bak25b50_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/17/25	BANK 2025-BNK50
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2025-BNK50


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail	3		Attention: Kunal K. Singh	US_CMBS_Notice@jpmorgan.com

Certificate Interest Reconciliation Detail	4		383 Madison Avenue, 8th Floor \| New York, NY 10179 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Detail	5-7
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Exchangeable Certificate Factor Detail	8			trustadministrationgroup@computershare.com

Additional Information	9		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Bond / Collateral Reconciliation - Cash Flows	10	General Master Servicer	Trimont LLC

Bond / Collateral Reconciliation - Balances	11		Attention: CMBS Servicing	trimont.commercial.servicing@cms.trimont.com
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Current Mortgage Loan and Property Stratification	12-16
		NCB Master Servicer & NCB	National Cooperative Bank, N.A.
Mortgage Loan Detail (Part 1)	17-18	Special Servicer

Mortgage Loan Detail (Part 2)	19-20		Attention: Tom Klump, Chief Operating Officer	tklump@ncb.coop

Principal Prepayment Detail	21		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
		General Special Servicer	K-Star Asset Management LLC
Historical Detail	22
			Attention: Lindsey Wright	Lindsey.Wright@KKR.com
Delinquency Loan Detail	23
			5949 Sherry Lane, Suite 950 \| Dallas, TX 75225 \| United States
Collateral Stratification and Historical Detail	24
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Specially Serviced Loan Detail - Part 1	25	Representations Reviewer

Specially Serviced Loan Detail - Part 2	26		Attention: BANK 2025-BNK50—Transaction Manager	notices@pentalphasurveillance.com
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Modified Loan Detail	27
		Trustee	Computershare Trust Company, N.A.
Historical Liquidated Loan Detail	28
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Historical Bond / Collateral Loss Reconciliation Detail	29			trustadministrationgroup@computershare.com

Interest Shortfall Detail - Collateral Level	30		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Supplemental Notes	31

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 30


				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	064908AA4	4.725000%	11,400,000.00	11,400,000.00	174,006.88	44,887.50	0.00	0.00	218,894.38	11,225,993.12	30.01%	30.00%
A-SB	064908AB2	5.561000%	12,200,000.00	12,200,000.00	0.00	56,536.83	0.00	0.00	56,536.83	12,200,000.00	30.01%	30.00%
A-4	064908AC0	5.354000%	100,000,000.00	100,000,000.00	0.00	446,166.67	0.00	0.00	446,166.67	100,000,000.00	30.01%	30.00%
A-5	064908AH9	5.652000%	213,358,000.00	213,358,000.00	0.00	1,004,916.18	0.00	0.00	1,004,916.18	213,358,000.00	30.01%	30.00%
A-S	064908AN6	5.874871%	62,578,000.00	62,578,000.00	0.00	306,364.72	0.00	0.00	306,364.72	62,578,000.00	17.01%	17.00%
B	064908AU0	5.874871%	18,653,000.00	18,653,000.00	0.00	91,319.97	0.00	0.00	91,319.97	18,653,000.00	13.13%	13.13%
C	064908BE5	5.874871%	18,051,000.00	18,051,000.00	0.00	88,372.74	0.00	0.00	88,372.74	18,051,000.00	9.38%	9.38%
D	064908BQ8	5.874871%	6,018,000.00	6,018,000.00	0.00	29,462.48	0.00	0.00	29,462.48	6,018,000.00	8.13%	8.13%
E	064908CA2	5.874871%	6,618,000.00	6,618,000.00	0.00	32,399.91	0.00	0.00	32,399.91	6,618,000.00	6.75%	6.75%
F-RR	064908CM6	5.874871%	4,814,000.00	4,814,000.00	0.00	23,568.02	0.00	0.00	23,568.02	4,814,000.00	5.75%	5.75%
G-RR	064908CP9	5.874871%	8,424,000.00	8,424,000.00	0.00	41,241.59	0.00	0.00	41,241.59	8,424,000.00	4.00%	4.00%
H-RR	064908CR5	5.874871%	5,415,000.00	5,415,000.00	0.00	26,510.35	0.00	0.00	26,510.35	5,415,000.00	2.88%	2.88%
J-RR	064908CT1	5.874871%	9,026,000.00	9,026,000.00	0.00	44,188.82	0.00	0.00	44,188.82	9,026,000.00	1.00%	1.00%
K-RR*	064908CV6	5.874871%	4,814,331.00	4,814,331.00	0.00	23,569.64	0.00	0.00	23,569.64	4,814,331.00	0.00%	0.00%
RR	064908CW4	5.874871%	5,373,268.00	5,373,268.00	1,942.35	26,306.05	0.00	0.00	28,248.40	5,371,325.65	0.00%	0.00%
RR Interest	B20068689558	5.874871%	4,200,115.00	4,200,115.00	1,518.27	20,562.61	0.00	0.00	22,080.88	4,198,596.73	0.00%	0.00%
R	064908DC7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	064908DB9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			490,942,714.00	490,942,714.00	177,467.50	2,306,374.08	0.00	0.00	2,483,841.58	490,765,246.50


