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

Morgan Stanley Capital I Trust 2019-H7

10/31/2024 | Press release | Distributed by Public on 10/31/2024 13:57

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	10/18/24	Morgan Stanley Capital I Trust 2019-H7
Determination Date:	10/11/24
Next Distribution Date:	11/18/24
Record Date:	09/30/24	Commercial Mortgage Pass-Through Certificates
		Series 2019-H7


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		General Information Number	(212) 761-4000	[email protected]
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	5		Association
Bond / Collateral Reconciliation - Cash Flows	6		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Bond / Collateral Reconciliation - Balances	7		10851 Mastin Street, Building 82, Suite 700 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	Argentic Services Company LP
Mortgage Loan Detail (Part 1)	13-14		Andrew Hundertmark	(469) 609-2001	[email protected]
			500 North Central Expressway, Suite 261 \| Plano, TX 75074 \| United States
Mortgage Loan Detail (Part 2)	15-16
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Principal Prepayment Detail	17	Representations Reviewer
Historical Detail	18		Attention: Transaction Manager		[email protected]
Delinquency Loan Detail	19		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
Specially Serviced Loan Detail - Part 1	21		Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 2	22				[email protected]
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23
Historical Liquidated Loan Detail	24
Historical Bond / Collateral Loss Reconciliation Detail	25
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 27


				Certificate Distribution Detail

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

A-1	61771MAS9	2.327000%	19,200,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	21.63%
A-2	61771MAT7	2.492000%	29,900,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	21.63%
A-SB	61771MAU4	3.171000%	26,600,000.00	25,718,737.33	454,600.68	67,961.76	0.00	0.00	522,562.44	25,264,136.65	23.28%	21.63%
A-3	61771MAV2	3.005000%	205,000,000.00	202,391,694.67	81,447.32	506,822.54	0.00	0.00	588,269.86	202,310,247.35	23.28%	21.63%
A-4	61771MAW0	3.261000%	242,191,000.00	242,191,000.00	0.00	658,154.04	0.00	0.00	658,154.04	242,191,000.00	23.28%	21.63%
A-S	61771MAZ3	3.524000%	62,560,000.00	62,560,000.00	0.00	183,717.87	0.00	0.00	183,717.87	62,560,000.00	23.28%	21.63%
B	61771MBA7	3.725000%	33,614,000.00	33,614,000.00	0.00	104,343.46	0.00	0.00	104,343.46	33,614,000.00	18.44%	17.13%
C	61771MBB5	4.128000%	34,549,000.00	34,549,000.00	0.00	118,848.56	0.00	0.00	118,848.56	34,549,000.00	13.46%	12.50%
D	61771MAC4	3.000000%	15,873,000.00	15,873,000.00	0.00	39,682.50	0.00	0.00	39,682.50	15,873,000.00	11.17%	10.38%
E-RR	61771MAF7	4.367859%	22,410,000.00	22,410,000.00	0.00	81,569.76	0.00	0.00	81,569.76	22,410,000.00	7.94%	7.38%
F-RR	61771MAH3	4.367859%	17,741,000.00	17,741,000.00	0.00	64,575.15	0.00	0.00	64,575.15	17,741,000.00	5.38%	5.00%
G-RR	61771MAK6	4.367859%	8,403,000.00	8,403,000.00	0.00	30,585.93	0.00	0.00	30,585.93	8,403,000.00	4.17%	3.88%
H-RR	61771MAM2	4.367859%	28,946,514.00	28,865,464.62	0.00	73,279.70	0.00	(81,049.38)	73,279.70	28,946,514.00	0.00%	0.00%
V	61771MAP5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61771MAQ3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal		746,987,514.00	694,316,896.62	536,048.00	1,929,541.27	0.00	(81,049.38)	2,465,589.27	693,861,898.00


X-A	61771MAX8	1.221949%	522,891,000.00	470,301,432.00	0.00	478,903.55	0.00	0.00	478,903.55	469,765,384.00
X-B	61771MAY6	0.632542%	130,723,000.00	130,723,000.00	0.00	68,906.46	0.00	0.00	68,906.46	130,723,000.00
X-D	61771MAA8	1.367859%	15,873,000.00	15,873,000.00	0.00	18,093.35	0.00	0.00	18,093.35	15,873,000.00
Notional SubTotal		669,487,000.00	616,897,432.00	0.00	565,903.36	0.00	0.00	565,903.36	616,361,384.00

