Wells Fargo Commercial Mortgage Trust 2016-BNK1

10/31/2024 | Press release | Distributed by Public on 10/31/2024 11:53

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Wells Fargo Commercial Mortgage Trust 2016-BNK1

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2016-BNK1

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)

13-14

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

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Park Bridge Lender Services LLC

Representations Reviewer

Principal Prepayment Detail

17

David Rodgers

(212) 230-9025

Historical Detail

18

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

Delinquency Loan Detail

19

Certificate Administrator

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

Collateral Stratification and Historical Detail

20

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

21

[email protected]

Specially Serviced Loan Detail - Part 2

22

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

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

24

Attention: CMBS Trustee

(302) 636-4140

[email protected]

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

Historical Bond / Collateral Loss Reconciliation Detail

25

Interest Shortfall Detail - Collateral Level

26

Supplemental Notes

27

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

95000GAW4

1.321000%

36,136,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95000GAX2

2.399000%

230,000,000.00

228,608,177.11

0.00

457,025.85

0.00

0.00

457,025.85

228,608,177.11

32.74%

30.00%

A-3

95000GAY0

2.652000%

267,018,000.00

267,018,000.00

0.00

590,109.78

0.00

0.00

590,109.78

267,018,000.00

32.74%

30.00%

A-SB

95000GAZ7

2.514000%

45,766,000.00

12,787,467.19

982,432.36

26,789.74

0.00

0.00

1,009,222.10

11,805,034.83

32.74%

30.00%

A-S

95000GBA1

2.814000%

67,197,000.00

67,197,000.00

0.00

157,576.97

0.00

0.00

157,576.97

67,197,000.00

23.83%

21.88%

B

95000GBD5

2.967000%

44,452,000.00

44,452,000.00

0.00

109,907.57

0.00

0.00

109,907.57

44,452,000.00

17.94%

16.50%

C

95000GBE3

3.071000%

39,284,000.00

39,284,000.00

0.00

100,534.30

0.00

0.00

100,534.30

39,284,000.00

12.73%

11.75%

D

95000GAJ3

3.000000%

39,284,000.00

39,284,000.00

0.00

98,210.00

0.00

0.00

98,210.00

39,284,000.00

7.52%

7.00%

E

95000GAL8

2.585000%

18,608,000.00

18,608,000.00

0.00

30,645.02

0.00

0.00

30,645.02

18,608,000.00

5.05%

4.75%

F

95000GAN4

2.585000%

8,271,000.00

8,271,000.00

0.00

0.00

0.00

0.00

0.00

8,271,000.00

3.96%

3.75%

G*

95000GAQ7

2.585000%

31,013,795.00

29,859,837.24

0.00

0.00

0.00

0.00

0.00

29,859,837.24

0.00%

0.00%

R

95000GAU8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

95000GAS3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RRI Interest

BCC2BM021

4.241799%

43,527,883.97

39,756,288.51

51,706.97

135,711.83

0.00

0.00

187,418.80

39,704,581.54

0.00%

0.00%

Regular SubTotal

870,557,678.97

795,125,770.05

1,034,139.33

1,706,511.06

0.00

0.00

2,740,650.39

794,091,630.72

X-A

95000GBB9

1.707032%

578,920,000.00

508,413,644.31

0.00

723,231.78

0.00

0.00

723,231.78

507,431,211.94

X-B

95000GBC7

1.315848%

150,933,000.00

150,933,000.00

0.00

165,504.06

0.00

0.00

165,504.06

150,933,000.00

X-D

95000GAA2

1.241799%

39,284,000.00

39,284,000.00

0.00

40,652.37

0.00

0.00

40,652.37

39,284,000.00

X-E

95000GAC8

1.656799%

18,608,000.00

18,608,000.00

0.00

25,691.43

0.00

0.00

25,691.43

18,608,000.00

X-F

95000GAE4

1.656799%

8,271,000.00

8,271,000.00

0.00

11,419.49

0.00

0.00

11,419.49

8,271,000.00

X-G

95000GAG9

1.656799%

31,013,795.00

29,859,837.24

0.00

41,226.46

0.00

0.00

41,226.46

29,859,837.24

Notional SubTotal

827,029,795.00

755,369,481.55

0.00

1,007,725.59

0.00

0.00

1,007,725.59

754,387,049.18

Deal Distribution Total

1,034,139.33

2,714,236.65

0.00

0.00

3,748,375.98

*

Denotes the Controlling Class (if required)

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

dividing the result by (A).

