Wells Fargo Commercial Mortgage Trust 2017-C39

10/31/2024 | Press release | Distributed by Public on 10/31/2024 09:23

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Wells Fargo Commercial Mortgage Trust 2017-C39

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2017-C39

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)

15-17

Asset Representations

BellOak, LLC

Reviewer & Operating

Principal Prepayment Detail

18

Advisor

Historical Detail

19

Attention: Reporting

[email protected]

Delinquency Loan Detail

20

200 N. Pacific Coast Highway, Suite 1400 | El Segundo, CA 90245 | United States

Collateral Stratification and Historical Detail

21

Certificate Administrator

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

Bank, N.A.

Specially Serviced Loan Detail - Part 1

22

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 2

23

[email protected]

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

Modified Loan Detail

24

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

25

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

26

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

Interest Shortfall Detail - Collateral Level

27

Supplemental Notes

28

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 28

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

95000XAA5

1.975000%

27,816,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95000XAB3

2.990000%

80,706,000.00

9,682,987.32

0.00

24,126.78

0.00

0.00

24,126.78

9,682,987.32

33.36%

30.00%

A-3

95000XAC1

2.878000%

4,389,000.00

4,389,000.00

0.00

10,526.29

0.00

0.00

10,526.29

4,389,000.00

33.36%

30.00%

A-SB

95000XAD9

3.212000%

44,790,000.00

23,614,655.49

853,966.39

63,208.56

0.00

0.00

917,174.95

22,760,689.10

33.36%

30.00%

A-4

95000XAE7

3.157000%

305,000,000.00

305,000,000.00

0.00

802,404.17

0.00

0.00

802,404.17

305,000,000.00

33.36%

30.00%

A-5

95000XAF4

3.418000%

330,283,000.00

330,283,000.00

0.00

940,756.08

0.00

0.00

940,756.08

330,283,000.00

33.36%

30.00%

A-S

95000XAG2

3.702000%

106,203,000.00

106,203,000.00

0.00

327,636.26

0.00

0.00

327,636.26

106,203,000.00

22.83%

20.63%

B

95000XAK3

4.025000%

50,978,000.00

50,978,000.00

0.00

170,988.71

0.00

0.00

170,988.71

50,978,000.00

17.77%

16.13%

C

95000XAL1

4.118000%

46,729,000.00

46,729,000.00

0.00

160,358.35

0.00

0.00

160,358.35

46,729,000.00

13.14%

12.00%

D

95000XAM9

4.362560%

19,732,000.00

19,732,000.00

0.00

71,735.04

0.00

0.00

71,735.04

19,732,000.00

11.18%

10.26%

E-RR

95000XAP2

4.362560%

36,910,000.00

36,910,000.00

0.00

134,185.09

0.00

0.00

134,185.09

36,910,000.00

7.52%

7.00%

F-RR

95000XAR8

4.362560%

25,489,000.00

25,489,000.00

0.00

92,664.42

0.00

0.00

92,664.42

25,489,000.00

5.00%

4.75%

G-RR

95000XAT4

4.362560%

11,328,000.00

11,328,000.00

0.00

45,542.35

0.00

0.00

45,542.35

11,328,000.00

3.87%

3.75%

H-RR

95000XAV9

4.362560%

42,481,836.00

39,059,758.09

0.00

37,801.01

0.00

2,620.30

37,801.01

39,057,137.79

0.00%

0.00%

V

95000XAX5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95000XAZ0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,132,834,836.00

1,009,398,400.90

853,966.39

2,881,933.11

0.00

2,620.30

3,735,899.50

1,008,541,814.21

X-A

95000XAH0

1.079758%

792,984,000.00

672,969,642.81

0.00

605,537.07

0.00

0.00

605,537.07

672,115,676.42

X-B

95000XAJ6

0.441731%

223,642,000.00

223,642,000.00

0.00

82,324.76

0.00

0.00

82,324.76

223,642,000.00

Notional SubTotal

1,016,626,000.00

896,611,642.81

0.00

687,861.83

0.00

0.00

687,861.83

895,757,676.42

Deal Distribution Total

853,966.39

3,569,794.94

0.00

2,620.30

4,423,761.33

*

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 28

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

95000XAA5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95000XAB3

119.97853096

0.00000000

0.29894655

0.00000000

0.00000000

0.00000000

0.00000000

0.29894655

119.97853096

A-3

95000XAC1

1,000.00000000

0.00000000

2.39833447

0.00000000

0.00000000

0.00000000

0.00000000

2.39833447

1,000.00000000

A-SB

95000XAD9

527.23053115

19.06600558

1.41122036

0.00000000

0.00000000

0.00000000

0.00000000

20.47722594

508.16452556

A-4

95000XAE7

1,000.00000000

0.00000000

2.63083334

0.00000000

0.00000000

0.00000000

0.00000000

2.63083334

1,000.00000000

A-5

95000XAF4

1,000.00000000

0.00000000

2.84833334

0.00000000

0.00000000

0.00000000

0.00000000

2.84833334

1,000.00000000

A-S

95000XAG2

1,000.00000000

0.00000000

3.08500005

0.00000000

0.00000000

0.00000000

0.00000000

3.08500005

1,000.00000000

B

95000XAK3

1,000.00000000

0.00000000

3.35416670

0.00000000

0.00000000

0.00000000

0.00000000

3.35416670

1,000.00000000

C

95000XAL1

1,000.00000000

0.00000000

3.43166663

0.00000000

0.00000000

0.00000000

0.00000000

3.43166663

1,000.00000000

D

95000XAM9

1,000.00000000

0.00000000

3.63546726

0.00000000

0.00000000

0.00000000

0.00000000

3.63546726

1,000.00000000

E-RR

95000XAP2

1,000.00000000

0.00000000

3.63546708

0.00000000

0.00000000

0.00000000

0.00000000

3.63546708

1,000.00000000

F-RR

95000XAR8

1,000.00000000

0.00000000

3.63546706

0.00000000

0.00000000

0.00000000

0.00000000

3.63546706

1,000.00000000

G-RR

95000XAT4

1,000.00000000

0.00000000

4.02033457

(0.38486758)

