wcm17bk7_ex991-202606.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/26	BANK 2017-BNK7
Determination Date:	06/11/26
Next Distribution Date:	07/17/26
Record Date:	05/29/26	Commercial Mortgage Pass-Through Certificates
		Series 2017-BNK7


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
Additional Information	6
			Attention: CMBS Servicing		commercial.servicing@trimont.com
Bond / Collateral Reconciliation - Cash Flows	7
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Bond / Collateral Reconciliation - Balances	8	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	9-13		Tom Klump	(703) 302-8080	tklump@ncb.coop
Mortgage Loan Detail (Part 1)	14-16		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	17-19	Special Servicer	Rialto Capital Advisors, LLC
Principal Prepayment Detail	20		Niral Shah	(305) 485-2041	Niral.shah@rialtocapital.com
Historical Detail	21		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Delinquency Loan Detail	22	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	23		Attention: BANK 2017-BNK7 Transaction Manager		notices@pentalphasurveillance.com
Specially Serviced Loan Detail - Part 1	24		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Specially Serviced Loan Detail - Part 2	25	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	26		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Liquidated Loan Detail	27				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	28
		Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	29
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Supplemental Notes	30
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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

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


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


				Certificate Distribution Detail

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

A-1	06541XAA8	1.984000%	32,602,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	06541XAB6	3.061000%	35,234,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	06541XAC4	3.092000%	44,439,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06541XAD2	3.265000%	50,058,000.00	9,277,871.97	856,410.29	25,243.54	0.00	0.00	881,653.83	8,421,461.68	34.83%	30.00%
A-4	06541XAE0	3.175000%	310,000,000.00	304,123,381.08	0.00	804,659.78	0.00	0.00	804,659.78	304,123,381.08	34.83%	30.00%
A-5	06541XAF7	3.435000%	334,853,000.00	334,853,000.00	0.00	958,516.71	0.00	0.00	958,516.71	334,853,000.00	34.83%	30.00%
A-S	06541XAJ9	3.748000%	144,141,000.00	144,141,000.00	0.00	450,200.39	0.00	0.00	450,200.39	144,141,000.00	20.32%	17.50%
B	06541XAK6	3.949000%	50,449,000.00	50,449,000.00	0.00	166,019.25	0.00	0.00	166,019.25	50,449,000.00	15.24%	13.13%
C	06541XAL4	4.102435%	38,918,000.00	38,918,000.00	0.00	133,048.82	0.00	0.00	133,048.82	38,918,000.00	11.32%	9.75%
D	06541XAV2	2.708000%	43,242,000.00	43,242,000.00	0.00	97,582.78	0.00	0.00	97,582.78	43,242,000.00	6.97%	6.00%
E	06541XAX8	3.239000%	23,063,000.00	23,063,000.00	0.00	62,250.88	0.00	0.00	62,250.88	23,063,000.00	4.64%	4.00%
F	06541XAZ3	3.239000%	11,531,000.00	11,531,000.00	0.00	31,124.09	0.00	0.00	31,124.09	11,531,000.00	3.48%	3.00%
G*	06541XBB5	3.239000%	34,594,180.00	34,594,180.00	0.00	93,358.25	0.00	0.00	93,358.25	34,594,180.00	0.00%	0.00%
R	06541XBF6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	06541XBD1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	N/A	4.102435%	60,690,746.32	52,325,917.54	45,074.23	178,885.51	0.00	0.00	223,959.74	52,280,843.31	0.00%	0.00%
Regular SubTotal			1,213,814,926.32	1,046,518,350.59	901,484.52	3,000,890.00	0.00	0.00	3,902,374.52	1,045,616,866.07


X-A	06541XAG5	0.791845%	807,186,000.00	648,254,253.06	0.00	427,764.28	0.00	0.00	427,764.28	647,397,842.76
X-B	06541XAH3	0.251937%	233,508,000.00	233,508,000.00	0.00	49,024.44	0.00	0.00	49,024.44	233,508,000.00
X-D	06541XAM2	1.394435%	43,242,000.00	43,242,000.00	0.00	50,248.48	0.00	0.00	50,248.48	43,242,000.00
X-E	06541XAP5	0.863435%	23,063,000.00	23,063,000.00	0.00	16,594.51	0.00	0.00	16,594.51	23,063,000.00
X-F	06541XAR1	0.863435%	11,531,000.00	11,531,000.00	0.00	8,296.89	0.00	0.00	8,296.89	11,531,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 30


				Certificate Distribution Detail

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

X-G	06541XAT7	0.863435%	34,594,180.00	34,594,180.00	0.00	24,891.53	0.00	0.00	24,891.53	34,594,180.00
Notional SubTotal			1,153,124,180.00	994,192,433.06	0.00	576,820.13	0.00	0.00	576,820.13	993,336,022.76

