wcm16c33_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/17/25	Wells Fargo Commercial Mortgage Trust 2016-C33
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2016-C33


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Master Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	8-12		Tom Klump	(703) 302-8080	tklump@ncb.coop
Mortgage Loan Detail (Part 1)	13-15		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	16-18	Special Servicer	Rialto Capital Advisors, LLC
Principal Prepayment Detail	19		General	(305) 229-6465
Historical Detail	20		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Delinquency Loan Detail	21	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	22		David Rodgers	(212) 230-9025
Specially Serviced Loan Detail - Part 1	23		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 2	24	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	25		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Liquidated Loan Detail	26				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27-28
		Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	29
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Supplemental Notes	30
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 30


				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	95000LAW3	1.775000%	30,449,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	95000LAX1	2.785000%	84,502,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	95000LAY9	3.162000%	150,000,000.00	91,380,720.05	0.00	240,788.20	0.00	0.00	240,788.20	91,380,720.05	41.53%	30.00%
A-4	95000LAZ6	3.426000%	191,116,000.00	191,116,000.00	0.00	545,636.18	0.00	0.00	545,636.18	191,116,000.00	41.53%	30.00%
A-SB	95000LBA0	3.185000%	42,486,000.00	936,135.56	779,811.22	2,484.66	0.00	0.00	782,295.88	156,324.34	41.53%	30.00%
A-S	95000LBB8	3.749000%	53,416,000.00	53,416,000.00	0.00	166,880.49	0.00	0.00	166,880.49	53,416,000.00	30.48%	22.50%
B	95000LBE2	4.506000%	38,282,000.00	38,282,000.00	0.00	143,748.91	0.00	0.00	143,748.91	38,282,000.00	22.56%	17.13%
C	95000LBF9	3.896000%	32,050,000.00	32,050,000.00	0.00	104,055.67	0.00	0.00	104,055.67	32,050,000.00	15.93%	12.63%
D	95000LAJ2	3.123000%	35,611,000.00	35,611,000.00	0.00	92,677.63	0.00	0.00	92,677.63	35,611,000.00	8.57%	7.63%
E	95000LAL7	2.973000%	16,915,000.00	16,915,000.00	0.00	41,906.91	0.00	0.00	41,906.91	16,915,000.00	5.07%	5.25%
F	95000LAN3	2.973000%	7,122,000.00	7,122,000.00	0.00	17,644.76	0.00	0.00	17,644.76	7,122,000.00	3.59%	4.25%
G*	95000LAQ6	2.973000%	30,270,087.00	17,378,053.58	0.00	40,784.20	0.00	0.00	40,784.20	17,378,053.58	0.00%	0.00%
V	95000LAS2	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	95000LAU7	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			712,219,087.02	484,206,909.19	779,811.22	1,396,607.61	0.00	0.00	2,176,418.83	483,427,097.97


X-A	95000LBC6	1.540058%	551,969,000.00	336,848,855.61	0.00	432,305.54	0.00	0.00	432,305.54	336,069,044.39
X-B	95000LBD4	0.716964%	70,332,000.00	70,332,000.00	0.00	42,021.26	0.00	0.00	42,021.26	70,332,000.00
X-D	95000LAA1	1.821990%	35,611,000.00	35,611,000.00	0.00	54,069.06	0.00	0.00	54,069.06	35,611,000.00
X-E	95000LAC7	1.971990%	16,915,000.00	16,915,000.00	0.00	27,796.84	0.00	0.00	27,796.84	16,915,000.00
X-F	95000LAE3	1.971990%	7,122,000.00	7,122,000.00	0.00	11,703.76	0.00	0.00	11,703.76	7,122,000.00
X-G	95000LAG8	1.971990%	30,270,087.00	17,378,053.58	0.00	28,557.78	0.00	0.00	28,557.78	17,378,053.58
Notional SubTotal			712,219,087.00	484,206,909.19	0.00	596,454.24	0.00	0.00	596,454.24	483,427,097.97

