bcr22c14_ex991-202508.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	08/15/25	BBCMS Mortgage Trust 2022-C14
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2022-C14


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	Barclays Commercial Mortgage Securities LLC

Certificate Factor Detail	3		Daniel Schmidt		SPLegalNotices@barclays.com;
					CMBSsecuritization@barclays.com
Certificate Interest Reconciliation Detail	4		745 Seventh Avenue, 4th Floor \| New York, NY 10019 \| United States
Additional Information	5	Certificate Administrator	Computershare Trust Company, N.A.

Bond / Collateral Reconciliation - Cash Flows	6		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Balances	7
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Current Mortgage Loan and Property Stratification	8-12	Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Mortgage Loan Detail (Part 1)	13-15		Association
			Executive Vice President – Division Head	(913) 253-9000	NoticeAdmin@midlandls.com
Mortgage Loan Detail (Part 2)	16-18
			10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	19
		Special Servicer	K-Star Asset Management LLC
Historical Detail	20
			Mike Stauber	(214) 390-7233	Michael.Stauber@kkr.com
Delinquency Loan Detail	21		5949 Sherry Lane, Suite 950 \| Dallas, TX 75225 \| United States
Collateral Stratification and Historical Detail	22	Operating Advisor & Asset	Park Bridge Lender Services LLC
Specially Serviced Loan Detail - Part 1	23	Representations Reviewer
			Surveillance Manager		cmbs.notices@parkbridgefinancial.com
Specially Serviced Loan Detail - Part 2	24
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Modified Loan Detail	25
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	26		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	27		1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	28

Supplemental Notes	29

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

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

A-1	07336AAA5	1.727000%	35,295,000.00	10,684,487.71	642,024.96	15,376.76	0.00	0.00	657,401.72	10,042,462.75	30.84%	30.00%
A-2	07336AAB3	2.938000%	99,000,000.00	99,000,000.00	0.00	242,385.00	0.00	0.00	242,385.00	99,000,000.00	30.84%	30.00%
A-3	07336AAC1	2.966000%	50,000,000.00	50,000,000.00	0.00	123,583.33	0.00	0.00	123,583.33	50,000,000.00	30.84%	30.00%
A-4	07336AAD9	2.692000%	160,000,000.00	160,000,000.00	0.00	358,933.33	0.00	0.00	358,933.33	160,000,000.00	30.84%	30.00%
A-5	07336AAE7	2.946000%	258,250,000.00	258,250,000.00	0.00	634,003.75	0.00	0.00	634,003.75	258,250,000.00	30.84%	30.00%
A-SB	07336AAF4	2.901000%	46,212,000.00	46,212,000.00	0.00	111,717.51	0.00	0.00	111,717.51	46,212,000.00	30.84%	30.00%
A-S	07336AAJ6	3.350000%	97,314,000.00	97,314,000.00	0.00	271,668.25	0.00	0.00	271,668.25	97,314,000.00	20.05%	19.50%
B	07336AAK3	3.147000%	41,706,000.00	41,706,000.00	0.00	109,373.98	0.00	0.00	109,373.98	41,706,000.00	15.42%	15.00%
C	07336AAL1	3.345000%	27,803,000.00	27,803,000.00	0.00	77,500.86	0.00	0.00	77,500.86	27,803,000.00	12.34%	12.00%
D	07336AAP2	2.000000%	12,512,000.00	12,512,000.00	0.00	20,853.33	0.00	0.00	20,853.33	12,512,000.00	10.95%	10.65%
E-RR	07336AAS6	3.666599%	21,085,000.00	21,085,000.00	0.00	64,425.21	0.00	0.00	64,425.21	21,085,000.00	8.61%	8.38%
F-RR	07336AAU1	3.666599%	17,377,000.00	17,377,000.00	0.00	53,095.41	0.00	0.00	53,095.41	17,377,000.00	6.68%	6.50%
G-RR	07336AAW7	3.666599%	10,427,000.00	10,427,000.00	0.00	31,859.69	0.00	0.00	31,859.69	10,427,000.00	5.53%	5.38%
H-RR	07336AAY3	3.666599%	9,268,000.00	9,268,000.00	0.00	28,318.37	0.00	0.00	28,318.37	9,268,000.00	4.50%	4.38%
J-RR	07336ABA4	3.666599%	9,268,000.00	9,268,000.00	0.00	28,318.37	0.00	0.00	28,318.37	9,268,000.00	3.47%	3.38%
K-RR*	07336ABC0	3.666599%	31,279,553.00	31,279,553.00	0.00	68,345.95	0.00	0.00	68,345.95	31,279,553.00	0.00%	0.00%
R	07336ABF3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	07336ABE6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular Sub Total			926,796,553.00	902,186,040.71	642,024.96	2,239,759.10	0.00	0.00	2,881,784.06	901,544,015.75


X-A	07336AAG2	0.809578%	648,757,000.00	624,146,487.71	0.00	421,079.54	0.00	0.00	421,079.54	623,504,462.75
X-B	07336AAH0	0.368183%	166,823,000.00	166,823,000.00	0.00	51,184.48	0.00	0.00	51,184.48	166,823,000.00
X-D	07336AAM9	1.666599%	12,512,000.00	12,512,000.00	0.00	17,377.08	0.00	0.00	17,377.08	12,512,000.00
Notional Sub Total			828,092,000.00	803,481,487.71	0.00	489,641.10	0.00	0.00	489,641.10	802,839,462.75

