ccc15pc1_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/11/25	COMM 2015-PC1 Mortgage Trust
Determination Date:	07/07/25
Next Distribution Date:	08/12/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2015-PC1


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	4		Lainie Kaye		cmbs.requests@db.com
Certificate Interest Reconciliation Detail	5		1 Columbus Circle \| New York, NY 10019 \| United States
		Master Servicer	Trimont LLC
Additional Information	6
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	7
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	8	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	9-13		General	(305) 229-6465
Mortgage Loan Detail (Part 1)	14		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	15	Operating Advisor	Park Bridge Lender Services LLC
Principal Prepayment Detail	16		David Rodgers	(212) 230-9025
Historical Detail	17		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	18	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	19		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	20				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	21-23
		Trustee	Wilmington Trust, National Association
Modified Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Liquidated Loan Detail	25		1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	26	Controlling Class	RREF II CMBS AIV, L.P.
Interest Shortfall Detail - Collateral Level	27	Representative
			-
Supplemental Notes	28

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 28


				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	12593GAA0	1.667000%	57,360,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	12593GAB8	3.148000%	121,750,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	12593GAC6	3.608000%	99,640,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	12593GAD4	3.725000%	20,110,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	12593GAE2	3.620000%	225,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-5	12593GAF9	3.902000%	500,197,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-M	12593GAH5	4.290000%	76,804,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	24.75%
B	12593GAJ1	4.402283%	107,892,000.00	53,028,141.71	3,274,168.71	194,537.42	0.00	0.00	3,468,706.13	49,753,973.00	83.29%	17.38%
C	12593GAK8	4.402283%	73,146,000.00	73,146,000.00	0.00	268,341.18	0.00	0.00	268,341.18	73,146,000.00	58.72%	12.38%
D	12593GAL6	4.402283%	72,503,000.00	72,503,000.00	0.00	351,582.97	0.00	0.00	351,582.97	72,503,000.00	34.37%	7.42%
E	12593GAX0	3.400000%	31,732,000.00	31,732,000.00	0.00	0.00	0.00	0.00	0.00	31,732,000.00	23.72%	5.25%
F	12593GAZ5	3.400000%	31,087,000.00	31,087,000.00	0.00	0.00	0.00	0.00	0.00	31,087,000.00	13.28%	3.13%
G*	12593GBB7	3.400000%	45,717,586.00	40,408,595.12	0.00	0.00	0.00	881,325.38	0.00	39,527,269.74	0.00%	0.00%
V	12593GBD3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	12593GBF8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
LR	12593GBH4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,462,938,586.00	301,904,736.83	3,274,168.71	814,461.57	0.00	881,325.38	4,088,630.28	297,749,242.74


X-A	12593GAG7	4.402283%	1,100,861,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	12593GAM4	0.000000%	181,038,000.00	126,174,141.71	0.00	0.00	0.00	0.00	0.00	122,899,973.00
X-C	12593GAP7	0.000000%	72,503,000.00	72,503,000.00	0.00	0.00	0.00	0.00	0.00	72,503,000.00
X-D	12593GAR3	1.002283%	31,732,000.00	31,732,000.00	0.00	26,503.71	0.00	0.00	26,503.71	31,732,000.00
X-E	12593GAT9	1.002283%	31,087,000.00	31,087,000.00	0.00	25,964.98	0.00	0.00	25,964.98	31,087,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 28


				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-F	12593GAV4	1.002283%	45,717,586.00	40,408,595.12	0.00	33,750.72	0.00	0.00	33,750.72	39,527,269.74
Notional SubTotal			1,462,938,586.00	301,904,736.83	0.00	86,219.41	0.00	0.00	86,219.41	297,749,242.74

Deal Distribution Total					3,274,168.71	900,680.98	0.00	881,325.38	4,174,849.69

*	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 28


				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	12593GAA0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	12593GAB8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	12593GAC6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	12593GAD4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	12593GAE2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5	12593GAF9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-M	12593GAH5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B	12593GAJ1	491.49280493	30.34672367	1.80307548	0.00000000	0.00000000	0.00000000	0.00000000	32.14979915	461.14608127
C	12593GAK8	1,000.00000000	0.00000000	3.66856944	0.00000000	0.00000000	0.00000000	0.00000000	3.66856944	1,000.00000000
D	12593GAL6	1,000.00000000	0.00000000	4.84921962	(1.18065018)	0.46513772	0.00000000	0.00000000	4.84921962	1,000.00000000
E	12593GAX0	1,000.00000000	0.00000000	0.00000000	2.83333323	8.49999968	0.00000000	0.00000000	0.00000000	1,000.00000000
F	12593GAZ5	1,000.00000000	0.00000000	0.00000000	2.83333323	8.49999968	0.00000000	0.00000000	0.00000000	1,000.00000000
G	12593GBB7	883.87420806	0.00000000	0.00000000	2.50431027	130.60920146	0.00000000	19.27760097	0.00000000	864.59660709
V	12593GBD3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	12593GBF8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
LR	12593GBH4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	12593GAG7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-B	12593GAM4	696.94838492	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	678.86285200
X-C	12593GAP7	1,000.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	1,000.00000000
X-D	12593GAR3	1,000.00000000	0.00000000	0.83523604	0.00000000	0.00000000	0.00000000	0.00000000	0.83523604	1,000.00000000
X-E	12593GAT9	1,000.00000000	0.00000000	0.83523595	0.00000000	0.00000000	0.00000000	0.00000000	0.83523595	1,000.00000000
X-F	12593GAV4	883.87420806	0.00000000	0.73824370	0.00000000	0.00000000	0.00000000	0.00000000	0.73824370	864.59660709




