bak24b47_ex991-202509.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	09/17/25	BANK 2024-BNK47
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series BNK47
Revision to September 2025 Reporting: Missing Page Numbers
The DDST for September 2025 was revised to print pagination for the Table of Contents.


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	8-12		Kathleen Luzik		kluzikncb.coop
Mortgage Loan Detail (Part 1)	13-15		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	16-18	Special Servicer	Rialto Capital Advisors, LLC
Principal Prepayment Detail	19		General	(305) 229-6465
Historical Detail	20		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Delinquency Loan Detail	21	Trustee	Computershare Trust Company, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	22				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 1	23		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	24	Certificate Administrator	Computershare Trust Company, N.A.
Modified Loan Detail	25		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Historical Liquidated Loan Detail	26		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27	Operating Advisor & Asset	Park Bridge Lender Services LLC
Interest Shortfall Detail - Collateral Level	28	Representations Reviewer
			Surveillance Manager		cmbs.notices@parkbridgefinancial.com
Supplemental Notes	29
			600 Third Avenue,40th Floor \| New York, NY 10016 \| United States

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 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	06540GAQ1	5.523000%	6,684,000.00	5,508,876.11	76,297.53	25,354.60	0.00	0.00	101,652.13	5,432,578.58	30.03%	30.00%
A-2	06540GAR9	6.457000%	65,786,000.00	65,786,000.00	0.00	353,983.50	0.00	0.00	353,983.50	65,786,000.00	30.03%	30.00%
A-3	06540GAS7	6.254000%	7,500,000.00	7,500,000.00	0.00	39,087.50	0.00	0.00	39,087.50	7,500,000.00	30.03%	30.00%
A-SB	06540GAT5	5.725000%	14,226,000.00	14,226,000.00	0.00	67,869.88	0.00	0.00	67,869.88	14,226,000.00	30.03%	30.00%
A-5	06540GAV0	5.716000%	663,203,000.00	663,203,000.00	0.00	3,159,056.96	0.00	0.00	3,159,056.96	663,203,000.00	30.03%	30.00%
A-S	06540GAY4	6.106000%	154,185,000.00	154,185,000.00	0.00	784,544.68	0.00	0.00	784,544.68	154,185,000.00	15.77%	15.75%
B	06540GAZ1	6.356000%	48,690,000.00	48,690,000.00	0.00	257,894.70	0.00	0.00	257,894.70	48,690,000.00	11.26%	11.25%
C	06540GBA5	6.826442%	17,820,000.00	17,820,000.00	0.00	101,372.66	0.00	0.00	101,372.66	17,820,000.00	9.61%	9.60%
D-RR	06540GAA6	6.826442%	14,640,000.00	14,640,000.00	0.00	83,282.59	0.00	0.00	83,282.59	14,640,000.00	8.26%	8.25%
E-RR	06540GAC2	6.826442%	12,172,000.00	12,172,000.00	0.00	69,242.87	0.00	0.00	69,242.87	12,172,000.00	7.13%	7.13%
F-RR	06540GBB3	6.826442%	14,878,000.00	14,878,000.00	0.00	84,636.50	0.00	0.00	84,636.50	14,878,000.00	5.76%	5.75%
G-RR	06540GAE8	6.826442%	18,935,000.00	18,935,000.00	0.00	107,715.56	0.00	0.00	107,715.56	18,935,000.00	4.00%	4.00%
J-RR	06540GAG3	6.826442%	10,820,000.00	10,820,000.00	0.00	61,551.75	0.00	0.00	61,551.75	10,820,000.00	3.00%	3.00%
K-RR*	06540GAJ7	6.826442%	32,460,008.00	32,460,008.00	0.00	177,626.73	0.00	0.00	177,626.73	32,460,008.00	0.00%	0.00%
V	06540GAL2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06540GAN8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,081,999,008.00	1,080,823,884.11	76,297.53	5,373,220.48	0.00	0.00	5,449,518.01	1,080,747,586.58


X-A	06540GAW8	1.041881%	757,399,000.00	756,223,876.11	0.00	656,579.35	0.00	0.00	656,579.35	756,147,578.58
X-B	06540GAX6	0.607114%	220,695,000.00	220,695,000.00	0.00	111,655.91	0.00	0.00	111,655.91	220,695,000.00
Notional SubTotal			978,094,000.00	976,918,876.11	0.00	768,235.26	0.00	0.00	768,235.26	976,842,578.58

