wcm21b37_ex991-202508.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	08/15/25	BANK 2021-BNK37
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2021-BNK37


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2-3	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail	4		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com

Certificate Interest Reconciliation Detail	5		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Detail	6
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Exchangeable Certificate Factor Detail	7				trustadministrationgroup@computershare.com

Additional Information	8		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Bond / Collateral Reconciliation - Cash Flows	9	General Master Servicer	Trimont LLC

Bond / Collateral Reconciliation - Balances	10		Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Current Mortgage Loan and Property Stratification	11-15
		General Special Servicer	CWCapital Asset Management LLC
Mortgage Loan Detail (Part 1)	16-19
			Attention: Brian Hanson (BANK 2021-BNK37)		CWCAMContractNotices@cwcapital.com

Mortgage Loan Detail (Part 2)	20-23		900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States

Principal Prepayment Detail	24	NCB Master Servicer & NCB	National Cooperative Bank, N.A.

Historical Detail	25	Special Servicer
			Tom Klump	(703) 302-8080	tklump@ncb.coop
Delinquency Loan Detail	26
			2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Collateral Stratification and Historical Detail	27
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Specially Serviced Loan Detail - Part 1	28	Representations Reviewer

Specially Serviced Loan Detail - Part 2	29		Attention: BANK 2021-BNK37 - Surveillance Manager		cmbs.notices@parkbridgefinancial.com
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Modified Loan Detail	30
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	31
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	32
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	33

Supplemental Notes	34

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 34


				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	06540LAW7	1.186000%	19,414,000.00	5,567,471.22	408,950.91	5,502.52	0.00	0.00	414,453.43	5,158,520.31	33.83%	33.50%
A-2	06540LAX5	2.513000%	147,337,000.00	147,337,000.00	0.00	308,548.23	0.00	0.00	308,548.23	147,337,000.00	33.83%	33.50%
A-3	06540LAY3	2.588000%	74,150,000.00	74,150,000.00	0.00	159,916.83	0.00	0.00	159,916.83	74,150,000.00	33.83%	33.50%
A-SB	06540LAZ0	2.487000%	24,589,000.00	24,589,000.00	0.00	50,960.70	0.00	0.00	50,960.70	24,589,000.00	33.83%	33.50%
A-4	06540LBA4	2.370000%	234,500,000.00	234,500,000.00	0.00	463,137.50	0.00	0.00	463,137.50	234,500,000.00	33.83%	33.50%
A-5	06540LBF3	2.618000%	380,018,000.00	380,018,000.00	0.00	829,072.60	0.00	0.00	829,072.60	380,018,000.00	33.83%	33.50%
AS	06540LBN6	2.851000%	143,001,000.00	143,001,000.00	0.00	339,746.54	0.00	0.00	339,746.54	143,001,000.00	22.90%	22.69%
B	06540LBT3	2.983000%	47,143,000.00	47,143,000.00	0.00	117,189.64	0.00	0.00	117,189.64	47,143,000.00	19.29%	19.13%
C	06540LBX4	3.209447%	53,430,000.00	53,430,000.00	0.00	142,900.65	0.00	0.00	142,900.65	53,430,000.00	15.21%	15.09%
D	06540LAJ6	2.500000%	31,428,000.00	31,428,000.00	0.00	65,475.00	0.00	0.00	65,475.00	31,428,000.00	12.81%	12.72%
E	06540LAL1	2.500000%	23,572,000.00	23,572,000.00	0.00	49,108.33	0.00	0.00	49,108.33	23,572,000.00	11.01%	10.94%
F	06540LAN7	2.400000%	26,715,000.00	26,715,000.00	0.00	53,430.00	0.00	0.00	53,430.00	26,715,000.00	8.96%	8.92%
G	06540LAQ0	2.400000%	12,571,000.00	12,571,000.00	0.00	25,142.00	0.00	0.00	25,142.00	12,571,000.00	8.00%	7.97%
H*	06540LAS6	2.400000%	39,286,752.00	39,286,752.00	0.00	70,806.67	0.00	0.00	70,806.67	39,286,752.00	5.00%	5.00%
R	06540LAU1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC33JP93	3.209447%	66,166,039.58	65,437,274.90	21,523.73	174,605.80	0.00	0.00	196,129.53	65,415,751.17	0.00%	0.00%
Regular SubTotal			1,323,320,791.58	1,308,745,498.12	430,474.64	2,855,543.01	0.00	0.00	3,286,017.65	1,308,315,023.48


X-A	06540LBL0	0.691942%	880,008,000.00	866,161,471.21	0.00	499,444.75	0.00	0.00	499,444.75	865,752,520.31
X-B	06540LBM8	0.325720%	190,144,000.00	190,144,000.00	0.00	51,611.47	0.00	0.00	51,611.47	190,144,000.00
X-D	06540LAA5	0.709447%	55,000,000.00	55,000,000.00	0.00	32,516.34	0.00	0.00	32,516.34	55,000,000.00
X-F	06540LAC1	0.809447%	26,715,000.00	26,715,000.00	0.00	18,020.32	0.00	0.00	18,020.32	26,715,000.00
X-G	06540LAE7	0.809447%	12,571,000.00	12,571,000.00	0.00	8,479.64	0.00	0.00	8,479.64	12,571,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 34


				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

X-H	06540LAG2	0.809447%	39,286,752.00	39,286,752.00	0.00	26,500.47	0.00	0.00	26,500.47	39,286,752.00
Notional SubTotal			1,203,724,752.00	1,189,878,223.21	0.00	636,572.99	0.00	0.00	636,572.99	1,189,469,272.31

