bcr25c32_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/17/25	BBCMS Mortgage Trust 2025-C32
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2025-C32


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	Master Servicer	Midland Loan Services, a Division of PNC Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	6		Attention: Executive Vice President – Division Head	(913) 253-9000	askmidlandls.com
Bond / Collateral Reconciliation - Balances	7		10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	Argentic Services Company LP
Mortgage Loan Detail (Part 1)	13-15		Andrew Hundertmark		ahundertmark@argenticservices.com
			500 North Central Expressway, Suite 261 \| Plano, TX 75074 \| United States
Mortgage Loan Detail (Part 2)	16-18
		Certificate Administrator	Computershare Trust Company, N.A.
Principal Prepayment Detail	19
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Detail	20				trustadministrationgroup@computershare.com
Delinquency Loan Detail	21		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Collateral Stratification and Historical Detail	22	Representations Reviewer
Specially Serviced Loan Detail - Part 1	23		Attention: BBCMS 2025-C32 Surveillance Manager		cmbs.notices@parkbridgefinancial.com
Specially Serviced Loan Detail - Part 2	24		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Modified Loan Detail	25	Trustee	Computershare Trust Company, N.A.
Historical Liquidated Loan Detail	26		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Historical Bond / Collateral Loss Reconciliation Detail	27		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	28	Directing Certificateholder	Argentic Securities Income USA 2 LLC
Supplemental Notes	29		-

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

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


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


				Certificate Distribution Detail

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

A-1	07337AAA4	4.968000%	10,063,000.00	9,667,604.64	100,157.23	40,023.88	0.00	0.00	140,181.11	9,567,447.41	30.01%	30.00%
A-3	07337AAB2	5.608000%	16,952,000.00	16,952,000.00	0.00	79,222.35	0.00	0.00	79,222.35	16,952,000.00	30.01%	30.00%
A-4	07337AAC0	5.433000%	52,035,000.00	52,035,000.00	0.00	235,588.46	0.00	0.00	235,588.46	52,035,000.00	30.01%	30.00%
A-5	07337AAD8	5.720000%	601,965,000.00	601,965,000.00	0.00	2,869,366.50	0.00	0.00	2,869,366.50	601,965,000.00	30.01%	30.00%
A-SB	07337AAE6	5.704000%	18,800,000.00	18,800,000.00	0.00	89,362.67	0.00	0.00	89,362.67	18,800,000.00	30.01%	30.00%
A-S	07337AAF3	5.930000%	67,482,000.00	67,482,000.00	0.00	333,473.55	0.00	0.00	333,473.55	67,482,000.00	23.26%	23.25%
B	07337AAG1	6.130000%	38,740,000.00	38,740,000.00	0.00	197,896.83	0.00	0.00	197,896.83	38,740,000.00	19.38%	19.38%
C	07337AAH9	6.125000%	53,736,000.00	53,736,000.00	0.00	274,277.50	0.00	0.00	274,277.50	53,736,000.00	14.01%	14.00%
D	07337AAT3	4.500000%	32,491,000.00	32,491,000.00	0.00	121,841.25	0.00	0.00	121,841.25	32,491,000.00	10.76%	10.75%
E	07337AAV8	4.500000%	16,246,000.00	16,246,000.00	0.00	60,922.50	0.00	0.00	60,922.50	16,246,000.00	9.13%	9.13%
F	07337AAX4	4.500000%	26,243,000.00	26,243,000.00	0.00	98,411.25	0.00	0.00	98,411.25	26,243,000.00	6.50%	6.50%
G	07337AAZ9	4.500000%	19,995,000.00	19,995,000.00	0.00	74,981.25	0.00	0.00	74,981.25	19,995,000.00	4.50%	4.50%
J-RR	07337ABB1	6.814143%	9,997,000.00	9,997,000.00	0.00	56,767.49	0.00	0.00	56,767.49	9,997,000.00	3.50%	3.50%
K-RR*	07337ABD7	6.814143%	34,991,508.00	34,991,508.00	0.00	198,697.63	0.00	0.00	198,697.63	34,991,508.00	0.00%	0.00%
R	07337ABF2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			999,736,508.00	999,341,112.64	100,157.23	4,730,833.11	0.00	0.00	4,830,990.34	999,240,955.41


