noodls browser compatibility check

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

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

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

related announcements

Finance

Company News

Morgan Stanley Bank of America Merrill Lynch Trust 2016-C32

10/29/2024 | Press release | Distributed by Public on 10/29/2024 12:09

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	10/18/24	Morgan Stanley Bank of America Merrill Lynch 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	Banc of America Merrill Lynch Commercial Mortgage Inc.

Certificate Factor Detail	3		Leland F. Bunch, III	(646) 855-3953

Certificate Interest Reconciliation Detail	4		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| 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	Midland Loan Services
Current Mortgage Loan and Property Stratification	8-12		askmidlandls.com	(913) 253-9000
Mortgage Loan Detail (Part 1)	13-14		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States

Mortgage Loan Detail (Part 2)	15-16	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Principal Prepayment Detail	17
			David Rodgers	(212) 230-9025
Historical Detail	18		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 1	21				[email protected]
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Modified Loan Detail	23	Trustee	Wilmington Trust, National Association

Historical Liquidated Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	[email protected]
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	25
		Directing Certificateholder	Eightfold Real Estate Capital, L.P.
Interest Shortfall Detail - Collateral Level	26
			-
Supplemental Notes	27

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

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


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


				Certificate Distribution Detail

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

A-1	61691GAN0	1.968000%	36,900,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61691GAP5	3.297000%	6,800,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	61691GAQ3	3.514000%	58,600,000.00	28,561,864.57	971,810.91	83,638.66	0.00	0.00	1,055,449.57	27,590,053.66	33.08%	30.00%
A-3	61691GAR1	3.459000%	190,000,000.00	180,194,840.17	0.00	519,411.63	0.00	0.00	519,411.63	180,194,840.17	33.08%	30.00%
A-4	61691GAS9	3.720000%	342,567,000.00	342,567,000.00	0.00	1,061,957.70	0.00	0.00	1,061,957.70	342,567,000.00	33.08%	30.00%
A-S	61691GAV2	3.994000%	65,754,000.00	65,754,000.00	0.00	218,851.23	0.00	0.00	218,851.23	65,754,000.00	25.09%	22.75%
B	61691GAW0	4.095000%	44,214,000.00	44,214,000.00	0.00	150,880.27	0.00	0.00	150,880.27	44,214,000.00	19.71%	17.88%
C	61691GAX8	4.267456%	43,080,000.00	43,080,000.00	0.00	153,201.66	0.00	0.00	153,201.66	43,080,000.00	14.47%	13.13%
D	61691GAC4	3.396000%	48,749,000.00	48,749,000.00	0.00	137,959.67	0.00	0.00	137,959.67	48,749,000.00	8.55%	7.75%
E	61691GAE0	4.267456%	23,807,000.00	23,807,000.00	0.00	84,662.77	0.00	0.00	84,662.77	23,807,000.00	5.65%	5.13%
F	61691GAG5	4.267456%	10,203,000.00	10,203,000.00	0.00	36,284.04	0.00	0.00	36,284.04	10,203,000.00	4.41%	4.00%
G*	61691GAJ9	4.267456%	36,278,869.00	36,278,869.00	0.00	127,228.56	0.00	0.00	127,228.56	36,278,869.00	0.00%	0.00%
R	61691GAL4	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal		906,952,869.01	823,409,573.74	971,810.91	2,574,076.19	0.00	0.00	3,545,887.10	822,437,762.83


X-A	61691GAT7	0.643433%	634,867,000.00	551,323,704.74	0.00	295,616.61	0.00	0.00	295,616.61	550,351,893.83
X-B	61691GAU4	0.232847%	109,968,000.00	109,968,000.00	0.00	21,338.14	0.00	0.00	21,338.14	109,968,000.00
X-D	61691GAA8	0.871456%	48,749,000.00	48,749,000.00	0.00	35,402.16	0.00	0.00	35,402.16	48,749,000.00
Notional SubTotal		793,584,000.00	710,040,704.74	0.00	352,356.91	0.00	0.00	352,356.91	709,068,893.83