Deal Distribution Total					642,024.96	2,729,400.20	0.00	0.00	3,371,425.16

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




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	07336AAA5	302.71958379	18.19025244	0.43566398	0.00000000	0.00000000	0.00000000	0.00000000	18.62591642	284.52933135
A-2	07336AAB3	1,000.00000000	0.00000000	2.44833333	0.00000000	0.00000000	0.00000000	0.00000000	2.44833333	1,000.00000000
A-3	07336AAC1	1,000.00000000	0.00000000	2.47166660	0.00000000	0.00000000	0.00000000	0.00000000	2.47166660	1,000.00000000
A-4	07336AAD9	1,000.00000000	0.00000000	2.24333331	0.00000000	0.00000000	0.00000000	0.00000000	2.24333331	1,000.00000000
A-5	07336AAE7	1,000.00000000	0.00000000	2.45500000	0.00000000	0.00000000	0.00000000	0.00000000	2.45500000	1,000.00000000
A-SB	07336AAF4	1,000.00000000	0.00000000	2.41750000	0.00000000	0.00000000	0.00000000	0.00000000	2.41750000	1,000.00000000
A-S	07336AAJ6	1,000.00000000	0.00000000	2.79166667	0.00000000	0.00000000	0.00000000	0.00000000	2.79166667	1,000.00000000
B	07336AAK3	1,000.00000000	0.00000000	2.62249988	0.00000000	0.00000000	0.00000000	0.00000000	2.62249988	1,000.00000000
C	07336AAL1	1,000.00000000	0.00000000	2.78749991	0.00000000	0.00000000	0.00000000	0.00000000	2.78749991	1,000.00000000
D	07336AAP2	1,000.00000000	0.00000000	1.66666640	0.00000000	0.00000000	0.00000000	0.00000000	1.66666640	1,000.00000000
E-RR	07336AAS6	1,000.00000000	0.00000000	3.05549964	0.00000000	0.00000000	0.00000000	0.00000000	3.05549964	1,000.00000000
F-RR	07336AAU1	1,000.00000000	0.00000000	3.05549922	0.00000000	0.00000000	0.00000000	0.00000000	3.05549922	1,000.00000000
G-RR	07336AAW7	1,000.00000000	0.00000000	3.05549918	0.00000000	0.00000000	0.00000000	0.00000000	3.05549918	1,000.00000000
H-RR	07336AAY3	1,000.00000000	0.00000000	3.05549957	0.00000000	0.00000000	0.00000000	0.00000000	3.05549957	1,000.00000000
J-RR	07336ABA4	1,000.00000000	0.00000000	3.05549957	0.00000000	0.00000000	0.00000000	0.00000000	3.05549957	1,000.00000000
K-RR	07336ABC0	1,000.00000000	0.00000000	2.18500405	0.87049550	3.56046137	0.00000000	0.00000000	2.18500405	1,000.00000000
R	07336ABF3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	07336ABE6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	07336AAG2	962.06513026	0.00000000	0.64905587	0.00000000	0.00000000	0.00000000	0.00000000	0.64905587	961.07550709
X-B	07336AAH0	1,000.00000000	0.00000000	0.30681908	0.00000000	0.00000000	0.00000000	0.00000000	0.30681908	1,000.00000000
X-D	07336AAM9	1,000.00000000	0.00000000	1.38883312	0.00000000	0.00000000	0.00000000	0.00000000	1.38883312	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	07/01/25 - 07/30/25	30	0.00	15,376.76	0.00	15,376.76	0.00	0.00	0.00	15,376.76	0.00
A-2	07/01/25 - 07/30/25	30	0.00	242,385.00	0.00	242,385.00	0.00	0.00	0.00	242,385.00	0.00
A-3	07/01/25 - 07/30/25	30	0.00	123,583.33	0.00	123,583.33	0.00	0.00	0.00	123,583.33	0.00
A-4	07/01/25 - 07/30/25	30	0.00	358,933.33	0.00	358,933.33	0.00	0.00	0.00	358,933.33	0.00
A-5	07/01/25 - 07/30/25	30	0.00	634,003.75	0.00	634,003.75	0.00	0.00	0.00	634,003.75	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	111,717.51	0.00	111,717.51	0.00	0.00	0.00	111,717.51	0.00
X-A	07/01/25 - 07/30/25	30	0.00	421,079.54	0.00	421,079.54	0.00	0.00	0.00	421,079.54	0.00
X-B	07/01/25 - 07/30/25	30	0.00	51,184.48	0.00	51,184.48	0.00	0.00	0.00	51,184.48	0.00
X-D	07/01/25 - 07/30/25	30	0.00	17,377.08	0.00	17,377.08	0.00	0.00	0.00	17,377.08	0.00
A-S	07/01/25 - 07/30/25	30	0.00	271,668.25	0.00	271,668.25	0.00	0.00	0.00	271,668.25	0.00
B	07/01/25 - 07/30/25	30	0.00	109,373.98	0.00	109,373.98	0.00	0.00	0.00	109,373.98	0.00
C	07/01/25 - 07/30/25	30	0.00	77,500.86	0.00	77,500.86	0.00	0.00	0.00	77,500.86	0.00
D	07/01/25 - 07/30/25	30	0.00	20,853.33	0.00	20,853.33	0.00	0.00	0.00	20,853.33	0.00
E-RR	07/01/25 - 07/30/25	30	0.00	64,425.21	0.00	64,425.21	0.00	0.00	0.00	64,425.21	0.00
F-RR	07/01/25 - 07/30/25	30	0.00	53,095.41	0.00	53,095.41	0.00	0.00	0.00	53,095.41	0.00
G-RR	07/01/25 - 07/30/25	30	0.00	31,859.69	0.00	31,859.69	0.00	0.00	0.00	31,859.69	0.00
H-RR	07/01/25 - 07/30/25	30	0.00	28,318.37	0.00	28,318.37	0.00	0.00	0.00	28,318.37	0.00
J-RR	07/01/25 - 07/30/25	30	0.00	28,318.37	0.00	28,318.37	0.00	0.00	0.00	28,318.37	0.00
K-RR	07/01/25 - 07/30/25	30	83,884.62	95,574.66	0.00	95,574.66	27,228.71	0.00	0.00	68,345.95	111,369.64
Totals			83,884.62	2,756,628.91	0.00	2,756,628.91	27,228.71	0.00	0.00	2,729,400.20	111,369.64




