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

Bank 2018 BNK15

04/29/2024 | Press release | Distributed by Public on 04/29/2024 09:19

Asset-Backed Issuer Distribution Report - Form 10-D


Distribution Date:	04/17/24	BANK 2018-BNK15
Determination Date:	04/11/24
Next Distribution Date:	05/17/24
Record Date:	03/28/24	Commercial Mortgage Pass-Through Certificates
		Series 2018-BNK15


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.
Certificate Factor Detail	3		Leland F. Bunch, III	(646) 855-3953
Certificate Interest Reconciliation Detail	4		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| 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		Job Warshaw		[email protected]
Mortgage Loan Detail (Part 1)	13-15		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Mortgage Loan Detail (Part 2)	16-18	Master & Special Servicer	National Cooperative Bank, N.A.
Principal Prepayment Detail	19		Tom Klump	(703) 302-8080	[email protected]
Historical Detail	20		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Delinquency Loan Detail	21	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	22		David Rodgers	(212) 230-9025
Specially Serviced Loan Detail - Part 1	23		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 2	24	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	25		Corporate Trust Services (CMBS)		[email protected];
Historical Liquidated Loan Detail	26				[email protected]
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27
		Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	28
			Attention: CMBS Trustee	(302) 636-4140	[email protected]
Supplemental Notes	29
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance	Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance	Support¹ Support¹

A-1	06036FAY7	3.402000%	47,900,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	06036FAZ4	4.272000%	24,600,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06036FBA8	4.285000%	43,000,000.00	37,983,663.56	974,475.34	135,633.33	0.00	0.00	1,110,108.67	37,009,188.22	32.55%	30.00%
A-3	06036FBB6	4.138000%	300,000,000.00	294,066,321.69	0.00	1,014,038.70	0.00	0.00	1,014,038.70	294,066,321.69	32.55%	30.00%
A-4	06036FBC4	4.407000%	305,969,000.00	305,969,000.00	0.00	1,123,671.15	0.00	0.00	1,123,671.15	305,969,000.00	32.55%	30.00%
A-S	06036FBF7	4.739724%	128,834,000.00	128,834,000.00	0.00	508,864.66	0.00	0.00	508,864.66	128,834,000.00	18.91%	17.50%
B	06036FBG5	4.816724%	43,804,000.00	43,804,000.00	0.00	175,826.48	0.00	0.00	175,826.48	43,804,000.00	14.27%	13.25%
C	06036FBH3	4.816724%	34,785,000.00	34,785,000.00	0.00	139,624.78	0.00	0.00	139,624.78	34,785,000.00	10.59%	9.88%
D	06036FAJ0	3.000000%	23,190,000.00	23,190,000.00	0.00	57,975.00	0.00	0.00	57,975.00	23,190,000.00	8.13%	7.63%
E	06036FAL5	3.000000%	19,325,000.00	19,325,000.00	0.00	48,312.50	0.00	0.00	48,312.50	19,325,000.00	6.09%	5.75%
F	06036FAN1	3.592000%	19,325,000.00	19,325,000.00	0.00	57,846.17	0.00	0.00	57,846.17	19,325,000.00	4.04%	3.88%
G	06036FAQ4	3.592000%	11,595,000.00	11,595,000.00	0.00	34,707.70	0.00	0.00	34,707.70	11,595,000.00	2.81%	2.75%
H*	06036FAS0	4.816724%	28,344,384.00	26,570,198.51	0.00	105,341.08	0.00	0.00	105,341.08	26,570,198.51	0.00%	0.00%
V	06036FAU5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06036FAW1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2I80M1	4.816724%	54,245,862.35	49,760,378.10	51,288.18	199,666.05	0.00	0.00	250,954.23	49,709,089.92	0.00%	0.00%
Regular SubTotal		1,084,917,246.35	995,207,561.86	1,025,763.52	3,601,507.60	0.00	0.00	4,627,271.12	994,181,798.34


X-A	06036FBD2	0.540971%	721,469,000.00	638,018,985.26	0.00	287,624.56	0.00	0.00	287,624.56	637,044,509.92
X-B	06036FBE0	0.047826%	207,423,000.00	207,423,000.00	0.00	8,266.85	0.00	0.00	8,266.85	207,423,000.00
X-D	06036FAA9	1.816724%	42,515,000.00	42,515,000.00	0.00	64,365.01	0.00	0.00	64,365.01	42,515,000.00
X-F	06036FAE1	1.224724%	19,325,000.00	19,325,000.00	0.00	19,723.16	0.00	0.00	19,723.16	19,325,000.00
X-G	06036FAG6	1.224724%	11,595,000.00	11,595,000.00	0.00	11,833.89	0.00	0.00	11,833.89	11,595,000.00
Notional SubTotal		1,002,327,000.00	918,876,985.26	0.00	391,813.47	0.00	0.00	391,813.47	917,902,509.92