Deal Distribution Total				536,048.00	2,495,444.63	0.00	(81,049.38)	3,031,492.63

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




© 2021 Computershare. All rights reserved. Confidential.								Page 2 of 27


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	61771MAS9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61771MAT7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	61771MAU4	966.86982444	17.09025113	2.55495338	0.00000000	0.00000000	0.00000000	0.00000000	19.64520451	949.77957331
A-3	61771MAV2	987.27655937	0.39730400	2.47230507	0.00000000	0.00000000	0.00000000	0.00000000	2.86960907	986.87925537
A-4	61771MAW0	1,000.00000000	0.00000000	2.71749999	0.00000000	0.00000000	0.00000000	0.00000000	2.71749999	1,000.00000000
A-S	61771MAZ3	1,000.00000000	0.00000000	2.93666672	0.00000000	0.00000000	0.00000000	0.00000000	2.93666672	1,000.00000000
B	61771MBA7	1,000.00000000	0.00000000	3.10416672	0.00000000	0.00000000	0.00000000	0.00000000	3.10416672	1,000.00000000
C	61771MBB5	1,000.00000000	0.00000000	3.44000000	0.00000000	0.00000000	0.00000000	0.00000000	3.44000000	1,000.00000000
D	61771MAC4	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E-RR	61771MAF7	1,000.00000000	0.00000000	3.63988220	0.00000000	0.00000000	0.00000000	0.00000000	3.63988220	1,000.00000000
F-RR	61771MAH3	1,000.00000000	0.00000000	3.63988219	0.00000000	0.00000000	0.00000000	0.00000000	3.63988219	1,000.00000000
G-RR	61771MAK6	1,000.00000000	0.00000000	3.63988218	0.00000000	0.00000000	0.00000000	0.00000000	3.63988218	1,000.00000000
H-RR	61771MAM2	997.20002968	0.00000000	2.53155527	1.09813569	10.32987703	0.00000000	(2.79997032)	2.53155527	1,000.00000000
V	61771MAP5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61771MAQ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61771MAX8	899.42537164	0.00000000	0.91587644	0.00000000	0.00000000	0.00000000	0.00000000	0.91587644	898.40020960
X-B	61771MAY6	1,000.00000000	0.00000000	0.52711810	0.00000000	0.00000000	0.00000000	0.00000000	0.52711810	1,000.00000000
X-D	61771MAA8	1,000.00000000	0.00000000	1.13988219	0.00000000	0.00000000	0.00000000	0.00000000	1.13988219	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.							Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	09/01/24 - 09/30/24	30	0.00	67,961.76	0.00	67,961.76	0.00	0.00	0.00	67,961.76	0.00
A-3	09/01/24 - 09/30/24	30	0.00	506,822.54	0.00	506,822.54	0.00	0.00	0.00	506,822.54	0.00
A-4	09/01/24 - 09/30/24	30	0.00	658,154.04	0.00	658,154.04	0.00	0.00	0.00	658,154.04	0.00
X-A	09/01/24 - 09/30/24	30	0.00	478,903.55	0.00	478,903.55	0.00	0.00	0.00	478,903.55	0.00
X-B	09/01/24 - 09/30/24	30	0.00	68,906.46	0.00	68,906.46	0.00	0.00	0.00	68,906.46	0.00
X-D	09/01/24 - 09/30/24	30	0.00	18,093.35	0.00	18,093.35	0.00	0.00	0.00	18,093.35	0.00
A-S	09/01/24 - 09/30/24	30	0.00	183,717.87	0.00	183,717.87	0.00	0.00	0.00	183,717.87	0.00
B	09/01/24 - 09/30/24	30	0.00	104,343.46	0.00	104,343.46	0.00	0.00	0.00	104,343.46	0.00
C	09/01/24 - 09/30/24	30	0.00	118,848.56	0.00	118,848.56	0.00	0.00	0.00	118,848.56	0.00
D	09/01/24 - 09/30/24	30	0.00	39,682.50	0.00	39,682.50	0.00	0.00	0.00	39,682.50	0.00
E-RR	09/01/24 - 09/30/24	30	0.00	81,569.76	0.00	81,569.76	0.00	0.00	0.00	81,569.76	0.00
F-RR	09/01/24 - 09/30/24	30	0.00	64,575.15	0.00	64,575.15	0.00	0.00	0.00	64,575.15	0.00
G-RR	09/01/24 - 09/30/24	30	0.00	30,585.93	0.00	30,585.93	0.00	0.00	0.00	30,585.93	0.00
H-RR	09/01/24 - 09/30/24	30	266,257.58	105,066.90	0.00	105,066.90	31,787.20	0.00	0.00	73,279.70	299,013.93
Totals			266,257.58	2,527,231.83	0.00	2,527,231.83	31,787.20	0.00	0.00	2,495,444.63	299,013.93




