wcm16c32_ex991-202506.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/25	Wells Fargo Commercial Mortgage Trust 2016-C32
Determination Date:	06/11/25
Next Distribution Date:	07/17/25
Record Date:	05/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2016-C32


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	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	8-12		Tom Klump	(703) 302-8080	tklump@ncb.coop
Mortgage Loan Detail (Part 1)	13-16		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	17-20	Special Servicer	Rialto Capital Advisors, LLC
Principal Prepayment Detail	21		General	(305) 229-6465
Historical Detail	22		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Delinquency Loan Detail	23	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	24		Attention: Transaction Manager		notices@pentalphasurveillance.com
Specially Serviced Loan Detail - Part 1	25		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Specially Serviced Loan Detail - Part 2	26	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	27		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Liquidated Loan Detail	28				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	29
		Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	30
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Supplemental Notes	31
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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 31


				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	94989YAW3	1.577000%	40,045,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	94989YAX1	2.696000%	45,913,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	94989YAY9	3.294000%	160,000,000.00	91,220,391.87	7,908,241.76	250,399.98	0.00	0.00	8,158,641.74	83,312,150.11	41.19%	30.00%
A-4	94989YAZ6	3.560000%	284,738,000.00	284,738,000.00	0.00	844,722.73	0.00	0.00	844,722.73	284,738,000.00	41.19%	30.00%
A-SB	94989YBA0	3.324000%	66,289,000.00	253.87	253.87	0.70	0.00	0.00	254.57	0.00	0.00%	30.00%
A-3FX	94989YBJ1	3.424000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3FL	94989YBG7	5.863150%	75,000,000.00	42,759,558.69	3,706,988.32	222,849.52	0.00	0.00	3,929,837.84	39,052,570.37	41.19%	30.00%
A-S	94989YBB8	3.952000%	77,999,000.00	77,999,000.00	0.00	256,876.71	0.00	0.00	256,876.71	77,999,000.00	29.92%	21.88%
B	94989YBE2	4.857620%	64,798,000.00	64,798,000.00	0.00	262,303.36	0.00	0.00	262,303.36	64,798,000.00	20.56%	15.13%
C	94989YBF9	4.857620%	34,800,000.00	34,800,000.00	0.00	140,870.97	0.00	0.00	140,870.97	34,800,000.00	15.53%	11.50%
D	94989YAJ2	3.788000%	38,399,000.00	38,399,000.00	0.00	121,212.84	0.00	0.00	121,212.84	38,399,000.00	9.98%	7.50%
E	94989YAL7	2.955000%	23,999,000.00	23,999,000.00	0.00	59,097.54	0.00	0.00	59,097.54	23,999,000.00	6.52%	5.00%
F	94989YAN3	2.955000%	12,000,000.00	12,000,000.00	0.00	29,550.00	0.00	0.00	29,550.00	12,000,000.00	4.78%	3.75%
G*	94989YAQ6	2.955000%	35,999,761.00	33,085,892.57	0.00	61,874.76	0.00	(25,000.00)	61,874.76	33,110,892.57	0.00%	0.00%
V	94989YAS2	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	94989YAU7	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			959,979,763.01	703,799,097.00	11,615,483.95	2,249,759.11	0.00	(25,000.00)	13,865,243.06	692,208,613.05


X-A	94989YBC6	1.296622%	749,984,000.00	496,717,204.43	0.00	536,711.97	0.00	0.00	536,711.97	485,101,720.48
X-D	94989YAA1	1.069620%	38,399,000.00	38,399,000.00	0.00	34,226.94	0.00	0.00	34,226.94	38,399,000.00
X-E	94989YAC7	1.902620%	23,999,000.00	23,999,000.00	0.00	38,050.81	0.00	0.00	38,050.81	23,999,000.00
X-F	94989YAE3	1.902620%	12,000,000.00	12,000,000.00	0.00	19,026.20	0.00	0.00	19,026.20	12,000,000.00
X-G	94989YAG8	1.902620%	35,999,761.00	33,085,892.57	0.00	52,458.22	0.00	0.00	52,458.22	33,110,892.57
Notional SubTotal			860,381,761.00	604,201,097.00	0.00	680,474.14	0.00	0.00	680,474.14	592,610,613.05

Deal Distribution Total					11,615,483.95	2,930,233.25	0.00	(25,000.00)	14,545,717.20

*	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 31


				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	94989YAW3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	94989YAX1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	94989YAY9	570.12744919	49.42651100	1.56499988	0.00000000	0.00000000	0.00000000	0.00000000	50.99151088	520.70093819
A-4	94989YAZ6	1,000.00000000	0.00000000	2.96666665	0.00000000	0.00000000	0.00000000	0.00000000	2.96666665	1,000.00000000
A-SB	94989YBA0	0.00382975	0.00382975	0.00001056	0.00000000	0.00000000	0.00000000	0.00000000	0.00384031	0.00000000
A-3FX	94989YBJ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3FL	94989YBG7	570.12744920	49.42651093	2.97132693	0.00000000	0.00000000	0.00000000	0.00000000	52.39783787	520.70093827
A-S	94989YBB8	1,000.00000000	0.00000000	3.29333338	0.00000000	0.00000000	0.00000000	0.00000000	3.29333338	1,000.00000000
B	94989YBE2	1,000.00000000	0.00000000	4.04801630	0.00000000	0.00000000	0.00000000	0.00000000	4.04801630	1,000.00000000
C	94989YBF9	1,000.00000000	0.00000000	4.04801638	0.00000000	0.00000000	0.00000000	0.00000000	4.04801638	1,000.00000000
D	94989YAJ2	1,000.00000000	0.00000000	3.15666658	0.00000000	0.00000000	0.00000000	0.00000000	3.15666658	1,000.00000000
E	94989YAL7	1,000.00000000	0.00000000	2.46250010	0.00000000	0.00000000	0.00000000	0.00000000	2.46250010	1,000.00000000
F	94989YAN3	1,000.00000000	0.00000000	2.46250000	0.00000000	0.00000000	0.00000000	0.00000000	2.46250000	1,000.00000000
G	94989YAQ6	919.05867292	0.00000000	1.71875474	0.54442723	17.14300242	0.00000000	(0.69444905)	1.71875474	919.75312197
V	94989YAS2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	94989YAU7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	94989YBC6	662.30373505	0.00000000	0.71563123	0.00000000	0.00000000	0.00000000	0.00000000	0.71563123	646.81609272
X-D	94989YAA1	1,000.00000000	0.00000000	0.89134977	0.00000000	0.00000000	0.00000000	0.00000000	0.89134977	1,000.00000000
X-E	94989YAC7	1,000.00000000	0.00000000	1.58551648	0.00000000	0.00000000	0.00000000	0.00000000	1.58551648	1,000.00000000
X-F	94989YAE3	1,000.00000000	0.00000000	1.58551667	0.00000000	0.00000000	0.00000000	0.00000000	1.58551667	1,000.00000000
X-G	94989YAG8	919.05867292	0.00000000	1.45718245	0.00000000	0.00000000	0.00000000	0.00000000	1.45718245	919.75312197




