dma20c09_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/17/25	DBJPM 2020-C9 Mortgage Trust
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2020-C9


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	4		Lainie Kaye		cmbs.requests@db.com
Certificate Interest Reconciliation Detail	5		1 Columbus Circle \| New York, NY 10019 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	6		Association
Bond / Collateral Reconciliation - Cash Flows	7		Executive Vice President Division Head		NoticeAdmin@midlandls.com
Bond / Collateral Reconciliation - Balances	8		10851 Mastin Street, Suite 300 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	9-13	Special Servicer	CWCapital Asset Management LLC
Mortgage Loan Detail (Part 1)	14-15		Attention: Brian Hanson		bhanson@cwcapital.com
			900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States
Mortgage Loan Detail (Part 2)	16-17
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Principal Prepayment Detail	18		Bank, N.A.
Historical Detail	19		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Delinquency Loan Detail	20		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Collateral Stratification and Historical Detail	21	Operating Advisor & Asset	Park Bridge Lender Services LLC
Specially Serviced Loan Detail - Part 1	22	Representations Reviewer
			David Rodgers	(212) 230-9025
Specially Serviced Loan Detail - Part 2	23
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Modified Loan Detail	24
		Trust Directing Holder	BSPRT 2020-C9 Owner, LLC
Historical Liquidated Loan Detail	25		-
Historical Bond / Collateral Loss Reconciliation Detail	26
Interest Shortfall Detail - Collateral Level	27	333 South Wabash Loan-	American General Life Insurance Company
		Specific Directing Holder
Supplemental Notes	28
			-

		Amazon Portfolio Loan-	Goldman Sachs Bank USA
		Specific Directing Holder
			-

		Coleman Highline Loan-	DBR Investments Co. Limited
		Specific Directing Holder
			-

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 28


				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	233063AC0	0.800000%	5,230,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	233063AF3	1.900000%	104,918,000.00	64,890,711.37	58,086,806.41	102,743.63	0.00	0.00	58,189,550.04	6,803,904.96	36.25%	30.00%
A-3	233063AJ5	1.882000%	61,749,000.00	61,749,000.00	0.00	96,843.01	0.00	0.00	96,843.01	61,749,000.00	36.25%	30.00%
A-SB	233063AM8	1.875000%	4,912,000.00	4,912,000.00	0.00	7,675.00	0.00	0.00	7,675.00	4,912,000.00	36.25%	30.00%
A-4	233063AQ9	1.644000%	67,800,000.00	67,800,000.00	0.00	92,886.00	0.00	0.00	92,886.00	67,800,000.00	36.25%	30.00%
A-5	233063AT3	1.926000%	174,892,000.00	174,892,000.00	0.00	280,701.66	0.00	0.00	280,701.66	174,892,000.00	36.25%	30.00%
A-M	233063AZ9	2.340000%	71,915,000.00	71,915,000.00	0.00	140,234.25	0.00	0.00	140,234.25	71,915,000.00	21.75%	18.00%
B	233063BC9	2.567000%	22,473,000.00	22,473,000.00	0.00	48,073.49	0.00	0.00	48,073.49	22,473,000.00	17.22%	14.25%
C	233063BF2	3.498123%	22,474,000.00	22,474,000.00	0.00	65,514.01	0.00	0.00	65,514.01	22,474,000.00	12.69%	10.50%
D	233063BS4	2.250000%	15,731,000.00	15,731,000.00	0.00	29,495.63	0.00	0.00	29,495.63	15,731,000.00	9.52%	7.88%
E	233063BU9	2.250000%	8,240,000.00	8,240,000.00	0.00	15,450.00	0.00	0.00	15,450.00	8,240,000.00	7.85%	6.50%
F	233063BW5	1.750000%	13,484,000.00	13,484,000.00	0.00	19,664.17	0.00	0.00	19,664.17	13,484,000.00	5.14%	4.25%
G	233063BY1	1.750000%	5,993,000.00	5,993,000.00	0.00	8,739.79	0.00	0.00	8,739.79	5,993,000.00	3.93%	3.25%
H*	233063CA2	1.750000%	19,477,350.00	19,477,350.00	0.00	4,242.62	0.00	0.00	4,242.62	19,477,350.00	0.00%	0.00%
RR	233063CK0	3.644373%	24,941,499.00	23,057,957.26	2,417,487.38	69,020.91	0.00	0.00	2,486,508.29	20,640,469.88	0.00%	0.00%
RR Interest	N/A	3.644373%	6,600,001.00	6,101,579.58	639,713.72	18,264.26	0.00	0.00	657,977.98	5,461,865.86	0.00%	0.00%
S	233063CC8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	233063CE4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			630,829,850.00	583,190,598.21	61,144,007.51	999,548.43	0.00	0.00	62,143,555.94	522,046,590.70