X-A	07337AAJ5	1.129035%	699,815,000.00	699,419,604.64	0.00	658,057.39	0.00	0.00	658,057.39	699,319,447.41
X-B	07337AAK2	0.770198%	159,958,000.00	159,958,000.00	0.00	102,666.08	0.00	0.00	102,666.08	159,958,000.00
X-D	07337AAM8	2.314143%	48,737,000.00	48,737,000.00	0.00	93,987.01	0.00	0.00	93,987.01	48,737,000.00
X-F	07337AAP1	2.314143%	26,243,000.00	26,243,000.00	0.00	50,608.39	0.00	0.00	50,608.39	26,243,000.00
X-G	07337AAR7	2.314143%	19,995,000.00	19,995,000.00	0.00	38,559.41	0.00	0.00	38,559.41	19,995,000.00
Notional SubTotal			954,748,000.00	954,352,604.64	0.00	943,878.28	0.00	0.00	943,878.28	954,252,447.41

Deal Distribution Total					100,157.23	5,674,711.39	0.00	0.00	5,774,868.62

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	07337AAA4	960.70800358	9.95301898	3.97733082	0.00000000	0.00000000	0.00000000	0.00000000	13.93034980	950.75498460
A-3	07337AAB2	1,000.00000000	0.00000000	4.67333353	0.00000000	0.00000000	0.00000000	0.00000000	4.67333353	1,000.00000000
A-4	07337AAC0	1,000.00000000	0.00000000	4.52749995	0.00000000	0.00000000	0.00000000	0.00000000	4.52749995	1,000.00000000
A-5	07337AAD8	1,000.00000000	0.00000000	4.76666667	0.00000000	0.00000000	0.00000000	0.00000000	4.76666667	1,000.00000000
A-SB	07337AAE6	1,000.00000000	0.00000000	4.75333351	0.00000000	0.00000000	0.00000000	0.00000000	4.75333351	1,000.00000000
A-S	07337AAF3	1,000.00000000	0.00000000	4.94166667	0.00000000	0.00000000	0.00000000	0.00000000	4.94166667	1,000.00000000
B	07337AAG1	1,000.00000000	0.00000000	5.10833325	0.00000000	0.00000000	0.00000000	0.00000000	5.10833325	1,000.00000000
C	07337AAH9	1,000.00000000	0.00000000	5.10416667	0.00000000	0.00000000	0.00000000	0.00000000	5.10416667	1,000.00000000
D	07337AAT3	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
E	07337AAV8	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
F	07337AAX4	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
G	07337AAZ9	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
J-RR	07337ABB1	1,000.00000000	0.00000000	5.67845254	0.00000000	0.00000000	0.00000000	0.00000000	5.67845254	1,000.00000000
K-RR	07337ABD7	1,000.00000000	0.00000000	5.67845290	0.00000000	0.00000000	0.00000000	0.00000000	5.67845290	1,000.00000000
R	07337ABF2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	07337AAJ5	999.43500016	0.00000000	0.94033050	0.00000000	0.00000000	0.00000000	0.00000000	0.94033050	999.29188058
X-B	07337AAK2	1,000.00000000	0.00000000	0.64183148	0.00000000	0.00000000	0.00000000	0.00000000	0.64183148	1,000.00000000
X-D	07337AAM8	1,000.00000000	0.00000000	1.92845292	0.00000000	0.00000000	0.00000000	0.00000000	1.92845292	1,000.00000000
X-F	07337AAP1	1,000.00000000	0.00000000	1.92845292	0.00000000	0.00000000	0.00000000	0.00000000	1.92845292	1,000.00000000
X-G	07337AAR7	1,000.00000000	0.00000000	1.92845261	0.00000000	0.00000000	0.00000000	0.00000000	1.92845261	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	06/01/25 - 06/30/25	30	0.00	40,023.88	0.00	40,023.88	0.00	0.00	0.00	40,023.88	0.00
