wcm16l24_ex991-202606.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/26	Wells Fargo Commercial Mortgage Trust 2016-L24
Determination Date:	06/11/26
Next Distribution Date:	07/17/26
Record Date:	05/29/26	Commercial Mortgage Pass-Through Certificates
		Series 2016-LC24


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	Co-op Master 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	Co-op Special Servicer	National Cooperative Bank, N.A.
Principal Prepayment Detail	20		Tom Klump	(703) 302-8080	tklump@ncb.coop
Historical Detail	21		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Delinquency Loan Detail	22	Special Servicer	LNR Partners, Inc.
			Heather Bennett and Arne Shulkin		hbennett@starwood.com; ashulkin@lnrpartners.com;
Collateral Stratification and Historical Detail	23				lnr.cmbs.notices@lnrproperty.com
Specially Serviced Loan Detail - Part 1	24		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Specially Serviced Loan Detail - Part 2	25	Operating Trust Advisor	BellOak, LLC
Modified Loan Detail	26		Attention: Reporting		Reporting@belloakadvisors.com
Historical Liquidated Loan Detail	27		200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Historical Bond / Collateral Loss Reconciliation Detail	28		Bank, N.A.
Interest Shortfall Detail - Collateral Level	29		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Supplemental Notes	30
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
		Asset Representations	BellOak, LLC
		Reviewer
			Attention: Reporting		Reporting@belloakadvisors.com
			200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
		Trustee	Wilmington Trust, National Association
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			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	95000HBC5	1.441000%	41,394,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	95000HBD3	2.501000%	55,655,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	95000HBE1	2.684000%	275,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	95000HBF8	2.942000%	290,568,000.00	270,843,558.62	149,707,202.66	664,018.12	0.00	0.00	150,371,220.78	121,136,355.96	71.94%	30.00%
A-SB	95000HBG6	2.825000%	69,133,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	95000HBH4	3.367000%	94,083,000.00	94,083,000.00	0.00	263,981.22	0.00	0.00	263,981.22	94,083,000.00	50.14%	21.00%
B	95000HBL5	3.621000%	48,347,000.00	48,347,000.00	0.00	145,887.07	0.00	0.00	145,887.07	48,347,000.00	38.94%	16.38%
C	95000HBM3	4.540659%	44,428,000.00	44,428,000.00	0.00	168,110.33	0.00	0.00	168,110.33	44,428,000.00	28.65%	12.13%
D	95000HAL6	3.214000%	49,655,000.00	49,655,000.00	0.00	51,611.92	0.00	0.00	51,611.92	49,655,000.00	17.15%	7.38%
E	95000HAN2	2.771659%	13,067,000.00	13,067,000.00	0.00	0.00	0.00	0.00	0.00	13,067,000.00	14.12%	6.13%
F*	95000HAQ5	2.771659%	10,453,000.00	10,453,000.00	0.00	0.00	0.00	0.00	0.00	10,453,000.00	11.70%	5.13%
G	95000HAS1	2.771659%	10,454,000.00	10,454,000.00	0.00	0.00	0.00	0.00	0.00	10,454,000.00	9.28%	4.13%
H	95000HAU6	2.771659%	10,453,000.00	10,453,000.00	0.00	0.00	0.00	0.00	0.00	10,453,000.00	6.86%	3.13%
I	95000HAW2	2.771659%	32,668,263.00	30,331,893.47	0.00	0.00	0.00	738,265.06	0.00	29,593,628.41	0.00%	0.00%
V	95000HAY8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	95000HBA9	0.000000%	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,045,358,363.00	582,115,452.09	149,707,202.66	1,293,608.66	0.00	738,265.06	151,000,811.32	431,669,984.37


X-A	95000HBJ0	1.598659%	731,750,000.00	270,843,558.62	0.00	360,822.05	0.00	0.00	360,822.05	121,136,355.96
X-B	95000HBK7	1.087440%	142,430,000.00	142,430,000.00	0.00	129,070.08	0.00	0.00	129,070.08	142,430,000.00
X-D	95000HAA0	1.326659%	49,655,000.00	49,655,000.00	0.00	54,896.04	0.00	0.00	54,896.04	49,655,000.00
X-EF	95000HAC6	1.769000%	23,520,000.00	23,520,000.00	0.00	34,672.40	0.00	0.00	34,672.40	23,520,000.00
X-G	95000HAE2	1.769000%	10,454,000.00	10,454,000.00	0.00	15,410.94	0.00	0.00	15,410.94	10,454,000.00

									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-H	95000HAG7	1.769000%	10,453,000.00	10,453,000.00	0.00	15,409.46	0.00	0.00	15,409.46	10,453,000.00
X-I	95000HAJ1	1.769000%	32,668,263.00	30,331,893.47	0.00	44,714.27	0.00	0.00	44,714.27	29,593,628.41
Notional SubTotal			1,000,930,263.00	537,687,452.09	0.00	654,995.24	0.00	0.00	654,995.24	387,241,984.37

Deal Distribution Total					149,707,202.66	1,948,603.90	0.00	738,265.06	151,655,806.56

