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

Wells Fargo Commercial Mortgage Trust 2018-C44

09/27/2024 | Press release | Distributed by Public on 09/27/2024 09:26

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	09/17/24	Wells Fargo Commercial Mortgage Trust 2018-C44
Determination Date:	09/11/24
Next Distribution Date:	10/18/24
Record Date:	08/30/24	Commercial Mortgage Pass-Through Certificates
		Series 2018-C44


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		[email protected]
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		General 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)	13-14		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	15-16	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Principal Prepayment Detail	17
			Attention: Transaction Manager		[email protected]
Historical Detail	18		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| 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
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	95001JAS6	3.045000%	20,962,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	95001JAT4	4.178000%	27,202,000.00	11,599,999.96	0.00	40,387.33	0.00	0.00	40,387.33	11,599,999.96	31.94%	30.00%
A-3	95001JAU1	3.824000%	6,828,000.00	6,828,000.00	0.00	21,758.56	0.00	0.00	21,758.56	6,828,000.00	31.94%	30.00%
A-SB	95001JAV9	4.167000%	37,620,000.00	28,143,711.10	628,726.74	97,729.04	0.00	0.00	726,455.78	27,514,984.36	31.94%	30.00%
A-4	95001JAW7	3.948000%	175,000,000.00	175,000,000.00	0.00	575,750.00	0.00	0.00	575,750.00	175,000,000.00	31.94%	30.00%
A-5	95001JAX5	4.212000%	269,070,000.00	269,070,000.00	0.00	944,435.70	0.00	0.00	944,435.70	269,070,000.00	31.94%	30.00%
A-S	95001JBA4	4.464000%	43,126,000.00	43,126,000.00	0.00	160,428.72	0.00	0.00	160,428.72	43,126,000.00	25.95%	24.38%
B	95001JBB2	4.685000%	36,418,000.00	36,418,000.00	0.00	142,181.94	0.00	0.00	142,181.94	36,418,000.00	20.90%	19.63%
C	95001JBC0	4.974327%	38,334,000.00	38,334,000.00	0.00	158,904.87	0.00	0.00	158,904.87	38,334,000.00	15.57%	14.63%
D	95001JAC1	3.000000%	32,086,000.00	32,086,000.00	0.00	80,215.00	0.00	0.00	80,215.00	32,086,000.00	11.12%	10.44%
E-RR	95001JAE7	4.974327%	12,957,000.00	12,957,000.00	0.00	53,710.29	0.00	0.00	53,710.29	12,957,000.00	9.32%	8.75%
F-RR	95001JAG2	4.974327%	21,084,000.00	21,084,000.00	0.00	87,398.92	0.00	0.00	87,398.92	21,084,000.00	6.39%	6.00%
G-RR	95001JAJ6	4.974327%	8,626,000.00	8,626,000.00	0.00	35,757.12	0.00	0.00	35,757.12	8,626,000.00	5.19%	4.88%
H-RR*	95001JAL1	4.974327%	37,376,123.00	37,376,123.00	0.00	80,160.25	0.00	0.00	80,160.25	37,376,123.00	0.00%	0.00%
V	95001JAN7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	95001JAQ0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal		766,689,123.00	720,648,834.06	628,726.74	2,478,817.74	0.00	0.00	3,107,544.48	720,020,107.32


X-A	95001JAY3	0.865274%	536,682,000.00	490,641,711.06	0.00	353,782.90	0.00	0.00	353,782.90	490,012,984.32
X-B	95001JAZ0	0.276091%	117,878,000.00	117,878,000.00	0.00	27,120.88	0.00	0.00	27,120.88	117,878,000.00
X-D	95001JAA5	1.974327%	32,086,000.00	32,086,000.00	0.00	52,790.21	0.00	0.00	52,790.21	32,086,000.00
Notional SubTotal		686,646,000.00	640,605,711.06	0.00	433,693.99	0.00	0.00	433,693.99	639,976,984.32

