Wells Fargo Commercial Mortgage Trust 2018-C48

10/31/2024 | Press release | Distributed by Public on 10/31/2024 08:34

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Wells Fargo Commercial Mortgage Trust 2018-C48

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2018-C48

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail

3

Attention: A.J. Sfarra

[email protected]

Certificate Interest Reconciliation Detail

4

30 Hudson Yards, 15th Floor | New York, NY 10001 | United States

Master Servicer

Wells Fargo Bank, National Association

Additional Information

5

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Argentic Services Company LP

Current Mortgage Loan and Property Stratification

8-12

Andrew Hundertmark

(469) 609-2001

[email protected]

Mortgage Loan Detail (Part 1)

13-14

500 North Central Expressway, Suite 261 | Plano, TX 75074 | United States

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

Representations Reviewer

Principal Prepayment Detail

17

Attention: Transaction Manager

[email protected]

Historical Detail

18

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

Delinquency Loan Detail

19

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

Collateral Stratification and Historical Detail

20

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

21

[email protected]

Specially Serviced Loan Detail - Part 2

22

9062 Old Annapolis Road | Columbia, MD 21045 | United States

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

24

Attention: CMBS Trustee

(302) 636-4140

[email protected]

1100 North Market Street | Wilmington, DE 19890 | United States

Historical Bond / Collateral Loss Reconciliation Detail

25

Interest Shortfall Detail - Collateral Level

26

Supplemental Notes

27

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

95001RAS8

3.378000%

18,490,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95001RAT6

4.224000%

36,431,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

95001RAU3

4.024000%

23,767,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

95001RAV1

4.245000%

32,713,000.00

27,161,065.14

534,104.57

96,082.27

0.00

0.00

630,186.84

26,626,960.57

33.84%

30.00%

A-4

95001RAW9

4.037000%

198,000,000.00

188,085,207.93

0.00

632,749.99

0.00

0.00

632,749.99

188,085,207.93

33.84%

30.00%

A-5

95001RAX7

4.302000%

274,352,000.00

274,352,000.00

0.00

983,551.92

0.00

0.00

983,551.92

274,352,000.00

33.84%

30.00%

A-S

95001RBA6

4.703000%

59,418,000.00

59,418,000.00

0.00

232,869.04

0.00

0.00

232,869.04

59,418,000.00

25.81%

22.88%

B

95001RBB4

4.904000%

40,654,000.00

40,654,000.00

0.00

166,139.35

0.00

0.00

166,139.35

40,654,000.00

20.31%

18.00%

C

95001RBC2

5.128216%

38,570,000.00

38,570,000.00

0.00

164,829.42

0.00

0.00

164,829.42

38,570,000.00

15.09%

13.38%

D

95001RAC3

3.000000%

31,848,000.00

31,848,000.00

0.00

79,620.00

0.00

0.00

79,620.00

31,848,000.00

10.78%

9.56%

E-RR

95001RAE9

5.128216%

14,018,000.00

14,018,000.00

0.00

59,906.12

0.00

0.00

59,906.12

14,018,000.00

8.88%

7.88%

F-RR

95001RAG4

5.128216%

20,848,000.00

20,848,000.00

0.00

89,094.21

0.00

0.00

89,094.21

20,848,000.00

6.06%

5.38%

G-RR

95001RAJ8

5.128216%

9,382,000.00

9,382,000.00

0.00

40,094.11

0.00

0.00

40,094.11

9,382,000.00

4.79%

4.25%

H-RR*

95001RAL3

5.128216%

35,442,944.00

35,442,944.00

0.00

148,053.45

0.00

0.00

148,053.45

35,442,944.00

0.00%

0.00%

V

95001RAN9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95001RAQ2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

