wcm21c60_ex991-202509.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	09/17/25	Wells Fargo Commercial Mortgage Trust 2021-C60
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series 2021-C60


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
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	6
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	7
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	8	Special Servicer	K-Star Asset Management LLC
Bond / Collateral Reconciliation - Cash Flows	9		Mike Stauber	(214) 390-7233	Michael.Stauber@kkr.com
Bond / Collateral Reconciliation - Balances	10		5949 Sherry Lane, Suite 950 \| Dallas, TX 75225 \| United States
Current Mortgage Loan and Property Stratification	11-15	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Mortgage Loan Detail (Part 1)	16-18
			Attention: Transaction Manager		notices@pentalphasurveillance.com
Mortgage Loan Detail (Part 2)	19-21		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Principal Prepayment Detail	22	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Historical Detail	23		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	24				trustadministrationgroup@computershare.com
Collateral Stratification and Historical Detail	25		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	26	Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 2	27		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Modified Loan Detail	28
Historical Liquidated Loan Detail	29
Historical Bond / Collateral Loss Reconciliation Detail	30
Interest Shortfall Detail - Collateral Level	31
Supplemental Notes	32

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 32


				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	95003DBA5	0.733000%	17,659,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	97.64%
A-2	95003DBB3	2.042000%	45,569,000.00	42,642,746.36	325,596.43	72,563.74	0.00	0.00	398,160.17	42,317,149.93	94.16%	91.55%
A-SB	95003DBR8	2.130000%	24,458,000.00	24,458,000.00	0.00	43,412.95	0.00	0.00	43,412.95	24,458,000.00	90.79%	88.29%
A-3	95003DBD9	2.061000%	121,000,000.00	121,000,000.00	0.00	207,817.50	0.00	0.00	207,817.50	121,000,000.00	74.10%	72.12%
A-4	95003DBJ6	2.342000%	315,357,000.00	315,357,000.00	0.00	615,471.74	0.00	0.00	615,471.74	315,357,000.00	30.61%	30.00%
A-S	95003DCG1	2.547000%	58,019,000.00	58,019,000.00	0.00	123,145.33	0.00	0.00	123,145.33	58,019,000.00	22.61%	22.25%
B	95003DBW7	2.730000%	34,624,000.00	34,624,000.00	0.00	78,769.60	0.00	0.00	78,769.60	34,624,000.00	17.83%	17.63%
C	95003DCB2	2.738000%	29,010,000.00	29,010,000.00	0.00	66,191.15	0.00	0.00	66,191.15	29,010,000.00	13.83%	13.75%
D	95003DAC2	2.500000%	11,192,000.00	11,192,000.00	0.00	23,316.67	0.00	0.00	23,316.67	11,192,000.00	12.29%	12.26%
E-RR	95003DAF5	3.855716%	14,074,000.00	14,074,000.00	0.00	45,221.13	0.00	0.00	45,221.13	14,074,000.00	10.35%	10.38%
F-RR	95003DAH1	3.855716%	17,780,000.00	17,780,000.00	0.00	57,128.87	0.00	0.00	57,128.87	17,780,000.00	7.89%	8.00%
G-RR	95003DAK4	3.855716%	9,358,000.00	9,358,000.00	0.00	30,068.16	0.00	0.00	30,068.16	9,358,000.00	6.60%	6.75%
H-RR	95003DAM0	3.855716%	9,358,000.00	9,358,000.00	0.00	30,068.16	0.00	0.00	30,068.16	9,358,000.00	5.31%	5.50%
J-RR	95003DAP3	3.855716%	7,486,000.00	7,486,000.00	0.00	24,053.24	0.00	0.00	24,053.24	7,486,000.00	4.28%	4.50%
K-RR	95003DAR9	3.855716%	8,422,000.00	8,422,000.00	0.00	27,060.70	0.00	0.00	27,060.70	8,422,000.00	3.12%	3.38%
L-RR	95003DAT5	3.855716%	11,230,000.00	11,230,000.00	0.00	36,083.08	0.00	0.00	36,083.08	11,230,000.00	1.57%	1.88%
M-RR*	95003DAV0	3.855716%	14,037,042.00	11,374,449.65	0.00	25,951.43	0.00	0.00	25,951.43	11,374,449.65	0.00%	0.00%
R	95003DAY4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	95003DAX6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			748,633,042.00	725,385,196.01	325,596.43	1,506,323.45	0.00	0.00	1,831,919.88	725,059,599.58


X-A	95003DBP2	1.616960%	524,043,000.00	503,457,746.36	0.00	678,392.65	0.00	0.00	678,392.65	503,132,149.93
X-B	95003DBQ0	1.211085%	121,653,000.00	121,653,000.00	0.00	122,776.81	0.00	0.00	122,776.81	121,653,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 32


				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-D	95003DAA6	1.355716%	11,192,000.00	11,192,000.00	0.00	12,644.32	0.00	0.00	12,644.32	11,192,000.00
Notional SubTotal			656,888,000.00	636,302,746.36	0.00	813,813.78	0.00	0.00	813,813.78	635,977,149.93

