noodls browser compatibility check

The security settings of your browser are blocking the execution of scripts.

To use noodls, javascript support must be enabled. Please change your browser's security settings to enable javascript.

If you have changed your browser's security settings, you can click here.

related announcements

Finance

Company News

Benchmark 2018-B5 Mortgage Trust

04/29/2024 | Press release | Distributed by Public on 04/29/2024 13:08

Asset-Backed Issuer Distribution Report - Form 10-D


Distribution Date:	04/17/24	Benchmark 2018-B5 Mortgage Trust
Determination Date:	04/11/24
Next Distribution Date:	05/17/24
Record Date:	03/28/24	Commercial Mortgage Pass-Through Certificates
		Series 2018-B5


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		Kunal Singh	(212) 834-5467

Certificate Interest Reconciliation Detail	4		383 Madison Avenue, 8th Floor \| New York, NY 10179 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Investor Relations		[email protected]
Bond / Collateral Reconciliation - Cash Flows	6
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	LNR Partners, LLC
Current Mortgage Loan and Property Stratification	8-12		Heather Bennett and Job Warshaw		[email protected]
Mortgage Loan Detail (Part 1)	13-14		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States

Mortgage Loan Detail (Part 2)	15-16	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Principal Prepayment Detail	17
			Don Simon	(203) 660-6100
Historical Detail	18		375 North French Road, Suite 100 \| Amherst, NY 14228 \| United States
Delinquency Loan Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 1	21				[email protected]
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Modified Loan Detail	23	Trustee	Wilmington Trust, National Association

Historical Liquidated Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	[email protected]
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	25
		Directing Certificateholder	LD II Sub II, LLC
Interest Shortfall Detail - Collateral Level	26
			-
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	08160BAA2	3.257800%	22,312,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	08160BAB0	4.076500%	195,734,000.00	143,999,999.80	0.00	489,180.00	0.00	0.00	489,180.00	143,999,999.80	32.48%	30.00%
A-3	08160BAC8	3.943600%	195,000,000.00	195,000,000.00	0.00	640,835.00	0.00	0.00	640,835.00	195,000,000.00	32.48%	30.00%
A-4	08160BAD6	4.207600%	280,117,000.00	280,117,000.00	0.00	982,183.57	0.00	0.00	982,183.57	280,117,000.00	32.48%	30.00%
A-SB	08160BAE4	4.158300%	34,230,000.00	29,449,243.90	584,802.27	102,048.99	0.00	0.00	686,851.26	28,864,441.63	32.48%	30.00%
A-S	08160BAH7	4.418900%	106,511,000.00	106,511,000.00	0.00	392,217.88	0.00	0.00	392,217.88	106,511,000.00	21.38%	19.75%
B	08160BAJ3	4.569700%	44,163,000.00	44,163,000.00	0.00	168,176.38	0.00	0.00	168,176.38	44,163,000.00	16.78%	15.50%
C	08160BAK0	4.755092%	42,864,000.00	42,864,000.00	0.00	169,851.89	0.00	0.00	169,851.89	42,864,000.00	12.32%	11.37%
D	08160BAL8	3.255092%	18,964,000.00	18,964,000.00	0.00	51,441.31	0.00	0.00	51,441.31	18,964,000.00	10.34%	9.55%
E-RR	08160BAR5	4.755092%	31,694,000.00	31,694,000.00	0.00	125,589.91	0.00	0.00	125,589.91	31,694,000.00	7.04%	6.50%
F-RR	08160BAT1	4.755092%	19,483,000.00	19,483,000.00	0.00	77,202.88	0.00	0.00	77,202.88	19,483,000.00	5.01%	4.63%
G-RR	08160BAV6	4.755092%	10,392,000.00	10,392,000.00	0.00	41,179.10	0.00	0.00	41,179.10	10,392,000.00	3.92%	3.62%
NR-RR*	08160BAX2	4.755092%	37,668,160.00	37,668,160.00	0.00	155,200.87	0.00	0.00	155,200.87	37,668,160.00	0.00%	0.00%
R	08160BBA1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	08160BAZ7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal		1,039,132,160.00	960,305,403.70	584,802.27	3,395,107.78	0.00	0.00	3,979,910.05	959,720,601.43