X-A	233063AW6	1.704928%	491,416,000.00	446,158,711.37	0.00	633,890.36	0.00	0.00	633,890.36	388,071,904.96
X-B	233063BG0	0.611801%	44,947,000.00	44,947,000.00	0.00	22,915.52	0.00	0.00	22,915.52	44,947,000.00
X-D	233063BJ4	1.394373%	23,971,000.00	23,971,000.00	0.00	27,853.76	0.00	0.00	27,853.76	23,971,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 28


				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-F	233063BL9	1.894373%	13,484,000.00	13,484,000.00	0.00	21,286.44	0.00	0.00	21,286.44	13,484,000.00
X-G	233063BN5	1.894373%	5,993,000.00	5,993,000.00	0.00	9,460.81	0.00	0.00	9,460.81	5,993,000.00
X-H	233063BQ8	1.894373%	19,477,350.00	19,477,350.00	0.00	30,747.80	0.00	0.00	30,747.80	19,477,350.00
Notional SubTotal			599,288,350.00	554,031,061.37	0.00	746,154.69	0.00	0.00	746,154.69	495,944,254.96

Deal Distribution Total					61,144,007.51	1,745,703.12	0.00	0.00	62,889,710.63

*	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 28


				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	233063AC0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	233063AF3	618.48978602	553.64004661	0.97927553	0.00000000	0.00000000	0.00000000	0.00000000	554.61932214	64.84973942
A-3	233063AJ5	1,000.00000000	0.00000000	1.56833325	0.00000000	0.00000000	0.00000000	0.00000000	1.56833325	1,000.00000000
A-SB	233063AM8	1,000.00000000	0.00000000	1.56250000	0.00000000	0.00000000	0.00000000	0.00000000	1.56250000	1,000.00000000
A-4	233063AQ9	1,000.00000000	0.00000000	1.37000000	0.00000000	0.00000000	0.00000000	0.00000000	1.37000000	1,000.00000000
A-5	233063AT3	1,000.00000000	0.00000000	1.60500000	0.00000000	0.00000000	0.00000000	0.00000000	1.60500000	1,000.00000000
A-M	233063AZ9	1,000.00000000	0.00000000	1.95000000	0.00000000	0.00000000	0.00000000	0.00000000	1.95000000	1,000.00000000
B	233063BC9	1,000.00000000	0.00000000	2.13916656	0.00000000	0.00000000	0.00000000	0.00000000	2.13916656	1,000.00000000
C	233063BF2	1,000.00000000	0.00000000	2.91510234	0.00000000	0.00000000	0.00000000	0.00000000	2.91510234	1,000.00000000
D	233063BS4	1,000.00000000	0.00000000	1.87500032	0.00000000	0.00000000	0.00000000	0.00000000	1.87500032	1,000.00000000
E	233063BU9	1,000.00000000	0.00000000	1.87500000	0.00000000	0.00000000	0.00000000	0.00000000	1.87500000	1,000.00000000
F	233063BW5	1,000.00000000	0.00000000	1.45833358	0.00000000	0.00000000	0.00000000	0.00000000	1.45833358	1,000.00000000
G	233063BY1	1,000.00000000	0.00000000	1.45833306	0.00000000	0.00000000	0.00000000	0.00000000	1.45833306	1,000.00000000
H	233063CA2	1,000.00000000	0.00000000	0.21782327	1.24051013	26.44496659	0.00000000	0.00000000	0.21782327	1,000.00000000
RR	233063CK0	924.48161436	96.92630663	2.76731202	0.04031754	0.85948122	0.00000000	0.00000000	99.69361866	827.55530772
RR Interest	N/A	924.48161447	96.92630653	2.76731170	0.04031818	0.85948472	0.00000000	0.00000000	99.69361823	827.55530795
S	233063CC8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	233063CE4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	233063AW6	907.90432418	0.00000000	1.28992617	0.00000000	0.00000000	0.00000000	0.00000000	1.28992617	789.70140362
X-B	233063BG0	1,000.00000000	0.00000000	0.50983425	0.00000000	0.00000000	0.00000000	0.00000000	0.50983425	1,000.00000000
X-D	233063BJ4	1,000.00000000	0.00000000	1.16197739	0.00000000	0.00000000	0.00000000	0.00000000	1.16197739	1,000.00000000
X-F	233063BL9	1,000.00000000	0.00000000	1.57864432	0.00000000	0.00000000	0.00000000	0.00000000	1.57864432	1,000.00000000
X-G	233063BN5	1,000.00000000	0.00000000	1.57864342	0.00000000	0.00000000	0.00000000	0.00000000	1.57864342	1,000.00000000
X-H	233063BQ8	1,000.00000000	0.00000000	1.57864391	0.00000000	0.00000000	0.00000000	0.00000000	1.57864391	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 28