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 31


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	05/01/25 - 05/30/25	30	0.00	250,399.98	0.00	250,399.98	0.00	0.00	0.00	250,399.98	0.00
A-4	05/01/25 - 05/30/25	30	0.00	844,722.73	0.00	844,722.73	0.00	0.00	0.00	844,722.73	0.00
A-SB	05/01/25 - 05/30/25	30	0.00	0.70	0.00	0.70	0.00	0.00	0.00	0.70	0.00
X-A	05/01/25 - 05/30/25	30	0.00	536,711.97	0.00	536,711.97	0.00	0.00	0.00	536,711.97	0.00
X-D	05/01/25 - 05/30/25	30	0.00	34,226.94	0.00	34,226.94	0.00	0.00	0.00	34,226.94	0.00
X-E	05/01/25 - 05/30/25	30	0.00	38,050.81	0.00	38,050.81	0.00	0.00	0.00	38,050.81	0.00
X-F	05/01/25 - 05/30/25	30	0.00	19,026.20	0.00	19,026.20	0.00	0.00	0.00	19,026.20	0.00
X-G	05/01/25 - 05/30/25	30	0.00	52,458.22	0.00	52,458.22	0.00	0.00	0.00	52,458.22	0.00
A-3FX	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3FL	05/16/25 - 06/16/25	32	0.00	222,849.52	0.00	222,849.52	0.00	0.00	0.00	222,849.52	0.00
A-S	05/01/25 - 05/30/25	30	0.00	256,876.71	0.00	256,876.71	0.00	0.00	0.00	256,876.71	0.00
B	05/01/25 - 05/30/25	30	0.00	262,303.36	0.00	262,303.36	0.00	0.00	0.00	262,303.36	0.00
C	05/01/25 - 05/30/25	30	0.00	140,870.97	0.00	140,870.97	0.00	0.00	0.00	140,870.97	0.00
D	05/01/25 - 05/30/25	30	0.00	121,212.84	0.00	121,212.84	0.00	0.00	0.00	121,212.84	0.00
E	05/01/25 - 05/30/25	30	0.00	59,097.54	0.00	59,097.54	0.00	0.00	0.00	59,097.54	0.00
F	05/01/25 - 05/30/25	30	0.00	29,550.00	0.00	29,550.00	0.00	0.00	0.00	29,550.00	0.00
G	05/01/25 - 05/30/25	30	596,076.90	81,474.01	0.00	81,474.01	19,599.25	0.00	0.00	61,874.76	617,143.99
Totals			596,076.90	2,949,832.50	0.00	2,949,832.50	19,599.25	0.00	0.00	2,930,233.25	617,143.99




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 31


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,865,378.66	Master Servicing Fee	10,087.32
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	3,608.11
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	303.02
ARD Interest	0.00	Operating Advisor Fee	1,666.64
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	513.32
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,865,378.66	Total Fees	16,388.42

Principal		Expenses/Reimbursements
Scheduled Principal	8,170,403.46	Reimbursement for Interest on Advances	1,762.19
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	3,420,080.49	Special Servicing Fees (Monthly)	16,958.33
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	25,000.00	Special Servicing Fees (Work Out)	878.73
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	11,615,483.95	Total Expenses/Reimbursements	19,599.25

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,930,233.25
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	11,615,483.95
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	100,842.25	Prepayment Penalties paid to SWAP Counterparty	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	100,842.25	Total Payments to Certificateholders and Others	14,545,717.20
Total Funds Collected	14,581,704.86	Total Funds Distributed	14,581,704.87

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 31


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		703,799,097.00	703,799,097.00	Beginning Certificate Balance	703,799,097.00
(-) Scheduled Principal Collections		8,170,403.46	8,170,403.46	(-) Principal Distributions	11,615,483.95
(-) Unscheduled Principal Collections		3,420,080.49	3,420,080.49	(-) Realized Losses	(25,000.00)
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	(25,000.00)
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		(25,000.00)	(25,000.00)	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		692,208,613.05	692,208,613.05	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		703,922,135.89	703,922,135.89	Ending Certificate Balance	692,208,613.05
Ending Actual Collateral Balance		692,347,044.24	692,347,044.24



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.86%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 31


