noodls browser compatibility check

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

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

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

related announcements

Finance

Company News

Bank 2021-BNK37

11/29/2024 | Press release | Distributed by Public on 11/29/2024 12:51

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	11/18/24	BANK 2021-BNK37
Determination Date:	11/12/24
Next Distribution Date:	12/17/24
Record Date:	10/31/24	Commercial Mortgage Pass-Through Certificates
		Series 2021-BNK37


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2-3	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail	4		Attention: A.J. Sfarra		[email protected]

Certificate Interest Reconciliation Detail	5		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Detail	6
			Corporate Trust Services (CMBS)		[email protected];
Exchangeable Certificate Factor Detail	7				[email protected]

Additional Information	8		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Bond / Collateral Reconciliation - Cash Flows	9	General Master Servicer	Wells Fargo Bank, National Association

Bond / Collateral Reconciliation - Balances	10		Attention: BANK 2021-BNK37 Asset Manager		[email protected]
			Three Wells Fargo, MAC D1050-084, 401 South Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Current Mortgage Loan and Property Stratification	11-15
		General Special Servicer	CWCapital Asset Management LLC
Mortgage Loan Detail (Part 1)	16-19
			Attention: Brian Hanson (BANK 2021-BNK37)		[email protected]

Mortgage Loan Detail (Part 2)	20-23		900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States

Principal Prepayment Detail	24	NCB Master Servicer & NCB	National Cooperative Bank, N.A.

Historical Detail	25	Special Servicer
			Tom Klump	(703) 302-8080	[email protected]
Delinquency Loan Detail	26
			2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Collateral Stratification and Historical Detail	27
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Specially Serviced Loan Detail - Part 1	28	Representations Reviewer

Specially Serviced Loan Detail - Part 2	29		Attention: BANK 2021-BNK37 - Surveillance Manager		[email protected]
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Modified Loan Detail	30
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	31
			Attention: CMBS Trustee	(302) 636-4140	[email protected]
Historical Bond / Collateral Loss Reconciliation Detail	32
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	33

Supplemental Notes	34

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 34


				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	06540LAW7	1.186000%	19,414,000.00	9,327,316.92	397,939.64	9,218.50	0.00	0.00	407,158.14	8,929,377.28	33.74%	33.50%
A-2	06540LAX5	2.513000%	147,337,000.00	147,337,000.00	0.00	308,548.23	0.00	0.00	308,548.23	147,337,000.00	33.74%	33.50%
A-3	06540LAY3	2.588000%	74,150,000.00	74,150,000.00	0.00	159,916.83	0.00	0.00	159,916.83	74,150,000.00	33.74%	33.50%
A-SB	06540LAZ0	2.487000%	24,589,000.00	24,589,000.00	0.00	50,960.70	0.00	0.00	50,960.70	24,589,000.00	33.74%	33.50%
A-4	06540LBA4	2.370000%	234,500,000.00	234,500,000.00	0.00	463,137.50	0.00	0.00	463,137.50	234,500,000.00	33.74%	33.50%
A-5	06540LBF3	2.618000%	380,018,000.00	380,018,000.00	0.00	829,072.60	0.00	0.00	829,072.60	380,018,000.00	33.74%	33.50%
AS	06540LBN6	2.851000%	143,001,000.00	143,001,000.00	0.00	339,746.54	0.00	0.00	339,746.54	143,001,000.00	22.84%	22.69%
B	06540LBT3	2.983000%	47,143,000.00	47,143,000.00	0.00	117,189.64	0.00	0.00	117,189.64	47,143,000.00	19.25%	19.13%
C	06540LBX4	3.210269%	53,430,000.00	53,430,000.00	0.00	142,937.24	0.00	0.00	142,937.24	53,430,000.00	15.18%	15.09%
D	06540LAJ6	2.500000%	31,428,000.00	31,428,000.00	0.00	65,475.00	0.00	0.00	65,475.00	31,428,000.00	12.78%	12.72%
E	06540LAL1	2.500000%	23,572,000.00	23,572,000.00	0.00	49,108.33	0.00	0.00	49,108.33	23,572,000.00	10.99%	10.94%
F	06540LAN7	2.400000%	26,715,000.00	26,715,000.00	0.00	53,430.00	0.00	0.00	53,430.00	26,715,000.00	8.95%	8.92%
G	06540LAQ0	2.400000%	12,571,000.00	12,571,000.00	0.00	25,142.00	0.00	0.00	25,142.00	12,571,000.00	7.99%	7.97%
H*	06540LAS6	2.400000%	39,286,752.00	39,286,752.00	0.00	63,168.24	0.00	0.00	63,168.24	39,286,752.00	5.00%	5.00%
R	06540LAU1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC33JP93	3.210269%	66,166,039.58	65,635,161.52	20,944.19	174,777.98	0.00	0.00	195,722.17	65,614,217.33	0.00%	0.00%
Regular SubTotal			1,323,320,791.58	1,312,703,230.44	418,883.83	2,851,829.33	0.00	0.00	3,270,713.16	1,312,284,346.61


X-A	06540LBL0	0.698519%	880,008,000.00	869,921,316.92	0.00	506,380.38	0.00	0.00	506,380.38	869,523,377.28
X-B	06540LBM8	0.326542%	190,144,000.00	190,144,000.00	0.00	51,741.69	0.00	0.00	51,741.69	190,144,000.00
X-D	06540LAA5	0.710269%	55,000,000.00	55,000,000.00	0.00	32,554.01	0.00	0.00	32,554.01	55,000,000.00
X-F	06540LAC1	0.810269%	26,715,000.00	26,715,000.00	0.00	18,038.62	0.00	0.00	18,038.62	26,715,000.00
X-G	06540LAE7	0.810269%	12,571,000.00	12,571,000.00	0.00	8,488.25	0.00	0.00	8,488.25	12,571,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.								Page 2 of 34


				Certificate Distribution Detail

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

X-H	06540LAG2	0.810269%	39,286,752.00	39,286,752.00	0.00	26,527.37	0.00	0.00	26,527.37	39,286,752.00
Notional SubTotal		1,203,724,752.00	1,193,638,068.92	0.00	643,730.32	0.00	0.00	643,730.32	1,193,240,129.28

