msc22l08_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/17/25	Morgan Stanley Capital I Trust 2022-L8
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2022-L8


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		Jane Lam		cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Detail	5
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Exchangeable Certificate Factor Detail	6				trustadministrationgroup@computershare.com
Additional Information	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Bond / Collateral Reconciliation - Cash Flows	8	Master Servicer	Midland Loan Services, a Division of PNC Bank, National
			Association
Bond / Collateral Reconciliation - Balances	9		Executive Vice President – Division Head	(913) 253-9000	NoticeAdmin@midlandls.com
Current Mortgage Loan and Property Stratification	10-14		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Mortgage Loan Detail (Part 1)	15-16	Special Servicer	LNR Partners, LLC
Mortgage Loan Detail (Part 2)	17-18		Heather Bennett and Job Warshaw		hbennett@starwood.com; jwarshaw@lnrpartners.com
					and lnr.cmbs.notices@lnrproperty.com
Principal Prepayment Detail	19		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Historical Detail	20	Operating Advisor & Asset	Park Bridge Lender Services LLC
Delinquency Loan Detail	21	Representations Reviewer
			Surveillance Manager		cmbs.notices@parkbridgefinancial.com
Collateral Stratification and Historical Detail	22
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 1	23
		Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 2	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Modified Loan Detail	25		1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Liquidated Loan Detail	26
Historical Bond / Collateral Loss Reconciliation Detail	27
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	61774LAW9	3.172000%	9,100,000.00	3,471,007.53	193,559.32	9,175.03	0.00	0.00	202,734.35	3,277,448.21	30.26%	30.00%
A-2	61774LAX7	3.792005%	30,000,000.00	30,000,000.00	0.00	94,800.11	0.00	0.00	94,800.11	30,000,000.00	30.26%	30.00%
A-3	61774LAY5	3.644000%	20,000,000.00	20,000,000.00	0.00	60,733.33	0.00	0.00	60,733.33	20,000,000.00	30.26%	30.00%
A-SB	61774LAZ2	3.792005%	16,400,000.00	16,400,000.00	0.00	51,824.06	0.00	0.00	51,824.06	16,400,000.00	30.26%	30.00%
A-4	61774LBA6	3.725000%	166,893,000.00	166,893,000.00	0.00	518,063.69	0.00	0.00	518,063.69	166,893,000.00	30.26%	30.00%
A-5	61774LBF5	3.792005%	237,382,000.00	237,382,000.00	0.00	750,128.02	0.00	0.00	750,128.02	237,382,000.00	30.26%	30.00%
A-S	61774LBN8	3.792005%	78,821,000.00	78,821,000.00	0.00	249,074.66	0.00	0.00	249,074.66	78,821,000.00	18.66%	18.50%
B	61774LBT5	3.792005%	28,272,000.00	28,272,000.00	0.00	89,339.63	0.00	0.00	89,339.63	28,272,000.00	14.50%	14.38%
C	61774LBY4	3.792005%	28,273,000.00	28,273,000.00	0.00	89,342.79	0.00	0.00	89,342.79	28,273,000.00	10.34%	10.25%
D	61774LAG4	2.500000%	14,564,000.00	14,564,000.00	0.00	30,341.67	0.00	0.00	30,341.67	14,564,000.00	8.19%	8.13%
E	61774LAJ8	2.500000%	11,138,000.00	11,138,000.00	0.00	23,204.17	0.00	0.00	23,204.17	11,138,000.00	6.56%	6.50%
F	61774LAL3	2.500000%	15,421,000.00	15,421,000.00	0.00	32,127.08	0.00	0.00	32,127.08	15,421,000.00	4.29%	4.25%
G	61774LAN9	2.500000%	6,854,000.00	6,854,000.00	0.00	14,279.17	0.00	0.00	14,279.17	6,854,000.00	3.28%	3.25%
H-RR*	61774LAQ2	3.792005%	22,276,176.00	22,276,176.00	0.00	70,377.30	0.00	0.00	70,377.30	22,276,176.00	0.00%	0.00%
V	61774LAT6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61774LAU3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			685,394,176.00	679,765,183.53	193,559.32	2,082,810.71	0.00	0.00	2,276,370.03	679,571,624.21