A-3	06/01/25 - 06/30/25	30	0.00	79,222.35	0.00	79,222.35	0.00	0.00	0.00	79,222.35	0.00
A-4	06/01/25 - 06/30/25	30	0.00	235,588.46	0.00	235,588.46	0.00	0.00	0.00	235,588.46	0.00
A-5	06/01/25 - 06/30/25	30	0.00	2,869,366.50	0.00	2,869,366.50	0.00	0.00	0.00	2,869,366.50	0.00
A-SB	06/01/25 - 06/30/25	30	0.00	89,362.67	0.00	89,362.67	0.00	0.00	0.00	89,362.67	0.00
X-A	06/01/25 - 06/30/25	30	0.00	658,057.39	0.00	658,057.39	0.00	0.00	0.00	658,057.39	0.00
X-B	06/01/25 - 06/30/25	30	0.00	102,666.08	0.00	102,666.08	0.00	0.00	0.00	102,666.08	0.00
X-D	06/01/25 - 06/30/25	30	0.00	93,987.01	0.00	93,987.01	0.00	0.00	0.00	93,987.01	0.00
X-F	06/01/25 - 06/30/25	30	0.00	50,608.39	0.00	50,608.39	0.00	0.00	0.00	50,608.39	0.00
X-G	06/01/25 - 06/30/25	30	0.00	38,559.41	0.00	38,559.41	0.00	0.00	0.00	38,559.41	0.00
A-S	06/01/25 - 06/30/25	30	0.00	333,473.55	0.00	333,473.55	0.00	0.00	0.00	333,473.55	0.00
B	06/01/25 - 06/30/25	30	0.00	197,896.83	0.00	197,896.83	0.00	0.00	0.00	197,896.83	0.00
C	06/01/25 - 06/30/25	30	0.00	274,277.50	0.00	274,277.50	0.00	0.00	0.00	274,277.50	0.00
D	06/01/25 - 06/30/25	30	0.00	121,841.25	0.00	121,841.25	0.00	0.00	0.00	121,841.25	0.00
E	06/01/25 - 06/30/25	30	0.00	60,922.50	0.00	60,922.50	0.00	0.00	0.00	60,922.50	0.00
F	06/01/25 - 06/30/25	30	0.00	98,411.25	0.00	98,411.25	0.00	0.00	0.00	98,411.25	0.00
G	06/01/25 - 06/30/25	30	0.00	74,981.25	0.00	74,981.25	0.00	0.00	0.00	74,981.25	0.00
J-RR	06/01/25 - 06/30/25	30	0.00	56,767.49	0.00	56,767.49	0.00	0.00	0.00	56,767.49	0.00
K-RR	06/01/25 - 06/30/25	30	0.00	198,697.63	0.00	198,697.63	0.00	0.00	0.00	198,697.63	0.00
Totals			0.00	5,674,711.39	0.00	5,674,711.39	0.00	0.00	0.00	5,674,711.39	0.00




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	5,687,620.83	Master Servicing Fee	3,232.50
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,853.16
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	416.39
ARD Interest	0.00	Operating Advisor Fee	1,199.21
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	208.20
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	5,687,620.83	Total Fees	12,909.46

Principal		Expenses/Reimbursements
Scheduled Principal	100,157.23	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	100,157.23	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	5,674,711.39
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	100,157.23
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	5,774,868.62
Total Funds Collected	5,787,778.06	Total Funds Distributed	5,787,778.08

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		999,341,112.82	999,341,112.82	Beginning Certificate Balance	999,341,112.64
(-) Scheduled Principal Collections		100,157.23	100,157.23	(-) Principal Distributions	100,157.23
(-) 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		999,240,955.59	999,240,955.59	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		999,341,112.80	999,341,112.80	Ending Certificate Balance	999,240,955.41
Ending Actual Collateral Balance		999,240,955.57	999,240,955.57