Deal Distribution Total				628,726.74	2,912,511.73	0.00	0.00	3,541,238.47

*	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	95001JAS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95001JAT4	426.43923094	0.00000000	1.48471914	0.00000000	0.00000000	0.00000000	0.00000000	1.48471914	426.43923094
A-3	95001JAU1	1,000.00000000	0.00000000	3.18666667	0.00000000	0.00000000	0.00000000	0.00000000	3.18666667	1,000.00000000
A-SB	95001JAV9	748.10502658	16.71256619	2.59779479	0.00000000	0.00000000	0.00000000	0.00000000	19.31036098	731.39246039
A-4	95001JAW7	1,000.00000000	0.00000000	3.29000000	0.00000000	0.00000000	0.00000000	0.00000000	3.29000000	1,000.00000000
A-5	95001JAX5	1,000.00000000	0.00000000	3.51000000	0.00000000	0.00000000	0.00000000	0.00000000	3.51000000	1,000.00000000
A-S	95001JBA4	1,000.00000000	0.00000000	3.72000000	0.00000000	0.00000000	0.00000000	0.00000000	3.72000000	1,000.00000000
B	95001JBB2	1,000.00000000	0.00000000	3.90416662	0.00000000	0.00000000	0.00000000	0.00000000	3.90416662	1,000.00000000
C	95001JBC0	1,000.00000000	0.00000000	4.14527234	0.00000000	0.00000000	0.00000000	0.00000000	4.14527234	1,000.00000000
D	95001JAC1	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E-RR	95001JAE7	1,000.00000000	0.00000000	4.14527205	0.00000000	0.00000000	0.00000000	0.00000000	4.14527205	1,000.00000000
F-RR	95001JAG2	1,000.00000000	0.00000000	4.14527224	0.00000000	0.00000000	0.00000000	0.00000000	4.14527224	1,000.00000000
G-RR	95001JAJ6	1,000.00000000	0.00000000	4.14527243	0.00000000	0.00000000	0.00000000	0.00000000	4.14527243	1,000.00000000
H-RR	95001JAL1	1,000.00000000	0.00000000	2.14469141	2.00058096	66.37091493	0.00000000	0.00000000	2.14469141	1,000.00000000
V	95001JAN7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	95001JAQ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95001JAY3	914.21309278	0.00000000	0.65920396	0.00000000	0.00000000	0.00000000	0.00000000	0.65920396	913.04158574
X-B	95001JAZ0	1,000.00000000	0.00000000	0.23007584	0.00000000	0.00000000	0.00000000	0.00000000	0.23007584	1,000.00000000
X-D	95001JAA5	1,000.00000000	0.00000000	1.64527239	0.00000000	0.00000000	0.00000000	0.00000000	1.64527239	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	08/01/24 - 08/30/24	30	0.00	40,387.33	0.00	40,387.33	0.00	0.00	0.00	40,387.33	0.00
A-3	08/01/24 - 08/30/24	30	0.00	21,758.56	0.00	21,758.56	0.00	0.00	0.00	21,758.56	0.00
A-SB	08/01/24 - 08/30/24	30	0.00	97,729.04	0.00	97,729.04	0.00	0.00	0.00	97,729.04	0.00
A-4	08/01/24 - 08/30/24	30	0.00	575,750.00	0.00	575,750.00	0.00	0.00	0.00	575,750.00	0.00
A-5	08/01/24 - 08/30/24	30	0.00	944,435.70	0.00	944,435.70	0.00	0.00	0.00	944,435.70	0.00
X-A	08/01/24 - 08/30/24	30	0.00	353,782.90	0.00	353,782.90	0.00	0.00	0.00	353,782.90	0.00
X-B	08/01/24 - 08/30/24	30	0.00	27,120.88	0.00	27,120.88	0.00	0.00	0.00	27,120.88	0.00
X-D	08/01/24 - 08/30/24	30	0.00	52,790.21	0.00	52,790.21	0.00	0.00	0.00	52,790.21	0.00
A-S	08/01/24 - 08/30/24	30	0.00	160,428.72	0.00	160,428.72	0.00	0.00	0.00	160,428.72	0.00
B	08/01/24 - 08/30/24	30	0.00	142,181.94	0.00	142,181.94	0.00	0.00	0.00	142,181.94	0.00
C	08/01/24 - 08/30/24	30	0.00	158,904.87	0.00	158,904.87	0.00	0.00	0.00	158,904.87	0.00
D	08/01/24 - 08/30/24	30	0.00	80,215.00	0.00	80,215.00	0.00	0.00	0.00	80,215.00	0.00
E-RR	08/01/24 - 08/30/24	30	0.00	53,710.29	0.00	53,710.29	0.00	0.00	0.00	53,710.29	0.00
F-RR	08/01/24 - 08/30/24	30	0.00	87,398.92	0.00	87,398.92	0.00	0.00	0.00	87,398.92	0.00
G-RR	08/01/24 - 08/30/24	30	0.00	35,757.12	0.00	35,757.12	0.00	0.00	0.00	35,757.12	0.00
H-RR	08/01/24 - 08/30/24	30	2,395,981.53	154,934.21	0.00	154,934.21	74,773.96	0.00	0.00	80,160.25	2,480,687.48
Totals			2,395,981.53	2,987,285.69	0.00	2,987,285.69	74,773.96	0.00	0.00	2,912,511.73	2,480,687.48




