msc15c23_ex991-202406.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/24	Morgan Stanley Bank of America Merrill Lynch Trust 2015-C23
Determination Date:	06/11/24
Next Distribution Date:	07/17/24
Record Date:	05/31/24	Commercial Mortgage Pass-Through Certificates
		Series 2015-C23


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer & Excluded	Wells Fargo Bank, National Association
Exchangeable Certificate Detail	5	Mortgage Loan Special
Additional Information	6	Servicer
			Investor Relations		REAM_InvestorRelations@wellsfargo.com
Bond / Collateral Reconciliation - Cash Flows	7
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	8
		Special Servicer	LNR Partners, LLC
Current Mortgage Loan and Property Stratification	9-13		LNR CMBS Notices	(305) 695-5600	lnr.cmbs.notices@lnrproperty.com
Mortgage Loan Detail (Part 1)	14-16		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Mortgage Loan Detail (Part 2)	17-19	Trust Advisor	Pentalpha Surveillance LLC
Principal Prepayment Detail	20		Attention: Transaction Manager		notices@pentalphasurveillance.com
Historical Detail	21		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Delinquency Loan Detail	22	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	23		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	24				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	25
		Trustee	Wilmington Trust, National Association
Modified Loan Detail	26
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Liquidated Loan Detail	27		1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	28
Interest Shortfall Detail - Collateral Level	29
Supplemental Notes	30

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 special notices. In addition, certificateholders 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 30


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class (3)	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	61690QAA7	1.685000%	45,800,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61690QAB5	2.982000%	122,100,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	61690QAC3	3.398000%	67,600,000.00	9,347,719.06	1,261,182.29	26,469.62	0.00	0.00	1,287,651.91	8,086,536.77	38.53%	30.00%
A-3	61690QAD1	3.451000%	230,000,000.00	219,895,877.94	0.00	632,383.90	0.00	0.00	632,383.90	219,895,877.94	38.53%	30.00%
A-4	61690QAE9	3.719000%	285,394,000.00	285,394,000.00	0.00	884,483.57	0.00	0.00	884,483.57	285,394,000.00	38.53%	30.00%
A-S	61690QAG4	4.004000%	75,089,000.00	75,089,000.00	0.00	250,546.96	0.00	0.00	250,546.96	75,089,000.00	29.54%	23.00%
B	61690QAH2	4.275448%	60,340,000.00	60,340,000.00	0.00	214,983.79	0.00	0.00	214,983.79	60,340,000.00	22.32%	17.38%
C	61690QAK5	4.275448%	46,931,000.00	46,931,000.00	0.00	167,209.22	0.00	0.00	167,209.22	46,931,000.00	16.70%	13.00%
D	61690QAS8	4.275448%	56,317,000.00	56,317,000.00	0.00	200,650.35	0.00	0.00	200,650.35	56,317,000.00	9.95%	7.75%
E	61690QAU3	4.275448%	24,136,000.00	24,136,000.00	0.00	85,993.52	0.00	0.00	85,993.52	24,136,000.00	7.06%	5.50%
F	61690QAW9	3.000000%	10,727,000.00	10,727,000.00	0.00	26,817.50	0.00	0.00	26,817.50	10,727,000.00	5.78%	4.50%
G	61690QAY5	3.000000%	16,091,000.00	16,091,000.00	0.00	40,227.50	0.00	0.00	40,227.50	16,091,000.00	3.85%	3.00%
H	61690QBA6	3.000000%	32,181,368.00	32,171,955.45	0.00	80,429.89	0.00	0.00	80,429.89	32,171,955.45	0.00%	0.00%
V	61690QBD0	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61690QBE8	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,072,706,369.01	836,440,552.45	1,261,182.29	2,610,195.82	0.00	0.00	3,871,378.11	835,179,370.16


X-A	61690QAF6	0.676791%	750,894,000.00	514,637,597.00	0.00	290,251.59	0.00	0.00	290,251.59	513,376,414.71
X-B	61690QAL3	0.271448%	75,089,000.00	75,089,000.00	0.00	16,985.65	0.00	0.00	16,985.65	75,089,000.00
X-FG	61690QAN9	1.275448%	26,818,000.00	26,818,000.00	0.00	28,504.14	0.00	0.00	28,504.14	26,818,000.00
X-H	61690QAQ2	1.275448%	32,181,368.00	32,171,955.45	0.00	34,194.72	0.00	0.00	34,194.72	32,171,955.45
Notional SubTotal			884,982,368.00	648,716,552.45	0.00	369,936.10	0.00	0.00	369,936.10	647,455,370.16

Deal Distribution Total					1,261,182.29	2,980,131.92	0.00	0.00	4,241,314.21

(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.
(3)	Class A-S, Class B, Class C all represent the "Regular Interest" of these respective classes. For details on how the balances and payments of these "Regular Interests" are split between their respective certificates and the Exchangeable Class PST, please refer to page 5.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 30


