Wells Fargo Commercial Mortgage Trust 2018-C43

10/31/2024 | Press release | Distributed by Public on 10/31/2024 09:46

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Wells Fargo Commercial Mortgage Trust 2018-C43

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2018-C43

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

K-Star Asset Management LLC

Current Mortgage Loan and Property Stratification

8-12

Mike Stauber

(214) 390-7233

[email protected]

Mortgage Loan Detail (Part 1)

13-14

5949 Sherry Lane, Suite 950 | Dallas, TX 75225 | 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

95001LAQ5

2.890000%

22,182,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95001LAR3

3.860000%

7,539,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

95001LAS1

3.951000%

40,193,000.00

27,134,006.96

642,616.09

89,338.72

0.00

0.00

731,954.81

26,491,390.87

35.12%

30.00%

A-3

95001LAT9

3.746000%

86,500,000.00

27,043,854.60

0.00

84,421.90

0.00

0.00

84,421.90

27,043,854.60

35.12%

30.00%

A-4

95001LAU6

4.012000%

337,416,000.00

337,416,000.00

0.00

1,128,094.16

0.00

0.00

1,128,094.16

337,416,000.00

35.12%

30.00%

A-S

95001LAX0

4.152000%

73,192,000.00

73,192,000.00

0.00

253,244.32

0.00

0.00

253,244.32

73,192,000.00

22.98%

19.63%

B

95001LAY8

4.253000%

32,628,000.00

32,628,000.00

0.00

115,639.07

0.00

0.00

115,639.07

32,628,000.00

17.56%

15.00%

C

95001LAZ5

4.514000%

29,983,000.00

29,983,000.00

0.00

112,786.05

0.00

0.00

112,786.05

29,983,000.00

12.59%

10.75%

D

95001LAC6

3.000000%

26,455,000.00

26,455,000.00

0.00

66,137.50

0.00

0.00

66,137.50

26,455,000.00

8.20%

7.00%

E

95001LAF9

4.560741%

18,519,000.00

18,519,000.00

0.00

70,383.64

0.00

0.00

70,383.64

18,519,000.00

5.12%

4.38%

F

95001LAH5

4.560741%

8,818,000.00

8,818,000.00

0.00

33,513.84

0.00

0.00

33,513.84

8,818,000.00

3.66%

3.13%

G*

95001LAK8

4.560741%

22,046,433.00

22,046,433.00

0.00

83,790.06

0.00

0.00

83,790.06

22,046,433.00

0.00%

0.00%

V

95001LAM4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95001LAN2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Vertical RR

BCC2FVTG5

4.560741%

16,977,551.15

14,517,183.24

15,464.90

55,174.26

0.00

0.00

70,639.16

14,501,718.34

0.00%

0.00%

Interest

Regular SubTotal

722,448,984.15

617,752,477.80

658,080.99

2,092,523.52

0.00

0.00

2,750,604.51

617,094,396.81

X-A

95001LAV4

0.571338%

493,830,000.00

391,593,861.56

0.00

186,443.70

0.00

0.00

186,443.70

390,951,245.48

X-B

95001LAW2

0.304551%

135,803,000.00

135,803,000.00

0.00

34,465.81

0.00

0.00

34,465.81

135,803,000.00

X-D

95001LAA0

1.560741%

26,455,000.00

26,455,000.00

0.00

34,407.84

0.00

0.00

34,407.84

26,455,000.00

Notional SubTotal

656,088,000.00

553,851,861.56

0.00

255,317.35

0.00

0.00

255,317.35

553,209,245.48

Deal Distribution Total

658,080.99

2,347,840.87

0.00

0.00

3,005,921.86

*

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

95001LAQ5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95001LAR3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