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,768,290.19	Master Servicing Fee	3,612.76
Interest Reductions due to Non recoverability Determination	0.00	Certificate Administrator Fee	5,956.13
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	388.44
ARD Interest	0.00	Operating Advisor Fee	1,204.17
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	209.76
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,768,290.19	Total Fees	11,661.26

Principal		Expenses/Reimbursements
Scheduled Principal	642,024.96	Reimbursement for Interest on Advances	253.55
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	26,975.16
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
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	642,024.96	Total Expenses/Reimbursements	27,228.71

		Interest Reserve Deposit	0.00

Other		Payments to Certificate holders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,729,400.20
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	642,024.96
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,371,425.16
Total Funds Collected	3,410,315.15	Total Funds Distributed	3,410,315.13

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		902,186,041.49	902,186,041.49	Beginning Certificate Balance	902,186,040.71
(-) Scheduled Principal Collections		642,024.96	642,024.96	(-) Principal Distributions	642,024.96
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		901,544,016.53	901,544,016.53	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		902,959,071.20	902,959,071.20	Ending Certificate Balance	901,544,015.75
Ending Actual Collateral Balance		902,410,931.06	902,410,931.06



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.78)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.78)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.67%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	27,285,162.76	3.03%	77	4.0995	NAP	Defeased	2	27,285,162.76	3.03%	77	4.0995	NAP
	4,999,999 or less	6	25,605,846.37	2.84%	77	3.7863	2.511251	1.59 or less	10	156,095,606.74	17.31%	75	3.8320	1.317016
5,000,000 to 9,999,999		24	161,134,331.68	17.87%	72	4.1073	1.901355	1.60 to 1.69	7	108,774,712.19	12.07%	77	4.0199	1.645032
10,000,000 to 19,999,999		13	180,752,910.01	20.05%	71	3.7482	2.165371	1.70 to 1.79	7	91,515,608.23	10.15%	76	3.8644	1.753091
20,000,000 to 29,999,999		8	174,504,769.53	19.36%	76	3.5869	2.225480	1.80 to 1.89	3	20,383,283.51	2.26%	77	4.0267	1.866797
30,000,000 to 39,999,999		5	172,260,996.18	19.11%	65	3.5184	1.971558	1.90 to 1.99	3	24,350,000.00	2.70%	64	4.0641	1.941766
40,000,000 to 69,999,999		2	90,000,000.00	9.98%	30	2.7487	2.632222	2.00 to 2.49	14	201,667,912.16	22.37%	66	3.3225	2.245282
	70,000,000 or greater	1	70,000,000.00	7.76%	76	2.6405	3.610000	2.50 to 2.99	6	50,171,730.94	5.57%	77	3.8819	2.677136
	Totals	61	901,544,016.53	100.00%	68	3.5632	2.259804	3.00 to 3.99	8	201,300,000.00	22.33%	51	2.9188	3.311714
								4.00 or greater	1	20,000,000.00	2.22%	78	3.9010	4.780000
								Totals	61	901,544,016.53	100.00%	68	3.5632	2.259804
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	1	27,285,162.76	3.03%	77	4.0995	NAP	Wisconsin	1	4,100,000.00	0.45%	77	3.3360	3.260000
Alabama	6	15,380,000.00	1.71%	77	3.7930	2.530000	Totals	83	901,544,016.53	100.00%	68	3.5632	2.259804
California	8	181,374,416.34	20.12%	53	2.8686	3.340018
									Property Type³
Colorado	1	939,520.19	0.10%	77	4.1400	2.140000
Florida	7	79,750,894.45	8.85%	72	4.1069	1.700488		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Georgia	2	11,337,767.46	1.26%	77	3.2573	1.777102		Properties	Balance	Agg. Bal.			DSCR¹
Illinois	6	59,434,202.27	6.59%	77	3.9963	1.833548	Defeased	1	27,285,162.76	3.03%	77	4.0995	NAP
Indiana	2	52,644,054.70	5.84%	76	3.8111	1.261265	Industrial	7	138,833,004.62	15.40%	77	3.8276	2.026399
Iowa	1	3,715,846.37	0.41%	77	4.4800	1.830000	Lodging	4	45,289,671.61	5.02%	74	4.1270	3.132546
Kentucky	2	10,864,503.53	1.21%	62	4.1211	1.195583	Mixed Use	4	40,500,000.00	4.49%	44	3.9592	2.612395
Louisiana	1	8,029,364.22	0.89%	77	3.8300	1.330000	Mobile Home Park	3	5,506,912.41	0.61%	77	4.5300	1.410000
Maryland	1	5,250,000.00	0.58%	77	3.6700	2.110000	Multi-Family	13	137,650,000.00	15.27%	76	3.8878	1.713843
Michigan	4	15,894,883.59	1.76%	77	3.8084	2.643101	Office	12	325,932,595.67	36.15%	57	2.9717	2.526441
New Jersey	1	5,200,000.00	0.58%	16	4.5300	2.060000	Retail	23	103,798,996.57	11.51%	77	3.7605	1.982432
New York	13	135,467,437.14	15.03%	77	3.8826	1.790729	Self Storage	16	76,747,672.89	8.51%	73	3.9458	2.316013
North Carolina	1	5,350,000.00	0.59%	77	4.5400	1.760000	Totals	83	901,544,016.53	100.00%	68	3.5632	2.259804
Ohio	4	22,961,695.76	2.55%	33	3.9632	3.169446
Pennsylvania	2	15,952,814.81	1.77%	77	3.8213	1.689699
Tennessee	3	16,167,950.63	1.79%	77	3.2100	2.480000
Texas	7	61,045,660.15	6.77%	78	3.8611	2.528089
Utah	1	7,500,000.00	0.83%	76	3.4300	2.520000
Virginia	2	24,589,221.06	2.73%	76	3.6291	1.775711
Washington	2	50,000,000.00	5.55%	42	2.9520	2.330000
Washington, DC	3	68,600,000.00	7.61%	74	3.0592	2.131108
West Virginia	1	12,708,621.11	1.41%	76	3.4560	1.790000