				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	61690QAA7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61690QAB5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	61690QAC3	138.27986775	18.65654275	0.39156243	0.00000000	0.00000000	0.00000000	0.00000000	19.04810518	119.62332500
A-3	61690QAD1	956.06903452	0.00000000	2.74949522	0.00000000	0.00000000	0.00000000	0.00000000	2.74949522	956.06903452
A-4	61690QAE9	1,000.00000000	0.00000000	3.09916666	0.00000000	0.00000000	0.00000000	0.00000000	3.09916666	1,000.00000000
A-S	61690QAG4	1,000.00000000	0.00000000	3.33666662	0.00000000	0.00000000	0.00000000	0.00000000	3.33666662	1,000.00000000
B	61690QAH2	1,000.00000000	0.00000000	3.56287355	0.00000000	0.00000000	0.00000000	0.00000000	3.56287355	1,000.00000000
C	61690QAK5	1,000.00000000	0.00000000	3.56287358	0.00000000	0.00000000	0.00000000	0.00000000	3.56287358	1,000.00000000
D	61690QAS8	1,000.00000000	0.00000000	3.56287356	0.00000000	0.00000000	0.00000000	0.00000000	3.56287356	1,000.00000000
E	61690QAU3	1,000.00000000	0.00000000	3.56287372	0.00000000	0.00000000	0.00000000	0.00000000	3.56287372	1,000.00000000
F	61690QAW9	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
G	61690QAY5	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
H	61690QBA6	999.70751554	0.00000000	2.49926883	0.00000000	7.49252425	0.00000000	0.00000000	2.49926883	999.70751554
V	61690QBD0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61690QBE8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61690QAF6	685.36650579	0.00000000	0.38654136	0.00000000	0.00000000	0.00000000	0.00000000	0.38654136	683.68693146
X-B	61690QAL3	1,000.00000000	0.00000000	0.22620690	0.00000000	0.00000000	0.00000000	0.00000000	0.22620690	1,000.00000000
X-FG	61690QAN9	1,000.00000000	0.00000000	1.06287344	0.00000000	0.00000000	0.00000000	0.00000000	1.06287344	1,000.00000000
X-H	61690QAQ2	999.70751554	0.00000000	1.06256266	0.00000000	0.00000000	0.00000000	0.00000000	1.06256266	999.70751554




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 30


				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	05/01/24 - 05/30/24	30	0.00	26,469.62	0.00	26,469.62	0.00	0.00	0.00	26,469.62	0.00
A-3	05/01/24 - 05/30/24	30	0.00	632,383.90	0.00	632,383.90	0.00	0.00	0.00	632,383.90	0.00
A-4	05/01/24 - 05/30/24	30	0.00	884,483.57	0.00	884,483.57	0.00	0.00	0.00	884,483.57	0.00
X-A	05/01/24 - 05/30/24	30	0.00	290,251.59	0.00	290,251.59	0.00	0.00	0.00	290,251.59	0.00
X-B	05/01/24 - 05/30/24	30	0.00	16,985.65	0.00	16,985.65	0.00	0.00	0.00	16,985.65	0.00
X-FG	05/01/24 - 05/30/24	30	0.00	28,504.14	0.00	28,504.14	0.00	0.00	0.00	28,504.14	0.00
X-H	05/01/24 - 05/30/24	30	0.00	34,194.72	0.00	34,194.72	0.00	0.00	0.00	34,194.72	0.00
A-S	05/01/24 - 05/30/24	30	0.00	250,546.96	0.00	250,546.96	0.00	0.00	0.00	250,546.96	0.00
B	05/01/24 - 05/30/24	30	0.00	214,983.79	0.00	214,983.79	0.00	0.00	0.00	214,983.79	0.00
C	05/01/24 - 05/30/24	30	0.00	167,209.22	0.00	167,209.22	0.00	0.00	0.00	167,209.22	0.00
D	05/01/24 - 05/30/24	30	0.00	200,650.35	0.00	200,650.35	0.00	0.00	0.00	200,650.35	0.00
E	05/01/24 - 05/30/24	30	0.00	85,993.52	0.00	85,993.52	0.00	0.00	0.00	85,993.52	0.00
F	05/01/24 - 05/30/24	30	0.00	26,817.50	0.00	26,817.50	0.00	0.00	0.00	26,817.50	0.00
G	05/01/24 - 05/30/24	30	0.00	40,227.50	0.00	40,227.50	0.00	0.00	0.00	40,227.50	0.00
H	05/01/24 - 05/30/24	30	241,119.68	80,429.89	0.00	80,429.89	0.00	0.00	0.00	80,429.89	241,119.68
Totals			241,119.68	2,980,131.92	0.00	2,980,131.92	0.00	0.00	0.00	2,980,131.92	241,119.68