95001LAS1

675.09285099

15.98825890

2.22274326

0.00000000

0.00000000

0.00000000

0.00000000

18.21100216

659.10459209

A-3

95001LAT9

312.64571792

0.00000000

0.97597572

0.00000000

0.00000000

0.00000000

0.00000000

0.97597572

312.64571792

A-4

95001LAU6

1,000.00000000

0.00000000

3.34333333

0.00000000

0.00000000

0.00000000

0.00000000

3.34333333

1,000.00000000

A-S

95001LAX0

1,000.00000000

0.00000000

3.46000000

0.00000000

0.00000000

0.00000000

0.00000000

3.46000000

1,000.00000000

B

95001LAY8

1,000.00000000

0.00000000

3.54416667

0.00000000

0.00000000

0.00000000

0.00000000

3.54416667

1,000.00000000

C

95001LAZ5

1,000.00000000

0.00000000

3.76166661

0.00000000

0.00000000

0.00000000

0.00000000

3.76166661

1,000.00000000

D

95001LAC6

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

95001LAF9

1,000.00000000

0.00000000

3.80061774

0.00000000

0.00000000

0.00000000

0.00000000

3.80061774

1,000.00000000

F

95001LAH5

1,000.00000000

0.00000000

3.80061692

0.00000000

0.00000000

0.00000000

0.00000000

3.80061692

1,000.00000000

G

95001LAK8

1,000.00000000

0.00000000

3.80061754

0.00000000

2.98427868

0.00000000

0.00000000

3.80061754

1,000.00000000

V

95001LAM4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95001LAN2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Vertical RR