X-A	08160BAF1	0.612789%	833,904,000.00	755,077,243.70	0.00	385,586.11	0.00	0.00	385,586.11	754,492,441.43
X-B	08160BAG9	0.185392%	44,163,000.00	44,163,000.00	0.00	6,822.89	0.00	0.00	6,822.89	44,163,000.00
X-D	08160BAN4	1.500000%	18,964,000.00	18,964,000.00	0.00	23,705.00	0.00	0.00	23,705.00	18,964,000.00
Notional SubTotal		897,031,000.00	818,204,243.70	0.00	416,114.00	0.00	0.00	416,114.00	817,619,441.43

Deal Distribution Total				584,802.27	3,811,221.78	0.00	0.00	4,396,024.05

*	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	08160BAA2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	08160BAB0	735.69231610	0.00000000	2.49920811	0.00000000	0.00000000	0.00000000	0.00000000	2.49920811	735.69231610
A-3	08160BAC8	1,000.00000000	0.00000000	3.28633333	0.00000000	0.00000000	0.00000000	0.00000000	3.28633333	1,000.00000000
A-4	08160BAD6	1,000.00000000	0.00000000	3.50633332	0.00000000	0.00000000	0.00000000	0.00000000	3.50633332	1,000.00000000
A-SB	08160BAE4	860.33432369	17.08449518	2.98127344	0.00000000	0.00000000	0.00000000	0.00000000	20.06576862	843.24982851
A-S	08160BAH7	1,000.00000000	0.00000000	3.68241665	0.00000000	0.00000000	0.00000000	0.00000000	3.68241665	1,000.00000000
B	08160BAJ3	1,000.00000000	0.00000000	3.80808324	0.00000000	0.00000000	0.00000000	0.00000000	3.80808324	1,000.00000000
C	08160BAK0	1,000.00000000	0.00000000	3.96257675	0.00000000	0.00000000	0.00000000	0.00000000	3.96257675	1,000.00000000
D	08160BAL8	1,000.00000000	0.00000000	2.71257699	0.00000000	0.00000000	0.00000000	0.00000000	2.71257699	1,000.00000000
E-RR	08160BAR5	1,000.00000000	0.00000000	3.96257683	0.00000000	0.00000000	0.00000000	0.00000000	3.96257683	1,000.00000000
F-RR	08160BAT1	1,000.00000000	0.00000000	3.96257661	0.00000000	0.00000000	0.00000000	0.00000000	3.96257661	1,000.00000000
G-RR	08160BAV6	1,000.00000000	0.00000000	3.96257698	0.00000000	0.00000000	0.00000000	0.00000000	3.96257698	1,000.00000000
NR-RR	08160BAX2	1,000.00000000	0.00000000	4.12021373	(0.15763685)	1.84365788	0.00000000	0.00000000	4.12021373	1,000.00000000
R	08160BBA1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	08160BAZ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	08160BAF1	905.47262479	0.00000000	0.46238669	0.00000000	0.00000000	0.00000000	0.00000000	0.46238669	904.77134230
X-B	08160BAG9	1,000.00000000	0.00000000	0.15449335	0.00000000	0.00000000	0.00000000	0.00000000	0.15449335	1,000.00000000
X-D	08160BAN4	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	03/01/24 - 03/30/24	30	0.00	489,180.00	0.00	489,180.00	0.00	0.00	0.00	489,180.00	0.00
A-3	03/01/24 - 03/30/24	30	0.00	640,835.00	0.00	640,835.00	0.00	0.00	0.00	640,835.00	0.00
A-4	03/01/24 - 03/30/24	30	0.00	982,183.57	0.00	982,183.57	0.00	0.00	0.00	982,183.57	0.00
A-SB	03/01/24 - 03/30/24	30	0.00	102,048.99	0.00	102,048.99	0.00	0.00	0.00	102,048.99	0.00
X-A	03/01/24 - 03/30/24	30	0.00	385,586.11	0.00	385,586.11	0.00	0.00	0.00	385,586.11	0.00
X-B	03/01/24 - 03/30/24	30	0.00	6,822.89	0.00	6,822.89	0.00	0.00	0.00	6,822.89	0.00
X-D	03/01/24 - 03/30/24	30	0.00	23,705.00	0.00	23,705.00	0.00	0.00	0.00	23,705.00	0.00
A-S	03/01/24 - 03/30/24	30	0.00	392,217.88	0.00	392,217.88	0.00	0.00	0.00	392,217.88	0.00
B	03/01/24 - 03/30/24	30	0.00	168,176.38	0.00	168,176.38	0.00	0.00	0.00	168,176.38	0.00
C	03/01/24 - 03/30/24	30	0.00	169,851.89	0.00	169,851.89	0.00	0.00	0.00	169,851.89	0.00
D	03/01/24 - 03/30/24	30	0.00	51,441.31	0.00	51,441.31	0.00	0.00	0.00	51,441.31	0.00
E-RR	03/01/24 - 03/30/24	30	0.00	125,589.91	0.00	125,589.91	0.00	0.00	0.00	125,589.91	0.00
F-RR	03/01/24 - 03/30/24	30	0.00	77,202.88	0.00	77,202.88	0.00	0.00	0.00	77,202.88	0.00
G-RR	03/01/24 - 03/30/24	30	0.00	41,179.10	0.00	41,179.10	0.00	0.00	0.00	41,179.10	0.00
NR-RR	03/01/24 - 03/30/24	30	75,087.55	149,262.98	0.00	149,262.98	(5,937.89)	0.00	0.00	155,200.87	69,447.20
Totals			75,087.55	3,805,283.89	0.00	3,805,283.89	(5,937.89)	0.00	0.00	3,811,221.78	69,447.20