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


	Additional Information
Total Available Distribution Amount (1)	3,031,492.63
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,539,605.23	Master Servicing Fee	5,393.27
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,427.24
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	289.30
ARD Interest	0.00	Operating Advisor Fee	1,157.19
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	106.41
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,539,605.23	Total Fees	12,373.41

Principal		Expenses/Reimbursements
Scheduled Principal	454,998.12	Reimbursement for Interest on Advances	1,066.97
Unscheduled Principal Collections		ASER Amount	1,302.83
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	3,500.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	81,049.88	Special Servicing Fees (Work Out)	548.60
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	25,368.80
Total Principal Collected	536,048.00	Total Expenses/Reimbursements	31,787.20

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,495,444.63
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	536,048.00
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	3,031,492.63
Total Funds Collected	3,075,653.23	Total Funds Distributed	3,075,653.24

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	694,316,896.62	694,316,896.62	Beginning Certificate Balance	694,316,896.62
(-) Scheduled Principal Collections	454,998.12	454,998.12	(-) Principal Distributions	536,048.00
(-) Unscheduled Principal Collections	0.00	0.00	(-) Realized Losses	(81,049.38)
(-) Principal Adjustments (Cash)	0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	(81,049.88)
(-) Principal Adjustments (Non-Cash)	0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral	(81,049.88)	(81,049.88)	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	693,861,898.50	693,861,898.50	Certificate Other Adjustments**	0.50
Beginning Actual Collateral Balance	694,724,603.37	694,724,603.37	Ending Certificate Balance	693,861,898.00
Ending Actual Collateral Balance	694,256,949.54	694,256,949.54



		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	(0.50)
Current Period Advances	0.00	0.00	Ending UC / (OC)	(0.50)
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	4.37%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 27


				Current Mortgage Loan and Property Stratification



			Scheduled Balance						Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	10,000,000 or less	27	159,501,900.09	22.99%	56	4.6990	1.889446	1.40 or less	14	143,385,448.30	20.66%	56	4.8549	0.765771
10,000,001.00 to 20,000,000	16	227,223,245.73	32.75%	56	4.5153	1.816376	1.41 to 1.60	6	52,507,045.23	7.57%	56	4.9998	1.481010
20,000,001.00 to 30,000,000	7	173,865,942.34	25.06%	56	4.3346	2.183424	1.61 to 1.80	3	43,727,764.41	6.30%	57	4.5857	1.788308
30,000,001.00 to 40,000,000	2	73,270,810.34	10.56%	55	3.9830	2.361339	1.81 to 2.00	7	85,090,578.54	12.26%	57	4.7664	1.870304
40,000,001.00 to greater	1	60,000,000.00	8.65%	57	3.7408	3.070000	2.01 to 2.20	4	27,193,739.53	3.92%	57	4.5352	2.085874
	Totals	53	693,861,898.50	100.00%	56	4.3891	2.091098	2.21 or greater	19	341,957,322.49	49.28%	56	3.9693	2.834573
								Totals	53	693,861,898.50	100.00%	56	4.3891	2.091098
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 8 of 27


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Arizona	2	12,500,000.00	1.80%	57	4.0780	2.650000
							Industrial	8	84,042,717.39	12.11%	56	4.3417	2.488475
California	17	98,911,582.49	14.26%	55	4.1936	2.353194
							Lodging	18	135,267,827.24	19.49%	56	4.7470	1.629616
Connecticut	1	3,550,000.00	0.51%	56	4.3100	3.120000
							Mixed Use	8	67,750,295.99	9.76%	57	4.8082	1.476537
Florida	4	38,340,403.93	5.53%	57	4.6293	3.060134
							Multi-Family	8	84,133,083.26	12.13%	55	4.1542	2.285817
Georgia	3	56,480,532.16	8.14%	57	4.5767	1.501887
							Office	6	77,041,231.80	11.10%	56	4.2973	1.600511
Illinois	2	27,500,000.00	3.96%	56	4.2144	2.600000
							Retail	29	242,935,957.29	35.01%	56	4.1983	2.475445
Indiana	2	10,348,151.06	1.49%	57	4.9129	1.981800
							Self Storage	1	2,690,785.90	0.39%	56	4.5200	1.610000
Louisiana	1	15,411,623.87	2.22%	56	4.5500	3.200000
							Totals	78	693,861,898.50	100.00%	56	4.3891	2.091098
Maryland	2	11,492,690.26	1.66%	56	4.3267	2.521103