BCC2FVTG5

855.08110750

0.91090287

3.24983618

0.00000000

0.09326139

0.00000000

0.00000000

4.16073905

854.17020464

Interest

Notional Certificates

X-A

95001LAV4

792.97301006

0.00000000

0.37754632

0.00000000

0.00000000

0.00000000

0.00000000

0.37754632

791.67171998

X-B

95001LAW2

1,000.00000000

0.00000000

0.25379270

0.00000000

0.00000000

0.00000000

0.00000000

0.25379270

1,000.00000000

X-D

95001LAA0

1,000.00000000

0.00000000

1.30061765

0.00000000

0.00000000

0.00000000

0.00000000

1.30061765

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

89,338.72

0.00

89,338.72

0.00

0.00

0.00

89,338.72

0.00

A-3

09/01/24 - 09/30/24

30

0.00

84,421.90

0.00

84,421.90

0.00

0.00

0.00

84,421.90

0.00

A-4

09/01/24 - 09/30/24

30

0.00

1,128,094.16

0.00

1,128,094.16

0.00

0.00

0.00

1,128,094.16

0.00

X-A

09/01/24 - 09/30/24

30

0.00

186,443.70

0.00

186,443.70

0.00

0.00

0.00

186,443.70

0.00

X-B

09/01/24 - 09/30/24

30

0.00

34,465.81

0.00

34,465.81

0.00

0.00

0.00

34,465.81

0.00

X-D

09/01/24 - 09/30/24

30

0.00

34,407.84

0.00

34,407.84

0.00

0.00

0.00

34,407.84

0.00

A-S

09/01/24 - 09/30/24

30

0.00

253,244.32

0.00

253,244.32

0.00

0.00

0.00

253,244.32

0.00

B

09/01/24 - 09/30/24

30

0.00

115,639.07

0.00

115,639.07

0.00

0.00

0.00

115,639.07

0.00

C

09/01/24 - 09/30/24

30

0.00

112,786.05

0.00

112,786.05

0.00

0.00

0.00

112,786.05

0.00

D

09/01/24 - 09/30/24

30

0.00

66,137.50

0.00

66,137.50

0.00

0.00

0.00

66,137.50

0.00

E

09/01/24 - 09/30/24

30

0.00

70,383.64

0.00

70,383.64

0.00

0.00

0.00

70,383.64

0.00

F

09/01/24 - 09/30/24

30

0.00

33,513.84

0.00

33,513.84

0.00

0.00

0.00

33,513.84

0.00

G

09/01/24 - 09/30/24

30

65,543.60

83,790.06

0.00

83,790.06

0.00

0.00

0.00

83,790.06

65,792.70

Vertical RR

09/01/24 - 09/30/24

30

1,577.36

55,174.26

0.00

55,174.26

0.00

0.00

0.00

55,174.26

1,583.35

Interest

Totals

67,120.96

2,347,840.87

0.00

2,347,840.87

0.00

0.00

0.00

2,347,840.87

67,376.05

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

3,005,921.86

(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

2,359,923.85

Master Servicing Fee

5,360.62

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,909.42

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

257.40

ARD Interest

0.00

Operating Advisor Fee

1,049.31

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

216.21

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,359,923.85

Total Fees

12,082.95

Principal

Expenses/Reimbursements

Scheduled Principal

658,080.99

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

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

658,080.99

Total Expenses/Reimbursements

0.00

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,347,840.87

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

658,080.99

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

3,005,921.86

Total Funds Collected

3,018,004.84

Total Funds Distributed

3,018,004.81

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

617,752,478.60

617,752,478.60

Beginning Certificate Balance

617,752,477.80

(-) Scheduled Principal Collections

658,080.99

658,080.99

(-) Principal Distributions

658,080.99

(-) 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

617,094,397.61

617,094,397.61

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

617,830,353.51

617,830,353.51

Ending Certificate Balance

617,094,396.81

Ending Actual Collateral Balance

617,163,256.30

617,163,256.30

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.80)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.80)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.56%