© 2021 Computershare. All rights reserved. Confidential.								Page 4 of 27


	Additional Information
Total Available Distribution Amount (1)	4,396,024.05
(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	3,819,938.02	Master Servicing Fee	6,915.60
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,333.12
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	413.47
ARD Interest	0.00	Operating Advisor Fee	1,453.82
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	248.08
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,819,938.02	Total Fees	14,654.08

Principal		Expenses/Reimbursements
Scheduled Principal	584,802.27	Reimbursement for Interest on Advances	1,013.80
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)	(6,951.69)
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	584,802.27	Total Expenses/Reimbursements	(5,937.89)

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,811,221.78
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	584,802.27
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,396,024.05
Total Funds Collected	4,404,740.29	Total Funds Distributed	4,404,740.24

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	960,305,404.46	960,305,404.46	Beginning Certificate Balance	960,305,403.70
(-) Scheduled Principal Collections	584,802.27	584,802.27	(-) Principal Distributions	584,802.27
(-) 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	959,720,602.19	959,720,602.19	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	960,305,404.46	960,305,404.46	Ending Certificate Balance	959,720,601.43
Ending Actual Collateral Balance	959,720,602.19	959,720,602.19



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.76)
Beginning Cumulative Advances	0.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	(0.76)
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	4.76%
				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
	Defeased	4	13,013,361.18	1.36%	51	5.0954	NAP	Defeased	4	13,013,361.18	1.36%	51	5.0954	NAP
	9,999,999 or less	20	139,251,410.13	14.51%	51	4.9730	1.784602	1.49 or less	12	303,601,517.12	31.63%	41	4.8866	1.162316
10,000,000 to 19,999,999	12	160,373,618.66	16.71%	51	4.8967	1.875706	1.50 to 1.74	11	134,619,376.74	14.03%	50	5.0050	1.628071
20,000,000 to 24,999,999	4	87,066,670.81	9.07%	48	4.7781	1.951522	1.75 to 1.99	6	49,544,809.49	5.16%	51	5.0253	1.870962
25,000,000 to 49,999,999	10	336,640,541.41	35.08%	43	4.5043	1.945304	2.00 to 2.24	7	123,931,486.09	12.91%	51	4.5215	2.099776
	50,000,000 or greater	4	223,375,000.00	23.28%	24	4.2831	2.615505	2.25 or greater	14	335,010,051.57	34.91%	33	4.1794	3.084580
	Totals	54	959,720,602.19	100.00%	42	4.6192	2.061135	Totals	54	959,720,602.19	100.00%	42	4.6192	2.061135
(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