Deal Distribution Total				418,883.83	3,495,559.65	0.00	0.00	3,914,443.48

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




© 2021 Computershare. All rights reserved. Confidential.								Page 3 of 34


				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	06540LAW7	480.44282064	20.49756052	0.47483775	0.00000000	0.00000000	0.00000000	0.00000000	20.97239827	459.94526012
A-2	06540LAX5	1,000.00000000	0.00000000	2.09416664	0.00000000	0.00000000	0.00000000	0.00000000	2.09416664	1,000.00000000
A-3	06540LAY3	1,000.00000000	0.00000000	2.15666662	0.00000000	0.00000000	0.00000000	0.00000000	2.15666662	1,000.00000000
A-SB	06540LAZ0	1,000.00000000	0.00000000	2.07249990	0.00000000	0.00000000	0.00000000	0.00000000	2.07249990	1,000.00000000
A-4	06540LBA4	1,000.00000000	0.00000000	1.97500000	0.00000000	0.00000000	0.00000000	0.00000000	1.97500000	1,000.00000000
A-5	06540LBF3	1,000.00000000	0.00000000	2.18166666	0.00000000	0.00000000	0.00000000	0.00000000	2.18166666	1,000.00000000
AS	06540LBN6	1,000.00000000	0.00000000	2.37583332	0.00000000	0.00000000	0.00000000	0.00000000	2.37583332	1,000.00000000
B	06540LBT3	1,000.00000000	0.00000000	2.48583332	0.00000000	0.00000000	0.00000000	0.00000000	2.48583332	1,000.00000000
C	06540LBX4	1,000.00000000	0.00000000	2.67522441	0.00000000	0.00000000	0.00000000	0.00000000	2.67522441	1,000.00000000
D	06540LAJ6	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E	06540LAL1	1,000.00000000	0.00000000	2.08333319	0.00000000	0.00000000	0.00000000	0.00000000	2.08333319	1,000.00000000
F	06540LAN7	1,000.00000000	0.00000000	2.00000000	0.00000000	0.00000000	0.00000000	0.00000000	2.00000000	1,000.00000000
G	06540LAQ0	1,000.00000000	0.00000000	2.00000000	0.00000000	0.00000000	0.00000000	0.00000000	2.00000000	1,000.00000000
H	06540LAS6	1,000.00000000	0.00000000	1.60787637	0.39212379	0.90453214	0.00000000	0.00000000	1.60787637	1,000.00000000
R	06540LAU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC33JP93	991.97657796	0.31653988	2.64150584	0.01225402	0.02831180	0.00000000	0.00000000	2.95804572	991.66003809

Notional Certificates
X-A	06540LBL0	988.53796434	0.00000000	0.57542702	0.00000000	0.00000000	0.00000000	0.00000000	0.57542702	988.08576431
X-B	06540LBM8	1,000.00000000	0.00000000	0.27211845	0.00000000	0.00000000	0.00000000	0.00000000	0.27211845	1,000.00000000
X-D	06540LAA5	1,000.00000000	0.00000000	0.59189109	0.00000000	0.00000000	0.00000000	0.00000000	0.59189109	1,000.00000000
X-F	06540LAC1	1,000.00000000	0.00000000	0.67522441	0.00000000	0.00000000	0.00000000	0.00000000	0.67522441	1,000.00000000
X-G	06540LAE7	1,000.00000000	0.00000000	0.67522472	0.00000000	0.00000000	0.00000000	0.00000000	0.67522472	1,000.00000000
X-H	06540LAG2	1,000.00000000	0.00000000	0.67522431	0.00000000	0.00000000	0.00000000	0.00000000	0.67522431	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.							Page 4 of 34


				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	10/01/24 - 10/30/24	30	0.00	9,218.50	0.00	9,218.50	0.00	0.00	0.00	9,218.50	0.00
A-2	10/01/24 - 10/30/24	30	0.00	308,548.23	0.00	308,548.23	0.00	0.00	0.00	308,548.23	0.00
A-3	10/01/24 - 10/30/24	30	0.00	159,916.83	0.00	159,916.83	0.00	0.00	0.00	159,916.83	0.00
A-SB	10/01/24 - 10/30/24	30	0.00	50,960.70	0.00	50,960.70	0.00	0.00	0.00	50,960.70	0.00
A-4	10/01/24 - 10/30/24	30	0.00	463,137.50	0.00	463,137.50	0.00	0.00	0.00	463,137.50	0.00
A-5	10/01/24 - 10/30/24	30	0.00	829,072.60	0.00	829,072.60	0.00	0.00	0.00	829,072.60	0.00
X-A	10/01/24 - 10/30/24	30	0.00	506,380.38	0.00	506,380.38	0.00	0.00	0.00	506,380.38	0.00
X-B	10/01/24 - 10/30/24	30	0.00	51,741.69	0.00	51,741.69	0.00	0.00	0.00	51,741.69	0.00
AS	10/01/24 - 10/30/24	30	0.00	339,746.54	0.00	339,746.54	0.00	0.00	0.00	339,746.54	0.00
B	10/01/24 - 10/30/24	30	0.00	117,189.64	0.00	117,189.64	0.00	0.00	0.00	117,189.64	0.00
C	10/01/24 - 10/30/24	30	0.00	142,937.24	0.00	142,937.24	0.00	0.00	0.00	142,937.24	0.00
X-D	10/01/24 - 10/30/24	30	0.00	32,554.01	0.00	32,554.01	0.00	0.00	0.00	32,554.01	0.00
X-F	10/01/24 - 10/30/24	30	0.00	18,038.62	0.00	18,038.62	0.00	0.00	0.00	18,038.62	0.00
X-G	10/01/24 - 10/30/24	30	0.00	8,488.25	0.00	8,488.25	0.00	0.00	0.00	8,488.25	0.00
X-H	10/01/24 - 10/30/24	30	0.00	26,527.37	0.00	26,527.37	0.00	0.00	0.00	26,527.37	0.00
D	10/01/24 - 10/30/24	30	0.00	65,475.00	0.00	65,475.00	0.00	0.00	0.00	65,475.00	0.00
E	10/01/24 - 10/30/24	30	0.00	49,108.33	0.00	49,108.33	0.00	0.00	0.00	49,108.33	0.00
F	10/01/24 - 10/30/24	30	0.00	53,430.00	0.00	53,430.00	0.00	0.00	0.00	53,430.00	0.00
G	10/01/24 - 10/30/24	30	0.00	25,142.00	0.00	25,142.00	0.00	0.00	0.00	25,142.00	0.00
H	10/01/24 - 10/30/24	30	20,090.68	78,573.50	0.00	78,573.50	15,405.27	0.00	0.00	63,168.24	35,536.13
RR Interest	10/01/24 - 10/30/24	30	1,059.64	175,588.79	0.00	175,588.79	810.80	0.00	0.00	174,777.98	1,873.28
Totals			21,150.32	3,511,775.72	0.00	3,511,775.72	16,216.07	0.00	0.00	3,495,559.65	37,409.41




