ubs18c08_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/17/25	UBS Commercial Mortgage Trust 2018-C8
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2018-C8


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	UBS Commercial Mortgage Securitization Corp.
Certificate Factor Detail	3		Nicholas Galeone		nicholas.galeone@ubs.com
Certificate Interest Reconciliation Detail	4		11 Madison Avenue, 8th Floor \| New York, NY 10010 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	5		Association
Bond / Collateral Reconciliation - Cash Flows	6		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Bond / Collateral Reconciliation - Balances	7		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	Midland Loan Services, a Division of PNC Bank, National
			Association
Mortgage Loan Detail (Part 1)	13-15		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Mortgage Loan Detail (Part 2)	16-18		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	19	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Historical Detail	20
			David Rodgers	(212) 310-9821
Delinquency Loan Detail	21		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	22	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Specially Serviced Loan Detail - Part 1	23		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	24				trustadministrationgroup@computershare.com
Modified Loan Detail	25		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	26
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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	90276VAA7	2.659000%	23,231,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	90276VAB5	3.713000%	68,276,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	90276VAC3	3.903000%	35,465,000.00	19,562,371.40	619,731.80	63,626.61	0.00	0.00	683,358.41	18,942,639.60	35.56%	30.00%
A-3	90276VAD1	3.720000%	284,000,000.00	227,252,011.29	0.00	704,481.23	0.00	0.00	704,481.23	227,252,011.29	35.56%	30.00%
A-4	90276VAE9	3.983000%	320,645,000.00	320,645,000.00	0.00	1,064,274.20	0.00	0.00	1,064,274.20	320,645,000.00	35.56%	30.00%
A-S	90276VAH2	4.215000%	84,920,000.00	84,920,000.00	0.00	298,281.50	0.00	0.00	298,281.50	84,920,000.00	25.91%	21.88%
B	90276VAJ8	4.567000%	54,871,000.00	54,871,000.00	0.00	208,829.88	0.00	0.00	208,829.88	54,871,000.00	19.67%	16.63%
C	90276VAK5	4.682317%	45,726,000.00	45,726,000.00	0.00	178,419.68	0.00	0.00	178,419.68	45,726,000.00	14.47%	12.25%
D	90276VAN9	4.682317%	20,987,000.00	20,987,000.00	0.00	81,889.82	0.00	0.00	81,889.82	20,987,000.00	12.08%	10.24%
D-RR	90276VAR0	4.682317%	31,272,000.00	31,272,000.00	0.00	122,021.17	0.00	0.00	122,021.17	31,272,000.00	8.53%	7.25%
E-RR	90276VAT6	4.682317%	20,903,000.00	20,903,000.00	0.00	81,562.06	0.00	0.00	81,562.06	20,903,000.00	6.15%	5.25%
F-RR	90276VAV1	4.682317%	14,371,000.00	14,371,000.00	0.00	56,074.65	0.00	0.00	56,074.65	14,371,000.00	4.52%	3.88%
NR-RR	90276VAX7	4.682317%	40,500,891.00	39,739,048.41	0.00	144,721.19	0.00	0.00	144,721.19	39,739,048.41	0.00%	0.00%
Z	90276VAZ2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	90276VBA6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,045,167,891.00	880,248,431.10	619,731.80	3,004,181.99	0.00	0.00	3,623,913.79	879,628,699.30


X-A	90276VAF6	0.807399%	731,617,000.00	567,459,382.69	0.00	381,805.11	0.00	0.00	381,805.11	566,839,650.89
X-B	90276VAG4	0.248021%	185,517,000.00	185,517,000.00	0.00	38,343.40	0.00	0.00	38,343.40	185,517,000.00
Notional SubTotal			917,134,000.00	752,976,382.69	0.00	420,148.51	0.00	0.00	420,148.51	752,356,650.89

Deal Distribution Total					619,731.80	3,424,330.50	0.00	0.00	4,044,062.30

*	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	90276VAA7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	90276VAB5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	90276VAC3	551.59654307	17.47446215	1.79406767	0.00000000	0.00000000	0.00000000	0.00000000	19.26852982	534.12208092
A-3	90276VAD1	800.18313835	0.00000000	2.48056771	0.00000000	0.00000000	0.00000000	0.00000000	2.48056771	800.18313835
A-4	90276VAE9	1,000.00000000	0.00000000	3.31916668	0.00000000	0.00000000	0.00000000	0.00000000	3.31916668	1,000.00000000
A-S	90276VAH2	1,000.00000000	0.00000000	3.51250000	0.00000000	0.00000000	0.00000000	0.00000000	3.51250000	1,000.00000000
B	90276VAJ8	1,000.00000000	0.00000000	3.80583332	0.00000000	0.00000000	0.00000000	0.00000000	3.80583332	1,000.00000000
C	90276VAK5	1,000.00000000	0.00000000	3.90193063	0.00000000	0.00000000	0.00000000	0.00000000	3.90193063	1,000.00000000
D	90276VAN9	1,000.00000000	0.00000000	3.90193072	0.00000000	0.00000000	0.00000000	0.00000000	3.90193072	1,000.00000000
D-RR	90276VAR0	1,000.00000000	0.00000000	3.90193048	0.00000000	0.00000000	0.00000000	0.00000000	3.90193048	1,000.00000000
E-RR	90276VAT6	1,000.00000000	0.00000000	3.90193082	0.00000000	0.00000000	0.00000000	0.00000000	3.90193082	1,000.00000000
F-RR	90276VAV1	1,000.00000000	0.00000000	3.90193097	0.00000000	0.00000000	0.00000000	0.00000000	3.90193097	1,000.00000000
NR-RR	90276VAX7	981.18948568	0.00000000	3.57328410	0.25524920	6.46313584	0.00000000	0.00000000	3.57328410	981.18948568
Z	90276VAZ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	90276VBA6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	90276VAF6	775.62356081	0.00000000	0.52186473	0.00000000	0.00000000	0.00000000	0.00000000	0.52186473	774.77648946
X-B	90276VAG4	1,000.00000000	0.00000000	0.20668402	0.00000000	0.00000000	0.00000000	0.00000000	0.20668402	1,000.00000000