Deal Distribution Total					779,811.22	1,993,061.85	0.00	0.00	2,772,873.07

*	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 30


				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	95000LAW3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95000LAX1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	95000LAY9	609.20480033	0.00000000	1.60525467	0.00000000	0.00000000	0.00000000	0.00000000	1.60525467	609.20480033
A-4	95000LAZ6	1,000.00000000	0.00000000	2.85500000	0.00000000	0.00000000	0.00000000	0.00000000	2.85500000	1,000.00000000
A-SB	95000LBA0	22.03397731	18.35454550	0.05848185	0.00000000	0.00000000	0.00000000	0.00000000	18.41302735	3.67943181
A-S	95000LBB8	1,000.00000000	0.00000000	3.12416673	0.00000000	0.00000000	0.00000000	0.00000000	3.12416673	1,000.00000000
B	95000LBE2	1,000.00000000	0.00000000	3.75500000	0.00000000	0.00000000	0.00000000	0.00000000	3.75500000	1,000.00000000
C	95000LBF9	1,000.00000000	0.00000000	3.24666677	0.00000000	0.00000000	0.00000000	0.00000000	3.24666677	1,000.00000000
D	95000LAJ2	1,000.00000000	0.00000000	2.60250007	0.00000000	0.00000000	0.00000000	0.00000000	2.60250007	1,000.00000000
E	95000LAL7	1,000.00000000	0.00000000	2.47749985	0.00000000	0.00000000	0.00000000	0.00000000	2.47749985	1,000.00000000
F	95000LAN3	1,000.00000000	0.00000000	2.47750070	0.00000000	0.00000000	0.00000000	0.00000000	2.47750070	1,000.00000000
G	95000LAQ6	574.09988878	0.00000000	1.34734334	0.07498921	42.07503830	0.00000000	0.00000000	1.34734334	574.09988878
V	95000LAS2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	95000LAU7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95000LBC6	610.26770636	0.00000000	0.78320619	0.00000000	0.00000000	0.00000000	0.00000000	0.78320619	608.85492553
X-B	95000LBD4	1,000.00000000	0.00000000	0.59747000	0.00000000	0.00000000	0.00000000	0.00000000	0.59747000	1,000.00000000
X-D	95000LAA1	1,000.00000000	0.00000000	1.51832467	0.00000000	0.00000000	0.00000000	0.00000000	1.51832467	1,000.00000000
X-E	95000LAC7	1,000.00000000	0.00000000	1.64332486	0.00000000	0.00000000	0.00000000	0.00000000	1.64332486	1,000.00000000
X-F	95000LAE3	1,000.00000000	0.00000000	1.64332491	0.00000000	0.00000000	0.00000000	0.00000000	1.64332491	1,000.00000000
X-G	95000LAG8	574.09988878	0.00000000	0.94343237	0.00000000	0.00000000	0.00000000	0.00000000	0.94343237	574.09988878




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 30


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	06/01/25 - 06/30/25	30	0.00	240,788.20	0.00	240,788.20	0.00	0.00	0.00	240,788.20	0.00
A-4	06/01/25 - 06/30/25	30	0.00	545,636.18	0.00	545,636.18	0.00	0.00	0.00	545,636.18	0.00
A-SB	06/01/25 - 06/30/25	30	0.00	2,484.66	0.00	2,484.66	0.00	0.00	0.00	2,484.66	0.00
X-A	06/01/25 - 06/30/25	30	0.00	432,305.54	0.00	432,305.54	0.00	0.00	0.00	432,305.54	0.00
X-B	06/01/25 - 06/30/25	30	0.00	42,021.26	0.00	42,021.26	0.00	0.00	0.00	42,021.26	0.00
X-D	06/01/25 - 06/30/25	30	0.00	54,069.06	0.00	54,069.06	0.00	0.00	0.00	54,069.06	0.00
X-E	06/01/25 - 06/30/25	30	0.00	27,796.84	0.00	27,796.84	0.00	0.00	0.00	27,796.84	0.00
X-F	06/01/25 - 06/30/25	30	0.00	11,703.76	0.00	11,703.76	0.00	0.00	0.00	11,703.76	0.00
X-G	06/01/25 - 06/30/25	30	0.00	28,557.78	0.00	28,557.78	0.00	0.00	0.00	28,557.78	0.00
A-S	06/01/25 - 06/30/25	30	0.00	166,880.49	0.00	166,880.49	0.00	0.00	0.00	166,880.49	0.00
B	06/01/25 - 06/30/25	30	0.00	143,748.91	0.00	143,748.91	0.00	0.00	0.00	143,748.91	0.00
C	06/01/25 - 06/30/25	30	0.00	104,055.67	0.00	104,055.67	0.00	0.00	0.00	104,055.67	0.00
D	06/01/25 - 06/30/25	30	0.00	92,677.63	0.00	92,677.63	0.00	0.00	0.00	92,677.63	0.00
E	06/01/25 - 06/30/25	30	0.00	41,906.91	0.00	41,906.91	0.00	0.00	0.00	41,906.91	0.00
F	06/01/25 - 06/30/25	30	0.00	17,644.76	0.00	17,644.76	0.00	0.00	0.00	17,644.76	0.00
G	06/01/25 - 06/30/25	30	1,268,203.17	43,054.13	0.00	43,054.13	2,269.93	0.00	0.00	40,784.20	1,273,615.07
Totals			1,268,203.17	1,995,331.78	0.00	1,995,331.78	2,269.93	0.00	0.00	1,993,061.85	1,273,615.07




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,005,748.93	Master Servicing Fee	5,467.90
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	3,219.80
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	201.75
ARD Interest	0.00	Operating Advisor Fee	1,035.32
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	282.45
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,005,748.93	Total Fees	10,417.22

Principal		Expenses/Reimbursements
Scheduled Principal	779,811.22	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)	2,269.93
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	779,811.22	Total Expenses/Reimbursements	2,269.93

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,993,061.85
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	779,811.22
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,772,873.07
Total Funds Collected	2,785,560.15	Total Funds Distributed	2,785,560.22

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		484,206,909.19	484,206,909.19	Beginning Certificate Balance	484,206,909.19
(-) Scheduled Principal Collections		779,811.22	779,811.22	(-) Principal Distributions	779,811.22
(-) 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		483,427,097.97	483,427,097.97	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		484,247,873.46	484,247,873.46	Ending Certificate Balance	483,427,097.97
Ending Actual Collateral Balance		483,427,098.00	483,427,098.00



