
Distribution Date:	09/17/25	Morgan Stanley Bank of America Merrill Lynch Trust 2015-C21
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series 2015-C21


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	4		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	5		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	KeyBank National Association
Exchangeable Certificate Detail	6
			www.key.com/key2cre		Surveillance_Inquiries@KeyBank.com
Additional Information	7
			11501 Outlook Street, Suite 300 \| Overland Park , KS 66211 \| United States
Bond / Collateral Reconciliation - Cash Flows	8	Special Servicer	Mount Street US (Georgia) LLP, a Georgia limited liability
Bond / Collateral Reconciliation - Balances	9		partnership
			Steve Luther		Steve.Luther@mountstreet.com;
Current Mortgage Loan and Property Stratification	10-14				Special.servicing@mountstreet.com
Mortgage Loan Detail (Part 1)	15		5910 North Central Expressway, Suite 1665 \| Dallas, TX 75206 \| United States
Mortgage Loan Detail (Part 2)	16	Trust Advisor	Situs Holdings, LLC
Principal Prepayment Detail	17		Attention: Stacey Ciarlanti		SSNotices@situsamc.com
Historical Detail	18		2 Embarcadero Center, 8th Floor \| San Francisco, CA 94111 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Delinquency Loan Detail	19		Bank, 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
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	22-23
Modified Loan Detail	24
Historical Liquidated Loan Detail	25
Historical Bond / Collateral Loss Reconciliation Detail	26
Interest Shortfall Detail - Collateral Level	27
Supplemental Notes	28

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. 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 28


				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	61764XBE4	1.548000%	33,400,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61764XBF1	2.933000%	25,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	61764XBG9	3.150000%	72,200,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	61764XBH7	3.077000%	205,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	61764XBJ3	3.338000%	274,274,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	61764XBL8	3.652000%	64,255,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	22.63%
B	61764XBM6	3.854000%	39,206,000.00	38,473,732.56	168,752.10	123,564.80	0.00	0.00	292,316.90	38,304,980.46	80.41%	18.13%
C	61764XBP9	3.946996%	53,364,000.00	53,364,000.00	0.00	175,522.91	0.00	0.00	175,522.91	53,364,000.00	53.11%	12.00%
D	61764XAN5	3.946996%	41,384,000.00	41,384,000.00	0.00	136,118.74	0.00	0.00	136,118.74	41,384,000.00	31.94%	7.25%
E	61764XAQ8	3.012000%	19,604,000.00	19,604,000.00	0.00	26,799.91	0.00	0.00	26,799.91	19,604,000.00	21.91%	5.00%
F	61764XAS4	3.012000%	8,712,000.00	8,712,000.00	0.00	0.00	0.00	0.00	0.00	8,712,000.00	17.45%	4.00%
G	61764XAU9	3.012000%	11,980,000.00	11,980,000.00	0.00	0.00	0.00	0.00	0.00	11,980,000.00	11.32%	2.63%
H	61690RBS5	3.012000%	22,870,589.00	22,139,227.76	0.00	0.00	0.00	0.00	0.00	22,139,227.76	0.00%	0.00%
555-A	61764XBA2	3.143333%	11,700,000.00	11,700,000.00	0.00	31,669.08	0.00	0.00	31,669.08	11,700,000.00	61.00%	61.00%
555-B	61764XBC8	3.143333%	18,300,000.00	18,300,000.00	0.00	48,930.91	0.00	0.00	48,930.91	18,300,000.00	0.00%	0.00%
V	61764XAW5	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61764XAY1	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			901,249,591.00	225,656,960.32	168,752.10	542,606.35	0.00	0.00	711,358.45	225,488,208.22


