bub19c04_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/17/25	BBCMS Mortgage Trust 2019-C4
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2019-C4


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Barclays Commercial Mortgage Securities LLC
Certificate Factor Detail	3		Daniel Schmidt		SPLegalNotices@barclays.com;
					CMBSsecuritization@barclays.com
Certificate Interest Reconciliation Detail	4		745 Seventh Avenue, 4th Floor \| New York, NY 10019 \| United States
Additional Information	5	Master Servicer	Trimont LLC
Bond / Collateral Reconciliation - Cash Flows	6		Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Balances	7		550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	Rialto Capital Advisors, LLC
Mortgage Loan Detail (Part 1)	13-15		General	(305) 229-6465
			200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	16-18
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Principal Prepayment Detail	19	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
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	22		Bank, N.A.
Specially Serviced Loan Detail - Part 1	23		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	24				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	25
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	26		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	27		1100 North Market Street \| Wilmington, DE 19890 \| United States
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	07335CAA2	2.000000%	24,699,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	23.05%
A-2	07335CAB0	2.781000%	22,190,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	23.05%
A-3	07335CAC8	2.502000%	11,700,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	23.05%
A-SB	07335CAD6	2.832000%	35,614,000.00	28,660,221.22	705,531.83	67,638.12	0.00	0.00	773,169.95	27,954,689.39	21.16%	19.25%
A-4	07335CAE4	2.661000%	137,831,000.00	119,612,848.68	0.00	265,241.49	0.00	0.00	265,241.49	119,612,848.68	24.43%	23.05%
A-5	07335CAF1	2.919000%	424,103,000.00	424,103,000.00	0.00	1,031,630.55	0.00	0.00	1,031,630.55	424,103,000.00	24.43%	23.05%
A-S	07335CAG9	3.171000%	100,764,000.00	100,764,000.00	0.00	266,268.87	0.00	0.00	266,268.87	100,764,000.00	24.43%	23.05%
B	07335CAH7	3.322000%	41,008,000.00	41,008,000.00	0.00	113,523.81	0.00	0.00	113,523.81	41,008,000.00	16.35%	14.88%
C	07335CAJ3	3.469000%	37,494,000.00	37,494,000.00	0.00	108,388.91	0.00	0.00	108,388.91	37,494,000.00	11.95%	10.88%
D	07335CAT1	3.250000%	23,433,000.00	23,433,000.00	0.00	63,464.37	0.00	0.00	63,464.37	23,433,000.00	9.20%	8.38%
E	07335CAV6	3.250000%	17,576,000.00	17,576,000.00	0.00	47,601.67	0.00	0.00	47,601.67	17,576,000.00	7.14%	6.50%
F	07335CAX2	2.800000%	17,575,000.00	17,575,000.00	0.00	41,008.33	0.00	0.00	41,008.33	17,575,000.00	5.08%	4.63%
G	07335CAZ7	2.800000%	9,373,000.00	9,373,000.00	0.00	38,933.16	0.00	0.00	38,933.16	9,373,000.00	3.98%	3.63%
H-RR	07335CBB9	4.376042%	33,979,142.00	33,979,142.00	0.00	0.00	0.00	0.00	0.00	33,979,142.00	0.00%	0.00%
S	07335CBF0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	07335CBD5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			937,339,142.00	853,578,211.90	705,531.83	2,043,699.28	0.00	0.00	2,749,231.11	852,872,680.07


X-A	07335CAK0	1.515314%	656,137,000.00	572,376,069.90	0.00	722,774.62	0.00	0.00	722,774.62	571,670,538.07
X-B	07335CAL8	1.108172%	179,266,000.00	179,266,000.00	0.00	165,548.04	0.00	0.00	165,548.04	179,266,000.00
X-D	07335CAM6	1.126042%	41,009,000.00	41,009,000.00	0.00	38,481.55	0.00	0.00	38,481.55	41,009,000.00
X-F	07335CAP9	1.576042%	17,575,000.00	17,575,000.00	0.00	23,082.45	0.00	0.00	23,082.45	17,575,000.00
X-G	07335CAR5	1.576042%	9,373,000.00	9,373,000.00	0.00	12,310.20	0.00	0.00	12,310.20	9,373,000.00
Notional SubTotal			903,360,000.00	819,599,069.90	0.00	962,196.86	0.00	0.00	962,196.86	818,893,538.07

