csc15sa4_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/17/25	CSAIL 2015-C4 Commercial Mortgage Trust
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2015-C4


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Credit Suisse First Boston Mortgage Securities Corp.
Certificate Factor Detail	3		General Information Number	(212) 325-2000	nader.attalla@ubs.com
Certificate Interest Reconciliation Detail	4		11 Madison Avenue, 4th Floor \| New York, NY 10010 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	KeyBank National Association
Current Mortgage Loan and Property Stratification	8-12		Attention: Alan Williams		keybank_notices@keybank.com
Mortgage Loan Detail (Part 1)	13-15		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Mortgage Loan Detail (Part 2)	16-18	Operating Advisor	Pentalpha Surveillance LLC
Principal Prepayment Detail	19		Attention: CSAIL 2015-C4 Transaction Manager		notices@pentalphasurveillance.com
Historical Detail	20		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Delinquency Loan Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	22		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	23				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	24
		Trustee	Wilmington Trust, National Association
Modified Loan Detail	25		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Liquidated Loan Detail	26		1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27	Controlling Class	Davidson Kempner Capital Management LP
Interest Shortfall Detail - Collateral Level	28	Representative
			Structured Products Group	(212) 446-4000	CSAIL2015C4@dkp.com
Supplemental Notes	29
			520 Madison Avenue, 30th Floor \| New York, NY 10022 \| United States

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				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	12635RAU2	2.010200%	39,813,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	12635RAV0	3.156700%	25,460,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	12635RAW8	3.543800%	180,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	12635RAX6	3.807900%	341,013,000.00	244,871,096.84	88,108,587.84	777,037.21	0.00	0.00	88,885,625.05	156,762,509.00	63.65%	30.00%
A-SB	12635RAY4	3.616700%	71,461,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	12635RBB3	4.174200%	56,379,000.00	56,379,000.00	0.00	196,114.35	0.00	0.00	196,114.35	56,379,000.00	50.58%	24.00%
B	12635RBC1	4.492681%	61,076,000.00	61,076,000.00	0.00	228,662.48	0.00	0.00	228,662.48	61,076,000.00	36.42%	17.50%
C	12635RBD9	4.742681%	39,935,000.00	39,935,000.00	0.00	157,832.47	0.00	0.00	157,832.47	39,935,000.00	27.16%	13.25%
D	12635RBE7	3.742681%	27,015,000.00	27,015,000.00	0.00	84,257.10	0.00	0.00	84,257.10	27,015,000.00	20.89%	10.38%
E	12635RBF4	3.742681%	22,316,000.00	22,316,000.00	0.00	69,601.39	0.00	0.00	69,601.39	22,316,000.00	15.72%	8.00%
F	12635RAL2	3.500000%	22,317,000.00	22,317,000.00	0.00	65,091.25	0.00	0.00	65,091.25	22,317,000.00	10.54%	5.63%
G	12635RAN8	3.500000%	9,396,000.00	9,396,000.00	0.00	27,405.00	0.00	0.00	27,405.00	9,396,000.00	8.36%	4.63%
NR*	12635RAQ1	3.500000%	43,458,786.00	36,068,155.51	0.00	105,198.79	0.00	0.00	105,198.79	36,068,155.51	0.00%	0.00%
R	12635RAS7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			939,639,786.00	519,373,252.35	88,108,587.84	1,711,200.04	0.00	0.00	89,819,787.88	431,264,664.51


X-A	12635RAZ1	0.866228%	714,126,000.00	301,250,096.84	0.00	217,459.33	0.00	0.00	217,459.33	213,141,509.00
X-B	12635RBA5	0.250000%	61,076,000.00	61,076,000.00	0.00	12,724.17	0.00	0.00	12,724.17	61,076,000.00
X-D	12635RAA6	1.000000%	49,331,000.00	49,331,000.00	0.00	41,109.17	0.00	0.00	41,109.17	49,331,000.00
X-F	12635RAE8	1.242681%	22,317,000.00	22,317,000.00	0.00	23,110.76	0.00	0.00	23,110.76	22,317,000.00
X-G	12635RAG3	1.242681%	9,396,000.00	9,396,000.00	0.00	9,730.19	0.00	0.00	9,730.19	9,396,000.00
X-NR	12635RAJ7	1.242681%	43,458,786.00	36,068,155.51	0.00	37,351.01	0.00	0.00	37,351.01	36,068,155.51
Notional SubTotal			899,704,786.00	479,438,252.35	0.00	341,484.63	0.00	0.00	341,484.63	391,329,664.51