Deal Distribution Total				1,025,763.52	3,993,321.07	0.00	0.00	5,019,084.59

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.								Page 2 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06036FAY7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	06036FAZ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06036FBA8	883.34101302	22.66221721	3.15426349	0.00000000	0.00000000	0.00000000	0.00000000	25.81648070	860.67879581
A-3	06036FBB6	980.22107230	0.00000000	3.38012900	0.00000000	0.00000000	0.00000000	0.00000000	3.38012900	980.22107230
A-4	06036FBC4	1,000.00000000	0.00000000	3.67249999	0.00000000	0.00000000	0.00000000	0.00000000	3.67249999	1,000.00000000
A-S	06036FBF7	1,000.00000000	0.00000000	3.94976994	0.00000000	0.00000000	0.00000000	0.00000000	3.94976994	1,000.00000000
B	06036FBG5	1,000.00000000	0.00000000	4.01393663	0.00000000	0.00000000	0.00000000	0.00000000	4.01393663	1,000.00000000
C	06036FBH3	1,000.00000000	0.00000000	4.01393647	0.00000000	0.00000000	0.00000000	0.00000000	4.01393647	1,000.00000000
D	06036FAJ0	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E	06036FAL5	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
F	06036FAN1	1,000.00000000	0.00000000	2.99333351	0.00000000	0.00000000	0.00000000	0.00000000	2.99333351	1,000.00000000
G	06036FAQ4	1,000.00000000	0.00000000	2.99333333	0.00000000	0.00000000	0.00000000	0.00000000	2.99333333	1,000.00000000
H	06036FAS0	937.40610168	0.00000000	3.71647096	0.04621762	5.65143028	0.00000000	0.00000000	3.71647096	937.40610168
V	06036FAU5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06036FAW1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2I80M1	917.31195605	0.94547635	3.68076092	0.00127106	0.15542033	0.00000000	0.00000000	4.62623727	916.36647970

Notional Certificates
X-A	06036FBD2	884.33319416	0.00000000	0.39866517	0.00000000	0.00000000	0.00000000	0.00000000	0.39866517	882.98251196
X-B	06036FBE0	1,000.00000000	0.00000000	0.03985503	0.00000000	0.00000000	0.00000000	0.00000000	0.03985503	1,000.00000000
X-D	06036FAA9	1,000.00000000	0.00000000	1.51393649	0.00000000	0.00000000	0.00000000	0.00000000	1.51393649	1,000.00000000
X-F	06036FAE1	1,000.00000000	0.00000000	1.02060336	0.00000000	0.00000000	0.00000000	0.00000000	1.02060336	1,000.00000000
X-G	06036FAG6	1,000.00000000	0.00000000	1.02060285	0.00000000	0.00000000	0.00000000	0.00000000	1.02060285	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.							Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	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	03/01/24 - 03/30/24	30	0.00	135,633.33	0.00	135,633.33	0.00	0.00	0.00	135,633.33	0.00
A-3	03/01/24 - 03/30/24	30	0.00	1,014,038.70	0.00	1,014,038.70	0.00	0.00	0.00	1,014,038.70	0.00
A-4	03/01/24 - 03/30/24	30	0.00	1,123,671.15	0.00	1,123,671.15	0.00	0.00	0.00	1,123,671.15	0.00
X-A	03/01/24 - 03/30/24	30	0.00	287,624.56	0.00	287,624.56	0.00	0.00	0.00	287,624.56	0.00
X-B	03/01/24 - 03/30/24	30	0.00	8,266.85	0.00	8,266.85	0.00	0.00	0.00	8,266.85	0.00
X-D	03/01/24 - 03/30/24	30	0.00	64,365.01	0.00	64,365.01	0.00	0.00	0.00	64,365.01	0.00
X-F	03/01/24 - 03/30/24	30	0.00	19,723.16	0.00	19,723.16	0.00	0.00	0.00	19,723.16	0.00
X-G	03/01/24 - 03/30/24	30	0.00	11,833.89	0.00	11,833.89	0.00	0.00	0.00	11,833.89	0.00
A-S	03/01/24 - 03/30/24	30	0.00	508,864.66	0.00	508,864.66	0.00	0.00	0.00	508,864.66	0.00
B	03/01/24 - 03/30/24	30	0.00	175,826.48	0.00	175,826.48	0.00	0.00	0.00	175,826.48	0.00
C	03/01/24 - 03/30/24	30	0.00	139,624.78	0.00	139,624.78	0.00	0.00	0.00	139,624.78	0.00
D	03/01/24 - 03/30/24	30	0.00	57,975.00	0.00	57,975.00	0.00	0.00	0.00	57,975.00	0.00
E	03/01/24 - 03/30/24	30	0.00	48,312.50	0.00	48,312.50	0.00	0.00	0.00	48,312.50	0.00
F	03/01/24 - 03/30/24	30	0.00	57,846.17	0.00	57,846.17	0.00	0.00	0.00	57,846.17	0.00
G	03/01/24 - 03/30/24	30	0.00	34,707.70	0.00	34,707.70	0.00	0.00	0.00	34,707.70	0.00
H	03/01/24 - 03/30/24	30	158,241.13	106,651.09	0.00	106,651.09	1,310.01	0.00	0.00	105,341.08	160,186.31
RR Interest	03/01/24 - 03/30/24	30	8,328.53	199,735.00	0.00	199,735.00	68.95	0.00	0.00	199,666.05	8,430.91
Totals			166,569.66	3,994,700.03	0.00	3,994,700.03	1,378.96	0.00	0.00	3,993,321.07	168,617.22