© 2021 Computershare. All rights reserved. Confidential.								Page 5 of 34


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution	Penalties		Losses		Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4 (EC)	06540LBA4	2.370000%	234,500,000.00	234,500,000.00	0.00	463,137.50	0.00		0.00		463,137.50	234,500,000.00
A-4-1	06540LBB2	N/A	234,500,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-2	06540LBC0	N/A	234,500,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-X1	06540LBD8	N/A	234,500,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-X2	06540LBE6	N/A	234,500,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5 (EC)	06540LBF3	2.618000%	380,018,000.00	380,018,000.00	0.00	829,072.60	0.00		0.00		829,072.60	380,018,000.00
A-5-1	06540LBG1	N/A	380,018,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5-2	06540LBH9	N/A	380,018,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5-2	06540LBH9	N/A	380,018,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5-X1	06540LBJ5	N/A	380,018,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5-X2	06540LBK2	N/A	380,018,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S (EC)	06540LBN6	2.851000%	143,001,000.00	143,001,000.00	0.00	339,746.54	0.00		0.00		339,746.54	143,001,000.00
A-S-1	06540LBP1	N/A	143,001,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-2	06540LBQ9	N/A	143,001,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-X1	06540LBR7	N/A	143,001,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-X2	06540LBS5	N/A	143,001,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
B (EC)	06540LBT3	2.983000%	47,143,000.00	47,143,000.00	0.00	117,189.64	0.00		0.00		117,189.64	47,143,000.00
B-1	06540LBU0	N/A	47,143,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
B-2	06540LBV8	N/A	47,143,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
B-X1	06540LBW6	N/A	47,143,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
B-X2	06540LCE5	N/A	47,143,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
C (EC)	06540LBX4	3.210269%	53,430,000.00	53,430,000.00	0.00	142,937.24	0.00		0.00		142,937.24	53,430,000.00
C-1	06540LCD7	N/A	53,430,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
C-2	06540LBY2	N/A	53,430,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
C-X1	06540LBZ9	N/A	53,430,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
C-X2	06540LCA3	N/A	53,430,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
Exchangeable Certificates Total		4,670,478,000.00	858,092,000.00	0.00	1,892,083.52	0.00		0.00		1,892,083.52	858,092,000.00




© 2021 Computershare. All rights reserved. Confidential.									Page 6 of 34


			Exchangeable 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-4 (EC)	06540LBA4	1,000.00000000	0.00000000	1.97500000	0.00000000	0.00000000	0.00000000	0.00000000	1.97500000	1,000.00000000
A-4-1	06540LBB2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06540LBC0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5 (EC)	06540LBF3	1,000.00000000	0.00000000	2.18166666	0.00000000	0.00000000	0.00000000	0.00000000	2.18166666	1,000.00000000
A-5-1	06540LBG1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06540LBH9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S (EC)	06540LBN6	1,000.00000000	0.00000000	2.37583332	0.00000000	0.00000000	0.00000000	0.00000000	2.37583332	1,000.00000000
A-S-1	06540LBP1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06540LBQ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B (EC)	06540LBT3	1,000.00000000	0.00000000	2.48583332	0.00000000	0.00000000	0.00000000	0.00000000	2.48583332	1,000.00000000
B-1	06540LBU0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06540LBV8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C (EC)	06540LBX4	1,000.00000000	0.00000000	2.67522441	0.00000000	0.00000000	0.00000000	0.00000000	2.67522441	1,000.00000000
C-1	06540LCD7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06540LBY2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06540LBD8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06540LBE6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06540LBJ5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06540LBK2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06540LBR7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06540LBS5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06540LBW6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06540LCE5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06540LBZ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06540LCA3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.							Page 7 of 34


	Additional Information

Total Available Distribution Amount (1)	3,914,443.48
Retained Certificate Available Funds	195,722.17
Non-Retained Certificate Available Funds	3,718,721.32
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 of 34


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,534,551.68	Master Servicing Fee	14,354.58
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,288.83
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	565.19
ARD Interest	0.00	Operating Advisor Fee	1,062.56
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	214.77
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,534,551.68	Total Fees	22,775.94

Principal		Expenses/Reimbursements
Scheduled Principal	418,883.83	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	8,247.44
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	7,968.63
Total Principal Collected	418,883.83	Total Expenses/Reimbursements	16,216.07

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,495,559.65
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	418,883.83
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,914,443.48
Total Funds Collected	3,953,435.51	Total Funds Distributed	3,953,435.49


© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 34


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	1,312,703,230.46	1,312,703,230.46	Beginning Certificate Balance	1,312,703,230.44
(-) Scheduled Principal Collections	418,883.83	418,883.83	(-) Principal Distributions	418,883.83
(-) 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	1,312,284,346.63	1,312,284,346.63	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	1,312,740,496.66	1,312,740,496.66	Ending Certificate Balance	1,312,284,346.61
Ending Actual Collateral Balance	1,312,321,594.88	1,312,321,594.88



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.02)
Beginning Cumulative Advances	0.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	(0.02)
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	0.00%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.			Page 10 of 34