Deal Distribution Total					705,531.83	3,005,896.14	0.00	0.00	3,711,427.97

*	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	07335CAA2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	07335CAB0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	07335CAC8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	07335CAD6	804.74592071	19.81051918	1.89920031	0.00000000	0.00000000	0.00000000	0.00000000	21.70971949	784.93540153
A-4	07335CAE4	867.82254123	0.00000000	1.92439647	0.00000000	0.00000000	0.00000000	0.00000000	1.92439647	867.82254123
A-5	07335CAF1	1,000.00000000	0.00000000	2.43250001	0.00000000	0.00000000	0.00000000	0.00000000	2.43250001	1,000.00000000
A-S	07335CAG9	1,000.00000000	0.00000000	2.64250000	0.00000000	0.00000000	0.00000000	0.00000000	2.64250000	1,000.00000000
B	07335CAH7	1,000.00000000	0.00000000	2.76833325	0.00000000	0.00000000	0.00000000	0.00000000	2.76833325	1,000.00000000
C	07335CAJ3	1,000.00000000	0.00000000	2.89083347	0.00000000	0.00000000	0.00000000	0.00000000	2.89083347	1,000.00000000
D	07335CAT1	1,000.00000000	0.00000000	2.70833312	0.00000000	0.00000000	0.00000000	0.00000000	2.70833312	1,000.00000000
E	07335CAV6	1,000.00000000	0.00000000	2.70833352	0.00000000	0.00000000	0.00000000	0.00000000	2.70833352	1,000.00000000
F	07335CAX2	1,000.00000000	0.00000000	2.33333314	0.00000000	0.00000000	0.00000000	0.00000000	2.33333314	1,000.00000000
G	07335CAZ7	1,000.00000000	0.00000000	4.15375653	(1.82042356)	4.31026352	0.00000000	0.00000000	4.15375653	1,000.00000000
H-RR	07335CBB9	1,000.00000000	0.00000000	0.00000000	3.64670156	97.76168215	0.00000000	0.00000000	0.00000000	1,000.00000000
S	07335CBF0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	07335CBD5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	07335CAK0	872.34231555	0.00000000	1.10156053	0.00000000	0.00000000	0.00000000	0.00000000	1.10156053	871.26703428
X-B	07335CAL8	1,000.00000000	0.00000000	0.92347707	0.00000000	0.00000000	0.00000000	0.00000000	0.92347707	1,000.00000000
X-D	07335CAM6	1,000.00000000	0.00000000	0.93836841	0.00000000	0.00000000	0.00000000	0.00000000	0.93836841	1,000.00000000
X-F	07335CAP9	1,000.00000000	0.00000000	1.31336842	0.00000000	0.00000000	0.00000000	0.00000000	1.31336842	1,000.00000000
X-G	07335CAR5	1,000.00000000	0.00000000	1.31336819	0.00000000	0.00000000	0.00000000	0.00000000	1.31336819	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-3	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	67,638.12	0.00	67,638.12	0.00	0.00	0.00	67,638.12	0.00
A-4	06/01/25 - 06/30/25	30	0.00	265,241.49	0.00	265,241.49	0.00	0.00	0.00	265,241.49	0.00
A-5	06/01/25 - 06/30/25	30	0.00	1,031,630.55	0.00	1,031,630.55	0.00	0.00	0.00	1,031,630.55	0.00
X-A	06/01/25 - 06/30/25	30	0.00	722,774.62	0.00	722,774.62	0.00	0.00	0.00	722,774.62	0.00
X-B	06/01/25 - 06/30/25	30	0.00	165,548.04	0.00	165,548.04	0.00	0.00	0.00	165,548.04	0.00
A-S	06/01/25 - 06/30/25	30	0.00	266,268.87	0.00	266,268.87	0.00	0.00	0.00	266,268.87	0.00
B	06/01/25 - 06/30/25	30	0.00	113,523.81	0.00	113,523.81	0.00	0.00	0.00	113,523.81	0.00
C	06/01/25 - 06/30/25	30	0.00	108,388.91	0.00	108,388.91	0.00	0.00	0.00	108,388.91	0.00
X-D	06/01/25 - 06/30/25	30	0.00	38,481.55	0.00	38,481.55	0.00	0.00	0.00	38,481.55	0.00
X-F	06/01/25 - 06/30/25	30	0.00	23,082.45	0.00	23,082.45	0.00	0.00	0.00	23,082.45	0.00
X-G	06/01/25 - 06/30/25	30	0.00	12,310.20	0.00	12,310.20	0.00	0.00	0.00	12,310.20	0.00
D	06/01/25 - 06/30/25	30	0.00	63,464.37	0.00	63,464.37	0.00	0.00	0.00	63,464.37	0.00
E	06/01/25 - 06/30/25	30	0.00	47,601.67	0.00	47,601.67	0.00	0.00	0.00	47,601.67	0.00
F	06/01/25 - 06/30/25	30	0.00	41,008.33	0.00	41,008.33	0.00	0.00	0.00	41,008.33	0.00
G	06/01/25 - 06/30/25	30	57,329.16	21,870.33	0.00	21,870.33	(17,062.83)	0.00	0.00	38,933.16	40,400.10
H-RR	06/01/25 - 06/30/25	30	3,186,326.70	123,911.79	0.00	123,911.79	123,911.79	0.00	0.00	0.00	3,321,858.08
Totals			3,243,655.86	3,112,745.10	0.00	3,112,745.10	106,848.96	0.00	0.00	3,005,896.14	3,362,258.18




© 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	3,123,763.87	Master Servicing Fee	3,376.20
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,215.58
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	355.66
ARD Interest	0.00	Operating Advisor Fee	1,680.68
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	100.64
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,123,763.87	Total Fees	11,018.76

Principal		Expenses/Reimbursements
Scheduled Principal	705,531.83	Reimbursement for Interest on Advances	1,181.76
Unscheduled Principal Collections		ASER Amount	87,623.15
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	16,000.00
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)	2,044.06
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	705,531.83	Total Expenses/Reimbursements	106,848.97

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,005,896.14
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	705,531.83
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	3,711,427.97
Total Funds Collected	3,829,295.70	Total Funds Distributed	3,829,295.70