X-A	61764XBK0	3.946996%	674,129,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	61764XAA3	0.092996%	39,206,000.00	38,473,732.56	0.00	2,981.59	0.00	0.00	2,981.59	38,304,980.46
X-E	61764XAG0	0.934996%	19,604,000.00	19,604,000.00	0.00	15,274.72	0.00	0.00	15,274.72	19,604,000.00
X-FG	61764XAJ4	0.934996%	20,692,000.00	20,692,000.00	0.00	16,122.45	0.00	0.00	16,122.45	20,692,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 28


				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

X-H	61690RBQ9	0.934996%	22,870,589.00	22,139,227.76	0.00	17,250.07	0.00	0.00	17,250.07	22,139,227.76
Notional SubTotal			776,501,589.00	100,908,960.32	0.00	51,628.83	0.00	0.00	51,628.83	100,740,208.22

Deal Distribution Total					168,752.10	594,235.18	0.00	0.00	762,987.28

*	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 3 of 28


				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	61764XBE4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61764XBF1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	61764XBG9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	61764XBH7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	61764XBJ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	61764XBL8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B	61764XBM6	981.32256695	4.30424170	3.15168087	0.00000000	0.00000000	0.00000000	0.00000000	7.45592256	977.01832526
C	61764XBP9	1,000.00000000	0.00000000	3.28916329	0.00000000	0.00000000	0.00000000	0.00000000	3.28916329	1,000.00000000
D	61764XAN5	1,000.00000000	0.00000000	3.28916344	0.00000000	0.00000000	0.00000000	0.00000000	3.28916344	1,000.00000000
E	61764XAQ8	1,000.00000000	0.00000000	1.36706335	1.14293665	8.89024842	0.00000000	0.00000000	1.36706335	1,000.00000000
F	61764XAS4	1,000.00000000	0.00000000	0.00000000	2.51000000	27.12697429	0.00000000	0.00000000	0.00000000	1,000.00000000
G	61764XAU9	1,000.00000000	0.00000000	0.00000000	2.51000000	47.39608514	0.00000000	0.00000000	0.00000000	1,000.00000000
H	61690RBS5	968.02175755	0.00000000	0.00000000	2.42973454	139.97721003	0.00000000	0.00000000	0.00000000	968.02175755
555-A	61764XBA2	1,000.00000000	0.00000000	2.70675897	0.00000000	0.00000000	0.00000000	0.00000000	2.70675897	1,000.00000000
555-B	61764XBC8	1,000.00000000	0.00000000	2.67382022	0.03293880	0.22171311	0.00000000	0.00000000	2.67382022	1,000.00000000
V	61764XAW5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61764XAY1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61764XBK0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-B	61764XAA3	981.32256695	0.00000000	0.07604933	0.00000000	0.00000000	0.00000000	0.00000000	0.07604933	977.01832526
X-E	61764XAG0	1,000.00000000	0.00000000	0.77916344	0.00000000	0.00000000	0.00000000	0.00000000	0.77916344	1,000.00000000
X-FG	61764XAJ4	1,000.00000000	0.00000000	0.77916344	0.00000000	0.00000000	0.00000000	0.00000000	0.77916344	1,000.00000000
X-H	61690RBQ9	968.02175755	0.00000000	0.75424686	0.00000000	0.00000000	0.00000000	0.00000000	0.75424686	968.02175755