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 28


				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-SB	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
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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-C	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-D	06/01/25 - 06/30/25	30	0.00	26,503.71	0.00	26,503.71	0.00	0.00	0.00	26,503.71	0.00
X-E	06/01/25 - 06/30/25	30	0.00	25,964.98	0.00	25,964.98	0.00	0.00	0.00	25,964.98	0.00
X-F	06/01/25 - 06/30/25	30	0.00	33,750.72	0.00	33,750.72	0.00	0.00	0.00	33,750.72	0.00
A-M	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	194,537.42	0.00	194,537.42	0.00	0.00	0.00	194,537.42	0.00
C	06/01/25 - 06/30/25	30	0.00	268,341.18	0.00	268,341.18	0.00	0.00	0.00	268,341.18	0.00
D	06/01/25 - 06/30/25	30	119,324.56	265,982.29	0.00	265,982.29	(85,600.68)	0.00	0.00	351,582.97	33,723.88
E	06/01/25 - 06/30/25	30	179,814.66	89,907.33	0.00	89,907.33	89,907.33	0.00	0.00	0.00	269,721.99
F	06/01/25 - 06/30/25	30	176,159.66	88,079.83	0.00	88,079.83	88,079.83	0.00	0.00	0.00	264,239.49
G	06/01/25 - 06/30/25	30	5,856,646.38	114,491.02	0.00	114,491.02	114,491.02	0.00	0.00	0.00	5,971,137.40
V	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
LR	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			6,331,945.26	1,107,558.48	0.00	1,107,558.48	206,877.50	0.00	0.00	900,680.98	6,538,822.76




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 28


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,082,274.65	Master Servicing Fee	1,232.75
Interest Reductions due to Nonrecoverability Determination	(117,470.66)	Certificate Administrator Fee	569.92
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	125.79
ARD Interest	0.00	Operating Advisor Fee	339.46
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	964,803.99	Total Fees	2,477.93

Principal		Expenses/Reimbursements
Scheduled Principal	4,155,494.09	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	27,507.30
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	34,137.77
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	881,325.38
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	4,155,494.09	Total Expenses/Reimbursements	942,970.45

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	900,680.98
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	3,274,168.71
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,174,849.69
Total Funds Collected	5,120,298.08	Total Funds Distributed	5,120,298.07

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		301,904,736.83	301,904,736.83	Beginning Certificate Balance	301,904,736.83
(-) Scheduled Principal Collections		4,155,494.09	4,155,494.09	(-) Principal Distributions	3,274,168.71
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	881,325.38
(-) 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	881,325.38
(-) 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		297,749,242.74	297,749,242.74	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		304,569,499.10	304,569,499.10	Ending Certificate Balance	297,749,242.74
Ending Actual Collateral Balance		300,481,445.25	300,481,445.25



		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		4,281,501.94	0.00	UC / (OC) Change	0.00
Current Period Advances		881,325.38	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		5,162,827.32	0.00	Net WAC Rate	4.40%
				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 28


				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
	7,499,999 or less	4	23,126,391.38	7.77%	(2)	4.3483	1.817523	1.39 or less	11	187,164,244.87	62.86%	(3)	4.2258	0.494931
7,500,000 to 14,999,999		7	83,468,256.05	28.03%	(3)	4.5281	0.991140	1.40 to 1.44	0	0.00	0.00%	0	0.0000	0.000000
15,000,000 to 24,999,999		5	107,354,784.98	36.06%	(2)	4.3957	1.653264	1.45 to 1.54	1	13,300,000.00	4.47%	(1)	4.5400	1.471600
25,000,000 to 49,999,999		3	83,799,810.33	28.14%	(5)	3.9395	0.464747	1.55 to 1.99	4	52,551,167.54	17.65%	(2)	4.5373	1.823556
50,000,000 to 99,999,999		0	0.00	0.00%	0	0.0000	0.000000	2.00 to 2.49	1	21,900,000.00	7.36%	(2)	4.0450	2.492500
	100,000,000 or greater	0	0.00	0.00%	0	0.0000	0.000000	2.50 to 2.99	0	0.00	0.00%	0	0.0000	0.000000
	Totals	19	297,749,242.74	100.00%	(3)	4.3008	1.145907	3.00 or greater	2	22,833,830.33	7.67%	(1)	4.4770	3.441015
								Totals	19	297,749,242.74	100.00%	(3)	4.3008	1.145907
(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 28


