Distribution Date:	09/17/25	Wells Fargo Commercial Mortgage Trust 2025-5C5
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass Through Certificates
		Series 2025-5C5

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	Special Servicer	Argentic Services Company LP
Current Mortgage Loan and Property Stratification	8-12		Attention: Andrew Hundertmark	ahundertmark@argenticservices.com;
Mortgage Loan Detail (Part 1)	13-14			jmayfield@argenticservices.com
			740 East Campbell Road, Suite 600 | Richardson, TX 75081 | United States
Mortgage Loan Detail (Part 2)	15-16
		Certificate Administrator	Computershare Trust Company, N.A.
Principal Prepayment Detail	17
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Historical Detail	18			trustadministrationgroup@computershare.com
Delinquency Loan Detail	19		9062 Old Annapolis Road | Columbia, MD 21045 | United States
		Trustee	Computershare Trust Company, N.A.
Collateral Stratification and Historical Detail	20
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	21			trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road | Columbia, MD 21045 | United States
Modified Loan Detail	23	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Historical Liquidated Loan Detail	24		Attention: WFCM 2025-5C5 - Surveillance Manager	cmbs.notices@parkbridgefinancial.com
Historical Bond / Collateral Loss Reconciliation Detail	25		600 Third Avenue, 40th Floor | New York, NY 10016 | United States
Interest Shortfall Detail - Collateral Level	26	Directing Certificateholder	Argentic Securities Income USA 2 LLC
Supplemental Notes	27		-

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 27

				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	95004MAA5	4.715000%	4,000,000.00	3,949,749.12	50,554.89	15,519.22	0.00	0.00	66,074.11	3,899,194.23	30.01%	30.00%
A-2	95004MAB3	5.107000%	150,000,000.00	150,000,000.00	0.00	638,375.00	0.00	0.00	638,375.00	150,000,000.00	30.01%	30.00%
A-3	95004MAC1	5.590000%	263,191,000.00	263,191,000.00	0.00	1,226,031.41	0.00	0.00	1,226,031.41	263,191,000.00	30.01%	30.00%
A-S	95004MAF4	5.918000%	52,149,000.00	52,149,000.00	0.00	257,181.48	0.00	0.00	257,181.48	52,149,000.00	21.25%	21.25%
B	95004MAG2	6.219000%	29,800,000.00	29,800,000.00	0.00	154,438.50	0.00	0.00	154,438.50	29,800,000.00	16.25%	16.25%
C	95004MAH0	6.014000%	23,839,000.00	23,839,000.00	0.00	119,473.12	0.00	0.00	119,473.12	23,839,000.00	12.25%	12.25%
D	95004MAN7	4.250000%	22,350,000.00	22,350,000.00	0.00	79,156.25	0.00	0.00	79,156.25	22,350,000.00	8.50%	8.50%
E	95004MAQ0	4.250000%	14,900,000.00	14,900,000.00	0.00	52,770.83	0.00	0.00	52,770.83	14,900,000.00	6.00%	6.00%
F-RR	95004MAS6	6.941457%	10,429,000.00	10,429,000.00	0.00	60,327.04	0.00	0.00	60,327.04	10,429,000.00	4.25%	4.25%
G-RR*	95004MAU1	6.941457%	25,330,459.00	25,330,459.00	0.00	145,706.62	0.00	0.00	145,706.62	25,330,459.00	0.00%	0.00%
R	95004MAW7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			595,988,459.00	595,938,208.12	50,554.89	2,748,979.47	0.00	0.00	2,799,534.36	595,887,653.23
X-A	95004MAD9	1.533424%	417,191,000.00	417,140,749.12	0.00	533,044.73	0.00	0.00	533,044.73	417,090,194.23
X-B	95004MAE7	0.917033%	105,788,000.00	105,788,000.00	0.00	80,842.57	0.00	0.00	80,842.57	105,788,000.00
X-D	95004MAJ6	2.691457%	22,350,000.00	22,350,000.00	0.00	50,128.38	0.00	0.00	50,128.38	22,350,000.00
X-E	95004MAL1	2.691457%	14,900,000.00	14,900,000.00	0.00	33,418.92	0.00	0.00	33,418.92	14,900,000.00
Notional SubTotal			560,229,000.00	560,178,749.12	0.00	697,434.60	0.00	0.00	697,434.60	560,128,194.23
Deal Distribution Total					50,554.89	3,446,414.07	0.00	0.00	3,496,968.96
*	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 27

