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

CSAIL 2015 C2 Commercial Mortgage Trust

30/07/2024 | Press release | Distributed by Public on 30/07/2024 17:16

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	07/17/24	CSAIL 2015-C2 Commercial Mortgage Trust
Determination Date:	07/11/24
Next Distribution Date:	08/16/24
Record Date:	06/28/24	Commercial Mortgage Pass-Through Certificates
		Series 2015-C2


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Credit Suisse First Boston Mortgage Securities Corp.
Certificate Factor Detail	3		General Information Number	(212) 325-2000	[email protected]
Certificate Interest Reconciliation Detail	4		11 Madison Avenue, 4th Floor \| New York, NY 10010 \| 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	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	8-12		General	(305) 229-6465
Mortgage Loan Detail (Part 1)	13-16		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	17-20	Operating Advisor	Park Bridge Lender Services LLC
Principal Prepayment Detail	21		David Rodgers	(212) 230-9025
Historical Detail	22		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	23	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	24		Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 1	25				[email protected]
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	26
		Trustee	Wilmington Trust, National Association
Modified Loan Detail	27		Attention: CMBS Trustee	(302) 636-4140	[email protected]
Historical Liquidated Loan Detail	28		1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	29-31	Controlling Class	RREF II CMBS AIV, L.P.
Interest Shortfall Detail - Collateral Level	32	Representative
			-
Supplemental Notes	33

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 33


				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	12634NAQ1	1.454400%	64,150,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	12634NAR9	2.850500%	30,615,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	12634NAS7	3.231200%	300,000,000.00	243,550,296.56	0.00	655,799.77	0.00	0.00	655,799.77	243,550,296.56	35.58%	30.00%
A-4	12634NAT5	3.504000%	470,236,000.00	470,236,000.00	0.00	1,373,089.12	0.00	0.00	1,373,089.12	470,236,000.00	35.58%	30.00%
A-SB	12634NAU2	3.224100%	101,489,000.00	6,282,432.96	1,791,709.31	16,879.33	0.00	0.00	1,808,588.64	4,490,723.65	35.58%	30.00%
A-S	12634NAX6	3.849000%	115,744,000.00	115,744,000.00	0.00	371,248.88	0.00	0.00	371,248.88	115,744,000.00	25.20%	21.62%
B	12634NAY4	4.172152%	82,732,000.00	82,732,000.00	0.00	287,642.04	0.00	0.00	287,642.04	82,732,000.00	17.78%	15.63%
C	12634NAZ1	4.172152%	55,228,000.00	55,228,000.00	0.00	192,016.32	0.00	0.00	192,016.32	55,228,000.00	12.83%	11.63%
D	12634NBA5	4.172152%	56,954,000.00	56,954,000.00	0.00	198,017.27	0.00	0.00	198,017.27	56,954,000.00	7.72%	7.50%
E	12634NAG3	3.225000%	36,243,000.00	36,243,000.00	0.00	97,403.06	0.00	0.00	97,403.06	36,243,000.00	4.47%	4.88%
F	12634NAJ7	3.225000%	18,985,000.00	18,985,000.00	0.00	51,022.19	0.00	0.00	51,022.19	18,985,000.00	2.76%	3.50%
NR*	12634NAL2	3.225000%	48,325,089.00	30,819,570.45	0.00	70,082.80	0.00	0.00	70,082.80	30,819,570.45	0.00%	0.00%
Z	12634NBC1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	12634NAN8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal		1,380,701,089.00	1,116,774,299.97	1,791,709.31	3,313,200.78	0.00	0.00	5,104,910.09	1,114,982,590.66


X-A	12634NAV0	0.701972%	1,082,234,000.00	835,812,729.52	0.00	488,930.77	0.00	0.00	488,930.77	834,021,020.21
X-B	12634NAW8	0.000000%	82,732,000.00	82,732,000.00	0.00	0.00	0.00	0.00	0.00	82,732,000.00
X-E	12634NAA6	0.947152%	36,243,000.00	36,243,000.00	0.00	28,606.35	0.00	0.00	28,606.35	36,243,000.00
X-F	12634NAC2	0.947152%	18,985,000.00	18,985,000.00	0.00	14,984.73	0.00	0.00	14,984.73	18,985,000.00
X-NR	12634NAE8	0.947152%	48,325,089.00	30,819,570.45	0.00	24,325.67	0.00	0.00	24,325.67	30,819,570.45
Notional SubTotal		1,268,519,089.00	1,004,592,299.97	0.00	556,847.52	0.00	0.00	556,847.52	1,002,800,590.66

Deal Distribution Total				1,791,709.31	3,870,048.30	0.00	0.00	5,661,757.61

*	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 33


				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	12634NAQ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	12634NAR9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	12634NAS7	811.83432187	0.00000000	2.18599923	0.00000000	0.00000000	0.00000000	0.00000000	2.18599923	811.83432187
A-4	12634NAT5	1,000.00000000	0.00000000	2.92000000	0.00000000	0.00000000	0.00000000	0.00000000	2.92000000	1,000.00000000
A-SB	12634NAU2	61.90259989	17.65422174	0.16631684	0.00000000	0.00000000	0.00000000	0.00000000	17.82053858	44.24837815
A-S	12634NAX6	1,000.00000000	0.00000000	3.20750000	0.00000000	0.00000000	0.00000000	0.00000000	3.20750000	1,000.00000000
B	12634NAY4	1,000.00000000	0.00000000	3.47679302	0.00000000	0.00000000	0.00000000	0.00000000	3.47679302	1,000.00000000
C	12634NAZ1	1,000.00000000	0.00000000	3.47679293	0.00000000	0.00000000	0.00000000	0.00000000	3.47679293	1,000.00000000
D	12634NBA5	1,000.00000000	0.00000000	3.47679303	0.00000000	0.00000000	0.00000000	0.00000000	3.47679303	1,000.00000000
E	12634NAG3	1,000.00000000	0.00000000	2.68749993	0.00000000	0.00000000	0.00000000	0.00000000	2.68749993	1,000.00000000
F	12634NAJ7	1,000.00000000	0.00000000	2.68750013	0.00000000	0.00000000	0.00000000	0.00000000	2.68750013	1,000.00000000
NR	12634NAL2	637.75506859	0.00000000	1.45023634	0.26373050	65.74497938	0.00000000	0.00000000	1.45023634	637.75506859
Z	12634NBC1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	12634NAN8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	12634NAV0	772.30315211	0.00000000	0.45177916	0.00000000	0.00000000	0.00000000	0.00000000	0.45177916	770.64758658
X-B	12634NAW8	1,000.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	1,000.00000000
X-E	12634NAA6	1,000.00000000	0.00000000	0.78929310	0.00000000	0.00000000	0.00000000	0.00000000	0.78929310	1,000.00000000
X-F	12634NAC2	1,000.00000000	0.00000000	0.78929313	0.00000000	0.00000000	0.00000000	0.00000000	0.78929313	1,000.00000000
X-NR	12634NAE8	637.75506859	0.00000000	0.50337559	0.00000000	0.00000000	0.00000000	0.00000000	0.50337559	637.75506859




