wcm19b19_ex991-202510.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	10/20/25	BANK 2019-BNK19
Determination Date:	10/14/25
Next Distribution Date:	11/18/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2019-BNK19


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		General 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	General Special Servicer	LNR Partners, LLC
Principal Prepayment Detail	19		Heather Bennett and Arne Shulkin		hbennett@starwood.com; ashulkin@lnrpartners.com;
					lnr.cmbs.notices@lnrproperty.com
Historical Detail	20		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Delinquency Loan Detail	21	Asset Representations	Park Bridge Lender Services LLC
Collateral Stratification and Historical Detail	22	Reviewer & Operating
		Advisor
Specially Serviced Loan Detail - Part 1	23		David Rodgers	(212) 230-9025
Specially Serviced Loan Detail - Part 2	24		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Modified Loan Detail	25	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Historical Liquidated Loan Detail	26
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Bond / Collateral Loss Reconciliation Detail	27				trustadministrationgroup@computershare.com
Interest Shortfall Detail - Collateral Level	28		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
		Trustee	Wilmington Trust, National Association
Supplemental Notes	29
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 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	06540WBA0	2.263000%	25,345,000.00	1,862,679.98	1,862,679.98	3,512.70	0.00	0.00	1,866,192.68	0.00	0.00%	30.00%
A-SB	06540WBB8	3.071000%	44,620,000.00	34,981,924.69	878,781.63	89,524.58	0.00	0.00	968,306.21	34,103,143.06	29.26%	30.00%
A-2	06540WBC6	2.926000%	273,000,000.00	273,000,000.00	6,478,791.72	665,665.00	0.00	0.00	7,144,456.72	266,521,208.28	29.26%	30.00%
A-3	06540WBD4	3.183000%	523,177,000.00	523,177,000.00	0.00	1,387,726.99	0.00	0.00	1,387,726.99	523,177,000.00	29.26%	30.00%
A-S	06540WBE2	3.446000%	153,122,000.00	153,122,000.00	0.00	439,715.34	0.00	0.00	439,715.34	153,122,000.00	16.11%	17.63%
B	06540WBF9	3.647000%	49,494,000.00	49,494,000.00	0.00	150,420.51	0.00	0.00	150,420.51	49,494,000.00	11.86%	13.63%
C	06540WBG7	4.025424%	46,400,000.00	46,400,000.00	0.00	155,649.74	0.00	0.00	155,649.74	46,400,000.00	7.87%	9.88%
D	06540WAJ2	3.000000%	27,840,000.00	27,840,000.00	0.00	69,600.00	0.00	0.00	69,600.00	27,840,000.00	5.48%	7.63%
E	06540WAL7	3.000000%	23,201,000.00	23,201,000.00	0.00	58,002.50	0.00	0.00	58,002.50	23,201,000.00	3.49%	5.75%
F	06540WAN3	3.000000%	13,920,000.00	13,920,000.00	0.00	34,800.00	0.00	0.00	34,800.00	13,920,000.00	2.29%	4.63%
G	06540WAQ6	3.000000%	12,373,000.00	12,373,000.00	0.00	505,325.92	0.00	0.00	505,325.92	12,373,000.00	1.23%	3.63%
H*	06540WAS2	3.000000%	12,374,000.00	12,374,000.00	0.00	646,072.76	0.00	0.00	646,072.76	12,374,000.00	0.17%	2.63%
J	06540WAU7	3.000000%	32,480,575.00	32,467,297.79	0.00	1,885,502.36	0.00	30,515,958.59	1,885,502.36	1,951,339.20	0.00%	0.00%
R	06540WAY9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2KMYY4	4.025424%	65,123,504.00	63,379,626.44	485,276.49	364,916.95	0.00	1,606,103.08	850,193.44	61,288,246.87	0.00%	0.00%
Regular SubTotal			1,302,470,079.00	1,267,592,528.90	9,705,529.82	6,456,435.35	0.00	32,122,061.67	16,161,965.17	1,225,764,937.41


X-A	06540WBH5	0.933410%	866,142,000.00	833,021,604.67	0.00	647,958.65	0.00	0.00	647,958.65	823,801,351.34
X-B	06540WBJ1	0.431508%	249,016,000.00	249,016,000.00	0.00	89,543.64	0.00	0.00	89,543.64	249,016,000.00
X-D	06540WAA1	1.025424%	51,041,000.00	51,041,000.00	0.00	43,615.57	0.00	0.00	43,615.57	51,041,000.00
X-FG	06540WAC7	1.025424%	26,293,000.00	26,293,000.00	0.00	22,467.90	0.00	0.00	22,467.90	26,293,000.00
X-H	06540WAE3	1.025424%	12,374,000.00	12,374,000.00	0.00	10,573.83	0.00	0.00	10,573.83	12,374,000.00
X-J	06540WAG8	1.025424%	32,480,575.00	32,467,297.78	0.00	27,743.97	0.00	0.00	27,743.97	1,951,339.20
Notional SubTotal			1,237,346,575.00	1,204,212,902.45	0.00	841,903.56	0.00	0.00	841,903.56	1,164,476,690.54

Deal Distribution Total					9,705,529.82	7,298,338.91	0.00	32,122,061.67	17,003,868.73

