bal18b12_ex991-202508.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	08/15/25	BANK 2018-BNK12
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2018-BNK12


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.
Certificate Factor Detail	3		Leland F. Bunch, III	(646) 855-3953
Certificate Interest Reconciliation Detail	4		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	8-12		Tom Klump	(703) 302-8080	tklump@ncb.coop
Mortgage Loan Detail (Part 1)	13-15		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	16-18	Special Servicer	Argentic Services Company LP
Principal Prepayment Detail	19		Andrew Hundertmark		ahundertmark@argenticservices.com
Historical Detail	20		740 East Campbell Road, Suite 600 \| Richardson, TX 75081 \| United States
Delinquency Loan Detail	21	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	22		David Rodgers	(212) 230-9025
Specially Serviced Loan Detail - Part 1	23		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 2	24	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	25		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Liquidated Loan Detail	26				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27
		Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	28
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Supplemental Notes	29
			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 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	06541KAW8	3.086000%	33,530,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	06541KAX6	4.074000%	76,220,000.00	56,594,687.24	92,525.85	192,138.96	0.00	0.00	284,664.81	56,502,161.39	32.66%	30.00%
A-SB	06541KAY4	4.165000%	36,500,000.00	20,540,156.14	629,808.72	71,291.46	0.00	0.00	701,100.18	19,910,347.42	32.66%	30.00%
A-3	06541KAZ1	3.990000%	210,000,000.00	210,000,000.00	0.00	698,250.00	0.00	0.00	698,250.00	210,000,000.00	32.66%	30.00%
A-4	06541KBA5	4.255000%	243,028,000.00	243,028,000.00	0.00	861,736.78	0.00	0.00	861,736.78	243,028,000.00	32.66%	30.00%
A-S	06541KBD9	4.473254%	83,470,000.00	83,470,000.00	0.00	311,152.08	0.00	0.00	311,152.08	83,470,000.00	22.05%	20.25%
B	06541KBE7	4.534254%	39,596,000.00	39,596,000.00	0.00	149,615.26	0.00	0.00	149,615.26	39,596,000.00	17.01%	15.63%
C	06541KBF4	4.534254%	40,665,000.00	40,665,000.00	0.00	153,654.53	0.00	0.00	153,654.53	40,665,000.00	11.84%	10.88%
D	06541KAJ7	3.000000%	37,455,000.00	37,455,000.00	0.00	93,637.50	0.00	0.00	93,637.50	37,455,000.00	7.08%	6.50%
E	06541KAL2	3.034254%	22,473,000.00	22,473,000.00	0.00	56,823.99	0.00	0.00	56,823.99	22,473,000.00	4.22%	3.88%
F	06541KAN8	3.034254%	8,561,000.00	8,561,000.00	0.00	21,646.87	0.00	0.00	21,646.87	8,561,000.00	3.13%	2.88%
G*	06541KAQ1	3.034254%	24,613,456.00	24,613,456.00	0.00	56,774.07	0.00	0.00	56,774.07	24,613,456.00	0.00%	0.00%
R	06541KAU2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	06541KAS7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2GEUK1	4.534254%	45,058,497.70	41,420,857.88	38,017.61	156,223.09	0.00	0.00	194,240.70	41,382,840.27	0.00%	0.00%
Regular SubTotal			901,169,953.70	828,417,157.26	760,352.18	2,822,944.59	0.00	0.00	3,583,296.77	827,656,805.08


X-A	06541KBB3	0.407030%	599,278,000.00	530,162,843.38	0.00	179,826.88	0.00	0.00	179,826.88	529,440,508.81
X-B	06541KBC1	0.041373%	123,066,000.00	123,066,000.00	0.00	4,243.06	0.00	0.00	4,243.06	123,066,000.00
X-D	06541KAA6	1.534254%	37,455,000.00	37,455,000.00	0.00	47,887.90	0.00	0.00	47,887.90	37,455,000.00
X-E	06541KAC2	1.500000%	22,473,000.00	22,473,000.00	0.00	28,091.25	0.00	0.00	28,091.25	22,473,000.00
X-F	06541KAE8	1.500000%	8,561,000.00	8,561,000.00	0.00	10,701.25	0.00	0.00	10,701.25	8,561,000.00
X-G	06541KAG3	1.500000%	24,613,456.00	24,613,456.00	0.00	30,766.82	0.00	0.00	30,766.82	24,613,456.00
Notional SubTotal			815,446,456.00	746,331,299.38	0.00	301,517.16	0.00	0.00	301,517.16	745,608,964.81