© 2021 Computershare. All rights reserved. Confidential.							Page 3 of 33


				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-3	06/01/24 - 06/30/24	30	0.00	655,799.77	0.00	655,799.77	0.00	0.00	0.00	655,799.77	0.00
A-4	06/01/24 - 06/30/24	30	0.00	1,373,089.12	0.00	1,373,089.12	0.00	0.00	0.00	1,373,089.12	0.00
A-SB	06/01/24 - 06/30/24	30	0.00	16,879.33	0.00	16,879.33	0.00	0.00	0.00	16,879.33	0.00
X-A	06/01/24 - 06/30/24	30	0.00	488,930.77	0.00	488,930.77	0.00	0.00	0.00	488,930.77	0.00
X-B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-E	06/01/24 - 06/30/24	30	0.00	28,606.35	0.00	28,606.35	0.00	0.00	0.00	28,606.35	0.00
X-F	06/01/24 - 06/30/24	30	0.00	14,984.73	0.00	14,984.73	0.00	0.00	0.00	14,984.73	0.00
X-NR	06/01/24 - 06/30/24	30	0.00	24,325.67	0.00	24,325.67	0.00	0.00	0.00	24,325.67	0.00
A-S	06/01/24 - 06/30/24	30	0.00	371,248.88	0.00	371,248.88	0.00	0.00	0.00	371,248.88	0.00
B	06/01/24 - 06/30/24	30	0.00	287,642.04	0.00	287,642.04	0.00	0.00	0.00	287,642.04	0.00
C	06/01/24 - 06/30/24	30	0.00	192,016.32	0.00	192,016.32	0.00	0.00	0.00	192,016.32	0.00
D	06/01/24 - 06/30/24	30	0.00	198,017.27	0.00	198,017.27	0.00	0.00	0.00	198,017.27	0.00
E	06/01/24 - 06/30/24	30	0.00	97,403.06	0.00	97,403.06	0.00	0.00	0.00	97,403.06	0.00
F	06/01/24 - 06/30/24	30	0.00	51,022.19	0.00	51,022.19	0.00	0.00	0.00	51,022.19	0.00
NR	06/01/24 - 06/30/24	30	3,155,905.68	82,827.60	0.00	82,827.60	12,744.80	0.00	0.00	70,082.80	3,177,131.98
Totals			3,155,905.68	3,882,793.10	0.00	3,882,793.10	12,744.80	0.00	0.00	3,870,048.30	3,177,131.98




© 2021 Computershare. All rights reserved. Confidential.								Page 4 of 33


	Additional Information
Total Available Distribution Amount (1)	5,661,757.61
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 33


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,894,095.77	Master Servicing Fee	6,556.36
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	2,675.00
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	465.32
ARD Interest	0.00	Operating Advisor Fee	1,395.97
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,894,095.77	Total Fees	11,302.65

Principal		Expenses/Reimbursements
Scheduled Principal	1,791,709.31	Reimbursement for Interest on Advances	(2,175.13)
Unscheduled Principal Collections		ASER Amount	4,311.02
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	8,002.92
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)	2,605.99
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	1,791,709.31	Total Expenses/Reimbursements	12,744.80

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,870,048.30
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	1,791,709.31
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	5,661,757.61
Total Funds Collected	5,685,805.08	Total Funds Distributed	5,685,805.06

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 33


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	1,116,774,299.97	1,116,774,299.97	Beginning Certificate Balance	1,116,774,299.97
(-) Scheduled Principal Collections	1,791,709.31	1,791,709.31	(-) Principal Distributions	1,791,709.31
(-) 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	1,114,982,590.66	1,114,982,590.66	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	1,117,066,917.48	1,117,066,917.48	Ending Certificate Balance	1,114,982,590.66
Ending Actual Collateral Balance	1,115,279,333.16	1,115,279,333.16



		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	4.17%
				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 33


				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	27	229,479,214.87	20.58%	7	4.2714	NAP	Defeased	27	229,479,214.87	20.58%	7	4.2714	NAP
	4,999,999 or less	35	113,487,065.22	10.18%	8	4.4420	1.820531	1.25 or less	19	169,931,363.58	15.24%	9	4.4137	0.801616
5,000,000 to 9,999,999	20	145,297,901.26	13.03%	9	4.1574	1.716311	1.26 to 1.50	13	150,551,576.49	13.50%	9	4.3485	1.403294
10,000,000 to 19,999,999	14	197,352,416.46	17.70%	8	4.1814	1.626595	1.51 to 1.75	13	102,802,306.17	9.22%	8	4.1266	1.605440
20,000,000 to 24,999,999	5	109,712,237.60	9.84%	9	4.3759	1.171432	1.76 to 2.00	8	32,503,991.11	2.92%	9	4.1991	1.887342
25,000,000 to 49,999,999	2	72,690,612.62	6.52%	9	4.1549	1.762512	2.01 to 2.25	8	94,870,799.23	8.51%	7	4.0683	2.185458
	50,000,000 or greater	3	246,963,142.63	22.15%	6	3.9256	2.596638	2.26 to 2.50	6	125,046,813.96	11.22%	8	3.8600	2.288357
	Totals	106	1,114,982,590.66	100.00%	8	4.1841	1.828271	2.51 to 2.75	6	112,323,420.87	10.07%	7	4.1183	2.629376
								2.76 to 3.00	3	72,273,104.38	6.48%	4	4.0450	2.984096
								3.01 or greater	3	25,200,000.00	2.26%	9	3.8094	3.830673
								Totals	106	1,114,982,590.66	100.00%	8	4.1841	1.828271
(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 33


			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	56	229,479,214.87	20.58%	7	4.2714	NAP	South Carolina	1	3,587,901.42	0.32%	10	4.9000	1.200900
Arizona	2	7,321,102.75	0.66%	5	4.4570	1.417342	Tennessee	2	5,535,662.21	0.50%	9	4.5595	1.900014
California	13	243,269,044.94	21.82%	8	4.2123	1.937821	Texas	11	112,738,799.79	10.11%	9	4.2889	1.717137
Colorado	2	7,268,764.29	0.65%	9	4.3489	2.081290	Virginia	1	3,712,635.02	0.33%	9	4.4200	1.946100
Connecticut	5	63,118,100.12	5.66%	8	3.9081	2.343053	Washington	1	4,578,318.25	0.41%	9	4.2000	1.187300
Florida	6	40,861,761.29	3.66%	9	4.4017	1.349322	Totals	146	1,114,982,590.66	100.00%	8	4.1841	1.828271
Georgia	3	15,839,027.26	1.42%	9	4.1562	1.267629
									Property Type³
Illinois	3	10,227,015.47	0.92%	9	4.4294	1.324574
Kansas	3	10,753,227.16	0.96%	10	4.1900	1.277800		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Kentucky	1	8,237,529.89	0.74%	9	3.9500	0.944500		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	1	8,375,170.05	0.75%	10	4.0600	1.487700	Defeased	56	229,479,214.87	20.58%	7	4.2714	NAP
Maryland	2	95,000,000.00	8.52%	8	3.8000	2.273600	Industrial	1	2,855,978.48	0.26%	9	3.9000	1.692500
Massachusetts	1	6,000,000.00	0.54%	9	3.9500	2.257700	Lodging	11	144,574,051.90	12.97%	7	4.2631	2.026054
Michigan	6	40,900,306.95	3.67%	9	4.2909	1.178746	Mixed Use	2	4,564,879.30	0.41%	9	4.3750	2.222633
Minnesota	1	9,012,456.80	0.81%	10	4.0025	1.651800	Mobile Home Park	3	18,844,056.95	1.69%	10	4.3120	1.741636
Mississippi	1	4,600,955.55	0.41%	10	4.4425	1.591400	Multi-Family	6	53,838,259.26	4.83%	9	4.4816	1.540371
Missouri	2	23,344,474.70	2.09%	4	4.0815	1.559409	Office	14	222,002,573.91	19.91%	8	4.1632	1.855871
Nevada	1	6,048,190.02	0.54%	9	4.5900	2.366800	Retail	50	425,033,334.99	38.12%	8	4.0781	1.856785
New Jersey	1	9,373,141.89	0.84%	8	4.1500	1.456400	Self Storage	3	13,790,241.00	1.24%	8	4.1631	3.595619
New York	3	80,000,000.00	7.17%	5	3.9234	2.713544	Totals	146	1,114,982,590.66	100.00%	8	4.1841	1.828271
North Carolina	2	6,716,589.40	0.60%	9	4.4422	1.787589
Ohio	8	36,265,004.33	3.25%	9	4.4145	1.639022
Oklahoma	3	8,094,891.51	0.73%	10	4.4168	1.818409
Oregon	1	2,690,241.00	0.24%	8	4.6300	2.849200
Pennsylvania	3	12,033,063.73	1.08%	9	4.4968	0.878366

