Wells Fargo Commercial Mortgage Trust 2019-C50

10/31/2024 | Press release | Distributed by Public on 10/31/2024 09:11

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Wells Fargo Commercial Mortgage Trust 2019-C50

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2019-C50

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

Rialto Capital Advisors, LLC

Current Mortgage Loan and Property Stratification

8-12

General

(305) 229-6465

Mortgage Loan Detail (Part 1)

13-15

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States

Mortgage Loan Detail (Part 2)

16-18

Operating Advisor & Asset

Park Bridge Lender Services LLC

Representations Reviewer

Principal Prepayment Detail

19

David Rodgers

(212) 230-9025

Historical Detail

20

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

Delinquency Loan Detail

21

Certificate Administrator

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

Collateral Stratification and Historical Detail

22

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

23

[email protected]

Specially Serviced Loan Detail - Part 2

24-25

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

Modified Loan Detail

26

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

27

Attention: CMBS Trustee

(302) 636-4140

[email protected]

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

Historical Bond / Collateral Loss Reconciliation Detail

28

Interest Shortfall Detail - Collateral Level

29

Supplemental Notes

30

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

Please visit www.ctslink.com for additional information and 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 30

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

95001XAW6

2.741000%

31,064,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95001XAX4

3.562000%

71,796,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

95001XAY2

3.269000%

3,550,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

95001XAZ9

3.635000%

54,377,000.00

50,211,943.65

848,410.55

152,100.35

0.00

0.00

1,000,510.90

49,363,533.10

34.11%

30.00%

A-4

95001XBA3

3.466000%

245,000,000.00

239,908,664.06

0.00

692,936.19

0.00

0.00

692,936.19

239,908,664.06

34.11%

30.00%

A-5

95001XBB1

3.729000%

250,788,000.00

250,788,000.00

0.00

779,323.71

0.00

0.00

779,323.71

250,788,000.00

34.11%

30.00%

A-S

95001XBC9

4.021000%

85,589,000.00

85,589,000.00

0.00

286,794.47

0.00

0.00

286,794.47

85,589,000.00

23.66%

20.88%

B

95001XBD7

4.192000%

39,864,000.00

39,864,000.00

0.00

139,258.24

0.00

0.00

139,258.24

39,864,000.00

18.80%

16.63%

C

95001XBE5

4.345000%

39,863,000.00

39,863,000.00

0.00

144,337.28

0.00

0.00

144,337.28

39,863,000.00

13.94%

12.38%

D

95001XAJ5

3.000000%

25,794,000.00

25,794,000.00

0.00

64,485.00

0.00

0.00

64,485.00

25,794,000.00

10.79%

9.63%

E

95001XAL0

3.000000%

21,105,000.00

21,105,000.00

0.00

52,762.50

0.00

0.00

52,762.50

21,105,000.00

8.21%

7.38%

F

95001XAN6

3.540000%

22,276,000.00

22,276,000.00

0.00

0.00

0.00

0.00

0.00

22,276,000.00

5.49%

5.00%

G

95001XAQ9

3.540000%

9,380,000.00

9,380,000.00

0.00

0.00

0.00

0.00

0.00

9,380,000.00

4.35%

4.00%

H*

95001XAS5

3.540000%

37,519,076.00

35,655,130.85

0.00

0.00

0.00

0.00

0.00

35,655,130.85

0.00%

0.00%

R

95001XAU0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

937,965,076.00

820,434,738.56

848,410.55

2,311,997.74

0.00

0.00

3,160,408.29

819,586,328.01

X-A

95001XBF2

1.403667%

656,575,000.00

540,908,607.71

0.00

632,712.82

0.00

0.00

632,712.82

540,060,197.16

X-B

95001XBG0

0.866931%

165,316,000.00

165,316,000.00

0.00

119,431.33

0.00

0.00

119,431.33

165,316,000.00

X-D

95001XAA4

2.007293%

46,899,000.00

46,899,000.00

0.00

78,450.01

0.00

0.00

78,450.01

46,899,000.00

X-F

95001XAC0

1.467293%

22,276,000.00

22,276,000.00

0.00

27,237.84

0.00

0.00

27,237.84

22,276,000.00

X-G

95001XAE6

1.467293%

9,380,000.00

9,380,000.00

0.00

11,469.34

0.00

0.00

11,469.34

9,380,000.00

X-H

95001XAG1

1.467293%

37,519,076.00

35,655,130.85

0.00

43,597.09

0.00

0.00

43,597.09

35,655,130.85

Notional SubTotal

937,965,076.00

820,434,738.56

0.00

912,898.43

0.00

0.00

912,898.43

819,586,328.01

Deal Distribution Total

848,410.55

3,224,896.17

0.00

0.00

4,073,306.72

*

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 30

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

95001XAW6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95001XAX4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