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.18)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.18)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.81%
				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 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	9,999,999 or less	26	145,660,451.25	14.58%	113	6.8153	1.645603	1.29 or less	11	146,322,258.84	14.64%	111	6.8145	1.247071
10,000,000 to 14,999,999		14	161,379,401.53	16.15%	113	6.8142	1.611982	1.30 to 1.49	15	271,243,681.43	27.14%	113	7.0229	1.401406
15,000,000 to 19,999,999		4	67,900,000.00	6.80%	108	6.4979	1.700483	1.50 to 1.79	28	464,994,430.00	46.53%	113	6.7787	1.679006
20,000,000 to 29,999,999		8	181,900,000.00	18.20%	113	6.7927	1.642008	1.80 to 1.99	2	42,360,591.83	4.24%	114	6.9177	1.901820
30,000,000 to 39,999,999		5	174,550,000.00	17.47%	113	6.8493	1.726771	2.00 to 2.49	4	63,400,000.00	6.34%	114	6.5055	2.178057
40,000,000 to 54,999,999		3	141,351,102.81	14.15%	114	7.0569	1.310054	2.50 or more	2	10,919,993.49	1.09%	112	5.9372	3.282821
	55,000,000 or greater	2	126,500,000.00	12.66%	113	6.8158	1.559328	Totals	62	999,240,955.59	100.00%	113	6.8296	1.599038
	Totals	62	999,240,955.59	100.00%	113	6.8296	1.599038
(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 29


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Arizona	3	37,424,861.14	3.75%	114	6.8988	1.808023
							Industrial	13	107,545,591.82	10.76%	113	6.6835	1.610764
California	7	200,887,430.00	20.10%	112	6.7215	1.644234
							Lodging	16	132,936,078.62	13.30%	113	7.3435	1.829615
Colorado	1	8,108,963.06	0.81%	113	7.7550	1.308797
							Mixed Use	6	227,750,000.00	22.79%	111	6.7570	1.488727
Florida	8	80,975,000.00	8.10%	113	6.9472	1.732092
							Mobile Home Park	2	4,100,000.00	0.41%	114	6.6620	1.324354
Georgia	4	30,052,000.00	3.01%	113	7.0693	1.504240
							Multi-Family	13	164,104,397.69	16.42%	113	6.5720	1.482261
Hawaii	1	4,283,381.83	0.43%	113	7.7550	1.308797
							Office	1	36,150,000.00	3.62%	114	6.7500	1.920000
Illinois	3	37,353,828.71	3.74%	113	7.3612	1.449757
							Other	8	59,151,102.81	5.92%	113	7.6322	1.329926
Indiana	2	5,311,645.61	0.53%	113	7.2729	1.425306
							Retail	11	225,506,284.63	22.57%	113	6.7249	1.586399
Kentucky	1	1,774,415.14	0.18%	113	6.5500	1.600000
							Self Storage	7	41,997,500.00	4.20%	113	6.4935	2.091114
Louisiana	4	54,500,000.00	5.45%	112	6.4218	1.688440
							Totals	77	999,240,955.59	100.00%	113	6.8296	1.599038
Maryland	4	83,950,000.00	8.40%	114	6.9193	1.482413