Deal Distribution Total					88,108,587.84	2,052,684.67	0.00	0.00	90,161,272.51

*	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 29


				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	12635RAU2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	12635RAV0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	12635RAW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	12635RAX6	718.06968309	258.37310554	2.27861463	0.00000000	0.00000000	0.00000000	0.00000000	260.65172017	459.69657755
A-SB	12635RAY4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	12635RBB3	1,000.00000000	0.00000000	3.47849997	0.00000000	0.00000000	0.00000000	0.00000000	3.47849997	1,000.00000000
B	12635RBC1	1,000.00000000	0.00000000	3.74390071	0.00000000	0.00000000	0.00000000	0.00000000	3.74390071	1,000.00000000
C	12635RBD9	1,000.00000000	0.00000000	3.95223413	0.00000000	0.00000000	0.00000000	0.00000000	3.95223413	1,000.00000000
D	12635RBE7	1,000.00000000	0.00000000	3.11890061	0.00000000	0.00000000	0.00000000	0.00000000	3.11890061	1,000.00000000
E	12635RBF4	1,000.00000000	0.00000000	3.11890079	0.00000000	0.00000000	0.00000000	0.00000000	3.11890079	1,000.00000000
F	12635RAL2	1,000.00000000	0.00000000	2.91666667	0.00000000	0.00000000	0.00000000	0.00000000	2.91666667	1,000.00000000
G	12635RAN8	1,000.00000000	0.00000000	2.91666667	0.00000000	0.00000000	0.00000000	0.00000000	2.91666667	1,000.00000000
NR	12635RAQ1	829.93932481	0.00000000	2.42065644	0.00000000	10.27263693	0.00000000	0.00000000	2.42065644	829.93932481
R	12635RAS7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	12635RAZ1	421.84446000	0.00000000	0.30451115	0.00000000	0.00000000	0.00000000	0.00000000	0.30451115	298.46484934
X-B	12635RBA5	1,000.00000000	0.00000000	0.20833339	0.00000000	0.00000000	0.00000000	0.00000000	0.20833339	1,000.00000000
X-D	12635RAA6	1,000.00000000	0.00000000	0.83333340	0.00000000	0.00000000	0.00000000	0.00000000	0.83333340	1,000.00000000
X-F	12635RAE8	1,000.00000000	0.00000000	1.03556750	0.00000000	0.00000000	0.00000000	0.00000000	1.03556750	1,000.00000000
X-G	12635RAG3	1,000.00000000	0.00000000	1.03556726	0.00000000	0.00000000	0.00000000	0.00000000	1.03556726	1,000.00000000
X-NR	12635RAJ7	829.93932481	0.00000000	0.85945820	0.00000000	0.00000000	0.00000000	0.00000000	0.85945820	829.93932481




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				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	06/01/25 - 06/30/25	30	0.00	777,037.21	0.00	777,037.21	0.00	0.00	0.00	777,037.21	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	06/01/25 - 06/30/25	30	0.00	217,459.33	0.00	217,459.33	0.00	0.00	0.00	217,459.33	0.00
X-B	06/01/25 - 06/30/25	30	0.00	12,724.17	0.00	12,724.17	0.00	0.00	0.00	12,724.17	0.00
X-D	06/01/25 - 06/30/25	30	0.00	41,109.17	0.00	41,109.17	0.00	0.00	0.00	41,109.17	0.00
X-F	06/01/25 - 06/30/25	30	0.00	23,110.76	0.00	23,110.76	0.00	0.00	0.00	23,110.76	0.00
X-G	06/01/25 - 06/30/25	30	0.00	9,730.19	0.00	9,730.19	0.00	0.00	0.00	9,730.19	0.00
X-NR	06/01/25 - 06/30/25	30	0.00	37,351.01	0.00	37,351.01	0.00	0.00	0.00	37,351.01	0.00
A-S	06/01/25 - 06/30/25	30	0.00	196,114.35	0.00	196,114.35	0.00	0.00	0.00	196,114.35	0.00
B	06/01/25 - 06/30/25	30	0.00	228,662.48	0.00	228,662.48	0.00	0.00	0.00	228,662.48	0.00
C	06/01/25 - 06/30/25	30	0.00	157,832.47	0.00	157,832.47	0.00	0.00	0.00	157,832.47	0.00
D	06/01/25 - 06/30/25	30	0.00	84,257.10	0.00	84,257.10	0.00	0.00	0.00	84,257.10	0.00
E	06/01/25 - 06/30/25	30	0.00	69,601.39	0.00	69,601.39	0.00	0.00	0.00	69,601.39	0.00
F	06/01/25 - 06/30/25	30	0.00	65,091.25	0.00	65,091.25	0.00	0.00	0.00	65,091.25	0.00
G	06/01/25 - 06/30/25	30	0.00	27,405.00	0.00	27,405.00	0.00	0.00	0.00	27,405.00	0.00
NR	06/01/25 - 06/30/25	30	445,138.01	105,198.79	0.00	105,198.79	0.00	0.00	0.00	105,198.79	446,436.33
R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			445,138.01	2,052,684.67	0.00	2,052,684.67	0.00	0.00	0.00	2,052,684.67	446,436.33