Deal Distribution Total					901,484.52	3,577,710.13	0.00	0.00	4,479,194.65

*	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 30


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06541XAA8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	06541XAB6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	06541XAC4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06541XAD2	185.34244217	17.10836010	0.50428583	0.00000000	0.00000000	0.00000000	0.00000000	17.61264593	168.23408206
A-4	06541XAE0	981.04316477	0.00000000	2.59567671	0.00000000	0.00000000	0.00000000	0.00000000	2.59567671	981.04316477
A-5	06541XAF7	1,000.00000000	0.00000000	2.86249999	0.00000000	0.00000000	0.00000000	0.00000000	2.86249999	1,000.00000000
A-S	06541XAJ9	1,000.00000000	0.00000000	3.12333333	0.00000000	0.00000000	0.00000000	0.00000000	3.12333333	1,000.00000000
B	06541XAK6	1,000.00000000	0.00000000	3.29083332	0.00000000	0.00000000	0.00000000	0.00000000	3.29083332	1,000.00000000
C	06541XAL4	1,000.00000000	0.00000000	3.41869623	0.00000000	0.00000000	0.00000000	0.00000000	3.41869623	1,000.00000000
D	06541XAV2	1,000.00000000	0.00000000	2.25666667	0.00000000	0.00000000	0.00000000	0.00000000	2.25666667	1,000.00000000
E	06541XAX8	1,000.00000000	0.00000000	2.69916663	0.00000000	0.00000000	0.00000000	0.00000000	2.69916663	1,000.00000000
F	06541XAZ3	1,000.00000000	0.00000000	2.69916659	0.00000000	0.00000000	0.00000000	0.00000000	2.69916659	1,000.00000000
G	06541XBB5	1,000.00000000	0.00000000	2.69866926	0.00049719	0.42747508	0.00000000	0.00000000	2.69866926	1,000.00000000
R	06541XBF6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	06541XBD1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	N/A	862.17291289	0.74268703	2.94749234	0.00001499	0.01491941	0.00000000	0.00000000	3.69017937	861.43022586

Notional Certificates
X-A	06541XAG5	803.10393523	0.00000000	0.52994512	0.00000000	0.00000000	0.00000000	0.00000000	0.52994512	802.04295263
X-B	06541XAH3	1,000.00000000	0.00000000	0.20994758	0.00000000	0.00000000	0.00000000	0.00000000	0.20994758	1,000.00000000
X-D	06541XAM2	1,000.00000000	0.00000000	1.16202951	0.00000000	0.00000000	0.00000000	0.00000000	1.16202951	1,000.00000000
X-E	06541XAP5	1,000.00000000	0.00000000	0.71952955	0.00000000	0.00000000	0.00000000	0.00000000	0.71952955	1,000.00000000
X-F	06541XAR1	1,000.00000000	0.00000000	0.71952910	0.00000000	0.00000000	0.00000000	0.00000000	0.71952910	1,000.00000000
X-G	06541XAT7	1,000.00000000	0.00000000	0.71952941	0.00000000	0.00000000	0.00000000	0.00000000	0.71952941	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	05/01/26 - 05/30/26	30	0.00	25,243.54	0.00	25,243.54	0.00	0.00	0.00	25,243.54	0.00
A-4	05/01/26 - 05/30/26	30	0.00	804,659.78	0.00	804,659.78	0.00	0.00	0.00	804,659.78	0.00
A-5	05/01/26 - 05/30/26	30	0.00	958,516.71	0.00	958,516.71	0.00	0.00	0.00	958,516.71	0.00
X-A	05/01/26 - 05/30/26	30	0.00	427,764.28	0.00	427,764.28	0.00	0.00	0.00	427,764.28	0.00
X-B	05/01/26 - 05/30/26	30	0.00	49,024.44	0.00	49,024.44	0.00	0.00	0.00	49,024.44	0.00
X-D	05/01/26 - 05/30/26	30	0.00	50,248.48	0.00	50,248.48	0.00	0.00	0.00	50,248.48	0.00
X-E	05/01/26 - 05/30/26	30	0.00	16,594.51	0.00	16,594.51	0.00	0.00	0.00	16,594.51	0.00
X-F	05/01/26 - 05/30/26	30	0.00	8,296.89	0.00	8,296.89	0.00	0.00	0.00	8,296.89	0.00
X-G	05/01/26 - 05/30/26	30	0.00	24,891.53	0.00	24,891.53	0.00	0.00	0.00	24,891.53	0.00
A-S	05/01/26 - 05/30/26	30	0.00	450,200.39	0.00	450,200.39	0.00	0.00	0.00	450,200.39	0.00
B	05/01/26 - 05/30/26	30	0.00	166,019.25	0.00	166,019.25	0.00	0.00	0.00	166,019.25	0.00
C	05/01/26 - 05/30/26	30	0.00	133,048.82	0.00	133,048.82	0.00	0.00	0.00	133,048.82	0.00
D	05/01/26 - 05/30/26	30	0.00	97,582.78	0.00	97,582.78	0.00	0.00	0.00	97,582.78	0.00
E	05/01/26 - 05/30/26	30	0.00	62,250.88	0.00	62,250.88	0.00	0.00	0.00	62,250.88	0.00
F	05/01/26 - 05/30/26	30	0.00	31,124.09	0.00	31,124.09	0.00	0.00	0.00	31,124.09	0.00
G	05/01/26 - 05/30/26	30	14,731.18	93,375.46	0.00	93,375.46	17.20	0.00	0.00	93,358.25	14,788.15
RR Interest	05/01/26 - 05/30/26	30	901.48	178,886.41	0.00	178,886.41	0.91	0.00	0.00	178,885.51	905.47
Totals			15,632.66	3,577,728.24	0.00	3,577,728.24	18.11	0.00	0.00	3,577,710.13	15,693.62




