wcm19b22_ex991-202508.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	08/15/25	BANK 2019-BNK22
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2019-BNK22


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	4		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	5		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Trimont LLC
Additional Information	6
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	7
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	8	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	9-13		Tom Klump	(703) 302-8080	tklump@ncb.coop
Mortgage Loan Detail (Part 1)	14-16		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	17-19	Special Servicer	Argentic Services Company LP
Principal Prepayment Detail	20		Andrew Hundertmark		ahundertmark@argenticservices.com
Historical Detail	21		740 East Campbell Road, Suite 600 \| Richardson, TX 75081 \| United States
Delinquency Loan Detail	22	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	23		Attention: Transaction Manager		notices@pentalphasurveillance.com
Specially Serviced Loan Detail - Part 1	24		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Specially Serviced Loan Detail - Part 2	25	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	26		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Liquidated Loan Detail	27				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	28
		Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	29
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Supplemental Notes	30
			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 30


				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	06540XBC4	2.077000%	16,733,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	06540XBD2	2.409000%	6,119,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06540XBE0	2.897000%	19,728,000.00	16,820,138.06	317,794.89	40,606.62	0.00	0.00	358,401.51	16,502,343.17	30.70%	30.00%
A-3	06540XBF7	2.726000%	306,500,000.00	306,499,999.97	0.00	696,265.83	0.00	0.00	696,265.83	306,499,999.97	30.70%	30.00%
A-4	06540XBG5	2.978000%	450,348,000.00	450,348,000.00	0.00	1,117,613.62	0.00	0.00	1,117,613.62	450,348,000.00	30.70%	30.00%
A-S	06540XBK6	3.210000%	117,060,000.00	117,060,000.00	0.00	313,135.50	0.00	0.00	313,135.50	117,060,000.00	20.21%	19.75%
B	06540XBL4	3.412000%	48,536,000.00	48,536,000.00	0.00	138,004.03	0.00	0.00	138,004.03	48,536,000.00	15.86%	15.50%
C	06540XBM2	3.570127%	49,965,000.00	49,965,000.00	0.00	148,651.16	0.00	0.00	148,651.16	49,965,000.00	11.38%	11.13%
D	06540XAL5	2.500000%	31,406,000.00	31,406,000.00	0.00	65,429.17	0.00	0.00	65,429.17	31,406,000.00	8.57%	8.38%
E	06540XAN1	2.500000%	22,841,000.00	22,841,000.00	0.00	47,585.42	0.00	0.00	47,585.42	22,841,000.00	6.52%	6.38%
F	06540XAQ4	2.070127%	22,840,000.00	22,840,000.00	0.00	39,401.41	0.00	0.00	39,401.41	22,840,000.00	4.48%	4.38%
G	06540XAS0	2.070127%	11,421,000.00	11,421,000.00	0.00	19,702.43	0.00	0.00	19,702.43	11,421,000.00	3.45%	3.38%
H	06540XAU5	2.070127%	12,848,000.00	12,848,000.00	0.00	22,164.16	0.00	0.00	22,164.16	12,848,000.00	2.30%	2.25%
J*	06540XAW1	2.070127%	25,696,287.00	25,696,287.00	0.00	44,328.81	0.00	0.00	44,328.81	25,696,287.00	0.00%	0.00%
V	06540XAY7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06540XBA8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	NA	3.570127%	60,107,436.19	58,751,653.98	16,726.05	174,792.38	0.00	0.00	191,518.43	58,734,927.93	0.00%	0.00%
Regular SubTotal			1,202,148,723.19	1,175,033,079.01	334,520.94	2,867,680.54	0.00	0.00	3,202,201.48	1,174,698,558.07


X-A	06540XBH3	0.693721%	799,428,000.00	773,668,138.03	0.00	447,258.42	0.00	0.00	447,258.42	773,350,343.14
X-B	06540XBJ9	0.231170%	215,561,000.00	215,561,000.00	0.00	41,526.08	0.00	0.00	41,526.08	215,561,000.00
X-D	06540XAA9	1.070127%	54,247,000.00	54,247,000.00	0.00	48,375.98	0.00	0.00	48,375.98	54,247,000.00
X-F	06540XAC5	1.500000%	22,840,000.00	22,840,000.00	0.00	28,550.00	0.00	0.00	28,550.00	22,840,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 30


				Certificate Distribution Detail

										Current	Original
		Pass-Through			Principal	Interest	Prepayment			Credit	Credit
Class	CUSIP	Rate (2)	Original Balance	Beginning Balance	Distribution	Distribution	Penalties	Realized Losses Total Distribution		Ending Balance Support¹	Support¹