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 30


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	61690QAG4	4.004000%	75,089,000.00	75,089,000.00	0.00	250,546.96	0.00	0.00	250,546.96	75,089,000.00
A-S (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	61690QAH2	4.275448%	60,340,000.00	60,340,000.00	0.00	214,983.79	0.00	0.00	214,983.79	60,340,000.00
B (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	61690QAK5	4.275448%	46,931,000.00	46,931,000.00	0.00	167,209.22	0.00	0.00	167,209.22	46,931,000.00
C (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			182,360,000.03	182,360,000.00	0.00	632,739.97	0.00	0.00	632,739.97	182,360,000.00

Exchangeable Certificate Details
PST	61690QAJ8	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,994,131.08	Master Servicing Fee	10,202.54
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	2,454.99
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	360.13
ARD Interest	0.00	Trust Advisor Fee	771.48
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,994,131.08	Total Fees	13,999.15

Principal		Expenses/Reimbursements
Scheduled Principal	1,261,182.29	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)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	1,261,182.29	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,980,131.92
Excess Liquidation Proceeds	0.00	Principal Distribution	1,261,182.29
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,241,314.21
Total Funds Collected	4,255,313.37	Total Funds Distributed	4,255,313.36


© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		836,440,552.45	836,440,552.45	Beginning Certificate Balance	836,440,552.45
(-) Scheduled Principal Collections		1,261,182.29	1,261,182.29	(-) Principal Distributions	1,261,182.29
(-) 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		835,179,370.16	835,179,370.16	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		836,440,552.45	836,440,552.45	Ending Certificate Balance	835,179,370.16
Ending Actual Collateral Balance		835,256,690.31	835,256,690.31



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.28%
				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 8 of 30


				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	16	88,092,852.60	10.55%	11	4.2969	NAP	Defeased	16	88,092,852.60	10.55%	11	4.2969	NAP
	10,000,000 or less	29	152,765,467.11	18.29%	11	4.2611	1.939923	1.30 or less	7	126,881,098.58	15.19%	11	3.9463	1.251837
10,000,001 to 20,000,000		11	172,039,099.52	20.60%	10	4.1685	1.803338	1.31 to 1.40	6	100,133,902.73	11.99%	11	4.1383	1.359444
20,000,001 to 30,000,000		4	105,715,974.83	12.66%	11	3.9728	1.860645	1.41 to 1.50	4	73,792,834.97	8.84%	12	4.2532	1.438266
30,000,001 to 40,000,000		6	218,643,165.55	26.18%	11	4.1170	1.697569	1.51 to 1.60	4	50,473,565.16	6.04%	9	4.2613	1.565991
40,000,001 to 50,000,000		1	46,000,000.00	5.51%	12	4.2400	1.770000	1.61 to 1.70	3	14,652,769.25	1.75%	12	4.2768	1.674585
50,000,001 to 60,000,000		1	51,922,810.55	6.22%	12	4.0430	1.380000	1.71 to 1.80	5	97,123,446.33	11.63%	12	4.2002	1.773940
60,000,001 to 70,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.81 to 1.90	6	71,152,261.70	8.52%	12	4.2237	1.870179
	70,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000	1.91 to 2.00	2	13,614,588.93	1.63%	12	4.5022	1.912835
	Totals	68	835,179,370.16	100.00%	11	4.1569	1.768418	2.01 to 2.10	3	33,232,881.83	3.98%	11	4.1759	2.026525
								2.11 to 2.40	5	74,033,303.13	8.86%	11	4.2277	2.244442
								2.41 to 2.50	2	45,930,171.33	5.50%	9	4.0577	2.439038
								2.51 to 2.60	0	0.00	0.00%	0	0.0000	0.000000
								2.61 to 2.70	1	20,500,000.00	2.45%	10	3.8150	2.660000
								2.71 to 3.10	1	10,377,272.08	1.24%	12	3.9180	3.030000
								3.11 to 3.20	0	0.00	0.00%	0	0.0000	0.000000
								3.21 to 5.20	3	15,188,421.54	1.82%	10	3.9335	3.947061
								5.21 or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	68	835,179,370.16	100.00%	11	4.1569	1.768418
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 30