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

11

77,090,643.38

12.49%

40

4.9343

NAP

Defeased

11

77,090,643.38

12.49%

40

4.9343

NAP

2,000,000 or less

3

4,469,216.95

0.72%

38

4.9406

1.740053

1.30 or less

4

63,943,889.16

10.36%

40

4.6532

1.095211

2,000,001 to 3,000,000

8

18,932,625.91

3.07%

39

5.2516

1.855438

1.31 to 1.40

2

7,633,953.64

1.24%

39

5.5919

1.367290

3,000,001 to 4,000,000

2

6,738,244.45

1.09%

39

5.1309

2.555440

1.41 to 1.50

4

8,767,962.94

1.42%

39

5.0998

1.463400

4,000,001 to 5,000,000

4

17,818,326.79

2.89%

40

5.2710

1.864761

1.51 to 1.75

7

67,523,830.23

10.94%

41

4.8892

1.645628

5,000,001 to 6,000,000

4

21,600,116.52

3.50%

40

5.4069

1.585450

1.76 to 2.00

4

18,298,951.73

2.97%

40

5.2904

1.797594

6,000,001 to 7,000,000

2

12,805,374.27

2.08%

39

4.5155

2.832531

2.01 to 2.25

5

54,235,145.25

8.79%

40

4.6589

2.191897

7,000,001 to 8,000,000

4

29,909,727.85

4.85%

40

4.7086

2.053427

2.26 to 2.50

8

136,421,329.36

22.11%

39

4.3827

2.391139

8,000,001 to 9,000,000

2

17,423,509.62

2.82%

40

4.8104

2.921603

2.51 to 2.75

3

52,804,517.04

8.56%

39

4.3609

2.633017

9,000,001 to 10,000,000

2

18,438,979.79

2.99%

41

4.9523

2.001424

2.76 to 3.00

3

60,122,538.08

9.74%

40

4.3403

2.945828

10,000,001 to 15,000,000

3

39,168,622.90

6.35%

40

5.0090

2.188411

3.01 or greater

5

70,251,636.80

11.38%

40

4.1947

3.387002

15,000,001 to 20,000,000

1

18,000,000.00

2.92%

39

4.2100

2.142800

Totals

56

617,094,397.61

100.00%

40

4.5840

2.219407

20,000,001 to 30,000,000

5

118,620,457.25

19.22%

40

4.3941

2.446927

30,000,001 to 50,000,000

4

163,913,850.94

26.56%

40

4.4280

2.322702

50,000,001 or greater

1

52,164,700.99

8.45%

38

3.6189

2.456100

Totals

56

617,094,397.61

100.00%

40

4.5840

2.219407

(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

26

77,090,643.38

12.49%

40

4.9343

NAP

Defeased

26

77,090,643.38

12.49%

40

4.9343

NAP

Alabama

3

18,501,935.44

3.00%

40

5.1788

1.955136

Industrial

10

114,117,933.22

18.49%

40

4.6676

2.702599

Arizona

6

14,219,664.45

2.30%

40

4.8750

3.165839

Lodging

5

30,045,075.10

4.87%

40

5.1605

2.465779

California

35

236,420,437.98

38.31%

39

4.2780

2.731549

Mixed Use

4

16,854,489.36

2.73%

40

4.7643

2.228687

Colorado

4

7,831,005.57

1.27%

38

5.0360

1.901620

Mobile Home Park

12

23,820,318.49

3.86%

39

5.2447

2.278965

Florida

5

10,483,580.36

1.70%

39

4.6391

2.466557

Multi-Family

2

16,281,166.07

2.64%

39

5.1916

2.617657

Georgia

6

31,553,275.02

5.11%

39

4.6929

2.428564

Office

19

201,334,743.45

32.63%

39

4.1424

2.204509

Illinois

4

8,098,932.93

1.31%

40

4.5040

2.261151

Retail

39

129,281,670.15

20.95%

40

4.6082

2.033023

Maryland

1

5,642,038.31

0.91%

41

5.6000

1.727100

Self Storage

4

8,268,358.40

1.34%

38

4.9752

1.552756

Minnesota

1

34,171,592.95

5.54%

40

4.3050

1.165600

Totals

121

617,094,397.61

100.00%

40

4.5840

2.219407

Mississippi

1

2,347,750.75

0.38%

39

5.2400

1.882300

New Jersey

1

20,020,457.25

3.24%

41

4.8650

1.105900

New York

1

7,561,627.62

1.23%

40

4.9000

1.595400

North Carolina

1

2,090,000.00

0.34%

39

4.0533

2.585000

Ohio

6

31,015,704.26

5.03%

41

4.8578

2.256296

Pennsylvania

1

8,540,510.72

1.38%

41

4.7900

2.249700

South Carolina

1

4,525,953.91

0.73%

41

5.7000

1.802900

Tennessee

3

5,175,000.00

0.84%

39

4.0533

2.585000

Texas

9

59,343,366.11

9.62%

40

4.6258

1.821412

Virginia

3

25,384,117.47

4.11%

39

4.6002

1.823041

Wisconsin

3

7,076,803.14

1.15%

38

5.0352

2.134875

Totals

121

617,094,397.61

100.00%

40

4.5840

2.219407

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

11

77,090,643.38

12.49%

40

4.9343

NAP

Defeased

11

77,090,643.38

12.49%

40

4.9343

NAP

3.500% or less

1

30,000,000.00

4.86%

39

3.3650

3.597900

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.501% to 3.750%

1

52,164,700.99

8.45%

38

3.6189

2.456100

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.751% to 4.000%

1

7,535,000.00

1.22%

39

3.8630

2.911000

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.250%

2

53,840,000.00

8.72%

39

4.1057

2.437162