Deal Distribution Total					325,596.43	2,320,137.23	0.00	0.00	2,645,733.66

*	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 32


				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	95003DBA5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95003DBB3	935.78411552	7.14513002	1.59239264	0.00000000	0.00000000	0.00000000	0.00000000	8.73752266	928.63898549
A-SB	95003DBR8	1,000.00000000	0.00000000	1.77500000	0.00000000	0.00000000	0.00000000	0.00000000	1.77500000	1,000.00000000
A-3	95003DBD9	1,000.00000000	0.00000000	1.71750000	0.00000000	0.00000000	0.00000000	0.00000000	1.71750000	1,000.00000000
A-4	95003DBJ6	1,000.00000000	0.00000000	1.95166665	0.00000000	0.00000000	0.00000000	0.00000000	1.95166665	1,000.00000000
A-S	95003DCG1	1,000.00000000	0.00000000	2.12250004	0.00000000	0.00000000	0.00000000	0.00000000	2.12250004	1,000.00000000
B	95003DBW7	1,000.00000000	0.00000000	2.27500000	0.00000000	0.00000000	0.00000000	0.00000000	2.27500000	1,000.00000000
C	95003DCB2	1,000.00000000	0.00000000	2.28166667	0.00000000	0.00000000	0.00000000	0.00000000	2.28166667	1,000.00000000
D	95003DAC2	1,000.00000000	0.00000000	2.08333363	0.00000000	0.00000000	0.00000000	0.00000000	2.08333363	1,000.00000000
E-RR	95003DAF5	1,000.00000000	0.00000000	3.21309720	0.00000000	0.00000000	0.00000000	0.00000000	3.21309720	1,000.00000000
F-RR	95003DAH1	1,000.00000000	0.00000000	3.21309730	0.00000000	0.00000000	0.00000000	0.00000000	3.21309730	1,000.00000000
G-RR	95003DAK4	1,000.00000000	0.00000000	3.21309682	0.00000000	0.00000000	0.00000000	0.00000000	3.21309682	1,000.00000000
H-RR	95003DAM0	1,000.00000000	0.00000000	3.21309682	0.00000000	0.00000000	0.00000000	0.00000000	3.21309682	1,000.00000000
J-RR	95003DAP3	1,000.00000000	0.00000000	3.21309645	0.00000000	0.00000000	0.00000000	0.00000000	3.21309645	1,000.00000000
K-RR	95003DAR9	1,000.00000000	0.00000000	3.21309665	0.00000000	0.00000000	0.00000000	0.00000000	3.21309665	1,000.00000000
L-RR	95003DAT5	1,000.00000000	0.00000000	3.21309706	0.00000000	0.00000000	0.00000000	0.00000000	3.21309706	1,000.00000000
M-RR	95003DAV0	810.31670704	0.00000000	1.84878196	0.75484422	22.56329004	0.00000000	0.00000000	1.84878196	810.31670704
R	95003DAY4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	95003DAX6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95003DBP2	960.71838830	0.00000000	1.29453623	0.00000000	0.00000000	0.00000000	0.00000000	1.29453623	960.09707205
X-B	95003DBQ0	1,000.00000000	0.00000000	1.00923783	0.00000000	0.00000000	0.00000000	0.00000000	1.00923783	1,000.00000000
X-D	95003DAA6	1,000.00000000	0.00000000	1.12976412	0.00000000	0.00000000	0.00000000	0.00000000	1.12976412	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 32


				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	08/01/25 - 08/30/25	30	0.00	72,563.74	0.00	72,563.74	0.00	0.00	0.00	72,563.74	0.00
A-SB	08/01/25 - 08/30/25	30	0.00	43,412.95	0.00	43,412.95	0.00	0.00	0.00	43,412.95	0.00
A-3	08/01/25 - 08/30/25	30	0.00	207,817.50	0.00	207,817.50	0.00	0.00	0.00	207,817.50	0.00
A-4	08/01/25 - 08/30/25	30	0.00	615,471.75	0.00	615,471.75	0.00	0.00	0.00	615,471.74	0.00
X-A	08/01/25 - 08/30/25	30	0.00	678,392.65	0.00	678,392.65	0.00	0.00	0.00	678,392.65	0.00
X-B	08/01/25 - 08/30/25	30	0.00	122,776.81	0.00	122,776.81	0.00	0.00	0.00	122,776.81	0.00
A-S	08/01/25 - 08/30/25	30	0.00	123,145.33	0.00	123,145.33	0.00	0.00	0.00	123,145.33	0.00
B	08/01/25 - 08/30/25	30	0.00	78,769.60	0.00	78,769.60	0.00	0.00	0.00	78,769.60	0.00
C	08/01/25 - 08/30/25	30	0.00	66,191.15	0.00	66,191.15	0.00	0.00	0.00	66,191.15	0.00
X-D	08/01/25 - 08/30/25	30	0.00	12,644.32	0.00	12,644.32	0.00	0.00	0.00	12,644.32	0.00
D	08/01/25 - 08/30/25	30	0.00	23,316.67	0.00	23,316.67	0.00	0.00	0.00	23,316.67	0.00
E-RR	08/01/25 - 08/30/25	30	0.00	45,221.13	0.00	45,221.13	0.00	0.00	0.00	45,221.13	0.00
F-RR	08/01/25 - 08/30/25	30	0.00	57,128.87	0.00	57,128.87	0.00	0.00	0.00	57,128.87	0.00
G-RR	08/01/25 - 08/30/25	30	0.00	30,068.16	0.00	30,068.16	0.00	0.00	0.00	30,068.16	0.00
H-RR	08/01/25 - 08/30/25	30	0.00	30,068.16	0.00	30,068.16	0.00	0.00	0.00	30,068.16	0.00
J-RR	08/01/25 - 08/30/25	30	0.00	24,053.24	0.00	24,053.24	0.00	0.00	0.00	24,053.24	0.00
K-RR	08/01/25 - 08/30/25	30	0.00	27,060.70	0.00	27,060.70	0.00	0.00	0.00	27,060.70	0.00
L-RR	08/01/25 - 08/30/25	30	0.00	36,083.08	0.00	36,083.08	0.00	0.00	0.00	36,083.08	0.00
M-RR	08/01/25 - 08/30/25	30	305,145.61	36,547.21	0.00	36,547.21	10,595.78	0.00	0.00	25,951.43	316,721.85
Totals			305,145.61	2,330,733.02	0.00	2,330,733.02	10,595.78	0.00	0.00	2,320,137.23	316,721.85