Deal Distribution Total				971,810.91	2,926,433.10	0.00	0.00	3,898,244.01

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	61691GAN0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61691GAP5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	61691GAQ3	487.40383225	16.58380392	1.42728089	0.00000000	0.00000000	0.00000000	0.00000000	18.01108481	470.82002833
A-3	61691GAR1	948.39389563	0.00000000	2.73374542	0.00000000	0.00000000	0.00000000	0.00000000	2.73374542	948.39389563
A-4	61691GAS9	1,000.00000000	0.00000000	3.10000000	0.00000000	0.00000000	0.00000000	0.00000000	3.10000000	1,000.00000000
A-S	61691GAV2	1,000.00000000	0.00000000	3.32833333	0.00000000	0.00000000	0.00000000	0.00000000	3.32833333	1,000.00000000
B	61691GAW0	1,000.00000000	0.00000000	3.41249989	0.00000000	0.00000000	0.00000000	0.00000000	3.41249989	1,000.00000000
C	61691GAX8	1,000.00000000	0.00000000	3.55621309	0.00000000	0.00000000	0.00000000	0.00000000	3.55621309	1,000.00000000
D	61691GAC4	1,000.00000000	0.00000000	2.83000000	0.00000000	0.00000000	0.00000000	0.00000000	2.83000000	1,000.00000000
E	61691GAE0	1,000.00000000	0.00000000	3.55621330	0.00000000	0.00000000	0.00000000	0.00000000	3.55621330	1,000.00000000
F	61691GAG5	1,000.00000000	0.00000000	3.55621288	0.00000000	0.00000000	0.00000000	0.00000000	3.55621288	1,000.00000000
G	61691GAJ9	1,000.00000000	0.00000000	3.50696048	0.04925264	5.66560110	0.00000000	0.00000000	3.50696048	1,000.00000000
R	61691GAL4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61691GAT7	868.40819375	0.00000000	0.46563550	0.00000000	0.00000000	0.00000000	0.00000000	0.46563550	866.87746226
X-B	61691GAU4	1,000.00000000	0.00000000	0.19403954	0.00000000	0.00000000	0.00000000	0.00000000	0.19403954	1,000.00000000
X-D	61691GAA8	1,000.00000000	0.00000000	0.72621305	0.00000000	0.00000000	0.00000000	0.00000000	0.72621305	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	09/01/24 - 09/30/24	30	0.00	83,638.66	0.00	83,638.66	0.00	0.00	0.00	83,638.66	0.00
A-3	09/01/24 - 09/30/24	30	0.00	519,411.63	0.00	519,411.63	0.00	0.00	0.00	519,411.63	0.00
A-4	09/01/24 - 09/30/24	30	0.00	1,061,957.70	0.00	1,061,957.70	0.00	0.00	0.00	1,061,957.70	0.00
X-A	09/01/24 - 09/30/24	30	0.00	295,616.61	0.00	295,616.61	0.00	0.00	0.00	295,616.61	0.00
X-B	09/01/24 - 09/30/24	30	0.00	21,338.14	0.00	21,338.14	0.00	0.00	0.00	21,338.14	0.00
A-S	09/01/24 - 09/30/24	30	0.00	218,851.23	0.00	218,851.23	0.00	0.00	0.00	218,851.23	0.00
B	09/01/24 - 09/30/24	30	0.00	150,880.27	0.00	150,880.27	0.00	0.00	0.00	150,880.27	0.00
C	09/01/24 - 09/30/24	30	0.00	153,201.66	0.00	153,201.66	0.00	0.00	0.00	153,201.66	0.00
X-D	09/01/24 - 09/30/24	30	0.00	35,402.16	0.00	35,402.16	0.00	0.00	0.00	35,402.16	0.00
D	09/01/24 - 09/30/24	30	0.00	137,959.67	0.00	137,959.67	0.00	0.00	0.00	137,959.67	0.00
E	09/01/24 - 09/30/24	30	0.00	84,662.77	0.00	84,662.77	0.00	0.00	0.00	84,662.77	0.00
F	09/01/24 - 09/30/24	30	0.00	36,284.04	0.00	36,284.04	0.00	0.00	0.00	36,284.04	0.00
G	09/01/24 - 09/30/24	30	203,032.74	129,015.39	0.00	129,015.39	1,786.83	0.00	0.00	127,228.56	205,541.60
Totals			203,032.74	2,928,219.93	0.00	2,928,219.93	1,786.83	0.00	0.00	2,926,433.10	205,541.60




