Distribution Date:	06/17/24	UBS Commercial Mortgage Trust 2018-C15
Determination Date:	06/11/24
Next Distribution Date:	07/17/24
Record Date:	05/31/24	Commercial Mortgage Pass-Through Certificates
		Series 2018-C15

Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	UBS Commercial Mortgage Securitization Corp.
Certificate Factor Detail	3		Nicholas Galeone	(212) 713-8832
Certificate Interest Reconciliation Detail	4		1285 Avenue of the Americas | New York, NY 10019 | United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	5		Association
Bond / Collateral Reconciliation - Cash Flows	6		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Bond / Collateral Reconciliation - Balances	7		10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	K-Star Asset Management LLC
Mortgage Loan Detail (Part 1)	13-14		Mike Stauber	(214) 390-7233	Michael.Stauber@kkr.com
			5949 Sherry Lane, Suite 950 | Dallas, TX 75225 | United States
Mortgage Loan Detail (Part 2)	15-16
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Principal Prepayment Detail	17	Representations Reviewer
Historical Detail	18		Attention: Transaction Manager		notices@pentalphasurveillance.com
Delinquency Loan Detail	19		501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
Specially Serviced Loan Detail - Part 1	21		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	22				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road | Columbia, MD 21045 | United States
Modified Loan Detail	23
Historical Liquidated Loan Detail	24
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	90278LAU3	3.321100%	20,496,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	90278LAV1	4.142800%	62,148,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	90278LAW9	4.197400%	34,111,000.00	32,118,309.30	368,588.49	112,344.49	0.00	0.00	480,932.98	31,749,720.81	42.78%	30.00%
A-3	90278LAX7	4.074600%	170,000,000.00	60,075,145.71	0.00	203,985.16	0.00	0.00	203,985.16	60,075,145.71	42.78%	30.00%
A-4	90278LAY5	4.340900%	165,779,000.00	165,779,000.00	0.00	599,691.72	0.00	0.00	599,691.72	165,779,000.00	42.78%	30.00%
A-S	90278LBB4	4.671800%	63,839,000.00	63,839,000.00	0.00	248,535.87	0.00	0.00	248,535.87	63,839,000.00	28.60%	20.13%
B	90278LBC2	4.922900%	30,708,000.00	30,708,000.00	0.00	125,977.01	0.00	0.00	125,977.01	30,708,000.00	21.78%	15.38%
C	90278LBD0	5.310841%	27,475,000.00	27,475,000.00	0.00	121,596.13	0.00	0.00	121,596.13	27,475,000.00	15.68%	11.13%
D	90278LAC3	5.310841%	8,456,000.00	8,456,000.00	0.00	37,423.73	0.00	0.00	37,423.73	8,456,000.00	13.80%	9.82%
D-RR	90278LAE9	5.310841%	21,444,000.00	21,444,000.00	0.00	94,904.73	0.00	0.00	94,904.73	21,444,000.00	9.04%	6.50%
E-RR	90278LAG4	5.310841%	7,273,000.00	7,273,000.00	0.00	32,188.12	0.00	0.00	32,188.12	7,273,000.00	7.42%	5.38%
F-RR	90278LAJ8	5.310841%	6,464,000.00	6,464,000.00	0.00	28,607.73	0.00	0.00	28,607.73	6,464,000.00	5.98%	4.38%
G-RR	90278LAL3	5.310841%	6,465,000.00	6,465,000.00	0.00	14,508.11	0.00	0.00	14,508.11	6,465,000.00	4.55%	3.38%
NR-RR*	90278LAN9	5.310841%	21,819,345.00	20,476,242.86	0.00	0.00	0.00	0.00	0.00	20,476,242.86	0.00%	0.00%
Z	90278LAQ2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	90278LAS8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			646,477,345.00	450,572,697.87	368,588.49	1,619,762.80	0.00	0.00	1,988,351.29	450,204,109.38
X-A	90278LAZ2	1.049821%	452,534,000.00	257,972,455.01	0.00	225,687.51	0.00	0.00	225,687.51	257,603,866.52
X-B	90278LBA6	0.431960%	122,022,000.00	122,022,000.00	0.00	43,923.85	0.00	0.00	43,923.85	122,022,000.00
Notional SubTotal			574,556,000.00	379,994,455.01	0.00	269,611.36	0.00	0.00	269,611.36	379,625,866.52
Deal Distribution Total					368,588.49	1,889,374.16	0.00	0.00	2,257,962.65
*	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	90278LAU3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	90278LAV1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	90278LAW9	941.58216704	10.80556096	3.29349741	0.00000000	0.00000000	0.00000000	0.00000000	14.09905837	930.77660608
A-3	90278LAX7	353.38321006	0.00000000	1.19991271	0.00000000	0.00000000	0.00000000	0.00000000	1.19991271	353.38321006
A-4	90278LAY5	1,000.00000000	0.00000000	3.61741668	0.00000000	0.00000000	0.00000000	0.00000000	3.61741668	1,000.00000000
A-S	90278LBB4	1,000.00000000	0.00000000	3.89316672	0.00000000	0.00000000	0.00000000	0.00000000	3.89316672	1,000.00000000
B	90278LBC2	1,000.00000000	0.00000000	4.10241663	0.00000000	0.00000000	0.00000000	0.00000000	4.10241663	1,000.00000000
C	90278LBD0	1,000.00000000	0.00000000	4.42570082	0.00000000	0.00000000	0.00000000	0.00000000	4.42570082	1,000.00000000
D	90278LAC3	1,000.00000000	0.00000000	4.42570128	0.00000000	0.00000000	0.00000000	0.00000000	4.42570128	1,000.00000000
D-RR	90278LAE9	1,000.00000000	0.00000000	4.42570090	0.00000000	0.00000000	0.00000000	0.00000000	4.42570090	1,000.00000000
E-RR	90278LAG4	1,000.00000000	0.00000000	4.42570054	0.00000000	0.00000000	0.00000000	0.00000000	4.42570054	1,000.00000000
F-RR	90278LAJ8	1,000.00000000	0.00000000	4.42570080	0.00000000	0.00000000	0.00000000	0.00000000	4.42570080	1,000.00000000
G-RR	90278LAL3	1,000.00000000	0.00000000	2.24410054	2.18159938	2.18159938	0.00000000	0.00000000	2.24410054	1,000.00000000
NR-RR	90278LAN9	938.44443360	0.00000000	0.00000000	4.15327408	7.72548763	0.00000000	0.00000000	0.00000000	938.44443360
Z	90278LAQ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	90278LAS8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Notional Certificates
X-A	90278LAZ2	570.06203956	0.00000000	0.49871946	0.00000000	0.00000000	0.00000000	0.00000000	0.49871946	569.24754056
X-B	90278LBA6	1,000.00000000	0.00000000	0.35996665	0.00000000	0.00000000	0.00000000	0.00000000	0.35996665	1,000.00000000
© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27

