Distribution Date:	07/17/25	J.P. Morgan Chase Commercial Mortgage Securities Trust
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		2013-LC11

Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.
Certificate Factor Detail	3		Brian Baker	(212) 834-3813
Certificate Interest Reconciliation Detail	4		383 Madison Avenue, 8th Floor | New York, NY 10179 | United States
		Master Servicer	Midland Loan Services
Additional Information	5
			askmidlandls.com	(913) 253-9000
Bond / Collateral Reconciliation - Cash Flows	6
			A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 | Overland Park, KS 66210 | United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Greystone Servicing Company LLC
Current Mortgage Loan and Property Stratification	8-12		Jenna Unell	Jenna.unell@greyco.com
Mortgage Loan Detail (Part 1)	13		5221 N. O'Connor Blvd., Suite 800 | Irving, TX 75039 | United States
Mortgage Loan Detail (Part 2)	14	Senior Trust Advisor	Pentalpha Surveillance LLC
Principal Prepayment Detail	15		Attention: JPMCC 2013-LC11 Transaction Manager	notices@pentalphasurveillance.com
Historical Detail	16		501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States
Delinquency Loan Detail	17	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	18		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	19			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road | Columbia, MD 21045 | United States
Specially Serviced Loan Detail - Part 2	20
Modified Loan Detail	21
Historical Liquidated Loan Detail	22
Historical Bond / Collateral Loss Reconciliation Detail	23
Interest Shortfall Detail - Collateral Level	24
Supplemental Notes	25

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 25

				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	46639YAL1	0.766400%	61,803,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	46639YAM9	1.854900%	79,253,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	46639YAN7	2.591700%	23,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	46639YAP2	2.694200%	250,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-5	46639YAQ0	2.959900%	389,304,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	46639YAR8	2.553900%	117,844,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	46639YAU1	3.216000%	106,926,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	21.87%
B	46639YAV9	3.498600%	92,120,000.00	45,893,684.69	308,980.09	133,803.04	0.00	0.00	442,783.13	45,584,704.60	78.40%	14.87%
C	46639YAW7	3.958200%	47,705,000.00	47,705,000.00	0.00	0.00	0.00	0.00	0.00	47,705,000.00	55.79%	11.25%
D	46639YAX5	4.195606%	52,640,000.00	52,640,000.00	0.00	0.00	0.00	0.00	0.00	52,640,000.00	30.85%	7.25%
E	46639YAC1	3.250000%	24,676,000.00	24,676,000.00	0.00	0.00	0.00	0.00	0.00	24,676,000.00	19.15%	5.37%
F	46639YAE7	3.250000%	24,675,000.00	24,675,000.00	0.00	0.00	0.00	0.00	0.00	24,675,000.00	7.46%	3.50%
NR	46639YAG2	3.250000%	46,059,830.24	17,713,214.89	0.00	0.00	0.00	1,973,058.87	0.00	15,740,156.02	0.00%	0.00%
AN	46639YAY3	7.625000%	16,984,009.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
PF	46639YBA4	11.990000%	1,998,199.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	46639YAJ6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,334,988,038.24	213,302,899.58	308,980.09	133,803.04	0.00	1,973,058.87	442,783.13	211,020,860.62
X-A	46639YAS6	4.195606%	1,028,130,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	46639YAT4	0.462759%	139,825,000.00	93,598,684.69	0.00	36,094.71	0.00	0.00	36,094.71	93,289,704.60
X-C	46639YAA5	0.945606%	95,410,830.24	67,064,214.89	0.00	52,846.95	0.00	0.00	52,846.95	65,091,156.02
Notional SubTotal			1,263,365,830.24	160,662,899.58	0.00	88,941.66	0.00	0.00	88,941.66	158,380,860.62
Deal Distribution Total					308,980.09	222,744.70	0.00	1,973,058.87	531,724.79
*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.
© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 25