Deal Distribution Total					76,297.53	6,141,455.74	0.00	0.00	6,217,753.27

*	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	06540GAQ1	824.18852633	11.41495063	3.79332735	0.00000000	0.00000000	0.00000000	0.00000000	15.20827798	812.77357570
A-2	06540GAR9	1,000.00000000	0.00000000	5.38083331	0.00000000	0.00000000	0.00000000	0.00000000	5.38083331	1,000.00000000
A-3	06540GAS7	1,000.00000000	0.00000000	5.21166667	0.00000000	0.00000000	0.00000000	0.00000000	5.21166667	1,000.00000000
A-SB	06540GAT5	1,000.00000000	0.00000000	4.77083368	0.00000000	0.00000000	0.00000000	0.00000000	4.77083368	1,000.00000000
A-5	06540GAV0	1,000.00000000	0.00000000	4.76333334	0.00000000	0.00000000	0.00000000	0.00000000	4.76333334	1,000.00000000
A-S	06540GAY4	1,000.00000000	0.00000000	5.08833337	0.00000000	0.00000000	0.00000000	0.00000000	5.08833337	1,000.00000000
B	06540GAZ1	1,000.00000000	0.00000000	5.29666667	0.00000000	0.00000000	0.00000000	0.00000000	5.29666667	1,000.00000000
C	06540GBA5	1,000.00000000	0.00000000	5.68870146	0.00000000	0.00000000	0.00000000	0.00000000	5.68870146	1,000.00000000
D-RR	06540GAA6	1,000.00000000	0.00000000	5.68870150	0.00000000	0.00000000	0.00000000	0.00000000	5.68870150	1,000.00000000
E-RR	06540GAC2	1,000.00000000	0.00000000	5.68870112	0.00000000	0.00000000	0.00000000	0.00000000	5.68870112	1,000.00000000
F-RR	06540GBB3	1,000.00000000	0.00000000	5.68870144	0.00000000	0.00000000	0.00000000	0.00000000	5.68870144	1,000.00000000
G-RR	06540GAE8	1,000.00000000	0.00000000	5.68870135	0.00000000	0.00000000	0.00000000	0.00000000	5.68870135	1,000.00000000
J-RR	06540GAG3	1,000.00000000	0.00000000	5.68870148	0.00000000	0.00000000	0.00000000	0.00000000	5.68870148	1,000.00000000
K-RR	06540GAJ7	1,000.00000000	0.00000000	5.47217148	0.21652983	0.25911023	0.00000000	0.00000000	5.47217148	1,000.00000000
V	06540GAL2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06540GAN8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	06540GAW8	998.44847446	0.00000000	0.86688700	0.00000000	0.00000000	0.00000000	0.00000000	0.86688700	998.34773822
X-B	06540GAX6	1,000.00000000	0.00000000	0.50592859	0.00000000	0.00000000	0.00000000	0.00000000	0.50592859	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	08/01/25 - 08/30/25	30	0.00	25,354.60	0.00	25,354.60	0.00	0.00	0.00	25,354.60	0.00
A-2	08/01/25 - 08/30/25	30	0.00	353,983.50	0.00	353,983.50	0.00	0.00	0.00	353,983.50	0.00
A-3	08/01/25 - 08/30/25	30	0.00	39,087.50	0.00	39,087.50	0.00	0.00	0.00	39,087.50	0.00
A-SB	08/01/25 - 08/30/25	30	0.00	67,869.88	0.00	67,869.88	0.00	0.00	0.00	67,869.88	0.00
A-5	08/01/25 - 08/30/25	30	0.00	3,159,056.96	0.00	3,159,056.96	0.00	0.00	0.00	3,159,056.96	0.00
X-A	08/01/25 - 08/30/25	30	0.00	656,579.35	0.00	656,579.35	0.00	0.00	0.00	656,579.35	0.00
X-B	08/01/25 - 08/30/25	30	0.00	111,655.91	0.00	111,655.91	0.00	0.00	0.00	111,655.91	0.00
A-S	08/01/25 - 08/30/25	30	0.00	784,544.68	0.00	784,544.68	0.00	0.00	0.00	784,544.68	0.00
B	08/01/25 - 08/30/25	30	0.00	257,894.70	0.00	257,894.70	0.00	0.00	0.00	257,894.70	0.00
C	08/01/25 - 08/30/25	30	0.00	101,372.66	0.00	101,372.66	0.00	0.00	0.00	101,372.66	0.00
D-RR	08/01/25 - 08/30/25	30	0.00	83,282.59	0.00	83,282.59	0.00	0.00	0.00	83,282.59	0.00
E-RR	08/01/25 - 08/30/25	30	0.00	69,242.87	0.00	69,242.87	0.00	0.00	0.00	69,242.87	0.00
F-RR	08/01/25 - 08/30/25	30	0.00	84,636.50	0.00	84,636.50	0.00	0.00	0.00	84,636.50	0.00
G-RR	08/01/25 - 08/30/25	30	0.00	107,715.56	0.00	107,715.56	0.00	0.00	0.00	107,715.56	0.00
J-RR	08/01/25 - 08/30/25	30	0.00	61,551.75	0.00	61,551.75	0.00	0.00	0.00	61,551.75	0.00
K-RR	08/01/25 - 08/30/25	30	1,374.35	184,655.29	0.00	184,655.29	7,028.56	0.00	0.00	177,626.73	8,410.72
Totals			1,374.35	6,148,484.30	0.00	6,148,484.30	7,028.56	0.00	0.00	6,141,455.74	8,410.72