*	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	06540WBA0	73.49299586	73.49299586	0.13859538	0.00000000	0.00000000	0.00000000	0.00000000	73.63159124	0.00000000
A-SB	06540WBB8	783.99651927	19.69479225	2.00637786	0.00000000	0.00000000	0.00000000	0.00000000	21.70117010	764.30172703
A-2	06540WBC6	1,000.00000000	23.73183780	2.43833333	0.00000000	0.00000000	0.00000000	0.00000000	26.17017114	976.26816220
A-3	06540WBD4	1,000.00000000	0.00000000	2.65250000	0.00000000	0.00000000	0.00000000	0.00000000	2.65250000	1,000.00000000
A-S	06540WBE2	1,000.00000000	0.00000000	2.87166664	0.00000000	0.00000000	0.00000000	0.00000000	2.87166664	1,000.00000000
B	06540WBF9	1,000.00000000	0.00000000	3.03916657	0.00000000	0.00000000	0.00000000	0.00000000	3.03916657	1,000.00000000
C	06540WBG7	1,000.00000000	0.00000000	3.35452026	0.00000000	0.00000000	0.00000000	0.00000000	3.35452026	1,000.00000000
D	06540WAJ2	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E	06540WAL7	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
F	06540WAN3	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
G	06540WAQ6	1,000.00000000	0.00000000	40.84101835	(38.34101835)	0.00000000	0.00000000	0.00000000	40.84101835	1,000.00000000
H	06540WAS2	1,000.00000000	0.00000000	52.21211896	(49.71211896)	0.00000000	0.00000000	0.00000000	52.21211896	1,000.00000000
J	06540WAU7	999.59122614	0.00000000	58.05015336	(55.55117543)	41.62260120	0.00000000	939.51411236	58.05015336	60.07711378
R	06540WAY9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2KMYY4	973.22199432	7.45163359	5.60346000	(2.33876697)	1.15461002	0.00000000	24.66241804	13.05509360	941.10794269

Notional Certificates
X-A	06540WBH5	961.76100994	0.00000000	0.74809748	0.00000000	0.00000000	0.00000000	0.00000000	0.74809748	951.11581166
X-B	06540WBJ1	1,000.00000000	0.00000000	0.35958991	0.00000000	0.00000000	0.00000000	0.00000000	0.35958991	1,000.00000000
X-D	06540WAA1	1,000.00000000	0.00000000	0.85452029	0.00000000	0.00000000	0.00000000	0.00000000	0.85452029	1,000.00000000
X-FG	06540WAC7	1,000.00000000	0.00000000	0.85452021	0.00000000	0.00000000	0.00000000	0.00000000	0.85452021	1,000.00000000
X-H	06540WAE3	1,000.00000000	0.00000000	0.85451996	0.00000000	0.00000000	0.00000000	0.00000000	0.85451996	1,000.00000000
X-J	06540WAG8	999.59122583	0.00000000	0.85417115	0.00000000	0.00000000	0.00000000	0.00000000	0.85417115	60.07711378




© 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	09/01/25 - 09/30/25	30	0.00	3,512.70	0.00	3,512.70	0.00	0.00	0.00	3,512.70	0.00
A-SB	09/01/25 - 09/30/25	30	0.00	89,524.58	0.00	89,524.58	0.00	0.00	0.00	89,524.58	0.00
A-2	09/01/25 - 09/30/25	30	0.00	665,665.00	0.00	665,665.00	0.00	0.00	0.00	665,665.00	0.00
A-3	09/01/25 - 09/30/25	30	0.00	1,387,726.99	0.00	1,387,726.99	0.00	0.00	0.00	1,387,726.99	0.00
X-A	09/01/25 - 09/30/25	30	0.00	647,958.65	0.00	647,958.65	0.00	0.00	0.00	647,958.65	0.00
X-B	09/01/25 - 09/30/25	30	0.00	89,543.64	0.00	89,543.64	0.00	0.00	0.00	89,543.64	0.00
X-D	09/01/25 - 09/30/25	30	0.00	43,615.57	0.00	43,615.57	0.00	0.00	0.00	43,615.57	0.00
X-FG	09/01/25 - 09/30/25	30	0.00	22,467.90	0.00	22,467.90	0.00	0.00	0.00	22,467.90	0.00
X-H	09/01/25 - 09/30/25	30	0.00	10,573.83	0.00	10,573.83	0.00	0.00	0.00	10,573.83	0.00
X-J	09/01/25 - 09/30/25	30	0.00	27,743.97	0.00	27,743.97	0.00	0.00	0.00	27,743.97	0.00
A-S	09/01/25 - 09/30/25	30	0.00	439,715.34	0.00	439,715.34	0.00	0.00	0.00	439,715.34	0.00
B	09/01/25 - 09/30/25	30	0.00	150,420.51	0.00	150,420.51	0.00	0.00	0.00	150,420.51	0.00
C	09/01/25 - 09/30/25	30	0.00	155,649.74	0.00	155,649.74	0.00	0.00	0.00	155,649.74	0.00
D	09/01/25 - 09/30/25	30	0.00	69,600.00	0.00	69,600.00	0.00	0.00	0.00	69,600.00	0.00
E	09/01/25 - 09/30/25	30	0.00	58,002.50	0.00	58,002.50	0.00	0.00	0.00	58,002.50	0.00
F	09/01/25 - 09/30/25	30	0.00	34,800.00	0.00	34,800.00	0.00	0.00	0.00	34,800.00	0.00
G	09/01/25 - 09/30/25	30	473,210.39	30,932.50	0.00	30,932.50	(474,393.42)	0.00	0.00	505,325.92	0.00
H	09/01/25 - 09/30/25	30	613,603.75	30,935.00	0.00	30,935.00	(615,137.76)	0.00	0.00	646,072.76	0.00
J	09/01/25 - 09/30/25	30	3,148,389.16	81,168.24	0.00	81,168.24	(1,804,334.12)	0.00	0.00	1,885,502.36	1,351,926.02
R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RR Interest	09/01/25 - 09/30/25	30	226,740.34	212,608.25	0.00	212,608.25	(152,308.70)	0.00	0.00	364,916.95	75,192.25
Totals			4,461,943.64	4,252,164.91	0.00	4,252,164.91	(3,046,174.00)	0.00	0.00	7,298,338.91	1,427,118.27




