Wells Fargo Commercial Mortgage Trust 2019-C54

09/27/2024 | Press release | Distributed by Public on 09/27/2024 09:05

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

09/17/24

Wells Fargo Commercial Mortgage Trust 2019-C54

Determination Date:

09/11/24

Next Distribution Date:

10/18/24

Record Date:

08/30/24

Commercial Mortgage Pass-Through Certificates

Series 2019-C54

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail

3

Attention: A.J. Sfarra

[email protected]

Certificate Interest Reconciliation Detail

4

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

Master Servicer

Wells Fargo Bank, National Association

Additional Information

5

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Argentic Services Company LP

Current Mortgage Loan and Property Stratification

8-12

Andrew Hundertmark

(469) 609-2001

[email protected]

Mortgage Loan Detail (Part 1)

13-14

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

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

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

95001YAA2

2.120000%

13,445,000.00

340,846.75

340,846.75

602.16

0.00

0.00

341,448.91

0.00

0.00%

30.00%

A-2

95001YAB0

3.008000%

25,365,000.00

25,365,000.00

24,999,865.78

63,581.60

0.00

0.00

25,063,447.38

365,134.22

31.83%

30.00%

A-SB

95001YAC8

3.063000%

21,614,000.00

21,614,000.00

0.00

55,169.74

0.00

0.00

55,169.74

21,614,000.00

31.83%

30.00%

A-3

95001YAD6

2.892000%

151,000,000.00

151,000,000.00

0.00

363,910.00

0.00

0.00

363,910.00

151,000,000.00

31.83%

30.00%

A-4

95001YAE4

3.146000%

257,455,000.00

257,455,000.00

0.00

674,961.19

0.00

0.00

674,961.19

257,455,000.00

31.83%

30.00%

A-S

95001YAH7

3.449000%

46,050,000.00

46,050,000.00

0.00

132,355.38

0.00

0.00

132,355.38

46,050,000.00

24.53%

23.13%

B

95001YAJ3

3.671000%

31,817,000.00

31,817,000.00

0.00

97,333.51

0.00

0.00

97,333.51

31,817,000.00

19.49%

18.38%

C

95001YAK0

3.810000%

32,654,000.00

32,654,000.00

0.00

103,676.45

0.00

0.00

103,676.45

32,654,000.00

14.32%

13.50%

D

95001YAN4

2.500000%

19,090,000.00

19,090,000.00

0.00

39,770.83

0.00

0.00

39,770.83

19,090,000.00

11.30%

10.65%

E-RR

95001YAQ7

3.990868%

17,751,000.00

17,751,000.00

0.00

59,034.91

0.00

0.00

59,034.91

17,751,000.00

8.49%

8.00%

F-RR

95001YAS3

3.990868%

18,420,000.00

18,420,000.00

0.00

61,259.82

0.00

0.00

61,259.82

18,420,000.00

5.57%

5.25%

G-RR

95001YAU8

3.990868%

6,698,000.00

6,698,000.00

0.00

22,275.69

0.00

0.00

22,275.69

6,698,000.00

4.51%

4.25%

H-RR*

95001YAW4

3.990868%

28,468,471.00

28,468,471.00

0.00

87,731.68

0.00

0.00

87,731.68

28,468,471.00

0.00%

0.00%

R

95001YBA1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

95001YAY0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

669,827,471.00

656,723,317.75

25,340,712.53

1,761,662.96

0.00

0.00

27,102,375.49

631,382,605.22

X-A

95001YAF1

0.941403%

468,879,000.00

455,774,846.75

0.00

357,556.35

0.00

0.00

357,556.35

430,434,134.22

X-B

95001YAG9

0.371299%

110,521,000.00

110,521,000.00