© 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	6,166,591.62	Master Servicing Fee	8,688.59
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,631.82
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	465.35
ARD Interest	0.00	Operating Advisor Fee	1,107.54
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	214.06
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	6,166,591.62	Total Fees	18,107.37

Principal		Expenses/Reimbursements
Scheduled Principal	76,297.53	Reimbursement for Interest on Advances	2,028.56
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	5,000.00
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	76,297.53	Total Expenses/Reimbursements	7,028.56

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	6,141,455.74
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	76,297.53
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	6,217,753.27
Total Funds Collected	6,242,889.15	Total Funds Distributed	6,242,889.20

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,080,823,884.73	1,080,823,884.73	Beginning Certificate Balance	1,080,823,884.11
(-) Scheduled Principal Collections		76,297.53	76,297.53	(-) Principal Distributions	76,297.53
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		1,080,747,587.20	1,080,747,587.20	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,080,837,764.37	1,080,837,764.37	Ending Certificate Balance	1,080,747,586.58
Ending Actual Collateral Balance		1,080,750,398.74	1,080,750,398.74



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.62)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.62)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.83%
				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
	5,000,000 or less	31	74,956,125.01	6.94%	100	6.5128	2.280366	1.50 or less	22	240,026,350.03	22.21%	90	7.1229	1.168702
5,000,001 to 15,000,000		27	256,427,965.91	23.73%	101	6.6451	2.018969	1.51 to 2.00	15	272,416,342.92	25.21%	99	7.0643	1.648152
15,000,001 to 20,000,000		6	108,319,289.34	10.02%	92	6.7867	1.772766	2.01 to 4.00	41	512,717,467.41	47.44%	103	6.2391	2.469637
20,000,001 to 30,000,000		8	212,544,206.94	19.67%	103	6.9348	1.653273	4.01 to 9.00	2	54,108,012.08	5.01%	98	5.8793	4.245493
30,000,001 to 50,000,000		7	263,500,000.00	24.38%	92	6.6689	2.413806	9.01 or greater	1	1,479,414.76	0.14%	104	6.4500	11.430000
50,000,001 to 70,000,000		0	0.00	0.00%	0	0.0000	0.000000	Totals	81	1,080,747,587.20	100.00%	99	6.6257	2.074817
	70,000,001 or greater	2	165,000,000.00	15.27%	104	6.0738	2.268182
	Totals	81	1,080,747,587.20	100.00%	99	6.6257	2.074817
(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
Alabama	1	5,500,000.00	0.51%	104	7.2300	1.358000	Totals	81	1,080,747,587.20	100.00%	99	6.6257	2.074817
Arkansas	1	539,637.54	0.05%	102	7.3940	1.486000
									Property Type³
California	7	189,567,857.03	17.54%	103	6.4656	2.248363
Colorado	2	47,700,000.00	4.41%	53	7.8588	1.235170		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Connecticut	1	55,961,038.96	5.18%	101	6.3860	2.938100		Properties	Balance	Agg. Bal.			DSCR¹
Florida	2	103,214,285.73	9.55%	105	5.9765	1.833453	Industrial	15	131,079,514.76	12.13%	102	7.0259	1.562077
Georgia	4	26,839,758.08	2.48%	93	7.7531	1.459307	Lodging	6	93,239,215.49	8.63%	103	7.3445	2.203995
Illinois	3	81,045,752.82	7.50%	99	6.3468	2.300567	Mixed Use	1	90,000,000.00	8.33%	105	6.5020	2.066500
Indiana	1	11,901,600.00	1.10%	102	7.1890	1.350000	Mobile Home Park	1	2,150,000.00	0.20%	102	6.4700	2.347900
Iowa	2	7,207,880.66	0.67%	102	7.1386	1.301037	Multi-Family	15	40,900,044.46	3.78%	104	6.4429	1.745991
Kentucky	2	19,338,750.44	1.79%	103	6.8459	1.582481	Office	11	163,972,858.56	15.17%	102	6.2380	2.156437
Louisiana	2	840,820.86	0.08%	102	7.3059	1.412456	Other	2	88,700,000.00	8.21%	99	6.0082	3.369484
Maryland	1	15,000,000.00	1.39%	98	7.7010	1.934800	Retail	23	404,491,992.89	37.43%	96	6.6391	1.932908
Massachusetts	2	24,895,714.43	2.30%	105	6.8383	1.522057	Self Storage	7	16,775,000.00	1.55%	103	6.2337	2.032171
Michigan	1	1,487,422.53	0.14%	100	6.9320	1.100500	Totals	81	1,080,747,587.20	100.00%	99	6.6257	2.074817
Minnesota	1	10,750,000.00	0.99%	104	6.7980	1.569400
Nevada	1	12,912,869.12	1.19%	100	6.9320	1.100500
New Mexico	1	2,479,037.55	0.23%	100	6.9320	1.100500
New York	18	150,055,851.78	13.88%	101	6.3674	2.858153
North Carolina	8	17,475,000.00	1.62%	103	6.4456	1.938723
Oregon	1	13,699,678.56	1.27%	103	6.7710	1.633200
Pennsylvania	7	63,549,354.88	5.88%	104	6.5957	2.109823
Tennessee	4	33,941,600.00	3.14%	102	7.1890	1.350000
Texas	4	126,176,132.40	11.67%	105	6.5660	1.825574
Virginia	4	9,228,582.78	0.85%	63	7.5084	1.457072