				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	06/01/25 - 06/30/25	30	0.00	102,743.63	0.00	102,743.63	0.00	0.00	0.00	102,743.63	0.00
A-3	06/01/25 - 06/30/25	30	0.00	96,843.01	0.00	96,843.01	0.00	0.00	0.00	96,843.01	0.00
A-SB	06/01/25 - 06/30/25	30	0.00	7,675.00	0.00	7,675.00	0.00	0.00	0.00	7,675.00	0.00
A-4	06/01/25 - 06/30/25	30	0.00	92,886.00	0.00	92,886.00	0.00	0.00	0.00	92,886.00	0.00
A-5	06/01/25 - 06/30/25	30	0.00	280,701.66	0.00	280,701.66	0.00	0.00	0.00	280,701.66	0.00
X-A	06/01/25 - 06/30/25	30	0.00	633,890.36	0.00	633,890.36	0.00	0.00	0.00	633,890.36	0.00
X-B	06/01/25 - 06/30/25	30	0.00	22,915.52	0.00	22,915.52	0.00	0.00	0.00	22,915.52	0.00
X-D	06/01/25 - 06/30/25	30	0.00	27,853.76	0.00	27,853.76	0.00	0.00	0.00	27,853.76	0.00
X-F	06/01/25 - 06/30/25	30	0.00	21,286.44	0.00	21,286.44	0.00	0.00	0.00	21,286.44	0.00
X-G	06/01/25 - 06/30/25	30	0.00	9,460.81	0.00	9,460.81	0.00	0.00	0.00	9,460.81	0.00
X-H	06/01/25 - 06/30/25	30	0.00	30,747.80	0.00	30,747.80	0.00	0.00	0.00	30,747.80	0.00
A-M	06/01/25 - 06/30/25	30	0.00	140,234.25	0.00	140,234.25	0.00	0.00	0.00	140,234.25	0.00
B	06/01/25 - 06/30/25	30	0.00	48,073.49	0.00	48,073.49	0.00	0.00	0.00	48,073.49	0.00
C	06/01/25 - 06/30/25	30	0.00	65,514.01	0.00	65,514.01	0.00	0.00	0.00	65,514.01	0.00
D	06/01/25 - 06/30/25	30	0.00	29,495.63	0.00	29,495.63	0.00	0.00	0.00	29,495.63	0.00
E	06/01/25 - 06/30/25	30	0.00	15,450.00	0.00	15,450.00	0.00	0.00	0.00	15,450.00	0.00
F	06/01/25 - 06/30/25	30	0.00	19,664.17	0.00	19,664.17	0.00	0.00	0.00	19,664.17	0.00
G	06/01/25 - 06/30/25	30	0.00	8,739.79	0.00	8,739.79	0.00	0.00	0.00	8,739.79	0.00
H	06/01/25 - 06/30/25	30	490,916.02	28,404.47	0.00	28,404.47	24,161.85	0.00	0.00	4,242.62	515,077.87
RR	06/01/25 - 06/30/25	30	20,431.17	70,026.49	0.00	70,026.49	1,005.58	0.00	0.00	69,020.91	21,436.75
RR Interest	06/01/25 - 06/30/25	30	5,406.50	18,530.36	0.00	18,530.36	266.10	0.00	0.00	18,264.26	5,672.60
Totals			516,753.69	1,771,136.65	0.00	1,771,136.65	25,433.53	0.00	0.00	1,745,703.12	542,187.22