				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
	1,000,000 or less	3	2,813,303.27	0.21%	84	3.1501	(0.367748)	1.50 or less	19	119,662,178.01	9.12%	84	3.1109	0.234814
1,000,001 to 2,000,000	10	15,625,709.84	1.19%	76	3.3766	1.380158	1.51 to 2.00	11	143,596,389.94	10.94%	84	2.9969	1.699300
2,000,001 to 3,000,000	7	17,758,954.83	1.35%	83	3.3789	1.878323	2.01 to 2.50	14	223,838,202.70	17.06%	58	3.2631	2.229247
3,000,001 to 4,000,000	3	10,328,365.38	0.79%	84	3.4792	2.095745	2.51 to 3.00	14	348,523,492.99	26.56%	72	3.4457	2.782045
4,000,001 to 5,000,000	9	41,387,446.45	3.15%	83	3.3686	1.736047	3.01 to 3.50	11	220,461,978.91	16.80%	76	2.9573	3.367647
5,000,001 to 6,000,000	7	40,060,000.00	3.05%	75	3.3846	2.661771	3.51 to 4.00	1	4,335,000.00	0.33%	84	3.9050	3.547300
6,000,001 to 7,000,000	4	26,068,910.20	1.99%	83	3.2256	2.390658	4.01 to 4.50	5	82,579,234.13	6.29%	75	2.9664	4.269557
7,000,001 to 8,000,000	1	7,487,142.33	0.57%	83	2.7500	5.689300	4.51 to 5.00	1	4,500,000.00	0.34%	84	2.9800	4.615000
8,000,001 to 9,000,000	1	8,450,000.00	0.64%	80	3.3580	3.321000	5.01 or greater	9	164,787,869.95	12.56%	78	2.6823	6.236836
9,000,001 to 10,000,000	2	19,349,395.59	1.47%	83	3.3033	2.793233	Totals	85	1,312,284,346.63	100.00%	74	3.1268	2.971631
10,000,001 to 15,000,000	15	185,367,531.94	14.13%	71	3.3777	3.742921
15,000,001 to 20,000,000	3	53,500,000.00	4.08%	83	2.7184	5.747750
20,000,001 to 30,000,000	9	217,693,676.30	16.59%	77	3.0476	3.546807
30,000,001 to 50,000,000	5	217,393,910.50	16.57%	59	3.4606	1.788636
50,000,001 to 70,000,000	2	112,000,000.00	8.53%	83	2.6038	4.236527
70,000,001 to 80,000,000	2	155,000,000.00	11.81%	65	2.7215	2.784735
80,000,001 to 90,000,000	1	82,000,000.00	6.25%	84	2.3200	1.641100
90,000,001 to 100,000,000	1	100,000,000.00	7.62%	83	3.8270	2.556100
	100,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	85	1,312,284,346.63	100.00%	74	3.1268	2.971631
(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 34


			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
Alabama	2	951,198.55	0.07%	23	3.5400	2.597564	Oregon	1	12,240,000.00	0.93%	81	3.0500	3.230500
Arizona	2	45,559,500.49	3.47%	52	3.9074	6.148262	Pennsylvania	1	995,379.00	0.08%	24	3.5600	2.831900
Arkansas	1	2,109,000.00	0.16%	83	3.9700	5.765800	South Dakota	1	1,016,013.63	0.08%	84	4.2850	1.996600
California	12	151,282,739.24	11.53%	82	3.1608	3.722974	Tennessee	1	1,884,599.52	0.14%	47	3.6970	2.191000
Connecticut	4	6,813,900.15	0.52%	65	3.5790	2.183245	Texas	14	180,703,907.35	13.77%	81	3.6619	2.924874
Florida	3	17,510,000.00	1.33%	84	3.5095	2.965627	Virginia	7	15,997,311.19	1.22%	45	3.4111	2.719597
Georgia	3	25,354,853.14	1.93%	76	3.1416	3.268690	Washington	2	17,000,000.00	1.30%	83	3.1050	4.952279
Idaho	1	8,450,000.00	0.64%	80	3.3580	3.321000	West Virginia	1	1,324,446.34	0.10%	84	4.2850	1.996600
Illinois	7	125,810,842.53	9.59%	79	2.7903	3.351396	Wisconsin	2	19,671,349.57	1.50%	60	3.2512	2.666924
Indiana	4	13,393,094.55	1.02%	79	3.6825	1.819063	Totals	137	1,312,284,346.63	100.00%	74	3.1268	2.971631
Iowa	1	37,683,910.50	2.87%	83	3.6770	2.304000
									Property Type³
Kentucky	1	1,066,112.38	0.08%	22	3.5160	2.316500
Louisiana	1	593,402.17	0.05%	22	3.5160	2.316500		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Maine	1	864,959.10	0.07%	22	3.5160	2.316500		Properties	Balance	Agg. Bal.			DSCR¹
Maryland	2	5,220,835.00	0.40%	24	3.5600	2.831900	Industrial	7	131,092,739.98	9.99%	79	3.1222	3.041519
Massachusetts	1	4,402,101.00	0.34%	24	3.5600	2.831900	Mixed Use	2	39,000,000.00	2.97%	84	3.1390	4.020785
Michigan	12	39,953,785.33	3.04%	24	3.3510	3.077057	Mobile Home Park	4	6,164,179.69	0.47%	84	4.0863	3.060849
Minnesota	1	6,995,000.00	0.53%	83	3.5300	2.358900	Multi-Family	27	180,157,955.66	13.73%	84	2.7109	1.752135
Missouri	2	4,520,657.77	0.34%	56	3.7267	2.983208	Office	16	478,521,851.18	36.46%	73	3.1430	2.345942
Nebraska	2	4,458,179.00	0.34%	24	3.5600	2.831900	Retail	72	422,008,052.90	32.16%	68	3.2070	3.826802
New Jersey	2	16,244,267.13	1.24%	80	3.1191	2.847216	Self Storage	9	55,339,567.41	4.22%	66	3.6245	2.696397
New York	32	490,157,955.66	37.35%	76	2.7347	2.197692	Totals	137	1,312,284,346.63	100.00%	74	3.1268	2.971631
North Carolina	4	25,853,396.08	1.97%	74	3.7448	2.031687
Ohio	5	15,255,056.70	1.16%	27	3.5891	2.432664
Oklahoma	1	10,946,593.75	0.83%	81	3.1500	3.348700

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




© 2021 Computershare. All rights reserved. Confidential.										Page 12 of 34


				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
	2.5000% or less	3	157,000,000.00	11.96%	84	2.2966	3.775454	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	2.5001% to 2.7500%	8	261,966,290.51	19.96%	72	2.7228	3.307977	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	2.7501% to 3.0000%	13	214,578,313.16	16.35%	83	2.8833	2.503697	25 months to 36 months	35	460,271,819.95	35.07%	73	3.1711	2.268439
	3.0001% to 3.2500%	29	199,520,299.66	15.20%	75	3.1286	3.101691	37 months to 48 months	50	852,012,526.68	64.93%	74	3.1028	3.351508
	3.2501% to 3.5000%	3	42,107,860.56	3.21%	82	3.3884	2.700130	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	3.5001% to 3.7500%	14	188,689,536.67	14.38%	52	3.5845	2.387876	Totals	85	1,312,284,346.63	100.00%	74	3.1268	2.971631
	3.7501% to 4.0000%	8	187,545,813.57	14.29%	72	3.8317	3.284139
	4.0001% to 4.2500%	5	55,497,052.81	4.23%	84	4.0606	1.683741
	4.2501% or greater	2	5,379,179.69	0.41%	84	4.3636	1.966472
	Totals	85	1,312,284,346.63	100.00%	74	3.1268	2.971631
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 13 of 34