833,933,944.00

739,779,217.07

534,104.57

2,692,989.88

0.00

0.00

3,227,094.45

739,245,112.50

X-A

95001RAY5

0.931182%

583,753,000.00

489,598,273.07

0.00

379,920.75

0.00

0.00

379,920.75

489,064,168.50

X-B

95001RAZ2

0.247983%

138,642,000.00

138,642,000.00

0.00

28,650.67

0.00

0.00

28,650.67

138,642,000.00

X-D

95001RAA7

2.128216%

31,848,000.00

31,848,000.00

0.00

56,482.86

0.00

0.00

56,482.86

31,848,000.00

Notional SubTotal

754,243,000.00

660,088,273.07

0.00

465,054.28

0.00

0.00

465,054.28

659,554,168.50

Deal Distribution Total

534,104.57

3,158,044.16

0.00

0.00

3,692,148.73

*

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

95001RAS8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95001RAT6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

95001RAU3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

95001RAV1

830.28353071

16.32698224

2.93712805

0.00000000

0.00000000

0.00000000

0.00000000

19.26411029

813.95654847

A-4

95001RAW9

949.92529258

0.00000000

3.19570702

0.00000000

0.00000000

0.00000000

0.00000000

3.19570702

949.92529258

A-5

95001RAX7

1,000.00000000

0.00000000

3.58500000

0.00000000

0.00000000

0.00000000

0.00000000

3.58500000

1,000.00000000

A-S

95001RBA6

1,000.00000000

0.00000000

3.91916658

0.00000000

0.00000000

0.00000000

0.00000000

3.91916658

1,000.00000000

B

95001RBB4

1,000.00000000

0.00000000

4.08666675

0.00000000

0.00000000

0.00000000

0.00000000

4.08666675

1,000.00000000

C

95001RBC2

1,000.00000000

0.00000000

4.27351361

0.00000000

0.00000000

0.00000000

0.00000000

4.27351361

1,000.00000000

D

95001RAC3

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

95001RAE9

1,000.00000000

0.00000000

4.27351405

0.00000000

0.00000000

0.00000000

0.00000000

4.27351405

1,000.00000000

F-RR

95001RAG4

1,000.00000000

0.00000000

4.27351353

0.00000000

0.00000000

0.00000000

0.00000000

4.27351353

1,000.00000000

G-RR

95001RAJ8

1,000.00000000

0.00000000

4.27351418

0.00000000

0.00000000

0.00000000

0.00000000

4.27351418

1,000.00000000

H-RR

95001RAL3

1,000.00000000

0.00000000

4.17723341

0.09628038

4.42442874

0.00000000

0.00000000

4.17723341

1,000.00000000

V

95001RAN9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95001RAQ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

95001RAY5

838.70793481

0.00000000

0.65082449

0.00000000

0.00000000

0.00000000

0.00000000

0.65082449

837.79298522

X-B

95001RAZ2

1,000.00000000

0.00000000

0.20665217

0.00000000

0.00000000

0.00000000

0.00000000

0.20665217

1,000.00000000

X-D

95001RAA7

1,000.00000000

0.00000000

1.77351356

0.00000000

0.00000000

0.00000000

0.00000000

1.77351356

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-3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