Deal Distribution Total					430,474.64	3,492,116.00	0.00	0.00	3,922,590.64

*	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 3 of 34


				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	06540LAW7	286.77610075	21.06474245	0.28343051	0.00000000	0.00000000	0.00000000	0.00000000	21.34817297	265.71135830
A-2	06540LAX5	1,000.00000000	0.00000000	2.09416664	0.00000000	0.00000000	0.00000000	0.00000000	2.09416664	1,000.00000000
A-3	06540LAY3	1,000.00000000	0.00000000	2.15666662	0.00000000	0.00000000	0.00000000	0.00000000	2.15666662	1,000.00000000
A-SB	06540LAZ0	1,000.00000000	0.00000000	2.07249990	0.00000000	0.00000000	0.00000000	0.00000000	2.07249990	1,000.00000000
A-4	06540LBA4	1,000.00000000	0.00000000	1.97500000	0.00000000	0.00000000	0.00000000	0.00000000	1.97500000	1,000.00000000
A-5	06540LBF3	1,000.00000000	0.00000000	2.18166666	0.00000000	0.00000000	0.00000000	0.00000000	2.18166666	1,000.00000000
AS	06540LBN6	1,000.00000000	0.00000000	2.37583332	0.00000000	0.00000000	0.00000000	0.00000000	2.37583332	1,000.00000000
B	06540LBT3	1,000.00000000	0.00000000	2.48583332	0.00000000	0.00000000	0.00000000	0.00000000	2.48583332	1,000.00000000
C	06540LBX4	1,000.00000000	0.00000000	2.67453958	0.00000000	0.00000000	0.00000000	0.00000000	2.67453958	1,000.00000000
D	06540LAJ6	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E	06540LAL1	1,000.00000000	0.00000000	2.08333319	0.00000000	0.00000000	0.00000000	0.00000000	2.08333319	1,000.00000000
F	06540LAN7	1,000.00000000	0.00000000	2.00000000	0.00000000	0.00000000	0.00000000	0.00000000	2.00000000	1,000.00000000
G	06540LAQ0	1,000.00000000	0.00000000	2.00000000	0.00000000	0.00000000	0.00000000	0.00000000	2.00000000	1,000.00000000
H	06540LAS6	1,000.00000000	0.00000000	1.80230399	0.19769616	2.29754931	0.00000000	0.00000000	1.80230399	1,000.00000000
R	06540LAU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC33JP93	988.98581985	0.32529875	2.63890360	0.00617809	0.07212945	0.00000000	0.00000000	2.96420235	988.66052110

Notional Certificates
X-A	06540LBL0	984.26545123	0.00000000	0.56754569	0.00000000	0.00000000	0.00000000	0.00000000	0.56754569	983.80073853
X-B	06540LBM8	1,000.00000000	0.00000000	0.27143360	0.00000000	0.00000000	0.00000000	0.00000000	0.27143360	1,000.00000000
X-D	06540LAA5	1,000.00000000	0.00000000	0.59120618	0.00000000	0.00000000	0.00000000	0.00000000	0.59120618	1,000.00000000
X-F	06540LAC1	1,000.00000000	0.00000000	0.67453940	0.00000000	0.00000000	0.00000000	0.00000000	0.67453940	1,000.00000000
X-G	06540LAE7	1,000.00000000	0.00000000	0.67453981	0.00000000	0.00000000	0.00000000	0.00000000	0.67453981	1,000.00000000
X-H	06540LAG2	1,000.00000000	0.00000000	0.67453960	0.00000000	0.00000000	0.00000000	0.00000000	0.67453960	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 34


				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	07/01/25 - 07/30/25	30	0.00	5,502.52	0.00	5,502.52	0.00	0.00	0.00	5,502.52	0.00
A-2	07/01/25 - 07/30/25	30	0.00	308,548.23	0.00	308,548.23	0.00	0.00	0.00	308,548.23	0.00
A-3	07/01/25 - 07/30/25	30	0.00	159,916.83	0.00	159,916.83	0.00	0.00	0.00	159,916.83	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	50,960.70	0.00	50,960.70	0.00	0.00	0.00	50,960.70	0.00
A-4	07/01/25 - 07/30/25	30	0.00	463,137.50	0.00	463,137.50	0.00	0.00	0.00	463,137.50	0.00
A-5	07/01/25 - 07/30/25	30	0.00	829,072.60	0.00	829,072.60	0.00	0.00	0.00	829,072.60	0.00
X-A	07/01/25 - 07/30/25	30	0.00	499,444.75	0.00	499,444.75	0.00	0.00	0.00	499,444.75	0.00
X-B	07/01/25 - 07/30/25	30	0.00	51,611.47	0.00	51,611.47	0.00	0.00	0.00	51,611.47	0.00
AS	07/01/25 - 07/30/25	30	0.00	339,746.54	0.00	339,746.54	0.00	0.00	0.00	339,746.54	0.00
B	07/01/25 - 07/30/25	30	0.00	117,189.64	0.00	117,189.64	0.00	0.00	0.00	117,189.64	0.00
C	07/01/25 - 07/30/25	30	0.00	142,900.65	0.00	142,900.65	0.00	0.00	0.00	142,900.65	0.00
X-D	07/01/25 - 07/30/25	30	0.00	32,516.34	0.00	32,516.34	0.00	0.00	0.00	32,516.34	0.00
X-F	07/01/25 - 07/30/25	30	0.00	18,020.32	0.00	18,020.32	0.00	0.00	0.00	18,020.32	0.00
X-G	07/01/25 - 07/30/25	30	0.00	8,479.64	0.00	8,479.64	0.00	0.00	0.00	8,479.64	0.00
X-H	07/01/25 - 07/30/25	30	0.00	26,500.47	0.00	26,500.47	0.00	0.00	0.00	26,500.47	0.00
D	07/01/25 - 07/30/25	30	0.00	65,475.00	0.00	65,475.00	0.00	0.00	0.00	65,475.00	0.00
E	07/01/25 - 07/30/25	30	0.00	49,108.33	0.00	49,108.33	0.00	0.00	0.00	49,108.33	0.00
F	07/01/25 - 07/30/25	30	0.00	53,430.00	0.00	53,430.00	0.00	0.00	0.00	53,430.00	0.00
G	07/01/25 - 07/30/25	30	0.00	25,142.00	0.00	25,142.00	0.00	0.00	0.00	25,142.00	0.00
H	07/01/25 - 07/30/25	30	82,331.75	78,573.50	0.00	78,573.50	7,766.84	0.00	0.00	70,806.67	90,263.25
RR Interest	07/01/25 - 07/30/25	30	4,352.10	175,014.58	0.00	175,014.58	408.78	0.00	0.00	174,605.80	4,772.52
Totals			86,683.85	3,500,291.61	0.00	3,500,291.61	8,175.62	0.00	0.00	3,492,116.00	95,035.77