(2)

Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

the underlying index (if and as applicable), and any other matters provided in the governing documents.

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 27

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

95000GAW4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95000GAX2

993.94859613

0.00000000

1.98706891

0.00000000

0.00000000

0.00000000

0.00000000

1.98706891

993.94859613

A-3

95000GAY0

1,000.00000000

0.00000000

2.21000000

0.00000000

0.00000000

0.00000000

0.00000000

2.21000000

1,000.00000000

A-SB

95000GAZ7

279.40976249

21.46642398

0.58536337

0.00000000

0.00000000

0.00000000

0.00000000

22.05178735

257.94333850

A-S

95000GBA1

1,000.00000000

0.00000000

2.34500007

0.00000000

0.00000000

0.00000000

0.00000000

2.34500007

1,000.00000000

B

95000GBD5

1,000.00000000

0.00000000

2.47250000

0.00000000

0.00000000

0.00000000

0.00000000

2.47250000

1,000.00000000

C

95000GBE3

1,000.00000000

0.00000000

2.55916658

0.00000000

0.00000000

0.00000000

0.00000000

2.55916658

1,000.00000000

D

95000GAJ3

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

95000GAL8

1,000.00000000

0.00000000

1.64687339

0.50729364

1.18196958

0.00000000

0.00000000

1.64687339

1,000.00000000

F

95000GAN4

1,000.00000000

0.00000000

0.00000000

2.15416636

4.37172651

0.00000000

0.00000000

0.00000000

1,000.00000000

G

95000GAQ7

962.79211364

0.00000000

0.00000000

2.07401481

50.19725383

0.00000000

0.00000000

0.00000000

962.79211364

R

95000GAU8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

95000GAS3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RRI Interest

BCC2BM021

913.35219827

1.18790452

3.11781363

0.11073339

2.02400627

0.00000000

0.00000000

4.30571815

912.16429375

Notional Certificates

X-A

95000GBB9

878.21053740

0.00000000

1.24927759

0.00000000

0.00000000

0.00000000

0.00000000

1.24927759

876.51352854

X-B

95000GBC7

1,000.00000000

0.00000000

1.09653992

0.00000000

0.00000000

0.00000000

0.00000000

1.09653992

1,000.00000000

X-D

95000GAA2

1,000.00000000

0.00000000

1.03483276

0.00000000

0.00000000

0.00000000

0.00000000

1.03483276

1,000.00000000

X-E

95000GAC8

1,000.00000000

0.00000000

1.38066584

0.00000000

0.00000000

0.00000000

0.00000000

1.38066584

1,000.00000000

X-F

95000GAE4

1,000.00000000

0.00000000

1.38066618

0.00000000

0.00000000

0.00000000

0.00000000

1.38066618

1,000.00000000

X-G

95000GAG9

962.79211364

0.00000000

1.32929427

0.00000000

0.00000000

0.00000000

0.00000000

1.32929427

962.79211364

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

09/01/24 - 09/30/24

30

0.00

457,025.85

0.00

457,025.85

0.00

0.00

0.00

457,025.85

0.00

A-3

09/01/24 - 09/30/24

30

0.00

590,109.78

0.00

590,109.78

0.00

0.00

0.00

590,109.78

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

26,789.74

0.00

26,789.74

0.00

0.00

0.00

26,789.74

0.00

X-A

09/01/24 - 09/30/24

30

0.00

723,231.78

0.00

723,231.78

0.00

0.00

0.00

723,231.78

0.00

X-B

09/01/24 - 09/30/24

30

0.00

165,504.06

0.00

165,504.06

0.00

0.00

0.00

165,504.06

0.00

X-D

09/01/24 - 09/30/24

30

0.00

40,652.37

0.00

40,652.37

0.00

0.00

0.00

40,652.37

0.00

X-E

09/01/24 - 09/30/24

30

0.00

25,691.43

0.00

25,691.43

0.00

0.00

0.00

25,691.43

0.00

X-F

09/01/24 - 09/30/24

30

0.00

11,419.49

0.00

11,419.49

0.00

0.00

0.00

11,419.49

0.00

X-G

09/01/24 - 09/30/24

30

0.00

41,226.46

0.00

41,226.46

0.00

0.00

0.00

41,226.46

0.00

A-S

09/01/24 - 09/30/24

30

0.00

157,576.97

0.00

157,576.97

0.00

0.00

0.00

157,576.97

0.00

B

09/01/24 - 09/30/24

30

0.00

109,907.57

0.00

109,907.57

0.00

0.00

0.00

109,907.57

0.00

C

09/01/24 - 09/30/24

30

0.00

100,534.30

0.00

100,534.30

0.00

0.00

0.00

100,534.30

0.00

D

09/01/24 - 09/30/24

30

0.00

98,210.00

0.00

98,210.00

0.00

0.00

0.00

98,210.00

0.00

E

09/01/24 - 09/30/24

30

12,527.39

40,084.73

0.00

40,084.73

9,439.72

0.00

0.00

30,645.02

21,994.09

F

09/01/24 - 09/30/24

30

18,302.01

17,817.11

0.00

17,817.11

17,817.11

0.00

0.00

0.00

36,158.55

G

09/01/24 - 09/30/24

30

1,489,276.12

64,323.07

0.00

64,323.07

64,323.07

0.00

0.00

0.00

1,556,807.34

RRI Interest

09/01/24 - 09/30/24

30

82,987.37

140,531.83

0.00

140,531.83

4,819.99

0.00

0.00