				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	46639YAL1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	46639YAM9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	46639YAN7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	46639YAP2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5	46639YAQ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	46639YAR8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	46639YAU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B	46639YAV9	498.19457979	3.35410432	1.45248632	0.00000000	0.00000000	0.00000000	0.00000000	4.80659064	494.84047547
C	46639YAW7	1,000.00000000	0.00000000	0.00000000	3.29849995	19.67148077	0.00000000	0.00000000	0.00000000	1,000.00000000
D	46639YAX5	1,000.00000000	0.00000000	0.00000000	3.49633853	59.60150513	0.00000000	0.00000000	0.00000000	1,000.00000000
E	46639YAC1	1,000.00000000	0.00000000	0.00000000	2.70833320	55.17317556	0.00000000	0.00000000	0.00000000	1,000.00000000
F	46639YAE7	1,000.00000000	0.00000000	0.00000000	2.70833354	68.92993151	0.00000000	0.00000000	0.00000000	1,000.00000000
NR	46639YAG2	384.56969550	0.00000000	0.00000000	1.04154292	99.28659173	0.00000000	42.83686804	0.00000000	341.73282745
AN	46639YAY3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
PF	46639YBA4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	46639YAJ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Notional Certificates
X-A	46639YAS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-B	46639YAT4	669.39878198	0.00000000	0.25814203	0.00000000	0.00000000	0.00000000	0.00000000	0.25814203	667.18901913
X-C	46639YAA5	702.89939540	0.00000000	0.55388838	0.00000000	0.00000000	0.00000000	0.00000000	0.55388838	682.21978423
© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 25

				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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	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
X-A	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	06/01/25 - 06/30/25	30	0.00	36,094.71	0.00	36,094.71	0.00	0.00	0.00	36,094.71	0.00
X-C	06/01/25 - 06/30/25	30	0.00	52,846.95	0.00	52,846.95	0.00	0.00	0.00	52,846.95	0.00
A-S	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B	06/01/25 - 06/30/25	30	0.00	133,803.04	0.00	133,803.04	0.00	0.00	0.00	133,803.04	0.00
C	06/01/25 - 06/30/25	30	781,073.05	157,354.94	0.00	157,354.94	157,354.94	0.00	0.00	0.00	938,427.99
D	06/01/25 - 06/30/25	30	2,953,375.97	184,047.26	0.00	184,047.26	184,047.26	0.00	0.00	0.00	3,137,423.23
E	06/01/25 - 06/30/25	30	1,294,622.45	66,830.83	0.00	66,830.83	66,830.83	0.00	0.00	0.00	1,361,453.28
F	06/01/25 - 06/30/25	30	1,634,017.94	66,828.13	0.00	66,828.13	66,828.13	0.00	0.00	0.00	1,700,846.06
NR	06/01/25 - 06/30/25	30	4,525,150.27	47,973.29	0.00	47,973.29	47,973.29	0.00	0.00	0.00	4,573,123.56
AN	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
PF	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			11,188,239.68	745,779.15	0.00	745,779.15	523,034.45	0.00	0.00	222,744.70	11,711,274.12
© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 25

	Additional Information
Total Available Distribution Amount (1)	531,724.79
(1) The Available Distribution Amount includes any Prepayment Premiums.
© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 25

Bond / Collateral Reconciliation - Cash Flows
Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	747,654.43	Master Servicing Fee	0.00
Interest Reductions due to Nonrecoverability Determination	(747,654.43)	Certificate Administration Fee	675.46
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	0.00
ARD Interest	0.00	Operating Advisor Fee	0.00
Net Prepayment Interest Excess / (Shortfall)	0.00	Trust Advisor Fee	311.07
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	0.00	Total Fees	986.53
Principal		Expenses/Reimbursements
Scheduled Principal	0.00	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	(2,282,038.96)	Special Servicing Fees (Monthly)	44,438.11
Collection of Principal after Maturity Date	2,282,038.96	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	2,282,038.96	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	1,704,889.54
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	2,282,038.96	Total Expenses/Reimbursements	1,749,327.65
		Interest Reserve Deposit	0.00
Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	222,744.70
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	308,980.09
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	531,724.79
Total Funds Collected	2,282,038.96	Total Funds Distributed	2,282,038.97
© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 25