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,063,446.20	Master Servicing Fee	7,450.53
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	2,127.18
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	216.41
ARD Interest	0.00	Operating Advisor Fee	757.42
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	2,063,446.20	Total Fees	10,761.54

Principal		Expenses/Reimbursements
Scheduled Principal	7,787,858.94	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	80,320,728.90	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	88,108,587.84	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,052,684.67
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	88,108,587.84
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	90,161,272.51
Total Funds Collected	90,172,034.04	Total Funds Distributed	90,172,034.05

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		519,373,252.35	519,373,252.35	Beginning Certificate Balance	519,373,252.35
(-) Scheduled Principal Collections		7,787,858.94	7,787,858.94	(-) Principal Distributions	88,108,587.84
(-) Unscheduled Principal Collections		80,320,728.90	80,320,728.90	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		431,264,664.51	431,264,664.51	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		519,373,252.38	519,373,252.38	Ending Certificate Balance	431,264,664.51
Ending Actual Collateral Balance		431,264,664.51	431,264,664.51



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.74%
				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 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	13	68,025,831.31	15.77%	3	4.6954	NAP	Defeased	13	68,025,831.31	15.77%	3	4.6954	NAP
	4,999,999 or less	15	42,611,362.00	9.88%	3	4.8874	1.940753	1.25 or less	3	25,761,655.87	5.97%	3	4.8863	1.055496
5,000,000 to 9,999,999		12	83,414,610.23	19.34%	2	4.7380	1.923948	1.26 to 1.50	8	31,402,038.52	7.28%	2	4.7686	1.381965
10,000,000 to 19,999,999		12	156,659,779.43	36.33%	3	4.7331	1.667885	1.51 to 1.75	13	165,011,779.89	38.26%	3	4.8011	1.627508
20,000,000 to 24,999,999		1	23,195,631.89	5.38%	3	5.1000	1.595500	1.76 to 2.00	11	111,326,517.42	25.81%	3	4.7457	1.869909
25,000,000 to 49,999,999		2	57,357,449.65	13.30%	4	4.7679	1.654506	2.01 to 2.25	0	0.00	0.00%	0	0.0000	0.000000
	50,000,000 or greater	0	0.00	0.00%	0	0.0000	0.000000	2.26 to 2.50	3	12,863,916.80	2.98%	2	4.5534	2.353955
	Totals	55	431,264,664.51	100.00%	3	4.7677	1.704861	2.51 to 2.75	0	0.00	0.00%	0	0.0000	0.000000
								2.76 or greater	4	16,872,924.70	3.91%	2	4.8592	3.483893
								Totals	55	431,264,664.51	100.00%	3	4.7677	1.704861
(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 8 of 29


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	15	68,025,831.31	15.77%	3	4.6954	NAP
							Defeased	15	68,025,831.31	15.77%	3	4.6954	NAP
California	3	21,538,612.63	4.99%	3	4.9449	1.436419
							Industrial	3	19,069,856.91	4.42%	3	4.6492	1.890786
Colorado	2	17,402,667.00	4.04%	4	4.4773	1.885486
							Lodging	3	13,477,790.11	3.13%	2	5.1077	2.775015
Florida	3	29,633,106.64	6.87%	3	4.7753	1.781098
							Mixed Use	1	15,000,000.00	3.48%	4	4.4000	1.928700
Georgia	2	7,606,266.09	1.76%	2	5.0222	2.750058
							Mobile Home Park	2	2,121,249.07	0.49%	4	5.5000	1.326800
Illinois	1	11,021,110.04	2.56%	4	4.8100	1.868100
							Multi-Family	5	42,660,212.66	9.89%	3	5.0159	1.725912
Indiana	1	17,600,260.88	4.08%	3	4.7970	1.083400
							Office	6	57,652,174.09	13.37%	3	4.7715	1.912946
Kansas	1	5,504,106.08	1.28%	2	4.6000	1.495000
							Retail	23	213,257,550.36	49.45%	3	4.7478	1.628381
Maryland	1	5,780,932.89	1.34%	2	5.0000	1.218800
							Totals	58	431,264,664.51	100.00%	3	4.7677	1.704861
Michigan	2	5,700,669.67	1.32%	2	4.7243	1.451386