© 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	4,272,939.80	Master Servicing Fee	12,026.63
Interest Reductions due to Nonrecoverability Determination	(131,302.50)	Certificate Administrator Fee	5,625.43
Interest Adjustments	2,649,794.70	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	528.16
ARD Interest	0.00	Operating Advisor Fee	1,933.08
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	200.70
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	6,791,432.00	Total Fees	20,604.00

Principal		Expenses/Reimbursements
Scheduled Principal	827,591.49	Reimbursement for Interest on Advances	(758.57)
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	8,863,961.40	Special Servicing Fees (Monthly)	(527,875.09)
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)	1,803.70
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	(13,976.93)
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	(681.00)
Total Principal Collected	9,691,552.89	Total Expenses/Reimbursements	(541,487.89)

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	7,298,338.91
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	9,705,529.82
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	17,003,868.73
Total Funds Collected	16,482,984.89	Total Funds Distributed	16,482,984.84

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,267,592,528.90	1,267,592,528.90	Beginning Certificate Balance	1,267,592,528.90
(-) Scheduled Principal Collections		827,591.49	827,591.49	(-) Principal Distributions	9,705,529.82
(-) Unscheduled Principal Collections		8,863,961.40	8,863,961.40	(-) Realized Losses	32,122,061.67
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	32,136,038.60
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	(13,976.93)
(-) Realized Losses from Collateral		32,136,038.60	32,136,038.60	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		1,225,764,937.41	1,225,764,937.41	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,267,600,219.64	1,267,600,219.64	Ending Certificate Balance	1,225,764,937.41
Ending Actual Collateral Balance		1,225,764,937.43	1,225,764,937.43



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		13,976.93	0.00	UC / (OC) Change	0.00
Current Period Advances		(13,976.93)	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.03%
				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	32,256,581.67	2.63%	45	3.9394	NAP	Defeased	5	32,256,581.67	2.63%	45	3.9394	NAP
	2,000,000 or less	8	12,879,398.51	1.05%	45	4.0803	1.178934	1.50 or less	33	342,308,986.52	27.93%	44	4.1485	1.003420
2,000,001 to 3,000,000		6	15,258,330.73	1.24%	45	4.1672	0.860546	1.51 to 1.75	8	144,268,027.95	11.77%	44	4.1804	1.707079
3,000,001 to 4,000,000		8	27,966,477.82	2.28%	45	3.9989	1.490014	1.76 to 2.00	5	69,836,695.23	5.70%	44	4.6643	1.796882
4,000,001 to 5,000,000		4	18,622,741.56	1.52%	45	4.2829	3.311538	2.01 to 2.25	4	102,895,374.55	8.39%	45	3.9226	2.108870
5,000,001 to 6,000,000		4	22,212,897.98	1.81%	45	3.7808	0.716315	2.26 to 2.50	6	168,008,903.53	13.71%	44	4.0378	2.400328
6,000,001 to 7,000,000		5	33,490,468.42	2.73%	44	4.3983	1.811244	2.51 to 2.75	3	50,306,168.16	4.10%	44	4.3153	2.669451
7,000,001 to 8,000,000		3	22,061,955.40	1.80%	44	4.3578	2.191747	2.76 to 3.00	4	75,337,708.61	6.15%	45	3.9999	2.868142
8,000,001 to 9,000,000		3	25,280,000.00	2.06%	45	3.4400	3.269209	3.01 or greater	13	240,546,491.19	19.62%	44	3.6997	4.048309
9,000,001 to 10,000,000		5	47,486,806.55	3.87%	45	4.1731	2.751754	Totals	81	1,225,764,937.41	100.00%	44	4.0517	2.337928
10,000,001 to 15,000,000		6	78,129,249.17	6.37%	45	4.3218	1.897830
15,000,001 to 20,000,000		6	114,277,486.65	9.32%	44	3.9415	2.473219
20,000,001 to 30,000,000		5	133,321,834.57	10.88%	44	3.7637	1.908179
30,000,001 to 50,000,000		9	401,015,260.60	32.72%	44	4.2094	2.014010
50,000,001 to 70,000,000		3	171,100,000.00	13.96%	44	3.9369	3.661382
	70,000,001 or greater	1	70,405,447.78	5.74%	45	3.8000	0.999500
	Totals	81	1,225,764,937.41	100.00%	44	4.0517	2.337928
(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.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 29


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	6	32,256,581.67	2.63%	45	3.9394	NAP
							Defeased	6	32,256,581.67	2.63%	45	3.9394	NAP
Alaska	1	6,753,124.54	0.55%	44	4.7200	2.488500
							Industrial	4	38,421,141.89	3.13%	45	4.3117	2.940822
Arizona	1	4,295,374.55	0.35%	44	4.5600	2.229600
							Lodging	7	134,440,266.33	10.97%	45	4.0345	3.239638
Arkansas	1	13,906,168.16	1.13%	45	4.6500	2.533600
							Mixed Use	2	19,300,000.00	1.57%	45	3.9487	2.906361
California	9	320,621,834.57	26.16%	44	4.0488	3.142406
							Mobile Home Park	2	1,255,778.98	0.10%	45	4.8400	2.286500
Colorado	2	10,497,455.09	0.86%	44	4.7615	2.583744
							Multi-Family	24	89,138,720.18	7.27%	44	3.9358	1.132700
Connecticut	1	46,576,031.14	3.80%	44	4.3900	1.209700
							Office	13	621,105,813.49	50.67%	44	3.9556	2.102081
Florida	4	126,838,091.12	10.35%	44	4.6184	1.929978
							Other	1	1,900,000.00	0.16%	44	4.8900	1.634800
Georgia	1	15,000,000.00	1.22%	45	4.1800	0.477600
							Retail	16	287,946,634.87	23.49%	44	4.2785	2.158326
Illinois	1	6,919,250.00	0.56%	45	4.6400	1.867700
							Totals	75	1,225,764,937.41	100.00%	44	4.0517	2.337928
Indiana	1	3,802,500.00	0.31%	45	4.1500	3.062400