		Bond / Collateral Reconciliation - Balances
		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		213,302,899.58	213,302,899.58	Beginning Certificate Balance	213,302,899.58
(-) Scheduled Principal Collections		0.00	0.00	(-) Principal Distributions	308,980.09
(-) Unscheduled Principal Collections		2,282,038.96	2,282,038.96	(-) Realized Losses	1,973,058.87
(-) 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	1,704,889.54
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	268,169.33
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		211,020,860.62	211,020,860.62	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		218,901,085.79	218,901,085.79	Ending Certificate Balance	211,020,860.62
Ending Actual Collateral Balance		216,619,046.83	216,619,046.83
		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		11,307,169.32	0.00	UC / (OC) Change	0.00
Current Period Advances		1,704,889.54	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		13,012,058.86	0.00	Net WAC Rate	0.00%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.
© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 25

				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
	$9,999,999 or less	0	0.00	0.00%	0	0.0000	0.000000	1.30 or less	1	96,794,443.90	45.87%	(26)	4.2492	(0.100000)
$10,000,000 to $19,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.31 to 1.40	0	0.00	0.00%	0	0.0000	0.000000
$20,000,000 to $29,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.41 to 1.50	0	0.00	0.00%	0	0.0000	0.000000
$30,000,000 to $49,999,999		1	45,894,073.72	21.75%	(27)	4.6250	1.653890	1.51 to 1.60	0	0.00	0.00%	0	0.0000	0.000000
$50,000,000 to $69,999,999		1	68,332,343.00	32.38%	(28)	3.8750	1.630340	1.61 to 1.75	2	114,226,416.72	54.13%	(28)	4.1763	1.639802
$70,000,000 to $99,999,999		1	96,794,443.90	45.87%	(26)	4.2492	(0.100000)	1.76 to 2.00	0	0.00	0.00%	0	0.0000	0.000000
$100,000,000 or greater		0	0.00	0.00%	0	0.0000	0.000000	2.01 to 2.25	0	0.00	0.00%	0	0.0000	0.000000
	Totals	3	211,020,860.62	100.00%	(27)	4.2097	0.841762	2.26 or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	3	211,020,860.62	100.00%	(27)	4.2097	0.841762
(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.
© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 25

			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
Colorado	1	96,794,443.90	45.87%	(26)	4.2492	(0.100000)
							Office	2	142,688,517.62	67.62%	(26)	4.3700	0.464118
Louisiana	1	68,332,343.00	32.38%	(28)	3.8750	1.630340
							Retail	1	68,332,343.00	32.38%	(28)	3.8750	1.630340
Virginia	1	45,894,073.72	21.75%	(27)	4.6250	1.653890
							Totals	3	211,020,860.62	100.00%	(27)	4.2097	0.841762
Totals	3	211,020,860.62	100.00%	(27)	4.2097	0.841762
Note: Please refer to footnotes on the next page of the report.
© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 25

				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
	4.00000% or less	1	68,332,343.00	32.38%	(28)	3.8750	1.630340	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.00001% to 4.30000%	1	96,794,443.90	45.87%	(26)	4.2492	(0.100000)	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.30001% to 4.55000%	0	0.00	0.00%	0	0.0000	0.000000	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.55001% to 4.75000%	1	45,894,073.72	21.75%	(27)	4.6250	1.653890	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.75001% to 4.95000%	0	0.00	0.00%	0	0.0000	0.000000	49 months or greater	3	211,020,860.62	100.00%	(27)	4.2097	0.841762
	4.95001% to 5.15000%	0	0.00	0.00%	0	0.0000	0.000000	Totals	3	211,020,860.62	100.00%	(27)	4.2097	0.841762
	5.15001% to 5.35000%	0	0.00	0.00%	0	0.0000	0.000000
	5.35001% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	3	211,020,860.62	100.00%	(27)	4.2097	0.841762
(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.
© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 25