				Certificate Interest Reconciliation Detail
									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	05/01/24 - 05/30/24	30	0.00	112,344.49	0.00	112,344.49	0.00	0.00	0.00	112,344.49	0.00
A-3	05/01/24 - 05/30/24	30	0.00	203,985.16	0.00	203,985.16	0.00	0.00	0.00	203,985.16	0.00
A-4	05/01/24 - 05/30/24	30	0.00	599,691.72	0.00	599,691.72	0.00	0.00	0.00	599,691.72	0.00
X-A	05/01/24 - 05/30/24	30	0.00	225,687.51	0.00	225,687.51	0.00	0.00	0.00	225,687.51	0.00
X-B	05/01/24 - 05/30/24	30	0.00	43,923.85	0.00	43,923.85	0.00	0.00	0.00	43,923.85	0.00
A-S	05/01/24 - 05/30/24	30	0.00	248,535.87	0.00	248,535.87	0.00	0.00	0.00	248,535.87	0.00
B	05/01/24 - 05/30/24	30	0.00	125,977.01	0.00	125,977.01	0.00	0.00	0.00	125,977.01	0.00
C	05/01/24 - 05/30/24	30	0.00	121,596.13	0.00	121,596.13	0.00	0.00	0.00	121,596.13	0.00
D	05/01/24 - 05/30/24	30	0.00	37,423.73	0.00	37,423.73	0.00	0.00	0.00	37,423.73	0.00
D-RR	05/01/24 - 05/30/24	30	0.00	94,904.73	0.00	94,904.73	0.00	0.00	0.00	94,904.73	0.00
E-RR	05/01/24 - 05/30/24	30	0.00	32,188.12	0.00	32,188.12	0.00	0.00	0.00	32,188.12	0.00
F-RR	05/01/24 - 05/30/24	30	0.00	28,607.73	0.00	28,607.73	0.00	0.00	0.00	28,607.73	0.00
G-RR	05/01/24 - 05/30/24	30	0.00	28,612.16	0.00	28,612.16	14,104.04	0.00	0.00	14,508.11	14,104.04
NR-RR	05/01/24 - 05/30/24	30	77,599.92	90,621.72	0.00	90,621.72	90,621.72	0.00	0.00	0.00	168,565.08
Totals			77,599.92	1,994,099.93	0.00	1,994,099.93	104,725.76	0.00	0.00	1,889,374.16	182,669.12
© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27