96,082.27

0.00

96,082.27

0.00

0.00

0.00

96,082.27

0.00

A-4

09/01/24 - 09/30/24

30

0.00

632,749.99

0.00

632,749.99

0.00

0.00

0.00

632,749.99

0.00

A-5

09/01/24 - 09/30/24

30

0.00

983,551.92

0.00

983,551.92

0.00

0.00

0.00

983,551.92

0.00

X-A

09/01/24 - 09/30/24

30

0.00

379,920.75

0.00

379,920.75

0.00

0.00

0.00

379,920.75

0.00

X-B

09/01/24 - 09/30/24

30

0.00

28,650.67

0.00

28,650.67

0.00

0.00

0.00

28,650.67

0.00

A-S

09/01/24 - 09/30/24

30

0.00

232,869.04

0.00

232,869.04

0.00

0.00

0.00

232,869.04

0.00

B

09/01/24 - 09/30/24

30

0.00

166,139.35

0.00

166,139.35

0.00

0.00

0.00

166,139.35

0.00

C

09/01/24 - 09/30/24

30

0.00

164,829.42

0.00

164,829.42

0.00

0.00

0.00

164,829.42

0.00

X-D

09/01/24 - 09/30/24

30

0.00

56,482.86

0.00

56,482.86

0.00

0.00

0.00

56,482.86

0.00

D

09/01/24 - 09/30/24

30

0.00

79,620.00

0.00

79,620.00

0.00

0.00

0.00

79,620.00

0.00

E-RR

09/01/24 - 09/30/24

30

0.00

59,906.12

0.00

59,906.12

0.00

0.00

0.00

59,906.12

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

89,094.21

0.00

89,094.21

0.00

0.00

0.00

89,094.21

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

40,094.11

0.00

40,094.11

0.00

0.00

0.00

40,094.11

0.00

H-RR

09/01/24 - 09/30/24

30

152,749.54

151,465.91

0.00

151,465.91

3,412.46

0.00

0.00

148,053.45

156,814.78

Totals

152,749.54

3,161,456.62

0.00

3,161,456.62

3,412.46

0.00

0.00

3,158,044.16

156,814.78

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

3,692,148.73

(1) The Available Distribution Amount includes any Prepayment Premiums.

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,172,686.74

Master Servicing Fee

4,611.60

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,888.45

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

308.24

ARD Interest

0.00

Operating Advisor Fee

916.04

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

215.77

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,172,686.74

Total Fees

11,230.11

Principal

Expenses/Reimbursements

Scheduled Principal

534,104.57

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)

3,412.46

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

534,104.57

Total Expenses/Reimbursements

3,412.46

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,158,044.16

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

534,104.57

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,692,148.73

Total Funds Collected

3,706,791.31

Total Funds Distributed

3,706,791.30

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

739,779,217.23

739,779,217.23

Beginning Certificate Balance

739,779,217.07

(-) Scheduled Principal Collections

534,104.57

534,104.57

(-) Principal Distributions

534,104.57

(-) 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

739,245,112.66

739,245,112.66

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

739,779,217.23

739,779,217.23

Ending Certificate Balance

739,245,112.50

Ending Actual Collateral Balance

739,245,112.66

739,245,112.66

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.16)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.16)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.13%

