bcr21c11_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/17/25	BBCMS Mortgage Trust 2021-C11
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2021-C11


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		Daniel Schmidt		SPLegalNotices@barclays.com;
					CMBSsecuritization@barclays.com
Certificate Interest Reconciliation Detail	4		745 Seventh Avenue, 4th Floor \| New York, NY 10019 \| United States
Additional Information	5	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo

Bond / Collateral Reconciliation - Cash Flows	6		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Bond / Collateral Reconciliation - Balances	7				trustadministrationgroup@computershare.com

Current Mortgage Loan and Property Stratification	8-12		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Mortgage Loan Detail (Part 1)	13-16	Master Servicer	Trimont LLC
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Mortgage Loan Detail (Part 2)	17-20
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Principal Prepayment Detail	21
		Special Servicer	SCP Servicing, LLC
Historical Detail	22
			Vartan Derbedrossian	(877) 900-6272
Delinquency Loan Detail	23		465 North Halstead Street, Suite 105 \| Pasadena, CA 91107 \| United States
Collateral Stratification and Historical Detail	24	Operating Advisor & Asset	Park Bridge Lender Services LLC
Specially Serviced Loan Detail - Part 1	25	Representations Reviewer
			David Rodgers	(212) 230-9090
Specially Serviced Loan Detail - Part 2	26
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Modified Loan Detail	27
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	28		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	29		1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	30

Supplemental Notes	31

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	05493MAA2	0.752000%	23,677,000.00	5,511,219.38	606,484.57	3,453.70	0.00	0.00	609,938.27	4,904,734.81	30.58%	30.00%
A-2	05493MAB0	1.974000%	33,000,000.00	33,000,000.00	0.00	54,285.00	0.00	0.00	54,285.00	33,000,000.00	30.58%	30.00%
A-SB	05493MAC8	2.108000%	41,720,000.00	41,720,000.00	0.00	73,288.13	0.00	0.00	73,288.13	41,720,000.00	30.58%	30.00%
A-3	05493MAD6	2.225000%	98,671,000.00	98,671,000.00	0.00	182,952.48	0.00	0.00	182,952.48	98,671,000.00	30.58%	30.00%
A-4	05493MAE4	2.043000%	233,364,000.00	233,364,000.00	0.00	397,302.21	0.00	0.00	397,302.21	233,364,000.00	30.58%	30.00%
A-5	05493MAF1	2.322000%	261,198,000.00	261,198,000.00	0.00	505,418.13	0.00	0.00	505,418.13	261,198,000.00	30.58%	30.00%
A-S	05493MAJ3	2.536000%	86,454,000.00	86,454,000.00	0.00	182,706.12	0.00	0.00	182,706.12	86,454,000.00	21.66%	21.25%
B	05493MAK0	2.380000%	44,462,000.00	44,462,000.00	0.00	88,182.97	0.00	0.00	88,182.97	44,462,000.00	17.07%	16.75%
C	05493MAL8	2.778000%	43,227,000.00	43,227,000.00	0.00	100,070.51	0.00	0.00	100,070.51	43,227,000.00	12.61%	12.38%
D	05493MAT1	2.000000%	27,171,000.00	27,171,000.00	0.00	45,285.00	0.00	0.00	45,285.00	27,171,000.00	9.81%	9.63%
E	05493MAV6	2.000000%	23,466,000.00	23,466,000.00	0.00	39,110.00	0.00	0.00	39,110.00	23,466,000.00	7.39%	7.25%
F	05493MAX2	2.000000%	12,351,000.00	12,351,000.00	0.00	20,585.00	0.00	0.00	20,585.00	12,351,000.00	6.12%	6.00%
G	05493MAZ7	2.000000%	9,880,000.00	9,880,000.00	0.00	16,466.67	0.00	0.00	16,466.67	9,880,000.00	5.10%	5.00%
H-RR	05493MBB9	3.515310%	9,881,000.00	9,881,000.00	0.00	28,945.65	0.00	0.00	28,945.65	9,881,000.00	4.08%	4.00%
J-RR*	05493MBD5	3.515310%	39,521,799.00	39,521,799.00	0.00	112,260.29	0.00	0.00	112,260.29	39,521,799.00	0.00%	0.00%
R	05493MBF0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			988,043,799.00	969,878,018.38	606,484.57	1,850,311.86	0.00	0.00	2,456,796.43	969,271,533.81


X-A	05493MAG9	1.347356%	691,630,000.00	673,464,219.38	0.00	756,163.47	0.00	0.00	756,163.47	672,857,734.81
X-B	05493MAH7	0.959069%	174,143,000.00	174,143,000.00	0.00	139,179.32	0.00	0.00	139,179.32	174,143,000.00
X-D	05493MAM6	1.515310%	50,637,000.00	50,637,000.00	0.00	63,942.31	0.00	0.00	63,942.31	50,637,000.00
X-F	05493MAP9	1.515310%	12,351,000.00	12,351,000.00	0.00	15,596.33	0.00	0.00	15,596.33	12,351,000.00
X-G	05493MAR5	1.515310%	9,880,000.00	9,880,000.00	0.00	12,476.06	0.00	0.00	12,476.06	9,880,000.00
Notional SubTotal			938,641,000.00	920,475,219.38	0.00	987,357.49	0.00	0.00	987,357.49	919,868,734.81