Michigan	1	3,843,638.48	0.55%	56	5.1000	1.420000

Missouri	2	12,755,073.54	1.84%	57	4.7121	1.227470

Nevada	2	75,900,000.00	10.94%	57	3.7670	2.991489

New Jersey	2	28,400,059.23	4.09%	56	4.7696	(0.254752)

New York	25	189,757,054.14	27.35%	56	4.4838	1.812194

North Carolina	3	33,930,273.68	4.89%	57	4.4374	2.021715

Ohio	1	2,690,785.90	0.39%	56	4.5200	1.610000

Pennsylvania	1	1,265,668.50	0.18%	57	4.5500	1.840000

Texas	4	51,453,324.98	7.42%	56	4.4355	2.178358

Washington	1	6,272,448.77	0.90%	56	4.9900	1.150000

West Virginia	1	3,309,989.53	0.48%	56	4.0200	2.040000

Wisconsin	1	9,748,598.35	1.40%	56	4.9800	1.580000

Totals	78	693,861,898.50	100.00%	56	4.3891	2.091098


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




© 2021 Computershare. All rights reserved. Confidential.										Page 9 of 27


				Current Mortgage Loan and Property Stratification



			Note Rate						Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	4.4999% or less	22	367,960,475.09	53.03%	56	3.9768	2.611578	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.9999%	20	255,023,907.39	36.75%	57	4.7016	1.499388	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	11	70,877,516.02	10.21%	56	5.4046	1.518062	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	53	693,861,898.50	100.00%	56	4.3891	2.091098	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	53	693,861,898.50	100.00%	56	4.3891	2.091098
								Totals	53	693,861,898.50	100.00%	56	4.3891	2.091098
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 10 of 27


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)				Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	60 months or less	53	693,861,898.50	100.00%	56	4.3891	2.091098	Interest Only	27	423,704,965.51	61.06%	56	4.2160	2.411665
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or less	26	270,156,932.99	38.94%	56	4.6605	1.588333
	Totals	53	693,861,898.50	100.00%	56	4.3891	2.091098	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	53	693,861,898.50	100.00%	56	4.3891	2.091098
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 11 of 27