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

5

57,638,312.72

7.80%

48

5.3969

NAP

Defeased

5

57,638,312.72

7.80%

48

5.3969

NAP

2,000,000 or less

1

1,442,019.34

0.20%

49

5.5500

2.625900

1.30 or less

6

101,896,865.74

13.78%

49

5.2606

1.046209

2,000,001 to 3,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.31 to 1.40

2

40,818,495.06

5.52%

48

5.1394

1.341925

3,000,001 to 4,000,000

4

14,181,078.60

1.92%

50

5.0912

2.978235

1.41 to 1.50

1

6,918,844.37

0.94%

49

5.7200

1.495600

4,000,001 to 5,000,000

2

9,060,628.23

1.23%

49

5.3300

2.160895

1.51 to 1.75

10

106,187,369.98

14.36%

42

5.2506

1.630483

5,000,001 to 6,000,000

4

22,990,109.90

3.11%

49

5.2299

2.413193

1.76 to 2.00

11

180,154,389.02

24.37%

47

5.1077

1.861102

6,000,001 to 7,000,000

3

20,252,668.69

2.74%

49

5.6866

1.274589

2.01 to 2.25

3

72,929,000.00

9.87%

41

4.6835

2.154511

7,000,001 to 8,000,000

2

14,716,594.61

1.99%

49

5.2892

2.020204

2.26 to 2.50

6

140,066,764.28

18.95%

49

5.1603

2.428644

8,000,001 to 9,000,000

2

17,360,518.44

2.35%

17

4.7025

1.828424

2.51 to 2.75

3

12,152,647.57

1.64%

49

5.2129

2.613322

9,000,001 to 10,000,000

2

19,654,010.68

2.66%

31

5.0694

2.246239

2.76 to 3.00

1

7,500,000.00

1.01%

49

4.9950

2.761400

10,000,001 to 15,000,000

10

124,421,837.16

16.83%

45

5.1662

1.749492

3.01 or greater

3

12,982,423.92

1.76%

49

5.0088

3.697694

15,000,001 to 20,000,000

4

72,870,952.91

9.86%

46

5.0119

2.157613

Totals

51

739,245,112.66

100.00%

47

5.1463

1.847435

20,000,001 to 30,000,000

9

229,427,381.38

31.04%

49

5.2002

1.640464

30,000,001 to 50,000,000

2

69,129,000.00

9.35%

49

4.9179

1.628243

50,000,001 or greater

1

66,100,000.00

8.94%

50

4.9810

2.444500

Totals

51

739,245,112.66

100.00%

47

5.1463

1.847435

(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

5

57,638,312.72

7.80%

48

5.3969

NAP

Tennessee

5

103,883,116.41

14.05%

45

5.1428

1.799393

Arizona

3

16,431,078.60

2.22%

48

4.7681

2.129211

Texas

3

14,368,844.37

1.94%

49

5.5555

1.616043

Arkansas

1

11,269,016.08

1.52%

50

5.4600

1.560300

Virginia

3

22,714,656.82

3.07%

23

4.6630

1.675998

California

7

53,077,804.35

7.18%

50

5.0748

2.478000

Washington

1

3,500,000.00

0.47%

49

5.2600

1.645500

Colorado

2

8,869,452.10

1.20%

48

5.3866

2.678962

Wisconsin

1

1,335,264.68

0.18%

47

5.1500

1.317700

Connecticut

3

34,173,452.75

4.62%

49

5.5603

1.477710

Totals

80

739,245,112.66

100.00%

47

5.1463

1.847435

Delaware

1

28,000,000.00

3.79%

46

4.2775

1.825000

Property Type³

Florida

4

100,329,228.99

13.57%

49

4.8181

2.309285

Georgia

6

102,478,799.27

13.86%

44

5.2362

1.479458

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Illinois

4

9,866,407.77

1.33%

48

5.3715

1.931548

Properties

Balance

Agg. Bal.

