bcr25c33_ex991-202506.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/25	BBCMS Mortgage Trust 2025-5C33
Determination Date:	06/11/25
Next Distribution Date:	07/17/25
Record Date:	05/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2025-5C33


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Barclays Commercial Mortgage Securities LLC
Certificate Factor Detail	3		Attention: General Contact	RRcmbs@barclays.com;
				SPLegalNotices@barclays.com
Certificate Interest Reconciliation Detail	4		745 Seventh Avenue \| New York, NY 10019 \| United States
Additional Information	5	Certificate Administrator	Computershare Trust Company, N.A.
Bond / Collateral Reconciliation - Cash Flows	6		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Balances	7
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Current Mortgage Loan and Property Stratification	8-12	Master Servicer	KeyBank National Association
Mortgage Loan Detail (Part 1)	13-14		Attention: Michael Tilden	KeyBank_Notices@KeyBank.com
Mortgage Loan Detail (Part 2)	15-16		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Principal Prepayment Detail	17	Special Servicer	Greystone Servicing Company LLC
Historical Detail	18		Attention: Amy Dixon, General Counsel	amy.dixon@greyco.com
Delinquency Loan Detail	19		5221 N. O’Connor Blvd., Suite 800 \| Irving, TX 75039 \| United States
		Operating Advisor & Asset	BellOak, LLC
Collateral Stratification and Historical Detail	20	Representations Reviewer
Specially Serviced Loan Detail - Part 1	21		Attention: Reporting – BBCMS 2025-5C33	reporting@belloakadvisors.com
Specially Serviced Loan Detail - Part 2	22		1717 McKinney Avenue, 12th Floor \| Dallas, TX 75202 \| United States
Modified Loan Detail	23	Trustee	Computershare Trust Company, N.A.
Historical Liquidated Loan Detail	24		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Historical Bond / Collateral Loss Reconciliation Detail	25		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	26	Directing Certificateholder	CMBS 4 Sub 7, LLC
Supplemental Notes	27		-

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

Please visit www.ctslink.com for additional information and 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 27


				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	072924AA1	4.971000%	3,680,000.00	3,569,735.71	50,441.58	14,787.63	0.00	0.00	65,229.21	3,519,294.13	30.01%	30.00%
A-2	072924AB9	5.310000%	30,000,000.00	29,999,999.99	0.00	132,750.00	0.00	0.00	132,750.00	29,999,999.99	30.01%	30.00%
A-4	072924AD5	5.839000%	590,967,000.00	590,967,000.00	0.00	2,875,546.93	0.00	0.00	2,875,546.93	590,967,000.00	30.01%	30.00%
A-S	072924AE3	6.168000%	98,159,000.00	98,159,000.00	0.00	504,537.26	0.00	0.00	504,537.26	98,159,000.00	19.00%	19.00%
B	072924AF0	6.435000%	44,618,000.00	44,618,000.00	0.00	239,264.02	0.00	0.00	239,264.02	44,618,000.00	14.00%	14.00%
C	072924AG8	5.981000%	32,348,000.00	32,348,000.00	0.00	161,227.82	0.00	0.00	161,227.82	32,348,000.00	10.38%	10.38%
D	072924AN3	6.847326%	12,269,000.00	12,269,000.00	0.00	70,008.20	0.00	0.00	70,008.20	12,269,000.00	9.00%	9.00%
E-RR	072924AQ6	6.847326%	15,617,000.00	15,617,000.00	0.00	89,112.24	0.00	0.00	89,112.24	15,617,000.00	7.25%	7.25%
F-RR	072924AS2	6.847326%	15,616,000.00	15,616,000.00	0.00	89,106.54	0.00	0.00	89,106.54	15,616,000.00	5.50%	5.50%
G-RR	072924AU7	6.847326%	11,154,000.00	11,154,000.00	0.00	63,645.90	0.00	0.00	63,645.90	11,154,000.00	4.25%	4.25%
J-RR*	072924AW3	6.847326%	37,925,718.00	37,925,718.00	0.00	216,408.13	0.00	0.00	216,408.13	37,925,718.00	0.00%	0.00%
R	072924AY9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	072924BA0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			892,353,718.00	892,243,453.70	50,441.58	4,456,394.67	0.00	0.00	4,506,836.25	892,193,012.12