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Totals

693,861,898.50

100.00%

4.3891

2.091098

No outstanding loans in this group

(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 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
1A11	30316448	RT	Las Vegas	NV	Actual/360	3.741%	187,040.00	0.00	0.00	N/A	07/01/29	--	60,000,000.00	60,000,000.00	10/01/24
1A16	30316453				Actual/360	3.741%	31,173.33	0.00	0.00	N/A	07/01/29	--	10,000,000.00	10,000,000.00	10/01/24
2A1	30316207	Various Various	CA	Actual/360	4.059%	129,451.02	0.00	0.00	N/A	05/06/29	--	38,270,810.34	38,270,810.34	10/06/24
2A5	30316211				Actual/360	4.059%	64,725.51	0.00	0.00	N/A	05/06/29	--	19,135,405.17	19,135,405.17	10/06/24
3A1	30316472	LO	Atlanta	GA	Actual/360	4.590%	104,830.89	48,783.18	0.00	N/A	07/06/29	--	27,406,769.10	27,357,985.92	10/06/24
3A3	30316474				Actual/360	4.590%	52,415.44	24,391.60	0.00	N/A	07/06/29	--	13,703,384.19	13,678,992.59	10/06/24
4	30316478	MF	Brooklyn	NY	Actual/360	3.900%	113,750.00	0.00	0.00	N/A	06/06/29	--	35,000,000.00	35,000,000.00	10/06/24
5	30316480	LO	Various	Various	Actual/360	4.550%	98,656.02	46,597.23	0.00	N/A	07/06/29	--	26,019,169.51	25,972,572.28	10/06/24
6	30503194	MU	New York	NY	Actual/360	4.820%	112,466.67	0.00	0.00	N/A	07/06/29	--	28,000,000.00	28,000,000.00	10/06/24
7	30316483	MF	Long Island City	NY	Actual/360	3.784%	78,392.75	42,522.43	0.00	N/A	04/01/29	--	24,858,967.21	24,816,444.78	10/01/24
8	30316484	IN	Durham	NC	Actual/360	4.500%	87,228.43	41,976.32	0.00	N/A	07/06/29	--	23,260,915.68	23,218,939.36	10/06/24
9	30316485	OF	Culver City	CA	Actual/360	3.905%	75,659.38	0.00	0.00	N/A	07/06/29	--	23,250,000.00	23,250,000.00	10/06/24
10	30316486	RT	Dallas	TX	Actual/360	4.035%	71,453.13	0.00	0.00	N/A	06/01/29	--	21,250,000.00	21,250,000.00	10/01/24
11	30316487	IN	Various	FL	Actual/360	3.770%	62,833.33	0.00	0.00	N/A	07/06/29	--	20,000,000.00	20,000,000.00	10/06/24
12	30316219	IN	Niles	IL	Actual/360	4.232%	58,190.00	0.00	0.00	06/01/29	05/01/30	--	16,500,000.00	16,500,000.00	10/01/24
13	30316488	LO	Princeton	NJ	Actual/360	4.760%	58,505.54	25,576.75	0.00	N/A	07/06/29	--	14,749,294.84	14,723,718.09	10/06/24
14	30316489	LO	Metairie	LA	Actual/360	4.550%	58,523.03	23,022.65	0.00	N/A	06/01/29	--	15,434,646.52	15,411,623.87	10/01/24
15	30316490	MU	New York	NY	Actual/360	4.450%	58,962.50	0.00	0.00	N/A	07/06/29	--	15,900,000.00	15,900,000.00	10/06/24
16	30316491	RT	New Braunfels	TX	Actual/360	4.670%	57,946.80	21,645.97	0.00	N/A	07/06/29	--	14,889,970.95	14,868,324.98	10/06/24
17	30316492	OF	Princeton	NJ	Actual/360	4.780%	54,572.81	23,945.76	0.00	N/A	05/06/29	--	13,700,286.90	13,676,341.14	10/06/24
18	30316493	OF	Rochester	NY	Actual/360	4.990%	55,620.24	16,768.20	0.00	N/A	07/01/29	--	13,375,608.09	13,358,839.89	10/05/24
19	30502523	OF	New York	NY	Actual/360	3.914%	40,770.83	0.00	0.00	N/A	03/11/29	--	12,500,000.00	12,500,000.00	10/11/24
20	30316495	MU	Staten Island	NY	Actual/360	5.290%	53,781.67	0.00	0.00	N/A	06/06/29	--	12,200,000.00	12,200,000.00	10/06/24
21	30316496	RT	Miami Beach	FL	Actual/360	5.650%	57,441.67	0.00	0.00	N/A	07/11/29	--	12,200,000.00	12,200,000.00	08/11/24
22	30316498	OF	Atlanta	GA	Actual/360	4.180%	41,800.00	0.00	0.00	N/A	07/01/29	--	12,000,000.00	12,000,000.00	10/01/24
24	30316502	RT	Niles	IL	Actual/360	4.188%	38,390.00	0.00	0.00	N/A	06/01/29	--	11,000,000.00	11,000,000.00	10/01/24
26	30316504	LO	Menomonee Falls	WI	Actual/360	4.980%	40,525.00	16,462.84	0.00	N/A	06/06/29	--	9,765,061.19	9,748,598.35	10/06/24
27	30316505	IN	Fenton	MO	Actual/360	4.350%	34,754.64	17,699.79	0.00	N/A	07/06/29	--	9,587,486.73	9,569,786.94	10/06/24