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


	Additional Information
Total Available Distribution Amount (1)	3,541,238.47
(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	3,000,535.79	Master Servicing Fee	5,892.54
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,419.14
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	310.28
ARD Interest	0.00	Operating Advisor Fee	1,151.96
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	186.17
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,000,535.79	Total Fees	13,250.08

Principal		Expenses/Reimbursements
Scheduled Principal	628,726.74	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	50,092.22
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	23,830.74
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)	851.00
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	628,726.74	Total Expenses/Reimbursements	74,773.96

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,912,511.73
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	628,726.74
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	3,541,238.47
Total Funds Collected	3,629,262.53	Total Funds Distributed	3,629,262.51

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	720,648,834.39	720,648,834.39	Beginning Certificate Balance	720,648,834.06
(-) Scheduled Principal Collections	628,726.74	628,726.74	(-) Principal Distributions	628,726.74
(-) 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	720,020,107.65	720,020,107.65	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	720,710,933.15	720,710,933.15	Ending Certificate Balance	720,020,107.32
Ending Actual Collateral Balance	720,020,107.77	720,020,107.77



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.33)
Beginning Cumulative Advances	0.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	(0.33)
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	4.97%
				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	4	39,448,042.01	5.48%	43	4.7809	NAP	Defeased	4	39,448,042.01	5.48%	43	4.7809	NAP
	3,000,000 or less	2	3,845,294.29	0.53%	42	5.0890	1.906035	1.20 or less	8	158,734,414.88	22.05%	39	4.9172	0.510373
3,000,001 to 4,000,000	2	7,301,409.18	1.01%	42	5.3155	1.445549	1.21 to 1.30	3	79,391,047.48	11.03%	43	4.8178	1.226214
4,000,001 to 5,000,000	3	14,003,174.40	1.94%	42	4.8772	1.620856	1.31 to 1.40	2	28,924,253.18	4.02%	43	5.0446	1.355325
5,000,001 to 6,000,000	3	16,358,549.32	2.27%	43	5.6127	2.446814	1.41 to 1.50	0	0.00	0.00%	0	0.0000	0.000000
6,000,001 to 8,000,000	2	13,309,807.80	1.85%	31	4.9735	1.562514	1.51 to 1.75	10	106,108,648.28	14.74%	43	4.9679	1.649898
8,000,001 to 9,000,000	1	8,068,679.89	1.12%	44	5.4830	1.374000	1.76 to 2.00	7	112,060,282.03	15.56%	43	4.8998	1.891401
9,000,001 to 10,000,000	1	9,300,000.00	1.29%	42	5.2460	2.058500	2.01 to 2.25	3	32,494,870.47	4.51%	38	5.0302	2.132714
10,000,001 to 15,000,000	8	98,374,944.65	13.66%	36	5.0329	1.483699	2.26 to 2.50	1	5,550,000.00	0.77%	43	4.8540	2.443000
15,000,001 to 20,000,000	6	108,587,831.93	15.08%	43	4.8126	1.170358	2.51 to 3.00	3	122,000,000.00	16.94%	42	4.6754	2.820915
20,000,001 to 30,000,000	5	127,911,888.87	17.77%	43	4.6217	1.643109	3.01 or greater	2	35,308,549.32	4.90%	43	4.1591	3.082035
30,000,001 to 50,000,000	5	208,885,577.84	29.01%	43	4.7811	2.141641	Totals	43	720,020,107.65	100.00%	42	4.8351	1.673006
	50,000,001 or greater	1	64,624,907.47	8.98%	43	4.7580	1.210200
	Totals	43	720,020,107.65	100.00%	42	4.8351	1.673006
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	4	39,448,042.01	5.48%	43	4.7809	NAP
							Defeased	4	39,448,042.01	5.48%	43	4.7809	NAP
Arizona	3	28,919,187.11	4.02%	37	4.8690	1.560671
							Industrial	2	66,800,000.00	9.28%	41	4.4387	1.809785
California	6	165,500,000.00	22.99%	42	4.5325	2.301096
							Lodging	12	85,249,432.45	11.84%	41	5.1611	1.826682
Colorado	2	33,965,043.10	4.72%	43	4.7576	2.532579
							Mixed Use	7	76,207,274.72	10.58%	43	5.0746	1.129071
Idaho	4	16,430,457.29	2.28%	43	5.0180	1.870000
							Mobile Home Park	1	20,855,573.29	2.90%	43	4.8750	1.348100
Indiana	1	13,600,000.00	1.89%	43	4.7000	1.997900
							Multi-Family	3	27,492,734.93	3.82%	18	5.2819	1.012947
Iowa	1	9,300,000.00	1.29%	42	5.2460	2.058500
							Office	10	219,019,477.55	30.42%	43	4.6736	1.960615
Maryland	2	65,432,796.02	9.09%	44	4.8055	1.107545
							Retail	13	179,397,572.70	24.92%	43	4.8616	1.574032
Michigan	1	4,203,174.40	0.58%	43	4.8700	1.743200
							Self Storage	1	5,550,000.00	0.77%	43	4.8540	2.443000
Missouri	1	868,000.00	0.12%	44	5.6000	1.619400
							Totals	53	720,020,107.65	100.00%	42	4.8351	1.673006
Nevada	2	23,222,305.32	3.23%	43	4.9047	1.105833