X-G	06540XAE1	1.500000%	11,421,000.00	11,421,000.00	0.00	14,276.25	0.00	0.00	14,276.25	11,421,000.00
X-H	06540XAG6	1.500000%	12,848,000.00	12,848,000.00	0.00	16,060.00	0.00	0.00	16,060.00	12,848,000.00
X-J	06540XAJ0	1.500000%	25,696,287.00	25,696,287.00	0.00	32,120.36	0.00	0.00	32,120.36	25,696,287.00
Notional SubTotal			1,142,041,287.00	1,116,281,425.03	0.00	628,167.09	0.00	0.00	628,167.09	1,115,963,630.14

Deal Distribution Total					334,520.94	3,495,847.63	0.00	0.00	3,830,368.57

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 3 of 30


				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	06540XBC4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	06540XBD2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06540XBE0	852.60229420	16.10882451	2.05832421	0.00000000	0.00000000	0.00000000	0.00000000	18.16714872	836.49346969
A-3	06540XBF7	999.99999990	0.00000000	2.27166666	0.00000000	0.00000000	0.00000000	0.00000000	2.27166666	999.99999990
A-4	06540XBG5	1,000.00000000	0.00000000	2.48166667	0.00000000	0.00000000	0.00000000	0.00000000	2.48166667	1,000.00000000
A-S	06540XBK6	1,000.00000000	0.00000000	2.67500000	0.00000000	0.00000000	0.00000000	0.00000000	2.67500000	1,000.00000000
B	06540XBL4	1,000.00000000	0.00000000	2.84333340	0.00000000	0.00000000	0.00000000	0.00000000	2.84333340	1,000.00000000
C	06540XBM2	1,000.00000000	0.00000000	2.97510577	0.00000000	0.00000000	0.00000000	0.00000000	2.97510577	1,000.00000000
D	06540XAL5	1,000.00000000	0.00000000	2.08333344	0.00000000	0.00000000	0.00000000	0.00000000	2.08333344	1,000.00000000
E	06540XAN1	1,000.00000000	0.00000000	2.08333348	0.00000000	0.00000000	0.00000000	0.00000000	2.08333348	1,000.00000000
F	06540XAQ4	1,000.00000000	0.00000000	1.72510552	0.00000000	0.00000000	0.00000000	0.00000000	1.72510552	1,000.00000000
G	06540XAS0	1,000.00000000	0.00000000	1.72510551	0.00000000	0.00000000	0.00000000	0.00000000	1.72510551	1,000.00000000
H	06540XAU5	1,000.00000000	0.00000000	1.72510585	0.00000000	0.00000000	0.00000000	0.00000000	1.72510585	1,000.00000000
J	06540XAW1	1,000.00000000	0.00000000	1.72510565	0.00000000	0.18976244	0.00000000	0.00000000	1.72510565	1,000.00000000
V	06540XAY7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06540XBA8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	NA	977.44401864	0.27826923	2.90799926	0.00000000	0.00598994	0.00000000	0.00000000	3.18626849	977.16574941

Notional Certificates
X-A	06540XBH3	967.77713319	0.00000000	0.55947305	0.00000000	0.00000000	0.00000000	0.00000000	0.55947305	967.37960534
X-B	06540XBJ9	1,000.00000000	0.00000000	0.19264190	0.00000000	0.00000000	0.00000000	0.00000000	0.19264190	1,000.00000000
X-D	06540XAA9	1,000.00000000	0.00000000	0.89177245	0.00000000	0.00000000	0.00000000	0.00000000	0.89177245	1,000.00000000
X-F	06540XAC5	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-G	06540XAE1	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-H	06540XAG6	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-J	06540XAJ0	1,000.00000000	0.00000000	1.25000005	0.00000000	0.00000000	0.00000000	0.00000000	1.25000005	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 30