				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	25	125,370,693.55	18.11%	6	5.0114	NAP	Defeased	25	125,370,693.55	18.11%	6	5.0114	NAP
	1,000,000 or less	4	3,661,687.84	0.53%	5	4.2358	1.041582	1.20 or less	22	116,275,344.59	16.80%	6	4.5655	0.765249
1,000,001 to 2,000,000		10	14,570,523.20	2.10%	6	4.1814	1.444434	1.21 to 1.30	6	51,077,504.27	7.38%	6	4.6630	1.252683
2,000,001 to 3,000,000		9	24,243,569.31	3.50%	6	4.4204	1.675096	1.31 to 1.40	5	25,790,864.49	3.73%	6	4.6658	1.371913
3,000,001 to 4,000,000		14	47,375,652.24	6.84%	6	4.4467	1.091834	1.41 to 1.50	4	13,436,653.90	1.94%	7	4.8682	1.419557
4,000,001 to 5,000,000		6	27,183,452.88	3.93%	6	4.8087	1.483111	1.51 to 1.60	4	20,286,715.22	2.93%	7	4.9610	1.544851
5,000,001 to 6,000,000		2	10,929,152.70	1.58%	5	4.5669	1.559795	1.61 to 1.70	2	7,391,036.17	1.07%	6	4.3919	1.680000
6,000,001 to 7,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.71 to 1.80	4	23,465,065.63	3.39%	7	4.7913	1.799449
7,000,001 to 8,000,000		5	36,279,046.79	5.24%	6	5.0171	1.512947	1.81 to 1.90	5	150,308,925.23	21.71%	6	4.8261	1.847170
8,000,001 to 9,000,000		2	16,495,491.49	2.38%	6	4.7708	1.483663	1.91 to 2.00	4	25,340,295.21	3.66%	6	4.8209	1.980978
9,000,001 to 10,000,000		2	19,559,042.18	2.83%	6	4.8941	2.085672	2.01 to 3.00	9	129,379,964.06	18.69%	6	4.4618	2.375112
10,000,001 to 15,000,000		5	59,906,427.27	8.65%	6	4.6967	1.484036	3.01 to 3.50	1	1,605,244.71	0.23%	6	3.8500	3.180000
15,000,001 to 20,000,000		2	33,781,310.95	4.88%	7	5.1240	0.917256	3.51 to 4.00	1	2,480,306.02	0.36%	5	4.8200	3.713600
20,000,001 to 30,000,000		2	55,659,228.54	8.04%	6	4.4853	1.559854	4.01 or greater	0	0.00	0.00%	0	0.0000	0.000000
30,000,001 to 50,000,000		2	82,128,340.81	11.86%	6	4.3565	2.342122	Totals	92	692,208,613.05	100.00%	6	4.7263	1.624951
50,000,001 to 80,000,000		1	53,739,993.30	7.76%	5	5.1200	1.815200
	80,000,001 or greater	1	81,325,000.00	11.75%	6	4.6100	1.863200
	Totals	92	692,208,613.05	100.00%	6	4.7263	1.624951
(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 31


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Defeased	26	125,370,693.55	18.11%	6	5.0114	NAP
							Defeased	26	125,370,693.55	18.11%	6	5.0114	NAP
Alabama	1	3,110,392.35	0.45%	5	5.0200	1.181400
							Industrial	2	38,765,064.39	5.60%	6	4.7233	2.240437
Arizona	1	5,298,485.14	0.77%	6	5.1800	1.963400
							Lodging	4	96,952,903.59	14.01%	5	4.9323	1.960902
California	4	71,641,303.94	10.35%	6	4.3744	2.038776
							Mixed Use	4	14,438,929.87	2.09%	6	4.9095	1.196259
Colorado	1	3,211,461.83	0.46%	5	4.9400	1.780400
							Mobile Home Park	1	1,743,318.21	0.25%	7	5.0400	1.920100
Delaware	1	25,659,228.54	3.71%	5	4.5500	2.579900
							Multi-Family	27	82,436,081.55	11.91%	6	4.0389	1.296738
Florida	4	40,972,156.69	5.92%	6	4.9392	1.291110
							Office	6	91,238,549.30	13.18%	6	4.3444	1.636529
Illinois	2	40,650,958.42	5.87%	7	4.4405	0.874108
							Other	1	17,590,491.84	2.54%	7	5.1000	0.617800
Indiana	11	25,361,214.79	3.66%	6	4.9663	1.605033
							Retail	32	188,851,537.44	27.28%	6	4.8538	1.641105
Iowa	1	4,412,913.85	0.64%	6	4.9700	1.310600
							Self Storage	7	34,821,043.30	5.03%	5	4.7855	1.960389
Kentucky	1	7,098,417.83	1.03%	7	5.0000	1.849500
							Totals	110	692,208,613.05	100.00%	6	4.7263	1.624951
Louisiana	2	19,566,399.70	2.83%	7	5.1845	1.141814

Maryland	1	3,010,257.89	0.43%	5	4.5800	1.010000

Michigan	5	15,543,292.21	2.25%	6	4.8329	1.751237

Nevada	2	16,141,918.42	2.33%	7	4.7724	1.820196

New Jersey	3	41,228,384.78	5.96%	6	4.7462	2.201598

New York	26	124,136,604.67	17.93%	5	4.4747	1.436706

Ohio	2	7,331,835.58	1.06%	6	4.9751	2.053810

Oklahoma	1	3,961,348.75	0.57%	5	5.0200	1.181400

Oregon	1	4,623,784.60	0.67%	7	5.0700	1.150600

South Carolina	1	7,574,949.07	1.09%	7	5.4500	1.416800

Texas	11	90,447,606.86	13.07%	6	4.6439	1.828538

Utah	1	3,586,167.18	0.52%	6	4.9600	1.801100

Washington, DC	1	2,268,836.41	0.33%	7	4.6400	1.768900

Totals	110	692,208,613.05	100.00%	6	4.7263	1.624951


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 31


				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	25	125,370,693.55	18.11%	6	5.0114	NAP	Defeased	25	125,370,693.55	18.11%	6	5.0114	NAP
	3.750% or less	0	0.00	0.00%	0	0.0000	0.000000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	20	61,950,607.33	8.95%	6	3.9094	1.256401	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	5	51,013,714.18	7.37%	6	4.0694	2.203696	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	2	40,650,958.42	5.87%	7	4.4405	0.874108	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	12	192,960,559.36	27.88%	6	4.6369	1.946142	49 months or greater	67	566,837,919.50	81.89%	6	4.6632	1.663357
	4.751% to 5.000%	14	76,015,780.46	10.98%	6	4.9128	1.739771	Totals	92	692,208,613.05	100.00%	6	4.7263	1.624951
	5.001% to 5.250%	10	115,526,280.25	16.69%	6	5.1185	1.441849
	5.251% to 5.750%	4	28,720,019.50	4.15%	7	5.3440	1.487350
	5.751% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	92	692,208,613.05	100.00%	6	4.7263	1.624951
(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 31


				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	25	125,370,693.55	18.11%	6	5.0114	NAP	Defeased	25	125,370,693.55	18.11%	6	5.0114	NAP
	60 months or less	67	566,837,919.50	81.89%	6	4.6632	1.663357	Interest Only	4	149,325,000.00	21.57%	6	4.5938	1.683632
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	180 months or less	2	12,919,794.83	1.87%	7	4.4999	1.464782
	Totals	92	692,208,613.05	100.00%	6	4.7263	1.624951	181 months to 240 months	5	59,878,152.63	8.65%	5	5.0364	1.774030
								241 months to 300 months	51	331,239,199.55	47.85%	6	4.6643	1.661508
								301 months to 420 months	5	13,475,772.49	1.95%	6	3.9048	1.182743
								421 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	92	692,208,613.05	100.00%	6	4.7263	1.624951
(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 31