Deal Distribution Total					760,352.18	3,124,461.75	0.00	0.00	3,884,813.93

*	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	06541KAW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	06541KAX6	742.51754448	1.21393138	2.52084702	0.00000000	0.00000000	0.00000000	0.00000000	3.73477840	741.30361309
A-SB	06541KAY4	562.74400384	17.25503342	1.95319068	0.00000000	0.00000000	0.00000000	0.00000000	19.20822411	545.48897041
A-3	06541KAZ1	1,000.00000000	0.00000000	3.32500000	0.00000000	0.00000000	0.00000000	0.00000000	3.32500000	1,000.00000000
A-4	06541KBA5	1,000.00000000	0.00000000	3.54583332	0.00000000	0.00000000	0.00000000	0.00000000	3.54583332	1,000.00000000
A-S	06541KBD9	1,000.00000000	0.00000000	3.72771151	0.00000000	0.00000000	0.00000000	0.00000000	3.72771151	1,000.00000000
B	06541KBE7	1,000.00000000	0.00000000	3.77854480	0.00000000	0.00000000	0.00000000	0.00000000	3.77854480	1,000.00000000
C	06541KBF4	1,000.00000000	0.00000000	3.77854494	0.00000000	0.00000000	0.00000000	0.00000000	3.77854494	1,000.00000000
D	06541KAJ7	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E	06541KAL2	1,000.00000000	0.00000000	2.52854492	0.00000000	0.00000000	0.00000000	0.00000000	2.52854492	1,000.00000000
F	06541KAN8	1,000.00000000	0.00000000	2.52854456	0.00000000	0.00000000	0.00000000	0.00000000	2.52854456	1,000.00000000
G	06541KAQ1	1,000.00000000	0.00000000	2.30662732	0.22191764	13.90075047	0.00000000	0.00000000	2.30662732	1,000.00000000
R	06541KAU2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	06541KAS7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2GEUK1	919.26850637	0.84373896	3.46711715	0.00638015	0.41592088	0.00000000	0.00000000	4.31085611	918.42476741

Notional Certificates
X-A	06541KBB3	884.66929101	0.00000000	0.30007255	0.00000000	0.00000000	0.00000000	0.00000000	0.30007255	883.46394964
X-B	06541KBC1	1,000.00000000	0.00000000	0.03447792	0.00000000	0.00000000	0.00000000	0.00000000	0.03447792	1,000.00000000
X-D	06541KAA6	1,000.00000000	0.00000000	1.27854492	0.00000000	0.00000000	0.00000000	0.00000000	1.27854492	1,000.00000000
X-E	06541KAC2	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-F	06541KAE8	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-G	06541KAG3	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	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	07/01/25 - 07/30/25	30	0.00	192,138.96	0.00	192,138.96	0.00	0.00	0.00	192,138.96	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	71,291.46	0.00	71,291.46	0.00	0.00	0.00	71,291.46	0.00
A-3	07/01/25 - 07/30/25	30	0.00	698,250.00	0.00	698,250.00	0.00	0.00	0.00	698,250.00	0.00
A-4	07/01/25 - 07/30/25	30	0.00	861,736.78	0.00	861,736.78	0.00	0.00	0.00	861,736.78	0.00
X-A	07/01/25 - 07/30/25	30	0.00	179,826.88	0.00	179,826.88	0.00	0.00	0.00	179,826.88	0.00
X-B	07/01/25 - 07/30/25	30	0.00	4,243.06	0.00	4,243.06	0.00	0.00	0.00	4,243.06	0.00
X-D	07/01/25 - 07/30/25	30	0.00	47,887.90	0.00	47,887.90	0.00	0.00	0.00	47,887.90	0.00
X-E	07/01/25 - 07/30/25	30	0.00	28,091.25	0.00	28,091.25	0.00	0.00	0.00	28,091.25	0.00
X-F	07/01/25 - 07/30/25	30	0.00	10,701.25	0.00	10,701.25	0.00	0.00	0.00	10,701.25	0.00
X-G	07/01/25 - 07/30/25	30	0.00	30,766.82	0.00	30,766.82	0.00	0.00	0.00	30,766.82	0.00
A-S	07/01/25 - 07/30/25	30	0.00	311,152.08	0.00	311,152.08	0.00	0.00	0.00	311,152.08	0.00
B	07/01/25 - 07/30/25	30	0.00	149,615.26	0.00	149,615.26	0.00	0.00	0.00	149,615.26	0.00
C	07/01/25 - 07/30/25	30	0.00	153,654.53	0.00	153,654.53	0.00	0.00	0.00	153,654.53	0.00
D	07/01/25 - 07/30/25	30	0.00	93,637.50	0.00	93,637.50	0.00	0.00	0.00	93,637.50	0.00
E	07/01/25 - 07/30/25	30	0.00	56,823.99	0.00	56,823.99	0.00	0.00	0.00	56,823.99	0.00
F	07/01/25 - 07/30/25	30	0.00	21,646.87	0.00	21,646.87	0.00	0.00	0.00	21,646.87	0.00
G	07/01/25 - 07/30/25	30	335,834.18	62,236.23	0.00	62,236.23	5,462.16	0.00	0.00	56,774.07	342,145.51
RR Interest	07/01/25 - 07/30/25	30	18,383.82	156,510.57	0.00	156,510.57	287.48	0.00	0.00	156,223.09	18,740.77
Totals			354,218.00	3,130,211.39	0.00	3,130,211.39	5,749.64	0.00	0.00	3,124,461.75	360,886.28