				Current Mortgage Loan and Property Stratification
		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	60 months or less	3	211,020,860.62	100.00%	(27)	4.2097	0.841762	Interest Only	3	211,020,860.62	100.00%	(27)	4.2097	0.841762
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	330 months or less	0	0.00	0.00%	0	0.0000	0.000000
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	331 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	3	211,020,860.62	100.00%	(27)	4.2097	0.841762	Totals	3	211,020,860.62	100.00%	(27)	4.2097	0.841762
(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.
© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 25

				Current Mortgage Loan and Property Stratification
			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹
Underwriter's Information		2	114,226,416.72	54.13%	(28)	4.1763	1.639802	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	1	96,794,443.90	45.87%	(26)	4.2492	(0.100000)	61 months to 84 months	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	0	0.00	0.00%	0	0.0000	0.000000
	Totals	3	211,020,860.62	100.00%	(27)	4.2097	0.841762
(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.
© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 25

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal

Anticipated            Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments         Repay Date

Date

Date

Balance

Balance

Date

2

30304910

OF

Denver

CO

Actual/360

4.249%

0.00

0.00

0.00

N/A

05/01/23

--

96,794,443.90

96,794,443.90

06/01/22

3

30304911

RT

Monroe

LA

Actual/360

3.875%

0.00

2,282,038.96

0.00

N/A

03/01/23

--

70,614,381.96

68,332,343.00

12/01/24

7

30304915

OF

Herndon

VA

Actual/360

4.625%

0.00

0.00

0.00

N/A

04/01/23

--

45,894,073.72

45,894,073.72

01/01/25

Totals

0.00

2,282,038.96

0.00

213,302,899.58

211,020,860.62

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

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 25

					Mortgage Loan Detail (Part 2)
			Most Recent	Most Recent	Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
2	507,573.00	0.00	--	--	05/13/24	80,706,761.01	1,273,119.59	0.00	0.00	0.00	1,682,985.75
3	4,597,660.15	0.00	--	--	08/12/24	38,191,475.54	747,216.22	(620.82)	1,790,262.21	0.00	21,903.79
7	0.00	0.00	--	--	08/12/24	9,350,164.46	143,992.53	(403.49)	1,089,171.98	0.00	0.00
Totals	5,105,233.15	0.00				128,248,401.01	2,164,328.34	(1,024.30)	2,879,434.19	0.00	1,704,889.54
© 2021 Computershare. All rights reserved. Confidential.													Page 14 of 25

		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
3	30304911	2,282,038.96	Partial Liquidation (Curtailment)	0.00	0.00
Totals		2,282,038.96		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 15 of 25

								Historical Detail
						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO	Modifications			Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	3	211,020,860.62	0	0.00	1	2,282,038.96	0	0.00	4.209737%	4.199187%	(27)
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	4	213,302,899.58	0	0.00	0	0.00	1	13,626,553.34	4.206156%	4.195606%	(26)
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	4	244,149,195.93	0	0.00	0	0.00	0	0.00	4.170282%	4.157221%	(25)
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	4	244,474,248.68	0	0.00	0	0.00	0	0.00	4.170292%	4.157234%	(24)
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	4	244,784,630.42	0	0.00	0	0.00	1	67,511,355.72	4.170299%	4.157244%	(23)
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	4	245,134,646.88	0	0.00	0	0.00	0	0.00	4.385964%	4.373453%	(22)
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	4	245,506,079.59	0	0.00	1	760,604.54	0	0.00	4.385664%	4.373151%	(21)
12/17/24	0	0.00	0	0.00	0	0.00	1	71,757,213.90	3	174,876,568.62	0	0.00	0	0.00	0	0.00	4.385943%	4.373433%	(20)
11/18/24	0	0.00	0	0.00	0	0.00	1	71,948,094.89	3	175,068,622.76	0	0.00	0	0.00	0	0.00	4.385630%	4.373119%	(19)
10/18/24	0	0.00	0	0.00	0	0.00	1	72,130,622.41	3	175,250,536.36	0	0.00	0	0.00	0	0.00	4.385333%	4.372819%	(18)
09/17/24	0	0.00	0	0.00	0	0.00	1	72,320,301.48	3	175,441,229.74	0	0.00	0	0.00	0	0.00	4.385024%	4.372508%	(17)
08/16/24	0	0.00	0	0.00	0	0.00	1	72,501,591.15	3	175,621,742.55	0	0.00	0	0.00	0	0.00	4.384729%	4.372212%	(16)
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.
© 2021 Computershare. All rights reserved. Confidential.																		Page 16 of 25