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,597,250.18	Master Servicing Fee	12,446.33
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,936.78
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	450.58
ARD Interest	0.00	Operating Advisor Fee	1,172.90
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	225.29
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,597,250.18	Total Fees	19,521.89

Principal		Expenses/Reimbursements
Scheduled Principal	901,484.52	Reimbursement for Interest on Advances	18.11
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	901,484.52	Total Expenses/Reimbursements	18.11

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,577,710.13
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	901,484.52
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,479,194.65
Total Funds Collected	4,498,734.70	Total Funds Distributed	4,498,734.65

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,046,518,350.63	1,046,518,350.63	Beginning Certificate Balance	1,046,518,350.59
(-) Scheduled Principal Collections		901,484.52	901,484.52	(-) Principal Distributions	901,484.52
(-) 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		1,045,616,866.11	1,045,616,866.11	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,046,518,350.67	1,046,518,350.67	Ending Certificate Balance	1,045,616,866.07
Ending Actual Collateral Balance		1,045,616,866.15	1,045,616,866.15



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.04)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.04)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.10%
				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 8 of 30


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	13,797,854.59	1.32%	13	4.7021	NAP	Defeased	4	13,797,854.59	1.32%	13	4.7021	NAP
	1,000,000 or less	1	656,475.38	0.06%	15	3.8400	0.530000	1.40 or less	24	438,295,223.01	41.92%	15	4.2059	1.117655
1,000,001 to 2,000,000		8	11,742,174.98	1.12%	15	3.8348	1.592998	1.41 to 1.50	3	33,736,396.62	3.23%	13	4.4329	1.487542
2,000,001 to 3,000,000		2	4,992,984.78	0.48%	15	3.7202	(0.108693)	1.51 to 1.75	5	113,320,741.43	10.84%	14	3.8393	1.596224
3,000,001 to 4,000,000		3	9,227,749.84	0.88%	15	4.0540	1.489224	1.76 to 2.00	4	27,083,805.03	2.59%	13	4.2127	1.867551
4,000,001 to 5,000,000		6	25,997,605.48	2.49%	13	4.2231	1.778535	2.01 to 2.25	8	75,615,887.92	7.23%	15	4.0953	2.187472
5,000,001 to 6,000,000		5	28,544,211.99	2.73%	14	4.2679	3.227841	2.26 to 2.50	2	103,985,691.11	9.94%	13	3.4888	2.428411
6,000,001 to 7,000,000		5	32,842,137.40	3.14%	15	4.0205	2.207537	2.51 to 2.75	1	14,625,000.00	1.40%	13	4.1600	2.650500
7,000,001 to 8,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.76 to 3.00	0	0.00	0.00%	0	0.0000	0.000000
8,000,001 to 10,000,000		3	27,411,800.71	2.62%	15	4.4897	1.600150	3.01 or greater	10	225,156,266.40	21.53%	13	3.7007	7.976095
10,000,001 to 15,000,000		7	87,553,418.46	8.37%	14	4.1768	1.771285	Totals	61	1,045,616,866.11	100.00%	14	3.9915	2.919398
15,000,001 to 20,000,000		3	53,694,971.67	5.14%	14	4.3690	1.648907
20,000,001 to 30,000,000		3	79,508,807.38	7.60%	14	3.9895	1.868239
30,000,001 to 50,000,000		4	160,713,181.52	15.37%	14	3.6333	2.108618
50,000,001 to 70,000,000		4	238,933,491.93	22.85%	14	4.1617	5.994885
70,000,001 to 80,000,000		1	74,400,000.00	7.12%	12	3.4300	2.451400
80,000,001 to 100,000,000		1	85,600,000.00	8.19%	14	3.9200	3.197000
	100,000,001 or greater	1	110,000,000.00	10.52%	15	3.9260	1.069200
	Totals	61	1,045,616,866.11	100.00%	14	3.9915	2.919398
(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 9 of 30


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	6	13,797,854.59	1.32%	13	4.7021	NAP
							Defeased	6	13,797,854.59	1.32%	13	4.7021	NAP
Alabama	1	4,345,233.52	0.42%	10	4.3600	1.843700
							Lodging	3	65,183,509.73	6.23%	15	5.0587	1.025995
Arizona	3	33,803,145.94	3.23%	14	4.2417	2.233599
							Mixed Use	2	121,888,090.15	11.66%	12	3.5013	2.416221
Arkansas	1	24,923,116.25	2.38%	14	4.3100	1.520600
							Multi-Family	23	240,024,240.93	22.96%	14	3.8473	2.067345
California	14	289,940,924.33	27.73%	15	4.2648	1.467446
							Office	19	255,728,519.98	24.46%	14	4.0546	1.311293
Colorado	1	6,250,000.00	0.60%	14	3.9640	2.213100
							Other	1	67,500,000.00	6.46%	13	3.2900	18.268600
Connecticut	1	25,000,000.00	2.39%	13	4.0878	1.620300
							Retail	17	234,400,471.80	22.42%	14	4.1552	1.663816
Florida	1	6,000,000.00	0.57%	14	4.0960	4.397000
							Self Storage	7	47,094,179.69	4.50%	14	4.1567	2.920962
Illinois	1	85,600,000.00	8.19%	14	3.9200	3.197000
							Totals	78	1,045,616,866.11	100.00%	14	3.9915	2.919398
Indiana	2	10,227,011.63	0.98%	14	4.3113	2.427984