© 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	3,149,300.90	Master Servicing Fee	10,796.74
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,434.97
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	355.59
ARD Interest	0.00	Operating Advisor Fee	1,977.56
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	234.69
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,149,300.90	Total Fees	19,089.55

Principal		Expenses/Reimbursements
Scheduled Principal	760,352.18	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	5,749.64
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	760,352.18	Total Expenses/Reimbursements	5,749.64

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,124,461.75
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	760,352.18
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	3,884,813.93
Total Funds Collected	3,909,653.08	Total Funds Distributed	3,909,653.12

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		828,417,157.62	828,417,157.62	Beginning Certificate Balance	828,417,157.26
(-) Scheduled Principal Collections		760,352.18	760,352.18	(-) Principal Distributions	760,352.18
(-) 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		827,656,805.44	827,656,805.44	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		828,417,157.59	828,417,157.59	Ending Certificate Balance	827,656,805.08
Ending Actual Collateral Balance		827,656,805.42	827,656,805.42



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.36)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.36)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.53%
				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	6	32,592,293.97	3.94%	33	4.8245	NAP	Defeased	6	32,592,293.97	3.94%	33	4.8245	NAP
	5,000,000 or less	22	59,192,590.69	7.15%	33	4.4806	1.074350	1.40 or less	22	126,325,682.11	15.26%	32	4.6456	0.622951
5,000,001 to 10,000,000		16	115,233,057.35	13.92%	33	4.8784	1.758219	1.41 to 1.50	0	0.00	0.00%	0	0.0000	0.000000
10,000,001 to 15,000,000		6	80,014,935.47	9.67%	32	4.5592	1.312941	1.51 to 1.60	2	66,759,922.33	8.07%	33	4.6850	1.598886
15,000,001 to 25,000,000		3	54,195,367.63	6.55%	31	4.1994	2.432907	1.61 to 1.70	5	105,503,108.93	12.75%	33	4.8081	1.673496
25,000,001 to 50,000,000		1	27,331,062.39	3.30%	32	5.0180	1.364200	1.71 to 1.80	2	10,212,021.44	1.23%	33	4.9434	1.796196
	50,000,001 or greater	7	459,097,497.94	55.47%	23	4.2514	2.250352	1.81 to 1.90	3	12,800,000.00	1.55%	33	4.9651	1.828373
	Totals	61	827,656,805.44	100.00%	27	4.4293	1.968400	1.91 to 2.50	14	317,366,882.27	38.35%	19	4.2150	2.170749
								2.51 to 3.00	4	72,967,972.16	8.82%	31	4.6157	2.690001
								3.01 or greater	3	83,128,922.23	10.04%	31	3.7687	3.423270
								Totals	61	827,656,805.44	100.00%	27	4.4293	1.968400
(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	6	32,592,293.97	3.94%	33	4.8245	NAP	Totals	92	827,656,805.44	100.00%	27	4.4293	1.968400
Alabama	1	1,822,314.41	0.22%	31	4.5325	2.662300
									Property Type³
Arizona	1	783,886.46	0.09%	31	4.5325	2.662300
California	18	208,388,975.29	25.18%	32	4.0315	2.642275		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Colorado	2	14,880,863.48	1.80%	33	5.0537	2.514827		Properties	Balance	Agg. Bal.			DSCR¹
Connecticut	1	1,243,834.06	0.15%	31	4.5325	2.662300	Defeased	6	32,592,293.97	3.94%	33	4.8245	NAP
Delaware	1	2,075,082.97	0.25%	31	4.5325	2.662300	Industrial	3	15,540,280.18	1.88%	32	4.6034	1.694167
Florida	5	29,726,678.08	3.59%	32	4.6944	2.341371	Lodging	14	82,460,963.26	9.96%	32	5.1227	1.206825
Idaho	4	13,185,071.67	1.59%	32	5.0180	1.364200	Multi-Family	24	210,840,258.31	25.47%	33	4.2284	1.519086
Illinois	1	4,140,000.00	0.50%	33	4.9300	1.968700	Office	6	182,681,595.11	22.07%	31	3.9129	2.640719
Kansas	2	1,808,384.28	0.22%	31	4.5325	2.662300	Other	1	2,300,000.00	0.28%	33	5.8190	1.876000
Louisiana	1	2,300,000.00	0.28%	33	5.8190	1.876000	Retail	12	225,658,650.88	27.26%	14	4.6533	1.941185
Maryland	3	12,474,928.22	1.51%	32	4.8374	0.357251	Self Storage	26	75,582,763.53	9.13%	31	4.5646	2.642641
Massachusetts	3	5,215,694.33	0.63%	31	4.5325	2.662300	Totals	92	827,656,805.44	100.00%	27	4.4293	1.968400
New Hampshire	1	5,400,000.00	0.65%	33	4.8800	1.821000
New York	20	83,399,488.36	10.08%	33	4.1533	0.914022
Oregon	2	9,546,180.75	1.15%	32	5.0180	1.364200
Pennsylvania	2	65,357,991.27	7.90%	33	4.7063	1.640639
Tennessee	3	92,617,133.48	11.19%	33	4.9526	1.401348
Texas	4	18,044,633.78	2.18%	32	4.8810	2.427156
Utah	1	4,599,809.97	0.56%	32	5.0180	1.364200
Virginia	4	174,733,104.21	21.11%	8	4.1900	2.146238
Washington	4	26,694,132.95	3.23%	33	4.6717	1.934645
Washington, DC	1	7,811,257.64	0.94%	31	4.5325	2.662300
Wisconsin	1	8,815,065.61	1.07%	33	5.0490	1.131600