Louisiana	1	6,849,719.69	0.56%	45	4.7500	1.223300

Minnesota	1	11,080,067.21	0.90%	45	4.4500	1.707500

Mississippi	1	3,495,888.16	0.29%	45	4.5000	1.654300

Missouri	1	19,974,034.36	1.63%	44	4.1300	1.726600

Nevada	1	100,000,000.00	8.16%	45	3.7408	2.869100

New Jersey	2	124,005,447.78	10.12%	45	3.9513	1.436883

New York	27	215,096,700.56	17.55%	45	3.5515	1.674702

North Carolina	4	31,871,832.82	2.60%	45	4.2336	2.732451

Ohio	1	1,738,961.44	0.14%	44	4.6200	1.452800

Pennsylvania	2	81,674,674.31	6.66%	44	4.2165	1.699937

South Carolina	1	788,655.75	0.06%	44	4.6200	1.452800

Texas	3	40,466,765.51	3.30%	45	4.1795	2.080105

Virginia	2	1,255,778.98	0.10%	45	4.8400	2.286500

Totals	75	1,225,764,937.41	100.00%	44	4.0517	2.337928


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	32,256,581.67	2.63%	45	3.9394	NAP	Defeased	5	32,256,581.67	2.63%	45	3.9394	NAP
	3.5000% or less	5	84,400,000.00	6.89%	45	3.1100	3.086979	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.5001% to 3.7500%	11	214,233,878.00	17.48%	45	3.7233	2.795040	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.7501% to 4.0000%	21	282,033,411.82	23.01%	44	3.8599	2.365534	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.0001% to 4.2500%	18	312,820,548.66	25.52%	44	4.1624	1.962635	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.2501% to 4.5000%	5	87,795,000.31	7.16%	44	4.3978	1.395573	49 months or greater	76	1,193,508,355.74	97.37%	44	4.0547	2.228464
	4.5001% to 4.7500%	10	121,510,797.31	9.91%	43	4.6232	1.867415	Totals	81	1,225,764,937.41	100.00%	44	4.0517	2.337928
	4.7501% or greater	6	90,714,719.64	7.40%	43	4.8572	1.871907
	Totals	81	1,225,764,937.41	100.00%	44	4.0517	2.337928
(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.




© 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	32,256,581.67	2.63%	45	3.9394	NAP	Defeased	5	32,256,581.67	2.63%	45	3.9394	NAP
	120 months or less	76	1,193,508,355.74	97.37%	44	4.0547	2.228464	Interest Only	35	713,371,750.00	58.20%	44	3.8820	2.724897
	121 or greater	0	0.00	0.00%	0	0.0000	0.000000	420 months of less	41	480,136,605.74	39.17%	44	4.3112	1.490879
	Totals	81	1,225,764,937.41	100.00%	44	4.0517	2.337928	421 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	81	1,225,764,937.41	100.00%	44	4.0517	2.337928
(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.




© 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	32,256,581.67	2.63%	45	3.9394	NAP			No outstanding loans in this group
Underwriter's Information		9	209,637,243.86	17.10%	44	3.8820	2.593410
	12 months or less	57	936,393,056.39	76.39%	44	4.0976	2.171395
	13 months to 24 months	6	26,490,585.61	2.16%	44	3.7744	0.688718
	25 months or greater	4	20,987,469.88	1.71%	44	4.2177	3.072859
	Totals	81	1,225,764,937.41	100.00%	44	4.0517	2.337928
(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.