0.00000000

0.00000000

0.00000000

4.02033457

1,000.00000000

H-RR

95000XAV9

919.44609197

0.00000000

0.88981583

2.45280030

30.65596600

0.00000000

0.06168048

0.88981583

919.38441149

V

95000XAX5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95000XAZ0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

95000XAH0

848.65475572

0.00000000

0.76361827

0.00000000

0.00000000

0.00000000

0.00000000

0.76361827

847.57785330

X-B

95000XAJ6

1,000.00000000

0.00000000

0.36810957

0.00000000

0.00000000

0.00000000

0.00000000

0.36810957

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 28

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

09/01/24 - 09/30/24

30

0.00

24,126.78

0.00

24,126.78

0.00

0.00

0.00

24,126.78

0.00

A-3

09/01/24 - 09/30/24

30

0.00

10,526.29

0.00

10,526.29

0.00

0.00

0.00

10,526.29

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

63,208.56

0.00

63,208.56

0.00

0.00

0.00

63,208.56

0.00

A-4

09/01/24 - 09/30/24

30

0.00

802,404.17

0.00

802,404.17

0.00

0.00

0.00

802,404.17

0.00

A-5

09/01/24 - 09/30/24

30

0.00

940,756.08

0.00

940,756.08

0.00

0.00

0.00

940,756.08

0.00

X-A

09/01/24 - 09/30/24

30

0.00

605,537.07

0.00

605,537.07

0.00

0.00

0.00

605,537.07

0.00

X-B

09/01/24 - 09/30/24

30

0.00

82,324.76

0.00

82,324.76

0.00

0.00

0.00

82,324.76

0.00

A-S

09/01/24 - 09/30/24

30

0.00

327,636.26

0.00

327,636.26

0.00

0.00

0.00

327,636.26

0.00

B

09/01/24 - 09/30/24

30

0.00

170,988.71

0.00

170,988.71

0.00

0.00

0.00

170,988.71

0.00

C

09/01/24 - 09/30/24

30

0.00

160,358.35

0.00

160,358.35

0.00

0.00

0.00

160,358.35

0.00

D

09/01/24 - 09/30/24

30

0.00

71,735.04

0.00

71,735.04

0.00

0.00

0.00

71,735.04

0.00

E-RR

09/01/24 - 09/30/24

30

0.00

134,185.09

0.00

134,185.09

0.00

0.00

0.00

134,185.09

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

92,664.42

0.00

92,664.42

0.00

0.00

0.00

92,664.42

0.00

G-RR

09/01/24 - 09/30/24

30

4,343.99

41,182.57

0.00

41,182.57

(4,359.78)

0.00

0.00

45,542.35

0.00

H-RR

09/01/24 - 09/30/24

30

1,193,782.31

142,000.46

0.00

142,000.46

104,199.46

0.00

0.00

37,801.01

1,302,321.72

Totals

1,198,126.30

3,669,634.61

0.00

3,669,634.61

99,839.68

0.00

0.00

3,569,794.94

1,302,321.72

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 28

Additional Information

Total Available Distribution Amount (1)

4,423,761.33

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 28

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,624,129.25

Master Servicing Fee

5,839.68

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,756.99

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

420.58

ARD Interest

0.00

Operating Advisor Fee

616.46

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

168.23

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,624,129.25

Total Fees

12,091.95

Principal

Expenses/Reimbursements

Scheduled Principal

856,586.69

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

34,208.42

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

(2,620.30)

Special Servicing Fees (Work Out)