© 2021 Computershare. All rights reserved. Confidential.										Page 13 of 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
28	30316506	MF	El Paso	TX	Actual/360	4.890%	41,035.25	0.00	0.00	N/A	06/06/29	--	10,070,000.00	10,070,000.00	10/06/24
29	30316507	LO	San Jose	CA	Actual/360	4.930%	41,083.33	0.00	0.00	N/A	04/01/29	--	10,000,000.00	10,000,000.00	10/01/24
30	30316508	RT	Austell	GA	Actual/360	5.800%	16,665.39	4,457.72	0.00	N/A	05/06/29	--	3,448,011.00	3,443,553.28	10/06/24
31	30316509	RT	Independence	MO	Actual/360	5.800%	15,415.48	4,123.40	0.00	N/A	05/06/29	--	3,189,410.00	3,185,286.60	10/06/24
32	30316510	RT	Indianapolis	IN	Actual/360	5.800%	11,781.50	3,151.36	0.00	N/A	05/06/29	--	2,437,552.42	2,434,401.06	10/06/24
33	30503235	Various Brooklyn	NY	Actual/360	5.100%	39,100.00	0.00	0.00	N/A	06/06/29	--	9,200,000.00	9,200,000.00	10/06/24
34	30316511	RT	Holly Springs	NC	Actual/360	4.020%	18,482.05	8,992.72	0.00	N/A	06/01/29	--	5,517,031.05	5,508,038.33	10/01/24
35	30316512	RT	Lewisburg	WV	Actual/360	4.020%	11,106.57	5,404.06	0.00	N/A	06/01/29	--	3,315,393.59	3,309,989.53	10/01/24
36	30316513	LO	Lawndale	CA	Actual/360	5.050%	34,799.37	13,789.97	0.00	N/A	06/01/29	--	8,269,156.95	8,255,366.98	10/01/24
38	30316515	RT	Mount Airy	MD	Actual/360	4.120%	27,466.67	0.00	0.00	N/A	06/01/29	--	8,000,000.00	8,000,000.00	10/01/24
39	30316516	RT	Indianapolis	IN	Actual/360	4.640%	30,599.83	0.00	0.00	N/A	07/01/29	--	7,913,750.00	7,913,750.00	10/01/24
40	30503236	LO	Sanford	FL	Actual/360	5.400%	27,696.01	14,264.95	0.00	N/A	07/01/29	--	6,154,668.88	6,140,403.93	10/01/24
41	30503251	RT	Sunnyside	WA	Actual/360	4.990%	26,121.47	9,268.43	0.00	N/A	06/06/29	--	6,281,717.20	6,272,448.77	10/06/24
42	30316517	IN	Brooklyn	NY	Actual/360	5.500%	27,526.04	9,380.25	0.00	N/A	05/06/29	--	6,005,681.08	5,996,300.83	09/06/20
43	30316518	RT	Cave Creek	AZ	Actual/360	4.078%	21,239.58	0.00	0.00	N/A	07/06/29	--	6,250,000.00	6,250,000.00	10/06/24
44	30316519	RT	Cave Creek	AZ	Actual/360	4.078%	21,239.58	0.00	0.00	N/A	07/06/29	--	6,250,000.00	6,250,000.00	10/06/24
45	30316520	RT	Las Vegas	NV	Actual/360	4.078%	20,050.17	0.00	0.00	N/A	07/06/29	--	5,900,000.00	5,900,000.00	10/06/24
46	30316521	MU	Winston Salem	NC	Actual/360	4.600%	19,975.51	7,707.29	0.00	N/A	06/06/29	--	5,211,003.28	5,203,295.99	10/06/24
47	30316522	IN	Katy	TX	Actual/360	4.520%	19,831.50	0.00	0.00	N/A	05/01/29	--	5,265,000.00	5,265,000.00	10/01/24
48	30316523	LO	Oneonta	NY	Actual/360	5.700%	18,942.03	9,231.95	0.00	N/A	02/06/29	--	3,987,796.81	3,978,564.86	10/06/24
49	30316524	MU	New York	NY	Actual/360	4.780%	16,331.67	0.00	0.00	N/A	06/01/29	--	4,100,000.00	4,100,000.00	10/01/24
50	30316525	MF	Pontiac	MI	Actual/360	5.100%	16,359.16	5,576.01	0.00	N/A	06/06/29	--	3,849,214.49	3,843,638.48	10/06/24
51	30316526	IN	Baltimore	MD	Actual/360	4.800%	13,993.49	5,681.46	0.00	N/A	06/01/29	--	3,498,371.72	3,492,690.26	10/01/24
52	30316527	MF	Windham	CT	Actual/360	4.310%	12,750.42	0.00	0.00	N/A	06/01/29	--	3,550,000.00	3,550,000.00	10/01/24
53	30316528	SS	North Canton	OH	Actual/360	4.520%	10,152.53	4,575.83	0.00	N/A	06/01/29	--	2,695,361.73	2,690,785.90	10/01/24
Totals							2,539,605.23	454,998.12	0.00				694,316,896.62	693,861,898.50
1 Property Type Codes
HC - Health Care	MU - Mixed Use	WH - Warehouse	MF - Multi-Family
SS - Self Storage	LO - Lodging	RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial	OF - Office		MH - Mobile Home Park
SE - Securities	CH - Cooperative Housing	ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.										Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A11	77,755,881.36	87,035,291.12	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
1A16	77,755,881.36	87,035,291.12	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2A1	23,373,748.29	22,038,314.90	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2A5	23,373,748.29	22,038,314.90	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1	9,564,201.45	10,221,714.48	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3A3	9,564,201.45	10,221,714.48	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4	4,851,775.43	4,827,173.64	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5	9,740,708.63	8,062,200.46	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,403,704.07	506,410.66	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7	16,385,126.91	16,503,310.36	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8	3,014,765.19	3,251,962.54	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,491,712.41	2,833,356.40	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,146,338.44	2,702,524.08	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,341,292.59	869,485.17	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	4,847,699.96	4,894,092.80	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,007,018.78	(108,009.39)	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,760,684.05	908,103.99	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
15	777,290.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,602,316.84	1,235,290.08	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17	347,732.13	55,085.06	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,427,045.22	1,310,802.15	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
19	55,728,669.00	13,937,311.90	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,287,352.30	1,227,712.77	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21	941,028.43	0.00	--	--	--	0.00	0.00	116,694.70	116,694.70	116,802.14	0.00
22	1,899,708.29	1,284,454.30	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,501,913.68	1,477,856.10	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,846,836.52	1,214,518.65	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,040,837.78	798,997.90	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 15 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
28	1,081,702.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	3,182,991.00	3,717,191.00	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	408,241.29	413,676.94	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
31	298,854.41	314,822.96	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	269,548.96	255,086.72	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33	604,179.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	894,954.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	448,314.50	434,788.95	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,521,742.24	1,203,086.94	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1,000,539.53	271,960.85	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	871,306.03	847,992.11	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,051,242.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	548,080.63	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	480,290.08	0.00	--	--	06/11/24	284,511.92	5,298.18	35,517.28	1,801,825.16	185,205.73	0.00
43	631,898.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	779,327.64	812,034.98	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
45	533,969.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	659,381.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	560,603.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	761,221.79	643,967.60	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
49	365,593.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	394,445.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	352,281.09	389,271.66	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
52	443,817.38	498,419.42	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
53	238,667.65	292,567.39	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	360,162,416.57	316,478,148.14				284,511.92	5,298.18	152,211.98	1,918,519.86	302,007.87	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 16 of 27