X-A	064908AT3	0.345966%	336,958,000.00	336,958,000.00	0.00	97,146.75	0.00	0.00	97,146.75	336,783,993.12
Notional SubTotal			336,958,000.00	336,958,000.00	0.00	97,146.75	0.00	0.00	97,146.75	336,783,993.12

Deal Distribution Total					177,467.50	2,403,520.83	0.00	0.00	2,580,988.33

*	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 30


				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	064908AA4	1,000.00000000	15.26376140	3.93750000	0.00000000	0.00000000	0.00000000	0.00000000	19.20126140	984.73623860
A-SB	064908AB2	1,000.00000000	0.00000000	4.63416639	0.00000000	0.00000000	0.00000000	0.00000000	4.63416639	1,000.00000000
A-4	064908AC0	1,000.00000000	0.00000000	4.46166670	0.00000000	0.00000000	0.00000000	0.00000000	4.46166670	1,000.00000000
A-5	064908AH9	1,000.00000000	0.00000000	4.71000000	0.00000000	0.00000000	0.00000000	0.00000000	4.71000000	1,000.00000000
A-S	064908AN6	1,000.00000000	0.00000000	4.89572565	0.00000000	0.00000000	0.00000000	0.00000000	4.89572565	1,000.00000000
B	064908AU0	1,000.00000000	0.00000000	4.89572562	0.00000000	0.00000000	0.00000000	0.00000000	4.89572562	1,000.00000000
C	064908BE5	1,000.00000000	0.00000000	4.89572544	0.00000000	0.00000000	0.00000000	0.00000000	4.89572544	1,000.00000000
D	064908BQ8	1,000.00000000	0.00000000	4.89572615	0.00000000	0.00000000	0.00000000	0.00000000	4.89572615	1,000.00000000
E	064908CA2	1,000.00000000	0.00000000	4.89572529	0.00000000	0.00000000	0.00000000	0.00000000	4.89572529	1,000.00000000
F-RR	064908CM6	1,000.00000000	0.00000000	4.89572497	0.00000000	0.00000000	0.00000000	0.00000000	4.89572497	1,000.00000000
G-RR	064908CP9	1,000.00000000	0.00000000	4.89572531	0.00000000	0.00000000	0.00000000	0.00000000	4.89572531	1,000.00000000
H-RR	064908CR5	1,000.00000000	0.00000000	4.89572484	0.00000000	0.00000000	0.00000000	0.00000000	4.89572484	1,000.00000000
J-RR	064908CT1	1,000.00000000	0.00000000	4.89572568	0.00000000	0.00000000	0.00000000	0.00000000	4.89572568	1,000.00000000
K-RR	064908CV6	1,000.00000000	0.00000000	4.89572487	0.00000000	0.00000000	0.00000000	0.00000000	4.89572487	1,000.00000000
RR	064908CW4	1,000.00000000	0.36148392	4.89572640	0.00000000	0.00000000	0.00000000	0.00000000	5.25721032	999.63851608
RR Interest	B20068689558	1,000.00000000	0.36148296	4.89572547	0.00000000	0.00000000	0.00000000	0.00000000	5.25720843	999.63851704
R	064908DC7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	064908DB9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	064908AT3	1,000.00000000	0.00000000	0.28830522	0.00000000	0.00000000	0.00000000	0.00000000	0.28830522	999.48359475