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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	27,285,162.76	3.03%	77	4.0995	NAP	Defeased	2	27,285,162.76	3.03%	77	4.0995	NAP
	3.24999% or less	8	280,885,800.65	31.16%	55	2.8007	2.774798	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.25000% to 3.74999%	17	227,863,285.59	25.27%	76	3.5943	2.011377	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.75000% to 3.99999%	15	155,275,512.58	17.22%	71	3.8672	2.464791	25 months or greater	59	874,258,853.77	96.97%	68	3.5464	2.264378
	4.00000% to 4.24999%	10	155,787,250.97	17.28%	77	4.0945	1.691487	Totals	61	901,544,016.53	100.00%	68	3.5632	2.259804
	4.25000% to 4.49999%	2	10,180,349.90	1.13%	61	4.4095	1.036252
	4.50000% to 4.74999%	4	23,358,923.14	2.59%	63	4.5573	1.556710
	4.75000% or greater	3	20,907,730.94	2.32%	61	5.0275	2.333401
	Totals	61	901,544,016.53	100.00%	68	3.5632	2.259804
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	27,285,162.76	3.03%	77	4.0995	NAP	Defeased	2	27,285,162.76	3.03%	77	4.0995	NAP
	83 months or less	59	874,258,853.77	96.97%	68	3.5464	2.264378	Interest Only	35	557,486,250.00	61.84%	63	3.3505	2.587939
84 months to 115 months		0	0.00	0.00%	0	0.0000	0.000000	273 months or less	3	61,474,220.39	6.82%	74	3.6357	1.666753
	116 months or greater	0	0.00	0.00%	0	0.0000	0.000000	274 months to 355 months	21	255,298,383.38	28.32%	77	3.9528	1.701734
	Totals	61	901,544,016.53	100.00%	68	3.5632	2.259804	356 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	61	901,544,016.53	100.00%	68	3.5632	2.259804
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	2	27,285,162.76	3.03%	77	4.0995	NAP			No outstanding loans in this group
Underwriter's Information		1	5,237,250.00	0.58%	77	4.1400	2.140000
	12 months or less	53	782,078,556.25	86.75%	66	3.4948	2.336554
	13 months to 24 months	5	86,943,047.52	9.64%	76	3.9750	1.622628
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	61	901,544,016.53	100.00%	68	3.5632	2.259804
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 12 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1A3	30320694	OF	San Jose	CA	Actual/360	2.494%	85,921.67	0.00	0.00	12/06/26	04/06/32	--	40,000,000.00	40,000,000.00	08/06/25
1A4	30320695				Actual/360	2.494%	64,441.25	0.00	0.00	12/06/26	04/06/32	--	30,000,000.00	30,000,000.00	08/06/25
2A1	30320696	OF	Los Angeles	CA	Actual/360	2.640%	159,163.47	0.00	0.00	N/A	12/06/31	--	70,000,000.00	70,000,000.00	08/06/25
3A2	30320700	OF	Washington	DC	Actual/360	3.002%	90,492.01	0.00	0.00	N/A	10/01/31	--	35,000,000.00	35,000,000.00	03/01/25
3A3	30320701				Actual/360	3.002%	64,637.15	0.00	0.00	N/A	10/01/31	--	25,000,000.00	25,000,000.00	03/01/25
4	30320702	IN	Chicago	IL	Actual/360	4.025%	114,624.06	54,316.94	0.00	N/A	01/06/32	--	33,071,258.42	33,016,941.48	09/06/24
5	30320703	IN	Chicago	IL	Actual/360	4.025%	60,820.93	28,821.23	0.00	N/A	01/06/32	--	17,548,014.86	17,519,193.63	01/06/25