X-A	61774LBL2	0.034366%	479,775,000.00	474,146,007.53	0.00	13,578.93	0.00	0.00	13,578.93	473,952,448.21
X-D	61774LAA7	1.292005%	25,702,000.00	25,702,000.00	0.00	27,672.58	0.00	0.00	27,672.58	25,702,000.00
X-F	61774LAC3	1.292005%	15,421,000.00	15,421,000.00	0.00	16,603.34	0.00	0.00	16,603.34	15,421,000.00
X-G	61774LAE9	1.292005%	6,854,000.00	6,854,000.00	0.00	7,379.50	0.00	0.00	7,379.50	6,854,000.00
Notional SubTotal			527,752,000.00	522,123,007.53	0.00	65,234.35	0.00	0.00	65,234.35	521,929,448.21

Deal Distribution Total					193,559.32	2,148,045.06	0.00	0.00	2,341,604.38

*	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	61774LAW9	381.42939890	21.27025495	1.00824505	0.00000000	0.00000000	0.00000000	0.00000000	22.27850000	360.15914396
A-2	61774LAX7	1,000.00000000	0.00000000	3.16000367	0.00000000	0.00000000	0.00000000	0.00000000	3.16000367	1,000.00000000
A-3	61774LAY5	1,000.00000000	0.00000000	3.03666650	0.00000000	0.00000000	0.00000000	0.00000000	3.03666650	1,000.00000000
A-SB	61774LAZ2	1,000.00000000	0.00000000	3.16000366	0.00000000	0.00000000	0.00000000	0.00000000	3.16000366	1,000.00000000
A-4	61774LBA6	1,000.00000000	0.00000000	3.10416668	0.00000000	0.00000000	0.00000000	0.00000000	3.10416668	1,000.00000000
A-5	61774LBF5	1,000.00000000	0.00000000	3.16000379	0.00000000	0.00000000	0.00000000	0.00000000	3.16000379	1,000.00000000
A-S	61774LBN8	1,000.00000000	0.00000000	3.16000381	0.00000000	0.00000000	0.00000000	0.00000000	3.16000381	1,000.00000000
B	61774LBT5	1,000.00000000	0.00000000	3.16000389	0.00000000	0.00000000	0.00000000	0.00000000	3.16000389	1,000.00000000
C	61774LBY4	1,000.00000000	0.00000000	3.16000389	0.00000000	0.00000000	0.00000000	0.00000000	3.16000389	1,000.00000000
D	61774LAG4	1,000.00000000	0.00000000	2.08333356	0.00000000	0.00000000	0.00000000	0.00000000	2.08333356	1,000.00000000
E	61774LAJ8	1,000.00000000	0.00000000	2.08333363	0.00000000	0.00000000	0.00000000	0.00000000	2.08333363	1,000.00000000
F	61774LAL3	1,000.00000000	0.00000000	2.08333312	0.00000000	0.00000000	0.00000000	0.00000000	2.08333312	1,000.00000000
G	61774LAN9	1,000.00000000	0.00000000	2.08333382	0.00000000	0.00000000	0.00000000	0.00000000	2.08333382	1,000.00000000
H-RR	61774LAQ2	1,000.00000000	0.00000000	3.15930795	0.00069581	0.20339398	0.00000000	0.00000000	3.15930795	1,000.00000000
V	61774LAT6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61774LAU3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61774LBL2	988.26743271	0.00000000	0.02830270	0.00000000	0.00000000	0.00000000	0.00000000	0.02830270	987.86399502
X-D	61774LAA7	1,000.00000000	0.00000000	1.07667030	0.00000000	0.00000000	0.00000000	0.00000000	1.07667030	1,000.00000000
X-F	61774LAC3	1,000.00000000	0.00000000	1.07667077	0.00000000	0.00000000	0.00000000	0.00000000	1.07667077	1,000.00000000
X-G	61774LAE9	1,000.00000000	0.00000000	1.07667056	0.00000000	0.00000000	0.00000000	0.00000000	1.07667056	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	06/01/25 - 06/30/25	30	0.00	9,175.03	0.00	9,175.03	0.00	0.00	0.00	9,175.03	0.00
A-2	06/01/25 - 06/30/25	30	0.00	94,800.11	0.00	94,800.11	0.00	0.00	0.00	94,800.11	0.00
A-3	06/01/25 - 06/30/25	30	0.00	60,733.33	0.00	60,733.33	0.00	0.00	0.00	60,733.33	0.00
A-SB	06/01/25 - 06/30/25	30	0.00	51,824.06	0.00	51,824.06	0.00	0.00	0.00	51,824.06	0.00
A-4	06/01/25 - 06/30/25	30	0.00	518,063.69	0.00	518,063.69	0.00	0.00	0.00	518,063.69	0.00
A-5	06/01/25 - 06/30/25	30	0.00	750,128.02	0.00	750,128.02	0.00	0.00	0.00	750,128.02	0.00
X-A	06/01/25 - 06/30/25	30	0.00	13,578.93	0.00	13,578.93	0.00	0.00	0.00	13,578.93	0.00
X-D	06/01/25 - 06/30/25	30	0.00	27,672.58	0.00	27,672.58	0.00	0.00	0.00	27,672.58	0.00
X-F	06/01/25 - 06/30/25	30	0.00	16,603.34	0.00	16,603.34	0.00	0.00	0.00	16,603.34	0.00
X-G	06/01/25 - 06/30/25	30	0.00	7,379.50	0.00	7,379.50	0.00	0.00	0.00	7,379.50	0.00
A-S	06/01/25 - 06/30/25	30	0.00	249,074.66	0.00	249,074.66	0.00	0.00	0.00	249,074.66	0.00
B	06/01/25 - 06/30/25	30	0.00	89,339.63	0.00	89,339.63	0.00	0.00	0.00	89,339.63	0.00
C	06/01/25 - 06/30/25	30	0.00	89,342.79	0.00	89,342.79	0.00	0.00	0.00	89,342.79	0.00
D	06/01/25 - 06/30/25	30	0.00	30,341.67	0.00	30,341.67	0.00	0.00	0.00	30,341.67	0.00
E	06/01/25 - 06/30/25	30	0.00	23,204.17	0.00	23,204.17	0.00	0.00	0.00	23,204.17	0.00
F	06/01/25 - 06/30/25	30	0.00	32,127.08	0.00	32,127.08	0.00	0.00	0.00	32,127.08	0.00
G	06/01/25 - 06/30/25	30	0.00	14,279.17	0.00	14,279.17	0.00	0.00	0.00	14,279.17	0.00
H-RR	06/01/25 - 06/30/25	30	4,501.12	70,392.80	0.00	70,392.80	15.50	0.00	0.00	70,377.30	4,530.84
Totals			4,501.12	2,148,060.56	0.00	2,148,060.56	15.50	0.00	0.00	2,148,045.06	4,530.84




