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

UBS Commercial Mortgage Trust 2019-C18

10/02/2024 | Press release | Distributed by Public on 10/02/2024 07:54

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	09/17/24	UBS Commercial Mortgage Trust 2019-C18
Determination Date:	09/11/24
Next Distribution Date:	10/18/24
Record Date:	08/30/24	Commercial Mortgage Pass-Through Certificates
		Series 2019-C18


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	UBS Commercial Mortgage Securitization Corp.
Certificate Factor Detail	3		General Information	(212) 713-2000
Certificate Interest Reconciliation Detail	4		1285 Avenue of the Americas \| New York, NY 10019 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Investor Relations		[email protected]
Bond / Collateral Reconciliation - Cash Flows	6
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	8-12		Niral Shah	(305) 485-2041	[email protected]
Mortgage Loan Detail (Part 1)	13-15		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	16-18	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Principal Prepayment Detail	19
			David Rodgers	(212) 230-9025
Historical Detail	20		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	22		Bank, N.A.
			Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 1	23				[email protected]
Specially Serviced Loan Detail - Part 2	24		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	25	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	26		Attention: CMBS Trustee	(302) 636-4140	[email protected]
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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

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


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


				Certificate Distribution Detail

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

A-1	90278PAW0	2.097300%	29,089,000.00	2,459,955.06	589,022.52	4,299.39	0.00	0.00	593,321.91	1,870,932.54	21.02%	20.25%
A-2	90278PAX8	2.994300%	69,160,000.00	69,160,000.00	0.00	172,571.49	0.00	0.00	172,571.49	69,160,000.00	21.02%	20.25%
A-SB	90278PAY6	2.987200%	35,630,000.00	35,630,000.00	0.00	88,694.95	0.00	0.00	88,694.95	35,630,000.00	21.02%	20.25%
A-3	90278PAZ3	2.781600%	156,589,000.00	156,589,000.00	0.00	362,973.30	0.00	0.00	362,973.30	156,589,000.00	21.02%	20.25%
A-4	90278PBA7	3.035200%	230,029,000.00	230,029,000.00	0.00	581,820.02	0.00	0.00	581,820.02	230,029,000.00	21.02%	20.25%
A-S	90278PBD1	3.378400%	72,498,000.00	72,498,000.00	0.00	204,106.04	0.00	0.00	204,106.04	72,498,000.00	21.02%	20.25%
B	90278PBE9	3.681100%	33,460,000.00	33,460,000.00	0.00	102,641.34	0.00	0.00	102,641.34	33,460,000.00	16.35%	15.75%
C	90278PBF6	4.067232%	30,672,000.00	30,672,000.00	0.00	103,958.45	0.00	0.00	103,958.45	30,672,000.00	12.07%	11.63%
D	90278PAG5	2.500000%	20,448,000.00	20,448,000.00	0.00	42,600.00	0.00	0.00	42,600.00	20,448,000.00	9.21%	8.88%
E	90278PAJ9	2.500000%	15,801,000.00	15,801,000.00	0.00	32,918.75	0.00	0.00	32,918.75	15,801,000.00	7.01%	6.75%
F	90278PAL4	2.806900%	14,872,000.00	14,872,000.00	0.00	34,786.85	0.00	0.00	34,786.85	14,872,000.00	4.93%	4.75%
G	90278PAN0	2.806900%	7,435,000.00	7,435,000.00	0.00	17,391.08	0.00	0.00	17,391.08	7,435,000.00	3.89%	3.75%
NR-RR	90278PAQ3	4.067232%	27,884,548.00	27,884,548.00	0.00	84,172.58	0.00	0.00	84,172.58	27,884,548.00	0.00%	0.00%
R	90278PAU4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Z	90278PAS9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal		743,567,548.00	716,938,503.06	589,022.52	1,832,934.24	0.00	0.00	2,421,956.76	716,349,480.54


X-A	90278PBB5	1.126302%	520,497,000.00	493,867,955.06	0.00	463,537.22	0.00	0.00	463,537.22	493,278,932.54
X-B	90278PBC3	0.460067%	136,630,000.00	136,630,000.00	0.00	52,382.45	0.00	0.00	52,382.45	136,630,000.00
X-D	90278PAA8	1.567232%	36,249,000.00	36,249,000.00	0.00	47,342.17	0.00	0.00	47,342.17	36,249,000.00
X-F	90278PAC4	1.260332%	14,872,000.00	14,872,000.00	0.00	15,619.72	0.00	0.00	15,619.72	14,872,000.00
X-G	90278PAE0	1.260332%	7,435,000.00	7,435,000.00	0.00	7,808.81	0.00	0.00	7,808.81	7,435,000.00
Notional SubTotal		715,683,000.00	689,053,955.06	0.00	586,690.37	0.00	0.00	586,690.37	688,464,932.54