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 28


				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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-A	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	08/01/25 - 08/30/25	30	0.00	2,981.59	0.00	2,981.59	0.00	0.00	0.00	2,981.59	0.00
X-E	08/01/25 - 08/30/25	30	0.00	15,274.72	0.00	15,274.72	0.00	0.00	0.00	15,274.72	0.00
X-FG	08/01/25 - 08/30/25	30	0.00	16,122.45	0.00	16,122.45	0.00	0.00	0.00	16,122.45	0.00
X-H	08/01/25 - 08/30/25	30	0.00	17,250.07	0.00	17,250.07	0.00	0.00	0.00	17,250.07	0.00
A-S	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B	08/01/25 - 08/30/25	30	0.00	123,564.80	0.00	123,564.80	0.00	0.00	0.00	123,564.80	0.00
C	08/01/25 - 08/30/25	30	0.00	175,522.91	0.00	175,522.91	0.00	0.00	0.00	175,522.91	0.00
D	08/01/25 - 08/30/25	30	0.00	136,118.74	0.00	136,118.74	0.00	0.00	0.00	136,118.74	0.00
E	08/01/25 - 08/30/25	30	151,878.30	49,206.04	0.00	49,206.04	22,406.13	0.00	0.00	26,799.91	174,284.43
F	08/01/25 - 08/30/25	30	214,463.08	21,867.12	0.00	21,867.12	21,867.12	0.00	0.00	0.00	236,330.20
G	08/01/25 - 08/30/25	30	537,735.30	30,069.80	0.00	30,069.80	30,069.80	0.00	0.00	0.00	567,805.10
H	08/01/25 - 08/30/25	30	3,145,791.78	55,569.46	0.00	55,569.46	55,569.46	0.00	0.00	0.00	3,201,361.24
555-A	08/01/25 - 08/31/25	31	0.00	31,669.08	0.00	31,669.08	0.00	0.00	0.00	31,669.08	0.00
555-B	08/01/25 - 08/31/25	31	3,454.57	49,533.69	0.00	49,533.69	602.78	0.00	0.00	48,930.91	4,057.35
V	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			4,053,323.03	724,750.47	0.00	724,750.47	130,515.29	0.00	0.00	594,235.18	4,183,838.32




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 28


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Realized Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	61764XBL8	N/A	64,255,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	61764XBM6	3.854000%	39,206,000.00	38,473,732.56	168,752.10	123,564.80	0.00	0.00	292,316.90	38,304,980.46
B (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	61764XBP9	3.946996%	53,364,000.00	53,364,000.00	0.00	175,522.91	0.00	0.00	175,522.91	53,364,000.00
C (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			156,825,000.03	91,837,732.56	168,752.10	299,087.71	0.00	0.00	467,839.81	91,668,980.46

Exchangeable Certificate Details
PST	61764XBN4	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 28


	Additional Information
Total Available Distribution Amount (1)	762,987.28
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 28


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	730,690.66	Master Servicing Fee	3,744.30
Interest Reductions due to Nonrecoverability Determination	(98,179.88)	Certificate Administrator Fee	775.02
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	97.16
ARD Interest	0.00	Trust Advisor Fee	227.45
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	632,510.78	Total Fees	4,843.93

Principal		Expenses/Reimbursements
Scheduled Principal	168,752.10	Reimbursement for Interest on Advances	602.78
Unscheduled Principal Collections		ASER Amount	6,981.83
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	25,847.07
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
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	168,752.10	Total Expenses/Reimbursements	33,431.68

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	594,235.18
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	168,752.10
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	762,987.28
Total Funds Collected	801,262.88	Total Funds Distributed	801,262.89


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		195,656,960.32	195,656,960.32	Beginning Certificate Balance	225,656,960.32
(-) Scheduled Principal Collections		168,752.10	168,752.10	(-) Principal Distributions	168,752.10
(-) 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		195,488,208.22	195,488,208.22	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		198,136,561.20	198,136,561.20	Ending Certificate Balance	225,488,208.22
Ending Actual Collateral Balance		199,212,072.68	199,212,072.68



		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	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	0.00%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 9 of 28