© 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-SB	06/01/25 - 06/30/25	30	0.00	63,626.61	0.00	63,626.61	0.00	0.00	0.00	63,626.61	0.00
A-3	06/01/25 - 06/30/25	30	0.00	704,481.23	0.00	704,481.23	0.00	0.00	0.00	704,481.23	0.00
A-4	06/01/25 - 06/30/25	30	0.00	1,064,274.20	0.00	1,064,274.20	0.00	0.00	0.00	1,064,274.20	0.00
X-A	06/01/25 - 06/30/25	30	0.00	381,805.11	0.00	381,805.11	0.00	0.00	0.00	381,805.11	0.00
X-B	06/01/25 - 06/30/25	30	0.00	38,343.40	0.00	38,343.40	0.00	0.00	0.00	38,343.40	0.00
A-S	06/01/25 - 06/30/25	30	0.00	298,281.50	0.00	298,281.50	0.00	0.00	0.00	298,281.50	0.00
B	06/01/25 - 06/30/25	30	0.00	208,829.88	0.00	208,829.88	0.00	0.00	0.00	208,829.88	0.00
C	06/01/25 - 06/30/25	30	0.00	178,419.68	0.00	178,419.68	0.00	0.00	0.00	178,419.68	0.00
D	06/01/25 - 06/30/25	30	0.00	81,889.82	0.00	81,889.82	0.00	0.00	0.00	81,889.82	0.00
D-RR	06/01/25 - 06/30/25	30	0.00	122,021.17	0.00	122,021.17	0.00	0.00	0.00	122,021.17	0.00
E-RR	06/01/25 - 06/30/25	30	0.00	81,562.06	0.00	81,562.06	0.00	0.00	0.00	81,562.06	0.00
F-RR	06/01/25 - 06/30/25	30	0.00	56,074.65	0.00	56,074.65	0.00	0.00	0.00	56,074.65	0.00
NR-RR	06/01/25 - 06/30/25	30	250,447.71	155,059.01	0.00	155,059.01	10,337.82	0.00	0.00	144,721.19	261,762.76
Totals			250,447.71	3,434,668.32	0.00	3,434,668.32	10,337.82	0.00	0.00	3,424,330.50	261,762.76




© 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	3,447,967.13	Master Servicing Fee	6,660.28
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,914.72
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	366.77
ARD Interest	0.00	Operating Advisor Fee	1,004.95
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	352.10
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,447,967.13	Total Fees	13,298.82

Principal		Expenses/Reimbursements
Scheduled Principal	619,731.80	Reimbursement for Interest on Advances	11.42
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	10,326.40
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	619,731.80	Total Expenses/Reimbursements	10,337.82

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,424,330.50
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	619,731.80
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,044,062.30
Total Funds Collected	4,067,698.93	Total Funds Distributed	4,067,698.94

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		880,248,431.10	880,248,431.10	Beginning Certificate Balance	880,248,431.10
(-) Scheduled Principal Collections		619,731.80	619,731.80	(-) Principal Distributions	619,731.80
(-) 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		879,628,699.30	879,628,699.30	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		880,337,765.86	880,337,765.86	Ending Certificate Balance	879,628,699.30
Ending Actual Collateral Balance		879,741,233.20	879,741,233.20