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




© 2021 Computershare. All rights reserved. Confidential.										Page 9 of 33


				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	27	229,479,214.87	20.58%	7	4.2714	NAP	Defeased	27	229,479,214.87	20.58%	7	4.2714	NAP
	4.0000% or less	15	318,206,729.83	28.54%	8	3.8556	2.338227	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.0001% to 4.2500%	18	238,097,301.03	21.35%	7	4.0956	1.936443	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.2501% to 4.5000%	26	210,216,805.19	18.85%	9	4.3859	1.465901	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5001% to 4.7500%	12	61,384,145.84	5.51%	9	4.6190	1.598933	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7501% to 5.0000%	8	57,598,393.90	5.17%	9	4.8160	1.102469	49 months or greater	79	885,503,375.79	79.42%	8	4.1614	1.891476
	5.0001% or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	106	1,114,982,590.66	100.00%	8	4.1841	1.828271
	Totals	106	1,114,982,590.66	100.00%	8	4.1841	1.828271
(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 33


				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	27	229,479,214.87	20.58%	7	4.2714	NAP	Defeased	27	229,479,214.87	20.58%	7	4.2714	NAP
	60 months or less	79	885,503,375.79	79.42%	8	4.1614	1.891476	Interest Only	13	344,518,784.00	30.90%	7	3.8803	2.580203
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	66	540,984,591.79	48.52%	9	4.3405	1.452868
	Totals	106	1,114,982,590.66	100.00%	8	4.1841	1.828271	300 months or more	0	0.00	0.00%	0	0.0000	0.000000
								Totals	106	1,114,982,590.66	100.00%	8	4.1841	1.828271
(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 33


				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	27	229,479,214.87	20.58%	7	4.2714	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information	2	3,995,641.37	0.36%	8	3.8000	2.501987	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	73	847,758,002.19	76.03%	8	4.1600	1.898564	Totals	0	0.00	0.00%	0	0.0000	0.000000
	12 to 24 months	1	4,459,105.15	0.40%	9	4.5600	1.237200
	24 months or greater	3	29,290,627.08	2.63%	5	4.1912	1.702630
	Totals	106	1,114,982,590.66	100.00%	8	4.1841	1.828271
(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 33


						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	303821001	RT	Wheaton	MD	Actual/360	3.800%	291,216.62	0.00	0.00	N/A	03/01/25	--	91,963,142.63	91,963,142.63	07/01/24
1A	303831001				Actual/360	3.800%	9,616.72	0.00	0.00	N/A	03/01/25	--	3,036,857.37	3,036,857.37	07/01/24
2	406100286	OF	West Hollywood	CA	Actual/360	3.985%	298,875.00	0.00	0.00	N/A	01/06/25	--	90,000,000.00	90,000,000.00	07/06/24
3	303821003	LO	New York	NY	Actual/360	4.021%	217,809.58	0.00	0.00	N/A	11/06/24	--	65,000,000.00	65,000,000.00	07/06/24
4	303821004	LO	Los Angeles	CA	Actual/360	4.450%	147,535.53	94,249.48	0.00	N/A	05/06/25	--	39,784,862.10	39,690,612.62	07/06/24
5	303821005	RT	Trumbull	CT	Actual/360	3.800%	104,500.00	0.00	0.00	N/A	03/01/25	--	33,000,000.00	33,000,000.00	07/01/24
5A	303821105	RT	Trumbull	CT	Actual/360	3.800%	3,036.15	0.00	0.00	N/A	03/01/25	--	958,784.00	958,784.00	07/01/24
7	303821007	MF	San Antonio	TX	Actual/360	4.150%	90,424.74	65,128.32	0.00	N/A	09/06/24	--	26,146,914.17	26,081,785.85	07/06/24
8	303821008	MF	Merrillville	IN	Actual/360	4.040%	87,367.11	65,185.19	0.00	N/A	01/06/25	--	25,950,626.64	25,885,441.45	07/06/24
9	303821009	MF	Houston	TX	Actual/360	4.250%	87,514.06	60,067.91	0.00	N/A	05/06/25	--	24,709,852.05	24,649,784.14	07/06/24
10	303821010	RT	Los Angeles	CA	Actual/360	4.650%	87,253.67	51,968.27	0.00	N/A	05/06/25	--	22,517,076.03	22,465,107.76	07/06/24
11	303821011	OF	Bakersfield	CA	Actual/360	4.800%	86,456.03	48,907.63	0.00	N/A	05/06/25	--	21,614,006.83	21,565,099.20	07/06/24
			North Redington
12	303821012	LO		FL	Actual/360	4.390%	76,989.26	50,554.19	0.00	N/A	04/06/25	--	21,044,900.75	20,994,346.56	07/06/24
			Beach
14	623100196	MF	Akron	OH	Actual/360	4.130%	77,841.26	40,605.40	0.00	N/A	01/06/25	--	22,617,315.60	22,576,710.20	07/06/24
15	303821015	RT	Various	Various	Actual/360	4.190%	73,482.14	55,999.23	0.00	05/06/25	05/06/45	--	21,045,005.18	20,989,005.95	07/06/24
16	303821016	RT	Various	Various	Actual/360	4.400%	88,000.00	0.00	0.00	N/A	05/06/25	--	24,000,000.00	24,000,000.00	07/06/24
17	303821017	RT	Eureka	CA	Actual/360	3.962%	66,318.02	42,984.22	0.00	N/A	11/06/24	--	20,086,224.77	20,043,240.55	07/06/24
18	303821018	RT	Chesterfield	MO	Actual/360	4.061%	66,594.62	36,807.20	0.00	N/A	10/06/24	--	19,678,290.63	19,641,483.43	07/06/24
19	302691113	OF	Boca Raton	FL	Actual/360	4.420%	68,517.17	38,773.15	0.00	N/A	04/06/25	--	18,601,946.12	18,563,172.97	07/06/24
20	623100208	MH	Houston	TX	Actual/360	4.290%	60,440.61	40,887.70	0.00	N/A	05/06/25	--	16,906,465.50	16,865,577.80	07/06/24
21	623100181	MF	Dallas	TX	Actual/360	4.230%	57,903.60	35,342.65	0.00	N/A	03/06/25	12/06/24	16,426,552.75	16,391,210.10	07/06/24
22	625100138	OF	Frisco	TX	Actual/360	4.260%	55,166.32	38,659.79	0.00	N/A	01/05/25	--	15,539,808.09	15,501,148.30	07/05/24
23	303821023	LO	Burlingame	CA	Actual/360	4.285%	51,400.46	35,047.97	0.00	N/A	04/06/25	--	14,394,528.11	14,359,480.14	07/06/24
24	303821024	RT	Beaumont	TX	Actual/360	4.110%	49,144.87	25,840.82	0.00	N/A	04/06/25	--	14,348,865.83	14,323,025.01	07/06/24
25	303821025	MF	Plano	TX	Actual/360	4.760%	47,215.05	41,242.32	0.00	N/A	04/06/25	--	11,902,953.90	11,861,711.58	07/06/24
26	303821026	OF	New York	NY	Actual/360	3.500%	43,750.00	0.00	0.00	N/A	05/06/25	--	15,000,000.00	15,000,000.00	07/06/24
27	303821027	RT	Taylor	MI	Actual/360	4.100%	40,508.06	29,555.70	0.00	N/A	04/06/25	--	11,856,018.79	11,826,463.09	07/06/24
28	303821028	RT	Southington	CT	Actual/360	3.620%	42,535.00	0.00	0.00	N/A	04/06/25	--	14,100,000.00	14,100,000.00	07/06/24