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	6	32,592,293.97	3.94%	33	4.8245	NAP	Defeased	6	32,592,293.97	3.94%	33	4.8245	NAP
	4.000% or less	5	233,410,413.35	28.20%	31	3.8049	2.604212	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.0001% to 4.4999%	21	150,103,515.38	18.14%	4	4.2384	1.421375	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.9999%	20	323,385,243.25	39.07%	33	4.7270	1.976827	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	9	88,165,339.49	10.65%	32	5.1695	1.282153	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	61	827,656,805.44	100.00%	27	4.4293	1.968400	49 months or greater	55	795,064,511.47	96.06%	27	4.4131	1.979112
								Totals	61	827,656,805.44	100.00%	27	4.4293	1.968400
(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	6	32,592,293.97	3.94%	33	4.8245	NAP	Defeased	6	32,592,293.97	3.94%	33	4.8245	NAP
	110 months or less	55	795,064,511.47	96.06%	27	4.4131	1.979112	Interest Only	19	419,416,000.00	50.68%	32	4.2018	2.325818
	111 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or less	33	355,464,444.50	42.95%	21	4.6851	1.589024
	Totals	61	827,656,805.44	100.00%	27	4.4293	1.968400	300 months to 360 months	0	0.00	0.00%	0	0.0000	0.000000
								360 months or greater	3	20,184,066.97	2.44%	33	4.0139	1.644606
								Totals	61	827,656,805.44	100.00%	27	4.4293	1.968400
(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	6	32,592,293.97	3.94%	33	4.8245	NAP			No outstanding loans in this group
Underwriter's Information		1	13,069,747.00	1.58%	33	4.8390	1.910000
	12 months or less	44	735,830,558.35	88.91%	26	4.4150	2.016123
	13 months to 24 months	9	43,573,089.08	5.26%	33	4.2667	1.446724
	25 months or greater	1	2,591,117.04	0.31%	33	4.1900	0.770000
	Totals	61	827,656,805.44	100.00%	27	4.4293	1.968400
(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
1	310944093	RT	Franklin	TN	30/360	4.839%	264,047.92	131,221.04	0.00	N/A	05/11/28	--	65,479,955.04	65,348,734.00	08/11/25
1A	310945339				30/360	4.839%	52,809.58	26,244.21	0.00	N/A	05/11/28	--	13,095,991.21	13,069,747.00	08/11/25
2	610944222	OF	Herndon	VA	Actual/360	3.986%	305,482.61	0.00	0.00	03/11/28	09/30/29	--	89,000,000.00	89,000,000.00	08/11/25
3	300801773	RT	Fairfax	VA	Actual/360	4.258%	259,847.14	119,710.38	0.00	N/A	05/10/23	11/10/26	70,868,474.32	70,748,763.94	08/10/25
4	1750338	MF	Philadelphia	PA	Actual/360	4.713%	255,669.40	0.00	0.00	N/A	05/01/28	--	63,000,000.00	63,000,000.00	08/01/25
5	656120810	OF	San Francisco	CA	Actual/360	3.709%	185,223.97	0.00	0.00	04/06/28	04/06/31	--	58,000,000.00	58,000,000.00	08/06/25
6	310401006	SS	Various	Various	Actual/360	4.532%	226,373.19	0.00	0.00	N/A	03/01/28	--	58,000,000.00	58,000,000.00	08/01/25