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


	Additional Information
Total Available Distribution Amount (1)	3,898,244.01
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,941,081.02	Master Servicing Fee	6,438.22
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,252.48
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	343.09
ARD Interest	0.00	Operating Advisor Fee	1,159.89
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	377.40
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,941,081.02	Total Fees	12,861.07

Principal		Expenses/Reimbursements
Scheduled Principal	971,810.91	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
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)	1,786.83
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	971,810.91	Total Expenses/Reimbursements	1,786.83

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,926,433.10
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	971,810.91
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	3,898,244.01
Total Funds Collected	3,912,891.93	Total Funds Distributed	3,912,891.91

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	823,409,573.89	823,409,573.89	Beginning Certificate Balance	823,409,573.74
(-) Scheduled Principal Collections	971,810.91	971,810.91	(-) Principal Distributions	971,810.91
(-) 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	822,437,762.98	822,437,762.98	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	823,427,242.14	823,427,242.14	Ending Certificate Balance	822,437,762.83
Ending Actual Collateral Balance	822,473,448.33	822,473,448.33



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.15)
Beginning Cumulative Advances	0.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	(0.15)
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	4.27%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance						Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	7	46,310,633.99	5.63%	22	4.6459	NAP	Defeased	7	46,310,633.99	5.63%	22	4.6459	NAP
	5,000,000 or Less	16	57,545,319.41	7.00%	25	4.6038	2.117919	1.30 or Less	8	101,375,434.78	12.33%	26	4.5131	1.204714
5,000,001 - 10,000,000	8	57,720,705.05	7.02%	25	4.4391	2.148360	1.31 - 1.40	2	10,824,278.48	1.32%	26	4.8854	1.343548
10,000,001 - 15,000,000	5	62,805,518.91	7.64%	24	4.3437	1.453898	1.41 - 1.50	5	44,122,337.58	5.36%	25	4.5887	1.465908
15,000,001 - 25,000,000	9	187,037,352.30	22.74%	26	4.7551	1.623393	1.51 - 1.60	4	85,668,143.37	10.42%	26	5.0536	1.556931
25,000,001 - 50,000,000	7	251,018,233.32	30.52%	25	4.2315	2.565837	1.61 - 1.70	3	75,430,843.19	9.17%	25	4.3762	1.642928
	50,000,001 or Greater	3	160,000,000.00	19.45%	25	3.5260	3.343439	1.71 - 1.80	3	30,489,646.88	3.71%	26	4.5818	1.748756
	Totals	55	822,437,762.98	100.00%	25	4.2858	2.297851	1.81 - 2.50	12	135,387,799.14	16.46%	25	4.2452	2.112249
								2.51 - 3.00	2	58,742,147.75	7.14%	25	3.7662	2.895249
								3.01 or Greater	9	234,086,497.82	28.46%	25	3.8367	3.638950
								Totals	55	822,437,762.98	100.00%	25	4.2858	2.297851
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³						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	10	46,310,633.99	5.63%	22	4.6459	NAP	Totals	74	822,437,762.98	100.00%	25	4.2858	2.297851
Alabama	1	7,440,595.84	0.90%	25	4.4510	1.526200
									Property Type³
Arizona	1	2,509,741.28	0.31%	27	4.6800	1.294900
California	11	153,631,162.84	18.68%	26	4.2622	2.618901		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Colorado	1	6,026,339.66	0.73%	25	4.7300	2.470900		Properties	Balance	Agg. Bal.			DSCR¹
Florida	6	47,025,672.59	5.72%	26	5.2387	1.905053	Defeased	10	46,310,633.99	5.63%	22	4.6459	NAP
Georgia	1	55,000,000.00	6.69%	25	3.7320	2.921100	Industrial	6	74,891,524.84	9.11%	25	4.4222	2.649960
Hawaii	2	63,000,000.00	7.66%	25	4.1995	3.836050	Lodging	3	84,344,344.61	10.26%	25	4.6577	3.255083
Illinois	4	19,875,696.52	2.42%	27	4.7784	1.309901	Mixed Use	3	46,571,014.31	5.66%	26	4.8238	1.536824
Maryland	2	45,564,273.29	5.54%	26	4.7335	1.676639	Mobile Home Park	1	6,836,497.82	0.83%	25	4.5180	3.405100
Michigan	4	19,385,271.68	2.36%	24	4.3393	1.792137	Multi-Family	12	74,651,771.89	9.08%	24	4.2667	1.731096
Minnesota	1	16,545,549.47	2.01%	26	4.5600	1.849100	Office	4	140,271,239.17	17.06%	25	4.0060	2.859336
Missouri	1	4,692,760.70	0.57%	27	4.6800	1.295000	Retail	32	329,476,413.27	40.06%	25	4.1624	2.001853
New Mexico	1	4,250,826.12	0.52%	27	4.6800	1.295000	Self Storage	3	19,084,323.07	2.32%	26	4.1006	3.254929
New York	3	73,493,937.35	8.94%	25	3.8948	2.784182	Totals	74	822,437,762.98	100.00%	25	4.2858	2.297851
North Carolina	1	3,226,342.51	0.39%	26	4.5300	1.739300
Ohio	4	34,167,035.96	4.15%	24	4.7865	1.730905
Oklahoma	2	9,023,935.30	1.10%	23	3.9600	1.448400
Pennsylvania	2	26,769,509.12	3.25%	25	4.3219	1.843825
South Carolina	1	4,543,980.36	0.55%	26	5.0900	1.838000
Tennessee	4	80,851,955.39	9.83%	25	4.3548	1.635921
Texas	5	24,618,594.32	2.99%	26	4.4591	1.052354
Utah	1	6,162,638.70	0.75%	26	4.8300	1.409100
Virginia	2	55,000,000.00	6.69%	25	3.0381	3.523084
Washington	3	13,321,309.97	1.62%	23	4.1710	1.198400

