dma20c09_ex991-202510.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	10/20/25	DBJPM 2020-C9 Mortgage Trust
Determination Date:	10/14/25
Next Distribution Date:	11/18/25
Record Date:	09/30/25	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	6,675,223.36	0.00	10,569.10	0.00	0.00	10,569.10	6,675,223.36	36.27%	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	36.27%	30.00%
A-SB	233063AM8	1.875000%	4,912,000.00	4,828,970.52	38,474.00	7,545.27	0.00	0.00	46,019.27	4,790,496.52	36.27%	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	36.27%	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	36.27%	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	21.76%	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	3.384937%	22,474,000.00	22,474,000.00	0.00	63,394.23	0.00	0.00	63,394.23	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	9.51%	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	7,774.73	0.00	0.00	7,774.73	13,484,000.00	5.13%	4.25%
G	233063BY1	1.750000%	5,993,000.00	5,993,000.00	0.00	0.00	0.00	0.00	0.00	5,993,000.00	3.92%	3.25%
H*	233063CA2	1.750000%	19,477,350.00	19,477,350.00	0.00	0.00	0.00	32,737.57	0.00	19,444,612.43	0.00%	0.00%
RR	233063CK0	3.531187%	24,941,499.00	20,631,658.78	1,601.23	58,671.16	0.00	1,362.49	60,272.39	20,628,695.06	0.00%	0.00%
RR Interest	N/A	3.531187%	6,600,001.00	5,459,534.27	423.72	15,525.52	0.00	360.54	15,949.24	5,458,750.01	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	521,823,736.93	40,498.95	867,164.05	0.00	34,460.60	907,663.00	521,748,777.38


X-A	233063AW6	1.585808%	491,416,000.00	387,860,193.88	0.00	512,559.77	0.00	0.00	512,559.77	387,821,719.88
X-B	233063BG0	0.555209%	44,947,000.00	44,947,000.00	0.00	20,795.83	0.00	0.00	20,795.83	44,947,000.00
X-D	233063BJ4	1.281187%	23,971,000.00	23,971,000.00	0.00	25,592.78	0.00	0.00	25,592.78	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	1.781187%	13,484,000.00	13,484,000.00	0.00	20,014.60	0.00	0.00	20,014.60	13,484,000.00
X-G	233063BN5	1.781187%	5,993,000.00	5,993,000.00	0.00	8,895.54	0.00	0.00	8,895.54	5,993,000.00
X-H	233063BQ8	1.781187%	19,477,350.00	19,477,350.00	0.00	28,910.67	0.00	0.00	28,910.67	19,444,612.43
Notional SubTotal			599,288,350.00	495,732,543.88	0.00	616,769.19	0.00	0.00	616,769.19	495,661,332.31

Deal Distribution Total					40,498.95	1,483,933.24	0.00	34,460.60	1,524,432.19

*	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	63.62324253	0.00000000	0.10073677	0.00000000	0.00000000	0.00000000	0.00000000	0.10073677	63.62324253
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	983.09660423	7.83265472	1.53608917	0.00000000	0.00000000	0.00000000	0.00000000	9.36874389	975.26394951
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	2.82078090	0.00000000	0.00000000	0.00000000	0.00000000	2.82078090	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	0.57658929	0.88174429	0.88174429	0.00000000	0.00000000	0.57658929	1,000.00000000
G	233063BY1	1,000.00000000	0.00000000	0.00000000	1.45833306	1.45833306	0.00000000	0.00000000	0.00000000	1,000.00000000
H	233063CA2	1,000.00000000	0.00000000	0.00000000	1.45833340	30.48699746	0.00000000	1.68080206	0.00000000	998.31919794
RR	233063CK0	827.20203705	0.06419943	2.35235100	0.08181986	1.02527318	0.00000000	0.05462743	2.41655042	827.08321020
RR Interest	N/A	827.20203679	0.06419999	2.35235116	0.08181968	1.02527560	0.00000000	0.05462726	2.41655115	827.08320953
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	789.27058517	0.00000000	1.04302621	0.00000000	0.00000000	0.00000000	0.00000000	1.04302621	789.19229305
X-B	233063BG0	1,000.00000000	0.00000000	0.46267448	0.00000000	0.00000000	0.00000000	0.00000000	0.46267448	1,000.00000000
X-D	233063BJ4	1,000.00000000	0.00000000	1.06765592	0.00000000	0.00000000	0.00000000	0.00000000	1.06765592	1,000.00000000
X-F	233063BL9	1,000.00000000	0.00000000	1.48432216	0.00000000	0.00000000	0.00000000	0.00000000	1.48432216	1,000.00000000
X-G	233063BN5	1,000.00000000	0.00000000	1.48432171	0.00000000	0.00000000	0.00000000	0.00000000	1.48432171	1,000.00000000
X-H	233063BQ8	1,000.00000000	0.00000000	1.48432256	0.00000000	0.00000000	0.00000000	0.00000000	1.48432256	998.31919794