7	300801757	MF	San Francisco	CA	Actual/360	3.722%	176,269.44	0.00	0.00	N/A	04/06/28	--	55,000,000.00	55,000,000.00	08/06/25
8	310945284	LO	Various	Various	Actual/360	5.018%	118,422.25	74,799.59	0.00	N/A	04/11/28	--	27,405,861.98	27,331,062.39	08/11/25
9	1852051	OF	Centerville	UT	Actual/360	4.815%	72,076.85	31,933.93	0.00	N/A	05/01/28	--	17,383,624.15	17,351,690.22	08/01/25
10	300801753	Various Petaluma		CA	Actual/360	4.504%	71,055.54	25,259.83	0.00	N/A	04/01/28	--	18,320,627.46	18,295,367.63	08/01/25
11	300801776	RT	Pico Rivera	CA	Actual/360	4.655%	75,760.12	0.00	0.00	N/A	05/01/28	--	18,900,000.00	18,900,000.00	08/01/25
12	310945503	OF	Sunnyvale	CA	Actual/360	3.365%	49,259.54	0.00	0.00	01/06/28	04/06/31	--	17,000,000.00	17,000,000.00	08/06/25
13	470108980	MF	Hartsdale	NY	Actual/360	4.140%	52,387.06	30,151.62	0.00	N/A	05/01/28	--	14,694,827.43	14,664,675.81	08/01/25
14	1750441	LO	Memphis	TN	Actual/360	5.580%	68,357.30	27,633.48	0.00	N/A	03/01/28	--	14,226,286.16	14,198,652.68	08/01/25
15	470108080	MF	New York	NY	Actual/360	3.910%	48,573.49	16,166.80	0.00	N/A	05/01/28	--	14,426,580.15	14,410,413.35	08/01/25
16	470109160	MF	Bayside	NY	Actual/360	4.170%	40,235.59	33,638.84	0.00	N/A	05/01/28	--	11,205,085.47	11,171,446.63	08/01/25
17	300801763	SS	Pompano Beach	FL	Actual/360	4.695%	50,536.46	0.00	0.00	N/A	04/01/28	--	12,500,000.00	12,500,000.00	08/01/25
18	310943990	LO	Woodinville	WA	Actual/360	4.920%	41,034.62	17,479.11	0.00	N/A	05/11/28	--	9,685,590.48	9,668,111.37	08/11/25
19	300801766	RT	Aurora	CO	Actual/360	5.169%	39,410.66	15,309.08	0.00	N/A	05/01/28	--	8,854,172.56	8,838,863.48	08/01/25
20	300801764	LO	Pleasant Prairie	WI	Actual/360	5.049%	38,393.48	15,588.55	0.00	N/A	05/01/28	--	8,830,654.16	8,815,065.61	08/01/25
21	1751631	OF	Purcellville	VA	Actual/360	4.980%	37,810.29	15,749.71	0.00	N/A	05/01/28	--	8,817,013.32	8,801,263.61	08/01/25
22	1751313	RT	Van Nuys	CA	Actual/360	4.870%	37,063.53	13,975.78	0.00	N/A	04/01/28	--	8,838,095.35	8,824,119.57	08/01/25
23	1852573	LO	Baltimore	MD	Actual/360	5.000%	35,092.78	14,509.54	0.00	N/A	05/01/28	--	8,150,581.86	8,136,072.32	08/01/25
24	300801761	LO	El Paso	TX	Actual/360	5.042%	35,343.81	11,583.24	0.00	N/A	04/01/28	--	8,140,505.47	8,128,922.23	08/01/25
25	410944622	RT	Everett	WA	Actual/360	4.360%	29,096.94	0.00	0.00	N/A	04/11/28	--	7,750,000.00	7,750,000.00	08/11/25
26	1751767	RT	Palm Coast	FL	Actual/360	4.940%	28,760.37	12,159.71	0.00	N/A	05/01/28	--	6,760,958.68	6,748,798.97	08/01/25
27	1852076	LO	Newport News	VA	Actual/360	5.225%	27,867.60	10,678.34	0.00	N/A	04/01/28	--	6,193,755.00	6,183,076.66	08/01/25