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




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


				Current Mortgage Loan and Property Stratification



			Note Rate						Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	7	46,310,633.99	5.63%	22	4.6459	NAP	Defeased	7	46,310,633.99	5.63%	22	4.6459	NAP
	4.5000 or Less	24	498,396,804.82	60.60%	25	3.9431	2.743902	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5001 - 5.0000	19	241,541,989.58	29.37%	26	4.7241	1.630860	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0001 - 5.5000	4	14,843,989.98	1.80%	26	5.0597	1.717966	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.5001 or Greater	1	21,344,344.61	2.60%	26	6.0100	1.540300	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	55	822,437,762.98	100.00%	25	4.2858	2.297851	49 months or greater	48	776,127,128.99	94.37%	25	4.2644	2.344785
								Totals	55	822,437,762.98	100.00%	25	4.2858	2.297851
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)				Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	7	46,310,633.99	5.63%	22	4.6459	NAP	Defeased	7	46,310,633.99	5.63%	22	4.6459	NAP
	60 Months or Less	48	776,127,128.99	94.37%	25	4.2644	2.344785	Interest Only	9	282,250,000.00	34.32%	25	3.7998	3.504732
	61 - 120 Months	0	0.00	0.00%	0	0.0000	0.000000	180 Months or Less	1	1,877,902.98	0.23%	25	5.1400	1.656300
	121 Months or Greater	0	0.00	0.00%	0	0.0000	0.000000	181 - 300 Months	38	491,999,226.01	59.82%	25	4.5276	1.681975
	Totals	55	822,437,762.98	100.00%	25	4.2858	2.297851	301 Months or Greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	55	822,437,762.98	100.00%	25	4.2858	2.297851
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

36,201,574.71

4.40%

4.1926

4.112852

No outstanding loans in this group

Totals

822,437,762.98

100.00%

4.2858

2.297851

(1)

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

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

(2)

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

(3)