Deal Distribution Total				589,022.52	2,419,624.61	0.00	0.00	3,008,647.13

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	90278PAW0	84.56650486	20.24897796	0.14780123	0.00000000	0.00000000	0.00000000	0.00000000	20.39677919	64.31752690
A-2	90278PAX8	1,000.00000000	0.00000000	2.49525000	0.00000000	0.00000000	0.00000000	0.00000000	2.49525000	1,000.00000000
A-SB	90278PAY6	1,000.00000000	0.00000000	2.48933343	0.00000000	0.00000000	0.00000000	0.00000000	2.48933343	1,000.00000000
A-3	90278PAZ3	1,000.00000000	0.00000000	2.31799999	0.00000000	0.00000000	0.00000000	0.00000000	2.31799999	1,000.00000000
A-4	90278PBA7	1,000.00000000	0.00000000	2.52933334	0.00000000	0.00000000	0.00000000	0.00000000	2.52933334	1,000.00000000
A-S	90278PBD1	1,000.00000000	0.00000000	2.81533339	0.00000000	0.00000000	0.00000000	0.00000000	2.81533339	1,000.00000000
B	90278PBE9	1,000.00000000	0.00000000	3.06758338	0.00000000	0.00000000	0.00000000	0.00000000	3.06758338	1,000.00000000
C	90278PBF6	1,000.00000000	0.00000000	3.38936000	0.00000000	0.00000000	0.00000000	0.00000000	3.38936000	1,000.00000000
D	90278PAG5	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E	90278PAJ9	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	90278PAL4	1,000.00000000	0.00000000	2.33908351	0.00000000	0.00000000	0.00000000	0.00000000	2.33908351	1,000.00000000
G	90278PAN0	1,000.00000000	0.00000000	2.33908272	0.00000000	0.00000000	0.00000000	0.00000000	2.33908272	1,000.00000000
NR-RR	90278PAQ3	1,000.00000000	0.00000000	3.01861016	0.37075014	7.80645646	0.00000000	0.00000000	3.01861016	1,000.00000000
R	90278PAU4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Z	90278PAS9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	90278PBB5	948.83919611	0.00000000	0.89056655	0.00000000	0.00000000	0.00000000	0.00000000	0.89056655	947.70754210
X-B	90278PBC3	1,000.00000000	0.00000000	0.38338908	0.00000000	0.00000000	0.00000000	0.00000000	0.38338908	1,000.00000000
X-D	90278PAA8	1,000.00000000	0.00000000	1.30602692	0.00000000	0.00000000	0.00000000	0.00000000	1.30602692	1,000.00000000
X-F	90278PAC4	1,000.00000000	0.00000000	1.05027703	0.00000000	0.00000000	0.00000000	0.00000000	1.05027703	1,000.00000000
X-G	90278PAE0	1,000.00000000	0.00000000	1.05027707	0.00000000	0.00000000	0.00000000	0.00000000	1.05027707	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	08/01/24 - 08/30/24	30	0.00	4,299.39	0.00	4,299.39	0.00	0.00	0.00	4,299.39	0.00
A-2	08/01/24 - 08/30/24	30	0.00	172,571.49	0.00	172,571.49	0.00	0.00	0.00	172,571.49	0.00
A-SB	08/01/24 - 08/30/24	30	0.00	88,694.95	0.00	88,694.95	0.00	0.00	0.00	88,694.95	0.00
A-3	08/01/24 - 08/30/24	30	0.00	362,973.30	0.00	362,973.30	0.00	0.00	0.00	362,973.30	0.00
A-4	08/01/24 - 08/30/24	30	0.00	581,820.02	0.00	581,820.02	0.00	0.00	0.00	581,820.02	0.00
X-A	08/01/24 - 08/30/24	30	0.00	463,537.22	0.00	463,537.22	0.00	0.00	0.00	463,537.22	0.00
X-B	08/01/24 - 08/30/24	30	0.00	52,382.45	0.00	52,382.45	0.00	0.00	0.00	52,382.45	0.00
X-D	08/01/24 - 08/30/24	30	0.00	47,342.17	0.00	47,342.17	0.00	0.00	0.00	47,342.17	0.00
X-F	08/01/24 - 08/30/24	30	0.00	15,619.72	0.00	15,619.72	0.00	0.00	0.00	15,619.72	0.00
X-G	08/01/24 - 08/30/24	30	0.00	7,808.81	0.00	7,808.81	0.00	0.00	0.00	7,808.81	0.00
A-S	08/01/24 - 08/30/24	30	0.00	204,106.04	0.00	204,106.04	0.00	0.00	0.00	204,106.04	0.00
B	08/01/24 - 08/30/24	30	0.00	102,641.34	0.00	102,641.34	0.00	0.00	0.00	102,641.34	0.00
C	08/01/24 - 08/30/24	30	0.00	103,958.45	0.00	103,958.45	0.00	0.00	0.00	103,958.45	0.00
D	08/01/24 - 08/30/24	30	0.00	42,600.00	0.00	42,600.00	0.00	0.00	0.00	42,600.00	0.00
E	08/01/24 - 08/30/24	30	0.00	32,918.75	0.00	32,918.75	0.00	0.00	0.00	32,918.75	0.00
F	08/01/24 - 08/30/24	30	0.00	34,786.85	0.00	34,786.85	0.00	0.00	0.00	34,786.85	0.00
G	08/01/24 - 08/30/24	30	0.00	17,391.08	0.00	17,391.08	0.00	0.00	0.00	17,391.08	0.00
NR-RR	08/01/24 - 08/30/24	30	206,640.93	94,510.78	0.00	94,510.78	10,338.20	0.00	0.00	84,172.58	217,679.51
Totals			206,640.93	2,429,962.81	0.00	2,429,962.81	10,338.20	0.00	0.00	2,419,624.61	217,679.51