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 30


				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	44,887.50	0.00	44,887.50	0.00	0.00	0.00	44,887.50	0.00
A-SB	06/01/25 - 06/30/25	30	0.00	56,536.83	0.00	56,536.83	0.00	0.00	0.00	56,536.83	0.00
X-A	06/01/25 - 06/30/25	30	0.00	97,146.75	0.00	97,146.75	0.00	0.00	0.00	97,146.75	0.00
A-4	06/01/25 - 06/30/25	30	0.00	446,166.67	0.00	446,166.67	0.00	0.00	0.00	446,166.67	0.00
A-5	06/01/25 - 06/30/25	30	0.00	1,004,916.18	0.00	1,004,916.18	0.00	0.00	0.00	1,004,916.18	0.00
A-S	06/01/25 - 06/30/25	30	0.00	306,364.72	0.00	306,364.72	0.00	0.00	0.00	306,364.72	0.00
B	06/01/25 - 06/30/25	30	0.00	91,319.97	0.00	91,319.97	0.00	0.00	0.00	91,319.97	0.00
C	06/01/25 - 06/30/25	30	0.00	88,372.74	0.00	88,372.74	0.00	0.00	0.00	88,372.74	0.00
D	06/01/25 - 06/30/25	30	0.00	29,462.48	0.00	29,462.48	0.00	0.00	0.00	29,462.48	0.00
E	06/01/25 - 06/30/25	30	0.00	32,399.91	0.00	32,399.91	0.00	0.00	0.00	32,399.91	0.00
F-RR	06/01/25 - 06/30/25	30	0.00	23,568.02	0.00	23,568.02	0.00	0.00	0.00	23,568.02	0.00
G-RR	06/01/25 - 06/30/25	30	0.00	41,241.59	0.00	41,241.59	0.00	0.00	0.00	41,241.59	0.00
H-RR	06/01/25 - 06/30/25	30	0.00	26,510.35	0.00	26,510.35	0.00	0.00	0.00	26,510.35	0.00
J-RR	06/01/25 - 06/30/25	30	0.00	44,188.82	0.00	44,188.82	0.00	0.00	0.00	44,188.82	0.00
K-RR	06/01/25 - 06/30/25	30	0.00	23,569.64	0.00	23,569.64	0.00	0.00	0.00	23,569.64	0.00
RR	06/01/25 - 06/30/25	30	0.00	26,306.05	0.00	26,306.05	0.00	0.00	0.00	26,306.05	0.00
RR Interest	06/01/25 - 06/30/25	30	0.00	20,562.61	0.00	20,562.61	0.00	0.00	0.00	20,562.61	0.00
Totals			0.00	2,403,520.83	0.00	2,403,520.83	0.00	0.00	0.00	2,403,520.83	0.00