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

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

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

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

Page 12 of 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
1	306931008	LO	Honolulu	HI	Actual/360	4.199%	110,236.88	0.00	0.00	N/A	11/01/26	--	31,500,000.00	31,500,000.00	10/01/24
2	453011433	OF	Atlanta	GA	Actual/360	3.732%	171,050.00	0.00	0.00	N/A	11/05/26	--	55,000,000.00	55,000,000.00	10/05/24
3	453011434	RT	Memphis	TN	Actual/360	4.146%	162,439.41	0.00	0.00	N/A	11/01/26	--	47,015,747.08	47,015,747.08	10/01/24
4	300801560	OF	Palo Alto	CA	Actual/360	3.840%	169,600.00	0.00	0.00	N/A	12/01/26	--	53,000,000.00	53,000,000.00	10/01/24
5	300801515	RT	Woodbridge	VA	Actual/360	2.988%	129,489.23	0.00	0.00	N/A	11/01/26	--	52,000,000.00	52,000,000.00	10/01/24
6	300801551	IN	Various	Various	Actual/360	4.158%	147,262.50	0.00	0.00	N/A	11/01/26	--	42,500,000.00	42,500,000.00	10/01/24
7	1648062	RT	Big Flats	NY	Actual/360	3.650%	116,048.53	68,307.67	0.00	N/A	11/01/26	--	38,152,941.49	38,084,633.82	10/01/24
8	695100730	MU	Sebastopol	CA	Actual/360	4.765%	134,777.39	61,179.55	0.00	N/A	12/06/26	--	33,941,838.84	33,880,659.29	10/06/24
9	307101009	RT	Spring Hill	TN	Actual/360	4.730%	104,779.49	45,342.15	0.00	N/A	11/01/26	--	26,582,535.28	26,537,193.13	10/01/24
10	300801521	MF	Rialto	CA	Actual/360	4.269%	84,150.07	52,673.72	0.00	N/A	11/06/26	--	23,653,717.02	23,601,043.30	10/06/24
11	307101011	OF	Westlake	OH	Actual/360	4.716%	85,646.29	67,757.86	0.00	N/A	11/01/26	--	21,792,949.22	21,725,191.36	10/01/24
12	695100729	IN	Gaithersburg	MD	Actual/360	4.786%	91,906.95	41,405.10	0.00	N/A	12/06/26	--	23,043,948.73	23,002,543.63	10/06/24
13	1648130	RT	Lanham	MD	Actual/360	4.680%	88,141.40	38,630.51	0.00	N/A	12/01/26	--	22,600,360.17	22,561,729.66	10/01/24
14	695100719	RT	Various	Various	Actual/360	4.680%	82,390.58	44,479.65	0.00	N/A	01/06/27	--	21,125,790.52	21,081,310.87	10/06/24
15	1648012	LO	Tampa	FL	Actual/360	6.010%	107,084.71	36,961.75	0.00	N/A	12/01/26	--	21,381,306.36	21,344,344.61	10/01/24
16	300801543	RT	Lancaster	PA	Actual/360	4.381%	71,991.66	40,427.16	0.00	N/A	11/01/26	--	19,719,239.81	19,678,812.65	10/01/24
17	695100722	RT	Various	Various	Actual/360	4.680%	68,381.60	36,916.70	0.00	N/A	01/06/27	--	17,533,743.45	17,496,826.75	10/06/24
18	307101018	IN	Norton	MA	Actual/360	4.520%	68,306.44	28,189.69	0.00	N/A	05/06/26	--	18,134,451.85	18,106,262.16	10/01/24
19	1648136	RT	Roseville	MN	Actual/360	4.560%	62,982.77	28,863.42	0.00	N/A	12/01/26	--	16,574,412.89	16,545,549.47	10/01/24
20	1647947	RT	Livonia	MI	Actual/360	4.163%	51,492.58	33,707.93	0.00	N/A	10/01/26	--	14,842,925.83	14,809,217.90	10/01/24
21	300801509	MF	Seattle	WA	Actual/360	4.171%	46,395.47	26,703.44	0.00	N/A	09/01/26	--	13,348,013.41	13,321,309.97	10/01/24
22	307101022	RT	New Port Richey	FL	Actual/360	4.470%	45,935.80	23,362.32	0.00	N/A	11/01/26	--	12,331,758.40	12,308,396.08	10/01/24
23	307101023	MF	Galveston	TX	Actual/360	4.220%	41,646.13	21,955.40	0.00	N/A	10/01/26	--	11,842,502.55	11,820,547.15	10/01/24
24	695100728	OF	Laguna Hills	CA	Actual/360	4.807%	42,332.75	21,728.05	0.00	N/A	12/06/26	--	10,567,775.86	10,546,047.81	10/06/24
25	1647852	MF	Stillwater	OK	Actual/360	3.960%	29,849.03	21,225.52	0.00	N/A	09/01/26	--	9,045,160.82	9,023,935.30	10/01/24
26	695100727	IN	Indianapolis	IN	Actual/360	4.765%	33,672.47	17,537.61	0.00	N/A	09/06/26	--	8,479,949.72	8,462,412.11	10/06/24
27	307101027	RT	Various	Various	Actual/360	4.780%	23,568.50	8,760.05	0.00	N/A	12/01/26	--	5,916,777.56	5,908,017.51	10/01/24
27A	307101127				Actual/360	4.780%	12,303.43	4,572.99	0.00	N/A	12/01/26	--	3,088,726.09	3,084,153.10	10/01/24