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4 (EC)	N/A	3.725000%	166,893,000.00	166,893,000.00	0.00	518,063.69	0.00	0.00	518,063.69	166,893,000.00
A-4-1	61774LBB4	N/A	166,893,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	61774LBC2	N/A	166,893,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	61774LBD0	N/A	166,893,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	61774LBE8	N/A	166,893,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (EC)	N/A	3.792005%	237,382,000.00	237,382,000.00	0.00	750,128.02	0.00	0.00	750,128.02	237,382,000.00
A-5-1	61774LBG3	N/A	237,382,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	61774LBH1	N/A	237,382,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	61774LBJ7	N/A	237,382,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	61774LBK4	N/A	237,382,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	3.792005%	78,821,000.00	78,821,000.00	0.00	249,074.66	0.00	0.00	249,074.66	78,821,000.00
A-S-1	61774LBP3	N/A	78,821,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	61774LBQ1	N/A	78,821,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	61774LBR9	N/A	78,821,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	61774LBS7	N/A	78,821,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	3.792005%	28,272,000.00	28,272,000.00	0.00	89,339.63	0.00	0.00	89,339.63	28,272,000.00
B-1	61774LBU2	N/A	28,272,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	61774LBV0	N/A	28,272,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	61774LBW8	N/A	28,272,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	61774LBX6	N/A	28,272,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	3.792005%	28,273,000.00	28,273,000.00	0.00	89,342.79	0.00	0.00	89,342.79	28,273,000.00
C-1	61774LBZ1	N/A	28,273,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	61774LCA5	N/A	28,273,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	61774LCB3	N/A	28,273,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	61774LCC1	N/A	28,273,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			2,698,205,000.00	539,641,000.00	0.00	1,695,948.79	0.00	0.00	1,695,948.79	539,641,000.00