New Jersey	4	55,306,315.58	7.68%	43	4.7495	1.397664

New York	6	62,300,000.00	8.65%	32	5.2663	0.793042

North Carolina	1	19,717,880.75	2.74%	43	4.9800	1.723400

Ohio	3	27,204,011.99	3.78%	43	5.5003	1.891310

Oregon	2	11,895,886.42	1.65%	43	5.0180	1.870000

Pennsylvania	1	15,000,000.00	2.08%	43	4.7650	1.716800

South Carolina	1	17,674,632.63	2.45%	43	4.8200	1.852900

Texas	1	2,977,294.29	0.41%	42	4.9400	1.989600

Utah	2	11,282,011.41	1.57%	43	4.9373	2.151878

Virginia	2	72,693,587.36	10.10%	43	4.8385	1.228381

Washington	1	10,801,096.91	1.50%	43	4.9850	1.309700

Wisconsin	2	12,278,385.07	1.71%	42	4.9270	1.754200

Totals	53	720,020,107.65	100.00%	42	4.8351	1.673006


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	4	39,448,042.01	5.48%	43	4.7809	NAP	Defeased	4	39,448,042.01	5.48%	43	4.7809	NAP
	4.250% or less	1	30,000,000.00	4.17%	43	3.7086	3.071300	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	1	47,000,000.00	6.53%	41	4.3750	2.957800	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	5	85,456,315.58	11.87%	43	4.6369	1.183473	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.751% to 5.000%	18	372,120,423.42	51.68%	43	4.8514	1.637888	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% to 5.250%	5	67,142,786.11	9.33%	40	5.0647	1.827879	49 months or greater	39	680,572,065.64	94.52%	42	4.8383	1.675679
	5.251% to 5.500%	6	61,075,991.21	8.48%	43	5.3676	0.910945	Totals	43	720,020,107.65	100.00%	42	4.8351	1.673006
	5.501% to 6.000%	2	12,468,000.00	1.73%	(12)	5.6837	0.287838
	6.001% to 6.500%	0	0.00	0.00%	0	0.0000	0.000000
	6.501% or greater	1	5,308,549.32	0.74%	43	6.7050	3.142700
	Totals	43	720,020,107.65	100.00%	42	4.8351	1.673006
(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	4	39,448,042.01	5.48%	43	4.7809	NAP	Defeased	4	39,448,042.01	5.48%	43	4.7809	NAP
	84 months or less	39	680,572,065.64	94.52%	42	4.8383	1.675679	Interest Only	18	335,368,000.00	46.58%	41	4.7599	1.960302
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	240 months or less	4	58,940,159.97	8.19%	40	5.1611	2.002845
	Totals	43	720,020,107.65	100.00%	42	4.8351	1.673006	241 to 300 months	17	286,263,905.67	39.76%	43	4.8637	1.274870
								301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	43	720,020,107.65	100.00%	42	4.8351	1.673006
(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
	Defeased	4	39,448,042.01	5.48%	43	4.7809	NAP			No outstanding loans in this group
Underwriter's Information	1	5,000,000.00	0.69%	43	4.6810	1.990000
	12 months or less	38	675,572,065.64	93.83%	42	4.8394	1.673352
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	43	720,020,107.65	100.00%	42	4.8351	1.673006
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.								Page 12 of 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	310941530	RT	Leesburg	VA	Actual/360	4.758%	265,104.74	79,500.83	0.00	N/A	04/01/28	--	64,704,408.30	64,624,907.47	09/01/24
2	883100839	OF	Palo Alto	CA	Actual/360	4.955%	213,340.28	0.00	0.00	N/A	04/06/28	--	50,000,000.00	50,000,000.00	09/06/24
3	310944099	IN	Irvine	CA	Actual/360	4.375%	177,065.97	0.00	0.00	N/A	02/07/28	--	47,000,000.00	47,000,000.00	09/07/24