				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	95004MAA5	987.43728000	12.63872250	3.87980500	0.00000000	0.00000000	0.00000000	0.00000000	16.51852750	974.79855750
A-2	95004MAB3	1,000.00000000	0.00000000	4.25583333	0.00000000	0.00000000	0.00000000	0.00000000	4.25583333	1,000.00000000
A-3	95004MAC1	1,000.00000000	0.00000000	4.65833334	0.00000000	0.00000000	0.00000000	0.00000000	4.65833334	1,000.00000000
A-S	95004MAF4	1,000.00000000	0.00000000	4.93166657	0.00000000	0.00000000	0.00000000	0.00000000	4.93166657	1,000.00000000
B	95004MAG2	1,000.00000000	0.00000000	5.18250000	0.00000000	0.00000000	0.00000000	0.00000000	5.18250000	1,000.00000000
C	95004MAH0	1,000.00000000	0.00000000	5.01166660	0.00000000	0.00000000	0.00000000	0.00000000	5.01166660	1,000.00000000
D	95004MAN7	1,000.00000000	0.00000000	3.54166667	0.00000000	0.00000000	0.00000000	0.00000000	3.54166667	1,000.00000000
E	95004MAQ0	1,000.00000000	0.00000000	3.54166644	0.00000000	0.00000000	0.00000000	0.00000000	3.54166644	1,000.00000000
F-RR	95004MAS6	1,000.00000000	0.00000000	5.78454694	0.00000000	0.00000000	0.00000000	0.00000000	5.78454694	1,000.00000000
G-RR	95004MAU1	1,000.00000000	0.00000000	5.75222976	0.03231761	0.03231761	0.00000000	0.00000000	5.75222976	1,000.00000000
R	95004MAW7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Notional Certificates
X-A	95004MAD9	999.87954946	0.00000000	1.27769949	0.00000000	0.00000000	0.00000000	0.00000000	1.27769949	999.75837022
X-B	95004MAE7	1,000.00000000	0.00000000	0.76419414	0.00000000	0.00000000	0.00000000	0.00000000	0.76419414	1,000.00000000
X-D	95004MAJ6	1,000.00000000	0.00000000	2.24288054	0.00000000	0.00000000	0.00000000	0.00000000	2.24288054	1,000.00000000
X-E	95004MAL1	1,000.00000000	0.00000000	2.24288054	0.00000000	0.00000000	0.00000000	0.00000000	2.24288054	1,000.00000000
© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27