Massachusetts	2	24,625,000.00	2.46%	113	7.5053	1.729054

Michigan	2	6,700,000.00	0.67%	112	6.6900	1.410000

New York	3	33,187,000.00	3.32%	113	6.3131	1.781447

North Carolina	2	11,500,000.00	1.15%	112	7.5124	1.326174

Ohio	3	95,826,214.85	9.59%	111	6.6823	1.644270

Oklahoma	1	6,490,796.59	0.65%	113	7.7550	1.308797

Pennsylvania	7	91,064,668.75	9.11%	113	6.6441	1.501643

South Carolina	1	13,024,000.00	1.30%	112	6.7730	1.490965

Tennessee	2	8,405,364.43	0.84%	113	6.5382	1.670669

Texas	5	32,891,078.62	3.29%	112	7.3811	1.453713

Virginia	2	38,600,000.00	3.86%	113	6.6864	1.624565

Washington	1	36,150,000.00	3.62%	114	6.7500	1.920000

Wisconsin	8	56,155,306.83	5.62%	112	6.7576	1.327508

Totals	77	999,240,955.59	100.00%	113	6.8296	1.599038


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	5.99900 or less	2	10,919,993.49	1.09%	112	5.9372	3.282821	12 months or less	60	977,320,962.10	97.81%	113	6.8388	1.600586
	6.00000 to 6.49900	13	143,557,102.94	14.37%	113	6.3794	1.743082	13 months to 24 months	1	3,919,993.49	0.39%	106	5.9500	2.770000
	6.50000 to 6.99900	33	632,391,294.76	63.29%	113	6.7232	1.562680	25 months or greater	1	18,000,000.00	1.80%	94	6.5240	1.260000
	7.00000 to 7.49900	9	107,774,791.14	10.79%	113	7.2884	1.549794	Totals	62	999,240,955.59	100.00%	113	6.8296	1.599038
	7.50000 to 7.99900	4	98,261,694.64	9.83%	113	7.6854	1.501671
	8.00000 or greater	1	6,336,078.62	0.63%	114	8.1150	1.410000
	Totals	62	999,240,955.59	100.00%	113	6.8296	1.599038
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


				Current Mortgage Loan and Property Stratification



		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
	113 months or less	40	585,346,994.00	58.58%	112	6.8336	1.560776	Interest Only	41	649,835,930.00	65.03%	113	6.7842	1.643658
114 months to 117 months		22	413,893,961.59	41.42%	114	6.8239	1.653150	298 months or less	3	16,466,663.94	1.65%	112	7.5163	1.879342
	118 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months to 355 months	16	269,932,397.70	27.01%	111	6.7107	1.546578
	Totals	62	999,240,955.59	100.00%	113	6.8296	1.599038	356 months to 358 months	0	0.00	0.00%	0	0.0000	0.000000
								359 months to 360 months	0	0.00	0.00%	0	0.0000	0.000000
								361 months or greater	2	63,005,963.95	6.31%	113	7.6284	1.290332
								Totals	62	999,240,955.59	100.00%	113	6.8296	1.599038
(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 29