Kansas	16	59,048,496.87	5.65%	15	4.4500	1.181600

Louisiana	1	57,843,180.15	5.53%	14	3.9840	1.321600

Massachusetts	1	8,003,097.42	0.77%	15	4.6200	1.150000

Michigan	1	3,094,359.59	0.30%	14	4.5500	1.998500

New York	18	209,173,608.40	20.00%	13	3.4747	1.875529

North Carolina	1	6,297,957.71	0.60%	15	3.9400	3.361000

Pennsylvania	1	40,800,000.00	3.90%	15	3.8200	1.407200

South Carolina	1	5,394,212.14	0.52%	14	4.0000	1.852200

Tennessee	1	10,641,693.98	1.02%	13	4.7600	1.301200

Texas	4	44,519,792.83	4.26%	14	4.1954	2.228045

Washington	1	67,500,000.00	6.46%	13	3.2900	18.268600

Wisconsin	1	33,413,181.52	3.20%	13	4.1400	1.163200

Totals	78	1,045,616,866.11	100.00%	14	3.9915	2.919398


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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 30


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	13,797,854.59	1.32%	13	4.7021	NAP	Defeased	4	13,797,854.59	1.32%	13	4.7021	NAP
	3.500% or less	4	228,400,000.00	21.84%	13	3.3582	7.259708	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	9	47,149,731.41	4.51%	14	3.6627	1.804824	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	16	356,774,917.92	34.12%	15	3.9158	1.749170	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	10	141,744,469.23	13.56%	14	4.1275	2.017895	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	10	160,905,849.93	15.39%	14	4.4161	1.520066	49 months or greater	57	1,031,819,011.52	98.68%	14	3.9820	2.930816
	4.501% to 4.750%	5	27,426,378.77	2.62%	15	4.5773	1.979806	Totals	61	1,045,616,866.11	100.00%	14	3.9915	2.919398
	4.751% to 5.000%	2	14,875,848.51	1.42%	13	4.8169	1.267471
	5.001% or greater	1	54,541,815.75	5.22%	15	5.1170	0.972300
	Totals	61	1,045,616,866.11	100.00%	14	3.9915	2.919398
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 30


				Current Mortgage Loan and Property Stratification



		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	4	13,797,854.59	1.32%	13	4.7021	NAP	Defeased	4	13,797,854.59	1.32%	13	4.7021	NAP
	57 months or less	57	1,031,819,011.52	98.68%	14	3.9820	2.930816	Interest Only	23	598,205,000.00	57.21%	14	3.7405	4.026027
58 months to 82 months		0	0.00	0.00%	0	0.0000	0.000000	240 months or less	3	19,130,265.49	1.83%	13	4.5117	1.569357
	83 months or greater	0	0.00	0.00%	0	0.0000	0.000000	241 months to 300 months	25	366,287,406.38	35.03%	14	4.3865	1.377656
	Totals	61	1,045,616,866.11	100.00%	14	3.9915	2.919398	301 months to 420 months	5	18,610,648.54	1.78%	14	3.7839	0.586043
								421 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Other	1	29,585,691.11	2.83%	14	3.6365	2.370600
								Totals	61	1,045,616,866.11	100.00%	14	3.9915	2.919398
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 30


				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	4	13,797,854.59	1.32%	13	4.7021	NAP	120 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		1	37,500,000.00	3.59%	12	3.4300	4.330000	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	39	913,201,850.56	87.34%	14	4.0042	3.012036	Totals	0	0.00	0.00%	0	0.0000	0.000000
	13 to 24 months	16	56,117,160.96	5.37%	15	3.9417	1.257945
	25 months or greater	1	25,000,000.00	2.39%	13	4.0878	1.620300
	Totals	61	1,045,616,866.11	100.00%	14	3.9915	2.919398
(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 30


						Mortgage Loan Detail (Part 1)