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
28	307101028	MU	Elmhurst	IL	Actual/360	4.920%	33,457.07	13,885.86	0.00	N/A	12/01/26	--	8,160,260.52	8,146,374.66	10/01/24
29	300801557	SS	San Carlos	CA	Actual/360	4.024%	29,341.67	0.00	0.00	N/A	12/01/26	--	8,750,000.00	8,750,000.00	10/01/24
30	307101030	MF	State College	PA	Actual/360	4.520%	27,600.35	14,807.16	0.00	N/A	10/01/26	--	7,327,527.63	7,312,720.47	10/01/24
31	300801545	RT	Guntersville	AL	Actual/360	4.451%	27,650.94	14,162.63	0.00	N/A	11/01/26	--	7,454,758.47	7,440,595.84	10/01/24
32	695100713	MH	LaBelle	FL	Actual/360	4.518%	25,789.52	13,307.65	0.00	N/A	11/06/26	--	6,849,805.47	6,836,497.82	10/06/24
34	307101034	IN	West Valley City	UT	Actual/360	4.830%	24,855.56	12,656.16	0.00	N/A	12/01/26	--	6,175,294.86	6,162,638.70	10/01/24
35	307101035	RT	Aurora	CO	Actual/360	4.730%	23,803.60	12,627.38	0.00	N/A	11/01/26	--	6,038,967.04	6,026,339.66	10/01/24
36	307101036	RT	Various	FL	Actual/360	5.020%	16,173.79	7,715.39	0.00	N/A	12/01/26	--	3,866,245.65	3,858,530.26	10/01/24
37	307101037	Various Various	FL	Actual/360	5.020%	7,066.93	3,371.14	0.00	N/A	10/01/26	--	1,689,305.03	1,685,933.89	10/01/24
38	300801550	SS	Oakland	CA	Actual/360	4.298%	19,136.46	8,569.76	0.00	N/A	12/01/26	--	5,342,892.83	5,334,323.07	10/01/24
39	307101039	MF	Columbus	OH	Actual/360	4.840%	19,438.56	8,830.37	0.00	N/A	07/01/26	--	4,819,478.42	4,810,648.05	10/01/24
40	307101040	RT	Elyria	OH	Actual/360	5.030%	19,167.19	9,112.28	0.00	N/A	12/01/26	--	4,572,688.66	4,563,576.38	10/01/24
41	300801559	RT	Bakersfield	CA	Actual/360	4.807%	18,110.73	8,668.79	0.00	N/A	12/01/26	--	4,521,090.21	4,512,421.42	10/01/24
42	300801558	SS	San Carlos	CA	Actual/360	4.024%	16,766.67	0.00	0.00	N/A	12/01/26	--	5,000,000.00	5,000,000.00	10/01/24
43	307101043	MU	Columbia	SC	Actual/360	5.090%	19,307.18	7,809.59	0.00	N/A	12/01/26	--	4,551,789.95	4,543,980.36	10/01/24
44	300801533	MF	Hawthorne	CA	Actual/360	4.269%	13,342.71	8,351.87	0.00	N/A	11/06/26	--	3,750,499.62	3,742,147.75	10/06/24
47	300801520	MF	North Hills	CA	Actual/360	4.269%	12,736.23	7,972.24	0.00	N/A	11/06/26	--	3,580,021.56	3,572,049.32	10/06/24
49	307101049	MF	Columbus	OH	Actual/360	4.840%	12,395.45	5,630.89	0.00	N/A	07/01/26	--	3,073,251.06	3,067,620.17	10/01/24
50	307101050	IN	Charlotte	NC	Actual/360	4.530%	12,198.27	4,988.00	0.00	N/A	12/01/26	--	3,231,330.51	3,226,342.51	10/01/24
51	307101051	RT	Alma	MI	Actual/360	4.750%	10,713.37	8,385.56	0.00	N/A	11/01/26	--	2,706,536.36	2,698,150.80	10/01/24
52	307101052	RT	Various	MI	Actual/360	5.140%	8,120.86	18,017.10	0.00	N/A	11/01/26	--	1,895,920.08	1,877,902.98	08/01/24
53	307101053	RT	Sanford	FL	Actual/360	4.780%	10,689.04	5,538.13	0.00	N/A	12/01/26	--	2,683,441.95	2,677,903.82	10/01/24
54	300801556	RT	Manassas	VA	Actual/360	3.902%	9,755.00	0.00	0.00	N/A	12/01/26	--	3,000,000.00	3,000,000.00	10/01/24
55	300801526	MF	Glendale	CA	Actual/360	4.269%	6,034.54	3,777.33	0.00	N/A	11/06/26	--	1,696,248.21	1,692,470.88	10/06/24
56	300801544	SS	Tucson	AZ	Actual/360	4.848%	7,086.45	2,937.39	0.00	N/A	11/01/26	--	1,754,072.14	1,751,134.75	10/01/24
1A	306931009	LO	Honolulu	HI	Actual/360	4.199%	110,236.88	0.00	0.00	N/A	11/01/26	--	31,500,000.00	31,500,000.00	10/01/24
3A	453011460	RT	Memphis	TN	Actual/360	4.146%	16,243.94	0.00	0.00	N/A	11/01/26	--	4,701,574.71	4,701,574.71	10/01/24
Totals							2,941,081.02	971,810.91	0.00				823,409,573.89	822,437,762.98
1 Property Type Codes
HC - Health Care	MU - Mixed Use	WH - Warehouse	MF - Multi-Family
SS - Self Storage	LO - Lodging	RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial	OF - Office		MH - Mobile Home Park
SE - Securities	CH - Cooperative Housing	ZZ - Missing Information/Undefined


