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

Wells Fargo Commercial Mortgage[...]

Exhibits Submission for Asset Backed Securities Offerings Form ABS EE
Apollo Global Management Inc.

Concord Closes $850 Million ABS to Fuel Strategic Growth and Acquisition
JPMorgan Chase & Co.

Primary Offering Prospectus - Form 424B2

Company News

Wells Fargo Commercial Mortgage Trust 2016 C32

10/31/2024 | Press release | Distributed by Public on 10/31/2024 08:34

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	10/18/24	Wells Fargo Commercial Mortgage Trust 2016-C32
Determination Date:	10/11/24
Next Distribution Date:	11/18/24
Record Date:	09/30/24	Commercial Mortgage Pass-Through Certificates
		Series 2016-C32


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		[email protected]
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Investor Relations		[email protected]
Bond / Collateral Reconciliation - Cash Flows	6
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	8-12		Tom Klump	(703) 302-8080	[email protected]
Mortgage Loan Detail (Part 1)	13-16		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	17-20	Special Servicer	Rialto Capital Advisors, LLC
Principal Prepayment Detail	21		General	(305) 229-6465
Historical Detail	22		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Delinquency Loan Detail	23	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	24		Attention: Transaction Manager		[email protected]
Specially Serviced Loan Detail - Part 1	25		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Specially Serviced Loan Detail - Part 2	26	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	27		Corporate Trust Services (CMBS)		[email protected];
Historical Liquidated Loan Detail	28				[email protected]
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	29
		Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	30
			Attention: CMBS Trustee	(302) 636-4140	[email protected]
Supplemental Notes	31
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 31


				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	94989YAW3	1.577000%	40,045,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	94989YAX1	2.696000%	45,913,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	94989YAY9	3.294000%	160,000,000.00	128,564,665.58	0.00	352,910.01	0.00	0.00	352,910.01	128,564,665.58	37.29%	30.00%
A-4	94989YAZ6	3.560000%	284,738,000.00	284,738,000.00	0.00	844,722.73	0.00	0.00	844,722.73	284,738,000.00	37.29%	30.00%
A-SB	94989YBA0	3.324000%	66,289,000.00	12,023,013.88	1,373,564.43	33,303.75	0.00	0.00	1,406,868.18	10,649,449.45	37.29%	30.00%
A-3FX	94989YBJ1	3.424000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3FL	94989YBG7	6.617210%	75,000,000.00	60,264,686.99	0.00	343,397.41	0.00	0.00	343,397.41	60,264,686.99	37.29%	30.00%
A-S	94989YBB8	3.952000%	77,999,000.00	77,999,000.00	0.00	256,876.71	0.00	0.00	256,876.71	77,999,000.00	27.19%	21.88%
B	94989YBE2	4.729436%	64,798,000.00	64,798,000.00	0.00	255,381.69	0.00	0.00	255,381.69	64,798,000.00	18.80%	15.13%
C	94989YBF9	4.729436%	34,800,000.00	34,800,000.00	0.00	137,153.66	0.00	0.00	137,153.66	34,800,000.00	14.29%	11.50%
D	94989YAJ2	3.788000%	38,399,000.00	38,399,000.00	0.00	121,212.84	0.00	0.00	121,212.84	38,399,000.00	9.32%	7.50%
E	94989YAL7	2.955000%	23,999,000.00	23,999,000.00	0.00	59,097.54	0.00	0.00	59,097.54	23,999,000.00	6.21%	5.00%
F	94989YAN3	2.955000%	12,000,000.00	12,000,000.00	0.00	29,550.00	0.00	0.00	29,550.00	12,000,000.00	4.66%	3.75%
G*	94989YAQ6	2.955000%	35,999,761.00	35,952,909.81	0.00	74,405.31	0.00	0.00	74,405.31	35,952,909.81	0.00%	0.00%
V	94989YAS2	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	94989YAU7	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal		959,979,763.01	773,538,276.26	1,373,564.43	2,508,011.65	0.00	0.00	3,881,576.08	772,164,711.83


X-A	94989YBC6	1.195441%	749,984,000.00	563,589,366.45	0.00	561,448.31	0.00	0.00	561,448.31	562,215,802.02
X-D	94989YAA1	0.941436%	38,399,000.00	38,399,000.00	0.00	30,125.18	0.00	0.00	30,125.18	38,399,000.00
X-E	94989YAC7	1.774436%	23,999,000.00	23,999,000.00	0.00	35,487.25	0.00	0.00	35,487.25	23,999,000.00
X-F	94989YAE3	1.774436%	12,000,000.00	12,000,000.00	0.00	17,744.36	0.00	0.00	17,744.36	12,000,000.00
X-G	94989YAG8	1.774436%	35,999,761.00	35,952,909.81	0.00	53,163.46	0.00	0.00	53,163.46	35,952,909.81
Notional SubTotal		860,381,761.00	673,940,276.26	0.00	697,968.56	0.00	0.00	697,968.56	672,566,711.83

Deal Distribution Total				1,373,564.43	3,205,980.21	0.00	0.00	4,579,544.64

*	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 31


				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	94989YAW3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	94989YAX1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	94989YAY9	803.52915988	0.00000000	2.20568756	0.00000000	0.00000000	0.00000000	0.00000000	2.20568756	803.52915988
A-4	94989YAZ6	1,000.00000000	0.00000000	2.96666665	0.00000000	0.00000000	0.00000000	0.00000000	2.96666665	1,000.00000000
A-SB	94989YBA0	181.37268446	20.72085007	0.50240236	0.00000000	0.00000000	0.00000000	0.00000000	21.22325242	160.65183439
A-3FX	94989YBJ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3FL	94989YBG7	803.52915987	0.00000000	4.57863213	0.00000000	0.00000000	0.00000000	0.00000000	4.57863213	803.52915987
A-S	94989YBB8	1,000.00000000	0.00000000	3.29333338	0.00000000	0.00000000	0.00000000	0.00000000	3.29333338	1,000.00000000
B	94989YBE2	1,000.00000000	0.00000000	3.94119710	0.00000000	0.00000000	0.00000000	0.00000000	3.94119710	1,000.00000000
C	94989YBF9	1,000.00000000	0.00000000	3.94119713	0.00000000	0.00000000	0.00000000	0.00000000	3.94119713	1,000.00000000
D	94989YAJ2	1,000.00000000	0.00000000	3.15666658	0.00000000	0.00000000	0.00000000	0.00000000	3.15666658	1,000.00000000
E	94989YAL7	1,000.00000000	0.00000000	2.46250010	0.00000000	0.00000000	0.00000000	0.00000000	2.46250010	1,000.00000000
F	94989YAN3	1,000.00000000	0.00000000	2.46250000	0.00000000	0.00000000	0.00000000	0.00000000	2.46250000	1,000.00000000
G	94989YAQ6	998.69856942	0.00000000	2.06682789	0.39246733	14.79031764	0.00000000	0.00000000	2.06682789	998.69856942
V	94989YAS2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	94989YAU7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	94989YBC6	751.46851993	0.00000000	0.74861372	0.00000000	0.00000000	0.00000000	0.00000000	0.74861372	749.63706162
X-D	94989YAA1	1,000.00000000	0.00000000	0.78453033	0.00000000	0.00000000	0.00000000	0.00000000	0.78453033	1,000.00000000
X-E	94989YAC7	1,000.00000000	0.00000000	1.47869703	0.00000000	0.00000000	0.00000000	0.00000000	1.47869703	1,000.00000000
X-F	94989YAE3	1,000.00000000	0.00000000	1.47869667	0.00000000	0.00000000	0.00000000	0.00000000	1.47869667	1,000.00000000
X-G	94989YAG8	998.69856942	0.00000000	1.47677258	0.00000000	0.00000000	0.00000000	0.00000000	1.47677258	998.69856942