© 2021 Computershare. All rights reserved. Confidential.										Page 13 of 33


						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	303821029	RT	Various	Various	Actual/360	4.442%	46,622.62	24,339.09	0.00	N/A	05/06/25	--	12,593,616.22	12,569,277.13	07/06/24
30	303821030	OF	Altamonte Springs	FL	Actual/360	4.400%	42,378.27	27,728.26	0.00	N/A	04/06/25	--	11,557,708.90	11,529,980.64	07/06/24
31	303821031	RT	Columbus	GA	Actual/360	4.006%	34,963.45	38,980.10	0.00	N/A	04/06/25	--	10,473,324.44	10,434,344.34	07/06/24
32	625100129	RT	Torrington	CT	Actual/360	4.430%	39,881.83	26,452.73	0.00	N/A	12/05/24	--	10,803,204.76	10,776,752.03	07/05/24
33	303821033	RT	Old Bridge	NJ	Actual/360	4.150%	32,496.39	23,405.49	0.00	N/A	03/06/25	--	9,396,547.38	9,373,141.89	07/06/24
35	303821035	RT	Frisco	TX	Actual/360	3.982%	33,239.51	18,304.61	0.00	N/A	05/06/25	--	10,016,928.55	9,998,623.94	07/06/24
38	303821039	RT	Novi	MI	Actual/360	3.870%	27,976.34	22,261.44	0.00	N/A	04/06/25	--	8,674,834.41	8,652,572.97	07/06/24
39	303821036	RT	Covington	KY	Actual/360	3.950%	27,184.27	20,981.26	0.00	N/A	04/06/25	--	8,258,511.15	8,237,529.89	07/06/24
40	303821040	OF	Eagan	MN	Actual/360	4.003%	30,115.16	16,446.88	0.00	05/06/25	03/06/26	--	9,028,903.68	9,012,456.80	07/06/24
41	623100199	RT	Houston	TX	Actual/360	4.040%	28,868.30	17,664.95	0.00	N/A	04/06/25	--	8,574,742.08	8,557,077.13	07/06/24
42	623100200	RT	Chalmette	LA	Actual/360	4.060%	28,394.00	17,145.42	0.00	N/A	05/06/25	--	8,392,315.47	8,375,170.05	06/06/24
43	623100183	MF	Corpus Christi	TX	Actual/360	4.150%	20,712.42	36,381.53	0.00	N/A	12/06/24	--	5,989,132.99	5,952,751.46	07/06/24
44	303821044	RT	Various	Various	Actual/360	4.490%	28,567.24	17,993.16	0.00	N/A	05/06/25	--	7,634,898.05	7,616,904.89	07/06/24
45	303821045	OF	Dublin	OH	Actual/360	4.803%	30,044.64	17,188.84	0.00	N/A	03/06/25	--	7,507,248.79	7,490,059.95	07/06/24
46	303821046	IN	Danbury	CT	Actual/360	4.300%	22,848.81	23,437.23	0.00	N/A	11/06/24	--	6,376,411.69	6,352,974.46	07/06/24
47	303821047	OF	Thousand Oaks	CA	Actual/360	3.800%	25,333.33	0.00	0.00	N/A	04/06/25	--	8,000,000.00	8,000,000.00	07/06/24
48	303821048	RT	Orland Park	IL	Actual/360	3.800%	22,234.49	15,042.10	0.00	N/A	12/06/24	--	7,021,418.37	7,006,376.27	07/06/24
49	303821049	MU	West Palm Beach	FL	Actual/360	4.568%	28,323.45	12,535.25	0.00	N/A	12/06/24	--	7,440,486.61	7,427,951.36	07/06/24
50	623100178	OF	East Orange	NJ	Actual/360	4.330%	24,024.64	13,222.95	0.00	N/A	03/06/25	12/06/24	6,658,098.15	6,644,875.20	07/06/24
51	303821051	IN	Carrollton	TX	Actual/360	4.300%	24,855.96	12,259.40	0.00	N/A	11/06/24	--	6,936,547.95	6,924,288.55	07/06/24
52	303821052	LO	Springfield	OH	Actual/360	4.300%	22,170.96	14,944.40	0.00	N/A	05/06/25	--	6,187,245.93	6,172,301.53	07/06/24
53	625100158	LO	Mountville	PA	Actual/360	4.390%	21,698.42	17,854.91	0.00	N/A	05/05/25	--	5,931,232.00	5,913,377.09	07/05/24
54	625100151	OF	Philadelphia	PA	Actual/360	4.600%	23,514.08	14,421.60	0.00	N/A	03/05/25	--	6,134,108.24	6,119,686.64	07/05/24
55	625100157	RT	Las Vegas	NV	Actual/360	4.590%	23,188.61	14,190.81	0.00	N/A	04/05/25	--	6,062,380.83	6,048,190.02	07/05/24
56	303821056	RT	Medina	OH	Actual/360	4.150%	21,089.02	14,275.00	0.00	N/A	02/11/25	--	6,098,031.28	6,083,756.28	07/11/24
57	303821057	MH	Various	FL	Actual/360	5.130%	24,938.53	12,788.50	0.00	N/A	03/06/25	--	5,833,574.16	5,820,785.66	07/06/24
58	623100180	MH	Various	Various	Actual/360	4.400%	20,296.39	13,354.74	0.00	N/A	12/06/24	--	5,535,378.06	5,522,023.32	07/06/24
59	303821059	OF	Winter Haven	FL	Actual/360	4.250%	19,192.45	13,423.16	0.00	N/A	02/01/25	--	5,419,043.48	5,405,620.32	07/01/24