95001XAY2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

95001XAZ9

923.40407985

15.60237876

2.79714493

0.00000000

0.00000000

0.00000000

0.00000000

18.39952370

907.80170109

A-4

95001XBA3

979.21903698

0.00000000

2.82831098

0.00000000

0.00000000

0.00000000

0.00000000

2.82831098

979.21903698

A-5

95001XBB1

1,000.00000000

0.00000000

3.10750000

0.00000000

0.00000000

0.00000000

0.00000000

3.10750000

1,000.00000000

A-S

95001XBC9

1,000.00000000

0.00000000

3.35083328

0.00000000

0.00000000

0.00000000

0.00000000

3.35083328

1,000.00000000

B

95001XBD7

1,000.00000000

0.00000000

3.49333333

0.00000000

0.00000000

0.00000000

0.00000000

3.49333333

1,000.00000000

C

95001XBE5

1,000.00000000

0.00000000

3.62083335

0.00000000

0.00000000

0.00000000

0.00000000

3.62083335

1,000.00000000

D

95001XAJ5

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

95001XAL0

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F

95001XAN6

1,000.00000000

0.00000000

0.00000000

2.95000000

22.55931271

0.00000000

0.00000000

0.00000000

1,000.00000000

G

95001XAQ9

1,000.00000000

0.00000000

0.00000000

2.95000000

39.46732196

0.00000000

0.00000000

0.00000000

1,000.00000000

H

95001XAS5

950.32006785

0.00000000

0.00000000

2.80344431

77.46977964

0.00000000

0.00000000

0.00000000

950.32006785

R

95001XAU0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

95001XBF2

823.83369411

0.00000000

0.96365658

0.00000000

0.00000000

0.00000000

0.00000000

0.96365658

822.54151797

X-B

95001XBG0

1,000.00000000

0.00000000

0.72244266

0.00000000

0.00000000

0.00000000

0.00000000

0.72244266

1,000.00000000

X-D

95001XAA4

1,000.00000000

0.00000000

1.67274377

0.00000000

0.00000000

0.00000000

0.00000000

1.67274377

1,000.00000000

X-F

95001XAC0

1,000.00000000

0.00000000

1.22274376

0.00000000

0.00000000

0.00000000

0.00000000

1.22274376

1,000.00000000

X-G

95001XAE6

1,000.00000000

0.00000000

1.22274414

0.00000000

0.00000000

0.00000000

0.00000000

1.22274414

1,000.00000000

X-H

95001XAG1

950.32006785

0.00000000

1.16199797

0.00000000

0.00000000

0.00000000

0.00000000

1.16199797

950.32006785

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 30

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-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

152,100.35

0.00

152,100.35

0.00

0.00

0.00

152,100.35

0.00

A-4

09/01/24 - 09/30/24

30

0.00

692,936.19

0.00

692,936.19

0.00

0.00

0.00

692,936.19

0.00

A-5

09/01/24 - 09/30/24

30

0.00

779,323.71

0.00

779,323.71

0.00

0.00

0.00

779,323.71

0.00

X-A

09/01/24 - 09/30/24

30

0.00

632,712.82

0.00

632,712.82

0.00

0.00

0.00

632,712.82

0.00

X-B

09/01/24 - 09/30/24

30

0.00

119,431.33

0.00

119,431.33

0.00

0.00

0.00

119,431.33

0.00

X-D

09/01/24 - 09/30/24

30

0.00

78,450.01

0.00

78,450.01

0.00

0.00

0.00

78,450.01

0.00

X-F

09/01/24 - 09/30/24

30

0.00

27,237.84

0.00

27,237.84

0.00

0.00

0.00

27,237.84

0.00

X-G

09/01/24 - 09/30/24

30

0.00

11,469.34

0.00

11,469.34

0.00

0.00

0.00

11,469.34

0.00

X-H

09/01/24 - 09/30/24

30

0.00

43,597.09

0.00

43,597.09

0.00

0.00

0.00

43,597.09

0.00

A-S

09/01/24 - 09/30/24

30

0.00

286,794.47

0.00

286,794.47

0.00

0.00

0.00

286,794.47

0.00

B

09/01/24 - 09/30/24

30

0.00

139,258.24

0.00

139,258.24

0.00

0.00

0.00

139,258.24

0.00

C

09/01/24 - 09/30/24

30

0.00

144,337.28

0.00

144,337.28

0.00

0.00

0.00

144,337.28

0.00

D

09/01/24 - 09/30/24

30

0.00

64,485.00

0.00

64,485.00

0.00

0.00

0.00

64,485.00

0.00

E

09/01/24 - 09/30/24

30

0.00

52,762.50

0.00

52,762.50

0.00

0.00

0.00

52,762.50

0.00

F

09/01/24 - 09/30/24

30

435,532.23

65,714.20

0.00

65,714.20

65,714.20

0.00

0.00

0.00

502,531.25

G

09/01/24 - 09/30/24

30

341,524.98

27,671.00

0.00

27,671.00

27,671.00

0.00

0.00

0.00

370,203.48

H

09/01/24 - 09/30/24

30

2,793,172.06

105,182.64

0.00

105,182.64

105,182.64

0.00

0.00

0.00

2,906,594.55

Totals

3,570,229.27

3,423,464.01

0.00

3,423,464.01

198,567.84

0.00

0.00

3,224,896.17

3,779,329.28

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 30

Additional Information

Total Available Distribution Amount (1)

4,073,306.72

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 30

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,437,466.21

Master Servicing Fee

7,255.16

Interest Reductions due to Nonrecoverability Determination

(151,397.90)

Certificate Administrator Fee

4,837.72

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

341.85

ARD Interest

0.00

Operating Advisor Fee

921.38

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

218.78

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,286,068.31

Total Fees

13,864.89

Principal

Expenses/Reimbursements

Scheduled Principal

848,410.53

Reimbursement for Interest on Advances

449.84

Unscheduled Principal Collections

ASER Amount

7,706.28

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

21,168.73

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)