4	883100858	OF	Towson	MD	Actual/360	4.773%	183,472.38	62,353.87	0.00	N/A	05/06/28	--	44,639,576.60	44,577,222.73	09/06/24
5	310942878	LO	Various	Various	Actual/360	5.018%	147,540.22	86,129.84	0.00	N/A	04/11/28	--	34,144,484.95	34,058,355.11	09/11/24
6	28002043	MU	Ramsey	NJ	Actual/360	4.862%	139,208.51	0.00	0.00	N/A	04/06/28	--	33,250,000.00	33,250,000.00	09/06/24
7	883100840	OF	San Francisco	CA	Actual/360	3.709%	95,805.50	0.00	0.00	04/06/28	04/06/31	--	30,000,000.00	30,000,000.00	09/06/24
8	28202045	OF	Denver	CO	Actual/360	4.681%	100,771.53	0.00	0.00	N/A	04/06/28	--	25,000,000.00	25,000,000.00	09/06/24
8A	28302045				Actual/360	4.681%	20,154.31	0.00	0.00	N/A	04/06/28	--	5,000,000.00	5,000,000.00	09/06/24
9	301741262	MU	New York	NY	Actual/360	5.340%	137,950.00	0.00	0.00	N/A	04/06/28	--	30,000,000.00	30,000,000.00	05/06/21
10	883100844	OF	Exeter	NH	Actual/360	4.565%	100,435.27	37,414.52	0.00	N/A	04/06/28	--	25,549,727.23	25,512,312.71	09/06/24
11	310943937	OF	Various	NJ	Actual/360	4.580%	87,133.66	37,020.78	0.00	N/A	04/11/28	--	22,093,336.36	22,056,315.58	09/11/24
12	310943505	OF	Las Vegas	NV	Actual/360	4.840%	83,022.94	34,253.66	0.00	N/A	04/11/28	--	19,920,192.90	19,885,939.24	09/11/24
13	28002049	MH	Lothian	MD	Actual/360	4.875%	87,670.67	28,755.14	0.00	N/A	04/06/28	--	20,884,328.43	20,855,573.29	09/06/24
14	610941538	LO	Raleigh	NC	Actual/360	4.980%	84,698.93	33,133.06	0.00	N/A	04/11/28	--	19,751,013.81	19,717,880.75	09/11/24
15	310944182	IN	San Jose	CA	Actual/360	4.590%	78,259.50	0.00	0.00	N/A	03/11/28	--	19,800,000.00	19,800,000.00	06/11/24
16	310943235	RT	Indian Land	SC	Actual/360	4.820%	73,469.31	26,446.93	0.00	N/A	04/11/28	--	17,701,079.56	17,674,632.63	09/11/24
17	310943681	RT	Tucson	AZ	Actual/360	4.780%	64,334.18	20,465.88	0.00	N/A	04/11/28	--	15,629,845.19	15,609,379.31	09/11/24
18	883100851	RT	Stony Point	NY	Actual/360	4.872%	66,705.80	0.00	0.00	N/A	05/06/28	--	15,900,000.00	15,900,000.00	09/06/24
19	310943408	RT	Upper St Clair	PA	Actual/360	4.765%	61,547.92	0.00	0.00	N/A	04/11/28	--	15,000,000.00	15,000,000.00	09/11/24
20	28002030	RT	Various	WI	Actual/360	4.927%	52,227.64	31,632.18	0.00	N/A	03/06/28	--	12,310,017.25	12,278,385.07	09/06/24
21	301741264	RT	Noblesville	IN	Actual/360	4.700%	55,042.22	0.00	0.00	N/A	04/06/28	--	13,600,000.00	13,600,000.00	09/06/24
22	301741249	OF	Los Angeles	CA	Actual/360	4.950%	56,265.00	0.00	0.00	N/A	02/06/28	--	13,200,000.00	13,200,000.00	09/06/24
23	883100843	LO	Marysville	WA	Actual/360	4.985%	46,443.05	18,133.53	0.00	N/A	04/06/28	--	10,819,230.44	10,801,096.91	09/06/24
24	28002059	MF	Columbus	OH	Actual/360	5.025%	50,640.37	13,557.93	0.00	N/A	04/06/28	--	11,703,118.46	11,689,560.53	09/06/24
25	28002057	MF	New York	NY	Actual/360	5.690%	56,836.78	0.00	0.00	N/A	05/06/23	--	11,600,000.00	11,600,000.00	04/06/20
26	28002037	RT	Aurora	OH	Actual/360	5.418%	47,679.32	13,650.07	0.00	N/A	03/06/28	--	10,219,552.21	10,205,902.14	09/06/24
28	28002033	OF	Davenport	IA	Actual/360	5.246%	42,011.72	0.00	0.00	N/A	03/06/28	--	9,300,000.00	9,300,000.00	09/06/24