	Additional Information
Total Available Distribution Amount (1)	2,257,962.65
(1) The Available Distribution Amount includes any Prepayment Premiums.
© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows
Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,001,735.19	Master Servicing Fee	2,098.59
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,384.32
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	194.00
ARD Interest	0.00	Operating Advisor Fee	841.95
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	116.40
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,001,735.19	Total Fees	7,635.26
Principal		Expenses/Reimbursements
Scheduled Principal	368,588.49	Reimbursement for Interest on Advances	(2.35)
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)	597.62
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	104,130.50
Total Principal Collected	368,588.49	Total Expenses/Reimbursements	104,725.77
		Interest Reserve Deposit	0.00
Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,889,374.16
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	368,588.49
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	2,257,962.65
Total Funds Collected	2,370,323.68	Total Funds Distributed	2,370,323.68
© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27

		Bond / Collateral Reconciliation - Balances
		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		450,572,697.87	450,572,697.87	Beginning Certificate Balance	450,572,697.87
(-) Scheduled Principal Collections		368,588.49	368,588.49	(-) Principal Distributions	368,588.49
(-) 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		450,204,109.38	450,204,109.38	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		450,572,697.87	450,572,697.87	Ending Certificate Balance	450,204,109.38
Ending Actual Collateral Balance		450,259,071.45	450,259,071.45
		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	5.31%
				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	3	24,638,537.26	5.47%	53	5.4538	NAP	Defeased	3	24,638,537.26	5.47%	53	5.4538	NAP
	5,000,000 or less	9	38,117,703.33	8.47%	53	5.2302	1.951336	1.30 or less	1	15,353,129.68	3.41%	54	5.6460	1.110000
5,000,001 to 10,000,000		10	86,618,366.77	19.24%	53	5.2351	2.125162	1.31 to 1.40	5	49,044,486.72	10.89%	53	5.2446	1.347957
10,000,001 to 15,000,000		7	91,075,828.62	20.23%	54	5.3019	1.682591	1.41 to 1.50	6	62,523,971.80	13.89%	53	5.4771	1.454122
15,000,001 to 20,000,000		4	66,517,932.17	14.78%	53	5.4177	1.350966	1.51 to 1.60	4	74,071,321.11	16.45%	53	5.2259	1.571637
20,000,001 to 25,000,000		1	20,475,000.00	4.55%	54	4.7000	2.290000	1.61 to 1.70	0	0.00	0.00%	0	0.0000	0.000000
25,000,001 to 30,000,000		3	89,730,741.23	19.93%	53	4.7718	1.733733	1.71 to 1.80	4	80,915,595.15	17.97%	53	5.0306	1.743595
30,000,001 to 35,000,000		1	33,030,000.00	7.34%	53	5.0800	1.770000	1.81 to 1.90	4	54,191,344.45	12.04%	53	4.5789	1.869191
35,000,001 to 45,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.91 to 2.00	1	4,165,000.00	0.93%	53	4.5500	1.950000
	45,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000	2.01 to 2.25	2	11,503,911.58	2.56%	54	5.2886	2.135959
	Totals	38	450,204,109.38	100.00%	53	5.1591	1.775020	2.26 to 2.50	2	24,449,152.66	5.43%	54	4.7959	2.309506
								2.51 or greater	6	49,347,658.97	10.96%	54	5.3209	2.846453
								Totals	38	450,204,109.38	100.00%	53	5.1591	1.775020
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 27