715.03

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.02

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

17,267.39

Total Principal Collected

848,410.55

Total Expenses/Reimbursements

47,307.27

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,224,896.17

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

848,410.55

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

4,073,306.72

Total Funds Collected

4,134,478.86

Total Funds Distributed

4,134,478.88

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 30

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

820,434,738.56

820,434,738.56

Beginning Certificate Balance

820,434,738.56

(-) Scheduled Principal Collections

848,410.53

848,410.53

(-) Principal Distributions

848,410.55

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.02

0.02

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

819,586,328.01

819,586,328.01

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

823,961,376.77

823,961,376.77

Ending Certificate Balance

819,586,328.01

Ending Actual Collateral Balance

823,156,517.50

823,156,517.50

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

5.01%

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 30

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

3

40,807,346.48

4.98%

54

5.4801

NAP

Defeased

3

40,807,346.48

4.98%

54

5.4801

NAP

4,000,000 or less

10

27,766,067.30

3.39%

42

5.1423

2.398517

1.20 or less

9

123,608,930.31

15.08%

47

5.4542

0.689607

4,000,001 to 5,000,000

8

36,786,296.09

4.49%

53

5.2007

1.560848

1.21 to 1.30

5

31,671,859.56

3.86%

54

4.9789

1.268061

5,000,001 to 6,000,000

4

21,615,120.62

2.64%

52

5.0440

1.672286

1.31 to 1.40

6

74,442,358.14

9.08%

53

5.0903

1.352733

6,000,001 to 7,000,000

4

26,268,037.88

3.21%

54

5.1555

1.326519

1.41 to 1.50

4

69,751,521.44

8.51%

54

4.8452

1.430028

7,000,001 to 8,000,000

3

22,397,175.93

2.73%

54

5.0939

1.340516

1.51 to 1.60

3

45,522,456.94

5.55%

52

5.0251

1.557379

8,000,001 to 9,000,000

3

25,060,773.29

3.06%

52

5.1673

1.570864

1.61 to 1.70

8

100,202,121.82

12.23%

53

5.0473

1.685776

9,000,001 to 10,000,000

3

29,568,876.30

3.61%

33

4.7877

2.137880

1.71 to 1.80

3

29,595,104.96

3.61%

53

5.2577

1.760886

10,000,001 to 15,000,000

10

128,726,675.60

15.71%

39

4.9218

1.757392

1.81 to 1.90

3

42,779,846.15

5.22%

53

4.7452

1.871050

15,000,001 to 20,000,000

6

106,591,998.31

13.01%

53

5.1062

1.260457

1.91 to 2.00

4

52,590,466.41

6.42%

54

4.9068

1.972316

20,000,001 to 30,000,000

7

182,241,416.88

22.24%

54

4.7517

2.068916

2.01 to 2.50

11

133,076,220.71

16.24%

46

4.9638

2.175201

30,000,001 or greater

5

171,756,543.33

20.96%

53

5.1790

1.685105

2.51 to 3.50

4

32,782,830.06

4.00%

53

4.6964

2.861236

Totals

66

819,586,328.01

100.00%

50

5.0277

1.724044

3.51 to 4.00

2

13,000,000.00

1.59%

(8)

4.5680

3.860000

4.01 or greater

1

29,755,265.03

3.63%

54

4.1400

4.021700

Totals

66

819,586,328.01

100.00%

50

5.0277

1.724044

(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 30

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

5

40,807,346.48

4.98%

54

5.4801

NAP

Defeased

5

40,807,346.48

4.98%

54

5.4801

NAP

Alabama

2

16,817,398.56

2.05%

51

5.4706

1.616923

Industrial

6

57,642,257.19

7.03%

54

4.9099

1.955781

Arkansas

1

4,394,838.65

0.54%

52

5.1100

1.266400

Lodging

15

149,795,298.21

18.28%

54

5.3402

1.225716

California

11

110,873,296.03

13.53%

53

4.9242

1.983346

Mixed Use

3

53,632,200.99

6.54%

54

4.9644

1.663314

Colorado

1

6,588,537.44

0.80%

54

5.1000

0.586800

Mobile Home Park

10

24,461,095.38

2.98%

54

4.9000

1.225700

Florida

6

56,113,896.59

6.85%

53

5.2011

2.012978

Multi-Family

8

19,048,389.74

2.32%

54

5.3186

1.556916

Georgia

1

8,351,909.17

1.02%

54

4.9500

1.611500

Office

15

144,636,390.22

17.65%

35

4.9597

1.821441

Illinois

2

11,823,666.88

1.44%

53

4.5664

1.157215

Other

1

24,000,000.00

2.93%

55

5.0200

1.412000

Louisiana

4

34,332,849.68

4.19%

50

4.8062

1.978930

Retail

21

234,229,954.54

28.58%

52

4.9710

1.649062

Maryland

2

23,308,200.10

2.84%

53

4.8989

1.321457

Self Storage

26

71,333,395.37

8.70%

54

4.5483

2.862606

Michigan

11

67,651,575.12

8.25%

54

4.8839

1.672006

Totals

110

819,586,328.01

100.00%

50

5.0277

1.724044

Nevada

1

6,534,687.00

0.80%

54

4.6200

1.702200

New Jersey

2

19,132,200.99

2.33%

9

5.3795

0.842534

New York

5

55,644,180.98

6.79%

54

5.1539

1.152969

North Carolina

2

42,425,781.89

5.18%

54

5.2054

1.428216

Ohio

18

109,925,282.66

13.41%

54

5.1916

1.433225

Pennsylvania

2

32,153,891.29

3.92%

53

4.7986

1.464174

South Carolina

8

46,035,722.50

5.62%

53

5.0543

1.834586

Tennessee

13

39,801,091.15

4.86%

52

4.8246

2.245436

Texas

9

71,800,850.66

8.76%

30

4.8257

2.128115

Wisconsin

4

15,069,124.30

1.84%

53

4.6006

2.737819

Totals

110

819,586,328.01

100.00%

50

5.0277

1.724044

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 30

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

3

40,807,346.48

4.98%

54

5.4801

NAP

Defeased

3

40,807,346.48

4.98%

54

5.4801

NAP

4.250% or less

2

37,290,817.78

4.55%

54

4.1602

3.493031

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

1

10,100,000.00

1.23%

54

4.4950

2.711000

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 4.750%

11

158,278,595.65

19.31%

43

4.6484

2.081558

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.751% to 5.000%

14

160,059,445.53

19.53%

54

4.8855

1.826346

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

5.001% to 5.250%

19

235,103,106.31

28.69%

53

5.1212

1.525071

49 months or greater

63

778,778,981.53

95.02%

50

5.0040

1.739467

5.251% to 5.500%

9

85,336,521.37

10.41%

43

5.3288

1.440475

Totals

66

819,586,328.01

100.00%

50

5.0277

1.724044

5.501% to 5.750%

7

92,610,494.89

11.30%

53

5.6154

1.012383

5.751% or more

0

0.00

0.00%

0

0.0000

0.000000

Totals

66

819,586,328.01

100.00%

50

5.0277

1.724044

(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 30

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

3

40,807,346.48

4.98%

54

5.4801

NAP

Defeased

3

40,807,346.48

4.98%

54

5.4801

NAP

60 months or less

63

778,778,981.53

95.02%

50

5.0040

1.739467

Interest Only

19

252,075,000.00

30.76%

43

4.9620

1.811963

61 months to 81 months

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

2

25,949,445.08

3.17%

54

5.6220

0.283186

82 months or greater

0

0.00

0.00%

0

0.0000

0.000000

241 months to 300 months

42

500,754,536.45

61.10%

53

4.9932

1.778439

Totals

66

819,586,328.01

100.00%

50

5.0277

1.724044

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

66

819,586,328.01

100.00%

50

5.0277

1.724044

(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 30

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

3

40,807,346.48

4.98%

54

5.4801

NAP

No outstanding loans in this group

Underwriter's Information

7

32,176,657.12

3.93%

29

4.7682

2.458394

12 months or less

53

708,754,195.62

86.48%

52

5.0053

1.744459

13 months to 24 months

2

19,392,567.45

2.37%

6

4.8108

2.054126

25 months or greater

1

18,455,561.34

2.25%

54

5.5700

(0.036300)