0.00

34,196.94

0.00

0.00

34,196.94

110,521,000.00

X-D

95001YAL8

1.490868%

19,090,000.00

19,090,000.00

0.00

23,717.22

0.00

0.00

23,717.22

19,090,000.00

Notional SubTotal

598,490,000.00

585,385,846.75

0.00

415,470.51

0.00

0.00

415,470.51

560,045,134.22

Deal Distribution Total

25,340,712.53

2,177,133.47

0.00

0.00

27,517,846.00

*

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

95001YAA2

25.35119003

25.35119003

0.04478691

0.00000000

0.00000000

0.00000000

0.00000000

25.39597694

0.00000000

A-2

95001YAB0

1,000.00000000

985.60480110

2.50666667

0.00000000

0.00000000

0.00000000

0.00000000

988.11146777

14.39519890

A-SB

95001YAC8

1,000.00000000

0.00000000

2.55250023

0.00000000

0.00000000

0.00000000

0.00000000

2.55250023

1,000.00000000

A-3

95001YAD6

1,000.00000000

0.00000000

2.41000000

0.00000000

0.00000000

0.00000000

0.00000000

2.41000000

1,000.00000000

A-4

95001YAE4

1,000.00000000

0.00000000

2.62166666

0.00000000

0.00000000

0.00000000

0.00000000

2.62166666

1,000.00000000

A-S

95001YAH7

1,000.00000000

0.00000000

2.87416678

0.00000000

0.00000000

0.00000000

0.00000000

2.87416678

1,000.00000000

B

95001YAJ3

1,000.00000000

0.00000000

3.05916680

0.00000000

0.00000000

0.00000000

0.00000000

3.05916680

1,000.00000000

C

95001YAK0

1,000.00000000

0.00000000

3.17500000

0.00000000

0.00000000

0.00000000

0.00000000

3.17500000

1,000.00000000

D

95001YAN4

1,000.00000000

0.00000000

2.08333316

0.00000000

0.00000000

0.00000000

0.00000000

2.08333316

1,000.00000000

E-RR

95001YAQ7

1,000.00000000

0.00000000

3.32572306

0.00000000

0.00000000

0.00000000

0.00000000

3.32572306

1,000.00000000

F-RR

95001YAS3

1,000.00000000

0.00000000

3.32572313

0.00000000

0.00000000

0.00000000

0.00000000

3.32572313

1,000.00000000

G-RR

95001YAU8

1,000.00000000

0.00000000

3.32572260

0.00000000

0.00000000

0.00000000

0.00000000

3.32572260

1,000.00000000

H-RR

95001YAW4

1,000.00000000

0.00000000

3.08171380

0.24400959

5.16762386

0.00000000

0.00000000

3.08171380

1,000.00000000

R

95001YBA1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

95001YAY0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

95001YAF1

972.05216431

0.00000000

0.76257702

0.00000000

0.00000000

0.00000000

0.00000000

0.76257702

918.00685085

X-B

95001YAG9

1,000.00000000

0.00000000

0.30941577

0.00000000

0.00000000

0.00000000

0.00000000

0.30941577

1,000.00000000

X-D

95001YAL8

1,000.00000000

0.00000000

1.24238973

0.00000000

0.00000000

0.00000000

0.00000000

1.24238973

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

08/01/24 - 08/30/24

30

0.00

602.16

0.00

602.16

0.00

0.00

0.00

602.16

0.00

A-2

08/01/24 - 08/30/24

30

0.00

63,581.60

0.00

63,581.60

0.00

0.00

0.00

63,581.60

0.00

A-SB

08/01/24 - 08/30/24

30

0.00

55,169.74

0.00

55,169.74

0.00

0.00

0.00

55,169.74

0.00

A-3

08/01/24 - 08/30/24

30

0.00

363,910.00

0.00

363,910.00

0.00

0.00

0.00

363,910.00

0.00

A-4

08/01/24 - 08/30/24

30

0.00

674,961.19

0.00

674,961.19

0.00

0.00

0.00