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


			Exchangeable 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-4-1	61774LBB4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	61774LBC2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-1	61774LBG3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	61774LBH1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	61774LBP3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	61774LBQ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	61774LBU2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	61774LBV0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	61774LBZ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	61774LCA5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	61774LBD0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	61774LBE8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	61774LBJ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	61774LBK4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	61774LBR9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	61774LBS7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	61774LBW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	61774LBX6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	61774LCB3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	61774LCC1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,161,669.90	Master Servicing Fee	5,769.34
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,867.54
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	283.24
ARD Interest	0.00	Operating Advisor Fee	1,195.25
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	203.93
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,161,669.90	Total Fees	13,609.30

Principal		Expenses/Reimbursements
Scheduled Principal	193,559.32	Reimbursement for Interest on Advances	15.50
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
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	193,559.32	Total Expenses/Reimbursements	15.50

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,148,045.06
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	193,559.32
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,341,604.38
Total Funds Collected	2,355,229.22	Total Funds Distributed	2,355,229.18


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		679,765,183.61	679,765,183.61	Beginning Certificate Balance	679,765,183.53
(-) Scheduled Principal Collections		193,559.32	193,559.32	(-) Principal Distributions	193,559.32
(-) 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		679,571,624.29	679,571,624.29	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		679,765,183.61	679,765,183.61	Ending Certificate Balance	679,571,624.21
Ending Actual Collateral Balance		679,574,734.84	679,574,734.84



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.08)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.08)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.79%
				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 9 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	7,300,000.00	1.07%	79	4.3076	NAP	Defeased	2	7,300,000.00	1.07%	79	4.3076	NAP
	5,000,000 or less	7	19,111,992.50	2.81%	80	4.2531	2.367441	1.60 or less	6	68,062,177.07	10.02%	79	4.6007	1.071143
5,000,001 to 10,000,000		14	98,005,009.84	14.42%	72	4.0652	2.977978	1.61 to 2.00	16	249,794,144.90	36.76%	80	4.1400	1.819193
10,000,001 to 20,000,000		12	171,104,259.77	25.18%	79	4.0958	1.802747	2.01 to 2.40	6	119,522,420.52	17.59%	79	3.4229	2.256346
20,000,001 to 30,000,000		8	212,836,642.18	31.32%	71	3.7022	2.084631	2.41 to 2.80	5	100,937,824.72	14.85%	80	3.6332	2.502457
30,000,001 to 40,000,000		3	103,213,720.00	15.19%	79	3.4410	2.413747	2.81 to 3.20	5	82,763,720.00	12.18%	56	2.8301	3.093925
	40,000,001 or greater	1	68,000,000.00	10.01%	80	3.5016	2.450000	3.21 or greater	7	51,191,337.08	7.53%	65	3.9928	3.893419
	Totals	47	679,571,624.29	100.00%	76	3.8159	2.233530	Totals	47	679,571,624.29	100.00%	76	3.8159	2.233530
(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