Deal Distribution Total					606,484.57	2,837,669.35	0.00	0.00	3,444,153.92

*	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	05493MAA2	232.76679394	25.61492461	0.14586730	0.00000000	0.00000000	0.00000000	0.00000000	25.76079191	207.15186932
A-2	05493MAB0	1,000.00000000	0.00000000	1.64500000	0.00000000	0.00000000	0.00000000	0.00000000	1.64500000	1,000.00000000
A-SB	05493MAC8	1,000.00000000	0.00000000	1.75666659	0.00000000	0.00000000	0.00000000	0.00000000	1.75666659	1,000.00000000
A-3	05493MAD6	1,000.00000000	0.00000000	1.85416668	0.00000000	0.00000000	0.00000000	0.00000000	1.85416668	1,000.00000000
A-4	05493MAE4	1,000.00000000	0.00000000	1.70250000	0.00000000	0.00000000	0.00000000	0.00000000	1.70250000	1,000.00000000
A-5	05493MAF1	1,000.00000000	0.00000000	1.93500000	0.00000000	0.00000000	0.00000000	0.00000000	1.93500000	1,000.00000000
A-S	05493MAJ3	1,000.00000000	0.00000000	2.11333333	0.00000000	0.00000000	0.00000000	0.00000000	2.11333333	1,000.00000000
B	05493MAK0	1,000.00000000	0.00000000	1.98333341	0.00000000	0.00000000	0.00000000	0.00000000	1.98333341	1,000.00000000
C	05493MAL8	1,000.00000000	0.00000000	2.31500012	0.00000000	0.00000000	0.00000000	0.00000000	2.31500012	1,000.00000000
D	05493MAT1	1,000.00000000	0.00000000	1.66666667	0.00000000	0.00000000	0.00000000	0.00000000	1.66666667	1,000.00000000
E	05493MAV6	1,000.00000000	0.00000000	1.66666667	0.00000000	0.00000000	0.00000000	0.00000000	1.66666667	1,000.00000000
F	05493MAX2	1,000.00000000	0.00000000	1.66666667	0.00000000	0.00000000	0.00000000	0.00000000	1.66666667	1,000.00000000
G	05493MAZ7	1,000.00000000	0.00000000	1.66666700	0.00000000	0.00000000	0.00000000	0.00000000	1.66666700	1,000.00000000
H-RR	05493MBB9	1,000.00000000	0.00000000	2.92942516	0.00000000	0.00000000	0.00000000	0.00000000	2.92942516	1,000.00000000
J-RR	05493MBD5	1,000.00000000	0.00000000	2.84046508	0.08896027	1.45574143	0.00000000	0.00000000	2.84046508	1,000.00000000
R	05493MBF0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	05493MAG9	973.73482842	0.00000000	1.09330635	0.00000000	0.00000000	0.00000000	0.00000000	1.09330635	972.85793677
X-B	05493MAH7	1,000.00000000	0.00000000	0.79922432	0.00000000	0.00000000	0.00000000	0.00000000	0.79922432	1,000.00000000
X-D	05493MAM6	1,000.00000000	0.00000000	1.26275865	0.00000000	0.00000000	0.00000000	0.00000000	1.26275865	1,000.00000000
X-F	05493MAP9	1,000.00000000	0.00000000	1.26275848	0.00000000	0.00000000	0.00000000	0.00000000	1.26275848	1,000.00000000
X-G	05493MAR5	1,000.00000000	0.00000000	1.26275911	0.00000000	0.00000000	0.00000000	0.00000000	1.26275911	1,000.00000000




© 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	06/01/25 - 06/30/25	30	0.00	3,453.70	0.00	3,453.70	0.00	0.00	0.00	3,453.70	0.00
A-2	06/01/25 - 06/30/25	30	0.00	54,285.00	0.00	54,285.00	0.00	0.00	0.00	54,285.00	0.00
A-SB	06/01/25 - 06/30/25	30	0.00	73,288.13	0.00	73,288.13	0.00	0.00	0.00	73,288.13	0.00
A-3	06/01/25 - 06/30/25	30	0.00	182,952.48	0.00	182,952.48	0.00	0.00	0.00	182,952.48	0.00
A-4	06/01/25 - 06/30/25	30	0.00	397,302.21	0.00	397,302.21	0.00	0.00	0.00	397,302.21	0.00
A-5	06/01/25 - 06/30/25	30	0.00	505,418.13	0.00	505,418.13	0.00	0.00	0.00	505,418.13	0.00
X-A	06/01/25 - 06/30/25	30	0.00	756,163.47	0.00	756,163.47	0.00	0.00	0.00	756,163.47	0.00
X-B	06/01/25 - 06/30/25	30	0.00	139,179.32	0.00	139,179.32	0.00	0.00	0.00	139,179.32	0.00
X-D	06/01/25 - 06/30/25	30	0.00	63,942.31	0.00	63,942.31	0.00	0.00	0.00	63,942.31	0.00
X-F	06/01/25 - 06/30/25	30	0.00	15,596.33	0.00	15,596.33	0.00	0.00	0.00	15,596.33	0.00
X-G	06/01/25 - 06/30/25	30	0.00	12,476.06	0.00	12,476.06	0.00	0.00	0.00	12,476.06	0.00
A-S	06/01/25 - 06/30/25	30	0.00	182,706.12	0.00	182,706.12	0.00	0.00	0.00	182,706.12	0.00
B	06/01/25 - 06/30/25	30	0.00	88,182.97	0.00	88,182.97	0.00	0.00	0.00	88,182.97	0.00
C	06/01/25 - 06/30/25	30	0.00	100,070.51	0.00	100,070.51	0.00	0.00	0.00	100,070.51	0.00
D	06/01/25 - 06/30/25	30	0.00	45,285.00	0.00	45,285.00	0.00	0.00	0.00	45,285.00	0.00
E	06/01/25 - 06/30/25	30	0.00	39,110.00	0.00	39,110.00	0.00	0.00	0.00	39,110.00	0.00
F	06/01/25 - 06/30/25	30	0.00	20,585.00	0.00	20,585.00	0.00	0.00	0.00	20,585.00	0.00
G	06/01/25 - 06/30/25	30	0.00	16,466.67	0.00	16,466.67	0.00	0.00	0.00	16,466.67	0.00
H-RR	06/01/25 - 06/30/25	30	0.00	28,945.65	0.00	28,945.65	0.00	0.00	0.00	28,945.65	0.00
J-RR	06/01/25 - 06/30/25	30	53,859.87	115,776.16	0.00	115,776.16	3,515.87	0.00	0.00	112,260.29	57,533.52
Totals			53,859.87	2,841,185.22	0.00	2,841,185.22	3,515.87	0.00	0.00	2,837,669.35	57,533.52