674,961.19

0.00

X-A

08/01/24 - 08/30/24

30

0.00

357,556.35

0.00

357,556.35

0.00

0.00

0.00

357,556.35

0.00

X-B

08/01/24 - 08/30/24

30

0.00

34,196.94

0.00

34,196.94

0.00

0.00

0.00

34,196.94

0.00

A-S

08/01/24 - 08/30/24

30

0.00

132,355.38

0.00

132,355.38

0.00

0.00

0.00

132,355.38

0.00

X-D

08/01/24 - 08/30/24

30

0.00

23,717.22

0.00

23,717.22

0.00

0.00

0.00

23,717.22

0.00

B

08/01/24 - 08/30/24

30

0.00

97,333.51

0.00

97,333.51

0.00

0.00

0.00

97,333.51

0.00

C

08/01/24 - 08/30/24

30

0.00

103,676.45

0.00

103,676.45

0.00

0.00

0.00

103,676.45

0.00

D

08/01/24 - 08/30/24

30

0.00

39,770.83

0.00

39,770.83

0.00

0.00

0.00

39,770.83

0.00

E-RR

08/01/24 - 08/30/24

30

0.00

59,034.91

0.00

59,034.91

0.00

0.00

0.00

59,034.91

0.00

F-RR

08/01/24 - 08/30/24

30

0.00

61,259.82

0.00

61,259.82

0.00

0.00

0.00

61,259.82

0.00

G-RR

08/01/24 - 08/30/24

30

0.00

22,275.69

0.00

22,275.69

0.00

0.00

0.00

22,275.69

0.00

H-RR

08/01/24 - 08/30/24

30

139,703.16

94,678.26

0.00

94,678.26

6,946.58

0.00

0.00

87,731.68

147,114.35

Totals

139,703.16

2,184,080.05

0.00

2,184,080.05

6,946.58

0.00

0.00

2,177,133.47

147,114.35

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

27,517,846.00

(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

2,195,340.03

Master Servicing Fee

3,512.50

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,874.08

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

282.76

ARD Interest

0.00

Operating Advisor Fee

1,091.44

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

209.24

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,195,340.03

Total Fees

11,260.01

Principal

Expenses/Reimbursements

Scheduled Principal

340,712.53

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

25,000,000.00

Special Servicing Fees (Monthly)

6,565.97

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)

380.61

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

25,340,712.53

Total Expenses/Reimbursements

6,946.58

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,177,133.47

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

25,340,712.53

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

27,517,846.00

Total Funds Collected

27,536,052.56

Total Funds Distributed

27,536,052.59

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

656,723,318.57

656,723,318.57

Beginning Certificate Balance

656,723,317.75

(-) Scheduled Principal Collections

340,712.53

340,712.53

(-) Principal Distributions

25,340,712.53

(-) Unscheduled Principal Collections

25,000,000.00

25,000,000.00

(-) 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

631,382,606.04

631,382,606.04

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

656,723,318.59

656,723,318.59

Ending Certificate Balance

631,382,605.22

Ending Actual Collateral Balance

631,382,606.06

631,382,606.06

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.82)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.82)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.99%