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
	6.0000% or less	24	244,108,012.08	22.59%	102	5.8097	2.793727	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	6.0001% to 6.5000%	20	235,202,195.83	21.76%	101	6.3509	2.282428	13 months or greater	81	1,080,747,587.20	100.00%	99	6.6257	2.074817
	6.5001% to 7.0000%	21	388,292,864.50	35.93%	104	6.7484	1.827766	Totals	81	1,080,747,587.20	100.00%	99	6.6257	2.074817
	7.0001% to 7.5000%	6	71,965,784.54	6.66%	102	7.1864	1.539644
	7.5001% to 8.0000%	7	82,564,514.76	7.64%	81	7.7072	1.570650
	8.0001% or greater	3	58,614,215.49	5.42%	62	8.1021	1.251576
	Totals	81	1,080,747,587.20	100.00%	99	6.6257	2.074817
(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
	60 months or less	3	66,000,000.00	6.11%	45	7.9027	1.266103	Interest Only	52	737,300,000.00	68.22%	99	6.4794	2.171924
61 months to 111 months		78	1,014,747,587.20	93.89%	102	6.5426	2.127417	356 months or less	27	338,427,822.89	31.31%	98	6.9458	1.879065
	112 months or greater	0	0.00	0.00%	0	0.0000	0.000000	357 months to 477 months	2	5,019,764.31	0.46%	104	6.5297	1.009298
	Totals	81	1,080,747,587.20	100.00%	99	6.6257	2.074817	478 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	81	1,080,747,587.20	100.00%	99	6.6257	2.074817
(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