				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	25	125,370,693.55	18.11%	6	5.0114	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	43	463,511,181.71	66.96%	6	4.7617	1.796546
	13 to 24 months	19	82,778,440.49	11.96%	6	4.1679	1.013111
	25 months or greater	5	20,548,297.30	2.97%	7	4.4375	1.278480
	Totals	92	692,208,613.05	100.00%	6	4.7263	1.624951
(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 31


						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	310932349	RT	Various	TX	Actual/360	4.610%	322,837.66	0.00	0.00	N/A	12/11/25	--	81,325,000.00	81,325,000.00	06/11/25
2	300571462	LO	Melville	NY	Actual/360	5.120%	237,671.94	167,453.61	0.00	N/A	11/06/25	--	53,907,446.91	53,739,993.30	06/06/25
3	310932160	OF	Redwood City	CA	Actual/360	4.070%	161,244.65	79,485.19	0.00	N/A	12/11/25	--	46,007,826.00	45,928,340.81	06/11/25
5	310931549	IN	Newark	NJ	Actual/360	4.720%	147,132.89	0.00	0.00	N/A	12/11/25	--	36,200,000.00	36,200,000.00	06/11/25
6	310933274	OF	Chicago	IL	Actual/360	4.430%	114,441.67	0.00	0.00	N/A	01/11/26	--	30,000,000.00	30,000,000.00	04/11/25
7	300571444	LO	Newark	DE	Actual/360	4.550%	100,718.76	47,082.79	0.00	N/A	11/06/25	--	25,706,311.33	25,659,228.54	06/06/25
9	310931304	RT	Albuquerque	NM	Actual/360	4.890%	79,370.43	32,352.16	0.00	N/A	12/11/25	09/11/25	18,849,103.52	18,816,751.36	06/11/25
11	300571480	98	Orlando	FL	Actual/360	5.100%	77,412.34	36,607.11	0.00	N/A	01/06/26	--	17,627,098.95	17,590,491.84	06/06/25
13	416000224	RT	Metairie	LA	Actual/360	5.150%	71,950.05	33,433.01	0.00	N/A	01/01/26	--	16,224,252.12	16,190,819.11	06/01/25
14	416000121	MF	Grand Rapids	MI	Actual/360	4.980%	66,352.57	32,733.43	0.00	N/A	01/01/26	--	15,472,811.38	15,440,077.95	06/01/25
15	470097610	MF	Chicago	IL	Actual/360	4.470%	41,366.03	95,789.99	0.00	N/A	01/01/26	--	10,746,748.41	10,650,958.42	06/01/25
16	305410016	Various Various		IN	Actual/360	5.300%	61,999.55	27,343.42	0.00	N/A	01/01/26	--	13,584,806.05	13,557,462.63	06/01/25
17	310932190	RT	Reno	NV	Actual/360	4.740%	58,859.68	21,902.26	0.00	N/A	01/11/26	--	14,420,502.47	14,398,600.21	06/11/25
18	300571470	MF	McDonough	GA	Actual/360	4.820%	57,554.82	23,955.79	0.00	N/A	01/06/26	07/06/25	13,866,775.14	13,842,819.35	06/06/25
19	305410019	MF	Indianapolis	IN	Actual/360	5.250%	64,353.76	19,581.20	0.00	N/A	01/01/26	--	14,234,932.34	14,215,351.14	06/01/25
20	470096010	MF	New York	NY	Actual/360	3.950%	36,977.27	27,085.26	0.00	N/A	11/01/25	--	10,871,227.35	10,844,142.09	06/01/25
21	310931266	LO	Ontario	CA	Actual/360	4.860%	43,850.34	22,715.22	0.00	N/A	12/11/25	--	10,477,979.14	10,455,263.92	06/11/25
22	310929990	SS	Boca Raton	FL	Actual/360	4.820%	41,147.14	17,224.98	0.00	N/A	12/11/25	--	9,913,646.43	9,896,421.45	06/11/25
23	305410023	SS	Various	Various	Actual/360	4.970%	41,423.90	16,488.73	0.00	N/A	11/06/25	--	9,679,109.46	9,662,620.73	06/06/25
25	305410025	SS	Various	Various	Actual/360	4.550%	32,980.18	15,417.18	0.00	N/A	11/01/25	--	8,417,487.59	8,402,070.41	06/01/25
26	310931907	OF	Petaluma	CA	Actual/360	5.000%	34,909.70	14,638.94	0.00	N/A	01/11/26	--	8,108,060.02	8,093,421.08	06/11/25
27	416000223	RT	Greenville	SC	Actual/360	5.450%	35,619.66	14,917.04	0.00	N/A	01/01/26	--	7,589,866.11	7,574,949.07	06/01/25
28	600931465	RT	Loxahatchee	FL	Actual/360	4.690%	29,820.59	14,212.55	0.00	N/A	11/11/25	--	7,383,873.21	7,369,660.66	06/11/25
29	416000221	LO	Hebron	KY	Actual/360	5.000%	30,627.23	15,002.61	0.00	N/A	01/01/26	--	7,113,420.44	7,098,417.83	06/01/25
30	300571461	RT	Various	Various	Actual/360	5.020%	30,634.83	15,098.96	0.00	N/A	11/06/25	--	7,086,840.06	7,071,741.10	05/06/25
31	300571443	SS	Philadelphia	PA	Actual/360	4.830%	30,148.76	12,654.08	0.00	N/A	08/06/25	--	7,248,751.25	7,236,097.17	06/06/25
33	310932012	LO	Carmel	IN	Actual/360	4.630%	22,619.07	19,623.71	0.00	N/A	09/11/25	--	5,673,284.61	5,653,660.90	06/11/25
34	410930395	RT	San Bernardino	CA	Actual/360	4.910%	30,329.87	9,201.43	0.00	N/A	12/11/25	--	7,173,479.56	7,164,278.13	06/11/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 31