				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
	10,000,000 or less	5	21,957,652.78	11.23%	(1)	4.3087	4.940366	1.30 or less	2	26,683,373.01	13.65%	(7)	4.2729	0.595514
10,000,001 to 20,000,000		2	35,053,391.15	17.93%	54	4.3291	1.762509	1.31 to 1.40	1	29,375,000.00	15.03%	(6)	3.8525	1.370000
20,000,001 to 30,000,000		3	80,302,263.51	41.08%	(7)	4.0129	9.214338	1.41 to 1.50	1	21,552,263.51	11.02%	(9)	4.4500	1.430000
30,000,001 to 40,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.51 to 1.60	0	0.00	0.00%	0	0.0000	0.000000
40,000,001 to 50,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.61 to 1.70	1	2,351,787.22	1.20%	52	5.1500	1.620000
50,000,001 to 60,000,000		1	58,174,900.78	29.76%	(10)	3.1663	1.730000	1.71 to 1.80	1	58,174,900.78	29.76%	(10)	3.1663	1.730000
	60,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000	1.81 to 1.90	0	0.00	0.00%	0	0.0000	0.000000
	Totals	11	195,488,208.22	100.00%	4	3.8509	5.170826	1.91 to 2.00	0	0.00	0.00%	0	0.0000	0.000000
								2.01 to 2.10	0	0.00	0.00%	0	0.0000	0.000000
								2.11 to 2.30	1	6,130,000.00	3.14%	(7)	4.1200	2.130000
								2.31 to 2.40	0	0.00	0.00%	0	0.0000	0.000000
								2.41 to 2.60	0	0.00	0.00%	0	0.0000	0.000000
								2.61 to 2.70	0	0.00	0.00%	0	0.0000	0.000000
								2.71 to 4.80	1	18,095,883.70	9.26%	112	4.4500	2.880000
								4.81 or greater	3	33,125,000.00	16.94%	(6)	3.8525	22.770000
								Totals	11	195,488,208.22	100.00%	4	3.8509	5.170826
(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 28


			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	1	21,552,263.51	11.02%	(9)	4.4500	1.430000
							Lodging	1	9,725,865.56	4.98%	(8)	4.4000	0.640000
Arizona	2	2,059,425.39	1.05%	112	4.4500	2.880000
							Office	2	79,727,164.29	40.78%	(10)	3.5133	1.648902
California	2	68,630,000.00	35.11%	(6)	3.8764	1.437883
							Retail	4	87,939,294.67	44.98%	(5)	3.9729	1.275398
Florida	1	1,830,934.51	0.94%	112	4.4500	2.880000
							Self Storage	11	18,095,883.70	9.26%	112	4.4500	2.880000
Missouri	1	1,405,520.13	0.72%	112	4.4500	2.880000
							Totals	18	195,488,208.22	100.00%	4	3.8509	5.170826
New York	3	20,324,742.79	10.40%	13	4.2414	0.952702
North Carolina	1	1,202,584.13	0.62%	112	4.4500	2.880000
North Dakota	1	1,954,199.00	1.00%	112	4.4500	2.880000
Pennsylvania	1	1,615,972.34	0.83%	112	4.4500	2.880000
Rhode Island	1	2,585,555.62	1.32%	112	4.4500	2.880000
Texas	1	2,351,787.22	1.20%	52	5.1500	1.620000
Washington	1	2,074,457.24	1.06%	112	4.4500	2.880000
Washington, DC	1	58,174,900.78	29.76%	(10)	3.1663	1.730000
West Virginia	1	9,725,865.56	4.98%	(8)	4.4000	0.640000
Totals	18	195,488,208.22	100.00%	4	3.8509	5.170826

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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 28


				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
	3.500% or less	1	58,174,900.78	29.76%	(10)	3.1663	1.730000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 4.000%	4	62,500,000.00	31.97%	(6)	3.8525	12.712000	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.500%	5	72,461,520.22	37.07%	22	4.3569	1.544035	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 5.000%	0	0.00	0.00%	0	0.0000	0.000000	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% or greater	1	2,351,787.22	1.20%	52	5.1500	1.620000	49 months or greater	11	195,488,208.22	100.00%	4	3.8509	5.170826
	Totals	11	195,488,208.22	100.00%	4	3.8509	5.170826	Totals	11	195,488,208.22	100.00%	4	3.8509	5.170826
(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 28