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 30


				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 (Exch)	N/A	5.354000%	100,000,000.00	100,000,000.00	0.00	446,166.67	0.00	0.00	446,166.67	100,000,000.00
A-4-1	064908AD8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	064908AE6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	064908AF3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	064908AG1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (Exch)	N/A	5.652000%	213,358,000.00	213,358,000.00	0.00	1,004,916.18	0.00	0.00	1,004,916.18	213,358,000.00
A-5-1	064908AJ5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	064908AK2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	064908AL0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	064908AM8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (Exch)	N/A	5.874871%	62,578,000.00	62,578,000.00	0.00	306,364.72	0.00	0.00	306,364.72	62,578,000.00
A-S-1	064908AP1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	064908AQ9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	064908AR7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	064908AS5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Exch)	N/A	5.874871%	18,653,000.00	18,653,000.00	0.00	91,319.97	0.00	0.00	91,319.97	18,653,000.00
B-1	064908AW6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	064908AY2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	064908BA3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	064908BC9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Exch)	N/A	5.874871%	18,051,000.00	18,051,000.00	0.00	88,372.74	0.00	0.00	88,372.74	18,051,000.00
C-1	064908BG0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	064908BJ4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	064908BL9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	064908BN5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
D (Exch)	N/A	5.874871%	6,018,000.00	6,018,000.00	0.00	29,462.48	0.00	0.00	29,462.48	6,018,000.00
D-1	064908BS4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
D-2	064908BU9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
D-X1	064908BW5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
D-X2	064908BY1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
E (Exch)	N/A	5.874871%	6,618,000.00	6,618,000.00	0.00	32,399.91	0.00	0.00	32,399.91	6,618,000.00
E-1	064908CC8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
E-2	064908CE4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
E-X1	064908CG9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 30


			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	064908AD8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	064908AE6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-1	064908AJ5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	064908AK2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	064908AP1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	064908AQ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	064908AW6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	064908AY2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	064908BG0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	064908BJ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
D-1	064908BS4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
D-2	064908BU9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
E-1	064908CC8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
E-2	064908CE4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	064908AF3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	064908AG1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	064908AL0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	064908AM8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	064908AR7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	064908AS5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	064908BA3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	064908BC9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	064908BL9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	064908BN5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
D-X1	064908BW5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
D-X2	064908BY1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
E-X1	064908CG9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
E-X2	064908CJ3	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 7 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,418,634.15	Master Servicing Fee	5,699.47
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,855.08
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	204.56
ARD Interest	0.00	Operating Advisor Fee	1,231.45
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	122.74
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,418,634.15	Total Fees	15,113.30

Principal		Expenses/Reimbursements
Scheduled Principal	177,467.46	Reimbursement for Interest on Advances	0.00
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	177,467.46	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,403,520.83
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	177,467.50
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	2,580,988.33
Total Funds Collected	2,596,101.61	Total Funds Distributed	2,596,101.63


© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		490,942,714.00	490,942,714.00	Beginning Certificate Balance	490,942,714.00
(-) Scheduled Principal Collections		177,467.46	177,467.46	(-) Principal Distributions	177,467.50
(-) 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		490,765,246.54	490,765,246.54	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		490,942,714.00	490,942,714.00	Ending Certificate Balance	490,765,246.50
Ending Actual Collateral Balance		490,765,246.55	490,765,246.55



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	(0.04)
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.04)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	5.87%
				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 10 of 30


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	9,999,999 or less	24	97,147,560.68	19.80%	117	6.3229	2.314342	1.49 or less	13	57,784,562.35	11.77%	117	6.4577	1.036434
10,000,00 to 19,999,999		3	36,366,544.81	7.41%	116	5.7144	4.409027	1.50 to 1.99	11	228,946,192.84	46.65%	117	5.9627	1.694569
20,000,000 to 29,999,999		4	93,399,346.78	19.03%	117	5.9374	1.929059	2.00 to 2.49	3	82,000,000.00	16.71%	114	5.5484	2.118293
30,000,000 to 39,999,999		2	68,000,000.00	13.86%	114	5.3665	5.437794	2.50 or greater	10	122,034,491.35	24.87%	116	5.8024	5.644248
	40,000,000 or greater	4	195,851,794.27	39.91%	117	5.9219	1.915894	Totals	37	490,765,246.54	100.00%	116	5.9119	2.670010
	Totals	37	490,765,246.54	100.00%	116	5.9119	2.670010
(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 30