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

2

37,000,000.00

5.86%

60

3.9659

NAP

Defeased

2

37,000,000.00

5.86%

60

3.9659

NAP

4,000,000 or less

2

6,940,153.44

1.10%

62

4.3309

1.016607

1.35 or less

8

78,104,658.77

12.37%

62

4.1833

0.899939

4,000,001 to 5,000,000

5

22,737,871.49

3.60%

60

4.0935

1.726987

1.36 to 1.50

2

27,597,730.55

4.37%

60

4.0543

1.473062

5,000,001 to 6,000,000

2

11,157,278.06

1.77%

61

4.3965

1.665296

1.51 to 1.60

6

68,660,993.35

10.87%

62

4.2953

1.539282

6,000,001 to 7,000,000

3

19,230,208.82

3.05%

62

4.4434

2.015963

1.61 to 1.70

2

17,356,654.32

2.75%

61

4.1266

1.674709

7,000,001 to 8,000,000

3

22,925,320.62

3.63%

62

4.5037

1.285655

1.71 to 1.90

2

21,952,437.12

3.48%

61

4.2620

1.848431

8,000,001 to 9,000,000

3

24,972,721.06

3.96%

61

3.8962

2.908452

1.91 to 2.00

2

12,830,208.82

2.03%

62

4.4651

1.965714

9,000,001 to 10,000,000

2

18,907,904.45

2.99%

62

3.8783

2.372119

2.01 to 2.50

14

297,557,531.05

47.13%

65

3.7090

2.293249

10,000,001 to 15,000,000

6

73,184,026.35

11.59%

61

3.8760

2.007800

2.51 to 3.50

3

42,496,821.60

6.73%

62

3.8790

3.033398

15,000,001 to 20,000,000

8

137,482,151.32

21.77%

70

3.9452

2.226704

3.51 or greater

3

27,825,570.46

4.41%

61

3.5001

3.739216

20,000,001 to 30,000,000

3

75,350,000.00

11.93%

60

3.6254

2.140305

Totals

44

631,382,606.04

100.00%

63

3.9099

2.070038

30,000,001 to 50,000,000

4

126,494,970.43

20.03%

62

4.0118

1.893276

50,000,001 or greater

1

55,000,000.00

8.71%

62

3.3400

2.224800

Totals

44

631,382,606.04

100.00%

63

3.9099

2.070038

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 27

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

2

37,000,000.00

5.86%

60

3.9659

NAP

Virginia

3

24,665,940.64

3.91%

62

4.0488

1.535294

Alabama

2

6,884,232.18

1.09%

61

4.1913

1.744763

Washington, DC

1

27,600,000.00

4.37%

61

3.7900

2.366000

Arizona

4

2,570,346.03

0.41%

57

4.1390

2.270000

Wisconsin

2

8,162,373.02

1.29%

61

4.4500

1.538900

California

11

175,871,573.69

27.85%

61

3.6100

2.189482

Totals

77

631,382,606.04

100.00%

63

3.9099

2.070038

Colorado

5

31,132,132.65

4.93%

62

3.9192

2.813736

Property Type³

Florida

5

28,714,214.81

4.55%

62

4.2576

1.729547

Georgia

1

1,034,591.19

0.16%

61

4.3160

1.846200

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Illinois

1

19,500,000.00

3.09%

61

3.6000

2.449800

Properties

Balance

Agg. Bal.