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

820,740,955.59

82.14%

113

6.8738

1.622777

No outstanding loans in this group

12 months or less

178,500,000.00

17.86%

113

6.6263

1.489888

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

999,240,955.59

100.00%

113

6.8296

1.599038

(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 29


						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
1A-1-1	30511557	RT	Mission Viejo	CA	Actual/360	6.725%	196,145.83	0.00	0.00	N/A	01/01/35	--	35,000,000.00	35,000,000.00	07/01/25
1A-1-4	30511561				Actual/360	6.725%	56,041.67	0.00	0.00	N/A	01/01/35	--	10,000,000.00	10,000,000.00	07/01/25
1A-1-5	30511562				Actual/360	6.725%	28,020.83	0.00	0.00	N/A	01/01/35	--	5,000,000.00	5,000,000.00	07/01/25
1A-2-2	30511564				Actual/360	6.725%	112,083.33	0.00	0.00	N/A	01/01/35	--	20,000,000.00	20,000,000.00	07/01/25
1A-3-1	30511565				Actual/360	6.725%	112,083.33	0.00	0.00	N/A	01/01/35	--	20,000,000.00	20,000,000.00	07/01/25
2A-1	30322880	MU	Beavercreek	OH	Actual/360	6.600%	310,750.00	0.00	0.00	N/A	10/06/34	--	56,500,000.00	56,500,000.00	07/06/25
2A-3	30322882				Actual/360	6.600%	178,750.00	0.00	0.00	N/A	10/06/34	--	32,500,000.00	32,500,000.00	07/06/25
3	30322884	MU	Owings Mills	MD	Actual/360	6.990%	407,750.00	0.00	0.00	N/A	01/06/35	--	70,000,000.00	70,000,000.00	07/06/25
4A-1	30511622	IN	Various	Various	Actual/360	6.467%	107,783.33	0.00	0.00	N/A	12/06/34	--	20,000,000.00	20,000,000.00	07/06/25
4A-2	30511623				Actual/360	6.467%	53,891.67	0.00	0.00	N/A	12/06/34	--	10,000,000.00	10,000,000.00	07/06/25
4A-3	30511624				Actual/360	6.467%	53,891.67	0.00	0.00	N/A	12/06/34	--	10,000,000.00	10,000,000.00	07/06/25
4A-4	30511625				Actual/360	6.467%	26,945.83	0.00	0.00	N/A	12/06/34	--	5,000,000.00	5,000,000.00	07/06/25
4A-5	30511626				Actual/360	6.467%	26,945.83	0.00	0.00	N/A	12/06/34	--	5,000,000.00	5,000,000.00	07/06/25
4A-6	30511627				Actual/360	6.467%	26,945.83	0.00	0.00	N/A	12/06/34	--	5,000,000.00	5,000,000.00	07/06/25
4A-7	30511628				Actual/360	6.467%	26,945.83	0.00	0.00	N/A	12/06/34	--	5,000,000.00	5,000,000.00	07/06/25
5A-1	30322885	98	Various	Various	Actual/360	7.755%	335,248.48	24,870.33	0.00	N/A	12/06/34	--	51,875,973.14	51,851,102.81	07/06/25
6	30511580	MF	Warminster	PA	Actual/360	6.538%	256,071.67	0.00	0.00	N/A	01/01/35	--	47,000,000.00	47,000,000.00	07/01/25
7	30322887	MU	Sebastopol	CA	Actual/360	6.779%	240,089.58	0.00	0.00	N/A	01/11/35	--	42,500,000.00	42,500,000.00	07/11/25
8A-1	30322888	LO	Various	Various	Actual/360	7.460%	182,779.80	0.00	0.00	N/A	12/06/34	--	29,400,000.00	29,400,000.00	07/06/25
8A-2	30322949				Actual/360	7.460%	63,413.40	0.00	0.00	N/A	12/06/34	--	10,200,000.00	10,200,000.00	07/06/25
9	30322889	LO	Various	Various	Actual/360	7.540%	232,495.67	0.00	0.00	N/A	12/06/34	--	37,000,000.00	37,000,000.00	07/06/25
10	30511676	OF	Redmond	WA	Actual/360	6.750%	203,343.75	0.00	0.00	N/A	01/06/35	--	36,150,000.00	36,150,000.00	07/06/25
11	30511534	RT	Woodbridge	VA	Actual/360	6.568%	185,546.00	0.00	0.00	N/A	12/06/34	--	33,900,000.00	33,900,000.00	07/06/25
12	30511448	RT	Philadelphia	PA	Actual/360	6.600%	154,000.00	0.00	0.00	N/A	11/05/34	--	28,000,000.00	28,000,000.00	07/05/25
13	30322890	MF	Various	LA	Actual/360	6.360%	121,900.00	0.00	0.00	N/A	10/06/34	--	23,000,000.00	23,000,000.00	07/06/25
14A-2-1	30511572	IN	Various	Various	Actual/360	6.550%	109,166.67	0.00	0.00	N/A	12/06/34	--	20,000,000.00	20,000,000.00	07/06/25
14A-3	30511573				Actual/360	6.550%	13,645.83	0.00	0.00	N/A	12/06/34	--	2,500,000.00	2,500,000.00	07/06/25