© 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
30	470108340	MF	New York	NY	Actual/360	4.250%	22,324.31	0.00	0.00	N/A	04/01/28	--	6,100,000.00	6,100,000.00	08/01/25
31	1852393	RT	Fraser	CO	Actual/360	4.885%	25,415.84	0.00	0.00	N/A	05/01/28	--	6,042,000.00	6,042,000.00	08/01/25
32	410944931	SS	Sacramento	CA	Actual/360	4.610%	20,215.59	9,680.77	0.00	N/A	05/11/28	--	5,092,444.30	5,082,763.53	08/11/25
33	470108700	MF	Bronx	NY	Actual/360	4.260%	18,088.35	9,985.60	0.00	N/A	04/01/28	--	4,930,945.09	4,920,959.49	08/01/25
34	1852374	RT	Duvall	WA	Actual/360	4.888%	23,628.50	0.00	0.00	N/A	05/01/28	--	5,614,000.00	5,614,000.00	08/01/25
35	310401035	RT	Concord	NH	Actual/360	4.880%	22,692.00	0.00	0.00	N/A	05/01/28	--	5,400,000.00	5,400,000.00	08/01/25
36	1750068	MF	Galveston	TX	Actual/360	4.670%	20,509.08	0.00	0.00	N/A	05/01/28	--	5,100,000.00	5,100,000.00	08/01/25
38	610943037	RT	Bakersfield	CA	Actual/360	5.160%	18,844.26	7,394.58	0.00	N/A	04/11/28	--	4,241,018.70	4,233,624.12	08/11/25
39	1750437	MF	Punta Gorda	FL	Actual/360	4.540%	16,993.12	5,914.80	0.00	N/A	05/01/28	--	4,346,684.75	4,340,769.95	08/01/25
40	1851946	OF	Seattle	WA	Actual/360	4.345%	13,742.25	10,875.96	0.00	N/A	04/01/28	--	3,672,897.54	3,662,021.58	08/01/25
41	470109010	MF	Suffern	NY	Actual/360	4.220%	13,690.87	7,632.19	0.00	N/A	05/01/28	--	3,767,554.52	3,759,922.33	08/01/25
42	410943320	MF	Louisville	KY	Actual/360	4.820%	14,664.37	9,880.58	0.00	N/A	04/11/28	01/11/28	3,533,110.49	3,523,229.91	08/11/25
43	310401043	IN	Emporia	VA	Actual/360	4.515%	16,348.69	0.00	0.00	N/A	05/01/28	02/01/28	4,205,000.00	4,205,000.00	08/01/25
44	1852283	RT	Bloomington	IL	Actual/360	4.930%	17,575.45	0.00	0.00	N/A	05/01/28	--	4,140,000.00	4,140,000.00	08/01/25
45	470108470	MF	North Babylon	NY	Actual/360	4.240%	13,327.45	3,775.57	0.00	N/A	04/01/28	--	3,650,244.31	3,646,468.74	08/01/25
46	310401046	IN	Houston	TX	Actual/360	4.950%	14,783.27	4,992.91	0.00	N/A	05/01/28	--	3,468,215.38	3,463,222.47	08/01/25
			Township of West Dept
47	410944795	OF		NJ	Actual/360	5.230%	13,476.08	5,119.01	0.00	N/A	05/11/28	--	2,992,284.19	2,987,165.18	08/11/25