Missouri	1	2,476,748.38	0.57%	2	4.9900	2.498700

Nevada	3	35,068,325.67	8.13%	2	4.6841	1.666197

New York	1	26,634,134.64	6.18%	4	4.8000	1.727300

North Carolina	7	61,886,641.61	14.35%	2	4.9933	1.842945

North Dakota	1	1,349,885.77	0.31%	4	5.5000	1.326800

Ohio	1	771,363.30	0.18%	4	5.5000	1.326800

Oregon	1	5,762,265.98	1.34%	2	4.7900	1.950600

Pennsylvania	1	1,637,232.68	0.38%	1	4.7960	1.470300

Texas	7	50,643,672.26	11.74%	3	4.6920	1.924841

Utah	1	7,672,474.34	1.78%	4	4.6600	1.780400

Virginia	1	30,723,315.01	7.12%	4	4.7400	1.591400

Washington	1	6,476,067.48	1.50%	2	4.5810	2.802100

Wisconsin	1	10,348,974.16	2.40%	1	4.3220	1.585400

Totals	58	431,264,664.51	100.00%	3	4.7677	1.704861


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	13	68,025,831.31	15.77%	3	4.6954	NAP	Defeased	13	68,025,831.31	15.77%	3	4.6954	NAP
	4.0000% or less	0	0.00	0.00%	0	0.0000	0.000000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.0001% to 4.2500%	0	0.00	0.00%	0	0.0000	0.000000	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.2501% to 4.5000%	3	32,298,432.88	7.49%	2	4.3642	1.893040	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5001% to 4.7500%	15	138,686,670.37	32.16%	3	4.6755	1.762582	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7501% to 5.0000%	18	145,318,231.88	33.70%	3	4.8626	1.658897	49 months or greater	42	363,238,833.20	84.23%	3	4.7812	1.751963
	5.0001% or greater	6	46,935,498.07	10.88%	3	5.1289	1.911648	Totals	55	431,264,664.51	100.00%	3	4.7677	1.704861
	Totals	55	431,264,664.51	100.00%	3	4.7677	1.704861
(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 10 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	13	68,025,831.31	15.77%	3	4.6954	NAP	Defeased	13	68,025,831.31	15.77%	3	4.6954	NAP
	60 months or less	42	363,238,833.20	84.23%	3	4.7812	1.751963	Interest Only	3	34,700,000.00	8.05%	3	4.5370	2.027896
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	298 months or less	39	328,538,833.20	76.18%	3	4.8070	1.722819
	Totals	55	431,264,664.51	100.00%	3	4.7677	1.704861	299 months to 337 months	0	0.00	0.00%	0	0.0000	0.000000
								338 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	55	431,264,664.51	100.00%	3	4.7677	1.704861
(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 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	13	68,025,831.31	15.77%	3	4.6954	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	40	350,060,302.73	81.17%	3	4.7723	1.758284	Totals	0	0.00	0.00%	0	0.0000	0.000000
	12 to 24 months	1	1,637,232.68	0.38%	1	4.7960	1.470300
	24 months or greater	1	11,541,297.79	2.68%	2	5.0500	1.600200
	Totals	55	431,264,664.51	100.00%	3	4.7677	1.704861
(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 29