© 2021 Computershare. All rights reserved. Confidential.								Page 4 of 29


	Additional Information
Total Available Distribution Amount (1)	5,019,084.59
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,011,257.84	Master Servicing Fee	8,784.93
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,434.65
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	428.49
ARD Interest	0.00	Operating Advisor Fee	1,379.81
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	239.96
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,011,257.84	Total Fees	16,557.85

Principal		Expenses/Reimbursements
Scheduled Principal	1,025,763.52	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	1,378.96
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	1,025,763.52	Total Expenses/Reimbursements	1,378.96

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,993,321.07
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	1,025,763.52
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	5,019,084.59
Total Funds Collected	5,037,021.36	Total Funds Distributed	5,037,021.40

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	995,207,561.86	995,207,561.86	Beginning Certificate Balance	995,207,561.86
(-) Scheduled Principal Collections	1,025,763.52	1,025,763.52	(-) Principal Distributions	1,025,763.52
(-) 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	994,181,798.34	994,181,798.34	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	995,215,874.19	995,215,874.19	Ending Certificate Balance	994,181,798.34
Ending Actual Collateral Balance	994,192,095.98	994,192,095.98



		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	4.82%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance						Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	49,090,079.83	4.94%	54	5.4771	NAP	Defeased	4	49,090,079.83	4.94%	54	5.4771	NAP
	5,000,000 or less	26	74,584,778.11	7.50%	52	4.9498	1.780625	1.40 or less	19	245,131,621.15	24.66%	53	4.9869	1.045497
5,000,001 to 10,000,000	12	85,591,721.54	8.61%	60	4.9646	1.874309	1.41 to 1.50	3	83,677,205.81	8.42%	54	4.8044	1.474004
10,000,001 to 15,000,000	4	45,994,406.37	4.63%	54	5.3216	1.854547	1.51 to 1.60	3	18,333,721.42	1.84%	82	5.4530	1.555213
15,000,001 to 25,000,000	7	133,879,719.41	13.47%	54	4.8124	2.043074	1.61 to 1.70	1	6,300,000.00	0.63%	55	4.8400	1.649000
25,000,001 to 50,000,000	11	376,073,968.91	37.83%	53	4.4111	2.070168	1.71 to 1.80	7	128,797,399.98	12.96%	53	4.7076	1.783670
	50,000,001 or greater	3	228,967,124.17	23.03%	52	4.5544	1.909578	1.81 to 1.90	3	39,746,803.05	4.00%	55	4.7701	1.851235
	Totals	67	994,181,798.34	100.00%	54	4.6810	1.944312	1.91 to 2.50	11	132,769,869.89	13.35%	53	4.4581	2.124015
								2.51 to 3.00	8	154,601,101.44	15.55%	53	4.3988	2.689107
								3.01 or greater	8	135,733,995.77	13.65%	52	4.1409	3.302351
								Totals	67	994,181,798.34	100.00%	54	4.6810	1.944312
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 8 of 29