© 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	453012153	RT	Las Vegas	NV	Actual/360	3.741%	155,866.67	0.00	0.00	N/A	07/01/29	--	50,000,000.00	50,000,000.00	10/01/25
1A	310949706				Actual/360	3.741%	155,866.67	0.00	0.00	N/A	07/01/29	--	50,000,000.00	50,000,000.00	10/01/25
2	322070002	RT	Orlando	FL	Actual/360	4.860%	163,262.45	74,471.71	0.00	N/A	05/06/29	--	40,311,715.57	40,237,243.86	10/06/25
2A	322070102				Actual/360	4.860%	163,262.45	74,471.71	0.00	N/A	05/06/29	--	40,311,715.57	40,237,243.86	10/06/25
3	310946755	OF	San Francisco	CA	Actual/360	3.912%	211,908.79	0.00	0.00	N/A	05/11/29	--	65,000,000.00	65,000,000.00	10/11/25
3A	310947752				Actual/360	3.912%	65,202.70	0.00	0.00	N/A	05/11/29	--	20,000,000.00	20,000,000.00	10/11/25
4	310951253	OF	New York	NY	Actual/360	3.110%	64,791.67	0.00	0.00	N/A	07/06/29	--	25,000,000.00	25,000,000.00	10/06/25
4A	310951249				Actual/360	3.110%	64,791.67	0.00	0.00	N/A	07/06/29	--	25,000,000.00	25,000,000.00	10/06/25
4B	310951252				Actual/360	3.110%	45,406.00	0.00	0.00	N/A	07/06/29	--	17,520,000.00	17,520,000.00	10/06/25
4C	310951254				Actual/360	3.110%	21,873.67	0.00	0.00	N/A	07/06/29	--	8,440,000.00	8,440,000.00	10/06/25
4D	310951255				Actual/360	3.110%	21,873.67	0.00	0.00	N/A	07/06/29	--	8,440,000.00	8,440,000.00	10/06/25
5	322070005	OF	Princeton	NJ	Actual/360	3.800%	223,305.83	112,183.46	0.00	N/A	07/01/29	--	70,517,631.24	70,405,447.78	10/01/25
6	610950365	OF	Pittsburgh	PA	Actual/360	4.192%	171,173.33	0.00	0.00	N/A	06/11/29	--	49,000,000.00	49,000,000.00	10/11/25
6A	610951031				Actual/360	4.192%	69,866.67	0.00	0.00	N/A	06/11/29	--	20,000,000.00	20,000,000.00	10/11/25
7	1957165	OF	Morristown	NJ	Actual/360	4.150%	185,366.67	0.00	0.00	N/A	07/01/29	--	53,600,000.00	53,600,000.00	10/01/25
8	300801920	LO	Newport Beach	CA	Actual/360	3.750%	164,062.50	0.00	0.00	N/A	07/01/29	--	52,500,000.00	52,500,000.00	10/01/25
9	322070009	OF	Sunnyvale	CA	Actual/360	3.764%	156,827.50	0.00	0.00	07/06/29	06/06/34	--	50,000,000.00	50,000,000.00	10/06/25
10	610950650	OF	Alhambra	CA	Actual/360	4.220%	105,500.00	0.00	0.00	N/A	05/11/29	--	30,000,000.00	30,000,000.00	10/11/25
10A	610950651				Actual/360	4.220%	70,333.33	0.00	0.00	N/A	05/11/29	--	20,000,000.00	20,000,000.00	10/11/25
11	1855245	OF	Hartford	CT	Actual/360	4.390%	170,637.12	67,373.96	0.00	N/A	06/01/29	--	46,643,405.10	46,576,031.14	10/01/25
12	310949647	OF	New York	NY	Actual/360	3.843%	2,649,794.70	8,863,961.40	0.00	N/A	06/11/29	--	41,000,000.00	0.00	10/11/25
13	300801904	OF	Los Angeles	CA	Actual/360	4.520%	150,666.67	0.00	0.00	N/A	04/01/29	--	40,000,000.00	40,000,000.00	10/01/25
14	300801919	LO	Orlando	FL	Actual/360	4.117%	120,179.30	60,190.45	0.00	N/A	07/01/29	--	35,024,932.19	34,964,741.74	10/01/25
15	310950366	OF	New York	NY	Actual/360	3.700%	92,500.00	0.00	0.00	N/A	05/11/29	--	30,000,000.00	30,000,000.00	10/11/25
16	310949593	OF	Brea	CA	Actual/360	4.660%	90,717.86	38,986.52	0.00	N/A	05/11/29	--	23,360,821.09	23,321,834.57	10/11/25
17	300801915	RT	St Charles	MO	Actual/360	4.130%	68,860.90	33,976.75	0.00	N/A	06/01/29	--	20,008,011.11	19,974,034.36	10/01/25
18	1957584	RT	Spring	TX	Actual/360	3.990%	55,891.05	25,886.83	0.00	N/A	07/01/29	--	16,809,339.12	16,783,452.29	10/01/25
19	1855665	IN	Maumelle	AR	Actual/360	4.650%	53,988.14	26,255.26	0.00	N/A	07/01/29	--	13,932,423.42	13,906,168.16	10/01/25