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




© 2021 Computershare. All rights reserved. Confidential.			Page 17 of 27


								Historical Detail

						Delinquencies¹						Prepayments		Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
10/18/24	0	0.00	0	0.00	1	5,996,300.83	0	0.00	1	5,996,300.83	0	0.00	0	0.00	0	0.00	4.389071%	4.368065%	56
09/17/24	0	0.00	0	0.00	1	6,005,681.08	0	0.00	1	6,005,681.08	0	0.00	0	0.00	1	7,896,855.94	4.389244%	4.368238%	57
08/16/24	0	0.00	1	20,000,000.00	1	6,014,103.91	0	0.00	1	6,014,103.91	0	0.00	0	0.00	0	0.00	4.400888%	4.379925%	58
07/17/24	0	0.00	1	20,000,000.00	1	6,022,487.03	1	6,022,487.03	0	0.00	1	7,997,351.20	0	0.00	0	0.00	4.401048%	4.380085%	59
06/17/24	1	20,000,000.00	0	0.00	1	6,031,747.81	1	6,031,747.81	0	0.00	0	0.00	0	0.00	0	0.00	4.412813%	4.391909%	59
05/17/24	0	0.00	0	0.00	1	6,040,047.76	1	6,040,047.76	0	0.00	0	0.00	2	2,593,784.49	0	0.00	4.414765%	4.392777%	59
04/17/24	0	0.00	0	0.00	1	6,049,228.42	1	6,049,228.42	0	0.00	0	0.00	0	0.00	0	0.00	4.413662%	4.391690%	60
03/15/24	0	0.00	0	0.00	1	6,057,445.97	1	6,057,445.97	0	0.00	0	0.00	0	0.00	0	0.00	4.413809%	4.391836%	61
02/16/24	0	0.00	0	0.00	1	6,067,470.00	1	6,067,470.00	0	0.00	0	0.00	0	0.00	0	0.00	4.413987%	4.392013%	62
01/18/24	0	0.00	0	0.00	1	6,075,601.57	1	6,075,601.57	0	0.00	0	0.00	0	0.00	0	0.00	4.414132%	4.392157%	63
12/15/23	0	0.00	0	0.00	1	6,083,694.81	1	6,083,694.81	0	0.00	0	0.00	0	0.00	0	0.00	4.414265%	4.392289%	64
11/17/23	0	0.00	0	0.00	1	6,092,676.33	1	6,092,676.33	0	0.00	0	0.00	0	0.00	0	0.00	4.414412%	4.392435%	65
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.												Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

30316496

08/11/24

116,694.70

120,904.63

12,200,000.00

30316517

09/06/20

35,517.28

1,801,825.16

863,397.53

6,391,351.87

10/27/20

02/26/21

07/11/24

Totals

152,211.98

1,918,519.86

984,302.16

18,591,351.87

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing	REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		677,361,899	671,365,598	0			5,996,301
> 60 Months		16,500,000	16,500,000	0			0