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	40,606.62	0.00	40,606.62	0.00	0.00	0.00	40,606.62	0.00
A-3	07/01/25 - 07/30/25	30	0.00	696,265.83	0.00	696,265.83	0.00	0.00	0.00	696,265.83	0.00
A-4	07/01/25 - 07/30/25	30	0.00	1,117,613.62	0.00	1,117,613.62	0.00	0.00	0.00	1,117,613.62	0.00
X-A	07/01/25 - 07/30/25	30	0.00	447,258.42	0.00	447,258.42	0.00	0.00	0.00	447,258.42	0.00
X-B	07/01/25 - 07/30/25	30	0.00	41,526.08	0.00	41,526.08	0.00	0.00	0.00	41,526.08	0.00
A-S	07/01/25 - 07/30/25	30	0.00	313,135.50	0.00	313,135.50	0.00	0.00	0.00	313,135.50	0.00
B	07/01/25 - 07/30/25	30	0.00	138,004.03	0.00	138,004.03	0.00	0.00	0.00	138,004.03	0.00
C	07/01/25 - 07/30/25	30	0.00	148,651.16	0.00	148,651.16	0.00	0.00	0.00	148,651.16	0.00
X-D	07/01/25 - 07/30/25	30	0.00	48,375.98	0.00	48,375.98	0.00	0.00	0.00	48,375.98	0.00
X-F	07/01/25 - 07/30/25	30	0.00	28,550.00	0.00	28,550.00	0.00	0.00	0.00	28,550.00	0.00
X-G	07/01/25 - 07/30/25	30	0.00	14,276.25	0.00	14,276.25	0.00	0.00	0.00	14,276.25	0.00
X-H	07/01/25 - 07/30/25	30	0.00	16,060.00	0.00	16,060.00	0.00	0.00	0.00	16,060.00	0.00
X-J	07/01/25 - 07/30/25	30	0.00	32,120.36	0.00	32,120.36	0.00	0.00	0.00	32,120.36	0.00
D	07/01/25 - 07/30/25	30	0.00	65,429.17	0.00	65,429.17	0.00	0.00	0.00	65,429.17	0.00
E	07/01/25 - 07/30/25	30	0.00	47,585.42	0.00	47,585.42	0.00	0.00	0.00	47,585.42	0.00
F	07/01/25 - 07/30/25	30	0.00	39,401.41	0.00	39,401.41	0.00	0.00	0.00	39,401.41	0.00
G	07/01/25 - 07/30/25	30	0.00	19,702.43	0.00	19,702.43	0.00	0.00	0.00	19,702.43	0.00
H	07/01/25 - 07/30/25	30	0.00	22,164.16	0.00	22,164.16	0.00	0.00	0.00	22,164.16	0.00
J	07/01/25 - 07/30/25	30	4,867.79	44,328.81	0.00	44,328.81	0.00	0.00	0.00	44,328.81	4,876.19
V	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RR Interest	07/01/25 - 07/30/25	30	358.97	174,792.38	0.00	174,792.38	0.00	0.00	0.00	174,792.38	360.04
Totals			5,226.76	3,495,847.63	0.00	3,495,847.63	0.00	0.00	0.00	3,495,847.63	5,236.23




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,516,865.57	Master Servicing Fee	13,125.68
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,882.19
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	505.92
ARD Interest	0.00	Operating Advisor Fee	961.24
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	252.96
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,516,865.57	Total Fees	21,017.99

Principal		Expenses/Reimbursements
Scheduled Principal	334,520.94	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
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	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	334,520.94	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,495,847.63
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	334,520.94
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	3,830,368.57
Total Funds Collected	3,851,386.51	Total Funds Distributed	3,851,386.56

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,175,033,079.61	1,175,033,079.61	Beginning Certificate Balance	1,175,033,079.01
(-) Scheduled Principal Collections		334,520.94	334,520.94	(-) Principal Distributions	334,520.94
(-) 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		1,174,698,558.67	1,174,698,558.67	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,161,571,541.17	1,161,571,541.17	Ending Certificate Balance	1,174,698,558.07
Ending Actual Collateral Balance		1,161,237,020.23	1,161,237,020.23



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.60)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.60)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.57%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 8 of 30


				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	4	96,161,704.53	8.19%	49	3.2832	NAP	Defeased	4	96,161,704.53	8.19%	49	3.2832	NAP
	1,000,000 or less	1	876,021.87	0.07%	50	3.2300	0.410000	1.50 or less	18	140,808,028.37	11.99%	50	3.4999	0.522618
1,000,001 to 2,000,000		4	5,509,544.33	0.47%	50	3.2381	1.450099	1.51 to 1.75	3	62,052,833.75	5.28%	51	3.8308	1.587563
2,000,001 to 3,000,000		4	9,657,598.95	0.82%	50	3.3530	1.243701	1.76 to 2.00	5	65,480,524.98	5.57%	50	3.7329	1.942641
3,000,001 to 4,000,000		4	14,211,082.70	1.21%	50	3.5357	2.255780	2.01 to 2.25	7	119,997,590.57	10.22%	50	3.5280	2.154217
4,000,001 to 5,000,000		5	21,801,548.28	1.86%	50	3.4366	1.602827	2.26 to 2.50	6	108,806,359.15	9.26%	50	3.4911	2.357844
5,000,001 to 6,000,000		3	16,546,503.22	1.41%	50	3.7777	2.314302	2.51 to 2.75	9	211,847,741.67	18.03%	50	3.5013	2.612226
6,000,001 to 7,000,000		2	13,981,868.37	1.19%	50	3.4255	1.635736	2.76 to 3.00	7	145,151,965.52	12.36%	49	3.5319	2.823693
7,000,001 to 8,000,000		1	7,818,859.15	0.67%	50	3.9000	2.453100	3.01 or greater	11	224,391,810.13	19.10%	49	3.2738	3.568792
8,000,001 to 9,000,000		1	8,211,990.73	0.70%	50	3.6000	3.458900	Totals	70	1,174,698,558.67	100.00%	50	3.4757	2.442702
9,000,001 to 10,000,000		4	39,499,901.76	3.36%	49	3.3387	0.053888
10,000,001 to 15,000,000		13	168,590,460.74	14.35%	50	3.4301	2.272247
15,000,001 to 20,000,000		7	124,553,000.00	10.60%	50	3.6563	2.376127
20,000,001 to 30,000,000		7	186,889,102.56	15.91%	49	3.3597	2.597662
30,000,001 to 50,000,000		7	262,862,371.48	22.38%	50	3.4974	2.514771
50,000,001 to 80,000,000		3	197,527,000.00	16.82%	49	3.5728	2.807907
80,000,001 to 100,000,000		0	0.00	0.00%	0	0.0000	0.000000
	100,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	70	1,174,698,558.67	100.00%	50	3.4757	2.442702
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 30