© 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
20	322070020	OF	Atlanta	GA	Actual/360	4.180%	52,250.00	0.00	0.00	N/A	07/01/29	--	15,000,000.00	15,000,000.00	10/01/25
21	300801917	LO	Hershey	PA	Actual/360	4.350%	46,036.86	25,150.23	0.00	N/A	06/01/29	--	12,699,824.54	12,674,674.31	10/01/25
22	1957013	RT	Plano	TX	Actual/360	4.400%	51,290.83	20,067.60	0.00	N/A	07/01/29	--	13,988,407.09	13,968,339.49	10/01/25
23	300801924	MF	New York	NY	Actual/360	3.540%	41,300.00	0.00	0.00	N/A	07/01/29	01/01/29	14,000,000.00	14,000,000.00	10/01/25
24	610948490	RT	Saint Cloud	MN	Actual/360	4.450%	41,168.48	21,544.51	0.00	N/A	07/11/29	--	11,101,611.72	11,080,067.21	10/11/25
25	1957654	LO	Fayetteville	NC	Actual/360	3.860%	36,991.67	0.00	0.00	N/A	07/01/29	--	11,500,000.00	11,500,000.00	10/01/25
26	1854236	IN	Brownsville	TX	Actual/360	4.190%	33,981.87	17,303.67	0.00	N/A	07/01/29	--	9,732,277.40	9,714,973.73	10/01/25
27	300801927	LO	Spring Lake	NC	Actual/360	4.100%	31,758.33	18,977.50	0.00	N/A	07/01/29	--	9,295,121.33	9,276,143.83	10/01/25
28	310948729	LO	Knightdale	NC	Actual/360	4.700%	36,084.35	17,335.34	0.00	N/A	06/11/29	--	9,213,024.33	9,195,688.99	10/11/25
29	1957097	MU	New York	NY	Actual/360	4.180%	34,833.33	0.00	0.00	N/A	07/01/29	--	10,000,000.00	10,000,000.00	10/01/25
30	300801926	MU	New York	NY	Actual/360	3.700%	28,675.00	0.00	0.00	N/A	07/01/29	--	9,300,000.00	9,300,000.00	10/01/25
31	410949580	MF	Colorado Springs	CO	Actual/360	4.730%	30,570.33	13,667.28	0.00	N/A	05/11/29	--	7,755,686.90	7,742,019.62	10/11/25
32	410949617	IN	Fairfield	CA	Actual/360	4.103%	28,721.00	0.00	0.00	N/A	06/11/29	--	8,400,000.00	8,400,000.00	10/11/25
33	1956861	MF	Florence	SC	Actual/360	4.000%	26,954.79	12,431.97	0.00	N/A	07/01/29	--	8,086,436.06	8,074,004.09	10/01/25
34	470113560	MF	Forest Hills	NY	Actual/360	4.080%	24,678.21	8,204.42	0.00	N/A	06/01/29	--	7,258,296.01	7,250,091.59	10/01/25
35	410950285	RT	Temple Terrace	FL	Actual/360	4.235%	24,995.02	12,571.23	0.00	N/A	06/11/29	--	7,082,415.42	7,069,844.19	10/11/25
36	1856110	RT	Baton Rouge	LA	Actual/360	4.750%	27,163.91	12,742.11	0.00	N/A	07/01/29	--	6,862,461.80	6,849,719.69	10/01/25
37	470113740	MF	Mount Kisco	NY	Actual/360	3.800%	20,844.51	14,102.29	0.00	N/A	06/01/29	--	6,582,476.48	6,568,374.19	10/01/25
38	322070038	RT	Juneau	AK	Actual/360	4.720%	26,603.34	10,435.30	0.00	N/A	06/01/29	--	6,763,559.84	6,753,124.54	10/01/25
39	1957251	RT	Gurnee	IL	Actual/360	4.640%	26,754.43	0.00	0.00	N/A	07/01/29	--	6,919,250.00	6,919,250.00	10/01/25
40	610949810	IN	Newark	CA	Actual/360	4.035%	21,520.00	0.00	0.00	N/A	06/11/29	--	6,400,000.00	6,400,000.00	10/11/25
41	300801922	MU	San Diego	CA	Actual/360	4.500%	23,306.25	0.00	0.00	N/A	07/01/29	--	6,215,000.00	6,215,000.00	10/01/25
42	470114250	MF	Woodside	NY	Actual/360	3.590%	16,838.97	10,973.65	0.00	N/A	07/01/29	--	5,628,626.65	5,617,653.00	10/01/25
43	470113860	MF	New York	NY	Actual/360	3.920%	19,600.00	0.00	0.00	N/A	07/01/29	--	6,000,000.00	6,000,000.00	10/01/25
44	470114390	MF	Kew Gardens	NY	Actual/360	3.540%	15,478.61	11,598.22	0.00	N/A	07/01/29	--	5,246,984.81	5,235,386.59	10/01/25
45	470113790	MF	Jackson Heights	NY	Actual/360	4.060%	18,154.80	6,091.68	0.00	N/A	06/01/29	--	5,365,950.07	5,359,858.39	10/01/25
46	470113840	MF	Long Beach	NY	Actual/360	3.930%	16,388.73	5,842.03	0.00	N/A	06/01/29	--	5,004,191.58	4,998,349.55	10/01/25
47	1957298	RT	Oceanside	CA	Actual/360	3.950%	16,458.33	0.00	0.00	N/A	07/01/29	--	5,000,000.00	5,000,000.00	10/01/25