*	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	95000HBC5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95000HBD3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	95000HBE1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	95000HBF8	932.11764069	515.22260765	2.28524173	0.00000000	0.00000000	0.00000000	0.00000000	517.50784938	416.89503304
A-SB	95000HBG6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	95000HBH4	1,000.00000000	0.00000000	2.80583336	0.00000000	0.00000000	0.00000000	0.00000000	2.80583336	1,000.00000000
B	95000HBL5	1,000.00000000	0.00000000	3.01749995	0.00000000	0.00000000	0.00000000	0.00000000	3.01749995	1,000.00000000
C	95000HBM3	1,000.00000000	0.00000000	3.78388246	0.00000000	0.00000000	0.00000000	0.00000000	3.78388246	1,000.00000000
D	95000HAL6	1,000.00000000	0.00000000	1.03941033	1.63892297	16.89542644	0.00000000	0.00000000	1.03941033	1,000.00000000
E	95000HAN2	1,000.00000000	0.00000000	0.00000000	2.30971608	25.06243820	0.00000000	0.00000000	0.00000000	1,000.00000000
F	95000HAQ5	1,000.00000000	0.00000000	0.00000000	2.30971587	25.06243949	0.00000000	0.00000000	0.00000000	1,000.00000000
G	95000HAS1	1,000.00000000	0.00000000	0.00000000	2.30971590	25.06243830	0.00000000	0.00000000	0.00000000	1,000.00000000
H	95000HAU6	1,000.00000000	0.00000000	0.00000000	2.30971587	33.51917631	0.00000000	0.00000000	0.00000000	1,000.00000000
I	95000HAW2	928.48197867	0.00000000	0.00000000	2.14452939	86.09447402	0.00000000	22.59884647	0.00000000	905.88313220
V	95000HAY8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	95000HBA9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95000HBJ0	370.13127246	0.00000000	0.49309470	0.00000000	0.00000000	0.00000000	0.00000000	0.49309470	165.54336312
X-B	95000HBK7	1,000.00000000	0.00000000	0.90620010	0.00000000	0.00000000	0.00000000	0.00000000	0.90620010	1,000.00000000
X-D	95000HAA0	1,000.00000000	0.00000000	1.10554909	0.00000000	0.00000000	0.00000000	0.00000000	1.10554909	1,000.00000000
X-EF	95000HAC6	1,000.00000000	0.00000000	1.47416667	0.00000000	0.00000000	0.00000000	0.00000000	1.47416667	1,000.00000000
X-G	95000HAE2	1,000.00000000	0.00000000	1.47416683	0.00000000	0.00000000	0.00000000	0.00000000	1.47416683	1,000.00000000
X-H	95000HAG7	1,000.00000000	0.00000000	1.47416627	0.00000000	0.00000000	0.00000000	0.00000000	1.47416627	1,000.00000000
X-I	95000HAJ1	928.48197867	0.00000000	1.36873730	0.00000000	0.00000000	0.00000000	0.00000000	1.36873730	905.88313220




© 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-4	05/01/26 - 05/30/26	30	0.00	664,018.12	0.00	664,018.12	0.00	0.00	0.00	664,018.12	0.00
A-SB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S	05/01/26 - 05/30/26	30	0.00	263,981.22	0.00	263,981.22	0.00	0.00	0.00	263,981.22	0.00
B	05/01/26 - 05/30/26	30	0.00	145,887.07	0.00	145,887.07	0.00	0.00	0.00	145,887.07	0.00
C	05/01/26 - 05/30/26	30	0.00	168,110.33	0.00	168,110.33	0.00	0.00	0.00	168,110.33	0.00
D	05/01/26 - 05/30/26	30	755,538.10	132,992.64	0.00	132,992.64	81,380.72	0.00	0.00	51,611.92	838,942.40
E	05/01/26 - 05/30/26	30	296,624.71	30,181.06	0.00	30,181.06	30,181.06	0.00	0.00	0.00	327,490.88
F	05/01/26 - 05/30/26	30	237,286.16	24,143.46	0.00	24,143.46	24,143.46	0.00	0.00	0.00	261,977.68
G	05/01/26 - 05/30/26	30	237,308.85	24,145.77	0.00	24,145.77	24,145.77	0.00	0.00	0.00	262,002.73
H	05/01/26 - 05/30/26	30	325,480.72	24,143.46	0.00	24,143.46	24,143.46	0.00	0.00	0.00	350,375.95
I	05/01/26 - 05/30/26	30	2,736,179.07	70,058.05	0.00	70,058.05	70,058.05	0.00	0.00	0.00	2,812,556.92
X-A	05/01/26 - 05/30/26	30	0.00	360,822.05	0.00	360,822.05	0.00	0.00	0.00	360,822.05	0.00
X-B	05/01/26 - 05/30/26	30	0.00	129,070.08	0.00	129,070.08	0.00	0.00	0.00	129,070.08	0.00
X-D	05/01/26 - 05/30/26	30	0.00	54,896.04	0.00	54,896.04	0.00	0.00	0.00	54,896.04	0.00
X-EF	05/01/26 - 05/30/26	30	0.00	34,672.40	0.00	34,672.40	0.00	0.00	0.00	34,672.40	0.00
X-G	05/01/26 - 05/30/26	30	0.00	15,410.94	0.00	15,410.94	0.00	0.00	0.00	15,410.94	0.00
X-H	05/01/26 - 05/30/26	30	0.00	15,409.46	0.00	15,409.46	0.00	0.00	0.00	15,409.46	0.00
X-I	05/01/26 - 05/30/26	30	0.00	44,714.27	0.00	44,714.27	0.00	0.00	0.00	44,714.27	0.00
Totals			4,588,417.61	2,202,656.42	0.00	2,202,656.42	254,052.52	0.00	0.00	1,948,603.90	4,853,346.56




© 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	2,213,447.29	Master Servicing Fee	6,536.40
Interest Reductions due to Nonrecoverability Determination	(234,735.17)	Certificate Administrator Fee	2,617.34
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	250.63
ARD Interest	0.00	Operating Advisor Fee	702.83
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	125.32
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	1,978,712.12	Total Fees	10,522.52

Principal		Expenses/Reimbursements
Scheduled Principal	110,249,583.43	Reimbursement for Interest on Advances	389.38
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	40,195,884.29	Special Servicing Fees (Monthly)	26,584.11
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	738,265.06
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	(7,387.78)
Total Principal Collected	150,445,467.72	Total Expenses/Reimbursements	757,850.77