© 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	09/01/25 - 09/30/25	30	0.00	10,569.10	0.00	10,569.10	0.00	0.00	0.00	10,569.10	0.00
A-3	09/01/25 - 09/30/25	30	0.00	96,843.01	0.00	96,843.01	0.00	0.00	0.00	96,843.01	0.00
A-SB	09/01/25 - 09/30/25	30	0.00	7,545.27	0.00	7,545.27	0.00	0.00	0.00	7,545.27	0.00
A-4	09/01/25 - 09/30/25	30	0.00	92,886.00	0.00	92,886.00	0.00	0.00	0.00	92,886.00	0.00
A-5	09/01/25 - 09/30/25	30	0.00	280,701.66	0.00	280,701.66	0.00	0.00	0.00	280,701.66	0.00
X-A	09/01/25 - 09/30/25	30	0.00	512,559.77	0.00	512,559.77	0.00	0.00	0.00	512,559.77	0.00
X-B	09/01/25 - 09/30/25	30	0.00	20,795.83	0.00	20,795.83	0.00	0.00	0.00	20,795.83	0.00
X-D	09/01/25 - 09/30/25	30	0.00	25,592.78	0.00	25,592.78	0.00	0.00	0.00	25,592.78	0.00
X-F	09/01/25 - 09/30/25	30	0.00	20,014.60	0.00	20,014.60	0.00	0.00	0.00	20,014.60	0.00
X-G	09/01/25 - 09/30/25	30	0.00	8,895.54	0.00	8,895.54	0.00	0.00	0.00	8,895.54	0.00
X-H	09/01/25 - 09/30/25	30	0.00	28,910.67	0.00	28,910.67	0.00	0.00	0.00	28,910.67	0.00
A-M	09/01/25 - 09/30/25	30	0.00	140,234.25	0.00	140,234.25	0.00	0.00	0.00	140,234.25	0.00
B	09/01/25 - 09/30/25	30	0.00	48,073.49	0.00	48,073.49	0.00	0.00	0.00	48,073.49	0.00
C	09/01/25 - 09/30/25	30	0.00	63,394.23	0.00	63,394.23	0.00	0.00	0.00	63,394.23	0.00
D	09/01/25 - 09/30/25	30	0.00	29,495.63	0.00	29,495.63	0.00	0.00	0.00	29,495.63	0.00
E	09/01/25 - 09/30/25	30	0.00	15,450.00	0.00	15,450.00	0.00	0.00	0.00	15,450.00	0.00
F	09/01/25 - 09/30/25	30	0.00	19,664.17	0.00	19,664.17	11,889.44	0.00	0.00	7,774.73	11,889.44
G	09/01/25 - 09/30/25	30	0.00	8,739.79	0.00	8,739.79	8,739.79	0.00	0.00	0.00	8,739.79
H	09/01/25 - 09/30/25	30	565,401.45	28,404.47	0.00	28,404.47	28,404.47	0.00	0.00	0.00	593,805.92
RR	09/01/25 - 09/30/25	30	23,531.14	60,711.87	0.00	60,711.87	2,040.71	0.00	0.00	58,671.16	25,571.85
RR Interest	09/01/25 - 09/30/25	30	6,226.81	16,065.53	0.00	16,065.53	540.01	0.00	0.00	15,525.52	6,766.82
Totals			595,159.40	1,535,547.66	0.00	1,535,547.66	51,614.42	0.00	0.00	1,483,933.24	646,773.82




© 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	1,544,268.43	Master Servicing Fee	1,874.39
Interest Reductions due to Nonrecoverability Determination	(46,273.18)	Certificate Administrator Fee	5,135.62
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	217.43
ARD Interest	0.00	Operating Advisor Fee	1,274.12
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	1,497,995.25	Total Fees	8,501.55

Principal		Expenses/Reimbursements
Scheduled Principal	74,960.14	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	5,560.43
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	34,461.19
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	74,960.14	Total Expenses/Reimbursements	40,021.62