2,215.65

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

5,818.32

Total Principal Collected

853,966.39

Total Expenses/Reimbursements

42,242.39

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,569,794.94

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

853,966.39

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

4,423,761.33

Total Funds Collected

4,478,095.64

Total Funds Distributed

4,478,095.67

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 28

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

1,009,398,400.90

1,009,398,400.90

Beginning Certificate Balance

1,009,398,400.90

(-) Scheduled Principal Collections

856,586.69

856,586.69

(-) Principal Distributions

853,966.39

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

2,620.30

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

2,620.30

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

2,620.30

2,620.30

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

1,008,541,814.21

1,008,541,814.21

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,009,413,610.08

1,009,413,610.08

Ending Certificate Balance

1,008,541,814.21

Ending Actual Collateral Balance

1,008,558,061.34

1,008,558,061.34

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.36%

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 28

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

6

44,314,367.47

4.39%

32

5.1265

NAP

Defeased

6

44,314,367.47

4.39%

32

5.1265

NAP

2,000,000 or less

1

1,662,940.50

0.16%

33

4.7400

4.144700

1.30 or less

9

279,877,362.38

27.75%

27

4.2138

0.737647

2,000,001 to 3,000,000

2

4,607,101.42

0.46%

27

5.6869

1.399287

1.31 to 1.40

1

7,987,111.19

0.79%

33

4.6300

1.353500

3,000,001 to 4,000,000

4

14,075,460.82

1.40%

31

4.9962

2.111722

1.41 to 1.50

7

100,996,744.84

10.01%

32

4.6207

1.483707

4,000,001 to 5,000,000

2

8,523,178.16

0.85%

33

4.4482

1.488311

1.51 to 1.75

8

133,910,691.64

13.28%

32

4.1384

1.631559

5,000,001 to 6,000,000

3

17,009,537.16

1.69%

33

4.4192

2.408386

1.76 to 2.00

7

105,923,197.96

10.50%

33

4.2143

1.855218

6,000,001 to 7,000,000

3

19,019,983.89

1.89%

31

5.0607

1.985828

2.01 to 2.25

8

89,396,797.43

8.86%

31

4.7499

2.069463

7,000,001 to 8,000,000

3

23,136,372.49

2.29%

33

4.8206

1.637681

2.26 to 2.50

2

68,900,000.00

6.83%

33

4.0881

2.334962

8,000,001 to 9,000,000

6

51,884,664.37

5.14%

32

4.6793

2.526576

2.51 to 2.75

3

90,660,093.28

8.99%

33

4.2501

2.642418

9,000,001 to 10,000,000

1

9,271,547.83

0.92%

32

4.6300

3.663300

2.76 to 3.00

1

5,659,930.53

0.56%

33

3.8200

2.813700

10,000,001 to 15,000,000

8

95,786,872.40

9.50%

32

4.8999

1.601075

3.01 or greater

6

80,915,517.49

8.02%

32

3.9659

3.811440

15,000,001 to 20,000,000

2

34,593,677.27

3.43%

33

4.7275

1.012003

Totals

58

1,008,541,814.21

100.00%

31

4.3081

1.743532

20,000,001 to 30,000,000

6

150,558,844.71

14.93%

21

3.7354

2.130565

30,000,001 to 50,000,000

8

341,097,265.72

33.82%

32

4.3173

1.636043

50,000,001 or greater

3

193,000,000.00

19.14%

33

3.8280

1.488363

Totals

58

1,008,541,814.21

100.00%

31

4.3081

1.743532

(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 28

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

7

44,314,367.47

4.39%

32

5.1265

NAP

Oregon

2

5,278,119.89

0.52%

33

4.5637

1.416105

Alabama

1

3,444,067.04

0.34%

28

5.8900

2.237700

Pennsylvania

5

24,189,434.08

2.40%

34

4.7035

1.086902

Arizona

1

711,361.55

0.07%

32

4.4860

0.756400

Tennessee

2

19,305,506.46

1.91%

34

4.7308

1.516544

Arkansas

1

144,544.91

0.01%

32

4.4860

0.756400

Texas

26

44,568,278.69

4.42%

33

4.6048

1.632279

California

16

81,950,777.23

8.13%

32

3.9121

2.991612

Utah

1

5,019,503.08

0.50%

30

3.7950

1.724100

Colorado

1

1,506,794.71

0.15%

30

3.7950

1.724100

Vermont

1

4,160,313.24

0.41%

33

4.3100

1.418900

Connecticut

3

35,330,724.38

3.50%

33

4.3118

1.580225

Virginia

2

1,395,537.27

0.14%

32

4.4860

0.756400

Florida

1

3,900,000.00

0.39%

33

4.3900

2.311000

Washington

3

5,791,226.34

0.57%

31

4.0529

1.362957

Georgia

4

23,464,519.67

2.33%

32

4.6301

2.437772

Wisconsin

2

696,698.91

0.07%

31

4.1590

1.214333

Idaho

1

2,167,471.46

0.21%

31

5.1000

2.046000

Wyoming

3

10,262,679.04

1.02%

31

5.0745

1.992480

Illinois

7

97,913,138.74

9.71%

34

4.3773

1.814151

Totals

142

1,008,541,814.21

100.00%

31

4.3081

1.743532

Indiana

5

2,818,260.36

0.28%

32

4.4860

0.756400

Property Type³

Iowa

1

12,683,989.29

1.26%

26

5.2900

1.501200

Kentucky

1

747,609.26

0.07%

32

4.4860

0.756400

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Louisiana

2

66,738,159.64

6.62%

33

3.9206

1.847652

Properties

Balance

Agg. Bal.

DSCR¹

Maryland

8

77,781,396.18

7.71%

32

4.5470

2.170720

Defeased

7

44,314,367.47

4.39%

32

5.1265

NAP

Michigan

5

7,468,540.74

0.74%

30

4.6041

1.379129

Industrial

1

2,127,761.18

0.21%

28

5.7300

1.281700

Minnesota

3

986,252.48

0.10%

32

4.3937

0.885689

Lodging

75

126,490,387.77

12.54%

32

4.7806

1.432626

Nevada

1

8,509,318.48

0.84%

34

4.2840

1.843800

Mixed Use

3

61,478,285.27

6.10%

33

4.5866

1.275826

New Jersey

4

133,792,742.95

13.27%

33

4.4376

1.628390

Multi-Family

4

58,725,171.94

5.82%

33

4.1887

3.052442

New Mexico

1

6,280,252.66

0.62%

32

5.1300

2.175500

Office

16

359,222,410.27

35.62%

28

3.9090

1.712150

New York

10

220,056,053.72

21.82%

32

4.0191

1.530828

Other

12

20,600,000.00

2.04%

30

3.7950

1.724100

North Carolina

1

620,742.25

0.06%

32

4.4860

0.756400

Retail

20

311,109,921.92

30.85%

33

4.4012

1.757355

Ohio

7

40,838,906.89

4.05%

(9)

3.4287

0.693006

Self Storage

4

24,473,508.39

2.43%

30

4.9542

2.163879

Oklahoma

3

13,704,525.15

1.36%

32

4.8639

0.958879

Totals

142

1,008,541,814.21

100.00%

31

4.3081

1.743532

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 28

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

6

44,314,367.47

4.39%

32

5.1265

NAP

Defeased

6

44,314,367.47

4.39%

32

5.1265

NAP

3.500% or less

1

28,016,513.64

2.78%

(27)