				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	10	177,392,324.52	90.74%	(7)	3.7898	5.404515	Interest Only	6	126,804,900.78	64.87%	(8)	3.5506	7.162180
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	300 months or less	4	50,587,423.74	25.88%	(5)	4.3891	0.998666
85 months to 120 months		0	0.00	0.00%	0	0.0000	0.000000	301 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	10	177,392,324.52	90.74%	(7)	3.7898	5.404515	Totals	10	177,392,324.52	90.74%	(7)	3.7898	5.404515
(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 28


				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
	12 months or less	8	147,252,571.70	75.33%	8	3.6867	6.547427	300 months or less	1	18,095,883.70	9.26%	112	4.4500	2.880000
	13 to 24 months	1	21,552,263.51	11.02%	(9)	4.4500	1.430000	301 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
	25 to 36 months	1	16,957,507.45	8.67%	(7)	4.2000	0.570000	351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000	Totals	1	18,095,883.70	9.26%	112	4.4500	2.880000
	49 months or greater	1	9,725,865.56	4.98%	(8)	4.4000	0.640000
	Totals	11	195,488,208.22	100.00%	4	3.8509	5.170826
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 14 of 28


						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	Loan Group Type		City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	10096311	1	RT	Palm Desert	CA	Actual/360	3.853%	97,449.52	0.00	0.00	N/A	03/01/25	03/01/27	29,375,000.00	29,375,000.00	07/01/25
1A	10096412	1				Actual/360	3.853%	97,449.52	0.00	0.00	N/A	03/01/25	03/01/27	29,375,000.00	29,375,000.00	07/01/25
1B	10096413	1				Actual/360	3.853%	6,220.18	0.00	0.00	N/A	03/01/25	03/01/27	1,875,000.00	1,875,000.00	07/01/25
1C	10096414	1				Actual/360	3.853%	6,220.18	0.00	0.00	N/A	03/01/25	03/01/27	1,875,000.00	1,875,000.00	07/01/25
2	10096312	1	OF	Washington	DC	Actual/360	3.166%	158,617.64	0.00	0.00	N/A	11/04/24	11/04/27	58,174,900.78	58,174,900.78	08/04/25
8	10096318	1	SS	Various	Various	Actual/360	4.450%	69,823.19	125,462.43	0.00	N/A	01/01/35	--	18,221,346.13	18,095,883.70	09/01/25
10	10096320	1	OF	Hoover	AL	Actual/360	4.450%	82,732.34	37,908.30	0.00	N/A	12/06/24	--	21,590,171.81	21,552,263.51	11/06/24
12	10096322	1	RT	Greece	NY	Actual/360	4.200%	0.00	0.00	0.00	N/A	02/01/25	--	16,957,507.45	16,957,507.45	08/01/20
18	10096328	1	LO	Morgantown	WV	Actual/360	4.400%	0.00	0.00	0.00	N/A	01/01/25	--	9,725,865.56	9,725,865.56	10/01/20
43	10096353	1	RT	Orland	CA	Actual/360	4.120%	21,747.88	0.00	0.00	N/A	02/01/25	--	6,130,000.00	6,130,000.00	12/01/24
60	10096370	1	RT	Garland	TX	Actual/360	5.150%	10,453.39	5,381.37	0.00	N/A	01/01/30	--	2,357,168.59	2,351,787.22	09/01/25
Totals								550,713.84	168,752.10	0.00				195,656,960.32	195,488,208.22
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 28