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.95%
				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 30


				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	16	97,523,761.83	20.17%	6	5.0627	NAP	Defeased	16	97,523,761.83	20.17%	6	5.0627	NAP
	1,000,000 or less	4	3,214,212.91	0.66%	7	4.5186	1.255428	1.20 or less	12	92,068,067.50	19.04%	6	5.0103	0.668538
1,000,001 to 2,000,000		9	11,893,213.16	2.46%	7	4.6540	1.609886	1.21 to 1.30	3	13,965,765.36	2.89%	8	5.5016	1.264152
2,000,001 to 3,000,000		5	12,446,169.20	2.57%	7	4.6828	1.938766	1.31 to 1.40	0	0.00	0.00%	0	0.0000	0.000000
3,000,001 to 4,000,000		6	20,287,263.56	4.20%	7	4.5993	3.653470	1.41 to 1.50	3	26,203,411.65	5.42%	6	4.9937	1.450202
4,000,001 to 5,000,000		3	14,100,000.00	2.92%	7	4.3078	1.362199	1.51 to 1.75	12	140,852,224.41	29.14%	7	4.8801	1.608439
5,000,001 to 6,000,000		3	15,953,489.94	3.30%	7	5.3945	1.470011	1.76 to 2.00	8	36,854,769.32	7.62%	7	4.9822	1.894501
6,000,001 to 7,000,000		1	6,252,441.26	1.29%	7	4.9500	1.550000	2.01 to 2.25	4	5,585,022.50	1.16%	7	5.1119	2.083198
7,000,001 to 8,000,000		1	7,996,445.04	1.65%	6	4.9900	1.610000	2.26 to 2.50	0	0.00	0.00%	0	0.0000	0.000000
8,000,001 to 9,000,000		1	8,600,000.00	1.78%	7	4.9000	3.540000	2.51 to 2.75	0	0.00	0.00%	0	0.0000	0.000000
9,000,001 to 10,000,000		4	37,777,329.87	7.81%	8	5.3311	1.281721	2.76 or greater	6	70,374,075.40	14.56%	7	4.8418	4.085357
10,000,001 to 15,000,000		4	45,906,145.74	9.50%	6	5.0872	1.508693	Totals	64	483,427,097.97	100.00%	7	4.9707	1.822004
15,000,001 to 20,000,000		2	34,583,083.53	7.15%	5	4.9152	0.466883
20,000,001 to 30,000,000		2	46,208,265.14	9.56%	6	5.0263	1.264081
30,000,001 to 50,000,000		3	120,685,276.79	24.96%	7	4.8956	2.513834
	50,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	64	483,427,097.97	100.00%	7	4.9707	1.822004
(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 30


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	20	97,523,761.83	20.17%	6	5.0627	NAP
							Defeased	20	97,523,761.83	20.17%	6	5.0627	NAP
Alabama	8	18,512,309.87	3.83%	7	5.1177	1.725147
							Industrial	1	3,648,774.32	0.75%	5	4.7700	1.930000
California	3	15,533,038.62	3.21%	6	4.8335	3.191406
							Lodging	7	60,775,534.99	12.57%	6	5.4903	0.996827
Colorado	1	2,417,866.25	0.50%	7	5.3000	3.500000
							Multi-Family	16	54,717,105.87	11.32%	7	4.4790	2.093247
Florida	6	48,956,331.02	10.13%	6	5.0474	2.094635
							Office	6	122,864,805.36	25.42%	7	4.9138	1.405832
Georgia	1	598,516.94	0.12%	8	4.3000	1.970000
							Retail	20	83,377,527.57	17.25%	7	4.9473	1.667772
Illinois	1	11,155,425.92	2.31%	8	5.1500	1.200000
							Self Storage	17	60,519,588.03	12.52%	7	4.9053	3.614937
Louisiana	1	3,431,000.00	0.71%	7	4.8800	3.880000
							Totals	87	483,427,097.97	100.00%	7	4.9707	1.822004
Maryland	1	15,482,401.70	3.20%	6	4.8600	1.450000