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


	Additional Information
Total Available Distribution Amount (1)	3,008,647.13
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,441,015.37	Master Servicing Fee	3,471.33
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,525.57
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	308.68
ARD Interest	0.00	Operating Advisor Fee	1,247.07
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	209.90
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,441,015.37	Total Fees	11,052.56

Principal		Expenses/Reimbursements
Scheduled Principal	589,022.52	Reimbursement for Interest on Advances	245.22
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	10,092.98
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	0.00
Total Principal Collected	589,022.52	Total Expenses/Reimbursements	10,338.20

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,419,624.61
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	589,022.52
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,008,647.13
Total Funds Collected	3,030,037.89	Total Funds Distributed	3,030,037.89

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	716,938,503.83	716,938,503.83	Beginning Certificate Balance	716,938,503.06
(-) Scheduled Principal Collections	589,022.52	589,022.52	(-) Principal Distributions	589,022.52
(-) Unscheduled Principal Collections	0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)	0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)	0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral	0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²	0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance	716,349,481.31	716,349,481.31	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	717,063,015.26	717,063,015.26	Ending Certificate Balance	716,349,480.54
Ending Actual Collateral Balance	716,349,481.32	716,349,481.32



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.77)
Beginning Cumulative Advances	0.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	(0.77)
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	4.07%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance						Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	13,471,682.75	1.88%	62	4.0323	NAP	Defeased	2	13,471,682.75	1.88%	62	4.0323	NAP
	5,000,000 or less	14	44,296,839.06	6.18%	63	4.2917	1.819719	1.55 or less	16	212,502,503.55	29.66%	52	3.9295	1.319802
5,000,001 to 10,000,000	20	160,073,646.25	22.35%	50	4.2266	2.111028	1.56 to 1.65	6	69,411,266.12	9.69%	49	4.6103	1.593158
10,000,001 to 15,000,000	15	190,727,512.83	26.62%	63	4.0016	2.417073	1.66 to 1.75	6	40,344,040.96	5.63%	48	4.3227	1.704420
15,000,001 to 20,000,000	5	91,459,845.76	12.77%	62	3.3928	2.695899	1.76 to 1.85	2	20,426,913.50	2.85%	62	3.8786	1.812662
20,000,001 to 25,000,000	5	116,319,954.66	16.24%	63	4.0062	2.082611	1.86 to 1.95	5	41,778,374.45	5.83%	63	4.2937	1.908049
25,000,001 to 30,000,000	1	30,000,000.00	4.19%	54	3.9140	2.665200	1.96 to 2.05	0	0.00	0.00%	0	0.0000	0.000000
	30,000,001 or greater	2	70,000,000.00	9.77%	32	3.6325	1.498950	2.06 to 2.25	5	38,911,498.89	5.43%	63	4.0217	2.180109
	Totals	64	716,349,481.31	100.00%	56	3.9537	2.213276	2.26 to 2.45	5	54,354,192.24	7.59%	54	4.0902	2.352973
								2.46 to 2.65	4	31,595,422.32	4.41%	63	4.1404	2.584434
								2.66 to 2.85	3	52,700,000.00	7.36%	58	3.6938	2.714861
								2.86 or greater	10	140,853,586.53	19.66%	63	3.4472	3.828257
								Totals	64	716,349,481.31	100.00%	56	3.9537	2.213276
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	2	13,471,682.75	1.88%	62	4.0323	NAP	North Dakota	1	324,381.48	0.05%	63	4.8500	1.583700
Arizona	4	27,055,194.10	3.78%	61	3.8524	1.448715	Ohio	3	23,110,098.89	3.23%	62	3.8725	2.440407
Arkansas	1	5,216,592.86	0.73%	63	3.4970	2.347400	Oklahoma	6	15,150,869.22	2.12%	63	4.4231	3.240484
California	9	111,447,678.25	15.56%	44	3.6035	2.457132	Oregon	2	3,557,399.56	0.50%	63	4.3073	2.903872
Colorado	2	8,968,056.65	1.25%	63	4.0372	2.255562	Pennsylvania	8	38,029,085.21	5.31%	49	4.1514	1.662397