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)				Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	60 months or less	10	234,169,356.84	17.84%	30	3.2872	3.033755	Interest Only	46	1,019,264,000.00	77.67%	74	3.0531	2.973671
	61 to 83 months	40	667,528,335.38	50.87%	83	3.0949	3.410291	360 months or less	33	255,020,712.63	19.43%	71	3.4496	2.955279
	84 months or greater	32	378,795,830.38	28.87%	84	3.1021	2.113877	361 months or greater	3	6,208,809.97	0.47%	83	3.0902	0.482167
	Totals	82	1,280,493,522.60	97.58%	74	3.1322	2.957927	Totals	82	1,280,493,522.60	97.58%	74	3.1322	2.957927
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 14 of 34

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

113,346,920.86

8.64%

3.0221

4.268900

No outstanding loans in this group

12 months or less

1,174,506,670.92

89.50%

3.1382

2.888177

13 months or greater

24,430,754.85

1.86%

3.0622

0.965009

Totals

1,312,284,346.63

100.00%

3.1268

2.971631

(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 15 of 34


						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	300802246	OF	Chicago	IL	Actual/360	2.719%	187,274.44	0.00	0.00	N/A	10/01/31	--	80,000,000.00	80,000,000.00	11/01/24
1A	300802247				Actual/360	2.719%	47,989.08	0.00	0.00	N/A	10/01/31	--	20,500,000.00	20,500,000.00	11/01/24
1B	300802249				Actual/360	2.719%	35,113.96	0.00	0.00	N/A	10/01/31	--	15,000,000.00	15,000,000.00	11/01/24
2	310959292	OF	The Woodlands	TX	Actual/360	3.827%	329,547.22	0.00	0.00	N/A	10/11/31	--	100,000,000.00	100,000,000.00	11/11/24
3	300802252	MF	New York	NY	Actual/360	2.320%	163,817.78	0.00	0.00	N/A	11/01/31	--	82,000,000.00	82,000,000.00	10/01/24
4	310957987	OF	New York	NY	Actual/360	2.725%	175,968.19	0.00	0.00	N/A	08/06/28	--	75,000,000.00	75,000,000.00	11/06/24
5	453012515	OF	New York	NY	Actual/360	2.837%	122,170.14	0.00	0.00	N/A	11/05/31	--	50,000,000.00	50,000,000.00	11/05/24
5A	453012518				Actual/360	2.837%	61,085.07	0.00	0.00	N/A	11/05/31	--	25,000,000.00	25,000,000.00	11/05/24
6	310958841	RT	New York	NY	Actual/360	2.271%	107,557.08	0.00	0.00	N/A	10/06/31	--	55,000,000.00	55,000,000.00	11/06/24
6A	310959682				Actual/360	2.271%	39,111.67	0.00	0.00	N/A	10/06/31	--	20,000,000.00	20,000,000.00	11/06/24
7	300802229	IN	Liverpool	NY	Actual/360	2.925%	143,568.75	0.00	0.00	N/A	10/01/31	--	57,000,000.00	57,000,000.00	11/01/24
8	310958702	Various Various	Various	Actual/360	3.516%	136,245.00	0.00	0.00	N/A	09/11/26	--	45,000,000.00	45,000,000.00	11/11/24
9	211003982	Various Various	Various	Actual/360	3.560%	136,263.94	0.00	0.00	N/A	11/01/26	--	44,450,000.00	44,450,000.00	11/01/24
10	325660010	OF	Houston	TX	Actual/360	3.860%	133,819.77	0.00	0.00	N/A	11/01/31	--	40,260,000.00	40,260,000.00	11/01/24
11	300802239	RT	West Des Moines	IA	Actual/360	3.677%	119,521.65	64,071.58	0.00	N/A	10/01/31	--	37,747,982.08	37,683,910.50	11/01/24
12	2063840	MF	New York	NY	Actual/360	2.880%	73,160.00	0.00	0.00	N/A	10/01/31	--	29,500,000.00	29,500,000.00	11/01/24
13	310959117	IN	Pomona Chino	CA	Actual/360	2.740%	68,423.89	0.00	0.00	N/A	11/11/31	--	29,000,000.00	29,000,000.00	11/11/24
14	310958954	OF	Auburn Hills	MI	Actual/360	3.218%	69,475.98	46,038.97	0.00	N/A	11/11/26	--	25,072,028.54	25,025,989.57	11/11/24
15	310954996	RT	Tempe	AZ	Actual/360	3.802%	41,689.78	21,229.83	0.00	N/A	09/01/26	--	12,733,809.27	12,712,579.44	11/01/24
15A	300802227				Actual/360	3.802%	35,513.52	18,084.67	0.00	N/A	09/01/26	--	10,847,318.80	10,829,234.13	11/01/24
16	300802265	RT	Chandler	AZ	Actual/360	4.020%	76,338.80	34,928.50	0.00	N/A	11/01/31	--	22,052,615.23	22,017,686.73	10/01/24
17	211002197	RT	Yucaipa	CA	Actual/360	2.730%	54,069.17	0.00	0.00	N/A	10/01/31	--	23,000,000.00	23,000,000.00	11/01/24
18	310957922	RT	Flowery Branch	GA	Actual/360	3.093%	60,326.39	0.00	0.00	N/A	09/11/31	--	22,650,000.00	22,650,000.00	11/11/24
19	211003608	MU	Brooklyn	NY	Actual/360	3.355%	60,669.58	0.00	0.00	N/A	11/01/31	--	21,000,000.00	21,000,000.00	11/01/24
20	610958097	MU	Claremont	CA	Actual/360	2.887%	44,748.50	0.00	0.00	N/A	10/11/31	--	18,000,000.00	18,000,000.00	11/11/24
21	310958257	IN	Allentown	NJ	Actual/360	3.100%	41,376.39	0.00	0.00	N/A	10/11/31	--	15,500,000.00	15,500,000.00	11/11/24
22	410955944	IN	San Diego	CA	Actual/360	4.144%	53,526.67	0.00	0.00	N/A	11/11/31	--	15,000,000.00	15,000,000.00	11/11/24
23	310957508	RT	Torrance	CA	Actual/360	3.162%	37,438.96	0.00	0.00	N/A	08/11/31	--	13,750,000.00	13,750,000.00	11/11/24