				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	15,519.22	0.00	15,519.22	0.00	0.00	0.00	15,519.22	0.00
A-2	08/01/25 - 08/30/25	30	0.00	638,375.00	0.00	638,375.00	0.00	0.00	0.00	638,375.00	0.00
A-3	08/01/25 - 08/30/25	30	0.00	1,226,031.41	0.00	1,226,031.41	0.00	0.00	0.00	1,226,031.41	0.00
X-A	08/01/25 - 08/30/25	30	0.00	533,044.73	0.00	533,044.73	0.00	0.00	0.00	533,044.73	0.00
X-B	08/01/25 - 08/30/25	30	0.00	80,842.57	0.00	80,842.57	0.00	0.00	0.00	80,842.57	0.00
X-D	08/01/25 - 08/30/25	30	0.00	50,128.38	0.00	50,128.38	0.00	0.00	0.00	50,128.38	0.00
X-E	08/01/25 - 08/30/25	30	0.00	33,418.92	0.00	33,418.92	0.00	0.00	0.00	33,418.92	0.00
A-S	08/01/25 - 08/30/25	30	0.00	257,181.49	0.00	257,181.49	0.00	0.00	0.00	257,181.48	0.00
B	08/01/25 - 08/30/25	30	0.00	154,438.50	0.00	154,438.50	0.00	0.00	0.00	154,438.50	0.00
C	08/01/25 - 08/30/25	30	0.00	119,473.12	0.00	119,473.12	0.00	0.00	0.00	119,473.12	0.00
D	08/01/25 - 08/30/25	30	0.00	79,156.25	0.00	79,156.25	0.00	0.00	0.00	79,156.25	0.00
E	08/01/25 - 08/30/25	30	0.00	52,770.83	0.00	52,770.83	0.00	0.00	0.00	52,770.83	0.00
F-RR	08/01/25 - 08/30/25	30	0.00	60,327.04	0.00	60,327.04	0.00	0.00	0.00	60,327.04	0.00
G-RR	08/01/25 - 08/30/25	30	0.00	146,525.24	0.00	146,525.24	818.62	0.00	0.00	145,706.62	818.62
Totals			0.00	3,447,232.70	0.00	3,447,232.70	818.62	0.00	0.00	3,446,414.07	818.62
© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27

	Additional Information
Total Available Distribution Amount (1)	3,496,968.96
(1) The Available Distribution Amount includes any Prepayment Premiums.
© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows
Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,459,285.18	Master Servicing Fee	2,394.60
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,118.33
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	256.58
ARD Interest	0.00	Operating Advisor Fee	1,067.39
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	215.53
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,459,285.18	Total Fees	12,052.44
Principal		Expenses/Reimbursements
Scheduled Principal	50,554.89	Reimbursement for Interest on Advances	818.62
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	50,554.89	Total Expenses/Reimbursements	818.62
		Interest Reserve Deposit	0.00
Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,446,414.07
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	50,554.89
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	3,496,968.96
Total Funds Collected	3,509,840.07	Total Funds Distributed	3,509,840.02
© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27

		Bond / Collateral Reconciliation - Balances
		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		595,938,208.50	595,938,208.50	Beginning Certificate Balance	595,938,208.12
(-) Scheduled Principal Collections		50,554.89	50,554.89	(-) Principal Distributions	50,554.89
(-) 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		595,887,653.61	595,887,653.61	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		595,938,208.50	595,938,208.50	Ending Certificate Balance	595,887,653.23
Ending Actual Collateral Balance		595,887,653.61	595,887,653.61
		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.38)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.38)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.94%
				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 27

				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	8	33,386,028.85	5.60%	56	6.6108	1.718390	1.30 or less	11	189,250,000.00	31.76%	57	6.7269	1.251746
5,000,001 to 10,000,000		8	54,990,069.79	9.23%	57	7.5083	1.570065	1.31 to 1.40	6	70,257,500.00	11.79%	57	6.8118	1.335874
10,000,001 to 15,000,000		4	57,050,000.00	9.57%	57	6.6534	1.488791	1.41 to 1.50	2	24,800,000.00	4.16%	58	6.8228	1.433952
15,000,001 to 20,000,000		3	51,807,500.00	8.69%	57	7.1828	1.330785	1.51 to 1.60	4	24,790,069.79	4.16%	57	7.5816	1.542634
20,000,001 to 25,000,000		4	91,250,000.00	15.31%	57	6.0760	1.991397	1.61 to 1.70	2	9,736,028.85	1.63%	56	7.0708	1.659273
25,000,001 to 30,000,000		6	167,887,934.54	28.17%	58	6.6169	1.447933	1.71 to 1.80	2	86,937,934.54	14.59%	57	6.6517	1.776312
30,000,001 to 40,000,000		1	38,100,000.00	6.39%	58	7.1200	2.230000	1.81 or greater	9	190,116,120.43	31.90%	58	6.6325	2.174483
	40,000,001 or greater	2	101,416,120.43	17.02%	57	6.8528	1.786532	Totals	36	595,887,653.61	100.00%	57	6.7410	1.658937
	Totals	36	595,887,653.61	100.00%	57	6.7410	1.658937
(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 27