X-A	072924AH6	1.038698%	624,647,000.00	624,536,735.70	0.00	540,587.67	0.00	0.00	540,587.67	624,486,294.12
X-B	072924AJ2	0.645842%	175,125,000.00	175,125,000.00	0.00	94,252.54	0.00	0.00	94,252.54	175,125,000.00
Notional SubTotal			799,772,000.00	799,661,735.70	0.00	634,840.21	0.00	0.00	634,840.21	799,611,294.12

Deal Distribution Total					50,441.58	5,091,234.88	0.00	0.00	5,141,676.46

*	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 27


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	072924AA1	970.03687772	13.70695109	4.01837772	0.00000000	0.00000000	0.00000000	0.00000000	17.72532880	956.32992663
A-2	072924AB9	999.99999967	0.00000000	4.42500000	0.00000000	0.00000000	0.00000000	0.00000000	4.42500000	999.99999967
A-4	072924AD5	1,000.00000000	0.00000000	4.86583334	0.00000000	0.00000000	0.00000000	0.00000000	4.86583334	1,000.00000000
A-S	072924AE3	1,000.00000000	0.00000000	5.14000000	0.00000000	0.00000000	0.00000000	0.00000000	5.14000000	1,000.00000000
B	072924AF0	1,000.00000000	0.00000000	5.36249989	0.00000000	0.00000000	0.00000000	0.00000000	5.36249989	1,000.00000000
C	072924AG8	1,000.00000000	0.00000000	4.98416656	0.00000000	0.00000000	0.00000000	0.00000000	4.98416656	1,000.00000000
D	072924AN3	1,000.00000000	0.00000000	5.70610482	0.00000000	0.00000000	0.00000000	0.00000000	5.70610482	1,000.00000000
E-RR	072924AQ6	1,000.00000000	0.00000000	5.70610489	0.00000000	0.00000000	0.00000000	0.00000000	5.70610489	1,000.00000000
F-RR	072924AS2	1,000.00000000	0.00000000	5.70610528	0.00000000	0.00000000	0.00000000	0.00000000	5.70610528	1,000.00000000
G-RR	072924AU7	1,000.00000000	0.00000000	5.70610543	0.00000000	0.00000000	0.00000000	0.00000000	5.70610543	1,000.00000000
J-RR	072924AW3	1,000.00000000	0.00000000	5.70610502	0.00000000	0.00000000	0.00000000	0.00000000	5.70610502	1,000.00000000
R	072924AY9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	072924BA0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	072924AH6	999.82347742	0.00000000	0.86542907	0.00000000	0.00000000	0.00000000	0.00000000	0.86542907	999.74272528
X-B	072924AJ2	1,000.00000000	0.00000000	0.53820151	0.00000000	0.00000000	0.00000000	0.00000000	0.53820151	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	05/01/25 - 05/30/25	30	0.00	14,787.63	0.00	14,787.63	0.00	0.00	0.00	14,787.63	0.00
A-2	05/01/25 - 05/30/25	30	0.00	132,750.00	0.00	132,750.00	0.00	0.00	0.00	132,750.00	0.00
A-4	05/01/25 - 05/30/25	30	0.00	2,875,546.93	0.00	2,875,546.93	0.00	0.00	0.00	2,875,546.93	0.00
X-A	05/01/25 - 05/30/25	30	0.00	540,587.67	0.00	540,587.67	0.00	0.00	0.00	540,587.67	0.00
X-B	05/01/25 - 05/30/25	30	0.00	94,252.54	0.00	94,252.54	0.00	0.00	0.00	94,252.54	0.00
A-S	05/01/25 - 05/30/25	30	0.00	504,537.26	0.00	504,537.26	0.00	0.00	0.00	504,537.26	0.00
B	05/01/25 - 05/30/25	30	0.00	239,264.02	0.00	239,264.02	0.00	0.00	0.00	239,264.02	0.00
C	05/01/25 - 05/30/25	30	0.00	161,227.82	0.00	161,227.82	0.00	0.00	0.00	161,227.82	0.00
D	05/01/25 - 05/30/25	30	0.00	70,008.20	0.00	70,008.20	0.00	0.00	0.00	70,008.20	0.00
E-RR	05/01/25 - 05/30/25	30	0.00	89,112.24	0.00	89,112.24	0.00	0.00	0.00	89,112.24	0.00
F-RR	05/01/25 - 05/30/25	30	0.00	89,106.54	0.00	89,106.54	0.00	0.00	0.00	89,106.54	0.00
G-RR	05/01/25 - 05/30/25	30	0.00	63,645.90	0.00	63,645.90	0.00	0.00	0.00	63,645.90	0.00
J-RR	05/01/25 - 05/30/25	30	0.00	216,408.13	0.00	216,408.13	0.00	0.00	0.00	216,408.13	0.00
Totals			0.00	5,091,234.88	0.00	5,091,234.88	0.00	0.00	0.00	5,091,234.88	0.00