© 2021 Computershare. All rights reserved. Confidential.										Page 14 of 33


						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
60	303821060	RT	Poway	CA	Actual/360	4.325%	19,441.78	13,067.75	0.00	N/A	04/06/25	--	5,394,499.62	5,381,431.87	07/06/24
61	303821061	RT	Sugarcreek Township	PA	Actual/360	4.170%	19,538.22	12,134.19	0.00	N/A	04/06/25	--	5,622,508.15	5,610,373.96	07/06/24
62	303821062	SS	Thousand Oaks	CA	Actual/360	4.050%	21,937.50	0.00	0.00	N/A	03/06/25	--	6,500,000.00	6,500,000.00	07/06/24
63	303821063	MF	Riverview	MI	Actual/360	4.643%	18,938.54	17,154.37	0.00	N/A	04/06/25	--	4,895,260.36	4,878,105.99	07/06/24
64	303821064	OF	Thousand Oaks	CA	Actual/360	3.800%	20,140.00	0.00	0.00	N/A	04/06/25	--	6,360,000.00	6,360,000.00	07/06/24
65	656100401	RT	Largo	FL	Actual/360	4.420%	19,168.98	12,453.43	0.00	N/A	01/06/25	--	5,204,246.86	5,191,793.43	07/06/24
66	303821066	RT	Malden	MA	Actual/360	3.950%	19,750.00	0.00	0.00	04/06/25	09/30/29	--	6,000,000.00	6,000,000.00	07/06/24
67	625100149	OF	Pittsburgh	PA	Actual/360	4.300%	19,509.69	10,182.60	0.00	N/A	03/05/25	--	5,444,565.14	5,434,382.54	07/05/24
69	303821069	MF	Farmers Branch	TX	Actual/360	4.870%	18,580.60	15,695.63	0.00	N/A	04/06/25	--	4,578,381.82	4,562,686.19	07/06/24
70	625100110	OF	Scottsdale	AZ	Actual/360	4.440%	17,936.93	10,489.72	0.00	N/A	09/05/24	--	4,847,819.14	4,837,329.42	07/05/24
71	303821071	RT	Columbus	OH	Actual/360	4.040%	15,467.83	11,540.64	0.00	N/A	04/06/25	--	4,594,404.02	4,582,863.38	07/06/24
72	303821072	RT	Colorado Springs	CO	Actual/360	4.330%	18,007.01	9,804.53	0.00	N/A	05/06/25	--	4,990,394.87	4,980,590.34	07/06/24
73	625100156	RT	Tukwila	WA	Actual/360	4.200%	16,063.65	11,296.86	0.00	N/A	04/05/25	--	4,589,615.11	4,578,318.25	07/05/24
74	303821074	LO	Utica	MI	Actual/360	4.560%	16,939.48	10,614.38	0.00	N/A	02/01/25	--	4,457,757.81	4,447,143.43	07/01/24
75	623100198	OF	Los Angeles	CA	Actual/360	4.350%	14,548.22	14,461.48	0.00	N/A	01/06/25	--	4,013,301.04	3,998,839.56	07/06/24
76	301880052	RT	New Haven	CT	Actual/360	4.400%	15,740.50	10,299.07	0.00	N/A	04/06/25	--	4,292,863.16	4,282,564.09	07/06/24
77	303821077	MF	Houston	TX	Actual/360	4.500%	15,688.08	10,152.87	0.00	N/A	12/06/24	--	4,183,489.21	4,173,336.34	07/06/24
78	625100153	RT	Joliet	IL	Actual/360	4.560%	16,977.04	8,535.79	0.00	N/A	04/05/25	--	4,467,640.94	4,459,105.15	07/05/24
79	303821079	RT	Raleigh	NC	Actual/360	4.300%	14,596.86	9,899.28	0.00	N/A	04/06/25	--	4,073,542.38	4,063,643.10	07/06/24
81	625100155	RT	Evergreen Park	IL	Actual/360	4.250%	14,779.84	8,341.33	0.00	N/A	04/05/25	--	4,173,132.30	4,164,790.97	07/05/24
82	303821082	LO	Beaufort	SC	Actual/360	4.900%	14,700.47	12,212.74	0.00	N/A	05/06/25	--	3,600,114.16	3,587,901.42	07/06/24
83	303821083	RT	Portage	MI	Actual/360	4.400%	13,931.11	9,166.49	0.00	N/A	03/06/25	--	3,799,393.82	3,790,227.33	07/06/24
84	303821084	SS	Torrance	CA	Actual/360	4.050%	15,525.00	0.00	0.00	N/A	04/06/25	--	4,600,000.00	4,600,000.00	07/06/24
86	303821086	MF	Richmond	VA	Actual/360	4.420%	13,703.44	7,754.62	0.00	N/A	04/05/25	--	3,720,389.64	3,712,635.02	07/05/24
87	303821087	LO	Rossford	OH	Actual/360	4.850%	12,192.60	12,634.81	0.00	N/A	03/06/25	--	3,016,724.76	3,004,089.95	07/06/24
90	623100203	RT	Hiram	GA	Actual/360	4.000%	10,077.19	7,587.18	0.00	N/A	05/06/25	02/06/25	3,023,157.70	3,015,570.52	07/06/24
91	303821091	RT	Saginaw	MI	Actual/360	4.860%	12,693.87	6,589.01	0.00	N/A	04/06/25	--	3,134,288.90	3,127,699.89	07/06/20
92	301881026	RT	Nashville	TN	Actual/360	4.660%	12,516.41	6,068.10	0.00	N/A	04/06/25	--	3,223,110.06	3,217,041.96	07/06/24




© 2021 Computershare. All rights reserved. Confidential.										Page 15 of 33


						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
93	303821093	MU	Tulsa	OK	Actual/360	4.290%	10,613.96	7,180.28	0.00	N/A	05/06/25	--	2,968,940.23	2,961,759.95	07/06/24
94	303821094	OF	Savannah	GA	Actual/360	4.410%	9,655.56	9,344.85	0.00	N/A	05/06/25	--	2,627,364.52	2,618,019.67	07/06/24
95	303821095	MH	Reno	NV	Actual/360	4.650%	10,938.23	6,593.42	0.00	N/A	03/06/25	--	2,822,768.29	2,816,174.87	07/06/24
96	301880031	RT	Kennesaw	GA	Actual/360	4.480%	10,428.77	6,758.15	0.00	N/A	01/06/25	--	2,793,421.40	2,786,663.25	07/06/24
97	625100152	SS	Albany	OR	Actual/360	4.630%	10,404.21	6,315.05	0.00	N/A	03/05/25	--	2,696,556.05	2,690,241.00	07/05/24
98	625100159	SS	Enumclaw	WA	Actual/360	4.340%	9,559.64	6,351.50	0.00	N/A	05/05/25	--	2,643,219.80	2,636,868.30	07/05/24
99	625100160	RT	Jacksonville	NC	Actual/360	4.660%	10,326.08	6,128.95	0.00	N/A	05/05/25	--	2,659,075.25	2,652,946.30	07/05/24
100	303821100	LO	Perrysburg	OH	Actual/360	4.950%	9,930.50	8,247.02	0.00	N/A	03/06/25	--	2,407,392.74	2,399,145.72	07/06/24
101	303821101	IN	Camarillo	CA	Actual/360	3.900%	9,299.23	5,322.48	0.00	N/A	04/06/25	--	2,861,300.96	2,855,978.48	07/06/24
102	301880025	RT	Denver	CO	Actual/360	4.390%	8,391.44	5,613.33	0.00	N/A	01/06/25	--	2,293,787.28	2,288,173.95	07/06/24
103	303821103	RT	Amarillo	TX	Actual/360	4.300%	8,067.41	5,541.55	0.00	N/A	02/06/25	--	2,251,370.91	2,245,829.36	07/06/24
104	623100188	MH	Adams Center	NY	Actual/360	4.420%	8,845.16	4,707.30	0.00	N/A	12/06/24	--	2,401,401.46	2,396,694.16	07/06/24
105	301881025	RT	Murfreesboro	TN	Actual/360	4.420%	8,558.18	4,868.80	0.00	N/A	03/06/25	--	2,323,489.05	2,318,620.25	07/06/24
106	303821106	MH	Montrose	CO	Actual/360	4.660%	8,310.55	4,595.36	0.00	N/A	05/06/25	--	2,140,054.98	2,135,459.62	07/06/24
107	301880034	RT	Auburndale	FL	Actual/360	4.420%	7,492.18	4,930.91	0.00	N/A	02/06/25	--	2,034,075.20	2,029,144.29	07/06/24
108	301880041	MH	St. Petersburg	FL	Actual/360	4.500%	7,437.01	4,723.44	0.00	N/A	03/06/25	--	1,983,202.59	1,978,479.15	07/06/24
110	623100202	RT	Roswell	GA	Actual/360	4.000%	6,100.79	4,593.31	0.00	N/A	05/06/25	02/06/25	1,830,236.68	1,825,643.37	07/06/24
112	301880022	MH	Mesa	AZ	Actual/360	4.480%	6,119.24	3,965.44	0.00	N/A	10/06/24	--	1,639,080.86	1,635,115.42	07/06/24
113	301880033	MU	Chicago	IL	Actual/360	4.532%	6,068.03	3,595.15	0.00	N/A	01/06/25	--	1,606,714.50	1,603,119.35	07/06/24
115	303821115	RT	Visalia	CA	Actual/360	4.550%	5,503.64	3,415.42	0.00	N/A	04/06/25	--	1,451,509.74	1,448,094.32	07/06/24
116	303821116	MH	Oklahoma City	OK	Actual/360	4.400%	5,182.85	2,954.51	0.00	N/A	04/06/25	--	1,413,505.86	1,410,551.35	07/06/24
117	301880042	RT	St. Johns	FL	Actual/360	4.600%	5,207.04	2,995.27	0.00	N/A	02/06/25	--	1,358,359.19	1,355,363.92	07/06/24
Totals							3,894,095.77	1,791,709.31	0.00				1,116,774,299.97	1,114,982,590.66
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 16 of 33