DSCR¹

Indiana

2

15,638,959.93

2.12%

49

5.9800

2.309200

Defeased

5

57,638,312.72

7.80%

48

5.3969

NAP

Iowa

1

2,678,430.34

0.36%

47

5.1500

1.317700

Industrial

8

141,364,700.57

19.12%

47

5.1983

2.116339

Kansas

4

3,128,785.81

0.42%

47

5.1500

1.317700

Lodging

29

141,650,774.43

19.16%

48

5.2062

1.597531

Kentucky

1

7,216,594.61

0.98%

50

5.5950

1.249900

Multi-Family

8

97,592,958.06

13.20%

48

5.4649

1.754877

Maryland

2

1,635,501.73

0.22%

47

5.1500

1.317700

Office

10

154,660,292.77

20.92%

46

5.0562

1.607103

Massachusetts

1

38,629,000.00

5.23%

49

4.8570

2.122700

Retail

11

100,466,020.43

13.59%

42

4.6436

1.936067

Michigan

4

25,563,508.09

3.46%

45

5.3194

1.400175

Self Storage

9

45,872,053.68

6.21%

49

5.2129

2.570984

Mississippi

1

1,785,620.26

0.24%

47

5.1500

1.317700

Totals

80

739,245,112.66

100.00%

47

5.1463

1.847435

Missouri

3

7,308,401.34

0.99%

47

5.1500

1.317700

New Jersey

1

12,969,800.85

1.75%

48

5.9800

1.922800

New York

1

21,330,000.00

2.89%

49

5.3150

1.070200

North Carolina

2

1,477,482.23

0.20%

47

5.1500

1.317700

Oklahoma

4

4,493,208.90

0.61%

48

5.4580

1.607691

Pennsylvania

3

21,615,619.08

2.92%

49

5.2093

1.826428

Rhode Island

1

5,838,764.58

0.79%

49

5.1200

1.550100

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

5

57,638,312.72

7.80%

48

5.3969

NAP

Defeased

5

57,638,312.72

7.80%

48

5.3969

NAP

4.250% or less

1

20,000,000.00

2.71%

45

4.1212

2.183000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

2

36,660,518.44

4.96%

31

4.2729

1.786848

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 4.750%

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

4.751% to 5.000%

9

190,214,216.98

25.73%

49

4.9341

2.075282

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

5.001% to 5.250%

15

213,644,188.79

28.90%

44

5.1023

1.935770

49 months or greater

46

681,606,799.94

92.20%

47

5.1251

1.874870

5.251% to 5.500%

8

105,196,188.56

14.23%

49

5.3572

1.482870

Totals

51

739,245,112.66

100.00%

47

5.1463

1.847435

5.501% to 5.750%

9

87,282,926.39

11.81%

50

5.6252

1.642922

5.751% or more

2

28,608,760.78

3.87%

49

5.9800

2.134025

Totals

51

739,245,112.66

100.00%

47

5.1463

1.847435

(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

5

57,638,312.72

7.80%

48

5.3969

NAP

Defeased

5

57,638,312.72

7.80%

48

5.3969

NAP

60 months or less

46

681,606,799.94

92.20%

47

5.1251

1.874870

Interest Only

21

369,909,000.00

50.04%

47

4.9731

2.016832

61 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

263 months or less

1

6,918,844.37

0.94%

49

5.7200

1.495600

85 months or greater

0

0.00

0.00%

0

0.0000

0.000000

264 months to 300 months

24

304,778,955.57

41.23%

46

5.2961

1.711180

Totals

51

739,245,112.66

100.00%

47

5.1463

1.847435

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

51

739,245,112.66

100.00%

47

5.1463

1.847435

(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

5

57,638,312.72

7.80%

48

5.3969

NAP

No outstanding loans in this group

Underwriter's Information

2

30,000,000.00

4.06%

48

5.0350

2.480000

12 months or less

43

644,390,205.33

87.17%

46

5.1240

1.853697

13 months to 24 months

1

7,216,594.61

0.98%

50

5.5950

1.249900

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

51

739,245,112.66

100.00%

47

5.1463

1.847435

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 27

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1

883100935

IN

Miami

FL

Actual/360

4.981%

274,370.08

0.00

0.00

N/A

12/06/28

--

66,100,000.00

66,100,000.00

10/06/24

2

301741335

LO

Nashville

TN

Actual/360

5.035%

125,875.00

0.00

0.00

N/A

10/06/28

--

30,000,000.00

30,000,000.00

10/06/24

2A

301741338

Actual/360

5.035%

83,916.67

0.00

0.00

N/A

10/06/28

--

20,000,000.00

20,000,000.00

10/06/24

2B

301741340

Actual/360

5.035%

41,958.33

0.00

0.00

N/A

10/06/28

--

10,000,000.00

10,000,000.00

10/06/24

4

301741343

OF

Watertown

MA

Actual/360

4.857%

156,350.88

0.00

0.00

N/A

11/06/28

--

38,629,000.00

38,629,000.00

10/06/24

5

301741346

OF

Alpharetta

GA

Actual/360

4.995%

126,956.25

0.00

0.00

N/A

11/06/28

--

30,500,000.00

30,500,000.00

10/06/24

6

310947399

LO

Various

Various