Florida	4	27,978,548.13	3.91%	63	4.4544	2.095590	South Dakota	1	466,447.68	0.07%	63	4.8500	1.583700
Georgia	4	38,666,422.00	5.40%	63	3.6422	3.102551	Tennessee	7	35,341,636.66	4.93%	63	4.0218	2.678203
Illinois	3	27,491,784.90	3.84%	63	3.8843	2.944723	Texas	7	32,652,098.28	4.56%	63	4.1211	1.865729
Indiana	6	23,622,241.74	3.30%	62	3.3512	3.573407	Utah	2	4,509,219.79	0.63%	62	4.0481	2.425442
Iowa	3	2,929,473.76	0.41%	62	3.5134	3.897163	Virginia	2	4,533,898.35	0.63%	62	2.9979	4.789452
Kansas	5	2,806,639.37	0.39%	63	4.8500	1.583700	Wisconsin	1	9,634,843.29	1.34%	63	4.1150	2.336100
Kentucky	2	6,421,936.90	0.90%	63	3.7668	2.972861	Wyoming	6	6,220,133.66	0.87%	63	4.8500	1.583700
Louisiana	1	622,007.13	0.09%	63	4.8500	1.583700	Totals	127	716,349,481.31	100.00%	56	3.9537	2.213276
Maryland	3	6,356,323.91	0.89%	62	3.8235	2.697806
									Property Type³
Massachusetts	1	3,108,837.13	0.43%	61	4.3400	1.294300
Minnesota	1	126,818.92	0.02%	63	4.8500	1.583700		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Mississippi	1	3,172,330.38	0.44%	63	4.8300	0.610800		Properties	Balance	Agg. Bal.			DSCR¹
Missouri	7	54,759,428.69	7.64%	62	3.9983	1.759422	Defeased	2	13,471,682.75	1.88%	62	4.0323	NAP
Montana	2	1,269,267.28	0.18%	63	4.8500	1.583700	Industrial	14	59,623,690.21	8.32%	62	3.3795	3.870624
Nebraska	4	3,525,005.67	0.49%	63	4.8500	1.583700	Lodging	57	138,270,322.76	19.30%	63	4.3547	2.071390
Nevada	2	26,531,324.62	3.70%	3	4.9752	1.699411	Mixed Use	2	46,500,000.00	6.49%	63	3.8433	1.521448
New Jersey	1	1,121,761.16	0.16%	63	4.2000	1.440100	Mobile Home Park	2	13,700,000.00	1.91%	63	3.6814	3.429567
New Mexico	3	3,284,291.68	0.46%	63	4.8500	1.583700	Multi-Family	18	144,555,208.05	20.18%	62	4.0909	1.931940
New York	8	127,194,222.46	17.76%	60	3.8721	1.632535	Office	16	180,778,257.57	25.24%	40	3.8584	2.063689
North Carolina	2	15,671,498.89	2.19%	63	3.9632	2.144583	Other	1	28,000,000.00	3.91%	63	3.6607	1.559000
							Retail	14	82,900,320.06	11.57%	63	3.7875	2.353145
							Self Storage	1	8,550,000.00	1.19%	3	4.6500	2.421700
							Totals	127	716,349,481.31	100.00%	56	3.9537	2.213276

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




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


				Current Mortgage Loan and Property Stratification



			Note Rate						Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	13,471,682.75	1.88%	62	4.0323	NAP	Defeased	2	13,471,682.75	1.88%	62	4.0323	NAP
	3.5000% or less	9	145,916,592.86	20.37%	48	3.1731	2.926727	12 months or less	27	247,016,902.88	34.48%	63	4.1268	1.918943
	3.5001% to 3.7000%	5	73,994,550.00	10.33%	62	3.6392	2.273324	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.7001% to 3.9000%	6	77,841,370.03	10.87%	63	3.8120	2.533632	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.9001% to 4.1000%	10	141,992,011.44	19.82%	61	3.9619	2.016041	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.1001% to 4.3000%	11	88,932,357.18	12.41%	63	4.1728	1.959063	49 months or greater	35	455,860,895.68	63.64%	53	3.8575	2.367426
	4.3001% to 4.5000%	4	40,121,581.04	5.60%	62	4.3801	2.057252	Totals	64	716,349,481.31	100.00%	56	3.9537	2.213276
	4.5001% to 4.7000%	7	59,837,659.43	8.35%	53	4.5985	1.751063
	4.7001% or greater	10	74,241,676.58	10.36%	41	4.9069	1.521110
	Totals	64	716,349,481.31	100.00%	56	3.9537	2.213276
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)				Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	13,471,682.75	1.88%	62	4.0323	NAP	Defeased	2	13,471,682.75	1.88%	62	4.0323	NAP
	110 months or less	62	702,877,798.56	98.12%	56	3.9522	2.209813	Interest Only	62	702,877,798.56	98.12%	56	3.9522	2.209813
	111 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	0	0.00	0.00%	0	0.0000	0.000000
	Totals	64	716,349,481.31	100.00%	56	3.9537	2.213276	300 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
								351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	64	716,349,481.31	100.00%	56	3.9537	2.213276
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