					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	19,951,636.00	5,386,930.75	01/01/24	03/31/24	--	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	23,112,349.00	22,797,073.00	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3	36,321,575.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	4,910,254.86	4,697,810.51	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5	14,279,090.00	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
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
9	2,796,433.00	691,211.25	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,299,781.15	672,101.48	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11	577,480.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	1,985,424.00	496,356.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
17	6,006,274.00	3,081,624.00	01/01/20	06/30/20	--	0.00	0.00	0.00	0.00	0.00	0.00
18	8,968,445.00	8,893,980.48	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
19	842,808.00	187,412.75	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,348,833.15	503,918.05	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22	2,566,781.95	659,804.27	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	951,162.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,457,992.98	346,606.09	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
25	2,631,937.81	703,625.25	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,089,926.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	969,154.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	2,090,724.00	538,714.42	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 17 of 33


					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	1,425,336.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,892,178.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,360,930.00	300,974.75	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	845,318.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	997,038.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,170,898.31	366,875.71	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
38	884,942.49	248,595.72	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	658,522.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,047,346.80	251,419.20	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1,143,347.70	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	524,949.55	244,646.14	01/01/24	03/31/24	--	0.00	0.00	45,504.45	45,504.45	0.00	0.00
43	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	893,807.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	716,280.00	0.00	--	--	04/11/24	0.00	14,534.69	0.00	0.00	21,707.28	0.00
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	852,647.04	197,523.33	01/01/24	03/31/24	--	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	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
50	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
51	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
52	1,178,321.28	1,091,402.58	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
53	747,410.94	520,347.99	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
54	569,381.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	1,021,195.05	281,396.05	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
56	781,299.77	188,401.36	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
59	617,512.96	173,056.62	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 18 of 33


					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
60	568,813.13	158,082.10	01/01/24	03/31/24	--	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	899,371.59	216,985.01	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
63	943,046.79	169,668.24	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	689.85	0.00
64	530,144.61	126,101.25	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
65	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
66	551,369.00	137,374.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
67	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
69	1,032,194.46	272,907.46	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
70	400,472.40	135,353.66	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
71	928,258.25	259,392.59	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
72	756,747.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
73	509,412.24	107,155.34	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
74	462,130.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
75	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
76	392,458.78	137,255.30	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
77	518,840.95	97,798.67	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
78	380,266.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
79	625,967.16	156,411.51	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
81	363,750.00	90,937.50	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
82	458,944.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
83	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
84	868,864.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
86	386,472.55	518,136.00	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
87	357,761.00	393,726.60	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
90	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
91	237,851.00	2,067.50	01/01/22	06/30/22	05/13/24	1,065,545.06	210,778.10	14,945.48	714,135.52	185,283.70	0.00
92	439,588.12	109,992.75	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 19 of 33


					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
93	583,114.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
94	302,212.33	72,353.13	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
95	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
96	307,671.00	76,918.24	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
97	590,285.54	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
98	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
99	464,949.21	111,968.07	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
100	331,017.72	360,974.20	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
101	429,138.55	79,169.49	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
102	374,547.38	94,529.01	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
103	295,960.00	147,980.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
104	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
105	278,265.32	76,317.01	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
106	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
107	402,974.85	84,239.85	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
108	370,491.69	97,807.89	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
110	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
112	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
113	152,602.18	47,816.80	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
115	283,664.36	47,621.15	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
116	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
117	214,948.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	173,481,298.07	57,908,848.07				1,065,545.06	225,312.79	60,449.93	759,639.97	207,680.83	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 20 of 33


			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 21 of 33


								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
07/17/24	0	0.00	0	0.00	1	3,127,699.89	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.184072%	4.164712%	8
06/17/24	1	5,444,565.14	0	0.00	1	3,134,288.90	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.184297%	4.164931%	9
05/17/24	1	21,659,843.14	0	0.00	1	3,140,429.08	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.184508%	4.165137%	10
04/17/24	0	0.00	0	0.00	1	3,146,966.74	0	0.00	0	0.00	0	0.00		0	0.00	1	3,161,380.94	4.184730%	4.165353%	11
03/15/24	0	0.00	0	0.00	1	3,153,054.09	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.185826%	4.166470%	12
02/16/24	0	0.00	0	0.00	1	3,159,965.70	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.186056%	4.166694%	13
01/18/24	1	21,849,923.31	0	0.00	1	3,165,998.87	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.186262%	4.166894%	14
12/15/23	1	21,894,788.51	0	0.00	1	3,172,006.90	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.186466%	4.167093%	15
11/17/23	0	0.00	0	0.00	1	3,178,417.19	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.186680%	4.167302%	16
10/17/23	0	0.00	0	0.00	3	32,809,576.69	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.186881%	4.167498%	17
09/15/23	0	0.00	1	22,034,094.53	2	10,845,667.65	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.187092%	4.167704%	18
08/17/23	1	22,078,201.62	0	0.00	2	10,867,085.06	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.187290%	4.163317%	19
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.													Page 22 of 33

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

623100200

06/06/24

45,504.45

0.00

8,392,315.47

303821091

07/06/20

14,945.48

714,135.52

250,358.57

3,407,296.90

06/15/20

Totals

60,449.93

759,639.97

250,358.57

11,799,612.37

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 23 of 33


				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		386,640,077	386,640,077	0			0
7 - 12 Months		692,341,051	689,213,351	3,127,700		0
13 - 24 Months	9,012,457	9,012,457	0			0
25 - 36 Months	0	0	0			0
37 - 48 Months	0	0	0			0
49 - 60 Months	0	0	0			0
> 60 Months		26,989,006	26,989,006	0			0




Historical Delinquency Information

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

Jul-24	1,114,982,591	1,111,854,891	0	0		3,127,700	0
Jun-24	1,116,774,300	1,108,195,446	5,444,565	0		3,134,289	0
May-24	1,118,469,960	1,093,669,688	21,659,843	0		3,140,429	0
Apr-24	1,120,249,148	1,117,102,182	0	0		3,146,967	0
Mar-24	1,125,100,276	1,121,947,222	0	0		3,153,054	0
Feb-24	1,126,965,028	1,123,805,062	0	0		3,159,966	0
Jan-24	1,128,641,586	1,103,625,664	21,849,923	0		3,165,999	0
Dec-23	1,130,311,924	1,105,245,129	21,894,789	0		3,172,007	0
Nov-23	1,132,067,314	1,128,888,897	0	0		3,178,417	0
Oct-23	1,133,724,943	1,100,915,366	0	0		32,809,577	0
Sep-23	1,135,468,078	1,102,588,315	0	22,034,095		10,845,668	0
Aug-23	1,137,113,090	1,104,167,804	22,078,202	0		10,867,085	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 24 of 33


