Distribution Date:	08/15/25	Wells Fargo Commercial Mortgage Trust 2016-C37
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2016-C37

Table of Contents				Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	4		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	5		30 Hudson Yards, 15th Floor | New York, NY 10001 | United States
		Master Servicer	Trimont LLC
Additional Information	6
			Attention: CMBS Servicing		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	LNR Partners, LLC
Current Mortgage Loan and Property Stratification	9-13		Heather Bennett and Arne Shulkin		hbennett@starwood.com; ashulkin@lnrpartners.com;
Mortgage Loan Detail (Part 1)	14-16				lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States
Mortgage Loan Detail (Part 2)	17-19
		Operating Trust Advisor	BellOak, LLC
Principal Prepayment Detail	20
			Attention: Reporting		Reporting@belloakadvisors.com
Historical Detail	21		200 N. Pacific Coast Highway, Suite 1400 | El Segundo, CA 90245 | United States
Delinquency Loan Detail	22	Asset Representations	BellOak, LLC
Collateral Stratification and Historical Detail	23	Reviewer
			Attention: Reporting		Reporting@belloakadvisors.com
Specially Serviced Loan Detail - Part 1	24
			200 N. Pacific Coast Highway, Suite 1400 | El Segundo, CA 90245 | United States
Specially Serviced Loan Detail - Part 2	25-26
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Modified Loan Detail	27		Bank, N.A.
Historical Liquidated Loan Detail	28		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Historical Bond / Collateral Loss Reconciliation Detail	29		9062 Old Annapolis Road | Columbia, MD 21045 | United States
Interest Shortfall Detail - Collateral Level	30	Trustee	Wilmington Trust, National Association
Supplemental Notes	31		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street | Wilmington, DE 19890 | United States

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

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

© 2021 Computershare. All rights reserved. Confidential. Page 1 of 31

				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	95000PAA2	1.944000%	35,482,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	95000PAB0	3.103000%	105,724,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	95000PAC8	3.704000%	28,449,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	95000PAD6	3.525000%	120,000,000.00	108,197,466.12	0.00	317,830.06	0.00	0.00	317,830.06	108,197,466.12	42.46%	30.00%
A-5	95000PAE4	3.794000%	188,138,000.00	188,138,000.00	0.00	594,829.64	0.00	0.00	594,829.64	188,138,000.00	42.46%	30.00%
A-SB	95000PAF1	3.615000%	47,561,000.00	9,675,856.89	879,431.99	29,148.52	0.00	0.00	908,580.51	8,796,424.90	42.46%	30.00%
A-S	95000PAG9	4.133391%	58,165,000.00	58,165,000.00	0.00	200,348.92	0.00	0.00	200,348.92	58,165,000.00	31.49%	22.25%
B	95000PAK0	4.435391%	38,463,000.00	38,463,000.00	0.00	142,165.38	0.00	0.00	142,165.38	38,463,000.00	24.24%	17.13%
C	95000PAL8	4.610391%	34,711,000.00	34,711,000.00	0.00	133,359.41	0.00	0.00	133,359.41	34,711,000.00	17.69%	12.50%
D	95000PAX2	3.310391%	37,525,000.00	37,525,000.00	0.00	103,518.70	0.00	0.00	103,518.70	37,525,000.00	10.61%	7.50%
E	95000PAZ7	3.010391%	10,320,000.00	10,320,000.00	0.00	10,270.82	0.00	0.00	10,270.82	10,320,000.00	8.67%	6.13%
F	95000PBB9	3.010391%	7,505,000.00	7,505,000.00	0.00	0.00	0.00	0.00	0.00	7,505,000.00	7.25%	5.13%
G	95000PBD5	3.010391%	8,443,000.00	8,443,000.00	0.00	0.00	0.00	0.00	0.00	8,443,000.00	5.66%	4.00%
H*	95000PBF0	3.010391%	7,505,000.00	7,505,000.00	0.00	0.00	0.00	0.00	0.00	7,505,000.00	4.25%	3.00%
J	95000PBH6	3.010391%	22,515,779.00	22,515,779.00	0.00	0.00	0.00	0.00	0.00	22,515,779.00	0.00%	0.00%
V	95000PBK9	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	95000PBM5	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			750,506,779.02	531,164,102.01	879,431.99	1,531,471.45	0.00	0.00	2,410,903.44	530,284,670.02
X-A	95000PAH7	0.917162%	525,354,000.00	306,011,323.01	0.00	233,885.07	0.00	0.00	233,885.07	305,131,891.02
X-B	95000PAJ3	0.356788%	96,628,000.00	96,628,000.00	0.00	28,729.78	0.00	0.00	28,729.78	96,628,000.00
X-D	95000PAM6	1.300000%	37,525,000.00	37,525,000.00	0.00	40,652.08	0.00	0.00	40,652.08	37,525,000.00
X-EF	95000PAP9	1.600000%	17,825,000.00	17,825,000.00	0.00	23,766.67	0.00	0.00	23,766.67	17,825,000.00
									Certificate Distribution Detail continued to next page
© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 31