						Interest						Original	Adjusted	Beginning	Ending	Paid
			Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Loan Group Type		City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	453011574	1	MU	New York	NY	Actual/360	3.430%	219,748.67	0.00	0.00	N/A	06/09/27	--	74,400,000.00	74,400,000.00	06/09/26
1A	453011577	1				Actual/360	3.430%	110,760.42	0.00	0.00	N/A	06/09/27	--	37,500,000.00	37,500,000.00	06/09/26
2	300801671	1	OF	San Francisco	CA	Actual/360	3.926%	371,879.44	0.00	0.00	09/10/27	09/10/29	--	110,000,000.00	110,000,000.00	06/10/26
3	610940438	1	MF	Chicago	IL	Actual/360	3.920%	288,947.56	0.00	0.00	N/A	08/11/27	--	85,600,000.00	85,600,000.00	06/11/26
4	1749838	1	Various Overland Park		KS	Actual/360	4.450%	226,764.83	128,986.55	0.00	N/A	09/06/27	--	59,177,482.58	59,048,496.03	06/06/26
5	310926936	1	98	Seattle	WA	Actual/360	3.290%	191,231.25	0.00	0.00	N/A	07/11/27	--	67,500,000.00	67,500,000.00	06/11/26
6	300801660	1	RT	Baton Rouge	LA	Actual/360	3.984%	198,821.13	110,899.54	0.00	N/A	08/01/27	--	57,954,079.69	57,843,180.15	06/01/26
7	308740007	1	LO	Redondo Beach	CA	Actual/360	5.117%	240,800.95	107,355.75	0.00	N/A	09/01/27	--	54,649,171.50	54,541,815.75	06/01/26
8	1749690	1	MF	New York	NY	Actual/360	3.288%	138,735.33	0.00	0.00	N/A	09/01/27	--	49,000,000.00	49,000,000.00	06/01/26
9	310937397	1	RT	King of Prussia	PA	Actual/360	3.820%	134,209.33	0.00	0.00	N/A	09/11/27	--	40,800,000.00	40,800,000.00	06/11/26
11	453011644	1	OF	Milwaukee	WI	Actual/360	4.140%	119,341.62	62,728.99	0.00	N/A	07/01/27	--	33,475,910.51	33,413,181.52	06/01/26
13	310941667	1	OF	Sunnyvale	CA	Actual/360	3.636%	92,798.67	48,902.75	0.00	N/A	08/06/27	--	29,634,593.86	29,585,691.11	06/06/26
14	310939867	1	RT	Conway	AR	Actual/360	4.310%	92,706.96	55,930.68	0.00	N/A	08/11/27	--	24,979,046.95	24,923,116.27	06/11/26
15	310939181	1	OF	Stamford	CT	Actual/360	4.088%	88,001.25	0.00	0.00	N/A	07/01/27	--	25,000,000.00	25,000,000.00	06/01/26
16	600940627	1	RT	San Jacinto	CA	Actual/360	4.500%	75,763.15	34,440.90	0.00	N/A	07/11/27	--	19,551,781.07	19,517,340.17	06/11/26
17	1749807	1	RT	Phoenix	AZ	Actual/360	4.120%	65,784.13	30,240.10	0.00	N/A	09/01/27	--	18,542,348.12	18,512,108.02	06/01/26
19	300801635	1	MF	Richmond	CA	Actual/360	4.500%	60,797.18	24,072.61	0.00	N/A	07/01/27	--	15,689,596.09	15,665,523.48	06/01/26
20	1749779	1	MF	Dallas	TX	Actual/360	4.160%	52,390.00	0.00	0.00	N/A	07/01/27	--	14,625,000.00	14,625,000.00	06/01/26
21	1749498	1	RT	West Hollywood	CA	Actual/360	4.175%	51,230.73	0.00	0.00	N/A	08/01/27	--	14,250,000.00	14,250,000.00	06/01/26
22	1750091	1	MF	Garland	TX	Actual/360	3.990%	47,689.37	0.00	0.00	N/A	09/01/27	--	13,880,000.00	13,880,000.00	06/01/26
23	310938981	1	LO	Cordova	TN	Actual/360	4.760%	43,760.69	34,538.35	0.00	N/A	07/11/27	--	10,676,232.33	10,641,693.98	06/11/26
24	310939901	1	RT	Scottsdale	AZ	Actual/360	4.460%	43,075.84	25,006.20	0.00	N/A	05/11/27	--	11,216,044.49	11,191,038.29	06/11/26
25	308740025	1	SS	Oakland	CA	Actual/360	4.001%	42,204.99	0.00	0.00	N/A	09/01/27	--	12,250,000.00	12,250,000.00	06/01/26
26	1749903	1	MU	Woodland Hills	CA	Actual/360	4.300%	37,066.32	22,318.25	0.00	N/A	09/01/27	--	10,010,408.40	9,988,090.15	06/01/26
27	470105650	1	MF	Kew Gardens	NY	Actual/360	3.770%	34,831.50	13,618.37	0.00	N/A	08/01/27	--	10,729,304.56	10,715,686.19	06/01/26
28	308740028	1	RT	Dallas	TX	Actual/360	4.580%	37,222.88	17,502.25	0.00	N/A	08/01/27	--	9,438,115.39	9,420,613.14	06/01/26
29	470101210	1	MF	Boston	MA	Actual/360	4.620%	31,906.75	17,033.25	0.00	N/A	09/01/27	--	8,020,130.67	8,003,097.42	06/01/26
30	308740030	1	RT	Simpsonville	SC	Actual/360	4.000%	18,645.11	18,884.09	0.00	N/A	08/01/27	--	5,413,096.08	5,394,211.99	06/01/26