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		853,578,212.41	853,578,212.41	Beginning Certificate Balance	853,578,211.90
(-) Scheduled Principal Collections		705,531.83	705,531.83	(-) Principal Distributions	705,531.83
(-) 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		852,872,680.58	852,872,680.58	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		855,934,252.77	855,934,252.77	Ending Certificate Balance	852,872,680.07
Ending Actual Collateral Balance		855,300,413.14	855,300,413.14



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.51)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.51)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.38%
				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	5	38,844,081.60	4.55%	48	4.7640	NAP	Defeased	5	38,844,081.60	4.55%	48	4.7640	NAP
	$9,999,999 or less	33	184,090,561.11	21.58%	48	4.6949	2.039983	1.39 or less	16	146,113,794.64	17.13%	48	4.7764	0.814317
$10,000,000 to $19,999,999		23	324,704,258.18	38.07%	46	4.5156	1.745916	1.40 to 1.49	4	29,972,762.63	3.51%	47	4.9953	1.439858
$20,000,000 to $29,999,999		6	136,233,779.69	15.97%	44	4.3555	2.217274	1.50 to 1.59	4	26,573,122.44	3.12%	32	4.5389	1.560780
$30,000,000 to $39,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.60 to 1.69	3	47,948,277.68	5.62%	49	4.0409	1.667679
$40,000,000 to $49,999,999		1	44,000,000.00	5.16%	49	4.0320	2.388900	1.70 to 1.79	3	34,519,155.94	4.05%	48	4.4427	1.767527
	$50,000,000 or greater	2	125,000,000.00	14.66%	48	3.6708	2.882392	1.80 to 1.99	4	51,031,348.54	5.98%	45	4.4892	1.958564
	Totals	70	852,872,680.58	100.00%	47	4.3913	2.079588	2.00 to 2.99	26	372,770,137.11	43.71%	46	4.3671	2.303398
								3.0 or greater	5	105,100,000.00	12.32%	48	3.6897	3.870124
								Totals	70	852,872,680.58	100.00%	47	4.3913	2.079588
(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	9	38,844,081.60	4.55%	48	4.7640	NAP	Virginia	2	11,240,975.12	1.32%	48	4.0837	1.760705
Arizona	5	18,512,703.89	2.17%	48	4.1471	1.433204	Washington	1	10,952,923.38	1.28%	47	4.3000	2.020200
California	16	229,685,018.08	26.93%	48	4.0235	2.574050	Wisconsin	6	14,811,788.56	1.74%	49	4.0686	2.374066
Colorado	4	15,435,749.14	1.81%	48	5.5651	1.322954	Totals	370	852,872,680.58	100.00%	47	4.3913	2.079588
Florida	7	47,685,967.69	5.59%	39	4.6823	1.618424
									Property Type³
Georgia	6	18,086,705.28	2.12%	47	4.5835	1.952312
Hawaii	188	34,369,566.35	4.03%	45	4.9539	2.597643		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Illinois	4	7,636,676.41	0.90%	49	4.0320	2.388900		Properties	Balance	Agg. Bal.			DSCR¹
Indiana	5	15,504,863.40	1.82%	49	5.1766	2.180320	Defeased	9	38,844,081.60	4.55%	48	4.7640	NAP
Kentucky	1	18,402,325.35	2.16%	48	4.5200	(0.725000)	Industrial	16	43,625,773.31	5.12%	48	4.5400	1.933127
Louisiana	20	55,955,310.56	6.56%	49	4.1809	2.165214	Lodging	26	119,310,497.91	13.99%	48	4.8132	2.376570
Maryland	8	12,600,000.00	1.48%	48	4.4938	2.064176	Mixed Use	5	27,582,136.58	3.23%	48	4.6499	1.458937
Michigan	6	10,343,483.73	1.21%	49	4.5805	2.085490	Mobile Home Park	4	15,426,965.52	1.81%	48	4.5544	2.209680
Minnesota	1	2,614,378.06	0.31%	46	4.3427	2.262900	Multi-Family	13	111,531,183.19	13.08%	46	4.1309	2.228487
Mississippi	12	16,060,363.23	1.88%	49	4.2600	1.570804	Office	20	279,450,460.56	32.77%	45	4.2137	2.087476
New Jersey	3	25,928,746.63	3.04%	49	4.0578	3.737941	Other	181	38,430,325.29	4.51%	45	4.6601	2.323686
New York	16	106,826,876.21	12.53%	46	4.3775	1.912593	Retail	63	133,099,739.21	15.61%	48	4.4209	1.916656
North Carolina	8	12,755,329.22	1.50%	47	4.7144	1.903402	Self Storage	33	38,624,851.33	4.53%	49	3.8652	2.107038
Ohio	3	692,601.90	0.08%	46	4.3427	2.262900	Totals	370	852,872,680.58	100.00%	47	4.3913	2.079588
Oklahoma	3	13,133,049.06	1.54%	48	4.8751	0.410181
Oregon	2	7,255,741.61	0.85%	48	3.9984	2.689390
Pennsylvania	7	65,958,662.23	7.73%	41	4.8376	1.941648
South Carolina	12	16,979,628.35	1.99%	48	4.6734	1.623754
Tennessee	3	4,406,567.23	0.52%	49	4.0471	2.382764
Texas	12	13,245,932.23	1.55%	49	3.9335	1.975226