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³
	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹
Alabama	3	5,254,331.25	1.07%	118	6.3500	1.660000
							Mixed Use	3	63,962,152.79	13.03%	117	6.0652	1.546374
Arizona	2	25,200,000.00	5.13%	117	7.1737	1.763175
							Multi-Family	36	169,404,400.25	34.52%	117	5.8069	4.060371
California	3	85,400,000.00	17.40%	113	5.8143	2.464941
							Office	3	130,798,693.55	26.65%	114	5.6806	2.216885
Connecticut	1	2,908,456.25	0.59%	118	6.3500	1.660000
							Retail	27	118,000,000.00	24.04%	117	6.2010	1.852288
Delaware	1	3,186,531.25	0.65%	118	6.3500	1.660000
							Self Storage	2	8,600,000.00	1.75%	119	6.3902	1.750930
Florida	3	6,925,281.25	1.41%	118	6.8267	1.398783
							Totals	71	490,765,246.54	100.00%	116	5.9119	2.670010
Georgia	2	4,962,393.75	1.01%	118	6.8299	1.397022
Indiana	1	2,476,950.00	0.50%	118	6.3500	1.660000
Louisiana	1	784,306.25	0.16%	118	6.3500	1.660000
Maryland	1	48,798,693.55	9.94%	116	5.4910	1.760000
Michigan	1	4,091,193.75	0.83%	118	6.3500	1.660000
New York	38	226,648,378.04	46.18%	117	5.8387	3.435789
North Carolina	5	10,657,500.00	2.17%	118	6.3500	1.660000
Ohio	2	4,833,237.50	0.98%	118	6.3500	1.660000
Oregon	1	49,000,000.00	9.98%	117	5.5770	2.070000
South Carolina	1	1,157,012.50	0.24%	118	6.3500	1.660000
Tennessee	4	5,996,987.50	1.22%	118	6.3500	1.660000
Virginia	1	2,483,993.75	0.51%	118	6.3500	1.660000
Totals	71	490,765,246.54	100.00%	116	5.9119	2.670010

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




© 2021 Computershare. All rights reserved. Confidential.													Page 12 of 30


				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
	6.4990% or less	31	448,343,902.77	91.36%	116	5.8060	2.783391	12 months or less	37	490,765,246.54	100.00%	116	5.9119	2.670010
	6.5000% to 6.9990%	4	13,771,343.77	2.81%	117	6.5622	1.117269	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	7.0000% or greater	2	28,650,000.00	5.84%	117	7.2569	1.642059	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	37	490,765,246.54	100.00%	116	5.9119	2.670010	Totals	37	490,765,246.54	100.00%	116	5.9119	2.670010
(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 30

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

114 months or less

33,000,000.00

6.72%

110

5.5060

2.190000

Interest Only

336,500,000.00

68.57%

116

5.9877

2.749651

115 months or greater

457,765,246.54

93.28%

117

5.9412

2.704613

298 months or less

48,851,794.27

9.95%

118

5.3890

1.692902

Totals

490,765,246.54

100.00%

116

5.9119

2.670010

299 months or greater

105,413,452.27

21.48%

117

5.9124

2.868601

Totals

490,765,246.54

100.00%

116

5.9119

2.670010

(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 14 of 30

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

448,897,131.91

91.47%

116

5.8764

2.819694

No outstanding loans in this group

12 months or less

11,545,705.07

2.35%

117

6.1923

0.937889

13 months to 24 months

30,322,409.56

6.18%

117

6.3303

1.113598

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

490,765,246.54

100.00%

116

5.9119

2.670010

(1)

(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)