Underwriter's Information

350,066,506.09

32.39%

6.6358

2.052599

No outstanding loans in this group

12 months or less

721,157,047.71

66.73%

6.6248

2.102505

13 months to 24 months

5,782,365.66

0.54%

103

6.3538

0.843497

25 months or greater

3,741,667.74

0.35%

103

6.2600

0.720000

Totals

1,080,747,587.20

100.00%

6.6257

2.074817

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 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
1	328400001	RT	Jacksonville	FL	Actual/360	5.948%	79,114.90	0.00	0.00	N/A	06/01/34	--	15,446,430.78	15,446,430.78	09/01/25
1A	328400101				Actual/360	5.948%	38,170.48	0.00	0.00	N/A	06/01/34	--	7,452,423.02	7,452,423.02	09/01/25
1B	328400111				Actual/360	5.948%	57,001.11	0.00	0.00	N/A	06/01/34	--	11,128,923.98	11,128,923.98	09/01/25
1C	328400201				Actual/360	5.948%	4,979.61	0.00	0.00	N/A	06/01/34	--	972,222.22	972,222.22	09/01/25
1D	328400301				Actual/360	5.948%	11,302.13	0.00	0.00	N/A	06/01/34	--	2,206,632.97	2,206,632.97	09/01/25
1E	328400401				Actual/360	5.948%	5,452.93	0.00	0.00	N/A	06/01/34	--	1,064,631.86	1,064,631.86	09/01/25
1F	328400501				Actual/360	5.948%	8,143.02	0.00	0.00	N/A	06/01/34	--	1,589,846.28	1,589,846.28	09/01/25
1G	328400601				Actual/360	5.948%	711.37	0.00	0.00	N/A	06/01/34	--	138,888.89	138,888.89	09/01/25
1H	328400701				Actual/360	5.948%	56,510.64	0.00	0.00	N/A	06/01/34	--	11,033,164.84	11,033,164.84	09/01/25
1I	328400801				Actual/360	5.948%	27,264.63	0.00	0.00	N/A	06/01/34	--	5,323,159.30	5,323,159.30	09/01/25
1J	328400901				Actual/360	5.948%	40,715.08	0.00	0.00	N/A	06/01/34	--	7,949,231.42	7,949,231.42	09/01/25
1K	328401001				Actual/360	5.948%	3,556.87	0.00	0.00	N/A	06/01/34	--	694,444.44	694,444.44	09/01/25
1L	328402001				Actual/360	5.948%	56,510.64	0.00	0.00	N/A	06/01/34	--	11,033,164.84	11,033,164.84	09/01/25
1M	328403001				Actual/360	5.948%	27,264.63	0.00	0.00	N/A	06/01/34	--	5,323,159.30	5,323,159.30	09/01/25
1N	328404001				Actual/360	5.948%	40,715.08	0.00	0.00	N/A	06/01/34	--	7,949,231.42	7,949,231.42	09/01/25
1O	328405001				Actual/360	5.948%	3,556.87	0.00	0.00	N/A	06/01/34	--	694,444.44	694,444.44	09/01/25
1P	328406001				Actual/360	5.948%	22,604.26	0.00	0.00	N/A	06/01/34	--	4,413,265.93	4,413,265.93	09/01/25
1Q	328407001				Actual/360	5.948%	10,905.85	0.00	0.00	N/A	06/01/34	--	2,129,263.72	2,129,263.72	09/01/25
1R	328408001				Actual/360	5.948%	16,286.03	0.00	0.00	N/A	06/01/34	--	3,179,692.57	3,179,692.57	09/01/25
1S	328409001				Actual/360	5.948%	1,422.75	0.00	0.00	N/A	06/01/34	--	277,777.78	277,777.78	09/01/25
2	301271893	MU	Dallas	TX	Actual/360	6.502%	503,905.00	0.00	0.00	N/A	06/06/34	--	90,000,000.00	90,000,000.00	09/06/25
3	328400003	RT	Schaumburg	IL	Actual/360	6.335%	218,219.45	0.00	0.00	N/A	12/01/33	--	40,000,000.00	40,000,000.00	09/01/25
3A	328400103				Actual/360	6.335%	81,832.29	0.00	0.00	N/A	12/01/33	--	15,000,000.00	15,000,000.00	09/01/25
3B	328400203				Actual/360	6.335%	81,832.29	0.00	0.00	N/A	12/01/33	--	15,000,000.00	15,000,000.00	09/01/25
3C	328400303				Actual/360	6.335%	51,827.12	0.00	0.00	N/A	12/01/33	--	9,500,000.00	9,500,000.00	09/01/25
4	300802429	OF	Los Angeles	CA	Actual/360	5.560%	359,083.33	0.00	0.00	N/A	04/01/34	--	75,000,000.00	75,000,000.00	09/01/25
5	328071001	RT	Danbury	CT	Actual/360	6.386%	170,470.72	0.00	0.00	N/A	02/06/34	--	31,000,000.00	31,000,000.00	09/06/25
5A	328071101				Actual/360	6.386%	211,713.64	0.00	0.00	N/A	02/06/34	--	38,500,000.00	38,500,000.00	09/06/25