2.7500

0.305500

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.501% to 3.750%

4

167,600,000.00

16.62%

32

3.6504

1.779938

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.751% to 4.000%

4

119,259,930.53

11.82%

33

3.8207

2.146222

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.250%

3

97,787,335.58

9.70%

33

4.0726

2.304896

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

9

235,482,751.53

23.35%

32

4.4032

1.655076

49 months or greater

52

964,227,446.74

95.61%

31

4.2705

1.754647

4.501% to 4.750%

11

111,115,605.50

11.02%

33

4.6642

1.685557

Totals

58

1,008,541,814.21

100.00%

31

4.3081

1.743532

4.751% to 5.000%

10

140,136,250.52

13.89%

32

4.8422

1.342689

5.001% to 5.250%

4

30,356,735.77

3.01%

31

5.0838

2.588899

5.251% to 5.500%

3

26,421,155.21

2.62%

28

5.3146

1.730321

5.501% to 5.750%

2

4,607,101.42

0.46%

27

5.6869

1.399287

5.751% to 6.000%

1

3,444,067.04

0.34%

28

5.8900

2.237700

6.001% or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

58

1,008,541,814.21

100.00%

31

4.3081

1.743532

(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 28

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

6

44,314,367.47

4.39%

32

5.1265

NAP

Defeased

6

44,314,367.47

4.39%

32

5.1265

NAP

60 months or less

52

964,227,446.74

95.61%

31

4.2705

1.754647

Interest Only

13

514,300,000.00

50.99%

33

4.0219

1.828907

61 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

4

29,061,966.69

2.88%

31

5.2682

2.107023

85 months or greater

0

0.00

0.00%

0

0.0000

0.000000

241 months to 300 months

35

420,865,480.05

41.73%

28

4.5053

1.639568

Totals

58

1,008,541,814.21

100.00%

31

4.3081

1.743532

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

58

1,008,541,814.21

100.00%

31

4.3081

1.743532

(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 28

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

6

44,314,367.47

4.39%

32

5.1265

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

52

964,227,446.74

95.61%

31

4.2705

1.754647

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

58

1,008,541,814.21

100.00%

31

4.3081

1.743532

(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 28

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

883100725

OF

New York

NY

Actual/360

3.651%

212,998.33

0.00

0.00

N/A

06/06/27

--

70,000,000.00

70,000,000.00

10/06/24

2

310941307

OF

Basking Ridge

NJ

Actual/360

4.070%

220,458.33

0.00

0.00

07/11/27

01/11/33

--

65,000,000.00

65,000,000.00

10/11/24

3

310940147

RT

Metairie

LA

Actual/360

3.770%

182,216.67

0.00

0.00

N/A

08/01/27

--

58,000,000.00

58,000,000.00

10/01/24

4

883100731

OF

Uniondale

NY

Actual/360

4.450%

185,416.67

0.00

0.00

N/A

06/06/27

--

50,000,000.00

50,000,000.00

10/06/24

5

301741196

RT

North Bergen

NJ

Actual/360

4.802%

200,083.33

0.00

0.00

N/A

06/06/27

--

50,000,000.00

50,000,000.00

10/06/24

6

307771007

OF

New York

NY

Actual/360

3.669%

137,602.50

0.00

0.00

N/A

06/01/27

--

45,000,000.00

45,000,000.00

10/01/24

8

301741189

OF

New York

NY

Actual/360

4.324%

153,069.92

70,256.85

0.00

05/06/27

05/06/32

--

42,480,087.68

42,409,830.83

10/06/24

9

310940632

MU

Lincolnshire

IL

Actual/360

4.460%

156,314.06

63,061.39

0.00

N/A

08/11/27

--

42,057,594.66

41,994,533.27

10/11/24

10

308460010

LO

Various

Various

Actual/360

4.486%

149,533.33

0.00

0.00

N/A

06/01/27

--

40,000,000.00

40,000,000.00

10/01/24

11

883100737

RT

Bowie

MD

Actual/360

4.295%

131,560.12

64,292.72

0.00

N/A

07/06/27

--

36,757,194.34

36,692,901.62

10/06/24

12

610942092

MF

Chicago

IL

Actual/360

3.920%

114,333.33

0.00

0.00

N/A

08/11/27

--

35,000,000.00

35,000,000.00

10/11/24

13

308460013

RT

Torrance

CA

Actual/360

3.658%

91,437.50

0.00

0.00

N/A

06/01/27

--

30,000,000.00

30,000,000.00

10/01/24

14

301741205

OF

Various

OH

Actual/360

2.750%

64,204.51

0.00

0.00

N/A

07/06/22

07/06/24

28,016,513.64

28,016,513.64

06/06/24

15

310939728

LO

Dallas

TX

Actual/360

4.660%

97,797.55

41,586.26

0.00

N/A

07/04/27

--

25,183,917.33

25,142,331.07

10/04/24

16

310941445

OF

Stamford

CT

Actual/360

4.088%

82,437.30

0.00

0.00

N/A

07/01/27

--

24,200,000.00

24,200,000.00

10/01/24

17

333100018

OF

San Mateo

CA

Actual/360

3.600%

67,800.00

0.00

0.00

N/A

07/05/27

--

22,600,000.00

22,600,000.00

10/05/24

18

308460018

98

Various

Various

Actual/360

3.795%

65,147.50

0.00

0.00

04/06/27

04/06/28

--

20,600,000.00

20,600,000.00

10/05/24

19

301741186

LO

Jamaica

NY

Actual/360

5.523%

85,023.29

33,516.67

0.00

N/A

05/06/27

02/06/27

18,473,284.46

18,439,767.79

10/06/24

20

301741207

RT

Jackson

NJ

Actual/360

4.750%

71,606.82

31,418.53

0.00

N/A

07/06/27

--

18,090,145.09

18,058,726.56

10/06/24

21

883100741

RT

York

PA

Actual/360

4.703%

64,896.59

23,821.31