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

Page 15 of 30


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	329940001	RT	Portland	OR	Actual/360	5.577%	113,863.75	0.00	0.00	N/A	04/06/35	--	24,500,000.00	24,500,000.00	07/06/25
1A	241015152				Actual/360	5.577%	113,863.75	0.00	0.00	N/A	04/06/35	--	24,500,000.00	24,500,000.00	07/06/25
2	329870002	OF	Irvine	CA	Actual/360	5.987%	244,469.17	0.00	0.00	N/A	02/01/35	--	49,000,000.00	49,000,000.00	07/01/25
3	329870003	RT	Various	Various	Actual/360	6.350%	259,291.67	0.00	0.00	N/A	05/01/35	--	49,000,000.00	49,000,000.00	07/01/25
4	241014914	MU	New York	NY	Actual/360	5.960%	243,366.67	0.00	0.00	N/A	04/01/35	--	49,000,000.00	49,000,000.00	07/01/25
5	329870005	MF	New York	NY	Actual/360	5.389%	219,735.23	77,928.18	0.00	N/A	05/01/35	--	48,929,722.45	48,851,794.27	07/01/25
6	329870006	OF	Bethesda	MD	Actual/360	5.491%	111,771.80	27,198.19	0.00	N/A	03/01/35	--	24,426,544.97	24,399,346.78	07/01/25
6A	329870106				Actual/360	5.491%	55,885.90	13,599.10	0.00	N/A	03/01/35	--	12,213,272.46	12,199,673.36	07/01/25
6B	329870206				Actual/360	5.491%	55,885.90	13,599.10	0.00	N/A	03/01/35	--	12,213,272.46	12,199,673.36	07/01/25
7	300802553	MF	New York	NY	Actual/360	5.235%	152,687.50	0.00	0.00	N/A	04/01/35	--	35,000,000.00	35,000,000.00	07/01/25
8	329870008	OF	San Francisco	CA	Actual/360	5.506%	151,415.00	0.00	0.00	09/06/34	03/06/38	--	33,000,000.00	33,000,000.00	07/06/25
9	600970034	RT	Phoenix	AZ	Actual/360	7.365%	122,750.00	0.00	0.00	N/A	04/11/35	--	20,000,000.00	20,000,000.00	07/11/25
10	470144120	MF	Bayside	NY	Actual/360	6.170%	61,591.35	11,671.48	0.00	N/A	04/01/35	--	11,978,869.57	11,967,198.09	07/01/25
11	300802563	MF	Various	Various	Actual/360	7.007%	50,508.79	0.00	0.00	N/A	05/01/35	--	8,650,000.00	8,650,000.00	07/01/25
12	241015223	MF	New Rochelle	NY	Actual/360	5.970%	39,800.00	0.00	0.00	N/A	05/01/35	--	8,000,000.00	8,000,000.00	07/01/25
13	251015497	MU	Bronx	NY	Actual/360	6.500%	42,625.39	7,149.97	0.00	N/A	05/01/35	--	7,869,302.76	7,862,152.79	07/01/25
14	241012595	MU	New York	NY	Actual/360	6.310%	37,334.17	0.00	0.00	N/A	04/01/35	--	7,100,000.00	7,100,000.00	07/01/25
15	470144450	MF	Kew Gardens	NY	Actual/360	6.220%	31,090.67	2,846.90	0.00	N/A	05/01/35	--	5,998,199.10	5,995,352.20	07/01/25
16	300802565	SS	Tempe	AZ	Actual/360	6.438%	27,898.00	0.00	0.00	N/A	06/01/35	--	5,200,000.00	5,200,000.00	07/01/25
17	470143210	MF	New York	NY	Actual/360	6.400%	25,333.33	0.00	0.00	N/A	03/01/35	--	4,750,000.00	4,750,000.00	07/01/25
18	251015718	MF	Lawrence	NY	Actual/360	5.900%	23,108.33	0.00	0.00	N/A	04/01/35	--	4,700,000.00	4,700,000.00	07/01/25
19	470143860	MF	Freeport	NY	Actual/360	6.320%	19,998.38	1,763.52	0.00	N/A	04/01/35	--	3,797,160.46	3,795,396.94	07/01/25
20	470143820	MF	Brooklyn	NY	Actual/360	6.370%	20,122.44	3,572.19	0.00	N/A	03/01/35	--	3,790,725.71	3,787,153.52	07/01/25
21	470144430	MF	East Rockaway	NY	Actual/360	6.080%	18,240.00	0.00	0.00	N/A	04/01/35	--	3,600,000.00	3,600,000.00	07/01/25
22	241015154	MF	Yonkers	NY	Actual/360	5.700%	16,592.50	3,721.51	0.00	N/A	04/01/35	--	3,493,158.04	3,489,436.53	07/01/25
23	470144210	MF	New Rochelle	NY	Actual/360	6.390%	18,592.23	3,277.57	0.00	N/A	03/01/35	--	3,491,499.47	3,488,221.90	07/01/25
24	300802566	SS	Tahoe Vista	CA	Actual/360	6.317%	17,898.17	0.00	0.00	N/A	06/01/35	--	3,400,000.00	3,400,000.00	07/01/25
25	470144510	MF	Bronx	NY	Actual/360	6.110%	16,280.18	1,572.65	0.00	N/A	04/01/35	--	3,197,415.91	3,195,843.26	07/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 30