DSCR¹

Indiana

3

21,011,874.43

3.33%

117

3.8900

2.217284

Defeased

2

37,000,000.00

5.86%

60

3.9659

NAP

Kansas

1

9,863,583.99

1.56%

62

4.1600

1.159300

Industrial

12

38,296,895.36

6.07%

61

4.0329

1.760769

Kentucky

2

2,223,270.44

0.35%

61

4.3160

1.846200

Lodging

6

43,360,034.89

6.87%

62

4.3671

1.730963

Maryland

1

4,344,060.54

0.69%

61

3.7570

1.699000

Mixed Use

4

50,240,032.34

7.96%

61

3.8664

2.064566

Michigan

1

4,736,713.89

0.75%

61

4.4500

1.538900

Mobile Home Park

2

6,218,979.11

0.98%

62

4.8000

1.936600

Montana

1

3,376,599.60

0.53%

62

4.6380

1.037300

Multi-Family

9

102,015,802.33

16.16%

62

3.9868

2.196927

New Jersey

1

11,146,990.67

1.77%

62

4.1800

2.220900

Office

10

212,442,795.32

33.65%

67

3.7242

1.927695

New York

3

60,900,000.00

9.65%

62

4.0804

1.436478

Retail

28

118,114,408.67

18.71%

61

3.9068

2.538802

North Carolina

1

899,764.15

0.14%

61

4.3160

1.846200

Self Storage

4

23,693,658.10

3.75%

61

3.9956

1.505934

Ohio

7

19,330,747.26

3.06%

61

4.3872

2.367219

Totals

77

631,382,606.04

100.00%

63

3.9099

2.070038

Oklahoma

1

18,750,000.00

2.97%

62

3.8100

3.243900

Oregon

3

11,824,015.69

1.87%

61

3.4887

2.117336

Pennsylvania

5

20,575,944.79

3.26%

61

4.5121

1.485724

South Carolina

1

4,093,643.28

0.65%

61

4.0200

1.327200

Tennessee

4

20,231,996.86

3.20%

62

4.2674

2.283544

Texas

3

13,000,000.00

2.06%

61

3.4000

1.279300

Utah

2

41,937,996.33

6.64%

62

3.9600

2.317939

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

2

37,000,000.00

5.86%

60

3.9659

NAP

Defeased

2

37,000,000.00

5.86%

60

3.9659

NAP

3.250% or less

1

25,000,000.00

3.96%

59

3.1300

2.486100

12 months or less

1

19,167,000.00

3.04%

122

3.8500

2.250600

3.251% to 3.500%

4

89,481,250.00

14.17%

61

3.3610

2.240461

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.501% to 3.750%

4

53,142,890.41

8.42%

61

3.6051

2.772890

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

3.751% to 4.000%

9

181,306,508.42

28.72%

68

3.8380

2.329651

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.250%

13

126,320,652.56

20.01%

61

4.1229

1.869938

49 months or greater

41

575,215,606.04

91.10%

61

3.9083

2.057817

4.251% to 4.500%

5

73,790,922.45

11.69%

62

4.3560

1.228686

Totals

44

631,382,606.04

100.00%

63

3.9099

2.070038

4.501% to 4.750%

4

31,121,403.09

4.93%

62

4.6301

1.571281

4.751% or greater

2

14,218,979.11

2.25%

62

4.8619

1.313433

Totals

44

631,382,606.04

100.00%

63

3.9099

2.070038

(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

2

37,000,000.00

5.86%

60

3.9659

NAP

Defeased

2

37,000,000.00

5.86%

60

3.9659

NAP

58 months or less

1

5,000,000.00

0.79%

57

4.1390

2.270000

Interest Only

20

384,398,250.00

60.88%

64

3.7818

2.129116

59 months or greater

41

589,382,606.04

93.35%

63

3.9044

2.062286

299 months or less

2

7,829,036.72

1.24%

61

4.3036

1.503584

Totals

44

631,382,606.04

100.00%

63

3.9099

2.070038

300 months or greater

20

202,155,319.32

32.02%

61

4.1280

1.961985

Totals

44

631,382,606.04

100.00%

63

3.9099

2.070038

(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

2

37,000,000.00

5.86%

60

3.9659

NAP

No outstanding loans in this group

Underwriter's Information

2

9,847,730.55

1.56%

59

4.2921

1.846649

12 months or less

38

574,939,296.78

91.06%

63

3.8859

2.075165

13 months to 24 months

1

6,218,979.11

0.98%

62

4.8000

1.936600

25 months or greater

1

3,376,599.60

0.53%

62

4.6380

1.037300

Totals

44

631,382,606.04

100.00%

63

3.9099

2.070038

(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

300572031

OF

El Segundo

CA

Actual/360

3.340%

158,186.11

0.00

0.00

N/A

11/06/29

--

55,000,000.00

55,000,000.00

09/06/24

2

300572032

RT

West Bountiful

UT

Actual/360

3.840%

114,906.67