			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	17	88,092,852.60	10.55%	11	4.2969	NAP	Totals	75	835,179,370.16	100.00%	11	4.1569	1.768418
Alabama	1	3,026,053.39	0.36%	11	4.0900	1.400000
									Property Type³
Arizona	2	7,107,494.77	0.85%	11	4.2442	3.391165
California	7	24,696,352.53	2.96%	11	4.3763	2.116136		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Colorado	1	4,641,162.76	0.56%	12	4.2400	1.770000		Properties	Balance	Agg. Bal.			DSCR¹
Connecticut	1	15,150,320.91	1.81%	12	4.2400	1.770000	Defeased	17	88,092,852.60	10.55%	11	4.2969	NAP
Florida	7	89,134,574.11	10.67%	11	4.0881	1.611504	Industrial	1	9,561,448.72	1.14%	10	4.3700	2.150000
Georgia	1	39,008,578.53	4.67%	12	4.4230	1.460000	Lodging	6	130,750,952.93	15.66%	11	4.2272	2.071458
Indiana	3	56,368,357.85	6.75%	12	4.1078	1.891417	Mixed Use	5	112,924,398.56	13.52%	12	4.0745	1.515113
Iowa	1	13,175,928.06	1.58%	12	4.2400	1.770000	Mobile Home Park	2	10,838,705.97	1.30%	10	4.0281	3.006518
Kansas	2	14,154,107.99	1.69%	12	4.2297	1.495474	Multi-Family	10	132,815,844.69	15.90%	10	4.2373	1.725712
Louisiana	2	22,748,272.85	2.72%	12	4.2453	1.532591	Office	5	47,858,804.62	5.73%	11	4.0000	2.114924
Massachusetts	2	21,945,212.50	2.63%	11	4.2684	2.109984	Other	1	66,000,000.00	7.90%	11	3.7075	1.280000
Michigan	2	10,302,404.89	1.23%	11	4.0611	2.420925	Retail	26	229,228,867.30	27.45%	12	4.2135	1.696600
Missouri	1	2,256,821.14	0.27%	12	4.5520	1.470000	Self Storage	2	7,107,494.77	0.85%	11	4.2442	3.391165
Montana	1	12,327,977.23	1.48%	12	4.2400	1.770000	Totals	75	835,179,370.16	100.00%	11	4.1569	1.768418
Nevada	3	36,330,259.82	4.35%	11	4.2339	2.230564
New York	6	185,231,899.45	22.18%	11	3.9821	1.905382
North Carolina	1	9,561,448.72	1.14%	10	4.3700	2.150000
Pennsylvania	2	7,838,951.10	0.94%	12	4.3058	1.621454
Texas	6	59,002,645.76	7.06%	8	4.2303	1.443808
Utah	1	10,377,272.08	1.24%	12	3.9180	3.030000
Vermont	1	32,588,941.16	3.90%	12	4.2000	1.240000
Virginia	3	64,276,622.94	7.70%	12	4.0760	1.442579
Washington	1	5,834,857.02	0.70%	11	4.0700	1.270000

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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 30


				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	16	88,092,852.60	10.55%	11	4.2969	NAP	Defeased	16	88,092,852.60	10.55%	11	4.2969	NAP
	4.000% or less	7	126,737,593.92	15.17%	11	3.7980	1.974407	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.500%	41	596,993,684.76	71.48%	11	4.1956	1.738093	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% or greater	4	23,355,238.88	2.80%	12	4.5850	1.698586	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	68	835,179,370.16	100.00%	11	4.1569	1.768418	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	52	747,086,517.56	89.45%	11	4.1404	1.776947
								Totals	68	835,179,370.16	100.00%	11	4.1569	1.768418
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 30


				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	16	88,092,852.60	10.55%	11	4.2969	NAP	Defeased	16	88,092,852.60	10.55%	11	4.2969	NAP
	60 months or less	52	747,086,517.56	89.45%	11	4.1404	1.776947	Interest Only	7	212,808,750.00	25.48%	11	3.9832	1.909937
61 months to 108 months		0	0.00	0.00%	0	0.0000	0.000000	230 months or less	3	25,075,888.61	3.00%	12	4.3148	1.203160
109 months to 114 months		0	0.00	0.00%	0	0.0000	0.000000	231 months to 300 months	42	509,201,878.95	60.97%	11	4.1975	1.749623
	115 months or greater	0	0.00	0.00%	0	0.0000	0.000000	301 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	68	835,179,370.16	100.00%	11	4.1569	1.768418	351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	68	835,179,370.16	100.00%	11	4.1569	1.768418
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 30


				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	16	88,092,852.60	10.55%	11	4.2969	NAP			No outstanding loans in this group
Underwriter's Information		2	63,708,750.00	7.63%	12	3.9892	1.610504
	12 months or less	49	679,330,195.30	81.34%	11	4.1541	1.798317
	13 to 24 months	1	4,047,572.26	0.48%	11	4.2040	0.810000
	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	68	835,179,370.16	100.00%	11	4.1569	1.768418
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.												Page 13 of 30