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 28


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,780,766.32	Master Servicing Fee	2,223.13
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,739.57
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	243.00
ARD Interest	0.00	Operating Advisor Fee	1,423.96
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	1,780,766.32	Total Fees	9,629.65

Principal		Expenses/Reimbursements
Scheduled Principal	144,007.51	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	19,862.00
Principal Prepayments	61,000,000.00	Special Servicing Fees (Monthly)	5,571.53
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	61,144,007.51	Total Expenses/Reimbursements	25,433.53

		Interest Reserve Deposit	0.00
		Gain on Sale Proceeds Reserve Account Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,745,703.12
Borrower Option Extension Fees	0.00	Principal Distribution	61,144,007.51
Gain on Sale Proceeds	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	62,889,710.63
Total Funds Collected	62,924,773.83	Total Funds Distributed	62,924,773.81
© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		583,190,598.80	583,190,598.80	Beginning Certificate Balance	583,190,598.21
(-) Scheduled Principal Collections		144,007.51	144,007.51	(-) Principal Distributions	61,144,007.51
(-) Unscheduled Principal Collections		61,000,000.00	61,000,000.00	(-) 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		522,046,591.29	522,046,591.29	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		583,584,720.45	583,584,720.45	Ending Certificate Balance	522,046,590.70
Ending Actual Collateral Balance		522,459,434.74	522,459,434.74



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.59)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.59)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.64%
				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 28


				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
	9,999,999 or less	9	33,116,454.22	6.34%	57	3.8556	1.656392	1.49 or less	5	59,299,509.54	11.36%	60	4.3919	1.034136
10,000,000 to 19,999,999		11	134,184,271.30	25.70%	47	3.6748	2.830587	1.50 to 1.99	5	48,577,242.66	9.31%	58	3.7118	1.706131
20,000,000 to 29,999,999		6	134,719,314.81	25.81%	54	3.3888	3.389252	2.00 to 2.49	6	86,143,288.13	16.50%	50	3.5211	2.160110
30,000,000 to 39,999,999		4	128,000,000.00	24.52%	56	3.5125	2.559766	2.50 to 2.99	7	110,000,000.00	21.07%	51	3.5048	2.757273
	40,000,000 or greater	2	92,026,550.96	17.63%	37	3.5543	5.381589	3.00 to 3.99	4	70,000,000.00	13.41%	57	2.9086	3.818571
	Totals	32	522,046,591.29	100.00%	50	3.5515	3.283559	4.00 and greater	5	148,026,550.96	28.36%	38	3.5185	5.494211
								Totals	32	522,046,591.29	100.00%	50	3.5515	3.283559
(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 28


			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

California	6	102,880,513.75	19.71%	55	3.4095	3.383645
							Industrial	64	75,867,243.51	14.53%	30	3.4116	3.646696
Delaware	2	11,624,622.02	2.23%	59	3.7152	1.641918
							Lodging	2	50,000,000.00	9.58%	56	3.5580	5.820000
Florida	1	17,630,841.12	3.38%	48	3.2500	2.230000
							Mixed Use	5	77,429,080.95	14.83%	59	3.7312	2.468754
Illinois	15	30,263,735.24	5.80%	30	3.5368	3.036035
							Mobile Home Park	1	1,740,989.46	0.33%	56	4.0500	2.050000
Kansas	2	17,991,872.59	3.45%	47	3.2604	2.321026
							Multi-Family	3	54,000,000.00	10.34%	57	3.4817	2.401481
Kentucky	8	4,392,119.04	0.84%	15	3.5500	4.860000
							Office	10	183,539,334.03	35.16%	48	3.5851	2.935123
Louisiana	1	30,000,000.00	5.75%	54	3.5000	2.940000
							Other	5	805,994.71	0.15%	15	3.5500	4.860000
Maryland	2	5,901,498.38	1.13%	50	3.4644	0.998015
							Retail	8	78,663,948.63	15.07%	55	3.4637	3.552786
Michigan	2	1,857,983.86	0.36%	56	4.3500	2.150000
							Totals	98	522,046,591.29	100.00%	50	3.5515	3.283559
Minnesota	7	3,329,972.61	0.64%	15	3.5500	4.860000