© 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
6	453121123	98	New York	NY	Actual/360	5.885%	253,381.94	0.00	0.00	N/A	10/01/33	--	50,000,000.00	50,000,000.00	09/01/25
6A	453121128				Actual/360	5.885%	76,014.58	0.00	0.00	N/A	10/01/33	--	15,000,000.00	15,000,000.00	09/01/25
7	310966789	OF	Various	Various	Actual/360	6.864%	186,186.00	0.00	0.00	N/A	06/11/34	--	31,500,000.00	31,500,000.00	09/11/25
7A	310968186				Actual/360	6.864%	186,186.00	0.00	0.00	N/A	06/11/34	--	31,500,000.00	31,500,000.00	09/11/25
8	610965362	IN	Various	Various	Actual/360	7.189%	185,715.83	0.00	0.00	N/A	03/11/34	--	30,000,000.00	30,000,000.00	09/11/25
8A	610967068				Actual/360	7.189%	92,857.92	0.00	0.00	N/A	03/11/34	--	15,000,000.00	15,000,000.00	09/11/25
8B	610967069				Actual/360	7.189%	62,524.33	0.00	0.00	N/A	03/11/34	--	10,100,000.00	10,100,000.00	09/11/25
9	328400009	RT	Colorado Springs	CO	Actual/360	8.130%	287,034.17	0.00	0.00	N/A	06/06/29	--	41,000,000.00	41,000,000.00	09/06/25
10	328400010	Various Various		Various	Actual/360	6.932%	119,384.44	0.00	0.00	N/A	01/06/34	--	20,000,000.00	20,000,000.00	09/06/25
10A	328400110				Actual/360	6.932%	102,372.16	0.00	0.00	N/A	01/06/34	--	17,150,000.00	17,150,000.00	09/06/25
11	310966999	LO	Anaheim	CA	Actual/360	6.727%	173,636.02	0.00	0.00	N/A	05/11/34	--	29,975,000.00	29,975,000.00	09/11/25
12	328400012	IN	Various	Various	Actual/360	6.771%	172,439.50	0.00	0.00	N/A	04/06/34	--	29,575,000.00	29,575,000.00	09/06/25
13	231010385	LO	Lompoc	CA	Actual/360	7.900%	183,675.00	0.00	0.00	N/A	03/01/34	--	27,000,000.00	27,000,000.00	09/01/25
14	328400014	RT	New York	NY	Actual/360	6.860%	151,520.25	0.00	0.00	N/A	06/06/34	--	25,650,000.00	25,650,000.00	09/06/25
15	310966397	RT	Johnstown	PA	Actual/360	6.688%	144,920.14	19,422.82	0.00	N/A	04/11/34	--	25,163,629.76	25,144,206.94	09/11/25
16	328400016	OF	Arlington	VA	Actual/360	7.530%	32,420.83	0.00	0.00	N/A	05/06/29	--	5,000,000.00	5,000,000.00	09/06/25
16A	328400116				Actual/360	7.530%	129,683.33	0.00	0.00	N/A	05/06/29	--	20,000,000.00	20,000,000.00	09/06/25
17	300802435	98	Austin	TX	Actual/360	6.346%	129,511.28	0.00	0.00	05/01/34	05/01/36	--	23,700,000.00	23,700,000.00	09/01/25
18	310965459	IN	San Diego	CA	Actual/360	6.910%	127,930.97	0.00	0.00	N/A	01/11/34	--	21,500,000.00	21,500,000.00	09/11/25
19	310966931	OF	Philadelphia	PA	Actual/360	6.407%	108,903.62	16,289.24	0.00	N/A	05/11/34	--	19,739,147.80	19,722,858.56	09/11/25
20	410962583	RT	Various	Various	Actual/360	6.798%	93,661.33	0.00	0.00	N/A	05/11/34	--	16,000,000.00	16,000,000.00	09/11/25
21	310965918	RT	Hanover	MD	Actual/360	7.701%	99,471.25	0.00	0.00	N/A	11/01/33	--	15,000,000.00	15,000,000.00	09/01/25
22	328400022	IN	South Deerfield	MA	Actual/360	6.811%	70,908.19	0.00	0.00	N/A	06/06/34	--	12,090,000.00	12,090,000.00	09/06/25
23	410966330	LO	McDonough	GA	Actual/360	8.013%	80,562.64	6,091.81	0.00	N/A	03/11/34	--	11,675,603.30	11,669,511.49	09/11/25
24	310967002	LO	Anaheim	CA	Actual/360	6.707%	57,754.72	0.00	0.00	N/A	05/11/34	--	10,000,000.00	10,000,000.00	09/11/25
25	328400025	LO	Rockville Centre	NY	Actual/360	7.077%	52,713.82	0.00	0.00	N/A	02/01/34	--	8,650,000.00	8,650,000.00	09/01/25
26	241011692	RT	Easton	PA	Actual/360	6.830%	47,051.11	0.00	0.00	N/A	06/05/34	--	8,000,000.00	8,000,000.00	09/05/25
27	410966538	RT	Sandy Springs	GA	Actual/360	7.625%	49,244.79	0.00	0.00	N/A	05/11/31	--	7,500,000.00	7,500,000.00	09/11/25