Totals

66

819,586,328.01

100.00%

50

5.0277

1.724044

(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 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1

610946537

OF

Fort Lauderdale

FL

Actual/360

5.160%

177,602.42

60,187.07

0.00

N/A

03/11/29

--

41,302,889.09

41,242,702.02

10/11/24

2

307331114

LO

Various

OH

Actual/360

5.600%

152,853.52

50,944.52

0.00

N/A

03/06/29

--

32,754,324.90

32,703,380.38

07/06/23

3

310946015

LO

Garden Grove

CA

Actual/360

5.253%

153,221.25

0.00

0.00

N/A

03/11/29

--

35,000,000.00

35,000,000.00

09/11/24

4

883100981

LO

Charlotte

NC

Actual/360

5.100%

136,345.52

53,686.90

0.00

N/A

04/06/29

--

32,081,298.15

32,027,611.25

10/06/24

5

300571942

IN

Akron

OH

Actual/360

4.917%

122,925.00

0.00

0.00

N/A

05/01/29

--

30,000,000.00

30,000,000.00

10/01/24

5A

300571945

Actual/360

4.917%

8,195.00

0.00

0.00

N/A

05/01/29

--

2,000,000.00

2,000,000.00

10/01/24

5B

300571948

Actual/360

4.917%

6,146.25

0.00

0.00

N/A

05/01/29

--

1,500,000.00

1,500,000.00

10/01/24

5C

300571947

Actual/360

4.917%

4,097.50

0.00

0.00

N/A

05/01/29

--

1,000,000.00

1,000,000.00

10/01/24

6

310949321

SS

Various

LA

Actual/360

4.755%

122,154.83

44,868.77

0.00

N/A

04/11/29

--

30,827,718.45

30,782,849.68

10/11/24

7

883100977

SS

Various

Various

Actual/360

4.140%

102,803.51

42,852.98

0.00

N/A

04/06/29

--

29,798,118.01

29,755,265.03

10/06/24

8

321770008

OF

Addison

TX

Actual/360

4.568%

57,100.00

0.00

0.00

N/A

02/06/24

--

15,000,000.00

15,000,000.00

03/06/24

8A

321770108

Actual/360

4.568%

11,420.00

0.00

0.00

N/A

02/06/24

--

3,000,000.00

3,000,000.00

03/06/24

8B

321770208

Actual/360

4.568%

38,066.67

0.00

0.00

N/A

02/06/24

--

10,000,000.00

10,000,000.00

03/06/24

9

310948940

MU

Sausalito

CA

Actual/360

4.750%

106,875.00

0.00

0.00

N/A

04/11/29

--

27,000,000.00

27,000,000.00

10/11/24

11

321770011

RT

Pittsburgh

PA

Actual/360

4.649%

96,162.86

32,738.85

0.00

N/A

03/06/29

--

24,818,890.70

24,786,151.85

10/06/24

12

321770012

MH

Various

Various

Actual/360

4.900%

40,006.48

13,066.19

0.00

N/A

04/06/29

--

9,797,504.34

9,784,438.15

10/06/24

12A

321770112

Actual/360

4.900%

40,006.48

13,066.19

0.00

N/A

04/06/29

--

9,797,504.34

9,784,438.15

10/06/24

12B

321770212

Actual/360

4.900%

20,003.24

6,533.10

0.00

N/A

04/06/29

--

4,898,752.07

4,892,218.97

10/06/24

13

600949315

RT

Livonia

MI

Actual/360

4.750%

97,770.83

0.00

0.00

N/A

04/11/29

--

24,700,000.00

24,700,000.00

10/11/24

14

307331120

98

Monsey

NY

Actual/360

5.020%

100,400.00

0.00

0.00

N/A

05/06/29

--

24,000,000.00

24,000,000.00

10/06/24

15

301741384

MU

Brooklyn

NY

Actual/360

5.180%

94,966.67

0.00

0.00

N/A

05/06/29

--

22,000,000.00

22,000,000.00

10/06/24

17

321770017

LO

Various

OH

Actual/360

5.570%

0.00

0.00

0.00

N/A

04/06/29

--

18,455,561.34

18,455,561.34

04/06/21

19

321770019

RT

Smyrna

TN

Actual/360

5.090%

82,442.33

29,007.61

0.00

N/A

01/06/29

--

19,436,306.57

19,407,298.96

10/06/24

20

301741373

IN

Landover

MD

Actual/360

4.850%

75,880.02

27,019.89

0.00

N/A

03/06/29

--

18,774,438.43

18,747,418.54

10/06/24

21

300571933

RT

Plano

TX

Actual/360

5.100%

79,247.49

22,555.59

0.02

N/A

04/06/29

--

18,646,468.14

18,623,912.55

10/06/24

22

321770022

Various Various

TX

Actual/360

5.150%

64,960.26

25,134.07

0.00

N/A

04/06/29

01/06/29

15,136,371.00

15,111,236.93

10/06/24

23

310948321

RT

Dublin

CA

Actual/360

4.970%

64,941.62

22,261.69

0.00

N/A

02/11/29

--

15,680,068.61

15,657,806.92

10/11/24

24

301741376

RT

Thousand Oaks

CA

Actual/360

5.030%

65,809.17

0.00

0.00

N/A

03/06/29

--

15,700,000.00

15,700,000.00

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

25

301741385

RT

Visalia

CA

Actual/360

5.890%

70,704.88

21,132.12

0.00

N/A

05/06/29

--

14,405,069.48

14,383,937.36

10/06/24

26

883100980

OF

Various

OH

Actual/360

4.590%

54,951.20

22,879.93

0.00

N/A

04/06/29

--

14,366,325.68

14,343,445.75

10/06/24

27

883100964

OF

Waukesha

WI

Actual/360

4.627%

55,035.21

21,332.28

0.00

N/A

03/06/29

--

14,273,234.51

14,251,902.23

10/06/24

28

301741381

OF

Newark

NJ

Actual/360

5.440%

0.00

0.00

0.00

N/A

04/06/24

--

14,500,000.00

14,500,000.00

11/06/20

29

883100967

RT

Lexington

SC

Actual/360

4.540%

50,602.58

20,284.69

0.00

N/A

03/06/29

--

13,375,130.84

13,354,846.15

10/06/24

30

321770030

RT

Montgomery

AL

Actual/360

5.640%

61,265.66

16,575.85

0.00

N/A

01/06/29

--

13,035,247.57

13,018,671.72

10/06/24

31

300571929

RT

North Charleston

SC

Actual/360

4.980%

52,506.62

18,995.98

0.00

N/A

03/06/29

--

12,652,197.82

12,633,201.84

10/06/24

32

307331115

RT

Richmond

VA

Actual/360

5.400%

51,025.44

26,815.19

0.00

N/A

04/06/29

01/06/29

11,338,987.38

11,312,172.19

10/06/24

33

301741379

RT

Utica

MI

Actual/360

4.900%

45,511.50

19,237.16

0.00

N/A

04/06/29

--

11,145,674.43

11,126,437.27

10/06/24

34

300571926

RT

Cary

NC

Actual/360

5.530%

47,993.72

16,379.29

0.00

N/A

03/06/29

--

10,414,549.93

10,398,170.64

10/06/24

35

410949008

RT

Fort Worth

TX

Actual/360

4.495%

37,832.92

0.00

0.00

N/A

04/11/29

--

10,100,000.00

10,100,000.00

10/11/24

36

600947709

RT

Various

TN

Actual/360

5.160%

37,199.86

12,763.26

0.00

N/A

01/11/29

--

8,651,130.33

8,638,367.07

10/11/24

37

300571934

LO

Canton

GA

Actual/360

4.950%

34,510.73

14,329.22

0.00

N/A

04/06/29

--

8,366,238.39

8,351,909.17

10/06/24

38

300571932

LO

Odessa

TX

Actual/360

5.750%

36,038.28

27,149.24

0.00

N/A

04/06/29

--

7,521,032.98