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 32


				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-3 (EC)	95003DBD9	2.061000%	121,000,000.00	121,000,000.00	0.00	207,817.50	0.00	0.00	207,817.50	121,000,000.00
A-3-1	95003DBE7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	95003DBF4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	95003DBG2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	95003DBH0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4 (EC)	95003DBJ6	2.342000%	315,357,000.00	315,357,000.00	0.00	615,471.74	0.00	0.00	615,471.74	315,357,000.00
A-4-1	95003DBK3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	95003DBL1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	95003DBM9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	95003DBN7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	95003DCG1	2.547000%	58,019,000.00	58,019,000.00	0.00	123,145.33	0.00	0.00	123,145.33	58,019,000.00
A-S-1	95003DBS6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	95003DBU1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	95003DBV9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	95003DBW7	2.730000%	34,624,000.00	34,624,000.00	0.00	78,769.60	0.00	0.00	78,769.60	34,624,000.00
B-1	95003DBX5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	95003DBY3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	95003DBT4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	9500D3BZ0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	95003DCA4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	95003DCB2	2.738000%	29,010,000.00	29,010,000.00	0.00	66,191.15	0.00	0.00	66,191.15	29,010,000.00
C-1	95003DCC0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	95003DCD8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	95003DCE6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	95003DCF3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			558,010,000.00	558,010,000.00	0.00	1,091,395.32	0.00	0.00	1,091,395.32	558,010,000.00




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 32


			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-3 (EC)	95003DBD9	1,000.00000000	0.00000000	1.71750000	0.00000000	0.00000000	0.00000000	0.00000000	1.71750000	1,000.00000000
A-3-1	95003DBE7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	95003DBF4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4 (EC)	95003DBJ6	1,000.00000000	0.00000000	1.95166665	0.00000000	0.00000000	0.00000000	0.00000000	1.95166665	1,000.00000000
A-4-1	95003DBK3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	95003DBL1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S (EC)	95003DCG1	1,000.00000000	0.00000000	2.12250004	0.00000000	0.00000000	0.00000000	0.00000000	2.12250004	1,000.00000000
A-S-1	95003DBS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B (EC)	95003DBW7	1,000.00000000	0.00000000	2.27500000	0.00000000	0.00000000	0.00000000	0.00000000	2.27500000	1,000.00000000
B-1	95003DBX5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	95003DBY3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	95003DBT4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C (EC)	95003DCB2	1,000.00000000	0.00000000	2.28166667	0.00000000	0.00000000	0.00000000	0.00000000	2.28166667	1,000.00000000
C-1	95003DCC0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	95003DCD8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-3-X1	95003DBG2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	95003DBH0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X1	95003DBM9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	95003DBN7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	95003DBU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	95003DBV9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	9500D3BZ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	95003DCA4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	95003DCE6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	95003DCF3	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 32


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,342,731.05	Master Servicing Fee	4,127.67
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,925.14
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	312.32
ARD Interest	0.00	Operating Advisor Fee	1,155.58
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	187.39
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,342,731.05	Total Fees	11,998.10

Principal		Expenses/Reimbursements
Scheduled Principal	325,596.43	Reimbursement for Interest on Advances	490.43
Unscheduled Principal Collections		ASER Amount	3,105.35
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	7,000.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	325,596.43	Total Expenses/Reimbursements	10,595.78

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,320,137.23
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	325,596.43
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	2,645,733.66
Total Funds Collected	2,668,327.48	Total Funds Distributed	2,668,327.54


© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 32


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		725,385,196.01	725,385,196.01	Beginning Certificate Balance	725,385,196.01
(-) Scheduled Principal Collections		325,596.43	325,596.43	(-) Principal Distributions	325,596.43
(-) 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		725,059,599.58	725,059,599.58	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		725,724,298.72	725,724,298.72	Ending Certificate Balance	725,059,599.58
Ending Actual Collateral Balance		725,412,654.87	725,412,654.87



		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	3.86%
				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 32


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	10,376,657.03	1.43%	68	4.5002	NAP	Defeased	2	10,376,657.03	1.43%	68	4.5002	NAP
	1,000,000 or less	1	847,058.00	0.12%	70	4.3900	2.201800	1.75 or less	11	90,223,288.86	12.44%	66	4.6765	1.322420
1,000,001 to 2,000,000		1	2,000,000.00	0.28%	70	2.8500	6.728100	1.76 to 2.00	13	142,130,183.50	19.60%	68	4.0136	1.880782
2,000,001 to 3,000,000		3	6,545,448.98	0.90%	68	4.2914	2.138839	2.01 to 2.25	8	26,436,381.89	3.65%	69	4.1928	2.136718
3,000,001 to 4,000,000		7	22,665,183.29	3.13%	69	4.3984	2.196552	2.26 to 2.50	5	132,984,137.78	18.34%	67	3.4837	2.458579
4,000,001 to 5,000,000		7	33,431,339.37	4.61%	66	4.2692	2.410134	2.51 to 2.75	5	82,586,262.48	11.39%	55	3.7497	2.589655
5,000,001 to 6,000,000		5	27,415,173.50	3.78%	69	4.0193	2.826197	2.76 to 3.00	3	28,060,000.00	3.87%	69	3.3439	2.847613
6,000,001 to 7,000,000		6	38,604,962.16	5.32%	58	4.5361	1.869042	3.01 or greater	15	189,512,688.04	26.14%	59	3.1860	3.771063
7,000,001 to 8,000,000		3	23,121,564.09	3.19%	65	3.8963	2.239220	Totals	63	725,059,599.58	100.00%	64	3.7503	2.545212
8,000,001 to 10,000,000		6	52,691,342.15	7.27%	66	3.9163	2.469152
10,000,001 to 15,000,000		5	59,420,598.39	8.20%	70	3.5820	2.907001
15,000,001 to 20,000,000		7	132,215,231.56	18.24%	48	3.4122	3.059991
20,000,001 to 30,000,000		7	170,725,041.06	23.55%	68	3.6632	2.333231
30,000,001 to 50,000,000		2	85,000,000.00	11.72%	69	3.8549	2.514546
	50,000,001 or greater	1	60,000,000.00	8.28%	70	3.2300	2.488900
	Totals	63	725,059,599.58	100.00%	64	3.7503	2.545212
(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 32