© 2021 Computershare. All rights reserved. Confidential.							Page 3 of 31


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	09/01/24 - 09/30/24	30	0.00	352,910.01	0.00	352,910.01	0.00	0.00	0.00	352,910.01	0.00
A-4	09/01/24 - 09/30/24	30	0.00	844,722.73	0.00	844,722.73	0.00	0.00	0.00	844,722.73	0.00
A-SB	09/01/24 - 09/30/24	30	0.00	33,303.75	0.00	33,303.75	0.00	0.00	0.00	33,303.75	0.00
X-A	09/01/24 - 09/30/24	30	0.00	561,448.31	0.00	561,448.31	0.00	0.00	0.00	561,448.31	0.00
X-D	09/01/24 - 09/30/24	30	0.00	30,125.18	0.00	30,125.18	0.00	0.00	0.00	30,125.18	0.00
X-E	09/01/24 - 09/30/24	30	0.00	35,487.25	0.00	35,487.25	0.00	0.00	0.00	35,487.25	0.00
X-F	09/01/24 - 09/30/24	30	0.00	17,744.36	0.00	17,744.36	0.00	0.00	0.00	17,744.36	0.00
X-G	09/01/24 - 09/30/24	30	0.00	53,163.46	0.00	53,163.46	0.00	0.00	0.00	53,163.46	0.00
A-3FX	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3FL	09/17/24 - 10/17/24	31	0.00	343,397.41	0.00	343,397.41	0.00	0.00	0.00	343,397.41	0.00
A-S	09/01/24 - 09/30/24	30	0.00	256,876.71	0.00	256,876.71	0.00	0.00	0.00	256,876.71	0.00
B	09/01/24 - 09/30/24	30	0.00	255,381.69	0.00	255,381.69	0.00	0.00	0.00	255,381.69	0.00
C	09/01/24 - 09/30/24	30	0.00	137,153.66	0.00	137,153.66	0.00	0.00	0.00	137,153.66	0.00
D	09/01/24 - 09/30/24	30	0.00	121,212.84	0.00	121,212.84	0.00	0.00	0.00	121,212.84	0.00
E	09/01/24 - 09/30/24	30	0.00	59,097.54	0.00	59,097.54	0.00	0.00	0.00	59,097.54	0.00
F	09/01/24 - 09/30/24	30	0.00	29,550.00	0.00	29,550.00	0.00	0.00	0.00	29,550.00	0.00
G	09/01/24 - 09/30/24	30	517,045.94	88,534.04	0.00	88,534.04	14,128.73	0.00	0.00	74,405.31	532,447.90
Totals			517,045.94	3,220,108.94	0.00	3,220,108.94	14,128.73	0.00	0.00	3,205,980.21	532,447.90




© 2021 Computershare. All rights reserved. Confidential.								Page 4 of 31


	Additional Information

Total Available Distribution Amount (1)	4,579,544.64
Benchmark: Term SOFR
Current Period	5.197210
Next Period	4.895370
Benchmark Adjustment
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 31


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,066,718.47	Master Servicing Fee	10,642.46
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	3,851.08
Interest Adjustments	(707.19)	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	322.31
ARD Interest	0.00	Operating Advisor Fee	1,772.69
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	545.99
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,066,011.28	Total Fees	17,344.52

Principal		Expenses/Reimbursements
Scheduled Principal	1,373,564.43	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	13,250.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	878.73
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	1,373,564.43	Total Expenses/Reimbursements	14,128.73

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,205,980.21
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	1,373,564.43
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	171,442.17	Prepayment Penalties paid to SWAP Counterparty	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	171,442.17	Total Payments to Certificateholders and Others	4,579,544.64
Total Funds Collected	4,611,017.88	Total Funds Distributed	4,611,017.89

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 31


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	773,538,276.26	773,538,276.26	Beginning Certificate Balance	773,538,276.26
(-) Scheduled Principal Collections	1,373,564.43	1,373,564.43	(-) Principal Distributions	1,373,564.43
(-) 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	772,164,711.83	772,164,711.83	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	773,578,428.77	773,578,428.77	Ending Certificate Balance	772,164,711.83
Ending Actual Collateral Balance	772,236,355.50	772,236,355.50



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances	0.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	4.73%
				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 31