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
29	883100849	LO	Norfolk	VA	Actual/360	5.483%	38,154.05	12,284.28	0.00	N/A	05/06/28	--	8,080,964.17	8,068,679.89	09/06/24
30	28000894	LO	Phoenix	AZ	Actual/360	5.100%	32,131.49	21,597.74	0.00	N/A	05/06/26	--	7,316,468.21	7,294,870.47	09/06/24
31	600944460	MU	Tucson	AZ	Actual/360	4.820%	25,008.21	10,330.59	0.00	N/A	05/11/28	--	6,025,267.92	6,014,937.33	09/11/24
32	28002050	LO	Perrysburg	OH	Actual/360	6.705%	30,757.01	18,492.90	0.00	N/A	04/06/28	--	5,327,042.22	5,308,549.32	09/06/24
33	883100834	OF	Dacula	GA	Actual/360	5.128%	25,367.15	8,130.15	0.00	N/A	03/06/28	12/06/27	5,744,662.38	5,736,532.23	09/06/24
34	28002046	SS	Park City	UT	Actual/360	4.854%	23,198.08	0.00	0.00	N/A	04/06/28	--	5,550,000.00	5,550,000.00	09/06/24
35	28002036	RT	Pollock Pines	CA	Actual/360	5.324%	25,215.06	0.00	0.00	N/A	03/06/28	--	5,500,000.00	5,500,000.00	09/06/24
37	28002008	RT	Brooklyn	NY	Actual/360	5.088%	21,030.40	0.00	0.00	N/A	01/06/28	--	4,800,000.00	4,800,000.00	09/06/24
38	28002063	SS	Miami	FL	Actual/360	5.632%	20,752.15	6,324.48	0.00	N/A	05/06/28	--	4,278,989.42	4,272,664.94	09/06/24
39	410944110	MF	New Baltimore	MI	Actual/360	4.870%	17,656.68	7,201.84	0.00	N/A	04/11/28	--	4,210,376.24	4,203,174.40	09/11/24
40	28002038	MU	Denver	CO	Actual/360	5.337%	18,251.22	6,283.38	0.00	N/A	03/06/28	--	3,971,326.48	3,965,043.10	09/06/24
41	410943131	MU	Salt Lake City	UT	Actual/360	4.750%	16,084.96	5,954.64	0.00	N/A	04/11/28	--	3,932,486.77	3,926,532.13	09/11/24
42	301741265	RT	Las Vegas	NV	Actual/360	5.290%	15,222.22	5,301.08	0.00	N/A	04/06/28	--	3,341,667.16	3,336,366.08	09/06/24
43	610942963	MU	Spring	TX	Actual/360	4.940%	12,683.70	4,377.44	0.00	N/A	03/11/28	--	2,981,671.73	2,977,294.29	09/11/24
44	28002062	RT	Kirbyville	MO	Actual/360	5.600%	4,185.69	0.00	0.00	05/06/28	05/06/33	--	868,000.00	868,000.00	09/06/24
Totals							3,000,535.79	628,726.74	0.00				720,648,834.39	720,020,107.65
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	9,785,113.84	5,218,018.52	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2	4,765,138.00	1,803,339.97	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3	19,696,839.96	10,142,241.88	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4	3,657,057.35	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	16,656,741.77	16,490,196.89	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,090,077.25	1,570,139.02	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7	30,814,519.80	14,519,006.83	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8	8,717,804.19	2,200,818.45	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	1,746,602.00	0.00	--	--	05/14/24	3,216,902.36	681,003.36	122,727.64	4,779,349.26	1,631,971.65	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
11	2,196,617.11	345,133.48	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,504,871.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,871,400.48	949,002.59	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,656,610.04	2,724,830.26	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,651,517.00	(183,280.53)	01/01/24	03/31/24	--	0.00	0.00	77,966.58	232,001.00	102,061.88	0.00