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,948,603.90
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	149,707,202.66
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	151,655,806.56
Total Funds Collected	152,424,179.84	Total Funds Distributed	152,424,179.85

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		582,115,452.09	582,115,452.09	Beginning Certificate Balance	582,115,452.09
(-) Scheduled Principal Collections		110,249,583.43	110,249,583.43	(-) Principal Distributions	149,707,202.66
(-) Unscheduled Principal Collections		40,195,884.29	40,195,884.29	(-) Realized Losses	738,265.06
(-) 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	738,265.06
(-) 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		431,669,984.37	431,669,984.37	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		583,010,478.69	583,010,478.69	Ending Certificate Balance	431,669,984.37
Ending Actual Collateral Balance		432,610,951.26	432,610,951.26



		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		2,336,370.14	0.00	UC / (OC) Change	0.00
Current Period Advances		738,265.06	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		3,074,635.20	0.00	Net WAC Rate	4.54%
				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	2	11,509,378.27	2.67%	2	4.6424	NAP	Defeased	2	11,509,378.27	2.67%	2	4.6424	NAP
	1,000,000 or less	2	642,445.97	0.15%	3	4.8110	2.089164	1.20 or less	18	186,578,234.50	43.22%	2	4.3228	0.119178
1,000,001 to 2,000,000		3	4,283,762.67	0.99%	1	3.9255	0.776405	1.21 to 1.30	2	18,763,551.43	4.35%	3	4.3739	1.265353
2,000,001 to 3,000,000		2	5,055,292.94	1.17%	3	3.4787	1.341736	1.31 to 1.40	4	11,945,207.27	2.77%	2	3.8566	1.374600
3,000,001 to 4,000,000		6	22,230,485.12	5.15%	2	3.9519	1.464482	1.41 to 1.50	1	56,767,013.36	13.15%	3	4.3800	1.462200
4,000,001 to 5,000,000		4	17,606,939.43	4.08%	2	4.2200	1.687982	1.51 to 1.75	1	5,139,991.27	1.19%	3	3.6600	1.710000
5,000,001 to 6,000,000		3	15,451,470.25	3.58%	3	3.5996	1.260162	1.76 to 2.00	8	73,644,776.92	17.06%	2	4.4718	1.837880
6,000,001 to 7,000,000		3	19,224,889.26	4.45%	3	4.7999	0.510986	2.01 to 2.25	4	27,329,704.79	6.33%	1	4.1848	2.158783
7,000,001 to 8,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.26 to 2.50	1	11,140,202.05	2.58%	3	4.3900	2.467100
8,000,001 to 9,000,000		3	25,593,943.24	5.93%	2	4.3758	1.433007	2.51 to 2.75	1	4,151,924.51	0.96%	2	4.0000	2.712600
9,000,001 to 10,000,000		1	9,709,462.89	2.25%	1	4.4500	1.805700	2.76 to 3.00	0	0.00	0.00%	0	0.0000	0.000000
10,000,001 to 15,000,000		5	57,825,882.43	13.40%	3	4.2129	1.723623	3.01 or greater	1	24,700,000.00	5.72%	3	4.2400	3.083800
15,000,001 to 20,000,000		3	53,059,045.95	12.29%	2	4.4531	0.823505	Totals	43	431,669,984.37	100.00%	2	4.3308	1.110332
20,000,001 to 30,000,000		4	98,605,979.48	22.84%	1	4.2876	0.624973
30,000,001 to 50,000,000		1	34,103,993.11	7.90%	2	4.7500	0.534600
	50,000,001 or greater	1	56,767,013.36	13.15%	3	4.3800	1.462200
	Totals	43	431,669,984.37	100.00%	2	4.3308	1.110332
(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	4	11,509,378.27	2.67%	2	4.6424	NAP
							Defeased	4	11,509,378.27	2.67%	2	4.6424	NAP
Alabama	1	9,709,462.89	2.25%	1	4.4500	1.805700
							Lodging	4	41,130,868.74	9.53%	2	4.6561	1.192392
Arizona	1	3,357,753.77	0.78%	2	4.1600	2.008400
							Mixed Use	1	4,151,924.51	0.96%	2	4.0000	2.712600
California	3	35,051,303.51	8.12%	0	4.2867	(0.383518)
							Multi-Family	14	74,886,237.42	17.35%	3	3.7417	1.800823
Colorado	1	24,700,000.00	5.72%	3	4.2400	3.083800
							Office	9	170,881,448.83	39.59%	2	4.4444	(0.005340)
Florida	1	4,097,357.90	0.95%	2	4.9300	2.184300
							Retail	12	129,110,126.60	29.91%	3	4.4014	1.604469
Georgia	4	37,900,222.31	8.78%	2	4.4119	1.400031
							Totals	44	431,669,984.37	100.00%	2	4.3308	1.110332
Minnesota	1	620,750.00	0.14%	3	4.8400	2.114300

New York	13	95,164,541.45	22.05%	2	3.7860	0.170607

Ohio	1	3,780,000.00	0.88%	3	4.5600	1.849400

Pennsylvania	3	57,570,835.56	13.34%	2	4.6268	1.206014

South Carolina	1	6,578,311.01	1.52%	3	4.8000	(0.023200)