			Current Mortgage Loan and Property Stratification
			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	9	24,638,537.26	5.47%	53	5.4538	NAP	Virginia	4	12,081,500.35	2.68%	54	5.5512	1.526952
Alabama	1	15,677,972.48	3.48%	53	5.6980	1.510000	Washington	2	19,000,000.00	4.22%	53	5.2180	1.450000
California	3	56,469,960.65	12.54%	54	4.7859	1.630495	Wisconsin	3	3,607,456.45	0.80%	52	4.8699	1.750033
Connecticut	3	14,566,024.79	3.24%	54	5.1921	1.432322	Totals	78	450,204,109.38	100.00%	53	5.1591	1.775020
Delaware	1	10,000,000.00	2.22%	50	4.2775	1.840000
									Property Type³
Florida	5	29,307,969.03	6.51%	53	5.4085	1.745482
Georgia	5	21,083,114.19	4.68%	54	5.2762	2.327143		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Illinois	6	12,883,777.31	2.86%	53	5.4355	1.430772		Properties	Balance	Agg. Bal.			DSCR¹
Indiana	1	5,842,585.25	1.30%	52	4.9180	1.720000	Defeased	9	24,638,537.26	5.47%	53	5.4538	NAP
Iowa	1	417,614.97	0.09%	53	4.5500	1.950000	Industrial	13	70,796,843.10	15.73%	53	5.0202	1.774983
Maryland	3	33,188,101.57	7.37%	52	5.2007	1.526852	Lodging	7	83,494,204.96	18.55%	53	5.6282	1.900776
Michigan	3	18,119,972.78	4.02%	54	5.6390	1.326828	Multi-Family	4	41,649,012.28	9.25%	54	5.2309	1.802303
Minnesota	1	971,451.23	0.22%	52	4.9180	1.720000	Office	7	61,296,269.24	13.62%	54	4.7682	1.899592
Missouri	1	44,596,111.84	9.91%	53	4.9968	1.600000	Other	1	8,000,000.00	1.78%	51	4.9510	1.880000
Nebraska	1	12,885,595.15	2.86%	53	5.2100	1.740000	Retail	37	160,329,242.56	35.61%	53	5.0719	1.693867
Nevada	1	6,854,878.07	1.52%	54	5.0397	2.140000	Totals	78	450,204,109.38	100.00%	53	5.1591	1.775020
New Jersey	1	24,000,000.00	5.33%	54	5.4815	3.040000
New Mexico	1	242,679.59	0.05%	53	4.5500	1.950000
New York	2	15,494,052.34	3.44%	51	4.9350	1.802612
North Carolina	1	5,748,848.59	1.28%	54	5.4300	1.440000
Ohio	6	17,343,038.13	3.85%	53	5.1094	2.396863
Pennsylvania	3	228,838.56	0.05%	53	4.5500	1.950000
South Carolina	2	5,693,659.72	1.26%	54	5.4300	1.550000
Tennessee	1	361,174.28	0.08%	53	4.5500	1.950000
Texas	7	38,899,194.81	8.64%	54	4.8701	2.047080
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	3	24,638,537.26	5.47%	53	5.4538	NAP	Defeased	3	24,638,537.26	5.47%	53	5.4538	NAP
	4.5000% or less	2	40,000,000.00	8.88%	53	4.3712	1.870000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5001% to 4.7000%	2	24,640,000.00	5.47%	54	4.6746	2.232528	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7001% to 4.9000%	0	0.00	0.00%	0	0.0000	0.000000	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.9001% to 5.1000%	10	146,980,674.92	32.65%	53	4.9987	1.768431	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.1001% to 5.3000%	6	76,039,626.20	16.89%	54	5.2142	1.701228	49 months or greater	35	425,565,572.12	94.53%	53	5.1420	1.791699
	5.3001% to 5.5000%	7	59,720,560.47	13.27%	54	5.4310	2.145898	Totals	38	450,204,109.38	100.00%	53	5.1591	1.775020
	5.5001% to 5.7000%	6	64,281,556.46	14.28%	53	5.6061	1.478746
	5.7001% or greater	2	13,903,154.07	3.09%	53	5.9208	1.451445
	Totals	38	450,204,109.38	100.00%	53	5.1591	1.775020
(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	3	24,638,537.26	5.47%	53	5.4538	NAP	Defeased	3	24,638,537.26	5.47%	53	5.4538	NAP
	60 months or less	35	425,565,572.12	94.53%	53	5.1420	1.791699	Interest Only	12	183,670,000.00	40.80%	53	4.9015	1.981938
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	23	241,895,572.12	53.73%	53	5.3246	1.647251
	Totals	38	450,204,109.38	100.00%	53	5.1591	1.775020	300 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
								351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	38	450,204,109.38	100.00%	53	5.1591	1.775020
(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	3	24,638,537.26	5.47%	53	5.4538	NAP			No outstanding loans in this group
Underwriter's Information		5	98,057,166.74	21.78%	53	5.0714	1.641792
	12 months or less	30	327,508,405.38	72.75%	53	5.1631	1.836582
	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	38	450,204,109.38	100.00%	53	5.1591	1.775020
(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
3A2A1	30315472	RT	St Louis	MO	Actual/360	4.997%	128,082.35	36,641.38	0.00	N/A	11/01/28	--	29,767,382.61	29,730,741.23	05/01/24