			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	3	7,300,000.00	1.07%	79	4.3076	NAP	North Dakota	1	2,686,061.58	0.40%	80	3.5016	2.450000
Alabama	1	2,643,425.92	0.39%	80	3.5016	2.450000	Ohio	3	3,219,844.21	0.47%	80	3.7325	2.519944
Arizona	2	6,149,614.40	0.90%	80	4.5370	4.375697	Oregon	1	10,675,000.00	1.57%	80	3.8750	1.720000
Arkansas	2	2,515,518.14	0.37%	80	3.5016	2.450000	Pennsylvania	1	852,716.39	0.13%	80	3.5016	2.450000
California	6	78,340,268.43	11.53%	56	3.4946	2.363631	South Carolina	3	8,495,594.75	1.25%	79	4.0012	2.920187
Connecticut	2	8,322,873.20	1.22%	81	3.8246	3.297063	Tennessee	2	3,419,760.88	0.50%	80	3.8647	2.560000
Florida	2	14,997,927.16	2.21%	81	4.2226	3.390679	Texas	3	3,726,377.53	0.55%	80	3.5016	2.450000
Georgia	1	7,457,428.68	1.10%	78	3.5600	1.660000	Utah	1	3,709,916.14	0.55%	79	3.8850	2.350000
Indiana	4	3,134,943.99	0.46%	80	3.7091	2.512875	Virginia	1	2,596,318.50	0.38%	80	3.8647	2.560000
Iowa	2	28,018,472.29	4.12%	80	4.2446	1.988197	Washington	1	12,000,000.00	1.77%	79	3.9550	1.880000
Kansas	1	1,133,920.72	0.17%	80	3.8647	2.560000	Washington, DC	1	68,000,000.00	10.01%	80	3.0494	2.210000
Kentucky	1	2,600,790.25	0.38%	80	3.5016	2.450000	West Virginia	1	2,131,794.84	0.31%	80	3.5016	2.450000
Louisiana	6	7,499,655.91	1.10%	80	3.5016	2.450000	Wyoming	1	682,174.50	0.10%	80	3.5016	2.450000
Maine	1	1,961,251.41	0.29%	80	3.5016	2.450000	Totals	125	679,571,624.29	100.00%	76	3.8159	2.233530
Maryland	2	5,052,552.62	0.74%	80	4.2607	1.600944
									Property Type³
Massachusetts	17	41,967,192.21	6.18%	79	3.7085	2.164658
Michigan	19	66,861,526.75	9.84%	69	4.0166	2.660404		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Minnesota	2	1,826,850.98	0.27%	80	3.6782	2.503521		Properties	Balance	Agg. Bal.			DSCR¹
Mississippi	1	810,082.27	0.12%	80	3.5016	2.450000	Defeased	3	7,300,000.00	1.07%	79	4.3076	NAP
Nebraska	1	665,119.93	0.10%	80	3.5016	2.450000	Industrial	18	34,904,075.20	5.14%	80	3.8678	2.303096
Nevada	3	38,892,701.68	5.72%	80	4.4475	2.069207	Lodging	8	44,379,346.37	6.53%	80	4.2748	2.427832
New Hampshire	1	2,511,170.56	0.37%	80	3.8647	2.560000	Mixed Use	7	31,009,926.91	4.56%	79	4.0645	2.342361
New Jersey	6	8,176,823.54	1.20%	80	3.6470	2.494040	Multi-Family	16	77,801,059.38	11.45%	80	4.1204	1.790694
New York	16	213,739,414.95	31.45%	79	3.9350	1.948934	Office	19	261,007,503.44	38.41%	70	3.4766	2.400244
North Carolina	3	4,796,538.98	0.71%	80	3.5016	2.450000	Other	5	4,111,200.00	0.60%	42	3.7780	3.980000
							Retail	44	197,101,084.30	29.00%	80	3.9772	2.042367
							Self Storage	5	21,957,428.68	3.23%	78	3.8050	2.709531
							Totals	125	679,571,624.29	100.00%	76	3.8159	2.233530

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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 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	7,300,000.00	1.07%	79	4.3076	NAP	Defeased	2	7,300,000.00	1.07%	79	4.3076	NAP
	3.2490% or less	5	139,213,720.00	20.49%	66	2.8536	2.672522	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.2500% to 3.4990%	1	3,000,000.00	0.44%	78	3.4170	5.880000	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% to 3.9990%	17	239,161,503.88	35.19%	76	3.7508	2.424145	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% or greater	22	290,896,400.41	42.81%	80	4.3218	1.840946	37 months to 48 months	45	672,271,624.29	98.93%	76	3.8106	2.238647
	Totals	47	679,571,624.29	100.00%	76	3.8159	2.233530	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	47	679,571,624.29	100.00%	76	3.8159	2.233530
(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