© 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	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
28	470141000	MF	Suffern	NY	Actual/360	6.350%	37,801.92	5,754.58	0.00	N/A	06/01/34	--	6,913,228.77	6,907,474.19	09/01/25
29	301271887	SS	Denver	CO	Actual/360	6.199%	35,764.79	0.00	0.00	N/A	05/06/34	--	6,700,000.00	6,700,000.00	09/06/25
30	310965947	SS	Various	NC	Actual/360	6.223%	35,233.42	0.00	0.00	N/A	02/11/34	--	6,575,000.00	6,575,000.00	09/11/25
31	301271886	LO	Center	TX	Actual/360	8.085%	41,408.23	2,973.69	0.00	N/A	05/06/34	--	5,947,677.69	5,944,704.00	09/06/25
32	241011841	RT	Mobile	AL	Actual/360	7.230%	34,242.08	0.00	0.00	N/A	05/01/34	--	5,500,000.00	5,500,000.00	09/01/25
33	300802438	IN	Mableton	GA	Actual/360	7.795%	34,243.98	2,811.53	0.00	N/A	05/01/34	--	5,101,629.64	5,098,818.11	08/01/25
34	328400034	RT	New York	NY	Actual/360	6.951%	29,927.92	0.00	0.00	N/A	06/01/34	--	5,000,000.00	5,000,000.00	09/01/25
35	610965178	IN	Wilmington	CA	Actual/360	6.650%	27,200.35	0.00	0.00	N/A	01/11/34	--	4,750,000.00	4,750,000.00	09/11/25
36	241011948	MF	Mechanicsburg	PA	Actual/360	5.810%	20,582.59	5,992.37	0.00	N/A	06/01/34	--	4,114,004.45	4,108,012.08	09/01/25
37	470140490	MF	Forest Hills	NY	Actual/360	6.260%	20,187.11	3,234.86	0.00	N/A	04/01/34	--	3,744,902.60	3,741,667.74	09/01/25
38	241011828	SS	Various	NC	Actual/360	6.320%	19,047.78	0.00	0.00	N/A	06/01/34	--	3,500,000.00	3,500,000.00	09/01/25
39	470140510	MF	New York	NY	Actual/360	6.350%	17,249.00	2,662.54	0.00	N/A	04/01/34	--	3,154,504.05	3,151,841.51	09/01/25
40	470140580	MF	New York	NY	Actual/360	7.000%	18,083.33	0.00	0.00	N/A	06/01/34	--	3,000,000.00	3,000,000.00	09/01/25
41	410966157	IN	Various	Various	Actual/360	7.533%	19,249.38	1,794.89	0.00	N/A	04/11/34	--	2,967,491.54	2,965,696.65	09/11/25
42	300802427	RT	Various	Various	Actual/360	7.394%	17,302.54	1,726.65	0.00	N/A	03/01/34	--	2,717,511.19	2,715,784.54	09/01/25
43	470140730	MF	New York	NY	Actual/360	6.790%	15,708.94	659.47	0.00	N/A	05/01/34	--	2,686,692.32	2,686,032.85	09/01/25
44	470140930	MF	New York	NY	Actual/360	6.690%	14,402.08	0.00	0.00	N/A	06/01/34	--	2,500,000.00	2,500,000.00	06/01/25
45	470140400	MF	Bronx	NY	Actual/360	6.440%	13,863.89	0.00	0.00	N/A	04/01/34	--	2,500,000.00	2,500,000.00	09/01/25
46	470140530	MF	New York	NY	Actual/360	6.230%	12,524.03	784.73	0.00	N/A	04/01/34	--	2,334,516.19	2,333,731.46	09/01/25
47	470139940	MF	Elmhurst	NY	Actual/360	6.270%	11,696.35	1,878.06	0.00	N/A	03/01/34	--	2,166,324.76	2,164,446.70	09/01/25
48	231011398	MH	High Point	NC	Actual/360	6.470%	11,978.49	0.00	0.00	N/A	03/01/34	--	2,150,000.00	2,150,000.00	09/01/25
49	470140260	MF	New York	NY	Actual/360	6.320%	8,582.94	1,341.49	0.00	N/A	04/01/34	--	1,577,102.40	1,575,760.91	09/01/25
50	470140480	MF	Jackson Heights	NY	Actual/360	6.450%	8,223.63	1,208.12	0.00	N/A	05/01/34	--	1,480,622.88	1,479,414.76	09/01/25
51	470140950	MF	New York	NY	Actual/360	6.720%	7,436.77	969.10	0.00	N/A	06/01/34	--	1,285,156.60	1,284,187.50	09/01/25
52	470140850	MF	New York	NY	Actual/360	6.940%	5,911.20	701.58	0.00	N/A	06/01/34	--	989,138.79	988,437.21	09/01/25
Totals							6,166,591.62	76,297.53	0.00				1,080,823,884.73	1,080,747,587.20
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 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
1	0.00	21,132,364.87	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1E	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1F	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1G	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1H	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1I	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1J	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1K	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1L	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1M	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1N	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1O	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1P	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1Q	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1R	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1S	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	38,095,784.73	8,347,769.64	03/01/25	05/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	45,810,952.00	19,115,068.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	11,025,883.04	07/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5	28,136,648.98	15,070,699.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 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
6	68,235,925.22	36,245,948.40	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	14,102,530.35	7,027,969.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,819,808.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	11,652,074.00	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
11	6,182,969.78	5,866,823.88	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	862,115.79	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,707,078.77	3,687,507.12	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	3,323,929.30	1,719,863.79	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,873,250.82	1,418,371.87	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	18,638,738.00	5,084,483.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,716,455.00	808,225.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,644,119.40	1,360,011.48	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	5,735,744.26	2,641,975.49	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	911,575.44	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	59,516,676.97	28,308,797.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,658,841.05	455,395.97	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	2,649,837.27	2,428,463.13	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	896,518.75	212,114.98	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 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
28	(174,114.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	916,801.26	432,013.67	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	604,436.38	179,199.69	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	680,751.86	293,657.15	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	37,033.54	37,033.54	0.00	0.00
34	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	273,330.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,301,176.53	764,860.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	152,516.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	576,793.00	298,348.51	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	534,163.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	380,159.49	205,508.79	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	462,719.10	89,103.23	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	204,733.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	42,617.00	0.00	--	--	--	0.00	0.00	14,208.07	28,000.69	0.00	0.00
45	139,794.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	139,427.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	96,812.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	404,379.93	167,144.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	285,375.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	66,713.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	196,144.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	326,409,283.28	176,434,593.33				0.00	0.00	51,241.61	65,034.23	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
09/17/25	0	0.00	1	2,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.625683%	6.605049%	99
08/15/25	3	13,549,307.33	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.625689%	6.605054%	100
07/17/25	2	11,055,053.24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.625696%	6.606239%	101
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.625708%	6.606250%	102
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.625714%	6.606255%	103
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.625726%	6.606266%	104
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	6.625732%	6.606271%	105
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	6.625754%	6.606291%	106
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	6.625760%	6.606296%	107
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	6.625766%	6.606301%	108
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.625777%	6.606311%	109
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	6.625783%	6.606316%	110
(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