		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	1,483,933.24
Borrower Option Extension Fees	0.00	Principal Distribution	40,498.95
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	1,524,432.19
Total Funds Collected	1,572,955.39	Total Funds Distributed	1,572,955.36
© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		521,823,737.52	521,823,737.52	Beginning Certificate Balance	521,823,736.93
(-) Scheduled Principal Collections		74,960.14	74,960.14	(-) Principal Distributions	40,498.95
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	34,460.60
(-) 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	34,461.19
(-) 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		521,748,777.38	521,748,777.38	Certificate Other Adjustments**	(0.59)
Beginning Actual Collateral Balance		522,271,149.34	522,271,149.34	Ending Certificate Balance	521,748,777.38
Ending Actual Collateral Balance		522,198,768.59	522,198,768.59



		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	0.59
Current Period Advances		34,461.19	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		34,461.19	0.00	Net WAC Rate	3.53%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 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	32,984,384.45	6.32%	54	3.8552	1.673417	1.49 or less	6	74,189,985.26	14.22%	44	4.5126	0.828285
10,000,000 to 19,999,999		11	134,067,042.14	25.70%	44	3.6743	2.259454	1.50 to 1.99	8	100,185,721.42	19.20%	50	3.6176	1.668281
20,000,000 to 29,999,999		6	134,670,799.83	25.81%	51	3.3887	3.434638	2.00 to 2.49	5	84,346,519.74	16.17%	51	3.4694	2.198572
30,000,000 to 39,999,999		4	128,000,000.00	24.53%	53	3.5125	2.357031	2.50 to 2.99	2	35,000,000.00	6.71%	40	3.8386	2.800000
	40,000,000 or greater	2	92,026,550.96	17.64%	34	3.5543	5.131823	3.00 to 3.99	6	65,000,000.00	12.46%	51	3.0554	3.493077
	Totals	32	521,748,777.38	100.00%	47	3.5512	3.056307	4.00 and greater	5	163,026,550.96	31.25%	44	3.2511	5.247881
								Totals	32	521,748,777.38	100.00%	47	3.5512	3.056307
(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	102,831,998.77	19.71%	52	3.4093	3.234579
							Industrial	64	75,867,243.51	14.54%	27	3.4116	3.558189
Delaware	2	11,561,860.60	2.22%	56	3.7152	1.483657
							Lodging	2	50,000,000.00	9.58%	53	3.5580	5.520000
Florida	1	17,630,841.12	3.38%	45	3.2500	2.260000
							Mixed Use	5	77,392,952.87	14.83%	56	3.7311	2.329110
Illinois	15	30,263,735.24	5.80%	27	3.5368	2.588301
							Mobile Home Park	1	1,732,323.09	0.33%	53	4.0500	1.860000
Kansas	2	17,991,872.59	3.45%	44	3.2604	2.343412
							Multi-Family	3	54,000,000.00	10.35%	54	3.4817	1.757037
Kentucky	8	4,392,119.04	0.84%	12	3.5500	4.670000
							Office	10	183,427,606.95	35.16%	45	3.5848	2.572933
Louisiana	1	30,000,000.00	5.75%	51	3.5000	1.780000
							Other	5	805,994.71	0.15%	12	3.5500	4.670000
Maryland	2	5,877,910.11	1.13%	47	3.4644	0.973206
							Retail	8	78,522,656.25	15.05%	52	3.4626	3.751840
Michigan	2	1,850,719.91	0.35%	53	4.3500	2.150000
							Totals	98	521,748,777.38	100.00%	47	3.5512	3.056307
Minnesota	7	3,329,972.61	0.64%	12	3.5500	4.670000