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	7	49,090,079.83	4.94%	54	5.4771	NAP	Utah	1	7,582,197.11	0.76%	54	5.0150	1.527500
Arizona	3	17,719,737.84	1.78%	54	5.2323	2.544980	Virginia	2	5,055,406.01	0.51%	55	5.6130	1.655308
California	13	196,446,515.15	19.76%	54	4.6235	1.995320	Washington	3	54,236,648.46	5.46%	54	4.5411	2.252945
Florida	5	117,171,370.30	11.79%	51	4.2111	2.236137	Washington, DC	2	6,878,873.24	0.69%	51	4.2850	2.256559
Georgia	3	18,865,526.36	1.90%	52	4.9568	2.246085	West Virginia	1	27,755,000.00	2.79%	53	4.3550	2.000600
Idaho	1	2,563,664.17	0.26%	55	4.4930	2.555300	Wisconsin	1	4,450,882.26	0.45%	53	5.1500	1.289900
Illinois	6	36,066,935.89	3.63%	54	5.3154	1.320070	Totals	118	994,181,798.34	100.00%	54	4.6810	1.944312
Iowa	1	8,928,101.13	0.90%	53	5.1500	1.289900
									Property Type³
Kansas	4	10,429,286.05	1.05%	53	5.1500	1.289900
Louisiana	4	35,245,132.41	3.55%	54	4.6377	1.723480		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Maryland	2	5,451,672.45	0.55%	53	5.1500	1.289900		Properties	Balance	Agg. Bal.			DSCR¹
Massachusetts	1	19,320,422.54	1.94%	51	4.2850	1.789500	Defeased	7	49,090,079.83	4.94%	54	5.4771	NAP
Michigan	1	4,000,000.00	0.40%	54	4.9600	2.029800	Industrial	2	17,586,970.33	1.77%	55	4.8102	2.797668
Minnesota	2	1,745,250.00	0.18%	54	5.5200	1.816900	Lodging	27	164,367,732.95	16.53%	53	5.1591	1.500780
Mississippi	1	5,952,067.55	0.60%	53	5.1500	1.289900	Mixed Use	5	48,321,265.45	4.86%	52	4.4441	1.599561
Missouri	5	67,320,159.21	6.77%	53	4.9677	1.529061	Multi-Family	15	46,438,398.71	4.67%	54	4.6421	1.300589
New Jersey	1	3,768,070.65	0.38%	55	4.4930	2.555300	Office	7	107,290,530.30	10.79%	53	4.3975	2.119082
New York	20	151,882,747.58	15.28%	51	4.2310	2.062358	Other	1	24,000,000.00	2.41%	53	4.2620	3.261500
North Carolina	3	7,618,280.50	0.77%	54	4.9177	1.737265	Retail	29	475,963,356.72	47.87%	54	4.5462	2.013204
North Dakota	1	2,858,728.97	0.29%	55	4.4930	2.555300	Self Storage	25	61,123,464.05	6.15%	55	4.6472	2.678567
Ohio	3	15,310,437.40	1.54%	54	5.1286	1.631960	Totals	118	994,181,798.34	100.00%	54	4.6810	1.944312
Oklahoma	4	6,652,536.06	0.67%	53	4.9924	1.593464
Pennsylvania	1	2,923,360.38	0.29%	53	5.1500	1.289900
South Carolina	2	35,500,000.00	3.57%	55	4.7020	1.960792
Texas	14	65,392,708.85	6.58%	62	5.1325	2.217326

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




© 2021 Computershare. All rights reserved. Confidential.										Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate						Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	49,090,079.83	4.94%	54	5.4771	NAP	Defeased	4	49,090,079.83	4.94%	54	5.4771	NAP
	4.000% or less	2	62,757,713.67	6.31%	49	3.8588	2.989158	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.0001% to 4.4999%	19	377,715,080.18	37.99%	52	4.2674	2.350050	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.9999%	17	209,290,911.46	21.05%	54	4.7046	1.743945	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	25	295,328,013.20	29.71%	56	5.2355	1.447851	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	67	994,181,798.34	100.00%	54	4.6810	1.944312	49 months or greater	63	945,091,718.51	95.06%	54	4.6396	1.976342
								Totals	67	994,181,798.34	100.00%	54	4.6810	1.944312
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 10 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)				Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	49,090,079.83	4.94%	54	5.4771	NAP	Defeased	4	49,090,079.83	4.94%	54	5.4771	NAP
	60 months or less	61	933,882,480.53	93.93%	53	4.6316	1.982778	Interest Only	30	621,185,250.00	62.48%	53	4.4960	2.075752
61 months to 110 months	0	0.00	0.00%	0	0.0000	0.000000	72 months or less	0	0.00	0.00%	0	0.0000	0.000000
	111 months or greater	1	8,451,524.31	0.85%	114	5.8700	1.582500	73 months to 180 months	1	2,403,666.53	0.24%	53	4.4900	2.610000
	Totals	66	991,424,084.67	99.72%	54	4.6840	1.946927	181 months to 300 months	29	310,692,913.89	31.25%	56	4.9428	1.787112
								301 months to 360 months	0	0.00	0.00%	0	0.0000	0.000000
								361 months or greater	2	8,052,174.42	0.81%	54	4.4248	1.752646
								Totals	66	991,424,084.67	99.72%	54	4.6840	1.946927
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 11 of 29

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

82,832,875.83

8.33%

4.1363

2.768089

60 months or less

2,757,713.67

0.28%

3.5850

1.004000

Totals

994,181,798.34

100.00%

4.6810

1.944312

61 months to 110 months

0.00

0.00%

0.0000

0.000000

111 months or greater

0.00

0.00%

0.0000

0.000000

Totals

2,757,713.67

0.28%

3.5850

1.004000

(1)

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

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

(2)

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

(3)