Tennessee	1	4,991,646.91	1.16%	2	4.3800	0.732700

Texas	4	48,033,229.42	11.13%	3	4.6620	0.420315

Utah	1	8,809,838.28	2.04%	2	4.3500	1.176000

Virginia	3	79,773,657.12	18.48%	2	4.4351	1.558605

Washington, DC	1	21,695.97	0.01%	2	3.9800	1.370000

Totals	44	431,669,984.37	100.00%	2	4.3308	1.110332


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	2	11,509,378.27	2.67%	2	4.6424	NAP	Defeased	2	11,509,378.27	2.67%	2	4.6424	NAP
	3.500% or less	7	31,905,633.08	7.39%	2	3.4272	1.159853	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	5	18,258,908.37	4.23%	2	3.6167	1.185801	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	2	4,173,620.48	0.97%	2	3.9999	2.705621	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	5	88,786,626.46	20.57%	2	4.1674	1.362366	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	12	174,872,010.42	40.51%	2	4.3826	1.165588	49 months or greater	41	420,160,606.10	97.33%	2	4.3223	1.103050
	4.501% to 4.750%	4	66,006,701.40	15.29%	2	4.6435	1.074471	Totals	43	431,669,984.37	100.00%	2	4.3308	1.110332
	4.751% to 5.000%	3	11,296,418.91	2.62%	3	4.8494	0.894947
	5.001% to 5.250%	2	23,760,022.70	5.50%	3	5.0654	(0.606995)
	5.251% to 5.500%	1	1,100,664.28	0.25%	(4)	5.3900	1.917400
	5.501% to 5.750%	0	0.00	0.00%	0	0.0000	0.000000
	5.751% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	43	431,669,984.37	100.00%	2	4.3308	1.110332
(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	2	11,509,378.27	2.67%	2	4.6424	NAP	Defeased	2	11,509,378.27	2.67%	2	4.6424	NAP
	60 months or less	40	420,138,910.13	97.33%	2	4.3223	1.103036	Interest Only	8	105,901,414.28	24.53%	1	4.2007	0.758008
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or less	27	297,322,840.45	68.88%	2	4.4119	1.215668
	Totals	42	431,648,288.40	99.99%	2	4.3308	1.110319	301 months to 360 months	0	0.00	0.00%	0	0.0000	0.000000
								361 months or greater	5	16,914,655.40	3.92%	3	3.5097	1.283415
								Totals	42	431,648,288.40	99.99%	2	4.3308	1.110319
(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	2	11,509,378.27	2.67%	2	4.6424	NAP	60 months or less	1	21,695.97	0.01%	2	3.9800	1.370000
Underwriter's Information		1	20,000,000.00	4.63%	1	4.1090	2.160000	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	27	355,126,324.41	82.27%	2	4.4263	1.028622	Totals	1	21,695.97	0.01%	2	3.9800	1.370000
	13 to 24 months	12	44,413,531.69	10.29%	2	3.5795	1.208080
	25 months or greater	1	620,750.00	0.14%	3	4.8400	2.114300
	Totals	43	431,669,984.37	100.00%	2	4.3308	1.110332
(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	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	310935048	RT	Fredericksburg	VA	Actual/360	4.380%	214,615.77	135,090.38	0.00	N/A	09/01/26	--	56,902,103.74	56,767,013.36	06/01/26
2	28000896	MH	Various	Various	Actual/360	4.586%	193,907.31	49,102,197.42	0.00	N/A	06/06/26	--	49,102,197.42	0.00	06/06/26
4	28300906	OF	New York	NY	Actual/360	4.109%	0.00	0.00	0.00	N/A	07/06/26	--	25,000,000.00	25,000,000.00	03/06/25
4A	28400906				Actual/360	4.109%	0.00	0.00	0.00	N/A	07/06/26	--	20,000,000.00	20,000,000.00	03/06/25
5	28000918	OF	Wyomissing	PA	Actual/360	4.750%	139,712.80	53,296.71	0.00	N/A	08/06/26	--	34,157,289.82	34,103,993.11	04/06/26
7	310936019	OF	Burbank	CA	Actual/360	4.300%	99,975.00	0.00	0.00	N/A	06/11/26	--	27,000,000.00	27,000,000.00	05/11/26
8	310934902	LO	Fairfax	VA	Actual/360	4.530%	85,652.99	51,633.75	0.00	N/A	07/11/26	--	21,957,613.23	21,905,979.48	06/11/26
10	300571581	MF	Fort Collins	CO	Actual/360	4.240%	90,182.44	0.00	0.00	N/A	09/06/26	--	24,700,000.00	24,700,000.00	06/06/26
11	330933367	LO	Boise	ID	Actual/360	4.366%	72,784.66	19,359,625.74	0.00	N/A	06/11/26	--	19,359,625.74	0.00	06/11/26
15	300571577	OF	Houston	TX	Actual/360	5.060%	0.00	0.00	0.00	N/A	09/06/26	--	17,330,173.26	17,330,173.26	07/06/22
16	28000928	OF	Dallas	TX	Actual/360	4.222%	57,323.26	38,285.65	0.00	N/A	09/06/26	--	15,767,158.34	15,728,872.69	06/06/26
19	28000930	LO	Bothell	WA	Actual/360	4.950%	56,259.08	13,198,610.41	0.00	N/A	08/06/26	--	13,198,610.41	0.00	06/06/26
21	310932777	OF	Atlanta	GA	Actual/360	4.420%	49,283.28	28,517.89	0.00	N/A	08/11/26	--	12,948,459.96	12,919,942.07	06/11/26
22	28000934	RT	Latrobe	PA	Actual/360	4.500%	47,855.17	23,080.77	0.00	N/A	09/06/26	--	12,349,721.17	12,326,640.40	06/06/26
23	470100950	MF	New York	NY	Actual/360	3.350%	31,574.56	30,125.33	0.00	N/A	08/01/26	--	10,945,442.74	10,915,317.41	06/01/26
24	28000899	OF	Houston	TX	Actual/360	4.950%	49,087.52	11,516,133.47	0.00	N/A	06/06/26	--	11,516,133.47	0.00	06/06/26
25	310934423	RT	Kennett Square	PA	Actual/360	4.390%	42,199.33	22,822.82	0.00	N/A	09/11/26	--	11,163,024.87	11,140,202.05	06/11/26
26	410934509	SS	Walnut Creek	CA	Actual/360	4.620%	43,035.91	10,817,572.39	0.00	N/A	06/11/26	--	10,817,572.39	0.00	06/11/26
27	300571575	RT	Conyers	GA	Actual/360	4.330%	39,320.24	21,765.82	0.00	N/A	09/06/26	--	10,545,546.32	10,523,780.50	06/06/26
28	28000913	OF	Montgomery	AL	Actual/360	4.450%	37,294.84	23,151.41	0.00	N/A	07/06/26	--	9,732,614.30	9,709,462.89	06/06/26
29	300571579	RT	Mesa	AZ	Actual/360	4.750%	37,862.03	9,256,592.59	0.00	N/A	09/06/26	06/06/26	9,256,592.59	0.00	06/06/26
31	610935236	RT	Draper	UT	Actual/360	4.350%	33,079.53	21,181.96	0.00	N/A	08/11/26	--	8,831,020.24	8,809,838.28	06/11/26
32	28000925	RT	Savannah	GA	Actual/360	4.430%	31,520.44	23,069.24	0.00	N/A	08/06/26	--	8,262,840.17	8,239,770.93	06/06/26
34	410934184	RT	Houston	TX	Actual/360	4.350%	32,076.63	18,949.08	0.00	N/A	09/11/26	--	8,563,283.11	8,544,334.03	06/11/26
40	300571576	LO	Beaufort	SC	Actual/360	4.800%	27,251.20	14,722.03	0.00	N/A	09/06/26	--	6,593,033.04	6,578,311.01	06/06/26
42	300571574	LO	Austin	TX	Actual/360	5.080%	28,187.37	13,796.05	0.00	N/A	09/06/26	--	6,443,645.49	6,429,849.44	06/06/26
43	300571570	LO	McDonough	GA	Actual/360	4.510%	24,200.08	14,606.81	0.00	N/A	08/06/26	--	6,231,335.62	6,216,728.81	06/06/26
44	300571583	RT	Coachella	CA	Actual/360	4.650%	24,367.48	6,085,530.90	0.00	N/A	09/06/26	06/06/26	6,085,530.90	0.00	06/06/26