© 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	2,864,746.74	Master Servicing Fee	15,901.12
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,804.07
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	404.12
ARD Interest	0.00	Operating Advisor Fee	960.19
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	202.06
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,864,746.74	Total Fees	23,561.55

Principal		Expenses/Reimbursements
Scheduled Principal	606,484.57	Reimbursement for Interest on Advances	15.87
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	3,500.00
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	606,484.57	Total Expenses/Reimbursements	3,515.87

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,837,669.35
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	606,484.57
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,444,153.92
Total Funds Collected	3,471,231.31	Total Funds Distributed	3,471,231.34

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		969,878,018.81	969,878,018.81	Beginning Certificate Balance	969,878,018.38
(-) Scheduled Principal Collections		606,484.57	606,484.57	(-) Principal Distributions	606,484.57
(-) 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		969,271,534.24	969,271,534.24	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		970,048,874.88	970,048,874.88	Ending Certificate Balance	969,271,533.81
Ending Actual Collateral Balance		969,330,604.80	969,330,604.80



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.43)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.43)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.52%
				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	2	4,491,020.35	0.46%	72	4.2328	NAP	Defeased	2	4,491,020.35	0.46%	72	4.2328	NAP
	4,999,999 or less	35	121,683,722.91	12.55%	69	3.8498	2.365606	1.59 or less	13	82,585,175.82	8.52%	68	4.1359	1.299042
5,000,000 to 9,999,999		31	212,698,336.41	21.94%	72	3.7102	2.475117	1.60 to 1.69	3	17,623,501.25	1.82%	72	4.0231	1.638002
10,000,000 to 19,999,999		18	240,840,137.14	24.85%	69	3.6258	2.244470	1.70 to 1.79	7	72,252,024.52	7.45%	74	3.8093	1.732622
20,000,000 to 29,999,999		7	170,558,317.43	17.60%	65	3.3861	2.709513	1.80 to 1.89	4	25,841,673.61	2.67%	73	3.6359	1.835484
30,000,000 to 39,999,999		5	169,000,000.00	17.44%	57	3.3829	3.024143	1.90 to 1.99	9	162,962,937.99	16.81%	62	3.3124	1.932236
	40,000,000 or greater	1	50,000,000.00	5.16%	37	2.7247	1.912400	2.00 to 2.49	26	205,004,636.87	21.15%	70	3.6849	2.221513
	Totals	99	969,271,534.24	100.00%	65	3.5443	2.507602	2.50 to 2.99	17	183,200,534.81	18.90%	68	3.5153	2.759148
								3.00 to 3.99	11	134,252,445.95	13.85%	65	3.2263	3.360741
								4.00 or greater	7	81,057,583.07	8.36%	39	3.2362	4.786261
								Totals	99	969,271,534.24	100.00%	65	3.5443	2.507602
(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						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	2	4,491,020.35	0.46%	72	4.2328	NAP	Oregon	1	444,956.94	0.05%	53	4.8500	1.172200
Alabama	1	4,296,228.14	0.44%	67	3.9226	2.044400	Pennsylvania	7	42,001,676.80	4.33%	72	3.7361	1.846138
Arizona	7	50,660,776.61	5.23%	70	3.3987	3.117804	Puerto Rico	1	6,870,000.00	0.71%	73	3.9000	2.270000
California	20	77,213,849.24	7.97%	73	3.3502	2.667615	South Dakota	1	242,068.16	0.02%	53	4.8500	1.172200
Colorado	2	632,017.10	0.07%	66	3.9744	1.995659	Tennessee	2	2,371,523.41	0.24%	69	4.4576	1.471478
Connecticut	2	34,930,000.00	3.60%	74	3.3670	2.327199	Texas	10	62,832,623.72	6.48%	59	3.5787	2.580915
Florida	11	56,634,098.92	5.84%	72	3.7333	2.724964	Utah	2	16,249,265.22	1.68%	72	3.5957	1.925447
Georgia	14	71,324,356.04	7.36%	71	3.6596	2.805071	Virginia	3	4,041,970.36	0.42%	59	4.4842	2.017877
Illinois	11	44,012,443.05	4.54%	72	3.7277	1.667374	Washington	1	2,157,583.07	0.22%	73	3.1400	4.992500
Iowa	2	595,260.75	0.06%	53	4.8500	1.172200	Wisconsin	1	33,000,000.00	3.40%	72	3.5700	2.808100
Kansas	6	8,806,536.42	0.91%	56	3.4896	2.923039	Wyoming	6	3,228,006.88	0.33%	53	4.8500	1.172200
Louisiana	1	322,797.45	0.03%	53	4.8500	1.172200	Totals	173	969,271,534.24	100.00%	65	3.5443	2.507602
Maryland	3	17,096,165.34	1.76%	73	3.6900	2.693966
									Property Type³
Michigan	5	44,854,824.00	4.63%	72	3.7058	2.169479
Minnesota	1	65,814.08	0.01%	53	4.8500	1.172200		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Missouri	3	5,582,781.99	0.58%	66	4.2402	1.257074		Properties	Balance	Agg. Bal.			DSCR¹
Montana	2	658,700.24	0.07%	53	4.8500	1.172200	Defeased	2	4,491,020.35	0.46%	72	4.2328	NAP
Nebraska	4	1,829,340.52	0.19%	53	4.8500	1.172200	Industrial	22	111,724,607.78	11.53%	67	3.3309	2.931932
Nevada	1	458,881.36	0.05%	53	4.8500	1.172200	Lodging	47	31,702,938.11	3.27%	55	4.5339	1.751901
New Jersey	2	64,776,459.93	6.68%	39	3.4741	3.237252	Mixed Use	15	113,944,515.84	11.76%	70	3.7085	2.264547
New Mexico	5	12,003,580.11	1.24%	64	3.8264	2.556991	Mobile Home Park	9	19,463,280.91	2.01%	72	3.5691	2.655590
New York	25	256,581,182.55	26.47%	59	3.3350	2.173916	Multi-Family	33	229,264,420.00	23.65%	72	3.6519	2.142933
North Dakota	1	168,341.34	0.02%	53	4.8500	1.172200	Office	19	285,438,631.78	29.45%	56	3.3493	2.462254
Ohio	5	26,003,816.59	2.68%	73	3.7712	2.428906	Retail	16	136,495,327.29	14.08%	66	3.5715	2.636280
Oklahoma	2	5,833,983.55	0.60%	72	4.3125	2.341638	Self Storage	10	30,748,188.18	3.17%	68	3.5255	3.201702
							Totals	173	969,271,534.24	100.00%	65	3.5443	2.507602