		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	4.68%
				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	9	99,307,501.43	11.29%	29	4.8011	NAP	Defeased	9	99,307,501.43	11.29%	29	4.8011	NAP
	10,000,000 or less	32	184,674,599.25	20.99%	30	4.8670	1.738374	1.35 or less	16	193,442,178.29	21.99%	31	4.8745	0.938522
10,000,001 to 15,000,000		14	167,931,421.02	19.09%	30	4.7798	1.623170	1.36 to 1.45	4	48,574,136.22	5.52%	30	4.7448	1.401213
15,000,001 to 20,000,000		7	128,551,852.48	14.61%	31	4.6736	1.683281	1.46 to 1.55	6	51,386,077.35	5.84%	29	4.7903	1.498044
20,000,001 to 25,000,000		4	97,163,325.12	11.05%	31	4.5542	1.763048	1.56 to 1.65	3	33,744,476.06	3.84%	30	4.7761	1.587409
25,000,001 to 30,000,000		2	55,350,000.00	6.29%	31	4.8340	2.051897	1.66 to 1.75	5	24,672,147.61	2.80%	31	4.6544	1.728503
30,000,001 to 35,000,000		3	99,150,000.00	11.27%	31	4.3393	2.221019	1.76 to 1.85	4	48,962,743.78	5.57%	31	5.0906	1.798381
35,000,001 to 45,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.86 to 1.95	4	39,883,058.27	4.53%	30	4.5292	1.902424
45,000,001 to 50,000,000		1	47,500,000.00	5.40%	31	4.5300	2.350000	1.96 to 2.05	1	2,800,000.00	0.32%	31	4.8400	2.000000
	50,000,001 or Greater	0	0.00	0.00%	0	0.0000	0.000000	2.06 to 2.30	7	82,021,673.63	9.32%	31	4.7901	2.130150
	Totals	72	879,628,699.30	100.00%	30	4.7003	1.811233	2.31 to 2.55	7	149,150,000.00	16.96%	31	4.4381	2.365649
								2.56 or Greater	6	105,684,706.66	12.01%	31	4.3896	2.903280
								Totals	72	879,628,699.30	100.00%	30	4.7003	1.811233
(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						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	11	99,307,501.43	11.29%	29	4.8011	NAP	North Carolina	4	15,426,270.42	1.75%	30	4.3951	2.138931
Alabama	2	2,465,143.00	0.28%	30	4.0660	2.810000	North Dakota	1	1,057,858.00	0.12%	30	4.0660	2.810000
Arizona	2	39,650,000.00	4.51%	31	4.5911	2.075902	Ohio	7	20,709,668.28	2.35%	30	4.7857	1.821368
California	9	151,335,216.58	17.20%	31	4.7282	1.182437	Oklahoma	2	6,559,892.86	0.75%	30	4.4624	2.298189
Colorado	2	22,500,000.00	2.56%	30	4.9220	2.220000	Pennsylvania	1	11,742,826.77	1.33%	30	4.8720	1.480000
Florida	7	46,137,206.62	5.25%	31	4.7516	2.225709	South Carolina	2	5,907,178.57	0.67%	30	4.1619	2.449460
Georgia	3	16,797,153.69	1.91%	30	4.9207	1.642649	South Dakota	1	849,492.00	0.10%	30	4.0660	2.810000
Illinois	8	23,866,031.18	2.71%	31	4.4578	1.896349	Texas	3	55,227,142.86	6.28%	31	4.5208	2.293872
Indiana	1	2,905,878.88	0.33%	31	5.4200	0.330000	Vermont	4	16,495,358.47	1.88%	30	4.7076	1.625794
Iowa	1	945,000.00	0.11%	31	5.2000	1.730000	Virginia	1	13,500,000.00	1.53%	31	4.5200	3.120000
Kansas	1	10,832,613.67	1.23%	30	4.9250	1.470000	Wisconsin	1	6,478,283.22	0.74%	26	4.5500	1.500000
Kentucky	1	6,982,857.14	0.79%	30	4.1910	2.340000	Wyoming	1	2,404,223.00	0.27%	30	4.0660	2.810000
Louisiana	2	8,865,306.63	1.01%	30	4.9272	2.335559	Totals	113	879,628,699.30	100.00%	30	4.7003	1.811233
Maryland	1	22,163,325.12	2.52%	30	4.5650	1.920000
									Property Type³
Massachusetts	1	50,000,000.00	5.68%	31	4.7340	2.120000
Michigan	2	14,268,500.00	1.62%	31	4.3772	2.693047		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Minnesota	3	23,069,749.01	2.62%	30	4.3811	1.583338		Properties	Balance	Agg. Bal.			DSCR¹
Mississippi	1	3,962,743.78	0.45%	31	5.1945	1.780000	Defeased	11	99,307,501.43	11.29%	29	4.8011	NAP
Missouri	2	15,146,649.19	1.72%	29	4.4897	2.100025	Industrial	20	128,064,398.51	14.56%	30	4.6681	1.705266
Nebraska	1	4,098,300.00	0.47%	31	4.3200	2.760000	Lodging	4	57,996,243.96	6.59%	31	4.8110	1.546108
Nevada	4	23,588,568.86	2.68%	30	4.2312	2.816501	Mixed Use	5	71,282,858.47	8.10%	30	4.7668	0.894439
New Hampshire	1	2,100,000.00	0.24%	31	4.3200	2.760000	Mobile Home Park	1	22,163,325.12	2.52%	30	4.5650	1.920000
New Jersey	5	48,843,200.00	5.55%	31	5.0216	1.875537	Multi-Family	8	25,777,177.44	2.93%	29	4.8662	1.485098
New Mexico	1	13,433,581.64	1.53%	30	4.8630	1.400000	Office	12	207,760,302.99	23.62%	31	4.7664	1.934571
New York	13	70,005,978.30	7.96%	30	4.9093	1.229380	Retail	47	224,276,891.25	25.50%	30	4.5433	2.088831
							Self Storage	5	43,000,000.00	4.89%	31	4.7746	2.410919
							Totals	113	879,628,699.30	100.00%	30	4.7003	1.811233