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

5

121,040,230.85

19.61%

40

4.3751

2.209123

49 months or greater

45

540,003,754.23

87.51%

40

4.5340

2.289767

4.501% to 4.750%

2

14,010,623.04

2.27%

39

4.5737

2.222434

Totals

56

617,094,397.61

100.00%

40

4.5840

2.219407

4.751% to 5.000%

16

180,388,922.91

29.23%

40

4.8896

2.257111

5.001% to 5.250%

10

48,159,775.96

7.80%

40

5.1059

1.902987

5.251% to 5.500%

1

7,507,851.46

1.22%

41

5.4700

1.556300

5.501% to 5.750%

4

17,356,215.70

2.81%

41

5.6464

1.510802

5.751% to 6.250%

1

5,618,864.26

0.91%

40

5.8400

1.379300

6.251% or greater

1

2,381,569.06

0.39%

41

6.3100

1.797400

Totals

56

617,094,397.61

100.00%

40

4.5840

2.219407

(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

11

77,090,643.38

12.49%

40

4.9343

NAP

Defeased

11

77,090,643.38

12.49%

40

4.9343

NAP

112 months or less

45

540,003,754.23

87.51%

40

4.5340

2.289767

Interest Only

9

216,075,000.00

35.01%

40

4.2582

2.730648

113 months or greater

0

0.00

0.00%

0

0.0000

0.000000

297 months or less

36

323,928,754.23

52.49%

40

4.7180

1.995679

Totals

56

617,094,397.61

100.00%

40

4.5840

2.219407

298 to 300 months

0

0.00

0.00%

0

0.0000

0.000000

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

56

617,094,397.61

100.00%

40

4.5840

2.219407

(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

11

77,090,643.38

12.49%

40

4.9343

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

44

532,442,126.61

86.28%

40

4.5288

2.299628

13 months to 24 months

1

7,561,627.62

1.23%

40

4.9000

1.595400

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

56

617,094,397.61

100.00%

40

4.5840

2.219407

(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

883100810

OF

Sunnyvale

CA

Actual/360

3.619%

157,582.59

88,499.75

0.00

N/A

12/06/27

--

52,253,200.74

52,164,700.99

10/06/24

2

310942779

IN

Irvine

CA

Actual/360

4.375%

182,291.67

0.00

0.00

N/A

02/07/28

--

50,000,000.00

50,000,000.00

10/07/24

3

883100835

Various Various

CA

Actual/360

4.890%

179,143.80

59,409.78

0.00

N/A

02/06/28

--

43,961,667.77

43,902,257.99

09/06/24

4

883100832

OF

Bloomington

MN

Actual/360

4.305%

122,810.83

61,390.58

0.00

N/A

02/06/28

--

34,232,983.53

34,171,592.95

10/06/24

5

310080005

Various Various

Various

Actual/360

4.053%

121,058.56

0.00

0.00

N/A

01/06/28

--

35,840,000.00

35,840,000.00

10/06/24

7

310944022

OF

Sunnyvale

CA

Actual/360

3.365%

84,124.45

0.00

0.00

01/06/28

04/06/31

01/06/28

30,000,000.00

30,000,000.00

10/06/24

8

300571796

RT

Houston

TX

Actual/360

4.440%

98,050.00

0.00

0.00

N/A

03/06/28

--

26,500,000.00

26,500,000.00

10/06/24

9

310943442

OF

Parsippany

NJ

Actual/360

4.865%

81,308.10

34,984.21

0.00

N/A

03/11/28

--

20,055,441.46

20,020,457.25

10/11/24

10

310944082

IN

Groveport

OH

Actual/360

4.760%

83,696.67

0.00

0.00

N/A

03/11/28

--

21,100,000.00

21,100,000.00

10/11/24

11

307331053

IN

Various

CA

Actual/360

4.990%

87,325.00

0.00

0.00

N/A

03/06/28

--

21,000,000.00

21,000,000.00

10/06/24

12

300571790

SS

Various

Various

Actual/360

5.130%

83,592.40

30,814.48

0.00

N/A

02/06/28

11/06/27

19,553,777.07

19,522,962.59

10/06/24

13

610943353

OF

Richmond

VA

Actual/360

4.210%

63,150.00

0.00

0.00

N/A

01/11/28

--

18,000,000.00

18,000,000.00

10/11/24

14

307331054

IN

Meriden

CT

Actual/360

4.880%

64,873.46

24,349.27

0.00

N/A

03/06/28

12/06/27

15,952,489.94

15,928,140.67

10/06/24

15

883100825

RT

Austin

TX

Actual/360

5.040%

60,064.87

26,218.16

0.00

N/A

02/06/28

--

14,301,160.07

14,274,941.91

10/06/24

16

307331048

MF

Atlanta

GA

Actual/360

5.000%

58,008.80

22,514.44

0.00

N/A

01/06/28

--

13,922,111.45

13,899,597.01

10/06/24

18

307331051

LO

Oxford

AL

Actual/360

4.980%

45,750.34

30,094.96

0.00

N/A

02/06/28

--

11,024,178.94

10,994,083.98

10/06/24

19

310080019

MF

El Paso

TX

Actual/360

3.851%

41,400.34

0.00

0.00

N/A

02/06/28

--

12,900,650.00

12,900,650.00

10/06/24

20

610941773

IN

Fresno

CA

Actual/360

5.070%

39,767.18

17,049.14

0.00

N/A

03/11/28

--

9,412,350.92

9,395,301.78

10/11/24

21

310939716

LO

Yuma

AZ

Actual/360

4.830%