						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
3	305000003	RT	Woodbridge	VA	Actual/360	4.740%	121,589.95	58,952.06	0.00	N/A	11/01/25	--	30,782,267.07	30,723,315.01	07/01/25
4	623100252	OF	Melville	NY	Actual/360	4.800%	106,739.18	50,660.43	0.00	N/A	11/06/25	--	26,684,795.07	26,634,134.64	07/06/25
5	305000005	MF	Fayetteville	NC	Actual/360	5.100%	98,738.68	36,998.76	0.00	N/A	10/06/25	--	23,232,630.65	23,195,631.89	07/06/25
6	305000006	LO	Denver	CO	Actual/360	4.820%	75,151.12	18,709,822.83	0.00	N/A	08/06/25	--	18,709,822.83	0.00	07/06/25
8	305000008	RT	Westfield	IN	Actual/360	4.797%	70,523.80	41,715.78	0.00	N/A	10/06/25	--	17,641,976.66	17,600,260.88	07/06/25
11	305000011	MF	Various	IL	Actual/360	5.100%	63,557.59	14,954,727.24	0.00	N/A	10/06/25	--	14,954,727.24	0.00	07/06/25
12	305000012	RT	West Hollywood	CA	Actual/360	4.890%	64,018.50	36,704.12	0.00	N/A	10/06/25	--	15,710,061.74	15,673,357.62	07/06/25
13	305000013	RT	Columbus	OH	Actual/360	4.380%	53,426.49	14,637,395.84	0.00	N/A	10/06/25	--	14,637,395.84	0.00	07/06/25
14	301880090	RT	Miami	FL	Actual/360	4.650%	65,875.00	0.00	0.00	N/A	10/06/25	--	17,000,000.00	17,000,000.00	07/06/25
16	305000016	RT	Henderson	NV	Actual/360	4.740%	49,568.20	29,891.12	0.00	N/A	10/06/25	--	12,548,910.71	12,519,019.59	07/06/25
17	305000017	MU	Denver	CO	Actual/360	4.400%	55,000.00	0.00	0.00	N/A	11/06/25	--	15,000,000.00	15,000,000.00	07/06/25
18	305000018	RT	North Las Vegas	NV	Actual/360	4.670%	50,815.15	25,547.40	0.00	N/A	09/06/25	--	13,057,427.06	13,031,879.66	07/06/25
20	625100196	RT	Goldsboro	NC	Actual/360	5.050%	48,660.21	21,524.39	0.00	N/A	09/05/25	--	11,562,822.18	11,541,297.79	07/05/25
21	305000021	MF	Austin	TX	Actual/360	4.910%	46,704.22	11,414,472.85	0.00	N/A	10/06/25	--	11,414,472.85	0.00	07/06/25
22	623100246	IN	Pasadena	TX	Actual/360	4.600%	43,213.56	22,148.60	0.00	N/A	10/06/25	--	11,273,101.42	11,250,952.82	07/06/25
23	305000023	RT	Arlington Heights	IL	Actual/360	4.810%	44,266.24	22,443.05	0.00	N/A	11/06/25	--	11,043,553.09	11,021,110.04	07/06/25
24	305000024	OF	Thousand Oaks	CA	Actual/360	4.840%	41,375.64	23,983.01	0.00	N/A	11/06/25	--	10,258,423.42	10,234,440.41	07/06/25
25	305000025	MF	Tulsa	OK	Actual/360	4.600%	43,416.25	19,510.85	0.00	N/A	10/06/25	--	11,325,978.00	11,306,467.15	07/06/25
26	305000026	RT	New Berlin	WI	Actual/360	4.322%	37,356.13	22,927.81	0.00	N/A	08/01/25	--	10,371,901.97	10,348,974.16	07/01/25
27	305000027	RT	Sarasota	FL	Actual/360	4.970%	44,363.26	19,835.50	0.00	N/A	11/05/25	--	10,711,450.12	10,691,614.62	07/05/25
28	305000028	OF	Greensboro	NC	Actual/360	4.940%	45,281.18	18,164.94	0.00	N/A	08/06/25	--	10,999,477.19	10,981,312.25	07/06/25
29	305000029	MF	San Antonio	TX	Actual/360	5.000%	40,353.62	22,454.51	0.00	N/A	09/06/25	--	9,684,869.62	9,662,415.11	07/06/25
30	305000030	RT	Las Vegas	NV	Actual/360	4.630%	36,793.81	18,765.58	0.00	N/A	09/01/25	--	9,536,192.00	9,517,426.42	07/01/25
31	625100185	RT	Thatcher	AZ	Actual/360	4.520%	33,283.28	17,758.09	0.00	N/A	08/05/25	--	8,836,267.91	8,818,509.82	07/05/25
33	305000033	RT	Richardson	TX	Actual/360	4.680%	34,516.43	17,097.85	0.00	N/A	11/01/25	--	8,850,365.74	8,833,267.89	07/01/25
35	623100251	MH	Various	Various	Actual/360	4.630%	30,120.85	18,750.84	0.00	N/A	11/06/25	--	7,806,699.97	7,787,949.13	07/06/25
36	625100209	OF	St. George	UT	Actual/360	4.660%	29,866.24	18,401.86	0.00	N/A	11/05/25	--	7,690,876.20	7,672,474.34	07/05/25
37	305000037	IN	Plymouth Meeting	PA	Actual/360	4.810%	29,008.52	7,237,053.25	0.00	N/A	10/06/25	--	7,237,053.25	0.00	07/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						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