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	5	38,844,081.60	4.55%	48	4.7640	NAP	Defeased	5	38,844,081.60	4.55%	48	4.7640	NAP
	3.999% or less	8	213,424,851.33	25.02%	48	3.7376	2.935755	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.000% to 4.4999%	18	237,509,715.53	27.85%	48	4.1517	2.110704	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.500% to 4.999%	28	283,194,189.00	33.20%	44	4.7166	1.599109	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.000% to 5.4999%	4	21,350,712.30	2.50%	47	5.1601	1.205805	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.500% or greater	7	58,549,130.82	6.86%	48	5.6447	1.766847	49 months or greater	65	814,028,598.98	95.45%	46	4.3735	2.100573
	Totals	70	852,872,680.58	100.00%	47	4.3913	2.079588	Totals	70	852,872,680.58	100.00%	47	4.3913	2.079588
(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	5	38,844,081.60	4.55%	48	4.7640	NAP	Defeased	5	38,844,081.60	4.55%	48	4.7640	NAP
	60 months or less	65	814,028,598.98	95.45%	46	4.3735	2.100573	Interest Only	27	457,407,500.00	53.63%	46	4.1536	2.548374
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	330 months or less	38	356,621,098.98	41.81%	47	4.6556	1.526216
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	331 months to 357 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	70	852,872,680.58	100.00%	47	4.3913	2.079588	358 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	70	852,872,680.58	100.00%	47	4.3913	2.079588
(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	5	38,844,081.60	4.55%	48	4.7640	NAP			No outstanding loans in this group
Underwriter's Information		4	43,984,375.54	5.16%	41	4.8506	2.043658
	12 months or less	57	746,068,088.75	87.48%	47	4.3268	2.125008
	13 months to 24 months	3	14,536,134.69	1.70%	48	5.4777	1.069823
	25 months or greater	1	9,440,000.00	1.11%	47	4.1390	2.021800
	Totals	70	852,872,680.58	100.00%	47	4.3913	2.079588
(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	322181001	OF	Sunnyvale	CA	Actual/360	3.764%	203,875.75	0.00	0.00	07/06/29	06/06/34	--	65,000,000.00	65,000,000.00	07/06/25
2	883100996	OF	San Francisco	CA	Actual/360	3.570%	178,500.00	0.00	0.00	N/A	06/06/29	--	60,000,000.00	60,000,000.00	07/06/25
3	322181003	OF	Malvern	PA	Actual/360	4.860%	81,000.00	0.00	0.00	N/A	11/07/28	--	20,000,000.00	20,000,000.00	07/07/25
3A	322181103	OF	Malvern	PA	Actual/360	4.860%	81,000.00	0.00	0.00	N/A	11/07/28	--	20,000,000.00	20,000,000.00	07/07/25
3B	322181113	OF	Malvern	PA	Actual/360	4.860%	68,920.88	0.00	0.00	N/A	11/07/28	--	17,017,500.00	17,017,500.00	07/07/25
4	303161317	Various Various		Various	Actual/360	4.032%	147,840.00	0.00	0.00	N/A	08/01/29	--	44,000,000.00	44,000,000.00	07/01/25
5	322181005	SS	Various	Various	Actual/360	3.809%	94,198.62	51,794.78	0.00	N/A	08/01/29	--	29,676,646.11	29,624,851.33	07/01/25
6	307331133	MF	Harvey	LA	Actual/360	3.800%	79,166.67	0.00	0.00	N/A	08/06/29	--	25,000,000.00	25,000,000.00	07/06/25
7	322181007	LO	San Diego	CA	Actual/360	4.650%	83,871.16	35,240.94	0.00	N/A	07/06/29	--	21,644,169.30	21,608,928.36	07/06/25
8	322181008	MF	Brooklyn	NY	Actual/360	4.532%	75,535.90	0.00	0.00	N/A	08/05/28	--	20,000,000.00	20,000,000.00	07/05/25
9	695101145	RT	Temecula	CA	Actual/360	4.120%	67,622.91	29,248.95	0.00	N/A	07/06/29	--	19,695,992.00	19,666,743.05	07/06/25
10	322181010	Various Various		HI	Actual/360	4.310%	68,241.67	0.00	0.00	N/A	02/07/29	--	19,000,000.00	19,000,000.00	07/07/25
12	322181012	OF	Louisville	KY	Actual/360	4.520%	69,417.42	27,078.71	0.00	N/A	07/06/29	--	18,429,404.06	18,402,325.35	06/06/24
13	307331126	IN	Ocala	FL	Actual/360	4.500%	63,778.46	32,238.41	0.00	N/A	07/06/29	--	17,007,589.69	16,975,351.28	07/06/25
14	303161312	MF	Glenmont	NY	Actual/360	4.040%	60,327.64	26,982.17	0.00	N/A	07/01/29	--	17,919,101.68	17,892,119.51	07/01/25
15	322181015	OF	Various	LA	Actual/360	4.750%	64,705.89	26,060.75	0.00	N/A	08/01/29	--	16,346,751.51	16,320,690.76	06/01/25
16	322181016	MF	Brooklyn	NY	Actual/360	3.900%	55,250.00	0.00	0.00	N/A	06/06/29	--	17,000,000.00	17,000,000.00	07/06/25
17	322181017	LO	Various	Various	Actual/360	4.550%	56,885.04	28,228.27	0.00	N/A	07/06/29	--	15,002,648.30	14,974,420.03	07/06/25
18	322181018	Various Various		HI	Actual/360	5.750%	73,739.91	19,631.74	0.00	N/A	06/06/29	--	15,389,198.09	15,369,566.35	07/06/25
19	322181019	LO	Various	NC	Actual/360	4.958%	41,316.67	0.00	0.00	N/A	05/01/29	--	10,000,000.00	10,000,000.00	07/01/25
19A	322181119	LO	Various	Various	Actual/360	4.958%	20,658.33	0.00	0.00	N/A	05/01/29	--	5,000,000.00	5,000,000.00	07/01/25
20	322181020	OF	Phoenix	AZ	Actual/360	4.150%	47,316.38	21,953.34	0.00	N/A	08/01/29	--	13,681,843.92	13,659,890.58	07/01/25
21	307331142	OF	Morristown	NJ	Actual/360	4.081%	47,612.24	0.00	0.00	N/A	08/06/29	--	14,000,000.00	14,000,000.00	07/06/25
22	695101146	MF	New York	NY	Actual/360	4.300%	49,629.17	0.00	0.00	N/A	07/06/29	--	13,850,000.00	13,850,000.00	07/06/25
23	322181023	LO	Various	IN	Actual/360	5.500%	55,475.97	29,268.10	0.00	N/A	08/06/29	--	12,103,848.80	12,074,580.70	07/06/25
24	303161309	OF	Various	CA	Actual/360	4.900%	53,420.77	19,288.79	0.00	N/A	06/01/29	--	13,082,638.00	13,063,349.21	07/01/25
25	303161302	MF	Warner Robins	GA	Actual/360	4.900%	52,056.01	18,796.01	0.00	N/A	06/01/29	--	12,748,409.88	12,729,613.87	07/01/25
26	322181026	LO	Nashville	TN	Actual/360	4.930%	46,751.90	20,349.61	0.00	N/A	06/01/29	--	11,379,772.55	11,359,422.94	07/01/25