7,493,883.74

10/06/21

39

410947388

RT

Eustis

FL

Actual/360

5.400%

36,376.41

13,150.61

0.00

N/A

01/11/29

--

8,083,647.66

8,070,497.05

01/11/24

41

300571936

OF

Upper Merion

PA

Actual/360

5.300%

32,587.00

10,449.11

0.00

N/A

04/06/29

--

7,378,188.55

7,367,739.44

10/06/24

42

300571937

RT

Peoria

IL

Actual/360

4.240%

26,665.52

11,291.63

0.00

N/A

04/06/29

--

7,546,844.38

7,535,552.75

10/06/24

43

600948934

SS

Royal Oak

MI

Actual/360

5.190%

30,301.03

9,464.73

0.00

N/A

04/11/29

--

7,006,018.55

6,996,553.82

10/11/24

44

321770044

LO

Colorado Springs

CO

Actual/360

5.100%

28,048.22

11,044.16

0.00

N/A

04/06/29

--

6,599,581.60

6,588,537.44

10/06/24

45

410948992

OF

Reno

NV

Actual/360

4.620%

25,203.95

11,792.55

0.00

N/A

04/11/29

--

6,546,479.55

6,534,687.00

10/11/24

46

321770046

MF

Various

SC

Actual/360

5.745%

29,479.35

9,307.13

0.00

N/A

04/06/29

--

6,157,566.75

6,148,259.62

10/06/24

47

300571930

LO

Greenville

SC

Actual/360

5.270%

26,199.45

9,774.35

0.00

N/A

03/06/29

--

5,965,718.77

5,955,944.42

10/06/24

49

321770049

MF

Various

Various

Actual/360

4.600%

20,382.48

9,607.22

0.00

N/A

04/06/29

--

5,317,169.89

5,307,562.67

10/06/24

50

416000258

OF

Brooklyn

NY

Actual/360

5.250%

23,015.24

9,012.57

0.00

N/A

08/01/28

--

5,260,626.10

5,251,613.53

10/01/24

51

600946126

OF

Cleveland

OH

Actual/360

5.250%

21,475.31

8,067.59

0.00

N/A

03/11/29

--

4,908,641.93

4,900,574.34

10/11/24

52

883100965

RT

Burbank

CA

Actual/360

5.030%

21,377.50

0.00

0.00

N/A

03/06/29

--

5,100,000.00

5,100,000.00

10/06/24

53

300571931

MU

Fair Lawn

NJ

Actual/360

5.190%

20,061.37

6,266.31

0.00

N/A

04/06/29

--

4,638,467.30

4,632,200.99

10/06/24

54

307331121

OF

Hanover

MD

Actual/360

5.100%

19,411.58

6,650.01

0.00

N/A

05/06/29

--

4,567,431.57

4,560,781.56

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

55

307331113

MF

Binghamton

NY

Actual/360

5.640%

20,677.29

6,855.54

0.00

N/A

02/06/29

--

4,399,422.99

4,392,567.45

10/06/24

56

600949123

RT

North Charleston

SC

Actual/360

5.300%

20,868.75

0.00

0.00

N/A

01/11/29

--

4,725,000.00

4,725,000.00

10/11/24

57

883100960

RT

Round Lake Beach

IL

Actual/360

5.140%

18,398.42

7,235.86

0.00

N/A

02/06/29

--

4,295,349.99

4,288,114.13

10/06/24

58

883100963

IN

Little Rock

AR

Actual/360

5.110%

18,739.05

5,721.35

0.00

N/A

02/06/29

--

4,400,560.00

4,394,838.65

10/06/24

59

410947962

OF

Sarasota

FL

Actual/360

5.480%

16,845.34

5,816.05

0.00

N/A

04/11/29

--

3,688,760.40

3,682,944.35

10/11/24

60

410949181

SS

Saraland

AL

Actual/360

4.890%

15,501.97

5,437.73

0.00

N/A

03/11/29

--

3,804,164.57

3,798,726.84

10/11/24

61

321770061

RT

Houma

LA

Actual/360

5.250%

15,531.25

0.00

0.00

N/A

02/06/26

--

3,550,000.00

3,550,000.00

10/06/24

62

307331118

LO

Boiling Springs

SC

Actual/360

5.400%

14,506.28

5,147.30

0.00

N/A

04/06/29

--

3,223,617.77

3,218,470.47

10/06/24

63

321770063

MF

Ann Arbor

MI

Actual/360

5.250%

14,000.00

0.00

0.00

N/A

04/06/29

--

3,200,000.00

3,200,000.00

10/06/24

64

600947148

RT

Harlingen

TX

Actual/360

5.460%

12,833.03

4,521.12

0.00

N/A

02/11/29

--

2,820,446.76

2,815,925.64

10/11/24

Totals

3,286,068.31

848,410.55

0.02

820,434,738.56

819,586,328.01

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 15 of 30

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

5,159,754.00

3,155,605.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

3,486,651.97

0.00

--

--

04/11/24

0.00

0.00

203,392.16

3,054,866.14

0.00

0.00

3

18,502,633.58

17,171,009.90

07/01/23

06/30/24

--

0.00

0.00

309,721.14

309,721.14

0.00

0.00

4

5,101,451.74

4,739,717.82

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

5,630,665.00

2,852,746.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5C

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

6

3,725,855.89

1,998,076.73

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

12,133,197.05

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

8

12,529,602.00

12,184,951.00

04/01/22

03/31/23

05/02/24

0.00

0.00

56,949.13

406,978.92

0.00

0.00

8A

0.00

0.00

--

--

05/02/24

0.00

0.00

11,389.83

81,395.78

0.00

0.00

8B

0.00

0.00

--

--

05/02/24

0.00

0.00

37,966.09

271,319.34

0.00

0.00

9

2,862,042.09

1,421,415.29

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

6,773,548.00

3,331,198.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

4,382,622.00

4,381,306.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

12B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

13

2,361,300.00

1,179,737.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,443,517.80

1,221,759.89

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

1,206,244.68

440,178.46

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

117,322.00

0.00

--

--

08/11/23

5,279,441.70

467,264.09

(228.70)

5,119,497.17

0.00

0.00

19

2,214,529.00

1,149,833.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

2,615,873.45

1,108,802.66

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,868,595.44

934,424.89

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

23

1,339,472.05

781,721.17

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,264,078.95

587,796.15

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 30

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

26

1,804,166.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

27

2,495,802.00

1,353,133.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

252,871.12

122,582.03

01/01/24

03/31/24

05/13/24

9,229,085.07

765,816.43

(179.68)