						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	453000262	RT	Various	Various	Actual/360	4.240%	167,951.11	0.00	0.00	N/A	06/01/25	--	46,000,000.00	46,000,000.00	05/01/24
1A	453000261				Actual/360	4.240%	123,074.39	0.00	0.00	N/A	06/01/25	--	33,708,750.00	33,708,750.00	05/01/24
2	453000267	98	New York	NY	Actual/360	3.708%	114,932.50	0.00	0.00	05/05/25	05/05/45	--	36,000,000.00	36,000,000.00	06/05/24
2A	453000268				Actual/360	3.708%	95,777.08	0.00	0.00	05/05/25	05/05/45	--	30,000,000.00	30,000,000.00	06/05/24
3	300801277	MU	Fairfax	VA	Actual/360	4.043%	181,114.67	99,625.44	0.00	N/A	06/01/25	--	52,022,435.99	51,922,810.55	06/01/24
5	300801275	LO	Atlanta	GA	Actual/360	4.423%	148,903.47	87,093.14	0.00	N/A	06/01/25	--	39,095,671.67	39,008,578.53	06/01/24
6	1443414	MF	Bloomington	IN	Actual/360	4.120%	132,713.90	70,717.00	0.00	N/A	06/01/25	--	37,407,612.86	37,336,895.86	06/01/24
7	453000255	LO	New York	NY	Actual/360	4.013%	138,222.22	0.00	0.00	N/A	03/01/25	--	40,000,000.00	40,000,000.00	06/01/24
8	303901008	RT	Rutland	VT	Actual/360	4.200%	118,056.09	53,295.53	0.00	N/A	06/01/25	--	32,642,236.69	32,588,941.16	06/01/24
9	303901009	MU	Celebration	FL	Actual/360	4.020%	98,444.22	67,619.24	0.00	N/A	05/01/25	--	28,438,388.43	28,370,769.19	06/01/24
10	300801266	LO	New York	NY	Actual/360	4.340%	100,554.63	61,042.85	0.00	N/A	05/01/25	--	26,906,248.49	26,845,205.64	06/01/24
12	303901012	MF	Lafayette	LA	Actual/360	4.280%	68,676.69	42,405.31	0.00	N/A	06/01/25	--	18,634,012.05	18,591,606.74	06/01/24
13	300801265	MF	Columbus	IN	Actual/360	4.084%	67,066.69	39,032.86	0.00	N/A	05/01/25	--	19,070,494.85	19,031,461.99	06/01/24
14	300801281	RT	Las Vegas	NV	Actual/360	4.284%	67,221.61	41,443.52	0.00	N/A	06/01/25	--	18,222,176.89	18,180,733.37	06/01/24
15	303901015	RT	Sunrise	FL	Actual/360	4.170%	68,316.01	33,522.96	0.00	N/A	05/01/25	--	19,025,114.31	18,991,591.35	06/01/24
16	300801125	MF	Midland	TX	Actual/360	4.260%	73,274.10	0.00	0.00	N/A	11/01/24	--	19,974,766.12	19,974,766.12	06/01/24
17	300801251	OF	New York	NY	Actual/360	3.815%	67,345.35	0.00	0.00	N/A	04/01/25	--	20,500,000.00	20,500,000.00	06/01/24
18	300801279	OF	Austin	TX	Actual/360	4.206%	48,988.08	77,320.16	0.00	N/A	06/01/25	--	13,525,768.01	13,448,447.85	05/01/24
19	303901019	MU	Miami	FL	Actual/360	3.990%	61,687.19	34,872.70	0.00	N/A	05/01/25	--	17,954,069.94	17,919,197.24	06/01/24
20	300801276	OF	Scottsdale	AZ	Actual/360	4.286%	54,417.15	33,523.70	0.00	N/A	06/01/25	--	14,744,309.95	14,710,786.25	06/01/24
21	695100487	RT	Las Vegas	NV	Actual/360	4.300%	42,863.15	26,418.85	0.00	N/A	05/06/25	--	11,575,945.30	11,549,526.45	06/06/24
23	300801278	LO	North Dartmouth	MA	Actual/360	4.027%	42,345.78	20,687.09	0.00	N/A	05/01/25	--	12,211,508.49	12,190,821.40	06/01/24
24	300801123	MF	Midland	TX	Actual/360	4.260%	43,226.45	0.00	0.00	N/A	11/01/24	--	11,783,674.93	11,783,674.93	06/01/24
25	695100499	MF	Chicopee	MA	Actual/360	4.570%	38,470.06	21,299.74	0.00	N/A	06/06/25	--	9,775,690.84	9,754,391.10	06/06/24
26	300801272	RT	Park City	UT	Actual/360	3.918%	35,071.48	17,870.92	0.00	N/A	06/01/25	--	10,395,143.00	10,377,272.08	06/01/24
27	300801239	IN	Durham	NC	Actual/360	4.370%	36,051.15	18,837.79	0.00	N/A	04/01/25	--	9,580,286.51	9,561,448.72	06/01/24
28	695100478	MH	Apache Junction	AZ	Actual/360	4.100%	35,570.35	0.00	0.00	N/A	05/06/25	--	10,075,000.00	10,075,000.00	06/06/24
29	303901029	MF	Virginia Beach	VA	Actual/360	4.350%	31,474.11	17,809.26	0.00	N/A	04/01/25	--	8,402,432.01	8,384,622.75	06/01/24