3A2A3	30315474				Actual/360	4.997%	64,041.17	18,320.69	0.00	N/A	11/01/28	--	14,883,691.30	14,865,370.61	05/01/24
4A21	30315461	IN	Various	Various	Actual/360	4.918%	127,048.33	0.00	0.00	10/06/28	10/06/33	--	30,000,000.00	30,000,000.00	06/06/24
4A22	30315462				Actual/360	4.918%	21,174.72	0.00	0.00	10/06/28	10/06/33	--	5,000,000.00	5,000,000.00	06/06/24
5A1	30315521	IN	Various	Various	Actual/360	5.080%	144,487.90	0.00	0.00	N/A	11/06/28	--	33,030,000.00	33,030,000.00	06/06/24
6	30501982	OF	Palo Alto	CA	Actual/360	4.402%	113,731.25	0.00	0.00	N/A	12/06/28	--	30,000,000.00	30,000,000.00	06/06/24
8A1	30501920	LO	Princeton	NJ	Actual/360	5.481%	47,201.81	0.00	0.00	N/A	12/06/28	--	10,000,000.00	10,000,000.00	06/06/24
8A2	30501921				Actual/360	5.481%	47,201.81	0.00	0.00	N/A	12/06/28	--	10,000,000.00	10,000,000.00	06/06/24
8A3	30501922				Actual/360	5.481%	18,880.72	0.00	0.00	N/A	12/06/28	--	4,000,000.00	4,000,000.00	06/06/24
9	30315523	RT	San Antonio	TX	Actual/360	4.700%	82,866.88	0.00	0.00	N/A	12/01/28	--	20,475,000.00	20,475,000.00	06/01/24
10	30315524	MF	Olympia	WA	Actual/360	5.218%	85,372.28	0.00	0.00	N/A	11/06/28	--	19,000,000.00	19,000,000.00	06/06/24
11	30501881	OF	Van Nuys	CA	Actual/360	5.168%	73,488.43	25,001.56	0.00	N/A	12/06/28	--	16,511,831.57	16,486,830.01	06/06/24
12	30501977	LO	Warren	MI	Actual/360	5.646%	74,804.54	32,946.26	0.00	N/A	12/06/28	--	15,386,075.94	15,353,129.68	06/06/24
13	30501711	LO	Orange Beach	AL	Actual/360	5.698%	77,031.77	21,614.76	0.00	N/A	11/06/28	--	15,699,587.24	15,677,972.48	06/06/24
14	30501734	RT	Various	Various	Actual/360	5.446%	68,063.53	18,008.33	0.00	N/A	11/06/28	--	14,513,682.71	14,495,674.38	06/06/24
15	30315525	LO	Laurel	MD	Actual/360	5.530%	66,232.11	19,788.46	0.00	N/A	11/06/28	--	13,908,626.96	13,888,838.50	06/06/24
16	30315526	RT	Various	Various	Actual/360	5.430%	64,606.65	19,904.09	0.00	N/A	12/06/28	--	13,817,140.88	13,797,236.79	06/06/24
18	30315273	RT	Gretna	NE	Actual/360	5.210%	57,870.78	13,593.96	0.00	N/A	11/01/28	--	12,899,189.11	12,885,595.15	06/01/24
19	30501913	MF	Kent	OH	Actual/360	5.191%	56,676.14	13,264.63	0.00	N/A	12/06/28	--	12,679,146.27	12,665,881.64	06/06/24
20	30315528	RT	St Charles	IL	Actual/360	5.505%	56,697.26	14,656.45	0.00	N/A	11/06/28	--	11,960,395.64	11,945,739.19	06/06/24
21	30315529	RT	Manchester	CT	Actual/360	5.280%	50,210.86	16,276.74	0.00	N/A	01/01/29	--	11,043,443.48	11,027,166.74	06/01/24
22	30315530	OF	Atlanta	GA	Actual/360	5.020%	42,960.48	23,229.94	0.00	N/A	12/01/28	--	9,938,164.17	9,914,934.23	06/01/24
23	30501856	MF	San Rafael	CA	Actual/360	5.306%	45,680.87	14,749.04	0.00	N/A	12/06/28	--	9,997,879.68	9,983,130.64	06/06/24
24	30501713	LO	Miami Beach	FL	Actual/360	5.970%	51,068.65	8,693.66	0.00	N/A	10/06/28	--	9,933,924.45	9,925,230.79	06/06/24
25	30315531	RT	Newark	DE	Actual/360	4.277%	36,834.03	0.00	0.00	N/A	08/01/28	--	10,000,000.00	10,000,000.00	06/01/24
26A4	30315532	RT	Silver Spring	MD	Actual/360	5.010%	20,701.72	6,169.93	0.00	N/A	08/06/28	--	4,798,545.32	4,792,375.39	06/06/24
26A5	30315533				Actual/360	5.010%	20,701.72	6,169.93	0.00	N/A	08/06/28	--	4,798,545.32	4,792,375.39	06/06/24
29	30315535	98	Bronx	NY	Actual/360	4.951%	34,106.89	0.00	0.00	N/A	09/05/28	--	8,000,000.00	8,000,000.00	06/05/24
© 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
30	30501858	RT	Sparks	NV	Actual/360	5.040%	29,794.61	10,649.18	0.00	N/A	12/06/28	--	6,865,527.25	6,854,878.07	06/06/24
31	30315536	RT	Hinesville	GA	Actual/360	5.440%	29,044.77	8,914.47	0.00	N/A	12/01/28	--	6,200,258.92	6,191,344.45	06/01/24
33	30501842	OF	Palm Coast	FL	Actual/360	5.579%	28,830.89	8,398.22	0.00	N/A	12/06/28	--	6,001,261.10	5,992,862.88	06/06/24
34	30315538	RT	Asheville	NC	Actual/360	5.430%	26,919.44	8,293.37	0.00	N/A	12/06/28	--	5,757,141.96	5,748,848.59	06/06/24
35	30501823	LO	Oakwood	GA	Actual/360	5.656%	22,690.15	10,039.11	0.00	N/A	11/06/28	--	4,659,072.62	4,649,033.51	06/06/24
37	30501903	RT	Marion	VA	Actual/360	5.798%	19,888.00	5,337.45	0.00	N/A	12/06/28	--	3,983,260.73	3,977,923.28	06/06/24
38	30315540	Various      Various		Various	Actual/360	4.550%	16,318.70	0.00	0.00	N/A	11/01/28	--	4,165,000.00	4,165,000.00	06/01/24
39	30501919	SS	Mount Airy	NC	Actual/360	5.300%	18,940.14	0.00	0.00	N/A	12/06/28	--	4,150,000.00	4,150,000.00	06/06/24