2,426,207.64

2,778,508.88

0.00

29

1,967,860.30

832,195.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

971,259.00

1,142,039.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

1,295,747.16

468,501.77

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

33

1,410,004.00

757,949.74

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

1,266,491.25

716,189.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

1,392,947.37

662,628.30

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

761,610.00

430,885.12

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

1,046,921.61

1,061,850.60

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

532,408.92

244,353.00

01/01/24

03/31/24

04/11/24

1,609,666.77

107,154.30

55,388.04

2,166,384.85

0.00

0.00

39

1,080,828.00

0.00

--

--

04/11/24

0.00

0.00

49,426.85

445,433.69

75,497.52

0.00

41

834,757.85

430,591.69

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

710,981.97

378,430.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

835,550.00

397,280.23

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

438,820.00

367,161.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

654,120.70

387,247.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

687,806.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

47

1,133,794.74

946,860.54

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

694,834.90

297,558.84

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

50

637,936.07

327,477.41

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

2,464.08

0.00

51

752,472.00

388,292.07

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

52

470,363.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

53

1,038,557.40

1,122,779.55

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

54

504,674.86

100,696.09

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 30

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

55

448,399.20

349,499.09

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

56

469,000.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

57

506,740.92

130,732.46

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

58

0.00

197,886.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

59

597,089.29

302,841.49

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

60

736,129.46

412,509.18

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

61

391,784.00

98,590.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

62

575,131.21

532,258.45

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

63

417,565.00

105,109.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

64

301,350.56

143,570.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

125,835,732.58

73,849,957.80

16,118,193.54

1,340,234.82

723,824.85

14,281,804.67

2,856,470.48

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 30

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 30

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

4

66,723,322.51

3

58,652,825.46

1

14,500,000.00

0

0.00

0

0.00

0

0.00

5.027739%

4.973942%

50

09/17/24

0

0.00

0

0.00

4

66,814,566.88

3

58,730,919.22

1

14,500,000.00

0

0.00

0

0.00

0

0.00

5.027773%

4.969593%

51

08/16/24

0

0.00

0

0.00

4

66,897,899.17

3

58,802,368.71

1

14,500,000.00

0

0.00

0

0.00

0

0.00

5.027802%

4.969626%

52

07/17/24

0

0.00

0

0.00

4

67,030,619.77

3

58,923,261.51

1

14,500,000.00

0

0.00

0

0.00

0

0.00

5.027863%

4.969680%

53

06/17/24

0

0.00

0

0.00

4

67,173,073.79

3

59,052,730.06

1

14,500,000.00

0

0.00

0

0.00

0

0.00

5.027930%

4.969738%

54

05/17/24

0

0.00

0

0.00

4

67,304,473.95

3

59,172,417.26

1

14,500,000.00

0

0.00

0

0.00

0

0.00

5.027990%

4.969791%

55

04/17/24

0

0.00

0

0.00

4

67,445,656.06

3

59,300,724.54

1

14,500,000.00

0

0.00

0

0.00

0

0.00

5.028056%

4.969848%

56

03/15/24

0

0.00

0

0.00

5

82,075,748.21

1

7,676,458.04

1

14,500,000.00

0

0.00

0

0.00

0

0.00

5.028155%

4.969936%

57

02/16/24

0

0.00

0

0.00

5

82,226,127.97

1

7,703,961.24

0

0.00

0

0.00

0

0.00

1

6,812,383.43

5.028288%

4.978528%

58

01/18/24

0

0.00

0

0.00

5

82,354,874.39

1

7,728,880.07

0

0.00

0

0.00

0

0.00

0

0.00

5.030215%

4.980722%

59

12/15/23

0

0.00

0

0.00

5

82,483,002.95

1

7,753,676.12

0

0.00

0

0.00

0

0.00

0

0.00

5.030329%

4.980817%

60

11/17/23

0

0.00

0

0.00

5

82,621,033.69

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.030452%

4.980920%

61

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 30

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

2

307331114

07/06/23

14

6

203,392.16

3,054,866.14

0.00

33,403,367.44

05/08/20

2

12/15/23

3

310946015

09/11/24

0

B

309,721.14

309,721.14

0.00

35,000,000.00

8

321770008

03/06/24

6

5

56,949.13

406,978.92

0.00

15,000,000.00

09/12/23

13

8A

321770108

03/06/24

6

5

11,389.83

81,395.78

0.00

3,000,000.00

09/12/23

13

8B

321770208

03/06/24

6

5

37,966.09

271,319.34

0.00

10,000,000.00