Nevada	2	50,000,000.00	9.58%	56	3.5580	5.820000

New Jersey	3	3,506,628.99	0.67%	15	3.5500	4.860000

New York	7	112,565,989.46	21.56%	56	3.2268	2.804990

North Carolina	1	16,459,637.16	3.15%	56	4.0000	1.620000

Ohio	6	2,433,441.54	0.47%	15	3.5500	4.860000

Pennsylvania	4	3,488,963.35	0.67%	15	3.5500	4.860000

Tennessee	1	2,375,533.16	0.46%	61	4.3000	1.610000

Texas	7	32,854,266.92	6.29%	27	4.8051	2.512119

Virginia	19	10,488,972.10	2.01%	15	3.5500	4.860000

Washington	1	29,000,000.00	5.56%	54	2.8800	6.170000

Washington, DC	1	33,000,000.00	6.32%	61	4.4500	1.300000

Totals	98	522,046,591.29	100.00%	50	3.5515	3.283559


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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 28


				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
	2.9999% or less	7	124,000,000.00	23.75%	57	2.9102	4.388629	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.0000% to 3.4999%	6	85,053,547.79	16.29%	52	3.2610	2.322287	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% to 3.9999%	9	214,370,487.79	41.06%	45	3.6231	3.714147	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% to 4.4999%	7	68,259,143.64	13.08%	59	4.2498	1.550421	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% or greater	3	30,363,412.07	5.82%	28	4.9081	2.319511	49 months or greater	32	522,046,591.29	100.00%	50	3.5515	3.283559
	Totals	32	522,046,591.29	100.00%	50	3.5515	3.283559	Totals	32	522,046,591.29	100.00%	50	3.5515	3.283559
(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 28


				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
	73 months or less	32	522,046,591.29	100.00%	50	3.5515	3.283559	Interest Only	22	441,851,550.96	84.64%	48	3.4662	3.604189
74 months to 96 months		0	0.00	0.00%	0	0.0000	0.000000	81 months or less	0	0.00	0.00%	0	0.0000	0.000000
97 months to 111 months		0	0.00	0.00%	0	0.0000	0.000000	82 months or more	10	80,195,040.33	15.36%	59	4.0211	1.516981
	112 months or more	0	0.00	0.00%	0	0.0000	0.000000	Totals	32	522,046,591.29	100.00%	50	3.5515	3.283559
	Totals	32	522,046,591.29	100.00%	50	3.5515	3.283559
(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 28

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

12 months or less

470,407,813.36

90.11%

3.5786

3.422580

No outstanding loans in this group

13 months to 24 months

35,000,000.00

6.70%

3.2500

2.230000

25 months or greater

16,638,777.93

3.19%

3.4180

1.569383

Totals

522,046,591.29

100.00%

3.5515

3.283559

(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.