40	30315543	OF	Bradenton	FL	Actual/360	5.290%	18,121.89	4,065.46	0.00	N/A	12/06/28	--	3,978,218.12	3,974,152.66	06/06/24
41	30315544	IN	Marshall	MI	Actual/360	5.600%	13,360.95	3,861.42	0.00	N/A	12/01/28	--	2,770,704.52	2,766,843.10	06/01/24
Totals							2,001,735.19	368,588.49	0.00				450,572,697.87	450,204,109.38
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
3A2A1	20,322,010.00	0.00	--	--	--	0.00	0.00	164,627.61	164,627.61	0.00	0.00
3A2A3	20,322,010.00	0.00	--	--	--	0.00	0.00	82,313.80	82,313.80	0.00	0.00
4A21	12,980,215.69	3,288,663.57	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A22	12,980,215.69	3,288,663.57	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A1	6,004,624.85	1,524,677.98	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,651,733.54	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A1	5,094,360.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A2	5,094,360.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A3	5,094,360.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,540,815.93	585,628.33	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1,778,258.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,379,605.17	2,307,981.68	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,737,031.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,055,866.10	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	1,727,476.63	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,706,533.32	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	8,691,844.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,837,155.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,239,692.98	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	2,815,392.59	580,068.50	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,034,063.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	3,990,878.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	44,638,594.72	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26A4	6,496,939.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26A5	6,496,939.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	763,523.94	190,421.44	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
30	1,107,797.71	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	908,429.48	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	653,374.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	931,648.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	602,304.60	123,776.58	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
38	4,948,118.84	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
40	551,279.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	580,492.38	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	192,757,948.87	11,889,881.65				0.00	0.00	246,941.41	246,941.41	0.00	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
06/17/24	0	0.00	0	0.00	0	0.00	3	24,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	5.159054%	5.139375%	53
05/17/24	0	0.00	0	0.00	0	0.00	3	24,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	5.159202%	5.139523%	54
04/17/24	0	0.00	0	0.00	0	0.00	3	24,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	5.159366%	5.139687%	55
03/15/24	0	0.00	0	0.00	0	0.00	3	24,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	5.159512%	5.139833%	56
02/16/24	0	0.00	0	0.00	0	0.00	3	24,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	5.159691%	5.140011%	57
01/18/24	0	0.00	0	0.00	0	0.00	3	24,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	5.159835%	5.140155%	58
12/15/23	0	0.00	0	0.00	0	0.00	3	24,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	5.159957%	5.140277%	59
11/17/23	0	0.00	0	0.00	0	0.00	3	24,000,000.00	0	0.00	0	0.00	0	0.00	1	6,600,000.00	5.160135%	5.140455%	60
10/17/23	0	0.00	0	0.00	0	0.00	3	24,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	5.170625%	5.150986%	60
09/15/23	0	0.00	0	0.00	0	0.00	3	24,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	5.170773%	5.151133%	61
08/17/23	0	0.00	0	0.00	0	0.00	3	24,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	5.170905%	5.151265%	62
07/17/23	0	0.00	0	0.00	0	0.00	3	24,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	5.171037%	5.151396%	63
(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