135,711.83

88,100.71

Totals

1,603,092.89

2,810,636.54

0.00

2,810,636.54

96,399.89

0.00

0.00

2,714,236.65

1,703,060.69

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

3,748,375.98

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,823,619.67

Master Servicing Fee

5,855.19

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,759.54

Interest Adjustments

0.00

Trustee Fee

210.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

331.30

ARD Interest

0.00

Operating Advisor Fee

1,601.85

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

225.29

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,823,619.67

Total Fees

12,983.17

Principal

Expenses/Reimbursements

Scheduled Principal

1,034,139.33

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

84,456.26

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

11,943.63

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

1,034,139.33

Total Expenses/Reimbursements

96,399.89

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,714,236.65

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,034,139.33

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,748,375.98

Total Funds Collected

3,857,759.00

Total Funds Distributed

3,857,759.04

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

795,125,770.05

795,125,770.05

Beginning Certificate Balance

795,125,770.05

(-) Scheduled Principal Collections

1,034,139.33

1,034,139.33

(-) Principal Distributions

1,034,139.33

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

794,091,630.72

794,091,630.72

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

797,504,621.29

797,504,621.29

Ending Certificate Balance

794,091,630.72

Ending Actual Collateral Balance

796,650,213.59

796,650,213.59

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

4.24%

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 27

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

5

37,848,584.19

4.77%

19

4.5305

NAP

Defeased

5

37,848,584.19

4.77%

19

4.5305

NAP

3,000,000 or less

2

3,128,000.00

0.39%

21

3.7440

3.280000

1.30 or less

9

252,477,378.92

31.79%

21

4.6318

0.330770

3,000,001 to 4,000,000

1

3,271,667.25

0.41%

20

5.1130

1.968400

1.31 to 1.40

1

11,873,273.07

1.50%

22

4.4000

1.326300

4,000,001 to 5,000,000

4

17,742,662.70

2.23%

21

4.2000

2.559339

1.41 to 1.50

1

14,472,023.95

1.82%

21

4.7400

1.451000

5,000,001 to 6,000,000

3

16,411,383.24

2.07%

42

4.6106

2.546780

1.51 to 1.75

3

66,110,562.48

8.33%

26

4.2309

1.580548

6,000,001 to 8,000,000

2

13,747,714.00

1.73%

21

4.4714

2.693700

1.76 to 2.00

5

70,325,839.01

8.86%

19

4.7296

1.879554

8,000,001 to 9,000,000

2

16,872,000.00

2.12%

21

3.7440

3.280000

2.01 to 2.25

2

14,836,756.69

1.87%

20

4.6683

2.207186

9,000,001 to 10,000,000

2

18,725,000.00

2.36%

19

4.3744

2.757339

2.26 to 2.50

4

55,387,500.00

6.97%

20

4.2424

2.430113

10,000,001 to 15,000,000

8

98,278,625.75

12.38%

19

4.4960

1.998395

2.51 to 3.00

3

78,207,710.44

9.85%

20

4.3230

2.881478

15,000,001 to 20,000,000

3

48,404,389.32

6.10%

21

4.6829

1.669795

3.01 or greater

13

192,552,001.97

24.25%

21

3.4650

4.863118

20,000,001 to 30,000,000

5

122,715,453.57

15.45%

20

4.1329

2.367475

Totals

46

794,091,630.72

100.00%

21

4.2610

2.203162

30,000,001 to 50,000,000

6

203,117,962.85

25.58%

21

4.4210

0.705804

50,000,001 to 70,000,000

2

113,828,187.85

14.33%

21

4.6510

1.453942

70,000,001 or greater

1

80,000,000.00

10.07%

22

2.7982

7.018900

Totals

46

794,091,630.72

100.00%

21

4.2610

2.203162

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 27

Current Mortgage Loan and Property Stratification

State³

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

9

37,848,584.19

4.77%

19

4.5305

NAP

Defeased

9

37,848,584.19

4.77%

19

4.5305

NAP

Alaska

1

5,052,001.97

0.64%

20

4.3000

3.193000

Industrial

6

75,129,082.16

9.46%

19

4.4063

2.292788

Arizona

1

14,472,023.95

1.82%

21

4.7400

1.451000

Lodging

4

120,335,444.64

15.15%

21

4.5783

2.204592

California

8

139,036,490.25

17.51%

20

4.5708

1.097313

Mixed Use

2

52,279,711.25

6.58%

21

4.2419

1.049253

Colorado

2

38,067,352.64

4.79%

22

4.1202

1.782145

Office

6

252,594,626.55

31.81%

21

4.0365

2.490384

Connecticut

1

57,149,675.29

7.20%

21

4.9000

(0.039600)