Michigan	4	38,851,699.94	8.04%	6	4.7115	1.626957

Nevada	1	3,139,673.43	0.65%	6	4.7300	2.940000

New Jersey	1	9,549,541.40	1.98%	8	5.7900	1.280000

New York	15	99,668,658.14	20.62%	7	4.6893	1.486576

North Carolina	2	23,147,681.83	4.79%	5	4.9460	0.406051

Oregon	1	6,365,000.00	1.32%	7	4.8800	3.880000

Pennsylvania	1	1,085,000.00	0.22%	7	5.2400	2.050000

Texas	13	47,379,215.77	9.80%	7	5.0061	2.556895

Virginia	4	9,437,610.59	1.95%	7	5.6523	1.765889

Washington	1	24,098,166.66	4.98%	6	5.4900	0.910000

Washington, DC	1	3,932,271.42	0.81%	8	4.1400	9.450000

Wyoming	1	3,161,926.64	0.65%	8	5.2500	1.210000

Totals	87	483,427,097.97	100.00%	7	4.9707	1.822004


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 30


				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	16	97,523,761.83	20.17%	6	5.0627	NAP	Defeased	16	97,523,761.83	20.17%	6	5.0627	NAP
	4.000% or less	4	5,777,816.17	1.20%	8	3.9333	1.333325	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	8	23,768,496.90	4.92%	7	4.0939	2.555841	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	2	1,332,817.54	0.28%	7	4.2835	1.826756	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	4	69,034,036.21	14.28%	6	4.6202	1.764179	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.751% to 5.000%	11	129,899,405.04	26.87%	6	4.8907	2.319801	49 months or greater	48	385,903,336.14	79.83%	7	4.9475	1.846881
	5.001% to 5.250%	10	103,963,839.60	21.51%	7	5.1857	1.439724	Totals	64	483,427,097.97	100.00%	7	4.9707	1.822004
	5.251% to 5.500%	6	35,639,060.73	7.37%	7	5.4493	1.270559
	5.501% to 5.750%	0	0.00	0.00%	0	0.0000	0.000000
	5.751% to 6.000%	3	16,487,863.95	3.41%	8	5.8181	1.439898
	6.001% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	64	483,427,097.97	100.00%	7	4.9707	1.822004
(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 30


				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	16	97,523,761.83	20.17%	6	5.0627	NAP	Defeased	16	97,523,761.83	20.17%	6	5.0627	NAP
	60 months or less	48	385,903,336.14	79.83%	7	4.9475	1.846881	Interest Only	10	118,196,000.00	24.45%	7	4.7294	2.641049
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	180 months or less	2	4,530,788.36	0.94%	8	4.1611	8.461892
	Totals	64	483,427,097.97	100.00%	7	4.9707	1.822004	181 months to 300 months	35	260,056,194.33	53.79%	7	5.0711	1.374484
								301 months to 420 months	1	3,120,353.45	0.65%	7	4.0500	1.530000
								421 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	64	483,427,097.97	100.00%	7	4.9707	1.822004
(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 30


				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	16	97,523,761.83	20.17%	6	5.0627	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	37	360,491,648.05	74.57%	7	5.0000	1.791045
	13 to 24 months	9	21,696,585.92	4.49%	8	4.2393	2.755007
	25 months or greater	2	3,715,102.17	0.77%	7	3.9898	1.961394
	Totals	64	483,427,097.97	100.00%	7	4.9707	1.822004
(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 30


						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
2	310932164	SS	Various	Various	Actual/360	4.880%	199,266.67	0.00	0.00	N/A	02/11/26	--	49,000,000.00	49,000,000.00	07/11/25
3	310934113	OF	New York	NY	Actual/360	4.657%	157,173.75	0.00	0.00	N/A	02/06/26	--	40,500,000.00	40,500,000.00	07/06/25
4	305670004	OF	Garden City	NY	Actual/360	5.230%	136,210.66	67,646.61	0.00	N/A	03/09/26	--	31,252,923.40	31,185,276.79	07/09/25
5	305670005	LO	Seattle	WA	Actual/360	5.490%	110,483.16	51,157.94	0.00	N/A	01/01/26	--	24,149,324.60	24,098,166.66	07/01/25
6	28000832	RT	Allen Park	MI	Actual/360	4.521%	83,501.89	53,640.25	0.00	N/A	12/06/25	--	22,163,738.73	22,110,098.48	07/06/25
7	600931985	OF	Raleigh	NC	Actual/360	4.960%	79,130.43	43,776.89	0.00	N/A	12/11/25	--	19,144,458.72	19,100,681.83	07/11/25
8	300571484	SS	Various	Various	Actual/360	5.000%	78,480.20	34,144.98	0.00	N/A	11/06/25	--	18,835,248.46	18,801,103.48	07/06/25
9	310930530	OF	Silver Spring	MD	Actual/360	4.860%	62,829.05	30,943.87	0.00	N/A	01/11/26	--	15,513,345.57	15,482,401.70	07/11/25
12	410932044	OF	Englewood	CO	Actual/360	4.580%	53,433.33	0.00	0.00	N/A	11/11/25	--	14,000,000.00	14,000,000.00	07/11/25
14	300571491	MF	Jacksonville	FL	Actual/360	5.170%	54,413.32	19,466.66	0.00	N/A	02/06/26	--	12,629,784.23	12,610,317.57	07/06/25
15	28000758	LO	Panama City Beach	FL	Actual/360	5.200%	47,394.89	24,538.64	0.00	N/A	10/01/25	--	10,937,283.20	10,912,744.56	07/01/25
16	305670016	RT	McHenry	IL	Actual/360	5.150%	47,965.95	21,106.37	0.00	N/A	03/05/26	--	11,176,532.29	11,155,425.92	07/05/25
17	28000828	MF	Indianapolis	IN	Actual/360	4.935%	46,902.97	19,704.05	0.00	N/A	12/06/25	--	11,404,978.06	11,385,274.01	07/06/25
18	300571486	MF	Jacksonville	FL	Actual/360	4.822%	45,190.10	18,323.91	0.00	N/A	02/06/26	--	11,245,981.60	11,227,657.69	07/06/25
19	305670019	RT	Various	AL	Actual/360	5.084%	41,868.37	21,812.76	0.00	N/A	03/06/26	--	9,882,385.46	9,860,572.70	07/06/25
20	300571503	LO	Parsippany	NJ	Actual/360	5.790%	46,169.09	19,182.89	0.00	N/A	03/06/26	--	9,568,724.29	9,549,541.40	07/06/25
21	300571496	LO	Amarillo	TX	Actual/360	5.250%	40,673.63	20,068.78	0.00	N/A	03/06/26	--	9,296,828.60	9,276,759.82	07/06/25
22	310931239	RT	Humble	TX	Actual/360	5.200%	39,476.70	19,552.72	0.00	N/A	03/11/26	--	9,110,008.67	9,090,455.95	07/11/25
24	300571493	RT	Dahlonega	GA	Actual/360	5.120%	37,795.23	14,718.08	0.00	N/A	02/06/26	11/06/25	8,858,257.19	8,843,539.11	07/06/25
25	305670025	OF	Clinton Township	MI	Actual/360	4.990%	33,327.35	18,148.87	0.00	N/A	01/06/26	--	8,014,593.91	7,996,445.04	07/06/25
27	305670027	IN	Memphis	TN	Actual/360	5.190%	34,586.63	16,149.00	0.00	N/A	03/01/26	--	7,996,909.52	7,980,760.52	07/01/25
28	470097220	MF	Washington	DC	Actual/360	4.140%	13,740.48	50,477.72	0.00	N/A	03/01/26	--	3,982,749.14	3,932,271.42	07/01/25
29	410930504	OF	Stockton	CA	Actual/360	4.900%	35,116.67	0.00	0.00	N/A	02/11/26	--	8,600,000.00	8,600,000.00	07/11/25
31	305670031	RT	Midland	MI	Actual/360	4.850%	27,638.62	13,257.50	0.00	N/A	12/06/25	--	6,838,420.53	6,825,163.03	07/06/25
32	410933179	RT	Canton	MI	Actual/360	4.950%	25,849.82	14,182.93	0.00	N/A	02/11/26	--	6,266,624.19	6,252,441.26	07/11/25
33	305670033	MH	Heath	OH	Actual/360	5.750%	29,389.81	12,364.83	0.00	N/A	03/05/26	--	6,133,526.51	6,121,161.68	07/05/25
34	28000838	RT	Pell City	AL	Actual/360	5.021%	23,590.65	12,715.35	0.00	N/A	01/06/26	--	5,638,075.00	5,625,359.65	07/06/25
35	28000856	LO	Chesapeake	VA	Actual/360	5.820%	25,458.32	16,659.02	0.00	N/A	02/06/26	--	5,249,139.01	5,232,479.99	07/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 30