					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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	1	7,807,549.60	7,366,873.42	01/01/24	12/31/24	04/11/25	13,822,463.73	0.00	97,033.42	194,393.14	0.00	0.00
1A	1	7,807,549.60	7,366,873.42	01/01/24	12/31/24	04/11/25	13,822,463.73	0.00	97,033.42	194,393.14	0.00	0.00
1B	1	7,807,549.60	7,366,873.42	01/01/24	12/31/24	04/11/25	1,875,000.00	0.00	6,193.62	12,408.06	0.00	0.00
1C	1	7,807,549.60	7,366,873.42	01/01/24	12/31/24	04/11/25	1,875,000.00	0.00	6,193.62	12,408.06	0.00	0.00
2	1	13,504,905.54	6,546,406.84	01/01/25	06/30/25	--	0.00	0.00	314,981.00	314,981.00	738,722.82	0.00
8	1	6,660,843.59	3,434,149.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1	2,301,968.73	1,166,262.30	01/01/24	06/30/24	04/11/25	0.00	0.00	119,405.23	1,195,275.39	22,302.52	0.00
12	1	0.00	409,868.22	01/01/23	06/30/23	04/11/25	11,074,788.00	1,356,016.05	(897.31)	2,874,556.54	768,547.87	0.00
18	1	862,008.00	578,976.00	07/01/19	06/30/20	04/11/25	7,567,023.00	640,295.93	(347.15)	1,449,011.42	327,880.97	0.00
43	1	549,191.17	549,191.17	01/01/24	12/31/24	04/11/25	1,972,733.96	41,440.54	14,679.22	150,296.52	0.00	0.00
60	1	341,941.00	329,712.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals		55,451,056.43	42,482,059.73				52,009,472.42	2,037,752.52	654,275.06	6,397,723.27	1,857,454.18	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 28


			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 28


								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	4	62,500,000.00	0	0.00	0	0.00	0	0.00	2	26,683,373.01	0	0.00	0	0.00	0	0.00	3.850868%	3.825710%	4
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	2	26,683,373.01	0	0.00	0	0.00	0	0.00	3.851404%	3.826241%	5
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	2	26,683,373.01	0	0.00	1	1,825,099.22	0	0.00	3.851937%	3.826775%	6
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	2	26,683,373.01	1	60,000,000.00	0	0.00	0	0.00	3.846154%	3.820948%	7
05/16/25	0	0.00	0	0.00	0	0.00	1	16,957,507.45	1	9,725,865.56	0	0.00	0	0.00	2	9,532,372.67	3.846681%	3.821471%	8
04/17/25	0	0.00	0	0.00	0	0.00	1	16,957,507.45	1	9,725,865.56	0	0.00	0	0.00	0	0.00	3.868131%	3.841940%	9
03/17/25	0	0.00	0	0.00	0	0.00	1	16,957,507.45	1	9,725,865.56	0	0.00	0	0.00	0	0.00	3.880510%	3.853569%	9
02/18/25	0	0.00	0	0.00	0	0.00	1	16,957,507.45	1	9,725,865.56	0	0.00	0	0.00	0	0.00	3.941697%	3.915811%	9
01/17/25	0	0.00	0	0.00	1	16,957,507.45	2	16,957,507.45	1	9,725,865.56	0	0.00	0	0.00	1	5,911,638.17	4.071738%	4.046719%	7
12/17/24	0	0.00	0	0.00	2	26,683,373.01	2	65,957,507.45	1	9,725,865.56	0	0.00	0	0.00	4	30,436,838.72	4.111941%	4.084649%	6
11/18/24	0	0.00	0	0.00	2	26,716,696.11	2	65,990,830.55	1	9,725,865.56	0	0.00	0	0.00	3	26,790,317.62	4.124445%	4.096840%	6
10/18/24	0	0.00	0	0.00	2	26,747,924.01	2	66,022,058.45	1	9,725,865.56	0	0.00	0	0.00	2	11,502,320.43	4.141586%	4.114855%	7
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 28