© 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	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
48	300801918	LO	Sarasota	FL	Actual/360	4.800%	17,348.04	7,993.30	0.00	N/A	07/01/29	--	4,337,010.76	4,329,017.46	10/01/25
49	610950099	RT	Bullhead City	AZ	Actual/360	4.560%	16,353.83	8,266.05	0.00	N/A	06/11/29	--	4,303,640.60	4,295,374.55	10/11/25
50	470113960	MF	Great Neck	NY	Actual/360	3.930%	13,100.00	0.00	0.00	N/A	07/01/29	--	4,000,000.00	4,000,000.00	10/01/25
51	470113940	MF	Rockville Centre	NY	Actual/360	3.930%	12,210.68	4,333.14	0.00	N/A	07/01/29	--	3,728,452.45	3,724,119.31	10/01/25
52	300801921	OF	Fort Wayne	IN	Actual/360	4.150%	13,150.31	0.00	0.00	N/A	07/01/29	--	3,802,500.00	3,802,500.00	10/01/25
53	470113720	MF	Forest Hills	NY	Actual/360	3.730%	10,667.60	4,180.68	0.00	N/A	06/01/29	--	3,431,934.06	3,427,753.38	10/01/25
54	322070054	RT	Oxford	MS	Actual/360	4.500%	13,128.09	4,935.24	0.00	N/A	07/01/29	--	3,500,823.40	3,495,888.16	10/01/25
55	470114340	MF	Kew Gardens	NY	Actual/360	3.670%	10,704.17	0.00	0.00	N/A	07/01/29	--	3,500,000.00	3,500,000.00	10/01/25
56	470113690	MF	Mamaroneck	NY	Actual/360	3.990%	10,022.02	6,285.87	0.00	N/A	06/01/29	--	3,014,142.01	3,007,856.14	10/01/25
57	470113880	MF	Jackson Heights	NY	Actual/360	4.100%	10,290.15	3,389.63	0.00	N/A	06/01/29	--	3,011,750.46	3,008,360.83	10/01/25
58	470114430	MF	Forest Hills	NY	Actual/360	3.710%	8,323.38	3,279.10	0.00	N/A	07/01/29	--	2,692,198.65	2,688,919.55	10/01/25
59	1957423	RT	Thornton	CO	Actual/360	4.850%	11,153.22	4,123.46	0.00	N/A	08/01/29	--	2,759,558.93	2,755,435.47	10/01/25
60	470113480	MF	Astoria	NY	Actual/360	3.930%	8,071.23	5,183.65	0.00	N/A	06/01/29	--	2,464,497.09	2,459,313.44	10/01/25
61	610948890	RT	Various	Various	Actual/360	4.620%	9,744.85	3,512.23	0.00	N/A	06/11/29	--	2,531,129.42	2,527,617.19	10/11/25
62	470113980	MF	Rockville Centre	NY	Actual/360	3.930%	8,351.25	0.00	0.00	N/A	07/01/29	--	2,550,000.00	2,550,000.00	10/01/25
63	470113620	MF	Great Neck	NY	Actual/360	3.900%	7,409.10	2,678.55	0.00	N/A	06/01/29	--	2,279,723.63	2,277,045.08	10/01/25
64	470113670	MF	Forest Hills	NY	Actual/360	3.560%	5,839.90	4,339.11	0.00	N/A	07/01/29	--	1,968,504.59	1,964,165.48	10/01/25
65	322070065	MH	Dallas	NC	Actual/360	3.920%	7,187.48	0.00	0.00	N/A	07/01/29	04/01/29	2,200,250.00	2,200,250.00	10/01/25
66	470114140	MF	Brooklyn	NY	Actual/360	3.800%	5,849.05	3,936.05	0.00	N/A	07/01/29	--	1,847,069.49	1,843,133.44	10/01/25
67	1956798	RT	Sparta	TN	Actual/360	4.880%	7,200.25	3,224.51	0.00	N/A	07/01/29	--	1,770,552.09	1,767,327.58	10/01/25
68	600949984	98	Cary	NC	Actual/360	4.890%	7,742.50	0.00	0.00	N/A	06/11/29	--	1,900,000.00	1,900,000.00	10/11/25
69	470113950	MF	Lynbrook	NY	Actual/360	3.930%	5,895.00	0.00	0.00	N/A	07/01/29	--	1,800,000.00	1,800,000.00	10/01/25
70	470113970	MF	Rockville Centre	NY	Actual/360	3.930%	5,076.25	0.00	0.00	N/A	07/01/29	--	1,550,000.00	1,550,000.00	10/01/25
71	470113770	MF	Tuckahoe	NY	Actual/360	3.890%	4,276.12	2,790.31	0.00	N/A	06/01/29	--	1,319,110.91	1,316,320.60	10/01/25
72	300801929	MH	Various	VA	Actual/360	4.840%	5,074.27	2,304.93	0.00	N/A	07/01/29	--	1,258,083.92	1,255,778.99	10/01/25
73	470114060	MF	New York	NY	Actual/360	3.920%	4,083.33	0.00	0.00	N/A	07/01/29	--	1,250,000.00	1,250,000.00	10/01/25
Totals							6,791,432.00	9,691,552.89	0.00				1,267,592,528.90	1,225,764,937.41
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	100,371,430.00	42,362,854.08	01/01/25	06/30/25	--	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	0.00	10,274,927.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	24,302,578.62	16,448,568.17	01/01/25	06/30/25	--	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
4	108,714,000.00	54,596,000.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	5,665,070.42	2,390,444.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	12,340,229.14	10,581,557.08	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	4,865,016.06	1,246,671.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	10,066,850.00	10,318,990.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	43,482,598.00	22,320,887.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	17,768,809.61	9,325,281.15	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,621,888.36	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	(332,355.00)	(686,972.00)	01/01/25	06/30/25	--	0.00	1,089,720.37	0.00	0.00	0.00	(13,976.93)
13	15,032,501.21	7,691,169.39	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	4,283,576.05	4,351,436.06	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,903,836.81	1,866,192.64	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	(664,198.54)	(128,901.01)	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,434,497.00	1,172,547.25	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,919,931.70	955,939.72	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,037,766.06	1,290,187.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
20	1,479,681.23	323,953.22	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,707,401.05	1,699,937.49	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	3,593,144.00	1,289,512.26	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
24	1,258,257.58	678,638.63	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,973,059.93	1,976,534.11	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,961,925.05	1,194,775.85	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,054,051.77	954,495.97	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	2,008,591.32	1,990,357.30	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	436,343.88	315,994.64	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,696,176.14	836,524.64	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,505,005.93	788,804.40	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,062,465.70	528,736.33	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	762,819.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,013,917.48	413,499.47	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,029,320.00	158,241.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	348,103.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1,025,721.18	578,323.59	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	694,211.47	315,995.34	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	724,299.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
42	(51,430.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	688,553.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	381,417.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	242,847.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	313,457.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	696,293.17	351,292.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
48	878,550.43	562,868.98	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
49	678,022.23	345,058.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	204,122.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	264,943.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	528,584.83	288,213.19	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	227,122.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	247,489.69	94,208.14	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	164,505.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	283,220.41	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	177,048.25	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	(5,394.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	315,179.59	171,529.70	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	152,670.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	288,032.58	116,572.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
62	142,363.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	(68,361.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	118,112.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
66	113,644.91	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
68	154,000.00	154,000.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
69	90,261.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	51,668.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
71	83,266.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
72	205,721.10	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
73	31,250.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	391,745,681.37	212,505,845.60				0.00	1,089,720.37	0.00	0.00	0.00	(13,976.93)