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	5,105,058.90	Master Servicing Fee	3,858.90
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,113.47
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	384.16
ARD Interest	0.00	Operating Advisor Fee	1,244.68
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	222.81
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	5,105,058.90	Total Fees	13,824.02

Principal		Expenses/Reimbursements
Scheduled Principal	50,441.58	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	50,441.58	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	5,091,234.88
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	50,441.58
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00

Total Other Collected	0.00	Total Payments to Certificateholders and Others	5,141,676.46
Total Funds Collected	5,155,500.48	Total Funds Distributed	5,155,500.48

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		892,243,454.12	892,243,454.12	Beginning Certificate Balance	892,243,453.70
(-) Scheduled Principal Collections		50,441.58	50,441.58	(-) Principal Distributions	50,441.58
(-) 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		892,193,012.54	892,193,012.54	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		892,243,454.12	892,243,454.12	Ending Certificate Balance	892,193,012.12
Ending Actual Collateral Balance		892,193,012.54	892,193,012.54



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.42)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.42)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.85%
				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 27


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	9,999,999 or less	21	112,823,500.00	12.65%	55	6.6984	1.493196	1.29 or less	6	136,650,000.00	15.32%	56	6.4959	1.241800
10,000,000 to 14,999,999		11	128,325,000.00	14.38%	56	6.4498	1.766051	1.30 to 1.49	19	326,232,557.71	36.57%	56	6.6687	1.371640
15,000,000 to 19,999,999		2	34,270,454.83	3.84%	56	6.9583	1.687717	1.50 to 1.79	12	135,710,000.00	15.21%	56	7.1945	1.591523
20,000,000 to 29,999,999		7	160,850,000.00	18.03%	56	6.3598	1.731439	1.80 to 1.99	6	174,325,000.00	19.54%	52	6.4677	1.919789
30,000,000 to 39,999,999		4	138,975,000.00	15.58%	51	6.1397	1.782779	2.00 to 2.49	6	77,050,454.83	8.64%	56	6.3161	2.162173
40,000,000 to 54,999,999		3	142,449,057.71	15.97%	56	7.2228	1.472061	2.50 or more	2	42,225,000.00	4.73%	56	6.4987	2.638307
	55,000,000 or greater	3	174,500,000.00	19.56%	56	6.8833	1.472350	Totals	51	892,193,012.54	100.00%	55	6.6444	1.620521
	Totals	51	892,193,012.54	100.00%	55	6.6444	1.620521
(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 27