						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
1	10096311	07/01/25	1	1		97,033.42	194,393.14	0.00	29,375,000.00	07/16/20	1
1A	10096412	07/01/25	1	1		97,033.42	194,393.14	0.00	29,375,000.00	07/16/20	1
1B	10096413	07/01/25	1	1		6,193.62	12,408.06	0.00	1,875,000.00	07/16/20	1
1C	10096414	07/01/25	1	1		6,193.62	12,408.06	0.00	1,875,000.00	07/16/20	1
2	10096312	08/04/25	0	B		314,981.00	314,981.00	747,273.82	59,381,256.06
10	10096320	11/06/24	9	5		119,405.23	1,195,275.39	37,202.52	21,940,798.68	12/12/24	0
12	10096322	08/01/20	60	5		(897.31)	2,874,556.54	807,016.65	18,340,349.16	10/22/20	2				06/06/25
18	10096328	10/01/20	58	5		(347.15)	1,449,011.42	651,963.70	10,471,997.86	10/13/20	7				05/12/21
43	10096353	12/01/24	8	5		14,679.22	150,296.52	0.00	6,130,000.00	12/13/24	0
Totals						654,275.06	6,397,723.27	2,243,456.69	178,764,401.76
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 28


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		54,365,637	0	27,682,264			26,683,373
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		62,500,000	0	62,500,000			0
25 - 36 Months		58,174,901	58,174,901	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		2,351,787	2,351,787	0			0
> 60 Months		18,095,884	18,095,884	0			0




Historical Delinquency Information

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

Sep-25	195,488,208	78,622,572	62,500,000	0	27,682,264		26,683,373
Aug-25	195,656,960	141,253,416	0	0	27,720,172		26,683,373
Jul-25	195,825,065	141,383,757	0	0	27,757,935		26,683,373
Jun-25	197,822,904	143,341,308	0	0	27,798,223		26,683,373
May-25	197,989,701	143,470,640	0	0	27,835,689		26,683,373
Apr-25	207,716,707	147,667,690	0	0	33,365,644		26,683,373
Mar-25	216,301,531	147,806,192	0	0	41,811,965		26,683,373
Feb-25	242,348,955	143,866,315	0	0	71,799,266		26,683,373
Jan-25	375,865,268	319,908,591	0	0	29,273,303		26,683,373
Dec-24	536,000,385	427,415,490	0	0	81,901,522		26,683,373
Nov-24	590,177,989	503,461,293	0	0	60,000,000		26,716,696
Oct-24	672,615,413	645,867,489	0	0		0	26,747,924
(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 28


			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
1A	10096412	29,375,000.00	29,375,000.00	68,500,000.00	04/15/25	6,670,100.33	22.77000	12/31/24	03/01/25	I/O
1B	10096413	1,875,000.00	1,875,000.00	68,500,000.00	04/15/25	6,670,100.33	22.77000	12/31/24	03/01/25	I/O
1	10096311	29,375,000.00	29,375,000.00	68,500,000.00	04/15/25	6,670,100.33	1.37000	12/31/24	03/01/25	I/O
1C	10096414	1,875,000.00	1,875,000.00	68,500,000.00	04/15/25	6,670,100.33	22.77000	12/31/24	03/01/25	I/O
10	10096320	21,552,263.51	21,940,798.68	25,200,000.00	04/10/25	1,033,108.65	1.43000	06/30/24	12/06/24	232
12	10096322	16,957,507.45	18,340,349.16	8,600,000.00	11/01/24	316,847.72	0.57000	06/30/23	02/01/25	232
18	10096328	9,725,865.56	10,471,997.86	6,000,000.00	02/11/25	445,494.00	0.64000	06/30/20	01/01/25	231
43	10096353	6,130,000.00	6,130,000.00	4,600,000.00	02/11/25	546,005.17	2.13000	12/31/24	02/01/25	I/O
Totals		116,865,636.52	119,383,145.70	318,400,000.00		29,021,856.86




© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 28


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
1	10096311	RT	CA	07/16/20	1
1A	10096412	Various	Various	07/16/20	1
1B	10096413	Various	Various	07/16/20	1
1C	10096414	Various	Various	07/16/20	1
10	10096320	OF	AL	12/12/24	0
12	10096322	RT	NY	10/22/20	2