			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

Arizona	2	18,991,437.24	6.38%	(2)	4.1825	1.960504
							Industrial	1	4,233,830.33	1.42%	(1)	4.2000	4.396600
California	5	75,332,879.65	25.30%	(2)	4.4687	1.831196
							Lodging	8	100,866,063.79	33.88%	(2)	4.3839	1.297304
Connecticut	1	27,068,927.81	9.09%	(3)	3.0000	0.243000
							Office	10	173,153,550.41	58.15%	(3)	4.1822	1.090374
Illinois	2	7,071,102.19	2.37%	(4)	4.3600	0.838000
							Retail	3	19,495,798.21	6.55%	(3)	4.9463	0.149906
New Jersey	1	12,424,696.02	4.17%	(3)	5.2800	(0.241700)
							Totals	22	297,749,242.74	100.00%	(3)	4.3008	1.145907
New York	1	30,338,130.97	10.19%	(8)	4.6948	0.964600

Ohio	3	8,640,663.91	2.90%	(4)	4.9000	0.709200

Oregon	1	26,392,751.55	8.86%	(3)	4.0350	0.117600

Texas	3	32,569,601.05	10.94%	(2)	4.0898	2.475730

Washington	1	24,059,498.98	8.08%	(1)	4.8095	1.756900

Wisconsin	2	34,859,553.37	11.71%	(3)	4.2070	(0.140247)

Totals	22	297,749,242.74	100.00%	(3)	4.3008	1.145907


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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 28


				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
	4.4999% or less	11	175,500,333.40	58.94%	(2)	3.9956	0.915200	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.7499%	5	77,124,050.43	25.90%	(4)	4.6115	1.752761	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500% or greater	3	45,124,858.91	15.16%	(2)	4.9564	1.005987	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	19	297,749,242.74	100.00%	(3)	4.3008	1.145907	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	19	297,749,242.74	100.00%	(3)	4.3008	1.145907
								Totals	19	297,749,242.74	100.00%	(3)	4.3008	1.145907
(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 28


				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	19	297,749,242.74	100.00%	(3)	4.3008	1.145907	Interest Only	4	66,425,000.00	22.31%	(1)	4.3673	2.265236
	61 to 95 months	0	0.00	0.00%	0	0.0000	0.000000	120 months or less	0	0.00	0.00%	0	0.0000	0.000000
	96 to 117 months	0	0.00	0.00%	0	0.0000	0.000000	121 months or more	15	231,324,242.74	77.69%	(3)	4.2817	0.824491
	118 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	19	297,749,242.74	100.00%	(3)	4.3008	1.145907
	Totals	19	297,749,242.74	100.00%	(3)	4.3008	1.145907
(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 28

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

12 months or less

255,196,245.14

85.71%

(3)

4.2371

1.344592

No outstanding loans in this group

12 to 24 months

21,487,637.67

7.22%

(3)

4.2500

(0.235800)

24 months or greater

21,065,359.93

7.07%

(3)

5.1241

0.148344

Totals

297,749,242.74

100.00%

(3)