Page 13 of 28


						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
1A2	30506069	Various Various		Various	Actual/360	4.628%	192,841.67	50,000,000.00	0.00	N/A	08/07/25	--	50,000,000.00	0.00	07/07/25
1A6	30506073				Actual/360	4.628%	42,425.17	11,000,000.00	0.00	N/A	08/07/25	--	11,000,000.00	0.00	07/07/25
2A-15-2	30318363	LO	Las Vegas	NV	Actual/360	3.558%	148,250.00	0.00	0.00	03/05/30	03/05/32	--	50,000,000.00	50,000,000.00	07/05/25
3A1-A3	30505866	Various Various		Various	Actual/360	3.550%	124,328.55	0.00	0.00	N/A	10/09/26	--	42,026,550.96	42,026,550.96	07/09/25
4A2-C3-A	30318364	OF	New York	NY	Actual/360	2.990%	49,833.33	0.00	0.00	N/A	12/06/29	--	20,000,000.00	20,000,000.00	07/06/25
4A2-C4-C	30318365				Actual/360	2.990%	24,916.67	0.00	0.00	N/A	12/06/29	--	10,000,000.00	10,000,000.00	07/06/25
4A2-C4-D	30318366				Actual/360	2.990%	24,916.67	0.00	0.00	N/A	12/06/29	--	10,000,000.00	10,000,000.00	07/06/25
5A2	30318389	IN	Various	Various	Actual/360	3.250%	94,791.67	0.00	0.00	N/A	07/06/29	--	35,000,000.00	35,000,000.00	07/06/25
8A3	30318367	MU	Washington	DC	Actual/360	4.450%	122,375.00	0.00	0.00	N/A	08/06/30	--	33,000,000.00	33,000,000.00	07/06/25
9A2	30318369	OF	San Jose	CA	Actual/360	2.800%	70,000.00	0.00	0.00	N/A	09/06/30	--	30,000,000.00	30,000,000.00	07/06/25
10	30318374	MF	New Orleans	LA	Actual/360	3.500%	87,500.00	0.00	0.00	N/A	01/06/30	--	30,000,000.00	30,000,000.00	07/06/25
11A4	30317590	RT	Tukwila	WA	Actual/360	2.880%	69,600.00	0.00	0.00	N/A	01/01/30	--	29,000,000.00	29,000,000.00	07/01/25
12A1	30506028	OF	San Francisco	CA	Actual/360	3.750%	80,532.34	51,034.59	0.00	N/A	08/06/30	--	25,770,349.40	25,719,314.81	07/06/25
13A1-11	30318375	MU	New York	NY	Actual/360	3.160%	26,333.33	0.00	0.00	N/A	03/06/30	--	10,000,000.00	10,000,000.00	07/06/25
13A1-12	30318376				Actual/360	3.160%	26,333.33	0.00	0.00	N/A	03/06/30	--	10,000,000.00	10,000,000.00	07/06/25
13A1-14	30318377				Actual/360	3.160%	13,166.67	0.00	0.00	N/A	03/06/30	--	5,000,000.00	5,000,000.00	07/06/25
14A1-1-B-1	30505265	RT	Brooklyn	NY	Actual/360	3.359%	55,980.00	0.00	0.00	N/A	01/01/30	--	20,000,000.00	20,000,000.00	07/01/25
15A2-C	30530105	OF	Chicago	IL	30/360	3.530%	58,833.33	0.00	0.00	N/A	09/01/28	--	20,000,000.00	20,000,000.00	07/01/25
16A2-A	30318241	OF	Mountain View	CA	Actual/360	3.950%	65,833.33	0.00	0.00	N/A	07/06/30	--	20,000,000.00	20,000,000.00	07/06/25
17	30318378	RT	Weaverville	NC	Actual/360	4.000%	54,960.75	28,586.93	0.00	N/A	03/06/30	--	16,488,224.09	16,459,637.16	07/06/25
18A3	30506068	OF	Houston	TX	Actual/360	4.987%	62,343.75	0.00	0.00	N/A	03/01/25	--	15,000,000.00	15,000,000.00	07/01/25
19A3	30318180	OF	Campbell	CA	Actual/360	3.690%	46,125.00	0.00	0.00	N/A	03/06/27	--	15,000,000.00	15,000,000.00	07/06/25
20	30506157	MF	Valley Stream	NY	Actual/360	2.950%	31,958.33	0.00	0.00	N/A	08/05/30	--	13,000,000.00	13,000,000.00	07/05/25
21A2	30318379	OF	San Antonio	TX	Actual/360	4.750%	46,484.12	18,721.80	0.00	N/A	08/06/30	--	11,743,355.94	11,724,634.14	07/06/23
22	30318380	MU	Los Altos	CA	Actual/360	2.950%	29,500.00	0.00	0.00	N/A	08/06/30	--	12,000,000.00	12,000,000.00	07/06/25
23	30318381	MF	Brooklyn	NY	Actual/360	4.060%	37,216.67	0.00	0.00	N/A	07/06/30	--	11,000,000.00	11,000,000.00	07/06/25
24	30318391	RT	Wilmington	DE	Actual/360	3.730%	18,321.32	11,707.47	0.00	N/A	08/06/30	--	5,894,257.15	5,882,549.68	07/06/25
25	30318382	OF	Newark	DE	Actual/360	3.700%	17,735.19	9,881.79	0.00	N/A	03/06/30	--	5,751,954.13	5,742,072.34	07/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 28