				Certificate Distribution Detail
										Current	Original
		Pass-Through			Principal	Interest	Prepayment			Credit	Credit
Class	CUSIP	Rate (2)	Original Balance	Beginning Balance	Distribution	Distribution	Penalties	Realized Losses              Total Distribution		Ending Balance                  Support¹	Support¹
X-G	95000PAR5	1.600000%	8,443,000.00	8,443,000.00	0.00	11,257.33	0.00	0.00	11,257.33	8,443,000.00
X-H	95000PAT1	1.600000%	7,505,000.00	7,505,000.00	0.00	10,006.67	0.00	0.00	10,006.67	7,505,000.00
X-J	95000PAV6	1.600000%	22,515,779.00	22,515,779.00	0.00	30,021.04	0.00	0.00	30,021.04	22,515,779.00
Notional Sub Total			715,795,779.00	496,453,102.01	0.00	378,318.64	0.00	0.00	378,318.64	495,573,670.02
Deal Distribution Total					879,431.99	1,909,790.09	0.00	0.00	2,789,222.08
*	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 31

				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	95000PAA2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95000PAB0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	95000PAC8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	95000PAD6	901.64555100	0.00000000	2.64858383	0.00000000	0.00000000	0.00000000	0.00000000	2.64858383	901.64555100
A-5	95000PAE4	1,000.00000000	0.00000000	3.16166665	0.00000000	0.00000000	0.00000000	0.00000000	3.16166665	1,000.00000000
A-SB	95000PAF1	203.44098926	18.49061185	0.61286600	0.00000000	0.00000000	0.00000000	0.00000000	19.10347785	184.95037741
A-S	95000PAG9	1,000.00000000	0.00000000	3.44449274	0.00000000	0.00000000	0.00000000	0.00000000	3.44449274	1,000.00000000
B	95000PAK0	1,000.00000000	0.00000000	3.69615943	0.00000000	0.00000000	0.00000000	0.00000000	3.69615943	1,000.00000000
C	95000PAL8	1,000.00000000	0.00000000	3.84199274	0.00000000	0.00000000	0.00000000	0.00000000	3.84199274	1,000.00000000
D	95000PAX2	1,000.00000000	0.00000000	2.75865956	0.00000000	0.00000000	0.00000000	0.00000000	2.75865956	1,000.00000000
E	95000PAZ7	1,000.00000000	0.00000000	0.99523450	1.51342539	1.51342539	0.00000000	0.00000000	0.99523450	1,000.00000000
F	95000PBB9	1,000.00000000	0.00000000	0.00000000	2.50865956	2.50865956	0.00000000	0.00000000	0.00000000	1,000.00000000
G	95000PBD5	1,000.00000000	0.00000000	0.00000000	2.50865924	2.50865924	0.00000000	0.00000000	0.00000000	1,000.00000000
H	95000PBF0	1,000.00000000	0.00000000	0.00000000	2.50865956	2.50865956	0.00000000	0.00000000	0.00000000	1,000.00000000
J	95000PBH6	1,000.00000000	0.00000000	0.00000000	2.50865937	18.21384639	0.00000000	0.00000000	0.00000000	1,000.00000000
V	95000PBK9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	95000PBM5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Notional Certificates
X-A	95000PAH7	582.48594854	0.00000000	0.44519518	0.00000000	0.00000000	0.00000000	0.00000000	0.44519518	580.81196873
X-B	95000PAJ3	1,000.00000000	0.00000000	0.29732355	0.00000000	0.00000000	0.00000000	0.00000000	0.29732355	1,000.00000000
X-D	95000PAM6	1,000.00000000	0.00000000	1.08333324	0.00000000	0.00000000	0.00000000	0.00000000	1.08333324	1,000.00000000
X-EF	95000PAP9	1,000.00000000	0.00000000	1.33333352	0.00000000	0.00000000	0.00000000	0.00000000	1.33333352	1,000.00000000
X-G	95000PAR5	1,000.00000000	0.00000000	1.33333294	0.00000000	0.00000000	0.00000000	0.00000000	1.33333294	1,000.00000000
X-H	95000PAT1	1,000.00000000	0.00000000	1.33333378	0.00000000	0.00000000	0.00000000	0.00000000	1.33333378	1,000.00000000
X-J	95000PAV6	1,000.00000000	0.00000000	1.33333339	0.00000000	0.00000000	0.00000000	0.00000000	1.33333339	1,000.00000000
© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 31