0.00

N/A

08/06/27

--

16,558,772.02

16,534,950.71

10/06/24

22

416000248

RT

Muskogee

OK

Actual/360

4.880%

53,561.02

25,865.74

0.00

N/A

06/01/27

--

13,170,742.76

13,144,877.02

10/01/24

23

301741194

LO

Various

Various

Actual/360

5.100%

51,164.42

34,448.09

0.00

N/A

05/06/27

--

12,038,687.87

12,004,239.78

10/06/24

24

416000242

RT

Davenport

IA

Actual/360

5.290%

56,022.84

24,406.31

0.00

N/A

12/01/26

--

12,708,395.60

12,683,989.29

10/01/24

25

301741210

RT

Melville

NY

Actual/360

4.572%

48,270.75

23,265.38

0.00

N/A

08/06/27

--

12,669,488.27

12,646,222.89

10/06/24

26

310942012

LO

Chicago

IL

Actual/360

4.800%

48,189.12

25,264.03

0.00

N/A

06/11/27

--

12,047,279.32

12,022,015.29

10/11/24

27

308460027

LO

Nashville

TN

Actual/360

4.802%

45,381.54

22,263.41

0.00

N/A

08/06/27

--

11,340,658.68

11,318,395.27

10/06/24

28

416000244

SS

Kensington

MD

Actual/360

4.930%

46,167.05

15,875.22

0.00

N/A

04/01/27

--

11,237,415.72

11,221,540.50

10/01/24

29

333100022

MU

Norwalk

CT

Actual/360

4.810%

43,141.12

17,264.93

0.00

N/A

08/05/27

--

10,762,857.29

10,745,592.36

10/05/24

30

883100738

RT

Norcross

GA

Actual/360

4.800%

36,079.38

22,349.57

0.00

N/A

07/06/27

04/06/27

9,019,844.30

8,997,494.73

10/06/24

31

301741200

MF

Buford

GA

Actual/360

4.630%

35,840.86

17,660.78

0.00

N/A

06/06/27

--

9,289,208.61

9,271,547.83

10/06/24

32

301741206

MF

Bixby

OK

Actual/360

4.680%

36,127.61

16,262.82

0.00

N/A

07/06/27

--

9,263,490.13

9,247,227.31

10/06/24

33

600940066

LO

Oregon

OH

Actual/360

4.800%

35,849.19

16,617.35

0.00

N/A

06/11/27

--

8,962,296.80

8,945,679.45

10/11/24

34

333100019

MF

Baltimore

MD

Actual/360

5.030%

36,931.22

16,934.44

0.00

N/A

06/05/27

--

8,810,628.02

8,793,693.58

10/05/24

35

410939633

RT

Ellicott City

MD

Actual/360

4.050%

29,046.33

18,983.91

0.00

N/A

06/11/27

--

8,606,319.49

8,587,335.58

10/11/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 28

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

36

416000247

MU

New Orleans

LA

Actual/360

4.920%

35,897.37

17,296.93

0.00

N/A

04/01/27

--

8,755,456.57

8,738,159.64

10/01/24

37

416000245

SS

Millersville

MD

Actual/360

4.980%

34,547.38

14,192.22

0.00

N/A

04/01/27

--

8,324,669.86

8,310,477.64

10/01/24

38

301741197

RT

Atlanta

GA

Actual/360

4.500%

29,370.32

16,231.36

0.00

N/A

06/06/27

--

7,832,085.45

7,815,854.09

09/06/24

39

308460039

RT

Las Vegas

NV

Actual/360

4.284%

30,425.26

13,164.27

0.00

N/A

08/05/27

--

8,522,482.75

8,509,318.48

10/05/24

40

301741208

LO

Minooka

IL

Actual/360

5.370%

32,907.16

20,148.31

0.00

N/A

07/06/27

--

7,353,555.52

7,333,407.21

10/06/24

42

310941078

RT

Spring Hill

TN

Actual/360

4.630%

30,862.11

11,707.70

0.00

N/A

07/11/27

--

7,998,818.89

7,987,111.19

10/11/24

44

301741193

LO

Albuquerque

NM

Actual/360

5.130%

26,924.37

17,845.13

0.00

N/A

06/06/27

--

6,298,097.79

6,280,252.66

10/06/24

46

883100739

OF

Plymouth Meeting

PA

Actual/360

4.750%

25,129.86

12,624.37

0.00

N/A

07/06/27

--

6,348,596.89

6,335,972.52

10/06/24

47

625100274

RT

San Diego

CA

Actual/360

5.300%

28,329.83

10,541.50

0.00

N/A

02/05/27

--

6,414,300.21

6,403,758.71

10/05/24

48

301741203

OF

Houston

TX

Actual/360

4.525%

21,387.18

11,643.99

0.00

N/A

07/06/27

--

5,671,737.27

5,660,093.28

10/06/24

49

410939944

RT

East Point

GA

Actual/360

4.910%

23,324.92

11,079.00

0.00

N/A

07/11/27

--

5,700,592.35

5,689,513.35

10/11/24

50

410940811

MF

Redding

CA

Actual/360

3.820%

18,051.43

10,675.01

0.00

N/A

07/11/27

--

5,670,605.54

5,659,930.53

10/11/24

52

410940029

RT

Salem

OR

Actual/360

4.580%

16,681.34

7,791.53

0.00

N/A

07/11/27

--

4,370,656.45

4,362,864.92

10/11/24

53

416000249

RT

Williston

VT

Actual/360

4.310%

14,965.58

6,438.24

0.00

N/A

07/01/27

--

4,166,751.48

4,160,313.24

10/01/24

54

625100272

LO

Huntsville

AL

Actual/360

5.890%

16,942.63

7,742.80

0.00

N/A

02/05/27

--

3,451,809.84

3,444,067.04

10/05/24

55

410940132

RT

Clearwater

FL

Actual/360

4.390%

14,267.50

0.00

0.00

N/A

07/11/27

--

3,900,000.00

3,900,000.00

10/11/24

56

416000250

RT

College Station

TX

Actual/360

4.710%

13,574.54

5,637.30

0.00

N/A

08/01/27

--

3,458,481.33

3,452,844.03

10/01/24

57

416000246

SS

Landover

MD

Actual/360

5.080%

13,898.33

4,520.20

0.00

N/A

04/01/27

--

3,283,069.95

3,278,549.75

10/01/24

58

883100732

SS

Baytown

TX

Actual/360

4.570%

11,381.40

5,732.18

0.00

N/A

06/06/27

03/06/27

2,988,551.04

2,982,818.86

10/06/24

59

301741195

RT

Baton Rouge

LA

Actual/360

5.060%

10,551.26

11,502.63

0.00

N/A

06/06/27

--

2,502,274.42

2,490,771.79

10/06/24

61

416000243

RT

Okemos

MI

Actual/360

5.650%

11,694.76

4,502.48

0.00

N/A

01/01/27

--

2,483,842.72

2,479,340.24