Retail

11

205,243,756.02

25.85%

22

4.1852

2.132101

Florida

1

11,837,500.00

1.49%

20

4.2460

2.395300

Self Storage

7

50,660,425.91

6.38%

20

4.5364

2.839758

Georgia

2

20,041,667.77

2.52%

20

4.2233

2.176689

Totals

45

794,091,630.72

100.00%

21

4.2610

2.203162

Illinois

1

10,511,252.44

1.32%

20

4.6840

2.203600

Kentucky

1

11,873,273.07

1.50%

22

4.4000

1.326300

Maryland

2

40,622,323.22

5.12%

21

4.3351

0.555742

Massachusetts

2

96,176,926.14

12.11%

22

3.0286

6.099319

Nevada

2

85,546,305.60

10.77%

21

3.7703

3.539967

New Jersey

1

3,271,667.25

0.41%

20

5.1130

1.968400

New York

3

70,483,149.04

8.88%

21

4.4721

1.299765

Pennsylvania

1

32,130,574.67

4.05%

22

4.9000

1.283200

South Carolina

1

9,436,540.25

1.19%

20

4.1680

1.551700

Texas

4

77,915,454.81

9.81%

25

4.4528

2.524349

Washington

1

20,125,000.00

2.53%

20

4.2360

2.463900

Wisconsin

1

12,493,868.16

1.57%

11

4.9800

1.964300

Totals

45

794,091,630.72

100.00%

21

4.2610

2.203162

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 27

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

5

37,848,584.19

4.77%

19

4.5305

NAP

Defeased

5

37,848,584.19

4.77%

19

4.5305

NAP

3.500% or less

1

80,000,000.00

10.07%

22

2.7982

7.018900

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.501% to 4.000%

8

80,000,000.00

10.07%

21

3.7440

3.377689

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.250%

10

155,104,892.82

19.53%

21

4.1737

2.092768

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

9

234,136,041.61

29.48%

21

4.3875

1.356443

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 4.750%

4

36,556,494.64

4.60%

20

4.6970

1.829001

49 months or greater

41

756,243,046.53

95.23%

21

4.2475

2.229485

4.751% to 5.000%

7

161,360,874.54

20.32%

20

4.9254

0.798677

Totals

46

794,091,630.72

100.00%

21

4.2610

2.203162

5.001% to 5.250%

1

3,271,667.25

0.41%

20

5.1130

1.968400

5.251% or greater

1

5,813,075.67

0.73%

81

5.3200

1.709600

Totals

46

794,091,630.72

100.00%

21

4.2610

2.203162

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 27

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

5

37,848,584.19

4.77%

19

4.5305

NAP

Defeased

5

37,848,584.19

4.77%

19

4.5305

NAP

120 months or less

41

756,243,046.53

95.23%

21

4.2475

2.229485

Interest Only

18

314,887,500.00

39.65%

21

3.7895

3.292082

121 months or greater

0

0.00

0.00%

0

0.0000

0.000000

120 months or less

0

0.00

0.00%

0

0.0000

0.000000

Totals

46

794,091,630.72

100.00%

21

4.2610

2.203162

121 months to 300 months

23

441,355,546.53

55.58%

21

4.5743

1.471370

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

46

794,091,630.72

100.00%

21

4.2610

2.203162

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 27

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

5

37,848,584.19

4.77%

19

4.5305

NAP

120 months or less

0

0.00

0.00%

0

0.0000

0.000000

Underwriter's Information

7

54,692,000.00

6.89%

21

3.7440

3.280000

121 months or greater

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

33

698,279,379.28

87.93%

21

4.2829

2.148428

Totals

0

0.00

0.00%

0

0.0000

0.000000

13 to 24 months

1

3,271,667.25

0.41%

20

5.1130

1.968400

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

46

794,091,630.72

100.00%

21

4.2610

2.203162

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 27

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1

310936338

RT

Las Vegas

NV

Actual/360

3.744%

78,960.96

0.00

0.00

N/A

07/01/26

--

25,308,000.00

25,308,000.00

10/01/24

1A

310936339

Actual/360

3.744%

26,320.32

0.00

0.00

N/A

07/01/26

--

8,436,000.00

8,436,000.00

10/01/24

1B

310936340

Actual/360

3.744%

14,639.04

0.00

0.00

N/A

07/01/26

--

4,692,000.00

4,692,000.00

10/01/24

1C

310936341

Actual/360

3.744%

4,879.68

0.00

0.00

N/A

07/01/26