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	2	4,491,020.35	0.46%	72	4.2328	NAP	Defeased	2	4,491,020.35	0.46%	72	4.2328	NAP
	3.24999% or less	16	220,183,921.41	22.72%	58	3.0032	3.286703	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.25000% to 3.74999%	37	481,654,911.14	49.69%	66	3.5025	2.495696	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.75000% to 3.99999%	20	141,199,317.56	14.57%	71	3.8601	1.974100	25 months or greater	97	964,780,513.89	99.54%	65	3.5411	2.512175
	4.00000% to 4.24999%	14	72,980,486.12	7.53%	69	4.1247	1.874596	Totals	99	969,271,534.24	100.00%	65	3.5443	2.507602
	4.25000% to 4.49999%	6	24,088,203.31	2.49%	73	4.3101	1.904575
	4.50000% to 4.74999%	2	6,606,306.57	0.68%	45	4.5751	2.268117
	4.75000% or greater	2	18,067,367.78	1.86%	55	4.8696	1.192298
	Totals	99	969,271,534.24	100.00%	65	3.5443	2.507602
(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	2	4,491,020.35	0.46%	72	4.2328	NAP			No outstanding loans in this group
	80 months or less	97	964,780,513.89	99.54%	65	3.5411	2.512175
81 months to 111 months		0	0.00	0.00%	0	0.0000	0.000000
112 months to 115 months		0	0.00	0.00%	0	0.0000	0.000000
	116 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	99	969,271,534.24	100.00%	65	3.5443	2.507602
(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	2	4,491,020.35	0.46%	72	4.2328	NAP			No outstanding loans in this group
Underwriter's Information		6	69,456,164.98	7.17%	58	3.2389	3.072635
	12 months or less	89	873,175,221.44	90.09%	66	3.5396	2.497557
	13 months to 24 months	1	15,849,127.47	1.64%	53	4.8500	1.172200
	25 months or greater	1	6,300,000.00	0.65%	74	3.7770	1.730300
	Totals	99	969,271,534.24	100.00%	65	3.5443	2.507602
(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	325311001	OF	New York	NY	Actual/360	2.725%	113,527.87	0.00	0.00	N/A	08/06/28	--	50,000,000.00	50,000,000.00	07/06/25
1A	325311101				Actual/360	2.725%	45,411.15	0.00	0.00	N/A	08/06/28	--	20,000,000.00	20,000,000.00	07/06/25
2	325311002	RT	Brooklyn	NY	Actual/360	3.359%	97,965.00	0.00	0.00	N/A	01/01/30	--	35,000,000.00	35,000,000.00	07/01/25
2A	325311102				Actual/360	3.359%	36,235.70	0.00	0.00	N/A	01/01/30	--	12,945,945.95	12,945,945.95	07/01/25
3	303161427	IN	Irvine	CA	Actual/360	3.130%	96,508.33	0.00	0.00	N/A	09/01/31	--	37,000,000.00	37,000,000.00	07/01/25
4	325311004	OF	Bloomfield	NJ	Actual/360	3.545%	97,498.50	0.00	0.00	N/A	05/05/26	--	33,000,000.00	33,000,000.00	07/05/25
5	303161419	MU	Appleton	WI	Actual/360	3.570%	98,175.00	0.00	0.00	N/A	07/01/31	--	33,000,000.00	33,000,000.00	07/01/25
6	325311006	OF	Parsippany	NJ	Actual/360	3.400%	29,137.06	17,428.47	0.00	N/A	05/06/31	--	10,283,669.37	10,266,240.90	07/06/25
6A	325311106				Actual/360	3.400%	27,749.58	16,598.54	0.00	N/A	05/06/31	--	9,793,970.87	9,777,372.33	07/06/25
6B	325311116				Actual/360	3.400%	33,299.50	19,918.25	0.00	N/A	05/06/31	--	11,752,764.95	11,732,846.70	07/06/25
7	303161424	MF	New York	NY	Actual/360	3.340%	86,283.33	0.00	0.00	N/A	09/01/31	--	31,000,000.00	31,000,000.00	07/01/25
8	307331247	OF	Scottsdale	AZ	Actual/360	3.200%	77,800.00	0.00	0.00	N/A	08/06/31	--	29,175,000.00	29,175,000.00	07/06/25
9	883101166	MF	Groton	CT	Actual/360	3.300%	79,557.50	0.00	0.00	N/A	09/06/31	--	28,930,000.00	28,930,000.00	07/06/25
10	325311010	OF	Northville	MI	Actual/360	3.710%	81,581.51	44,230.20	0.00	N/A	08/06/31	--	26,387,551.17	26,343,320.97	07/06/25
11	883101155	OF	Bronx	NY	Actual/360	3.900%	78,000.00	0.00	0.00	N/A	08/06/31	--	24,000,000.00	24,000,000.00	07/06/25
12	325311012	MU	Murrieta	CA	Actual/360	3.730%	66,513.29	39,881.04	0.00	N/A	09/06/31	--	21,398,377.50	21,358,496.46	07/06/25
13	883101174	IN	Houston	TX	Actual/360	3.046%	52,674.22	0.00	0.00	N/A	09/06/28	--	20,751,500.00	20,751,500.00	07/06/25
14	300572262	Various Various		NY	Actual/360	3.300%	54,450.00	0.00	0.00	N/A	09/06/31	--	19,800,000.00	19,800,000.00	07/06/25
15	323010003	LO	Various	Various	Actual/360	4.850%	64,289.47	57,545.79	0.00	N/A	12/06/29	--	15,906,673.26	15,849,127.47	06/06/25
16	325311016	MF	Atlanta	GA	Actual/360	3.649%	53,670.71	0.00	0.00	N/A	01/06/31	--	17,650,000.00	17,650,000.00	07/06/25
17	325311017	OF	Darien	IL	Actual/360	3.502%	46,405.70	27,705.10	0.00	N/A	07/06/31	--	15,901,439.54	15,873,734.44	07/06/25
18	883101151	RT	Mechanicsburg	PA	Actual/360	3.590%	48,279.17	25,568.45	0.00	N/A	07/06/31	--	16,137,884.52	16,112,316.07	07/06/25
19	883101147	OF	Pleasant Grove	UT	Actual/360	3.575%	47,621.98	0.00	0.00	N/A	07/06/31	--	15,985,000.00	15,985,000.00	07/06/25
20	883101152	MF	Fort Worth	TX	Actual/360	3.526%	44,310.07	0.00	0.00	N/A	06/06/31	--	15,080,000.00	15,080,000.00	07/06/25
21	325110007	IN	Various	CA	Actual/360	3.209%	26,745.83	0.00	0.00	N/A	06/06/31	--	10,000,000.00	10,000,000.00	07/06/25
21A	325110107	IN	Various	CA	Actual/360	3.209%	13,372.92	0.00	0.00	N/A	06/06/31	--	5,000,000.00	5,000,000.00	07/06/25
22	883101150	IN	Pompano Beach	FL	Actual/360	3.500%	40,136.14	22,730.12	0.00	N/A	07/01/31	--	13,760,961.73	13,738,231.61	07/01/25
23	325311023	IN	Chandler	AZ	Actual/360	3.350%	35,119.17	0.00	0.00	N/A	09/06/31	--	12,580,000.00	12,580,000.00	07/06/25