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	9	99,307,501.43	11.29%	29	4.8011	NAP	Defeased	9	99,307,501.43	11.29%	29	4.8011	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%	6	97,400,000.00	11.07%	30	4.1412	2.481869	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.2501% to 4.5000%	5	79,166,319.62	9.00%	31	4.3427	2.277084	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5001% to 4.7500%	16	306,315,871.97	34.82%	31	4.6324	1.759240	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7501% to 5.0000%	14	125,448,134.63	14.26%	30	4.8891	1.753859	49 months or greater	63	780,321,197.87	88.71%	30	4.6875	1.828374
	5.0001% to 5.2500%	20	160,627,614.49	18.26%	30	5.0915	1.458028	Totals	72	879,628,699.30	100.00%	30	4.7003	1.811233
	5.2501% to 5.5000%	2	11,363,257.16	1.29%	30	5.3212	1.022175
	5.5001% or Greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	72	879,628,699.30	100.00%	30	4.7003	1.811233
(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	9	99,307,501.43	11.29%	29	4.8011	NAP	Defeased	9	99,307,501.43	11.29%	29	4.8011	NAP
	118 months or less	63	780,321,197.87	88.71%	30	4.6875	1.828374	Interest Only	35	509,461,250.00	57.92%	31	4.5959	2.059051
	119 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	28	270,859,947.87	30.79%	30	4.8599	1.394492
	Totals	72	879,628,699.30	100.00%	30	4.7003	1.811233	300 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
								351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	72	879,628,699.30	100.00%	30	4.7003	1.811233
(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	9	99,307,501.43	11.29%	29	4.8011	NAP			No outstanding loans in this group
Underwriter's Information		13	211,238,908.46	24.01%	30	4.5137	2.197554
	12 months or less	49	555,648,707.77	63.17%	30	4.7493	1.698380
	13 months to 24 months	1	13,433,581.64	1.53%	30	4.8630	1.400000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	72	879,628,699.30	100.00%	30	4.7003	1.811233
(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
1A1	30313994	RT	Various	Various	Actual/360	4.191%	87,312.50	0.00	0.00	N/A	01/01/28	--	25,000,000.00	25,000,000.00	07/01/25
1A5	30313995				Actual/360	4.191%	34,925.00	0.00	0.00	N/A	01/01/28	--	10,000,000.00	10,000,000.00	07/01/25
1A10	30313996				Actual/360	4.191%	69,850.00	0.00	0.00	N/A	01/01/28	--	20,000,000.00	20,000,000.00	07/01/25
1A15	30313997				Actual/360	4.191%	17,462.50	0.00	0.00	N/A	01/01/28	--	5,000,000.00	5,000,000.00	07/01/25
2A12	30313999	IN	Rochester	NY	Actual/360	5.021%	47,719.33	22,234.42	0.00	N/A	01/06/28	--	11,404,739.55	11,382,505.13	06/06/25
2A13	30314000				Actual/360	5.021%	36,707.18	17,103.40	0.00	N/A	01/06/28	--	8,772,876.28	8,755,772.88	06/06/25
2A14	30314001				Actual/360	5.021%	19,271.27	8,979.28	0.00	N/A	01/06/28	--	4,605,760.55	4,596,781.27	06/06/25
2A22	30314003				Actual/360	5.021%	47,719.33	22,234.42	0.00	N/A	01/06/28	--	11,404,739.55	11,382,505.13	06/06/25
2A23	30314004				Actual/360	5.021%	36,707.18	17,103.40	0.00	N/A	01/06/28	--	8,772,876.28	8,755,772.88	06/06/25
2A24	30314005				Actual/360	5.021%	19,271.27	8,979.28	0.00	N/A	01/06/28	--	4,605,760.55	4,596,781.27	06/06/25
3A2	30314006	OF	Lowell	MA	Actual/360	4.734%	98,625.00	0.00	0.00	N/A	02/06/28	--	25,000,000.00	25,000,000.00	07/04/25
3A3	30314007				Actual/360	4.734%	78,900.00	0.00	0.00	N/A	02/06/28	--	20,000,000.00	20,000,000.00	07/04/25
3A9	30314008				Actual/360	4.734%	19,725.00	0.00	0.00	N/A	02/06/28	--	5,000,000.00	5,000,000.00	07/04/25
5	30314012	RT	Corpus Christi	TX	Actual/360	4.530%	179,312.50	0.00	0.00	N/A	02/06/28	--	47,500,000.00	47,500,000.00	07/06/25
6A1	30299468	OF	Florham Park	NJ	Actual/360	5.082%	127,037.50	0.00	0.00	N/A	02/06/28	--	30,000,000.00	30,000,000.00	07/06/25
6A2	30299469				Actual/360	5.082%	42,345.83	0.00	0.00	N/A	02/06/28	--	10,000,000.00	10,000,000.00	07/06/25
6A5	30299472				Actual/360	5.082%	21,172.92	0.00	0.00	N/A	02/06/28	--	5,000,000.00	5,000,000.00	07/06/25
7A2	30314014	MU	Oakland	CA	Actual/360	4.728%	98,500.00	0.00	0.00	N/A	02/06/28	--	25,000,000.00	25,000,000.00	07/06/25
7A4	30314016				Actual/360	4.728%	78,800.00	0.00	0.00	N/A	02/06/28	--	20,000,000.00	20,000,000.00	07/06/25
8	30314017	MF	Bloomington	IN	Actual/360	4.690%	134,837.50	0.00	0.00	N/A	09/01/27	--	34,500,000.00	34,500,000.00	07/01/25
9	30314018	Various Various		Various	Actual/360	4.066%	113,170.33	0.00	0.00	N/A	01/06/28	--	33,400,000.00	33,400,000.00	07/06/25
10	30314019	LO	Irvine	CA	Actual/360	4.635%	127,462.50	0.00	0.00	N/A	02/01/28	--	33,000,000.00	33,000,000.00	07/01/25
11	30314020	IN	Various	Various	Actual/360	4.320%	117,900.00	0.00	0.00	N/A	02/06/28	--	32,750,000.00	32,750,000.00	07/06/25