			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	2	10,376,657.03	1.43%	68	4.5002	NAP
							Defeased	2	10,376,657.03	1.43%	68	4.5002	NAP
Arizona	7	65,684,538.81	9.06%	67	3.7021	2.517048
							Industrial	20	122,229,950.72	16.86%	70	3.2859	2.889113
Arkansas	1	7,260,000.00	1.00%	70	3.0218	3.723600
							Lodging	4	26,820,186.77	3.70%	49	5.1251	1.989629
California	19	142,029,633.08	19.59%	68	3.6833	2.865426
							Mixed Use	2	28,624,981.21	3.95%	70	4.6177	1.177046
Connecticut	1	10,365,198.61	1.43%	70	3.8500	1.792100
							Mobile Home Park	3	8,776,204.42	1.21%	69	4.4955	2.314975
Florida	5	26,592,389.45	3.67%	54	4.3426	2.505104
							Multi-Family	31	156,713,685.23	21.61%	69	4.0193	2.254117
Georgia	1	4,982,838.07	0.69%	68	7.0680	1.462600
							Office	6	126,617,042.24	17.46%	65	3.0645	3.249016
Idaho	1	864,492.18	0.12%	9	2.9000	3.914300
							Other	2	15,862,313.74	2.19%	70	3.6636	1.921723
Illinois	9	41,500,000.00	5.72%	68	4.0607	2.417072
							Retail	27	207,700,804.28	28.65%	56	3.6864	2.442865
Indiana	1	3,031,047.21	0.42%	69	4.7400	1.910500
							Self Storage	8	52,540,000.00	7.25%	69	4.0663	3.078225
Iowa	1	18,315,231.56	2.53%	10	3.3580	2.650900
							Totals	105	725,059,599.58	100.00%	64	3.7503	2.545212
Louisiana	4	26,684,614.03	3.68%	62	3.3778	4.000554

Michigan	1	847,058.00	0.12%	70	4.3900	2.201800

Minnesota	1	3,350,000.00	0.46%	68	4.1500	2.012800

New Jersey	2	6,797,550.59	0.94%	64	4.6893	0.965649

New York	21	174,621,313.74	24.08%	64	3.3334	2.513223

North Carolina	5	11,469,434.67	1.58%	69	4.3639	2.100188

North Dakota	1	22,750,000.00	3.14%	70	4.3400	2.259800

Ohio	4	32,754,920.22	4.52%	51	4.1295	1.914690

Pennsylvania	4	68,731,215.35	9.48%	69	3.2634	2.604610

South Carolina	2	7,932,024.88	1.09%	59	4.8567	2.034056

Tennessee	3	6,736,311.32	0.93%	49	3.0863	3.607920

Texas	6	28,431,351.75	3.92%	68	4.0202	2.957346

Virginia	3	34,154,005.09	4.71%	68	4.0004	2.118157

Totals	105	725,059,599.58	100.00%	64	3.7503	2.545212


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




© 2021 Computershare. All rights reserved. Confidential.													Page 12 of 32


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	10,376,657.03	1.43%	68	4.5002	NAP	Defeased	2	10,376,657.03	1.43%	68	4.5002	NAP
	3.500% or less	18	291,417,945.08	40.19%	59	3.1167	3.189400	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	5	108,200,059.85	14.92%	67	3.6826	2.427338	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	8	116,289,198.61	16.04%	68	3.9002	2.351835	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	7	32,109,241.85	4.43%	68	4.0734	1.928803	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	10	63,684,735.68	8.78%	63	4.3838	2.100522	49 months or greater	61	714,682,942.55	98.57%	64	3.7395	2.560460
	4.501% to 4.750%	8	62,640,649.29	8.64%	66	4.6518	1.654508	Totals	63	725,059,599.58	100.00%	64	3.7503	2.545212
	4.751% to 5.000%	3	28,725,639.32	3.96%	69	4.9056	1.624277
	5.001% or greater	2	11,615,472.87	1.60%	69	6.0242	1.578574
	Totals	63	725,059,599.58	100.00%	64	3.7503	2.545212
(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 32