© 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
24	883101156	RT	Upper Marlboro	MD	Actual/360	3.700%	35,761.10	19,472.86	0.00	N/A	08/06/31	--	11,598,194.74	11,578,721.88	07/06/25
25	325311025	MU	New York	NY	Actual/360	3.875%	35,682.29	0.00	0.00	N/A	07/10/31	--	11,050,000.00	11,050,000.00	07/10/25
26	325311026	OF	Various	Various	Actual/360	3.923%	33,070.55	18,955.48	0.00	N/A	02/06/31	--	10,116,927.60	10,097,972.12	07/06/25
27	325311027	MF	Temple	GA	Actual/360	3.734%	32,672.50	0.00	0.00	N/A	06/06/31	--	10,500,000.00	10,500,000.00	07/06/25
28	300572247	MF	Brooklyn	NY	Actual/360	3.780%	31,500.00	0.00	0.00	N/A	08/06/31	--	10,000,000.00	10,000,000.00	07/06/25
29	325311029	IN	Mansfield	OH	Actual/360	4.200%	31,078.50	15,378.13	0.00	N/A	09/06/31	--	8,879,571.02	8,864,192.89	07/06/25
30	300572256	MF	Laredo	TX	Actual/360	3.920%	28,296.72	15,675.05	0.00	N/A	09/06/31	--	8,662,259.91	8,646,584.86	07/06/25
31	303161367	LO	Katy	TX	Actual/360	4.100%	29,401.96	16,501.89	0.00	N/A	04/01/30	--	8,605,450.31	8,588,948.42	07/01/25
32	883101159	Various Various		NY	Actual/360	3.770%	27,332.50	0.00	0.00	N/A	08/06/31	--	8,700,000.00	8,700,000.00	07/06/25
33	325311033	MU	Philadelphia	PA	Actual/360	4.105%	27,146.15	13,950.37	0.00	N/A	06/06/31	--	7,935,537.15	7,921,586.78	07/06/25
34	325311034	OF	San Diego	CA	Actual/360	3.000%	18,742.89	21,090.86	0.00	N/A	08/06/31	--	7,497,157.26	7,476,066.40	07/06/25
35	300572231	MU	Brooklyn	NY	Actual/360	4.130%	28,393.75	0.00	0.00	N/A	07/06/31	--	8,250,000.00	8,250,000.00	07/06/25
36	883101158	SS	Various	GA	Actual/360	3.250%	22,343.75	0.00	0.00	N/A	08/06/31	--	8,250,000.00	8,250,000.00	07/06/25
37	307331250	RT	Orlando	FL	Actual/360	3.640%	23,963.33	0.00	0.00	N/A	09/06/31	--	7,900,000.00	7,900,000.00	07/06/25
38	325311038	MU	Overland Park	KS	Actual/360	3.220%	19,722.50	0.00	0.00	N/A	03/06/30	--	7,350,000.00	7,350,000.00	07/06/25
39	300572263	RT	San Antonio	TX	Actual/360	4.060%	22,729.62	11,893.80	0.00	N/A	09/06/31	--	6,718,113.25	6,706,219.45	07/06/25
40	303161425	OF	New York	NY	Actual/360	2.950%	17,208.33	0.00	0.00	N/A	09/01/31	--	7,000,000.00	7,000,000.00	07/01/25
41	325311041	MF	Detroit	MI	Actual/360	4.246%	24,296.94	10,122.46	0.00	N/A	04/06/31	--	6,866,774.46	6,856,652.00	07/06/25
42	307331249	MF	Rochester	NY	Actual/360	3.970%	21,275.60	11,546.83	0.00	N/A	09/06/31	--	6,430,912.79	6,419,365.96	07/06/25
43	307331244	RT	Hatillo	PR	Actual/360	3.900%	22,327.50	0.00	0.00	N/A	08/06/31	--	6,870,000.00	6,870,000.00	07/06/25
44	883101162	IN	Warminster	PA	Actual/360	3.490%	19,656.26	11,087.50	0.00	N/A	09/06/31	--	6,758,600.86	6,747,513.36	07/06/25
45	303161426	MF	Chicago	IL	Actual/360	4.260%	24,140.00	0.00	0.00	N/A	09/01/31	--	6,800,000.00	6,800,000.00	07/01/25
46	325311046	RT	Buford	GA	Actual/360	3.150%	17,062.50	0.00	0.00	N/A	09/06/31	--	6,500,000.00	6,500,000.00	07/06/25
47	325311047	MF	Decatur	GA	Actual/360	3.946%	21,374.17	0.00	0.00	N/A	06/06/31	--	6,500,000.00	6,500,000.00	07/06/25
48	883101163	MF	Ridgewood	NY	Actual/360	3.777%	19,829.25	0.00	0.00	N/A	09/06/31	--	6,300,000.00	6,300,000.00	07/06/25
49	307331243	RT	Savannah	GA	Actual/360	3.650%	17,585.67	10,959.81	0.00	N/A	08/06/31	--	5,781,589.23	5,770,629.42	07/06/25
50	325311050	MU	New Britain	CT	Actual/360	3.690%	18,450.00	0.00	0.00	N/A	07/06/31	--	6,000,000.00	6,000,000.00	07/06/25
51	325311051	SS	Albuquerque	NM	Actual/360	3.203%	14,747.10	11,210.76	0.00	N/A	08/06/31	--	5,524,982.70	5,513,771.94	07/06/25