© 2021 Computershare. All rights reserved. Confidential.							Page 22 of 28


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
18	10096328	LO	WV	10/13/20	7




43	10096353	RT	CA	12/13/24	0




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 23 of 28


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
		Loan				Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number	Group				Code¹	Date	Date	Date
2	10096312	1 0.00	3.16633%	0.00	3.16633%	1	12/13/24	11/04/24	12/18/24
5	10096315	1 0.00	4.20000%	0.00	4.20000%	8	02/18/22	02/18/22	07/11/22
5	10096315	1 0.00	4.20000%	0.00	4.20000%	8	07/11/22	02/18/22	02/18/22
36	10096346	1 0.00	4.20000%	0.00	4.20000%	8	03/01/20	02/26/21	08/17/22
36	10096346	1 0.00	4.20000%	0.00	4.20000%	8	08/17/22	02/26/21	03/01/20
37	10096347	1 0.00	3.47000%	0.00	3.47000%	8	06/22/20	06/22/20	06/22/20
40	10096350	1 0.00	4.30800%	0.00	4.30800%	8	10/26/20	08/04/20	08/04/20
40	10096350	1 0.00	4.30800%	0.00	4.30800%	8	08/04/20	08/04/20	10/26/20
Totals		0.00		0.00
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 24 of 28

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

10096337 09/16/22

8,444,311.84

10,700,000.00

10,629,877.32

2,398,444.04

10,006,097.75

7,607,653.71

836,658.13

0.00

103,104.66

733,553.47

8.15%

10096352 05/16/25

5,489,955.19

9,500,000.00

5,761,284.49

210,417.81

5,761,284.49

5,550,866.68

0.00

0.00%

10096361 05/16/25

4,065,571.67

6,900,000.00

4,189,987.65

81,365.73

4,189,987.65

4,108,621.92

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

17,999,838.70

27,100,000.00

20,581,149.46

2,690,227.58

19,957,369.89

17,267,142.31

836,658.13

0.00

103,104.66

733,553.47

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

Page 25 of 28


				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
Deal	Deal	07/17/25	608,366.41	0.00	0.00	0.00	0.00	608,366.41	0.00	0.00	608,366.41
27	10096337	07/17/23	0.00	0.00	733,553.47	0.00	0.00	334.49	0.00	0.00	731,361.38
		05/17/23	0.00	0.00	733,218.98	0.00	0.00	29,675.92	0.00	0.00
		03/17/23	0.00	0.00	703,543.06	0.00	85.33	(8,447.48)	0.00	0.00
		11/18/22	0.00	0.00	711,905.21	0.00	2,106.76	(126,859.68)	0.00	0.00
		09/16/22	0.00	0.00	836,658.13	0.00	0.00	836,658.13	0.00	0.00
42	10096352	05/16/25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
51	10096361	05/16/25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			608,366.41	0.00	733,553.47	0.00	2,192.09	1,339,727.79	0.00	0.00	1,339,727.79




© 2021 Computershare. All rights reserved. Confidential.											Page 26 of 28


			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)
1	0.00	0.00	13,454.86	0.00	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	455.41	0.00	0.00	0.02
2B	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	147.37	0.00	0.00	0.01
10	0.00	0.00	4,647.88	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	3,650.57	0.00	0.00	0.00	0.00	61,329.65	0.00	0.00	0.00	0.00
18	0.00	0.00	2,093.76	0.00	0.00	0.00	0.00	36,850.22	0.00	0.00	0.00	0.00
43	0.00	0.00	2,000.00	0.00	0.00	6,981.83	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	25,847.07	0.00	0.00	6,981.83	0.00	98,179.88	602.78	0.00	0.00	0.02
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		131,611.58




© 2021 Computershare. All rights reserved. Confidential.												Page 27 of 28


	Supplemental Notes
	None




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

Morgan Stanley Bank of America Merrill Lynch Trust 2015-C21 10-D