			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	18	96,161,704.53	8.19%	49	3.2832	NAP	Virginia	1	45,000,000.00	3.83%	50	3.3300	2.595300
Alabama	2	2,611,524.00	0.22%	50	3.3977	2.914931	Washington	2	24,207,080.60	2.06%	50	3.6683	2.161318
Arizona	2	11,675,000.00	0.99%	50	3.7088	2.700837	Washington, DC	1	88,475,000.00	7.53%	49	3.0850	2.942400
Arkansas	1	1,825,925.00	0.16%	50	3.5200	2.770900	Wisconsin	2	6,905,084.00	0.59%	50	3.1264	3.234400
California	8	262,334,517.58	22.33%	49	3.5261	2.789152	Totals	130	1,174,698,558.67	100.00%	50	3.4757	2.442702
Colorado	1	15,000,000.00	1.28%	51	3.1500	2.225000
									Property Type³
Florida	8	36,673,000.00	3.12%	50	3.8900	2.761900
Georgia	2	19,654,000.49	1.67%	49	3.5709	2.520322		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Illinois	3	15,454,965.64	1.32%	50	3.5851	2.171196		Properties	Balance	Agg. Bal.			DSCR¹
Indiana	3	6,485,615.65	0.55%	50	3.7752	2.336405	Defeased	18	96,161,704.53	8.19%	49	3.2832	NAP
Iowa	1	864,953.00	0.07%	50	3.1264	3.234400	Industrial	3	18,923,976.37	1.61%	50	3.6475	2.932256
Kansas	1	2,026,664.98	0.17%	50	4.0300	2.550000	Lodging	5	43,023,553.71	3.66%	49	3.7510	1.774395
Louisiana	6	16,339,272.00	1.39%	50	3.6918	2.692658	Mixed Use	3	42,012,225.00	3.58%	50	3.4681	2.274654
Maryland	1	5,081,985.64	0.43%	50	3.8100	2.161300	Multi-Family	31	214,107,677.84	18.23%	50	3.3727	1.380075
Minnesota	3	20,802,488.00	1.77%	50	3.3576	3.012907	Office	11	452,508,517.58	38.52%	49	3.3398	2.865091
Missouri	3	3,704,500.00	0.32%	50	3.8380	2.552600	Other	1	61,000,000.00	5.19%	51	3.8400	1.532900
Nevada	1	3,708,524.33	0.32%	51	3.9400	2.078500	Retail	45	167,142,044.49	14.23%	50	3.6711	2.421757
New York	32	367,799,751.12	31.31%	50	3.4209	1.830339	Self Storage	13	79,818,859.15	6.79%	50	3.8822	2.689371
North Carolina	2	16,753,901.76	1.43%	49	3.7824	1.918665	Totals	130	1,174,698,558.67	100.00%	50	3.4757	2.442702
Ohio	7	9,581,608.00	0.82%	50	3.7393	2.620321
Pennsylvania	1	3,844,000.00	0.33%	50	3.8380	2.552600
South Carolina	3	25,112,565.50	2.14%	50	4.0797	1.033463
Tennessee	1	5,254,500.00	0.45%	50	3.8380	2.552600
Texas	13	50,316,350.16	4.28%	50	3.6813	2.394912
Utah	1	11,044,076.69	0.94%	49	3.7300	2.609200

Note: Please refer to footnotes on the next page of the report.