Defeased	4	13,013,361.18	1.36%	51	5.0954	NAP
							Defeased	4	13,013,361.18	1.36%	51	5.0954	NAP
Alabama	2	9,501,790.30	0.99%	51	4.9497	1.973244
							Industrial	2	12,135,735.48	1.26%	51	4.7950	2.069900
Arizona	14	6,473,828.13	0.67%	(9)	5.3720	1.317000
							Lodging	9	115,759,784.88	12.06%	50	4.9451	1.436044
Arkansas	1	6,662,605.36	0.69%	52	5.1500	1.710000
							Multi-Family	10	126,146,470.42	13.14%	50	4.8733	1.874395
California	5	127,181,423.49	13.25%	25	3.5912	3.761746
							Office	96	286,946,772.52	29.90%	23	4.2722	2.617537
Colorado	1	8,950,110.95	0.93%	51	4.9760	0.236000
							Other	59	13,623,437.50	1.42%	(9)	5.3720	1.317000
Connecticut	2	22,400,000.00	2.33%	51	4.9500	1.849700
							Retail	27	345,408,377.75	35.99%	51	4.5830	1.878190
Florida	48	142,261,636.72	14.82%	44	4.3908	2.054480
							Self Storage	10	46,686,662.46	4.86%	51	5.1276	2.013617
Georgia	11	89,572,218.86	9.33%	51	5.1213	1.521068
							Totals	217	959,720,602.19	100.00%	42	4.6192	2.061135
Illinois	4	90,079,614.58	9.39%	20	4.7158	2.177447