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

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

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

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

Page 12 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
1	310731014	RT	Aventura	FL	Actual/360	4.121%	177,442.71	0.00	0.00	N/A	07/01/28	--	50,000,000.00	50,000,000.00	04/01/24
1A	310946727	RT	Aventura	FL	Actual/360	4.121%	177,442.71	0.00	0.00	N/A	07/01/28	--	50,000,000.00	50,000,000.00	04/01/24
2	310947178	LO	Various	Various	Actual/360	5.150%	443,472.22	0.00	0.00	N/A	09/11/28	--	100,000,000.00	100,000,000.00	04/11/24
3	453011948	Various Various	Various	Actual/360	4.285%	254,479.11	0.00	0.00	N/A	07/07/28	--	68,967,124.17	68,967,124.17	04/07/24
3A	453011972	RT	Washington	DC	Actual/360	4.285%	22,260.47	0.00	0.00	N/A	07/07/28	--	6,032,875.83	6,032,875.83	04/07/24
4	300801837	RT	New York	NY	Actual/360	3.871%	200,019.75	0.00	0.00	N/A	07/01/28	--	60,000,000.00	60,000,000.00	04/01/24
5	310947451	OF	Sunnyvale	CA	Actual/360	4.131%	106,717.14	0.00	0.00	N/A	10/06/28	--	30,000,000.00	30,000,000.00	04/06/24
5A	310946372	OF	Sunnyvale	CA	Actual/360	4.131%	95,333.97	0.00	0.00	N/A	10/06/28	--	26,800,000.00	26,800,000.00	04/06/24
6	300801851	SS	Various	Various	Actual/360	4.493%	166,167.98	107,106.15	0.00	11/01/28	11/01/43	--	42,948,869.25	42,841,763.10	04/01/24
7	300801832	OF	Sacramento	CA	Actual/360	4.530%	132,628.33	0.00	0.00	N/A	10/01/28	--	34,000,000.00	34,000,000.00	04/01/24
8	300801847	RT	Clovis	CA	Actual/360	5.000%	133,136.18	48,041.12	0.00	N/A	11/01/28	--	30,921,951.51	30,873,910.39	04/01/24
9	1853802	RT	North Myrtle Beach	SC	Actual/360	4.605%	122,927.92	0.00	0.00	N/A	11/01/28	--	31,000,000.00	31,000,000.00	04/01/24
10	453011955	OF	New York	NY	Actual/360	3.585%	9,828.60	426,069.80	0.00	N/A	08/08/24	--	3,183,783.47	2,757,713.67	04/08/24
11	310946378	RT	Bossier City	LA	Actual/360	4.690%	104,807.21	54,654.22	0.00	N/A	09/11/28	--	25,951,301.18	25,896,646.96	04/11/24
12	300801841	RT	Longview	WA	Actual/360	4.690%	108,811.60	36,178.31	0.00	N/A	10/01/28	--	26,942,826.77	26,906,648.46	04/01/24
13	1853565	RT	Nitro	WV	Actual/360	4.355%	104,085.10	0.00	0.00	N/A	09/01/28	--	27,755,000.00	27,755,000.00	04/01/24
15	1853884	LO	Saint Louis	MO	Actual/360	5.240%	103,749.38	34,146.74	0.00	N/A	11/01/28	--	22,992,968.24	22,958,821.50	04/01/24
16	310945556	98	Seattle	WA	Actual/360	4.262%	88,081.33	0.00	0.00	N/A	09/06/28	--	24,000,000.00	24,000,000.00	04/06/24
17	1852927	MF	Various	IL	Actual/360	5.970%	111,140.55	27,806.83	0.00	N/A	11/01/28	--	21,619,169.53	21,591,362.70	04/01/24
18	320850018	RT	Frontenac	MO	Actual/360	4.433%	76,346.11	0.00	0.00	N/A	08/01/28	--	20,000,000.00	20,000,000.00	04/01/24
19	310946471	LO	Carrollton	TX	Actual/360	5.220%	80,590.29	26,727.38	0.00	N/A	11/11/28	--	17,928,873.95	17,902,146.57	04/11/24
20	1854235	IN	Brownsville	TX	Actual/360	4.780%	66,732.14	22,779.03	0.00	N/A	11/01/28	--	16,212,425.04	16,189,646.01	04/01/24
21	1853612	RT	Los Angeles	CA	Actual/360	5.075%	73,855.35	0.00	0.00	N/A	10/01/28	--	16,900,000.00	16,900,000.00	04/01/24
22	300801839	RT	Stockton	CA	Actual/360	4.798%	65,899.40	20,944.18	0.00	N/A	10/01/28	--	15,950,049.51	15,929,105.33	04/01/24
23	1854015	SS	Various	Various	Actual/360	5.010%	67,341.96	17,035.01	0.00	N/A	10/01/28	--	15,609,494.53	15,592,459.52	04/01/24
24	1852134	RT	Phoenix	AZ	Actual/360	5.440%	56,968.01	17,483.98	0.00	N/A	10/01/28	--	12,161,101.88	12,143,617.90	04/01/24
25	300801855	RT	Riverside	CA	Actual/360	5.055%	53,976.17	0.00	0.00	N/A	11/01/28	--	12,400,000.00	12,400,000.00	04/01/24
26	300801782	LO	Newnan	GA	Actual/360	4.980%	45,158.93	25,435.54	0.00	N/A	06/01/28	--	10,530,647.37	10,505,211.83	04/01/24