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 34


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4 (EC)	06540LBA4	2.370000%	234,500,000.00	234,500,000.00	0.00	463,137.50	0.00	0.00	463,137.50	234,500,000.00
A-4-1	06540LBB2	N/A	234,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06540LBC0	N/A	234,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06540LBD8	N/A	234,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06540LBE6	N/A	234,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (EC)	06540LBF3	2.618000%	380,018,000.00	380,018,000.00	0.00	829,072.60	0.00	0.00	829,072.60	380,018,000.00
A-5-1	06540LBG1	N/A	380,018,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06540LBH9	N/A	380,018,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06540LBH9	N/A	380,018,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	06540LBJ5	N/A	380,018,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	06540LBK2	N/A	380,018,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	06540LBN6	2.851000%	143,001,000.00	143,001,000.00	0.00	339,746.54	0.00	0.00	339,746.54	143,001,000.00
A-S-1	06540LBP1	N/A	143,001,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06540LBQ9	N/A	143,001,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06540LBR7	N/A	143,001,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06540LBS5	N/A	143,001,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	06540LBT3	2.983000%	47,143,000.00	47,143,000.00	0.00	117,189.64	0.00	0.00	117,189.64	47,143,000.00
B-1	06540LBU0	N/A	47,143,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06540LBV8	N/A	47,143,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06540LBW6	N/A	47,143,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06540LCE5	N/A	47,143,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	06540LBX4	3.209447%	53,430,000.00	53,430,000.00	0.00	142,900.65	0.00	0.00	142,900.65	53,430,000.00
C-1	06540LCD7	N/A	53,430,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06540LBY2	N/A	53,430,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06540LBZ9	N/A	53,430,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06540LCA3	N/A	53,430,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			4,670,478,000.00	858,092,000.00	0.00	1,892,046.93	0.00	0.00	1,892,046.93	858,092,000.00




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 34


			Exchangeable 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-4 (EC)	06540LBA4	1,000.00000000	0.00000000	1.97500000	0.00000000	0.00000000	0.00000000	0.00000000	1.97500000	1,000.00000000
A-4-1	06540LBB2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06540LBC0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5 (EC)	06540LBF3	1,000.00000000	0.00000000	2.18166666	0.00000000	0.00000000	0.00000000	0.00000000	2.18166666	1,000.00000000
A-5-1	06540LBG1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06540LBH9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S (EC)	06540LBN6	1,000.00000000	0.00000000	2.37583332	0.00000000	0.00000000	0.00000000	0.00000000	2.37583332	1,000.00000000
A-S-1	06540LBP1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06540LBQ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B (EC)	06540LBT3	1,000.00000000	0.00000000	2.48583332	0.00000000	0.00000000	0.00000000	0.00000000	2.48583332	1,000.00000000
B-1	06540LBU0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06540LBV8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C (EC)	06540LBX4	1,000.00000000	0.00000000	2.67453958	0.00000000	0.00000000	0.00000000	0.00000000	2.67453958	1,000.00000000
C-1	06540LCD7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06540LBY2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06540LBD8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06540LBE6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06540LBJ5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06540LBK2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06540LBR7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06540LBS5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06540LBW6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06540LCE5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06540LBZ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06540LCA3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 7 of 34


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,522,960.87	Master Servicing Fee	14,273.23
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,269.00
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	563.49
ARD Interest	0.00	Operating Advisor Fee	1,059.36
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	214.13
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,522,960.87	Total Fees	22,669.20

Principal		Expenses/Reimbursements
Scheduled Principal	430,474.64	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	8,175.62
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	430,474.64	Total Expenses/Reimbursements	8,175.62

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,492,116.00
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	430,474.64
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	3,922,590.64
Total Funds Collected	3,953,435.51	Total Funds Distributed	3,953,435.46


© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 34


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,308,745,498.14	1,308,745,498.14	Beginning Certificate Balance	1,308,745,498.12
(-) Scheduled Principal Collections		430,474.64	430,474.64	(-) Principal Distributions	430,474.64
(-) 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		1,308,315,023.50	1,308,315,023.50	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,308,748,440.05	1,308,748,440.05	Ending Certificate Balance	1,308,315,023.48
Ending Actual Collateral Balance		1,308,315,023.50	1,308,315,023.50



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.02)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.02)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.21%
				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 10 of 34