© 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	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
46	28000909	MF	Austin	TX	Actual/360	4.750%	26,027.41	11,531.20	0.00	N/A	07/06/26	--	6,363,238.75	6,351,707.55	06/06/26
49	470100990	MF	White Plains	NY	Actual/360	3.490%	15,629.45	13,970.67	0.00	N/A	09/01/26	--	5,200,666.29	5,186,695.62	06/01/26
50	470100410	MF	Rye	NY	Actual/360	3.660%	16,242.18	13,529.35	0.00	N/A	09/01/26	--	5,153,520.62	5,139,991.27	06/01/26
51	470100910	MF	Riverdale	NY	Actual/360	3.650%	16,150.18	13,584.69	0.00	N/A	08/01/26	--	5,138,368.05	5,124,783.36	06/01/26
52	300571582	OF	Houston	TX	Actual/360	4.720%	21,299.05	5,240,335.87	0.00	N/A	09/06/26	--	5,240,335.87	0.00	06/06/26
53	306490053	MF	Newman	GA	Actual/360	4.700%	20,733.88	5,122,991.31	0.00	N/A	08/06/26	--	5,122,991.31	0.00	06/06/26
55	600935608	OF	Memphis	TN	Actual/360	4.380%	18,880.28	14,172.12	0.00	N/A	08/11/26	--	5,005,819.03	4,991,646.91	06/11/26
56	28000935	OF	Missouri City	TX	Actual/360	4.510%	20,070.65	10,366.13	0.00	N/A	09/06/26	--	5,168,036.85	5,157,670.72	06/06/26
58	410935115	MU	San Jose	CA	Actual/360	4.000%	14,337.20	10,488.40	0.00	N/A	08/11/26	--	4,162,412.91	4,151,924.51	06/11/26
59	300571567	MH	Chesapeake	VA	Actual/360	4.750%	17,294.64	4,228,231.66	0.00	N/A	08/06/26	--	4,228,231.66	0.00	06/06/26
60	470100610	MF	Yonkers	NY	Actual/360	3.580%	13,478.34	6,131.84	0.00	N/A	08/01/26	--	4,372,141.95	4,366,010.11	06/01/26
61	410935008	RT	Stockton	CA	Actual/360	4.500%	15,145.65	9,175.24	0.00	N/A	08/11/26	--	3,908,554.24	3,899,379.00	06/11/26
62	300571565	OF	Port St Lucie	FL	Actual/360	4.930%	17,427.26	7,735.81	0.00	N/A	08/06/26	--	4,105,093.71	4,097,357.90	06/06/26
63	600934670	RT	Tucson	AZ	Actual/360	4.160%	12,073.41	12,615.31	0.00	N/A	08/11/26	--	3,370,369.08	3,357,753.77	06/11/26
65	470101030	MF	Brooklyn	NY	Actual/360	3.480%	11,509.34	5,483.12	0.00	N/A	09/01/26	--	3,840,713.28	3,835,230.16	06/01/26
66	28000902	LO	Frederick	MD	Actual/360	5.650%	16,058.81	3,300,698.21	0.00	N/A	06/06/26	--	3,300,698.21	0.00	06/06/26
68	470100430	MF	Bronx	NY	Actual/360	3.500%	11,040.93	5,229.49	0.00	N/A	08/01/26	--	3,663,351.68	3,658,122.19	06/01/26
69	410935702	SS	Smyrna	GA	Actual/360	4.020%	11,465.88	3,312,241.44	0.00	N/A	08/11/26	--	3,312,241.44	0.00	06/11/26
70	470101130	MF	Long Beach	NY	Actual/360	3.300%	5,736.13	19,909.54	0.00	N/A	09/01/26	--	2,018,580.35	1,998,670.81	06/01/26
71	410933922	RT	Roseville	MI	Actual/360	4.450%	12,257.80	3,198,845.12	0.00	N/A	08/11/26	--	3,198,845.12	0.00	06/11/26
73	28001000	RT	Boardman Township	OH	Actual/360	4.560%	14,842.80	0.00	0.00	09/06/26	01/06/30	--	3,780,000.00	3,780,000.00	06/06/26
74	470100850	MF	Long Beach	NY	Actual/360	3.500%	11,151.39	0.00	0.00	N/A	08/01/26	--	3,700,000.00	3,700,000.00	06/01/26
77	300571572	RT	Greensboro	NC	Actual/360	5.200%	13,611.84	3,039,864.81	0.00	N/A	08/06/26	--	3,039,864.81	0.00	06/06/26
80	470099910	MF	Bronx	NY	Actual/360	3.440%	7,747.29	3,766.73	0.00	N/A	09/01/26	--	2,615,363.62	2,611,596.89	06/01/26
82	470100510	MF	Flushing	NY	Actual/360	3.520%	7,417.61	3,462.95	0.00	N/A	09/01/26	--	2,447,159.00	2,443,696.05	06/01/26
84	300571580	MH	Apollo	PA	Actual/360	4.800%	6,788.97	1,642,492.11	0.00	N/A	09/01/26	--	1,642,492.11	0.00	06/01/26
85	470100180	MF	New York	NY	Actual/360	3.620%	3,701.90	3,134.65	0.00	N/A	09/01/26	--	1,187,562.23	1,184,427.58	06/01/26
86	470100470	MF	Bronx	NY	Actual/360	3.690%	4,182.01	1,316,133.09	0.00	N/A	08/01/26	--	1,316,133.09	0.00	05/01/26