			Current Mortgage Loan and Property Stratification
			State³
									Property Type³
	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹
California	2	97,600,000.00	16.38%	57	6.8243	1.949570
							Industrial	4	144,095,000.00	24.18%	58	6.7386	1.485766
Connecticut	3	30,600,000.00	5.14%	57	6.9544	1.454052
							Lodging	7	79,492,589.69	13.34%	57	6.9613	1.884158
Illinois	1	19,295,000.00	3.24%	58	6.8200	1.320000
							Mixed Use	1	15,000,000.00	2.52%	56	7.1200	1.310000
Louisiana	1	29,700,000.00	4.98%	58	6.8700	1.870000
							Multi-Family	15	174,532,256.10	29.29%	57	6.5661	1.377531
Massachusetts	1	21,000,000.00	3.52%	57	6.3500	1.200000
							Office	9	138,003,856.59	23.16%	57	6.8773	1.982589
Michigan	1	59,500,000.00	9.99%	58	6.7400	1.250000
							Other	3	6,655,414.64	1.12%	58	5.4389	2.620000
Missouri	1	4,986,028.85	0.84%	56	6.9000	1.630000
							Retail	6	34,508,536.59	5.79%	57	6.5917	1.998009
New Jersey	1	41,916,120.43	7.03%	57	7.1620	1.810000
							Self Storage	1	3,600,000.00	0.60%	56	7.4870	1.280000
New York	15	169,300,000.00	28.41%	57	6.7306	1.450157
							Totals	46	595,887,653.61	100.00%	57	6.7410	1.658937
Ohio	1	5,300,000.00	0.89%	57	8.0000	1.870000
Texas	4	66,690,504.33	11.19%	57	7.1910	1.540949
Washington, DC	15	50,000,000.00	8.39%	58	5.4389	2.620000
Totals	46	595,887,653.61	100.00%	57	6.7410	1.658937
Note: Please refer to footnotes on the next page of the report.
© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 27

				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
	6.2500 or less	4	59,500,000.00	9.99%	58	5.5423	2.408824	12 months or less	36	595,887,653.61	100.00%	57	6.7410	1.658937
	6.2501 to 6.5000	7	109,850,000.00	18.43%	57	6.3327	1.372604	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	6.5001 to 6.7500	6	161,437,934.54	27.09%	57	6.6850	1.591038	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	6.7501 to 7.0000	4	63,981,028.85	10.74%	58	6.8745	1.591653	Totals	36	595,887,653.61	100.00%	57	6.7410	1.658937
	7.0001 to 7.2500	7	127,128,620.43	21.33%	57	7.1643	1.797364
	7.2501 to 7.5000	3	33,650,000.00	5.65%	56	7.4086	1.314562
	7.5001 to 7.7500	3	28,300,000.00	4.75%	57	7.5756	1.516784
	7.7501 or greater	2	12,040,069.79	2.02%	57	8.1344	1.668471
	Totals	36	595,887,653.61	100.00%	57	6.7410	1.658937
(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 27

				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
	57 months or less	24	316,792,653.61	53.16%	57	6.9773	1.584849	Interest Only	32	514,807,500.00	86.39%	57	6.6884	1.641882
	58 months or greater	12	279,095,000.00	46.84%	58	6.4728	1.743032	357 months or less	4	81,080,153.61	13.61%	57	7.0751	1.767224
	Totals	36	595,887,653.61	100.00%	57	6.7410	1.658937	358 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	36	595,887,653.61	100.00%	57	6.7410	1.658937
(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 27

				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		36	595,887,653.61	100.00%	57	6.7410	1.658937			No outstanding loans in this group
	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	36	595,887,653.61	100.00%	57	6.7410	1.658937
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential.												Page 12 of 27