Actual/360

5.150%

128,750.00

0.00

0.00

N/A

09/11/28

--

30,000,000.00

30,000,000.00

10/11/24

7

301741354

RT

Franklin Park

NJ

Actual/360

5.410%

110,522.27

77,588.50

0.00

10/06/28

12/06/30

10/06/28

24,515,106.04

24,437,517.54

10/06/24

8

883100900

RT

Newark

DE

Actual/360

4.277%

99,808.33

0.00

0.00

N/A

08/01/28

--

28,000,000.00

28,000,000.00

10/01/24

9

307331097

MF

Norcross

GA

Actual/360

5.540%

123,505.62

30,475.70

0.00

N/A

12/06/28

--

26,752,119.45

26,721,643.75

10/06/24

10

416000267

OF

Marietta

GA

Actual/360

5.330%

109,366.36

35,497.61

0.00

N/A

12/06/28

--

24,622,820.22

24,587,322.61

10/06/24

11

416000268

IN

Memphis

TN

Actual/360

5.450%

106,496.03

38,055.88

0.00

N/A

12/01/28

--

23,448,666.55

23,410,610.67

10/01/24

13

307331102

Various Various

CA

Actual/360

5.190%

97,814.27

38,212.07

0.00

N/A

12/06/28

--

22,616,016.42

22,577,804.35

10/06/24

14

321080014

IN

Danbury

CT

Actual/360

5.725%

108,775.00

0.00

0.00

N/A

11/06/28

--

22,800,000.00

22,800,000.00

10/06/24

15

416000265

MF

Brooklyn

NY

Actual/360

5.315%

94,474.12

0.00

0.00

N/A

11/01/28

--

21,330,000.00

21,330,000.00

10/01/24

16

310946728

RT

Aventura

FL

Actual/360

4.121%

68,687.50

0.00

0.00

N/A

07/01/28

--

20,000,000.00

20,000,000.00

10/01/24

17

416000251

MF

Lansing

MI

Actual/360

5.140%

73,942.20

30,776.57

0.00

N/A

04/01/28

--

17,262,769.55

17,231,992.98

10/01/24

18

301741344

MF

Tulsa

OK

Actual/360

5.430%

81,234.86

20,989.33

0.00

N/A

11/06/28

--

17,952,455.95

17,931,466.62

10/06/24

19

301741342

MF

Indianapolis

IN

Actual/360

5.980%

78,022.36

17,700.09

0.00

N/A

11/06/28

--

15,656,660.02

15,638,959.93

10/06/24

20

883100922

LO

Virginia Beach

VA

Actual/360

4.912%

57,624.59

22,098.42

0.00

N/A

09/06/28

--

14,076,236.80

14,054,138.38

10/06/24

21

883100933

OF

Marietta

GA

Actual/360

5.001%

59,595.25

0.00

0.00

11/05/25

11/05/28

--

14,300,000.00

14,300,000.00

10/05/24

22

301741331

LO

Vineland

NJ

Actual/360

5.980%

64,730.64

19,624.77

0.00

N/A

10/06/28

--

12,989,425.62

12,969,800.85

10/06/24

23

301741327

OF

Yardley

PA

Actual/360

5.260%

52,858.62

20,390.46

0.00

N/A

10/06/28

--

12,059,001.43

12,038,610.97

10/06/24

24

410947371

IN

Vernon

CA

Actual/360

5.000%

54,166.67

0.00

0.00

N/A

12/11/28

--

13,000,000.00

13,000,000.00

10/11/24

25

321080025

OF

Various

AZ

Actual/360

4.755%

50,918.12

0.00

0.00

N/A

10/06/28

--

12,850,000.00

12,850,000.00

10/06/24

26

307331103

MF

North Little Rock

AR

Actual/360

5.460%

51,346.47

15,922.07

0.00

N/A

12/06/28

--

11,284,938.15

11,269,016.08

10/06/24

27

301741347

RT

Vero Beach

FL

Actual/360

5.018%

49,189.56

14,823.19

0.00

N/A

11/06/28

--

11,763,146.26

11,748,323.07

10/06/24

28

310947522

LO

Franklin

TN

Actual/360

5.110%

46,147.69

18,536.47

0.00

N/A

12/11/28

--

10,837,031.53

10,818,495.06

10/11/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 27

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

29

301741355

RT

Windsor

CT

Actual/360

5.230%

49,629.15

13,731.89

0.00

N/A

12/06/28

--

11,387,184.64

11,373,452.75

10/06/24

30

883100930

IN

Jefferson City

TN

Actual/360

5.105%

41,131.68

14,552.17

0.00

N/A

11/06/25

--

9,668,562.85

9,654,010.68

10/06/24

31

883100955

RT

Fairfax

VA

Actual/360

4.258%

30,783.65

15,004.62

0.00

N/A

05/10/23

11/10/26

8,675,523.06

8,660,518.44

10/10/24

32

301741350

OF

East Norriton Townshi PA

Actual/360

5.145%

37,301.25

0.00

0.00

N/A

12/06/28

--

8,700,000.00

8,700,000.00

10/06/24

33

416000264

LO

McKinney

TX

Actual/360

5.720%

33,057.72

16,341.74

0.00

N/A

11/01/28

--

6,935,186.11

6,918,844.37

10/01/24

34

301741356

OF

Louisville

KY

Actual/360

5.595%

33,694.92

10,198.01

0.00

N/A

12/06/28

--

7,226,792.62

7,216,594.61

10/06/24

35

410947497

SS

Buellton

CA

Actual/360

4.995%

31,218.75

0.00

0.00

N/A

11/11/28

--

7,500,000.00

7,500,000.00

10/11/24

36

416000270

LO

Sterling Heights

MI

Actual/360

5.720%

32,891.10

10,734.03

0.00

N/A

12/01/28

--

6,900,229.80

6,889,495.77

10/01/24

37

301741349

MF

Normal

IL

Actual/360

5.750%

32,047.76

8,437.61

0.00

N/A

11/06/28

--

6,688,228.96

6,679,791.35

10/06/24

38