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 30


						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
30	695100488	MU	Yonkers	NY	Actual/360	4.567%	29,909.57	25,495.01	0.00	N/A	05/06/25	--	7,605,363.51	7,579,868.50	06/06/24
31	303901031	MF	Virginia Beach	VA	Actual/360	4.350%	28,930.75	16,370.12	0.00	N/A	04/01/25	--	7,723,448.19	7,707,078.07	06/01/24
32	303901032	MU	Delray Beach	FL	Actual/360	4.210%	25,914.17	16,436.32	0.00	N/A	06/01/25	--	7,148,189.40	7,131,753.08	06/01/24
33	303901033	MF	Wichita	KS	Actual/360	4.520%	28,745.30	15,058.86	0.00	N/A	06/01/25	03/01/25	7,385,318.13	7,370,259.27	06/01/24
34	303901034	MF	Richmond	VA	Actual/360	4.290%	27,567.97	14,693.35	0.00	N/A	06/01/25	--	7,462,566.89	7,447,873.54	06/01/24
37	300801271	LO	Orlando	FL	Actual/360	4.162%	24,342.13	15,819.02	0.00	N/A	05/01/25	--	6,791,995.05	6,776,176.03	06/01/24
38	303901038	RT	Sugar Land	TX	Actual/360	4.110%	24,225.12	14,960.95	0.00	N/A	05/01/25	--	6,844,864.96	6,829,904.01	06/01/24
39	695100489	RT	Various	CA	Actual/360	4.354%	24,066.23	14,532.44	0.00	N/A	05/06/25	--	6,418,897.82	6,404,365.38	06/06/24
40	300801269	RT	University Place	WA	Actual/360	4.070%	20,497.94	13,806.06	0.00	N/A	05/01/25	--	5,848,663.08	5,834,857.02	06/01/24
41	300801244	LO	South Lake Tahoe	CA	Actual/360	4.360%	22,311.72	12,576.34	0.00	N/A	04/01/25	--	5,942,747.67	5,930,171.33	06/01/24
42	300801243	RT	Rowlett	TX	Actual/360	3.950%	22,030.06	11,187.55	0.00	N/A	04/01/25	--	6,476,782.72	6,465,595.17	06/01/24
43	300801230	MH	Las Vegas	NV	Actual/360	3.980%	22,619.67	0.00	0.00	N/A	04/01/25	--	6,600,000.00	6,600,000.00	06/01/24
44	303901044	MF	Mechanicsburg	PA	Actual/360	4.330%	19,174.88	11,616.47	0.00	N/A	06/01/25	--	5,142,632.74	5,131,016.27	06/01/24
45	303901045	RT	Tampa	FL	Actual/360	4.020%	18,810.45	10,501.90	0.00	N/A	05/01/25	--	5,433,929.21	5,423,427.31	06/01/24
46	303901046	OF	Southfield	MI	Actual/360	3.750%	17,282.50	10,874.93	0.00	N/A	04/01/25	--	5,351,999.53	5,341,124.60	06/01/24
47	303901047	RT	Hampton	VA	Actual/360	4.100%	17,361.75	11,630.15	0.00	N/A	04/01/25	--	4,917,569.00	4,905,938.85	06/01/24
48	300801273	MH	Pearland	TX	Actual/360	4.379%	17,463.29	10,385.02	0.00	N/A	06/01/25	--	4,631,183.04	4,620,798.02	06/01/24
49	303901049	RT	Macomb	MI	Actual/360	4.396%	18,814.59	8,964.53	0.00	N/A	06/01/25	--	4,970,244.82	4,961,280.29	06/01/24
50	695100493	OF	Coral Gables	FL	Actual/360	4.339%	16,928.83	9,172.29	0.00	N/A	06/06/25	--	4,530,832.20	4,521,659.91	06/06/24
51	695100494	RT	Vallejo	CA	Actual/360	4.435%	16,684.06	9,714.54	0.00	N/A	06/06/25	--	4,368,666.25	4,358,951.71	06/06/24
53	695100486	OF	Topeka	KS	Actual/360	4.204%	14,695.80	11,916.42	0.00	N/A	05/06/25	--	4,059,488.68	4,047,572.26	06/06/24
54	1544011	RT	San Antonio	TX	Actual/360	4.265%	16,546.23	8,310.30	0.00	N/A	06/01/25	--	4,505,271.18	4,496,960.88	06/01/24
55	300801255	MF	Lubbock	TX	Actual/360	4.050%	15,103.06	8,912.06	0.00	N/A	05/01/25	01/01/25	4,330,627.78	4,321,715.72	06/01/24
57	300801246	SS	Marysville	WA	Actual/360	4.400%	16,227.44	7,809.08	0.00	N/A	04/01/25	01/01/25	4,282,901.25	4,275,092.17	06/01/24
58	300801256	RT	Covington	LA	Actual/360	4.090%	14,667.56	7,955.18	0.00	N/A	05/01/25	--	4,164,621.29	4,156,666.11	06/01/24
59	300801258	MH	Salinas	CA	Actual/360	4.103%	15,002.69	7,570.80	0.00	N/A	05/01/25	--	4,246,276.77	4,238,705.97	06/01/24
61	695100491	LO	Plainview	TX	Actual/360	4.707%	14,155.78	11,530.24	0.00	N/A	05/06/25	--	3,492,451.78	3,480,921.54	06/06/24
62	300801284	MF	Carmichael	CA	Actual/360	4.680%	15,202.13	8,082.51	0.00	N/A	06/01/25	--	3,772,240.65	3,764,158.14	06/01/24