				Current Mortgage Loan and Property Stratification



			Scheduled Balance						Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	24	111,463,919.40	14.44%	13	5.0036	NAP	Defeased	24	111,463,919.40	14.44%	13	5.0036	NAP
	1,000,000 or less	3	2,731,983.92	0.35%	13	4.0395	2.752267	1.20 or less	24	133,436,080.31	17.28%	14	4.5904	0.724668
1,000,001 to 2,000,000	13	19,078,275.32	2.47%	14	4.3593	1.540341	1.21 to 1.30	5	37,661,109.67	4.88%	14	4.6919	1.225187
2,000,001 to 3,000,000	7	18,683,801.99	2.42%	14	4.4456	1.515226	1.31 to 1.40	5	27,847,265.94	3.61%	15	4.8605	1.377140
3,000,001 to 4,000,000	15	50,194,915.56	6.50%	14	4.4827	1.114152	1.41 to 1.50	5	41,102,618.56	5.32%	14	4.7204	1.433038
4,000,001 to 5,000,000	9	40,316,574.50	5.22%	14	4.8325	1.403918	1.51 to 1.60	7	77,199,397.72	10.00%	14	4.3589	1.582686
5,000,001 to 6,000,000	2	11,114,708.64	1.44%	13	4.5650	1.236565	1.61 to 1.70	4	8,041,106.89	1.04%	15	4.8206	1.657282
6,000,001 to 7,000,000	1	6,927,499.33	0.90%	9	4.9000	0.680000	1.71 to 1.80	4	50,560,113.03	6.55%	15	5.1447	1.773807
7,000,001 to 8,000,000	5	36,843,290.84	4.77%	14	5.0172	1.354477	1.81 to 1.90	4	152,013,292.35	19.69%	14	4.8084	1.896393
8,000,001 to 9,000,000	3	25,287,298.36	3.27%	14	4.7198	1.279235	1.91 to 2.00	4	31,425,092.79	4.07%	14	5.1590	1.952498
9,000,001 to 10,000,000	1	9,799,164.33	1.27%	13	4.9700	1.971900	2.01 to 3.00	12	100,424,782.16	13.01%	14	4.6264	2.352676
10,000,001 to 15,000,000	6	71,521,447.89	9.26%	14	4.7117	1.709117	3.01 to 3.50	0	0.00	0.00%	0	0.0000	0.000000
15,000,001 to 20,000,000	3	53,441,269.62	6.92%	15	5.0404	1.105224	3.51 to 4.00	0	0.00	0.00%	0	0.0000	0.000000
20,000,001 to 30,000,000	2	56,046,829.05	7.26%	14	4.4858	1.672123	4.01 or greater	1	989,933.01	0.13%	12	4.1500	5.060000
30,000,001 to 50,000,000	3	122,289,701.42	15.84%	14	4.6307	1.829375	Totals	99	772,164,711.83	100.00%	14	4.7574	1.585946
50,000,001 to 80,000,000	1	55,099,031.66	7.14%	13	5.1200	1.898700
	80,000,001 or greater	1	81,325,000.00	10.53%	14	4.6100	1.906800
	Totals	99	772,164,711.83	100.00%	14	4.7574	1.585946
(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 31


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	26	111,463,919.40	14.44%	13	5.0036	NAP	Utah	1	3,644,544.70	0.47%	14	4.9600	1.945300
Alabama	1	3,164,871.37	0.41%	13	5.0200	1.104800	Washington, DC	1	2,375,155.41	0.31%	15	4.6400	1.780800
Arizona	1	5,370,393.00	0.70%	14	5.1800	1.778400	Wisconsin	6	5,284,054.30	0.68%	13	5.3954	0.318009
California	5	76,878,308.72	9.96%	14	4.4256	1.523304	Totals	139	772,164,711.83	100.00%	14	4.7574	1.585946
Colorado	1	3,257,062.63	0.42%	13	4.9400	1.384800
									Property Type³
Delaware	1	26,046,829.05	3.37%	13	4.5500	2.806300
Florida	4	41,618,533.09	5.39%	14	4.9393	1.316897		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Georgia	1	1,331,343.56	0.17%	13	5.0800	2.165300		Properties	Balance	Agg. Bal.			DSCR¹
Illinois	19	80,089,993.71	10.37%	15	4.8124	1.312621	Defeased	26	111,463,919.40	14.44%	13	5.0036	NAP
Indiana	11	25,774,977.35	3.34%	14	4.9664	1.882083	Industrial	21	82,517,540.37	10.69%	15	4.9862	1.990315
Iowa	1	4,490,235.38	0.58%	14	4.9700	1.310600	Lodging	4	99,008,728.40	12.82%	13	4.9333	2.066149
Kentucky	1	7,221,527.19	0.94%	15	5.0000	1.467300	Mixed Use	4	14,693,500.75	1.90%	14	4.9093	1.743183
Louisiana	2	19,896,858.98	2.58%	15	5.1845	1.281643	Mobile Home Park	1	1,773,380.22	0.23%	15	5.0400	1.679500
Maryland	1	3,055,516.34	0.40%	13	4.5800	1.020000	Multi-Family	27	84,579,113.62	10.95%	14	4.0422	1.282483
Michigan	5	15,821,062.14	2.05%	14	4.8328	1.855890	Office	7	99,055,973.62	12.83%	14	4.3830	1.188672
Nevada	2	16,354,084.90	2.12%	15	4.7725	1.818673	Other	1	17,891,219.07	2.32%	15	5.1000	0.693800
New Jersey	4	48,246,596.85	6.25%	13	4.7686	1.936671	Retail	41	225,846,632.47	29.25%	14	4.8635	1.550785
New Mexico	1	19,084,422.76	2.47%	14	4.8900	1.221500	Self Storage	7	35,334,703.91	4.58%	13	4.7855	1.979058
New York	26	126,781,443.80	16.42%	13	4.4766	1.471383	Totals	139	772,164,711.83	100.00%	14	4.7574	1.585946
Ohio	2	7,449,014.81	0.96%	14	4.9754	1.778586
Oklahoma	1	4,030,732.42	0.52%	13	5.0200	1.104800
Oregon	1	4,703,174.87	0.61%	15	5.0700	2.023100
South Carolina	1	7,698,008.16	1.00%	15	5.4500	1.382300
Tennessee	1	8,543,968.33	1.11%	13	4.6200	0.948000
Texas	12	92,488,078.61	11.98%	14	4.6521	1.845087

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




© 2021 Computershare. All rights reserved. Confidential.										Page 9 of 31


				Current Mortgage Loan and Property Stratification



			Note Rate						Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	24	111,463,919.40	14.44%	13	5.0036	NAP	Defeased	24	111,463,919.40	14.44%	13	5.0036	NAP
	3.750% or less	0	0.00	0.00%	0	0.0000	0.000000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	20	63,123,978.00	8.17%	14	3.9095	1.153655	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	5	51,723,403.44	6.70%	14	4.0694	1.599591	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	2	41,413,811.27	5.36%	15	4.4410	0.883795	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	13	202,720,213.14	26.25%	14	4.6361	1.970368	49 months or greater	75	660,700,792.43	85.56%	14	4.7158	1.598595
	4.751% to 5.000%	16	103,215,130.98	13.37%	14	4.9077	1.500882	Totals	99	772,164,711.83	100.00%	14	4.7574	1.585946
	5.001% to 5.250%	13	160,658,788.58	20.81%	14	5.1395	1.587712
	5.251% to 5.750%	6	37,845,467.02	4.90%	15	5.3503	1.442846
	5.751% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	99	772,164,711.83	100.00%	14	4.7574	1.585946
(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 31