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


						Mortgage Loan Detail (Part 1)

						Interest						Original	Adjusted	Beginning	Ending	Paid
			Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Loan Group Type		City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
31	308740031	1	RT	Raleigh	NC	Actual/360	3.940%	21,408.63	12,100.53	0.00	N/A	09/01/27	--	6,310,058.24	6,297,957.71	06/01/26
32	300801654	1	SS	Plano	TX	Actual/360	4.157%	23,643.27	10,753.04	0.00	N/A	08/01/27	--	6,604,932.73	6,594,179.69	06/01/26
33	1749389	1	RT	Livermore	CA	Actual/360	4.245%	25,587.92	0.00	0.00	N/A	09/01/27	--	7,000,000.00	7,000,000.00	06/01/26
34	470105980	1	MF	New York	NY	Actual/360	3.780%	21,808.50	0.00	0.00	N/A	09/01/27	--	6,700,000.00	6,700,000.00	06/01/26
35	308740035	1	SS	Lafayette	CO	Actual/360	3.964%	21,334.03	0.00	0.00	N/A	08/01/27	--	6,250,000.00	6,250,000.00	06/01/26
36	308740036	1	SS	Lodi	CA	Actual/360	4.362%	22,537.00	0.00	0.00	N/A	08/01/27	--	6,000,000.00	6,000,000.00	06/01/26
37	300801662	1	SS	Tallahassee	FL	Actual/360	4.096%	21,162.67	0.00	0.00	N/A	08/01/27	--	6,000,000.00	6,000,000.00	06/01/26
38	1647604	1	MF	Indianapolis	IN	Actual/360	4.260%	18,298.62	11,252.91	0.00	N/A	08/01/27	--	4,988,264.93	4,977,012.02	06/01/26
39	300801664	1	SS	Placerville	CA	Actual/360	4.510%	22,913.31	0.00	0.00	N/A	09/01/27	--	5,900,000.00	5,900,000.00	06/01/26
40	410940787	1	RT	Indianapolis	IN	Actual/360	4.360%	19,710.83	0.00	0.00	N/A	08/11/27	--	5,250,000.00	5,250,000.00	06/11/26
42	470105440	1	MF	Long Beach	NY	Actual/360	3.750%	13,740.35	10,341.66	0.00	N/A	08/01/27	--	4,255,077.58	4,244,735.92	06/01/26
43	300801613	1	RT	Indianapolis	IN	Actual/360	4.700%	17,612.58	9,356.59	0.00	N/A	05/01/27	--	4,351,769.13	4,342,412.54	06/01/26
44	470105960	1	MF	Bronx	NY	Actual/360	3.790%	13,401.49	9,867.92	0.00	N/A	09/01/27	--	4,106,337.41	4,096,469.49	06/01/26
45	410939349	1	RT	Tuscaloosa	AL	Actual/360	4.360%	16,346.13	8,573.92	0.00	N/A	04/11/27	--	4,353,807.44	4,345,233.52	06/11/26
46	300801665	1	IN	Rock Hill	SC	Actual/360	5.025%	18,392.22	8,525.31	0.00	N/A	08/01/27	--	4,250,488.57	4,241,963.26	06/01/26
47	300801663	1	RT	Irwindale	CA	Actual/360	4.960%	18,121.27	8,597.71	0.00	N/A	08/01/27	--	4,242,752.24	4,234,154.53	06/01/26
48	410940710	1	RT	Saline	MI	Actual/360	4.550%	12,190.62	17,035.55	0.00	N/A	08/11/27	--	3,111,395.07	3,094,359.52	06/11/26
49	300801643	1	SS	Glendale	AZ	Actual/360	4.195%	14,810.68	0.00	0.00	N/A	08/01/27	--	4,100,000.00	4,100,000.00	06/01/26
50	470105750	1	MF	New York	NY	Actual/360	3.710%	9,944.98	7,567.27	0.00	N/A	09/01/27	--	3,112,939.43	3,105,372.16	06/01/26
51	470105550	1	MF	Mount Vernon	NY	Actual/360	3.900%	10,181.57	3,714.68	0.00	N/A	09/01/27	--	3,031,732.84	3,028,018.16	06/01/26
52	300801667	1	SS	Charleston	SC	Actual/360	4.251%	11,026.83	5,479.72	0.00	N/A	09/01/27	--	3,012,315.26	3,006,835.54	06/01/26
53	470105490	1	MF	Great Neck	NY	Actual/360	3.850%	7,620.14	5,506.49	0.00	N/A	08/01/27	--	2,298,491.27	2,292,984.78	06/01/26
54	470105410	1	MF	New York	NY	Actual/360	3.610%	8,393.25	0.00	0.00	N/A	09/01/27	--	2,700,000.00	2,700,000.00	06/01/26
55	600939932	1	RT	Various	TX	Actual/360	4.700%	8,949.55	4,638.76	0.00	N/A	09/11/27	06/11/27	2,211,282.01	2,206,643.25	06/11/26
57	470105470	1	MF	Brooklyn	NY	Actual/360	3.710%	5,418.38	2,183.25	0.00	N/A	08/01/27	--	1,696,041.89	1,693,858.64	06/01/26
58	470105570	1	MF	Yonkers	NY	Actual/360	3.750%	5,345.09	2,101.64	0.00	N/A	09/01/27	--	1,655,253.12	1,653,151.48	06/01/26
59	470106120	1	MF	New York	NY	Actual/360	3.750%	5,812.50	0.00	0.00	N/A	09/01/27	--	1,800,000.00	1,800,000.00	06/01/26
60	470105780	1	MF	Forest Hills	NY	Actual/360	3.770%	4,940.54	1,923.19	0.00	N/A	09/01/27	--	1,521,857.26	1,519,934.07	06/01/26