Kansas	1	25,000,000.00	2.60%	51	4.7000	2.338100

Maryland	1	10,610,000.00	1.11%	51	4.5570	2.792900

Michigan	5	61,456,018.35	6.40%	51	4.8249	2.071028

Minnesota	19	6,489,843.75	0.68%	(9)	5.3720	1.317000

Montana	1	6,915,404.71	0.72%	51	5.0900	1.778600

New Jersey	1	4,050,000.00	0.42%	52	5.1040	1.587800

New York	16	198,475,000.00	20.68%	52	4.6565	1.569399

North Carolina	1	12,511,519.30	1.30%	51	4.9960	1.459600

Oklahoma	1	26,046,164.39	2.71%	51	4.8500	0.998000

Pennsylvania	69	20,126,562.50	2.10%	(9)	5.3720	1.317000

Tennessee	3	15,746,833.10	1.64%	51	4.8030	1.971590

Texas	3	14,779,916.67	1.54%	51	4.9696	1.992187

Virginia	2	9,289,889.01	0.97%	51	5.3664	2.181954

Washington	2	32,126,860.85	3.35%	48	4.8942	1.514042

Totals	217	959,720,602.19	100.00%	42	4.6192	2.061135


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
	Defeased	4	13,013,361.18	1.36%	51	5.0954	NAP	Defeased	4	13,013,361.18	1.36%	51	5.0954	NAP
	3.99999% or less	2	91,000,000.00	9.48%	15	3.1084	4.742152	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.00000% to 4.49999%	5	181,058,823.83	18.87%	51	4.2211	1.987185	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.50000% to 4.99999%	31	510,430,807.90	53.19%	46	4.8088	1.735349	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.00000% or greater	12	164,217,609.28	17.11%	33	5.2686	1.712558	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	54	959,720,602.19	100.00%	42	4.6192	2.061135	49 months or greater	50	946,707,241.01	98.64%	42	4.6127	2.068582
								Totals	54	959,720,602.19	100.00%	42	4.6192	2.061135
(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
	Defeased	4	13,013,361.18	1.36%	51	5.0954	NAP	Defeased	4	13,013,361.18	1.36%	51	5.0954	NAP
	84 months or less	50	946,707,241.01	98.64%	42	4.6127	2.068582	Interest Only	23	606,561,000.00	63.20%	36	4.4208	2.328069
85 months to 119 months	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	27	340,146,241.01	35.44%	51	4.9548	1.605854
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	54	959,720,602.19	100.00%	42	4.6192	2.061135	Totals	54	959,720,602.19	100.00%	42	4.6192	2.061135
(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
	Defeased	4	13,013,361.18	1.36%	51	5.0954	NAP			No outstanding loans in this group
Underwriter's Information	1	38,000,000.00	3.96%	51	4.1212	2.580000
	12 months or less	48	857,707,241.01	89.37%	44	4.7519	1.818235
	13 months to 24 months	1	51,000,000.00	5.31%	(10)	2.6377	5.897800
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	54	959,720,602.19	100.00%	42	4.6192	2.061135
(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	310731002	RT	Aventura	FL	Actual/360	4.121%	230,675.52	0.00	0.00	N/A	07/01/28	--	65,000,000.00	65,000,000.00	04/01/24
1A	310731007				Actual/360	4.121%	134,856.46	0.00	0.00	N/A	07/01/28	--	38,000,000.00	38,000,000.00	04/01/24
2	304102073	RT	Various	Various	Actual/360	4.980%	246,043.12	0.00	0.00	N/A	08/06/28	--	57,375,000.00	57,375,000.00	04/06/24
3	320261003	OF	San Jose	CA	Actual/360	2.638%	115,838.28	0.00	0.00	N/A	06/06/23	03/31/26	51,000,000.00	51,000,000.00	04/06/24