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)				Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	24	111,463,919.40	14.44%	13	5.0036	NAP	Defeased	24	111,463,919.40	14.44%	13	5.0036	NAP
	60 months or less	75	660,700,792.43	85.56%	14	4.7158	1.598595	Interest Only	4	149,325,000.00	19.34%	14	4.5938	1.707989
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	180 months or less	2	13,788,966.68	1.79%	15	4.4993	1.465593
	Totals	99	772,164,711.83	100.00%	14	4.7574	1.585946	181 months to 240 months	5	61,415,433.83	7.95%	13	5.0361	1.853878
								241 months to 300 months	59	422,551,912.62	54.72%	14	4.7457	1.542332
								301 months to 420 months	5	13,619,479.30	1.76%	14	3.9048	1.128258
								421 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	99	772,164,711.83	100.00%	14	4.7574	1.585946
(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 31


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI					Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	24	111,463,919.40	14.44%	13	5.0036	NAP			No outstanding loans in this group
Underwriter's Information	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	59	597,334,094.20	77.36%	14	4.7689	1.646156
	13 to 24 months	13	40,535,152.25	5.25%	14	3.9433	1.142530
	25 months or greater	3	22,831,545.98	2.96%	13	4.6988	1.163957
	Totals	99	772,164,711.83	100.00%	14	4.7574	1.585946
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.								Page 12 of 31


						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	310932349	RT	Various	TX	Actual/360	4.610%	312,423.54	0.00	0.00	N/A	12/11/25	--	81,325,000.00	81,325,000.00	10/11/24
2	300571462	LO	Melville	NY	Actual/360	5.120%	235,812.49	169,520.08	0.00	N/A	11/06/25	--	55,268,551.74	55,099,031.66	10/06/24
3	310932160	OF	Redwood City	CA	Actual/360	4.070%	158,271.07	82,458.77	0.00	N/A	12/11/25	--	46,664,687.79	46,582,229.02	10/11/24
4	310932458	IN	Various	Various	Actual/360	5.210%	171,837.16	71,142.97	0.00	N/A	01/11/26	--	39,578,615.37	39,507,472.40	10/11/24
5	310931549	IN	Newark	NJ	Actual/360	4.720%	142,386.67	0.00	0.00	N/A	12/11/25	--	36,200,000.00	36,200,000.00	10/11/24
6	310933274	OF	Chicago	IL	Actual/360	4.430%	110,750.00	0.00	0.00	N/A	01/11/26	--	30,000,000.00	30,000,000.00	10/11/24
7	300571444	LO	Newark	DE	Actual/360	4.550%	98,946.14	48,855.41	0.00	N/A	11/06/25	--	26,095,684.46	26,046,829.05	10/06/24
9	310931304	RT	Albuquerque	NM	Actual/360	4.890%	77,906.82	33,815.77	0.00	N/A	12/11/25	--	19,118,238.53	19,084,422.76	10/11/24
11	300571480	98	Orlando	FL	Actual/360	5.100%	76,198.42	37,821.03	0.00	N/A	01/06/26	--	17,929,040.10	17,891,219.07	10/06/24
13	416000224	RT	Metairie	LA	Actual/360	5.150%	70,813.35	34,569.71	0.00	N/A	01/01/26	--	16,500,197.50	16,465,627.79	10/01/24
14	416000121	MF	Grand Rapids	MI	Actual/360	4.980%	65,330.88	33,755.12	0.00	N/A	01/01/26	--	15,742,380.48	15,708,625.36	10/01/24
15	470097610	MF	Chicago	IL	Actual/360	4.470%	42,867.67	94,288.35	0.00	N/A	01/01/26	--	11,508,099.62	11,413,811.27	10/01/24
16	305410016	Various Various	IN	Actual/360	5.300%	60,998.40	28,344.57	0.00	N/A	01/01/26	--	13,810,959.40	13,782,614.83	10/01/24
17	310932190	RT	Reno	NV	Actual/360	4.740%	57,684.94	23,077.00	0.00	N/A	01/11/26	--	14,603,781.68	14,580,704.68	10/11/24
18	300571470	MF	McDonough	GA	Actual/360	4.820%	56,497.97	25,012.64	0.00	N/A	01/06/26	07/06/25	14,065,883.41	14,040,870.77	10/06/24
19	305410019	MF	Indianapolis	IN	Actual/360	5.250%	63,003.04	20,931.92	0.00	N/A	01/01/26	--	14,400,694.54	14,379,762.62	10/01/24
20	470096010	MF	New York	NY	Actual/360	3.950%	36,510.31	27,552.22	0.00	N/A	11/01/25	--	11,091,739.49	11,064,187.27	10/01/24
21	310931266	LO	Ontario	CA	Actual/360	4.860%	43,192.09	23,373.47	0.00	N/A	12/11/25	--	10,664,713.97	10,641,340.50	10/11/24
22	310929990	SS	Boca Raton	FL	Actual/360	4.820%	40,394.68	17,977.44	0.00	N/A	12/11/25	--	10,056,766.78	10,038,789.34	10/11/24
23	305410023	SS	Various	Various	Actual/360	4.970%	40,656.34	17,256.29	0.00	N/A	11/06/25	--	9,816,420.62	9,799,164.33	10/06/24
24	300571456	RT	Madison	TN	Actual/360	4.620%	32,955.34	15,859.49	0.00	N/A	11/06/25	--	8,559,827.82	8,543,968.33	10/06/24
25	305410025	SS	Various	Various	Actual/360	4.550%	32,399.74	15,997.62	0.00	N/A	11/01/25	--	8,544,987.14	8,528,989.52	10/01/24
26	310931907	OF	Petaluma	CA	Actual/360	5.000%	34,290.00	15,258.64	0.00	N/A	01/11/26	--	8,229,599.15	8,214,340.51	09/11/24
27	416000223	RT	Greenville	SC	Actual/360	5.450%	35,032.20	15,504.50	0.00	N/A	01/01/26	--	7,713,512.66	7,698,008.16	10/01/24
28	600931465	RT	Loxahatchee	FL	Actual/360	4.690%	29,317.34	14,715.80	0.00	N/A	11/11/25	--	7,501,237.74	7,486,521.94	10/11/24
29	416000221	LO	Hebron	KY	Actual/360	5.000%	30,154.18	15,475.66	0.00	N/A	01/01/26	--	7,237,002.85	7,221,527.19	10/01/24
30	300571461	RT	Various	Various	Actual/360	5.020%	30,166.73	15,567.06	0.00	N/A	11/06/25	--	7,211,170.85	7,195,603.79	10/06/24
31	300571443	SS	Philadelphia	PA	Actual/360	4.830%	29,599.34	13,203.50	0.00	N/A	08/06/25	--	7,353,873.46	7,340,669.96	10/06/24