© 2021 Computershare. All rights reserved. Confidential.										Page 13 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
27	300801857	RT	Algonquin	IL	Actual/360	5.820%	54,928.41	14,532.31	0.00	N/A	11/01/28	--	10,960,108.95	10,945,576.64	04/01/24
28	320850028	MF	Longview	TX	Actual/360	5.170%	43,862.43	11,958.00	0.00	N/A	10/01/28	--	9,852,420.59	9,840,462.59	04/01/24
29	300801840	RT	Columbus	OH	Actual/360	4.910%	40,765.74	12,367.73	0.00	N/A	10/01/28	--	9,641,722.59	9,629,354.86	04/01/24
30	300801843	MU	New York	NY	Actual/360	4.580%	35,823.99	15,320.99	0.00	N/A	10/01/28	--	9,083,417.43	9,068,096.44	04/01/24
31	470111310	MF	New York	NY	Actual/360	4.490%	34,217.54	0.00	0.00	N/A	11/01/28	--	8,850,000.00	8,850,000.00	04/01/24
32	320850032	RT	Addison	TX	Actual/360	5.870%	42,758.00	7,495.55	0.00	N/A	10/01/33	--	8,459,019.86	8,451,524.31	04/01/24
33	410946377	RT	Woods Cross	UT	Actual/360	5.015%	32,787.69	10,231.41	0.00	N/A	10/11/28	--	7,592,428.52	7,582,197.11	04/11/24
34	300801846	LO	Anaheim	CA	Actual/360	5.314%	32,076.45	8,246.19	0.00	N/A	10/01/28	--	7,009,799.24	7,001,553.05	04/01/24
36	1854407	OF	Skokie	IL	Actual/360	4.840%	26,257.00	0.00	0.00	N/A	11/01/28	--	6,300,000.00	6,300,000.00	04/01/24
37	1854444	MF	College Station	TX	Actual/360	5.330%	27,538.33	0.00	0.00	N/A	10/01/28	--	6,000,000.00	6,000,000.00	04/01/24
38	300801844	LO	Palm Springs	CA	Actual/360	4.952%	25,585.33	0.00	0.00	N/A	10/01/28	--	6,000,000.00	6,000,000.00	04/01/24
39	300801858	SS	Various	AZ	Actual/360	4.780%	22,978.22	6,387.73	0.00	N/A	11/01/28	--	5,582,507.67	5,576,119.94	04/01/24
40	1854328	RT	Fox River Grove	IL	Actual/360	5.265%	23,122.12	0.00	0.00	N/A	10/01/28	--	5,100,000.00	5,100,000.00	04/01/24
41	410946683	OF	Beavercreek	OH	Actual/360	5.715%	23,050.11	6,380.80	0.00	N/A	10/11/28	--	4,683,791.42	4,677,410.62	04/11/24
42	470111420	MF	New York	NY	Actual/360	4.470%	18,273.94	4,107.87	0.00	N/A	11/01/28	--	4,747,505.26	4,743,397.39	04/01/24
43	410946930	SS	Lynbrook	NY	Actual/360	5.180%	20,462.85	6,930.95	0.00	N/A	10/11/28	--	4,587,511.96	4,580,581.01	04/11/24
44	410947071	MU	Brooklyn	NY	Actual/360	5.340%	21,842.08	0.00	0.00	N/A	10/11/28	--	4,750,000.00	4,750,000.00	04/11/24
45	610945890	RT	Hilton Head Island	SC	Actual/360	5.370%	20,808.75	0.00	0.00	N/A	10/11/28	--	4,500,000.00	4,500,000.00	04/11/24
46	470111260	MF	Lawrence	NY	Actual/360	4.480%	14,342.11	6,383.29	0.00	N/A	10/01/28	--	3,717,712.74	3,711,329.45	04/01/24
47	300801845	SS	Ann Arbor	MI	Actual/360	4.960%	17,084.44	0.00	0.00	N/A	10/01/28	--	4,000,000.00	4,000,000.00	04/01/24
48	470110740	MF	Jackson Heights	NY	Actual/360	4.360%	12,433.84	2,987.28	0.00	N/A	09/01/28	--	3,311,764.31	3,308,777.03	04/01/24
49	470109730	MF	New Rochelle	NY	Actual/360	4.490%	9,357.83	16,634.57	0.00	N/A	09/01/28	--	2,420,301.10	2,403,666.53	04/01/24
50	1854096	MF	Seattle	WA	Actual/360	5.350%	15,341.12	0.00	0.00	N/A	11/01/28	--	3,330,000.00	3,330,000.00	04/01/24
51	470111380	MF	Rego Park	NY	Actual/360	4.550%	12,733.68	0.00	0.00	N/A	10/01/28	--	3,250,000.00	3,250,000.00	04/01/24
52	610947181	RT	Spring	TX	Actual/360	5.305%	14,070.04	0.00	0.00	N/A	10/11/28	--	3,080,000.00	3,080,000.00	04/11/24
53	410946938	OF	Richmond	VA	Actual/360	5.820%	13,826.08	3,373.72	0.00	N/A	11/11/28	--	2,758,779.73	2,755,406.01	04/11/24
54	470111020	MF	Hastings on Hudson	NY	Actual/360	4.480%	9,403.79	6,127.75	0.00	N/A	10/01/28	--	2,437,617.66	2,431,489.91	04/01/24
55	410946209	SS	Santa Maria	CA	Actual/360	4.890%	10,527.08	0.00	0.00	N/A	10/11/28	--	2,500,000.00	2,500,000.00	04/11/24