						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
37	300571490	MF	Dallas	TX	Actual/360	4.950%	21,369.19	11,724.55	0.00	N/A	11/06/25	--	5,180,409.36	5,168,684.81	07/06/25
38	305670038	SS	Various	Various	Actual/360	5.370%	22,844.81	9,335.62	0.00	N/A	03/01/26	--	5,104,985.92	5,095,650.30	07/01/25
39	305670039	MH	Irving	TX	Actual/360	5.750%	23,002.51	9,677.57	0.00	N/A	03/01/26	--	4,800,524.11	4,790,846.54	07/01/25
41	470098630	MF	New York	NY	Actual/360	4.060%	16,916.67	0.00	0.00	N/A	03/01/26	--	5,000,000.00	5,000,000.00	07/01/25
42	410932066	RT	San Antonio	TX	Actual/360	4.800%	18,400.00	0.00	0.00	N/A	01/11/26	--	4,600,000.00	4,600,000.00	07/11/25
43	470098160	MF	Long Beach	NY	Actual/360	4.080%	15,300.00	0.00	0.00	N/A	02/01/26	--	4,500,000.00	4,500,000.00	07/01/25
44	410932422	IN	Sacramento	CA	Actual/360	4.770%	14,533.40	7,426.45	0.00	N/A	12/11/25	--	3,656,200.77	3,648,774.32	07/11/25
46	410932572	SS	Glendora	CA	Actual/360	4.730%	12,975.87	7,711.72	0.00	N/A	01/01/26	--	3,291,976.02	3,284,264.30	07/01/25
47	410932551	SS	Sparks	NV	Actual/360	4.730%	12,404.60	7,372.22	0.00	N/A	01/01/26	--	3,147,045.65	3,139,673.43	07/01/25
48	470098080	MF	Port Chester	NY	Actual/360	4.050%	10,545.34	4,191.53	0.00	N/A	02/01/26	--	3,124,544.98	3,120,353.45	07/01/25
49	300571495	RT	Sheridan	WY	Actual/360	5.250%	13,854.35	4,782.52	0.00	N/A	03/06/26	--	3,166,709.16	3,161,926.64	07/06/25
50	305670050	MH	Summerville	SC	Actual/360	5.350%	12,754.01	6,092.45	0.00	N/A	03/05/26	--	2,860,711.95	2,854,619.50	07/05/25
52	470098140	MF	New York	NY	Actual/360	4.120%	10,300.00	0.00	0.00	N/A	02/01/26	--	3,000,000.00	3,000,000.00	07/01/25
56	470098470	MF	Brooklyn	NY	Actual/360	3.920%	7,923.21	6,261.23	0.00	N/A	02/01/26	--	2,425,471.50	2,419,210.27	07/01/25
57	410931580	RT	Shelby Township	MI	Actual/360	4.910%	10,222.75	5,717.29	0.00	N/A	01/11/26	--	2,498,432.45	2,492,715.16	07/11/25
58	28000845	RT	Aurora	CO	Actual/360	5.300%	10,702.03	5,235.21	0.00	N/A	02/06/26	--	2,423,101.46	2,417,866.25	07/06/25
59	305670059	MH	Clifton	CO	Actual/360	5.230%	9,781.35	4,543.76	0.00	N/A	02/05/26	--	2,244,285.99	2,239,742.23	07/05/25
61	300571500	RT	Jasper	AL	Actual/360	5.380%	9,508.59	4,498.48	0.00	N/A	03/06/26	--	2,120,876.00	2,116,377.52	07/06/25
62	300571492	SS	Columbia	SC	Actual/360	5.050%	8,868.31	3,791.91	0.00	N/A	11/06/25	--	2,107,321.00	2,103,529.09	07/06/25
63	305670063	MH	Nicoma Park	OK	Actual/360	5.260%	8,907.84	3,807.09	0.00	N/A	02/05/26	--	2,032,207.98	2,028,400.89	07/05/25
64	470098500	MF	New York	NY	Actual/360	4.120%	6,147.67	4,508.23	0.00	N/A	02/01/26	--	1,790,582.78	1,786,074.55	07/01/25
65	300571502	LO	Richmond	VA	Actual/360	5.970%	8,512.93	5,300.15	0.00	N/A	03/06/26	--	1,711,142.71	1,705,842.56	07/06/25
66	305670066	MH	Plattsburgh	NY	Actual/360	5.300%	7,850.31	3,811.09	0.00	N/A	03/01/26	--	1,777,428.32	1,773,617.23	07/01/25
67	600932731	RT	Virginia Beach	VA	Actual/360	4.900%	6,131.98	3,421.10	0.00	N/A	02/11/26	--	1,501,709.14	1,498,288.04	07/11/25
68	470097890	MF	New York	NY	Actual/360	4.120%	4,460.52	3,289.23	0.00	N/A	01/01/26	--	1,299,181.13	1,295,891.90	07/01/25
69	470098270	MF	Rockville Centre	NY	Actual/360	3.940%	4,128.84	3,217.58	0.00	N/A	03/01/26	--	1,257,514.90	1,254,297.32	07/01/25
70	305670070	SS	Parker	FL	Actual/360	5.760%	6,287.72	2,621.46	0.00	N/A	04/01/26	--	1,309,941.17	1,307,319.71	07/01/25
71	470098550	MF	Garden City	NY	Actual/360	3.940%	3,729.27	2,906.21	0.00	N/A	03/01/26	--	1,135,819.42	1,132,913.21	07/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 30