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Alabama	1	3,000,000.00	0.34%	56	6.5100	1.960000
							Industrial	4	75,026,502.30	8.41%	46	5.7477	1.889685
Arizona	1	33,000,000.00	3.70%	56	6.3250	1.350000
							Lodging	2	106,250,000.00	11.91%	56	7.3613	1.736706
California	17	84,647,848.56	9.49%	55	6.2558	1.794803
							Mixed Use	22	203,015,399.76	22.75%	56	6.3489	1.906998
Florida	1	55,000,000.00	6.16%	56	7.0830	1.920000
							Mobile Home Park	17	74,300,000.01	8.33%	55	6.9827	1.356447
Georgia	4	17,200,000.01	1.93%	56	7.1214	1.789302
							Multi-Family	12	129,406,700.00	14.50%	56	6.4578	1.342579
Illinois	3	49,900,000.00	5.59%	56	6.7408	1.816092
							Office	8	109,151,507.25	12.23%	56	7.4198	1.700668
Indiana	3	40,791,838.00	4.57%	55	7.0190	1.310000
							Retail	6	45,522,903.23	5.10%	56	6.8066	1.573656
Kansas	4	29,937,652.17	3.36%	41	6.7053	1.671922
							Self Storage	29	149,520,000.00	16.76%	56	6.3643	1.341462
Kentucky	3	11,164,500.00	1.25%	56	5.9200	1.350000
							Totals	100	892,193,012.54	100.00%	55	6.6444	1.620521
Maryland	1	15,550,454.83	1.74%	57	7.2500	2.010000

Massachusetts	4	39,722,091.50	4.45%	55	6.3264	1.954335

New Jersey	2	10,150,000.00	1.14%	56	6.7536	1.253941

New York	19	247,033,000.00	27.69%	56	6.9692	1.418308

North Carolina	6	19,858,500.00	2.23%	56	6.2049	1.517938

Ohio	1	6,250,000.00	0.70%	56	7.2900	1.340000

Oklahoma	5	8,829,000.00	0.99%	55	7.0190	1.310000

Oregon	3	31,420,000.00	3.52%	55	6.5810	1.407874

Pennsylvania	5	38,500,000.00	4.32%	56	6.5500	1.220000

South Carolina	1	2,938,000.00	0.33%	56	5.9200	1.350000

Texas	5	92,116,509.83	10.32%	53	5.8442	2.135665

Utah	1	20,000,000.00	2.24%	57	7.6650	1.730000

Various	1	12,000,000.00	1.35%	56	6.5500	1.220000

Virginia	1	2,135,500.00	0.24%	56	5.9200	1.350000

Washington	8	21,048,117.65	2.36%	56	5.9185	1.511137

Totals	100	892,193,012.54	100.00%	55	6.6444	1.620521


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	5.49900 or less	1	39,975,000.00	4.48%	56	5.1360	1.930000	12 months or less	51	892,193,012.54	100.00%	55	6.6444	1.620521
	5.50000 to 5.99900	7	106,000,000.00	11.88%	56	5.9159	1.781698	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	6.00000 to 6.49900	13	224,612,557.71	25.18%	52	6.2935	1.617337	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	6.50000 to 6.99900	14	209,695,000.00	23.50%	56	6.6732	1.517344	Totals	51	892,193,012.54	100.00%	55	6.6444	1.620521
	7.00000 to 7.49900	13	191,660,454.83	21.48%	56	7.0913	1.644820
	7.50000 or greater	3	120,250,000.00	13.48%	57	7.6812	1.522703
	Totals	51	892,193,012.54	100.00%	55	6.6444	1.620521
(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 27