0.00

0.00

N/A

11/06/29

--

34,750,000.00

34,750,000.00

09/06/24

3

310951057

MF

Fresno

CA

Actual/360

4.070%

108,271.99

48,202.41

0.00

N/A

10/11/29

--

30,893,172.84

30,844,970.43

09/11/24

4

301741479

OF

Various

NY

Actual/360

4.310%

113,197.36

0.00

0.00

N/A

11/06/29

--

30,500,000.00

30,500,000.00

09/06/24

5

301741475

OF

Brooklyn

NY

Actual/360

3.850%

100,784.44

0.00

0.00

N/A

11/06/29

--

30,400,000.00

30,400,000.00

09/06/24

6

307331160

MU

Washington

DC

Actual/360

3.790%

90,075.67

0.00

0.00

N/A

10/06/29

--

27,600,000.00

27,600,000.00

08/06/24

7

310951647

OF

Burbank

CA

Actual/360

3.130%

67,381.94

0.00

0.00

N/A

08/11/29

--

25,000,000.00

25,000,000.00

09/11/24

8

300572036

SS

Various

Various

Actual/360

3.175%

54,680.56

20,000,000.00

0.00

N/A

10/06/24

--

20,000,000.00

0.00

09/06/24

8A

300572038

Actual/360

3.175%

13,670.14

5,000,000.00

0.00

N/A

10/06/24

--

5,000,000.00

0.00

09/06/24

9

307331164

MF

Columbus

OH

Actual/360

4.283%

88,522.15

0.00

0.00

N/A

10/06/29

--

24,000,000.00

24,000,000.00

09/06/24

10

310951102

OF

Santa Monica

CA

Actual/360

3.970%

77,773.40

0.00

0.00

N/A

09/11/29

--

22,750,000.00

22,750,000.00

09/11/24

11

322460002

IN

Various

Various

Actual/360

4.450%

55,804.40

19,753.41

0.00

N/A

10/06/29

--

14,562,945.31

14,543,191.90

09/06/24

11A

322460102

Actual/360

4.450%

18,601.47

6,584.47

0.00

N/A

10/06/29

--

4,854,315.02

4,847,730.55

09/06/24

12

310951917

RT

Chicago

IL

Actual/360

3.600%

60,450.00

0.00

0.00

N/A

10/11/29

--

19,500,000.00

19,500,000.00

09/11/24

13

307331172

OF

Jeffersonville

IN

Actual/360

3.850%

63,543.93

0.00

0.00

N/A

11/06/34

--

19,167,000.00

19,167,000.00

09/06/24

14

301741469

MF

Tulsa

OK

Actual/360

3.810%

61,515.62

0.00

0.00

N/A

11/06/29

--

18,750,000.00

18,750,000.00

09/06/24

15

322830015

RT

Various

Various

Actual/360

4.316%

65,039.72

0.00

0.00

N/A

10/06/29

--

17,500,000.00

17,500,000.00

09/06/24

16

310952020

IN

San Diego

CA

Actual/360

3.620%

50,892.70

27,727.61

0.00

N/A

10/11/29

--

16,326,297.56

16,298,569.95

09/11/24

17

301741476

OF

Colorado Springs

CO

Actual/360

3.759%

49,643.39

26,854.97

0.00

N/A

11/06/29

--

15,336,629.18

15,309,774.21

09/06/24

18

301741468

LO

Various

Various

Actual/360

4.700%

61,237.01

23,819.59

0.00

N/A

11/06/29

--

15,130,626.75

15,106,807.16

09/06/24

19

301741461

MF

Virginia Beach

VA

Actual/360

4.030%

55,003.90

0.00

0.00

N/A

11/06/29

--

15,850,000.00

15,850,000.00

09/06/24

20

310950903

LO

Fort Myers

FL

Actual/360

4.250%

47,704.45

22,396.98

0.00

N/A

10/11/29

--

13,034,990.76

13,012,593.78

09/11/24

21

322830021

Various Houston

TX

Actual/360

3.400%

38,061.11

0.00

0.00

N/A

10/06/29

--

13,000,000.00

13,000,000.00

09/06/24

22

301741478

MF

Holland Township

MI

Actual/360

3.380%

37,837.22

0.00

0.00

N/A

08/06/29

--

13,000,000.00

13,000,000.00

09/06/24

23

300572028

LO

North Bergen

NJ

Actual/360

4.180%

40,192.53

19,325.24

0.00

N/A

11/06/29

--

11,166,315.91

11,146,990.67

09/06/24

24

410952174

MF

Portland

OR

Actual/360

3.440%

32,584.44

0.00

0.00

N/A

10/11/29

--

11,000,000.00

11,000,000.00

09/11/24

25

310951490

RT

Redding

CA

Actual/360

3.340%

30,145.24

0.00

0.00

N/A

09/11/29

--

10,481,250.00

10,481,250.00

09/11/24

26

300572024

OF

Lenexa

KS

Actual/360

4.160%

35,381.15

13,287.39

0.00

N/A

11/06/29

--

9,876,871.38

9,863,583.99

09/06/24

© 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

27

322830027

RT

Greeley

CO

Actual/360

3.571%

27,865.15

17,436.58

0.00

N/A

11/06/29

--

9,061,757.04

9,044,320.46

09/06/24

28

322830028

RT

Columbus

OH

Actual/360

4.250%

30,927.00

13,593.56

0.00

N/A

10/06/29

--

8,450,640.95

8,437,047.39

09/06/24

29

410945096