© 2021 Computershare. All rights reserved. Confidential.										Page 16 of 34


						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
24	410957967	RT	San Marcos	CA	Actual/360	3.464%	37,813.76	19,031.53	0.00	N/A	08/11/31	--	12,676,892.09	12,657,860.56	11/11/24
25	211003182	RT	Vancouver	WA	Actual/360	3.150%	33,906.25	0.00	0.00	N/A	10/05/31	--	12,500,000.00	12,500,000.00	11/05/24
26	410958537	RT	Greenfield	WI	Actual/360	3.090%	32,593.60	20,715.58	0.00	N/A	10/11/31	--	12,249,393.83	12,228,678.25	11/11/24
27	310958220	RT	Hood River	OR	Actual/360	3.050%	32,147.00	0.00	0.00	N/A	08/11/31	--	12,240,000.00	12,240,000.00	11/11/24
28	325660028	OF	Austin	TX	Actual/360	2.680%	27,693.33	20,851.82	0.00	N/A	10/01/31	--	12,000,000.00	11,979,148.18	11/01/24
29	211003721	Various Peekskill	NY	Actual/360	3.810%	39,370.00	0.00	0.00	N/A	11/01/26	--	12,000,000.00	12,000,000.00	11/01/24
30	610954871	RT	Los Osos	CA	Actual/360	3.170%	32,756.67	0.00	0.00	N/A	08/11/31	--	12,000,000.00	12,000,000.00	11/11/24
31	600958172	RT	Oklahoma City	OK	Actual/360	3.150%	29,740.19	17,530.87	0.00	N/A	08/11/31	--	10,964,124.62	10,946,593.75	11/11/24
32	211003983	SS	Burlington	NC	Actual/360	4.010%	37,983.61	14,595.51	0.00	N/A	10/01/31	--	11,000,000.00	10,985,404.49	11/01/24
33	300802254	RT	Jasper	IN	Actual/360	3.554%	32,303.11	17,197.95	0.00	N/A	11/01/31	--	10,555,231.09	10,538,033.14	11/01/24
34	211003525	RT	Houston	TX	Actual/360	3.005%	25,016.86	18,436.14	0.00	N/A	11/01/31	--	9,667,831.73	9,649,395.59	11/01/24
35	310958942	OF	Los Angeles	CA	Actual/360	3.600%	30,070.00	0.00	0.00	N/A	10/11/31	--	9,700,000.00	9,700,000.00	11/11/24
36	410957936	RT	Idaho Falls	ID	Actual/360	3.358%	24,434.11	0.00	0.00	N/A	07/11/31	--	8,450,000.00	8,450,000.00	11/11/24
37	325660037	OF	Austin	TX	Actual/360	2.750%	17,760.42	12,857.67	0.00	N/A	10/01/31	--	7,500,000.00	7,487,142.33	11/01/24
38	211003652	RT	Rochester	MN	Actual/360	3.530%	21,262.86	0.00	0.00	N/A	10/01/31	--	6,995,000.00	6,995,000.00	11/01/24
39	2061873	SS	Vero Beach	FL	Actual/360	3.200%	17,911.11	0.00	0.00	N/A	10/01/31	--	6,500,000.00	6,500,000.00	11/01/24
40	410958470	SS	Holly Springs	NC	Actual/360	3.181%	17,804.76	0.00	0.00	N/A	09/11/31	--	6,500,000.00	6,500,000.00	11/11/24
41	470128030	MF	New York	NY	Actual/360	2.950%	15,459.32	11,769.97	0.00	N/A	10/01/31	--	6,085,680.17	6,073,910.20	11/01/24
42	470128750	MF	New York	NY	Actual/360	2.950%	15,241.67	0.00	0.00	N/A	11/01/31	--	6,000,000.00	6,000,000.00	11/01/24
43	211002947	RT	Inglewood	CA	Actual/360	3.010%	15,551.67	0.00	0.00	N/A	11/01/31	--	6,000,000.00	6,000,000.00	11/01/24
44	410958130	RT	Salem	VA	Actual/360	3.200%	16,395.56	0.00	0.00	N/A	08/11/31	--	5,950,000.00	5,950,000.00	11/11/24
45	600958959	SS	Farmington Hills	MI	Actual/360	3.630%	18,129.83	0.00	0.00	N/A	10/11/26	--	5,800,000.00	5,800,000.00	11/11/24
46	325660046	OF	Miami	FL	Actual/360	3.620%	17,799.34	0.00	0.00	N/A	11/01/31	--	5,710,000.00	5,710,000.00	11/01/24
47	325660047	MF	Miami Beach	FL	Actual/360	3.770%	17,205.86	0.00	0.00	N/A	11/01/31	--	5,300,000.00	5,300,000.00	11/01/24
48	310957889	OF	Los Angeles	CA	Actual/360	3.600%	16,430.00	0.00	0.00	N/A	10/11/31	--	5,300,000.00	5,300,000.00	11/11/24
49	470128500	MF	New York	NY	Actual/360	2.860%	12,313.89	0.00	0.00	N/A	10/01/31	--	5,000,000.00	5,000,000.00	11/01/24
50	211003644	IN	Jamaica	NY	Actual/360	3.710%	15,973.61	0.00	0.00	N/A	11/01/31	--	5,000,000.00	5,000,000.00	11/01/24
51	470128270	MF	Flushing	NY	Actual/360	2.790%	10,798.44	8,898.98	0.00	N/A	11/01/31	--	4,494,668.66	4,485,769.68	11/01/24