© 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
52	303161420	MF	Oklahoma City	OK	Actual/360	4.290%	20,020.00	0.00	0.00	N/A	08/01/31	--	5,600,000.00	5,600,000.00	07/01/25
53	303161418	SS	Davenport	FL	Actual/360	3.620%	16,591.67	0.00	0.00	N/A	07/01/31	--	5,500,000.00	5,500,000.00	07/01/25
54	307331248	RT	Bel Air	MD	Actual/360	3.650%	16,516.25	0.00	0.00	N/A	09/06/31	--	5,430,000.00	5,430,000.00	07/06/25
55	303161370	LO	Alamogordo	NM	Actual/360	4.180%	16,713.92	12,866.52	0.00	N/A	04/01/30	--	4,798,255.34	4,785,388.82	07/01/25
56	325311056	MU	Cincinnati	OH	Actual/360	3.750%	15,837.22	8,476.35	0.00	N/A	07/06/31	--	5,067,908.95	5,059,432.60	07/06/25
57	325311057	MH	Plant City	FL	Actual/360	3.900%	16,900.00	0.00	0.00	N/A	05/06/31	--	5,200,000.00	5,200,000.00	07/06/25
58	883101161	MH	Various	IL	Actual/360	3.250%	14,083.33	0.00	0.00	N/A	09/06/31	--	5,200,000.00	5,200,000.00	07/06/25
59	325311059	MF	Urbana	IL	Actual/360	3.608%	15,052.33	8,612.61	0.00	N/A	06/06/31	--	5,006,317.71	4,997,705.10	07/06/25
60	325311060	MF	Gladstone	MO	Actual/360	4.120%	16,037.74	7,453.69	0.00	N/A	04/06/31	--	4,671,185.50	4,663,731.81	07/06/25
61	303161421	MF	Panama City	FL	Actual/360	3.750%	14,156.25	0.00	0.00	N/A	08/01/31	--	4,530,000.00	4,530,000.00	07/01/25
62	325311062	MF	Lorain	OH	Actual/360	3.150%	11,812.50	0.00	0.00	N/A	09/06/31	--	4,500,000.00	4,500,000.00	07/06/25
63	303161422	MF	Panama City	FL	Actual/360	3.750%	13,607.33	6,862.38	0.00	N/A	08/01/31	--	4,354,345.67	4,347,483.29	07/01/25
64	325311064	RT	Allen Park	MI	Actual/360	3.530%	12,743.12	7,088.60	0.00	N/A	08/06/31	--	4,331,939.63	4,324,851.03	07/06/25
65	325311065	OF	Orlando	FL	Actual/360	3.900%	13,424.93	6,738.89	0.00	N/A	07/06/31	--	4,130,747.28	4,124,008.39	07/06/25
66	883101157	OF	Miami	FL	Actual/360	3.930%	13,959.69	0.00	0.00	N/A	08/06/31	--	4,262,500.00	4,262,500.00	07/06/25
67	325311067	MU	Philadelphia	PA	Actual/360	3.500%	12,395.83	0.00	0.00	N/A	08/06/31	--	4,250,000.00	4,250,000.00	07/06/25
68	300572255	SS	Various	AZ	Actual/360	4.500%	15,498.26	6,035.87	0.00	N/A	09/06/28	--	4,132,869.04	4,126,833.17	07/06/25
69	325311069	MF	Chicago	IL	Actual/360	4.001%	14,086.85	0.00	0.00	N/A	05/06/31	--	4,225,000.00	4,225,000.00	07/06/25
70	325311070	MH	Springfield	MI	Actual/360	3.042%	10,647.00	0.00	0.00	N/A	07/06/31	--	4,200,000.00	4,200,000.00	07/06/25
71	325311071	MF	Evanston	IL	Actual/360	3.803%	13,183.73	0.00	0.00	N/A	03/06/31	--	4,160,000.00	4,160,000.00	07/06/25
72	325311072	MU	East Northport	NY	Actual/360	3.899%	13,094.14	0.00	0.00	N/A	06/06/28	--	4,030,000.00	4,030,000.00	07/06/25
73	325311073	MF	Elyria	OH	Actual/360	3.750%	12,164.49	6,452.76	0.00	N/A	09/06/31	--	3,892,636.24	3,886,183.48	07/06/25
74	307331246	MF	Columbus	OH	Actual/360	3.550%	10,949.18	7,124.44	0.00	N/A	08/06/31	--	3,701,132.06	3,694,007.62	07/06/25
75	325311075	RT	Tucson	AZ	Actual/360	3.520%	11,204.03	6,577.36	0.00	N/A	09/06/31	--	3,819,554.66	3,812,977.30	07/06/25
76	300572254	RT	Decatur	GA	Actual/360	3.200%	9,493.33	0.00	0.00	N/A	09/06/31	--	3,560,000.00	3,560,000.00	07/06/25
77	325311077	OF	Marietta	GA	Actual/360	4.457%	12,813.88	0.00	0.00	N/A	04/06/31	--	3,450,000.00	3,450,000.00	07/06/25
78	300572237	IN	Various	Various	Actual/360	4.350%	11,052.83	7,283.49	0.00	N/A	08/06/31	--	3,049,057.46	3,041,773.97	07/06/25
79	300572235	MF	Kingsland	GA	Actual/360	3.750%	9,448.63	7,774.77	0.00	N/A	08/06/31	--	3,023,561.63	3,015,786.86	07/06/25