			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
11	303821011	21,565,099.20	21,565,099.20	37,500,000.00	04/16/15	256,570.00	0.15790	12/31/23	05/06/25	249
17	303821017	20,043,240.55	20,043,240.55	69,000,000.00	09/02/14	2,876,745.00	2.16960	06/30/20	11/06/24	249
45	303821045	7,490,059.95	7,490,059.95	10,600,000.00	10/30/23	564,451.00	0.99580	12/31/23	03/06/25	247
91	303821091	3,127,699.89	3,407,296.90	3,700,000.00	03/15/24	(24,496.00)	(0.21170)	06/30/22	04/06/25	249
Totals		52,226,099.59	52,505,696.60	120,800,000.00		3,673,270.00




© 2021 Computershare. All rights reserved. Confidential.							Page 25 of 33


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
11	303821011	OF	CA	12/21/21	2
	The Loan transferred at Borrower's request due to imminent monetary default. A major tenant at the Property, Manage Care, communicated its intent to downsize its space and began negotiating a new lease. Special Servicer conducted a books
	and records inspection and uncovered an event of default related to cash management provisions and misappropriation of rents. The events of default are also a SPE violation under the loan documents, which triggered recourse to the
	guarantor. The loan was accelerated and borrower consented to a third-party fiduciary that will comply with cash management. A notice of default was recorded and Special Servicer is pursing a foreclosure strategy. Receivership papers were
	also filed. Borrower filed for a premilitary inject ion regarding the foreclosure, which was granted. The matter will now be litigated. Litigation is ongoing. Borrower and Special Servicer are engaged in settlement discussions.

17	303821017	RT	CA	10/14/20	8
	Loan transferred to Special Servicing in October 2020 at which time the Borrower stated a desire to transfer the property back to the lender. Counsel was engaged and a Notice of Default was filed on 12/2/2020. However, the loan has since
	been brought due for the July 2022 scheduled payment and discussions are ongoing with the Borrower regarding curing outstanding collection expenses and penalty charges as applicable. Property is 61.7% leased with 49 vacant units
	available for lease including an 87,939 SF former Sears box. In line occupancy is reported at 72.1% including temp tenants while net of temp tenants, in line occupancy is 61.9%.

45	303821045	OF	OH	06/15/20	1
	Loan transferred for Imminent Monetary Default at Borrower's request as a result of the COVID-19 pandemic. The guarantor passed away and Special Servicer is processing a consent for a replacement guarantor. Counsel has been engaged
	(including loc al probate counsel) and Special servicer will dual track settlement and enforcement of lender's rights. A claim was filed in the guarantor's estate and Lender is active in the case. A Reinstatement Agreement and Equity
	Transfer/Guarantor change was executed in Q4 2023 and the Loan was brought current. The Borrower is setting up cash management before the loan is returned to the Master Servicer.

91	303821091	RT	MI	06/15/20	1
	Loan transferred for Imminent Monetary Default at Borrower's request as a result of the COVID-19 pandemic. The guarantor passed away and Special Servicer is processing a consent for a replacement guarantor. Borrower and Servicer were
	working on a reinstatement agreement to document the equity transfer/guarantor replacement. Counsel was engaged to document the transaction; however, Borrower stopped communicating with Special Servicer. At this time, Special Servicer
	is starting the foreclosure process and will be dual tracking that process with an attempt to re-engage the Borrower in finalizing the reinstatement/guarantor replacement.

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 26 of 33


				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
13	303821013	22,903,527.53	4.77000%	22,903,527.53	4.77000%	10	04/22/20	05/06/20	06/11/20
14	623100196	24,324,300.51	4.13000%	24,324,300.51	4.13000%	10	06/24/20	06/05/20	08/11/20
23	303821023	0.00	4.28500%	0.00	4.28500%	10	10/30/21	10/30/21	--
24	303821024	0.00	4.11000%	0.00	4.11000%	10	10/30/20	10/06/20	12/11/20
49	303821049	7,960,183.47	4.56800%	7,960,183.47	4.56800%	10	08/03/20	08/06/20	09/11/20
54	625100151	0.00	4.60000%	0.00	4.60000%	10	04/30/21	04/30/21	--
Totals		55,188,011.51		55,188,011.51
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 27 of 33


					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
6	303821006	06/17/22	27,693,019.12	17,700,000.00	19,823,782.69	6,261,680.23	19,823,782.69	13,562,102.46	14,130,916.66	0.00	1,007,338.93	13,123,577.73	38.59%
36	303821038	04/18/22	9,326,703.65	8,000,000.00	8,496,689.77	1,169,016.97	8,496,689.77	7,327,672.80	1,999,030.85	0.00	174,621.44	1,824,409.41	16.92%
68	303821068	01/18/18	5,724,893.22	9,370,000.00	8,232,990.29	1,088,409.47	8,232,990.29	7,144,580.82	0.00	0.00	(124.62)	124.62	0.00%
80	303821080	03/17/21	4,220,872.90	2,700,000.00	2,574,229.68	681,783.89	2,574,229.68	1,892,445.79	2,328,427.11	0.00	5,608.78	2,322,818.33	47.40%
111	303821111	01/17/19	2,020,620.93	3,300,000.00	2,447,852.20	111,243.00	2,447,852.20	2,336,609.20	0.00	0.00	(234,170.11)	234,170.11	11.42%
114	301880036	03/17/20	1,636,735.68	2,650,000.00	1,712,816.68	59,855.97	1,712,816.68	1,652,960.71	0.00	0.00	(400.00)	400.00	0.02%
Current Period Totals	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals	50,622,845.50	43,720,000.00	43,288,361.31	9,371,989.53	43,288,361.31	33,916,371.78	18,458,374.62	0.00	952,874.42	17,505,500.20

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




© 2021 Computershare. All rights reserved. Confidential.									Page 28 of 33


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
Deal	Deal	07/17/24	0.00	(50,601.35)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/24	0.00	(50,465.73)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/24	0.00	(50,330.46)	0.00	0.00	0.00	0.00	0.00	0.00
		04/17/24	0.00	(50,195.56)	0.00	0.00	0.00	0.00	0.00	0.00
		03/15/24	0.00	(50,061.02)	0.00	0.00	0.00	0.00	0.00	0.00
		02/16/24	0.00	(49,926.85)	0.00	0.00	0.00	0.00	0.00	0.00
		01/18/24	0.00	(49,793.03)	0.00	0.00	0.00	0.00	0.00	0.00
		12/15/23	0.00	(49,659.57)	0.00	0.00	0.00	0.00	0.00	0.00
		11/17/23	0.00	(49,484.37)	0.00	0.00	0.00	0.00	0.00	0.00
		10/17/23	0.00	(49,359.97)	0.00	0.00	0.00	0.00	0.00	0.00
		09/15/23	0.00	(49,227.67)	0.00	0.00	0.00	0.00	0.00	0.00
		08/17/23	0.00	(49,095.73)	0.00	0.00	0.00	0.00	0.00	0.00
		07/17/23	0.00	(48,964.13)	0.00	0.00	0.00	0.00	0.00	0.00
		06/16/23	0.00	(48,832.90)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/23	0.00	(49,170.05)	0.00	0.00	0.00	0.00	0.00	0.00
		04/17/23	0.00	(51,772.09)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/23	0.00	(51,648.35)	0.00	0.00	0.00	0.00	0.00	0.00
		02/17/23	0.00	(51,509.92)	0.00	0.00	0.00	0.00	0.00	0.00
		01/18/23	0.00	(51,371.86)	0.00	0.00	0.00	0.00	0.00	0.00
		12/16/22	0.00	(51,234.17)	0.00	0.00	0.00	0.00	0.00	0.00
		11/18/22	0.00	(51,096.84)	0.00	0.00	0.00	0.00	0.00	0.00
		10/17/22	0.00	(50,959.89)	0.00	0.00	0.00	0.00	0.00	0.00
		09/16/22	0.00	(50,823.30)	0.00	0.00	0.00	0.00	0.00	0.00
		08/17/22	0.00	(50,687.08)	0.00	0.00	0.00	0.00	0.00	0.00
		07/15/22	0.00	(50,551.22)	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/22	0.00	(12,540.68)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/22	0.00	(12,507.07)	0.00	0.00	0.00	0.00	0.00	0.00
		04/18/22	0.00	(7,115.55)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/22	0.00	(7,096.48)	0.00	0.00	0.00	0.00	0.00	0.00
		02/17/22	0.00	(7,077.46)	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.							Page 29 of 33