						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	470096640	MF	Long Beach	NY	Actual/360	3.990%	19,394.08	13,984.65	0.00	N/A	11/01/25	--	5,644,652.21	5,630,667.56	06/01/25
37	300571469	MF	Jacksonville	FL	Actual/360	5.130%	22,779.04	10,725.83	0.00	N/A	12/06/25	09/06/25	5,156,546.33	5,145,820.50	06/06/25
39	300571471	RT	Scottsdale	AZ	Actual/360	5.180%	23,672.78	8,651.91	0.00	N/A	12/06/25	--	5,307,137.05	5,298,485.14	06/06/25
40	600931770	MU	Royal Oak	MI	Actual/360	4.710%	19,638.65	10,736.83	0.00	N/A	12/11/25	--	4,842,076.19	4,831,339.36	06/11/25
41	410932854	MU	Portland	OR	Actual/360	5.070%	20,228.88	9,667.33	0.00	N/A	01/11/26	--	4,633,451.93	4,623,784.60	06/11/25
42	300571467	RT	Missouri City	TX	Actual/360	4.900%	20,819.46	7,309.06	0.00	N/A	12/06/25	--	4,934,170.35	4,926,861.29	06/06/25
43	310931720	RT	Waterloo	IA	Actual/360	4.970%	18,926.39	9,428.06	0.00	12/11/25	12/11/35	--	4,422,341.91	4,412,913.85	04/11/25
44	470097410	MF	White Plains	NY	Actual/360	3.870%	13,953.21	10,484.25	0.00	N/A	12/01/25	--	4,187,010.82	4,176,526.57	06/01/25
46	416000227	RT	Hilliard	OH	Actual/360	5.290%	19,225.71	8,508.48	0.00	N/A	01/01/26	--	4,220,535.69	4,212,027.21	06/01/25
47	305410047	LO	Hickory	NC	Actual/360	4.940%	15,926.84	3,744,065.32	0.00	N/A	06/01/25	--	3,744,065.32	0.00	06/01/25
48	300571473	LO	Round Rock	TX	Actual/360	5.080%	17,578.96	8,423.67	0.00	N/A	12/06/25	09/06/25	4,018,558.62	4,010,134.95	06/06/25
49	470097540	MF	New York	NY	Actual/360	3.850%	12,702.27	9,566.12	0.00	N/A	01/01/26	--	3,831,434.72	3,821,868.60	06/01/25
50	300571457	MH	Moyock	NC	Actual/360	5.040%	18,640.85	6,704.79	0.00	N/A	11/06/25	08/06/25	4,295,126.18	4,288,421.39	06/06/25
51	300571465	MH	Greenwood	IN	Actual/360	5.400%	16,789.83	11,488.21	0.00	N/A	12/06/25	--	3,610,716.16	3,599,227.95	06/06/25
52	470097060	MF	Forest Hills	NY	Actual/360	3.840%	13,170.36	5,191.57	0.00	N/A	11/01/25	--	3,982,972.27	3,977,780.70	06/01/25
53	470096270	MF	Brooklyn	NY	Actual/360	3.810%	11,831.57	9,162.14	0.00	N/A	11/01/25	--	3,606,268.42	3,597,106.28	06/01/25
54	470097470	MF	New York	NY	Actual/360	3.890%	12,039.96	8,923.79	0.00	N/A	01/01/26	--	3,594,317.00	3,585,393.21	06/01/25
55	300571477	SS	Louisville	KY	Actual/360	4.930%	16,493.98	7,098.06	0.00	N/A	10/06/25	--	3,885,254.57	3,878,156.51	06/06/25
56	416000226	IN	Camarillo	CA	Actual/360	5.310%	19,031.93	4,872.88	0.00	N/A	01/01/26	11/01/25	4,162,258.14	4,157,385.26	06/01/25
57	300571446	LO	Austin	TX	Actual/360	5.350%	15,304.38	10,717.58	0.00	N/A	08/06/25	--	3,322,024.63	3,311,307.05	06/06/25
58	410931878	SS	South Jordan	UT	Actual/360	4.960%	15,347.23	7,096.72	0.00	N/A	12/11/25	--	3,593,263.90	3,586,167.18	06/11/25
59	300571472	MH	Various	Various	Actual/360	5.030%	14,845.06	3,427,320.35	0.00	N/A	12/06/25	--	3,427,320.35	0.00	06/06/25
60	416000225	RT	Marrero	LA	Actual/360	5.350%	15,582.23	6,754.32	0.00	N/A	01/01/26	--	3,382,334.91	3,375,580.59	06/01/25
61	300571478	RT	Rochester	NY	Actual/360	5.200%	15,078.99	6,885.45	0.00	N/A	01/06/26	--	3,367,516.12	3,360,630.67	03/06/24
62	470096840	MF	Yonkers	NY	Actual/360	3.970%	10,101.32	10,945.95	0.00	N/A	12/01/25	--	2,954,800.91	2,943,854.96	06/01/25
65	410927412	RT	Indianapolis	IN	Actual/360	4.670%	13,089.57	7,260.85	0.00	N/A	12/11/25	--	3,254,987.44	3,247,726.59	06/11/25
66	479063200	OF	Houston	TX	Actual/360	4.510%	12,438.02	3,202,693.38	0.00	N/A	06/01/25	--	3,202,693.38	0.00	05/01/25
67	470097650	MF	Hartsdale	NY	Actual/360	3.840%	9,974.14	7,584.76	0.00	N/A	12/01/25	--	3,016,373.37	3,008,788.61	06/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 31