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

30505192

Bethesda

Actual/360

3.450%

14,552.35

8,139.88

0.00

N/A

03/05/30

5,061,687.67

5,053,547.79

07/05/25

30318383

Fort Worth

Actual/360

5.090%

15,460.12

6,043.48

0.00

N/A

03/06/30

3,644,821.41

3,638,777.93

07/06/25

30318384

Chattanooga

Actual/360

4.300%

8,527.87

4,338.79

0.00

N/A

08/06/30

2,379,871.95

2,375,533.16

07/06/25

30318385

Various

Actual/360

4.350%

6,744.45

2,553.15

0.00

N/A

03/06/30

1,860,537.01

1,857,983.86

07/06/25

30318386

Duanesburg

Actual/360

4.050%

5,885.96

2,999.63

0.00

N/A

03/06/30

1,743,989.09

1,740,989.46

07/06/25

30318387

New York

Actual/360

4.050%

6,159.38

0.00

N/A

03/06/30

1,825,000.00

07/06/25

Totals

1,780,766.32

61,144,007.51

0.00

583,190,598.80

522,046,591.29

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 15 of 28


					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
1A2	41,313,561.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A6	41,313,561.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-15-2	758,127,002.00	666,946,446.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1-A3	51,980,829.35	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A2-C3-A	115,679,668.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A2-C4-C	115,679,668.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A2-C4-D	115,679,668.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A2	10,383,456.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A3	6,605,113.52	1,375,059.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9A2	18,080,525.64	4,508,754.92	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,245,117.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11A4	40,410,800.89	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12A1	10,447,955.71	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13A1-11	46,467,367.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13A1-12	46,467,367.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13A1-14	46,467,367.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14A1-1-B-1	44,465,088.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15A2-C	18,373,590.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16A2-A	8,268,021.85	1,983,232.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,707,841.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18A3	8,048,801.00	0.00	--	--	05/12/25	3,750,000.00	0.00	0.00	0.00	0.00	0.00
19A3	8,518,649.66	2,222,022.77	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21A2	1,808,736.91	0.00	--	--	02/11/25	5,041,650.72	431,913.89	44,974.59	1,127,570.89	0.00	0.00
22	2,315,531.41	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	858,855.38	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	502,562.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	695,471.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 28


					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
26	127,362.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	258,211.77	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	91,588.86	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	223,130.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	173,222.15	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	1,564,785,695.09	677,035,515.65				8,791,650.72	431,913.89	44,974.59	1,127,570.89	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 28


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More	Foreclosure			REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
07/17/25	0	0.00	0	0.00	1	11,724,634.14	0	0.00	1	11,724,634.14	0	0.00	0	0.00	2	61,000,000.00	3.551453%	3.531397%	50
06/17/25	0	0.00	0	0.00	1	11,743,355.94	0	0.00	1	11,743,355.94	1	42,026,550.96	1	1,166,889.92	0	0.00	3.664187%	3.644373%	46
05/16/25	0	0.00	0	0.00	1	11,760,458.32	0	0.00	1	11,760,458.32	0	0.00	0	0.00	0	0.00	3.664035%	3.644224%	47
04/17/25	0	0.00	0	0.00	1	11,779,038.88	0	0.00	1	11,779,038.88	0	0.00	0	0.00	0	0.00	3.664116%	3.644305%	48
03/17/25	0	0.00	0	0.00	1	11,795,995.90	0	0.00	1	11,795,995.90	0	0.00	0	0.00	0	0.00	3.664191%	3.644379%	49
02/18/25	0	0.00	0	0.00	1	11,817,542.57	0	0.00	1	11,817,542.57	0	0.00	0	0.00	2	33,750,000.00	3.664284%	3.644471%	50
01/17/25	0	0.00	0	0.00	1	11,834,342.74	0	0.00	1	11,834,342.74	0	0.00	1	666,794.24	0	0.00	3.656596%	3.636896%	48
12/17/24	0	0.00	0	0.00	1	11,851,074.47	0	0.00	1	11,851,074.47	0	0.00	0	0.00	0	0.00	3.656553%	3.636854%	49
11/18/24	0	0.00	0	0.00	1	11,869,297.75	0	0.00	1	11,869,297.75	0	0.00	0	0.00	0	0.00	3.656630%	3.636930%	50
10/18/24	0	0.00	0	0.00	1	11,885,887.09	0	0.00	1	11,885,887.09	0	0.00	0	0.00	0	0.00	3.656701%	3.637000%	51
09/17/24	0	0.00	0	0.00	1	11,903,973.12	0	0.00	1	11,903,973.12	0	0.00	0	0.00	0	0.00	3.656777%	3.637076%	52
08/16/24	0	0.00	0	0.00	1	11,920,421.21	0	0.00	1	11,920,421.21	0	0.00	0	0.00	0	0.00	3.656847%	3.637145%	53
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 28