10/01/24

62

625100273

IN

Akron

OH

Actual/360

5.730%

10,178.19

3,797.08

0.00

N/A

02/05/27

--

2,131,558.26

2,127,761.18

10/05/24

63

625100270

SS

Glendale

AZ

Actual/360

5.860%

10,544.71

3,038.62

0.00

N/A

01/05/27

--

2,159,325.61

2,156,286.99

10/05/24

64

600940708

SS

Socorro

TX

Actual/360

4.740%

6,581.72

3,318.13

0.00

N/A

07/11/27

--

1,666,258.63

1,662,940.50

10/11/24

Totals

3,624,129.25

856,586.69

0.00

1,009,398,400.90

1,008,541,814.21

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 28

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

0.00

2,195,775.58

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

6,362,284.91

3,172,665.84

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

16,595,352.74

7,018,317.38

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

23,262,417.75

12,899,472.65

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

3,460,606.38

1,480,424.69

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

76,147,766.76

35,785,758.38

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

18,712,351.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

9

2,804,562.42

1,584,389.45

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

45,032,538.00

6,583,641.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

3,646,756.00

1,787,395.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

14,305,997.05

6,667,219.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

59,104,531.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

14

1,915,289.15

330,390.14

01/01/24

03/31/24

--

0.00

0.00

63,904.50

260,623.60

0.00

0.00

15

3,012,700.76

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

16

10,424,939.00

3,322,034.20

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

3,896,276.74

1,379,840.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

15,005,900.00

15,059,133.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

20

1,859,548.42

825,923.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,490,010.55

538,484.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

705,934.40

532,722.40

01/01/24

06/30/24

10/11/24

0.00

0.00

0.00

0.00

0.00

0.00

23

2,303,756.79

2,436,399.86

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

3,449.51

0.00

24

1,732,099.19

819,336.02

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,216,815.21

774,595.15

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

3,446,766.05

3,599,695.15

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,760,450.17

1,515,119.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,407,814.08

734,718.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,097,256.48

607,745.97

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 15 of 28

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

30

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

31

2,091,459.28

1,223,969.17

01/01/24

06/30/24

--

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

1,050,048.44

1,230,739.30

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

3,394,624.07

1,351,797.09

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

2,249,484.24

1,179,096.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

1,029,819.52

542,180.27

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

1,230,727.87

612,724.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

1,162,694.25

234,906.57

01/01/24

03/31/24

--

0.00

0.00

45,569.05

45,569.05

0.00

0.00

39

1,002,185.77

250,396.20

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

1,495,361.00

1,477,616.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

730,751.42

368,069.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

1,439,146.92

1,316,975.08

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

1,011,693.17

514,414.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

789,153.17

427,461.78

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

1,094,071.00

564,563.22

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

767,493.40

376,699.02

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

50

1,047,741.15

509,693.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

52

463,298.94

245,964.65

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

53

364,463.00

182,232.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

54

645,127.33

752,068.32

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

55

403,920.00

201,960.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

56

390,788.12

216,406.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

57

574,240.08

234,901.21

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

58

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

59

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

61

307,927.51

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

62

253,881.01

117,176.00

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 28

Mortgage Loan Detail (Part 2)