13	30314023	OF	Gilbert	AZ	Actual/360	4.541%	95,928.63	0.00	0.00	N/A	02/06/28	--	25,350,000.00	25,350,000.00	07/06/25
14	30314024	MH	Edgewood	MD	Actual/360	4.565%	84,448.15	35,532.22	0.00	N/A	01/06/28	--	22,198,857.34	22,163,325.12	07/06/25
15	30314025	OF	Houston	TX	Actual/360	4.470%	75,842.33	35,236.62	0.00	N/A	01/01/28	--	20,360,357.44	20,325,120.82	07/01/25
16	30314026	OF	Edina	MN	Actual/360	4.384%	71,969.43	36,990.51	0.00	N/A	01/06/28	--	19,699,662.52	19,662,672.01	07/06/25
17	30314027	IN	Los Angeles	CA	Actual/360	5.212%	72,162.82	25,435.98	0.00	N/A	02/06/28	--	16,614,616.45	16,589,180.47	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
18	30314028	OF	Melbourne	FL	Actual/360	4.920%	66,830.00	0.00	0.00	N/A	02/06/28	--	16,300,000.00	16,300,000.00	07/06/25
19	30314029	OF	Huntington Beach	CA	Actual/360	4.680%	62,400.00	0.00	0.00	N/A	01/06/28	--	16,000,000.00	16,000,000.00	07/06/25
20	30314030	RT	Albuquerque	NM	Actual/360	4.863%	54,548.35	26,837.58	0.00	N/A	01/06/28	--	13,460,419.22	13,433,581.64	07/06/25
21	30314031	OF	South Bend	IN	Actual/360	5.115%	57,060.66	25,607.86	0.00	N/A	02/06/28	--	13,386,664.45	13,361,056.59	07/06/25
23	30314034	IN	Various	IL	Actual/360	4.270%	44,231.59	26,776.46	0.00	N/A	02/01/28	--	12,430,424.07	12,403,647.61	07/01/25
24	30314035	OF	Phoenix	AZ	Actual/360	4.680%	55,770.00	0.00	0.00	N/A	02/06/28	--	14,300,000.00	14,300,000.00	07/06/25
25	30314036	RT	Dumfries	VA	Actual/360	4.520%	50,850.00	0.00	0.00	N/A	02/01/28	--	13,500,000.00	13,500,000.00	06/01/25
26	30314037	SS	Loveland	CO	Actual/360	4.867%	52,725.83	0.00	0.00	N/A	01/06/28	--	13,000,000.00	13,000,000.00	07/06/25
27	30314038	MF	Various	OH	Actual/360	5.170%	52,758.65	17,837.78	0.00	N/A	12/06/27	--	12,245,720.35	12,227,882.57	07/06/25
28	30314039	OF	Atlanta	GA	Actual/360	4.885%	43,686.52	29,996.94	0.00	N/A	01/06/28	--	10,731,591.81	10,701,594.87	07/06/25
29	30314040	LO	Wichita	KS	Actual/360	4.925%	44,546.89	21,451.78	0.00	N/A	01/01/28	--	10,854,065.45	10,832,613.67	07/01/25
30	30314041	RT	Quakertown	PA	Actual/360	4.872%	47,744.07	16,797.12	0.00	N/A	01/06/28	--	11,759,623.89	11,742,826.77	07/06/25
31	30314042	RT	Jensen Beach	FL	Actual/360	4.521%	40,681.43	19,762.70	0.00	N/A	01/06/28	--	10,797,990.22	10,778,227.52	07/06/25
32	30314043	MU	Tarzana	CA	Actual/360	4.642%	45,646.33	0.00	0.00	N/A	12/06/27	--	11,800,000.00	11,800,000.00	07/06/25
33	30299464	OF	Long Beach	CA	Actual/360	4.720%	41,151.54	17,327.14	0.00	N/A	02/06/28	--	10,463,363.25	10,446,036.11	07/06/25
34	30299394	MU	South Burlington	VT	Actual/360	4.973%	40,671.80	19,266.18	0.00	N/A	01/06/28	--	9,814,624.65	9,795,358.47	07/06/25
35	30299427	RT	Various	Various	Actual/360	5.287%	37,333.26	15,899.70	0.00	N/A	01/06/28	--	8,473,277.98	8,457,378.28	06/06/25
36	30299499	SS	Evergreen	CO	Actual/360	4.997%	39,561.17	0.00	0.00	N/A	02/06/28	--	9,500,000.00	9,500,000.00	07/06/25
37	30314044	RT	Poplar Bluff	MO	Actual/360	4.800%	35,022.41	12,722.14	0.00	N/A	12/06/27	--	8,755,603.33	8,742,881.19	07/06/25
39	30314046	SS	Roseville	CA	Actual/360	4.420%	30,755.83	0.00	0.00	N/A	01/06/28	--	8,350,000.00	8,350,000.00	07/06/25
40	30299406	LO	Ruston	LA	Actual/360	5.137%	30,576.36	13,695.96	0.00	N/A	01/06/28	--	7,142,619.59	7,128,923.63	07/06/25
41	30314047	LO	Trinity	FL	Actual/360	5.131%	30,136.75	13,451.75	0.00	N/A	02/01/28	--	7,048,158.41	7,034,706.66	07/01/25
42	30299498	LO	Moss Point	MS	Actual/360	5.631%	31,163.04	17,967.95	0.00	N/A	02/06/28	--	6,641,502.96	6,623,535.01	07/06/25
43	30314048	MF	Gates	NY	Actual/360	4.770%	28,814.35	12,098.94	0.00	N/A	11/01/27	--	7,248,893.81	7,236,794.87	07/01/25
46	30314051	MF	Memphis	TN	Actual/360	4.655%	26,821.35	10,906.51	0.00	N/A	01/06/28	--	6,914,203.18	6,903,296.67	07/06/25
47	30314052	RT	Neenah	WI	Actual/360	4.550%	24,609.32	12,086.24	0.00	N/A	09/06/27	--	6,490,369.46	6,478,283.22	07/06/25
48	30314053	Various Brooklyn		NY	Actual/360	5.023%	29,300.83	0.00	0.00	N/A	01/06/28	--	7,000,000.00	7,000,000.00	07/06/25
49	30314054	MU	Franklin	TN	Actual/360	4.805%	24,837.53	9,547.85	0.00	N/A	02/06/28	--	6,202,921.04	6,193,373.19	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	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
51	30314056	SS	Sacramento	CA	Actual/360	5.108%	26,178.50	0.00	0.00	N/A	02/06/28	--	6,150,000.00	6,150,000.00	07/06/25
52	30299489	SS	Las Vegas	NV	Actual/360	4.374%	21,870.00	0.00	0.00	N/A	02/06/28	--	6,000,000.00	6,000,000.00	07/06/25
53	30314057	RT	Fort Lauderdale	FL	Actual/360	4.930%	22,096.23	8,658.63	0.00	N/A	02/06/28	--	5,378,391.78	5,369,733.15	07/06/25
55	30314059	SS	Appleton	WI	Actual/360	4.908%	16,398.95	8,036.85	0.00	N/A	11/06/27	--	4,009,523.91	4,001,487.06	07/06/25
56	30299508	MU	Bridgeport	CT	Actual/360	4.768%	15,621.47	7,901.51	0.00	N/A	02/06/28	--	3,931,577.28	3,923,675.77	07/06/25