© 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

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

28000851

Radford

Actual/360

5.390%

5,108.61

0.00

0.00 02/06/26

02/06/31

1,100,664.28

06/06/26

470100700

Washington

Actual/360

3.980%

105.16

8,988.24

0.00 N/A

08/01/26

30,684.21

21,695.97

06/01/26

28001001

Aurora

Actual/360

4.840%

2,587.15

0.00

0.00 09/06/26

09/06/31

620,750.00

06/06/26

Totals

1,978,712.12

150,445,467.72

0.00

582,115,452.09

431,669,984.37

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	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	8,833,752.25	2,132,952.54	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
2	5,980,752.10	1,445,586.36	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
4	(3,424,248.00)	0.00	--	--	08/11/25	21,798,393.53	77,035.52	(248.65)	359,014.48	0.00	0.00
4A	0.00	0.00	--	--	08/11/25	17,438,714.82	61,628.42	(198.92)	287,211.58	0.00	0.00
5	1,807,531.94	0.00	--	--	--	0.00	0.00	192,622.73	385,729.39	0.00	0.00
7	(3,615,779.00)	0.00	--	--	--	0.00	0.00	99,858.76	99,858.76	0.00	0.00
8	3,370,815.60	3,309,713.80	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,325,938.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	4,375,016.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	(163,318.00)	0.00	--	--	03/11/26	15,212,236.34	950,598.98	0.00	0.00	0.00	738,265.06
16	1,500,111.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	813,423.69	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,921,633.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,820,219.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	889,178.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,723,317.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,338,135.45	498,078.40	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,591,064.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,037,952.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,356,109.29	1,091,557.05	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
31	833,075.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	810,661.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,193,916.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	969,115.00	233,221.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	373,368.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	628,914.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
49	426,212.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	613,290.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	317,286.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
53	807,420.19	628,135.46	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	390,619.09	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	843,148.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	716,926.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	361,805.70	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	454,599.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	681,368.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	644,193.77	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	215,142.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
66	756,922.64	766,454.28	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
68	270,555.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	665,494.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	(6,779.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
71	361,584.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
73	326,325.46	163,162.73	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
74	184,897.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
77	284,051.27	142,190.64	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
80	294,220.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
82	67,243.54	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
84	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
85	87,087.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
86	135,931.02	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	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
87	118,611.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
89	150,203.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
91	65,599.16	16,399.79	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	49,524,618.58	10,427,452.05				54,449,344.69	1,089,262.92	292,033.92	1,131,814.21	0.00	738,265.06