© 2021 Computershare. All rights reserved. Confidential.										Page 13 of 31


						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
32	479064000	OF	Burlington	NJ	Actual/360	4.900%	27,580.10	0.00	0.00	N/A	07/01/25	--	6,927,499.33	6,927,499.33	10/01/24
33	310932012	LO	Carmel	IN	Actual/360	4.630%	22,501.21	19,741.57	0.00	N/A	09/11/25	--	5,831,847.72	5,812,106.15	10/11/24
34	410930395	RT	San Bernardino	CA	Actual/360	4.910%	29,670.68	9,860.62	0.00	N/A	12/11/25	--	7,251,490.38	7,241,629.76	10/11/24
35	470096640	MF	Long Beach	NY	Actual/360	3.990%	19,147.17	14,231.56	0.00	N/A	11/01/25	--	5,758,547.20	5,744,315.64	10/01/24
37	300571469	MF	Jacksonville	FL	Actual/360	5.130%	22,422.47	11,082.40	0.00	N/A	12/06/25	09/06/25	5,245,023.05	5,233,940.65	10/06/24
39	300571471	RT	Scottsdale	AZ	Actual/360	5.180%	23,221.49	9,103.20	0.00	N/A	12/06/25	--	5,379,496.20	5,370,393.00	10/06/24
40	600931770	MU	Royal Oak	MI	Actual/360	4.710%	19,350.97	11,024.51	0.00	N/A	12/11/25	--	4,930,183.85	4,919,159.34	10/11/24
41	410932854	MU	Portland	OR	Actual/360	5.070%	19,913.09	9,983.12	0.00	N/A	01/11/26	--	4,713,157.99	4,703,174.87	10/11/24
42	300571467	RT	Missouri City	TX	Actual/360	4.900%	20,398.37	7,730.15	0.00	N/A	12/06/25	--	4,995,519.20	4,987,789.05	10/06/24
43	310931720	RT	Waterloo	IA	Actual/360	4.970%	18,637.30	9,717.15	0.00	12/11/25	12/11/35	--	4,499,952.53	4,490,235.38	10/11/24
44	470097410	MF	White Plains	NY	Actual/360	3.870%	13,778.25	10,659.21	0.00	N/A	12/01/25	--	4,272,324.57	4,261,665.36	10/01/24
45	300571455	RT	Various	WI	Actual/360	5.430%	20,189.97	9,107.08	0.00	N/A	11/06/25	--	4,461,871.42	4,452,764.34	09/06/24
46	416000227	RT	Hilliard	OH	Actual/360	5.290%	18,915.71	8,818.48	0.00	N/A	01/01/26	--	4,290,898.05	4,282,079.57	10/01/24
47	305410047	LO	Hickory	NC	Actual/360	4.940%	15,849.87	13,205.11	0.00	N/A	06/01/25	--	3,850,169.87	3,836,964.76	10/01/24
48	300571473	LO	Round Rock	TX	Actual/360	5.080%	17,305.86	8,696.77	0.00	N/A	12/06/25	09/06/25	4,087,999.19	4,079,302.42	10/06/24
49	470097540	MF	New York	NY	Actual/360	3.850%	12,542.27	9,726.12	0.00	N/A	01/01/26	--	3,909,277.73	3,899,551.61	10/01/24
50	300571457	MH	Moyock	NC	Actual/360	5.040%	18,275.40	7,070.24	0.00	N/A	11/06/25	08/06/25	4,351,286.59	4,344,216.35	10/06/24
51	300571465	MH	Greenwood	IN	Actual/360	5.400%	16,667.75	11,610.29	0.00	N/A	12/06/25	--	3,703,945.44	3,692,335.15	10/06/24
52	470097060	MF	Forest Hills	NY	Actual/360	3.840%	12,884.53	5,477.40	0.00	N/A	11/01/25	--	4,026,415.06	4,020,937.66	10/01/24
53	470096270	MF	Brooklyn	NY	Actual/360	3.810%	11,686.45	9,307.26	0.00	N/A	11/01/25	--	3,680,771.72	3,671,464.46	10/01/24
54	470097470	MF	New York	NY	Actual/360	3.890%	11,887.06	9,076.69	0.00	N/A	01/01/26	--	3,666,958.43	3,657,881.74	10/01/24
55	300571477	SS	Louisville	KY	Actual/360	4.930%	16,203.76	7,388.28	0.00	N/A	10/06/25	--	3,944,119.38	3,936,731.10	10/06/24
56	416000226	IN	Camarillo	CA	Actual/360	5.310%	18,603.01	5,301.80	0.00	N/A	01/01/26	--	4,204,070.73	4,198,768.93	10/01/24
57	300571446	LO	Austin	TX	Actual/360	5.350%	15,198.23	10,823.73	0.00	N/A	08/06/25	--	3,408,948.47	3,398,124.74	10/06/24
58	410931878	SS	South Jordan	UT	Actual/360	4.960%	15,094.50	7,349.45	0.00	N/A	12/11/25	--	3,651,894.15	3,644,544.70	10/11/24
59	300571472	MH	Various	Various	Actual/360	5.030%	14,616.19	7,468.73	0.00	N/A	12/06/25	--	3,486,963.54	3,479,494.81	10/06/24
60	416000225	RT	Marrero	LA	Actual/360	5.350%	15,328.82	7,007.73	0.00	N/A	01/01/26	--	3,438,238.92	3,431,231.19	10/01/24
61	300571478	RT	Rochester	NY	Actual/360	5.200%	14,839.00	7,125.44	0.00	N/A	01/06/26	--	3,424,385.16	3,417,259.72	03/06/24