38	305000038	RT	Fort Worth	TX	Actual/360	4.800%	27,768.00	14,205.23	0.00	N/A	10/06/25	--	6,942,001.24	6,927,796.01	07/06/25
39	305000039	IN	Henderson	NV	Actual/360	4.950%	27,337.86	6,627,358.81	0.00	N/A	10/06/25	--	6,627,358.81	0.00	07/06/25
40	301880091	OF	Snoqualmie	WA	Actual/360	4.581%	24,783.02	15,881.98	0.00	N/A	09/06/25	--	6,491,949.46	6,476,067.48	07/06/25
41	625100186	RT	El Paso	TX	Actual/360	4.350%	25,237.45	12,596.25	0.00	N/A	08/05/25	--	6,962,054.97	6,949,458.72	07/05/25
42	305000042	MF	Houston	TX	Actual/360	4.300%	24,932.63	6,957,944.25	0.00	N/A	10/01/25	--	6,957,944.25	0.00	07/01/25
44	305000044	MF	Salem	OR	Actual/360	4.790%	23,055.97	13,759.32	0.00	N/A	09/06/25	--	5,776,025.30	5,762,265.98	07/06/25
45	305000045	LO	Linthicum Heights	MD	Actual/360	5.000%	24,143.20	13,434.31	0.00	N/A	09/06/25	--	5,794,367.20	5,780,932.89	07/06/25
47	305000047	IN	Atlanta	GA	Actual/360	4.790%	20,507.62	18,703.18	0.00	N/A	09/06/25	--	5,137,607.27	5,118,904.09	07/06/25
49	305000049	RT	El Paso	TX	Actual/360	4.660%	23,075.12	11,512.71	0.00	N/A	11/05/25	--	5,942,090.72	5,930,578.01	07/05/25
50	305000050	LO	Henderson	NC	Actual/360	5.040%	21,930.46	12,043.48	0.00	N/A	09/06/25	--	5,221,538.70	5,209,495.22	07/06/25
51	305000051	RT	Roeland Park	KS	Actual/360	4.600%	21,140.85	10,899.42	0.00	N/A	09/06/25	--	5,515,005.50	5,504,106.08	07/06/25
52	301880097	OF	Maple Grove	MN	Actual/360	4.507%	18,598.10	12,081.53	0.00	N/A	11/06/25	--	4,951,790.69	4,939,709.16	07/06/25
57	625100207	RT	Killeen	TX	Actual/360	4.710%	16,987.82	8,325.08	0.00	N/A	11/05/25	--	4,328,106.79	4,319,781.71	07/05/25
58	625100199	RT	Charlotte	NC	Actual/360	4.780%	15,753.75	9,372.19	0.00	N/A	10/05/25	--	3,954,917.54	3,945,545.35	07/05/25
59	623100248	MH	Various	MI	Actual/360	4.800%	15,305.34	3,826,335.93	0.00	N/A	07/06/25	--	3,826,335.93	0.00	07/06/25
61	301880072	OF	Mesa	AZ	Actual/360	4.581%	13,781.18	8,725.23	0.00	N/A	11/06/25	--	3,610,001.46	3,601,276.23	07/06/25
62	625100200	RT	Concord	NC	Actual/360	4.780%	14,276.84	8,493.55	0.00	N/A	10/05/25	--	3,584,142.96	3,575,649.41	07/05/25
64	305000064	MF	Delhi Township	MI	Actual/360	4.514%	13,555.37	7,760.36	0.00	N/A	08/01/25	--	3,603,555.12	3,595,794.76	07/01/25
65	301880094	OF	Greensboro	NC	Actual/360	4.650%	13,353.30	8,303.45	0.00	N/A	10/06/25	--	3,446,013.15	3,437,709.70	07/06/25
66	625100206	RT	Orange	CA	Actual/360	4.970%	14,461.59	6,938.00	0.00	N/A	11/05/25	--	3,491,730.91	3,484,792.91	07/05/25
67	625100192	SS	Tarzana	CA	Actual/360	4.780%	13,100.91	6,790.46	0.00	N/A	09/05/25	--	3,288,930.62	3,282,140.16	07/05/25
68	305000068	LO	Augusta	GA	Actual/360	5.500%	11,467.66	14,672.06	0.00	N/A	10/06/25	--	2,502,034.06	2,487,362.00	07/06/25
69	625100193	RT	Riverview	MI	Actual/360	4.720%	12,810.77	6,780.72	0.00	N/A	09/05/25	--	3,256,974.71	3,250,193.99	07/05/25
70	301880092	MH	Fountain	CO	Actual/360	4.634%	11,162.84	2,890,680.44	0.00	N/A	07/06/25	--	2,890,680.44	0.00	07/06/25
71	625100198	IN	Fort Myers	FL	Actual/360	5.210%	11,709.60	5,606.86	0.00	N/A	10/05/25	--	2,697,027.99	2,691,421.13	07/05/25
72	625100197	RT	Winter Park	FL	Actual/360	4.950%	9,524.85	8,216.41	0.00	N/A	10/05/25	--	2,309,053.60	2,300,837.19	07/05/25
74	623100242	RT	Excelsior Springs	MO	Actual/360	4.990%	10,323.11	5,763.21	0.00	N/A	09/06/25	--	2,482,511.59	2,476,748.38	07/06/25
75	305000075	OF	Ann Arbor	MI	Actual/360	4.730%	9,682.34	5,930.94	0.00	N/A	08/06/25	--	2,456,406.62	2,450,475.68	07/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