© 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
27	307331140	OF	Tampa	FL	Actual/360	4.730%	47,113.72	17,941.60	0.00	N/A	08/06/26	--	11,952,739.58	11,934,797.98	07/06/25
28	307331139	IN	Wilmington	OH	Actual/360	4.400%	41,127.99	21,467.12	0.00	N/A	08/06/29	05/06/29	11,216,725.78	11,195,258.66	07/06/25
29	695101132	LO	Bellingham	WA	Actual/360	4.300%	39,325.17	21,544.02	0.00	N/A	06/06/29	--	10,974,467.40	10,952,923.38	07/06/25
30	695101152	MH	Various	Various	Actual/360	4.470%	44,700.00	0.00	0.00	N/A	07/06/29	--	12,000,000.00	12,000,000.00	07/06/25
32	695101147	IN	Chula Vista	CA	Actual/360	4.050%	35,437.50	0.00	0.00	N/A	08/06/29	--	10,500,000.00	10,500,000.00	07/06/25
33	883100991	Various Various		Various	Actual/360	4.343%	36,370.53	0.00	0.00	N/A	05/06/29	--	10,050,000.00	10,050,000.00	07/06/25
34	322181034	MF	Los Angeles	CA	Actual/360	4.150%	34,583.33	0.00	0.00	N/A	05/06/29	--	10,000,000.00	10,000,000.00	07/06/25
35	307331122	98	Monsey	NY	Actual/360	5.020%	41,833.33	0.00	0.00	N/A	05/06/29	--	10,000,000.00	10,000,000.00	07/06/25
36	322181036	MU	Ambler	PA	Actual/360	4.750%	37,073.56	15,091.17	0.00	N/A	06/06/29	--	9,365,952.99	9,350,861.82	07/06/25
37	883101012	RT	Bluefield	VA	Actual/360	4.100%	29,282.31	17,225.53	0.00	N/A	07/06/29	--	8,570,431.86	8,553,206.33	07/06/25
38	303161322	IN	Watkins	CO	Actual/360	5.650%	41,042.86	13,794.54	0.00	N/A	08/01/29	--	8,717,067.09	8,703,272.55	07/01/25
39	322181039	Various Various		Various	Actual/360	4.139%	32,560.13	0.00	0.00	N/A	06/06/29	--	9,440,000.00	9,440,000.00	07/06/25
40	695101143	SS	Moreno Valley	CA	Actual/360	4.050%	30,375.00	0.00	0.00	N/A	07/06/29	--	9,000,000.00	9,000,000.00	07/06/25
42	322181042	OF	Thousand Oaks	CA	Actual/360	4.850%	34,354.17	0.00	0.00	N/A	06/06/29	--	8,500,000.00	8,500,000.00	07/06/25
43	883101014	LO	Covington	GA	Actual/360	4.000%	25,809.09	14,771.21	0.00	N/A	08/06/29	--	7,742,728.35	7,727,957.14	07/06/25
44	322181044	RT	Palm Beach Gardens	FL	Actual/360	5.500%	35,548.16	12,713.91	0.00	N/A	06/06/29	--	7,755,963.19	7,743,249.28	07/06/25
45	303161314	LO	El Reno	OK	Actual/360	4.900%	25,884.58	25,816.50	0.00	N/A	07/01/29	--	6,339,080.89	6,313,264.39	07/01/21
46	303161313	LO	El Reno	OK	Actual/360	4.900%	25,556.93	25,489.71	0.00	N/A	07/01/29	--	6,258,839.06	6,233,349.35	03/01/22
47	303161310	MU	Syracuse	NY	Actual/360	4.550%	27,111.71	11,112.83	0.00	N/A	07/01/29	--	7,150,341.86	7,139,229.03	07/01/25
48	322181048	RT	Staten Island	NY	Actual/360	4.680%	26,175.42	10,821.28	0.00	N/A	08/01/29	--	6,711,646.86	6,700,825.58	07/01/25
49	883101000	LO	Hasbrouck Heights	NJ	Actual/360	3.700%	21,583.33	0.00	0.00	N/A	07/06/29	--	7,000,000.00	7,000,000.00	07/06/25
50	322181050	RT	Colorado Springs	CO	Actual/360	5.700%	27,008.26	8,976.57	0.00	N/A	07/06/29	--	5,685,950.01	5,676,973.44	07/06/25
51	322181051	MF	Baltimore	MD	Actual/360	4.520%	22,600.00	0.00	0.00	N/A	06/01/29	--	6,000,000.00	6,000,000.00	07/01/25
52	322181052	LO	San Francisco	CA	Actual/360	5.450%	24,884.78	8,994.57	0.00	N/A	07/06/29	--	5,479,217.03	5,470,222.46	07/06/25
54	883100999	IN	Beaverton	OR	Actual/360	3.960%	18,810.00	0.00	0.00	N/A	07/06/29	--	5,700,000.00	5,700,000.00	07/06/25
55	322181055	RT	Summerville	SC	Actual/360	4.600%	18,990.84	9,204.60	0.00	N/A	08/06/29	--	4,954,131.97	4,944,927.37	07/06/25
56	322181056	RT	Various	SC	Actual/360	5.970%	23,227.70	10,823.15	0.00	N/A	06/06/29	--	4,668,885.30	4,658,062.15	06/06/25
57	695101142	98	Los Angeles	CA	Actual/360	4.100%	17,937.50	0.00	0.00	N/A	07/06/29	--	5,250,000.00	5,250,000.00	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
58	322181058	MU	Red Bank	NJ	Actual/360	4.500%	18,508.40	6,825.87	0.00	N/A	08/01/29	--	4,935,572.50	4,928,746.63	07/01/25
59	322181059	LO	Kennesaw	GA	Actual/360	5.500%	19,865.38	10,838.99	0.00	N/A	03/01/29	--	4,334,265.34	4,323,426.35	05/01/25
60	695101150	RT	Winter Park	FL	Actual/360	3.960%	13,530.00	0.00	0.00	N/A	08/06/29	--	4,100,000.00	4,100,000.00	07/06/25
61	307331138	RT	Fulton	MS	Actual/360	4.560%	13,681.13	6,729.13	0.00	N/A	08/06/29	--	3,600,296.21	3,593,567.08	07/06/25
63	695101149	RT	Various	MS	Actual/360	5.150%	14,580.93	8,560.21	0.00	N/A	08/06/29	--	3,397,499.00	3,388,938.79	07/06/25
64	883101009	MH	Midway Park	NC	Actual/360	4.850%	13,875.62	6,176.67	0.00	N/A	07/06/29	--	3,433,142.19	3,426,965.52	07/06/25
65	322181065	MU	Reidsville	NC	Actual/360	4.720%	13,387.26	5,846.84	0.00	N/A	07/01/29	--	3,403,540.45	3,397,693.61	07/01/25
67	322181067	LO	Mackinaw City	MI	Actual/360	4.950%	11,632.49	7,272.13	0.00	N/A	08/06/29	--	2,819,998.61	2,812,726.48	07/06/25
68	695101140	MU	Ann Arbor	MI	Actual/360	4.750%	10,963.67	4,164.10	0.00	N/A	07/06/29	--	2,769,769.59	2,765,605.49	07/06/25
69	322181069	RT	Brunswick	GA	Actual/360	5.100%	10,607.47	4,323.65	0.00	N/A	07/06/29	--	2,495,874.70	2,491,551.05	07/06/25
70	307331127	RT	Conyers	GA	Actual/360	4.400%	7,225.78	3,790.96	0.00	N/A	07/06/29	--	1,970,666.50	1,966,875.54	07/06/25
71	322181071	MF	Jacksonville	FL	Actual/360	4.850%	8,283.21	3,062.16	0.00	N/A	05/01/29	--	2,049,452.82	2,046,390.66	07/01/25