SS

Vacaville

CA

Actual/360

3.807%

27,042.95

13,530.02

0.00

N/A

10/11/29

--

8,249,203.69

8,235,673.67

09/11/24

30

301741470

MF

Cookeville

TN

Actual/360

3.625%

25,908.68

0.00

0.00

N/A

11/06/29

--

8,300,000.00

8,300,000.00

09/06/24

31

301741467

MF

Memphis

TN

Actual/360

4.910%

33,824.44

0.00

0.00

N/A

11/06/29

--

8,000,000.00

8,000,000.00

09/06/24

32

600951754

SS

Salem

VA

Actual/360

4.050%

27,023.68

11,400.51

0.00

N/A

10/11/29

--

7,748,724.80

7,737,324.29

09/11/24

33

300572033

RT

Cedar City

UT

Actual/360

4.540%

28,138.34

9,532.45

0.00

N/A

11/06/29

--

7,197,528.78

7,187,996.33

09/06/24

34

307331174

RT

Cooper City

FL

Actual/360

4.150%

23,662.14

10,122.04

0.00

N/A

11/06/29

--

6,621,351.75

6,611,229.71

09/06/24

35

300572026

MH

Colorado Springs

CO

Actual/360

4.800%

25,739.68

8,363.57

0.00

N/A

11/06/29

--

6,227,342.68

6,218,979.11

09/06/24

36

301741465

MU

San Diego

CA

Actual/360

4.400%

24,248.89

0.00

0.00

N/A

11/06/29

--

6,400,000.00

6,400,000.00

09/06/24

37

322830037

MF

Bloomsburg

PA

Actual/360

4.250%

20,923.00

9,823.24

0.00

N/A

10/06/29

--

5,717,101.30

5,707,278.06

09/06/24

38

307331171

MU

Miami

FL

Actual/360

4.550%

21,353.40

0.00

0.00

N/A

11/06/29

--

5,450,000.00

5,450,000.00

09/06/24

39

307331154

OF

Birmingham

AL

Actual/360

4.050%

15,567.49

11,360.54

0.00

N/A

10/06/29

--

4,463,797.66

4,452,437.12

09/06/24

40

322830040

Various Various

Various

Actual/360

4.139%

17,820.69

0.00

0.00

N/A

06/06/29

--

5,000,000.00

5,000,000.00

09/06/24

41

410949057

SS

Baltimore

MD

Actual/360

3.757%

14,075.82

6,782.26

0.00

N/A

10/11/29

--

4,350,842.80

4,344,060.54

09/11/24

42

322830042

LO

Conway

SC

Actual/360

4.020%

14,196.23

7,339.38

0.00

N/A

10/06/29

--

4,100,982.66

4,093,643.28

09/06/24

43

300572030

SS

Kalispell

MT

Actual/360

4.638%

13,517.14

7,903.25

0.00

N/A

11/06/29

--

3,384,502.85

3,376,599.60

09/06/24

44

300572029

MF

Fort Myers

FL

Actual/360

4.040%

12,416.60

5,573.06

0.00

N/A

11/06/29

--

3,569,126.90

3,563,553.84

09/06/24

Totals

2,195,340.03

25,340,712.53

0.00

656,723,318.57

631,382,606.04

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

4,153,418.15

2,201,222.35

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

3,706,279.00

1,758,136.39

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

4,066,108.69

1,030,497.91

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

365,980.14

571,404.78

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

40,550.59

0.00

5

2,931,143.92

727,703.32

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

2,707,496.66

0.00

--

--

--

0.00

0.00

89,956.84

89,956.84

0.00

0.00

7

15,415,671.09

3,982,885.75

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

7,636,782.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

8A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

10

809,395.07

719,972.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

8,012,575.73

3,599,316.66

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

12

1,918,369.09

909,153.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

2,566,512.33

1,284,734.93

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,681,105.05

1,231,026.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

2,904,557.63

661,910.92

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,270,011.70

1,026,557.91

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

2,057,366.62

1,275,182.59

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,257,254.10

1,822,088.63

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,072,402.86

259,613.20

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

2,746,237.29

1,648,871.29

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,838,729.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