© 2021 Computershare. All rights reserved. Confidential.										Page 14 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
56	470111280	MF	Roslyn	NY	Actual/360	4.460%	8,703.09	3,904.69	0.00	N/A	10/01/28	--	2,266,102.07	2,262,197.38	04/01/24
58	470110390	MF	Staten Island	NY	Actual/360	4.330%	8,413.92	4,001.94	0.00	N/A	09/01/28	--	2,256,583.13	2,252,581.19	04/01/24
59	1854184	RT	Richmond	TX	Actual/360	5.460%	10,954.73	2,272.87	0.00	N/A	11/01/28	--	2,329,966.64	2,327,693.77	04/01/24
60	1854329	RT	Fredericksburg	VA	Actual/360	5.365%	10,625.68	0.00	0.00	N/A	10/01/28	--	2,300,000.00	2,300,000.00	04/01/24
61	410946457	RT	Richland	WA	Actual/360	5.315%	9,468.69	3,046.63	0.00	N/A	10/11/28	--	2,068,841.65	2,065,795.02	04/11/24
62	410946642	RT	Various	MN	Actual/360	5.520%	8,295.76	0.00	0.00	N/A	10/11/28	--	1,745,250.00	1,745,250.00	04/11/24
63	410947208	SS	El Paso	TX	Actual/360	5.610%	7,850.10	0.00	0.00	N/A	10/11/28	--	1,625,000.00	1,625,000.00	04/11/24
64	1854279	IN	Houston	TX	Actual/360	5.160%	6,217.58	1,982.06	0.00	N/A	09/01/28	--	1,399,306.38	1,397,324.32	04/01/24
65	470111470	MF	New York	NY	Actual/360	4.510%	5,293.86	2,315.33	0.00	N/A	11/01/28	--	1,363,129.30	1,360,813.97	04/01/24
66	470111080	MF	New York	NY	Actual/360	4.360%	5,095.75	2,380.26	0.00	N/A	10/01/28	--	1,357,258.46	1,354,878.20	04/01/24
67	470111100	MF	Mt. Vernon	NY	Actual/360	4.600%	4,679.07	1,985.31	0.00	N/A	10/01/28	--	1,181,252.97	1,179,267.66	11/01/23
Totals							4,011,257.84	1,025,763.52	0.00				995,207,561.86	994,181,798.34
1 Property Type Codes
HC - Health Care	MU - Mixed Use	WH - Warehouse	MF - Multi-Family
SS - Self Storage	LO - Lodging	RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial	OF - Office		MH - Mobile Home Park
SE - Securities	CH - Cooperative Housing	ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.										Page 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	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	22,061,788.06	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	44,107,633.36	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	19,728,145.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	37,542,357.54	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	8,463,117.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	1,250,795.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	3,549,393.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,957,564.89	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	23,139,162.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,966,319.54	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,865,926.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,554,199.32	2,000,503.89	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,097,753.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	6,960,966.25	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
18	11,409,818.00	8,706,292.00	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,986,089.14	2,583,199.48	10/01/22	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
20	3,379,777.42	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	875,540.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,982,363.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
24	1,430,389.87	1,295,164.39	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,408,820.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	2,431,325.39	2,462,832.26	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 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
27	1,199,818.12	637,646.05	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
29	2,808,886.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	760,650.39	606,122.78	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
31	131,332.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	862,160.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	810,105.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,352,278.47	1,062,536.74	10/01/22	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
36	580,074.18	484,780.26	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
37	604,527.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1,259,927.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1,169,653.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	535,952.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	782,926.00	607,513.81	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
42	586,631.70	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	376,495.00	232,145.59	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
44	238,331.97	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	710,645.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	320,847.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	415,718.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	211,675.66	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	820,819.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	219,463.98	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	130,773.25	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	353,349.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	377,431.42	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	370,495.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	586,127.73	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
56	183,734.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	128,671.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	325,710.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	203,104.31	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
62	179,454.55	134,591.41	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
63	373,491.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	125,283.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	256,591.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
66	187,043.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	93,732.26	0.00	--	--	04/12/24	0.00	0.00	6,573.88	19,753.40	76,327.69	0.00
Totals	323,800,564.51	181,513,048.82				0.00	0.00	6,573.88	19,753.40	76,327.69	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 18 of 29