4	320261004	Various Various	Various	Actual/360	5.372%	231,294.44	0.00	0.00	N/A	07/01/23	07/01/25	50,000,000.00	50,000,000.00	04/01/24
6	320261006	RT	New York	NY	Actual/360	4.640%	173,806.67	0.00	0.00	N/A	08/01/28	--	43,500,000.00	43,500,000.00	04/01/24
7	320261007	OF	Chicago	IL	Actual/360	4.627%	171,342.34	0.00	0.00	N/A	07/01/23	07/01/26	43,000,000.00	43,000,000.00	04/01/24
8	656120813	OF	San Francisco	CA	Actual/360	3.709%	127,740.67	0.00	0.00	04/06/28	04/06/31	--	40,000,000.00	40,000,000.00	04/06/24
9	304102065	RT	Levittown	NY	Actual/360	4.355%	150,005.56	0.00	0.00	N/A	07/06/28	--	40,000,000.00	40,000,000.00	04/06/24
10	320261010	LO	Kennesaw	GA	Actual/360	5.330%	134,466.67	43,827.44	0.00	N/A	07/01/28	--	29,297,343.22	29,253,515.78	04/01/24
11	304102064	LO	Various	GA	Actual/360	4.830%	107,893.61	100,298.65	0.00	N/A	07/06/28	--	25,941,159.89	25,840,861.24	04/06/24
12	656120840	OF	Tulsa	OK	Actual/360	4.850%	109,045.03	63,720.19	0.00	N/A	07/06/28	--	26,109,884.58	26,046,164.39	04/06/24
13	304102072	OF	New York	NY	Actual/360	4.300%	96,272.22	0.00	0.00	N/A	07/06/28	--	26,000,000.00	26,000,000.00	04/06/24
14	320261014	OF	Overland Park	KS	Actual/360	4.700%	101,180.56	0.00	0.00	N/A	07/01/28	--	25,000,000.00	25,000,000.00	04/01/24
15	304102068	MF	Royal Oak	MI	Actual/360	4.800%	97,718.35	27,519.27	0.00	N/A	07/06/28	--	23,641,536.64	23,614,017.37	04/06/24
16	320261016	MF	Tumwater	WA	Actual/360	4.896%	94,552.21	26,132.81	0.00	N/A	03/06/28	--	22,426,993.66	22,400,860.85	04/06/24
17	304102067	MF	Sterling Heights	MI	Actual/360	4.800%	87,115.48	24,533.31	0.00	N/A	07/06/28	--	21,076,325.90	21,051,792.59	04/06/24
18	309640010	LO	Chicago	IL	Actual/360	4.597%	79,170.56	0.00	0.00	N/A	11/01/27	--	20,000,000.00	20,000,000.00	04/01/24
19	304102265	OF	Westchester	IL	Actual/360	4.860%	72,085.49	28,291.15	0.00	N/A	06/06/28	--	17,224,728.90	17,196,437.75	04/06/24
20	320261020	SS	Various	Various	Actual/360	5.270%	71,670.43	19,094.24	0.00	N/A	07/06/28	--	15,793,201.98	15,774,107.74	04/06/24
21	320261021	RT	Tampa	FL	Actual/360	4.750%	66,671.53	0.00	0.00	N/A	07/01/28	--	16,300,000.00	16,300,000.00	04/01/24
22	656120830	OF	Greenwich	CT	Actual/360	4.938%	68,034.67	0.00	0.00	N/A	07/06/28	--	16,000,000.00	16,000,000.00	04/06/24
23	304102078	MF	New York	NY	Actual/360	4.780%	33,916.76	0.00	0.00	N/A	08/06/28	--	8,240,000.00	8,240,000.00	04/06/24
24	304102076	MF	New York	NY	Actual/360	4.780%	25,108.28	0.00	0.00	N/A	08/06/28	--	6,100,000.00	6,100,000.00	04/06/24
25	656120824	RT	Sacramento	CA	Actual/360	4.977%	56,377.10	19,652.09	0.00	N/A	06/06/28	--	13,154,548.00	13,134,895.91	04/06/24
26	304102077	MF	New York	NY	Actual/360	4.780%	31,776.38	0.00	0.00	N/A	08/06/28	--	7,720,000.00	7,720,000.00	04/06/24
27	304102075	MF	New York	NY	Actual/360	4.780%	26,507.76	0.00	0.00	N/A	08/06/28	--	6,440,000.00	6,440,000.00	04/06/24
28	304102080	LO	Sacramento	CA	Actual/360	4.460%	46,431.90	31,067.13	0.00	N/A	07/06/28	--	12,089,890.96	12,058,823.83	04/06/24