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 30


						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
63	300801250	LO	Asheville	NC	Actual/360	4.168%	11,995.22	11,693.41	0.00	N/A	05/01/25	02/01/25	3,342,114.69	3,330,421.28	06/01/24
64	300801267	SS	Tempe	AZ	Actual/360	4.331%	14,419.60	6,193.18	0.00	N/A	05/01/25	--	3,866,391.01	3,860,197.83	06/01/24
65	695100483	LO	Royse City	TX	Actual/360	4.431%	12,639.41	7,414.08	0.00	N/A	05/06/25	--	3,312,576.65	3,305,162.57	06/06/24
66	303901066	RT	Galveston	TX	Actual/360	4.230%	11,882.12	6,521.75	0.00	N/A	05/01/25	--	3,262,077.87	3,255,556.12	06/01/24
67	300801254	SS	Phoenix	AZ	Actual/360	4.141%	11,598.65	5,396.64	0.00	N/A	05/01/25	--	3,252,693.58	3,247,296.94	06/01/24
68	300801257	RT	Northport	AL	Actual/360	4.090%	10,677.99	5,791.36	0.00	N/A	05/01/25	--	3,031,844.75	3,026,053.39	06/01/24
69	300801283	RT	Smithfield	VA	Actual/360	4.406%	10,704.93	5,080.20	0.00	N/A	06/01/25	--	2,821,499.81	2,816,419.61	06/01/24
70	303901070	RT	Philadelphia	PA	Actual/360	4.260%	9,951.98	5,008.48	0.00	N/A	06/01/25	--	2,712,943.31	2,707,934.83	06/01/24
71	300801253	RT	Lake Jackson	TX	Actual/360	4.250%	9,052.29	4,599.04	0.00	N/A	05/01/25	--	2,473,491.01	2,468,891.97	06/01/24
72	300801229	MH	Various	TX	Actual/360	4.525%	8,725.86	4,974.45	0.00	N/A	04/01/25	--	2,239,393.06	2,234,418.61	06/01/24
73	695100496	RT	Sikeston	MO	Actual/360	4.552%	8,862.95	4,263.88	0.00	N/A	06/06/25	--	2,261,085.02	2,256,821.14	06/06/24
74	300801270	MH	Ooltewah	TN	Actual/360	4.350%	6,528.73	3,925.32	0.00	N/A	06/01/25	--	1,742,930.77	1,739,005.45	06/01/24
Totals							2,994,131.08	1,261,182.29	0.00				836,440,552.45	835,179,370.16
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 30


					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	13,271,279.00	0.00	--	--	--	0.00	0.00	167,604.51	167,604.51	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	122,820.41	122,820.41	0.00	0.00
2	8,500,000.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	1,225,704.73	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5	4,565,945.41	4,995,513.35	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6	4,508,510.56	4,534,437.39	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7	16,811,606.41	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	2,706,794.36	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,876,359.37	2,186,706.38	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
10	4,890,961.16	4,991,108.45	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,945,233.57	541,537.53	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,894,501.56	687,020.99	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,539,598.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,695,576.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,817,980.25	0.00	--	--	--	0.00	141,341.01	0.00	0.00	0.00	0.00
17	2,231,501.72	0.00	--	--	--	0.00	0.00	0.00	0.00	3,463.68	0.00
18	2,076,256.12	520,503.31	01/01/24	03/31/24	--	0.00	0.00	126,191.77	126,191.77	0.00	0.00
19	2,521,666.18	1,830,897.37	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	2,412.56	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
21	1,756,727.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	2,018,086.56	1,940,916.04	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
24	605,788.33	530,914.12	01/01/23	09/30/23	--	0.00	70,692.38	0.00	0.00	0.00	0.00
25	1,355,567.67	363,834.18	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,861,493.90	502,142.07	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,642,420.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 30