15	30511669	LO	Carlsbad	CA	Actual/360	7.248%	129,860.00	0.00	0.00	N/A	01/06/35	--	21,500,000.00	21,500,000.00	07/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						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
16	30511382	MF	Milwaukee	WI	Actual/360	6.789%	63,058.94	9,939.75	0.00	N/A	11/01/34	--	11,146,079.40	11,136,139.65	07/01/25
17	30511425	MF	Milwaukee	WI	Actual/360	6.887%	49,195.46	7,500.94	0.00	N/A	11/01/34	--	8,571,882.96	8,564,382.02	07/01/25
18	30511581	MF	Rochester	NY	Actual/360	6.230%	98,122.50	0.00	0.00	N/A	12/06/34	--	18,900,000.00	18,900,000.00	07/06/25
19A-2	30322891	MU	Rohnert Park	CA	Actual/360	6.524%	97,860.00	0.00	0.00	N/A	05/11/33	--	18,000,000.00	18,000,000.00	07/11/25
20	30511652	SS	Los Angeles	CA	Actual/360	6.260%	83,466.67	0.00	0.00	N/A	01/06/35	--	16,000,000.00	16,000,000.00	07/06/25
21	30322892	IN	Kissimmee	FL	Actual/360	7.058%	88,225.00	0.00	0.00	N/A	11/06/34	--	15,000,000.00	15,000,000.00	07/06/25
22	30511589	LO	Riverview	FL	Actual/360	6.912%	83,520.00	0.00	0.00	N/A	01/06/35	--	14,500,000.00	14,500,000.00	07/06/25
23	30322893	LO	Prescott Valley	AZ	Actual/360	6.737%	78,598.33	0.00	0.00	N/A	01/06/35	--	14,000,000.00	14,000,000.00	07/06/25
24	30322894	RT	Bluffton	SC	Actual/360	6.773%	73,509.63	0.00	0.00	N/A	11/06/34	--	13,024,000.00	13,024,000.00	07/06/25
25	30322895	MF	Houston	TX	Actual/360	6.930%	72,303.00	0.00	0.00	N/A	09/06/34	--	12,520,000.00	12,520,000.00	07/06/25
26	30511609	RT	Norcross	GA	Actual/360	6.682%	69,047.33	0.00	0.00	N/A	12/06/34	--	12,400,000.00	12,400,000.00	07/06/25
27	30322896	RT	Phoenix	AZ	Actual/360	6.955%	71,114.88	0.00	0.00	N/A	01/06/35	--	12,270,000.00	12,270,000.00	07/06/25
28	30322897	RT	Glendale	AZ	Actual/360	7.040%	65,488.74	7,992.10	0.00	N/A	01/06/35	--	11,162,853.24	11,154,861.14	07/06/25
29	30511246	MF	Milwaukee	WI	Actual/360	6.479%	54,962.36	9,683.12	0.00	N/A	10/01/34	--	10,179,786.06	10,170,102.94	07/01/25
30	30511551	MF	Milwaukee	WI	Actual/360	6.922%	57,757.99	8,645.28	0.00	N/A	12/01/34	--	10,012,943.08	10,004,297.80	07/01/25
31	30322898	MF	Hamburg	NY	Actual/360	6.278%	46,232.24	0.00	0.00	N/A	12/06/34	--	8,837,000.00	8,837,000.00	07/06/25
32	30511454	MF	Milwaukee	WI	Actual/360	6.915%	49,153.26	7,374.78	0.00	N/A	12/01/34	--	8,529,850.07	8,522,475.29	07/01/25
33	30322899	RT	Wilmington	NC	Actual/360	7.390%	51,114.17	0.00	0.00	N/A	12/06/34	--	8,300,000.00	8,300,000.00	07/06/25
34	30322900	MU	New Lenox	IL	Actual/360	6.870%	47,231.25	0.00	0.00	N/A	12/06/34	--	8,250,000.00	8,250,000.00	07/06/25
35	30511588	98	Cockeysville	MD	Actual/360	6.760%	41,123.33	0.00	0.00	N/A	12/06/34	--	7,300,000.00	7,300,000.00	07/06/25
36	30322901	SS	Gardena	CA	Actual/360	5.930%	34,591.67	0.00	0.00	N/A	02/01/35	--	7,000,000.00	7,000,000.00	07/01/25
37	30322902	RT	Fruitland	MD	Actual/360	6.350%	35,189.58	0.00	0.00	N/A	10/06/34	--	6,650,000.00	6,650,000.00	07/06/25
38	30322903	SS	Mt. Juliet	TN	Actual/360	6.535%	35,942.50	0.00	0.00	N/A	12/06/34	--	6,600,000.00	6,600,000.00	07/06/25
39	30322904	LO	Humble	TX	Actual/360	8.115%	42,922.58	11,068.54	0.00	N/A	01/06/35	--	6,347,147.16	6,336,078.62	07/06/25
40	30322905	IN	Muhlenberg Township PA		Actual/360	7.894%	40,900.73	6,899.74	0.00	N/A	01/06/35	--	6,217,491.57	6,210,591.83	07/06/25
41	30511674	RT	El Cajon	CA	Actual/360	7.130%	34,981.15	0.00	0.00	N/A	01/06/35	--	5,887,430.00	5,887,430.00	07/06/25
42	30322906	MF	Brooklyn	NY	Actual/360	6.658%	30,238.42	0.00	0.00	N/A	01/06/35	--	5,450,000.00	5,450,000.00	07/06/25
43	30511605	MH	Various	Various	Actual/360	6.662%	22,761.83	0.00	0.00	N/A	01/06/35	--	4,100,000.00	4,100,000.00	07/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