72	307331137	MF	Shelby Township	MI	Actual/360	4.650%	6,945.43	3,305.43	0.00	N/A	08/06/29	--	1,792,369.11	1,789,063.68	07/06/25
73	307331130	RT	Palatka	FL	Actual/360	4.950%	6,253.84	2,686.81	0.00	N/A	07/06/29	--	1,516,082.28	1,513,395.47	07/06/25
Totals							3,123,763.87	705,531.83	0.00				853,578,212.41	852,872,680.58
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
1	43,482,598.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	15,266,121.95	4,078,051.42	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	12,295,542.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	6,139,814.11	1,581,709.42	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	14,415,520.00	13,249,659.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,401,039.34	739,851.83	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	3,679,199.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	28,669,485.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,325,993.73	551,533.91	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	70,726,530.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	(1,011,862.00)	0.00	--	--	01/13/25	14,555,619.67	387,223.98	41,458.86	866,715.93	0.00	0.00
13	1,620,426.37	416,585.98	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,046,904.74	515,416.61	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,358,081.88	0.00	--	--	04/11/25	0.00	0.00	90,732.58	90,732.58	0.00	0.00
16	4,846,138.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	9,940,043.74	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	5,561,471.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	16,118,194.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,198,269.27	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	3,434,561.86	594,214.71	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	581,404.87	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	2,467,355.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,606,293.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
27	3,439,246.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
29	2,993,595.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,343,494.32	297,317.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,315,852.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	5,087,497.67	1,290,455.07	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	21,066,168.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	2,443,518.75	610,879.45	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	2,390,464.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	971,337.80	244,559.87	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	909,028.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	8,797,454.00	01/01/20	09/30/20	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,317,007.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	965,723.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1,270,836.05	1,159,283.77	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	620,712.00	468,950.00	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
45	305,675.48	0.00	--	--	02/11/25	3,540,655.47	786,155.97	37,181.63	1,736,412.47	0.00	0.00
46	93,362.00	0.00	--	--	02/11/25	4,502,789.57	758,473.34	32,601.36	1,339,925.17	0.00	0.00
47	924,609.15	224,976.80	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	549,939.95	140,605.18	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	2,746,180.34	2,971,616.71	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	667,191.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	634,800.02	140,312.98	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	512,722.00	134,604.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
54	706,944.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	533,699.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	562,285.00	0.00	--	--	--	0.00	0.00	34,041.13	34,041.13	0.00	0.00
57	598,903.02	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
58	439,777.23	46,999.16	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
59	822,465.02	703,379.00	10/01/23	09/30/24	--	0.00	0.00	30,657.09	61,390.36	0.00	0.00
60	653,564.19	153,565.25	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
61	426,800.00	106,700.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
63	468,033.82	98,823.22	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
64	448,729.71	146,888.35	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
65	521,454.27	136,426.77	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
67	721,854.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
68	248,255.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	311,004.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
71	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
72	0.00	56,533.06	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
73	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	309,201,856.36	39,657,353.02				22,599,064.71	1,931,853.29	266,672.65	4,129,217.64	0.00	0.00