						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
68	305410068	SS	Brownsburg; Pittsboro IN		Actual/360	4.550%	12,850.32	6,007.12	0.00	N/A	11/01/25	--	3,279,770.65	3,273,763.53	06/01/25
69	479066900	RT	San Antonio	TX	Actual/360	5.070%	14,059.10	5,745.45	0.00	N/A	01/01/26	--	3,220,255.05	3,214,509.60	06/01/25
70	300571459	RT	Lafayette	CO	Actual/360	4.940%	13,684.64	5,509.14	0.00	N/A	11/06/25	--	3,216,970.97	3,211,461.83	06/06/25
71	470097390	MF	New Rochelle	NY	Actual/360	3.940%	9,882.04	7,180.62	0.00	N/A	01/01/26	--	2,912,669.57	2,905,488.95	06/01/25
72	600931600	MU	Ann Arbor	MI	Actual/360	4.720%	12,114.79	6,599.47	0.00	N/A	12/11/25	--	2,980,675.23	2,974,075.76	06/11/25
73	470097260	MF	Jackson Heights	NY	Actual/360	3.910%	10,466.43	3,966.12	0.00	N/A	12/01/25	--	3,108,583.08	3,104,616.96	06/01/25
74	410931846	MF	Washington	DC	Actual/360	4.640%	9,118.36	13,289.74	0.00	N/A	01/11/26	--	2,282,126.15	2,268,836.41	06/11/25
75	305410075	RT	Bradenton	FL	Actual/360	4.920%	12,299.19	6,318.82	0.00	N/A	10/01/25	--	2,903,035.31	2,896,716.49	06/01/25
76	479065800	OF	Columbia	MD	Actual/360	4.580%	11,893.80	5,495.49	0.00	N/A	11/01/25	--	3,015,753.38	3,010,257.89	06/01/25
78	305410078	RT	Algonac	MI	Actual/360	5.250%	12,197.12	5,473.40	0.00	N/A	01/01/26	--	2,697,980.08	2,692,506.68	06/01/25
79	470097280	MF	Forest Hills	NY	Actual/360	3.910%	9,270.27	3,512.84	0.00	N/A	12/01/25	--	2,753,317.23	2,749,804.39	06/01/25
80	410932031	IN	Troy	MI	Actual/360	4.770%	10,559.21	5,649.25	0.00	N/A	12/11/25	--	2,570,713.64	2,565,064.39	06/11/25
81	470097690	MF	Bronx	NY	Actual/360	3.900%	8,956.77	3,395.45	0.00	N/A	01/01/26	--	2,667,027.20	2,663,631.75	06/01/25
82	416000219	MF	Clinton Township	MI	Actual/360	4.820%	10,317.31	5,458.94	0.00	N/A	11/01/25	--	2,485,764.96	2,480,306.02	06/01/25
84	410927042	RT	Bolingbrook	IL	Actual/360	4.660%	9,056.62	4,365.52	0.00	N/A	11/11/25	08/11/25	2,256,945.35	2,252,579.83	06/11/25
85	305410085	MH	La Porte	TX	Actual/360	5.420%	9,886.32	4,183.18	0.00	N/A	01/01/26	--	2,118,244.36	2,114,061.18	06/01/25
86	600928820	OF	Spring	TX	Actual/360	5.020%	9,395.76	3,624.92	0.00	N/A	01/11/26	10/11/25	2,173,547.24	2,169,922.32	06/11/25
87	300571460	RT	Houston	TX	Actual/360	5.020%	8,109.22	3,996.78	0.00	N/A	11/06/25	08/06/25	1,875,928.79	1,871,932.01	06/06/25
88	610932433	MH	Boulder City	NV	Actual/360	5.040%	7,581.89	3,661.87	0.00	N/A	01/11/26	--	1,746,980.08	1,743,318.21	06/11/25
89	600931981	RT	Charleston	SC	Actual/360	5.080%	7,339.31	3,495.12	0.00	N/A	01/11/26	10/11/25	1,677,769.33	1,674,274.21	06/11/25
90	470097770	MF	Brooklyn	NY	Actual/360	3.850%	5,335.23	4,040.93	0.00	N/A	12/01/25	--	1,609,285.64	1,605,244.71	06/01/25
91	300571463	SS	Middlebury	VT	Actual/360	4.980%	7,329.50	3,114.70	0.00	N/A	09/06/25	--	1,709,171.87	1,706,057.17	06/06/25
92	305410092	MH	West Burlington	IA	Actual/360	5.920%	6,794.84	7,085.72	0.00	N/A	01/01/26	--	1,332,903.04	1,325,817.32	06/01/25
93	410931892	RT	Egg Harbor Township NJ		Actual/360	4.850%	6,207.65	5,022.09	0.00	N/A	12/11/25	--	1,486,368.88	1,481,346.79	06/11/25
95	300571474	MU	Amsterdam	NY	Actual/360	5.050%	6,960.39	2,865.45	0.00	N/A	10/06/25	--	1,600,600.84	1,597,735.39	06/06/25
96	470096560	MF	Bronx	NY	Actual/360	4.050%	6,277.50	0.00	0.00	N/A	11/01/25	--	1,800,000.00	1,800,000.00	06/01/25
97	470098040	MF	Great Neck	NY	Actual/360	3.980%	4,997.89	3,574.84	0.00	N/A	01/01/26	--	1,458,292.52	1,454,717.68	06/01/25
98	470097000	MF	Rockville Centre	NY	Actual/360	3.950%	4,930.30	3,611.37	0.00	N/A	11/01/25	--	1,449,497.04	1,445,885.67	06/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 31


						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
99	300571466	SS	Upper Darby	PA	Actual/360	4.980%	6,839.31	2,694.37	0.00	N/A	09/06/25	--	1,594,863.25	1,592,168.88	06/06/25
100	470097910	MF	Brooklyn	NY	Actual/360	3.930%	4,653.11	3,394.50	0.00	N/A	01/01/26	--	1,374,963.93	1,371,569.43	06/01/25
101	470096710	MF	Flushing	NY	Actual/360	4.050%	4,672.88	3,252.11	0.00	N/A	01/01/26	--	1,339,895.22	1,336,643.11	06/01/25
102	470095470	MF	Brooklyn	NY	Actual/360	3.950%	4,394.02	3,198.58	0.00	N/A	12/01/25	--	1,291,831.22	1,288,632.64	06/01/25
103	305410103	RT	Warner Robins	GA	Actual/360	5.080%	5,736.59	2,768.44	0.00	N/A	11/01/25	--	1,311,386.53	1,308,618.09	06/01/25
105	300571464	SS	Salisbury	MA	Actual/360	4.880%	5,328.20	2,349.72	0.00	N/A	09/06/25	--	1,267,948.90	1,265,599.18	06/06/25
107	470096780	MF	Mamaroneck	NY	Actual/360	3.920%	3,530.09	2,616.50	0.00	N/A	11/01/25	--	1,045,781.46	1,043,164.96	06/01/25
108	479064500	RT	Corpus Christi	TX	Actual/360	4.770%	4,044.32	3,382.17	0.00	N/A	11/01/25	--	984,618.14	981,235.97	06/01/25
110	470097510	MF	Garden City	NY	Actual/360	4.020%	3,361.88	2,380.95	0.00	N/A	12/01/25	--	971,172.52	968,791.57	06/01/25
111	470095080	MF	New York	NY	Actual/360	4.150%	3,506.19	1,194.28	0.00	N/A	10/01/25	--	981,132.97	979,938.69	06/01/25
112	470097100	MF	Bronxville	NY	Actual/360	3.920%	2,479.27	2,755.03	0.00	N/A	11/01/25	--	734,476.64	731,721.61	06/01/25
Totals							2,865,378.66	11,590,483.95	0.00				703,799,097.00	692,208,613.05
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 31