Nevada	2	50,000,000.00	9.58%	53	3.5580	5.520000

New Jersey	3	3,506,628.99	0.67%	12	3.5500	4.670000

New York	7	112,557,323.09	21.57%	53	3.2267	2.842548

North Carolina	1	16,376,976.37	3.14%	53	4.0000	1.560000

Ohio	6	2,433,441.54	0.47%	12	3.5500	4.670000

Pennsylvania	4	3,488,963.35	0.67%	12	3.5500	4.670000

Tennessee	1	2,362,993.35	0.45%	58	4.3000	1.670000

Texas	7	32,802,448.60	6.29%	24	4.8050	0.622206

Virginia	19	10,488,972.10	2.01%	12	3.5500	4.670000

Washington	1	29,000,000.00	5.56%	51	2.8800	7.020000

Washington, DC	1	33,000,000.00	6.32%	58	4.4500	1.300000

Totals	98	521,748,777.38	100.00%	47	3.5512	3.056307


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	23.77%	54	2.9102	4.458710	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.0000% to 3.4999%	6	85,029,959.52	16.30%	49	3.2610	2.388693	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% to 3.9999%	9	214,259,211.39	41.07%	42	3.6230	3.385540	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% to 4.4999%	7	68,148,012.72	13.06%	56	4.2501	1.533030	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% or greater	3	30,311,593.75	5.81%	25	4.9082	0.289579	49 months or greater	32	521,748,777.38	100.00%	47	3.5512	3.056307
	Totals	32	521,748,777.38	100.00%	47	3.5512	3.056307	Totals	32	521,748,777.38	100.00%	47	3.5512	3.056307
(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	521,748,777.38	100.00%	47	3.5512	3.056307	Interest Only	22	441,851,550.96	84.69%	45	3.4662	3.359661
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	79,897,226.42	15.31%	56	4.0210	1.378681
	112 months or more	0	0.00	0.00%	0	0.0000	0.000000	Totals	32	521,748,777.38	100.00%	47	3.5512	3.056307
	Totals	32	521,748,777.38	100.00%	47	3.5512	3.056307
(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

505,127,249.40

96.81%

3.5556

3.105231

No outstanding loans in this group

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

16,621,527.98

3.19%

3.4163

1.569497

Totals

521,748,777.38

100.00%

3.5512

3.056307

(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
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	10/05/25
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	10/09/25
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	10/06/25
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	10/06/25
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	10/06/25
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	10/06/25
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	10/06/25
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	10/06/25
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	10/06/25
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	10/01/25
12A1	30506028	OF	San Francisco	CA	Actual/360	3.750%	80,221.25	0.00	0.00	N/A	08/06/30	--	25,670,799.83	25,670,799.83	10/06/25
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	09/06/25
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	09/06/25
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	09/06/25
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	10/01/25
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	10/01/25
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	10/06/25
17	30318378	RT	Weaverville	NC	Actual/360	4.000%	54,686.13	28,861.55	0.00	N/A	03/06/30	--	16,405,837.92	16,376,976.37	10/06/25
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	10/01/25
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	10/06/25
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	10/05/25
21A2	30318379	OF	San Antonio	TX	Actual/360	4.750%	0.00	0.00	0.00	N/A	08/06/30	--	11,690,065.77	11,690,065.77	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	10/06/25
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	10/06/25
24	30318391	RT	Wilmington	DE	Actual/360	3.730%	18,215.60	11,813.19	0.00	N/A	08/06/30	--	5,860,245.18	5,848,431.99	10/06/25
25	30318382	OF	Newark	DE	Actual/360	3.700%	17,647.15	9,969.83	0.00	N/A	03/06/30	--	5,723,398.44	5,713,428.61	10/06/25
26	30505192	MU	Bethesda	MD	Actual/360	3.450%	14,484.73	8,207.50	0.00	N/A	03/05/30	--	5,038,167.02	5,029,959.52	10/05/25
27	30318383	RT	Fort Worth	TX	Actual/360	5.090%	15,387.26	6,116.34	0.00	N/A	03/06/30	--	3,627,644.32	3,621,527.98	10/06/25