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	40 months or less	1	30,000,000.00	3.36%	31	6.4990	1.910000	Interest Only	49	834,443,500.00	93.53%	55	6.6594	1.621886
	41 months or greater	50	862,193,012.54	96.64%	56	6.6495	1.610448	300 months or less	1	15,550,454.83	1.74%	57	7.2500	2.010000
	Totals	51	892,193,012.54	100.00%	55	6.6444	1.620521	301 months or greater	1	42,199,057.71	4.73%	55	6.1260	1.450000
								Totals	51	892,193,012.54	100.00%	55	6.6444	1.620521
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

879,943,012.54

98.63%

6.6380

1.626813

No outstanding loans in this group

12 months or less

12,250,000.00

1.37%

7.1088

1.168571

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

892,193,012.54

100.00%

6.6444

1.620521

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 12 of 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	10260663	MH	Various	Various	Actual/360	7.019%	371,714.54	0.00	0.00	N/A	01/06/30	--	61,500,000.00	61,500,000.00	06/06/25
2	10260664	SS	Various	Various	Actual/360	6.550%	327,136.11	0.00	0.00	N/A	02/06/30	--	58,000,000.00	58,000,000.00	06/06/25
3	10260665	LO	Boca Raton	FL	Actual/360	7.083%	335,458.75	0.00	0.00	N/A	02/06/30	--	55,000,000.00	55,000,000.00	06/06/25
4A-3	10260666	SS	Various	Various	Actual/360	5.920%	127,444.44	0.00	0.00	N/A	02/06/30	--	25,000,000.00	25,000,000.00	06/06/25
4A-4	10260667				Actual/360	5.920%	101,955.56	0.00	0.00	N/A	02/06/30	--	20,000,000.00	20,000,000.00	06/06/25
4A-5	10260668				Actual/360	5.920%	45,880.00	0.00	0.00	N/A	02/06/30	--	9,000,000.00	9,000,000.00	06/06/25
5-A-5-1	10259472	Various Various		Various	Actual/360	5.912%	101,811.70	0.00	0.00	N/A	02/06/30	--	20,000,000.00	20,000,000.00	06/06/25
5-A-5-2-1	10259473				Actual/360	5.912%	50,905.85	0.00	0.00	N/A	02/06/30	--	10,000,000.00	10,000,000.00	06/06/25
5-A-6-1	10259475				Actual/360	5.912%	61,087.02	0.00	0.00	N/A	02/06/30	--	12,000,000.00	12,000,000.00	06/06/25
5-A-6-2	10260376				Actual/360	5.912%	50,905.85	0.00	0.00	N/A	02/06/30	--	10,000,000.00	10,000,000.00	06/06/25