48	470109120	MF	Yonkers	NY	Actual/360	4.120%	9,502.08	5,513.06	0.00	N/A	05/01/28	--	2,678,319.42	2,672,806.36	08/01/25
49	470108510	MF	Bronx	NY	Actual/360	4.190%	9,367.96	5,285.05	0.00	N/A	05/01/28	--	2,596,402.09	2,591,117.04	08/01/25
50	300801762	MH	Clearwater	FL	Actual/360	5.115%	11,274.44	4,497.84	0.00	N/A	01/01/28	--	2,559,706.50	2,555,208.66	08/01/25
51	470108740	MF	Great Neck	NY	Actual/360	4.200%	8,747.36	4,945.12	0.00	N/A	04/01/28	--	2,418,623.85	2,413,678.73	08/01/25
52	470108540	MF	Bronx	NY	Actual/360	4.180%	7,769.09	4,427.17	0.00	N/A	04/01/28	--	2,158,412.38	2,153,985.21	08/01/25
53	300801770	98	Metairie	LA	Actual/360	5.819%	11,524.85	0.00	0.00	N/A	05/01/28	--	2,300,000.00	2,300,000.00	08/01/25
54	470108170	MF	New York	NY	Actual/360	4.210%	8,338.14	0.00	0.00	N/A	05/01/28	--	2,300,000.00	2,300,000.00	08/01/25
55	470108190	MF	New York	NY	Actual/360	4.320%	7,428.46	3,980.61	0.00	N/A	05/01/28	--	1,996,898.72	1,992,918.11	08/01/25
56	470107690	MF	Bellrose	NY	Actual/360	4.330%	7,939.46	2,150.50	0.00	N/A	04/01/28	--	2,129,335.38	2,127,184.88	08/01/25
57	310401057	MH	Yucaipa	CA	Actual/360	4.585%	7,777.94	0.00	0.00	N/A	04/01/28	--	1,970,000.00	1,970,000.00	08/01/25
58	470108410	MF	Great Neck	NY	Actual/360	4.220%	5,401.64	3,029.55	0.00	N/A	04/01/28	--	1,486,462.89	1,483,433.34	08/01/25