35,821.80

16,826.22

0.00

N/A

02/11/28

--

8,899,825.12

8,882,998.90

10/11/24

22

600943865

RT

Buford

GA

Actual/360

4.830%

36,461.06

14,970.79

0.00

N/A

02/11/28

--

9,058,648.80

9,043,678.01

10/11/24

23

883100831

OF

Blue Bell

PA

Actual/360

4.790%

34,155.36

16,154.50

0.00

N/A

03/06/28

--

8,556,665.22

8,540,510.72

10/06/24

25

410943208

OF

Purchase

NY

Actual/360

4.900%

30,934.54

14,177.23

0.00

N/A

02/11/28

--

7,575,804.85

7,561,627.62

10/11/24

26

310080026

RT

Montgomery

AL

Actual/360

5.470%

34,274.07

11,140.06

0.00

N/A

03/11/28

--

7,518,991.52

7,507,851.46

10/11/24

27

610942907

MU

Petaluma

CA

Actual/360

4.600%

28,051.76

12,600.94

0.00

N/A

01/11/28

--

7,317,849.71

7,305,248.77

10/11/24

28

300571797

MH

Various

Various

Actual/360

5.520%

32,949.01

10,525.99

0.00

N/A

12/06/27

--

7,162,829.15

7,152,303.16

10/06/24

29

883100815

RT

Santa Rosa

CA

Actual/360

3.863%

24,256.42

0.00

0.00

N/A

01/06/28

--

7,535,000.00

7,535,000.00

10/06/24

31

410941948

RT

Arlington

TX

Actual/360

4.545%

25,438.29

11,006.60

0.00

N/A

12/11/27

--

6,716,380.87

6,705,374.27

10/11/24

32

307331050

MH

Various

AZ

Actual/360

4.950%

22,074.60

14,751.60

0.00

N/A

01/06/28

--

5,351,417.14

5,336,665.54

10/06/24

© 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

33

310080033

LO

Waldorf

MD

Actual/360

5.600%

26,373.61

9,448.92

0.00

N/A

03/11/28

--

5,651,487.23

5,642,038.31

09/11/24

34

300571791

MH

Deerfield

OH

Actual/360

5.840%

27,389.66

9,147.11

0.00

N/A

02/06/28

--

5,628,011.37

5,618,864.26

10/06/24

35

883100827

OF

Newark

CA

Actual/360

4.483%

22,788.58

0.00

0.00

N/A

02/06/28

--

6,100,000.00

6,100,000.00

10/06/24

36

410942170

IN

Newport News

VA

Actual/360

5.190%

21,674.89

8,985.89

0.00

N/A

02/11/28

--

5,011,534.30

5,002,548.41

10/11/24

37

300571798

LO

Blythewood

SC

Actual/360

5.700%

21,552.04

11,317.60

0.00

N/A

03/06/28

--

4,537,271.51

4,525,953.91

10/06/24

39

310080039

RT

San Diego

CA

Actual/360

5.700%

22,585.56

5,563.86

0.00

N/A

02/06/28

--

4,754,854.41

4,749,290.55

10/06/24

40

310080040

OF

Nacogdoches

TX

Actual/360

5.230%

18,660.22

7,058.85

0.00

N/A

03/11/28

--

4,281,503.28

4,274,444.43

10/11/24

41

410943226

IN

Hayward

CA

Actual/360

4.380%

15,606.53

7,124.37

0.00

N/A

02/11/28

--

4,275,762.27

4,268,637.90

10/11/24

42

310080042

MH

Various

CO

Actual/360

5.190%

15,914.96

6,436.14

0.00

N/A

12/11/27

--

3,679,760.56

3,673,324.42

10/11/24

43

883100828

OF

Fort Myers

FL

Actual/360

4.760%

15,866.67

0.00

0.00

N/A

02/06/28

11/06/27

4,000,000.00

4,000,000.00

10/06/24

44

310080044

MH

Various

Various

Actual/360

5.750%

16,156.46

5,508.68

0.00

N/A

03/11/28

--

3,371,782.02

3,366,273.34

10/11/24

45

310080045

MF

Various

NY

Actual/360

5.070%

13,368.53

5,976.08

0.00

N/A

08/11/27

--

3,164,149.66

3,158,173.58

10/11/24

46

310080046

RT

Vero Beach

FL

Actual/360

5.320%

13,978.16

5,501.00

0.00

N/A

03/11/28

--

3,152,969.41

3,147,468.41

10/11/24

47

310080047

MH

Milwaukee

WI

Actual/360

5.060%

12,944.37

4,891.95

0.00

N/A

02/11/28

--

3,069,811.98

3,064,920.03

10/11/24

48

310080048

MH

Hays

KS

Actual/360

5.380%

12,769.74

5,019.24

0.00

N/A

12/11/27

--

2,848,268.67

2,843,249.43

10/11/24

49

310080049

RT

Plover

WI

Actual/360

4.950%

11,348.76

5,198.11

0.00

N/A

11/11/27

--

2,751,213.56

2,746,015.45

10/11/24

51

310080051

MH

Various

VA

Actual/360

5.260%

11,640.41

4,391.46

0.00

N/A

02/11/28

--

2,655,606.84

2,651,215.38

10/11/24

52

310080052

MH

Avon Park

FL

Actual/360

5.060%

10,928.29

4,151.51

0.00

N/A

01/11/28

--

2,591,689.59

2,587,538.08

10/11/24

53

310080053

RT

Streamwood

IL

Actual/360

5.550%

11,299.10

4,116.01

0.00

N/A

03/11/28

--

2,443,048.94

2,438,932.93

10/11/24

54

310080054

SS

Crescent City

CA

Actual/360

5.350%

10,809.12

4,268.05

0.00

N/A

01/11/28

--

2,424,474.87

2,420,206.82

10/11/24

55

310080055

SS

New Albany

MS

Actual/360

5.240%

10,270.22

4,208.87

0.00

N/A

01/11/28

--

2,351,959.62

2,347,750.75

10/11/24

56

300571794

MF

Lynchburg

VA

Actual/360

6.310%

12,541.85

3,568.39