6	10260669	LO	New York	NY	Actual/360	7.660%	338,050.69	0.00	0.00	N/A	03/06/30	--	51,250,000.00	51,250,000.00	06/06/25
7	10260670	OF	New York	NY	Actual/360	7.710%	325,319.17	0.00	0.00	N/A	02/06/30	--	49,000,000.00	49,000,000.00	06/06/25
8A-4	10260671	Various Alameda		CA	Actual/360	6.126%	222,790.97	34,863.32	0.00	N/A	01/11/30	--	42,233,921.03	42,199,057.71	06/11/25
9	10260672	IN	Austin	TX	Actual/360	5.136%	176,796.10	0.00	0.00	N/A	02/06/30	--	39,975,000.00	39,975,000.00	06/06/25
10A-1	10260673	MU	Chicago	IL	Actual/360	6.785%	210,335.00	0.00	0.00	N/A	02/06/30	--	36,000,000.00	36,000,000.00	06/06/25
11	10260676	MF	Yuma	AZ	Actual/360	6.325%	179,735.42	0.00	0.00	N/A	02/06/30	--	33,000,000.00	33,000,000.00	06/06/25
12A-2-1	10260677	IN	Various	Various	Actual/360	6.499%	167,890.83	0.00	0.00	01/06/28	01/06/30	--	30,000,000.00	30,000,000.00	06/06/25
13	10260678	MU	Richardson	TX	Actual/360	6.280%	157,907.11	0.00	0.00	N/A	02/06/30	--	29,200,000.00	29,200,000.00	06/06/25
14	10260679	MU	Brooklyn	NY	Actual/360	6.350%	131,233.33	0.00	0.00	N/A	02/06/30	--	24,000,000.00	24,000,000.00	06/06/25
15	10260680	MF	New York	NY	Actual/360	6.590%	128,532.46	0.00	0.00	N/A	03/06/30	--	22,650,000.00	22,650,000.00	06/06/25
16	10260681	OF	Lehi	UT	Actual/360	7.665%	132,008.33	0.00	0.00	N/A	03/06/30	--	20,000,000.00	20,000,000.00	06/06/25
17	10260682	SS	Salem	OR	Actual/360	6.716%	108,261.92	0.00	0.00	N/A	01/06/30	--	18,720,000.00	18,720,000.00	06/06/25
18	10260683	OF	Cockeysville	MD	Actual/360	7.250%	97,179.61	15,578.26	0.00	03/06/30	09/06/32	--	15,566,033.09	15,550,454.83	06/06/25
19A-10	10260686	Various Lawrence		MA	Actual/360	7.010%	30,181.94	0.00	0.00	N/A	12/06/29	--	5,000,000.00	5,000,000.00	06/06/25
19A-4-1	10260684				Actual/360	7.010%	30,181.94	0.00	0.00	N/A	12/06/29	--	5,000,000.00	5,000,000.00	06/06/25
19A-9	10260685				Actual/360	7.010%	30,181.94	0.00	0.00	N/A	12/06/29	--	5,000,000.00	5,000,000.00	06/06/25
20	10260687	MF	New York	NY	Actual/360	6.330%	76,311.67	0.00	0.00	N/A	03/06/30	--	14,000,000.00	14,000,000.00	06/06/25
21	10260688	OF	San Francisco	CA	Actual/360	6.989%	78,388.43	0.00	0.00	N/A	02/06/30	--	13,025,000.00	13,025,000.00	06/06/25