				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	07/01/25 - 07/30/25	30	0.00	317,830.06	0.00	317,830.06	0.00	0.00	0.00	317,830.06	0.00
A-5	07/01/25 - 07/30/25	30	0.00	594,829.64	0.00	594,829.64	0.00	0.00	0.00	594,829.64	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	29,148.52	0.00	29,148.52	0.00	0.00	0.00	29,148.52	0.00
X-A	07/01/25 - 07/30/25	30	0.00	233,885.07	0.00	233,885.07	0.00	0.00	0.00	233,885.07	0.00
X-B	07/01/25 - 07/30/25	30	0.00	28,729.78	0.00	28,729.78	0.00	0.00	0.00	28,729.78	0.00
X-D	07/01/25 - 07/30/25	30	0.00	40,652.08	0.00	40,652.08	0.00	0.00	0.00	40,652.08	0.00
X-EF	07/01/25 - 07/30/25	30	0.00	23,766.67	0.00	23,766.67	0.00	0.00	0.00	23,766.67	0.00
X-G	07/01/25 - 07/30/25	30	0.00	11,257.33	0.00	11,257.33	0.00	0.00	0.00	11,257.33	0.00
X-H	07/01/25 - 07/30/25	30	0.00	10,006.67	0.00	10,006.67	0.00	0.00	0.00	10,006.67	0.00
X-J	07/01/25 - 07/30/25	30	0.00	30,021.04	0.00	30,021.04	0.00	0.00	0.00	30,021.04	0.00
A-S	07/01/25 - 07/30/25	30	0.00	200,348.92	0.00	200,348.92	0.00	0.00	0.00	200,348.92	0.00
B	07/01/25 - 07/30/25	30	0.00	142,165.38	0.00	142,165.38	0.00	0.00	0.00	142,165.38	0.00
C	07/01/25 - 07/30/25	30	0.00	133,359.41	0.00	133,359.41	0.00	0.00	0.00	133,359.41	0.00
D	07/01/25 - 07/30/25	30	0.00	103,518.70	0.00	103,518.70	0.00	0.00	0.00	103,518.70	0.00
E	07/01/25 - 07/30/25	30	0.00	25,889.37	0.00	25,889.37	15,618.55	0.00	0.00	10,270.82	15,618.55
F	07/01/25 - 07/30/25	30	0.00	18,827.49	0.00	18,827.49	18,827.49	0.00	0.00	0.00	18,827.49
G	07/01/25 - 07/30/25	30	0.00	21,180.61	0.00	21,180.61	21,180.61	0.00	0.00	0.00	21,180.61
H	07/01/25 - 07/30/25	30	0.00	18,827.49	0.00	18,827.49	18,827.49	0.00	0.00	0.00	18,827.49
J	07/01/25 - 07/30/25	30	352,729.64	56,484.42	0.00	56,484.42	56,484.42	0.00	0.00	0.00	410,098.94
Totals			352,729.64	2,040,728.65	0.00	2,040,728.65	130,938.56	0.00	0.00	1,909,790.09	484,553.08
© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 31

	Additional Information
Total Available Distribution Amount (1)	2,789,222.08
(1) The Available Distribution Amount includes any Prepayment Premiums.
© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 31

Bond / Collateral Reconciliation - Cash Flows
Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,048,507.74	Master Servicing Fee	2,801.48
Interest Reductions due to Non recoverability Determination	0.00	Certificate Administrator Fee	3,369.13
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	228.70
ARD Interest	0.00	Operating Advisor Fee	929.70
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	160.09
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,048,507.74	Total Fees	7,779.10
Principal		Expenses/Reimbursements
Scheduled Principal	879,431.99	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	92,442.63
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	37,958.33
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)	351.60
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	186.00
Total Principal Collected	879,431.99	Total Expenses/Reimbursements	130,938.56
		Interest Reserve Deposit	0.00
Other		Payments to Certificate holders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,909,790.09
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	879,431.99
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	2,789,222.08
Total Funds Collected	2,927,939.73	Total Funds Distributed	2,927,939.74
© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 31

		Bond / Collateral Reconciliation - Balances
		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		531,164,102.72	531,164,102.72	Beginning Certificate Balance	531,164,102.01
(-) Scheduled Principal Collections		879,431.99	879,431.99	(-) Principal Distributions	879,431.99
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		530,284,670.73	530,284,670.73	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		531,164,102.78	531,164,102.78	Ending Certificate Balance	530,284,670.02
Ending Actual Collateral Balance		530,284,670.79	530,284,670.79
		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.71)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.71)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.61%
				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 31

				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	14	94,880,841.85	17.89%	15	4.7765	NAP	Defeased	14	94,880,841.85	17.89%	15	4.7765	NAP
	2,000,000 or less	3	4,712,825.99	0.89%	16	5.1260	3.083667	1.30 or less	6	62,914,517.50	11.86%	13	4.6712	0.682694
2,000,001 to 3,000,000		11	29,198,926.34	5.51%	15	4.7383	2.264379	1.31 to 1.40	2	19,270,764.71	3.63%	16	4.6800	1.360177
3,000,001 to 4,000,000		1	3,280,923.58	0.62%	15	4.4400	2.070800	1.41 to 1.50	3	26,138,695.27	4.93%	16	4.8857	1.492469
4,000,001 to 5,000,000		3	13,029,887.67	2.46%	15	4.1861	1.991636	1.51 to 1.75	7	70,871,420.40	13.36%	13	4.2039	1.608674
5,000,001 to 6,000,000		3	16,785,305.28	3.17%	16	4.7422	1.778990	1.76 to 2.00	3	17,877,288.34	3.37%	16	5.3587	1.972082
6,000,001 to 7,000,000		3	19,857,953.42	3.74%	16	5.1964	2.014919	2.01 to 2.25	9	77,944,117.03	14.70%	16	4.5811	2.080276
7,000,001 to 8,000,000		2	15,272,790.96	2.88%	16	4.6407	1.517557	2.26 to 2.50	5	38,384,313.26	7.24%	15	4.2794	2.388037
8,000,001 to 9,000,000		1	8,500,000.00	1.60%	16	4.3990	4.406300	2.51 to 2.75	3	13,352,014.10	2.52%	15	4.7215	2.598463
9,000,001 to 10,000,000		3	28,290,466.55	5.33%	16	5.1124	2.418198	3.76 to 3.00	1	2,369,880.73	0.45%	15	4.2691	2.979500
10,000,001 to 15,000,000		8	102,706,370.46	19.37%	16	4.6694	1.824348	3.01 or greater	7	106,280,817.54	20.04%	15	3.9670	4.050531
15,000,001 to 20,000,000		3	53,355,146.08	10.06%	12	4.0889	1.586596	Totals	60	530,284,670.73	100.00%	15	4.4784	2.137369
20,000,001 to 30,000,000		4	104,038,232.55	19.62%	14	4.3050	2.398428
30,000,001 to 50,000,000		1	36,375,000.00	6.86%	15	2.9882	4.113600
	50,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	60	530,284,670.73	100.00%	15	4.4784	2.137369
(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 31