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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	191,812,790.10	195,209,088.90	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2	21,969,935.46	5,449,955.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3	10,893,446.00	2,952,186.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4	7,961,305.99	3,992,773.68	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5	39,337,230.87	16,087,546.29	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6	25,576,194.84	12,498,840.62	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7	5,495,614.56	2,646,385.96	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	593.25	0.00
8	4,237,458.33	1,872,954.07	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,599,950.00	1,557,608.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,503,051.98	2,008,851.73	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11	9,859,312.00	5,068,200.04	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,889,506.68	1,378,489.24	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,674,751.17	1,435,616.15	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,971,476.10	492,868.53	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
15	3,341,707.76	3,118,616.05	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	933,538.44	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,636,427.43	409,107.60	01/01/24	03/31/24	--	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	1,930,941.00	1,077,654.68	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,904,603.19	1,027,512.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,186,397.69	1,075,590.98	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	1,327.19	0.00
22	1,661,355.00	892,477.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	362,816.73	322,851.71	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,034,008.15	541,217.95	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
25	905,589.62	467,372.01	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
27A	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 15 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
28	867,646.84	419,178.96	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,205,837.84	637,917.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
31	890,054.00	413,657.33	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,246,421.00	810,393.53	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
34	709,488.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,211,177.00	1,222,475.00	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
36	390,385.00	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
38	674,338.15	342,760.43	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	809,937.23	392,587.60	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
40	749,102.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	527,980.36	127,296.59	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
42	807,326.00	415,776.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	639,936.00	630,330.00	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
44	632,831.10	333,795.55	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
47	287,078.80	136,590.90	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
49	619,652.26	291,370.10	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
50	374,249.00	192,813.69	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
51	329,760.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	559,557.00	0.00	--	--	--	0.00	0.00	26,102.00	52,235.57	0.00	0.00
53	0.00	134,387.10	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
54	593,287.07	293,275.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
55	247,980.16	127,292.58	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
56	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
1A	0.00	0.00	--	--	--	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
Totals	360,119,895.46	269,439,201.99				0.00	0.00	26,102.00	52,235.57	1,920.44	0.00