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.			Page 19 of 29


								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	1	1,179,267.66	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.680989%	4.661669%	54
03/15/24	0	0.00	0	0.00	1	1,181,252.97	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.680667%	4.661346%	55
02/16/24	0	0.00	1	1,183,531.71	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.680382%	4.661060%	56
01/18/24	1	1,185,500.19	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.680062%	4.660740%	57
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	4.679743%	4.660421%	58
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	4.679443%	4.660121%	59
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	4.679125%	4.659803%	60
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	4.678809%	4.659487%	60
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	4.678479%	4.659157%	61
07/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.678151%	4.658828%	62
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	4.677839%	4.658516%	63
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	4.677513%	4.658191%	64
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.														Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

470111100

11/01/23

6,573.88

19,753.40

76,327.69

1,189,565.29

03/21/24

Totals

6,573.88

19,753.40

76,327.69

1,189,565.29

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing	REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		2,757,714	2,757,714	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months	0	0	0			0
25 - 36 Months	0	0	0			0
37 - 48 Months	0	0	0			0
49 - 60 Months	940,130,797	938,951,530	1,179,268		0
> 60 Months		51,293,287	51,293,287	0			0




Historical Delinquency Information

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

Apr-24	994,181,798	993,002,531	0	0		1,179,268	0
Mar-24	995,207,562	994,026,309	0	0		1,181,253	0
Feb-24	996,332,943	995,149,411	0	1,183,532		0	0
Jan-24	997,350,588	996,165,088	1,185,500	0		0	0
Dec-23	998,364,422	998,364,422	0	0		0	0
Nov-23	999,426,564	999,426,564	0	0		0	0
Oct-23	1,000,424,130	1,000,424,130	0	0		0	0
Sep-23	1,001,441,838	1,001,441,838	0	0		0	0
Aug-23	1,002,408,035	1,002,408,035	0	0		0	0
Jul-23	1,003,370,637	1,003,370,637	0	0		0	0
Jun-23	1,004,377,710	1,004,377,710	0	0		0	0
May-23	1,005,332,959	1,005,332,959	0	0		0	0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.				Page 22 of 29


			Specially Serviced Loan Detail - Part 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
67	470111100	1,179,267.66	1,189,565.29	3,680,000.00	09/14/18	93,732.26	1.17000	07/29/23	10/01/28	293
Totals		1,179,267.66	1,189,565.29	3,680,000.00		93,732.26




© 2021 Computershare. All rights reserved. Confidential.							Page 23 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
67	470111100	MF	NY	03/21/24	0
	Special Servicer comments are not available for this cycle.



1 Property Type Codes					2 Resolution Strategy Code
HC - Health Care		MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family		SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail		SF - Single Family Rental	98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial		OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities		CH - Cooperative Housing	ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.				Page 24 of 29


				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
19	310946471	20,000,000.00	5.22000%	20,000,000.00 5.22000%	10	06/29/20	07/11/20	08/11/20
19	310946471	0.00	5.22000%	0.00	5.22000%	10	08/11/20	07/11/20	06/29/20
61	410946457	0.00	5.31500%	0.00	5.31500%	10	08/17/20	06/11/20	09/11/20
61	410946457	0.00	5.31500%	0.00	5.31500%	10	09/11/20	06/11/20	08/17/20
Totals		20,000,000.00		20,000,000.00
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: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.							Page 25 of 29

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

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

300801856 11/18/21

6,151,132.36

5,600,000.00

5,267,824.19

1,199,630.19

5,267,824.19

4,068,194.00

2,082,938.36

0.00

215,374.17

1,867,564.19

28.73%

Current Period Totals

0.00

Cumulative Totals

6,151,132.36

5,600,000.00

5,267,824.19

1,199,630.19

5,267,824.19

4,068,194.00

2,082,938.36

0.00

215,374.17

1,867,564.19

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

Page 26 of 29


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
Deal	Deal	03/17/22	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
35	300801856	03/17/23	0.00	0.00	1,867,564.19	0.00	0.00	14,334.00	0.00	0.00	1,867,564.19
		07/15/22	0.00	0.00	1,853,230.19	0.00	0.00	4,500.00	0.00	0.00
		05/17/22	0.00	0.00	1,848,730.19	0.00	0.00	(192,863.78)	0.00	0.00
		03/17/22	0.00	0.00	2,041,593.97	0.00	0.00	(41,344.39)	0.00	0.00
		11/18/21	0.00	0.00	2,082,938.36	0.00	0.00	2,082,938.36	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		0.00	0.01	1,867,564.19	0.00	0.00	1,867,564.19	0.00	0.00	1,867,564.19




© 2021 Computershare. All rights reserved. Confidential.							Page 27 of 29

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

1,378.96

0.00

Total

0.00

1,378.96

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

Collateral Shortfall Total

1,378.96

Page 28 of 29


	Supplemental Notes
	None




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

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format