4.3008

1.145907

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 13 of 28


						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
7	303750007	OF	Rye Brook	NY	Actual/360	4.695%	118,692.88	0.00	0.00	N/A	11/05/24	--	30,338,130.97	30,338,130.97	06/05/25
8	302691115	LO	Portland	OR	Actual/360	4.035%	88,745.63	0.00	0.00	N/A	04/06/25	--	26,392,751.55	26,392,751.55	06/06/25
11	304171011	OF	Hartford	CT	Actual/360	3.000%	67,672.32	0.00	0.00	N/A	04/05/25	--	27,068,927.81	27,068,927.81	03/05/25
12	304171012	OF	Everett	WA	Actual/360	4.809%	96,630.61	50,436.52	0.00	N/A	06/06/25	--	24,109,935.50	24,059,498.98	06/06/25
15	304171015	OF	Milwaukee	WI	Actual/360	4.250%	76,276.19	49,168.48	0.00	N/A	04/06/25	--	21,536,806.15	21,487,637.67	06/06/25
16	304171016	LO	Manhattan Beach	CA	Actual/360	4.310%	76,690.51	44,696.90	0.00	N/A	06/06/25	--	21,352,345.23	21,307,648.33	06/06/25
23	304171023	OF	Plano	TX	Actual/360	4.045%	73,821.25	0.00	0.00	05/06/25	07/06/26	--	21,900,000.00	21,900,000.00	06/06/25
27	304171027	LO	Pismo Beach	CA	Actual/360	4.540%	70,370.00	0.00	0.00	N/A	06/06/25	--	18,600,000.00	18,600,000.00	06/06/25
28	304171028	OF	Tempe	AZ	Actual/360	3.993%	45,389.72	36,746.75	0.00	N/A	05/06/25	--	13,642,495.85	13,605,749.10	02/06/25
35	304171035	OF	Milwaukee	WI	Actual/360	4.138%	0.00	0.00	0.00	N/A	04/06/25	--	13,371,915.70	13,371,915.70	01/06/24
38	406100289	RT	South Brunswick	NJ	Actual/360	5.280%	54,769.59	22,937.79	0.00	N/A	04/06/25	--	12,447,633.81	12,424,696.02	09/06/24
40	304171040	LO	Marina Del Rey	CA	Actual/360	4.540%	50,318.33	0.00	0.00	N/A	06/06/25	--	13,300,000.00	13,300,000.00	06/06/25
43	304171043	LO	Venice	CA	Actual/360	4.490%	47,238.54	0.00	0.00	N/A	06/06/25	--	12,625,000.00	12,625,000.00	06/06/25
46	406100270	OF	Burbank	CA	Actual/360	4.557%	0.00	0.00	0.00	N/A	01/06/25	--	9,500,231.32	9,500,231.32	06/06/25
47	406100283	LO	Various	OH	Actual/360	4.900%	0.00	0.00	0.00	N/A	03/06/25	--	8,640,663.91	8,640,663.91	11/06/20
57	304171057	RT	Chicago	IL	Actual/360	4.360%	25,739.40	13,135.87	0.00	N/A	03/05/25	--	7,084,238.06	7,071,102.19	02/05/25
60	302691117	OF	Irving	TX	Actual/360	4.170%	22,412.15	13,767.48	0.00	N/A	06/06/25	--	6,449,538.20	6,435,770.72	07/06/25
66	304171066	OF	Tucson	AZ	Actual/360	4.662%	20,962.18	9,404.17	0.00	N/A	06/06/25	--	5,395,092.31	5,385,688.14	06/06/25
69	656100426	IN	Houston	TX	Actual/360	4.200%	14,857.20	11,085.16	0.00	N/A	06/06/25	--	4,244,915.49	4,233,830.33	05/06/25
72	302691120	RT	Chapin	SC	Actual/360	4.370%	14,217.49	3,904,114.97	0.00	N/A	06/06/25	--	3,904,114.97	0.00	07/06/25
Totals							964,803.99	4,155,494.09	0.00				301,904,736.83	297,749,242.74
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 14 of 28


					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
7	8,009,110.10	0.00	--	--	07/07/25	0.00	0.00	171,242.74	171,242.74	0.00	0.00
8	485,121.00	0.00	--	--	01/08/24	0.00	0.00	230,313.95	230,313.95	0.00	0.00
11	1,354,107.95	356,479.21	01/01/24	09/30/24	07/07/25	0.00	0.00	67,489.60	245,562.23	0.00	0.00
12	3,462,954.29	0.00	--	--	07/07/25	0.00	0.00	146,966.67	146,966.67	0.00	0.00
15	1,393,204.00	(47,969.52)	01/01/24	06/30/24	07/07/25	0.00	0.00	125,354.93	125,354.93	0.00	0.00
16	2,071,193.09	2,148,609.95	04/01/24	03/31/25	--	0.00	0.00	121,298.44	121,298.44	0.00	0.00
23	2,447,854.55	0.00	--	--	07/07/25	0.00	0.00	73,730.00	73,730.00	0.00	0.00
27	3,041,007.94	3,116,104.85	04/01/24	03/31/25	--	0.00	0.00	70,292.50	70,292.50	0.00	0.00
28	2,138,346.88	0.00	--	--	07/07/25	3,691,966.83	12,268.10	69,776.28	398,128.79	0.00	0.00
35	263,520.00	0.00	--	--	09/06/24	10,878,576.55	292,120.49	0.00	0.00	0.00	50,666.39
38	1,637,051.56	(76,635.52)	01/01/23	06/30/23	09/06/24	1,697,378.54	51,570.19	70,161.97	724,975.61	207,687.03	0.00
40	1,125,428.15	1,100,798.00	04/01/24	03/31/25	--	0.00	0.00	50,262.91	50,262.91	0.00	0.00
43	902,622.62	884,840.97	04/01/24	03/31/25	--	0.00	0.00	47,185.94	47,185.94	0.00	0.00
46	1,187,067.00	0.00	--	--	07/07/25	0.00	0.00	0.00	0.00	0.00	16.82
47	376,341.50	0.00	--	--	09/06/23	0.00	0.00	0.00	0.00	0.00	830,642.17
57	0.00	308,284.92	01/01/24	09/30/24	09/06/24	2,143,139.43	168,577.20	31,049.64	529,545.58	0.00	0.00
60	569,266.03	448,795.46	01/01/24	09/30/24	07/07/25	0.00	0.00	0.00	0.00	0.00	0.00
66	704,824.55	0.00	--	--	--	0.00	0.00	30,343.87	30,343.87	0.00	0.00
69	883,088.99	354,169.14	01/01/25	03/31/25	--	0.00	0.00	25,807.58	51,632.66	0.00	0.00
72	476,017.57	216,952.68	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	32,528,127.77	8,810,430.14				18,411,061.35	524,535.98	1,331,277.03	3,016,836.82	207,687.03	881,325.38