				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	7,300,000.00	1.07%	79	4.3076	NAP	Defeased	2	7,300,000.00	1.07%	79	4.3076	NAP
	118 months or less	45	672,271,624.29	98.93%	76	3.8106	2.238647	Interest Only	33	522,990,295.20	76.96%	75	3.6800	2.313824
	119 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or less	1	5,693,409.92	0.84%	80	4.6200	4.530000
	Totals	47	679,571,624.29	100.00%	76	3.8159	2.233530	301 months or greater	11	143,587,919.17	21.13%	80	4.2541	1.873972
								Totals	47	679,571,624.29	100.00%	76	3.8159	2.233530
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 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	7,300,000.00	1.07%	79	4.3076	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	42	658,271,624.29	96.87%	76	3.8116	2.206268
	13 months to 24 months	3	14,000,000.00	2.06%	80	3.7626	3.761071
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	47	679,571,624.29	100.00%	76	3.8159	2.233530
(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 14 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1A5	30320801	OF	Washington	DC	Actual/360	3.049%	101,646.67	0.00	0.00	N/A	03/09/32	--	40,000,000.00	40,000,000.00	07/09/25
1A9	30320805				Actual/360	3.049%	71,152.67	0.00	0.00	N/A	03/09/32	--	28,000,000.00	28,000,000.00	07/09/25
2A-1-A	30320806	Various Various		Various	Actual/360	3.502%	198,424.00	0.00	0.00	N/A	03/01/32	--	68,000,000.00	68,000,000.00	07/01/25
3A3	30320810	MF	Brooklyn	NY	Actual/360	4.045%	84,270.83	0.00	0.00	N/A	03/06/32	--	25,000,000.00	25,000,000.00	07/06/25
3A5	30320811				Actual/360	4.045%	84,270.83	0.00	0.00	N/A	03/06/32	--	25,000,000.00	25,000,000.00	07/06/25
3A7	30320812				Actual/360	4.045%	5,056.25	0.00	0.00	N/A	03/06/32	--	1,500,000.00	1,500,000.00	07/06/25
3A9	30320813				Actual/360	4.045%	1,685.42	0.00	0.00	N/A	03/06/32	--	500,000.00	500,000.00	07/06/25
4A-3-C1	30320814	OF	New York	NY	Actual/360	2.792%	25,592.97	0.00	0.00	N/A	01/09/32	--	11,000,000.00	11,000,000.00	07/09/25
4A-3-C4	30320815				Actual/360	2.792%	70,296.25	0.00	0.00	N/A	01/09/32	--	30,213,720.00	30,213,720.00	07/09/25
5A4	30320816	OF	New York	NY	Actual/360	4.910%	81,833.33	0.00	0.00	N/A	02/06/32	--	20,000,000.00	20,000,000.00	07/06/25
5A6	30320817				Actual/360	4.910%	56,874.17	0.00	0.00	N/A	02/06/32	--	13,900,000.00	13,900,000.00	07/06/25
6	30320818	RT	Las Vegas	NV	Actual/360	4.510%	124,025.00	0.00	0.00	N/A	03/01/32	--	33,000,000.00	33,000,000.00	07/01/25
7A2	30320819	RT	Troy	MI	Actual/360	4.000%	99,269.63	46,007.84	0.00	N/A	03/01/32	--	29,780,890.25	29,734,882.41	07/01/25
8A7	30320820	OF	San Jose	CA	Actual/360	2.494%	62,362.50	0.00	0.00	N/A	12/06/26	04/06/32	30,000,000.00	30,000,000.00	07/06/25
9A1	30320821	LO	Various	NY	Actual/360	4.170%	92,170.94	44,751.31	0.00	N/A	03/06/32	--	26,524,011.08	26,479,259.77	07/06/25
10	30508660	RT	Waukee	IA	Actual/360	4.250%	97,829.69	0.00	0.00	N/A	03/06/32	--	27,622,500.00	27,622,500.00	07/06/25
11A-2-D	30320823	IN	Various	Various	Actual/360	3.865%	39,015.44	0.00	0.00	N/A	03/06/32	--	12,114,537.60	12,114,537.60	07/06/25
11A-2-E	30320824				Actual/360	3.865%	39,015.44	0.00	0.00	N/A	03/06/32	--	12,114,537.60	12,114,537.60	07/06/25
12	30320825	OF	Brooklyn	NY	Actual/360	3.750%	65,625.00	0.00	0.00	N/A	01/06/32	--	21,000,000.00	21,000,000.00	07/06/25
13A-2-3	30508640	Various Detroit		MI	Actual/360	3.778%	31,483.33	0.00	0.00	N/A	01/01/29	--	10,000,000.00	10,000,000.00	07/01/25
13A-2-4	30508641				Actual/360	3.778%	31,483.33	0.00	0.00	N/A	01/01/29	--	10,000,000.00	10,000,000.00	07/01/25
14A2	30320828	RT	Various	Various	Actual/360	3.885%	64,750.00	0.00	0.00	N/A	02/06/32	--	20,000,000.00	20,000,000.00	07/06/25
15	30508695	OF	Anaheim	CA	Actual/360	4.205%	68,331.25	0.00	0.00	N/A	04/06/32	--	19,500,000.00	19,500,000.00	07/06/25
16A3	30320829	Various Various		NY	Actual/360	3.960%	49,500.00	0.00	0.00	N/A	02/06/32	--	15,000,000.00	15,000,000.00	07/06/25
17	30320830	RT	Corona	CA	Actual/360	4.275%	44,785.15	21,084.36	0.00	N/A	01/06/32	--	12,571,268.93	12,550,184.57	07/06/25
18	30320831	MF	Boston	MA	Actual/360	3.954%	40,363.75	0.00	0.00	N/A	01/06/32	--	12,250,000.00	12,250,000.00	07/06/25
19	30320832	OF	Vancouver	WA	Actual/360	3.955%	39,550.00	0.00	0.00	N/A	02/06/32	--	12,000,000.00	12,000,000.00	07/06/25
20	30508573	IN	Bend	OR	Actual/360	3.875%	34,471.35	0.00	0.00	N/A	03/06/32	--	10,675,000.00	10,675,000.00	07/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 15 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
21	30320833	MF	Southfield	MI	Actual/360	4.560%	32,459.99	13,463.10	0.00	N/A	04/06/32	--	8,542,101.96	8,528,638.86	07/06/25
22	30320834	MU	Wildwood	FL	Actual/360	3.980%	26,533.33	0.00	0.00	N/A	04/06/32	--	8,000,000.00	8,000,000.00	07/06/25
23	30320835	SS	Villa Rica	GA	Actual/360	3.560%	22,165.32	14,026.73	0.00	N/A	01/06/32	--	7,471,455.41	7,457,428.68	07/06/25
24	30508733	OF	Shelton	CT	Actual/360	3.860%	24,125.00	0.00	0.00	N/A	04/06/32	--	7,500,000.00	7,500,000.00	07/06/25
25	30320836	LO	Brooksville	FL	Actual/360	4.500%	26,284.27	11,210.44	0.00	N/A	03/06/32	--	7,009,137.60	6,997,927.16	07/06/25
26	30320837	OF	New City	NY	Actual/360	4.230%	23,112.78	10,382.25	0.00	N/A	02/06/32	--	6,556,817.43	6,546,435.18	07/06/25
27	30320838	LO	Holbrook	AZ	Actual/360	4.620%	21,968.28	12,635.66	0.00	N/A	03/06/32	--	5,706,045.58	5,693,409.92	07/06/25
28	30320839	SS	Various	SC	Actual/360	4.058%	20,290.00	0.00	0.00	N/A	02/06/32	--	6,000,000.00	6,000,000.00	04/06/25
29	30320840	MU	New York	NY	Actual/360	3.600%	16,650.00	0.00	0.00	N/A	04/01/32	--	5,550,000.00	5,550,000.00	07/01/25
30	30320841	LO	North Las Vegas	NV	Actual/360	4.128%	17,948.92	8,958.81	0.00	N/A	01/06/32	--	5,217,708.33	5,208,749.52	07/06/25