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 30


				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	4	96,161,704.53	8.19%	49	3.2832	NAP	Defeased	4	96,161,704.53	8.19%	49	3.2832	NAP
	3.250% or less	22	247,869,670.77	21.10%	50	3.1351	2.297342	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.251% to 3.500%	15	361,009,417.35	30.73%	49	3.3747	2.769198	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	14	210,207,581.50	17.89%	50	3.6337	2.220329	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	13	243,348,519.54	20.72%	50	3.8685	2.154069	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.500%	2	16,101,664.98	1.37%	50	4.1349	1.139936	49 months or greater	66	1,078,536,854.14	91.81%	50	3.4929	2.390667
	4.501% or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	70	1,174,698,558.67	100.00%	50	3.4757	2.442702
	Totals	70	1,174,698,558.67	100.00%	50	3.4757	2.442702
(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 30


				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	4	96,161,704.53	8.19%	49	3.2832	NAP	Defeased	4	96,161,704.53	8.19%	49	3.2832	NAP
	60 months or less	66	1,078,536,854.14	91.81%	50	3.4929	2.390667	Interest Only	39	924,927,939.56	78.74%	50	3.4834	2.509170
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	298 months or less	25	144,815,650.33	12.33%	50	3.5647	1.709680
	Totals	70	1,174,698,558.67	100.00%	50	3.4757	2.442702	299 months to 357 months	0	0.00	0.00%	0	0.0000	0.000000
								358 months to 360 months	0	0.00	0.00%	0	0.0000	0.000000
								361 months or greater	2	8,793,264.25	0.75%	50	3.3042	1.140885
								Totals	70	1,174,698,558.67	100.00%	50	3.4757	2.442702
(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 30


				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	4	96,161,704.53	8.19%	49	3.2832	NAP			No outstanding loans in this group
Underwriter's Information		12	249,506,034.48	21.24%	49	3.3345	3.000460
	12 months or less	43	782,531,533.68	66.62%	50	3.5573	2.263893
	13 months to 24 months	9	33,887,417.61	2.88%	50	3.2471	1.038958
	25 months or greater	2	12,611,868.37	1.07%	50	3.2877	1.824777
	Totals	70	1,174,698,558.67	100.00%	50	3.4757	2.442702
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 13 of 30


						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	300801961	OF	San Francisco	CA	Actual/360	3.450%	237,666.67	0.00	0.00	08/01/29	08/01/34	--	80,000,000.00	80,000,000.00	08/01/25
1A	300801964				Actual/360	3.450%	74,270.83	0.00	0.00	08/01/29	08/01/34	--	25,000,000.00	25,000,000.00	08/01/25
1B	300801967				Actual/360	3.450%	29,708.33	0.00	0.00	08/01/29	08/01/34	--	10,000,000.00	10,000,000.00	08/01/25
2	310951942	OF	New York	NY	Actual/360	3.270%	84,475.00	0.00	0.00	N/A	09/11/29	--	30,000,000.00	30,000,000.00	08/11/25
2A	310951943				Actual/360	3.270%	70,395.83	0.00	0.00	N/A	09/11/29	--	25,000,000.00	25,000,000.00	08/11/25
2B	300801986				Actual/360	3.270%	84,475.00	0.00	0.00	N/A	09/11/29	--	30,000,000.00	30,000,000.00	08/11/25
2C	300801987				Actual/360	3.270%	70,395.83	0.00	0.00	N/A	09/11/29	--	25,000,000.00	25,000,000.00	08/11/25
3	310952669	OF	Washington	DC	Actual/360	3.085%	32,061.54	0.00	0.00	09/30/29	09/30/33	--	12,068,965.52	12,068,965.52	08/11/25
3A	310952945				Actual/360	3.085%	36,875.35	0.00	0.00	09/30/29	09/30/33	--	13,881,034.48	13,881,034.48	08/11/25
3B	310953179				Actual/360	3.085%	26,565.28	0.00	0.00	09/30/29	09/30/33	--	10,000,000.00	10,000,000.00	08/11/25
3C	300801978				Actual/360	3.085%	100,764.85	0.00	0.00	09/30/29	09/30/33	--	37,931,034.48	37,931,034.48	08/11/25
3D	300801979				Actual/360	3.085%	38,769.27	0.00	0.00	09/30/29	09/30/33	--	14,593,965.52	14,593,965.52	08/11/25
4	310951799	SS	Various	Various	Actual/360	3.190%	229,644.56	0.00	0.00	N/A	09/11/29	05/11/29	83,600,000.00	83,600,000.00	08/11/25
5	322640005	SS	Various	Various	Actual/360	3.890%	150,737.50	0.00	0.00	N/A	10/01/29	--	45,000,000.00	45,000,000.00	08/01/25
5A	322640105				Actual/360	3.890%	66,994.44	0.00	0.00	N/A	10/01/29	--	20,000,000.00	20,000,000.00	08/01/25
6	1958708	Various Various		Various	Actual/360	3.838%	206,648.26	0.00	0.00	N/A	10/01/29	--	62,527,000.00	62,527,000.00	08/01/25
7	300801982	98	New York	NY	Actual/360	3.840%	141,856.00	0.00	0.00	11/01/29	11/01/34	--	42,900,000.00	42,900,000.00	08/01/25
7A	300801983				Actual/360	3.840%	59,850.67	0.00	0.00	11/01/29	11/01/34	--	18,100,000.00	18,100,000.00	08/01/25
8	310952783	OF	Beverly Hills	CA	Actual/360	3.450%	163,395.83	0.00	0.00	N/A	10/11/29	--	55,000,000.00	55,000,000.00	08/11/25
9	310950631	OF	McLean	VA	Actual/360	3.330%	71,687.50	0.00	0.00	N/A	10/11/29	--	25,000,000.00	25,000,000.00	08/11/25
9A	310952136				Actual/360	3.330%	57,350.00	0.00	0.00	N/A	10/11/29	--	20,000,000.00	20,000,000.00	08/11/25
10	1958440	Various New York		NY	Actual/360	3.210%	121,623.33	0.00	0.00	N/A	10/01/29	--	44,000,000.00	44,000,000.00	08/01/25
11	1958894	MF	Bronx	NY	Actual/360	3.650%	101,520.69	0.00	0.00	N/A	11/01/29	--	32,300,000.00	32,300,000.00	08/01/25
12	300801968	MF	Manteca	CA	Actual/360	3.570%	93,762.08	0.00	0.00	N/A	10/01/29	--	30,500,000.00	30,500,000.00	08/01/25
13	300801984	RT	Various	Various	Actual/360	3.126%	81,387.35	0.00	0.00	N/A	10/01/29	--	30,231,337.00	30,231,337.00	08/01/25
14	453012193	RT	Various	Various	Actual/360	3.670%	84,977.03	0.00	0.00	N/A	10/01/29	--	26,889,102.56	26,889,102.56	08/01/25
14A	322642193				Actual/360	3.670%	9,831.30	0.00	0.00	N/A	10/01/29	--	3,110,897.44	3,110,897.44	08/01/25
15	1958646	Various Various		Various	Actual/360	3.520%	52,901.98	0.00	0.00	N/A	10/01/29	--	17,453,000.00	17,453,000.00	08/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 30