© 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
80	325311080	SS	Portage	MI	Actual/360	3.620%	9,442.17	0.00	0.00	N/A	08/06/31	--	3,130,000.00	3,130,000.00	07/06/25
81	325311081	OF	Pittsburgh	PA	Actual/360	4.145%	9,944.81	4,508.11	0.00	N/A	07/06/31	--	2,879,077.64	2,874,569.53	07/06/25
82	300572258	MF	Sycamore	IL	Actual/360	4.300%	9,892.54	4,706.17	0.00	N/A	09/06/31	--	2,760,709.68	2,756,003.51	07/06/25
83	325311083	MH	Fort Valley	GA	Actual/360	4.020%	9,505.07	4,249.00	0.00	N/A	09/06/31	--	2,837,333.15	2,833,084.15	07/06/25
84	300572089	LO	Hampton	VA	Actual/360	4.700%	9,728.02	4,275.20	0.00	N/A	03/06/30	--	2,483,748.60	2,479,473.40	07/06/25
85	325311085	MF	Florence	SC	Actual/360	4.300%	8,805.63	4,209.49	0.00	N/A	08/06/31	--	2,457,385.07	2,453,175.58	07/06/25
86	307331245	RT	Jacksonville	FL	Actual/360	4.250%	8,658.12	4,220.87	0.00	N/A	08/06/31	--	2,444,646.70	2,440,425.83	07/06/25
87	325311087	RT	Martinez	CA	Actual/360	5.010%	9,275.72	3,488.31	0.00	N/A	03/06/31	--	2,221,728.62	2,218,240.31	07/06/25
88	325311088	MF	Tampa	FL	Actual/360	4.104%	7,763.56	3,597.06	0.00	N/A	06/06/31	--	2,270,046.86	2,266,449.80	07/06/25
89	325311089	SS	Gig Harbor	WA	Actual/360	3.140%	5,657.26	4,428.75	0.00	N/A	08/06/31	--	2,162,011.82	2,157,583.07	07/06/25
90	325311090	MF	Avon Park	FL	Actual/360	3.700%	7,168.75	0.00	0.00	N/A	07/06/31	--	2,325,000.00	2,325,000.00	07/06/25
91	325311091	SS	Magnolia	TX	Actual/360	4.152%	7,063.51	3,633.32	0.00	N/A	05/06/31	--	2,041,478.09	2,037,844.77	07/06/25
92	325311092	MF	Atlanta	GA	Actual/360	4.163%	7,346.26	3,121.23	0.00	N/A	07/06/31	--	2,117,586.94	2,114,465.71	07/06/25
93	300572234	MH	Cheswick	PA	Actual/360	4.000%	6,778.15	3,247.57	0.00	N/A	08/06/31	--	2,033,444.33	2,030,196.76	07/06/25
94	325311094	SS	Houston	TX	Actual/360	3.547%	6,118.58	0.00	0.00	N/A	09/06/31	--	2,070,000.00	2,070,000.00	07/06/25
Totals							2,864,746.74	606,484.57	0.00				969,878,018.81	969,271,534.24
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	53,951,975.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	44,465,090.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	4,423,440.12	1,013,696.62	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	5,958,618.61	1,382,597.57	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	3,457,892.55	880,997.54	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	8,603,928.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	2,348,736.65	512,327.32	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	3,239,336.91	898,630.25	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,227,060.50	533,458.84	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,018,820.52	757,420.07	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,747,904.27	0.00	--	--	--	0.00	0.00	0.00	0.00	39,904.27	0.00
12	2,833,452.25	597,181.15	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,150,306.20	548,327.64	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,989,715.00	384,899.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	19,557,095.57	7,653,860.00	01/01/24	06/30/24	--	0.00	0.00	124,045.76	124,045.76	0.00	0.00
16	1,691,925.98	1,704,484.10	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,748,272.01	1,367,073.62	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,655,351.25	388,769.38	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,264,567.00	331,609.43	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,340,113.88	341,774.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	3,539,880.17	893,790.98	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	2,637,759.48	573,041.29	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,355,507.86	318,235.47	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 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
24	1,806,582.06	411,355.16	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	979,479.41	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,440,868.06	325,259.35	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,114,123.50	1,112,716.50	04/01/24	03/31/25	--	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	1,157,306.00	296,094.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,282,191.21	301,475.35	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,520,569.77	1,373,054.27	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	781,099.74	202,442.67	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	765,544.77	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,159,920.00	276,006.99	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	461,627.25	123,792.95	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	427.78	0.00
36	1,016,956.36	237,066.62	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,335,679.56	366,189.40	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	913,066.48	902,317.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	809,578.46	190,289.95	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,296,694.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	685,641.00	684,550.13	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	471,327.00	485,346.50	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	620,707.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	871,644.74	183,445.81	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	394,228.98	232,239.67	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
46	1,100,639.19	273,511.54	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	590,635.71	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	451,922.25	209,404.28	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
49	823,740.74	141,332.77	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	659,585.78	668,138.97	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	907,352.41	888,358.00	07/01/24	06/30/25	--	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
52	533,728.62	149,575.82	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	760,791.14	174,308.16	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	458,741.03	114,967.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	1,108,253.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	419,662.00	390,135.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
57	502,097.62	505,166.27	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
58	530,610.74	119,225.09	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
59	533,908.08	574,451.05	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	375,619.00	373,099.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
61	439,867.24	88,169.67	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
62	784,582.98	832,627.05	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
63	420,758.28	103,364.17	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
64	0.00	628,192.08	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
65	438,438.87	437,851.54	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
66	344,381.75	86,095.44	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
67	323,018.00	320,950.54	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
68	728,246.07	154,992.02	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
69	440,810.41	433,218.85	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
70	461,145.00	443,813.18	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
71	445,543.16	336,211.91	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
72	363,436.00	364,028.52	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
73	416,024.33	431,046.45	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
74	368,121.14	120,008.68	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
75	438,016.56	435,582.39	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
76	435,382.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
77	594,815.33	596,402.99	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
78	414,034.45	187,554.83	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
79	375,234.50	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
80	315,130.04	232,566.05	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
81	502,293.94	501,124.39	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
82	276,275.06	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
83	328,859.80	351,356.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
84	390,523.80	419,510.93	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
85	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
86	309,159.21	81,695.22	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
87	182,977.87	204,621.64	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
88	171,962.00	191,376.63	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
89	612,643.89	614,003.54	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
90	261,536.20	246,475.19	04/01/24	03/31/25	--	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	157,686.72	165,771.48	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
93	218,324.22	56,007.91	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
94	249,763.55	245,012.47	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	218,701,686.11	44,033,302.36				0.00	0.00	124,045.76	124,045.76	40,332.05	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
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.544265%	3.511027%	65
06/17/25	0	0.00	1	15,906,673.26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.544462%	3.511210%	66
05/16/25	1	15,961,845.65	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	463,735.98	0	0.00	3.544647%	3.511381%	67
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	3.545462%	3.512074%	68
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.545642%	3.512241%	69
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.545855%	3.512439%	70
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.546033%	3.512604%	71
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.546208%	3.512767%	72
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	599,639.00	0	0.00	3.546394%	3.512939%	73
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.547366%	3.513758%	74
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.547547%	3.513926%	75
08/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.547714%	3.514081%	76
(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