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More	Foreclosure			REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
07/17/25	1	4,323,426.35	0	0.00	3	30,948,939.09	0	0.00	2	12,546,613.74	0	0.00	0	0.00	0	0.00	4.391292%	4.361945%	47
06/17/25	0	0.00	1	4,668,885.30	3	31,027,324.01	0	0.00	2	12,597,919.95	0	0.00	0	0.00	0	0.00	4.391533%	4.362167%	48
05/16/25	1	4,678,882.79	0	0.00	3	31,101,375.92	0	0.00	2	12,647,303.08	0	0.00	0	0.00	0	0.00	4.391752%	4.362369%	49
04/17/25	0	0.00	0	0.00	3	31,179,157.18	0	0.00	2	12,698,199.82	0	0.00	0	0.00	0	0.00	4.391990%	4.362588%	50
03/17/25	0	0.00	0	0.00	3	31,252,587.86	0	0.00	2	12,747,161.60	0	0.00	0	0.00	0	0.00	4.392207%	4.362787%	51
02/18/25	0	0.00	0	0.00	3	31,337,878.22	0	0.00	2	12,801,122.82	0	0.00	0	0.00	1	3,103,892.58	4.392482%	4.363042%	52
01/17/25	0	0.00	1	16,473,405.13	4	34,519,312.62	0	0.00	2	12,849,652.14	0	0.00	0	0.00	0	0.00	4.393987%	4.363685%	53
12/17/24	1	16,496,695.70	0	0.00	4	34,596,537.12	0	0.00	2	12,897,977.56	0	0.00	0	0.00	0	0.00	4.394199%	4.363880%	54
11/18/24	0	0.00	0	0.00	4	34,677,938.05	0	0.00	2	12,947,854.87	0	0.00	0	0.00	0	0.00	4.394430%	4.364092%	55
10/18/24	0	0.00	0	0.00	4	34,754,513.72	0	0.00	2	12,995,767.67	0	0.00	0	0.00	0	0.00	4.394640%	4.364284%	56
09/17/24	0	0.00	0	0.00	4	34,835,289.25	0	0.00	2	13,045,247.30	0	0.00	0	0.00	0	0.00	4.394868%	4.364494%	57
08/16/24	0	0.00	1	18,685,493.29	3	16,225,728.03	0	0.00	2	13,092,750.89	0	0.00	0	0.00	0	0.00	4.395074%	4.364683%	58
(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