0.00

N/A

03/06/28

--

2,385,137.45

2,381,569.06

10/06/24

57

310080057

MH

Winter Haven

FL

Actual/360

5.060%

9,600.45

3,647.07

0.00

N/A

01/11/28

--

2,276,785.56

2,273,138.49

10/11/24

58

310080058

SS

Colorado Springs

CO

Actual/360

4.900%

8,763.39

3,544.16

0.00

N/A

12/11/27

--

2,146,135.93

2,142,591.77

10/11/24

59

310080059

SS

Thornton

CO

Actual/360

4.900%

8,241.89

3,333.26

0.00

N/A

12/11/27

--

2,018,422.64

2,015,089.38

10/11/24

61

410942134

SS

Killeen

TX

Actual/360

4.800%

7,064.37

3,166.60

0.00

N/A

12/11/27

--

1,766,093.10

1,762,926.50

10/11/24

62

410943685

RT

Miami

FL

Actual/360

4.920%

5,916.77

2,692.73

0.00

N/A

02/11/28

--

1,443,115.52

1,440,422.79

10/11/24

63

310080063

MH

Franklin

WI

Actual/360

5.160%

5,453.28

2,336.38

0.00

N/A

10/11/27

--

1,268,204.04

1,265,867.66

10/11/24

Totals

2,359,923.85

658,080.99

0.00

617,752,478.60

617,094,397.61

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

22,893,147.21

11,748,557.09

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

19,696,839.96

10,142,241.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

31,345,259.58

17,573,064.00

01/01/24

06/30/24

--

0.00

0.00

238,370.40

238,370.40

0.00

0.00

4

2,199,842.00

1,586,812.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

3,878,799.00

1,960,210.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

40,030,903.16

21,013,459.67

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

2,071,957.00

1,033,660.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

1,418,688.04

870,432.98

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

1,997,955.15

1,279,391.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

3,503,517.00

1,752,982.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

13

2,313,855.64

989,810.46

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

15

1,391,276.65

872,358.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

2,421,519.24

1,357,509.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

2,313,585.93

2,267,002.36

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

1,728,667.79

828,205.82

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

2,711,879.00

2,501,415.98

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,151,219.00

557,266.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,519,266.20

766,132.41

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

687,727.80

733,415.33

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

26

955,033.28

477,214.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,081,773.64

553,886.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

29

0.00

458,766.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

978,643.39

270,760.60

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

992,926.85

558,737.18

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

33

829,593.20

857,478.56

07/01/23

06/30/24

--

0.00

0.00

35,798.98

35,798.98

0.00

0.00

34

620,384.23

306,533.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

1,110,982.95

546,418.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

824,617.80

176,286.35

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

749,119.72

788,673.38

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

385,930.00

171,016.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

494,978.08

386,232.66

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

903,631.24

463,859.62

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

659,355.58

337,363.95

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

44

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

45

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

47

695,246.37

284,417.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

2,152.26

0.00

48

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

49

331,819.20

162,128.17

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

51

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

52

469,139.85

259,184.55

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

53

294,444.18

157,135.75

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

54

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

55

302,453.35

167,879.77