57	30299491	RT	Ridgeland	MS	Actual/360	5.194%	17,186.23	7,508.47	0.00	N/A	02/06/28	--	3,970,252.25	3,962,743.78	07/06/25
58	30314060	MF	Pacifica	CA	Actual/360	4.021%	13,403.33	0.00	0.00	N/A	01/06/28	--	4,000,000.00	4,000,000.00	07/06/25
59	30314061	RT	Decatur	TX	Actual/360	5.250%	15,237.28	6,850.87	0.00	N/A	06/01/27	--	3,482,807.19	3,475,956.32	07/01/25
60	30314062	RT	Douglasville	GA	Actual/360	5.105%	14,046.77	6,325.37	0.00	N/A	02/06/28	--	3,301,884.19	3,295,558.82	07/06/25
61	30314063	RT	Harlingen	TX	Actual/360	4.840%	13,108.33	0.00	0.00	N/A	02/01/28	--	3,250,000.00	3,250,000.00	07/01/25
62	30314064	RT	Clarksville	IN	Actual/360	5.420%	13,145.58	4,581.99	0.00	N/A	02/06/28	--	2,910,460.87	2,905,878.88	07/06/25
63	30314065	RT	Dallas	GA	Actual/360	4.840%	11,293.33	0.00	0.00	N/A	02/01/28	--	2,800,000.00	2,800,000.00	07/01/25
64	30314066	RT	Guthrie	OK	Actual/360	4.840%	11,062.43	0.00	0.00	N/A	02/01/28	--	2,742,750.00	2,742,750.00	07/01/25
65	30314067	RT	Winterset	IA	Actual/360	5.200%	4,095.00	0.00	0.00	02/06/28	02/06/33	--	945,000.00	945,000.00	07/06/25
66	30314068	RT	Kawkawlin	MI	Actual/360	5.200%	4,019.17	0.00	0.00	02/06/28	02/06/33	--	927,500.00	927,500.00	07/06/25
67	30314069	RT	Rockford	MN	Actual/360	5.200%	3,882.67	0.00	0.00	02/06/28	02/06/33	--	896,000.00	896,000.00	07/06/25
Totals							3,447,967.13	619,731.80	0.00				880,248,431.10	879,628,699.30
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 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
1A1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A12	8,414,007.88	0.00	--	--	--	0.00	0.00	69,929.99	69,929.99	0.00	0.00
2A13	8,414,007.88	0.00	--	--	--	0.00	0.00	53,792.30	53,792.30	0.00	0.00
2A14	8,414,007.88	0.00	--	--	--	0.00	0.00	28,240.95	28,240.95	0.00	0.00
2A22	8,414,007.88	0.00	--	--	--	0.00	0.00	69,929.99	69,929.99	0.00	0.00
2A23	8,414,007.88	0.00	--	--	--	0.00	0.00	53,792.30	53,792.30	0.00	0.00
2A24	8,414,007.88	0.00	--	--	--	0.00	0.00	28,240.95	28,240.95	0.00	0.00
3A2	14,885,545.59	16,569,373.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A3	14,885,545.59	16,569,373.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A9	14,885,545.59	16,569,373.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	5,282,717.83	1,391,838.19	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A1	4,465,005.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A2	4,465,005.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A5	4,465,005.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7A2	3,445,292.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7A4	3,445,292.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	4,927,967.05	524,836.16	01/01/25	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
13	2,972,344.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,486,850.34	696,449.16	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
16	2,098,845.54	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	862,619.86	880,092.60	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 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
18	2,089,227.72	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,580,140.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,372,405.60	0.00	--	--	--	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
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,751,687.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	2,006,295.62	0.00	--	--	--	0.00	0.00	50,821.87	50,821.87	0.00	0.00
26	1,693,365.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,967,282.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,485,060.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,369,346.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,179,530.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,185,187.64	237,948.52	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	924,627.74	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,105,885.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	712,084.48	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,586,876.12	0.00	--	--	--	0.00	0.00	53,215.31	53,215.31	0.00	0.00
36	891,234.80	207,637.66	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	991,153.42	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	703,223.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,308,761.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1,045,413.82	456,176.11	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
43	739,247.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	673,120.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	0.00	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