410947557

SS

Various

Various

Actual/360

5.615%

30,193.08

8,333.61

0.00

N/A

11/11/28

--

6,452,662.16

6,444,328.55

10/11/24

39

410945757

IN

Newnan

GA

Actual/360

4.900%

26,950.00

0.00

0.00

N/A

11/11/28

--

6,600,000.00

6,600,000.00

10/11/24

40

410947353

SS

Ojai

CA

Actual/360

5.040%

25,200.00

0.00

0.00

N/A

11/11/28

--

6,000,000.00

6,000,000.00

10/11/24

41

301741348

OF

Providence

RI

Actual/360

5.120%

24,944.94

7,705.82

0.00

N/A

11/06/28

--

5,846,470.40

5,838,764.58

10/06/24

43

600947466

SS

Joliet

IL

Actual/360

5.530%

26,497.92

0.00

0.00

N/A

11/11/28

--

5,750,000.00

5,750,000.00

10/11/24

44

301741333

MF

Parachute

CO

Actual/360

5.240%

23,619.66

7,737.92

0.00

N/A

10/06/28

--

5,409,083.24

5,401,345.32

10/06/24

45

410947387

RT

Marietta

GA

Actual/360

5.330%

20,955.56

7,320.77

0.00

N/A

11/11/28

--

4,717,949.00

4,710,628.23

10/11/24

46

307331092

RT

Georgetown

TX

Actual/360

5.330%

19,321.25

0.00

0.00

N/A

11/06/28

--

4,350,000.00

4,350,000.00

10/06/24

47

410947336

SS

Paso Robles

CA

Actual/360

4.870%

16,233.33

0.00

0.00

N/A

12/11/28

--

4,000,000.00

4,000,000.00

10/11/24

48

410947031

RT

Phoenix

AZ

Actual/360

4.815%

14,394.83

6,417.84

0.00

N/A

12/11/28

--

3,587,496.44

3,581,078.60

10/11/24

49

410947115

RT

Port Angeles

WA

Actual/360

5.260%

15,341.67

0.00

0.00

N/A

11/11/28

--

3,500,000.00

3,500,000.00

10/11/24

50

410945972

RT

Dallas

TX

Actual/360

5.505%

14,221.25

0.00

0.00

N/A

12/11/28

--

3,100,000.00

3,100,000.00

10/11/24

51

416000257

MF

Mobile

AL

Actual/360

5.400%

8,975.47

5,011.52

0.00

N/A

07/01/28

--

1,994,548.73

1,989,537.21

10/01/24

52

410945156

RT

Troy

MI

Actual/360

5.550%

6,678.06

1,885.89

0.00

N/A

11/11/28

--

1,443,905.23

1,442,019.34

10/11/24

Totals

3,172,686.74

534,104.57

0.00

739,779,217.23

739,245,112.66

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

8,173,812.05

2,186,236.60

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

22,552,205.58

16,545,067.06

07/01/23

06/30/24

--

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

2B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4

3,677,376.05

2,140,331.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

2,596,230.75

927,779.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

22,061,788.06

22,537,752.77

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

8

44,638,594.72

22,146,954.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

3,420,719.19

1,741,353.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

2,478,281.91

852,830.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

3,280,875.84

1,870,700.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

3,942,950.28

2,045,698.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

3,408,270.00

1,809,403.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

1,122,812.94

309,465.76

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

151,859,218.60

81,242,400.82

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

2,093,630.07

1,033,163.20

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

19

2,419,943.40

1,395,078.67

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

10,474,716.61

11,427,488.21

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

4,553,003.50

1,266,369.06

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,532,605.00

2,163,182.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,720,437.38

805,468.86

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,199,072.73

609,338.59

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

14,552,804.00

15,192,153.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,226,589.48

645,755.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,517,307.46

408,743.69

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,211,653.02

1,236,134.48

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

29

1,137,836.36

498,163.17

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,490,779.42

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

31

19,191,748.00

4,461,966.50

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

1,063,728.57

238,974.91

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

1,005,663.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

34

786,854.66