322181012

06/06/24

41,458.86

866,715.93

650,922.55

18,735,096.45

11/22/23

322181015

06/01/25

90,732.58

117,087.82

16,346,751.50

10/18/21

303161314

07/01/21

37,181.63

1,736,412.47

0.00

7,423,003.07

03/23/20

11/02/20

303161313

03/01/22

32,601.36

1,339,925.17

9,915.87

7,160,720.41

03/27/20

12/22/20

322181056

06/06/25

34,041.13

0.00

4,668,885.30

322181059

05/01/25

30,657.09

61,390.36

0.00

4,344,394.18

Totals

266,672.65

4,129,217.64

777,926.24

58,678,850.91

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		11,934,798	11,934,798	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		562,067,844	526,795,478	22,725,752			12,546,614
49 - 60 Months		213,870,039	213,870,039	0			0
> 60 Months		65,000,000	65,000,000	0			0




Historical Delinquency Information

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

Jul-25	852,872,681	817,600,315	4,323,426	0	18,402,325		12,546,614
Jun-25	853,578,212	817,882,003	0	4,668,885	18,429,404		12,597,920
May-25	854,229,768	818,449,509	4,678,883	0	18,454,073		12,647,303
Apr-25	854,930,026	823,750,869	0	0	18,480,957		12,698,200
Mar-25	855,576,155	824,323,567	0	0	18,505,426		12,747,162
Feb-25	856,374,207	825,036,329	0	0	18,536,755		12,801,123
Jan-25	860,123,187	809,130,469	0	16,473,405	21,669,660		12,849,652
Dec-24	860,765,686	809,672,453	16,496,696	0	21,698,560		12,897,978
Nov-24	861,457,777	826,779,839	0	0	21,730,083		12,947,855
Oct-24	862,094,920	827,340,406	0	0	21,758,746		12,995,768
Sep-24	862,781,847	827,946,558	0	0	21,790,042		13,045,247
Aug-24	863,413,676	828,502,454	0	18,685,493	3,132,977		13,092,751
(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 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
12	322181012	OF	KY	11/22/23	2
	The Loan transferred to Special Servicing on August 9, 2023 due to Imminent Monetary Default. The Special Servicer has sent a Hello Letter and Pre-negotiation letter to the Borrower. The Borrower has executed the PNL. The Special Servicer
	has initiated th e foreclosure process. A Receiver has been appointed and working to stabilize the Property and manage expenses. Receiver has prepared an RFP for a potential government buyer of the building. A broker is working in parallel to
	widely market the Property f or sale.

15	322181015	OF	LA	10/18/21	9
	The Borrower performed under forbearance agreement and Special Servicer intends to return the Loan to the Master Servicer as a corrected mortgage loan. Special Servicer has approved the Borrower's annual budget and has initiated the
	process to return the loan to the Master Servicer.


45	303161314	LO	OK	03/23/20	7
	Transferred to SS in March 2020 due to imminent monetary default. Receiver was put in place in June 2020 and a foreclosure sale occurred in December 2020. El Reno is an oil and gas market. A planned disposition in December 2025 will allow
	additional time to improve RevPAR. Running 28 days ADR is $86.


46	303161313	LO	OK	03/27/20	7
	Transferred to SS in March 2020 for monetary default and was subsequently foreclosed in November 2020. Property is largely dependent on oil crew business. Planned disposition in December 2025. Flag expiry was extended an additional year
	to 1/1/2027. Runni ng 28 days occupancy is 87%.


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
15	322181015	0.00	4.75000%	0.00	4.75000%	10	02/13/23	03/01/23	--
18	322181018	16,000,000.00	5.75000%	16,000,000.00	5.75000%	10	05/28/20	06/06/20	06/11/20
18	322181018	0.00	5.75000%	0.00	5.75000%	10	06/11/20	06/06/20	05/28/20
25	303161302	13,350,000.00	4.90000%	13,350,000.00	4.90000%	10	12/23/20	12/01/20	--
52	322181052	0.00	5.45000%	0.00	5.45000%	10	01/12/22	04/06/20	02/06/22
52	322181052	0.00	5.45000%	0.00	5.45000%	10	02/06/22	04/06/20	01/12/22
Totals		29,350,000.00		29,350,000.00
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

322181066 02/18/25

3,108,652.52

3,820,000.00

3,630,992.07

522,339.55

3,630,992.07

3,108,652.52

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

3,108,652.52

3,820,000.00

3,630,992.07

522,339.55

3,630,992.07

3,108,652.52

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
66	322181066	02/18/25	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)
12	0.00	0.00	4,000.00	0.00	0.00	54,795.84	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	4,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	64.34	0.00	0.00	0.00
23	0.00	0.00	0.00	0.00	847.44	0.00	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	0.00	0.00	708.52	0.00	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	7.22	0.00	0.00	0.00
45	0.00	0.00	4,000.00	0.00	0.00	14,450.30	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	0.00	4,000.00	0.00	0.00	18,377.01	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	0.00	0.00	0.00	338.79	0.00	0.00	0.00	0.00	0.00	0.00	0.00
56	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	874.34	0.00	0.00	0.00
59	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	176.60	0.00	0.00	0.00
65	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	59.26	0.00	0.00	0.00
69	0.00	0.00	0.00	0.00	149.31	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	16,000.00	0.00	2,044.06	87,623.15	0.00	0.00	1,181.76	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		106,848.97




© 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)	3,711,427.97
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 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
12	322181012	18,402,325.35	18,735,096.45	7,700,000.00	12/05/24	(1,237,246.00)	(0.72500)	12/31/24	07/06/29	288
15	322181015	16,320,690.76	16,346,751.50	21,700,000.00	03/18/25	1,177,528.92	1.08100	12/31/24	08/01/29	288
45	303161314	6,313,264.39	7,423,003.07	6,100,000.00	12/16/24	305,675.48	0.49260	12/31/24	07/01/29	167
46	303161313	6,233,349.35	7,160,720.41	4,400,000.00	12/16/24	93,362.00	0.15240	12/31/24	07/01/29	167
Totals		47,269,629.85	49,665,571.43	39,900,000.00		339,320.40




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


	Supplemental Notes
	None




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