09/12/23

13

17

321770017

04/06/21

41

6

(228.70)

5,119,497.17

1,201,273.55

20,332,778.23

05/05/20

3

09/01/23

08/01/22

28

301741381

11/06/20

46

5

(179.68)

2,426,207.64

2,984,666.07

14,500,000.00

05/07/20

7

02/23/24

38

300571932

10/06/21

35

6

55,388.04

2,166,384.85

0.00

8,375,369.68

09/16/20

13

12/05/23

39

410947388

01/11/24

8

6

49,426.85

445,433.69

80,199.27

8,181,996.69

10/06/22

98

Totals

723,824.85

14,281,804.67

4,266,138.89

147,793,512.04

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 21 of 30

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

42,500,000

0

28,000,000

14,500,000

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

3,550,000

3,550,000

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

5,251,614

5,251,614

0

0

49 - 60 Months

768,284,714

701,561,392

8,070,497

58,652,825

> 60 Months

0

0

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

819,586,328

710,363,006

0

0

62,019,942

47,203,380

Sep-24

820,434,739

711,120,172

0

0

62,060,242

47,254,325

Aug-24

821,202,821

711,804,922

0

0

54,551,092

54,846,807

Jul-24

822,017,362

712,486,742

0

0

54,612,709

54,917,911

Jun-24

822,908,186

713,235,112

0

0

54,678,104

54,994,970

May-24

823,715,285

713,910,811

0

0

54,739,119

55,065,355

Apr-24

824,598,938

714,653,282

0

0

54,803,933

55,141,723

Mar-24

825,340,717

743,264,969

0

0

59,899,290

22,176,458

Feb-24

826,192,542

743,966,414

0

0

74,522,167

7,703,961

Jan-24

833,733,983

751,379,109

0

0

74,625,994

7,728,880

Dec-23

834,459,816

751,976,813

0

0

74,729,327

7,753,676

Nov-23

835,254,750

752,633,717

0

0

82,621,034

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 22 of 30

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

2

307331114

32,703,380.38

33,403,367.44

47,500,000.00

04/04/24

2,915,932.97

1.19230

12/31/23

03/06/29

292

8

321770008

15,000,000.00

15,000,000.00

207,000,000.00

03/13/24

10,956,822.00

2.25300

03/31/23

02/06/24

I/O

8A

321770108

3,000,000.00

3,000,000.00

207,000,000.00

03/13/24

20,069,448.80

3.86000

--

02/06/24

I/O

8B

321770208

10,000,000.00

10,000,000.00

207,000,000.00

03/13/24

20,069,448.80

3.86000

--

02/06/24

I/O

17

321770017

18,455,561.34

20,332,778.23

20,800,000.00

06/14/23

(30,237.00)

(0.03630)

12/31/21

04/06/29

203

28

301741381

14,500,000.00

14,500,000.00

11,100,000.00

03/20/24

3,627.12

0.00450

12/31/23

04/06/24

I/O

38

300571932

7,493,883.74

8,375,369.68

10,500,000.00

02/16/24

202,839.00

1.07000

03/31/24

04/06/29

173

39

410947388

8,070,497.05

8,181,996.69

9,600,000.00

02/04/24

1,024,582.00

1.72390

12/31/23

01/11/29

290

Totals

109,223,322.51

112,793,512.04

720,500,000.00

55,212,463.69

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 30

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

2

307331114

LO

OH

05/08/20

2

The loan transferred to special servicing in May 2020 due to a borrower-declared imminent monetary default as a result of COVID-19. The loan subsequently went into payment default beginning with the May 2020 payment. Special Servicer and

the borrower parties engaged in discussions relating to a forbearance agreement but the Borrower failed to enter into an agreement. Court-appointed receiver in place. Special Servicer is proceeding foreclosure action while evaluating a potential

receiver sale. Litigation is ongoing.

8

321770008

OF

TX

09/12/23

13

10.1.2024: Loan transferred to Special Servicing 9/12/2023 for Imminent Monetary Default related to loan maturity. Loan is secured by a three tower, 1,079,511 sf, office complex in Addison, Texas. As of May 2024, the Property was 75.7%

leased with an additional 70,109 square feet or 6.49% of the subject's rentable area pending lease execution. Mezz lender conducted UCC foreclosure on 5/2/2024 and discussions relative to a potential maturity date extension have

commenced with non-binding term sheets continuing to be exchanged. Lender is also dual tracking the loan for foreclosure and a court appointed receiver was procured in May 2024. Receiver continues to focus on outstanding lease

renewals as well as potential new leases. Property is 81.3% occupied as of 10/1/2024.

8A

321770108

Various

Various

09/12/23

13

10.1.2024: Loan transferred to Special Servicing 9/12/2023 for Imminent Monetary Default related to loan maturity. Loan is secured by a three tower, 1,079,511 sf, office complex in Addison, Texas. As of May 2024, the Property was 75.7%

leased with an additional 70,109 square feet or 6.49% of the subject's rentable area pending lease execution. Mezz lender conducted UCC foreclosure on 5/2/2024 and discussions relative to a potential maturity date extension have

commenced with non-binding term sheets continuing to be exchanged. Lender is also dual tracking the loan for foreclosure and a court appointed receiver was procured in May 2024. Receiver continues to focus on outstanding lease

renewals as well as potential new leases. Property is 81.3% occupied as of 10/1/2024.