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

470098250

New York

Actual/360

4.120%

3,902.96

2,878.07

0.00

N/A

01/01/26

1,136,783.65

1,133,905.58

07/01/25

300571494

Avondale

Actual/360

4.680%

5,070.00

0.00

N/A

03/06/26

12/06/25

1,300,000.00

07/06/25

470098110

Atlanta

Actual/360

4.300%

2,172.06

7,640.49

0.00

N/A

03/01/26

606,157.43

598,516.94

07/01/25

470098770

Yonkers

Actual/360

3.950%

3,205.70

2,488.75

0.00

N/A

03/01/26

973,884.12

971,395.37

07/01/25

28000848

Albion

Actual/360

5.240%

4,737.83

0.00

02/06/26

02/06/31

1,085,000.00

07/06/25

28000852

Rural Retreat

Actual/360

5.360%

4,471.13

0.00

02/06/26

02/06/31

1,001,000.00

07/06/25

28000850

Mount Vernon

Actual/360

5.470%

4,148.08

0.00

02/06/26

02/06/31

910,000.00

07/06/25

470098350

New York

Actual/360

4.270%

2,619.36

1,818.64

0.00

N/A

02/01/26

736,119.24

734,300.60

07/01/25

Totals

2,005,748.93

779,811.22

0.00

484,206,909.19

483,427,097.97

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 30


					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
2	9,583,976.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	80,971,032.50	17,975,413.12	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	3,839,362.01	988,943.32	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	2,632,512.27	2,344,544.33	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,994,072.00	726,173.34	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	22,359.79	(67,816.93)	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
9	1,719,698.95	466,671.45	01/01/25	03/31/25	--	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	Full Defeasance
14	1,979,435.31	443,115.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,088,152.49	1,142,865.64	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,003,072.23	526,457.27	01/01/25	06/30/25	--	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	Full Defeasance
18	1,310,497.65	327,624.66	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,473,660.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,200,141.00	1,220,241.35	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	314,014.12	375,562.66	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,401,193.18	315,045.27	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	937,519.13	864,444.36	01/01/24	09/30/24	--	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	Full Defeasance
28	7,288,051.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,663,848.31	402,712.23	01/01/25	03/31/25	--	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	Full Defeasance
32	804,783.07	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	Full Defeasance
34	563,319.00	164,131.76	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	937,407.31	890,818.21	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 30