62,565,679.93

8.73%

4.1462

2.410187

No outstanding loans in this group

Totals

716,349,481.31

100.00%

3.9537

2.213276

(1)

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

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

(2)

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

(3)

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

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

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

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

Page 12 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
1	323000001	OF	San Francisco	CA	Actual/360	3.303%	99,548.75	0.00	0.00	N/A	11/06/24	--	35,000,000.00	35,000,000.00	09/06/24
2	310951439	MF	St Louis	MO	Actual/360	3.962%	119,410.28	0.00	0.00	N/A	11/11/29	--	35,000,000.00	35,000,000.00	09/11/24
3	323000003	LO	Various	Various	Actual/360	4.850%	91,359.76	60,934.32	0.00	N/A	12/06/29	--	21,875,299.93	21,814,365.61	09/06/24
3A	323000103				Actual/360	4.850%	36,543.90	24,373.73	0.00	N/A	12/06/29	--	8,750,120.13	8,725,746.40	09/06/24
4	323000004	IN	Various	Various	Actual/360	4.115%	88,229.45	38,112.53	0.00	N/A	12/06/29	--	24,899,151.58	24,861,039.05	09/06/24
4A	323000104				Actual/360	4.115%	16,902.19	7,301.26	0.00	N/A	12/06/29	--	4,769,952.23	4,762,650.97	09/06/24
5	323000005	OF	New York	NY	Actual/360	3.914%	101,111.67	0.00	0.00	N/A	03/11/29	--	30,000,000.00	30,000,000.00	09/11/24
6	453012235	IN	Various	Various	Actual/360	2.653%	45,695.03	0.00	0.00	N/A	11/07/29	--	20,000,000.00	20,000,000.00	09/07/24
6A	453012236				Actual/360	2.653%	22,847.52	0.00	0.00	N/A	11/07/29	--	10,000,000.00	10,000,000.00	09/07/24
7	323000007	MU	New York	NY	Actual/360	3.470%	59,761.11	0.00	0.00	N/A	12/06/29	--	20,000,000.00	20,000,000.00	09/06/24
7A	323000107				Actual/360	3.470%	29,880.56	0.00	0.00	N/A	12/06/29	--	10,000,000.00	10,000,000.00	09/06/24
8	323000008	98	New York	NY	Actual/360	3.661%	78,807.17	0.00	0.00	N/A	12/06/29	--	25,000,000.00	25,000,000.00	09/06/24
8A	323000108				Actual/360	3.661%	9,456.86	0.00	0.00	N/A	12/06/29	--	3,000,000.00	3,000,000.00	09/06/24
9	323000009	OF	Las Vegas	NV	Actual/360	4.979%	41,087.72	12,469.10	0.00	N/A	10/06/24	--	9,582,280.19	9,569,811.09	09/06/24
9A	323000109				Actual/360	4.979%	41,087.72	12,469.10	0.00	N/A	10/06/24	--	9,582,280.19	9,569,811.09	09/06/24
9B	323000209				Actual/360	4.979%	27,939.65	8,478.99	0.00	N/A	10/06/24	--	6,515,950.46	6,507,471.47	09/06/24
10	323000010	LO	Atlanta	GA	Actual/360	3.785%	77,734.44	0.00	0.00	N/A	12/01/29	--	23,850,000.00	23,850,000.00	09/01/24
11	310952591	OF	Phoenix	AZ	Actual/360	3.660%	65,662.56	39,682.85	0.00	N/A	10/11/29	--	20,834,232.85	20,794,550.00	09/11/24
12	310953493	OF	Los Angeles	CA	Actual/360	3.005%	51,744.17	0.00	0.00	N/A	11/09/29	--	20,000,000.00	20,000,000.00	09/09/24
13	323000013	LO	Various	Various	Actual/360	4.340%	58,454.37	38,284.22	0.00	N/A	10/05/29	--	15,641,127.28	15,602,843.06	09/05/24
14	323000014	RT	Various	Various	Actual/360	3.786%	51,778.74	25,234.44	0.00	N/A	11/06/29	--	15,882,237.14	15,857,002.70	09/06/24
15	323000015	MU	Petaluma	CA	Actual/360	4.522%	25,310.64	0.00	0.00	N/A	11/06/29	--	6,500,000.00	6,500,000.00	09/06/24
15A	323000115				Actual/360	4.522%	19,469.72	0.00	0.00	N/A	11/06/29	--	5,000,000.00	5,000,000.00	09/06/24
15B	323000215				Actual/360	4.522%	19,469.72	0.00	0.00	N/A	11/06/29	--	5,000,000.00	5,000,000.00	09/06/24
16	307331195	LO	Cary	NC	Actual/360	3.940%	45,715.13	24,194.37	0.00	N/A	12/06/29	--	13,474,247.38	13,450,053.01	09/06/24
17	307331194	MF	Muskogee	OK	Actual/360	4.410%	55,823.25	0.00	0.00	N/A	12/06/29	--	14,700,000.00	14,700,000.00	09/06/24
18	323000018	MF	Jackson Heights	NY	Actual/360	4.600%	57,436.11	0.00	0.00	N/A	09/05/29	--	14,500,000.00	14,500,000.00	08/05/23
19	310952116	LO	Johnson City	TN	Actual/360	3.874%	44,140.69	24,035.39	0.00	N/A	12/11/29	--	13,231,842.39	13,207,807.00	09/11/24