© 2021 Computershare. All rights reserved. Confidential.										Page 17 of 34


						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
52	410958508	SS	Ceres	CA	Actual/360	3.560%	13,699.44	7,789.59	0.00	N/A	09/11/31	--	4,468,828.92	4,461,039.33	11/11/24
53	300802253	MF	Hartford	CT	Actual/360	3.594%	14,545.72	0.00	0.00	N/A	11/01/31	--	4,700,000.00	4,700,000.00	11/01/24
54	211003984	SS	Burlington	NC	Actual/360	4.060%	16,082.11	6,038.41	0.00	N/A	10/01/31	--	4,600,000.00	4,593,961.59	11/01/24
55	300802244	SS	Mukilteo	WA	Actual/360	2.980%	11,547.50	0.00	0.00	N/A	11/01/31	--	4,500,000.00	4,500,000.00	11/01/24
56	470128100	MF	New York	NY	Actual/360	2.850%	10,594.16	5,128.57	0.00	N/A	10/01/31	--	4,316,804.42	4,311,675.85	11/01/24
57	300802251	MH	Various	Various	Actual/360	3.905%	14,577.04	0.00	0.00	N/A	11/01/31	--	4,335,000.00	4,335,000.00	11/01/24
58	300802255	RT	Various	Various	Actual/360	4.285%	13,099.01	0.00	0.00	N/A	11/01/31	--	3,550,000.00	3,550,000.00	11/01/24
59	470128770	MF	New York	NY	Actual/360	3.120%	9,403.33	0.00	0.00	N/A	11/01/31	--	3,500,000.00	3,500,000.00	11/01/24
60	470128520	MF	Bronx	NY	Actual/360	2.990%	8,457.05	6,280.22	0.00	N/A	11/01/31	--	3,284,645.60	3,278,365.38	11/01/24
61	470128580	MF	Croton on Hudson	NY	Actual/360	3.010%	7,542.29	5,544.16	0.00	N/A	11/01/31	--	2,909,895.06	2,904,350.90	11/01/24
62	211003913	RT	Fort Worth	TX	Actual/360	4.130%	10,313.53	0.00	0.00	N/A	11/01/31	--	2,900,000.00	2,900,000.00	11/01/24
63	470127620	MF	Sunnyside	NY	Actual/360	3.070%	7,243.50	3,074.37	0.00	N/A	10/01/31	--	2,740,001.86	2,736,927.49	11/01/24
64	470127680	MF	Bronx	NY	Actual/360	3.250%	7,276.39	0.00	0.00	N/A	11/01/31	--	2,600,000.00	2,600,000.00	11/01/24
65	470129140	MF	New York	NY	Actual/360	3.100%	6,417.92	2,676.37	0.00	N/A	10/01/31	--	2,404,217.07	2,401,540.70	11/01/24
66	470127740	MF	Sunnyside	NY	Actual/360	3.140%	5,708.14	3,948.68	0.00	N/A	10/01/31	--	2,111,084.42	2,107,135.74	11/01/24
67	300802240	SS	Little Rock	AR	Actual/360	3.970%	7,209.85	0.00	0.00	N/A	10/01/31	--	2,109,000.00	2,109,000.00	11/01/24
68	470128330	MF	Staten Island	NY	Actual/360	3.030%	5,144.36	3,743.34	0.00	N/A	11/01/31	--	1,971,650.22	1,967,906.88	11/01/24
69	410958994	RT	Cookeville	TN	Actual/360	3.697%	6,009.84	3,192.43	0.00	N/A	10/11/28	--	1,887,791.95	1,884,599.52	11/11/24
70	300802242	MH	Various	IN	Actual/360	4.516%	7,122.29	2,319.75	0.00	N/A	10/01/31	--	1,831,499.44	1,829,179.69	10/01/24
71	470128300	MF	New York	NY	Actual/360	3.180%	4,635.26	3,129.47	0.00	N/A	11/01/31	--	1,692,731.62	1,689,602.15	11/01/24
72	470127050	MF	Forest Hills	NY	Actual/360	3.090%	4,491.29	3,185.23	0.00	N/A	10/01/31	--	1,687,926.63	1,684,741.40	11/01/24
73	410958993	RT	Arlington	TX	Actual/360	3.530%	4,466.96	2,575.56	0.00	N/A	09/11/28	--	1,469,529.74	1,466,954.18	11/11/24
74	470128860	MF	Kew Gardens	NY	Actual/360	3.000%	3,697.59	2,731.87	0.00	N/A	11/01/31	--	1,431,323.92	1,428,592.05	11/01/24
75	470128160	MF	Valley Stream	NY	Actual/360	3.140%	3,558.33	2,450.36	0.00	N/A	11/01/31	--	1,316,002.91	1,313,552.55	11/01/24
76	470128050	MF	Mount Vernon	NY	Actual/360	3.150%	3,506.29	2,402.59	0.00	N/A	11/01/31	--	1,292,642.23	1,290,239.64	11/01/24
77	470127920	MF	New York	NY	Actual/360	3.120%	2,878.84	1,186.53	0.00	N/A	10/01/31	--	1,071,528.31	1,070,341.78	11/01/24
78	470129070	MF	New York	NY	Actual/360	3.170%	2,566.77	1,741.51	0.00	N/A	11/01/31	--	940,305.50	938,563.99	11/01/24
79	470128880	MF	New York	NY	Actual/360	3.190%	2,583.52	1,735.68	0.00	N/A	11/01/31	--	940,507.38	938,771.70	11/01/24




© 2021 Computershare. All rights reserved. Confidential.										Page 18 of 34

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal Anticipated

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

470127960

New York

Actual/360

3.090%

2,495.16

1,769.57

0.00 N/A

10/01/31

937,737.15

935,967.58

11/01/24

Totals

3,534,551.68

418,883.83

0.00

1,312,703,230.46

1,312,284,346.63

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

Page 19 of 34


					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	47,249,676.47	8,919,258.75	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
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	24,359,254.80	12,916,507.79	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3	2,138,179.84	1,666,156.31	01/01/24	06/30/24	--	0.00	0.00	163,464.72	163,464.72	0.00	0.00
4	59,413,388.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	(6,911,633.38)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	9,906,539.44	5,044,295.11	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	8,351,250.49	6,300,595.96	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8	6,496,468.56	2,949,885.62	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
9	4,728,331.93	2,365,593.32	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
10	4,512,437.24	2,230,736.72	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11	5,020,645.08	2,700,713.93	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,558,041.93	752,213.37	02/01/24	04/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13	4,373,547.27	1,823,784.72	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	5,124,379.36	2,492,793.77	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
15	29,179,848.01	7,037,861.75	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
15A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	110,602.66	110,602.66	0.00	0.00
17	3,152,617.63	1,506,576.31	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,616,930.00	1,928,986.75	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,680,119.98	828,530.19	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
20	3,154,952.28	2,447,694.50	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,446,704.19	739,939.06	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,304,505.81	575,857.25	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,892,996.38	964,192.85	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 20 of 34