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	10,376,657.03	1.43%	68	4.5002	NAP	Defeased	2	10,376,657.03	1.43%	68	4.5002	NAP
	60 months or less	7	86,019,945.46	11.86%	30	3.5345	2.657545	Interest Only	33	449,764,559.30	62.03%	65	3.4492	2.876964
	61 months or greater	54	628,662,997.09	86.71%	68	3.7675	2.547175	240 months or less	1	4,982,838.07	0.69%	68	7.0680	1.462600
	Totals	63	725,059,599.58	100.00%	64	3.7503	2.545212	241 months to 300 months	2	6,175,712.96	0.85%	68	4.5821	1.684721
								301 months or greater	25	253,759,832.22	35.00%	62	4.1681	2.042356
								Totals	63	725,059,599.58	100.00%	64	3.7503	2.545212
(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 32

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

10,376,657.03

1.43%

4.5002

NAP

No outstanding loans in this group

Underwriter's Information

34,598,501.30

4.77%

3.0211

3.504643

12 months or less

661,188,992.27

91.19%

3.7567

2.539252

13 months or greater

18,895,448.98

2.61%

4.4530

1.573710

Totals

725,059,599.58

100.00%

3.7503

2.545212

(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 32


						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	310957748	IN	Lansdale	PA	Actual/360	3.230%	166,883.33	0.00	0.00	N/A	07/11/31	--	60,000,000.00	60,000,000.00	09/11/25
1A	310958913	IN	Lansdale	PA	Actual/360	3.230%	13,906.94	0.00	0.00	N/A	07/11/31	--	5,000,000.00	5,000,000.00	09/11/25
2	324091008	OF	New York	NY	Actual/360	2.692%	69,545.92	0.00	0.00	N/A	12/06/30	--	30,000,000.00	30,000,000.00	09/06/25
2A	324091010	OF	New York	NY	Actual/360	2.692%	46,363.94	0.00	0.00	N/A	12/06/30	--	20,000,000.00	20,000,000.00	09/06/25
3	300572200	RT	Malibu	CA	Actual/360	3.750%	155,000.00	0.00	0.00	N/A	05/06/31	--	48,000,000.00	48,000,000.00	09/06/25
4	325100004	MF	DeKalb	IL	Actual/360	3.991%	127,157.69	0.00	0.00	N/A	07/06/31	--	37,000,000.00	37,000,000.00	09/06/25
5	610955554	OF	Torrance	CA	Actual/360	3.281%	76,848.31	0.00	0.00	N/A	06/11/31	--	27,200,000.00	27,200,000.00	09/11/25
6	325100006	RT	Phoenix	AZ	Actual/360	3.521%	74,874.38	44,883.54	0.00	N/A	12/06/30	--	24,694,943.39	24,650,059.85	09/01/25
7	325100007	IN	Various	CA	Actual/360	3.209%	53,616.48	0.00	0.00	N/A	06/06/31	--	19,400,000.00	19,400,000.00	09/06/25
7A	325100107	IN	Various	CA	Actual/360	3.209%	13,818.68	0.00	0.00	N/A	06/06/31	--	5,000,000.00	5,000,000.00	09/06/25
8	300572212	MU	Cleveland	OH	Actual/360	4.680%	91,316.35	34,161.97	0.00	N/A	07/01/31	--	22,659,143.18	22,624,981.21	09/01/25
9	28002410	MF	Bronx	NY	Actual/360	3.806%	76,035.42	0.00	0.00	N/A	07/06/31	--	23,200,000.00	23,200,000.00	09/06/25
10	300572224	MF	Minot	ND	Actual/360	4.340%	85,021.81	0.00	0.00	N/A	07/06/31	--	22,750,000.00	22,750,000.00	09/06/25
11	28002408	RT	Long Island City	NY	Actual/360	3.728%	65,167.51	0.00	0.00	N/A	07/06/31	--	20,300,000.00	20,300,000.00	09/06/25
12	325100012	RT	White Plains	NY	Actual/360	3.250%	55,972.22	0.00	0.00	N/A	02/01/30	--	20,000,000.00	20,000,000.00	09/01/25
13	310958192	RT	Council Bluffs	IA	Actual/360	3.358%	53,062.22	35,168.93	0.00	N/A	07/11/26	--	18,350,400.49	18,315,231.56	09/11/25
14	310958074	Various Various		Various	Actual/360	2.900%	49,944.44	0.00	0.00	N/A	06/11/26	--	20,000,000.00	20,000,000.00	09/11/25
15	307331235	MF	Torrance	CA	Actual/360	3.890%	60,295.00	0.00	0.00	N/A	04/06/31	--	18,000,000.00	18,000,000.00	09/06/25
16	300572221	SS	Murrieta	CA	Actual/360	4.880%	69,336.67	0.00	0.00	N/A	07/06/31	--	16,500,000.00	16,500,000.00	09/06/25
17	325100017	IN	Elmwood	LA	Actual/360	2.850%	36,812.50	0.00	0.00	N/A	07/06/31	--	15,000,000.00	15,000,000.00	09/06/25
18	307331231	OF	Herndon	VA	Actual/360	4.020%	31,892.22	15,964.68	0.00	N/A	04/06/31	--	9,212,967.23	9,197,002.55	09/06/25
18A	307331232	OF	Herndon	VA	Actual/360	4.020%	15,946.11	7,982.34	0.00	N/A	04/06/31	--	4,606,483.64	4,598,501.30	09/06/25
19	310957666	RT	Tucson	AZ	Actual/360	3.408%	37,724.63	24,424.86	0.00	N/A	07/11/31	--	12,854,824.64	12,830,399.78	09/11/25
20	307331242	MF	Hartford	CT	Actual/360	3.850%	34,420.36	17,148.55	0.00	N/A	07/06/31	--	10,382,347.16	10,365,198.61	09/06/25
21	300572225	98	New York	NY	Actual/360	3.450%	29,205.84	18,543.80	0.00	N/A	07/06/31	--	9,830,857.54	9,812,313.74	09/06/25
22	28002404	MF	Charlottesville	VA	Actual/360	3.650%	33,473.54	0.00	0.00	N/A	07/06/31	--	10,650,000.00	10,650,000.00	09/06/25
23	300572209	MF	New York	NY	Actual/360	4.500%	40,978.12	0.00	0.00	N/A	06/06/31	--	10,575,000.00	10,575,000.00	08/06/25
24	310957499	SS	Various	Various	Actual/360	3.177%	24,621.75	0.00	0.00	N/A	05/11/31	--	9,000,000.00	9,000,000.00	09/11/25