31	30320842	SS	Swansea	MA	Actual/360	4.073%	18,667.92	0.00	0.00	N/A	01/06/32	--	5,500,000.00	5,500,000.00	07/06/25
32	30320843	MF	Southfield	MI	Actual/360	4.560%	19,115.33	7,928.27	0.00	N/A	04/06/32	--	5,030,348.79	5,022,420.52	07/06/25
33	30320844	RT	Various	Various	Actual/360	4.255%	18,792.92	0.00	0.00	N/A	03/01/32	--	5,300,000.00	5,300,000.00	07/01/25
34	30320845	MU	Roslyn Heights	NY	Actual/360	5.200%	19,716.67	0.00	0.00	N/A	03/06/32	--	4,550,000.00	4,550,000.00	07/06/25
35	30320846	RT	Bronx	NY	Actual/360	3.960%	13,200.00	0.00	0.00	N/A	04/01/32	--	4,000,000.00	4,000,000.00	07/01/25
36	30508459	MU	Brooklyn	NY	Actual/360	3.850%	11,229.17	0.00	0.00	N/A	03/06/32	--	3,500,000.00	3,500,000.00	07/06/25
37	30320847	SS	Detroit	MI	Actual/360	3.417%	8,542.50	0.00	0.00	N/A	01/06/32	--	3,000,000.00	3,000,000.00	07/06/25
38	30508085	RT	Baltimore	MD	Actual/360	4.835%	8,320.64	3,110.55	0.00	N/A	04/06/32	--	2,065,103.05	2,061,992.50	06/06/25
39	30320848	SS	West Amwell	NJ	Actual/360	4.447%	7,411.67	0.00	0.00	N/A	01/06/32	--	2,000,000.00	2,000,000.00	07/06/25
Totals							2,161,669.90	193,559.32	0.00				679,765,183.61	679,571,624.29
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 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
1A5	35,073,751.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A9	35,073,751.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-1-A	8,121,835.67	8,065,382.26	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A3	7,724,828.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A5	7,724,828.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A7	7,724,828.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A9	7,724,828.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-3-C1	93,773,548.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-3-C4	93,773,548.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A4	18,302,722.00	14,669,921.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A6	18,302,722.00	14,669,921.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,918,994.45	778,998.04	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A2	7,423,340.71	2,170,148.60	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A7	39,354,814.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9A1	9,145,128.43	1,261,215.07	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,558,309.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11A-2-D	46,212,279.71	11,849,219.97	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11A-2-E	46,212,279.71	11,849,219.97	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,982,773.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13A-2-3	55,700,678.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13A-2-4	55,700,678.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14A2	11,114,691.77	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,781,464.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16A3	2,424,641.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,231,127.63	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	833,008.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	979,126.06	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	845,682.74	0.00	--	--	--	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
21	1,068,368.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,148,588.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	729,796.66	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,646,584.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	775,802.14	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	2,039,502.81	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	767,389.50	0.00	--	--	--	0.00	0.00	20,195.80	61,470.50	0.00	0.00
29	586,899.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,007,978.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	460,969.91	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	758,025.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	379,911.16	380,066.16	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	306,046.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	379,249.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	615,441.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	203,801.18	14,116.17	01/01/25	03/31/25	--	0.00	0.00	11,422.59	11,422.59	0.00	0.00
39	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	632,614,566.88	65,708,208.24				0.00	0.00	31,618.39	72,893.09	0.00	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
07/17/25	0	0.00	1	6,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.815920%	3.791897%	76
06/17/25	1	6,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.816029%	3.792005%	77
05/16/25	1	6,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.816130%	3.792104%	78
04/17/25	1	6,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.816239%	3.792211%	79
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.816339%	3.792309%	80
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.816463%	3.792431%	81
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.816562%	3.792529%	82
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.816661%	3.792626%	83
11/18/24	1	2,085,982.72	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.816767%	3.792730%	84
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.816865%	3.792827%	85
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	3.816970%	3.792930%	86
08/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.817067%	3.793026%	87
(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