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
20	303161353	MF	Normal	IL	Actual/360	3.620%	44,264.56	0.00	0.00	N/A	12/01/29	--	14,200,000.00	14,200,000.00	09/01/24
21	28202321	RT	Parma	OH	Actual/360	4.180%	46,449.41	21,849.67	0.00	N/A	12/06/29	--	12,904,605.01	12,882,755.34	09/06/24
22	323000022	MF	Kansas City	MO	Actual/360	4.200%	46,443.76	22,018.64	0.00	N/A	12/06/29	--	12,841,592.48	12,819,573.84	09/06/24
23	323000023	RT	Reading	PA	Actual/360	3.963%	40,820.47	30,424.89	0.00	N/A	12/06/29	--	11,961,749.11	11,931,324.22	09/06/24
24	323000024	OF	Various	TX	Actual/360	4.278%	47,141.00	18,974.10	0.00	N/A	12/01/29	--	12,796,723.99	12,777,749.89	09/01/24
25	323000025	RT	Aliso Viejo	CA	Actual/360	3.295%	36,885.69	0.00	0.00	N/A	12/01/29	--	13,000,000.00	13,000,000.00	09/01/24
26	323000026	RT	Douglasville	GA	Actual/360	3.350%	36,635.97	0.00	0.00	N/A	12/01/29	--	12,700,000.00	12,700,000.00	09/01/24
27	28002309	MF	Memphis	TN	Actual/360	4.042%	39,753.50	17,827.28	0.00	N/A	11/06/29	--	11,421,413.81	11,403,586.53	09/06/24
28	323000028	LO	Tampa	FL	Actual/360	4.644%	45,601.92	15,716.07	0.00	N/A	12/06/29	--	11,403,331.39	11,387,615.32	09/06/24
29	323000029	MF	Philadelphia	PA	Actual/360	3.980%	36,966.98	19,232.05	0.00	N/A	12/01/29	--	10,786,279.73	10,767,047.68	09/01/24
30	303161354	MH	Dana Point	CA	Actual/360	3.570%	33,815.83	0.00	0.00	N/A	12/01/29	--	11,000,000.00	11,000,000.00	09/01/24
31	307331183	OF	Jeffersonville	IN	Actual/360	3.850%	33,152.78	0.00	0.00	11/06/29	11/06/34	--	10,000,000.00	10,000,000.00	09/06/24
32	323000032	MF	Bronx	NY	Actual/360	3.990%	33,671.17	0.00	0.00	N/A	12/01/29	--	9,800,000.00	9,800,000.00	09/01/24
33	303161352	LO	Lincoln	CA	Actual/360	4.630%	35,526.93	10,772.56	0.00	N/A	12/01/29	--	8,910,816.67	8,900,044.11	09/01/24
34	323000034	OF	Boulder	CO	Actual/360	4.031%	30,893.14	0.00	0.00	N/A	12/06/29	--	8,900,000.00	8,900,000.00	09/06/24
35	610949215	SS	Philadelphia	PA	Actual/360	4.650%	34,235.62	0.00	0.00	N/A	12/11/24	--	8,550,000.00	8,550,000.00	09/11/24
36	303161356	LO	Early	TX	Actual/360	4.140%	26,516.57	18,473.63	0.00	N/A	12/01/29	--	7,438,027.57	7,419,553.94	09/01/24
37	323000037	MF	Yonkers	NY	Actual/360	3.780%	26,365.50	0.00	0.00	N/A	12/06/29	--	8,100,000.00	8,100,000.00	09/06/24
38	307331185	LO	St Augustine	FL	Actual/360	5.100%	28,940.87	17,810.52	0.00	N/A	12/06/29	--	6,589,951.06	6,572,140.54	09/06/24
39	323000039	RT	Melbourne	FL	Actual/360	3.829%	22,549.78	12,520.95	0.00	N/A	12/06/29	--	6,839,081.28	6,826,560.33	09/06/24
40	323000040	IN	Pittsburgh	PA	Actual/360	3.730%	24,089.58	0.00	0.00	N/A	12/06/29	08/06/29	7,500,000.00	7,500,000.00	09/06/24
41	323000041	MF	Santa Rosa	CA	Actual/360	3.930%	22,809.28	0.00	0.00	N/A	12/01/29	--	6,740,000.00	6,740,000.00	09/01/24
42	28002320	MF	New York	NY	Actual/360	4.714%	26,486.79	0.00	0.00	N/A	11/06/29	--	6,525,000.00	6,525,000.00	09/06/24
43	323000043	MF	Tampa	FL	Actual/360	4.412%	22,725.25	9,870.30	0.00	N/A	09/06/29	--	5,981,553.05	5,971,682.75	09/06/24
44	323000044	OF	Blue Bell	PA	Actual/360	4.421%	21,548.37	9,324.76	0.00	N/A	12/06/29	--	5,660,239.18	5,650,914.42	09/06/24
45	323000045	OF	Springdale	AR	Actual/360	3.497%	15,734.30	8,482.63	0.00	N/A	12/06/29	--	5,225,075.49	5,216,592.86	09/06/24
46	323000046	OF	Linthicum Heights	MD	Actual/360	4.200%	16,556.40	7,894.46	0.00	N/A	11/06/29	--	4,577,805.26	4,569,910.80	09/06/24
47	323000047	LO	Florence	KY	Actual/360	4.369%	15,718.00	10,057.89	0.00	N/A	12/06/29	--	4,177,881.45	4,167,823.56	09/06/24