© 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
51	704,865.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	1,106,799.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	779,725.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
56	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	564,179.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	320,590.49	0.00	--	--	--	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
60	404,625.11	0.00	--	--	--	0.00	0.00	0.00	0.00	5,227.20	0.00
61	226,728.10	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	92,161.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	277,227.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	302,807.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	87,603.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
66	85,885.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	83,134.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	167,455,120.48	54,103,097.40				0.00	0.00	407,963.66	407,963.66	5,227.20	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	0	0.00	4.700330%	4.682203%	30
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.700446%	4.682317%	31
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.700553%	4.682421%	32
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.700668%	4.682534%	33
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	4.700774%	4.682637%	34
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.700906%	4.682766%	35
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.701010%	4.682868%	36
12/17/24	1	10,912,325.60	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.701114%	4.682969%	37
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	4.701226%	4.683079%	38
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	4.701328%	4.683179%	39
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	4.701438%	4.683287%	40
08/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.701539%	4.683385%	41
(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

2A12

30313999

06/06/25

69,929.99

0.00

11,404,739.55

08/19/24

2A13

30314000

06/06/25

53,792.30

0.00

8,772,876.28

08/19/24

2A14

30314001

06/06/25

28,240.95

0.00

4,605,760.55

08/19/24

2A22

30314003

06/06/25

69,929.99

0.00

11,404,739.55

08/19/24

2A23

30314004

06/06/25

53,792.30

0.00

8,772,876.28

08/19/24

2A24

30314005

06/06/25

28,240.95

0.00

4,605,760.55

08/19/24

30314036

06/01/25

50,821.87

0.00

13,500,000.00

30299427

06/06/25

53,215.31

0.00

8,473,277.98

Totals

407,963.66

0.00

71,540,030.74

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		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		3,475,956	3,475,956		0		0
25 - 36 Months		873,384,243	873,384,243		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		0	0		0		0
> 60 Months		2,768,500	2,768,500		0		0




Historical Delinquency Information

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

Jul-25	879,628,699	879,628,699	0	0	0		0
Jun-25	880,248,431	880,248,431	0	0	0		0
May-25	880,820,369	880,820,369	0	0	0		0
Apr-25	881,435,288	881,435,288	0	0	0		0
Mar-25	882,002,274	882,002,274	0	0	0		0
Feb-25	882,703,511	882,703,511	0	0	0		0
Jan-25	883,265,205	883,265,205	0	0	0		0
Dec-24	883,824,556	872,912,231	10,912,326	0	0		0
Nov-24	884,427,345	884,427,345	0	0	0		0
Oct-24	884,981,848	884,981,848	0	0	0		0
Sep-24	885,579,964	885,579,964	0	0	0		0
Aug-24	886,129,658	886,129,658	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 22 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
2A12	30313999	11,382,505.13	11,404,739.55	210,000,000.00	12/01/17	6,930,483.88	0.97000	12/31/24	01/06/28	269
2A13	30314000	8,755,772.88	8,772,876.28	210,000,000.00	12/01/17	6,930,483.88	0.97000	12/31/24	01/06/28	269
2A14	30314001	4,596,781.27	4,605,760.55	210,000,000.00	12/01/17	6,930,483.88	0.97000	12/31/24	01/06/28	269
2A22	30314003	11,382,505.13	11,404,739.55	210,000,000.00	12/01/17	6,930,483.88	0.97000	12/31/24	01/06/28	269
2A23	30314004	8,755,772.88	8,772,876.28	210,000,000.00	12/01/17	6,930,483.88	0.97000	12/31/24	01/06/28	269
2A24	30314005	4,596,781.27	4,605,760.55	210,000,000.00	12/01/17	6,930,483.88	0.97000	12/31/24	01/06/28	269
Totals		49,470,118.56	49,566,752.76	1,260,000,000.00		41,582,903.28




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²			Special Servicing Comments
2A12	30313999	IN	NY	08/19/24		98
	07/03/25: Loan transferred to special servicing on 08/21/24 for imminent non-monetary default. Loan is secured by a 14 building office/industrial park (11 rentable office/industrial buildings and 3 non-rentable service buildings), encompassing
	3.4MM ren table square feet on a 288-acre site located in Rochester, NY. Lender was notified that there were $2.4MM in past due utilities, requiring the lender to fund to preserve/protect the collateral and avoid a shutoff. Applicable notices have
	been provided to mezz lender and legal counsel has been engaged to pursue the appointment of a receiver. Receiver was appointed on 05/12/25. Borrower has requested a modification/extension in conjunction with a proposed recapitalization
	of the borrower. Negotiations pending.

2A13	30314000	Various	Various	08/19/24		98
	07/03/25: Loan transferred to special servicing on 08/21/24 for imminent non-monetary default. Loan is secured by a 14 building office/industrial park (11 rentable office/industrial buildings and 3 non-rentable service buildings), encompassing
	3.4MM ren table square feet on a 288-acre site located in Rochester, NY. Lender was notified that there were $2.4MM in past due utilities, requiring the lender to fund to preserve/protect the collateral and avoid a shutoff. Applicable notices have
	been provided to mezz lender and legal counsel has been engaged to pursue the appointment of a receiver. Receiver was appointed on 05/12/25. Borrower has requested a modification/extension in conjunction with a proposed recapitalization
	of the borrower. Negotiations pending.