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Loan Group

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

470104930

Lawrence

Actual/360

3.910%

5,723.81

0.00

N/A

08/01/27

1,700,000.00

06/01/26

470105800

New York

Actual/360

3.700%

3,913.83

2,990.41

0.00

N/A

09/01/27

1,228,402.45

1,225,412.04

06/01/26

470106040

Brooklyn

Actual/360

3.640%

3,586.81

2,809.73

0.00

N/A

09/01/27

1,144,319.79

1,141,510.06

06/01/26

410926097

Carson

Actual/360

4.690%

4,080.79

2,135.65

0.00

N/A

08/11/27

1,010,444.34

1,008,308.69

06/11/26

470105730

Brooklyn

Actual/360

3.840%

2,175.94

1,569.96

0.00

N/A

09/01/27

658,045.34

656,475.38

06/01/26

Totals

3,597,250.18

901,484.52

0.00

1,046,518,350.63

1,045,616,866.11

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 16 of 30


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal							Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	1	196,065,501.40	49,788,189.87	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	1	27,698,198.47	3,415,493.33	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
3	1	15,180,785.07	11,682,758.24	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	1	18,294,729.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	1	76,991,995.04	20,505,924.31	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
6	1	27,158,111.98	6,547,328.40	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
7	1	4,257,357.00	4,833,652.52	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1	2,879,989.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1	2,476,867.36	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1	8,419,149.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1	16,634,017.00	12,136,769.64	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1	2,926,287.66	713,538.82	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1	10,424,939.00	3,322,034.20	01/01/24	03/31/24	12/09/25	5,762,778.57	0.00	0.00	0.00	0.00	0.00
16	1	2,079,648.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1	2,503,572.62	685,686.22	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1	1,139,978.48	290,379.69	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1	1,519,236.10	417,149.34	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1	1,151,232.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1	1,545,926.05	321,970.90	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1	1,179,263.77	1,402,290.56	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1	1,307,553.64	326,911.57	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1	1,088,693.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1	1,938,504.26	380,071.63	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1	156,091.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1	1,173,861.23	265,718.07	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1	800,715.66	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1	643,098.05	684,366.95	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal							Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
31	1	1,191,886.81	359,978.80	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1	872,240.55	235,652.86	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1	631,403.00	157,287.00	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1	301,921.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1	0.00	425,444.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1	913,220.05	225,759.05	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1	1,122,561.13	273,019.11	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1	676,923.39	152,180.14	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1	830,847.80	209,009.96	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1	822,935.84	192,508.43	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
42	1	525,784.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	1	174,224.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	1	599,524.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	1	408,901.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	1	591,710.58	190,538.37	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
49	1	744,692.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	1	216,308.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	1	243,188.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
53	1	106,594.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	1	(76,915.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	1	59,853.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	1	86,561.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	1	81,263.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	1	109,098.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal							Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
61	1	93,249.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	1	69,656.32	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	1	160,780.91	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	1	389,098.09	117,603.15	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
65	1	23,891.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals		439,606,706.13	120,259,215.13				5,762,778.57	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 30


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More	Foreclosure			REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
06/17/26	0	0.00	0	0.00	0	0.00	0	0.00	1	25,000,000.00	0	0.00	0	0.00	0	0.00	3.991455%	3.963818%	14
05/15/26	0	0.00	0	0.00	0	0.00	0	0.00	1	25,000,000.00	0	0.00	0	0.00	0	0.00	3.991762%	3.964127%	15
04/17/26	0	0.00	0	0.00	0	0.00	0	0.00	1	25,000,000.00	0	0.00	0	0.00	0	0.00	3.992086%	3.964452%	16
03/17/26	0	0.00	0	0.00	0	0.00	0	0.00	1	25,000,000.00	0	0.00	0	0.00	0	0.00	3.992389%	3.964757%	17
02/18/26	0	0.00	0	0.00	0	0.00	0	0.00	1	25,000,000.00	0	0.00	0	0.00	0	0.00	3.992749%	3.965117%	18
01/16/26	0	0.00	0	0.00	0	0.00	0	0.00	1	25,000,000.00	0	0.00	0	0.00	0	0.00	3.993048%	3.965418%	19
12/17/25	0	0.00	0	0.00	0	0.00	0	0.00	1	25,000,000.00	0	0.00	0	0.00	0	0.00	3.993346%	3.965717%	20
11/18/25	0	0.00	0	0.00	0	0.00	0	0.00	1	25,000,000.00	0	0.00	0	0.00	0	0.00	3.993661%	3.966033%	21
10/20/25	0	0.00	0	0.00	0	0.00	0	0.00	1	25,000,000.00	0	0.00	0	0.00	0	0.00	3.993955%	3.966328%	22
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	1	25,000,000.00	0	0.00	0	0.00	0	0.00	3.994267%	3.966641%	23
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	1	25,000,000.00	0	0.00	0	0.00	0	0.00	3.994558%	3.966933%	24
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	1	25,000,000.00	0	0.00	0	0.00	0	0.00	3.994847%	3.967223%	25
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 21 of 30