				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
	1,000,000 or less	3	2,763,952.37	0.21%	75	3.1501	1.046743	1.50 or less	24	140,489,901.98	10.74%	75	3.2103	0.526862
1,000,001 to 2,000,000		10	15,371,097.18	1.17%	67	3.3773	1.226098	1.51 to 2.00	9	231,669,667.89	17.71%	62	2.8858	1.832599
2,000,001 to 3,000,000		7	17,614,700.74	1.35%	74	3.3814	1.162369	2.01 to 2.50	9	66,373,000.16	5.07%	73	3.3100	2.327434
3,000,001 to 4,000,000		3	10,269,469.38	0.78%	75	3.4820	2.121986	2.51 to 3.00	16	317,952,552.40	24.30%	55	3.5178	2.761085
4,000,001 to 5,000,000		9	41,123,201.30	3.14%	74	3.3690	1.981901	3.01 to 3.50	12	265,711,452.95	20.31%	73	3.0921	3.240272
5,000,001 to 6,000,000		8	46,023,626.24	3.52%	67	3.3282	2.417871	3.51 to 4.00	3	60,092,354.92	4.59%	50	3.0313	3.834391
6,000,001 to 7,000,000		3	19,995,000.00	1.53%	74	3.3093	2.744378	4.01 to 4.50	5	105,656,862.74	8.08%	68	2.6595	4.106500
7,000,001 to 8,000,000		1	7,366,597.50	0.56%	74	2.7500	2.891200	4.51 to 5.00	2	26,260,230.46	2.01%	44	3.4669	4.887911
8,000,001 to 9,000,000		1	8,450,000.00	0.65%	71	3.3580	3.145800	5.01 or greater	5	94,109,000.00	7.19%	75	2.7219	6.301607
9,000,001 to 10,000,000		2	19,176,452.95	1.47%	74	3.3060	3.045734	Totals	85	1,308,315,023.50	100.00%	65	3.1259	2.887393
10,000,001 to 15,000,000		15	183,950,849.56	14.06%	62	3.3773	3.075422
15,000,001 to 20,000,000		3	53,500,000.00	4.09%	74	2.7184	5.838886
20,000,001 to 30,000,000		9	216,925,297.19	16.58%	68	3.0457	3.866396
30,000,001 to 50,000,000		5	216,784,779.09	16.57%	50	3.4600	1.984189
50,000,001 to 70,000,000		2	112,000,000.00	8.56%	74	2.6038	3.514331
70,000,001 to 80,000,000		2	155,000,000.00	11.85%	56	2.7215	2.670490
80,000,001 to 90,000,000		1	82,000,000.00	6.27%	75	2.3200	1.688200
90,000,001 to 100,000,000		1	100,000,000.00	7.64%	74	3.8270	2.667400
	100,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	85	1,308,315,023.50	100.00%	65	3.1259	2.887393
(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 34


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Alabama	2	951,198.55	0.07%	14	3.5400	2.761610	Oregon	1	12,240,000.00	0.94%	72	3.0500	3.493300
Arizona	2	44,850,035.70	3.43%	43	3.9074	3.195025	Pennsylvania	1	995,379.00	0.08%	15	3.5600	2.859000
Arkansas	1	2,109,000.00	0.16%	74	3.9700	5.801600	South Dakota	1	1,016,013.63	0.08%	75	4.2850	1.996600
California	12	151,027,658.12	11.54%	73	3.1602	4.112318	Tennessee	1	1,854,235.67	0.14%	38	3.6970	2.188300
Connecticut	4	6,813,900.15	0.52%	56	3.5790	2.418812	Texas	14	180,190,797.43	13.77%	72	3.6642	2.801715
Florida	3	17,510,000.00	1.34%	75	3.5095	2.829731	Virginia	7	15,997,311.19	1.22%	36	3.4111	2.779454
Georgia	3	25,354,853.14	1.94%	67	3.1416	3.339023	Washington	2	17,000,000.00	1.30%	74	3.1050	4.238515
Idaho	1	8,450,000.00	0.65%	71	3.3580	3.145800	West Virginia	1	1,324,446.34	0.10%	75	4.2850	1.996600
Illinois	7	125,810,842.53	9.62%	70	2.7903	3.333373	Wisconsin	2	19,476,076.61	1.49%	51	3.2528	2.853265
Indiana	4	13,206,951.75	1.01%	70	3.6826	1.895014	Totals	137	1,308,315,023.50	100.00%	65	3.1259	2.887393
Iowa	1	37,074,779.09	2.83%	74	3.6770	1.986600
									Property Type³
Kentucky	1	1,066,112.38	0.08%	13	3.5160	2.644800
Louisiana	1	593,402.17	0.05%	13	3.5160	2.644800		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Maine	1	864,959.10	0.07%	13	3.5160	2.644800		Properties	Balance	Agg. Bal.			DSCR¹
Maryland	2	5,220,835.00	0.40%	15	3.5600	2.859000	Industrial	7	131,092,739.98	10.02%	70	3.1222	3.575367
Massachusetts	1	4,402,101.00	0.34%	15	3.5600	2.859000	Mixed Use	2	39,000,000.00	2.98%	75	3.1390	4.036015
Michigan	12	39,520,150.68	3.02%	15	3.3525	3.441992	Mobile Home Park	4	6,141,497.33	0.47%	75	4.0847	2.873296
Minnesota	1	6,995,000.00	0.53%	74	3.5300	2.391600	Multi-Family	27	179,486,067.16	13.72%	75	2.7098	1.829258
Missouri	2	4,520,657.77	0.35%	47	3.7267	2.988663	Office	16	477,772,453.82	36.52%	64	3.1432	2.358032
Nebraska	2	4,458,179.00	0.34%	15	3.5600	2.859000	Retail	72	419,756,070.42	32.08%	59	3.2050	3.175308
New Jersey	2	16,244,267.13	1.24%	71	3.1191	3.213493	Self Storage	9	55,066,195.02	4.21%	57	3.6232	2.529398
New York	32	489,486,067.16	37.41%	67	2.7344	2.022332	Totals	137	1,308,315,023.50	100.00%	65	3.1259	2.887393
North Carolina	4	25,653,880.02	1.96%	65	3.7426	1.793086
Ohio	5	15,255,056.70	1.17%	18	3.5891	2.652225
Oklahoma	1	10,780,876.72	0.82%	72	3.1500	2.154800

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




© 2021 Computershare. All rights reserved. Confidential.													Page 12 of 34


				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
	2.5000% or less	3	157,000,000.00	12.00%	75	2.2966	3.278394	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	2.5001% to 2.7500%	8	261,650,527.80	20.00%	63	2.7228	3.198739	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	2.7501% to 3.0000%	13	214,251,567.22	16.38%	74	2.8832	2.669283	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.0001% to 3.2500%	29	198,207,589.82	15.15%	66	3.1286	3.085127	37 months to 48 months	84	1,299,865,023.50	99.35%	65	3.1244	2.885713
	3.2501% to 3.5000%	3	41,926,635.77	3.20%	73	3.3880	2.412713	49 months or greater	1	8,450,000.00	0.65%	71	3.3580	3.145800
	3.5001% to 3.7500%	14	187,788,320.07	14.35%	43	3.5843	2.473247	Totals	85	1,308,315,023.50	100.00%	65	3.1259	2.887393
	3.7501% to 4.0000%	8	187,171,093.20	14.31%	63	3.8317	3.040724
	4.0001% to 4.2500%	5	54,962,792.29	4.20%	75	4.0610	1.770465
	4.2501% or greater	2	5,356,497.33	0.41%	75	4.3629	1.963448
	Totals	85	1,308,315,023.50	100.00%	65	3.1259	2.887393
(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 13 of 34