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

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

2

30304910

06/01/22

36

5

0.00

0.00

0.00

100,728,428.10

07/01/20

7

07/07/22

3

30304911

12/01/24

6

5

(620.82)

1,790,262.21

0.00

69,475,174.94

02/17/23

7

12/18/24

7

30304915

01/01/25

5

5

(403.49)

1,089,171.98

8,704.00

46,415,443.79

03/06/23

7

01/09/24

Totals

(1,024.30)

2,879,434.19

8,704.00

216,619,046.83

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

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 25

				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹
		Total	Performing	Non-Performing		REO/Foreclosure
Past Maturity		211,020,861	0		0		211,020,861
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		0	0		0		0
> 60 Months		0	0		0		0
Historical Delinquency Information
	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure
Jul-25	211,020,861	0	0	0	0		211,020,861
Jun-25	213,302,900	0	0	0	0		213,302,900
May-25	244,149,196	0	0	0	0		244,149,196
Apr-25	244,474,249	0	0	0	0		244,474,249
Mar-25	244,784,630	0	0	0	0		244,784,630
Feb-25	312,646,003	67,511,356	0	0	0		245,134,647
Jan-25	313,017,435	67,511,356	0	0	0		245,506,080
Dec-24	314,145,138	139,268,570	0	0	0		174,876,569
Nov-24	314,528,073	139,459,451	0	0	0		175,068,623
Oct-24	314,892,514	139,641,978	0	0	0		175,250,536
Sep-24	315,272,887	139,831,657	0	0	0		175,441,230
Aug-24	315,634,689	140,012,947	0	0	0		175,621,743
(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 18 of 25

			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
2	30304910	96,794,443.90	100,728,428.10	34,100,000.00	01/09/24	(652,277.00)	(0.10000)	12/31/24	05/01/23	I/O
3	30304911	68,332,343.00	69,475,174.94	31,500,000.00	05/29/24	8,909,597.97	1.63034	--	03/01/23	I/O
7	30304915	45,894,073.72	46,415,443.79	42,900,000.00	03/18/24	6,615,672.55	1.65389	--	04/01/23	I/O
Totals		211,020,860.62	216,619,046.83	108,500,000.00		14,872,993.52
© 2021 Computershare. All rights reserved. Confidential.										Page 19 of 25

					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
2	30304910	OF	CO	07/01/20	7
	5/12/2025 - REO Title on 7/7/22. JLL manages and leases the property. 3/25 occupancy is 32%. Tax refund of $1.04M pending for 2023/24 tax period. The property was listed for sale in 2023 and did not sell. The property was listed for sale
	with CBRE in A ug 2024. Alternative marketing is under consideration.
3	30304911	RT	LA	02/17/23	7
	5/12/2025 - Borrower transferred ownership to the Trust via a Deed in Lieu of Foreclosure on 12/18/2024. Loan transferred to special servicing 2/17/2023 due to imminent maturity default. Spinoso Real Estate Group is the property manager for
	the Trust and continues to pursue additional leasing. Needed repairs and capital items are being reviewed for timing and immediate needs. Servicer is reviewing a potential listing of the property for sale.
7	30304915	OF	VA	03/06/23	7
	5/12/2025 - Foreclosure sale 12/19/23 and deed recorded 1/9/2024. Occupancy 3/25 was 71.2%. NOI YTD is $3.14M. Active leasing is in process. Property was listed for sale with Cushman & Wakefield 7/16/24. A sale has been approved and
	PSA was executed. Buyer terminated PSA. Remarketing commenced with Cushman & Wakefield. Tenant in 46k SF exercised its early termination option. Buyer terminated PSA.
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 20 of 25