			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	19	94,880,841.85	17.89%	15	4.7765	NAP
							Defeased	19	94,880,841.85	17.89%	15	4.7765	NAP
Arizona	4	11,641,354.13	2.20%	15	5.3516	1.225097
							Industrial	15	22,428,825.09	4.23%	16	4.6051	2.942691
California	10	51,252,005.51	9.66%	15	4.3803	2.448313
							Lodging	10	123,038,664.45	23.20%	15	4.7095	2.674423
Connecticut	9	15,977,295.25	3.01%	16	4.9221	1.967917
							Mixed Use	1	3,280,923.58	0.62%	15	4.4400	2.070800
Florida	5	6,898,746.27	1.30%	14	4.5409	2.570707
							Mobile Home Park	23	28,269,984.65	5.33%	14	4.3310	2.021837
Georgia	2	5,393,359.74	1.02%	16	5.3347	2.059055
							Multi-Family	16	74,687,310.95	14.08%	15	4.5146	2.177333
Hawaii	2	52,500,000.00	9.90%	15	4.1995	3.410800
							Office	3	62,325,047.93	11.75%	13	4.3206	0.815675
Illinois	8	8,414,608.20	1.59%	16	4.7630	2.067300
							Retail	12	108,837,149.92	20.52%	15	3.9701	2.699400
Louisiana	1	18,492,527.02	3.49%	10	3.6990	1.519900
							Self Storage	3	12,535,922.31	2.36%	16	5.0513	1.374890
Maryland	3	3,144,618.17	0.59%	13	4.1140	1.679000
							Totals	102	530,284,670.73	100.00%	15	4.4784	2.137369
Massachusetts	1	14,133,102.68	2.67%	16	4.7400	1.500900
Michigan	10	23,230,712.82	4.38%	15	4.5666	1.797378
Minnesota	1	1,106,208.23	0.21%	13	4.1140	1.679000
Mississippi	1	2,246,834.32	0.42%	16	5.3900	1.141100
Missouri	1	1,183,043.93	0.22%	16	4.7630	2.067300
Nevada	3	38,958,932.20	7.35%	15	4.5820	2.844100
New Jersey	1	18,862,017.79	3.56%	14	4.4500	1.573600
New York	3	45,695,601.58	8.62%	13	4.5270	0.673371
North Carolina	4	27,198,406.08	5.13%	16	4.9041	2.009748
Ohio	1	404,015.18	0.08%	13	4.1140	1.679000
Pennsylvania	2	19,270,764.71	3.63%	16	4.6800	1.360177
Texas	5	21,509,348.63	4.06%	15	4.8255	1.887674
Virginia	4	44,657,783.89	8.42%	15	3.2489	4.113452
Wisconsin	2	3,232,542.56	0.61%	16	4.7630	2.067300
Totals	102	530,284,670.73	100.00%	15	4.4784	2.137369
Note: Please refer to footnotes on the next page of the report.
© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 31

				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	14	94,880,841.85	17.89%	15	4.7765	NAP	Defeased	14	94,880,841.85	17.89%	15	4.7765	NAP
	3.000% or less	1	36,375,000.00	6.86%	15	2.9882	4.113600	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.001% to 3.750%	1	18,492,527.02	3.49%	10	3.6990	1.519900	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.250%	5	102,674,619.82	19.36%	13	4.1520	2.132937	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	14	94,809,854.62	17.88%	15	4.3386	2.457196	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	7	55,809,717.74	10.52%	16	4.6931	1.739901	49 months or greater	46	435,403,828.88	82.11%	15	4.4134	2.258815
	4.751% to 5.000%	8	70,002,525.06	13.20%	15	4.8490	2.211787	Totals	60	530,284,670.73	100.00%	15	4.4784	2.137369
	5.001% to 5.250%	3	18,312,852.19	3.45%	16	5.0841	1.888693
	5.251% to 5.500%	5	26,422,203.17	4.98%	16	5.3713	1.943792
	5.501% or greater	2	12,504,529.26	2.36%	16	5.6373	1.272502
	Totals	60	530,284,670.73	100.00%	15	4.4784	2.137369
(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 31

				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	14	94,880,841.85	17.89%	15	4.7765	NAP	Defeased	14	94,880,841.85	17.89%	15	4.7765	NAP
	60 months or less	46	435,403,828.88	82.11%	15	4.4134	2.258815	Interest Only	5	127,375,000.00	24.02%	14	3.8456	2.896155
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	240 months or less	9	64,028,330.56	12.07%	14	4.5429	1.866502
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	241 months to 300 months	32	244,000,498.32	46.01%	15	4.6759	2.029053
	Totals	60	530,284,670.73	100.00%	15	4.4784	2.137369	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	60	530,284,670.73	100.00%	15	4.4784	2.137369
(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 31

				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	14	94,880,841.85	17.89%	15	4.7765	NAP			No outstanding loans in this group
Underwriter's Information		1	26,250,000.00	4.95%	15	4.1995	4.470000
	12 months or less	45	409,153,828.88	77.16%	15	4.4272	2.116952
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	60	530,284,670.73	100.00%	15	4.4784	2.137369
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential.												Page 13 of 31