© 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	1	34,103,993.11	0	0.00	3	62,330,173.26	0	0.00	1	17,330,173.26	0	0.00	0	0.00	9	40,195,884.29	4.330828%	4.232262%	2
05/15/26	0	0.00	0	0.00	3	62,330,173.26	0	0.00	1	17,330,173.26	0	0.00	1	4,852.44	3	40,613,066.42	4.415713%	4.341152%	3
04/17/26	0	0.00	1	27,000,000.00	3	62,330,173.26	0	0.00	1	17,330,173.26	0	0.00	1	14,483.28	3	73,184,868.36	4.387868%	4.333636%	4
03/17/26	2	28,120,000.00	0	0.00	3	62,330,173.26	0	0.00	1	17,330,173.26	0	0.00	0	0.00	3	7,717,162.92	4.403569%	4.354406%	5
02/18/26	0	0.00	1	27,000,000.00	3	62,330,173.26	0	0.00	1	17,330,173.26	0	0.00	0	0.00	3	9,957,569.50	4.416834%	4.368315%	6
01/16/26	1	27,000,000.00	0	0.00	3	62,330,173.26	0	0.00	1	17,330,173.26	0	0.00	0	0.00	0	0.00	4.426690%	4.376576%	7
12/17/25	0	0.00	0	0.00	3	62,330,173.26	0	0.00	1	17,330,173.26	0	0.00	0	0.00	1	3,648,854.55	4.428317%	4.386705%	8
11/18/25	0	0.00	0	0.00	3	62,330,173.26	0	0.00	1	17,330,173.26	0	0.00	0	0.00	0	0.00	4.432186%	4.390456%	8
10/20/25	0	0.00	0	0.00	3	62,330,173.26	0	0.00	1	17,330,173.26	0	0.00	0	0.00	1	9,637,022.72	4.432246%	4.390538%	9
09/17/25	0	0.00	0	0.00	3	62,330,173.26	0	0.00	1	17,330,173.26	0	0.00	0	0.00	0	0.00	4.446379%	4.405572%	10
08/15/25	0	0.00	0	0.00	3	62,330,173.26	0	0.00	1	17,330,173.26	0	0.00	0	0.00	0	0.00	4.446438%	4.405652%	11
07/17/25	0	0.00	0	0.00	3	62,330,173.26	0	0.00	1	17,330,173.26	0	0.00	0	0.00	1	2,479,948.41	4.446496%	4.405731%	12
(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

28300906

03/06/25

(248.65)

359,014.48

0.00

25,000,000.00

03/20/25

28400906

03/06/25

(198.92)

287,211.58

0.00

20,000,000.00

03/20/25

28000918

04/06/26

192,622.73

385,729.39

0.00

34,214,865.49

04/29/26

310936019

05/11/26

99,858.76

0.00

27,000,000.00

12/30/25

300571577

07/06/22

0.00

7,494,318.87

18,160,267.76

12/31/20

10/04/22

Totals

292,033.92

1,131,814.21

7,494,318.87

124,375,133.25

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		27,000,000	0	27,000,000			0
0 - 6 Months		399,168,570	302,734,404	79,103,993			17,330,173
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		3,780,000	3,780,000		0		0
49 - 60 Months		1,100,664	1,100,664		0		0
> 60 Months		620,750	620,750		0		0




Historical Delinquency Information

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

Jun-26	431,669,984	335,235,818	34,103,993	0	45,000,000		17,330,173
May-26	582,115,452	519,785,279	0	0	45,000,000		17,330,173
Apr-26	681,148,786	591,818,613	0	27,000,000	45,000,000		17,330,173
Mar-26	777,406,143	686,955,970	28,120,000	0	45,000,000		17,330,173
Feb-26	792,041,608	697,249,494	0	27,000,000	50,461,941		17,330,173
Jan-26	803,269,689	708,467,208	27,000,000	0	50,472,308		17,330,173
Dec-25	806,683,689	744,353,516	0	0	45,000,000		17,330,173
Nov-25	813,598,809	751,268,636	0	0	45,000,000		17,330,173
Oct-25	814,869,605	752,539,432	0	0	45,000,000		17,330,173
Sep-25	841,237,822	778,907,649	0	0	45,000,000		17,330,173
Aug-25	842,539,842	780,209,669	0	0	45,000,000		17,330,173
Jul-25	843,836,854	781,506,681	0	0	45,000,000		17,330,173
(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 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
4	28300906	25,000,000.00	25,000,000.00	17,200,000.00	05/01/25	(3,579,183.00)	(0.94270)	12/31/25	07/06/26	I/O
4A	28400906	20,000,000.00	20,000,000.00	17,200,000.00	05/01/25	4,226,910.76	2.16000	--	07/06/26	I/O
5	28000918	34,103,993.11	34,214,865.49	54,750,000.00	05/03/16	1,238,237.94	0.53460	12/31/25	08/06/26	242
7	310936019	27,000,000.00	27,000,000.00	142,000,000.00	05/05/16	(4,212,009.00)	(1.11840)	12/31/25	06/11/26	I/O
15	300571577	17,330,173.26	18,160,267.76	21,000,000.00	01/07/26	(1,810,774.00)	(1.03400)	12/31/25	09/06/26	242
55	600935608	4,991,646.91	4,991,646.91	8,700,000.00	06/06/16	290,630.09	0.73270	12/31/25	08/11/26	182
Totals		128,425,813.28	129,366,780.16	260,850,000.00		(3,846,187.21)




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
4	28300906	OF	NY	03/20/25	2
Loan transferred for Imminent Default on 3/24/25. Collateral consists of a first-lien leasehold interest in a 247,183 SF, Class A, 21-story office building built in 19216 and located in Midtown Manhattan in NYC. As of 5/30/26, the Property was 74%
occupied with NOI/DSCR: -$3.75MM/-0.90x. A Receiver has been appointed and foreclosure compliant has been filed. Receiver has engaged C&W as leasing agent and they are working to lease up the building. The Receiver has also sent
a proposal to the Gr ou nd Lessor to extend the ground lease. No response from the Ground Lessor at this time.

4A	28400906	Various	Various	03/20/25	2
Loan transferred for Imminent Default on 3/24/25. Collateral consists of a first-lien leasehold interest in a 247,183 SF, Class A, 21-story office building built in 19216 and located in Midtown Manhattan in NYC. As of 5/30/26, the Property was 74%
occupied with NOI/DSCR: -$3.75MM/-0.90x. A Receiver has been appointed and foreclosure compliant has been filed. Receiver has engaged C&W as leasing agent and they are working to lease up the building. The Receiver has also sent
a proposal to the Gr ou nd Lessor to extend the ground lease. No response from the Ground Lessor at this time.