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

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

410952359

Salt Lake City

Actual/360

3.946%

13,591.78

0.00

N/A

11/11/29

4,000,000.00

09/11/24

323000049

New Albany

Actual/360

4.830%

13,224.11

7,178.75

0.00

N/A

12/01/29

3,179,509.13

3,172,330.38

09/01/24

307331186

Brownsburg

Actual/360

4.270%

10,297.87

4,742.03

0.00

N/A

12/06/29

2,800,658.34

2,795,916.31

09/06/24

410952200

Boring

Actual/360

4.135%

9,613.88

0.00

N/A

12/11/29

2,700,000.00

09/11/24

410952179

Greensboro

Actual/360

4.104%

7,880.55

8,476.39

0.00

N/A

11/11/29

2,229,922.27

2,221,445.88

09/11/24

307331190

Tuckahoe

Actual/360

4.200%

4,063.56

1,804.65

0.00

N/A

12/06/29

1,123,565.81

1,121,761.16

09/06/24

28002334

Rolla

Actual/360

4.760%

3,787.37

0.00

12/06/29

07/06/34

924,000.00

09/06/24

28002335

Dexter

Actual/360

5.190%

3,847.95

0.00

12/06/29

04/06/34

861,000.00

09/06/24

Totals

2,441,015.37

589,022.52

0.00

716,938,503.83

716,349,481.31

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 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	11,333,618.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	3,128,488.67	764,608.65	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3	19,557,095.57	19,797,533.13	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	3,967,555.50	2,216,885.13	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	55,728,669.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	31,679,234.85	16,837,086.00	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	1,700,793.00	319,916.29	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	5,319,000.00	1,329,750.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	5,497,421.00	2,596,759.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
9A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,779,961.63	3,457,103.61	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	1,843,450.11	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	119,298,899.70	65,507,307.95	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,145,724.85	1,891,509.93	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	3,575,609.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	3,736,546.29	1,886,967.07	01/01/24	06/30/24	--	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
15B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,986,286.20	1,996,586.24	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,180,700.59	2,341,096.56	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	11,058.02	0.00
18	0.00	459,131.00	01/01/20	09/30/20	05/13/24	0.00	0.00	57,251.57	735,152.96	806,401.72	0.00
19	2,590,091.94	2,620,022.76	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
20	1,765,805.93	1,023,767.29	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21	6,202,914.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,289,811.74	704,437.84	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,545,774.56	858,668.70	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	757,336.12	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,811,599.55	869,379.72	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,304,571.24	652,285.62	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
27	2,284,652.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	2,097,549.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	456,193.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,225,125.36	692,591.38	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	3,539.54	0.00
31	2,566,512.33	1,284,734.93	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	669,861.52	163,550.52	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33	989,640.72	810,707.24	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
34	816,532.00	206,453.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
35	986,137.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,191,825.52	1,165,679.67	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	410,661.02	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
38	853,799.13	710,618.46	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	945,774.69	271,028.02	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
41	534,172.70	292,166.15	01/01/22	06/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
42	500,377.50	188,682.94	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	515,284.99	144,143.90	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
45	728,014.10	345,508.18	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
46	3,332,789.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	641,117.00	587,129.20	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
48	407,590.40	109,539.81	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
49	677,313.68	217,424.53	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
50	241,277.02	60,319.50	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
51	361,055.49	189,873.87	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
52	316,329.91	224,558.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
53	102,534.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	86,109.81	43,055.39	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
55	80,801.00	40,400.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	314,734,544.43	138,890,414.93				0.00	0.00	57,251.57	735,152.96	820,999.28	0.00