				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	01/18/22	0.00	(7,058.49)	0.00	0.00	0.00	0.00	0.00	0.00
		12/17/21	0.00	(7,039.57)	0.00	0.00	0.00	0.00	0.00	0.00
		11/18/21	0.00	(7,020.70)	0.00	0.00	0.00	0.00	0.00	0.00
		10/18/21	0.00	(7,001.89)	0.00	0.00	0.00	0.00	0.00	0.00
		09/17/21	0.00	(6,983.12)	0.00	0.00	0.00	0.00	0.00	0.00
		08/17/21	0.00	(6,906.59)	0.00	0.00	0.00	0.00	0.00	0.00
		07/16/21	0.00	(6,874.54)	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/21	0.00	(6,550.50)	0.00	0.00	0.00	0.00	0.00	0.00
		05/17/21	0.00	(6,511.16)	0.00	0.00	0.00	0.00	0.00	0.00
		04/16/21	0.00	(6,493.71)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/21	0.00	(231.73)	0.00	0.00	0.00	0.00	0.00	0.00
		02/18/21	0.00	(231.11)	0.00	0.00	0.00	0.00	0.00	0.00
		01/15/21	0.00	(224.96)	0.00	0.00	0.00	0.00	0.00	0.00
		12/17/20	0.00	(224.36)	0.00	0.00	0.00	0.00	0.00	0.00
		11/18/20	0.00	(194.55)	0.00	0.00	0.00	0.00	0.00	0.00
		10/19/20	0.00	(189.80)	0.00	0.00	0.00	0.00	0.00	0.00
		09/17/20	0.00	(139.93)	0.00	0.00	0.00	0.00	0.00	0.00
		08/17/20	0.00	(131.90)	0.00	0.00	0.00	0.00	0.00	0.00
		07/17/20	0.00	(117.25)	0.00	0.00	0.00	0.00	0.00	0.00
		06/17/20	0.00	(116.94)	0.00	0.00	0.00	0.00	0.00	0.00
		05/15/20	0.00	(43.01)	0.00	0.00	0.00	0.00	0.00	0.00
		04/17/20	0.00	(42.89)	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/20	0.00	(2.16)	0.00	0.00	0.00	0.00	0.00	0.00
		02/18/20	0.00	(2.16)	0.00	0.00	0.00	0.00	0.00	0.00
6	303821006	11/17/23	0.00	0.00	13,123,577.73	0.00	0.00	15,705.61	0.00	0.00	13,123,577.73
		10/17/23	0.00	0.00	13,107,872.12	0.00	0.00	(3,071.75)	0.00	0.00
		04/17/23	0.00	0.00	13,110,943.87	0.00	0.00	(1,019,972.79)	0.00	0.00
		06/17/22	0.00	0.00	14,130,916.66	0.00	0.00	14,130,916.66	0.00	0.00
36	303821038	05/17/23	0.00	0.00	1,824,409.41	0.00	0.00	(174,621.44)	0.00	0.00	1,824,409.41
		04/18/22	0.00	0.00	1,999,030.85	0.00	0.00	1,999,030.85	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.							Page 30 of 33


				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
68	303821068	06/17/21	0.00	0.00	124.62	0.00	0.00	143.13	0.00	0.00	143.13
		01/17/19	0.00	0.00	(18.51)	0.00	(18.51)	0.00	0.00	0.00
		01/18/18	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
80	303821080	03/17/23	0.00	0.00	2,322,818.33	0.00	0.00	(5,608.78)	0.00	0.00	2,322,818.33
		03/17/21	0.00	0.00	2,328,427.11	0.00	0.00	2,328,427.11	0.00	0.00
111	303821111	08/17/21	0.00	0.00	234,170.11	0.00	0.00	21,567.15	0.00	0.00	234,170.11
		07/16/21	0.00	0.00	212,602.96	0.00	0.00	5,054.40	0.00	0.00
		06/17/21	0.00	0.00	207,548.56	0.00	0.00	113,878.00	0.00	0.00
		05/17/21	0.00	0.00	93,670.56	0.00	0.00	8,127.60	0.00	0.00
		03/17/21	0.00	0.00	85,542.96	0.00	0.00	1,379.60	0.00	0.00
		01/15/21	0.00	0.00	84,163.36	0.00	0.00	2,062.45	0.00	0.00
		11/18/20	0.00	0.00	82,100.91	0.00	0.00	10,894.40	0.00	0.00
		10/19/20	0.00	0.00	71,206.51	0.00	0.00	1,581.20	0.00	0.00
		09/17/20	0.00	0.00	69,625.31	0.00	0.00	18,415.70	0.00	0.00
		08/17/20	0.00	0.00	51,209.61	0.00	0.00	2,853.63	0.00	0.00
		07/17/20	0.00	0.00	48,355.98	0.00	0.00	5,335.13	0.00	0.00
		05/15/20	0.00	0.00	43,020.85	0.00	0.00	27,065.16	0.00	0.00
		03/17/20	0.00	0.00	15,955.69	0.00	0.00	15,152.94	0.00	0.00
		01/17/20	0.00	0.00	802.75	0.00	0.00	802.75	0.00	0.00
		01/17/19	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
114	301880036	05/15/20	0.00	0.00	400.00	0.00	0.00	400.00	0.00	0.00	400.00
		03/17/20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Current Period Totals		0.00	(50,601.35)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals		0.00	(1,373,493.37)	17,505,500.20	0.00	(18.51)	17,505,518.71	0.00	0.00	17,505,518.71




© 2021 Computershare. All rights reserved. Confidential.							Page 31 of 33


			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)
11	0.00	0.00	4,502.92	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	0.00	0.00	1,093.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	0.00	0.00	864.48	0.00	0.00	0.00	0.00	0.00	0.00	0.00
45	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(2,175.13)	0.00	0.00	0.00
54	0.00	0.00	0.00	0.00	379.36	0.00	0.00	0.00	0.00	0.00	0.00	0.00
82	0.00	0.00	0.00	0.00	269.13	0.00	0.00	0.00	0.00	0.00	0.00	0.00
91	0.00	0.00	3,500.00	0.00	0.00	4,311.02	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	8,002.92	0.00	2,605.99	4,311.02	0.00	0.00	(2,175.13)	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.			Collateral Shortfall Total	12,744.80




© 2021 Computershare. All rights reserved. Confidential.									Page 32 of 33


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 33 of 33

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format