					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
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
38	568,176.87	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	Full Defeasance
41	239,011.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	408,083.94	102,021.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	227,220.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	554,712.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	922,279.75	230,271.35	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	768,102.67	178,062.74	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	271,686.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	270,630.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
52	114,371.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	329,879.15	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	340,996.32	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	445,292.03	177,064.47	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
59	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
61	361,325.81	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
63	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
64	129,928.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	404,562.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
66	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
67	252,589.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
68	193,258.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	113,613.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
71	139,062.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 30


					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
72	59,714.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
73	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
74	289,348.22	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
75	9,233.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
76	128,900.39	29,427.86	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
77	117,181.82	26,729.32	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
78	83,126.06	20,478.64	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
79	91,132.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	131,561,524.23	29,871,003.40				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 30


								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	4.970743%	4.944935%	7
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	7,557,730.20	4.970806%	4.944990%	8
05/16/25	0	0.00	0	0.00	1	14,072,195.87	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.960754%	4.926955%	8
04/17/25	0	0.00	0	0.00	1	14,072,195.87	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.960822%	4.927027%	9
03/17/25	0	0.00	0	0.00	1	14,072,195.87	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.960876%	4.927085%	10
02/18/25	0	0.00	0	0.00	1	14,072,195.87	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.960968%	4.927183%	11
01/17/25	0	0.00	0	0.00	1	14,072,195.87	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.961021%	4.927238%	12
12/17/24	0	0.00	0	0.00	1	14,072,195.87	0	0.00	1	0.00	0	0.00	0	0.00	1	6,506,029.68	4.961073%	4.927294%	13
11/18/24	0	0.00	0	0.00	2	20,697,227.52	0	0.00	1	6,625,031.65	0	0.00	0	0.00	0	0.00	4.975893%	4.939116%	14
10/18/24	0	0.00	0	0.00	2	20,715,011.50	0	0.00	1	6,642,815.63	0	0.00	0	0.00	0	0.00	4.975962%	4.939184%	15
09/17/24	0	0.00	0	0.00	2	20,733,827.11	0	0.00	1	6,661,631.24	0	0.00	0	0.00	0	0.00	4.976043%	4.939266%	16
08/16/24	0	0.00	0	0.00	2	20,751,419.54	0	0.00	1	6,679,223.67	0	0.00	0	0.00	0	0.00	4.976110%	4.939332%	17
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 30

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 30


				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		193,348,416	193,348,416	0			0
7 - 12 Months		287,082,682	287,082,682	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		2,996,000	2,996,000	0			0




Historical Delinquency Information

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

Jul-25	483,427,098	483,427,098	0	0		0	0
Jun-25	484,206,909	484,206,909	0	0		0	0
May-25	504,566,725	490,494,529	0	0	14,072,196		0
Apr-25	505,351,207	491,279,011	0	0	14,072,196		0
Mar-25	506,082,240	492,010,044	0	0	14,072,196		0
Feb-25	506,961,057	492,888,861	0	0	14,072,196		0
Jan-25	507,685,179	493,612,983	0	0	14,072,196		0
Dec-24	508,406,199	494,334,003	0	0	14,072,196		0
Nov-24	515,799,772	495,102,544	0	0	14,072,196		6,625,032
Oct-24	516,532,188	495,817,177	0	0	14,072,196		6,642,816
Sep-24	517,313,391	496,579,563	0	0	14,072,196		6,661,631
Aug-24	518,039,283	497,287,864	0	0	14,072,196		6,679,224
(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 30


				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
5	305670005	0.00	5.49000%	0.00	5.49000%	10	05/09/22	05/09/22	--
20	300571503	0.00	5.79000%	0.00	5.79000%	10	04/29/22	04/29/22	--
32	410933179	6,986,841.71	4.95000%	6,986,841.71	4.95000%	10	06/19/20	06/11/20	08/11/20
32	410933179	0.00	4.95000%	0.00	4.95000%	10	08/11/20	06/11/20	06/19/20
35	28000856	6,081,185.16	5.82000%	6,069,544.69	5.82000%	10	08/06/20	08/06/20	09/11/20
35	28000856	0.00	5.82000%	0.00	5.82000%	10	09/11/20	08/06/20	08/06/20
36	303401010	0.00	4.60800%	0.00	4.60800%	10	06/19/20	06/11/20	07/13/20
36	303401010	0.00	4.60800%	0.00	4.60800%	10	07/13/20	06/11/20	06/19/20
Totals		13,068,026.87		13,056,386.40
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 30


				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
10	305670010 06/17/25	14,072,195.87	4,750,000.00	4,999,168.49	2,991,498.29	4,999,168.49	2,007,670.20	12,064,525.67	0.00	0.00	12,064,525.67	77.83%
26	300571487 08/17/21	8,829,245.02	19,050,000.00	9,515,940.59	480,289.42	9,515,940.59	9,035,651.17	0.00	0.00	0.00	0.00	0.00%
30	305670030 12/17/24	6,625,031.65	9,000,000.00	9,088,150.72	2,563,119.07	9,088,150.72	6,525,031.65	100,000.00	0.00	100,000.00	0.00	0.00%
51	28000830 03/17/22	2,769,202.20	1,800,000.00	2,736,647.27	1,179,201.32	2,736,647.27	1,557,445.95	1,211,756.25	0.00	384,248.46	827,507.79	25.85%
Current Period Totals		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals		32,295,674.74	34,600,000.00	26,339,907.07	7,214,108.10	26,339,907.07	19,125,798.97	13,376,281.92	0.00	484,248.46	12,892,033.46