© 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
10/20/25	0	0.00	0	0.00	0	0.00	0	0.00	1	0.00	0	0.00	0	0.00	1	8,863,961.40	4.051665%	4.031782%	44
09/17/25	0	0.00	0	0.00	1	41,000,000.00	0	0.00	1	41,000,000.00	0	0.00	0	0.00	0	0.00	4.045091%	4.017338%	45
08/15/25	0	0.00	0	0.00	1	41,000,000.00	0	0.00	1	41,000,000.00	0	0.00	0	0.00	0	0.00	4.045257%	4.017506%	46
07/17/25	0	0.00	0	0.00	1	41,000,000.00	0	0.00	1	41,000,000.00	0	0.00	0	0.00	0	0.00	4.045422%	4.017672%	47
06/17/25	0	0.00	0	0.00	1	41,000,000.00	0	0.00	1	41,000,000.00	0	0.00	0	0.00	0	0.00	4.045600%	4.017852%	48
05/16/25	0	0.00	0	0.00	1	41,000,000.00	0	0.00	1	41,000,000.00	0	0.00	0	0.00	0	0.00	4.045763%	4.018016%	49
04/17/25	0	0.00	0	0.00	1	41,000,000.00	0	0.00	1	41,000,000.00	0	0.00	0	0.00	0	0.00	4.045939%	4.018194%	50
03/17/25	0	0.00	0	0.00	1	41,000,000.00	0	0.00	1	41,000,000.00	0	0.00	0	0.00	0	0.00	4.046100%	4.018357%	51
02/18/25	0	0.00	0	0.00	1	41,000,000.00	0	0.00	1	41,000,000.00	0	0.00	0	0.00	0	0.00	4.046302%	4.018561%	52
01/17/25	0	0.00	0	0.00	1	41,000,000.00	0	0.00	1	41,000,000.00	0	0.00	0	0.00	0	0.00	4.046461%	4.018722%	53
12/17/24	0	0.00	0	0.00	1	41,000,000.00	0	0.00	1	41,000,000.00	0	0.00	0	0.00	0	0.00	4.046619%	4.018882%	54
11/18/24	0	0.00	0	0.00	1	41,000,000.00	0	0.00	1	41,000,000.00	0	0.00	0	0.00	0	0.00	4.046791%	4.019055%	55
Note: 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		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		1,175,764,937	1,175,764,937		0		0
49 - 60 Months		0	0		0		0
> 60 Months		50,000,000	50,000,000		0		0




Historical Delinquency Information

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

Oct-25	1,225,764,937	1,225,764,937	0	0	0		0
Sep-25	1,267,592,529	1,226,592,529	0	0	0		41,000,000
Aug-25	1,268,358,536	1,227,358,536	0	0	0		41,000,000
Jul-25	1,269,121,704	1,228,121,704	0	0	0		41,000,000
Jun-25	1,269,940,842	1,228,940,842	0	0	0		41,000,000
May-25	1,270,698,146	1,229,698,146	0	0	0		41,000,000
Apr-25	1,271,511,629	1,230,511,629	0	0	0		41,000,000
Mar-25	1,272,263,112	1,231,263,112	0	0	0		41,000,000
Feb-25	1,273,189,367	1,232,189,367	0	0	0		41,000,000
Jan-25	1,273,934,629	1,232,934,629	0	0	0		41,000,000
Dec-24	1,274,677,131	1,233,677,131	0	0	0		41,000,000
Nov-24	1,275,476,341	1,234,476,341	0	0	0		41,000,000
(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	310949647	OF	NY	08/14/20	7
	REO Title Date: September 13, 2024. Description of Collateral: Property is a pre-war, 12-story, Class B multi-tenant office and retail property built in 1911 and renovated in 1997, containing 88,577 square feet of remeasured net rentable area,
	(71,180 square feet of gross building area) on a 6,419 square foot parcel of land. The property is currently leased to 1 retail tenant. The office portion is fully vacant. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair
	Issues: Per the 6/2 8/24 inspection report, there were no DM or life safety items. Leasing Summary: To date there have been no leasing updates. Colliers has been appointed as PM/easing agent. Finalized redevelopment study with consultant
	and determined alternative uses for t he building, in addition to current office configuration, which may yield a greater highest and best use. Marketing Summary: Asset is currently listed for sale traditionally with Colliers, CFO occurred on 4/9,
	buyer has been selected, asset is now under contract for sale.
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
14	300801919	0.00	4.11750%	0.00	4.11750%	9	08/26/21	04/01/20	--
14	300801919	0.00	4.11750%	0.00	4.11750%	9	10/12/21	04/01/20	08/26/21
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

310949647 10/20/25

41,000,000.00

20,000,000.00

26,174,352.18

15,388,691.45

24,252,652.85

8,863,961.40

32,136,038.60

0.00

32,136,038.60

78.38%

Current Period Totals

41,000,000.00

20,000,000.00

26,174,352.18

15,388,691.45

24,252,652.85

8,863,961.40

32,136,038.60

0.00

32,136,038.60

Cumulative Totals

41,000,000.00

20,000,000.00

26,174,352.18

15,388,691.45

24,252,652.85

8,863,961.40

32,136,038.60

0.00

32,136,038.60

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

Page 26 of 29


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
12	310949647	10/20/25	0.00	0.00	32,136,038.60	0.00	0.00	32,136,038.60	0.00	(13,976.93)	32,122,061.67
Current Period Totals			0.00	0.00	32,136,038.60	0.00	0.00	32,136,038.60	0.00	(13,976.93)	32,122,061.67
Cumulative Totals			0.00	0.00	32,136,038.60	0.00	0.00	32,136,038.60	0.00	(13,976.93)	32,122,061.67




© 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

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

(2,649,794.70)

0.00

(527,875.09)

0.00

131,302.50

(758.57)

0.00

(681.00)

0.00

1,803.70

0.00

Total

(2,649,794.70)

0.00

(527,875.09)

0.00

1,803.70

0.00

131,302.50

(758.57)

0.00

(681.00)

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

(3,046,003.16)

Page 28 of 29


	Additional Information
Available Funds Summary
Total Available Distribution Amount (1)	17,003,868.73
VRR Available Funds	850,193.44
Non-VRR Available Funds	16,153,675.31
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
12	310949647	8,863,961.40	Disposition	0.00	0.00
Totals		8,863,961.40		0.00	0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 19 of 29


			Specially Serviced Loan Detail - Part 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	310949647	0.00	-	20,000,000.00	06/01/25	(725,360.00)	(0.89100)	06/30/25	06/11/29	I/O
Totals		0.00	0.00	20,000,000.00		(725,360.00)




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


	Supplemental Notes
	None




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