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
22	10260689	MF	Portland	OR	Actual/360	6.382%	69,794.26	0.00	0.00	N/A	02/06/30	--	12,700,000.00	12,700,000.00	06/06/25
23	10260690	MF	New York	NY	Actual/360	6.330%	65,410.00	0.00	0.00	N/A	03/06/30	--	12,000,000.00	12,000,000.00	06/06/25
24	10260691	RT	Chicago	IL	Actual/360	6.538%	66,151.85	0.00	0.00	N/A	02/06/30	--	11,750,000.00	11,750,000.00	06/06/25
25	10260692	Various Various		NY	Actual/360	6.880%	68,131.11	0.00	0.00	N/A	03/06/30	--	11,500,000.00	11,500,000.00	06/06/25
26	10260693	SS	Port Arthur	TX	Actual/360	6.550%	62,043.06	0.00	0.00	N/A	02/06/30	--	11,000,000.00	11,000,000.00	06/06/25
27	10260694	MU	Spring Valley	NY	Actual/360	7.135%	63,590.69	0.00	0.00	N/A	02/06/30	--	10,350,000.00	10,350,000.00	06/06/25
28	10260695	RT	Roswell	GA	Actual/360	7.001%	57,272.07	0.00	0.00	N/A	02/06/30	--	9,500,000.00	9,500,000.00	06/06/25
29	10260696	MH	Various	GA	Actual/360	7.270%	48,204.14	0.00	0.00	N/A	02/06/30	--	7,700,000.00	7,700,000.00	06/06/25
30	10257240	MF	New York	NY	Actual/360	6.080%	36,553.08	0.00	0.00	N/A	01/01/30	--	6,981,700.00	6,981,700.00	06/01/25
31	10250015	MU	New York	NY	Actual/360	6.080%	32,757.82	0.00	0.00	N/A	01/01/30	--	6,256,800.00	6,256,800.00	06/01/25
32	10260697	MF	Trotwood	OH	Actual/360	7.290%	39,234.38	0.00	0.00	N/A	02/06/30	--	6,250,000.00	6,250,000.00	06/06/25
33	10260698	RT	New York	NY	Actual/360	7.220%	37,365.51	0.00	0.00	N/A	02/06/30	--	6,010,000.00	6,010,000.00	06/06/25
34	10260699	RT	Santa Barbara	CA	Actual/360	6.920%	35,753.33	0.00	0.00	N/A	01/06/30	--	6,000,000.00	6,000,000.00	06/06/25
35	10260700	MF	Staten Island	NY	Actual/360	6.619%	31,633.30	0.00	0.00	N/A	02/01/30	--	5,550,000.00	5,550,000.00	06/01/25
36	10256365	RT	Reidsville	NC	Actual/360	6.370%	29,620.50	0.00	0.00	N/A	01/01/30	--	5,400,000.00	5,400,000.00	06/01/25
37	10260701	MF	Staten Island	NY	Actual/360	6.619%	29,638.41	0.00	0.00	N/A	02/01/30	--	5,200,000.00	5,200,000.00	06/01/25
38	10260702	MH	Burlington	NC	Actual/360	6.111%	26,837.48	0.00	0.00	N/A	02/06/30	--	5,100,000.00	5,100,000.00	06/06/25
39	10260703	MF	Staten Island	NY	Actual/360	6.619%	28,498.47	0.00	0.00	N/A	02/01/30	--	5,000,000.00	5,000,000.00	06/01/25
40	10260704	MF	Brooklyn	NY	Actual/360	6.340%	20,609.40	0.00	0.00	N/A	01/06/30	--	3,775,000.00	3,775,000.00	06/06/25
41	10257532	SS	Dothan	AL	Actual/360	6.510%	16,817.50	0.00	0.00	N/A	02/01/30	--	3,000,000.00	3,000,000.00	06/01/25
42	10260705	SS	Long Branch	NJ	Actual/360	7.330%	16,726.65	0.00	0.00	N/A	02/06/30	--	2,650,000.00	2,650,000.00	06/06/25
43	10260706	MF	Lexington	NC	Actual/360	6.900%	13,665.83	0.00	0.00	N/A	02/06/30	--	2,300,000.00	2,300,000.00	06/06/25
44	10250051	SS	Lake Villa	IL	Actual/360	7.110%	13,163.38	0.00	0.00	N/A	01/01/30	--	2,150,000.00	2,150,000.00	06/01/25
Totals							5,105,058.90	50,441.58	0.00				892,243,454.12	892,193,012.54
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5-A-5-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5-A-5-2-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5-A-6-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5-A-6-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-4	0.00	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
10A-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12A-2-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	0.00	--	--	--	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
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	--	--	--	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
19A-10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19A-4-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19A-9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	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	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	647,979.49	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	439,344.96	01/01/24	12/31/24	--	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
36	0.00	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
38	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	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
44	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	0.00	1,087,324.45				0.00	0.00	0.00	0.00	0.00	0.00




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
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	6.644447%	6.626454%	55
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	6.644437%	6.626445%	56
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	6.644425%	6.626433%	57
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				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		0	0		0		0
49 - 60 Months		876,642,558	876,642,558		0		0
> 60 Months		15,550,455	15,550,455		0		0




Historical Delinquency Information

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

Jun-25	892,193,013	892,193,013	0	0	0		0
May-25	892,243,454	892,243,454	0	0	0		0
Apr-25	892,303,891	892,303,891	0	0	0		0




(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


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




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


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




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


				Modified Loan Detail

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

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 23 of 27


			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 24 of 27


			Historical Bond / Collateral Loss Reconciliation Detail

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




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


	Additional Information
Total Available Distribution Amount (1)	5,141,676.46
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


					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 22 of 27


	Supplemental Notes
	None




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