30320839

04/06/25

20,195.80

61,470.50

1,000.00

6,000,000.00

30508085

06/06/25

11,422.59

2,500.00

2,065,103.05

Totals

31,618.39

72,893.09

3,500.00

8,065,103.05

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		20,000,000	20,000,000		0		0
49 - 60 Months		0	0		0		0
> 60 Months		659,571,624	653,571,624		6,000,000		0




Historical Delinquency Information

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

Jul-25	679,571,624	673,571,624	0	6,000,000	0		0
Jun-25	679,765,184	673,765,184	6,000,000	0	0		0
May-25	679,944,508	673,944,508	6,000,000	0	0		0
Apr-25	680,136,767	674,136,767	6,000,000	0	0		0
Mar-25	680,314,752	680,314,752	0	0	0		0
Feb-25	680,532,977	680,532,977	0	0	0		0
Jan-25	680,709,534	680,709,534	0	0	0		0
Dec-24	680,885,455	680,885,455	0	0	0		0
Nov-24	681,074,432	678,988,450	2,085,983	0	0		0
Oct-24	681,249,039	681,249,039	0	0	0		0
Sep-24	681,436,748	681,436,748	0	0	0		0
Aug-24	681,610,049	681,610,049	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

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)

0.00

15.50

0.00

Total

0.00

15.50

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

15.50

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


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




© 2021 Computershare. All rights reserved. Confidential.										Page 23 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
				No modified loans this period
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




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


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	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)	2,341,604.38
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


					Specially Serviced Loan Detail - Part 2

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




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


	Supplemental Notes
	None




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