© 2021 Computershare. All rights reserved. Confidential.										Page 14 of 31


						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
62	470096840	MF	Yonkers	NY	Actual/360	3.970%	10,067.22	10,980.05	0.00	N/A	12/01/25	--	3,042,987.87	3,032,007.82	10/01/24
65	410927412	RT	Indianapolis	IN	Actual/360	4.670%	12,899.10	7,451.32	0.00	N/A	12/11/25	--	3,314,543.54	3,307,092.22	10/11/24
66	479063200	OF	Houston	TX	Actual/360	4.510%	12,270.30	7,767.25	0.00	N/A	06/01/25	--	3,264,825.46	3,257,058.21	10/01/24
67	470097650	MF	Hartsdale	NY	Actual/360	3.840%	9,849.85	7,709.05	0.00	N/A	12/01/25	--	3,078,077.15	3,070,368.10	10/01/24
68	305410068	SS	Brownsburg; Pittsboro IN	Actual/360	4.550%	12,624.16	6,233.28	0.00	N/A	11/01/25	--	3,329,449.30	3,323,216.02	10/01/24
69	479066900	RT	San Antonio	TX	Actual/360	5.070%	13,807.35	5,997.20	0.00	N/A	01/01/26	--	3,268,011.61	3,262,014.41	10/01/24
70	300571459	RT	Lafayette	CO	Actual/360	4.940%	13,431.96	5,761.82	0.00	N/A	11/06/25	--	3,262,824.45	3,257,062.63	10/06/24
71	470097390	MF	New Rochelle	NY	Actual/360	3.940%	9,755.27	7,307.39	0.00	N/A	01/01/26	--	2,971,147.14	2,963,839.75	10/01/24
72	600931600	MU	Ann Arbor	MI	Actual/360	4.720%	11,937.03	6,777.23	0.00	N/A	12/11/25	--	3,034,837.52	3,028,060.29	10/11/24
73	470097260	MF	Jackson Heights	NY	Actual/360	3.910%	10,237.16	4,195.39	0.00	N/A	12/01/25	--	3,141,839.70	3,137,644.31	10/01/24
74	410931846	MF	Washington	DC	Actual/360	4.640%	9,234.87	13,173.23	0.00	N/A	01/11/26	--	2,388,328.64	2,375,155.41	10/11/24
75	305410075	RT	Bradenton	FL	Actual/360	4.920%	12,115.45	6,502.56	0.00	N/A	10/01/25	--	2,954,987.76	2,948,485.20	10/01/24
76	479065800	OF	Columbia	MD	Actual/360	4.580%	11,683.66	5,705.63	0.00	N/A	11/01/25	--	3,061,221.97	3,055,516.34	10/01/24
78	305410078	RT	Algonac	MI	Actual/360	5.250%	12,001.58	5,668.94	0.00	N/A	01/01/26	--	2,743,217.89	2,737,548.95	10/01/24
79	470097280	MF	Forest Hills	NY	Actual/360	3.910%	9,067.20	3,715.91	0.00	N/A	12/01/25	--	2,782,773.03	2,779,057.12	10/01/24
80	410932031	IN	Troy	MI	Actual/360	4.770%	10,402.99	5,805.47	0.00	N/A	12/11/25	--	2,617,104.51	2,611,299.04	10/11/24
81	470097690	MF	Bronx	NY	Actual/360	3.900%	8,760.37	3,591.85	0.00	N/A	01/01/26	--	2,695,499.05	2,691,907.20	10/01/24
82	416000219	MF	Clinton Township	MI	Actual/360	4.820%	10,164.60	5,611.65	0.00	N/A	11/01/25	--	2,530,606.17	2,524,994.52	10/01/24
84	410927042	RT	Bolingbrook	IL	Actual/360	4.660%	8,904.40	4,517.74	0.00	N/A	11/11/25	08/11/25	2,292,979.52	2,288,461.78	10/11/24
85	305410085	MH	La Porte	TX	Actual/360	5.420%	9,723.95	4,345.55	0.00	N/A	01/01/26	--	2,152,903.07	2,148,557.52	10/01/24
86	600928820	OF	Spring	TX	Actual/360	5.020%	9,219.16	3,801.52	0.00	N/A	01/11/26	10/11/25	2,203,783.10	2,199,981.58	10/11/24
87	300571460	RT	Houston	TX	Actual/360	5.020%	7,985.31	4,120.69	0.00	N/A	11/06/25	--	1,908,839.83	1,904,719.14	10/06/24
88	610932433	MH	Boulder City	NV	Actual/360	5.040%	7,464.07	3,779.69	0.00	N/A	01/11/26	--	1,777,159.91	1,773,380.22	10/11/24
89	600931981	RT	Charleston	SC	Actual/360	5.080%	7,224.56	3,609.87	0.00	N/A	01/11/26	10/11/25	1,706,590.02	1,702,980.15	10/11/24
90	470097770	MF	Brooklyn	NY	Actual/360	3.850%	5,268.60	4,107.56	0.00	N/A	12/01/25	--	1,642,162.37	1,638,054.81	10/01/24
91	300571463	SS	Middlebury	VT	Actual/360	4.980%	7,200.31	3,243.89	0.00	N/A	09/06/25	--	1,735,014.89	1,731,771.00	10/06/24
92	305410092	MH	West Burlington	IA	Actual/360	5.920%	6,855.46	7,025.10	0.00	N/A	01/01/26	--	1,389,620.25	1,382,595.15	10/01/24
93	410931892	RT	Egg Harbor Township NJ	Actual/360	4.850%	6,171.60	5,058.14	0.00	N/A	12/11/25	--	1,526,994.07	1,521,935.93	10/11/24