					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	7,289,300.00	1,911,123.94	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	10,039,138.77	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	4,868,049.60	1,842,928.78	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	4,021,726.50	1,007,121.14	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	2,403.00	0.00
6	5,340,284.00	0.00	--	--	--	0.00	0.00	114,127.87	224,937.50	0.00	0.00
7	5,235,549.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
11	857,993.70	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,746,782.30	420,029.45	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	2,310,297.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,200,302.72	458,438.34	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,804,787.00	462,041.93	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
19	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
20	979,119.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,177,558.98	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,450,501.84	350,287.60	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,539,893.74	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,219,909.58	295,708.31	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	645,047.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	863,755.49	228,939.92	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	650,680.73	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,013,026.17	1,139,525.76	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	628,923.00	0.00	--	--	--	0.00	0.00	45,703.28	45,703.28	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	956,803.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 31


					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
35	473,269.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
39	737,152.97	200,507.59	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	567,631.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	640,389.70	116,331.64	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	485,663.22	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	351,242.00	01/01/16	09/30/16	--	0.00	0.00	28,308.19	56,671.39	0.00	0.00
44	948,022.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	612,100.85	189,968.36	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
48	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
49	208,084.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
51	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
52	248,610.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	228,375.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	243,168.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
56	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	494,956.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
60	243,978.21	53,888.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
61	216,038.15	0.00	--	--	03/11/25	0.00	3,454.69	21,929.22	328,250.37	0.00	0.00
62	315,294.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	536,992.08	109,776.13	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
66	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
67	347,751.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 31


					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
68	304,253.39	74,936.47	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
69	405,025.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	401,788.38	429,493.42	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
71	98,269.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
72	228,324.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
73	93,234.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
74	596,999.75	124,166.44	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
75	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
76	250,903.69	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
78	253,556.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
79	(31,855.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
80	520,927.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
81	390,956.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
82	604,800.00	186,712.75	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
84	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
85	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
86	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
87	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
88	214,835.63	65,418.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
89	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
90	358,190.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
91	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
92	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
93	248,568.44	53,328.93	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
95	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
96	(66,103.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
97	107,886.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
98	261,973.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 31


					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
99	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
100	138,414.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
101	114,239.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
102	68,599.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
103	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
105	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
107	164,605.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
108	165,900.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
110	140,035.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
111	(22,309.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
112	142,242.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	70,541,166.30	10,071,915.88				0.00	3,454.69	210,068.56	655,562.54	2,403.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 31


								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	2	34,412,913.85	0	0.00	1	3,360,630.67	0	0.00	1	3,360,630.67	0	0.00	0	0.00	1	3,420,080.49	4.726280%	4.682788%	6
05/16/25	1	30,000,000.00	0	0.00	1	3,367,516.12	0	0.00	1	3,367,516.12	0	0.00	0	0.00	1	6,183,155.57	4.727964%	4.684544%	7
04/17/25	0	0.00	0	0.00	1	3,374,856.18	0	0.00	1	3,374,856.18	0	0.00	0	0.00	1	8,449,743.41	4.729698%	4.687383%	8
03/17/25	0	0.00	0	0.00	1	3,381,678.22	0	0.00	1	3,381,678.22	0	0.00	0	0.00	1	39,153,018.16	4.728460%	4.686461%	9
02/18/25	1	7,135,698.08	0	0.00	1	3,389,932.27	0	0.00	1	3,389,932.27	0	0.00	0	0.00	0	0.00	4.753309%	4.712661%	10
01/17/25	0	0.00	0	0.00	1	3,396,687.10	0	0.00	2	3,396,687.10	0	0.00	0	0.00	1	2,303,868.28	4.753353%	4.712710%	11
12/17/24	0	0.00	0	0.00	1	3,403,411.82	0	0.00	2	7,838,512.84	0	0.00	0	0.00	0	0.00	4.757296%	4.715360%	12
11/18/24	0	0.00	0	0.00	1	3,410,597.01	0	0.00	2	7,854,884.68	0	0.00	0	0.00	0	0.00	4.757347%	4.717747%	13
10/18/24	0	0.00	0	0.00	1	3,417,259.72	0	0.00	2	7,870,024.06	0	0.00	0	0.00	0	0.00	4.757390%	4.717795%	14
09/17/24	0	0.00	0	0.00	1	3,424,385.16	0	0.00	2	7,886,256.58	0	0.00	0	0.00	0	0.00	4.757440%	4.717852%	15
08/16/24	0	0.00	0	0.00	1	3,430,986.41	0	0.00	2	7,901,252.66	0	0.00	0	0.00	1	18,904,672.34	4.757481%	4.717899%	16
07/17/24	0	0.00	0	0.00	1	3,437,558.23	0	0.00	2	7,916,180.24	0	0.00	0	0.00	0	0.00	4.755437%	4.716424%	17
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 22 of 31

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

310933274

04/11/25

114,127.87

224,937.50

132,619.41

30,000,000.00

08/02/22

300571461

05/06/25

45,703.28

1,900.00

7,086,840.05

12/10/24

310931720

04/11/25

28,308.19

56,671.39

0.00

4,432,339.09

04/16/25

300571478

03/06/24

21,929.22

328,250.37

25,162.98

3,464,537.65

08/03/18

05/18/23

Totals

210,068.56

655,562.54

159,682.39

44,983,716.79

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 23 of 31


				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		486,914,765	486,914,765	0			0
7 - 12 Months		200,880,934	167,520,304	30,000,000			3,360,631
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		4,412,914	0	4,412,914			0