						Mortgage Loan Detail (Part 1)
					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal                 Anticipated         Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments              Repay Date		Date	Date	Balance	Balance	Date
1	306931010	LO	Honolulu	HI	Actual/360	4.199%	94,926.20	0.00	0.00	N/A	11/01/26	--	26,250,000.00	26,250,000.00	08/01/25
1A	306931011	LO	Honolulu	HI	Actual/360	4.199%	94,926.20	0.00	0.00	N/A	11/01/26	--	26,250,000.00	26,250,000.00	08/01/25
4	883100619	RT	Woodbridge	VA	Actual/360	2.988%	93,599.55	0.00	0.00	N/A	11/01/26	--	36,375,000.00	36,375,000.00	08/01/25
6	28000906	OF	New York	NY	Actual/360	4.109%	106,149.17	0.00	0.00	N/A	07/06/26	--	30,000,000.00	30,000,000.00	03/06/25
7	883100641	MF	Las Vegas	NV	Actual/360	4.269%	54,840.83	33,416.68	0.00	N/A	11/06/26	--	14,917,928.48	14,884,511.80	08/06/25
8	883100636	MF	Los Angeles	CA	Actual/360	4.269%	27,267.23	16,614.99	0.00	N/A	11/06/26	--	7,417,294.74	7,400,679.75	08/06/25
9	883100651	LO	Las Vegas	NV	Actual/360	4.835%	89,858.44	44,339.53	0.00	N/A	11/06/26	--	21,582,572.08	21,538,232.55	08/06/25
10	310938752	RT	Slidell	LA	Actual/360	3.699%	59,122.20	68,717.67	0.00	N/A	06/11/26	--	18,561,244.69	18,492,527.02	08/11/25
11	883100663	IN	Various	Various	Actual/360	4.763%	52,702.14	19,371.21	0.00	N/A	12/06/26	--	12,849,565.89	12,830,194.68	08/06/25
11A	307170663				Actual/360	4.763%	19,636.76	7,162.61	0.00	N/A	12/06/26	--	4,787,734.77	4,780,572.16	08/06/25
11B	307171663				Actual/360	4.763%	17,080.80	4,728.09	0.00	N/A	12/06/26	--	4,164,554.50	4,159,826.41	08/06/25
12	300571630	MF	Houston	TX	Actual/360	4.980%	87,678.73	34,973.66	0.00	N/A	12/06/26	09/06/26	20,445,876.35	20,410,902.69	08/06/25
13	28000964	OF	Newark	NJ	Actual/360	4.450%	72,406.09	33,374.85	0.00	N/A	10/06/26	--	18,895,392.64	18,862,017.79	08/06/25
14	28200945	MH	Various	Various	Actual/360	4.114%	56,793.54	30,947.95	0.00	N/A	09/06/26	--	16,031,549.22	16,000,601.27	08/06/25
14A	307170945				Actual/360	4.114%	7,566.00	4,398.75	0.00	N/A	09/06/26	06/06/26	2,135,713.33	2,131,314.58	08/06/25
15	301741164	MF	Various	GA	Actual/360	4.182%	52,510.59	32,883.66	0.00	N/A	12/06/26	--	14,581,550.14	14,548,666.48	08/06/25
16	883100667	OF	Cranberry Township	PA	Actual/360	4.611%	53,557.30	25,491.20	0.00	N/A	12/06/26	--	13,488,521.34	13,463,030.14	08/06/25
17	301741165	MF	Mansfield	CT	Actual/360	5.060%	59,581.01	25,040.62	0.00	N/A	12/06/26	--	13,674,081.71	13,649,041.09	08/06/25
18	301741168	RT	Plymouth	MA	Actual/360	4.740%	57,769.83	20,386.88	0.00	N/A	12/06/26	--	14,153,489.56	14,133,102.68	08/06/25
19	310936188	RT	Durham	NC	Actual/360	4.740%	54,804.55	20,746.94	0.00	N/A	12/11/26	--	13,427,003.31	13,406,256.37	08/11/25
20	310937159	RT	Victorville	CA	Actual/360	5.270%	51,437.67	34,123.35	0.00	N/A	08/11/26	--	11,334,736.83	11,300,613.48	08/11/25
22	410935761	RT	Various	MI	Actual/360	4.890%	43,545.39	21,062.87	0.00	N/A	11/11/26	--	10,341,275.40	10,320,212.53	08/11/25
23	883100638	MF	North Hollywood	CA	Actual/360	4.269%	36,917.99	22,495.58	0.00	N/A	11/06/26	--	10,042,516.75	10,020,021.17	08/06/25
24	883100660	IN	Various	Various	Actual/360	4.394%	36,398.57	21,148.18	0.00	N/A	11/06/26	--	9,619,778.59	9,598,630.41	08/06/25
25	301741166	LO	Tempe	AZ	Actual/360	5.627%	46,224.04	17,112.06	0.00	N/A	12/06/26	--	9,539,636.56	9,522,524.50	08/06/25
26	28000982	LO	Hauppauge	NY	Actual/360	5.330%	42,164.06	17,313.74	0.00	N/A	12/06/26	--	9,186,625.38	9,169,311.64	08/06/25
28	307170028	SS	Lakeway	TX	Actual/360	4.990%	33,893.51	15,705.97	0.00	N/A	12/11/26	--	7,887,817.18	7,872,111.21	08/11/25
29	883100653	MF	Various	WI	Actual/360	4.060%	28,777.97	15,463.07	0.00	N/A	11/06/26	08/06/26	8,231,424.09	8,215,961.02	08/06/25
© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 31