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 28


								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
07/11/25	0	0.00	0	0.00	0	0.00	2	25,796,611.72	0	0.00	0	0.00	0	0.00	0	0.00	4.300772%	4.101117%	(3)
06/12/25	0	0.00	0	0.00	0	0.00	2	25,819,549.51	0	0.00	0	0.00	0	0.00	0	0.00	4.301786%	4.104578%	(2)
05/12/25	0	0.00	1	24,156,956.26	0	0.00	2	25,840,566.09	0	0.00	0	0.00	0	0.00	0	0.00	4.297012%	4.153079%	0
04/11/25	2	37,921,121.09	0	0.00	0	0.00	2	25,863,311.33	0	0.00	0	0.00	0	0.00	0	0.00	4.278297%	4.166395%	1
03/12/25	0	0.00	0	0.00	2	25,884,129.84	2	25,884,129.84	0	0.00	0	0.00	0	0.00	5	59,967,082.18	4.213192%	4.159620%	2
02/12/25	0	0.00	0	0.00	3	34,582,502.92	2	25,941,839.01	0	0.00	0	0.00	0	0.00	2	54,123,066.45	4.261608%	4.214303%	3
01/10/25	0	0.00	0	0.00	3	34,660,146.58	1	12,559,036.00	0	0.00	2	39,736,050.10	0	0.00	0	0.00	4.274422%	4.226331%	4
12/12/24	0	0.00	1	12,579,548.37	2	22,157,926.38	1	12,579,548.37	0	0.00	0	0.00	0	0.00	1	19,616,487.65	4.257321%	4.212089%	5
11/13/24	1	12,601,807.80	0	0.00	2	22,217,248.92	1	12,601,807.80	0	0.00	0	0.00	0	0.00	0	0.00	4.257232%	4.212700%	5
10/11/24	0	0.00	0	0.00	2	22,273,612.43	1	12,622,126.58	0	0.00	0	0.00	0	0.00	0	0.00	4.250184%	4.207117%	6
09/12/24	1	17,385,120.76	0	0.00	2	22,332,498.92	1	12,644,199.48	0	0.00	0	0.00	0	0.00	0	0.00	4.250334%	4.209657%	7
08/12/24	1	12,664,326.39	0	0.00	2	22,388,413.62	1	12,664,326.39	0	0.00	0	0.00	0	0.00	0	0.00	4.250472%	4.209781%	8
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 17 of 28


						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
7	303750007	06/05/25	0	5		171,242.74	171,242.74	0.00		30,338,130.97	04/10/24	1
8	302691115	06/06/25	0	5		230,313.95	230,313.95	0.00		26,392,751.55	06/29/20	13
11	304171011	03/05/25	3	5		67,489.60	245,562.23	1,550.00		27,068,927.81	03/19/25	13
12	304171012	06/06/25	0	5		146,966.67	146,966.67	0.00		24,109,935.50	03/27/25	13
15	304171015	06/06/25	0	5		125,354.93	125,354.93	600.00		21,536,806.15	04/16/25	13
16	304171016	06/06/25	0	5		121,298.44	121,298.44	0.00		21,352,345.23
23	304171023	06/06/25	0	B		73,730.00	73,730.00	0.00		21,900,000.00	04/04/25	13
27	304171027	06/06/25	0	5		70,292.50	70,292.50	0.00		18,600,000.00
28	304171028	02/06/25	4	5		69,776.28	398,128.79	3,701.00		13,788,304.95	03/24/25	13
35	304171035	01/06/24	17	5		0.00	0.00	0.00		13,753,384.71	10/25/23	2			01/15/25
38	406100289	09/06/24	9	5		70,161.97	724,975.61	258,397.23		12,644,199.48	07/15/22	98			04/08/24
40	304171040	06/06/25	0	5		50,262.91	50,262.91	0.00		13,300,000.00
43	304171043	06/06/25	0	5		47,185.94	47,185.94	0.00		12,625,000.00
46	406100270	06/06/25	0	5		0.00	0.00	0.00		9,500,231.32	09/23/24	1
47	406100283	11/06/20	55	5		0.00	0.00	0.00		10,140,101.34	12/20/19	3	08/18/23
57	304171057	02/05/25	4	5		31,049.64	529,545.58	400,711.69		7,344,995.97	07/22/20	2
66	304171066	06/06/25	0	5		30,343.87	30,343.87	0.00		5,395,092.31
69	656100426	05/06/25	1	5		25,807.58	51,632.66	0.00		4,255,467.24
Totals						1,331,277.03	3,016,836.82	664,959.92	294,045,674.53
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 18 of 28