Most Recent

Most Recent

Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

63

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

64

514,278.00

251,590.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

346,215,099.66

126,034,799.45

0.00

0.00

109,473.55

306,192.65

3,449.51

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 28

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 18 of 28

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

1

13,144,877.02

0

0.00

0

0.00

0

0.00

0

0.00

4.308094%

4.251997%

31

09/17/24

0

0.00

0

0.00

0

0.00

1

13,170,742.76

0

0.00

0

0.00

0

0.00

0

0.00

4.308462%

4.252378%

32

08/16/24

0

0.00

0

0.00

0

0.00

1

13,194,722.36

0

0.00

0

0.00

0

0.00

0

0.00

4.377221%

4.327391%

33

07/17/24

0

0.00

0

0.00

0

0.00

1

13,218,601.62

0

0.00

1

13,218,601.62

0

0.00

0

0.00

4.309139%

4.259326%

34

06/17/24

0

0.00

0

0.00

0

0.00

2

41,260,682.40

0

0.00

0

0.00

0

0.00

0

0.00

4.312564%

4.264867%

35

05/17/24

0

0.00

0

0.00

0

0.00

1

13,267,841.10

0

0.00

0

0.00

0

0.00

0

0.00

4.312900%

4.272108%

36

04/17/24

0

0.00

0

0.00

0

0.00

1

13,293,208.81

0

0.00

0

0.00

0

0.00

0

0.00

4.313261%

4.267907%

37

03/15/24

0

0.00

0

0.00

0

0.00

1

13,316,675.94

0

0.00

0

0.00

0

0.00

0

0.00

4.313592%

4.285428%

38

02/16/24

1

24,200,000.00

0

0.00

0

0.00

1

13,343,647.34

0

0.00

0

0.00

0

0.00

0

0.00

4.313976%

4.285806%

39

01/18/24

0

0.00

0

0.00

0

0.00

1

13,366,903.40

0

0.00

0

0.00

0

0.00

0

0.00

4.314303%

4.286130%

40

12/15/23

0

0.00

0

0.00

0

0.00

1

13,390,062.14

0

0.00

0

0.00

0

0.00

0

0.00

4.314629%

4.292377%

41

11/17/23

0

0.00

0

0.00

0

0.00

1

13,414,934.83

0

0.00

0

0.00

0

0.00

0

0.00

4.314979%

4.292718%

42

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

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 28

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

14

301741205

06/06/24

3

5

63,904.50

260,623.60

9,698.01

28,016,513.64

06/07/24

1

38

301741197

09/06/24

0

B

45,569.05

45,569.05

61,780.13

7,832,085.45

06/18/24

11

Totals

109,473.55

306,192.65

71,478.14

35,848,599.09

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 20 of 28

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

28,016,514

0

28,016,514

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

852,515,470

839,370,593

0

13,144,877

37 - 48 Months

20,600,000

20,600,000

0

0

49 - 60 Months

0

0

0

0

> 60 Months

107,409,831

107,409,831

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

1,008,541,814

980,525,301

0

0

28,016,514

0

Sep-24

1,009,398,401

981,381,887

0

0

28,016,514

0

Aug-24

1,010,190,547

982,174,033

0

0

28,016,514

0

Jul-24

1,010,979,472

982,962,959

0

0

28,016,514

0

Jun-24

1,016,226,297

1,016,226,297

0

0

0

0

May-24

1,017,017,930

1,017,017,930

0

0

0

0

Apr-24

1,017,868,445

1,017,868,445

0

0

0

0

Mar-24

1,018,653,397

1,018,653,397

0

0

0

0

Feb-24

1,019,559,804

995,359,804

24,200,000

0

0

0

Jan-24

1,020,337,875

1,020,337,875

0

0

0

0

Dec-23

1,021,112,780

1,021,112,780

0

0

0

0

Nov-23

1,021,947,171

1,021,947,171

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 21 of 28

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

1

883100725

70,000,000.00

70,000,000.00

750,000,000.00

04/01/17

1,662,647.08

0.38220

06/30/24

06/06/27

I/O

14

301741205

28,016,513.64

28,016,513.64

45,900,000.00

08/10/22

186,796.64

0.30550

03/31/24

07/06/22

273

15

310939728

25,142,331.07

25,142,331.07

45,100,000.00

03/21/17

2,510,508.76

1.50090

12/31/23

07/04/27

273

16

310941445

24,200,000.00

24,200,000.00

135,900,000.00

02/01/24

2,745,861.70

1.62030

03/31/24

07/01/27

I/O

22

416000248

13,144,877.02

13,144,877.02

18,265,000.00

09/05/24

461,102.90

0.96750

06/30/24

06/01/27

271

38

301741197

7,815,854.09

7,832,085.45

18,500,000.00

04/05/17

206,124.07

1.50660

03/31/24

06/06/27

271

Totals

168,319,575.82

168,335,807.18

1,013,665,000.00

7,773,041.15

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 28

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

1

883100725

OF

NY

03/20/24

13

Loan transferred on 03/21/24 due to Imminent Monetary Default. The loan is not currently in default. Due to a key tenant departure, the Borrower requested a transfer to the Special Servicer to discuss a loan modification. The SS continues to

negotiate with the Borrower and Mezzanine Lender and is evaluating possible resolutions.

14

301741205

OF

OH

06/07/24

1

Loan transferred to Special Servicing effective June 7, 2024 due to Imminent Monetary Default (Balloon/Maturity Default). The Loan subsequently matured on 7/6/2024. Borrower and Lender have reached an agreement to terms of the first

extension option an d the parties are in the process of finalizing the Modification documentation.

15

310939728

LO

TX

08/19/24

98

The Loan was transferred to the Special Servicer, ASC, on August 19, 2024, due to non-monetary default. The Loan remains payment current and is due for the October 2024 payment. In July 2024, IHG issued a default letter to the Borrower.

The letter outlined that failure to address the various defaults in a timely manner could result in a loss of flag. Given that Borrower has failed to make any progress towards curing the defaults cited in the Franchisor's letter, SS has instructed

counsel to file a motion seeking appointment of a receiver in the very near term.

16

310941445

OF

CT

12/28/23

2

The loan transferred to Special Servicing for imminent monetary default effective 12/28/2023. The loan is secured by three, class A office buildings located in Stamford, CT, built in 1986 and renovated in 2015. The property consists of 811,748

RSF and is currently 80.1% leased. The total debt is comprised of five pari passu loans. There is $11.86MM of outstanding Mezzanine debt. The properties were inspected in March 2024 and found to be in good overall condition. Cash

management is in place. A Receiver was appointed by the court as of 5/23/2024. Foreclosure is expected to occur in late 2024. Leasing efforts to stabilize the property are underway.