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 30


				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
Deal	Deal	07/17/25	0.00	(32,184.00)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/25	0.00	(2,288.47)	0.00	0.00	0.00	0.00	0.00	0.00
		05/16/25	0.00	(2,529.95)	0.00	0.00	0.00	0.00	0.00	0.00
		04/17/25	0.00	(2,523.70)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/25	0.00	(2,517.46)	0.00	0.00	0.00	0.00	0.00	0.00
		02/18/25	0.00	(2,511.24)	0.00	0.00	0.00	0.00	0.00	0.00
		01/17/25	0.00	(2,505.03)	0.00	0.00	0.00	0.00	0.00	0.00
		12/17/24	0.00	(2,251.70)	0.00	0.00	0.00	0.00	0.00	0.00
		11/18/24	0.00	(2,246.14)	0.00	0.00	0.00	0.00	0.00	0.00
		10/18/24	0.00	(2,240.59)	0.00	0.00	0.00	0.00	0.00	0.00
		09/17/24	0.00	(2,235.05)	0.00	0.00	0.00	0.00	0.00	0.00
		08/16/24	0.00	(2,229.53)	0.00	0.00	0.00	0.00	0.00	0.00
		07/17/24	0.00	(2,224.02)	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/24	0.00	(2,218.52)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/24	0.00	(2,213.04)	0.00	0.00	0.00	0.00	0.00	0.00
		04/17/24	0.00	(2,207.57)	0.00	0.00	0.00	0.00	0.00	0.00
		03/15/24	0.00	(2,202.11)	0.00	0.00	0.00	0.00	0.00	0.00
		02/16/24	0.00	(2,196.67)	0.00	0.00	0.00	0.00	0.00	0.00
		01/18/24	0.00	(2,191.24)	0.00	0.00	0.00	0.00	0.00	0.00
		12/15/23	0.00	(2,185.83)	0.00	0.00	0.00	0.00	0.00	0.00
		11/17/23	0.00	(2,180.42)	0.00	0.00	0.00	0.00	0.00	0.00
		10/17/23	0.00	(2,175.04)	0.00	0.00	0.00	0.00	0.00	0.00
		09/15/23	0.00	(2,169.66)	0.00	0.00	0.00	0.00	0.00	0.00
		08/17/23	0.00	(2,164.30)	0.00	0.00	0.00	0.00	0.00	0.00
		07/17/23	0.00	(2,158.95)	0.00	0.00	0.00	0.00	0.00	0.00
		06/16/23	0.00	(2,153.61)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/23	0.00	(2,148.29)	0.00	0.00	0.00	0.00	0.00	0.00
		04/17/23	0.00	(3,092.61)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/23	0.00	(3,084.96)	0.00	0.00	0.00	0.00	0.00	0.00
		02/17/23	0.00	(3,077.34)	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.											Page 27 of 30


				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
Deal	Deal	01/18/23	0.00	(3,069.73)	0.00	0.00	0.00	0.00	0.00	0.00
		12/16/22	0.00	(3,062.15)	0.00	0.00	0.00	0.00	0.00	0.00
		11/18/22	0.00	(3,054.58)	0.00	0.00	0.00	0.00	0.00	0.00
		10/17/22	0.00	(3,047.03)	0.00	0.00	0.00	0.00	0.00	0.00
		09/16/22	0.00	(3,039.50)	0.00	0.00	0.00	0.00	0.00	0.00
		08/17/22	0.00	(3,031.99)	0.00	0.00	0.00	0.00	0.00	0.00
		07/15/22	0.00	(3,024.49)	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/22	0.00	(3,017.02)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/22	0.00	(3,009.56)	0.00	0.00	0.00	0.00	0.00	0.00
		04/18/22	0.00	(3,002.13)	0.00	0.00	0.00	0.00	0.00	0.00
10	305670010	06/17/25	0.00	0.00	12,064,525.67	0.00	0.00	12,064,525.67	0.00	0.00	12,064,525.67
26	300571487	08/17/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
30	305670030	05/16/25	0.00	0.00	0.00	0.00	0.00	(100,000.00)	0.00	0.00	0.00
		12/17/24	0.00	0.00	100,000.00	0.00	0.00	100,000.00	0.00	0.00
51	28000830	04/17/23	0.00	0.00	827,507.79	0.00	0.00	(384,248.46)	0.00	0.00	827,507.79
		03/17/22	0.00	0.00	1,211,756.25	0.00	0.00	1,211,756.25	0.00	0.00
Current Period Totals			0.00	(32,184.00)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	(130,665.22)	12,892,033.46	0.00	0.00	12,892,033.46	0.00	0.00	12,892,033.46




© 2021 Computershare. All rights reserved. Confidential.											Page 28 of 30

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

1,616.41

0.00

653.52

0.00

Total

0.00

2,269.93

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

2,269.93

Page 29 of 30


			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 30


			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 30


	Additional Information
Total Available Distribution Amount (1)	2,772,873.07
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 30


					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 30


	Supplemental Notes
	None




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