						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	330090001	IN	Hawthorne	CA	Actual/360	6.635%	339,951.60	0.00	0.00	N/A	06/06/30	--	59,500,000.00	59,500,000.00	09/06/25
2	330090002	IN	Detroit	MI	Actual/360	6.740%	163,959.86	0.00	0.00	N/A	07/06/30	--	28,250,000.00	28,250,000.00	09/06/25
2A	330090102				Actual/360	6.740%	174,116.67	0.00	0.00	N/A	07/06/30	--	30,000,000.00	30,000,000.00	09/06/25
2B	330090202				Actual/360	6.740%	7,254.86	0.00	0.00	N/A	07/06/30	--	1,250,000.00	1,250,000.00	09/06/25
3	330090003	MF	Bronx	NY	Actual/360	6.300%	142,406.25	0.00	0.00	N/A	07/06/30	--	26,250,000.00	26,250,000.00	09/06/25
3A	330090103				Actual/360	6.300%	142,406.25	0.00	0.00	N/A	07/06/30	--	26,250,000.00	26,250,000.00	09/06/25
4	310971669	Various       Washington		DC	Actual/360	5.439%	117,086.60	0.00	0.00	N/A	07/11/30	--	25,000,000.00	25,000,000.00	09/11/25
4A	310971670				Actual/360	5.439%	117,086.60	0.00	0.00	N/A	07/11/30	--	25,000,000.00	25,000,000.00	09/11/25
5	310968620	OF	Woodbridge	NJ	Actual/360	7.162%	258,664.68	25,346.75	0.00	N/A	06/11/30	--	41,941,467.18	41,916,120.43	09/11/25
6	330090006	OF	Calabasas	CA	Actual/360	7.120%	233,595.33	0.00	0.00	N/A	07/06/30	--	38,100,000.00	38,100,000.00	09/06/25
7	310969763	LO	New Orleans	LA	Actual/360	6.870%	175,700.25	0.00	0.00	N/A	07/06/30	--	29,700,000.00	29,700,000.00	09/06/25
8	310970576	LO	Fort Worth	TX	Actual/360	6.688%	158,128.14	19,104.46	0.00	N/A	06/11/30	--	27,457,039.00	27,437,934.54	09/11/25
9	301741767	MF	Dedham	MA	Actual/360	6.350%	114,829.17	0.00	0.00	N/A	06/11/30	--	21,000,000.00	21,000,000.00	09/11/25
10	301741761	MF	Rochester	NY	Actual/360	7.365%	128,427.19	0.00	0.00	N/A	05/06/30	--	20,250,000.00	20,250,000.00	09/06/25
11	330090011	IN	Elk Grove Village	IL	Actual/360	6.820%	113,315.25	0.00	0.00	N/A	07/06/30	--	19,295,000.00	19,295,000.00	09/06/25
12	301741770	OF	Dallas	TX	Actual/360	7.544%	113,034.27	0.00	0.00	N/A	06/06/30	--	17,400,000.00	17,400,000.00	09/06/25
13	301741762	MF	North Richland Hills	TX	Actual/360	7.230%	94,087.91	0.00	0.00	N/A	05/06/30	--	15,112,500.00	15,112,500.00	09/06/25
14	330090014	MU	Brooklyn	NY	Actual/360	7.120%	91,966.67	0.00	0.00	N/A	05/06/30	--	15,000,000.00	15,000,000.00	09/06/25
15	330090015	OF	New York	NY	Actual/360	6.660%	86,025.00	0.00	0.00	N/A	07/06/30	--	15,000,000.00	15,000,000.00	09/06/25
16	330090016	MF	Derby	CT	Actual/360	6.400%	82,666.67	0.00	0.00	N/A	07/06/30	--	15,000,000.00	15,000,000.00	09/06/25
17	330090017	MF	Brooklyn	NY	Actual/360	6.380%	66,201.36	0.00	0.00	N/A	05/06/30	--	12,050,000.00	12,050,000.00	09/06/25
18	330090018	RT	New York	NY	Actual/360	6.980%	60,105.56	0.00	0.00	N/A	06/06/30	--	10,000,000.00	10,000,000.00	09/06/25
19	301741768	RT	Bridgeport	CT	Actual/360	7.470%	63,038.50	0.00	0.00	N/A	06/06/30	--	9,800,000.00	9,800,000.00	09/06/25
20	307331313	LO	Houston	TX	Actual/360	8.240%	47,844.54	2,818.51	0.00	N/A	06/06/30	--	6,742,888.30	6,740,069.79	09/06/25
21	301741765	MF	Bronx	NY	Actual/360	7.250%	40,579.86	0.00	0.00	N/A	06/06/30	--	6,500,000.00	6,500,000.00	09/06/25
22	301741769	IN	North Haven	CT	Actual/360	7.517%	37,543.24	0.00	0.00	N/A	06/06/30	--	5,800,000.00	5,800,000.00	09/06/25
23	301741763	MF	Bronx	NY	Actual/360	7.250%	35,897.57	0.00	0.00	N/A	06/06/30	--	5,750,000.00	5,750,000.00	09/06/25
24	307331312	LO	Marysville	OH	Actual/360	8.000%	36,511.11	0.00	0.00	N/A	06/06/30	--	5,300,000.00	5,300,000.00	09/06/25
© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 27