					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
30	987,778.22	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
32	1,006,054.13	0.00	--	--	--	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	856,124.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	977,039.11	875,799.87	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
38	608,873.65	167,331.87	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1,161,740.44	816,334.36	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
40	568,977.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1,152,425.80	1,193,248.94	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
43	1,005,266.52	250,364.22	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
44	618,579.54	152,403.08	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
45	736,484.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	1,287,552.49	318,427.55	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
47	686,111.58	164,099.61	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
48	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
49	422,587.76	105,646.94	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
50	490,945.00	138,894.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
51	807,839.16	147,726.02	01/01/24	03/17/24	--	0.00	0.00	0.00	0.00	0.00	0.00
53	538,444.94	214,828.03	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
54	544,409.22	0.00	--	--	--	0.00	0.00	0.00	0.00	4,030.06	0.00
55	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	383,228.00	95,807.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
59	513,565.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	0.00	0.00	--	--	--	0.00	7,422.12	0.00	0.00	0.00	0.00	Full Defeasance
62	631,256.17	149,443.08	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 18 of 30


					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
63	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
64	529,949.44	120,760.31	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
65	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
66	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	5,457.93	0.00	Full Defeasance
67	1,197,800.11	271,188.63	07/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
68	277,046.00	69,261.50	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
69	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
70	328,963.22	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
71	343,784.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
72	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
73	232,259.98	58,065.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
74	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	103,988,939.44	30,160,865.92				0.00	219,455.51	416,616.69	416,616.69	15,364.23	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 30


								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
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	4.156864%	4.137429%	11
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	4.156967%	4.137531%	12
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	4.157074%	4.137636%	13
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	4.157176%	4.137736%	14
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	4.157287%	4.137845%	15
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	4.157388%	4.137944%	16
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	4.157487%	4.138041%	17
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	4.157591%	4.138143%	18
10/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.157689%	4.138239%	19
09/15/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.157792%	4.138340%	20
08/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.157888%	4.138435%	21
07/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.157984%	4.138529%	22
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 21 of 30

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

453000262

05/01/24

167,604.51

0.00

46,000,000.00

453000261

05/01/24

122,820.41

0.00

33,708,750.00

300801279

05/01/24

126,191.77

0.00

13,525,768.01

Totals

416,616.69

0.00

93,234,518.01

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 22 of 30


				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		31,758,441	31,758,441	0			0
7 - 12 Months		737,420,929	737,420,929	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		66,000,000	66,000,000	0			0




Historical Delinquency Information

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

Jun-24	835,179,370	835,179,370	0	0	0		0
May-24	836,440,552	836,440,552	0	0	0		0
Apr-24	837,765,204	837,765,204	0	0	0		0
Mar-24	839,017,013	839,017,013	0	0	0		0
Feb-24	840,400,982	840,400,982	0	0	0		0
Jan-24	841,643,236	841,643,236	0	0	0		0
Dec-23	842,880,986	842,880,986	0	0	0		0
Nov-23	844,183,042	844,183,042	0	0	0		0
Oct-23	845,411,585	845,411,585	0	0	0		0
Sep-23	846,704,762	846,704,762	0	0	0		0
Aug-23	847,924,165	847,924,165	0	0	0		0
Jul-23	849,139,147	849,139,147	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 23 of 30


				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
5	300801275	42,660,059.49	4.42300%	42,660,059.49	4.42300%	10	10/08/20	11/01/20	11/12/20
10	300801266	29,511,757.45	4.34000%	29,511,757.45	4.34000%	10	07/31/20	06/01/20	09/11/20
16	300801125	0.00	4.26000%	0.00	4.26000%	10	05/24/22	05/25/22	--
23	300801278	13,123,673.50	4.02700%	13,123,673.50	4.02700%	10	06/29/20	07/01/20	08/11/20
24	300801123	0.00	4.26000%	0.00	4.26000%	10	05/24/22	05/25/22	--
41	300801244	6,491,092.51	4.36000%	6,491,092.51	4.36000%	10	06/30/20	05/01/20	08/11/20
61	695100491	4,006,485.15	4.70700%	0.00	4.70700%	8	11/05/21	11/05/21	12/13/21
Totals		95,793,068.10		91,786,582.95
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 26 of 30

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

303901022 09/17/20

12,703,268.61

18,750,000.00

13,198,549.33

338,844.14

13,198,549.33

12,859,705.19

9,412.85

0.00

9,412.85

0.06%

Current Period Totals

0.00

Cumulative Totals

12,703,268.61

18,750,000.00

13,198,549.33

338,844.14

13,198,549.33

12,859,705.19

9,412.85

0.00

9,412.85

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

Page 27 of 30


				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
22	303901022	09/17/20	0.00	0.00	9,412.85	0.00	0.00	9,412.85	0.00	0.00	9,412.85
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	9,412.85	0.00	0.00	9,412.85	0.00	0.00	9,412.85




© 2021 Computershare. All rights reserved. Confidential.											Page 28 of 30


			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 20 of 30


			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 24 of 30


	Additional Information
Total Available Distribution Amount (1)	4,241,314.21
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 30


					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 25 of 30


	Supplemental Notes
	None




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