--

1,564,000.00

1,564,000.00

10/01/24

1D

306360001

Actual/360

3.744%

26,320.32

0.00

0.00

N/A

07/01/26

--

8,436,000.00

8,436,000.00

10/01/24

1E

306360101

Actual/360

3.744%

14,639.04

0.00

0.00

N/A

07/01/26

--

4,692,000.00

4,692,000.00

10/01/24

1F

306360201

Actual/360

3.744%

4,879.68

0.00

0.00

N/A

07/01/26

--

1,564,000.00

1,564,000.00

10/01/24

1G

306360301

Actual/360

3.744%

78,960.96

0.00

0.00

N/A

07/01/26

--

25,308,000.00

25,308,000.00

10/01/24

2

1647536

OF

Boston

MA

Actual/360

2.798%

186,545.10

0.00

0.00

08/06/26

11/06/28

--

80,000,000.00

80,000,000.00

10/06/24

3

300801483

OF

Stamford

CT

Actual/360

4.900%

234,095.08

179,731.63

0.00

N/A

07/01/26

--

57,329,406.92

57,149,675.29

07/01/23

4

600933505

LO

Dallas

TX

Actual/360

4.400%

208,159.63

92,296.92

0.00

N/A

06/11/26

--

56,770,809.48

56,678,512.56

10/11/24

5

310934997

OF

Burbank

CA

Actual/360

4.300%

143,333.33

0.00

0.00

N/A

06/11/26

--

40,000,000.00

40,000,000.00

10/11/24

6

600934930

MU

Baltimore

MD

Actual/360

4.300%

130,305.99

67,642.59

0.00

N/A

07/11/26

--

36,364,461.56

36,296,818.97

10/11/24

7

300801480

RT

Various

Various

Actual/360

4.168%

109,508.32

73,173.41

0.00

N/A

06/01/26

--

31,528,307.58

31,455,134.17

10/01/24

8

310929330

OF

Philadelphia

PA

Actual/360

4.900%

131,421.70

54,332.65

0.00

N/A

08/11/26

--

32,184,907.32

32,130,574.67

10/11/24

9

1647547

LO

Melville

NY

Actual/360

4.500%

117,357.81

59,982.05

0.00

N/A

08/01/26

--

31,295,417.09

31,235,435.04

10/01/24

10

1647369

OF

Aurora

CO

Actual/360

4.080%

98,264.19

58,880.49

0.00

N/A

08/01/26

--

28,901,233.13

28,842,352.64

10/01/24

11

310933007

RT

New York

NY

Actual/360

4.400%

117,333.33

0.00

0.00

N/A

07/11/26

--

32,000,000.00

32,000,000.00

10/11/24

12

300801443

RT

Riverside

CA

Actual/360

4.960%

95,920.17

74,391.44

0.00

N/A

03/01/26

--

23,206,492.37

23,132,100.93

10/01/24

13

300801473

IN

Austell

GA

Actual/360

4.246%

50,244.33

0.00

0.00

N/A

06/01/26

--

14,200,000.00

14,200,000.00

10/01/24

14

300801472

IN

West Palm Beach

FL

Actual/360

4.246%

41,885.02

0.00

0.00

N/A

06/01/26

--

11,837,500.00

11,837,500.00

10/01/24

15

300801468

IN

Fife

WA

Actual/360

4.236%

71,041.25

0.00

0.00

N/A

06/01/26

--

20,125,000.00

20,125,000.00

10/01/24

16

1647596

MU

Los Angeles

CA

Actual/360

4.110%

54,868.30

37,049.64

0.00

N/A

08/01/26

--

16,019,941.92

15,982,892.28

10/01/24

17

1647183

LO

Baldwin Park

CA

Actual/360

5.000%

68,242.07

33,754.04

0.00

N/A

07/01/26

--

16,378,096.52

16,344,342.48

10/01/24

18

330933139

LO

San Diego

CA

Actual/360

4.930%

66,189.71

33,930.01

0.00

N/A

05/11/26

--

16,111,084.57

16,077,154.56

10/11/24

19

300801482

OF

Scottsdale

AZ

Actual/360

4.740%

57,264.10

25,217.28

0.00

N/A

07/01/26

--

14,497,241.23

14,472,023.95

10/01/24

20

306360020

IN

La Crosse

WI

Actual/360

4.980%

52,023.47

41,908.02

0.00

N/A

09/01/25

--

12,535,776.18

12,493,868.16

10/01/24

21

310933886

RT

Louisville

KY

Actual/360

4.400%

43,632.41

26,474.12

0.00

N/A

08/11/26

--

11,899,747.19

11,873,273.07

10/11/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 27

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

22

310935117

RT

Houston

TX

Actual/360

4.150%

39,472.88

23,137.23

0.00

N/A

07/11/26

--

11,413,845.36

11,390,708.13

10/11/24

23

300801471

SS

Lisle

IL

Actual/360

4.684%

41,117.98

22,815.08

0.00

N/A

06/01/26

--

10,534,067.52

10,511,252.44

10/01/24

24

330934716

SS

Northridge

CA

Actual/360

4.499%

43,115.42

0.00

0.00

N/A

05/11/26

--

11,500,000.00

11,500,000.00

10/11/24

25

1545896

IN

South Bend

IN

Actual/360

5.100%

48,875.00

0.00

0.00

N/A

05/01/26

--

11,500,000.00

11,500,000.00

10/01/24

26

1647719

MF

Westland

MI

Actual/360

3.700%

28,708.12

22,843.57

0.00