© 2021 Computershare. All rights reserved. Confidential.										Page 15 of 31


						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
95	300571474	MU	Amsterdam	NY	Actual/360	5.050%	6,836.06	2,989.78	0.00	N/A	10/06/25	--	1,624,410.70	1,621,420.92	10/06/24
96	470096560	MF	Bronx	NY	Actual/360	4.050%	6,075.00	0.00	0.00	N/A	11/01/25	--	1,800,000.00	1,800,000.00	10/01/24
97	470098040	MF	Great Neck	NY	Actual/360	3.980%	4,933.26	3,639.47	0.00	N/A	01/01/26	--	1,487,415.80	1,483,776.33	10/01/24
98	470097000	MF	Rockville Centre	NY	Actual/360	3.950%	4,868.04	3,673.63	0.00	N/A	11/01/25	--	1,478,898.67	1,475,225.04	10/01/24
99	300571466	SS	Upper Darby	PA	Actual/360	4.980%	6,711.85	2,821.83	0.00	N/A	09/06/25	--	1,617,313.34	1,614,491.51	10/06/24
100	470097910	MF	Brooklyn	NY	Actual/360	3.930%	4,593.53	3,454.08	0.00	N/A	01/01/26	--	1,402,605.65	1,399,151.57	10/01/24
101	470096710	MF	Flushing	NY	Actual/360	4.050%	4,611.62	3,313.37	0.00	N/A	01/01/26	--	1,366,406.28	1,363,092.91	10/01/24
102	470095470	MF	Brooklyn	NY	Actual/360	3.950%	4,338.01	3,254.59	0.00	N/A	12/01/25	--	1,317,877.34	1,314,622.75	10/01/24
103	305410103	RT	Warner Robins	GA	Actual/360	5.080%	5,648.12	2,856.91	0.00	N/A	11/01/25	--	1,334,200.47	1,331,343.56	10/01/24
105	300571464	SS	Salisbury	MA	Actual/360	4.880%	5,235.48	2,442.44	0.00	N/A	09/06/25	--	1,287,413.98	1,284,971.54	10/06/24
107	470096780	MF	Mamaroneck	NY	Actual/360	3.920%	3,485.79	2,660.80	0.00	N/A	11/01/25	--	1,067,077.85	1,064,417.05	10/01/24
108	479064500	RT	Corpus Christi	TX	Actual/360	4.770%	4,022.54	3,403.95	0.00	N/A	11/01/25	--	1,011,959.96	1,008,556.01	10/01/24
110	470097510	MF	Garden City	NY	Actual/360	4.020%	3,318.42	2,424.41	0.00	N/A	12/01/25	--	990,572.91	988,148.50	10/01/24
111	470095080	MF	New York	NY	Actual/360	4.150%	3,427.92	1,272.55	0.00	N/A	10/01/25	--	991,205.56	989,933.01	10/01/24
112	470097100	MF	Bronxville	NY	Actual/360	3.920%	2,471.77	2,762.53	0.00	N/A	11/01/25	--	756,664.94	753,902.41	10/01/24
Totals							3,066,011.28	1,373,564.43	0.00				773,538,276.26	772,164,711.83
1 Property Type Codes
HC - Health Care	MU - Mixed Use	WH - Warehouse	MF - Multi-Family
SS - Self Storage	LO - Lodging	RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial	OF - Office		MH - Mobile Home Park
SE - Securities	CH - Cooperative Housing	ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.										Page 16 of 31


					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	8,166,593.65	3,963,537.51	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2	10,766,027.87	10,442,392.91	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3	5,751,677.84	2,491,488.24	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4	5,370,894.52	2,741,673.39	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5	4,019,984.50	2,005,078.25	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	2,403.00	0.00
6	5,340,284.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	5,641,613.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1,838,556.00	913,717.54	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1,502,329.13	481,004.70	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,871,802.22	950,644.47	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	2,310,297.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,050,449.00	1,123,490.88	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,625,623.00	937,439.66	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
19	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
20	1,095,792.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,540,703.25	1,393,115.63	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,443,604.91	735,452.95	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,528,531.00	1,388,615.00	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,099,845.89	313,801.95	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,269,648.51	615,297.13	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
26	636,134.18	275,626.95	01/01/24	06/30/24	--	0.00	0.00	49,514.35	49,514.35	0.00	0.00
27	902,943.02	447,411.07	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
28	622,616.00	328,821.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,013,026.17	925,358.71	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	569,035.66	151,582.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© 2021 Computershare. All rights reserved. Confidential.									Page 17 of 31


					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
32	359,354.00	0.00	--	--	03/11/24	0.00	0.00	412,304.53	412,304.53	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	893,417.75	401,616.04	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
35	296,259.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
39	710,264.88	365,132.68	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
40	611,623.90	317,707.97	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
41	710,150.73	389,172.03	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
42	519,827.10	218,456.72	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	351,242.00	01/01/16	09/30/16	--	0.00	0.00	0.00	0.00	0.00	0.00
44	590,557.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	281,789.00	26,827.82	01/01/24	03/31/24	08/12/24	1,789,870.15	0.00	29,278.46	29,278.46	15,373.83	0.00
46	610,445.36	290,137.09	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
48	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
49	206,061.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
51	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
52	248,610.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	226,009.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	243,168.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
56	584,557.56	300,100.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	533,775.66	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
60	258,526.63	103,931.30	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
61	110,554.47	74,187.00	01/01/24	03/31/24	06/11/24	0.00	3,454.69	21,929.78	152,649.34	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 18 of 31


					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
62	315,294.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	527,363.02	249,870.03	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
66	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
67	268,472.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
68	378,035.42	169,222.81	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
69	405,025.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	368,541.24	338,376.40	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
71	128,859.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
72	500,516.47	196,919.42	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
73	93,234.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
74	552,280.75	249,936.85	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
75	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
76	253,513.81	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
78	243,421.15	62,903.79	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
79	239,611.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
80	581,701.54	284,590.75	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
81	40,958.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
82	553,598.61	294,145.39	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
84	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
85	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
86	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
87	180,237.00	84,821.94	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
88	181,178.96	114,608.92	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
89	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
90	290,357.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
91	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
92	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
93	234,494.92	119,151.88	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 19 of 31


					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
95	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
96	8,478.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
97	165,865.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
98	261,973.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
99	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
100	99,325.39	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
101	114,239.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
102	68,599.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
103	237,170.84	120,798.30	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
105	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
107	164,605.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
108	165,900.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
110	140,035.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
111	285,648.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
112	165,046.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	84,186,543.32	37,749,407.57				1,789,870.15	3,454.69	513,027.12	643,746.68	17,776.83	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 20 of 31


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




© 2021 Computershare. All rights reserved. Confidential.			Page 21 of 31


								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	3,417,259.72	0	0.00	2	7,870,024.06	0	0.00		0	0.00	0	0.00	4.757390%	4.717795%	14
09/17/24	0	0.00	0	0.00	1	3,424,385.16	0	0.00	2	7,886,256.58	0	0.00		0	0.00	0	0.00	4.757440%	4.717852%	15
08/16/24	0	0.00	0	0.00	1	3,430,986.41	0	0.00	2	7,901,252.66	0	0.00		0	0.00	1	18,904,672.34	4.757481%	4.717899%	16
07/17/24	0	0.00	0	0.00	1	3,437,558.23	0	0.00	2	7,916,180.24	0	0.00		0	0.00	0	0.00	4.755437%	4.716424%	17
06/17/24	0	0.00	0	0.00	1	3,444,596.09	0	0.00	2	7,932,208.70	0	0.00		0	0.00	0	0.00	4.755484%	4.716478%	18
05/17/24	0	0.00	1	3,451,107.24	0	0.00	0	0.00	2	7,946,994.88	0	0.00		0	0.00	0	0.00	4.755522%	4.716521%	19
04/17/24	0	0.00	0	0.00	1	3,458,086.64	0	0.00	2	7,962,887.11	0	0.00		0	0.00	0	0.00	4.755568%	4.716573%	20
03/15/24	0	0.00	1	3,464,537.65	0	0.00	0	0.00	2	7,977,533.16	0	0.00		0	0.00	0	0.00	4.755605%	4.716615%	21
02/16/24	1	3,471,958.44	0	0.00	0	0.00	0	0.00	2	7,994,468.79	0	0.00		0	0.00	0	0.00	4.755658%	4.716675%	22
01/18/24	1	4,530,622.96	1	3,478,347.61	0	0.00	0	0.00	2	8,008,970.57	0	0.00		0	0.00	0	0.00	4.755694%	4.716716%	23
12/15/23	1	3,484,708.30	0	0.00	0	0.00	0	0.00	2	8,023,406.12	0	0.00		0	0.00	0	0.00	4.755728%	4.716756%	24
11/17/23	0	0.00	0	0.00	0	0.00	0	0.00	2	8,038,960.52	0	0.00		0	0.00	0	0.00	4.755771%	4.716805%	25
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.													Page 22 of 31