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

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

470108050

East Elmhurst

Actual/360

4.230%

6,192.25

0.00

N/A

05/01/28

1,700,000.00

08/01/25

470108660

New York

Actual/360

4.190%

4,985.35

2,829.59

0.00

N/A

04/01/28

1,381,727.22

1,378,897.63

08/01/25

470108800

New York

Actual/360

4.190%

5,664.65

0.00

N/A

05/01/28

1,570,000.00

08/01/25

470108450

New York

Actual/360

4.180%

4,671.65

2,646.11

0.00

N/A

05/01/28

1,297,881.67

1,295,235.56

08/01/25

470107130

Brooklyn

Actual/360

4.580%

4,134.57

2,002.83

0.00

N/A

05/01/28

1,048,347.98

1,046,345.15

08/01/25

Totals

3,149,300.90

760,352.18

0.00

828,417,157.62

827,656,805.44

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	19,854,139.22	4,389,057.94	01/01/25	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
2	13,587,189.83	13,586,741.18	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	22,389,879.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	8,391,439.61	2,174,204.88	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	30,234,427.35	7,929,274.98	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	28,259,520.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	28,281,189.37	7,064,753.62	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	13,401,586.67	12,469,290.26	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
10	5,387,149.94	1,522,924.36	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,264,960.96	489,329.28	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	41,457,815.14	10,461,745.59	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	804,856.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	318,180.18	(9,550.20)	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,563,974.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	898,599.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,557,296.03	363,696.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,018,718.08	1,847,034.66	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,919,350.29	968,403.17	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	973,506.81	951,517.85	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,123,091.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,089,891.76	254,179.19	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	(119,423.08)	(486,684.51)	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	2,265,627.79	1,886,572.11	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	745,668.10	372,268.54	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	963,040.53	486,692.43	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,238,243.78	0.00	--	--	--	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
30	(41,021.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	666,112.00	166,528.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,097,221.59	523,427.35	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	400,695.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	567,576.00	141,311.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	489,600.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	527,615.84	493,424.36	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	415,354.56	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	458,437.84	150,969.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	355,173.00	72,889.74	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	395,076.00	0.00	--	--	--	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	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	407,400.00	101,850.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	224,982.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	451,562.40	451,571.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
48	68,192.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	135,867.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
51	(242,703.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	136,037.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	189,230.57	62,772.40	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	(25,466.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	138,527.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	14,998.36	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	132,397.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
59	6,270.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	85,832.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	58,382.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	(67,769.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	264,965.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	237,765,109.14	69,301,549.22				0.00	0.00	0.00	0.00	0.00	0.00




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.429322%	4.402513%	27
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	4.429554%	4.402740%	28
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	4.429795%	4.402977%	29
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	5,653,021.12	4.430023%	4.403201%	30
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	4.428837%	4.401575%	31
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	4.429060%	4.401793%	32
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	4.429314%	4.402041%	33
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	4.429534%	4.402256%	34
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.429752%	4.402470%	35
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	4.429980%	4.402693%	36
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	4.430195%	4.402904%	37
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	5,777,194.33	4.430420%	4.403124%	38
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		70,748,764	70,748,764	0			0
25 - 36 Months		592,908,042	592,908,042	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		89,000,000	89,000,000	0			0
> 60 Months		75,000,000	75,000,000	0			0




Historical Delinquency Information

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

Aug-25	827,656,805	827,656,805	0	0	0		0
Jul-25	828,417,158	828,417,158	0	0	0		0
Jun-25	829,218,026	829,218,026	0	0	0		0
May-25	829,971,927	829,971,927	0	0	0		0
Apr-25	836,431,499	836,431,499	0	0	0		0
Mar-25	837,190,238	837,190,238	0	0	0		0
Feb-25	838,079,840	838,079,840	0	0	0		0
Jan-25	838,831,776	838,831,776	0	0	0		0
Dec-24	839,580,613	839,580,613	0	0	0		0
Nov-24	840,371,272	840,371,272	0	0	0		0
Oct-24	841,113,761	841,113,761	0	0	0		0
Sep-24	841,898,263	841,898,263	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


				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
1	310944093	72,460,703.19	4.83900%	72,460,703.19	4.83900%	10	07/08/20	06/11/20	08/11/20
1	310944093	0.00	4.83900%	0.00	4.83900%	10	12/29/21	12/29/21	01/11/22
1	310944093	0.00	4.83900%	0.00	4.83900%	10	01/11/22	12/29/21	12/29/21
1A	310945339	14,492,140.70	4.83900%	14,492,140.70	4.83900%	10	07/08/20	06/11/20	08/11/20
1A	310945339	0.00	4.83900%	0.00	4.83900%	10	12/29/21	12/29/21	01/11/22
1A	310945339	0.00	4.83900%	0.00	4.83900%	10	01/11/22	12/29/21	12/29/21
23	1852573	8,964,118.13	5.00000%	8,998,093.79	5.00000%	10	05/12/21	05/12/21	--
23	1852573	0.00	5.00000%	0.00	5.00000%	10	06/11/21	05/12/21	05/12/21
Totals		0.00		0.00
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 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

410943782 04/17/23

4,695,891.69

7,230,000.00

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

4,695,891.69

7,230,000.00

0.00

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
37	410943782	04/25/23	0.00	0.00	0.00	0.00	0.00	0.00	0.00	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	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 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)
1	0.00	0.00	0.00	0.00	3,952.69	0.00	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	0.00	0.00	790.54	0.00	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	0.00	0.00	510.39	0.00	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	0.00	0.00	496.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	0.00	0.00	5,749.64	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		5,749.64




© 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


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
				No specially serviced loans this period




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


	Additional Information
Total Available Distribution Amount (1)	3,884,813.93
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 29


	Supplemental Notes
	None




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