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		275,849,243	6,435,771	243,616,860			25,796,612
0 - 6 Months		0	0	0			0
7 - 12 Months		21,900,000	21,900,000	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	297,749,243	211,332,358	4,233,830	0	68,811,139		13,371,916
Jun-25	301,904,737	69,829,558	125,709,368	24,109,936	68,883,959		13,371,916
May-25	422,863,426	276,543,871	0	63,995,319	56,483,671		25,840,566
Apr-25	503,298,021	318,473,663	37,921,121	0	121,039,925		25,863,311
Mar-25	681,632,015	600,147,208	0	0	55,600,678		25,884,130
Feb-25	799,146,599	724,725,734	0	0	61,882,435		12,538,430
Jan-25	854,407,258	762,773,377	0	0	79,074,844		12,559,036
Dec-24	926,359,670	861,386,376	0	0	52,393,745		12,579,548
Nov-24	947,534,469	882,426,128	0	0	52,506,534		12,601,808
Oct-24	992,366,781	957,471,042	0	0	22,273,612		12,622,127
Sep-24	994,013,586	941,651,767	17,385,121	0	22,332,499		12,644,199
Aug-24	995,571,884	960,519,144	0	0	22,388,414		12,664,326
(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 19 of 28


			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
7	303750007	30,338,130.97	30,338,130.97	99,000,000.00	11/21/24	5,986,501.90	0.96460	12/31/24	11/05/24	239
8	302691115	26,392,751.55	26,392,751.55	33,500,000.00	03/01/25	223,363.00	0.11760	12/31/24	04/06/25	236
11	304171011	27,068,927.81	27,068,927.81	16,700,000.00	05/13/25	128,864.71	0.24300	09/30/24	04/05/25	239
12	304171012	24,059,498.98	24,109,935.50	38,600,000.00	03/08/15	3,100,598.29	1.75690	12/31/24	06/06/25	239
15	304171015	21,487,637.67	21,536,806.15	18,100,000.00	06/12/25	(177,509.52)	(0.23580)	06/30/24	04/06/25	239
23	304171023	21,900,000.00	21,900,000.00	36,200,000.00	03/31/15	2,244,878.55	2.49250	12/31/24	07/06/26	I/O
28	304171028	13,605,749.10	13,788,304.95	11,200,000.00	05/19/25	1,968,557.88	1.99720	12/31/24	05/06/25	237
35	304171035	13,371,915.70	13,753,384.71	4,000,000.00	02/11/25	11,922.00	0.01330	12/31/24	04/06/25	239
38	406100289	12,424,696.02	12,644,199.48	12,700,000.00	02/25/25	(112,714.52)	(0.24170)	06/30/23	04/06/25	239
46	406100270	9,500,231.32	9,500,231.32	17,700,000.00	12/02/24	1,109,106.00	1.71860	12/31/24	01/06/25	233
47	406100283	8,640,663.91	10,140,101.34	19,200,000.00	07/01/23	284,456.50	0.70920	12/31/21	03/06/25	175
57	304171057	7,071,102.19	7,344,995.97	5,970,000.00	03/14/25	293,210.67	0.83800	09/30/24	03/05/25	239
60	302691117	6,435,770.72	6,435,770.72	10,350,000.00	04/15/15	376,111.46	1.15500	09/30/24	06/06/25	239
Totals		222,297,075.94	224,953,540.47	323,220,000.00		15,437,346.92




© 2021 Computershare. All rights reserved. Confidential.										Page 20 of 28


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
7	303750007	OF	NY	04/10/24	1
	Loan transferred to special servicing in 4/2024 due to imminent monetary default. The loan matured on 11/5/2024 and on 12/16/2024, borrower and lender parties executed a forbearance agreement. The loan is expected to remain in special
	servicing during the forbearance period. Loan has been performing under the agreement thus far and SS continues to monitor and service the Loan.

8	302691115	LO	OR	06/29/20	13
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.


11	304171011	OF	CT	03/19/25	13
	Loan transferred to Special Servicing due to the upcoming maturity date. Pre-negotiation letter has been executed by Borrower. Special Servicer is pending a formal workout proposal from Borrower.