625100204

Greeley

Actual/360

4.960%

9,953.93

5,543.08

0.00

N/A

11/05/25

2,408,210.08

2,402,667.00

07/05/25

305000077

Various

Actual/360

5.500%

9,755.08

7,132.33

0.00

N/A

11/06/25

2,128,381.40

2,121,249.07

07/06/25

625100194

Fontana

Actual/360

5.270%

10,474.38

4,595.88

0.00

N/A

09/05/25

2,385,057.98

2,380,462.10

07/05/25

623100247

Missouri City

Actual/360

4.587%

10,320.75

0.00

N/A

10/06/25

2,700,000.00

07/06/25

623100249

Cocoa

Actual/360

4.800%

7,794.10

7,032.20

0.00

N/A

10/06/25

1,948,524.22

1,941,492.02

07/06/25

625100201

Clermont

Actual/360

5.350%

7,296.85

9,689.22

0.00

N/A

10/05/25

1,636,676.78

1,626,987.56

07/05/25

625100188

Monroe

Actual/360

4.980%

7,941.28

3,841.92

0.00

N/A

09/05/25

1,913,562.52

1,909,720.60

07/05/25

623100233

Harrisburg

Actual/360

4.796%

6,559.18

3,929.29

0.00

N/A

08/06/25

1,641,161.97

1,637,232.68

07/06/25

Totals

2,063,446.20

88,108,587.84

0.00

519,373,252.35

431,264,664.51

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 15 of 29


					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
3	3,671,347.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	2,864,142.60	873,793.98	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	2,327,241.34	662,909.53	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,420,147.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1,815,333.00	1,602,242.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
12	1,835,384.53	489,740.39	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,193,423.15	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,430,358.49	369,763.07	01/01/25	03/31/25	--	0.00	11,467.32	0.00	0.00	0.00	0.00
16	1,691,177.70	424,211.78	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,378,851.00	322,909.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,495,476.08	1,378,936.56	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,067,356.16	752,614.00	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22	1,235,270.75	311,496.10	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,516,608.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
26	1,263,059.68	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,381,952.20	1,368,876.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,470,718.19	373,367.04	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,574,120.61	382,028.25	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	856,546.09	245,572.72	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
33	1,627,106.17	279,233.97	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
36	1,112,965.57	282,684.26	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 29


					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
38	955,683.02	1,079,813.06	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
40	1,348,086.40	358,717.10	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1,249,032.53	280,877.95	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	863,567.22	226,237.46	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	571,494.20	670,692.69	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	892,573.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
50	1,556,665.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	636,066.45	157,103.63	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	495,828.01	139,267.16	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
58	422,957.00	116,943.24	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
59	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
61	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
62	496,234.24	138,727.41	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
64	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
65	645,700.50	169,020.40	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
66	391,111.25	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
68	1,653,417.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	299,486.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
71	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
72	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
74	395,707.03	131,761.26	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
75	389,203.66	87,721.83	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					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
76	317,325.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
77	276,436.97	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
78	252,569.85	22,576.25	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
79	477,940.33	132,292.61	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
81	266,089.46	69,629.49	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
82	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
84	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
86	185,063.06	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	50,266,826.76	13,901,760.77				0.00	11,467.32	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


								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	0	0.00	0	0.00	0	0.00	7	80,320,728.90	4.767697%	4.741667%	3
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5	35,887,172.53	4.767545%	4.742681%	4
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7	151,485,914.14	4.753888%	4.728445%	5
04/17/25	0	0.00	0	0.00	1	5,686,964.37	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.590127%	4.564764%	5
03/17/25	0	0.00	0	0.00	1	5,699,450.09	0	0.00	0	0.00	0	0.00	0	0.00	1	40,688,343.37	4.590419%	4.565051%	6
02/18/25	0	0.00	0	0.00	1	5,714,137.58	0	0.00	0	0.00	0	0.00	0	0.00	1	8,537,730.89	4.572647%	4.547997%	7
01/17/25	0	0.00	0	0.00	1	5,726,512.60	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.575267%	4.550742%	8
12/17/24	0	0.00	1	5,738,837.21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.575535%	4.551006%	9
11/18/24	0	0.00	0	0.00	1	5,751,867.45	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.575817%	4.551283%	10
10/18/24	0	0.00	0	0.00	1	5,764,088.78	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.576081%	4.551543%	11
09/17/24	0	0.00	0	0.00	1	5,777,019.46	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.576359%	4.551816%	12
08/16/24	0	0.00	0	0.00	1	5,789,138.33	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.576619%	4.552072%	13
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		431,264,665	431,264,665	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	431,264,665	431,264,665	0	0		0	0
Jun-25	519,373,252	519,373,252	0	0		0	0
May-25	556,364,899	556,364,899	0	0		0	0
Apr-25	734,267,470	728,580,506	0	0	5,686,964		0
Mar-25	735,482,064	729,782,614	0	0	5,699,450		0
Feb-25	781,367,464	775,653,327	0	0	5,714,138		0
Jan-25	791,192,944	785,466,432	0	0	5,726,513		0
Dec-24	792,475,380	786,736,543	0	5,738,837		0	0
Nov-24	793,838,625	788,086,758	0	0	5,751,867		0
Oct-24	795,110,143	789,346,054	0	0	5,764,089		0
Sep-24	796,462,865	790,685,846	0	0	5,777,019		0
Aug-24	797,723,555	791,934,416	0	0	5,789,138		0
(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 22 of 29