						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
30	301741162	LO	Goldsboro	NC	Actual/360	5.440%	32,873.31	20,546.27	0.00	N/A	12/06/26	--	7,017,546.81	6,997,000.54	08/06/25
31	883100662	RT	Chula Vista	CA	Actual/360	4.399%	32,198.24	0.00	0.00	N/A	12/01/26	--	8,500,000.00	8,500,000.00	08/01/25
32	307170032	LO	Reading	PA	Actual/360	4.840%	24,334.60	31,013.07	0.00	N/A	11/11/26	--	5,838,747.64	5,807,734.57	08/11/25
33	28000981	MF	Houston	TX	Actual/360	5.050%	31,566.66	12,264.97	0.00	N/A	12/06/26	--	7,259,020.20	7,246,755.23	08/06/25
34	300571633	LO	Cheektowaga	NY	Actual/360	5.320%	29,954.21	12,343.38	0.00	N/A	12/06/26	--	6,538,633.32	6,526,289.94	08/06/25
35	300571628	MF	Houston	TX	Actual/360	4.800%	26,237.47	13,112.43	0.00	N/A	11/06/26	--	6,347,775.37	6,334,662.94	08/06/25
36	28000932	RT	Various	Various	Actual/360	4.850%	23,296.56	17,879.15	0.00	N/A	09/06/26	--	5,578,158.40	5,560,279.25	08/06/25
37	301741161	LO	Charlotte	NC	Actual/360	4.744%	22,454.76	17,429.30	0.00	N/A	12/06/26	--	5,496,731.95	5,479,302.65	08/06/25
38	301741160	LO	Banning	CA	Actual/360	4.637%	22,011.21	14,218.85	0.00	N/A	12/06/26	--	5,512,486.91	5,498,268.06	08/06/25
39	28000967	LO	Centerville	OH	Actual/360	4.867%	23,633.16	11,526.90	0.00	N/A	11/06/26	08/06/26	5,638,989.06	5,627,462.16	08/06/25
40	883100629	MF	Los Angeles	CA	Actual/360	4.269%	17,769.66	10,827.74	0.00	N/A	11/06/26	--	4,833,742.81	4,822,915.07	08/06/25
41	410936187	MH	Lowell	MI	Actual/360	4.010%	14,463.53	14,597.87	0.00	N/A	10/11/26	--	4,188,616.42	4,174,018.55	08/11/25
42	883100637	MF	Whittier	CA	Actual/360	4.269%	14,859.11	9,054.24	0.00	N/A	11/06/26	--	4,042,008.29	4,032,954.05	08/06/25
43	307170043	MH	Fond du Lac	WI	Actual/360	4.950%	16,103.58	7,622.50	0.00	N/A	11/11/26	--	3,777,966.02	3,770,343.52	08/11/25
44	300571634	RT	Scottsdale	AZ	Actual/360	5.350%	16,407.16	5,929.39	0.00	N/A	12/06/26	06/06/26	3,561,397.46	3,555,468.07	08/06/25
45	883100639	MF	Rialto	CA	Actual/360	4.269%	11,029.44	6,720.67	0.00	N/A	11/06/26	--	3,000,254.28	2,993,533.61	08/06/25
46	410937608	MU	Frisco	TX	Actual/360	4.440%	12,563.36	5,046.07	0.00	N/A	11/11/26	--	3,285,969.65	3,280,923.58	08/11/25
47	301741169	RT	Braselton	GA	Actual/360	4.920%	10,269.80	12,674.25	0.00	N/A	12/06/26	--	2,424,029.23	2,411,354.98	08/06/25
48	410935516	RT	Southfield	MI	Actual/360	4.870%	12,136.04	5,912.84	0.00	N/A	11/11/26	--	2,893,934.44	2,888,021.60	08/11/25
49	600937288	MH	Saginaw	MI	Actual/360	4.380%	10,760.44	6,285.24	0.00	N/A	11/11/26	--	2,852,965.92	2,846,680.68	08/11/25
50	307170050	SS	Woodland	CA	Actual/360	5.140%	13,093.10	5,314.50	0.00	N/A	12/11/26	--	2,958,149.44	2,952,834.94	08/11/25
51	300571635	MF	Albany	GA	Actual/360	5.670%	14,581.65	4,508.87	0.00	N/A	12/06/26	--	2,986,513.63	2,982,004.76	08/06/25
52	883100625	MF	Hawthorne	CA	Actual/360	4.269%	9,803.95	5,973.93	0.00	N/A	11/06/26	--	2,666,892.06	2,660,918.13	08/06/25
53	28000933	RT	Brattleboro	VT	Actual/360	4.865%	10,170.93	7,708.37	0.00	N/A	10/06/26	--	2,427,833.13	2,420,124.76	08/06/25
54	883100627	MF	Las Vegas	NV	Actual/360	4.269%	9,344.39	5,693.90	0.00	N/A	11/06/26	--	2,541,881.75	2,536,187.85	08/06/25
55	883100632	MF	San Bernardino	CA	Actual/360	4.269%	8,731.64	5,320.53	0.00	N/A	11/06/26	--	2,375,201.26	2,369,880.73	08/06/25
56	300571613	RT	Big Spring	TX	Actual/360	4.620%	9,212.20	4,918.41	0.00	N/A	11/06/26	--	2,315,593.15	2,310,674.74	08/06/25
57	300571636	MH	Ocean Springs	MS	Actual/360	5.390%	10,445.04	3,577.63	0.00	N/A	12/06/26	--	2,250,411.95	2,246,834.32	08/06/25
© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 31