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

56

306,011.86

183,747.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

57

342,808.34

203,113.43

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

58

254,905.62

107,533.01

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

59

208,429.18

95,042.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

61

249,693.54

97,377.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

62

144,191.52

74,541.06

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

63

211,614.15

112,535.28

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

159,673,632.47

88,091,791.82

0.00

0.00

274,169.38

274,169.38

2,152.26

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 27

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.583996%

4.560523%

40

09/17/24

0

0.00

1

14,301,160.07

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.584212%

4.560741%

41

08/16/24

1

14,325,271.42

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.584404%

4.560935%

42

07/17/24

1

14,349,278.58

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.584594%

4.561127%

43

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

13,089,142.91

4.584806%

4.561341%

44

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.589856%

4.565874%

45

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.590062%

4.566082%

46

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.590244%

4.566266%

47

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.590469%

4.566493%

48

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.590648%

4.566674%

49

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.590825%

4.566853%

50

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.591024%

4.567054%

51

(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

883100835

09/06/24

0

B

238,370.40

238,370.40

0.00

43,961,667.77

33

310080033

09/11/24

0

B

35,798.98

35,798.98

0.00

5,651,487.22

Totals

274,169.38

274,169.38

0.00

49,613,154.99

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 27

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

4,424,041

4,424,041

0

0

37 - 48 Months

612,670,356

612,670,356

0

0

49 - 60 Months

0

0

0

0

> 60 Months

0

0

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

617,094,398

617,094,398

0

0

0

0

Sep-24

617,752,479

603,451,319

0

14,301,160

0

0

Aug-24

618,356,874

604,031,603

14,325,271

0

0

0

Jul-24

618,958,793

604,609,514

14,349,279

0

0

0

Jun-24

619,609,473

619,609,473

0

0

0

0

May-24

633,311,103

633,311,103

0

0

0

0

Apr-24

633,974,223

633,974,223

0

0

0

0

Mar-24

634,581,477

634,581,477

0

0

0

0

Feb-24

635,292,879

635,292,879

0

0

0

0

Jan-24

635,894,721

635,894,721

0

0

0

0

Dec-23

636,494,097

636,494,097

0

0

0

0

Nov-23

637,144,580

637,144,580

0

0

0

0

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

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 27

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

No specially serviced loans this period

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 27

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

No specially serviced loans this period

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 27

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

22

600943865

9,732,511.57

4.83000%

9,732,511.57 4.83000%

10

05/11/20

05/11/20

06/11/20

33

310080033

6,032,417.10

5.60000%

6,032,417.10 5.60000%

09/11/20

09/11/20

11/12/20

Totals

15,764,928.67

15,764,928.67

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

24

310080024 05/17/22

7,480,231.78

9,350,000.00

10,645,922.43

3,165,690.65

10,645,922.43

7,480,231.78

0.00

0.00

0.00

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

0.00

Cumulative Totals

7,480,231.78

9,350,000.00

10,645,922.43

3,165,690.65

10,645,922.43

7,480,231.78

0.00

0.00

0.00

0.00

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

24

310080024

05/25/22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

0.00

0.00

0.00

0.00

0.00

0.00

0.00

© 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)

No interest shortfalls this period

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.

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27