12	304171012	OF	WA	03/27/25	13
	The Loan transferred to Special Servicing on 3/27/2025 due to imminent monetary default related to the Loan's 6/6/2025 maturity date. Special Servicer is seeking approval to initiate the foreclosure process.


15	304171015	OF	WI	04/16/25	13
	Loan has recently transferred to SS, we are attempting to reach out to the borrower(s). PNL and Hello letter sent 4/28/2025. Borrower executed PNL and initial discussions have taken place. Borrower made initial request for an extension but has
	not provide d proposal of terms thus far. SS continues to evaluate the loan and collateral in order to determine the next steps.

23	304171023	OF	TX	04/04/25	13
	Loan transferred 4/11/2025. PNL has been executed and initial intro calls completed. Borrower remains committed to the asset and has requested a 2 year loan maturity extension. Special Servicer is evaluating all options.




© 2021 Computershare. All rights reserved. Confidential.						Page 21 of 28


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
28	304171028	OF	AZ	03/24/25	13
	The Loan transferred to Special Servicing on 03/24/2025 due to imminent monetary default related to the Loan's 5/6/2025 maturity date. Special Servicer is reaching out to the Borrower. Borrower has executed the PNL and has submitted
	requested DD

35	304171035	OF	WI	10/25/23	2
	Loan transferred to SS due to Imminent Monetary default. Borrower executed a PNL. A receiver was appointed in September 2024 and took over operations at the property. Special Servicer is monitoring property operations. A Sheriff sale was
	held in April 20 25 and Special Servicer is pursuing court confirmation of the sale, expected by 7/31/2025.

38	406100289	RT	NJ	07/15/22	98
	Loan transferred to special servicing due to imminent monetary default as a result of Stop & Shop's failure to renew it's lease, which expired 9/30/2022. The loan subsequently went into payment default beginning with the 5/6/2023 debt service
	payment. A r eceiver was appointed to the property on 4/23/2024 and receiver intends to proceed with the sale of the property to a third party purchaser.

46	406100270	OF	CA	09/23/24	1
	The Loan transferred to Special Servicing on 9/23/2024 due to imminent default in advance of its 1/6/2025 maturity date. Borrower has requested an extension. A Forbearance Agreement was executed on 12/31/2024 that provided for a
	forbearance period from 1 /6/2025 to 1/6/2026. As of 6/26/2025, Special Servicer continues to monitor Borrower's compliance with the Forbearance Agreement.

47	406100283	LO	OH	12/20/19	3
	The Loan transferred to Special Servicing in December of 2019 after Borrower was given notice of continuing Events of Default triggered by failure to make payments, failure to submit financial statements, failure to comply with Cash
	Management, and other Non Monetary defaults. Special Servicer initiated foreclosure proceedings. Borrower put all three SPEs into a Chapter 11 bankruptcy on 8/21/2023 and has amended adequate protection payments; no proposed plan yet.
	Borrower has moved for summary judgment on Guaranty in state court action; Borrower has opposed. Borrower continues to make adequate protection payments, but still has not filed a plan; Lender has now filed a Motion to dismiss or convert
	to Chapter 7. Debtors withdrew their disclosure statement h earing set for 6/27/2025; Lender made an election to apply 1111(b)(2) to its claim.

57	304171057	RT	IL	07/22/20	2
	Borrower is currently in a maturity default. Special Servicer has engaged counsel and is pursuing its rights and remedies under the loan documents.




© 2021 Computershare. All rights reserved. Confidential.						Page 22 of 28


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
60	302691117	OF	TX	02/05/25	13
	The Loan transferred to Special Servicing on 2/5/2025. PNL was executed. Special Servicer and Borrower are in communication. Loan is currently in cash management. Discussing next steps and evaluating the property's performance. Borrower
	expressed interest in a possible extension of the loan. Loan matured on 6/6/2025.


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 23 of 28


				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
7	303750007	0.00	4.69480%	0.00	4.69480%	10	12/16/24	11/05/24	--
8	302691115	0.00	4.03500%	0.00	4.03500%	8	12/05/22	12/14/22	--
8	302691115	0.00	4.03500%	0.00	4.03500%	8	02/14/25	12/14/22	--
11	304171011	0.00	4.26000%	0.00	1.00000%	8	08/05/19	08/05/19	07/05/19
11	304171011	0.00	1.00000%	0.00	1.00000%	8	07/25/19	08/05/19	07/05/19
44	406100282	0.00	4.39000%	0.00	4.39000%	10	04/07/21	04/01/20	05/06/21
44	406100282	0.00	4.39000%	0.00	4.39000%	10	04/01/21	04/01/20	05/06/21
46	406100270	0.00	4.55700%	0.00	4.55700%	10	12/31/24	12/31/24	--
51	406100281	8,399,370.77	4.45000%	8,399,370.77	4.45000%	10	12/28/20	05/06/20	01/21/21
51	406100281	0.00	4.45000%	0.00	4.45000%	10	12/28/21	05/06/20	01/21/21
57	304171057	0.00	4.36000%	0.00	4.36000%	10	10/25/21	10/25/21	--
Totals		8,399,370.77		8,399,370.77
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 24 of 28