5	28000918	OF	PA	04/29/26	13
The Loan was transferred to the Special Servicer on 4/30/2026 due to Imminent Default resulting from the Borrower's inability to cover future operating shortfalls. The collateral is a 366,728 SF, multi-tenant suburban office building built in 1990, r
enovated in 2014, and located in Wyomissing, PA ('Property'). The Property's major tenants include Contegix (41,533 SF; $23/SF; 2/28/2033 LXP), Commercial Casualty Company (29,365 SF; $22.50/SF; 10/31/2031 LXP), and Allstate
Insurance Company (22,7 28 SF; $23/SF; 5/31/2032 LXP). As of 5/8/2026, the Property is 57% occupied and reports a YE 2025 NOI/DSCR of $1.84MM/0.79x. The Lender will continue gathering information from the Borrower while
simultaneously reserving all rights under the Loan.

7	310936019	OF	CA	12/30/25	13
The Special Servicer approved and funded 2 disbursement requests related to the Hallmark leasing costs. The Borrower reiterated its affirmative desire to commit new equity toward the Pinnacle 2 office property but, to date, the Borrower has not
sub mitted a proposal for a forbearance or modification. The Property is now 27% occupied as Hallmark's lease commenced on June 1. Rent is abated for the first 12 months. The Lender continues to work with counsel to utilize all its applicable
enforcement opti ons.

15	300571577	OF	TX	12/31/20	7
Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.



55	600935608	OF	TN	05/29/26	0
The Loan was transferred to the Special Servicer on 5/29/2026 due to Imminent Default.



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
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
8	310934902	25,260,857.83	4.53000%	25,218,930.83	4.53000%	10	06/22/20	07/11/20	08/11/20
8	310934902	0.00	4.53000%	0.00	4.53000%	10	08/11/20	07/11/20	06/22/20
18	28000911	16,659,587.37	5.85000%	16,640,152.39	5.85000%	10	06/05/20	06/06/20	08/11/20
36	28210779	9,600,000.00	4.96000%	9,600,000.00	4.96000%	9	08/03/20	05/06/20	--
40	300571576	0.00	4.80000%	0.00	4.80000%	10	08/19/20	06/08/20	09/11/20
40	300571576	0.00	4.80000%	0.00	4.80000%	10	04/06/23	06/08/20	09/11/20
40	300571576	0.00	4.80000%	0.00	4.80000%	10	09/11/20	06/08/20	04/06/23
42	300571574	0.00	5.08000%	0.00	5.08000%	8	11/10/21	10/27/21	--
57	300571566	4,989,242.13	4.80000%	4,989,242.13	4.80000%	10	06/05/20	06/06/20	06/11/20
57	300571566	0.00	4.80000%	0.00	4.80000%	10	06/11/20	06/06/20	06/05/20
64	28000895	4,185,244.29	5.57600%	4,177,278.71	5.57600%	10	06/05/20	06/06/20	08/11/20
64	28000895	0.00	5.57600%	0.00	5.57600%	10	08/11/20	06/06/20	06/05/20
Totals		60,694,931.62		60,625,604.06
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

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

28000842 03/17/26

5,461,940.84

15,340,000.00

0.00

0.00%

28000904 03/17/26

4,666,353.80

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

10,128,294.64

15,340,000.00

0.00

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

Page 27 of 30


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
Deal	Deal	06/17/26	0.00	(5,440.17)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
		05/15/26	0.00	(5,050.99)	0.00	0.00	0.00	0.00	0.00	0.00
		04/17/26	0.00	(5,344.30)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/26	0.00	(4,280.97)	0.00	0.00	0.00	0.00	0.00	0.00
		02/18/26	0.00	(4,296.65)	0.00	0.00	0.00	0.00	0.00	0.00
38	28000842	03/25/26	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
54	28000904	03/25/26	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Current Period Totals			0.00	(5,440.17)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	(24,413.08)	0.00	0.00	0.00	0.00	0.00	0.00	0.00




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


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	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)
4	0.00	0.00	5,381.94	0.00	0.00	0.00	0.00	88,457.64	0.00	0.00	0.00	0.00
4A	0.00	0.00	4,305.56	0.00	0.00	0.00	0.00	70,766.11	0.00	0.00	0.00	0.00
5	0.00	0.00	7,353.31	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	5,812.50	0.00	0.00	0.00	0.00	0.00	386.52	0.00	0.00	0.00
10	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.86	0.00	0.00	0.00
15	0.00	0.00	3,730.80	0.00	0.00	0.00	0.00	75,511.42	0.00	0.00	0.00	0.00
19	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(7,387.78)	0.00
Total	0.00	0.00	26,584.11	0.00	0.00	0.00	0.00	234,735.17	389.38	0.00	(7,387.78)	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		254,320.88




© 2021 Computershare. All rights reserved. Confidential.												Page 29 of 30


	Additional Information
Total Available Distribution Amount (1)	151,655,806.56
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


		Principal Prepayment Detail

			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
19	28000930	13,153,075.38	Payoff Prior to Maturity	0.00	0.00
52	300571582	5,228,495.08	Payoff Prior to Maturity	0.00	0.00
53	306490053	5,111,310.33	Payoff Prior to Maturity	0.00	0.00
59	300571567	4,218,661.46	Payoff Prior to Maturity	0.00	0.00
69	410935702	3,303,918.49	Payoff Prior to Maturity	0.00	0.00
71	410933922	3,191,281.59	Payoff Prior to Maturity	0.00	0.00
77	300571572	3,033,434.10	Payoff Prior to Maturity	0.00	0.00
84	300571580	1,639,574.77	Payoff Prior to Maturity	0.00	0.00
86	470100470	1,316,133.09	Payoff Prior to Maturity	0.00	0.00
Totals		40,195,884.29		0.00	0.00
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


	Supplemental Notes
	None




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