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

59

307170059

SS

Crowley

TX

Actual/360

5.180%

7,646.67

3,310.85

0.00

N/A

12/11/26

--

1,714,287.01

1,710,976.16

08/11/25

60

307170060

MH

Fort Myers

FL

Actual/360

4.700%

6,167.87

4,893.41

0.00

N/A

11/11/26

--

1,523,976.51

1,519,083.10

08/11/25

62

307170062

MH

Ocala

FL

Actual/360

5.500%

7,035.44

2,722.01

0.00

N/A

12/11/26

--

1,485,488.74

1,482,766.73

08/11/25

63

300571637

MH

New Bern

NC

Actual/360

5.240%

5,216.20

3,464.34

0.00

N/A

12/06/26

09/06/26

1,156,016.38

1,152,552.04

08/06/25

Totals

2,048,507.74

879,431.99

0.00

531,164,102.72

530,284,670.73

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 16 of 31

					Mortgage Loan Detail (Part 2)
			Most Recent              Most Recent         Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	164,167,992.00	146,201,326.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	30,508,634.20	9,345,792.10	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	1,636,248.60	747,563.89	01/01/24	09/30/24	08/11/25	26,158,072.23	92,442.63	13,282.87	430,817.37	1,438,032.96	0.00
7	2,226,866.00	2,698,910.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1,084,928.00	924,767.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	5,733,673.60	5,617,158.52	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	7,099,789.00	3,674,613.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	5,281,027.17	1,352,284.87	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
11B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
12	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
13	12,959,760.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	7,830,884.40	4,199,218.37	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
16	1,319,084.93	356,619.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,149,200.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,831,990.42	820,917.77	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,083,862.52	1,025,139.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22	1,099,935.79	530,096.29	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,267,530.00	1,550,533.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	789,768.96	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	2,408,859.09	2,236,781.05	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,694,083.51	1,683,726.45	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	786,504.99	390,557.14	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 31

					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
30	1,282,321.62	1,390,445.77	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,622,624.20	433,357.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,006,839.41	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	865,596.57	890,304.40	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,138,461.08	647,974.81	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
37	782,816.79	810,997.24	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1,246,835.12	1,264,363.06	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	383,983.00	526,487.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	876,687.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	465,426.00	585,633.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
45	410,688.00	470,820.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	464,375.02	239,072.69	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	748,015.47	353,555.30	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	433,677.07	139,826.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	0.00	114,126.74	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	272,869.34	140,998.75	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	414,836.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	425,979.00	470,335.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
54	600,500.00	838,966.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	393,196.00	502,434.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	330,589.00	153,276.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
57	143,106.77	49,830.96	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 18 of 31

					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
59	240,579.31	132,231.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	371,705.68	182,019.60	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
62	486,785.60	282,941.04	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
63	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	268,579,348.35	194,765,770.23				26,158,072.23	92,442.63	13,282.87	430,817.37	1,438,032.96	0.00
© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 31

			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.
© 2021 Computershare. All rights reserved. Confidential.					Page 20 of 31

								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
08/15/25	0	0.00	0	0.00	1	30,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.478406%	4.420220%	15
07/17/25	0	0.00	0	0.00	1	30,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.478677%	4.420497%	16
06/17/25	0	0.00	1	30,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.478969%	4.420796%	17
05/16/25	0	0.00	1	30,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.479234%	4.421069%	18
04/17/25	1	30,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.479522%	4.421363%	19
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.479783%	4.435656%	20
02/18/25	3	9,864,628.59	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.480113%	4.435968%	21
01/17/25	2	4,985,234.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.480369%	4.436208%	22
12/17/24	3	20,153,189.71	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	2,158,599.58	4.480623%	4.436446%	23
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.480935%	4.436853%	24
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.481184%	4.461513%	25
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.481454%	4.461781%	26
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.
© 2021 Computershare. All rights reserved. Confidential.																		Page 21 of 31

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

6

28000906

03/06/25

4

6

13,282.87

430,817.37

1,505,453.53

30,000,000.00

03/20/25

2

Totals

13,282.87

430,817.37

1,505,453.53

30,000,000.00

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 22 of 31

				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹
		Total	Performing	Non-Performing		REO/Foreclosure
Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		79,323,346	49,323,346	30,000,000			0
13 - 24 Months		450,961,324	450,961,324	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
Aug-25	530,284,671	500,284,671	0	0	30,000,000		0
Jul-25	531,164,103	501,164,103	0	0	30,000,000		0
Jun-25	532,092,415	502,092,415	0	30,000,000	0		0
May-25	532,964,647	502,964,647	0	30,000,000	0		0
Apr-25	533,886,019	503,886,019	30,000,000	0	0		0
Mar-25	534,751,107	534,751,107	0	0	0		0
Feb-25	535,771,315	525,906,687	9,864,629	0	0		0
Jan-25	536,628,889	531,643,655	4,985,235	0	0		0
Dec-24	537,483,050	517,329,861	20,153,190	0	0		0
Nov-24	540,549,732	540,549,732	0	0	0		0
Oct-24	541,400,738	541,400,738	0	0	0		0
Sep-24	542,302,042	542,302,042	0	0	0		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 23 of 31