© 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

30318384

Chattanooga

Actual/360

4.300%

8,483.10

4,383.56

0.00

N/A

08/06/30

2,367,376.91

2,362,993.35

10/06/25

30318385

Various

Actual/360

4.350%

6,718.21

2,579.39

0.00

N/A

03/06/30

1,853,299.30

1,850,719.91

09/06/25

30318386

Duanesburg

Actual/360

4.050%

5,856.81

3,028.78

0.00

N/A

03/06/30

1,735,351.87

1,732,323.09

10/06/25

30318387

New York

Actual/360

4.050%

6,159.38

0.00

N/A

03/06/30

1,825,000.00

10/06/25

Totals

1,497,995.25

74,960.14

0.00

521,823,737.52

521,748,777.38

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
2A-15-2	758,127,002.00	632,225,678.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1-A3	51,980,829.35	51,052,820.78	07/01/24	06/30/25	--	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	10,551,619.00	01/01/25	06/30/25	--	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	19,162,311.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,456,872.16	2,008,016.80	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11A4	40,073,300.89	45,783,877.36	01/01/25	06/30/25	--	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	55,150,551.02	01/01/25	06/30/25	--	0.00	0.00	26,302.08	26,302.08	0.00	0.00
13A1-12	46,467,367.55	55,150,551.02	01/01/25	06/30/25	--	0.00	0.00	26,302.08	26,302.08	0.00	0.00
13A1-14	46,467,367.55	55,150,551.02	01/01/25	06/30/25	--	0.00	0.00	13,151.04	13,151.04	0.00	0.00
14A1-1-B-1	44,465,088.37	37,702,983.06	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15A2-C	15,575,590.72	3,383,000.81	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16A2-A	8,268,021.85	8,077,377.08	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,707,841.37	1,645,560.36	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18A3	8,048,801.00	4,622,551.00	07/01/24	06/30/25	05/12/25	3,750,000.00	0.00	0.00	0.00	0.00	0.00
19A3	8,518,649.66	8,767,880.06	01/01/25	06/30/25	--	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	2,101,160.00	01/01/25	06/30/25	02/11/25	5,041,650.72	472,962.03	(367.65)	1,216,480.60	0.00	34,461.19
22	2,315,531.41	1,606,183.32	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	858,855.38	856,631.21	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	502,562.92	494,026.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	695,471.03	597,161.12	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
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




© 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
28	258,211.77	267,218.90	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	91,588.86	0.00	--	--	--	0.00	0.00	9,293.74	9,293.74	0.00	0.00
30	223,130.07	202,899.97	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	173,222.15	43,355.22	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	1,478,234,828.02	997,979,025.01				8,791,650.72	472,962.03	74,681.29	1,291,529.54	0.00	34,461.19




© 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
10/20/25	0	0.00	0	0.00	1	11,690,065.77	0	0.00	1	11,690,065.77	0	0.00	0	0.00	0	0.00	3.551180%	3.531126%	47
09/17/25	0	0.00	0	0.00	1	11,690,065.77	0	0.00	1	11,690,065.77	0	0.00	0	0.00	0	0.00	3.551241%	3.531187%	48
08/15/25	0	0.00	0	0.00	1	11,707,385.23	0	0.00	1	11,707,385.23	0	0.00	0	0.00	0	0.00	3.551338%	3.531283%	49
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
(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

13A1-11

30318375

09/06/25

26,302.08

0.00

10,000,000.00

13A1-12

30318376

09/06/25

26,302.08

0.00

10,000,000.00

13A1-14

30318377

09/06/25

13,151.04

0.00

5,000,000.00

21A2

30318379

07/06/23

(367.65)

1,216,480.60

0.00

12,137,477.59

05/08/23

10/03/23

30318385

09/06/25

9,293.74

0.00

1,853,299.30

Totals

74,681.29

1,291,529.54

0.00

38,990,776.89

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		42,026,551	42,026,551		0		0
13 - 24 Months		15,000,000	15,000,000		0		0
25 - 36 Months		20,000,000	20,000,000		0		0
37 - 48 Months		35,000,000	35,000,000		0		0
49 - 60 Months		344,722,226	333,032,161		0		11,690,066
> 60 Months		50,000,000	50,000,000		0		0




Historical Delinquency Information

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

Oct-25	521,748,777	510,058,712	0	0	0		11,690,066
Sep-25	521,823,738	510,133,672	0	0	0		11,690,066
Aug-25	521,911,062	510,203,676	0	0	0		11,707,385
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
(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
	10/14/2025 - The loan transferred to the Special Servicer for Imminent Default related to the upcoming tenant lease expiration and vacancy. The loan is secured by a 441,523 SF office building located in the Uptown Galleria area of Houston, TX.
	The property was fully leased to Bechtel who has vacated the property. PNL has been signed. Property remains vacant and available for lease or note sale. Lender will continue discussing options with the borrower while dual tracking
	foreclosure.

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

2,435.43

0.00

46,273.18

0.00

Total

0.00

5,560.43

0.00

46,273.18

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

51,833.61

Page 27 of 28


	Additional Information
		Gain-on-Sale Proceeds Reserve Account Summary
Total Available Distribution Amount (1)	1,524,432.19	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


			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 18 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	4,622,551.00	0.56000	06/30/25	03/01/25	I/O
21A2	30318379	11,690,065.77	12,137,477.59	41,000,000.00	12/02/24	(1,533,220.00)	(0.42000)	06/30/25	08/06/30	297
Totals		26,690,065.77	27,137,477.59	184,900,000.00		3,089,331.00




© 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


	Supplemental Notes
	None




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