22

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

23

1,742,536.77

1,772,731.98

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

789,299.51

206,464.96

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

876,766.00

337,861.75

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

755,716.26

387,791.44

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

27

1,708,965.90

1,077,625.80

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

970,912.77

449,821.90

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

857,211.36

391,429.69

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

0.00

609,769.89

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

359,069.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

32

692,408.00

175,886.63

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

860,904.97

195,419.67

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

733,946.67

423,236.07

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

804,195.00

200,448.22

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

501.77

0.00

36

613,327.94

314,036.97

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

529,198.97

124,357.80

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

595,883.00

269,821.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

732,382.34

361,992.26

01/01/24

06/30/24

--

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

41

462,437.02

216,967.81

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

432,116.36

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

43

348,211.15

70,041.74

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

44

(459,410.18)

55,498.94

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

84,523,475.68

32,351,483.39

0.00

0.00

89,956.84

89,956.84

41,052.36

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

8

300572036

20,000,000.00

Payoff Prior to Maturity

0.00

0.00

8A

300572038

5,000,000.00

Payoff Prior to Maturity

0.00

0.00

Totals

25,000,000.00

0.00

0.00

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

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

2

25,000,000.00

3.909910%

3.877875%

63

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.882041%

3.850520%

62

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.882163%

3.850646%

63

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.882295%

3.850783%

64

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

3.882415%

3.850908%

65

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

3.882545%

3.851044%

66

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

3.882664%

3.851168%

67

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

3.882804%

3.851313%

68

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

3.882922%

3.846505%

69

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

3.883039%

3.858192%

70

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

3.883166%

3.858320%

71

10/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.883277%

3.858432%

72

(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

6

307331160

08/06/24

0

B

89,956.84

89,956.84

0.00

27,600,000.00

Totals

89,956.84

89,956.84

0.00

27,600,000.00

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

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

76,231,250

76,231,250

0

0

> 60 Months

555,151,356

555,151,356

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Sep-24

631,382,606

631,382,606

0

0

0

0

Aug-24

656,723,319

656,723,319

0

0

0

0

Jul-24

657,062,827

657,062,827

0

0

0

0

Jun-24

657,425,286

657,425,286

0

0

0

0

May-24

657,762,314

657,762,314

0

0

0

0

Apr-24

658,122,379

658,122,379

0

0

0

0

Mar-24

658,456,943

658,456,943

0

0

0

0

Feb-24

658,838,947

658,838,947

0

0

0

0

Jan-24

659,170,978

659,170,978

0

0

0

0

Dec-23

659,501,835

659,501,835

0

0

0

0

Nov-23

659,855,951

659,855,951

0

0

0

0

Oct-23

660,171,588

660,171,588

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

4

301741479

30,500,000.00

30,500,000.00

49,000,000.00

12/01/19

511,580.28

0.51130

09/30/23

11/06/29

I/O

Totals

30,500,000.00

30,500,000.00

49,000,000.00

511,580.28

© 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

4

301741479

OF

NY

12/21/23

13

The Loan was transferred to Special Servicing effective December 21, 2023, due to the Borrower terminating a major lease and failing to deposit lease termination proceeds with Lender. The loan is payment current and the Loan is performing at

a 1.42x DSCR. The Borrower and Lender are in negotiations about a potential resolution to the default. Discussions include the Borrower depositing the lease termination proceeds with Lender and the parties are negotiating how the funds

would be applied.

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

18

301741468

16,177,233.28

4.70000%

16,177,233.28 4.70000%

10

10/06/20

08/06/20

11/12/20

18

301741468

0.00

4.70000%

0.00

4.70000%

10

11/12/20

08/06/20

10/06/20

20

310950903

14,040,365.05

4.25000%

14,040,365.05 4.25000%

10

09/04/20

09/11/20

10/13/20

20

310950903

0.00

4.25000%

0.00

4.25000%

10

10/13/20

09/11/20

09/04/20

Totals

30,217,598.33

30,217,598.33

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 27

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 27

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

4

0.00

0.00

6,565.97

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

21

0.00

0.00

0.00

0.00

380.61

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

6,565.97

0.00

380.61

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

Collateral Shortfall Total

6,946.58

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27