6A1-1	30320704	OF	Bellevue	WA	Actual/360	2.952%	127,100.00	0.00	0.00	N/A	02/06/29	--	50,000,000.00	50,000,000.00	08/06/25
7	30320705	IN	Jeffersonville	IN	Actual/360	3.740%	114,160.56	203,418.89	0.00	N/A	12/06/31	--	35,447,473.59	35,244,054.70	08/06/25
8	30320706	MF	Bronx	NY	Actual/360	4.140%	139,035.00	0.00	0.00	N/A	12/06/31	--	39,000,000.00	39,000,000.00	08/06/25
9A1	30508418	IN	Brownsville	TX	Actual/360	3.683%	63,429.44	0.00	0.00	N/A	02/06/32	--	20,000,000.00	20,000,000.00	08/06/25
9A2	30508419				Actual/360	3.683%	41,229.14	0.00	0.00	N/A	02/06/32	--	13,000,000.00	13,000,000.00	08/06/25
10	30320709	Various Various		Various	Actual/360	4.140%	18,670.80	0.00	0.00	N/A	01/06/32	--	5,237,250.00	5,237,250.00	08/06/25
10A	30510842				Actual/360	4.140%	86,853.20	0.00	0.00	N/A	01/06/32	10/06/31	24,362,750.00	24,362,750.00	08/06/25
11	30507939	OF	Jacksonville	FL	Actual/360	3.587%	77,989.25	45,589.15	0.00	N/A	10/05/31	--	25,248,999.24	25,203,410.09	08/05/25
12	30320711	MF	Brooklyn	NY	Actual/360	3.663%	73,168.61	0.00	0.00	N/A	11/01/31	--	23,200,000.00	23,200,000.00	08/01/25
13A1	30320712	OF	Herndon	VA	Actual/360	3.600%	63,493.83	36,528.15	0.00	N/A	12/06/31	--	20,481,879.21	20,445,351.06	08/06/25
14	30320714	SS	Various	Various	Actual/360	3.210%	54,777.89	51,482.18	0.00	N/A	01/01/32	--	19,817,144.34	19,765,662.16	08/01/25
15	30320715	OF	Miami	FL	Actual/360	4.035%	70,148.15	32,930.44	0.00	N/A	02/01/32	--	20,188,938.82	20,156,008.38	08/01/25
16	30320716	MF	New York	NY	Actual/360	3.360%	59,313.33	0.00	0.00	N/A	01/01/32	--	20,500,000.00	20,500,000.00	08/01/25
17	30320717	LO	San Luis Obispo	CA	Actual/360	3.901%	67,183.89	0.00	0.00	N/A	02/01/32	--	20,000,000.00	20,000,000.00	08/01/25
18	30320718	MF	Indianapolis	IN	Actual/360	3.955%	59,259.08	0.00	0.00	N/A	12/06/31	--	17,400,000.00	17,400,000.00	08/06/25
19	30508095	MU	Reynoldsburg	OH	Actual/360	3.904%	55,469.33	0.00	0.00	N/A	11/05/26	--	16,500,000.00	16,500,000.00	08/05/25
20	30320720	SS	Various	AL	Actual/360	3.793%	50,234.07	0.00	0.00	N/A	01/06/32	--	15,380,000.00	15,380,000.00	08/06/25
21	30320721	MU	Brooklyn	NY	Actual/360	3.791%	43,254.26	0.00	0.00	N/A	02/01/32	--	13,250,000.00	13,250,000.00	08/01/25
22	30320722	RT	Martinsburg	WV	Actual/360	3.456%	37,882.56	20,732.66	0.00	N/A	12/06/31	--	12,729,353.77	12,708,621.11	08/06/25
23	30320723	LO	Middletown	NY	Actual/360	3.808%	38,324.33	19,977.28	0.00	N/A	01/06/32	--	11,687,414.42	11,667,437.14	08/06/25
24	30320724	RT	Doraville	GA	Actual/360	3.240%	31,083.99	21,074.93	0.00	N/A	01/01/32	--	11,141,213.42	11,120,138.49	08/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
25	30508375	RT	Houston	TX	Actual/360	4.040%	37,835.25	17,812.76	0.00	N/A	01/06/32	--	10,875,670.24	10,857,857.48	08/06/25
26	30508350	RT	Various	Various	Actual/360	3.773%	37,635.10	0.00	0.00	N/A	01/06/32	--	11,584,000.00	11,584,000.00	08/06/25
27	30320727	MF	Brooklyn	NY	Actual/360	4.190%	36,080.56	0.00	0.00	N/A	02/06/32	--	10,000,000.00	10,000,000.00	07/06/25