300802438

08/01/25

37,033.54

0.00

5,101,629.64

08/01/25

470140930

06/01/25

14,208.07

28,000.69

0.00

2,500,000.00

Totals

51,241.61

65,034.23

0.00

7,601,629.64

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		66,000,000	66,000,000	0			0
49 - 60 Months		0	0	0			0
> 60 Months		1,014,747,587	1,012,247,587	2,500,000			0




Historical Delinquency Information

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

Sep-25	1,080,747,587	1,078,247,587	0	2,500,000	0		0
Aug-25	1,080,823,885	1,067,274,577	13,549,307	0	0		0
Jul-25	1,080,899,743	1,069,844,690	11,055,053	0	0		0
Jun-25	1,080,994,838	1,080,994,838	0	0	0		0
May-25	1,081,069,710	1,081,069,710	0	0	0		0
Apr-25	1,081,163,856	1,081,163,856	0	0	0		0
Mar-25	1,081,237,753	1,081,237,753	0	0	0		0
Feb-25	1,081,370,453	1,081,370,453	0	0	0		0
Jan-25	1,081,443,151	1,081,443,151	0	0	0		0
Dec-24	1,081,515,432	1,081,515,432	0	0	0		0
Nov-24	1,081,607,084	1,081,607,084	0	0	0		0
Oct-24	1,081,678,419	1,081,678,419	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 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
33	300802438	IN	GA	08/01/25	98
	The loan transferred to Special Servicing due to payment default. A receiver has been appointed and is currently operating the property. Borrower requested approval of a sale to a 3rd party with the Buyer assuming the loan which is currently
	under evaluation.


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

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

902.32

0.00

5,000.00

0.00

1,126.24

0.00

Total

0.00

5,000.00

0.00

2,028.56

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

7,028.56

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
33	300802438	5,098,818.11	5,101,629.64	7,050,000.00	04/11/24	593,313.64	1.24000	--	05/01/34	343
Totals		5,098,818.11	5,101,629.64	7,050,000.00		593,313.64




© 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)	6,217,753.27
(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