N/A

07/01/26

--

9,310,742.77

9,287,899.20

10/01/24

27

300801485

MH

Various

TX

Actual/360

4.600%

34,675.29

16,076.50

0.00

N/A

12/31/25

--

9,045,729.02

9,029,652.52

10/01/24

28

330934721

SS

Rancho Santa

CA

Actual/360

4.499%

35,617.08

0.00

0.00

N/A

05/11/26

--

9,500,000.00

9,500,000.00

10/11/24

29

300801470

IN

Broomfield

CO

Actual/360

4.246%

32,641.12

0.00

0.00

N/A

06/01/26

--

9,225,000.00

9,225,000.00

10/01/24

30

300801489

IN

Brewster

NY

Actual/360

4.670%

28,266.65

15,664.43

0.00

N/A

07/01/26

--

7,263,378.43

7,247,714.00

10/01/24

31

600934524

RT

Las Vegas

NV

Actual/360

4.150%

19,225.44

12,857.38

0.00

N/A

07/11/26

--

5,559,162.98

5,546,305.60

10/11/24

32

300801486

IN

Columbus

OH

Actual/360

4.543%

21,116.76

12,238.69

0.00

N/A

07/01/26

--

5,577,836.27

5,565,597.58

10/01/24

33

330934753

SS

Camarillo

CA

Actual/360

4.250%

23,020.83

0.00

0.00

N/A

06/11/26

--

6,500,000.00

6,500,000.00

10/11/24

34

306360034

RT

Houston

TX

Actual/360

5.320%

25,812.31

9,250.17

0.00

N/A

07/01/31

--

5,822,325.84

5,813,075.67

10/01/24

35

330935119

SS

Anchorage

AK

Actual/360

4.300%

18,144.39

11,547.90

0.00

N/A

06/11/26

--

5,063,549.87

5,052,001.97

10/11/24

36

410933701

SS

Frederick

MD

Actual/360

4.630%

16,725.93

9,510.45

0.00

N/A

05/11/26

--

4,335,014.70

4,325,504.25

10/11/24

38

306360038

RT

Houston

TX

Actual/360

4.800%

16,162.42

7,447.52

0.00

N/A

07/01/26

--

4,040,605.97

4,033,158.45

10/01/24

39

300801469

SS

Passaic

NJ

Actual/360

5.113%

13,968.55

6,693.91

0.00

N/A

06/01/26

--

3,278,361.16

3,271,667.25

10/01/24

40

300801481

SS

Various

NC

Actual/360

4.720%

9,718.19

5,292.21

0.00

N/A

07/01/26

--

2,470,727.10

2,465,434.89

10/01/24

Totals

2,823,619.67

1,034,139.33

0.00

795,125,770.05

794,091,630.72

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

76,786,147.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1C

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1D

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1E

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1F

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1G

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2

79,510,834.76

42,572,635.77

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

0.00

(75,753.57)

01/01/24

03/31/24

09/11/24

20,704,291.90

664,949.92

328,757.03

5,623,183.71

3,190,061.24

0.00

4

11,756,866.00

12,652,408.36

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

(3,147,266.00)

(1,516,287.50)

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

1,740,426.00

1,413,624.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

11,358,260.58

5,465,151.23

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

7,040,743.77

1,602,191.14

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

4,987,544.67

4,786,622.49

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

3,273,448.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

11

1,441,787.81

486,996.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,537,064.74

1,050,821.84

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

3,098,055.90

1,550,027.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,535,556.28

1,268,423.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

4,370,553.64

2,202,910.63

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

2,536,793.84

1,505,012.76

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,085,133.59

931,166.91

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

2,842,913.28

2,489,598.32

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,348,758.34

803,702.71

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

2,402,433.00

1,249,110.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,471,110.27

663,431.46

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 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