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

21A2

30318379

07/06/23

44,974.59

1,127,570.89

0.00

12,137,477.59

05/08/23

10/03/23

Totals

44,974.59

1,127,570.89

0.00

12,137,477.59

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 20 of 28


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		15,000,000	15,000,000	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		57,026,551	57,026,551	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		55,000,000	55,000,000	0			0
49 - 60 Months		211,318,009	211,318,009	0			0
> 60 Months		183,702,032	171,977,398	0			11,724,634




Historical Delinquency Information

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

Jul-25	522,046,591	510,321,957	0	0	0		11,724,634
Jun-25	583,190,599	571,447,243	0	0	0		11,743,356
May-25	584,492,060	572,731,602	0	0	0		11,760,458
Apr-25	584,635,143	572,856,104	0	0	0		11,779,039
Mar-25	584,768,763	572,972,767	0	0	0		11,795,996
Feb-25	584,916,949	573,099,407	0	0	0		11,817,543
Jan-25	618,789,742	606,955,400	0	0	0		11,834,343
Dec-24	619,578,906	607,727,832	0	0	0		11,851,074
Nov-24	619,709,189	607,839,892	0	0	0		11,869,298
Oct-24	619,830,687	607,944,800	0	0	0		11,885,887
Sep-24	619,960,130	608,056,157	0	0	0		11,903,973
Aug-24	620,080,762	608,160,341	0	0	0		11,920,421
(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 21 of 28


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
18A3	30506068	OF	TX	08/29/24	98
	Special Servicer comments are not available for this cycle.



21A2	30318379	OF	TX	05/08/23	7
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.



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 23 of 28


				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
3A1-A3	30505866	0.00	3.55000%	0.00	3.55000%	8	05/21/25	05/21/25	06/06/25
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 24 of 28

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)

18A3

0.00

3,125.00

0.00

21A2

0.00

2,446.53

0.00

19,862.00

0.00

Total

0.00

5,571.53

0.00

19,862.00

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

25,433.53

Page 27 of 28


	Additional Information
		Gain-on-Sale Proceeds Reserve Account Summary
Total Available Distribution Amount (1)	62,889,710.63	Beginning Reserve Account Balance	0.00
		Deposit Amount	0.00
		Withdrawal Amount	0.00
		Ending Reserve Account Balance	0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 28


			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
18A3	30506068	15,000,000.00	15,000,000.00	143,900,000.00	11/20/19	7,458,752.00	4.13000	12/31/24	03/01/25	I/O
21A2	30318379	11,724,634.14	12,137,477.59	41,000,000.00	12/02/24	986,593.82	0.27000	12/31/24	08/06/30	300
Totals		26,724,634.14	27,137,477.59	184,900,000.00		8,445,345.82




© 2021 Computershare. All rights reserved. Confidential.										Page 22 of 28


			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 25 of 28


			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 26 of 28


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
1A2	30506069	50,000,000.00	Payoff Prior to Maturity	0.00	0.00
1A6	30506073	11,000,000.00	Payoff Prior to Maturity	0.00	0.00
Totals		61,000,000.00		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 18 of 28


	Supplemental Notes
	None




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