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 22 of 30


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		133,985,328	133,985,328		0		0
13 - 24 Months		801,631,539	776,631,539		0		25,000,000
25 - 36 Months		0	0		0		0
37 - 48 Months		110,000,000	110,000,000		0		0
49 - 60 Months		0	0		0		0
> 60 Months		0	0		0		0




Historical Delinquency Information

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

Jun-26	1,045,616,866	1,020,616,866	0	0	0		25,000,000
May-26	1,046,518,351	1,021,518,351	0	0	0		25,000,000
Apr-26	1,047,470,618	1,022,470,618	0	0	0		25,000,000
Mar-26	1,048,365,149	1,023,365,149	0	0	0		25,000,000
Feb-26	1,049,419,525	1,024,419,525	0	0	0		25,000,000
Jan-26	1,050,306,744	1,025,306,744	0	0	0		25,000,000
Dec-25	1,051,190,635	1,026,190,635	0	0	0		25,000,000
Nov-25	1,052,125,940	1,027,125,940	0	0	0		25,000,000
Oct-25	1,053,003,009	1,028,003,009	0	0	0		25,000,000
Sep-25	1,053,931,734	1,028,931,734	0	0	0		25,000,000
Aug-25	1,054,802,031	1,029,802,031	0	0	0		25,000,000
Jul-25	1,055,669,064	1,030,669,064	0	0	0		25,000,000
(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 23 of 30


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
15	310939181	OF	CT	12/28/23	7
	The subject loan transferred to Special Servicing for imminent monetary default effective 12/28/2023. The loan is secured by three, class A office buildings located in Stamford, CT, built in 1986 and renovated in 2015. The property consists of
	811,734 RS F. A Receiver was appointed by the court as of 5/23/2024 after the Borrower indicated a desire to relinquish control. On 2/5/2025, the Trust took title to the collateral via a Strict Foreclosure filing with the Court. The discharge of the
	receiver occurred on 4/9/2025. The property is currently 75.8% leased as of May 2026 as compared to 77.2% at YE 2025, 78.9% at YE 2024 and 74.6% at YE 2023. The total debt is comprised of five pari passu loans. There was $11.86MM of
	outstanding Mezzanine debt prior to the Lender's foreclosure. The 2025 YE NOI DSCR was 1.85x. The properties were most recently inspected in February 2026 and found to be in good overall condition with no material deferred maintenance
	noted other than the planned garage repairs, which will occur in phases throughout 2026. Leasing efforts to stabilize the property and renew existing tenants with upcoming expirations are underway. The special servicer projects a disposition to
	occur in 2028 pending leasing activity.
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 25 of 30


					Modified Loan Detail
			Pre-Modification		Post-Modification				Modification	Modification
		Loan					Modification	Modification Booking	Closing	Effective
			Balance	Rate	Balance	Rate
Pros ID	Loan Number	Group					Code¹	Date	Date	Date
7	308740007	1	61,231,056.24	5.11700%	61,143,998.97	5.11700%	10	09/30/20	10/01/20	09/11/20
7	308740007	1	0.00	5.11700%	0.00	5.11700%	10	09/11/20	10/01/20	09/30/20
10	310940885	1	37,416,728.81	4.94000%	37,416,728.81	4.94000%	10	07/23/20	06/01/20	08/11/20
12	310940503	1	33,989,402.94	4.88000%	33,989,402.94	4.88000%	10	04/21/20	05/11/20	06/11/20
12	310940503	1	0.00	4.88000%	0.00	4.88000%	10	06/11/20	05/11/20	04/21/20
23	310938981	1	12,908,244.76	4.76000%	12,272,939.93	4.76000%	8	07/11/22	06/27/22	08/11/22
23	310938981	1	0.00	4.76000%	0.00	4.76000%	8	06/30/22	06/27/22	--
Totals			84,314,376.51		83,679,071.68
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 26 of 30

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

18.11

0.00

Total

0.00

18.11

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

18.11

Page 29 of 30


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




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


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
15	310939181	25,000,000.00	25,000,000.00	129,000,000.00	12/16/25	2,745,861.70	1.62030	03/31/24	07/01/27	I/O
Totals		25,000,000.00	25,000,000.00	129,000,000.00		2,745,861.70




© 2021 Computershare. All rights reserved. Confidential.										Page 24 of 30


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				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 27 of 30


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




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


	Additional Information
Total Available Distribution Amount (1)	4,479,194.65
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


	Supplemental Notes
	None




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