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

3A2A1

30315472

05/01/24

0

B

164,627.61

164,627.61

0.00

29,767,382.61

3A2A3

30315474

05/01/24

0

B

82,313.80

82,313.80

0.00

14,883,691.30

Totals

246,941.41

246,941.41

0.00

44,651,073.91

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

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 27

				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹
		Total	Performing	Non-Performing		REO/Foreclosure
Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		415,204,109	391,204,109		0		24,000,000
> 60 Months		35,000,000	35,000,000		0		0
Historical Delinquency Information
	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure
Jun-24	450,204,109	450,204,109	0	0	0		0
May-24	450,572,698	450,572,698	0	0	0		0
Apr-24	450,978,625	450,978,625	0	0	0		0
Mar-24	451,343,524	451,343,524	0	0	0		0
Feb-24	451,785,125	451,785,125	0	0	0		0
Jan-24	452,146,188	452,146,188	0	0	0		0
Dec-23	452,565,076	452,565,076	0	0	0		0
Nov-23	452,883,285	452,883,285	0	0	0		0
Oct-23	459,769,536	459,769,536	0	0	0		0
Sep-23	460,060,111	460,060,111	0	0	0		0
Aug-23	460,322,294	460,322,294	0	0	0		0
Jul-23	460,583,263	460,583,263	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.
© 2021 Computershare. All rights reserved. Confidential.								Page 20 of 27