© 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
29	320261029	LO	Charlotte	NC	Actual/360	4.996%	53,905.67	18,532.25	0.00	N/A	07/01/28	--	12,530,051.55	12,511,519.30	04/01/24
30	320261030	IN	Nashville	TN	Actual/360	4.795%	50,191.67	20,072.99	0.00	N/A	07/06/28	--	12,155,808.47	12,135,735.48	04/06/24
31	320261031	MF	College Park	GA	Actual/360	5.235%	58,602.92	0.00	0.00	N/A	06/06/28	--	13,000,000.00	13,000,000.00	04/06/24
32	320261032	RT	Sacramento	CA	Actual/360	4.980%	47,179.60	14,146.60	0.00	N/A	07/06/28	--	11,001,850.35	10,987,703.75	04/06/24
33	304102066	MF	Livonia	MI	Actual/360	4.800%	44,130.87	12,428.06	0.00	N/A	07/06/28	--	10,676,822.96	10,664,394.90	04/06/24
34	320261034	RT	Windsor Mill	MD	Actual/360	4.557%	41,634.52	0.00	0.00	N/A	07/01/28	--	10,610,000.00	10,610,000.00	04/01/24
35	656120826	RT	Aurora	IL	Actual/360	5.090%	43,365.77	10,781.00	0.00	N/A	07/06/28	--	9,893,957.83	9,883,176.83	04/06/24
36	304102049	SS	Federal Way	WA	Actual/360	4.890%	40,954.56	0.00	0.00	N/A	06/06/28	--	9,726,000.00	9,726,000.00	04/06/24
37	320261037	LO	Wheat Ridge	CO	Actual/360	4.976%	38,407.25	13,308.12	0.00	N/A	07/01/28	--	8,963,419.07	8,950,110.95	04/01/24
38	304102081	RT	Bronx	NY	Actual/360	4.870%	39,839.31	0.00	0.00	N/A	08/06/28	--	9,500,000.00	9,500,000.00	04/06/24
39	304102050	SS	Various	Various	Actual/360	5.050%	37,990.24	11,138.98	0.00	N/A	06/06/28	--	8,736,178.04	8,725,039.06	04/06/24
40	320261040	RT	Webster	TX	Actual/360	4.990%	32,319.91	10,308.84	0.00	N/A	08/01/28	--	7,521,602.01	7,511,293.17	04/01/24
41	320261041	LO	Chesapeake	VA	Actual/360	5.450%	33,580.77	10,462.39	0.00	N/A	07/06/28	--	7,155,416.17	7,144,953.78	04/06/24
42	320261042	RT	Various	Various	Actual/360	5.088%	30,760.84	10,989.53	0.00	N/A	07/06/28	--	7,020,885.25	7,009,895.72	04/06/24
44	320261044	MF	Whitefish	MT	Actual/360	5.090%	30,348.73	8,699.42	0.00	N/A	07/06/28	--	6,924,104.13	6,915,404.71	04/06/24
45	320261045	OF	Huntsville	AL	Actual/360	4.810%	26,308.55	10,460.35	0.00	N/A	07/06/28	--	6,351,740.11	6,341,279.76	04/06/24
46	304102074	SS	Little Rock	AR	Actual/360	5.150%	29,583.30	8,229.02	0.00	N/A	08/06/28	--	6,670,834.38	6,662,605.36	04/06/24
47	304102045	SS	Various	Various	Actual/360	5.230%	26,148.13	7,126.06	0.00	N/A	06/06/28	--	5,806,036.36	5,798,910.30	04/06/24
48	320261048	MF	Macon	GA	Actual/360	5.220%	21,873.90	7,432.08	0.00	N/A	07/06/28	04/06/28	4,866,273.67	4,858,841.59	04/06/24
49	320261049	RT	Irving	TX	Actual/360	4.892%	19,698.80	6,813.23	0.00	N/A	07/01/28	--	4,676,211.16	4,669,397.93	04/01/24
50	320261050	RT	Atlanta	GA	Actual/360	4.739%	17,381.58	7,104.69	0.00	N/A	07/06/28	--	4,259,349.63	4,252,244.94	04/06/24
51	304102084	RT	Hoboken	NJ	Actual/360	5.104%	17,800.20	0.00	0.00	N/A	08/06/28	--	4,050,000.00	4,050,000.00	04/06/24
52	320261052	RT	Knoxville	TN	Actual/360	4.830%	15,036.54	4,179.99	0.00	N/A	07/01/28	--	3,615,277.61	3,611,097.62	04/01/24
53	304102057	OF	Crestwood	IL	Actual/360	5.120%	13,575.07	4,790.98	0.00	N/A	07/01/28	--	3,079,023.00	3,074,232.02	04/01/24
54	320261054	IN	Oakland	CA	Actual/360	4.760%	11,067.00	0.00	0.00	N/A	08/01/28	06/01/28	2,700,000.00	2,700,000.00	04/01/24
55	304102054	OF	Woodridge	IL	Actual/360	5.190%	10,654.27	3,661.41	0.00	N/A	07/01/28	--	2,383,948.98	2,380,287.57	04/01/24
Totals							3,819,938.02	584,802.27	0.00				960,305,404.46	959,720,602.19
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	142,125,035.00	116,592,086.80	01/01/23	09/30/23	--	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	4,232,048.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	8,013,717.64	6,085,512.87	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
4	112,111,759.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,954,905.27	1,353,342.27	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
7	42,752,221.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	30,814,519.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	5,100,764.04	3,529,139.06	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,914,867.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,897,629.26	2,239,531.44	07/01/22	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,853,877.40	2,087,339.13	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
13	909,387.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	9,395,997.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,267,415.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,079,286.42	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,829,988.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	8,554,656.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	10,443,656.27	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,451,723.25	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	2,150,071.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,629,586.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	687,185.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	614,877.81	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,258,802.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	595,603.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	711,002.73	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,642,028.13	1,356,205.73	10/01/22	09/30/23	--	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
29	1,200,689.66	1,430,439.73	10/01/22	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,863,509.13	0.00	--	--	--	0.00	0.00	0.00	0.00	3,316.84	0.00
31	1,204,683.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,038,659.65	812,715.56	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,503,381.73	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,451,722.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,048,723.39	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	756,364.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	379,403.00	266,112.00	10/01/22	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
38	938,928.48	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1,184,402.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	992,819.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1,305,296.10	1,365,327.99	10/01/22	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
42	991,566.80	680,931.44	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
44	848,442.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	866,532.00	611,779.00	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
46	782,743.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	1,059,563.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
49	729,511.74	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	698,935.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	311,886.24	257,728.19	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
52	295,446.00	221,585.00	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
53	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
54	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
55	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	427,445,824.28	138,889,776.21				0.00	0.00	0.00	0.00	3,316.84	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
04/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.619233%	4.601408%	42
03/15/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.619423%	4.601596%	43
02/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.619647%	4.601817%	44
01/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.619835%	4.602003%	45
12/15/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.620022%	4.602188%	46
11/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.620225%	4.589405%	47
10/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.620409%	4.576360%	48
09/15/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.620611%	4.576576%	49
08/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.620793%	4.576772%	50
07/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	101,000,000.00	0	0.00	0	0.00	4.620974%	4.576966%	51
06/16/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.626693%	4.582563%	51
05/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.623866%	4.593293%	50
(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