574,241.00

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

35

1,082,541.30

531,859.77

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

410,997.66

387,481.23

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

38

805,055.00

413,024.50

01/01/24

06/30/24

--

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

771,810.63

391,968.91

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

651,912.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

43

788,214.99

387,974.01

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

1,054,417.13

641,983.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

912,150.54

485,139.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

366,660.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

47

839,431.56

453,999.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

912,160.05

445,748.35

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

330,565.46

165,282.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

50

324,440.00

175,458.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

51

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

52

294,280.67

142,477.01

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

349,936,147.38

202,934,591.49

0.00

0.00

0.00

0.00

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

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.146289%

5.128072%

47

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

5,842,304.11

5.146433%

5.128216%

48

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.147333%

5.129131%

49

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.147460%

5.129258%

50

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

5.147592%

5.126473%

51

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

5.147710%

5.126587%

52

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

5.147841%

5.126715%

53

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

5.147957%

5.126828%

54

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

5.148101%

5.126968%

55

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

23,514.37

0

0.00

5.148215%

5.127080%

56

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

5.148301%

5.127155%

57

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

5.148411%

5.127261%

58

(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

No delinquent loans this period

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

9,654,011

9,654,011

0

0

25 - 36 Months

8,660,518

8,660,518

0

0

37 - 48 Months

238,972,943

238,972,943

0

0

49 - 60 Months

481,957,640

481,957,640

0

0

> 60 Months

0

0

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

739,245,113

739,245,113

0

0

0

0

Sep-24

739,779,217

739,779,217

0

0

0

0

Aug-24

746,109,757

746,109,757

0

0

0

0

Jul-24

746,595,744

746,595,744

0

0

0

0

Jun-24

747,095,059

747,095,059

0

0

0

0

May-24

747,545,090

747,545,090

0

0

0

0

Apr-24

748,040,085

748,040,085

0

0

0

0

Mar-24

748,485,848

748,485,848

0

0

0

0

Feb-24

749,024,010

749,024,010

0

0

0

0

Jan-24

749,465,152

749,465,152

0

0

0

0

Dec-23

749,927,776

749,927,776

0

0

0

0

Nov-23

750,363,211

750,363,211

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

2

301741335

0.00

5.03500%

0.00

5.03500%

10

02/09/21

02/01/21

--

2A

301741338

0.00

5.03500%

0.00

5.03500%

10

02/09/21

02/01/21

--

2B

301741340

0.00

5.03500%

0.00

5.03500%

10

02/09/21

02/01/21

--

33

416000264

7,636,991.95

5.72000%

7,625,208.92 5.72000%

10

07/14/20

04/01/20

08/11/20

Totals

7,636,991.95

7,625,208.92

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 27

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 27

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

2

0.00

0.00

0.00

0.00

755.25

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2A

0.00

0.00

0.00

0.00

503.50

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2B

0.00

0.00

0.00

0.00

251.75

0.00

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

0.00

0.00

944.74

0.00

0.00

0.00

0.00

0.00

0.00

0.00

19

0.00

0.00

0.00

0.00

957.22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

3,412.46

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

Collateral Shortfall Total

3,412.46

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27