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


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




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


								Historical Detail

						Delinquencies¹							Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications			Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance		#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
09/17/24	0	0.00	0	0.00	1	14,500,000.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.953662%	3.920039%	56
08/16/24	0	0.00	0	0.00	1	14,500,000.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.953934%	3.920296%	57
07/17/24	0	0.00	0	0.00	1	14,500,000.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.954204%	3.920551%	58
06/17/24	0	0.00	0	0.00	1	14,500,000.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.954491%	3.920822%	59
05/17/24	0	0.00	0	0.00	1	14,500,000.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.954758%	3.921074%	60
04/17/24	0	0.00	0	0.00	1	14,500,000.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.955041%	3.932106%	61
03/15/24	0	0.00	0	0.00	1	14,500,000.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.955305%	3.932375%	62
02/16/24	0	0.00	0	0.00	1	14,500,000.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.955604%	3.932680%	63
01/18/24	0	0.00	0	0.00	1	14,500,000.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.955864%	3.932946%	64
12/15/23	0	0.00	0	0.00	1	14,500,000.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.956123%	3.933210%	65
11/17/23	0	0.00	1	14,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.956388%	3.933481%	66
10/17/23	1	14,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.956634%	3.933733%	67
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

323000018

08/05/23

57,251.57

735,152.96

1,035,716.40

14,500,000.00

03/17/21

Totals

57,251.57

735,152.96

1,035,716.40

14,500,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing	REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		69,197,094	69,197,094	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		57,971,683	43,471,683	14,500,000	0
> 60 Months		589,180,705	589,180,705	0			0




Historical Delinquency Information

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

Sep-24	716,349,481	701,849,481	0	0	14,500,000	0
Aug-24	716,938,504	702,438,504	0	0	14,500,000	0
Jul-24	717,525,361	703,025,361	0	0	14,500,000	0
Jun-24	718,147,273	703,647,273	0	0	14,500,000	0
May-24	718,729,687	704,229,687	0	0	14,500,000	0
Apr-24	719,347,315	704,847,315	0	0	14,500,000	0
Mar-24	719,925,318	705,425,318	0	0	14,500,000	0
Feb-24	720,576,195	706,076,195	0	0	14,500,000	0
Jan-24	721,149,681	706,649,681	0	0	14,500,000	0
Dec-23	721,721,060	707,221,060	0	0	14,500,000	0
Nov-23	722,316,516	707,816,516	0	14,500,000	0		0
Oct-23	722,873,234	708,373,234	14,500,000	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.					0




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


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
3	323000003	21,814,365.61	21,814,365.61	215,000,000.00	08/01/19	16,787,353.75	1.58370	03/31/24	12/06/29	I/O
3A	323000103	8,725,746.40	8,725,746.40	215,000,000.00	08/01/19	23,369,629.25	1.94000	--	12/06/29	I/O
18	323000018	14,500,000.00	14,500,000.00	21,300,000.00	03/20/24	439,256.00	0.76030	09/30/20	09/05/29	I/O
Totals		45,040,112.01	45,040,112.01	451,300,000.00		40,596,239.00




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


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
3	323000003	LO	Various	04/30/24	3
	Borrower filed chapter 11 bankruptcy on 6/26/24 and the case is ongoing.


3A	323000103	Various	Various	04/30/24	3
	Borrower filed chapter 11 bankruptcy on 6/26/24 and the case is ongoing.


18	323000018	MF	NY	03/17/21	2
	Loan transferred to Special Servicing due to payment default and delinquent financial reporting issues. A Notice of Default has been sent to the Borrower. Special Servicer is dual tracking enforcement of rights under the loan documents and has
	obtained ap proval to initiate foreclosure proceedings. Receivership motion has been approved by the Court.

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




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


				Modified Loan Detail
		Pre-Modification	Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
13	323000013	0.00	4.34000%	0.00	4.34000%	10	07/21/20	07/01/20	08/11/20
13	323000013	0.00	4.34000%	0.00	4.34000%	10	08/11/20	07/01/20	07/21/20
21	28202321	0.00	4.18000%	0.00	4.18000%	10	07/30/20	06/06/20	09/11/20
21	28202321	0.00	4.18000%	0.00	4.18000%	10	09/11/20	06/06/20	07/30/20
33	303161352	9,000,000.00	4.63000%	9,000,000.00	4.63000%	10	05/01/20	06/01/20	06/11/20
33	303161352	0.00	4.63000%	0.00	4.63000%	10	06/11/20	06/01/20	05/01/20
Totals		9,000,000.00		9,000,000.00
1 Modification Codes
1 - Maturity Date Extension	5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change	6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off	7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




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


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	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 26 of 29


			Historical Bond / Collateral Loss Reconciliation Detail

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




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


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees								Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	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)
3	0.00	0.00	4,709.27	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	1,883.71	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	245.22	0.00	0.00	0.00
18	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	10,092.98	0.00	0.00	0.00	0.00	0.00	245.22	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	10,338.20




© 2021 Computershare. All rights reserved. Confidential.									Page 28 of 29


Supplemental Notes
Additional Notice
Disclosable Special Servicer Fees, Loan Event of Default, Servicer Termination Event or Special Servicer Termination Event information would be disclosed here.




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

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format