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 32


						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
25	300572086	LO	La Place	LA	Actual/360	4.550%	32,345.70	13,523.75	0.00	N/A	03/06/30	--	8,255,549.61	8,242,025.86	09/06/25
26	410957939	SS	Gilbert	AZ	Actual/360	3.869%	27,452.70	0.00	0.00	N/A	06/11/31	--	8,240,000.00	8,240,000.00	09/11/25
27	300572208	SS	Gainesville	FL	Actual/360	4.580%	32,339.89	0.00	0.00	N/A	06/06/31	--	8,200,000.00	8,200,000.00	09/06/25
28	28102372	MF	New York	NY	Actual/360	3.900%	26,866.67	0.00	0.00	N/A	04/06/30	--	8,000,000.00	8,000,000.00	09/06/25
29	300572218	RT	Houston	TX	Actual/360	4.700%	31,856.49	9,634.53	0.00	N/A	07/06/31	--	7,871,198.62	7,861,564.09	09/06/25
30	310957680	LO	Lady Lake	FL	Actual/360	4.306%	25,859.10	11,282.69	0.00	N/A	07/11/26	--	6,973,970.73	6,962,688.04	09/11/25
31	325100031	OF	North Little Rock	AR	Actual/360	3.022%	18,891.29	0.00	0.00	07/06/31	06/06/32	--	7,260,000.00	7,260,000.00	09/06/25
32	307331237	LO	Hilton Head	SC	Actual/360	5.240%	29,968.66	9,028.36	0.00	N/A	06/06/31	--	6,641,663.16	6,632,634.80	09/06/25
33	300572219	MF	Bronx	NY	Actual/360	3.820%	22,151.12	0.00	0.00	N/A	07/06/31	--	6,734,000.00	6,734,000.00	09/06/25
34	300572171	RT	Tucson	AZ	Actual/360	4.980%	26,386.30	8,963.30	0.00	N/A	03/06/31	--	6,153,042.48	6,144,079.18	09/06/25
35	300572222	IN	Boonton	NJ	Actual/360	4.900%	25,697.93	8,799.31	0.00	N/A	07/06/31	--	6,090,359.45	6,081,560.14	09/06/22
36	324921001	MH	Fort Worth	TX	Actual/360	4.380%	21,552.60	9,171.58	0.00	N/A	06/06/31	--	5,714,345.08	5,705,173.50	09/06/25
37	307331241	98	Deland	FL	Actual/360	4.010%	20,890.99	0.00	0.00	N/A	06/06/31	--	6,050,000.00	6,050,000.00	09/06/25
38	300572206	MU	Bronx	NY	Actual/360	4.383%	22,645.50	0.00	0.00	N/A	06/06/31	--	6,000,000.00	6,000,000.00	09/06/25
39	300572190	SS	Bowling Green	KY	Actual/360	4.990%	24,945.45	7,227.19	0.00	N/A	05/06/31	02/06/31	5,805,392.67	5,798,165.48	09/06/25
41	28002386	LO	Cumming	GA	Actual/360	7.068%	30,407.78	13,237.83	0.00	N/A	05/06/31	--	4,996,075.90	4,982,838.07	09/06/25
42	410957759	SS	Missouri City	TX	Actual/360	3.313%	15,120.16	0.00	0.00	N/A	06/11/31	--	5,300,000.00	5,300,000.00	09/11/25
43	410957773	SS	Arlington	TX	Actual/360	3.308%	15,097.34	0.00	0.00	N/A	06/11/31	--	5,300,000.00	5,300,000.00	09/11/25
44	307331233	RT	Newport News	VA	Actual/360	4.660%	20,505.29	0.00	0.00	N/A	04/06/31	--	5,110,000.00	5,110,000.00	09/06/25
45	307331240	RT	San Tan Valley	AZ	Actual/360	3.970%	16,238.40	0.00	0.00	N/A	06/06/31	--	4,750,000.00	4,750,000.00	09/06/25
46	300572188	MF	Wichita	KS	Actual/360	3.880%	15,319.75	6,736.02	0.00	N/A	05/06/31	02/06/31	4,585,227.57	4,578,491.55	09/06/25
47	300572193	RT	Goodyear	AZ	Actual/360	3.720%	14,735.33	0.00	0.00	N/A	05/06/31	--	4,600,000.00	4,600,000.00	09/06/25
48	28002340	RT	Chicago	IL	Actual/360	4.634%	17,956.75	0.00	0.00	N/A	01/06/30	--	4,500,000.00	4,500,000.00	09/06/25
49	300572196	RT	Harlingen	TX	Actual/360	4.240%	13,363.07	0.00	0.00	N/A	05/06/31	--	3,660,000.00	3,660,000.00	09/06/25
50	300572223	MF	Jacksonville	FL	Actual/360	4.430%	12,435.44	5,153.27	0.00	N/A	07/06/31	--	3,259,854.68	3,254,701.41	01/06/25
52	307331236	IN	Greensboro	NC	Actual/360	4.430%	12,019.03	6,030.34	0.00	N/A	05/06/31	--	3,150,696.09	3,144,665.75	09/06/25
53	300572199	RT	Cambridge	MN	Actual/360	4.150%	11,971.60	0.00	0.00	N/A	05/06/31	--	3,350,000.00	3,350,000.00	09/06/25
54	307331239	MF	Anderson	IN	Actual/360	4.740%	12,398.99	6,680.68	0.00	N/A	06/06/31	--	3,037,727.89	3,031,047.21	09/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 17 of 32