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

310931907

09/11/24

49,514.35

0.00

8,229,599.15

300571455

09/06/24

29,278.46

15,373.83

4,461,871.42

06/18/20

12/01/21

300571478

03/06/24

21,929.78

152,649.34

22,707.65

3,464,537.65

08/03/18

05/18/23

Totals

100,722.59

231,442.15

38,081.48

16,156,008.22

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 23 of 31


				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		78,589,981	78,589,981	0		0
13 - 24 Months		689,084,495	681,214,471	0		7,870,024
25 - 36 Months		0	0	0		0
37 - 48 Months		0	0	0		0
49 - 60 Months		0	0	0		0
> 60 Months		4,490,235	4,490,235	0		0




Historical Delinquency Information

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

Oct-24	772,164,712	764,294,688	0	0	0	7,870,024
Sep-24	773,538,276	765,652,020	0	0	0	7,886,257
Aug-24	774,823,369	766,922,116	0	0	0	7,901,253
Jul-24	795,040,168	787,123,988	0	0	0	7,916,180
Jun-24	796,432,570	788,500,361	0	0	0	7,932,209
May-24	797,733,450	789,786,455	0	0	0	7,946,995
Apr-24	799,115,012	791,152,125	0	0	0	7,962,887
Mar-24	800,404,738	792,427,205	0	0	0	7,977,533
Feb-24	801,862,021	793,867,552	0	0	0	7,994,469
Jan-24	803,140,322	795,131,351	0	0	0	8,008,971
Dec-23	804,413,311	796,389,905	0	0	0	8,023,406
Nov-23	805,767,991	797,729,031	0	0	0	8,038,961
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.				Page 24 of 31


			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
6	310933274	30,000,000.00	30,000,000.00	166,500,000.00	12/02/15	3,250,989.00	0.68740	12/31/23	01/11/26	I/O
32	479064000	6,927,499.33	6,927,499.33	10,650,000.00	05/27/15	334,886.00	0.68000	12/31/20	07/01/25	248
45	300571455	4,452,764.34	4,461,871.42	1,870,000.00	05/25/24	4,102.82	0.04660	03/31/24	11/06/25	252
61	300571478	3,417,259.72	3,464,537.65	4,000,000.00	04/22/24	17,887.00	0.27140	03/31/24	01/06/26	254
Totals		44,797,523.39	44,853,908.40	183,020,000.00		3,607,864.82




© 2021 Computershare. All rights reserved. Confidential.							Page 25 of 31


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
6	310933274	OF	IL	08/02/22	13
	Special Servicer is in communication with Borrower's representatives, and is evaluating the Loan and collateral in order to determine the appropriate next steps for the Loan. The Loan is current on debt service payments, and cash management
	is active. Various potential loan modification scenarios are being considered. Loan is current as of October 2024.

32	479064000	OF	NJ	03/08/21	11
	No comment provided for this loan this cycle.


45	300571455	RT	WI	06/18/20	7
	Loan transferred for Monetary Default as a result of the Covid-19 pandemic. Collateral was foreclosed on 12/30/21. Mid-America is the Property Management company. Disposition of 2 of 5 properties occurred in October 2023. Remaining 3
	remaining properties are being marketed for sale as of October 2024.

61	300571478	RT	NY	08/03/18	7
	The Property went REO on 5/18/23 via deed in lieu of foreclosure. Pyramid Group is in as property and leasing managers. REO finalized a 7-year renewal with Tops Grocer and an amendment to extend Family Dollar 5 years, making the
	property's WALT 7 years prior to marketing. Property under contract with expected resolution projected by Q4 2024.

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




© 2021 Computershare. All rights reserved. Confidential.				Page 26 of 31


				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
7	300571444	28,170,761.32	4.55000%	28,170,761.32 4.55000%	10	09/04/20	06/06/20	09/11/20
21	310931266	0.00	4.86000%	0.00	4.86000%	10	03/04/22	03/04/22	--
24	300571456	9,244,012.48	4.62000%	9,244,012.48 4.62000%	10	07/29/20	08/06/20	09/11/20
32	479064000	0.00	4.90000%	0.00	4.90000%	8	09/08/23	09/08/23	--
Totals		37,414,773.80		37,414,773.80
1 Modification Codes
1 - Maturity Date Extension	5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change	6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off	7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.							Page 27 of 31

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

600929356 02/18/21

18,596,068.01

27,300,000.00

19,637,934.68

717,877.31

19,637,934.68

18,920,057.37

0.00

0.00%

106

479064900 08/17/21

1,215,052.72

2,645,000.00

0.00

47,094.84

0.00

243.65

46,851.19

3.34%

Current Period Totals

0.00

Cumulative Totals

19,811,120.73

29,945,000.00

19,637,934.68

717,877.31

19,637,934.68

18,920,057.37

47,094.84

0.00

243.65

46,851.19

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

Page 28 of 31


				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
12	600929356	02/18/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
106	479064900	02/17/23	0.00	0.00	46,851.19	0.00	0.00	(243.65)	0.00	0.00	46,851.19
		08/17/21	0.00	0.00	47,094.84	0.00	0.00	47,094.84	0.00	0.00
Current Period Totals		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals		0.00	0.00	46,851.19	0.00	0.00	46,851.19	0.00	0.00	46,851.19




© 2021 Computershare. All rights reserved. Confidential.							Page 29 of 31


			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)
6	0.00	0.00	6,250.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	0.00	0.00	456.30	0.00	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	0.00	0.00	422.43	0.00	0.00	0.00	0.00	0.00	0.00	0.00
45	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
61	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	13,250.00	0.00	878.73	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.			Collateral Shortfall Total	14,128.73




© 2021 Computershare. All rights reserved. Confidential.									Page 30 of 31


	Supplemental Notes
	None




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

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format