						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
16	1855963	MU	Los Angeles	CA	Actual/360	3.740%	54,749.44	0.00	0.00	N/A	10/01/29	--	17,000,000.00	17,000,000.00	08/01/25
17	300801976	MF	Santa Maria	CA	Actual/360	3.545%	49,605.38	0.00	0.00	N/A	10/01/29	--	16,250,000.00	16,250,000.00	08/01/25
18	310952089	RT	Rancho Mirage	CA	Actual/360	3.738%	50,696.62	0.00	0.00	N/A	10/11/29	--	15,750,000.00	15,750,000.00	08/11/25
20	1958562	OF	Jamaica	NY	Actual/360	3.330%	43,012.50	0.00	0.00	N/A	11/01/29	--	15,000,000.00	15,000,000.00	08/01/25
21	322640021	MF	Castle Rock	CO	Actual/360	3.150%	40,687.50	0.00	0.00	N/A	11/01/29	--	15,000,000.00	15,000,000.00	08/01/25
23	1958548	RT	Myrtle Beach	SC	Actual/360	4.150%	50,298.58	0.00	0.00	N/A	10/01/29	--	14,075,000.00	14,075,000.00	08/01/25
24	310951965	MF	Seattle	WA	Actual/360	3.463%	41,748.39	0.00	0.00	N/A	10/11/29	--	14,000,000.00	14,000,000.00	08/11/25
25	310951575	LO	Duluth	GA	Actual/360	3.550%	35,050.00	23,689.25	0.00	N/A	09/11/29	--	11,465,699.01	11,442,009.76	08/11/25
26	322640026	LO	Moab	UT	Actual/360	3.730%	35,544.28	22,203.40	0.00	N/A	09/01/29	--	11,066,280.09	11,044,076.69	08/01/25
27	300801969	LO	Columbia	SC	Actual/360	3.990%	37,995.84	21,132.19	0.00	N/A	10/01/29	--	11,058,697.69	11,037,565.50	08/01/25
28	1958021	RT	Puyallup	WA	Actual/360	3.950%	34,785.55	19,786.23	0.00	N/A	09/01/29	--	10,226,866.83	10,207,080.60	08/01/25
29	600951628	LO	Wilmington	NC	Actual/360	3.740%	30,656.37	19,067.58	0.00	N/A	09/11/29	--	9,518,969.34	9,499,901.76	08/11/25
31	1958574	IN	Atlanta	GA	Actual/360	3.600%	25,509.17	16,772.85	0.00	N/A	10/01/29	--	8,228,763.58	8,211,990.73	08/01/25
32	300801954	SS	San Antonio	TX	Actual/360	3.900%	26,309.37	15,197.43	0.00	N/A	10/01/29	--	7,834,056.58	7,818,859.15	08/01/25
33	322640033	MF	Fort Gratiot	MI	Actual/360	3.990%	24,616.29	13,769.25	0.00	N/A	09/01/29	--	7,164,576.34	7,150,807.09	08/01/25
35	610950810	SS	Aptos	CA	Actual/360	3.790%	22,845.28	0.00	0.00	N/A	10/11/29	--	7,000,000.00	7,000,000.00	08/11/25
36	410948636	OF	Sacramento	CA	Actual/360	3.950%	19,883.72	11,245.92	0.00	N/A	10/11/29	--	5,845,763.50	5,834,517.58	08/11/25
38	1958423	IN	Silver Spring	MD	Actual/360	3.810%	16,720.14	14,324.01	0.00	N/A	10/01/29	--	5,096,309.65	5,081,985.64	08/01/25
39	610950683	IN	Glendale	AZ	Actual/360	3.570%	17,307.56	0.00	0.00	09/11/29	09/11/32	--	5,630,000.00	5,630,000.00	08/11/25
42	1958626	RT	The Colony	TX	Actual/360	3.565%	13,814.38	0.00	0.00	N/A	10/01/29	--	4,500,000.00	4,500,000.00	08/01/25
44	1957053	MF	San Marcos	TX	Actual/360	3.850%	13,724.11	6,669.05	0.00	N/A	11/01/29	--	4,139,655.79	4,132,986.74	08/01/25
45	1958504	RT	Las Vegas	NV	Actual/360	3.940%	12,602.16	5,882.39	0.00	N/A	11/01/29	--	3,714,406.72	3,708,524.33	08/01/25
47	1958622	MU	Spring	TX	Actual/360	3.700%	11,908.09	0.00	0.00	N/A	10/01/29	--	3,737,500.00	3,737,500.00	08/01/25
52	1958564	SS	Various	CT	Actual/360	3.950%	7,823.19	0.00	0.00	N/A	11/01/29	--	2,300,000.00	2,300,000.00	08/01/25
19	470115740	MF	Riverdale	NY	Actual/360	3.190%	37,347.48	29,600.14	0.00	N/A	10/01/29	--	13,596,009.73	13,566,409.59	08/01/25
22	470115940	MF	Jackson Heights	NY	Actual/360	3.130%	34,236.15	27,917.74	0.00	N/A	10/01/29	--	12,702,270.82	12,674,353.08	08/01/25
30	470115560	MF	New York	NY	Actual/360	3.100%	26,694.44	0.00	0.00	N/A	10/01/29	--	10,000,000.00	10,000,000.00	08/01/25
34	470115790	MF	New York	NY	Actual/360	3.060%	18,438.20	15,549.55	0.00	N/A	10/01/29	--	6,997,417.92	6,981,868.37	08/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 30