323010003

06/06/25

124,045.76

0.00

15,908,198.01

04/30/24

06/26/24

Totals

124,045.76

0.00

15,908,198.01

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		0	0	0			0
7 - 12 Months		33,000,000	33,000,000	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		4,030,000	4,030,000	0			0
37 - 48 Months		94,878,333	94,878,333	0			0
49 - 60 Months		86,998,884	86,998,884	0			0
> 60 Months		750,364,317	750,364,317	0			0




Historical Delinquency Information

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

Jul-25	969,271,534	969,271,534	0	0	0		0
Jun-25	969,878,019	953,971,346	0	15,906,673	0		0
May-25	970,448,098	954,486,252	15,961,846	0	0		0
Apr-25	971,512,681	971,512,681	0	0	0		0
Mar-25	972,076,955	972,076,955	0	0	0		0
Feb-25	972,743,509	972,743,509	0	0	0		0
Jan-25	973,303,710	973,303,710	0	0	0		0
Dec-24	973,838,559	973,838,559	0	0	0		0
Nov-24	974,404,909	974,404,909	0	0	0		0
Oct-24	975,533,249	975,533,249	0	0	0		0
Sep-24	976,093,672	976,093,672	0	0	0		0
Aug-24	976,604,859	976,604,859	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 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
15	323010003	LO	Various	04/30/24	3
	Borrower filed chapter 11 bankruptcy on 6/26/24. Borrower and Lender have negotiated a court-approved plan to sell all collateral, with an anticipated closing in late 2025. Marketing is ongoing.



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


			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)
15	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
25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	11.08	0.00	0.00	0.00
59	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.79	0.00	0.00	0.00
Total	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	15.87	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		3,515.87




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


			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 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
15	323010003	15,849,127.47	15,908,198.01	215,000,000.00	08/01/19	6,212,768.00	1.17220	06/30/24	12/06/29	202
Totals		15,849,127.47	15,908,198.01	215,000,000.00		6,212,768.00




© 2021 Computershare. All rights reserved. Confidential.										Page 25 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
				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 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
				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 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
					No realized losses this period




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


	Additional Information
Total Available Distribution Amount (1)	3,444,153.92
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


	Supplemental Notes
	None




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