						Mortgage Loan Detail (Part 1)
					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal              Anticipated              Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments            Repay Date		Date	Date	Balance	Balance	Date
25	307331430	LO	New York	NY	Actual/360	7.750%	34,035.42	0.00	0.00	N/A	06/06/30	--	5,100,000.00	5,100,000.00	09/06/25
26	330090026	MF	Brooklyn	NY	Actual/360	6.156%	26,505.00	0.00	0.00	N/A	06/06/30	--	5,000,000.00	5,000,000.00	09/06/25
27	330090027	RT	New York	NY	Actual/360	6.332%	27,262.56	0.00	0.00	N/A	05/01/30	--	5,000,000.00	5,000,000.00	09/01/25
28	330090028	OF	Clayton	MO	Actual/360	6.900%	29,644.84	3,285.17	0.00	N/A	05/05/30	--	4,989,314.02	4,986,028.85	09/05/25
29	301741764	MF	Bronx	NY	Actual/360	7.250%	29,654.51	0.00	0.00	N/A	06/06/30	--	4,750,000.00	4,750,000.00	09/06/25
30	330090030	MF	Brooklyn	NY	Actual/360	6.010%	23,288.75	0.00	0.00	N/A	05/06/30	--	4,500,000.00	4,500,000.00	09/06/25
31	330090031	MF	Brooklyn	NY	Actual/360	6.280%	23,253.44	0.00	0.00	N/A	05/06/30	--	4,300,000.00	4,300,000.00	09/06/25
32	330090032	SS	East Syracuse	NY	Actual/360	7.487%	23,209.70	0.00	0.00	N/A	05/06/30	--	3,600,000.00	3,600,000.00	09/06/25
Totals							3,459,285.18	50,554.89	0.00				595,938,208.50	595,887,653.61
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 14 of 27

					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
2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2B	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
3A	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
4A	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
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	0.00	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	0.00	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	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	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
© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 27

					Mortgage Loan Detail (Part 2)
			Most Recent              Most Recent           Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	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	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	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 27

			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 17 of 27

								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	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.741001%	6.717515%	57
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.741025%	6.717539%	58
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.
© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 27

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

Advances

Advances

Balance

Date

Code²

Date

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

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 27

				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		595,887,654	595,887,654	0			0
> 60 Months		0	0	0			0
Historical Delinquency Information
	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure
Sep-25	595,887,654	595,887,654	0	0	0		0
Aug-25	595,938,209	595,938,209	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 20 of 27

			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 21 of 27

					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 22 of 27

				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 23 of 27

			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 24 of 27

			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 25 of 27

			Interest Shortfall Detail - Collateral Level
			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
2	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	818.62	0.00	0.00	0.00
Total	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	818.62	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total			818.62
© 2021 Computershare. All rights reserved. Confidential.												Page 26 of 27

	Supplemental Notes
	None
© 2021 Computershare. All rights reserved. Confidential.		Page 27 of 27