				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
	60 months or less	10	233,306,233.40	17.83%	21	3.2865	2.769870	Interest Only	46	1,019,264,000.00	77.91%	65	3.0531	3.018518
	61 to 83 months	72	1,043,461,973.01	79.76%	74	3.0966	2.920707	360 months or less	33	251,361,891.49	19.21%	62	3.4495	2.443392
	84 months or greater	0	0.00	0.00%	0	0.0000	0.000000	361 months or greater	3	6,142,314.92	0.47%	74	3.0902	0.493697
	Totals	82	1,276,768,206.41	97.59%	65	3.1313	2.893144	Totals	82	1,276,768,206.41	97.59%	65	3.1313	2.893144
(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 14 of 34

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

112,839,805.01

8.62%

3.0180

4.277231

No outstanding loans in this group

12 months or less

1,152,317,368.14

88.08%

3.1322

2.810514

13 months or greater

43,157,850.35

3.30%

3.2415

1.306205

Totals

1,308,315,023.50

100.00%

3.1259

2.887393

(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 15 of 34


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	300802246	OF	Chicago	IL	Actual/360	2.719%	187,274.44	0.00	0.00	N/A	10/01/31	--	80,000,000.00	80,000,000.00	08/01/25
1A	300802247				Actual/360	2.719%	47,989.08	0.00	0.00	N/A	10/01/31	--	20,500,000.00	20,500,000.00	08/01/25
1B	300802249				Actual/360	2.719%	35,113.96	0.00	0.00	N/A	10/01/31	--	15,000,000.00	15,000,000.00	08/01/25
2	310959292	OF	The Woodlands	TX	Actual/360	3.827%	329,547.22	0.00	0.00	N/A	10/11/31	--	100,000,000.00	100,000,000.00	08/11/25
3	300802252	MF	New York	NY	Actual/360	2.320%	163,817.78	0.00	0.00	N/A	11/01/31	--	82,000,000.00	82,000,000.00	08/01/25
4	310957987	OF	New York	NY	Actual/360	2.725%	175,968.19	0.00	0.00	N/A	08/06/28	--	75,000,000.00	75,000,000.00	08/06/25
5	453012515	OF	New York	NY	Actual/360	2.837%	122,170.14	0.00	0.00	N/A	11/05/31	--	50,000,000.00	50,000,000.00	08/05/25
5A	453012518				Actual/360	2.837%	61,085.07	0.00	0.00	N/A	11/05/31	--	25,000,000.00	25,000,000.00	08/05/25
6	310958841	RT	New York	NY	Actual/360	2.271%	107,557.08	0.00	0.00	N/A	10/06/31	--	55,000,000.00	55,000,000.00	08/06/25
6A	310959682				Actual/360	2.271%	39,111.67	0.00	0.00	N/A	10/06/31	--	20,000,000.00	20,000,000.00	08/06/25
7	300802229	IN	Liverpool	NY	Actual/360	2.925%	143,568.75	0.00	0.00	N/A	10/01/31	--	57,000,000.00	57,000,000.00	08/01/25
8	310958702	Various Various		Various	Actual/360	3.516%	136,245.00	0.00	0.00	N/A	09/11/26	--	45,000,000.00	45,000,000.00	08/11/25
9	211003982	Various Various		Various	Actual/360	3.560%	136,263.94	0.00	0.00	N/A	11/01/26	--	44,450,000.00	44,450,000.00	08/01/25
10	325660010	OF	Houston	TX	Actual/360	3.860%	133,819.77	0.00	0.00	N/A	11/01/31	--	40,260,000.00	40,260,000.00	08/01/25
11	300802239	RT	West Des Moines	IA	Actual/360	3.677%	117,599.04	65,994.19	0.00	N/A	10/01/31	--	37,140,773.28	37,074,779.09	08/01/25
12	2063840	MF	New York	NY	Actual/360	2.880%	73,160.00	0.00	0.00	N/A	10/01/31	--	29,500,000.00	29,500,000.00	08/01/25
13	310959117	IN	Pomona Chino	CA	Actual/360	2.740%	68,423.89	0.00	0.00	N/A	11/11/31	--	29,000,000.00	29,000,000.00	08/11/25
14	310958954	OF	Auburn Hills	MI	Actual/360	3.218%	68,277.68	47,237.27	0.00	N/A	11/11/26	--	24,639,592.19	24,592,354.92	08/11/25
15	310954996	RT	Tempe	AZ	Actual/360	3.802%	41,029.47	21,890.14	0.00	N/A	09/01/26	--	12,532,120.60	12,510,230.46	08/01/25
15A	300802227				Actual/360	3.802%	34,951.03	18,647.16	0.00	N/A	09/01/26	--	10,675,509.90	10,656,862.74	08/01/25
16	300802265	RT	Chandler	AZ	Actual/360	4.020%	75,184.03	36,083.27	0.00	N/A	11/01/31	--	21,719,025.54	21,682,942.27	08/01/25
17	211002197	RT	Yucaipa	CA	Actual/360	2.730%	54,069.17	0.00	0.00	N/A	10/01/31	--	23,000,000.00	23,000,000.00	08/01/25
18	310957922	RT	Flowery Branch	GA	Actual/360	3.093%	60,326.39	0.00	0.00	N/A	09/11/31	--	22,650,000.00	22,650,000.00	08/11/25
19	211003608	MU	Brooklyn	NY	Actual/360	3.355%	60,669.58	0.00	0.00	N/A	11/01/31	--	21,000,000.00	21,000,000.00	08/01/25
20	610958097	MU	Claremont	CA	Actual/360	2.887%	44,748.50	0.00	0.00	N/A	10/11/31	--	18,000,000.00	18,000,000.00	08/11/25
21	310958257	IN	Allentown	NJ	Actual/360	3.100%	41,376.39	0.00	0.00	N/A	10/11/31	--	15,500,000.00	15,500,000.00	08/11/25
22	410955944	IN	San Diego	CA	Actual/360	4.144%	53,526.67	0.00	0.00	N/A	11/11/31	--	15,000,000.00	15,000,000.00	08/11/25
23	310957508	RT	Torrance	CA	Actual/360	3.162%	37,438.96	0.00	0.00	N/A	08/11/31	--	13,750,000.00	13,750,000.00	08/11/25