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 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	101,000,000	101,000,000	0			0
25 - 36 Months	43,000,000	43,000,000	0			0
37 - 48 Months	47,259,702	47,259,702	0			0
49 - 60 Months	728,460,900	728,460,900	0			0
> 60 Months		40,000,000	40,000,000	0			0




Historical Delinquency Information

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

Apr-24	959,720,602	959,720,602	0	0		0	0
Mar-24	960,305,404	960,305,404	0	0		0	0
Feb-24	960,984,268	960,984,268	0	0		0	0
Jan-24	961,563,724	961,563,724	0	0		0	0
Dec-23	962,140,730	962,140,730	0	0		0	0
Nov-23	962,763,806	962,763,806	0	0		0	0
Oct-23	963,335,736	963,335,736	0	0		0	0
Sep-23	963,953,920	963,953,920	0	0		0	0
Aug-23	964,520,816	921,520,816	0	0	43,000,000	0
Jul-23	965,085,316	922,085,316	0	0	43,000,000	0
Jun-23	972,619,728	921,619,728	0	0	51,000,000	0
May-23	1,017,311,615	1,017,311,615	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
4	320261004	0.00	5.37200%	0.00	5.37200%	1	07/01/23	07/01/23	--
10	320261010	31,140,781.66	5.33000%	31,105,415.09 5.33000%	10	06/29/20	07/01/20	08/11/20
41	320261041	0.00	5.45000%	0.00	5.45000%	8	07/01/20	04/06/20	--
Totals		31,140,781.66		31,105,415.09
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	(7,392.12)	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	0.00	0.00	0.00	(0.01)
41	0.00	0.00	0.00	0.00	440.43	0.00	0.00	0.00	1,013.80	0.00	0.00	0.00
Total	0.00	0.00	0.00	0.00	(6,951.69)	0.00	0.00	0.00	1,013.80	0.00	0.00	(0.01)
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	(5,937.90)




© 2021 Computershare. All rights reserved. Confidential.									Page 26 of 27


	Supplemental Notes
	None




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

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format