30322907

Altoona

Actual/360

5.950%

19,467.29

6,182.65

0.00

N/A

05/06/34

3,926,176.14

3,919,993.49

07/06/25

30322908

Harlingen

Actual/360

7.430%

23,745.04

0.00

N/A

01/01/35

3,835,000.00

07/01/25

30322909

Livonia

Actual/360

6.690%

21,185.00

0.00

N/A

11/01/34

3,800,000.00

07/01/25

30322910

Morganton

Actual/360

7.830%

20,880.00

0.00

N/A

07/06/34

3,200,000.00

07/06/25

30322911

Warren

Actual/360

6.690%

16,167.50

0.00

N/A

11/01/34

2,900,000.00

07/01/25

30322912

Waynesboro

Actual/360

7.220%

15,026.63

0.00

N/A

12/01/34

2,497,500.00

07/01/25

Totals

5,687,620.83

100,157.23

0.00

999,341,112.82

999,240,955.59

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

Page 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A-1-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-1-4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-1-5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-2-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-3-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-1	0.00	3,305,566.74	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-3	0.00	3,305,566.74	01/01/25	03/31/25	--	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-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-2	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
4A-6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	4,531,297.62	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	885,904.14	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-2	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
10	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
12	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
14A-2-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14A-3	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




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
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-2	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
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	4,731.60	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	0.00	--	--	--	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	0.00	--	--	--	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




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
44	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	0.00	12,028,335.24				0.00	0.00	0.00	0.00	4,731.60	0.00




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
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	6.829606%	6.814104%	113
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	6.829645%	6.814143%	114
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	6.829670%	6.814169%	115
04/17/25	1	18,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.829709%	6.814208%	116
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	6.829734%	6.814233%	117
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		0	0		0		0
> 60 Months		999,240,956	999,240,956		0		0




Historical Delinquency Information

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

Jul-25	999,240,956	999,240,956	0	0	0		0
Jun-25	999,341,113	999,341,113	0	0	0		0
May-25	999,414,876	999,414,876	0	0	0		0
Apr-25	999,513,996	981,513,996	18,000,000	0	0		0
Mar-25	999,586,693	999,586,693	0	0	0		0




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




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


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




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


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




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


				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 25 of 29


			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 26 of 29


			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 27 of 29


	Additional Information
Total Available Distribution Amount (1)	5,774,868.62
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


					Specially Serviced Loan Detail - Part 2

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




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


	Supplemental Notes
	None




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