						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
40	470115310	MF	Yonkers	NY	Actual/360	3.460%	13,845.75	5,404.03	0.00	N/A	10/01/29	--	4,647,092.55	4,641,688.52	08/01/25
41	470116020	MF	Bethpage	NY	Actual/360	3.180%	12,007.20	9,561.49	0.00	N/A	10/01/29	--	4,384,858.78	4,375,297.29	08/01/25
43	470115920	MF	Riverdale	NY	Actual/360	3.130%	11,203.79	5,244.47	0.00	N/A	10/01/29	--	4,156,820.20	4,151,575.73	08/01/25
46	470115660	MF	Mt. Vernon	NY	Actual/360	3.210%	8,198.04	13,363.15	0.00	N/A	10/01/29	--	2,965,827.40	2,952,464.25	08/01/25
48	470115210	MF	Forest Hills	NY	Actual/360	3.200%	9,947.56	0.00	0.00	N/A	10/01/29	--	3,610,000.00	3,610,000.00	08/01/25
49	470114660	MF	Brooklyn	NY	Actual/360	3.250%	8,848.86	6,818.57	0.00	N/A	10/01/29	--	3,161,876.94	3,155,058.37	08/01/25
50	470115610	MF	New York	NY	Actual/360	3.150%	6,893.98	5,568.39	0.00	N/A	10/01/29	--	2,541,561.13	2,535,992.74	08/01/25
51	470114410	MF	Bronx	NY	Actual/360	3.150%	5,824.23	4,704.32	0.00	N/A	10/01/29	--	2,147,181.30	2,142,476.98	08/01/25
53	470114180	MF	Lawrence	KS	Actual/360	4.030%	7,046.47	3,854.11	0.00	N/A	10/01/29	--	2,030,519.09	2,026,664.98	08/01/25
54	470115390	MF	New York	NY	Actual/360	3.190%	4,705.78	3,729.62	0.00	N/A	10/01/29	--	1,713,097.20	1,709,367.58	08/01/25
55	470114900	MF	New York	NY	Actual/360	3.230%	4,002.20	6,472.16	0.00	N/A	10/01/29	--	1,438,920.08	1,432,447.92	08/01/25
56	470115070	MF	New York	NY	Actual/360	3.260%	3,699.17	2,837.16	0.00	N/A	10/01/29	--	1,317,732.24	1,314,895.08	08/01/25
57	470115480	MF	Garden City	NY	Actual/360	3.300%	2,998.22	2,257.24	0.00	N/A	10/01/29	--	1,055,090.99	1,052,833.75	08/01/25
58	470115640	MF	New Rochelle	NY	Actual/360	3.230%	2,441.84	1,899.25	0.00	N/A	10/01/29	--	877,921.12	876,021.87	08/01/25
Totals							3,516,865.57	334,520.94	0.00				1,175,033,079.61	1,174,698,558.67
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 30