			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
				No specially serviced loans this period
© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 27

					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other
© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 27

				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
8A1	30501920	0.00	5.48150%	0.00	5.48150%	10	10/19/21	09/06/20	11/18/21
8A2	30501921	0.00	5.48150%	0.00	5.48150%	10	10/19/21	09/06/20	11/18/21
8A3	30501922	0.00	5.48150%	0.00	5.48150%	10	10/19/21	09/06/20	11/18/21
13	30501711	16,702,716.89	5.69800%	16,702,716.89	5.69800%	10	04/29/20	04/29/20	05/06/20
13	30501711	0.00	5.69800%	0.00	5.69800%	8	05/21/21	05/20/21	06/01/21
15	30315525	14,826,678.98	5.53000%	14,826,678.98	5.53000%	8	05/28/20	05/06/20	06/03/20
15	30315525	0.00	5.53000%	0.00	5.53000%	8	02/16/21	12/06/20	03/16/21
20	30315528	12,560,000.00	5.50500%	12,560,000.00	5.50500%	10	05/05/20	04/06/20	05/08/20
20	30315528	0.00	5.50500%	0.00	5.50500%	8	12/23/20	06/05/20	01/11/21
26A4	30315532	5,000,000.00	5.01000%	5,000,000.00	5.01000%	8	06/01/20	06/05/20	06/08/20
26A5	30315533	5,000,000.00	5.01000%	5,000,000.00	5.01000%	8	06/01/20	06/05/20	06/08/20
31	30315536	6,613,947.97	5.44000%	6,613,947.97	5.44000%	8	06/24/20	05/01/20	07/03/20
Totals		44,000,626.95		44,000,626.95
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 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
1A1	30501930	03/17/22	35,000,000.00	326,000,000.00	777,255.60	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
7A2	30501429	02/18/21	12,000,000.00	44,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
7A4	30501431	02/18/21	5,000,000.00	44,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
7A5	30501432	02/18/21	5,000,000.00	44,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
7A6	30501433	02/18/21	5,000,000.00	44,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
36	30501703	01/18/22	4,716,913.61	5,500,000.00	4,225,000.00	891,003.44	4,225,000.00	3,333,996.56	1,382,917.05	0.00	39,814.59	1,343,102.46	26.86%
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			66,716,913.61	507,500,000.00	5,002,255.60	891,003.44	4,225,000.00	3,333,996.56	1,382,917.05	0.00	39,814.59	1,343,102.46
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
Deal	Deal	02/17/23	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
1A1	30501930	03/25/22	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
7A2	30501429	02/25/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
7A4	30501431	02/25/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
7A5	30501432	02/25/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
7A6	30501433	02/25/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
36	30501703	02/17/23	0.00	0.00	1,343,102.46	0.00	0.00	(39,814.59)	0.00	0.00	1,343,102.46
		01/18/22	0.00	0.00	1,382,917.05	0.00	0.00	1,382,917.05	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.01	1,343,102.46	0.00	0.00	1,343,102.46	0.00	0.00	1,343,102.46
© 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)
1A1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	104,130.50	0.00
24	0.00	0.00	0.00	0.00	597.62	0.00	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(2.35)	0.00	0.00	0.00
Total	0.00	0.00	0.00	0.00	597.62	0.00	0.00	0.00	(2.35)	0.00	104,130.50	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		104,725.77
© 2021 Computershare. All rights reserved. Confidential.												Page 26 of 27

	Supplemental Notes
	None
© 2021 Computershare. All rights reserved. Confidential.		Page 27 of 27