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 34


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
24	410957967	RT	San Marcos	CA	Actual/360	3.464%	37,274.79	19,570.50	0.00	N/A	08/11/31	--	12,496,206.27	12,476,635.77	08/11/25
25	211003182	RT	Vancouver	WA	Actual/360	3.150%	33,906.25	0.00	0.00	N/A	10/05/31	--	12,500,000.00	12,500,000.00	08/05/25
26	410958537	RT	Greenfield	WI	Actual/360	3.090%	32,075.39	21,233.79	0.00	N/A	10/11/31	--	12,054,639.08	12,033,405.29	08/11/25
27	310958220	RT	Hood River	OR	Actual/360	3.050%	32,147.00	0.00	0.00	N/A	08/11/31	--	12,240,000.00	12,240,000.00	08/11/25
28	325660028	OF	Austin	TX	Actual/360	2.680%	27,243.85	21,301.30	0.00	N/A	10/01/31	--	11,805,231.60	11,783,930.30	08/01/25
29	211003721	Various Peekskill		NY	Actual/360	3.810%	39,370.00	0.00	0.00	N/A	11/01/26	--	12,000,000.00	12,000,000.00	08/01/25
30	610954871	RT	Los Osos	CA	Actual/360	3.170%	32,756.67	0.00	0.00	N/A	08/11/31	--	12,000,000.00	12,000,000.00	08/11/25
31	600958172	RT	Oklahoma City	OK	Actual/360	3.150%	29,291.90	17,979.16	0.00	N/A	08/11/31	--	10,798,855.88	10,780,876.72	08/11/25
32	211003983	SS	Burlington	NC	Actual/360	4.010%	37,498.17	15,080.95	0.00	N/A	10/01/31	--	10,859,416.53	10,844,335.58	08/01/25
33	300802254	RT	Jasper	IN	Actual/360	3.554%	31,804.39	17,696.67	0.00	N/A	11/01/31	--	10,392,269.37	10,374,572.70	08/01/25
34	211003525	RT	Houston	TX	Actual/360	3.005%	24,570.50	18,882.50	0.00	N/A	11/01/31	--	9,495,335.45	9,476,452.95	08/01/25
35	310958942	OF	Los Angeles	CA	Actual/360	3.600%	30,070.00	0.00	0.00	N/A	10/11/31	--	9,700,000.00	9,700,000.00	08/11/25
36	410957936	RT	Idaho Falls	ID	Actual/360	3.358%	24,434.11	0.00	0.00	N/A	07/11/31	--	8,450,000.00	8,450,000.00	08/11/25
37	325660037	OF	Austin	TX	Actual/360	2.750%	17,475.63	13,142.46	0.00	N/A	10/01/31	--	7,379,739.96	7,366,597.50	08/01/25
38	211003652	RT	Rochester	MN	Actual/360	3.530%	21,262.86	0.00	0.00	N/A	10/01/31	--	6,995,000.00	6,995,000.00	08/01/25
39	2061873	SS	Vero Beach	FL	Actual/360	3.200%	17,911.11	0.00	0.00	N/A	10/01/31	--	6,500,000.00	6,500,000.00	08/01/25
40	410958470	SS	Holly Springs	NC	Actual/360	3.181%	17,804.76	0.00	0.00	N/A	09/11/31	--	6,500,000.00	6,500,000.00	08/11/25
41	470128030	MF	New York	NY	Actual/360	2.950%	15,179.88	12,049.41	0.00	N/A	10/01/31	--	5,975,675.65	5,963,626.24	08/01/25
42	470128750	MF	New York	NY	Actual/360	2.950%	15,241.67	0.00	0.00	N/A	11/01/31	--	6,000,000.00	6,000,000.00	08/01/25
43	211002947	RT	Inglewood	CA	Actual/360	3.010%	15,551.67	0.00	0.00	N/A	11/01/31	--	6,000,000.00	6,000,000.00	08/01/25
44	410958130	RT	Salem	VA	Actual/360	3.200%	16,395.56	0.00	0.00	N/A	08/11/31	--	5,950,000.00	5,950,000.00	08/11/25
45	600958959	SS	Farmington Hills	MI	Actual/360	3.630%	18,129.83	0.00	0.00	N/A	10/11/26	--	5,800,000.00	5,800,000.00	08/11/25
46	325660046	OF	Miami	FL	Actual/360	3.620%	17,799.34	0.00	0.00	N/A	11/01/31	--	5,710,000.00	5,710,000.00	08/01/25
47	325660047	MF	Miami Beach	FL	Actual/360	3.770%	17,205.86	0.00	0.00	N/A	11/01/31	--	5,300,000.00	5,300,000.00	08/01/25
48	310957889	OF	Los Angeles	CA	Actual/360	3.600%	16,430.00	0.00	0.00	N/A	10/11/31	--	5,300,000.00	5,300,000.00	08/11/25
49	470128500	MF	New York	NY	Actual/360	2.860%	12,313.89	0.00	0.00	N/A	10/01/31	--	5,000,000.00	5,000,000.00	08/01/25
50	211003644	IN	Jamaica	NY	Actual/360	3.710%	15,973.61	0.00	0.00	N/A	11/01/31	--	5,000,000.00	5,000,000.00	08/01/25
51	470128270	MF	Flushing	NY	Actual/360	2.790%	10,599.15	9,098.27	0.00	N/A	11/01/31	--	4,411,715.34	4,402,617.07	08/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 17 of 34