2A14	30314001	Various	Various	08/19/24		98
	07/03/25: Loan transferred to special servicing on 08/21/24 for imminent non-monetary default. Loan is secured by a 14 building office/industrial park (11 rentable office/industrial buildings and 3 non-rentable service buildings), encompassing
	3.4MM ren table square feet on a 288-acre site located in Rochester, NY. Lender was notified that there were $2.4MM in past due utilities, requiring the lender to fund to preserve/protect the collateral and avoid a shutoff. Applicable notices have
	been provided to mezz lender and legal counsel has been engaged to pursue the appointment of a receiver. Receiver was appointed on 05/12/25. Borrower has requested a modification/extension in conjunction with a proposed recapitalization
	of the borrower. Negotiations pending.

2A22	30314003	Various	Various	08/19/24		98
	07/03/25: Loan transferred to special servicing on 08/21/24 for imminent non-monetary default. Loan is secured by a 14 building office/industrial park (11 rentable office/industrial buildings and 3 non-rentable service buildings), encompassing
	3.4MM ren table square feet on a 288-acre site located in Rochester, NY. Lender was notified that there were $2.4MM in past due utilities, requiring the lender to fund to preserve/protect the collateral and avoid a shutoff. Applicable notices have
	been provided to mezz lender and legal counsel has been engaged to pursue the appointment of a receiver. Receiver was appointed on 05/12/25. Borrower has requested a modification/extension in conjunction with a proposed recapitalization
	of the borrower. Negotiations pending.

2A23	30314004	Various	Various	08/19/24		98
	07/03/25: Loan transferred to special servicing on 08/21/24 for imminent non-monetary default. Loan is secured by a 14 building office/industrial park (11 rentable office/industrial buildings and 3 non-rentable service buildings), encompassing
	3.4MM ren table square feet on a 288-acre site located in Rochester, NY. Lender was notified that there were $2.4MM in past due utilities, requiring the lender to fund to preserve/protect the collateral and avoid a shutoff. Applicable notices have
	been provided to mezz lender and legal counsel has been engaged to pursue the appointment of a receiver. Receiver was appointed on 05/12/25. Borrower has requested a modification/extension in conjunction with a proposed recapitalization
	of the borrower. Negotiations pending.

2A24	30314005	Various	Various	08/19/24		98
	07/03/25: Loan transferred to special servicing on 08/21/24 for imminent non-monetary default. Loan is secured by a 14 building office/industrial park (11 rentable office/industrial buildings and 3 non-rentable service buildings), encompassing
	3.4MM ren table square feet on a 288-acre site located in Rochester, NY. Lender was notified that there were $2.4MM in past due utilities, requiring the lender to fund to preserve/protect the collateral and avoid a shutoff. Applicable notices have
	been provided to mezz lender and legal counsel has been engaged to pursue the appointment of a receiver. Receiver was appointed on 05/12/25. Borrower has requested a modification/extension in conjunction with a proposed recapitalization
	of the borrower. Negotiations pending.

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


				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
1A1	30313994	0.00	4.19100%	0.00	4.19100%	8	07/08/21	07/08/21	07/15/21
1A1	30313994	0.00	4.19100%	0.00	4.19100%	8	07/15/21	07/08/21	07/08/21
7A2	30314014	0.00	4.72800%	0.00	4.72800%	8	03/28/24	03/28/24	04/15/24
7A4	30314016	0.00	4.72800%	0.00	4.72800%	8	03/28/24	03/28/24	04/15/24
34	30299394	10,832,001.00	4.97280%	10,832,001.00	4.97280%	10	05/06/20	05/06/20	05/08/20
34	30299394	0.00	4.97280%	0.00	4.97280%	8	05/08/20	05/06/20	05/06/20
42	30299498	7,527,655.62	5.63060%	7,527,655.62	5.63060%	8	08/24/20	08/06/20	08/26/20
42	30299498	0.00	5.63060%	0.00	5.63060%	8	08/26/20	08/06/20	08/24/20
Totals		18,359,656.62		18,359,656.62
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

30314049 01/18/23

6,801,717.81

14,100,000.00

0.00

0.00%

30314058 01/18/22

5,169,773.73

5,700,000.00

5,274,180.00

872,377.38

5,274,180.00

4,401,802.62

767,971.11

0.00

6,127.72

761,843.39

13.85%

Current Period Totals

0.00

Cumulative Totals

11,971,491.54

19,800,000.00

5,274,180.00

872,377.38

5,274,180.00

4,401,802.62

767,971.11

0.00

6,127.72

761,843.39

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
44	30314049	01/25/23	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
54	30314058	07/17/23	0.00	0.00	761,843.39	0.00	0.00	84.32	0.00	0.00	761,843.39
		06/16/23	0.00	0.00	761,759.07	0.00	0.00	(8,431.79)	0.00	0.00
		05/17/22	0.00	0.00	770,190.86	0.00	0.00	2,219.75	0.00	0.00
		01/18/22	0.00	0.00	767,971.11	0.00	0.00	767,971.11	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	761,843.39	0.00	0.00	761,843.39	0.00	0.00	761,843.39




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


			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)
2A12	0.00	0.00	2,375.99	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
2A13	0.00	0.00	1,827.68	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
2A14	0.00	0.00	959.53	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
2A22	0.00	0.00	2,375.99	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
2A23	0.00	0.00	1,827.68	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
2A24	0.00	0.00	959.53	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	10.05	0.00	0.00	0.00
48	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.37	0.00	0.00	0.00
Total	0.00	0.00	10,326.40	0.00	0.00	0.00	0.00	0.00	11.42	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		10,337.82




© 2021 Computershare. All rights reserved. Confidential.												Page 28 of 29


			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 19 of 29


	Additional Information
Total Available Distribution Amount (1)	4,044,062.30
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


	Supplemental Notes
	None




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