28	30320728	IN	King of Prussia	PA	Actual/360	3.925%	30,182.53	14,142.47	0.00	N/A	01/06/32	--	8,930,108.65	8,915,966.18	08/06/25
29	30320729	RT	Dunedin	FL	Actual/360	3.823%	27,399.33	14,187.49	0.00	N/A	01/06/32	--	8,322,932.53	8,308,745.04	08/06/25
30	30320730	OF	Washington	DC	Actual/360	3.455%	25,586.19	0.00	0.00	N/A	11/05/31	--	8,600,000.00	8,600,000.00	08/04/25
31	30320731	RT	Baton Rouge	LA	Actual/360	3.830%	26,526.45	13,692.89	0.00	N/A	01/01/32	--	8,043,057.11	8,029,364.22	08/01/25
32	30320732	SS	Lynn Haven	FL	Actual/360	5.160%	36,435.33	0.00	0.00	N/A	01/06/32	--	8,200,000.00	8,200,000.00	08/06/25
33	30320733	MF	Los Angeles	CA	Actual/360	3.535%	24,656.63	0.00	0.00	N/A	02/06/32	--	8,100,000.00	8,100,000.00	08/06/25
34	30320734	SS	Midlothian	TX	Actual/360	4.610%	29,029.62	10,746.65	0.00	N/A	01/06/32	--	7,312,757.38	7,302,010.73	04/06/25
35	30320735	SS	Livonia	MI	Actual/360	3.698%	24,519.79	0.00	0.00	N/A	01/06/32	--	7,700,000.00	7,700,000.00	08/06/25
36	30320736	MF	Los Banos	CA	Actual/360	4.191%	27,788.66	0.00	0.00	N/A	12/01/31	--	7,700,000.00	7,700,000.00	08/01/25
37	30320737	LO	Punta Gorda	FL	Actual/360	5.060%	31,229.79	9,631.60	0.00	N/A	01/06/32	--	7,167,362.54	7,157,730.94	08/06/25
38	30320738	IN	Norristown	PA	Actual/360	3.690%	22,398.70	12,309.98	0.00	N/A	01/06/32	--	7,049,158.61	7,036,848.63	08/06/25
39	30320739	SS	Ogden	UT	Actual/360	3.430%	22,152.08	0.00	0.00	N/A	12/06/31	--	7,500,000.00	7,500,000.00	08/06/25
40	30320740	MF	New York	NY	Actual/360	4.240%	26,653.11	0.00	0.00	N/A	02/06/32	--	7,300,000.00	7,300,000.00	08/06/25
41	30504414	LO	Florence	KY	Actual/360	4.369%	24,383.73	16,748.00	0.00	N/A	12/06/29	--	6,481,251.53	6,464,503.53	08/06/25
42	30320742	MH	Various	Various	Actual/360	4.530%	21,513.66	8,231.80	0.00	N/A	01/06/32	--	5,515,144.21	5,506,912.41	08/06/25
43	30320743	SS	Gulf Breeze	FL	Actual/360	4.790%	22,892.21	0.00	0.00	N/A	01/06/27	--	5,550,000.00	5,550,000.00	08/06/25
44	30320744	MU	Brooklyn	NY	Actual/360	3.990%	19,068.88	0.00	0.00	N/A	01/06/32	--	5,550,000.00	5,550,000.00	08/06/25
45	30320745	SS	Leland	NC	Actual/360	4.540%	20,915.53	0.00	0.00	N/A	01/06/32	--	5,350,000.00	5,350,000.00	08/06/25
46	30320746	RT	Waldorf	MD	Actual/360	3.670%	16,591.46	0.00	0.00	N/A	01/06/32	--	5,250,000.00	5,250,000.00	08/06/25
47	30320747	MU	Sicklerville	NJ	Actual/360	4.530%	20,284.33	0.00	0.00	N/A	12/06/26	--	5,200,000.00	5,200,000.00	08/06/25
48	30320748	RT	Ocoee	FL	Actual/360	3.655%	16,287.59	0.00	0.00	N/A	12/06/31	--	5,175,000.00	5,175,000.00	08/06/25
49	30320749	RT	Bronx	NY	Actual/360	4.200%	18,083.33	0.00	0.00	N/A	01/06/32	--	5,000,000.00	5,000,000.00	08/06/25
50	30320750	RT	Longview	TX	Actual/360	3.951%	17,011.25	0.00	0.00	N/A	01/06/32	--	5,000,000.00	5,000,000.00	08/06/25
51	30320751	RT	Fairlawn	OH	Actual/360	3.992%	16,637.77	0.00	0.00	N/A	02/06/32	--	4,840,000.00	4,840,000.00	08/06/25
52	30320752	MF	Cameron Park	CA	Actual/360	3.880%	14,867.94	0.00	0.00	N/A	01/06/32	--	4,450,000.00	4,450,000.00	08/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