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
52	410958508	SS	Ceres	CA	Actual/360	3.560%	13,473.72	8,015.31	0.00	N/A	09/11/31	--	4,395,198.31	4,387,183.00	08/11/25
53	300802253	MF	Hartford	CT	Actual/360	3.594%	14,545.72	0.00	0.00	N/A	11/01/31	--	4,700,000.00	4,700,000.00	08/01/25
54	211003984	SS	Burlington	NC	Actual/360	4.060%	15,878.49	6,242.03	0.00	N/A	10/01/31	--	4,541,756.47	4,535,514.44	08/01/25
55	300802244	SS	Mukilteo	WA	Actual/360	2.980%	11,547.50	0.00	0.00	N/A	11/01/31	--	4,500,000.00	4,500,000.00	08/01/25
56	470128100	MF	New York	NY	Actual/360	2.850%	10,474.71	5,248.02	0.00	N/A	10/01/31	--	4,268,134.81	4,262,886.79	08/01/25
57	300802251	MH	Various	Various	Actual/360	3.905%	14,577.04	0.00	0.00	N/A	11/01/31	--	4,335,000.00	4,335,000.00	08/01/25
58	300802255	RT	Various	Various	Actual/360	4.285%	13,099.01	0.00	0.00	N/A	11/01/31	--	3,550,000.00	3,550,000.00	07/01/25
59	470128770	MF	New York	NY	Actual/360	3.120%	9,403.33	0.00	0.00	N/A	11/01/31	--	3,500,000.00	3,500,000.00	08/01/25
60	470128520	MF	Bronx	NY	Actual/360	2.990%	8,305.80	6,431.47	0.00	N/A	11/01/31	--	3,225,900.85	3,219,469.38	08/01/25
61	470128580	MF	Croton on Hudson	NY	Actual/360	3.010%	7,407.82	5,678.63	0.00	N/A	11/01/31	--	2,858,016.94	2,852,338.31	08/01/25
62	211003913	RT	Fort Worth	TX	Actual/360	4.130%	10,313.53	0.00	0.00	N/A	11/01/31	--	2,900,000.00	2,900,000.00	08/01/25
63	470127620	MF	Sunnyside	NY	Actual/360	3.070%	7,165.85	3,152.02	0.00	N/A	10/01/31	--	2,710,630.53	2,707,478.51	08/01/25
64	470127680	MF	Bronx	NY	Actual/360	3.250%	7,276.39	0.00	0.00	N/A	11/01/31	--	2,600,000.00	2,600,000.00	08/01/25
65	470129140	MF	New York	NY	Actual/360	3.100%	6,349.60	2,744.69	0.00	N/A	10/01/31	--	2,378,623.63	2,375,878.94	08/01/25
66	470127740	MF	Sunnyside	NY	Actual/360	3.140%	5,608.01	4,048.81	0.00	N/A	10/01/31	--	2,074,053.79	2,070,004.98	08/01/25
67	300802240	SS	Little Rock	AR	Actual/360	3.970%	7,209.85	0.00	0.00	N/A	10/01/31	--	2,109,000.00	2,109,000.00	08/01/25
68	470128330	MF	Staten Island	NY	Actual/360	3.030%	5,052.94	3,834.76	0.00	N/A	11/01/31	--	1,936,610.38	1,932,775.62	08/01/25
69	410958994	RT	Cookeville	TN	Actual/360	3.697%	5,913.48	3,288.79	0.00	N/A	10/11/28	--	1,857,524.46	1,854,235.67	08/11/25
70	300802242	MH	Various	IN	Actual/360	4.516%	7,034.43	2,407.61	0.00	N/A	10/01/31	--	1,808,904.94	1,806,497.33	08/01/25
71	470128300	MF	New York	NY	Actual/360	3.180%	4,554.83	3,209.90	0.00	N/A	11/01/31	--	1,663,357.87	1,660,147.97	08/01/25
72	470127050	MF	Forest Hills	NY	Actual/360	3.090%	4,411.88	3,264.64	0.00	N/A	10/01/31	--	1,658,082.75	1,654,818.11	08/01/25
73	410958993	RT	Arlington	TX	Actual/360	3.530%	4,393.00	2,649.52	0.00	N/A	09/11/28	--	1,445,199.13	1,442,549.61	08/11/25
74	470128860	MF	Kew Gardens	NY	Actual/360	3.000%	3,631.56	2,797.90	0.00	N/A	11/01/31	--	1,405,765.64	1,402,967.74	08/01/25
75	470128160	MF	Valley Stream	NY	Actual/360	3.140%	3,496.18	2,512.51	0.00	N/A	11/01/31	--	1,293,020.31	1,290,507.80	08/01/25
76	470128050	MF	Mount Vernon	NY	Actual/360	3.150%	3,445.16	2,463.72	0.00	N/A	11/01/31	--	1,270,103.58	1,267,639.86	08/01/25
77	470127920	MF	New York	NY	Actual/360	3.120%	2,848.34	1,217.03	0.00	N/A	10/01/31	--	1,060,174.50	1,058,957.47	08/01/25
78	470129070	MF	New York	NY	Actual/360	3.170%	2,522.16	1,786.12	0.00	N/A	11/01/31	--	923,962.41	922,176.29	08/01/25
79	470128880	MF	New York	NY	Actual/360	3.190%	2,538.76	1,780.44	0.00	N/A	11/01/31	--	924,212.95	922,432.51	08/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 18 of 34