			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
6	28000906	30,000,000.00	30,000,000.00	17,200,000.00	05/01/25	284,453.14	0.09150	09/30/24	07/06/26	I/O
7	883100641	14,884,511.80	14,884,511.80	48,080,000.00	12/13/24	2,226,866.00	2.10260	12/31/24	11/06/26	254
8	883100636	7,400,679.75	7,400,679.75	16,900,000.00	12/12/24	924,767.00	1.75610	03/31/25	11/06/26	254
23	883100638	10,020,021.17	10,020,021.17	20,790,000.00	12/12/24	1,550,533.00	2.17470	03/31/25	11/06/26	254
39	28000967	5,627,462.16	5,627,462.16		--	949,078.29	1.93000	--	11/06/26	254
40	883100629	4,822,915.07	4,822,915.07	7,850,000.00	12/12/24	526,487.00	1.53410	03/31/25	11/06/26	254
42	883100637	4,032,954.05	4,032,954.05	10,100,000.00	12/12/24	585,633.00	2.04080	03/31/25	11/06/26	254
45	883100639	2,993,533.61	2,993,533.61	10,300,000.00	12/12/24	441,180.00	2.07120	03/31/25	11/06/26	254
52	883100625	2,660,918.13	2,660,918.13	6,380,000.00	12/16/24	468,261.00	2.47310	03/31/25	11/06/26	254
54	883100627	2,536,187.85	2,536,187.85	9,220,000.00	12/13/24	838,966.00	4.64900	03/31/25	11/06/26	254
55	883100632	2,369,880.73	2,369,880.73	8,780,000.00	12/13/24	502,434.00	2.97950	03/31/25	11/06/26	254
Totals		87,349,064.32	87,349,064.32	155,600,000.00		9,298,658.43
© 2021 Computershare. All rights reserved. Confidential.										Page 24 of 31

					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
6	28000906	OF	NY	03/20/25	2
	Loan transferred for Imminent Default on 3/24/25. Collateral consists of a first-lien leasehold interest in a 247,183 SF, Class A, 21-story office building built in 19216 and located in Midtown Manhattan in NYC. Due to drop in occupancy cash flow
	has dec lined and is not significant to cover debt service and operating expenses. Cash management is in place. The Borrower has indicated they do not have funds to carry the property, so willing to cooperate with the lender to take back the
	property. Counsel has been engaged to foreclose on the property.
7	883100641	MF	NV	10/24/24	11
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.
8	883100636	MF	CA	10/24/24	11
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.
23	883100638	MF	CA	10/24/24	11
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.
39	28000967	LO	OH	12/14/22	0
	Special Servicer comments are not available for this cycle.
40	883100629	MF	CA	10/24/24	11
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.
© 2021 Computershare. All rights reserved. Confidential.						Page 25 of 31

					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
42	883100637	MF	CA	10/24/24	11
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.
45	883100639	MF	CA	10/24/24	11
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.
52	883100625	MF	CA	10/24/24	11
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.
54	883100627	MF	NV	10/24/24	11
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.
55	883100632	MF	CA	10/24/24	11
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.
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 26 of 31

				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
5	310936587	30,418,634.82	4.85000%	30,418,634.82	4.85000%	10	07/07/20	05/11/20	08/11/20
9	883100651	23,955,891.94	4.83500%	23,955,891.94	4.83500%	10	08/10/20	09/06/20	10/13/20
17	301741165	15,009,891.04	5.06000%	15,009,891.04	5.06000%	8	08/06/20	08/06/20	10/13/20
17	301741165	0.00	5.06000%	0.00	5.06000%	8	09/21/20	08/06/20	10/13/20
32	307170032	7,509,186.74	4.84000%	7,509,186.74	4.84000%	10	07/17/20	05/06/20	08/11/20
32	307170032	0.00	4.84000%	0.00	4.84000%	10	07/01/20	04/11/20	08/11/20
34	300571633	0.00	5.32000%	0.00	5.32000%	8	03/31/21	10/06/19	--
37	301741161	6,446,256.78	4.74400%	6,446,256.78	4.74400%	10	07/01/20	04/11/20	08/11/20
37	301741161	0.00	4.74400%	0.00	4.74400%	10	07/17/20	05/06/20	08/11/20
Totals		83,339,861.32		83,339,861.32
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 27 of 31

			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹          Number                 Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).
© 2021 Computershare. All rights reserved. Confidential.											Page 28 of 31

			Historical Bond / Collateral Loss Reconciliation Detail
		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID           Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period
© 2021 Computershare. All rights reserved. Confidential.										Page 29 of 31

			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)
6	0.00	0.00	6,458.33	0.00	0.00	92,442.63	0.00	0.00	0.00	0.00	186.00	0.00
7	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	0.00	0.00	351.60	0.00	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
45	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
54	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	37,958.33	0.00	351.60	92,442.63	0.00	0.00	0.00	0.00	186.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		130,938.56
© 2021 Computershare. All rights reserved. Confidential.												Page 30 of 31

	Supplemental Notes
	None
© 2021 Computershare. All rights reserved. Confidential.		Page 31 of 31