Historical Delinquency Information

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

Oct-24	693,861,899	687,865,598	0	0		0	5,996,301
Sep-24	694,316,897	688,311,216	0	0		0	6,005,681
Aug-24	702,722,838	676,708,734	0	20,000,000		0	6,014,104
Jul-24	703,149,161	677,126,674	0	20,000,000		0	6,022,487
Jun-24	714,822,531	688,790,783	20,000,000	0	6,031,748	0
May-24	725,539,359	719,499,311	0	0	6,040,048	0
Apr-24	728,606,562	722,557,333	0	0	6,049,228	0
Mar-24	729,040,424	722,982,978	0	0		0	6,057,446
Feb-24	729,548,118	723,480,648	0	0		0	6,067,470
Jan-24	729,978,213	723,902,611	0	0		0	6,075,602
Dec-23	730,392,270	724,308,575	0	0		0	6,083,695
Nov-23	730,840,763	724,748,086	0	0		0	6,092,676
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.				Page 20 of 27


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
42	30316517	5,996,300.83	6,391,351.87	9,000,000.00	03/01/24	470,390.08	1.06000	12/31/23	05/06/29	294
Totals		5,996,300.83	6,391,351.87	9,000,000.00		470,390.08




© 2021 Computershare. All rights reserved. Confidential.							Page 21 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
42	30316517	IN	NY	10/27/20	7
	10/11/2024 - The Special Servicer and Borrower entered into a Deed in Lieu of Foreclosure Agreement on 6/10/2024. The Deed In Lieu of Foreclosure transaction closed 6/10/2024. The Special Servicer has engaged a local property
	management company to manage the REO Property. The Special Servicer is interviewing brokers and intends to list the asset for both sale and lease simultaneously in order to evaluate the resolution strategy that results in the highest recovery
	for the Trust.

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




© 2021 Computershare. All rights reserved. Confidential.				Page 22 of 27


				Modified Loan Detail
		Pre-Modification	Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
3A1	30316472	29,432,429.74	4.59000%	29,432,429.74	4.59000%	10	10/28/20	09/06/20	11/09/20
3A1	30316472	0.00	4.59000%	0.00	4.59000%	8	02/23/22	12/02/21	02/23/22
3A3	30316474	14,716,214.79	4.59000%	14,716,214.79	4.59000%	10	10/28/20	09/06/20	11/09/20
3A3	30316474	0.00	4.59000%	0.00	4.59000%	8	02/23/22	12/22/21	02/23/22
13	30316488	15,865,056.70	4.76000%	15,846,003.51	4.76000%	8	07/06/20	07/06/20	07/15/20
13	30316488	0.00	4.76000%	0.00	4.76000%	8	02/05/21	02/04/21	02/09/21
14	30316489	0.00	4.55000%	0.00	4.55000%	8	03/31/21	03/31/21	04/14/21
21	30316496	0.00	5.65000%	0.00	5.65000%	8	11/30/20	11/30/20	02/05/21
26	30316504	0.00	4.98000%	0.00	4.98000%	8	02/18/21	09/06/20	02/26/21
29	30316507	10,000,000.00	4.93000%	10,000,000.00	4.93000%	8	08/03/20	07/31/20	08/18/20
37	30316514	0.00	5.40000%	0.00	5.40000%	10	06/06/24	06/06/24	07/11/24
48	30316523	0.00	5.70000%	0.00	5.70000%	8	12/03/20	12/03/20	02/01/21
Totals		70,013,701.23		69,994,648.04
1 Modification Codes
1 - Maturity Date Extension	5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change	6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off	7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.							Page 23 of 27

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

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

30316514 09/17/24

7,987,651.06

29,000,000.00

8,120,739.52

214,138.32

8,120,739.50

7,906,601.18

81,049.88

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

7,987,651.06

29,000,000.00

8,120,739.52

214,138.32

8,120,739.50

7,906,601.18

81,049.88

0.00

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

Page 24 of 27


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
37	30316514	10/18/24	0.00	0.00	0.00	0.00	0.00	(81,049.88)	0.00	0.00	0.00
		09/17/24	0.00	0.00	81,049.88	0.00	0.00	81,049.88	0.00	0.00
Current Period Totals		0.00	0.00	0.00	0.00	0.00	(81,049.88)	0.00	0.00	(81,049.88)
Cumulative Totals		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.							Page 25 of 27


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees								Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
11	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(242.61)	0.00	25,368.80	0.00
14	0.00	0.00	0.00	0.00	407.73	0.00	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	18.27	0.00	0.00	0.00
20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1,319.37	0.00	0.00	0.00
28	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(28.74)	0.00	0.00	0.00
40	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.68	0.00	0.00	0.00
42	0.00	0.00	3,500.00	0.00	0.00	1,302.83	0.00	0.00	0.00	0.00	0.00	0.00
48	0.00	0.00	0.00	0.00	140.87	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	3,500.00	0.00	548.60	1,302.83	0.00	0.00	1,066.97	0.00	25,368.80	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	31,787.20




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


	Supplemental Notes
	None




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

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format