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal Anticipated

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

470127960

New York

Actual/360

3.090%

2,451.05

1,813.68

0.00 N/A

10/01/31

921,157.25

919,343.57

08/01/25

Totals

3,522,960.87

430,474.64

0.00

1,308,745,498.14

1,308,315,023.50

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 19 of 34


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	47,249,676.47	26,618,182.62	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	25,184,381.97	6,622,597.68	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	3,423,458.35	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	53,951,975.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	(2,154,717.45)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	9,131,972.18	1,848,892.75	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	8,370,802.48	4,195,074.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	6,589,492.87	3,335,841.25	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	4,740,749.87	2,374,862.64	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	4,641,068.22	1,295,970.30	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	5,376,532.66	1,175,532.67	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,346,482.87	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,941,900.84	2,472,134.08	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	5,366,718.47	2,819,022.32	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	29,561,289.00	7,148,490.95	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	3,440,124.28	709,652.17	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,740,740.80	1,300,727.89	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,680,128.58	419,460.42	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	3,386,422.04	1,615,341.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,578,167.03	408,441.51	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,293,224.03	859,819.37	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,899,807.96	574,530.90	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 34


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
24	1,433,816.25	356,437.86	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,943,676.43	448,053.02	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,926,037.49	496,216.96	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,405,288.73	349,519.43	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,942,861.28	855,673.68	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,271,889.87	312,524.23	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,182,446.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	316,049.91	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	814,669.38	188,216.87	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,252,223.79	643,649.79	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,839,631.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	954,679.31	529,240.45	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,109,083.98	245,876.17	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,360,251.47	604,854.16	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	592,474.50	148,118.62	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	711,798.60	345,307.45	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	559,671.38	137,449.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	463,519.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	54,415.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	728,846.32	189,516.10	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	625,483.64	146,232.55	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	616,901.88	331,325.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	682,042.58	169,981.24	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	456,532.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	446,877.51	267,930.36	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	216,647.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	319,916.00	160,552.75	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
51	309,254.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 21 of 34


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
52	451,336.00	205,215.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
53	0.00	101,525.55	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	350,012.00	79,888.65	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	650,336.17	301,764.35	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	176,724.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	614,464.35	141,721.88	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
58	307,105.88	153,552.94	01/01/25	06/30/25	--	0.00	0.00	13,083.73	13,083.73	0.00	0.00
59	378,219.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	152,223.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	(36,772.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	282,775.39	70,693.60	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
63	6,674.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	(45,216.03)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	29,826.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
66	154,144.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	506,074.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
68	94,568.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	288,819.75	121,575.03	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
70	0.00	109,495.70	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
71	130,376.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
72	1,328.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
73	215,450.39	107,725.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
74	(45,685.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
75	69,078.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
76	58,142.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
77	108,566.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
78	53,727.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
79	58,583.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 22 of 34


								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
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.125942%	3.105277%	65
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.126032%	3.101214%	66
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	3.126128%	3.101300%	67
05/16/25	0	0.00	1	2,900,000.00	1	21,793,231.93	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.126217%	3.101380%	68
04/17/25	1	2,900,000.00	0	0.00	1	21,831,364.16	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.126312%	3.101466%	69
03/17/25	0	0.00	0	0.00	1	21,866,935.42	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.126400%	3.101545%	70
02/18/25	0	0.00	0	0.00	1	21,909,698.40	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.126507%	3.101641%	71
01/17/25	1	2,900,000.00	1	21,944,999.43	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.126594%	3.101720%	72
12/17/24	1	21,980,178.68	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.126682%	3.101799%	73
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.126775%	3.101882%	74
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.126861%	3.101960%	75
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.126949%	3.102039%	76
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 25 of 34

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

300802255

07/01/25

13,083.73

0.00

3,550,000.00

Totals

13,083.73

0.00

3,550,000.00

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 26 of 34


				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		155,009,448	155,009,448	0			0
25 - 36 Months		75,000,000	75,000,000	0			0
37 - 48 Months		3,296,785	3,296,785	0			0
49 - 60 Months		0	0	0			0
> 60 Months		1,075,008,790	1,075,008,790	0			0




Historical Delinquency Information

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

Aug-25	1,308,315,024	1,308,315,024	0	0		0	0
Jul-25	1,308,745,498	1,308,745,498	0	0		0	0
Jun-25	1,309,198,141	1,309,198,141	0	0		0	0
May-25	1,309,626,037	1,284,932,805	0	2,900,000	21,793,232		0
Apr-25	1,310,076,192	1,285,344,828	2,900,000	0	21,831,364		0
Mar-25	1,310,501,524	1,288,634,589	0	0	21,866,935		0
Feb-25	1,310,996,398	1,289,086,700	0	0	21,909,698		0
Jan-25	1,311,419,041	1,286,574,042	2,900,000	21,944,999		0	0
Dec-24	1,311,840,451	1,289,860,272	21,980,179	0		0	0
Nov-24	1,312,284,347	1,312,284,347	0	0		0	0
Oct-24	1,312,703,230	1,312,703,230	0	0		0	0
Sep-24	1,313,087,289	1,313,087,289	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 27 of 34


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
16	300802265	RT	AZ	09/12/24	8
	Special Servicer comments are not available for this cycle.



62	211003913	RT	TX	07/03/24	13
	The loan transferred to special servicing on 7/3/2024 due to non-monetary monetary default due to Borrower's non-compliance with cash management provisions after the credit downgrade of the tenant (Walgreens). Special Servicer is working
	on final revision s of the DACA with Borrower's counsel. Once established and funded, Special Servicer will work to execute a settlement agreement with Borrower, and subsequently begin the Return to Master process.


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 29 of 34

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

4,675.62

0.00

3,500.00

0.00

Total

0.00

8,175.62

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

8,175.62

Page 33 of 34


	Additional Information

Total Available Distribution Amount (1)	3,922,590.64
Retained Certificate Available Funds	196,129.53
Non-Retained Certificate Available Funds	3,726,461.12
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 of 34


			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 24 of 34


			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
16	300802265	21,682,942.27	21,682,942.27	31,500,000.00	06/23/21	2,103,662.00	1.46000	--	11/01/31	314
62	211003913	2,900,000.00	2,900,000.00	6,050,000.00	09/14/21	70,127.60	2.31630	03/31/24	11/01/31	I/O
Totals		24,582,942.27	24,582,942.27	37,550,000.00		2,173,789.60




© 2021 Computershare. All rights reserved. Confidential.										Page 28 of 34


				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 30 of 34


			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 31 of 34


			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 32 of 34


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 34 of 34