Historical Delinquency Information

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

Jun-25	692,208,613	654,435,069	34,412,914	0	0		3,360,631
May-25	703,799,097	670,431,581	30,000,000	0	0		3,367,516
Apr-25	712,039,906	708,665,049	0	0	0		3,374,856
Mar-25	721,738,554	718,356,876	0	0	0		3,381,678
Feb-25	762,445,905	751,920,274	7,135,698	0	0		3,389,932
Jan-25	763,750,184	760,353,497	0	0	0		3,396,687
Dec-24	769,484,139	761,645,627	0	0	0		7,838,513
Nov-24	770,868,505	763,013,620	0	0	0		7,854,885
Oct-24	772,164,712	764,294,688	0	0	0		7,870,024
Sep-24	773,538,276	765,652,020	0	0	0		7,886,257
Aug-24	774,823,369	766,922,116	0	0	0		7,901,253
Jul-24	795,040,168	787,123,988	0	0	0		7,916,180
(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 24 of 31


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
6	310933274	OF	IL	08/02/22	13
	Special Servicer is in communication with Borrower's representatives, and is evaluating the Loan and collateral in order to determine the appropriate next steps for the Loan. The Loan is current on debt service payments, and cash management
	is active. A Receiver has been appointed to control the collateral as of May 2025.

30	300571461	RT	Various	12/10/24	11
	The loan transferred to Special Servicing on 12/10/24 due to a non-monetary payment default. Borrower has not signed the PNL. Borrower intends to sell or refinance the collateral properties and payoff the loan by its maturity.


43	310931720	RT	IA	04/16/25	13
	The loan transferred to Special Servicing for imminent monetary default. Special Servicer has reached out to the Borrower with a PNL and hello letter.


61	300571478	RT	NY	08/03/18	7
	DIL in May 2023. Pyramid Group is in as property manager and leasing agent. REO secured a 7-year renewal with Tops Grocer and an amendment to extend Family Dollar 5 years. Property is actively being marketed. A closed sale is expected
	in July 2025.

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 26 of 31


				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
7	300571444	28,170,761.32	4.55000%	28,170,761.32 4.55000%		10	09/04/20	06/06/20	09/11/20
21	310931266	0.00	4.86000%	0.00	4.86000%	10	03/04/22	03/04/22	--
24	300571456	9,244,012.48	4.62000%	9,244,012.48 4.62000%		10	07/29/20	08/06/20	09/11/20
32	479064000	0.00	4.90000%	0.00	4.90000%	8	09/08/23	09/08/23	--
Totals		37,414,773.80		37,414,773.80
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 27 of 31


					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
12	600929356	02/18/21	18,596,068.01	27,300,000.00	19,637,934.68	717,877.31	19,637,934.68	18,920,057.37	0.00	0.00	0.00	0.00	0.00%
32	479064000	05/16/25	6,927,499.33	10,650,000.00	6,843,075.62	659,920.05	6,843,075.62	6,183,155.57	744,343.76	25,000.00	25,000.00	719,343.76	9.34%
45	300571455	01/17/25	4,435,101.02	1,870,000.00	2,497,513.83	185,086.29	2,497,513.83	2,312,427.54	2,122,673.48	0.00	0.00	2,122,673.48	40.82%
106	479064900	08/17/21	1,215,052.72	2,645,000.00	0.00	0.00	0.00	0.00	47,094.84	0.00	243.65	46,851.19	3.34%
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			31,173,721.08	42,465,000.00	28,978,524.13	1,562,883.65	28,978,524.13	27,415,640.48	2,914,112.08	25,000.00	25,243.65	2,888,868.43

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




© 2021 Computershare. All rights reserved. Confidential.													Page 28 of 31


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
12	600929356	02/18/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
32	479064000	06/17/25	0.00	0.00	719,343.76	0.00	0.00	(25,000.00)	0.00	0.00	719,343.76
		05/16/25	0.00	0.00	744,343.76	0.00	0.00	744,343.76	0.00	0.00
45	300571455	01/17/25	0.00	0.00	2,122,673.48	0.00	0.00	2,122,673.48	0.00	0.00	2,122,673.48
106	479064900	02/17/23	0.00	0.00	46,851.19	0.00	0.00	(243.65)	0.00	0.00	46,851.19
		08/17/21	0.00	0.00	47,094.84	0.00	0.00	47,094.84	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	(25,000.00)	0.00	0.00	(25,000.00)
Cumulative Totals			0.00	0.00	2,888,868.43	0.00	0.00	2,888,868.43	0.00	0.00	2,888,868.43




© 2021 Computershare. All rights reserved. Confidential.											Page 29 of 31


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
6	0.00	0.00	6,458.33	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	0.00	0.00	456.30	0.00	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	197.21	0.00	0.00	0.00
33	0.00	0.00	0.00	0.00	422.43	0.00	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
61	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
87	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1,564.98	0.00	0.00	0.00
Total	0.00	0.00	16,958.33	0.00	878.73	0.00	0.00	0.00	1,762.19	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		19,599.25




© 2021 Computershare. All rights reserved. Confidential.												Page 30 of 31


	Additional Information

Total Available Distribution Amount (1)	14,545,717.20
Benchmark: Term SOFR
Current Period	4.443150
Next Period	4.428180
Benchmark Adjustment	0.114480%
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 31


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
59	300571472	3,420,080.49	Payoff Prior to Maturity	0.00	0.00
Totals		3,420,080.49		0.00	0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 21 of 31


			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
6	310933274	30,000,000.00	30,000,000.00	166,500,000.00	12/02/15	3,250,989.00	0.68740	12/31/23	01/11/26	I/O
30	300571461	7,071,741.10	7,086,840.05	12,050,000.00	06/12/15	628,923.00	1.18140	12/31/24	11/06/25	244
43	310931720	4,412,913.85	4,432,339.09	7,280,000.00	09/04/15	334,469.00	1.31060	09/30/16	12/11/35	245
61	300571478	3,360,630.67	3,464,537.65	4,100,000.00	01/28/25	159,738.15	0.60600	12/31/24	01/06/26	246
Totals		44,845,285.62	44,983,716.79	189,930,000.00		4,374,119.15




© 2021 Computershare. All rights reserved. Confidential.										Page 25 of 31


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 31 of 31