				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
4	30304912	75,168,029.83	4.16900%	75,168,029.83               4.16900%		8	05/07/21	12/31/20	05/21/21
4	30304912	0.00	4.16900%	0.00	4.16900%	8	07/01/23	07/01/23	09/14/23
Totals		0.00		0.00
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 21 of 25

				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
13	30304921         06/17/25	30,659,333.29	17,400,000.00	15,946,464.44	2,319,911.10	15,946,464.44	13,626,553.34	17,032,779.95	0.00	0.00	17,032,779.95	48.18%
46	30304954         08/17/18	4,847,348.42	8,960,000.00	4,913,101.13	65,793.55	4,913,101.13	4,847,307.58	40.84	0.00	(6,625.65)	6,666.49	0.12%
Current Period Totals		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals		35,506,681.71	26,360,000.00	20,859,565.57	2,385,704.65	20,859,565.57	18,473,860.92	17,032,820.79	0.00	(6,625.65)	17,039,446.44
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).
© 2021 Computershare. All rights reserved. Confidential.												Page 22 of 25

				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
Deal	Deal	07/17/25	268,169.33	0.00	0.00	0.00	0.00	268,169.33	0.00	0.00	470,622.92
		05/16/25	83,622.14	0.00	0.00	0.00	0.00	83,622.14	0.00	0.00
		04/17/25	99,075.29	0.00	0.00	0.00	0.00	99,075.29	0.00	0.00
		03/17/25	23,699.86	0.00	0.00	0.00	0.00	23,699.86	0.00	0.00
		10/19/20	0.00	0.00	0.00	3,943.70	0.00	(3,943.70)	0.00	0.00
13	30304921	06/17/25	0.00	0.00	17,032,779.95	0.00	0.00	17,032,779.95	0.00	0.00	17,032,779.95
46	30304954	10/19/20	0.00	0.00	6,666.49	0.00	0.00	3,943.70	0.00	0.00	6,666.49
		12/17/19	0.00	0.00	2,722.79	0.00	0.00	1,358.50	0.00	0.00
		11/18/19	0.00	0.00	1,364.29	0.00	0.00	720.66	0.00	0.00
		08/16/19	0.00	0.00	643.63	0.00	0.00	602.79	0.00	0.00
		08/17/18	0.00	0.00	40.84	0.00	0.00	40.84	0.00	0.00
Current Period Totals			268,169.33	0.00	0.00	0.00	0.00	268,169.33	0.00	0.00	268,169.33
Cumulative Totals			474,566.62	0.00	17,039,446.44	3,943.70	0.00	17,510,069.36	0.00	0.00	17,510,069.36
© 2021 Computershare. All rights reserved. Confidential.											Page 23 of 25

			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)
2	0.00	0.00	20,165.51	0.00	0.00	0.00	0.00	342,745.42	0.00	0.00	0.00	0.00
3	0.00	0.00	14,711.33	0.00	0.00	0.00	0.00	228,025.61	0.00	0.00	0.00	0.00
7	0.00	0.00	9,561.27	0.00	0.00	0.00	0.00	176,883.41	0.00	0.00	0.00	0.00
Total	0.00	0.00	44,438.11	0.00	0.00	0.00	0.00	747,654.43	0.00	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		792,092.54
© 2021 Computershare. All rights reserved. Confidential.												Page 24 of 25

	Supplemental Notes
	None
© 2021 Computershare. All rights reserved. Confidential.		Page 25 of 25