16	1,551,935.05	566,071.34	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,579,933.08	834,862.98	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,673,180.93	443,871.97	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,260,357.00	627,738.13	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,785,209.58	953,498.42	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21	2,589,792.26	1,158,428.52	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,018,593.92	557,526.56	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,184,692.56	1,172,496.34	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,208,310.55	614,817.12	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
25	29,999.11	32,552.53	01/01/24	03/31/24	02/13/24	7,213,619.73	949,880.54	21,351.49	2,034,409.81	728,987.59	0.00
26	742,985.84	630,030.36	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,015,279.70	256,006.50	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
29	1,062,437.03	1,009,725.13	04/30/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,752,163.67	1,617,351.78	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
31	493,792.34	98,553.59	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,871,347.54	2,075,935.11	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	830,660.50	337,816.13	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
35	529,627.76	264,813.88	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
37	366,549.44	142,845.80	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
39	0.00	140,259.60	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
40	389,070.94	96,704.26	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
42	401,213.01	218,836.56	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	376,858.52	211,891.58	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
44	81,383.00	40,691.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	132,606,283.76	69,882,773.05				10,430,522.09	1,630,883.90	222,045.72	7,045,760.07	2,463,021.12	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
09/17/24	0	0.00	1	19,800,000.00	1	30,000,000.00	2	41,600,000.00	0	0.00	0	0.00		0	0.00	0	0.00	4.835122%	4.806894%	42
08/16/24	0	0.00	1	19,800,000.00	1	30,000,000.00	2	41,600,000.00	0	0.00	0	0.00		0	0.00	0	0.00	4.835217%	4.806996%	43
07/17/24	1	19,800,000.00	0	0.00	1	30,000,000.00	2	41,600,000.00	0	0.00	0	0.00		0	0.00	0	0.00	4.835311%	4.807097%	44
06/17/24	0	0.00	0	0.00	1	30,000,000.00	2	41,600,000.00	0	0.00	0	0.00		0	0.00	0	0.00	4.835410%	4.807204%	45
05/17/24	1	19,800,000.00	0	0.00	1	30,000,000.00	2	41,600,000.00	0	0.00	0	0.00		0	0.00	0	0.00	4.835503%	4.807303%	46
04/17/24	0	0.00	0	0.00	1	30,000,000.00	2	41,600,000.00	0	0.00	0	0.00		0	0.00	0	0.00	4.835601%	4.814253%	47
03/15/24	1	19,800,000.00	0	0.00	1	30,000,000.00	2	41,600,000.00	0	0.00	0	0.00		0	0.00	0	0.00	4.835692%	4.814345%	48
02/16/24	0	0.00	0	0.00	1	30,000,000.00	1	11,600,000.00	0	0.00	0	0.00		0	0.00	0	0.00	4.835795%	4.814449%	49
01/18/24	0	0.00	1	19,800,000.00	1	30,000,000.00	1	11,600,000.00	0	0.00	0	0.00		0	0.00	0	0.00	4.835885%	4.814540%	50
12/15/23	1	19,800,000.00	0	0.00	1	30,000,000.00	1	11,600,000.00	0	0.00	0	0.00		0	0.00	0	0.00	4.835974%	4.777928%	51
11/17/23	0	0.00	0	0.00	1	30,000,000.00	1	11,600,000.00	0	0.00	0	0.00		0	0.00	0	0.00	4.836069%	4.784848%	52
10/17/23	0	0.00	0	0.00	1	30,000,000.00	1	11,600,000.00	0	0.00	0	0.00		0	0.00	0	0.00	4.836157%	4.800510%	53
(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