					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	70,044,587.27	33,290,758.02	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
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	21,520,487.84	5,704,669.54	01/01/25	03/31/25	--	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
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	45,193,413.18	12,034,353.30	01/01/25	03/31/25	--	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
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
5	16,574,792.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	6,283,857.88	1,579,650.82	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	3,676,657.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	10,894,385.31	4,920,197.74	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	17,047,706.66	4,395,996.12	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,556,042.00	861,937.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1,781,305.76	885,584.13	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,666,857.63	1,320,959.51	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,217,857.82	1,609,194.60	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	16,670,218.14	4,310,847.92	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	1,785,385.00	895,078.60	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 30


					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
16	1,485,587.73	366,293.57	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,486,608.07	787,074.54	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,264,777.00	690,847.37	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,921,741.78	361,510.53	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,469,554.46	821,101.64	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	613,830.53	306,635.78	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,063,412.92	545,703.16	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,473,356.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	2,022,067.55	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,219,988.03	1,014,087.30	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,242,894.49	731,639.09	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,021,747.87	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,806,277.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,251,905.37	623,034.92	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
35	634,928.00	307,783.17	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	757,998.48	185,875.25	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	889,017.87	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	603,454.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	519,922.25	265,879.82	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	369,384.22	74,484.31	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	403,798.21	241,641.85	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	321,470.44	92,070.25	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
19	1,715,558.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	722,522.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	(2,538,131.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	407,206.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 30


					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
40	327,659.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	373,966.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	166,764.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	184,614.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	464,424.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	77,744.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	222,987.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	88,496.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	334,832.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	(53,759.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	405,330.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	142,522.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	108,008.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	21,395.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	245,907,347.93	81,246,957.40				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 30


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.475713%	3.454950%	50
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.475734%	3.454961%	51
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.475756%	3.454974%	52
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.475776%	3.454985%	53
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.475798%	3.454997%	54
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.475817%	3.455008%	55
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.475842%	3.455022%	56
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.475862%	3.455033%	57
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.475882%	3.455044%	58
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.475903%	3.455055%	59
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.475923%	3.455066%	60
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.481486%	3.460662%	60
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 21 of 30

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 22 of 30


				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		83,600,000	83,600,000	0			0
49 - 60 Months		820,993,559	820,993,559	0			0
> 60 Months		270,105,000	270,105,000	0			0




Historical Delinquency Information

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

Aug-25	1,174,698,559	1,174,698,559	0	0	0		0
Jul-25	1,175,033,080	1,175,033,080	0	0	0		0
Jun-25	1,175,382,539	1,175,382,539	0	0	0		0
May-25	1,175,714,976	1,175,714,976	0	0	0		0
Apr-25	1,176,062,425	1,176,062,425	0	0	0		0
Mar-25	1,176,392,792	1,176,392,792	0	0	0		0
Feb-25	1,176,770,433	1,176,770,433	0	0	0		0
Jan-25	1,177,098,641	1,177,098,641	0	0	0		0
Dec-24	1,177,425,850	1,177,425,850	0	0	0		0
Nov-24	1,177,768,255	1,177,768,255	0	0	0		0
Oct-24	1,178,093,424	1,178,093,424	0	0	0		0
Sep-24	1,184,535,440	1,184,535,440	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 23 of 30


				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	453012193	30,000,000.00	3.67000%	30,000,000.00 3.67000%		10	06/30/20	05/01/20	08/11/20
14	453012193	0.00	3.67000%	0.00	3.67000%	10	08/11/20	05/01/20	06/30/20
Totals		30,000,000.00		30,000,000.00
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 26 of 30


	Additional Information

Total Available Distribution Amount (1)	3,830,368.57
Non-VRR Available Funds	3,638,850.13
VRR Available Funds	191,518.43
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 30


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 20 of 30


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




© 2021 Computershare. All rights reserved. Confidential.										Page 24 of 30


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




© 2021 Computershare. All rights reserved. Confidential.											Page 27 of 30


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 28 of 30


					Specially Serviced Loan Detail - Part 2

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




© 2021 Computershare. All rights reserved. Confidential.								Page 25 of 30


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 30 of 30