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

300572187

Warsaw

Actual/360

4.150%

11,285.92

4,390.91

0.00

N/A

05/06/31

3,158,128.91

3,153,738.00

09/06/25

300572215

Various

Actual/360

4.710%

12,470.82

3,755.40

0.00

N/A

07/06/31

3,074,786.32

3,071,030.92

09/06/25

300572214

Plymouth Meeting

Actual/360

4.420%

8,845.98

3,702.60

0.00

N/A

06/06/31

2,324,151.58

2,320,448.98

09/06/25

307331238

Tampa

Actual/360

4.360%

7,978.19

0.00

N/A

05/06/31

2,125,000.00

09/06/25

300572204

Mars Hill

Actual/360

4.080%

7,378.00

0.00

N/A

05/06/31

2,100,000.00

09/06/25

325100060

Elmwood

Actual/360

2.850%

4,908.33

0.00

N/A

07/06/31

2,000,000.00

09/06/25

28002409

Saginaw

Actual/360

4.390%

3,202.11

0.00

07/06/31

06/06/35

847,058.00

09/06/25

Totals

2,342,731.05

325,596.43

0.00

725,385,196.01

725,059,599.58

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 18 of 32


					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	6,599,880.32	1,606,334.03	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	103,878,419.00	55,120,328.61	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	4,733,266.48	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	4,022,858.79	2,945,085.72	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5	2,846,787.37	1,695,899.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,280,804.10	1,559,597.71	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	3,539,880.17	893,790.98	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1,742,578.17	799,542.71	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1,594,566.43	797,695.21	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,244,629.00	1,162,501.71	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1,455,981.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	23,934,391.00	7,046,210.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	4,838,718.12	2,610,369.78	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,348,896.85	1,161,189.80	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	5,807,268.79	1,508,099.76	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,631,547.65	819,477.13	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,119,281.49	1,165,270.69	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,786,349.90	1,500,349.45	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,859,669.61	944,239.70	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,144,305.66	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,122,103.92	561,051.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,045,776.00	636,716.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	647,341.56	0.00	--	--	--	0.00	0.00	40,932.60	40,932.60	0.00	0.00
24	1,007,919.14	511,335.88	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 32


					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
25	1,052,622.47	977,163.72	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,446,319.73	611,342.14	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	884,213.59	508,584.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,324,574.04	310,630.34	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	892,525.95	454,080.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,709,155.04	1,583,055.16	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	873,960.30	441,306.35	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,083,563.21	942,249.35	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	559,129.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	607,188.95	177,431.09	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	266,549.00	10/01/23	09/30/24	12/11/24	0.00	39,083.60	34,404.94	1,201,866.52	149,128.88	0.00
36	685,551.86	408,046.47	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	454,966.86	228,435.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	483,774.16	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	1,289,907.11	879,664.11	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	794,380.00	426,974.60	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	688,624.09	330,725.77	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	448,840.00	224,420.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	356,275.00	178,137.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	739,034.00	187,822.74	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	406,691.90	103,706.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	411,780.66	231,032.63	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	363,110.63	01/01/24	09/30/24	09/11/25	814,963.70	3,105.35	14,433.96	137,493.68	0.00	0.00
52	364,919.55	169,534.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	282,951.48	141,475.74	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	471,023.00	230,462.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 32


					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
55	386,851.62	227,098.42	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	437,567.76	249,929.65	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
57	358,623.87	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	193,607.00	97,126.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
59	180,000.00	45,000.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	395,823.62	208,354.09	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
61	84,153.32	42,076.66	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	206,581,821.26	96,290,611.67				814,963.70	42,188.95	89,771.49	1,380,292.80	149,128.88	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 21 of 32


								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
09/17/25	0	0.00	0	0.00	2	9,336,261.55	2	9,336,261.55	0	0.00	0	0.00	0	0.00	0	0.00	3.750348%	3.727920%	64
08/15/25	0	0.00	0	0.00	2	9,350,214.13	1	6,090,359.45	0	0.00	0	0.00	0	0.00	0	0.00	3.750547%	3.728116%	65
07/17/25	1	20,300,000.00	0	0.00	2	9,364,110.15	1	6,099,121.78	0	0.00	0	0.00	0	0.00	0	0.00	3.750744%	3.728311%	66
06/17/25	0	0.00	0	0.00	2	9,379,178.73	1	6,108,675.26	0	0.00	0	0.00	0	0.00	0	0.00	3.750959%	3.728523%	67
05/16/25	0	0.00	0	0.00	2	9,392,957.33	1	6,117,360.64	0	0.00	0	0.00	0	0.00	0	0.00	3.751155%	3.728716%	68
04/17/25	1	10,575,000.00	1	3,281,072.77	1	6,126,839.95	1	6,126,839.95	0	0.00	0	0.00	0	0.00	0	0.00	3.751368%	3.730055%	69
03/17/25	1	3,286,125.82	0	0.00	1	6,135,449.00	1	6,135,449.00	0	0.00	0	0.00	0	0.00	0	0.00	3.751561%	3.730246%	70
02/18/25	0	0.00	0	0.00	1	6,146,521.16	1	6,146,521.16	0	0.00	0	0.00	0	0.00	0	0.00	3.751808%	3.730492%	71
01/17/25	0	0.00	0	0.00	1	6,155,047.52	1	6,155,047.52	0	0.00	0	0.00	0	0.00	0	0.00	3.751999%	3.730681%	72
12/17/24	1	3,302,371.68	0	0.00	1	6,163,538.05	1	6,163,538.05	0	0.00	0	0.00	0	0.00	0	0.00	3.752188%	3.730869%	73
11/18/24	0	0.00	0	0.00	1	6,172,829.57	1	6,172,829.57	0	0.00	0	0.00	0	0.00	0	0.00	3.752395%	3.731075%	74
10/18/24	0	0.00	0	0.00	1	6,181,245.39	1	6,181,245.39	0	0.00	0	0.00	0	0.00	0	0.00	3.752582%	3.731261%	75
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 23 of 32