301741262

05/06/21

122,727.64

4,779,349.26

1,734,164.32

30,000,000.00

12/17/20

12/02/23

310944182

06/11/24

77,966.58

232,001.00

165,927.94

19,800,000.00

11/27/23

28002057

04/06/20

21,351.49

2,034,409.81

1,020,093.14

11,600,000.00

05/29/20

05/18/21

Totals

222,045.72

7,045,760.07

2,920,185.40

61,400,000.00

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 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing	REO/Foreclosure

Past Maturity		11,600,000	0	0			11,600,000
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		7,294,870	7,294,870	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		670,257,237	620,457,237	19,800,000	30,000,000
49 - 60 Months		0	0	0			0
> 60 Months		30,868,000	30,868,000	0			0




Historical Delinquency Information

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

Sep-24	720,020,108	658,620,108	0	19,800,000	0		41,600,000
Aug-24	720,648,834	659,248,834	0	19,800,000	0		41,600,000
Jul-24	721,274,896	659,874,896	19,800,000	0	0		41,600,000
Jun-24	721,950,710	680,350,710	0	0	0		41,600,000
May-24	722,571,255	661,171,255	19,800,000	0	0		41,600,000
Apr-24	723,241,752	681,641,752	0	0	0		41,600,000
Mar-24	723,856,825	662,456,825	19,800,000	0	0		41,600,000
Feb-24	724,574,822	682,974,822	0	0	30,000,000	11,600,000
Jan-24	725,184,247	663,784,247	0	19,800,000	30,000,000	11,600,000
Dec-23	725,791,090	664,391,090	19,800,000	0	30,000,000	11,600,000
Nov-23	726,448,382	684,848,382	0	0	30,000,000	11,600,000
Oct-23	727,049,868	685,449,868	0	0	30,000,000	11,600,000
(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
4	883100858	44,577,222.73	44,577,222.73	67,300,000.00	03/27/18	2,935,311.35	0.99500	12/31/23	05/06/28	283
9	301741262	30,000,000.00	30,000,000.00	49,200,000.00	03/20/24	1,732,430.00	0.25940	12/31/23	04/06/28	I/O
15	310944182	19,800,000.00	19,800,000.00	30,600,000.00	02/05/18	(210,851.78)	(0.91530)	03/31/24	03/11/28	I/O
25	28002057	11,600,000.00	11,600,000.00	8,900,000.00	12/21/23	31,496.28	0.18820	03/31/24	05/06/23	I/O
Totals		105,977,222.73	105,977,222.73	156,000,000.00		4,488,385.85




© 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
4	883100858	OF	MD	10/31/23	9
	The Loan transferred to Special servicing on 10/31/2023. PNL executed including Advisor (1st SS). Counsel engaged. Borrower requested to be transferred back to the Master Servicer. Loan remains current.



9	301741262	MU	NY	12/17/20	2
	The Loan transferred due to payment default stemming from the COVID-19 pandemic. Lender has performed a books and records inspection and is pursuing a foreclosure strategy. Receivership hearing occurred on 11/22/2022 and the order
	appointing a receiver was entered by court on 1/25/2023. Borrower filed a notice of appeal regarding the receivership order. Special Servicer filed a pre-motion conference request to obtain leave to file for summary judgment. Motion for summary
	judgment has been filed and fully briefed. On May 25, 2023, lender's motion for summary judgment was granted. Proposed computation of amounts due was fully briefed. Special Servicer awaits for court's adjudication and continues to pursue a
	foreclosure strategy.

15	310944182	IN	CA	11/27/23	2
	Loan transferred 12/20/2023. PNL sent out for execution. Counsel engaged. A receiver has been appointed and the transition of control is underway.



25	28002057	MF	NY	05/29/20	2
	Loan transferred to special servicing in May 2020 due to a borrower-declared imminent default as a result of COVID-19, and subsequently went into payment default. Colliers was appointed as receiver in September 2021, and the judge approved
	lender's motion for summary judgment in December 2021. Court ordered mediation occurred on 3/28/2022. Borrower appealed the ruling, and on 2/13/2023, the Second Circuit dismissed borrower's appeal. Papers were fully briefed for
	computation of damages prior to a final ju dgment of foreclosure and is pending a decision by the court. Special Servicer continues to pursue a foreclosure strategy as negotiations with borrower are at an empass. Pursuing lease-up of vacant
	retail space through Receiver.

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
14	610941538	21,228,425.58	4.98000%	21,228,425.58 4.98000%	10	09/01/20	08/11/20	10/13/20
23	883100843	11,656,937.56	4.98500%	11,656,937.56 4.98500%	10	06/08/20	05/06/20	08/11/20
30	28000894	8,293,716.92	5.10000%	8,293,716.92 5.10000%	10	07/24/20	08/06/20	08/11/20
Totals		41,179,080.06		41,179,080.06
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
	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)
4	0.00	0.00	9,609.91	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	6,458.33	0.00	0.00	14,778.54	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	4,262.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	0.00	0.00	645.77	0.00	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	3,500.00	0.00	0.00	35,313.68	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	0.00	0.00	0.00	205.23	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	23,830.74	0.00	851.00	50,092.22	0.00	0.00	0.00	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.			Collateral Shortfall Total	74,773.96




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


	Supplemental Notes
	None




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

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format