8B

321770208

Various

Various

09/12/23

13

10.1.2024: Loan transferred to Special Servicing 9/12/2023 for Imminent Monetary Default related to loan maturity. Loan is secured by a three tower, 1,079,511 sf, office complex in Addison, Texas. As of May 2024, the Property was 75.7%

leased with an additional 70,109 square feet or 6.49% of the subject's rentable area pending lease execution. Mezz lender conducted UCC foreclosure on 5/2/2024 and discussions relative to a potential maturity date extension have

commenced with non-binding term sheets continuing to be exchanged. Lender is also dual tracking the loan for foreclosure and a court appointed receiver was procured in May 2024. Receiver continues to focus on outstanding lease

renewals as well as potential new leases. Property is 81.3% occupied as of 10/1/2024.

17

321770017

LO

OH

05/05/20

3

Loan transferred due to Payment Default as a result of the Covid-19 pandemic. Special Servicer has commenced foreclosure process. Borrower received court approval and has put a limited receiver into the Hampton Inn to supervise contractor

work. Court has granted Lender's request for a Receivership and Janus is now acting in that capacity. Presently addressing PIP completion and CapEx needs of hotels, plus branding - Borrower let Best Western flag expire. Borrower put three of

five hotels into Chapter 11 bankruptcy protection. Lender has brought suit under the Guaranty and Guarantor has answered; MSJ filed and Borrower has opposed. Lender restarted foreclosure process on two hotels that are not in bankruptcy.

Appeals court denied Borrower's appeal of order appointing Receiver. Pretrial notice set for 8/14/2024. Motion to dismiss Bankruptcy set for 1/28/2025.

28

301741381

OF

NJ

05/07/20

7

Foreclosure sale occurred on 2/23/2024. Newmark was retained for management and leasing. Special Servicer awaiting receipt of deed and will send out immediately for recording. The property will become REO as soon as the deed is recorded

and receivership is terminated.

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 30

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

38

300571932

LO

TX

09/16/20

13

The Loan transferred due to COVID-related issues. Receivership order entered. Receiver hired sales agent to market asset. Special Servicer is currently evaluating a potential loan assumption/receiver sale. SS is reviewing buyer's final proposal.

39

410947388

RT

FL

10/06/22

98

Loan transferred to special servicing on 10/17/22 for imminent monetary default. A Forbearance Agreement was entered into on 1/31/2024 providing the Borrower through 4/30/2024 to bring the Loan current and implement cash management.

The Borrower was unable to bring the Loan current through 4/30/2024. Special Servicer is dual tracking negotiations with legal proceedings.

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 30

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

23

310948321

16,300,000.00

4.97000%

16,300,000.00 4.97000%

10

08/12/20

04/11/20

09/11/20

39

410947388

8,626,784.99

5.40000%

8,626,784.99 5.40000%

10

08/10/20

08/10/20

--

39

410947388

8,595,819.00

5.40000%

8,595,819.00 5.40000%

10

10/01/20

10/01/20

12/11/20

39

410947388

0.00

5.40000%

0.00

5.40000%

10

01/31/24

10/01/20

12/11/20

Totals

24,895,819.00

24,895,819.00

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 30

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

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

10

321770010

03/17/22

5,000,000.00

326,000,000.00

5,063,626.59

63,626.59

5,063,626.59

5,000,000.00

0.00

0.00

0.00

0.00

0.00%

10A

321770110

03/17/22

10,000,000.00

326,000,000.00

10,116,315.66

116,315.66

10,116,315.66

10,000,000.00

0.00

0.00

0.00

0.00

0.00%

10B

321770210

03/17/22

5,000,000.00

326,000,000.00

5,059,980.75

59,980.75

5,059,980.75

5,000,000.00

0.00

0.00

0.00

0.00

0.00%

10C

321770310

03/17/22

5,000,000.00

326,000,000.00

5,059,980.75

59,980.75

5,059,980.75

5,000,000.00

0.00

0.00

0.00

0.00

0.00%

48

321770048

06/17/21

5,765,359.42

3,900,000.00

4,340,106.13

647,735.24

4,340,106.13

3,692,370.89

2,072,988.53

0.00

209,043.06

1,863,945.47

31.06%

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

30,765,359.42

1,307,900,000.00

29,640,009.88

947,638.99

29,640,009.88

28,692,370.89

2,072,988.53

0.00

209,043.06

1,863,945.47

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

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 30

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

10

321770010

03/17/22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

10A

321770110

03/17/22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

10B

321770210

03/17/22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

10C

321770310

03/17/22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

48

321770048

03/15/24

0.00

0.00

1,863,945.47

0.00

0.00

(4,508.00)

0.00

0.00

1,863,945.47

09/15/23

0.00

0.00

1,868,453.47

0.00

0.00

(411.00)

0.00

0.00

04/17/23

0.00

0.00

1,868,864.47

0.00

0.00

(204,124.06)

0.00

0.00

06/17/21

0.00

0.00

2,072,988.53

0.00

0.00

2,072,988.53

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

0.00

1,863,945.47

0.00

0.00

1,863,945.47

0.00

0.00

1,863,945.47

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 30

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

6,823.82

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

8A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

449.71

0.00

0.00

0.00

15

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.13

0.00

0.00

0.00

17

0.00

0.00

3,844.91

0.00

0.00

0.00

0.00

85,664.56

0.00

0.00

17,267.39

0.00

28

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

65,733.33

0.00

0.00

0.00

0.00

31

0.00

0.00

0.00

0.00

715.03

0.00

0.00

0.00

0.00

0.00

0.00

0.00

38

0.00

0.00

3,500.00

0.00

0.00

7,706.28

0.00

0.00

0.00

0.00

0.00

0.00

39

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

21,168.73

0.00

715.03

7,706.28

0.00

151,397.90

449.84

0.00

17,267.39

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

198,705.17

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 30

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 30