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

300572209

08/06/25

40,932.60

0.00

10,575,000.00

300572222

09/06/22

34,404.94

1,201,866.52

256,128.62

6,391,936.29

12/28/22

03/10/23

300572223

01/06/25

14,433.96

137,493.68

8,144.87

3,297,380.60

04/21/25

07/16/25

Totals

89,771.49

1,380,292.80

264,273.49

20,264,316.89

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 24 of 32


				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		45,277,920	45,277,920	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		40,742,026	40,742,026	0			0
> 60 Months		639,039,654	629,703,393	0			9,336,262




Historical Delinquency Information

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

Sep-25	725,059,600	715,723,338	0	0		0	9,336,262
Aug-25	725,385,196	716,034,982	0	0	3,259,855		6,090,359
Jul-25	725,709,621	696,045,511	20,300,000	0	3,264,988		6,099,122
Jun-25	726,055,525	716,676,347	0	0	3,270,503		6,108,675
May-25	726,377,536	716,984,579	0	0	3,275,597		6,117,361
Apr-25	726,721,113	706,738,200	10,575,000	3,281,073		0	6,126,840
Mar-25	727,040,728	717,619,153	3,286,126	0		0	6,135,449
Feb-25	727,427,611	721,281,090	0	0		0	6,146,521
Jan-25	727,744,677	721,589,630	0	0		0	6,155,048
Dec-24	728,060,604	718,594,694	3,302,372	0		0	6,163,538
Nov-24	728,398,314	722,225,484	0	0		0	6,172,830
Oct-24	728,711,889	722,530,643	0	0		0	6,181,245
(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 25 of 32


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
35	300572222	IN	NJ	12/28/22	2
The Loan transferred to new special servicer effective 4/27/23; SS transfer date 12/28/22 due to payment default. Current financial reporting has been requested but not received. Interest paid to 10/6/22. Collateral consists of a 55k SF industrial
warehouse in Boonton, NJ. Foreclosure complaint filed 3/10/23 to which Borrower did not respond. Receiver appointed late November 2023 and has assumed control of the asset (including collection of rents). Special Servicer pursuing entry
of default judgment against Borrower by the court in the foreclosure action. A casualty loss occurred at the property (fire) in Q4 2024. Repair/Remediation work is ongoing with the receiver overseeing the process. Updated appraisal is being
finalized. Lender finalizing pre-foreclosure due diligence. Reinstatement discussions have progressed meaningfully with Borrower.
50	300572223	MF	FL	04/21/25	2
Loan transferred to Special Servicing effective 4/21/2026 due to payment default. Loan is due for 2/6/2025 payment. Borrower has been unresponsive to Lender's request for information. The Loan was also watchlisted due to major deferred
maintenance		reported on the most recent inspection. Lender is evaluating resolution options and pursuing its rights and remedies. The appraisal is under review.


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 27 of 32

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

300572191 07/17/24

5,761,267.73

5,050,000.00

3,921,010.70

822,335.90

3,921,010.70

3,098,674.80

2,662,592.93

0.00

2,662,592.93

44.74%

Current Period Totals

0.00

Cumulative Totals

5,761,267.73

5,050,000.00

3,921,010.70

822,335.90

3,921,010.70

3,098,674.80

2,662,592.93

0.00

2,662,592.93

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

Page 29 of 32


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
11	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	456.32	0.00	0.00	0.00
23	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	34.11	0.00	0.00	0.00
35	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	0.00	3,500.00	0.00	0.00	3,105.35	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	7,000.00	0.00	0.00	3,105.35	0.00	0.00	490.43	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		10,595.78




© 2021 Computershare. All rights reserved. Confidential.												Page 31 of 32


			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 22 of 32


				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 28 of 32


	Additional Information
Total Available Distribution Amount (1)	2,645,733.66
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 of 32


			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
35	300572222	6,081,560.14	6,391,936.29	11,000,000.00	02/16/24	256,063.00	0.61850	09/30/24	07/06/31	309
50	300572223	3,254,701.41	3,297,380.60	5,300,000.00	06/02/21	351,110.63	2.21800	09/30/24	07/06/31	309
Totals		9,336,261.55	9,689,316.89	16,300,000.00		607,173.63




© 2021 Computershare. All rights reserved. Confidential.										Page 26 of 32


				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
40	300572191	07/17/24	0.00	0.00	2,662,592.93	0.00	0.00	2,662,592.93	0.00	0.00	2,662,592.93
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	2,662,592.93	0.00	0.00	2,662,592.93	0.00	0.00	2,662,592.93




© 2021 Computershare. All rights reserved. Confidential.											Page 30 of 32


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 32 of 32