					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
2	406100311	12/11/20	108,974,889.40	166,250,000.00	110,619,191.10	1,644,301.76	110,619,191.10	108,974,889.34	0.00	0.00	18.20	(18.20)	0.00%
4	302691111	04/12/22	48,875,000.00	68,100,000.00	52,728,346.14	3,616,508.96	52,728,346.14	49,111,837.18	0.00	0.00	0.00	0.00	0.00%
6	304171006	05/12/22	28,600,433.33	20,800,000.00	30,515,104.75	4,013,365.38	30,515,104.75	26,501,739.37	2,098,693.96	0.00	1,523,743.95	574,950.01	1.66%
25	304171025	02/12/25	17,237,683.38	20,800,000.00	17,437,989.32	216,386.28	17,437,989.32	17,221,603.04	16,080.34	0.00	(14,822.32)	30,902.66	0.15%
55	304171055	12/12/19	7,739,383.81	11,400,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
71	304171071	12/11/20	4,418,879.89	6,900,000.00	4,189,840.85	207,525.85	4,189,840.85	3,982,315.00	436,564.89	0.00	15,510.00	421,054.89	8.42%
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			215,846,269.81	294,250,000.00	215,490,472.16	9,698,088.23	215,490,472.16	205,792,383.93	2,551,339.19	0.00	1,524,449.83	1,026,889.36

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




© 2021 Computershare. All rights reserved. Confidential.													Page 25 of 28


				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	09/12/23	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
2	406100311	10/13/22	0.00	0.00	(18.20)	0.00	0.00	(18.20)	0.00	0.00	(18.20)
		12/11/20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
4	302691111	04/12/22	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
6	304171006	09/12/23	0.00	0.00	574,950.01	0.00	0.00	(9,901.22)	0.00	0.00	574,950.01
		03/10/23	0.00	0.00	584,851.23	0.00	0.00	(47,551.10)	0.00	0.00
		10/13/22	0.00	0.00	632,402.33	0.00	0.00	(674,291.63)	0.00	0.00
		08/12/22	0.00	0.00	1,306,693.96	0.00	0.00	(792,000.00)	0.00	0.00
		05/12/22	0.00	0.00	2,098,693.96	0.00	0.00	2,098,693.96	0.00	0.00
25	304171025	06/12/25	0.00	0.00	30,902.66	0.00	0.00	6,322.32	0.00	0.00	30,902.66
		05/12/25	0.00	0.00	24,580.34	0.00	0.00	8,500.00	0.00	0.00
		02/12/25	0.00	0.00	16,080.34	0.00	0.00	16,080.34	0.00	0.00
55	304171055	12/26/19	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
71	304171071	03/10/23	0.00	0.00	421,054.89	0.00	0.00	(15,510.00)	0.00	0.00	421,054.89
		12/11/20	0.00	0.00	436,564.89	0.00	0.00	436,564.89	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.01	1,026,889.36	0.00	0.00	1,026,889.36	0.00	0.00	1,026,889.36




© 2021 Computershare. All rights reserved. Confidential.											Page 26 of 28


			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)
7	0.00	0.00	(210.69)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	(183.28)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	5,639.36	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	28,422.37
12	0.00	0.00	5,022.90	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	4,486.83	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	4,562.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	2,842.19	0.00	0.00	12,268.10	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	0.00	2,785.82	0.00	0.00	0.00	0.00	46,110.82	0.00	0.00	0.00	0.00
38	0.00	0.00	2,593.26	0.00	0.00	7,461.39	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	0.00	1,979.21	0.00	0.00	0.00	0.00	36,077.13	0.00	0.00	0.00	0.00
47	0.00	0.00	1,800.14	0.00	0.00	0.00	0.00	35,282.71	0.00	0.00	0.00	0.00
57	0.00	0.00	1,475.88	0.00	0.00	7,777.81	0.00	0.00	0.00	0.00	0.00	0.00
60	0.00	0.00	1,343.65	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	34,137.77	0.00	0.00	27,507.30	0.00	117,470.66	0.00	0.00	0.00	28,422.37
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		207,538.11




© 2021 Computershare. All rights reserved. Confidential.												Page 27 of 28


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




© 2021 Computershare. All rights reserved. Confidential.					Page 16 of 28


	Additional Information
Total Available Distribution Amount (1)	4,174,849.69
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 28


	Supplemental Notes
	None




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