					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
24	0.00	693,291.29	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
25	2,244,848.90	1,620,580.22	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,816,855.20	1,439,679.65	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,389,591.55	660,026.47	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,702,556.78	1,478,335.94	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,337,329.69	337,331.43	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	658,986.85	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
31	925,683.00	610,783.55	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	823,144.64	407,839.14	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,345,825.90	936,459.64	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,570,647.96	928,654.31	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
35	885,471.28	654,954.44	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,150,486.52	524,460.41	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,229,808.03	1,006,938.96	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
38	592,500.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	777,149.47	557,573.95	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
40	477,671.25	235,450.66	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
41	482,105.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	187,880.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	782,821.31	410,473.15	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
44	637,182.38	312,632.33	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
45	660,167.00	463,178.15	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
46	706,957.82	348,205.48	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
47	501,975.11	242,420.06	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
48	460,664.53	323,872.29	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
49	(190,982.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	319,916.00	160,552.75	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
51	309,254.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 21 of 34


					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
52	451,336.00	205,215.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
53	0.00	181,705.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
54	419,327.37	162,754.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
55	654,940.09	483,360.22	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
56	200,947.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	577,979.46	467,485.89	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
58	307,105.88	153,552.94	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
59	378,219.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	143,147.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	330,446.09	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	282,775.39	70,693.60	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
63	3,519.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	181,246.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	29,826.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
66	120,794.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	501,682.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
68	95,746.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	243,407.00	182,585.22	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
70	175,272.91	0.00	--	--	--	0.00	0.00	9,434.15	9,434.15	0.00	0.00
71	86,115.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
72	49,487.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
73	215,593.77	161,695.33	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
74	63,125.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
75	84,535.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
76	58,142.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
77	108,489.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
78	(202,036.26)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
79	94,460.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 22 of 34

Mortgage Loan Detail (Part 2)

Most Recent

Appraisal

Cumulative

Current

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Reduction Amount

ASER

Advances

from Principal

Defease Status

50,411.00

0.00

Totals

250,582,731.88

83,273,903.35

0.00

283,501.53

0.00

Page 23 of 34


			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 24 of 34


								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
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.126775%	3.101882%	74
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.126861%	3.101960%	75
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.126949%	3.102039%	76
08/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.127032%	3.106325%	77
07/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.127109%	3.106399%	78
06/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.127191%	3.107030%	79
05/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.127267%	3.107103%	80
04/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.127349%	3.107181%	81
03/15/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.127424%	3.107254%	82
02/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.127510%	3.107337%	83
01/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.127586%	3.107410%	84
12/15/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.127661%	3.107482%	85
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.														Page 25 of 34

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

300802252

10/01/24

163,464.72

0.00

82,000,000.00

300802265

10/01/24

110,602.66

7,968.63

22,052,615.23

09/12/24

300802242

10/01/24

9,434.15

0.00

1,831,499.44

Totals

283,501.53

7,968.63

105,884,114.67

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 26 of 34


				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	155,817,803	155,817,803	0			0
25 - 36 Months	0	0	0			0
37 - 48 Months	78,351,554	78,351,554	0			0
49 - 60 Months	0	0	0			0
> 60 Months		1,078,114,990	1,078,114,990	0			0




Historical Delinquency Information

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

Nov-24	1,312,284,347	1,312,284,347	0	0	0		0
Oct-24	1,312,703,230	1,312,703,230	0	0	0		0
Sep-24	1,313,087,289	1,313,087,289	0	0	0		0
Aug-24	1,313,449,627	1,313,449,627	0	0	0		0
Jul-24	1,313,774,653	1,313,774,653	0	0	0		0
Jun-24	1,314,117,229	1,314,117,229	0	0	0		0
May-24	1,314,440,284	1,314,440,284	0	0	0		0
Apr-24	1,314,780,958	1,314,780,958	0	0	0		0
Mar-24	1,315,102,053	1,315,102,053	0	0	0		0
Feb-24	1,315,459,473	1,315,459,473	0	0	0		0
Jan-24	1,315,778,563	1,315,778,563	0	0	0		0
Dec-23	1,316,096,712	1,316,096,712	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.				Page 27 of 34


			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
16	300802265	22,017,686.73	22,052,615.23	31,500,000.00	06/23/21	2,103,662.00	1.46000	--	11/01/31	323
62	211003913	2,900,000.00	2,900,000.00	6,050,000.00	09/14/21	70,127.60	2.31630	03/31/24	11/01/31	I/O
Totals		24,917,686.73	24,952,615.23	37,550,000.00		2,173,789.60




© 2021 Computershare. All rights reserved. Confidential.							Page 28 of 34


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
16	300802265	RT	AZ	09/12/24	13
	The loan transferred to Special Servicing effective 9/12/2024 for an Event of Default, borrower's failure to enter into cash management following a trigger event. Cash management has been triggered due to an anchor tenant lease expiration
	event, under which cash begins being swept 18 months prior to the tenant's expiration date. The tenant has until 5/4/2025 to exercise a 5-year option in advance of its 10/31/2025 lease expiration. The collateral property is a 124,822 SF retail
	property located in Chandler, AZ built in 2005. A site inspection occurred in October 2024 and found the property to be in good overall condition. Occupancy per site inspection is 99%. Files are currently under review to determine workout
	strategies.

62	211003913	RT	TX	07/03/24	13
	The loan transferred to special servicing on 7/3/2024 due to non-monetary monetary default. The Borrower has not been compliant with numerous requests by the master servicer (Wells Fargo) to implement hard cash management due to the
	credit downgrade of the tenant (Walgreens). On or about December 11, 2023, Walgreens was downgraded by Moody's to Ba2. The downgrade caused the credit rating to fall below the Minimum Ratings of at least BBB- and as such, a Trigger
	Event commenced. The Special Servicer is continuing to push the Borrower to comply with the loan's cash management provisions.

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 29 of 34


				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
				No modified loans this period
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 30 of 34


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.									Page 31 of 34


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.							Page 32 of 34

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

4,747.44

0.00

7,968.63

0.00

3,500.00

0.00

Total

0.00

8,247.44

0.00

7,968.63

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

16,216.07

Page 33 of 34


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 34 of 34

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format