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
26	470144390	MF	White Plains	NY	Actual/360	6.010%	16,013.25	1,615.90	0.00	N/A	04/01/35	--	3,197,320.97	3,195,705.07	07/01/25
27	470143700	MF	New York	NY	Actual/360	6.420%	16,811.87	2,932.83	0.00	N/A	03/01/35	--	3,142,405.49	3,139,472.66	07/01/25
28	470144180	MF	New York	NY	Actual/360	6.110%	15,275.00	0.00	0.00	N/A	05/01/35	--	3,000,000.00	3,000,000.00	07/01/25
29	470143900	MF	Bronx	NY	Actual/360	6.560%	14,213.33	0.00	0.00	N/A	03/01/35	--	2,600,000.00	2,600,000.00	07/01/25
30	470144370	MF	Yonkers	NY	Actual/360	6.620%	12,685.29	977.32	0.00	N/A	05/01/35	--	2,299,448.67	2,298,471.35	07/01/25
31	470144020	MF	Bronx	NY	Actual/360	6.410%	10,657.51	1,865.71	0.00	N/A	03/01/35	--	1,995,166.24	1,993,300.53	07/01/25
32	470144540	MF	Great Neck	NY	Actual/360	6.180%	7,725.00	0.00	0.00	N/A	04/01/35	--	1,500,000.00	1,500,000.00	07/01/25
33	470144040	MF	Mahopac	NY	Actual/360	6.370%	7,419.16	1,310.44	0.00	N/A	04/01/35	--	1,397,644.74	1,396,334.30	07/01/25
34	470143400	MF	New York	NY	Actual/360	6.920%	5,833.47	864.90	0.00	N/A	02/01/35	--	1,011,584.53	1,010,719.63	07/01/25
Totals							2,418,634.15	177,467.46	0.00				490,942,714.00	490,765,246.54
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 17 of 30


					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	0.00	--	--	--	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
2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	0.00	--	--	--	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
6B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	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
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	157,321.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	116,640.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	198,732.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	87,457.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	71,175.19	0.00	--	--	--	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	0.00	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	53,142.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
26	294,357.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	240,869.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	414,142.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	144,426.48	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	30,742.84	0.00	--	--	--	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	171,753.00	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
34	69,036.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	2,049,793.94	0.00				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 30

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

Amount

Coupon

Remit

WAM¹

Date

07/17/25 0

0.00

5.911908%

5.874969%

116

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

Page 21 of 30

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

No delinquent loans this period

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 22 of 30


				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		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		490,765,247	490,765,247	0			0




Historical Delinquency Information
	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure
Jul-25	490,765,247	490,765,247	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 23 of 30


	Additional Information

Total Available Distribution Amount (1)	2,580,988.33
Non-VRR Interest Available Funds	2,530,659.07
VRR Interest Available Funds	50,329.27
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 of 30


			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 20 of 30


			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 24 of 30


				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 26 of 30


			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 27 of 30


					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 25 of 30


			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 28 of 30


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 30 of 30