30320753

Frankfort

Actual/360

3.757%

14,234.86

0.00

N/A

01/06/32

4,400,000.00

08/06/25

30320754

Saint Clair Shores

Actual/360

3.295%

11,633.18

0.00

N/A

01/06/32

4,100,000.00

08/06/25

30320755

La Crosse

Actual/360

3.336%

11,777.93

0.00

N/A

01/06/32

4,100,000.00

08/06/25

30320756

Dubuque

Actual/360

4.480%

14,352.67

4,603.49

0.00

N/A

01/06/32

3,720,449.86

3,715,846.37

08/06/25

30508369

Santa Rosa Beach

Actual/360

3.762%

9,483.50

5,045.98

0.00

N/A

01/06/32

2,927,458.74

2,922,412.76

08/06/25

Totals

2,768,290.19

642,024.96

0.00

902,186,041.49

901,544,016.53

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 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A3	39,354,814.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A4	39,354,814.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A1	20,169,108.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A2	15,511,736.00	0.00	--	--	--	0.00	0.00	90,104.42	446,250.01	0.00	0.00
3A3	15,511,736.00	0.00	--	--	--	0.00	0.00	64,360.30	318,749.99	0.00	0.00
4	0.00	0.00	--	--	--	0.00	0.00	168,574.77	1,857,577.41	138,227.98	0.00
5	0.00	0.00	--	--	--	0.00	0.00	89,447.84	627,235.45	570,322.53	0.00
6A1-1	37,641,449.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	5,480,025.36	1,403,505.70	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	2,890,316.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9A1	4,235,191.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9A2	4,235,191.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
11	2,086,212.50	0.00	--	--	--	0.00	0.00	0.00	0.00	28,823.64	0.00
12	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13A1	3,419,800.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	3,209,127.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,174,695.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,574,228.83	1,520,024.07	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	4,424,827.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	456,053.05	690,200.14	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,376,025.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,543,028.05	1,519,765.85	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,009,252.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,414,961.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,501,398.10	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,630,579.65	417,682.43	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
25	1,123,538.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,331,625.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	688,239.29	0.00	--	--	--	0.00	0.00	36,059.03	36,059.03	13,031.41	0.00
28	934,585.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	901,886.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	583,698.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	759,292.87	736,217.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	841,060.39	944,112.87	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	718,069.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	568,440.45	0.00	--	--	--	0.00	0.00	39,695.29	159,042.98	0.00	0.00
35	940,735.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	569,095.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,568,403.97	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	751,757.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	667,313.48	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	487,179.33	492,422.30	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	392,795.38	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	528,007.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	430,850.77	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	438,521.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	412,818.60	412,255.08	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	500,296.86	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	426,494.69	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	403,467.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	401,387.28	401,144.14	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	476,968.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	420,722.75	466,268.30	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
53	347,250.84	92,149.35	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	417,027.44	100,806.86	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	494,345.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	328,749.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	231,059,197.20	9,196,554.59				0.00	0.00	488,241.65	3,444,914.87	750,405.56	0.00




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
08/15/25	0	0.00	0	0.00	5	117,838,145.84	2	50,536,135.11	0	0.00	0	0.00	0	0.00	0	0.00	3.563172%	3.548160%	68
07/17/25	0	0.00	1	7,312,757.38	4	110,619,273.28	2	50,619,273.28	0	0.00	0	0.00	0	0.00	0	0.00	3.563332%	3.548322%	69
06/17/25	1	7,324,395.76	2	60,000,000.00	2	50,707,774.12	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.563502%	3.548494%	70
05/16/25	2	60,000,000.00	0	0.00	2	50,790,319.44	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.563661%	3.548654%	71
04/17/25	0	0.00	1	17,637,792.92	1	33,240,455.55	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.563830%	3.548824%	72
03/17/25	2	27,666,204.51	0	0.00	1	33,294,000.47	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.563987%	3.548983%	73
02/18/25	0	0.00	0	0.00	1	33,358,510.80	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.564175%	3.549173%	74
01/17/25	0	0.00	0	0.00	1	33,411,647.96	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.564330%	3.549329%	75
12/17/24	0	0.00	1	33,464,601.58	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.564481%	3.549481%	76
11/18/24	1	33,521,107.20	1	4,840,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.564640%	3.549642%	77
10/18/24	1	4,840,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.564789%	3.549792%	78
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.564947%	3.549952%	79
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

3A2

30320700

03/01/25

90,104.42

446,250.01

0.00

35,000,000.00

06/09/25

3A3

30320701

03/01/25

64,360.30

318,749.99

0.00

25,000,000.00

06/09/25

30320702

09/06/24

168,574.77

1,857,577.41

139,227.98

33,629,823.72

02/06/25

07/02/25

30320703

01/06/25

89,447.84

627,235.45

623,461.04

17,728,629.70

02/06/25

07/02/25

30320727

07/06/25

36,059.03

20,031.41

10,000,000.00

30320734

04/06/25

39,695.29

159,042.98

3,000.00

7,346,606.95

07/09/25

Totals

488,241.65

3,444,914.87

785,720.43

128,705,060.37

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		27,250,000	27,250,000	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		50,000,000	50,000,000	0			0
49 - 60 Months		6,464,504	6,464,504	0			0
> 60 Months		817,829,513	699,991,367	67,302,011			50,536,135