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


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




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


								Historical Detail

						Delinquencies¹							Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications			Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance		#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
10/18/24	1	1,877,902.98	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.285849%	4.267110%	25
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.286199%	4.267456%	26
08/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.286521%	4.267774%	27
07/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.286840%	4.268089%	28
06/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.287183%	4.268429%	29
05/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.287499%	4.268740%	30
04/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.287837%	4.269075%	31
03/15/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.288148%	4.269382%	32
02/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.288508%	4.269738%	33
01/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.288815%	4.270041%	34
12/15/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.289119%	4.270341%	35
11/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.289447%	4.270666%	36
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

307101052

08/01/24

26,102.00

52,235.57

0.00

1,913,588.30

Totals

26,102.00

52,235.57

0.00

1,913,588.30

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing	REO/Foreclosure

Past Maturity		0	0		0	0
0 - 6 Months		0	0		0	0
7 - 12 Months		0	0		0	0
13 - 24 Months		92,420,607	92,420,607		0	0
25 - 36 Months		730,017,156	728,139,253		1,877,903	0
37 - 48 Months		0	0		0	0
49 - 60 Months		0	0		0	0
> 60 Months		0	0		0	0




Historical Delinquency Information

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

Oct-24	822,437,763	820,559,860	1,877,903	0	0	0
Sep-24	823,409,574	823,409,574	0	0	0	0
Aug-24	824,315,524	824,315,524	0	0	0	0
Jul-24	825,217,916	825,217,916	0	0	0	0
Jun-24	826,179,157	826,179,157	0	0	0	0
May-24	827,074,227	827,074,227	0	0	0	0
Apr-24	828,028,410	828,028,410	0	0	0	0
Mar-24	828,916,216	828,916,216	0	0	0	0
Feb-24	829,926,271	829,926,271	0	0	0	0
Jan-24	830,806,620	830,806,620	0	0	0	0
Dec-23	831,683,513	831,683,513	0	0	0	0
Nov-23	832,620,172	832,620,172	0	0	0	0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
				No specially serviced loans this period




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
1 Property Type Codes					2 Resolution Strategy Code
HC - Health Care		MU - Mixed Use	WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family		SS - Self Storage	LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail		SF - Single Family Rental	98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial		OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities		CH - Cooperative Housing	ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




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


				Modified Loan Detail
		Pre-Modification	Post-Modification			Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
3	453011434	47,015,747.08	4.14600%	46,702,921.13 4.14600%	10	12/31/20	05/01/20	03/11/21
3A	453011460	4,701,574.71	4.14600%	4,670,292.12 4.14600%	10	12/31/20	05/01/20	03/11/21
15	1648012	22,991,510.66	6.01000%	22,991,510.66 6.01000%	10	06/01/20	06/01/20	06/11/20
Totals		74,708,832.45		74,364,723.91
1 Modification Codes
1 - Maturity Date Extension	5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change	6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off	7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




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


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	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 24 of 27


			Historical Bond / Collateral Loss Reconciliation Detail

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




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

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

1,624.39

0.00

162.44

0.00

Total

0.00

1,786.83

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

1,786.83

Page 26 of 27


	Supplemental Notes
	None




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

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format