22

416000248

RT

OK

10/29/21

98

Loan transferred to special servicing effective 10/29/21 following a non-monetary default related to the former anchor tenant, Best Buy, vacating and Borrower's request for 10-months of interest deferral. In December 2023, a receiver was

appointed over the vacant anchor box. In April 2024, Borrower and Lender entered into a Loan Modification in which advances are made to the receiver to facilitate lease-related work for a replacement anchor tenant, Burlington. The court

appointed receiver has been overseeing the construction and funding for the Burlington space. In September 2024, the lease-related work for Burlington was completed and the tenant took possession of the premises. Burlington is

scheduled to open for business and commence rent in October 2024. Pursuant to the Loan Modification, the Borrower shall begin repaying the lease-related work advances to Lender upon the rent commencement of Burlington.

38

301741197

RT

GA

06/18/24

11

Loan transferred to Special Servicing 06/18/2024 due to Imminent Monetary Default due to an operating covenant default. The City of Atlanta forced the closure of one tenant as a result of alleged onsite criminal activity. There is an executed

PNA in place and the Loan is current. The Borrower has executed a Purchase and Sale Agreement with Atlanta Beltline and has stated their intention to pay the Loan in full on November 6, 2024. The Special Servicer is evaluating all options

to recover all contractual amounts owed by the borrower.

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 23 of 28

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

14

301741205

0.00

5.21700%

0.00

5.21700%

9

10/14/22

11/06/22

11/14/22

15

310939728

0.00

4.66000%

0.00

4.66000%

10

09/30/20

10/04/20

12/11/20

15

310939728

0.00

4.66000%

0.00

4.66000%

10

12/11/20

10/04/20

09/30/20

15

310939728

0.00

4.66000%

0.00

4.66000%

10

10/02/20

10/04/20

12/11/20

19

301741186

19,858,971.75

5.52300%

19,858,971.75

5.52300%

10

09/16/20

04/06/20

04/06/20

19

301741186

0.00

5.52300%

0.00

5.52300%

8

01/11/21

04/06/20

09/16/20

19

301741186

0.00

5.52300%

0.00

5.52300%

10

12/29/23

04/06/20

01/11/21

20

301741207

19,258,284.44

4.75000%

19,258,284.44

4.75000%

8

03/23/21

03/22/21

04/12/21

20

301741207

0.00

4.75000%

0.00

4.75000%

8

04/12/21

03/22/21

03/23/21

22

416000248

0.00

4.88000%

0.00

4.88000%

8

04/30/24

04/19/24

--

26

310942012

0.00

4.80000%

0.00

4.80000%

2

02/09/22

12/11/21

--

27

308460027

12,245,914.83

4.80200%

12,245,914.83

4.80200%

10

10/07/20

10/06/20

12/11/20

27

308460027

0.00

4.80200%

0.00

4.80200%

10

12/11/20

10/06/20

10/07/20

60

308460060

2,657,738.03

6.13000%

2,657,738.03

0.00000%

10

11/30/20

04/05/20

01/11/21

60

308460060

0.00

6.13000%

0.00

6.13000%

10

01/11/21

04/05/20

11/30/20

Totals

31,504,199.27

31,504,199.27

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 24 of 28

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

41

308460041 04/17/23

5,478,763.28

5,600,000.00

7,354,646.42

193,212.73

5,752,925.88

5,559,713.15

0.00

(8,438.62)

71,983.94

(71,983.94)

0.82%

43

600940078 02/17/22

7,206,207.89

7,700,000.00

4,450,589.69

666,904.71

4,450,589.69

3,783,684.98

3,422,522.91

0.00

444.53

3,422,078.38

44.85%

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

12,684,971.17

13,300,000.00

11,805,236.11

860,117.44

10,203,515.57

9,343,398.13

3,422,522.91

(8,438.62)

72,428.47

3,350,094.44

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

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 28

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

41

308460041

10/18/24

0.00

0.00

(71,983.94)

0.00

5,818.32

2,620.30

0.00

0.00

2,620.30

08/17/23

0.00

0.00

(71,983.94)

0.00

(71,983.94)

0.00

0.00

0.00

04/17/23

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

43

600940078

03/17/23

0.00

0.00

3,422,078.38

0.00

0.00

1,446.00

0.00

0.00

3,422,078.38

02/17/23

0.00

0.00

3,420,632.38

0.00

0.00

247.65

0.00

0.00

01/18/23

0.00

0.00

3,420,384.73

0.00

0.00

60,620.91

0.00

0.00

11/18/22

0.00

0.00

3,359,763.82

0.00

0.00

(62,759.09)

0.00

0.00

02/17/22

0.00

0.00

3,422,522.91

0.00

0.00

3,422,522.91

0.00

0.00

Current Period Totals

0.00

0.00

0.00

0.00

5,818.32

2,620.30

0.00

0.00

2,620.30

Cumulative Totals

0.00

0.00

3,350,094.44

0.00

(66,165.62)

3,424,698.68

0.00

0.00

3,424,698.68

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 28

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)

1

0.00

0.00

14,583.33

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

14

0.00

0.00

5,836.77

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

57,597.28

15

0.00

0.00

5,246.65

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

16

0.00

0.00

5,041.67

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

19

0.00

0.00

0.00

0.00

1,185.40

0.00

0.00

0.00

0.00

0.00

0.00

0.00

20

0.00

0.00

0.00

0.00

1,030.25

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

0.00

0.00

0.00

0.00

0.00

0.00

0.00

41

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

5,818.32

0.00

Total

0.00

0.00

34,208.42

0.00

2,215.65

0.00

0.00

0.00

0.00

0.00

5,818.32

57,597.28

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

99,839.67

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 28

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 28