22

1,294,816.62

500,885.31

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,748,462.22

852,187.61

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,599,427.33

808,390.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

26

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

27

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

28

1,288,445.60

680,130.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,951,020.08

992,702.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,095,681.96

521,132.98

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

983,811.00

610,957.00

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

1,012,030.68

520,148.80

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

518,733.17

377,611.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

1,142,939.00

574,172.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

746,566.62

353,686.84

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

368,012.50

194,414.95

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

515,364.00

373,760.35

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

Totals

233,242,476.41

88,461,973.71

20,704,291.90

664,949.92

328,757.03

5,623,183.71

3,190,061.24

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 27

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

1

57,149,675.29

0

0.00

1

57,149,675.29

0

0.00

0

0.00

0

0.00

4.260971%

4.223387%

21

09/17/24

0

0.00

0

0.00

1

57,329,406.92

0

0.00

1

57,329,406.92

0

0.00

0

0.00

0

0.00

4.261393%

4.223774%

22

08/16/24

0

0.00

0

0.00

1

57,500,612.99

0

0.00

1

57,500,612.99

0

0.00

0

0.00

0

0.00

4.261789%

4.224135%

23

07/17/24

0

0.00

0

0.00

1

57,671,099.70

0

0.00

1

57,671,099.70

0

0.00

0

0.00

0

0.00

4.262182%

4.224494%

24

06/17/24

0

0.00

0

0.00

1

57,848,710.84

0

0.00

1

57,848,710.84

0

0.00

0

0.00

0

0.00

4.262596%

4.224873%

25

05/17/24

0

0.00

0

0.00

1

58,017,734.94

0

0.00

1

58,017,734.94

0

0.00

0

0.00

0

0.00

4.262984%

4.225227%

26

04/17/24

0

0.00

0

0.00

1

58,193,936.41

0

0.00

1

58,193,936.41

0

0.00

0

0.00

0

0.00

4.263393%

4.225601%

27

03/15/24

0

0.00

0

0.00

1

58,361,509.97

0

0.00

1

58,361,509.97

0

0.00

0

0.00

0

0.00

4.263775%

4.225950%

28

02/16/24

0

0.00

0

0.00

1

58,544,249.52

0

0.00

1

58,544,249.52

0

0.00

0

0.00

0

0.00

4.264203%

4.226343%

29

01/18/24

0

0.00

0

0.00

1

58,710,351.16

0

0.00

1

58,710,351.16

0

0.00

0

0.00

0

0.00

4.264580%

4.226687%

30

12/15/23

0

0.00

0

0.00

1

58,875,754.89

0

0.00

1

58,875,754.89

0

0.00

0

0.00

0

0.00

4.264955%

4.227029%

31

11/17/23

0

0.00

0

0.00

1

59,048,467.03

0

0.00

1

59,048,467.03

0

0.00

0

0.00

0

0.00

4.265350%

4.227391%

32

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

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

3

300801483

07/01/23

14

6

328,757.03

5,623,183.71

3,927,108.79

59,708,258.14

03/15/19

7

11/01/23

Totals

328,757.03

5,623,183.71

3,927,108.79

59,708,258.14

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 27

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

12,493,868

12,493,868

0

0