				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
20	625100196	0.00	5.05000%	0.00	5.05000%	10	06/24/20	06/05/20	09/11/20
45	305000045	0.00	5.00000%	0.00	5.00000%	10	08/18/20	08/06/20	09/11/20
68	305000068	4,081,195.35	5.50000%	4,081,195.35 5.50000%		10	06/05/20	06/05/20	07/13/20
Totals		4,081,195.35		4,081,195.35
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 25 of 29

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

305000048 01/18/24

5,784,496.22

4,000,000.00

3,590,649.29

952,743.17

3,590,649.29

2,637,906.12

3,146,590.10

0.00

3,146,590.10

46.27%

305000056 02/16/24

4,567,419.35

2,900,000.00

2,600,000.00

607,554.02

2,600,000.00

1,992,445.98

2,574,973.37

0.00

2,574,973.37

49.04%

623100241 10/19/20

2,867,270.47

4,000,000.00

1,382,523.34

131,889.54

1,382,523.34

1,250,633.80

1,616,636.67

0.00

(52,430.46)

1,669,067.13

55.63%

Current Period Totals

0.00

Cumulative Totals

13,219,186.04

10,900,000.00

7,573,172.63

1,692,186.73

7,573,172.63

5,880,985.90

7,338,200.14

0.00

(52,430.46)

7,390,630.60

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

Page 26 of 29


				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
48	305000048	01/18/24	0.00	0.00	3,146,590.10	0.00	0.00	3,146,590.10	0.00	0.00	3,146,590.10
56	305000056	02/16/24	0.00	0.00	2,574,973.37	0.00	0.00	2,574,973.37	0.00	0.00	2,574,973.37
73	623100241	08/17/21	0.00	0.00	1,669,067.13	0.00	0.00	5,193.90	0.00	0.00	1,669,067.13
		06/17/21	0.00	0.00	1,663,873.23	0.00	0.00	664.72	0.00	0.00
		05/17/21	0.00	0.00	1,663,208.51	0.00	0.00	4,000.00	0.00	0.00
		03/17/21	0.00	0.00	1,659,208.51	0.00	0.00	11,600.11	0.00	0.00
		01/15/21	0.00	0.00	1,647,608.40	0.00	0.00	13,751.14	0.00	0.00
		12/17/20	0.00	0.00	1,633,857.26	0.00	0.00	17,220.59	0.00	0.00
		10/19/20	0.00	0.00	1,616,636.67	0.00	0.00	1,616,636.67	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	0.00	7,390,630.60	0.00	0.00	7,390,630.60	0.00	0.00	7,390,630.60




© 2021 Computershare. All rights reserved. Confidential.											Page 27 of 29


			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
				No specially serviced loans this period




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


	Additional Information
Total Available Distribution Amount (1)	90,161,272.51
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


		Principal Prepayment Detail

			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
6	305000006	18,647,177.73	Payoff Prior to Maturity	0.00	0.00
11	305000011	14,902,265.12	Payoff Prior to Maturity	0.00	0.00
13	305000013	14,600,897.89	Payoff Prior to Maturity	0.00	0.00
21	305000021	11,393,033.39	Payoff Prior to Maturity	0.00	0.00
37	305000037	7,219,969.33	Payoff Prior to Maturity	0.00	0.00
39	305000039	6,611,995.07	Payoff Prior to Maturity	0.00	0.00
42	305000042	6,945,390.37	Payoff Prior to Maturity	0.00	0.00
Totals		80,320,728.90		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 19 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
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 24 of 29


	Supplemental Notes
	None




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