.102%	3,786.72	0.00	0.00	10/06/29	04/06/34	--	861,914.00	861,914.00	06/06/25
Totals							2,175,742.80	615,071.41	0.00				631,409,997.49	630,794,926.08
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 28


					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	7,741,230.00	0.00	--	--	--	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	11,864,507.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	4,440,070.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	4,455,119.57	1,014,036.61	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,159,218.15	2,013,158.75	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7	10,176,608.00	2,492,813.46	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	2,656,534.79	1,895,890.13	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,371,195.98	667,551.94	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,239,646.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1,909,657.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,731,573.00	1,404,622.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,178,896.18	715,340.25	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,249,687.57	1,645,653.60	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
16	1,588,318.86	1,570,984.58	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,200,927.86	770,277.22	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,394,453.86	374,629.65	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	937,550.66	241,474.56	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	947,294.31	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	3,102,641.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
23	1,230,224.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	724,237.89	0.00	--	--	--	0.00	0.00	43,713.04	43,713.04	0.00	0.00
25	1,024,123.87	999,957.82	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	978,054.89	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,109,197.42	319,396.31	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	959,955.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 28


					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
29	610,694.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	504,902.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	516,428.00	387,318.09	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
33	957,273.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	494,716.00	123,985.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
36	745,431.84	195,746.60	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	606,646.31	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	506,080.05	142,187.42	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	377,782.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	509,016.48	118,283.80	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	725,154.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	387,572.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	331,483.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	378,879.87	89,946.01	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	786,590.03	219,348.97	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	617,234.73	138,602.77	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	243,658.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	307,251.29	69,680.03	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	288,977.94	64,926.33	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	178,636.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	174,962.39	42,417.61	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	159,296.00	47,958.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	155,829.06	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	292,929.12	73,232.28	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 28


								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
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	4.001351%	3.979250%	51
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	4.001630%	3.979525%	52
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	4.001929%	3.979821%	53
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.002204%	3.980094%	54
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.002544%	3.980430%	55
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.002815%	3.980698%	56
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.003085%	3.980965%	57
11/18/24	1	15,474,643.59	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.003375%	3.981252%	58
10/18/24	1	15,498,695.90	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.003641%	3.981515%	59
09/17/24	0	0.00	1	15,524,588.45	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	45,000,000.00	4.003914%	3.981785%	60
08/16/24	1	15,548,447.97	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.949452%	3.927612%	57
07/17/24	1	15,572,215.40	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.949711%	3.927868%	58
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 28

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

322590024

05/11/25

43,713.04

0.00

8,420,699.47

Totals

43,713.04

0.00

8,420,699.47

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 20 of 28


				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		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		9,670,599	9,670,599	0			0
49 - 60 Months		619,243,072	619,243,072	0			0
> 60 Months		1,881,255	1,881,255	0			0




Historical Delinquency Information

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

Jun-25	630,794,926	630,794,926	0	0	0		0
May-25	631,409,997	631,409,997	0	0	0		0
Apr-25	632,067,448	632,067,448	0	0	0		0
Mar-25	632,677,838	632,677,838	0	0	0		0
Feb-25	633,420,389	633,420,389	0	0	0		0
Jan-25	634,025,799	634,025,799	0	0	0		0
Dec-24	634,628,984	634,628,984	0	0	0		0
Nov-24	635,274,972	619,800,328	15,474,644	0	0		0
Oct-24	635,873,561	620,374,866	15,498,696	0	0		0
Sep-24	636,483,384	620,958,795	0	15,524,588	0		0
Aug-24	682,003,184	666,454,736	15,548,448	0	0		0
Jul-24	682,506,646	666,934,431	15,572,215	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 21 of 28


				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
12	883101019	19,060,000.00	4.33000%	19,060,000.00	4.33000%	10	07/07/20	08/06/20	08/11/20
12	883101019	0.00	4.33000%	0.00	4.33000%	10	08/11/20	08/06/20	07/07/20
25	883101022	8,895,239.84	4.45000%	8,895,239.84	4.45000%	10	06/05/20	06/06/20	07/13/20
25	883101022	0.00	4.45000%	0.00	4.45000%	10	07/13/20	06/06/20	06/05/20
32	410951763	0.00	4.20000%	0.00	4.20000%	8	09/17/21	09/17/21	--
Totals		27,955,239.84		27,955,239.84
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 24 of 28


			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 18 of 28


			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 22 of 28


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




© 2021 Computershare. All rights reserved. Confidential.											Page 25 of 28


			Historical Bond / Collateral Loss Reconciliation Detail

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




© 2021 Computershare. All rights reserved. Confidential.										Page 26 of 28


	Additional Information
Total Available Distribution Amount (1)	2,778,795.77
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 28


					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 23 of 28


	Supplemental Notes
	None




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