13 - 24 Months

695,784,687

638,635,012

0

57,149,675

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

80,000,000

80,000,000

0

0

> 60 Months

5,813,076

5,813,076

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

794,091,631

736,941,955

0

0

0

57,149,675

Sep-24

795,125,770

737,796,363

0

0

0

57,329,407

Aug-24

796,096,730

738,596,117

0

0

0

57,500,613

Jul-24

797,063,870

739,392,770

0

0

0

57,671,100

Jun-24

798,086,695

740,237,984

0

0

0

57,848,711

May-24

799,046,008

741,028,273

0

0

0

58,017,735

Apr-24

800,061,288

741,867,351

0

0

0

58,193,936

Mar-24

801,012,835

742,651,325

0

0

0

58,361,510

Feb-24

802,080,630

743,536,381

0

0

0

58,544,250

Jan-24

803,024,237

744,313,886

0

0

0

58,710,351

Dec-23

803,964,132

745,088,377

0

0

0

58,875,755

Nov-23

804,960,692

745,912,225

0

0

0

59,048,467

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 27

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

3

300801483

57,149,675.29

59,708,258.14

77,500,000.00

06/25/24

(75,753.57)

(0.03960)

03/31/24

07/01/26

200

Totals

57,149,675.29

59,708,258.14

77,500,000.00

(75,753.57)

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 27

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

3

300801483

OF

CT

03/15/19

7

Loan transferred to special servicing due to Imminent Monetary Default due to concerns of Purdue Pharma filing for bankruptcy, which subsequently occurred in 9/2019. Property transferred to REO effective 11/1/2023. Special Servicer is

currently mar keting space at the property for rent and pursing its leasing strategy, final recovery projected in Q4 2025.

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 27

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

17

1647183

0.00

5.00000%

0.00

5.00000%

10

09/29/20

09/01/20

10/13/20

Totals

0.00

0.00

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 23 of 27

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

37

410935200 03/17/21

2,991,039.72

3,950,000.00

3,612,482.56

1,901,805.33

3,612,482.56

1,710,677.23

1,280,362.49

0.00

65,669.54

1,214,692.95

24.29%

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

2,991,039.72

3,950,000.00

3,612,482.56

1,901,805.33

3,612,482.56

1,710,677.23

1,280,362.49

0.00

65,669.54

1,214,692.95

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

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 27

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

37

410935200

08/17/23

0.00

0.00

1,214,692.95

0.00

0.00

177.98

0.00

0.00

1,214,692.95

04/17/23

0.00

0.00

1,214,514.97

0.00

0.00

(65,847.52)

0.00

0.00

03/17/21

0.00

0.00

1,280,362.49

0.00

0.00

1,280,362.49

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

1,214,692.95

0.00

0.00

1,214,692.95

0.00

0.00

1,214,692.95

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

3

0.00

0.00

11,943.63

0.00

0.00

84,456.26

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

11,943.63

0.00

0.00

84,456.26

0.00

0.00

0.00

0.00

0.00

0.00

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

Collateral Shortfall Total

96,399.89

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27