Historical Delinquency Information

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

Aug-25	901,544,017	783,705,871	0	0	67,302,011		50,536,135
Jul-25	902,186,041	784,254,011	0	7,312,757	60,000,000		50,619,273
Jun-25	902,856,195	784,824,025	7,324,396	60,000,000	50,707,774		0
May-25	903,493,951	792,703,631	60,000,000	0	50,790,319		0
Apr-25	904,159,986	853,281,737	0	17,637,793	33,240,456		0
Mar-25	904,793,500	843,833,295	27,666,205	0	33,294,000		0
Feb-25	905,516,440	872,157,930	0	0	33,358,511		0
Jan-25	906,145,537	872,733,889	0	0	33,411,648		0
Dec-24	906,768,116	873,303,515	0	33,464,602	0		0
Nov-24	907,418,904	869,057,797	33,521,107	4,840,000	0		0
Oct-24	908,037,346	903,197,346	4,840,000	0	0		0
Sep-24	908,684,143	908,684,143	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
3A2	30320700	35,000,000.00	35,000,000.00	332,000,000.00	08/12/21	14,070,580.00	2.18000	12/31/24	10/01/31	I/O
3A3	30320701	25,000,000.00	25,000,000.00	332,000,000.00	08/12/21	14,070,580.00	2.18000	12/31/24	10/01/31	I/O
4	30320702	33,016,941.48	33,629,823.72	49,000,000.00	11/04/21	3,415,100.72	1.68000	12/31/23	01/06/32	316
5	30320703	17,519,193.63	17,728,629.70	26,000,000.00	11/04/21	1,794,200.37	1.67000	12/31/23	01/06/32	316
34	30320734	7,302,010.73	7,346,606.95	13,700,000.00	11/01/21	552,315.45	1.16000	12/31/24	01/06/32	316
Totals		117,838,145.84	118,705,060.37	752,700,000.00		33,902,776.54




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
3A2	30320700	OF	DC	06/09/25	2
	"8/8/2025 - The Loan is subject to cash management and working to set it up. The Borrower has not submitted any proposal at this time. The Loan is secured by 2 Class A offices totaling 651K SF located in the NoMa submarket of DC. 820 NE
	First Stree t: 1990-build, 302K sf adjacent to Union Station, 1100 F The Loan transferred to Special Servicing on 6/4/2025 for Delinquent Payments. The Loan is secured by 2 Class A offices totaling 651K SF located in the NoMa submarket of
	DC. The Loan is subject to cash management and working to set it up. The Borrower has not submitted any proposal at this time.
	"

3A3	30320701	Various	Various	06/09/25	98
	The loan is transferring to the Special Servicer, LNR, due to Payment Default. Related Loans: A2 - 030320700; A3 - 030320701; A4 - 030320297; A5 - 030320298; A6 - 030320868; A7 - 030320869.



4	30320702	IN	IL	02/06/25	2
	8/11/2025 - Loan transferred to Special Servicing effective 2/6/25 due to payment default. Hello Letter was noticed. No PNL has been signed; all loan resolution discussions are going through Counsel. Collateral consists of a 672k SF multi-tenant
	in ustrial distribution building. Loan is paid through 9/6/2024. Foreclosure Complaint filed 7/2/2025. Trust counsel preparing motion requesting receiver appointment.


5	30320703	IN	IL	02/06/25	2
	8/11/2025 - Loan transferred to Special Servicing effective 2/7/25 due to cross-default with another Loan, Chicago Business Center which transferred for payment default. Hello Letter was noticed. No PNL has been signed; all loan resolution
	discussions are going through Counsel. Collateral consists of a 110k SF multi-tenant industrial distribution building. The asset is 100% occupied as of 12/31/23. Loan is paid through 1/6/2025. Foreclosure Complaint filed 7/2/2025. Trust counsel
	preparing motion requesting receiver appointment.

34	30320734	SS	TX	07/09/25	2
	8/11/2025 - The loan transferred to special servicing on 7/14/25 for payment default. The loan remains due for the May 2025 payment. The loan is collateralized by 645 unit RV and self storage facility in Midlothian, TX. Cash management is
	active; however, no deposits have been made into the lockbox since early June 2025. Legal counsel has been engaged.


1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 29


				Modified Loan Detail

		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
10	30320709	0.00	4.14000%	0.00	4.14000%	8	07/11/24	07/11/24	07/25/24
Totals		0.00		0.00
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 25 of 29


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
3A2	0.00	0.00	7,534.72	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
3A3	0.00	0.00	5,381.94	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	0.00	7,119.51	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	0.00	3,777.70	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	192.84	0.00	0.00	0.00
21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	12.39	0.00	0.00	0.00
27	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	46.35	0.00	0.00	0.00
34	0.00	0.00	3,161.29	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.11	0.00	0.00	0.00
44	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.86	0.00	0.00	0.00
Total	0.00	0.00	26,975.16	0.00	0.00	0.00	0.00	0.00	253.55	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		27,228.71




© 2021 Computershare. All rights reserved. Confidential.												Page 28 of 29


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




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


			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 26 of 29


			Historical Bond / Collateral Loss Reconciliation Detail

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




© 2021 Computershare. All rights reserved. Confidential.										Page 27 of 29


	Additional Information
Total Available Distribution Amount (1)	3,371,425.16
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


	Supplemental Notes
	None




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